KDDI Corp
TSE:9433
Income Statement
Earnings Waterfall
KDDI Corp
Revenue
|
5.8T
JPY
|
Cost of Revenue
|
-3.3T
JPY
|
Gross Profit
|
2.4T
JPY
|
Operating Expenses
|
-1.4T
JPY
|
Operating Income
|
1.1T
JPY
|
Other Expenses
|
-382.7B
JPY
|
Net Income
|
690.7B
JPY
|
Income Statement
KDDI 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 |
4 131 610
N/A
|
4 333 628
+5%
|
4 308 619
-1%
|
4 310 000
+0%
|
4 332 274
+1%
|
4 270 094
-1%
|
4 339 257
+2%
|
4 391 696
+1%
|
4 390 580
0%
|
4 466 135
+2%
|
4 550 011
+2%
|
4 615 961
+1%
|
4 689 323
+2%
|
4 748 259
+1%
|
4 816 472
+1%
|
4 862 748
+1%
|
4 986 113
+3%
|
5 041 978
+1%
|
5 065 029
+0%
|
5 088 177
+0%
|
5 053 564
-1%
|
5 080 353
+1%
|
5 104 737
+0%
|
5 182 541
+2%
|
5 211 269
+1%
|
5 237 221
+0%
|
5 233 798
0%
|
5 209 958
0%
|
5 258 419
+1%
|
5 312 599
+1%
|
5 370 183
+1%
|
5 400 563
+1%
|
5 402 650
+0%
|
5 446 708
+1%
|
5 498 120
+1%
|
5 562 383
+1%
|
5 615 774
+1%
|
5 671 762
+1%
|
5 652 661
0%
|
5 709 894
+1%
|
5 754 401
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
(529 042)
|
(1 130 365)
|
(1 799 677)
|
(2 511 226)
|
(2 552 715)
|
(2 565 431)
|
(2 553 177)
|
(2 540 338)
|
(2 562 758)
|
(2 578 741)
|
(2 612 520)
|
(2 669 678)
|
(2 705 545)
|
(2 727 943)
|
(2 796 747)
|
(2 821 803)
|
(2 836 883)
|
(2 860 657)
|
(2 859 720)
|
(2 867 413)
|
(2 903 849)
|
(2 938 769)
|
(2 909 451)
|
(2 925 000)
|
(2 884 982)
|
(2 847 639)
|
(2 882 139)
|
(2 928 175)
|
(2 952 979)
|
(2 985 580)
|
(2 967 670)
|
(2 984 589)
|
(3 043 005)
|
(3 129 914)
|
(3 218 486)
|
(3 260 030)
|
(3 273 476)
|
(3 299 776)
|
(3 323 591)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
448 371
N/A
|
899 787
+101%
|
1 378 867
+53%
|
1 758 868
+28%
|
1 786 542
+2%
|
1 826 265
+2%
|
1 837 403
+1%
|
1 925 797
+5%
|
1 987 253
+3%
|
2 037 220
+3%
|
2 076 803
+2%
|
2 078 581
+0%
|
2 110 927
+2%
|
2 134 805
+1%
|
2 189 366
+3%
|
2 220 175
+1%
|
2 228 146
+0%
|
2 227 520
0%
|
2 193 844
-2%
|
2 212 940
+1%
|
2 200 888
-1%
|
2 243 772
+2%
|
2 301 818
+3%
|
2 312 221
+0%
|
2 348 816
+2%
|
2 362 319
+1%
|
2 376 280
+1%
|
2 384 424
+0%
|
2 417 204
+1%
|
2 414 983
0%
|
2 434 980
+1%
|
2 462 119
+1%
|
2 455 115
0%
|
2 432 469
-1%
|
2 397 288
-1%
|
2 411 732
+1%
|
2 379 185
-1%
|
2 410 118
+1%
|
2 430 810
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 448 460)
|
(3 651 762)
|
(3 113 039)
|
(2 493 996)
|
(1 810 210)
|
(1 097 508)
|
(1 088 522)
|
(1 096 873)
|
(1 110 603)
|
(1 102 058)
|
(1 115 200)
|
(1 127 928)
|
(1 145 175)
|
(1 168 111)
|
(1 195 299)
|
(1 215 579)
|
(1 242 300)
|
(1 263 521)
|
(1 261 336)
|
(1 249 623)
|
(1 226 279)
|
(1 205 422)
|
(1 225 341)
|
(1 243 329)
|
(1 271 368)
|
(1 292 583)
|
(1 291 471)
|
(1 304 307)
|
(1 327 331)
|
(1 360 920)
|
(1 377 027)
|
(1 399 089)
|
(1 399 555)
|
(1 413 196)
|
(1 402 549)
|
(1 391 947)
|
(1 373 043)
|
(1 400 774)
|
(1 338 288)
|
(1 338 140)
|
(1 357 368)
|
|
Selling, General & Administrative |
0
|
0
|
(257 088)
|
(521 445)
|
(779 107)
|
(1 106 444)
|
(1 097 213)
|
(1 106 940)
|
(1 122 713)
|
(1 107 573)
|
(1 125 931)
|
(1 138 299)
|
(1 150 737)
|
(1 173 562)
|
(1 200 221)
|
(1 221 074)
|
(1 252 051)
|
(1 271 215)
|
(1 269 444)
|
(1 257 077)
|
(1 232 924)
|
(1 210 470)
|
(1 231 347)
|
(1 249 774)
|
(1 278 856)
|
(1 299 504)
|
(1 303 600)
|
(1 317 156)
|
(1 340 553)
|
(1 364 234)
|
(1 387 916)
|
(1 408 392)
|
(1 408 092)
|
(1 422 539)
|
(1 417 332)
|
(1 429 265)
|
(1 427 819)
|
(1 408 391)
|
(1 414 709)
|
(1 399 658)
|
(1 400 937)
|
|
Research & Development |
(6 679)
|
(24 086)
|
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
|
|
Depreciation & Amortization |
(362 584)
|
(362 057)
|
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 |
(3 079 197)
|
(3 265 619)
|
(2 855 951)
|
(1 972 551)
|
(1 031 103)
|
8 936
|
8 691
|
10 067
|
12 110
|
5 515
|
10 731
|
10 371
|
5 562
|
5 451
|
4 922
|
5 495
|
9 751
|
7 694
|
8 108
|
7 454
|
6 645
|
5 048
|
6 006
|
6 445
|
7 488
|
6 921
|
12 129
|
12 849
|
13 222
|
3 314
|
10 889
|
9 303
|
8 537
|
9 343
|
14 783
|
37 318
|
54 776
|
7 617
|
76 421
|
61 518
|
43 569
|
|
Operating Income |
683 150
N/A
|
681 866
0%
|
666 538
-2%
|
685 639
+3%
|
722 387
+5%
|
661 360
-8%
|
698 020
+6%
|
729 392
+4%
|
726 800
0%
|
823 739
+13%
|
872 053
+6%
|
909 292
+4%
|
931 628
+2%
|
910 470
-2%
|
915 628
+1%
|
919 226
+0%
|
947 066
+3%
|
956 654
+1%
|
966 810
+1%
|
977 897
+1%
|
967 565
-1%
|
1 007 518
+4%
|
975 547
-3%
|
1 000 443
+3%
|
1 030 450
+3%
|
1 019 638
-1%
|
1 057 345
+4%
|
1 058 012
+0%
|
1 048 949
-1%
|
1 023 504
-2%
|
1 040 177
+2%
|
1 015 894
-2%
|
1 035 425
+2%
|
1 048 923
+1%
|
1 052 566
+0%
|
1 040 522
-1%
|
1 024 245
-2%
|
1 010 958
-1%
|
1 040 897
+3%
|
1 071 978
+3%
|
1 073 442
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
14 081
|
1 838
|
(8 282)
|
(8 285)
|
(6 907)
|
(2 463)
|
(791)
|
(4 864)
|
(9 850)
|
(12 620)
|
(19 286)
|
(17 826)
|
(10 061)
|
(8 807)
|
(991)
|
1 543
|
(4 063)
|
(3 358)
|
(3 978)
|
(3 320)
|
(4 793)
|
(1 650)
|
(3 739)
|
(4 740)
|
(2 350)
|
(2 794)
|
(1 342)
|
(1 046)
|
(781)
|
3 112
|
5 741
|
6 647
|
8 496
|
8 247
|
10 816
|
9 062
|
4 453
|
6 086
|
10 505
|
17 403
|
18 711
|
|
Non-Reccuring Items |
(86 445)
|
(67 668)
|
0
|
0
|
0
|
2 773
|
0
|
0
|
0
|
4 094
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
1 547
|
0
|
0
|
0
|
1 431
|
0
|
0
|
0
|
2 419
|
0
|
0
|
0
|
10 425
|
0
|
0
|
0
|
7 187
|
0
|
0
|
0
|
60 841
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(1 082)
|
(77)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 535)
|
0
|
0
|
0
|
305
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
1 016
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
Total Other Income |
2 227
|
4 669
|
2 543
|
5 839
|
6 484
|
1 197
|
5 056
|
617
|
471
|
3 197
|
3 049
|
3 048
|
766
|
0
|
(5 470)
|
(5 471)
|
(2 860)
|
(1)
|
303
|
382
|
3 154
|
3 000
|
4 324
|
4 401
|
1 402
|
1 426
|
205
|
1 923
|
2 753
|
(1)
|
2 391
|
1 602
|
1 149
|
1
|
1 481
|
399
|
17
|
0
|
2 769
|
11 797
|
13 223
|
|
Pre-Tax Income |
611 931
N/A
|
620 628
+1%
|
660 799
+6%
|
683 193
+3%
|
721 964
+6%
|
662 867
-8%
|
702 285
+6%
|
725 145
+3%
|
717 421
-1%
|
818 410
+14%
|
855 816
+5%
|
894 514
+5%
|
922 333
+3%
|
895 897
-3%
|
909 167
+1%
|
915 298
+1%
|
940 143
+3%
|
955 147
+2%
|
963 135
+1%
|
974 959
+1%
|
965 926
-1%
|
1 010 275
+5%
|
976 132
-3%
|
1 000 104
+2%
|
1 029 502
+3%
|
1 020 699
-1%
|
1 056 208
+3%
|
1 058 889
+0%
|
1 050 921
-1%
|
1 038 056
-1%
|
1 048 309
+1%
|
1 024 143
-2%
|
1 045 070
+2%
|
1 064 497
+2%
|
1 064 863
+0%
|
1 049 983
-1%
|
1 028 715
-2%
|
1 077 878
+5%
|
1 054 171
-2%
|
1 101 178
+4%
|
1 105 376
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(253 977)
|
(264 771)
|
(263 152)
|
(263 999)
|
(270 414)
|
(243 343)
|
(245 673)
|
(244 493)
|
(232 027)
|
(251 495)
|
(243 902)
|
(253 190)
|
(260 198)
|
(253 282)
|
(273 491)
|
(278 901)
|
(288 499)
|
(293 951)
|
(295 788)
|
(300 837)
|
(296 968)
|
(309 149)
|
(298 747)
|
(307 965)
|
(319 418)
|
(325 298)
|
(338 209)
|
(336 724)
|
(333 481)
|
(331 451)
|
(332 420)
|
(328 166)
|
(337 170)
|
(331 957)
|
(329 355)
|
(325 549)
|
(319 825)
|
(339 484)
|
(335 593)
|
(341 298)
|
(341 700)
|
|
Income from Continuing Operations |
357 954
|
355 857
|
397 647
|
419 194
|
451 550
|
419 524
|
456 612
|
480 652
|
485 394
|
566 915
|
611 914
|
641 324
|
662 135
|
642 615
|
635 676
|
636 397
|
651 644
|
661 196
|
667 347
|
674 122
|
668 958
|
701 126
|
677 385
|
692 139
|
710 084
|
695 401
|
717 999
|
722 165
|
717 440
|
706 605
|
715 889
|
695 977
|
707 900
|
732 540
|
735 508
|
724 434
|
708 890
|
738 394
|
718 578
|
759 880
|
763 676
|
|
Income to Minority Interest |
(28 077)
|
(33 819)
|
(32 401)
|
(33 346)
|
(37 826)
|
(23 719)
|
(28 242)
|
(34 205)
|
(41 443)
|
(72 036)
|
(93 878)
|
(97 754)
|
(104 343)
|
(95 957)
|
(82 648)
|
(86 444)
|
(85 827)
|
(88 668)
|
(89 628)
|
(85 561)
|
(81 216)
|
(83 457)
|
(75 827)
|
(72 400)
|
(67 308)
|
(55 634)
|
(58 460)
|
(57 043)
|
(59 823)
|
(55 109)
|
(56 827)
|
(55 910)
|
(50 908)
|
(60 054)
|
(61 113)
|
(59 037)
|
(58 255)
|
(60 926)
|
(55 963)
|
(68 095)
|
(72 983)
|
|
Net Income (Common) |
329 875
N/A
|
322 038
-2%
|
365 248
+13%
|
385 848
+6%
|
413 725
+7%
|
395 805
-4%
|
428 370
+8%
|
446 447
+4%
|
443 951
-1%
|
494 878
+11%
|
518 034
+5%
|
543 567
+5%
|
557 790
+3%
|
546 658
-2%
|
553 027
+1%
|
549 954
-1%
|
565 818
+3%
|
572 528
+1%
|
577 720
+1%
|
588 560
+2%
|
587 741
0%
|
617 669
+5%
|
601 556
-3%
|
619 738
+3%
|
642 774
+4%
|
639 767
0%
|
659 538
+3%
|
665 121
+1%
|
657 616
-1%
|
651 496
-1%
|
659 061
+1%
|
640 066
-3%
|
656 991
+3%
|
672 486
+2%
|
674 393
+0%
|
665 395
-1%
|
650 634
-2%
|
677 469
+4%
|
662 616
-2%
|
691 787
+4%
|
690 695
0%
|