Hankyu Hanshin REIT Inc
TSE:8977
Income Statement
Earnings Waterfall
Hankyu Hanshin REIT Inc
Revenue
|
11.7B
JPY
|
Cost of Revenue
|
-4.6B
JPY
|
Gross Profit
|
7.1B
JPY
|
Operating Expenses
|
-2.2B
JPY
|
Operating Income
|
4.9B
JPY
|
Other Expenses
|
-661.7m
JPY
|
Net Income
|
4.2B
JPY
|
Income Statement
Hankyu Hanshin REIT Inc
May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
7 672
N/A
|
8 727
+14%
|
9 882
+13%
|
11 177
+13%
|
10 763
-4%
|
9 654
-10%
|
9 567
-1%
|
9 637
+1%
|
9 667
+0%
|
9 509
-2%
|
12 825
+35%
|
12 634
-1%
|
9 007
-29%
|
9 247
+3%
|
9 629
+4%
|
9 718
+1%
|
10 403
+7%
|
10 249
-1%
|
9 462
-8%
|
9 642
+2%
|
10 106
+5%
|
10 710
+6%
|
11 585
+8%
|
12 034
+4%
|
12 416
+3%
|
12 411
0%
|
11 636
-6%
|
11 392
-2%
|
11 404
+0%
|
11 377
0%
|
11 503
+1%
|
11 723
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 763)
|
(5 445)
|
(6 071)
|
(7 443)
|
(7 303)
|
(6 210)
|
(6 298)
|
(6 378)
|
(6 465)
|
(6 380)
|
(9 731)
|
(9 202)
|
(5 276)
|
(5 381)
|
(4 597)
|
(3 693)
|
(4 307)
|
(4 239)
|
(3 603)
|
(3 611)
|
(3 719)
|
(4 003)
|
(4 435)
|
(4 622)
|
(4 855)
|
(4 865)
|
(4 389)
|
(4 320)
|
(4 377)
|
(4 310)
|
(4 420)
|
(4 617)
|
|
Gross Profit |
2 908
N/A
|
3 282
+13%
|
3 811
+16%
|
3 734
-2%
|
3 461
-7%
|
3 444
0%
|
3 270
-5%
|
3 260
0%
|
3 202
-2%
|
3 128
-2%
|
3 094
-1%
|
3 432
+11%
|
3 730
+9%
|
3 866
+4%
|
5 032
+30%
|
6 026
+20%
|
6 097
+1%
|
6 010
-1%
|
5 859
-3%
|
6 032
+3%
|
6 387
+6%
|
6 707
+5%
|
7 150
+7%
|
7 412
+4%
|
7 561
+2%
|
7 546
0%
|
7 248
-4%
|
7 073
-2%
|
7 027
-1%
|
7 066
+1%
|
7 083
+0%
|
7 106
+0%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(122)
|
(140)
|
(150)
|
(158)
|
(162)
|
(161)
|
(155)
|
(148)
|
(151)
|
(155)
|
(155)
|
(153)
|
(168)
|
(187)
|
(1 164)
|
(2 124)
|
(2 082)
|
(1 981)
|
(1 904)
|
(1 902)
|
(2 026)
|
(2 028)
|
(2 152)
|
(2 245)
|
(2 300)
|
(2 340)
|
(2 320)
|
(2 339)
|
(2 313)
|
(2 240)
|
(2 209)
|
(2 205)
|
|
Selling, General & Administrative |
(122)
|
(140)
|
(150)
|
(158)
|
(162)
|
(161)
|
(155)
|
(148)
|
(151)
|
(155)
|
(155)
|
(153)
|
(167)
|
(187)
|
(189)
|
(181)
|
(185)
|
(204)
|
(208)
|
(214)
|
(227)
|
(234)
|
(259)
|
(261)
|
(278)
|
(299)
|
(273)
|
(253)
|
(290)
|
(299)
|
(260)
|
(250)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(974)
|
(1 943)
|
(1 897)
|
(1 777)
|
(1 695)
|
(1 688)
|
(1 725)
|
(1 793)
|
(1 894)
|
(1 984)
|
(2 023)
|
(2 040)
|
(2 047)
|
(2 086)
|
(2 023)
|
(1 940)
|
(1 949)
|
(1 955)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(73)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
2 786
N/A
|
3 143
+13%
|
3 662
+17%
|
3 576
-2%
|
3 299
-8%
|
3 283
0%
|
3 115
-5%
|
3 111
0%
|
3 051
-2%
|
2 973
-3%
|
2 939
-1%
|
3 280
+12%
|
3 563
+9%
|
3 679
+3%
|
3 868
+5%
|
3 901
+1%
|
4 015
+3%
|
4 030
+0%
|
3 956
-2%
|
4 129
+4%
|
4 361
+6%
|
4 679
+7%
|
4 998
+7%
|
5 167
+3%
|
5 261
+2%
|
5 207
-1%
|
4 928
-5%
|
4 734
-4%
|
4 714
0%
|
4 826
+2%
|
4 873
+1%
|
4 901
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(317)
|
(553)
|
(865)
|
(1 098)
|
(1 082)
|
(996)
|
(966)
|
(937)
|
(911)
|
(878)
|
(846)
|
(840)
|
(821)
|
(791)
|
(791)
|
(785)
|
(772)
|
(761)
|
(735)
|
(715)
|
(701)
|
(699)
|
(717)
|
(717)
|
(719)
|
(724)
|
(688)
|
(654)
|
(654)
|
(656)
|
(658)
|
(660)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(26)
|
4
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(1)
|
4
|
(37)
|
(63)
|
(61)
|
(57)
|
(24)
|
(14)
|
(18)
|
(38)
|
(25)
|
4
|
(54)
|
(102)
|
(55)
|
(7)
|
2
|
1
|
1
|
37
|
55
|
19
|
2
|
1
|
|
Pre-Tax Income |
2 443
N/A
|
2 594
+6%
|
2 796
+8%
|
2 478
-11%
|
2 217
-11%
|
2 286
+3%
|
2 148
-6%
|
2 171
+1%
|
2 139
-1%
|
2 100
-2%
|
2 056
-2%
|
2 377
+16%
|
2 680
+13%
|
2 830
+6%
|
3 053
+8%
|
3 103
+2%
|
3 226
+4%
|
3 230
+0%
|
3 196
-1%
|
3 345
+5%
|
3 606
+8%
|
3 878
+8%
|
4 226
+9%
|
4 443
+5%
|
4 544
+2%
|
4 484
-1%
|
4 242
-5%
|
4 117
-3%
|
4 114
0%
|
4 190
+2%
|
4 217
+1%
|
4 243
+1%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Income from Continuing Operations |
2 439
|
2 590
|
2 793
|
2 475
|
2 214
|
2 282
|
2 144
|
2 168
|
2 136
|
2 097
|
2 053
|
2 374
|
2 677
|
2 827
|
3 050
|
3 099
|
3 223
|
3 227
|
3 193
|
3 342
|
3 604
|
3 875
|
4 223
|
4 440
|
4 541
|
4 481
|
4 239
|
4 114
|
4 111
|
4 187
|
4 214
|
4 240
|
|
Net Income (Common) |
2 439
N/A
|
2 590
+6%
|
2 793
+8%
|
2 475
-11%
|
2 214
-11%
|
2 282
+3%
|
2 144
-6%
|
2 168
+1%
|
2 136
-1%
|
2 097
-2%
|
2 053
-2%
|
2 374
+16%
|
2 677
+13%
|
2 827
+6%
|
3 050
+8%
|
3 099
+2%
|
3 223
+4%
|
3 227
+0%
|
3 193
-1%
|
3 342
+5%
|
3 604
+8%
|
3 875
+8%
|
4 223
+9%
|
4 440
+5%
|
4 541
+2%
|
4 481
-1%
|
4 239
-5%
|
4 114
-3%
|
4 111
0%
|
4 187
+2%
|
4 214
+1%
|
4 240
+1%
|
|
EPS (Diluted) |
6 097.99
N/A
|
6 475.75
+6%
|
6 982.75
+8%
|
6 186.25
-11%
|
5 534.24
-11%
|
5 705.75
+3%
|
5 360.49
-6%
|
5 418.99
+1%
|
5 340.24
-1%
|
5 242
-2%
|
5 131.25
-2%
|
4 748.39
-7%
|
5 354
+13%
|
2 827
-47%
|
5 083.33
+80%
|
5 187.36
+2%
|
5 372
+4%
|
5 401.04
+1%
|
5 321.33
-1%
|
5 593.9
+5%
|
5 798.12
+4%
|
6 150.9
+6%
|
6 082.46
-1%
|
6 391.69
+5%
|
6 532.56
+2%
|
6 445.89
-1%
|
6 097.47
-5%
|
5 917.3
-3%
|
5 913.6
0%
|
6 023.17
+2%
|
6 061.75
+1%
|
6 098.61
+1%
|