Nomura Co Ltd
TSE:9716
Income Statement
Earnings Waterfall
Nomura Co Ltd
Revenue
|
129.2B
JPY
|
Cost of Revenue
|
-108B
JPY
|
Gross Profit
|
21.2B
JPY
|
Operating Expenses
|
-16.4B
JPY
|
Operating Income
|
4.8B
JPY
|
Other Expenses
|
-1.4B
JPY
|
Net Income
|
3.4B
JPY
|
Income Statement
Nomura Co Ltd
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
105 676
N/A
|
98 410
-7%
|
102 882
+5%
|
101 829
-1%
|
104 149
+2%
|
103 129
-1%
|
102 227
-1%
|
102 745
+1%
|
101 845
-1%
|
108 340
+6%
|
108 324
0%
|
111 105
+3%
|
114 508
+3%
|
115 561
+1%
|
113 709
-2%
|
114 690
+1%
|
111 494
-3%
|
115 841
+4%
|
110 283
-5%
|
115 127
+4%
|
118 936
+3%
|
125 859
+6%
|
135 221
+7%
|
144 341
+7%
|
148 749
+3%
|
143 689
-3%
|
138 197
-4%
|
126 685
-8%
|
111 964
-12%
|
107 736
-4%
|
102 524
-5%
|
97 745
-5%
|
110 343
+13%
|
111 081
+1%
|
112 583
+1%
|
114 836
+2%
|
113 157
-1%
|
110 928
-2%
|
113 550
+2%
|
122 960
+8%
|
129 181
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(89 394)
|
(82 450)
|
(86 361)
|
(85 403)
|
(86 929)
|
(85 848)
|
(84 362)
|
(84 548)
|
(83 735)
|
(88 580)
|
(88 164)
|
(90 173)
|
(91 930)
|
(92 839)
|
(91 462)
|
(91 873)
|
(89 681)
|
(92 712)
|
(88 199)
|
(91 301)
|
(94 172)
|
(99 796)
|
(106 898)
|
(114 389)
|
(118 765)
|
(114 708)
|
(110 313)
|
(102 256)
|
(90 559)
|
(86 663)
|
(83 032)
|
(78 752)
|
(88 666)
|
(90 385)
|
(91 942)
|
(94 060)
|
(93 684)
|
(92 573)
|
(94 961)
|
(102 951)
|
(108 014)
|
|
Gross Profit |
16 282
N/A
|
15 960
-2%
|
16 521
+4%
|
16 426
-1%
|
17 220
+5%
|
17 281
+0%
|
17 865
+3%
|
18 197
+2%
|
18 110
0%
|
19 760
+9%
|
20 160
+2%
|
20 932
+4%
|
22 578
+8%
|
22 722
+1%
|
22 247
-2%
|
22 817
+3%
|
21 813
-4%
|
23 129
+6%
|
22 084
-5%
|
23 826
+8%
|
24 764
+4%
|
26 063
+5%
|
28 323
+9%
|
29 952
+6%
|
29 984
+0%
|
28 981
-3%
|
27 884
-4%
|
24 429
-12%
|
21 405
-12%
|
21 073
-2%
|
19 492
-8%
|
18 993
-3%
|
21 677
+14%
|
20 696
-5%
|
20 641
0%
|
20 776
+1%
|
19 473
-6%
|
18 355
-6%
|
18 589
+1%
|
20 009
+8%
|
21 167
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11 909)
|
(11 647)
|
(11 884)
|
(11 880)
|
(11 909)
|
(12 070)
|
(12 426)
|
(12 829)
|
(13 075)
|
(13 727)
|
(14 054)
|
(14 244)
|
(14 816)
|
(15 114)
|
(15 158)
|
(15 194)
|
(14 852)
|
(14 958)
|
(16 274)
|
(15 585)
|
(15 985)
|
(16 909)
|
(17 125)
|
(17 676)
|
(18 736)
|
(17 895)
|
(17 994)
|
(17 521)
|
(16 723)
|
(16 191)
|
(15 909)
|
(15 605)
|
(15 176)
|
(15 265)
|
(15 239)
|
(15 225)
|
(15 368)
|
(15 242)
|
(15 349)
|
(15 716)
|
(16 363)
|
|
Selling, General & Administrative |
(11 908)
|
(11 277)
|
(11 883)
|
(11 879)
|
(11 907)
|
(11 689)
|
(12 425)
|
(12 828)
|
(13 074)
|
(13 259)
|
(13 970)
|
(14 177)
|
(14 815)
|
(14 666)
|
(15 156)
|
(15 193)
|
(14 850)
|
(14 553)
|
(15 237)
|
(15 585)
|
(15 985)
|
(16 517)
|
(17 124)
|
(17 675)
|
(18 735)
|
(17 490)
|
(17 993)
|
(17 519)
|
(16 721)
|
(15 772)
|
(15 908)
|
(15 605)
|
(15 176)
|
(15 263)
|
(15 238)
|
(15 222)
|
(15 365)
|
(15 241)
|
(15 347)
|
(15 715)
|
(16 363)
|
|
Depreciation & Amortization |
0
|
(369)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
(467)
|
0
|
0
|
0
|
(447)
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
(391)
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
(418)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(84)
|
(67)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1 037)
|
0
|
1
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
(3)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
|
Operating Income |
4 373
N/A
|
4 313
-1%
|
4 637
+8%
|
4 546
-2%
|
5 311
+17%
|
5 211
-2%
|
5 439
+4%
|
5 368
-1%
|
5 035
-6%
|
6 033
+20%
|
6 106
+1%
|
6 688
+10%
|
7 762
+16%
|
7 608
-2%
|
7 089
-7%
|
7 623
+8%
|
6 961
-9%
|
8 171
+17%
|
5 810
-29%
|
8 241
+42%
|
8 779
+7%
|
9 154
+4%
|
11 198
+22%
|
12 276
+10%
|
11 248
-8%
|
11 086
-1%
|
9 890
-11%
|
6 908
-30%
|
4 682
-32%
|
4 882
+4%
|
3 583
-27%
|
3 388
-5%
|
6 501
+92%
|
5 431
-16%
|
5 402
-1%
|
5 551
+3%
|
4 105
-26%
|
3 113
-24%
|
3 240
+4%
|
4 293
+33%
|
4 804
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
222
|
218
|
145
|
108
|
127
|
132
|
134
|
110
|
52
|
44
|
29
|
15
|
15
|
73
|
60
|
61
|
65
|
54
|
62
|
71
|
72
|
54
|
74
|
66
|
143
|
130
|
115
|
115
|
35
|
50
|
63
|
255
|
520
|
525
|
490
|
300
|
38
|
73
|
47
|
323
|
321
|
|
Non-Reccuring Items |
(577)
|
(1 469)
|
(1 431)
|
(959)
|
(924)
|
(1)
|
(125)
|
(143)
|
(175)
|
(207)
|
0
|
0
|
(47)
|
(10)
|
(17)
|
(454)
|
(427)
|
(1 044)
|
0
|
(666)
|
(682)
|
(119)
|
(124)
|
(58)
|
(57)
|
(11)
|
(58)
|
(84)
|
(147)
|
(172)
|
(126)
|
(114)
|
(89)
|
(67)
|
(58)
|
(44)
|
(6)
|
3
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(24)
|
(41)
|
(19)
|
(7)
|
(5)
|
(5)
|
(2)
|
(7)
|
(8)
|
(9)
|
(8)
|
(5)
|
(4)
|
(2)
|
(9)
|
(33)
|
(34)
|
(33)
|
(33)
|
637
|
636
|
618
|
624
|
(24)
|
(25)
|
(23)
|
(25)
|
(22)
|
(22)
|
(167)
|
(5)
|
(4)
|
(2)
|
(5)
|
(4)
|
(4)
|
(3)
|
(12)
|
0
|
(13)
|
(13)
|
|
Total Other Income |
57
|
50
|
42
|
143
|
151
|
168
|
157
|
150
|
128
|
123
|
120
|
127
|
193
|
161
|
232
|
225
|
168
|
174
|
123
|
137
|
136
|
133
|
122
|
104
|
98
|
107
|
101
|
94
|
107
|
94
|
(54)
|
(50)
|
(58)
|
78
|
118
|
109
|
91
|
63
|
71
|
94
|
90
|
|
Pre-Tax Income |
4 051
N/A
|
3 071
-24%
|
3 374
+10%
|
3 831
+14%
|
4 660
+22%
|
5 505
+18%
|
5 603
+2%
|
5 478
-2%
|
5 032
-8%
|
5 984
+19%
|
6 247
+4%
|
6 825
+9%
|
7 919
+16%
|
7 830
-1%
|
7 355
-6%
|
7 422
+1%
|
6 733
-9%
|
7 322
+9%
|
5 962
-19%
|
8 420
+41%
|
8 941
+6%
|
9 840
+10%
|
11 894
+21%
|
12 364
+4%
|
11 407
-8%
|
11 289
-1%
|
10 023
-11%
|
7 011
-30%
|
4 655
-34%
|
4 687
+1%
|
3 461
-26%
|
3 475
+0%
|
6 872
+98%
|
5 962
-13%
|
5 948
0%
|
5 912
-1%
|
4 225
-29%
|
3 240
-23%
|
3 358
+4%
|
4 697
+40%
|
5 202
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 530)
|
(1 225)
|
(1 385)
|
(1 537)
|
(1 933)
|
(2 311)
|
(2 278)
|
(2 209)
|
(1 966)
|
(2 142)
|
(2 183)
|
(2 347)
|
(2 664)
|
(2 773)
|
(2 085)
|
(1 924)
|
(1 971)
|
(1 678)
|
(1 787)
|
(2 684)
|
(2 511)
|
(3 083)
|
(3 692)
|
(3 857)
|
(3 589)
|
(3 484)
|
(3 163)
|
(2 325)
|
(1 647)
|
(1 606)
|
(1 137)
|
(1 084)
|
(2 127)
|
(1 983)
|
(1 846)
|
(1 820)
|
(1 276)
|
(1 011)
|
(1 262)
|
(1 616)
|
(1 828)
|
|
Income from Continuing Operations |
2 521
|
1 846
|
1 989
|
2 294
|
2 727
|
3 194
|
3 325
|
3 269
|
3 066
|
3 842
|
4 064
|
4 478
|
5 255
|
5 057
|
5 270
|
5 498
|
4 762
|
5 644
|
4 175
|
5 736
|
6 430
|
6 757
|
8 202
|
8 507
|
7 818
|
7 805
|
6 860
|
4 686
|
3 008
|
3 081
|
2 324
|
2 391
|
4 745
|
3 979
|
4 102
|
4 092
|
2 949
|
2 229
|
2 096
|
3 081
|
3 374
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(4)
|
(4)
|
(12)
|
(2)
|
(11)
|
(17)
|
(11)
|
(13)
|
(9)
|
(6)
|
0
|
6
|
(9)
|
(6)
|
(5)
|
(10)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
2 520
N/A
|
1 845
-27%
|
1 988
+8%
|
2 293
+15%
|
2 726
+19%
|
3 193
+17%
|
3 324
+4%
|
3 268
-2%
|
3 065
-6%
|
3 841
+25%
|
4 062
+6%
|
4 477
+10%
|
5 255
+17%
|
5 056
-4%
|
5 270
+4%
|
5 498
+4%
|
4 752
-14%
|
5 638
+19%
|
4 169
-26%
|
5 721
+37%
|
6 424
+12%
|
6 745
+5%
|
8 183
+21%
|
8 495
+4%
|
7 805
-8%
|
7 795
0%
|
6 852
-12%
|
4 685
-32%
|
3 014
-36%
|
3 071
+2%
|
2 319
-24%
|
2 387
+3%
|
4 735
+98%
|
3 984
-16%
|
4 107
+3%
|
4 091
0%
|
2 947
-28%
|
2 229
-24%
|
2 096
-6%
|
3 081
+47%
|
3 374
+10%
|
|
EPS (Diluted) |
22.5
N/A
|
16.47
-27%
|
17.9
+9%
|
20.65
+15%
|
24.55
+19%
|
28.7
+17%
|
29.94
+4%
|
29.44
-2%
|
27.61
-6%
|
34.52
+25%
|
36.59
+6%
|
40.33
+10%
|
47.34
+17%
|
45.44
-4%
|
47.47
+4%
|
49.53
+4%
|
42.81
-14%
|
50.67
+18%
|
37.55
-26%
|
51.54
+37%
|
57.74
+12%
|
60.62
+5%
|
73.54
+21%
|
76.35
+4%
|
70.15
-8%
|
70.06
0%
|
61.58
-12%
|
42.11
-32%
|
27.09
-36%
|
27.6
+2%
|
20.84
-24%
|
21.45
+3%
|
42.55
+98%
|
35.79
-16%
|
36.89
+3%
|
36.75
0%
|
26.47
-28%
|
20.02
-24%
|
18.82
-6%
|
27.65
+47%
|
30.28
+10%
|