Bridgestone Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	4,395,611	4,430,096	4,313,800	4,110,070	3,246,057	2,994,524
Revenue Growth (YoY)	0.24%	2.70%	4.96%	26.62%	8.40%	-15.06%
Cost of Revenue	2,707,806	2,704,093	2,661,228	2,516,821	1,929,612	1,906,553
Gross Profit	1,687,805	1,726,003	1,652,572	1,593,249	1,316,445	1,087,971
Selling, General & Admin	943,924	998,590	946,653	944,925	743,355	722,089
Research & Development	126,156	126,156	121,993	112,192	95,480	95,205
Other Operating Expenses	97,802	-2,538	-16,341	-19,830	-7,027	1,501
Operating Expenses	1,295,268	1,249,594	1,165,141	1,138,693	921,593	908,701
Operating Income	392,537	476,409	487,431	454,556	394,852	179,270
Interest Expense	-14,987	-25,105	-21,031	-14,122	-11,299	-13,426
Interest & Investment Income	6,891	15,012	31,009	17,932	10,724	7,598
Earnings From Equity Investments	1,362	630	5,341	5,775	6,207	-1,429
Currency Exchange Gain (Loss)	-8,608	-8,608	-47,375	-19,059	-899	-3,188
Other Non Operating Income (Expenses)	-14,010	-14,008	-5,563	-8,368	-3,939	-6,206
EBT Excluding Unusual Items	363,185	444,330	449,812	436,714	395,646	162,619
Merger & Restructuring Charges	-43,578	-43,578	-17,921	-7,435	-13,757	-42,821
Gain (Loss) on Sale of Investments	10,198	10,198	-	-	-	-18,196
Gain (Loss) on Sale of Assets	71,672	71,672	14,097	11,670	-561	17,287
Asset Writedown	-61,184	-61,184	-1,833	-17,492	-3,734	-89,622
Other Unusual Items	-1,529	-	-	-	-	-
Pretax Income	338,764	421,438	444,155	423,457	377,594	29,267
Income Tax Expense	95,821	129,224	111,177	112,452	63,234	48,997
Earnings From Continuing Operations	242,943	292,214	332,978	311,005	314,360	-19,730
Earnings From Discontinued Operations	124	-33	4,375	-5,141	86,168	-
Net Income to Company	243,067	292,181	337,353	305,864	400,528	-19,730
Minority Interest in Earnings	-7,268	-7,192	-6,048	-5,497	-6,491	-3,571
Net Income	235,799	284,989	331,305	300,367	394,037	-23,301
Net Income to Common	235,799	284,989	331,305	300,367	394,037	-23,301
Net Income Growth	-25.69%	-13.98%	10.30%	-23.77%	-	-
Shares Outstanding (Basic)	1,306	1,370	1,369	1,390	1,408	1,408
Shares Outstanding (Diluted)	1,306	1,371	1,371	1,392	1,411	1,408
Shares Change (YoY)	-4.77%	0.02%	-1.50%	-1.34%	0.16%	-2.71%
EPS (Basic)	174.56	208.10	241.99	216.15	279.78	-16.55
EPS (Diluted)	174.39	207.88	241.70	215.85	279.35	-16.55
EPS Growth	-24.66%	-13.99%	11.98%	-22.73%	-	-
Free Cash Flow	379,510	249,552	378,984	47,190	120,498	326,270
Free Cash Flow Per Share	290.69	182.03	276.49	33.91	85.43	231.69
Dividend Per Share	110.000	105.000	100.000	87.500	85.000	55.000
Dividend Growth	7.32%	5.00%	14.29%	2.94%	54.55%	-31.25%
Gross Margin	-	38.96%	38.31%	38.76%	40.55%	36.33%
Operating Margin	8.93%	10.75%	11.30%	11.06%	12.16%	5.99%
Profit Margin	5.36%	6.43%	7.68%	7.31%	12.14%	-0.78%
Free Cash Flow Margin	8.63%	5.63%	8.79%	1.15%	3.71%	10.90%
EBITDA	744,730	824,467	793,236	736,664	645,300	446,724
EBITDA Margin	-	18.61%	18.39%	17.92%	19.88%	14.92%
D&A For EBITDA	352,193	348,058	305,805	282,108	250,448	267,454
EBIT	392,537	476,409	487,431	454,556	394,852	179,270
EBIT Margin	-	10.75%	11.30%	11.06%	12.16%	5.99%
Effective Tax Rate	-	30.66%	25.03%	26.56%	16.75%	167.41%
Advertising Expenses	-	98,918	91,505	106,913	84,409	97,442

Source: S&P Global Market Intelligence. Standard template. Financial Sources.