TV Asahi Holdings Corp
TSE:9409
Income Statement
Earnings Waterfall
TV Asahi Holdings Corp
Revenue
|
306B
JPY
|
Cost of Revenue
|
-231B
JPY
|
Gross Profit
|
75B
JPY
|
Operating Expenses
|
-64.5B
JPY
|
Operating Income
|
10.5B
JPY
|
Other Expenses
|
5.5B
JPY
|
Net Income
|
16B
JPY
|
Income Statement
TV Asahi Holdings Corp
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 |
264 660
N/A
|
267 928
+1%
|
270 452
+1%
|
275 220
+2%
|
277 189
+1%
|
276 473
0%
|
276 157
0%
|
277 366
+0%
|
277 485
+0%
|
280 779
+1%
|
281 252
+0%
|
285 338
+1%
|
291 472
+2%
|
295 879
+2%
|
299 751
+1%
|
301 912
+1%
|
302 153
+0%
|
302 511
+0%
|
299 709
-1%
|
300 337
+0%
|
300 788
+0%
|
301 744
+0%
|
301 445
0%
|
299 278
-1%
|
296 679
-1%
|
293 638
-1%
|
279 484
-5%
|
266 248
-5%
|
262 726
-1%
|
264 557
+1%
|
278 738
+5%
|
290 149
+4%
|
296 153
+2%
|
298 276
+1%
|
298 752
+0%
|
299 433
+0%
|
302 220
+1%
|
304 566
+1%
|
304 003
0%
|
306 620
+1%
|
306 029
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(185 962)
|
(187 440)
|
(190 894)
|
(194 523)
|
(195 432)
|
(196 729)
|
(196 187)
|
(198 284)
|
(197 743)
|
(199 663)
|
(197 238)
|
(201 768)
|
(206 934)
|
(211 996)
|
(217 911)
|
(219 024)
|
(219 189)
|
(217 789)
|
(218 869)
|
(219 312)
|
(218 960)
|
(220 469)
|
(220 497)
|
(219 153)
|
(220 317)
|
(218 779)
|
(208 067)
|
(199 917)
|
(195 986)
|
(193 270)
|
(199 224)
|
(206 547)
|
(209 578)
|
(211 293)
|
(213 729)
|
(213 463)
|
(218 539)
|
(225 000)
|
(226 334)
|
(230 399)
|
(231 024)
|
|
Gross Profit |
78 698
N/A
|
80 488
+2%
|
79 558
-1%
|
80 697
+1%
|
81 757
+1%
|
79 744
-2%
|
79 970
+0%
|
79 082
-1%
|
79 742
+1%
|
81 116
+2%
|
84 014
+4%
|
83 570
-1%
|
84 538
+1%
|
83 883
-1%
|
81 840
-2%
|
82 888
+1%
|
82 964
+0%
|
84 722
+2%
|
80 840
-5%
|
81 025
+0%
|
81 828
+1%
|
81 275
-1%
|
80 948
0%
|
80 125
-1%
|
76 362
-5%
|
74 859
-2%
|
71 417
-5%
|
66 331
-7%
|
66 740
+1%
|
71 287
+7%
|
79 514
+12%
|
83 602
+5%
|
86 575
+4%
|
86 983
+0%
|
85 023
-2%
|
85 970
+1%
|
83 681
-3%
|
79 566
-5%
|
77 669
-2%
|
76 221
-2%
|
75 005
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(61 368)
|
(62 740)
|
(63 802)
|
(65 260)
|
(65 396)
|
(64 606)
|
(63 811)
|
(63 190)
|
(63 136)
|
(64 546)
|
(64 942)
|
(65 444)
|
(66 422)
|
(66 605)
|
(66 955)
|
(66 784)
|
(66 356)
|
(66 088)
|
(65 712)
|
(65 201)
|
(65 355)
|
(65 111)
|
(64 777)
|
(64 365)
|
(63 358)
|
(62 294)
|
(59 097)
|
(56 723)
|
(55 922)
|
(56 874)
|
(60 236)
|
(63 103)
|
(64 865)
|
(65 552)
|
(65 491)
|
(65 602)
|
(65 380)
|
(65 063)
|
(64 772)
|
(64 722)
|
(64 476)
|
|
Selling, General & Administrative |
(61 370)
|
(62 739)
|
(63 801)
|
(65 260)
|
(65 394)
|
(64 605)
|
(63 811)
|
(63 188)
|
(63 135)
|
(64 546)
|
(64 942)
|
(65 445)
|
(66 421)
|
(66 604)
|
(66 953)
|
(66 782)
|
(66 356)
|
(66 088)
|
(65 468)
|
(65 200)
|
(65 354)
|
(65 110)
|
(64 776)
|
(64 365)
|
(63 358)
|
(62 294)
|
(59 096)
|
(56 723)
|
(55 922)
|
(56 873)
|
(60 234)
|
(63 102)
|
(64 864)
|
(65 550)
|
(65 489)
|
(65 600)
|
(65 378)
|
(65 062)
|
(64 772)
|
(64 721)
|
(64 474)
|
|
Other Operating Expenses |
2
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(244)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
|
Operating Income |
17 330
N/A
|
17 748
+2%
|
15 756
-11%
|
15 437
-2%
|
16 361
+6%
|
15 138
-7%
|
16 159
+7%
|
15 892
-2%
|
16 606
+4%
|
16 570
0%
|
19 072
+15%
|
18 126
-5%
|
18 116
0%
|
17 278
-5%
|
14 885
-14%
|
16 104
+8%
|
16 608
+3%
|
18 634
+12%
|
15 128
-19%
|
15 824
+5%
|
16 473
+4%
|
16 164
-2%
|
16 171
+0%
|
15 760
-3%
|
13 004
-17%
|
12 565
-3%
|
12 320
-2%
|
9 608
-22%
|
10 818
+13%
|
14 413
+33%
|
19 278
+34%
|
20 499
+6%
|
21 710
+6%
|
21 431
-1%
|
19 532
-9%
|
20 368
+4%
|
18 301
-10%
|
14 503
-21%
|
12 897
-11%
|
11 499
-11%
|
10 529
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 907
|
1 821
|
1 511
|
1 370
|
1 151
|
1 289
|
1 390
|
1 930
|
2 150
|
2 193
|
2 101
|
1 728
|
2 148
|
5 325
|
2 044
|
2 017
|
2 739
|
3 530
|
3 899
|
4 495
|
3 676
|
3 159
|
3 416
|
3 157
|
19 214
|
4 085
|
19 747
|
19 946
|
4 436
|
5 591
|
5 462
|
6 435
|
6 338
|
9 283
|
10 228
|
11 405
|
12 592
|
11 603
|
11 966
|
11 169
|
15 335
|
|
Non-Reccuring Items |
(2 558)
|
(2 135)
|
(179)
|
(589)
|
(572)
|
63
|
(716)
|
(438)
|
(460)
|
64
|
60
|
136
|
627
|
638
|
1 582
|
1 539
|
917
|
684
|
0
|
(237)
|
(90)
|
(211)
|
(399)
|
(364)
|
(395)
|
14 568
|
(846)
|
(902)
|
(1 581)
|
(1 517)
|
(1 460)
|
(1 407)
|
(732)
|
(780)
|
(615)
|
(604)
|
(581)
|
(2 982)
|
(2 972)
|
(2 989)
|
(3 019)
|
|
Gain/Loss on Disposition of Assets |
0
|
1 304
|
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
|
|
Total Other Income |
424
|
379
|
1 936
|
2 331
|
2 451
|
1 022
|
977
|
463
|
421
|
523
|
432
|
552
|
335
|
205
|
3 747
|
3 809
|
3 759
|
433
|
250
|
220
|
416
|
440
|
472
|
472
|
445
|
540
|
526
|
512
|
506
|
346
|
489
|
491
|
515
|
533
|
514
|
553
|
523
|
495
|
359
|
412
|
412
|
|
Pre-Tax Income |
17 103
N/A
|
19 117
+12%
|
19 024
0%
|
18 549
-2%
|
19 391
+5%
|
17 512
-10%
|
17 810
+2%
|
17 847
+0%
|
18 717
+5%
|
19 350
+3%
|
21 665
+12%
|
20 542
-5%
|
21 226
+3%
|
23 446
+10%
|
22 258
-5%
|
23 469
+5%
|
24 023
+2%
|
23 281
-3%
|
19 277
-17%
|
20 302
+5%
|
20 475
+1%
|
19 552
-5%
|
19 660
+1%
|
19 025
-3%
|
32 268
+70%
|
31 758
-2%
|
31 747
0%
|
29 164
-8%
|
14 179
-51%
|
18 833
+33%
|
23 769
+26%
|
26 018
+9%
|
27 831
+7%
|
30 467
+9%
|
29 659
-3%
|
31 722
+7%
|
30 835
-3%
|
23 619
-23%
|
22 250
-6%
|
20 091
-10%
|
23 257
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6 639)
|
(7 146)
|
(6 379)
|
(6 138)
|
(6 520)
|
(6 203)
|
(6 786)
|
(6 707)
|
(7 069)
|
(6 882)
|
(7 805)
|
(7 556)
|
(7 301)
|
(7 120)
|
(6 634)
|
(6 974)
|
(6 876)
|
(7 192)
|
(5 584)
|
(5 920)
|
(6 440)
|
(6 436)
|
(6 529)
|
(6 324)
|
(5 522)
|
(5 199)
|
(4 843)
|
(3 811)
|
(4 136)
|
(6 147)
|
(7 937)
|
(8 466)
|
(8 742)
|
(9 333)
|
(8 726)
|
(8 962)
|
(8 484)
|
(6 777)
|
(6 328)
|
(5 896)
|
(6 868)
|
|
Income from Continuing Operations |
10 464
|
11 971
|
12 645
|
12 411
|
12 871
|
11 309
|
11 024
|
11 140
|
11 648
|
12 468
|
13 860
|
12 986
|
13 925
|
16 326
|
15 624
|
16 495
|
17 147
|
16 089
|
13 693
|
14 382
|
14 035
|
13 116
|
13 131
|
12 701
|
26 746
|
26 559
|
26 904
|
25 353
|
10 043
|
12 686
|
15 832
|
17 552
|
19 089
|
21 134
|
20 933
|
22 760
|
22 351
|
16 842
|
15 922
|
14 195
|
16 389
|
|
Income to Minority Interest |
(304)
|
(292)
|
(286)
|
(240)
|
(243)
|
(314)
|
(308)
|
(300)
|
(355)
|
(298)
|
(378)
|
(497)
|
(504)
|
(377)
|
(329)
|
(213)
|
(129)
|
(240)
|
(194)
|
(202)
|
(193)
|
(237)
|
(217)
|
(198)
|
(175)
|
(160)
|
(143)
|
(99)
|
(79)
|
(85)
|
(112)
|
(115)
|
(139)
|
(134)
|
(126)
|
(127)
|
(161)
|
(237)
|
(277)
|
(283)
|
(341)
|
|
Net Income (Common) |
10 157
N/A
|
11 678
+15%
|
12 359
+6%
|
12 169
-2%
|
12 628
+4%
|
10 994
-13%
|
10 715
-3%
|
10 839
+1%
|
11 292
+4%
|
12 169
+8%
|
13 480
+11%
|
12 489
-7%
|
13 420
+7%
|
15 949
+19%
|
15 297
-4%
|
16 282
+6%
|
17 018
+5%
|
15 848
-7%
|
13 497
-15%
|
14 179
+5%
|
13 841
-2%
|
12 879
-7%
|
12 914
+0%
|
12 503
-3%
|
26 571
+113%
|
26 398
-1%
|
26 762
+1%
|
25 253
-6%
|
9 962
-61%
|
12 600
+26%
|
15 717
+25%
|
17 436
+11%
|
18 950
+9%
|
20 999
+11%
|
20 805
-1%
|
22 632
+9%
|
22 189
-2%
|
16 603
-25%
|
15 645
-6%
|
13 910
-11%
|
16 046
+15%
|
|
EPS (Diluted) |
101.57
N/A
|
116.78
+15%
|
114.43
-2%
|
112.67
-2%
|
116.92
+4%
|
101.46
-13%
|
99.21
-2%
|
100.36
+1%
|
104.55
+4%
|
112.38
+7%
|
125.98
+12%
|
116.71
-7%
|
125.42
+7%
|
148.65
+19%
|
142.96
-4%
|
152.16
+6%
|
159.04
+5%
|
147.84
-7%
|
126.14
-15%
|
132.51
+5%
|
129.16
-3%
|
120.18
-7%
|
120.51
+0%
|
116.67
-3%
|
250.13
+114%
|
248.58
-1%
|
257.39
+4%
|
242.86
-6%
|
96.75
-60%
|
122.08
+26%
|
154.83
+27%
|
171.74
+11%
|
186.58
+9%
|
206.79
+11%
|
204.77
-1%
|
222.73
+9%
|
218.39
-2%
|
163.41
-25%
|
153.98
-6%
|
136.91
-11%
|
157.92
+15%
|