
Fujifilm Holdings Corp
TSE:4901

Income Statement
Earnings Waterfall
Fujifilm Holdings Corp
Revenue
|
3.1T
JPY
|
Cost of Revenue
|
-1.9T
JPY
|
Gross Profit
|
1.3T
JPY
|
Operating Expenses
|
-972.2B
JPY
|
Operating Income
|
295.1B
JPY
|
Other Expenses
|
-44B
JPY
|
Net Income
|
251.1B
JPY
|
Income Statement
Fujifilm Holdings Corp
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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 480 731
N/A
|
2 492 605
+0%
|
2 525 161
+1%
|
2 535 775
+0%
|
2 518 929
-1%
|
2 460 383
-2%
|
2 415 310
-2%
|
2 347 936
-3%
|
2 311 154
-2%
|
2 322 163
+0%
|
2 337 163
+1%
|
2 385 841
+2%
|
2 428 941
+2%
|
2 433 365
+0%
|
2 426 769
0%
|
2 418 170
0%
|
2 423 499
+0%
|
2 431 489
+0%
|
2 401 923
-1%
|
2 390 880
0%
|
2 360 070
-1%
|
2 315 141
-2%
|
2 236 085
-3%
|
2 180 396
-2%
|
2 160 178
-1%
|
2 192 519
+1%
|
2 318 902
+6%
|
2 400 264
+4%
|
2 479 987
+3%
|
2 525 773
+2%
|
2 568 980
+2%
|
2 670 570
+4%
|
2 759 131
+3%
|
2 859 041
+4%
|
2 893 940
+1%
|
2 897 580
+0%
|
2 920 192
+1%
|
2 960 916
+1%
|
3 049 172
+3%
|
3 087 195
+1%
|
3 133 024
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 538 626)
|
(1 531 097)
|
(1 550 130)
|
(1 549 643)
|
(1 530 977)
|
(1 491 758)
|
(1 458 145)
|
(1 411 547)
|
(1 387 571)
|
(1 391 519)
|
(1 390 869)
|
(1 425 469)
|
(1 450 001)
|
(1 464 269)
|
(1 452 796)
|
(1 435 123)
|
(1 427 851)
|
(1 433 973)
|
(1 411 713)
|
(1 406 687)
|
(1 393 929)
|
(1 360 648)
|
(1 322 578)
|
(1 302 251)
|
(1 277 811)
|
(1 322 828)
|
(1 383 977)
|
(1 421 456)
|
(1 476 736)
|
(1 492 549)
|
(1 533 973)
|
(1 602 985)
|
(1 668 621)
|
(1 721 113)
|
(1 747 287)
|
(1 741 979)
|
(1 749 292)
|
(1 774 656)
|
(1 817 544)
|
(1 837 684)
|
(1 865 768)
|
|
Gross Profit |
942 105
N/A
|
961 508
+2%
|
975 031
+1%
|
986 132
+1%
|
987 952
+0%
|
968 625
-2%
|
957 165
-1%
|
936 389
-2%
|
923 583
-1%
|
930 644
+1%
|
946 294
+2%
|
960 372
+1%
|
978 940
+2%
|
969 096
-1%
|
973 973
+1%
|
983 047
+1%
|
995 648
+1%
|
997 516
+0%
|
990 210
-1%
|
984 193
-1%
|
966 141
-2%
|
954 493
-1%
|
913 507
-4%
|
878 145
-4%
|
882 367
+0%
|
869 691
-1%
|
934 925
+8%
|
978 808
+5%
|
1 003 251
+2%
|
1 033 224
+3%
|
1 035 007
+0%
|
1 067 585
+3%
|
1 090 510
+2%
|
1 137 928
+4%
|
1 146 653
+1%
|
1 155 601
+1%
|
1 170 900
+1%
|
1 186 260
+1%
|
1 231 628
+4%
|
1 249 511
+1%
|
1 267 256
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(776 637)
|
(789 110)
|
(796 278)
|
(804 658)
|
(806 059)
|
(787 999)
|
(783 232)
|
(769 080)
|
(758 560)
|
(758 363)
|
(763 499)
|
(777 153)
|
(795 872)
|
(845 767)
|
(847 849)
|
(848 126)
|
(837 122)
|
(787 689)
|
(780 125)
|
(766 257)
|
(763 026)
|
(767 923)
|
(743 660)
|
(727 143)
|
(726 964)
|
(691 529)
|
(733 524)
|
(761 944)
|
(771 793)
|
(803 522)
|
(812 073)
|
(824 935)
|
(844 624)
|
(864 849)
|
(870 907)
|
(877 786)
|
(895 531)
|
(909 535)
|
(944 927)
|
(962 728)
|
(972 179)
|
|
Selling, General & Administrative |
(615 839)
|
(627 966)
|
(632 639)
|
(640 418)
|
(641 252)
|
(624 972)
|
(621 554)
|
(608 010)
|
(598 256)
|
(598 131)
|
(604 765)
|
(618 076)
|
(636 991)
|
(677 827)
|
(677 387)
|
(679 853)
|
(671 355)
|
(631 557)
|
(625 169)
|
(609 929)
|
(604 703)
|
(610 043)
|
(588 348)
|
(574 538)
|
(576 331)
|
(539 379)
|
(580 614)
|
(608 426)
|
(618 451)
|
(652 995)
|
(661 132)
|
(673 678)
|
(691 100)
|
(710 702)
|
(715 695)
|
(721 725)
|
(738 607)
|
(752 427)
|
(786 168)
|
(803 402)
|
(811 324)
|
|
Research & Development |
(160 661)
|
(161 144)
|
(163 639)
|
(164 240)
|
(164 807)
|
0
|
(161 678)
|
(161 070)
|
(160 304)
|
(160 232)
|
(158 734)
|
(159 080)
|
(158 884)
|
(167 940)
|
(170 465)
|
(168 273)
|
(165 767)
|
(156 132)
|
(154 956)
|
(156 328)
|
(158 323)
|
(157 880)
|
(155 312)
|
(152 605)
|
0
|
(152 150)
|
(116 570)
|
(117 178)
|
(153 342)
|
(150 527)
|
(150 941)
|
(151 257)
|
(153 524)
|
(154 147)
|
(155 212)
|
(156 061)
|
(156 924)
|
(157 108)
|
(158 759)
|
(159 326)
|
(160 855)
|
|
Other Operating Expenses |
(137)
|
0
|
0
|
0
|
0
|
(163 027)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(150 633)
|
0
|
(36 340)
|
(36 340)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
165 468
N/A
|
172 398
+4%
|
178 753
+4%
|
181 474
+2%
|
181 893
+0%
|
180 626
-1%
|
173 933
-4%
|
167 309
-4%
|
165 023
-1%
|
172 281
+4%
|
182 795
+6%
|
183 219
+0%
|
183 068
0%
|
123 329
-33%
|
126 124
+2%
|
134 921
+7%
|
158 526
+17%
|
209 827
+32%
|
210 085
+0%
|
217 936
+4%
|
203 115
-7%
|
186 570
-8%
|
169 847
-9%
|
151 002
-11%
|
155 403
+3%
|
178 162
+15%
|
201 401
+13%
|
216 864
+8%
|
231 458
+7%
|
229 702
-1%
|
222 934
-3%
|
242 650
+9%
|
245 886
+1%
|
273 079
+11%
|
275 746
+1%
|
277 815
+1%
|
275 369
-1%
|
276 725
+0%
|
286 701
+4%
|
286 783
+0%
|
295 077
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
4 314
|
3 719
|
12 275
|
3 564
|
4 563
|
4 928
|
(9 237)
|
(1 959)
|
7 099
|
21 842
|
28 197
|
26 268
|
31 256
|
45 755
|
45 574
|
52 111
|
16 798
|
(1 690)
|
(15 517)
|
(13 490)
|
7 742
|
(21 350)
|
2 676
|
9 078
|
11 401
|
47 491
|
50 199
|
33 561
|
20 767
|
11 220
|
(527)
|
1 864
|
(1 529)
|
(1 561)
|
9 693
|
15 011
|
19 923
|
31 120
|
22 328
|
7 230
|
18 686
|
|
Non-Reccuring Items |
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
|
(12 689)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
26 363
|
20 985
|
20 818
|
20 856
|
(789)
|
(3 312)
|
(3 460)
|
(3 354)
|
(1 105)
|
652
|
22 158
|
25 457
|
28 828
|
28 723
|
14 282
|
9 439
|
2 509
|
4 625
|
(1 211)
|
7 017
|
13 870
|
7 851
|
16 355
|
15 028
|
14 558
|
22 906
|
19 855
|
15 777
|
16 064
|
19 524
|
15 450
|
15 565
|
13 636
|
10 706
|
10 887
|
11 938
|
11 809
|
9 443
|
10 710
|
11 595
|
11 008
|
|
Pre-Tax Income |
196 145
N/A
|
197 102
+0%
|
211 846
+7%
|
205 894
-3%
|
185 667
-10%
|
182 242
-2%
|
161 236
-12%
|
161 996
+0%
|
171 017
+6%
|
194 775
+14%
|
233 150
+20%
|
234 944
+1%
|
243 152
+3%
|
197 807
-19%
|
185 980
-6%
|
196 471
+6%
|
177 833
-9%
|
212 762
+20%
|
193 357
-9%
|
211 463
+9%
|
224 727
+6%
|
173 071
-23%
|
188 878
+9%
|
175 108
-7%
|
181 362
+4%
|
235 870
+30%
|
271 455
+15%
|
266 202
-2%
|
268 289
+1%
|
260 446
-3%
|
237 857
-9%
|
260 079
+9%
|
257 993
-1%
|
282 224
+9%
|
296 326
+5%
|
304 764
+3%
|
307 101
+1%
|
317 288
+3%
|
319 739
+1%
|
305 608
-4%
|
324 771
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(63 173)
|
(58 483)
|
(63 003)
|
(58 633)
|
(58 094)
|
(48 445)
|
(41 042)
|
(40 991)
|
(42 608)
|
(44 122)
|
(47 774)
|
(48 601)
|
(47 754)
|
(54 435)
|
(57 724)
|
(54 860)
|
(52 681)
|
(56 056)
|
(49 569)
|
(57 480)
|
(50 249)
|
(36 114)
|
(41 999)
|
(39 768)
|
(49 268)
|
(55 611)
|
(65 730)
|
(63 244)
|
(66 538)
|
(57 129)
|
(49 805)
|
(55 878)
|
(53 416)
|
(65 206)
|
(66 131)
|
(71 090)
|
(70 707)
|
(78 102)
|
(73 962)
|
(67 155)
|
(74 010)
|
|
Income from Continuing Operations |
132 972
|
138 619
|
148 843
|
147 261
|
127 573
|
133 797
|
120 194
|
121 005
|
128 409
|
150 653
|
185 376
|
186 343
|
195 398
|
143 372
|
128 256
|
141 611
|
125 152
|
156 706
|
143 788
|
153 983
|
174 478
|
136 957
|
146 879
|
135 340
|
132 094
|
180 259
|
205 725
|
202 958
|
201 751
|
203 317
|
188 052
|
204 201
|
204 577
|
217 018
|
230 195
|
233 674
|
236 394
|
239 186
|
245 777
|
238 453
|
250 761
|
|
Income to Minority Interest |
(19 315)
|
(18 593)
|
(18 859)
|
(19 068)
|
(18 623)
|
(17 093)
|
(15 997)
|
(15 545)
|
(14 663)
|
(15 684)
|
(17 266)
|
(15 641)
|
(14 856)
|
(3 550)
|
(2 632)
|
(5 674)
|
(7 480)
|
(19 018)
|
(20 255)
|
(21 199)
|
(18 475)
|
(13 311)
|
(9 317)
|
(3 157)
|
(1 814)
|
(2 252)
|
(3 062)
|
(3 664)
|
(4 298)
|
(5 265)
|
(4 276)
|
(4 615)
|
(3 131)
|
(2 252)
|
(1 222)
|
120
|
(269)
|
212
|
(974)
|
(1 188)
|
(1 205)
|
|
Equity Earnings Affiliates |
(1 291)
|
(1 473)
|
(2 491)
|
(3 245)
|
124
|
(302)
|
(32)
|
(1 620)
|
(2 990)
|
(3 463)
|
(3 060)
|
(871)
|
(1 454)
|
872
|
(408)
|
(648)
|
(436)
|
418
|
911
|
973
|
1 709
|
1 341
|
264
|
(735)
|
538
|
3 198
|
8 348
|
10 563
|
14 369
|
13 128
|
11 461
|
10 499
|
6 363
|
4 656
|
3 497
|
4 025
|
3 322
|
4 111
|
5 024
|
2 984
|
1 732
|
|
Net Income (Common) |
112 366
N/A
|
118 553
+6%
|
127 493
+8%
|
124 948
-2%
|
109 074
-13%
|
116 402
+7%
|
104 165
-11%
|
103 840
0%
|
110 756
+7%
|
131 506
+19%
|
165 050
+26%
|
169 831
+3%
|
179 088
+5%
|
140 694
-21%
|
125 216
-11%
|
135 289
+8%
|
117 236
-13%
|
138 106
+18%
|
124 444
-10%
|
133 757
+7%
|
157 712
+18%
|
124 987
-21%
|
137 826
+10%
|
131 448
-5%
|
130 818
0%
|
181 205
+39%
|
211 011
+16%
|
209 857
-1%
|
211 822
+1%
|
211 180
0%
|
195 222
-8%
|
210 049
+8%
|
207 734
-1%
|
219 307
+6%
|
232 332
+6%
|
237 667
+2%
|
239 283
+1%
|
243 329
+2%
|
249 629
+3%
|
240 053
-4%
|
251 079
+5%
|
|
EPS (Diluted) |
232.16
N/A
|
245.18
+6%
|
264.5
+8%
|
265.28
+0%
|
236.09
-11%
|
249.2
+6%
|
230.45
-8%
|
230.75
+0%
|
251.14
+9%
|
295.22
+18%
|
375.96
+27%
|
386.85
+3%
|
407.94
+5%
|
321.55
-21%
|
289.85
-10%
|
314.62
+9%
|
278.25
-12%
|
325.82
+17%
|
303.08
-7%
|
325.73
+7%
|
384.02
+18%
|
305.22
-21%
|
343.66
+13%
|
327.72
-5%
|
326.12
0%
|
150.58
-54%
|
525.84
+249%
|
522.89
-1%
|
527.74
+1%
|
175.41
-67%
|
486.4
+177%
|
523.34
+8%
|
517.54
-1%
|
182.13
-65%
|
192.94
+6%
|
197.35
+2%
|
198.67
+1%
|
202.05
+2%
|
207.27
+3%
|
199.31
-4%
|
208.62
+5%
|