Japan Hotel Reit Investment Corp
TSE:8985
Income Statement
Earnings Waterfall
Japan Hotel Reit Investment Corp
Revenue
|
26.6B
JPY
|
Cost of Revenue
|
-6.3B
JPY
|
Gross Profit
|
20.2B
JPY
|
Operating Expenses
|
-5.2B
JPY
|
Operating Income
|
15B
JPY
|
Other Expenses
|
-1.9B
JPY
|
Net Income
|
13.1B
JPY
|
Income Statement
Japan Hotel Reit Investment Corp
Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||
Revenue |
2 524
N/A
|
2 557
+1%
|
2 556
0%
|
2 539
-1%
|
2 505
-1%
|
2 504
0%
|
2 675
+7%
|
2 852
+7%
|
4 781
+68%
|
11 473
+140%
|
12 196
+6%
|
12 760
+5%
|
14 499
+14%
|
17 344
+20%
|
19 492
+12%
|
22 107
+13%
|
23 988
+9%
|
25 476
+6%
|
26 525
+4%
|
28 254
+7%
|
28 652
+1%
|
28 279
-1%
|
21 096
-25%
|
13 839
-34%
|
12 891
-7%
|
13 634
+6%
|
14 476
+6%
|
14 913
+3%
|
20 770
+39%
|
26 575
+28%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(928)
|
(962)
|
(976)
|
(754)
|
(525)
|
(547)
|
(571)
|
(633)
|
(1 402)
|
(3 725)
|
(3 606)
|
(2 733)
|
(3 059)
|
(3 482)
|
(3 925)
|
(4 822)
|
(5 482)
|
(5 866)
|
(6 059)
|
(6 045)
|
(6 335)
|
(6 439)
|
(6 020)
|
(5 758)
|
(5 867)
|
(5 731)
|
(5 572)
|
(5 695)
|
(5 989)
|
(6 341)
|
|
Gross Profit |
1 596
N/A
|
1 595
0%
|
1 580
-1%
|
1 785
+13%
|
1 980
+11%
|
1 957
-1%
|
2 104
+8%
|
2 218
+5%
|
3 379
+52%
|
7 748
+129%
|
8 590
+11%
|
10 027
+17%
|
11 440
+14%
|
13 862
+21%
|
15 567
+12%
|
17 286
+11%
|
18 506
+7%
|
19 609
+6%
|
20 466
+4%
|
22 209
+9%
|
22 318
+0%
|
21 840
-2%
|
15 076
-31%
|
8 081
-46%
|
7 025
-13%
|
7 903
+13%
|
8 903
+13%
|
9 218
+4%
|
14 781
+60%
|
20 233
+37%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(126)
|
(116)
|
(123)
|
(360)
|
(589)
|
(583)
|
(624)
|
(668)
|
(1 159)
|
(2 380)
|
(2 430)
|
(2 482)
|
(2 648)
|
(2 873)
|
(3 153)
|
(3 400)
|
(3 569)
|
(3 851)
|
(4 130)
|
(4 216)
|
(4 351)
|
(4 691)
|
(4 895)
|
(4 905)
|
(4 744)
|
(4 943)
|
(4 920)
|
(4 921)
|
(5 048)
|
(5 219)
|
|
Selling, General & Administrative |
(126)
|
(116)
|
(123)
|
(130)
|
(128)
|
(121)
|
(127)
|
(138)
|
(36)
|
(83)
|
(88)
|
(81)
|
(89)
|
(100)
|
(104)
|
(106)
|
(115)
|
(126)
|
(128)
|
(124)
|
(125)
|
(134)
|
(137)
|
(143)
|
(144)
|
(139)
|
(138)
|
(133)
|
(132)
|
(136)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(230)
|
(461)
|
(462)
|
(497)
|
(530)
|
(1 122)
|
(2 297)
|
(2 343)
|
(2 400)
|
(2 560)
|
(2 772)
|
(3 048)
|
(3 294)
|
(3 446)
|
(3 726)
|
(4 001)
|
(4 092)
|
(4 225)
|
(4 557)
|
(4 758)
|
(4 762)
|
(4 730)
|
(4 804)
|
(4 782)
|
(4 788)
|
(4 916)
|
(5 083)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(8)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
130
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
1 470
N/A
|
1 479
+1%
|
1 457
-1%
|
1 426
-2%
|
1 392
-2%
|
1 374
-1%
|
1 480
+8%
|
1 550
+5%
|
2 220
+43%
|
5 368
+142%
|
6 160
+15%
|
7 546
+23%
|
8 791
+16%
|
10 989
+25%
|
12 415
+13%
|
13 886
+12%
|
14 938
+8%
|
15 758
+5%
|
16 336
+4%
|
17 993
+10%
|
17 967
0%
|
17 149
-5%
|
10 181
-41%
|
3 176
-69%
|
2 281
-28%
|
2 960
+30%
|
3 983
+35%
|
4 297
+8%
|
9 733
+127%
|
15 015
+54%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(360)
|
(405)
|
(626)
|
(759)
|
(621)
|
(631)
|
(637)
|
(571)
|
(788)
|
(1 587)
|
(1 548)
|
(1 673)
|
(1 674)
|
(1 613)
|
(1 625)
|
(1 568)
|
(1 532)
|
(1 595)
|
(1 706)
|
(1 605)
|
(1 604)
|
(1 727)
|
(1 736)
|
(1 712)
|
(1 688)
|
(1 657)
|
(1 626)
|
(1 612)
|
(1 677)
|
(1 860)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
11
|
(506)
|
(517)
|
0
|
0
|
0
|
(90)
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(30)
|
(30)
|
(14)
|
(14)
|
(12)
|
(2)
|
(6)
|
(10)
|
(14)
|
(40)
|
(55)
|
(97)
|
(103)
|
(80)
|
(98)
|
(97)
|
(109)
|
(157)
|
(188)
|
(177)
|
(185)
|
(130)
|
(59)
|
(65)
|
(2)
|
(4)
|
(42)
|
(12)
|
(15)
|
(19)
|
|
Pre-Tax Income |
1 080
N/A
|
1 044
-3%
|
817
-22%
|
653
-20%
|
747
+14%
|
728
-3%
|
836
+15%
|
969
+16%
|
1 430
+48%
|
3 235
+126%
|
4 041
+25%
|
5 776
+43%
|
7 014
+21%
|
9 296
+33%
|
10 602
+14%
|
12 124
+14%
|
13 298
+10%
|
14 006
+5%
|
14 442
+3%
|
16 212
+12%
|
16 178
0%
|
15 292
-5%
|
8 387
-45%
|
1 528
-82%
|
591
-61%
|
1 298
+120%
|
2 316
+78%
|
2 673
+15%
|
8 041
+201%
|
13 135
+63%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1 078
|
1 042
|
815
|
651
|
745
|
726
|
834
|
967
|
1 429
|
3 233
|
4 039
|
5 775
|
7 012
|
9 295
|
10 600
|
12 123
|
13 296
|
14 005
|
14 441
|
16 210
|
16 177
|
15 290
|
8 385
|
1 527
|
590
|
1 297
|
2 314
|
2 672
|
8 040
|
13 134
|
|
Net Income (Common) |
1 078
N/A
|
1 042
-3%
|
815
-22%
|
651
-20%
|
745
+14%
|
726
-3%
|
834
+15%
|
967
+16%
|
1 429
+48%
|
3 233
+126%
|
4 039
+25%
|
5 775
+43%
|
7 012
+21%
|
9 295
+33%
|
10 600
+14%
|
12 123
+14%
|
13 296
+10%
|
14 005
+5%
|
14 441
+3%
|
16 210
+12%
|
16 177
0%
|
15 290
-5%
|
8 385
-45%
|
1 527
-82%
|
590
-61%
|
1 297
+120%
|
2 314
+78%
|
2 672
+15%
|
8 040
+201%
|
13 134
+63%
|
|
EPS (Diluted) |
1 078
N/A
|
1 042
-3%
|
815
-22%
|
651
-20%
|
745
+14%
|
726
-3%
|
834
+15%
|
967
+16%
|
714.5
-26%
|
1 616.5
+126%
|
1 346.33
-17%
|
1 925
+43%
|
2 337.33
+21%
|
3 036.83
+30%
|
3 533.33
+16%
|
3 462.6
-2%
|
3 324
-4%
|
3 606.14
+8%
|
3 600.52
0%
|
4 041.65
+12%
|
3 670.78
-9%
|
3 447.76
-6%
|
1 879.12
-45%
|
342.21
-82%
|
132.03
-61%
|
290.37
+120%
|
518.09
+78%
|
598.11
+15%
|
1 799.85
+201%
|
2 879.01
+60%
|