Nippon Television Holdings Inc
TSE:9404
Income Statement
Earnings Waterfall
Nippon Television Holdings Inc
Revenue
|
414.6B
JPY
|
Cost of Revenue
|
-275B
JPY
|
Gross Profit
|
139.6B
JPY
|
Operating Expenses
|
-97.4B
JPY
|
Operating Income
|
42.2B
JPY
|
Other Expenses
|
-2B
JPY
|
Net Income
|
40.1B
JPY
|
Income Statement
Nippon Television Holdings Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
333 461
N/A
|
341 720
+2%
|
346 145
+1%
|
348 658
+1%
|
351 045
+1%
|
362 497
+3%
|
377 684
+4%
|
394 962
+5%
|
410 009
+4%
|
414 780
+1%
|
415 351
+0%
|
415 517
+0%
|
418 938
+1%
|
416 704
-1%
|
419 137
+1%
|
420 407
+0%
|
421 459
+0%
|
423 663
+1%
|
423 444
0%
|
423 303
0%
|
423 315
+0%
|
424 945
+0%
|
423 786
0%
|
427 628
+1%
|
425 215
-1%
|
426 599
+0%
|
405 236
-5%
|
391 493
-3%
|
393 309
+0%
|
391 335
-1%
|
408 618
+4%
|
411 807
+1%
|
408 766
-1%
|
406 395
-1%
|
409 019
+1%
|
410 886
+0%
|
410 831
0%
|
413 979
+1%
|
411 536
-1%
|
410 538
0%
|
414 565
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(220 324)
|
(225 588)
|
(230 665)
|
(230 117)
|
(227 578)
|
(235 340)
|
(245 089)
|
(257 025)
|
(267 087)
|
(269 913)
|
(268 057)
|
(270 158)
|
(272 394)
|
(270 430)
|
(274 018)
|
(275 483)
|
(276 676)
|
(278 632)
|
(277 871)
|
(276 698)
|
(276 471)
|
(277 740)
|
(279 927)
|
(285 288)
|
(286 952)
|
(288 576)
|
(274 453)
|
(267 315)
|
(267 805)
|
(267 915)
|
(274 945)
|
(268 379)
|
(260 305)
|
(253 541)
|
(257 336)
|
(262 030)
|
(265 721)
|
(271 785)
|
(270 825)
|
(271 161)
|
(274 957)
|
|
Gross Profit |
113 137
N/A
|
116 132
+3%
|
115 480
-1%
|
118 541
+3%
|
123 467
+4%
|
127 157
+3%
|
132 595
+4%
|
137 937
+4%
|
142 922
+4%
|
144 867
+1%
|
147 294
+2%
|
145 359
-1%
|
146 544
+1%
|
146 274
0%
|
145 119
-1%
|
144 924
0%
|
144 783
0%
|
145 031
+0%
|
145 573
+0%
|
146 605
+1%
|
146 844
+0%
|
147 205
+0%
|
143 859
-2%
|
142 340
-1%
|
138 263
-3%
|
138 023
0%
|
130 783
-5%
|
124 178
-5%
|
125 504
+1%
|
123 420
-2%
|
133 673
+8%
|
143 428
+7%
|
148 461
+4%
|
152 854
+3%
|
151 683
-1%
|
148 856
-2%
|
145 110
-3%
|
142 194
-2%
|
140 711
-1%
|
139 377
-1%
|
139 608
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(75 716)
|
(76 043)
|
(77 640)
|
(79 106)
|
(81 560)
|
(84 775)
|
(86 363)
|
(88 391)
|
(89 797)
|
(91 689)
|
(92 134)
|
(93 290)
|
(94 189)
|
(93 748)
|
(94 826)
|
(94 508)
|
(94 287)
|
(94 067)
|
(94 192)
|
(95 318)
|
(95 877)
|
(97 456)
|
(96 768)
|
(96 010)
|
(94 964)
|
(94 912)
|
(92 196)
|
(89 073)
|
(89 055)
|
(88 894)
|
(91 134)
|
(93 680)
|
(93 337)
|
(94 172)
|
(94 682)
|
(95 141)
|
(95 773)
|
(95 601)
|
(95 501)
|
(95 362)
|
(97 443)
|
|
Selling, General & Administrative |
(75 716)
|
(75 526)
|
(77 641)
|
(79 104)
|
(81 560)
|
(84 774)
|
(86 360)
|
(88 391)
|
(89 797)
|
(91 688)
|
(92 135)
|
(93 289)
|
(94 187)
|
(93 512)
|
(94 824)
|
(94 507)
|
(94 286)
|
(93 785)
|
(94 190)
|
(95 316)
|
(95 876)
|
(97 189)
|
(96 767)
|
(96 009)
|
(94 962)
|
(94 681)
|
(92 195)
|
(89 070)
|
(89 053)
|
(88 621)
|
(91 132)
|
(93 680)
|
(93 336)
|
(93 879)
|
(94 681)
|
(95 141)
|
(95 773)
|
(95 401)
|
(95 502)
|
(95 361)
|
(97 442)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(281)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(517)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(3)
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(3)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
|
Operating Income |
37 421
N/A
|
40 089
+7%
|
37 840
-6%
|
39 435
+4%
|
41 907
+6%
|
42 382
+1%
|
46 232
+9%
|
49 546
+7%
|
53 125
+7%
|
53 178
+0%
|
55 160
+4%
|
52 069
-6%
|
52 355
+1%
|
52 526
+0%
|
50 293
-4%
|
50 416
+0%
|
50 496
+0%
|
50 964
+1%
|
51 381
+1%
|
51 287
0%
|
50 967
-1%
|
49 749
-2%
|
47 091
-5%
|
46 330
-2%
|
43 299
-7%
|
43 111
0%
|
38 587
-10%
|
35 105
-9%
|
36 449
+4%
|
34 526
-5%
|
42 539
+23%
|
49 748
+17%
|
55 124
+11%
|
58 682
+6%
|
57 001
-3%
|
53 715
-6%
|
49 337
-8%
|
46 593
-6%
|
45 210
-3%
|
44 015
-3%
|
42 165
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
8 240
|
7 291
|
7 380
|
7 685
|
6 144
|
6 122
|
5 882
|
5 266
|
5 233
|
4 435
|
4 425
|
4 477
|
4 892
|
5 706
|
6 801
|
6 699
|
6 536
|
9 966
|
9 555
|
10 330
|
10 301
|
8 448
|
8 435
|
7 609
|
8 084
|
6 439
|
5 429
|
15 828
|
32 863
|
35 945
|
36 988
|
26 484
|
15 963
|
12 812
|
10 980
|
11 646
|
4 557
|
5 386
|
7 244
|
6 855
|
14 745
|
|
Non-Reccuring Items |
(4 863)
|
(3 437)
|
(2 603)
|
(2 733)
|
(585)
|
(1 000)
|
(1 098)
|
(487)
|
(356)
|
(1 992)
|
(853)
|
(604)
|
(937)
|
830
|
65
|
(5 666)
|
(5 407)
|
(5 788)
|
(5 820)
|
(814)
|
(2 769)
|
(2 881)
|
(2 983)
|
(3 279)
|
(2 585)
|
(4 072)
|
(6 970)
|
(22 758)
|
(22 849)
|
(23 922)
|
(21 828)
|
(5 423)
|
(3 939)
|
(2 785)
|
(2 349)
|
(2 822)
|
(2 836)
|
(3 168)
|
(2 864)
|
(3 188)
|
604
|
|
Gain/Loss on Disposition of Assets |
1
|
(3)
|
(2)
|
11
|
18
|
23
|
(23)
|
(33)
|
(38)
|
0
|
2
|
2
|
(7)
|
(6)
|
(6)
|
(6)
|
(2)
|
(3)
|
(3)
|
1
|
90
|
106
|
111
|
22
|
21
|
6
|
2
|
(1 426)
|
0
|
(1 513)
|
(1 515)
|
16
|
18
|
(77)
|
43
|
25
|
24
|
2
|
0
|
5
|
4
|
|
Total Other Income |
442
|
457
|
466
|
366
|
316
|
213
|
266
|
286
|
257
|
177
|
88
|
77
|
100
|
105
|
170
|
173
|
188
|
235
|
220
|
215
|
303
|
263
|
271
|
306
|
312
|
397
|
460
|
390
|
(1 184)
|
396
|
325
|
370
|
337
|
186
|
209
|
261
|
288
|
269
|
490
|
484
|
485
|
|
Pre-Tax Income |
41 241
N/A
|
44 397
+8%
|
43 081
-3%
|
44 764
+4%
|
47 800
+7%
|
47 740
0%
|
51 259
+7%
|
54 578
+6%
|
58 221
+7%
|
55 798
-4%
|
58 822
+5%
|
56 021
-5%
|
56 403
+1%
|
59 161
+5%
|
57 323
-3%
|
51 616
-10%
|
51 811
+0%
|
55 374
+7%
|
55 333
0%
|
61 019
+10%
|
58 892
-3%
|
55 685
-5%
|
52 925
-5%
|
50 988
-4%
|
49 131
-4%
|
45 881
-7%
|
37 508
-18%
|
27 139
-28%
|
45 279
+67%
|
45 432
+0%
|
56 510
+24%
|
71 196
+26%
|
67 503
-5%
|
68 818
+2%
|
65 884
-4%
|
62 825
-5%
|
51 370
-18%
|
49 082
-4%
|
50 082
+2%
|
48 171
-4%
|
58 003
+20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13 962)
|
(16 373)
|
(16 047)
|
(17 069)
|
(18 860)
|
(17 639)
|
(19 631)
|
(19 968)
|
(19 915)
|
(18 742)
|
(18 226)
|
(17 275)
|
(17 438)
|
(17 936)
|
(17 510)
|
(18 278)
|
(18 923)
|
(17 668)
|
(17 602)
|
(16 544)
|
(15 427)
|
(17 036)
|
(15 940)
|
(16 029)
|
(14 926)
|
(15 154)
|
(13 871)
|
(15 991)
|
(22 421)
|
(21 854)
|
(24 378)
|
(23 171)
|
(21 339)
|
(21 292)
|
(20 080)
|
(19 180)
|
(15 254)
|
(14 486)
|
(14 976)
|
(13 959)
|
(17 121)
|
|
Income from Continuing Operations |
27 279
|
28 024
|
27 034
|
27 695
|
28 940
|
30 101
|
31 628
|
34 610
|
38 306
|
37 056
|
40 596
|
38 746
|
38 965
|
41 225
|
39 813
|
33 338
|
32 888
|
37 706
|
37 731
|
44 475
|
43 465
|
38 649
|
36 985
|
34 959
|
34 205
|
30 727
|
23 637
|
11 148
|
22 858
|
23 578
|
32 132
|
48 025
|
46 164
|
47 526
|
45 804
|
43 645
|
36 116
|
34 596
|
35 106
|
34 212
|
40 882
|
|
Income to Minority Interest |
(266)
|
(197)
|
(96)
|
254
|
370
|
366
|
491
|
103
|
(102)
|
(172)
|
(482)
|
(517)
|
(591)
|
(438)
|
(352)
|
(175)
|
(119)
|
(289)
|
(343)
|
(380)
|
(280)
|
89
|
173
|
250
|
(112)
|
(172)
|
25
|
113
|
370
|
464
|
279
|
114
|
(62)
|
(93)
|
(270)
|
(390)
|
(441)
|
(514)
|
(596)
|
(692)
|
(739)
|
|
Net Income (Common) |
27 013
N/A
|
27 827
+3%
|
26 938
-3%
|
27 950
+4%
|
29 313
+5%
|
30 467
+4%
|
32 119
+5%
|
34 714
+8%
|
38 203
+10%
|
36 883
-3%
|
40 113
+9%
|
38 226
-5%
|
38 373
+0%
|
40 786
+6%
|
39 459
-3%
|
33 162
-16%
|
32 767
-1%
|
37 416
+14%
|
37 387
0%
|
44 095
+18%
|
43 183
-2%
|
38 739
-10%
|
37 160
-4%
|
35 212
-5%
|
34 095
-3%
|
30 555
-10%
|
23 663
-23%
|
11 260
-52%
|
23 229
+106%
|
24 042
+3%
|
32 409
+35%
|
48 138
+49%
|
46 101
-4%
|
47 431
+3%
|
45 533
-4%
|
43 253
-5%
|
35 673
-18%
|
34 081
-4%
|
34 508
+1%
|
33 520
-3%
|
40 141
+20%
|
|
EPS (Diluted) |
106.35
N/A
|
109.57
+3%
|
106.05
-3%
|
110.03
+4%
|
115.4
+5%
|
120.08
+4%
|
126.45
+5%
|
136.66
+8%
|
150.4
+10%
|
145.37
-3%
|
157.92
+9%
|
150.49
-5%
|
151.07
+0%
|
160.78
+6%
|
155.35
-3%
|
130.55
-16%
|
129
-1%
|
147.52
+14%
|
147.77
+0%
|
172.92
+17%
|
169.12
-2%
|
152.07
-10%
|
145.52
-4%
|
137.9
-5%
|
133.49
-3%
|
119.66
-10%
|
90.55
-24%
|
44.1
-51%
|
90.91
+106%
|
94.17
+4%
|
127.05
+35%
|
188.71
+49%
|
180.72
-4%
|
185.94
+3%
|
178.49
-4%
|
169.56
-5%
|
139.84
-18%
|
133.6
-4%
|
135.28
+1%
|
131.57
-3%
|
158.29
+20%
|