Suzuki Motor Corp
TSE:7269
Income Statement
Earnings Waterfall
Suzuki Motor Corp
Revenue
|
5.7T
JPY
|
Cost of Revenue
|
-4.1T
JPY
|
Gross Profit
|
1.5T
JPY
|
Operating Expenses
|
-976.1B
JPY
|
Operating Income
|
569.8B
JPY
|
Other Expenses
|
-214B
JPY
|
Net Income
|
355.8B
JPY
|
Income Statement
Suzuki Motor Corp
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 998 814
N/A
|
3 005 559
+0%
|
3 015 461
+0%
|
3 077 912
+2%
|
3 140 294
+2%
|
3 228 058
+3%
|
3 180 659
-1%
|
3 161 837
-1%
|
3 124 093
-1%
|
3 077 034
-2%
|
3 169 542
+3%
|
3 284 824
+4%
|
3 501 683
+7%
|
3 642 460
+4%
|
3 757 219
+3%
|
3 875 375
+3%
|
3 855 556
-1%
|
3 871 169
+0%
|
3 871 496
+0%
|
3 791 561
-2%
|
3 697 508
-2%
|
3 658 732
-1%
|
3 488 433
-5%
|
3 006 161
-14%
|
3 003 234
0%
|
3 037 895
+1%
|
3 178 209
+5%
|
3 598 297
+13%
|
3 581 548
0%
|
3 577 007
0%
|
3 568 380
0%
|
3 786 388
+6%
|
4 112 298
+9%
|
4 406 879
+7%
|
4 641 644
+5%
|
4 787 182
+3%
|
4 988 540
+4%
|
5 076 297
+2%
|
5 374 255
+6%
|
5 623 008
+5%
|
5 664 855
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 204 696)
|
(2 206 413)
|
(2 190 309)
|
(2 234 419)
|
(2 273 469)
|
(2 341 021)
|
(2 313 779)
|
(2 291 650)
|
(2 244 965)
|
(2 203 832)
|
(2 261 914)
|
(2 345 166)
|
(2 503 610)
|
(2 592 298)
|
(2 651 473)
|
(2 721 520)
|
(2 701 998)
|
(2 722 766)
|
(2 738 958)
|
(2 692 467)
|
(2 636 861)
|
(2 621 950)
|
(2 514 779)
|
(2 153 893)
|
(2 161 350)
|
(2 193 873)
|
(2 311 592)
|
(2 655 227)
|
(2 675 275)
|
(2 689 301)
|
(2 711 947)
|
(2 887 418)
|
(3 118 486)
|
(3 334 149)
|
(3 491 713)
|
(3 595 562)
|
(3 721 930)
|
(3 760 362)
|
(3 959 818)
|
(4 109 887)
|
(4 118 933)
|
|
Gross Profit |
794 118
N/A
|
799 146
+1%
|
825 152
+3%
|
843 493
+2%
|
866 825
+3%
|
887 037
+2%
|
866 880
-2%
|
870 187
+0%
|
879 128
+1%
|
873 202
-1%
|
907 628
+4%
|
939 658
+4%
|
998 073
+6%
|
1 050 162
+5%
|
1 105 746
+5%
|
1 153 855
+4%
|
1 153 558
0%
|
1 148 403
0%
|
1 132 538
-1%
|
1 099 094
-3%
|
1 060 647
-3%
|
1 036 782
-2%
|
973 654
-6%
|
852 268
-12%
|
841 884
-1%
|
844 022
+0%
|
866 617
+3%
|
943 070
+9%
|
906 273
-4%
|
887 706
-2%
|
856 433
-4%
|
898 970
+5%
|
993 812
+11%
|
1 072 730
+8%
|
1 149 931
+7%
|
1 191 620
+4%
|
1 266 610
+6%
|
1 315 935
+4%
|
1 414 437
+7%
|
1 513 121
+7%
|
1 545 922
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(606 141)
|
(610 908)
|
(646 113)
|
(659 827)
|
(676 836)
|
(696 587)
|
(672 098)
|
(670 881)
|
(669 410)
|
(656 779)
|
(641 404)
|
(647 060)
|
(674 010)
|
(690 991)
|
(731 926)
|
(751 175)
|
(753 803)
|
(777 521)
|
(808 491)
|
(911 645)
|
(816 131)
|
(798 528)
|
(758 585)
|
(698 557)
|
(670 520)
|
(660 609)
|
(672 185)
|
(700 937)
|
(687 630)
|
(685 392)
|
(664 973)
|
(687 465)
|
(737 123)
|
(759 124)
|
(799 380)
|
(815 779)
|
(853 491)
|
(885 714)
|
(948 874)
|
(991 040)
|
(976 108)
|
|
Selling, General & Administrative |
(606 142)
|
(610 907)
|
(519 831)
|
(659 827)
|
(676 835)
|
(696 585)
|
(540 540)
|
(670 879)
|
(669 408)
|
(656 779)
|
(509 403)
|
(647 059)
|
(674 009)
|
(690 990)
|
(592 173)
|
(748 280)
|
(753 802)
|
(777 519)
|
(650 086)
|
(828 537)
|
(816 130)
|
(798 527)
|
(610 505)
|
(698 556)
|
(670 519)
|
(660 609)
|
(525 963)
|
(695 467)
|
(687 629)
|
(685 391)
|
(504 225)
|
(687 465)
|
(737 121)
|
(760 950)
|
(593 737)
|
(815 777)
|
(850 939)
|
(885 712)
|
(714 636)
|
(992 505)
|
(979 618)
|
|
Research & Development |
0
|
0
|
(125 896)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(131 539)
|
0
|
0
|
0
|
(139 390)
|
0
|
0
|
0
|
(158 086)
|
0
|
0
|
0
|
(148 080)
|
0
|
0
|
0
|
(146 221)
|
0
|
0
|
0
|
(160 747)
|
0
|
0
|
0
|
(205 642)
|
0
|
0
|
0
|
(234 238)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
(385)
|
0
|
0
|
0
|
(526)
|
0
|
0
|
0
|
(461)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
0
|
(318)
|
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 |
1
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(131 032)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2 895)
|
(1)
|
(1)
|
(1)
|
(83 108)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(5 470)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
1 826
|
(1)
|
(2)
|
(2 552)
|
(2)
|
0
|
1 465
|
3 510
|
|
Operating Income |
187 977
N/A
|
188 238
+0%
|
179 039
-5%
|
183 666
+3%
|
189 989
+3%
|
190 450
+0%
|
194 782
+2%
|
199 306
+2%
|
209 718
+5%
|
216 423
+3%
|
266 224
+23%
|
292 598
+10%
|
324 063
+11%
|
359 171
+11%
|
373 820
+4%
|
402 680
+8%
|
399 755
-1%
|
370 882
-7%
|
324 047
-13%
|
187 449
-42%
|
244 516
+30%
|
238 254
-3%
|
215 069
-10%
|
153 711
-29%
|
171 364
+11%
|
183 413
+7%
|
194 432
+6%
|
242 133
+25%
|
218 643
-10%
|
202 314
-7%
|
191 460
-5%
|
211 505
+10%
|
256 689
+21%
|
313 606
+22%
|
350 551
+12%
|
375 841
+7%
|
413 119
+10%
|
430 221
+4%
|
465 563
+8%
|
522 081
+12%
|
569 814
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
10 663
|
13 547
|
12 775
|
13 289
|
53 970
|
54 227
|
48 273
|
41 076
|
52 376
|
56 670
|
62 355
|
73 517
|
24 361
|
29 081
|
6 490
|
7 272
|
21 364
|
23 278
|
52 978
|
50 315
|
44 691
|
37 061
|
25 982
|
31 935
|
29 374
|
50 960
|
65 836
|
105 677
|
103 815
|
84 404
|
76 748
|
36 884
|
41 098
|
37 800
|
30 598
|
22 650
|
20 468
|
16 370
|
26 453
|
51 197
|
54 238
|
|
Non-Reccuring Items |
(1 680)
|
(1 685)
|
(970)
|
(966)
|
(357)
|
(353)
|
(1 658)
|
(406)
|
(7 089)
|
(7 079)
|
(39 935)
|
(39 850)
|
(35 623)
|
(35 640)
|
(2 937)
|
0
|
(985)
|
(977)
|
(87 545)
|
0
|
(83 063)
|
(83 063)
|
(2 377)
|
(17 776)
|
(18 129)
|
(18 321)
|
(20 867)
|
0
|
(14 066)
|
(13 874)
|
(7 688)
|
(7 687)
|
1 827
|
0
|
(2 553)
|
(2 553)
|
0
|
(2 553)
|
(1 236)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
31
|
255
|
(102)
|
(288)
|
(464)
|
(936)
|
0
|
616
|
775
|
1 087
|
667
|
488
|
1 493
|
2 191
|
2 550
|
3 250
|
2 553
|
1 754
|
1 553
|
908
|
720
|
785
|
1 222
|
1 085
|
1 111
|
0
|
(497)
|
18 200
|
18 128
|
18 322
|
18 440
|
549
|
485
|
672
|
743
|
989
|
549
|
598
|
549
|
0
|
0
|
|
Total Other Income |
4 053
|
967
|
2 504
|
466
|
1 965
|
4 784
|
4 234
|
4 352
|
3 505
|
235
|
5 889
|
7 865
|
5 620
|
5 111
|
4 110
|
3 835
|
7 483
|
10 533
|
7 357
|
(1 616)
|
(2 157)
|
(6 791)
|
6 131
|
3 601
|
3 122
|
5 004
|
2 160
|
4 758
|
(8 712)
|
(7 218)
|
(4 682)
|
(5 911)
|
9 800
|
8 640
|
1 697
|
2 559
|
(4 646)
|
(1 573)
|
(2 053)
|
(2 824)
|
714
|
|
Pre-Tax Income |
201 044
N/A
|
201 322
+0%
|
193 246
-4%
|
196 167
+2%
|
245 103
+25%
|
248 172
+1%
|
245 631
-1%
|
244 944
0%
|
259 285
+6%
|
267 336
+3%
|
295 200
+10%
|
334 618
+13%
|
319 914
-4%
|
359 914
+13%
|
384 033
+7%
|
417 037
+9%
|
430 170
+3%
|
405 470
-6%
|
298 390
-26%
|
237 056
-21%
|
204 707
-14%
|
186 246
-9%
|
246 027
+32%
|
172 556
-30%
|
186 842
+8%
|
221 056
+18%
|
241 064
+9%
|
370 768
+54%
|
317 808
-14%
|
283 948
-11%
|
274 278
-3%
|
235 340
-14%
|
309 899
+32%
|
360 718
+16%
|
381 036
+6%
|
399 486
+5%
|
429 490
+8%
|
443 063
+3%
|
489 276
+10%
|
570 454
+17%
|
624 766
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(68 960)
|
(71 170)
|
(65 619)
|
(68 895)
|
(83 877)
|
(86 893)
|
(92 330)
|
(88 094)
|
(86 643)
|
(84 529)
|
(97 583)
|
(105 865)
|
(106 602)
|
(112 559)
|
(108 593)
|
(115 131)
|
(118 137)
|
(113 350)
|
(61 502)
|
(55 037)
|
(43 860)
|
(37 751)
|
(83 418)
|
(59 870)
|
(62 672)
|
(72 167)
|
(71 641)
|
(92 613)
|
(78 668)
|
(72 957)
|
(74 520)
|
(76 280)
|
(99 303)
|
(104 989)
|
(106 758)
|
(115 395)
|
(128 246)
|
(137 013)
|
(145 049)
|
(161 549)
|
(173 702)
|
|
Income from Continuing Operations |
132 084
|
130 152
|
127 627
|
127 272
|
161 226
|
161 279
|
153 301
|
156 850
|
172 642
|
182 807
|
197 617
|
228 753
|
213 312
|
247 355
|
275 440
|
301 906
|
312 033
|
292 120
|
236 888
|
182 019
|
160 847
|
148 495
|
162 609
|
112 686
|
124 170
|
148 889
|
169 423
|
278 155
|
239 140
|
210 991
|
199 758
|
159 060
|
210 596
|
255 729
|
274 278
|
284 091
|
301 244
|
306 050
|
344 227
|
408 905
|
451 064
|
|
Income to Minority Interest |
(22 304)
|
(25 257)
|
(30 765)
|
(36 236)
|
(39 258)
|
(42 053)
|
(36 640)
|
(33 931)
|
(35 105)
|
(35 050)
|
(37 660)
|
(41 321)
|
(49 075)
|
(56 430)
|
(59 709)
|
(65 695)
|
(64 326)
|
(59 931)
|
(58 128)
|
(48 659)
|
(38 968)
|
(33 952)
|
(28 386)
|
(17 213)
|
(14 922)
|
(17 981)
|
(23 000)
|
(48 742)
|
(46 518)
|
(42 030)
|
(39 411)
|
(25 182)
|
(35 669)
|
(47 770)
|
(53 170)
|
(54 208)
|
(65 895)
|
(70 233)
|
(76 509)
|
(94 012)
|
(95 242)
|
|
Net Income (Common) |
109 779
N/A
|
104 895
-4%
|
96 862
-8%
|
91 037
-6%
|
121 968
+34%
|
119 226
-2%
|
116 660
-2%
|
122 916
+5%
|
137 536
+12%
|
147 755
+7%
|
159 956
+8%
|
187 432
+17%
|
164 237
-12%
|
190 923
+16%
|
215 730
+13%
|
236 210
+9%
|
247 705
+5%
|
232 189
-6%
|
178 759
-23%
|
133 358
-25%
|
121 879
-9%
|
114 542
-6%
|
134 222
+17%
|
95 475
-29%
|
109 245
+14%
|
130 907
+20%
|
146 421
+12%
|
229 409
+57%
|
192 621
-16%
|
168 958
-12%
|
160 345
-5%
|
133 876
-17%
|
174 926
+31%
|
207 958
+19%
|
221 107
+6%
|
229 882
+4%
|
235 348
+2%
|
235 816
+0%
|
267 717
+14%
|
314 891
+18%
|
355 820
+13%
|
|
EPS (Diluted) |
195.68
N/A
|
186.97
-4%
|
172.63
-8%
|
162.27
-6%
|
231.43
+43%
|
263.77
+14%
|
234.92
-11%
|
278.72
+19%
|
311.87
+12%
|
335.04
+7%
|
362.48
+8%
|
425.01
+17%
|
372.41
-12%
|
384.92
+3%
|
473.74
+23%
|
515.74
+9%
|
554.14
+7%
|
505.24
-9%
|
395.2
-22%
|
289.03
-27%
|
264.16
-9%
|
244.42
-7%
|
286.32
+17%
|
196.69
-31%
|
225.05
+14%
|
269.64
+20%
|
75.4
-72%
|
472.39
+527%
|
396.64
-16%
|
347.92
-12%
|
82.54
-76%
|
275.67
+234%
|
360.19
+31%
|
427.31
+19%
|
113.8
-73%
|
118.3
+4%
|
121.63
+3%
|
122.17
+0%
|
138.39
+13%
|
163.22
+18%
|
184.41
+13%
|