Kobe Steel Ltd
TSE:5406
Kobe Steel Ltd
TSE:5406
Price:
1 867
JPY
1.99%
Market Closed
Market Cap:
740B
JPY
Income Statement
Earnings Waterfall
Kobe Steel Ltd
Kobe Steel Ltd
|
Revenue
|
2.6T
JPY
|
|
Cost of Revenue
|
-2.1T
JPY
|
|
Gross Profit
|
433.3B
JPY
|
|
Operating Expenses
|
-260.3B
JPY
|
|
Operating Income
|
172.9B
JPY
|
|
Other Expenses
|
-70.3B
JPY
|
|
Net Income
|
102.6B
JPY
|
Income Statement
Kobe Steel Ltd
Kobe Steel Ltd
Currency: JPY
Millions
TTM
| 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 |
1 873 176
N/A
|
1 886 894
+1%
|
1 902 190
+1%
|
1 899 504
0%
|
1 866 699
-2%
|
1 822 805
-2%
|
1 767 179
-3%
|
1 709 306
-3%
|
1 686 431
-1%
|
1 695 864
+1%
|
1 726 412
+2%
|
1 787 792
+4%
|
1 857 995
+4%
|
1 881 158
+1%
|
1 924 468
+2%
|
1 932 339
+0%
|
1 950 200
+1%
|
1 971 869
+1%
|
1 958 009
-1%
|
1 958 094
+0%
|
1 912 355
-2%
|
1 869 835
-2%
|
1 779 527
-5%
|
1 701 777
-4%
|
1 692 072
-1%
|
1 705 566
+1%
|
1 794 659
+5%
|
1 901 342
+6%
|
1 979 288
+4%
|
2 082 582
+5%
|
2 162 146
+4%
|
2 280 057
+5%
|
2 382 416
+4%
|
2 472 508
+4%
|
2 528 390
+2%
|
2 556 684
+1%
|
2 561 577
+0%
|
2 543 142
-1%
|
2 535 186
0%
|
2 537 865
+0%
|
2 553 489
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 571 288)
|
(1 581 527)
|
(1 597 841)
|
(1 597 539)
|
(1 578 265)
|
(1 548 384)
|
(1 504 222)
|
(1 458 099)
|
(1 456 039)
|
(1 465 577)
|
(1 479 553)
|
(1 535 355)
|
(1 577 858)
|
(1 595 229)
|
(1 647 754)
|
(1 660 581)
|
(1 678 637)
|
(1 704 972)
|
(1 701 282)
|
(1 704 331)
|
(1 667 243)
|
(1 638 738)
|
(1 579 393)
|
(1 523 179)
|
(1 496 893)
|
(1 482 378)
|
(1 520 806)
|
(1 592 852)
|
(1 664 689)
|
(1 774 778)
|
(1 867 024)
|
(1 988 811)
|
(2 081 511)
|
(2 151 217)
|
(2 176 342)
|
(2 155 394)
|
(2 146 040)
|
(2 107 149)
|
(2 098 633)
|
(2 109 559)
|
(2 120 223)
|
|
| Gross Profit |
301 888
N/A
|
305 367
+1%
|
304 349
0%
|
301 965
-1%
|
288 434
-4%
|
274 421
-5%
|
262 957
-4%
|
251 207
-4%
|
230 392
-8%
|
230 287
0%
|
246 859
+7%
|
252 437
+2%
|
280 137
+11%
|
285 929
+2%
|
276 714
-3%
|
271 758
-2%
|
271 563
0%
|
266 897
-2%
|
256 727
-4%
|
253 763
-1%
|
245 112
-3%
|
231 097
-6%
|
200 134
-13%
|
178 598
-11%
|
195 179
+9%
|
223 188
+14%
|
273 853
+23%
|
308 490
+13%
|
314 599
+2%
|
307 804
-2%
|
295 122
-4%
|
291 246
-1%
|
300 905
+3%
|
321 291
+7%
|
352 048
+10%
|
401 290
+14%
|
415 537
+4%
|
435 993
+5%
|
436 553
+0%
|
428 306
-2%
|
433 266
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(195 458)
|
(185 907)
|
(187 608)
|
(192 624)
|
(200 407)
|
(205 976)
|
(242 679)
|
(228 920)
|
(222 577)
|
(220 538)
|
(211 369)
|
(214 135)
|
(186 180)
|
(197 016)
|
(204 290)
|
(211 139)
|
(219 908)
|
(218 615)
|
(240 603)
|
(224 828)
|
(220 769)
|
(221 234)
|
(212 899)
|
(203 320)
|
(197 181)
|
(192 790)
|
(212 257)
|
(215 107)
|
(220 665)
|
(220 182)
|
(224 254)
|
(230 667)
|
(236 042)
|
(234 926)
|
(248 481)
|
(248 689)
|
(245 723)
|
(249 365)
|
(280 921)
|
(284 143)
|
(260 346)
|
|
| Selling, General & Administrative |
(184 833)
|
(168 173)
|
(187 608)
|
(192 622)
|
(200 407)
|
(187 835)
|
(207 078)
|
(198 832)
|
(222 813)
|
(216 141)
|
(219 509)
|
(222 275)
|
(194 320)
|
(178 385)
|
(204 289)
|
(211 137)
|
(216 247)
|
(194 901)
|
(219 531)
|
(221 169)
|
(220 767)
|
(196 912)
|
(212 899)
|
(203 320)
|
(197 181)
|
(170 834)
|
(198 746)
|
(204 133)
|
(210 062)
|
(195 214)
|
(224 252)
|
(230 665)
|
(236 042)
|
(208 376)
|
(239 712)
|
(242 555)
|
(244 746)
|
(219 559)
|
(252 890)
|
(256 114)
|
(260 345)
|
|
| Research & Development |
0
|
(11 178)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 137)
|
0
|
0
|
0
|
(17 820)
|
0
|
0
|
0
|
(18 765)
|
0
|
0
|
0
|
(17 028)
|
0
|
0
|
0
|
(19 754)
|
0
|
0
|
0
|
(20 975)
|
0
|
0
|
0
|
(23 422)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(4 666)
|
0
|
0
|
0
|
(4 506)
|
0
|
0
|
0
|
(4 396)
|
0
|
0
|
0
|
(4 492)
|
0
|
0
|
0
|
(5 893)
|
0
|
0
|
0
|
(5 556)
|
0
|
0
|
0
|
(4 927)
|
0
|
0
|
0
|
(5 213)
|
0
|
0
|
0
|
(5 574)
|
0
|
0
|
0
|
(6 383)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(10 625)
|
(1 890)
|
0
|
0
|
0
|
(13 635)
|
(35 601)
|
(30 088)
|
236
|
(1)
|
8 140
|
8 140
|
8 140
|
(2)
|
0
|
(2)
|
(3 661)
|
(1)
|
(21 072)
|
(3 659)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(13 511)
|
(10 974)
|
(10 603)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(8 769)
|
(6 134)
|
(977)
|
(1)
|
(28 031)
|
(28 029)
|
(1)
|
|
| Operating Income |
106 430
N/A
|
119 460
+12%
|
116 741
-2%
|
109 341
-6%
|
88 027
-19%
|
68 445
-22%
|
20 278
-70%
|
22 287
+10%
|
7 815
-65%
|
9 749
+25%
|
35 490
+264%
|
38 302
+8%
|
93 957
+145%
|
88 913
-5%
|
72 424
-19%
|
60 619
-16%
|
51 655
-15%
|
48 282
-7%
|
16 124
-67%
|
28 935
+79%
|
24 343
-16%
|
9 863
-59%
|
(12 765)
N/A
|
(24 722)
-94%
|
(2 002)
+92%
|
30 398
N/A
|
61 596
+103%
|
93 383
+52%
|
93 934
+1%
|
87 622
-7%
|
70 868
-19%
|
60 579
-15%
|
64 863
+7%
|
86 365
+33%
|
103 567
+20%
|
152 601
+47%
|
169 814
+11%
|
186 628
+10%
|
155 632
-17%
|
144 163
-7%
|
172 920
+20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7 992)
|
(5 056)
|
(5 402)
|
(7 367)
|
(11 345)
|
(19 055)
|
(22 053)
|
(17 207)
|
(12 513)
|
(5 657)
|
6 801
|
7 070
|
7 652
|
8 533
|
2 071
|
31 686
|
31 852
|
35 255
|
36 450
|
13 208
|
14 265
|
11 676
|
10 820
|
(609)
|
(2 293)
|
(3 062)
|
(4 461)
|
(258)
|
3 224
|
(2 802)
|
8 641
|
11 409
|
(1 443)
|
11 503
|
2 215
|
(2 078)
|
4 886
|
(11 089)
|
953
|
(4 175)
|
4 843
|
|
| Non-Reccuring Items |
0
|
2 638
|
(1 307)
|
(6 820)
|
(37 145)
|
(39 547)
|
0
|
0
|
0
|
8 141
|
0
|
0
|
0
|
(7 121)
|
(3 178)
|
(2 228)
|
(2 228)
|
(17 128)
|
0
|
(29 225)
|
(18 361)
|
(65 071)
|
(61 810)
|
(53 484)
|
(64 717)
|
(10 249)
|
0
|
0
|
0
|
0
|
0
|
(2 635)
|
(7 795)
|
(8 770)
|
0
|
0
|
0
|
(28 029)
|
0
|
0
|
(25 040)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 731
|
9 816
|
0
|
9 900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 717
|
27 804
|
29 379
|
0
|
7 035
|
6 989
|
|
| Total Other Income |
(13 328)
|
(12 717)
|
(9 430)
|
(13 359)
|
(19 671)
|
(20 462)
|
(22 146)
|
(27 001)
|
(25 191)
|
(23 194)
|
(22 777)
|
(13 796)
|
(15 368)
|
(17 157)
|
(16 509)
|
(26 061)
|
(19 412)
|
(17 424)
|
(20 799)
|
(12 286)
|
(16 603)
|
(22 033)
|
(17 948)
|
(15 552)
|
(7 521)
|
(8 239)
|
(7 471)
|
(8 425)
|
(3 230)
|
(807)
|
10 502
|
9 514
|
16 657
|
8 968
|
(1 800)
|
(45)
|
(9 765)
|
(14 615)
|
4 830
|
(27 734)
|
(17 892)
|
|
| Pre-Tax Income |
85 110
N/A
|
104 325
+23%
|
100 602
-4%
|
81 795
-19%
|
19 866
-76%
|
(10 619)
N/A
|
(23 921)
-125%
|
(21 921)
+8%
|
(29 889)
-36%
|
(10 961)
+63%
|
19 514
N/A
|
31 576
+62%
|
86 241
+173%
|
73 168
-15%
|
54 808
-25%
|
64 016
+17%
|
61 867
-3%
|
48 985
-21%
|
31 775
-35%
|
632
-98%
|
3 644
+477%
|
(65 565)
N/A
|
(71 972)
-10%
|
(84 551)
-17%
|
(76 533)
+9%
|
18 748
N/A
|
49 664
+165%
|
84 700
+71%
|
93 928
+11%
|
84 013
-11%
|
90 011
+7%
|
78 867
-12%
|
72 282
-8%
|
98 066
+36%
|
103 982
+6%
|
178 195
+71%
|
192 739
+8%
|
162 274
-16%
|
161 415
-1%
|
119 289
-26%
|
141 820
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 621)
|
(12 347)
|
(23 325)
|
(25 850)
|
(24 429)
|
(23 062)
|
(21 526)
|
(16 440)
|
(11 338)
|
(8 337)
|
(11 181)
|
(14 524)
|
(16 706)
|
(10 621)
|
(4 899)
|
(8 383)
|
(6 292)
|
(10 457)
|
(7 974)
|
(3 173)
|
(4 937)
|
(2 762)
|
(6 485)
|
8 612
|
7 174
|
3 904
|
4 407
|
(11 538)
|
(21 148)
|
(20 323)
|
(24 857)
|
(22 527)
|
(15 575)
|
(22 743)
|
(23 951)
|
(46 268)
|
(50 873)
|
(45 790)
|
(46 501)
|
(30 875)
|
(35 949)
|
|
| Income from Continuing Operations |
76 489
|
91 978
|
77 277
|
55 945
|
(4 563)
|
(33 681)
|
(45 447)
|
(38 361)
|
(41 227)
|
(19 298)
|
8 333
|
17 052
|
69 535
|
62 547
|
49 909
|
55 633
|
55 575
|
38 528
|
23 801
|
(2 541)
|
(1 293)
|
(68 327)
|
(78 457)
|
(75 939)
|
(69 359)
|
22 652
|
54 071
|
73 162
|
72 780
|
63 690
|
65 154
|
56 340
|
56 707
|
75 323
|
80 031
|
131 927
|
141 866
|
116 484
|
114 914
|
88 414
|
105 871
|
|
| Income to Minority Interest |
(5 993)
|
(5 428)
|
(1 790)
|
1 918
|
13 143
|
12 126
|
9 945
|
7 488
|
(2 956)
|
(3 745)
|
(4 299)
|
(4 814)
|
(237)
|
640
|
969
|
1 604
|
(3 176)
|
(2 587)
|
(1 675)
|
(1 197)
|
(584)
|
319
|
(1 562)
|
(1 000)
|
(2 052)
|
580
|
1 247
|
(200)
|
737
|
(3 606)
|
(2 951)
|
(2 767)
|
(3 211)
|
(2 756)
|
(3 051)
|
(7 021)
|
(7 082)
|
(6 931)
|
(6 768)
|
(2 625)
|
(3 234)
|
|
| Net Income (Common) |
70 494
N/A
|
86 549
+23%
|
75 487
-13%
|
57 862
-23%
|
8 580
-85%
|
(21 556)
N/A
|
(35 504)
-65%
|
(30 875)
+13%
|
(44 184)
-43%
|
(23 045)
+48%
|
4 031
N/A
|
12 236
+204%
|
69 297
+466%
|
63 188
-9%
|
50 879
-19%
|
57 238
+12%
|
52 398
-8%
|
35 940
-31%
|
22 126
-38%
|
(3 740)
N/A
|
(1 876)
+50%
|
(68 008)
-3 525%
|
(80 020)
-18%
|
(76 936)
+4%
|
(71 411)
+7%
|
23 234
N/A
|
55 320
+138%
|
72 962
+32%
|
73 518
+1%
|
60 083
-18%
|
62 202
+4%
|
53 572
-14%
|
53 495
0%
|
72 566
+36%
|
76 979
+6%
|
124 906
+62%
|
134 783
+8%
|
109 552
-19%
|
108 145
-1%
|
85 787
-21%
|
102 637
+20%
|
|
| EPS (Diluted) |
194.19
N/A
|
238.19
+23%
|
207.95
-13%
|
159.83
-23%
|
23.57
-85%
|
-59.35
N/A
|
-97.8
-65%
|
-85.05
+13%
|
-122.05
-44%
|
-63.54
+48%
|
11.13
N/A
|
33.8
+204%
|
191.42
+466%
|
174.43
-9%
|
140.54
-19%
|
158.11
+13%
|
144.63
-9%
|
99.2
-31%
|
61.07
-38%
|
-10.31
N/A
|
-5.17
+50%
|
-187.56
-3 528%
|
-220.63
-18%
|
-212.12
+4%
|
-196.89
+7%
|
64.06
N/A
|
152.52
+138%
|
201.16
+32%
|
192.54
-4%
|
160.24
-17%
|
157.65
-2%
|
135.67
-14%
|
135.47
0%
|
183.81
+36%
|
194.94
+6%
|
316.25
+62%
|
341.28
+8%
|
277.39
-19%
|
273.95
-1%
|
217.36
-21%
|
260.37
+20%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
