Itochu Corp
TSE:8001
Itochu Corp
TSE:8001
Price:
6 833
JPY
0.63%
Market Cap:
9.8T
JPY
Income Statement
Earnings Waterfall
Itochu Corp
Itochu Corp
|
Revenue
|
14.6T
JPY
|
|
Cost of Revenue
|
-12.3T
JPY
|
|
Gross Profit
|
2.4T
JPY
|
|
Operating Expenses
|
-1.6T
JPY
|
|
Operating Income
|
732.6B
JPY
|
|
Other Expenses
|
133.9B
JPY
|
|
Net Income
|
866.6B
JPY
|
Income Statement
Itochu Corp
Itochu Corp
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 |
5 677 580
N/A
|
5 591 435
-2%
|
5 526 612
-1%
|
5 389 078
-2%
|
5 235 906
-3%
|
5 083 536
-3%
|
4 931 100
-3%
|
4 810 583
-2%
|
4 782 672
-1%
|
4 838 464
+1%
|
4 950 609
+2%
|
5 169 687
+4%
|
5 387 194
+4%
|
5 510 059
+2%
|
6 904 348
+25%
|
8 393 278
+22%
|
10 117 091
+21%
|
11 600 485
+15%
|
11 714 106
+1%
|
11 629 260
-1%
|
11 234 213
-3%
|
10 982 968
-2%
|
10 644 491
-3%
|
10 410 985
-2%
|
10 313 556
-1%
|
10 362 628
+0%
|
10 891 221
+5%
|
11 319 682
+4%
|
11 865 132
+5%
|
12 293 348
+4%
|
12 754 551
+4%
|
13 410 742
+5%
|
13 743 913
+2%
|
13 945 633
+1%
|
13 916 103
0%
|
13 727 567
-1%
|
13 852 475
+1%
|
14 029 910
+1%
|
14 280 337
+2%
|
14 547 119
+2%
|
14 618 296
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 587 695)
|
(4 502 371)
|
(4 429 764)
|
(4 289 404)
|
(4 151 591)
|
(4 013 825)
|
(3 866 152)
|
(3 751 276)
|
(3 711 075)
|
(3 745 002)
|
(3 829 697)
|
(4 011 417)
|
(4 194 468)
|
(4 299 619)
|
(5 669 884)
|
(7 142 176)
|
(8 690 081)
|
(10 036 713)
|
(10 017 442)
|
(9 802 120)
|
(9 441 416)
|
(9 185 180)
|
(8 878 478)
|
(8 643 211)
|
(8 543 153)
|
(8 581 881)
|
(9 021 022)
|
(9 423 955)
|
(9 930 951)
|
(10 356 183)
|
(10 783 273)
|
(11 357 117)
|
(11 635 613)
|
(11 815 730)
|
(11 793 376)
|
(11 614 449)
|
(11 708 566)
|
(11 797 550)
|
(11 977 219)
|
(12 215 865)
|
(12 263 335)
|
|
| Gross Profit |
1 089 885
N/A
|
1 089 064
0%
|
1 096 848
+1%
|
1 099 674
+0%
|
1 084 315
-1%
|
1 069 711
-1%
|
1 064 948
0%
|
1 059 307
-1%
|
1 071 597
+1%
|
1 093 462
+2%
|
1 120 912
+3%
|
1 158 270
+3%
|
1 192 726
+3%
|
1 210 440
+1%
|
1 234 464
+2%
|
1 251 102
+1%
|
1 427 010
+14%
|
1 563 772
+10%
|
1 696 664
+8%
|
1 827 140
+8%
|
1 792 797
-2%
|
1 797 788
+0%
|
1 766 013
-2%
|
1 767 774
+0%
|
1 770 403
+0%
|
1 780 747
+1%
|
1 870 199
+5%
|
1 895 727
+1%
|
1 934 181
+2%
|
1 937 165
+0%
|
1 971 278
+2%
|
2 053 625
+4%
|
2 108 300
+3%
|
2 129 903
+1%
|
2 122 727
0%
|
2 113 118
0%
|
2 143 909
+1%
|
2 232 360
+4%
|
2 303 118
+3%
|
2 331 254
+1%
|
2 354 961
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(786 888)
|
(801 903)
|
(706 771)
|
(714 816)
|
(721 518)
|
(839 151)
|
(841 227)
|
(832 244)
|
(811 879)
|
(799 361)
|
(805 312)
|
(832 388)
|
(882 647)
|
(892 288)
|
(914 829)
|
(917 665)
|
(1 058 677)
|
(1 185 487)
|
(1 285 523)
|
(1 382 563)
|
(1 357 139)
|
(1 382 664)
|
(1 378 902)
|
(1 381 899)
|
(1 364 364)
|
(1 377 959)
|
(1 382 426)
|
(1 380 308)
|
(1 372 193)
|
(1 335 080)
|
(1 345 166)
|
(1 374 635)
|
(1 399 319)
|
(1 400 591)
|
(1 408 346)
|
(1 417 830)
|
(1 444 019)
|
(1 516 545)
|
(1 547 853)
|
(1 576 007)
|
(1 622 313)
|
|
| Selling, General & Administrative |
(763 644)
|
(769 005)
|
(823 465)
|
(832 272)
|
(836 969)
|
(789 715)
|
(829 804)
|
(818 269)
|
(803 535)
|
(763 887)
|
(806 856)
|
(835 899)
|
(868 556)
|
(847 180)
|
(913 029)
|
(913 236)
|
(1 064 427)
|
(1 105 493)
|
(1 294 531)
|
(1 394 827)
|
(1 369 595)
|
(1 069 432)
|
(1 378 450)
|
(1 383 536)
|
(1 371 467)
|
(1 049 498)
|
(1 376 850)
|
(1 371 099)
|
(1 361 538)
|
(1 053 228)
|
(1 349 872)
|
(1 377 343)
|
(1 407 155)
|
(1 130 526)
|
(1 430 456)
|
(1 442 156)
|
(1 469 126)
|
(1 229 054)
|
(1 566 091)
|
(1 600 774)
|
(1 641 165)
|
|
| Depreciation & Amortization |
0
|
(41 193)
|
0
|
0
|
0
|
(45 803)
|
0
|
0
|
0
|
(37 950)
|
0
|
0
|
0
|
(43 096)
|
0
|
0
|
0
|
(87 808)
|
0
|
0
|
0
|
(311 512)
|
0
|
0
|
0
|
(316 991)
|
0
|
0
|
0
|
(293 492)
|
0
|
0
|
0
|
(288 595)
|
0
|
0
|
0
|
(292 681)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(23 244)
|
8 295
|
116 694
|
117 456
|
115 451
|
(3 633)
|
(11 423)
|
(13 975)
|
(8 344)
|
2 476
|
1 544
|
3 511
|
(14 091)
|
(2 012)
|
(1 800)
|
(4 429)
|
5 750
|
7 814
|
9 008
|
12 264
|
12 456
|
(1 720)
|
(452)
|
1 637
|
7 103
|
(11 470)
|
(5 576)
|
(9 209)
|
(10 655)
|
11 640
|
4 706
|
2 708
|
7 836
|
18 530
|
22 110
|
24 326
|
25 107
|
5 190
|
18 238
|
24 767
|
18 852
|
|
| Operating Income |
302 997
N/A
|
287 161
-5%
|
390 077
+36%
|
384 858
-1%
|
362 797
-6%
|
230 560
-36%
|
223 721
-3%
|
227 063
+1%
|
259 718
+14%
|
294 101
+13%
|
315 600
+7%
|
325 882
+3%
|
310 079
-5%
|
318 152
+3%
|
319 635
+0%
|
333 437
+4%
|
368 333
+10%
|
378 285
+3%
|
411 141
+9%
|
444 577
+8%
|
435 658
-2%
|
415 124
-5%
|
387 111
-7%
|
385 875
0%
|
406 039
+5%
|
402 788
-1%
|
487 773
+21%
|
515 419
+6%
|
561 988
+9%
|
602 085
+7%
|
626 112
+4%
|
678 990
+8%
|
708 981
+4%
|
729 312
+3%
|
714 381
-2%
|
695 288
-3%
|
699 890
+1%
|
715 815
+2%
|
755 265
+6%
|
755 247
0%
|
732 648
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
132 525
|
141 806
|
72 341
|
100 947
|
139 407
|
255 068
|
233 673
|
268 505
|
237 024
|
225 206
|
243 097
|
247 091
|
271 666
|
245 127
|
256 585
|
284 031
|
300 892
|
325 552
|
361 095
|
314 433
|
308 047
|
304 281
|
283 961
|
271 398
|
262 445
|
269 217
|
428 535
|
531 889
|
553 107
|
543 928
|
476 848
|
445 900
|
442 542
|
443 723
|
436 959
|
385 069
|
379 622
|
387 572
|
350 047
|
393 870
|
431 416
|
|
| Non-Reccuring Items |
7 596
|
(10 452)
|
(6 814)
|
(13 001)
|
(44 911)
|
(162 879)
|
(161 455)
|
(160 953)
|
(129 225)
|
(19 452)
|
(19 164)
|
(18 315)
|
(16 463)
|
(25 421)
|
(34 030)
|
(35 475)
|
(40 310)
|
(8 454)
|
(20 266)
|
(22 783)
|
(8 488)
|
(17 975)
|
(28 537)
|
(64 092)
|
(106 838)
|
(159 530)
|
(160 723)
|
(125 507)
|
(95 440)
|
4 016
|
(30 241)
|
(33 168)
|
(34 278)
|
(66 174)
|
(48 954)
|
(43 252)
|
(47 362)
|
(7 680)
|
(23 735)
|
(22 968)
|
(18 969)
|
|
| Total Other Income |
(2 368)
|
0
|
(20 002)
|
(19 805)
|
(20 202)
|
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
|
|
| Pre-Tax Income |
440 750
N/A
|
418 515
-5%
|
435 602
+4%
|
452 999
+4%
|
437 091
-4%
|
322 749
-26%
|
295 939
-8%
|
334 615
+13%
|
367 517
+10%
|
499 855
+36%
|
539 533
+8%
|
554 658
+3%
|
565 282
+2%
|
537 858
-5%
|
542 190
+1%
|
581 993
+7%
|
628 915
+8%
|
695 383
+11%
|
751 970
+8%
|
736 227
-2%
|
735 217
0%
|
701 430
-5%
|
642 535
-8%
|
593 181
-8%
|
561 646
-5%
|
512 475
-9%
|
755 585
+47%
|
921 801
+22%
|
1 019 655
+11%
|
1 150 029
+13%
|
1 072 719
-7%
|
1 091 722
+2%
|
1 117 245
+2%
|
1 106 861
-1%
|
1 102 386
0%
|
1 037 105
-6%
|
1 032 150
0%
|
1 095 707
+6%
|
1 081 577
-1%
|
1 126 149
+4%
|
1 145 095
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(108 029)
|
(122 894)
|
(96 022)
|
(95 238)
|
(75 667)
|
(46 381)
|
(70 970)
|
(69 860)
|
(88 771)
|
(125 262)
|
(126 858)
|
(133 651)
|
(125 410)
|
(106 138)
|
(107 677)
|
(129 049)
|
(146 036)
|
(149 694)
|
(159 241)
|
(144 122)
|
(142 744)
|
(142 221)
|
(131 766)
|
(88 178)
|
(87 608)
|
(71 592)
|
(145 306)
|
(216 747)
|
(241 624)
|
(271 056)
|
(237 693)
|
(242 387)
|
(248 916)
|
(262 180)
|
(268 701)
|
(254 397)
|
(253 072)
|
(243 784)
|
(240 477)
|
(242 152)
|
(222 990)
|
|
| Income from Continuing Operations |
332 721
|
295 621
|
339 580
|
357 761
|
361 424
|
276 368
|
224 969
|
264 755
|
278 746
|
374 593
|
412 675
|
421 007
|
439 872
|
431 720
|
434 513
|
452 944
|
482 879
|
545 689
|
592 729
|
592 105
|
592 473
|
559 209
|
510 769
|
505 003
|
474 038
|
440 883
|
610 279
|
705 054
|
778 031
|
878 973
|
835 026
|
849 335
|
868 329
|
844 681
|
833 685
|
782 708
|
779 078
|
851 923
|
841 100
|
883 997
|
922 105
|
|
| Income to Minority Interest |
(14 024)
|
4 948
|
1 612
|
3 326
|
(11 267)
|
(35 992)
|
(32 970)
|
(34 938)
|
(18 973)
|
(22 372)
|
(25 345)
|
(28 489)
|
(30 855)
|
(31 387)
|
(29 007)
|
(37 077)
|
(42 127)
|
(45 166)
|
(58 283)
|
(60 516)
|
(62 828)
|
(57 887)
|
(51 975)
|
(40 241)
|
(35 071)
|
(39 450)
|
(46 129)
|
(55 517)
|
(62 052)
|
(58 704)
|
(51 602)
|
(46 647)
|
(44 695)
|
(44 162)
|
(50 560)
|
(52 321)
|
(49 095)
|
(50 153)
|
(45 966)
|
(56 684)
|
(55 552)
|
|
| Net Income (Common) |
236 337
N/A
|
300 569
+27%
|
341 192
+14%
|
361 087
+6%
|
350 157
-3%
|
240 376
-31%
|
191 999
-20%
|
229 817
+20%
|
259 773
+13%
|
352 221
+36%
|
387 330
+10%
|
392 518
+1%
|
409 017
+4%
|
400 333
-2%
|
405 506
+1%
|
415 867
+3%
|
440 752
+6%
|
500 523
+14%
|
534 446
+7%
|
531 589
-1%
|
529 645
0%
|
501 322
-5%
|
458 794
-8%
|
464 762
+1%
|
438 967
-6%
|
401 433
-9%
|
564 150
+41%
|
649 537
+15%
|
715 979
+10%
|
820 269
+15%
|
783 424
-4%
|
802 688
+2%
|
823 634
+3%
|
800 519
-3%
|
783 125
-2%
|
730 387
-7%
|
729 983
0%
|
801 770
+10%
|
795 134
-1%
|
827 313
+4%
|
866 553
+5%
|
|
| EPS (Diluted) |
146.97
N/A
|
187.28
+27%
|
215.94
+15%
|
228.53
+6%
|
221.61
-3%
|
152.14
-31%
|
121.51
-20%
|
145.54
+20%
|
165.25
+14%
|
223.67
+35%
|
248.6
+11%
|
253.23
+2%
|
263.88
+4%
|
257.94
-2%
|
261.6
+1%
|
268.3
+3%
|
284.86
+6%
|
324.07
+14%
|
355.16
+10%
|
356.7
+0%
|
355.4
0%
|
335.58
-6%
|
307.85
-8%
|
312.26
+1%
|
295.31
-5%
|
269.83
-9%
|
379.83
+41%
|
437.3
+15%
|
482.04
+10%
|
552.86
+15%
|
533.16
-4%
|
546.29
+2%
|
561.81
+3%
|
546.1
-3%
|
538.12
-1%
|
502.34
-7%
|
503.77
+0%
|
553
+10%
|
552.61
0%
|
576
+4%
|
607.74
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
