Nippon Prologis REIT, Inc. (TYO:3283)

Nippon Prologis REIT Income Statement

Financials in millions JPY. Fiscal year is June - May.

Fiscal Year	FY 2025	FY 2024	FY 2024	FY 2023	FY 2023
Period Ending	May 31, 2025	Nov 30, 2024	May 31, 2024	Nov 30, 2023	May 31, 2023
Rental Revenue	63,014	61,429	60,975	59,352	56,278
Gain (Loss) on Sale of Assets (Rev)	2,597	-	-	-	-
Other Revenue	-	-	0	0	0
Total Revenue	65,611	61,429	60,975	59,352	56,278
Revenue Growth (YoY	6.81%	0.74%	2.73%	5.46%	3.48%
Property Expenses	34,813	33,769	33,505	33,208	31,839
Selling, General & Administrative	46.4	102.2	45.4	98.2	44.4
Other Operating Expenses	166.43	156.81	149.23	141.09	133.96
Total Operating Expenses	35,026	34,029	33,699	33,447	32,017
Operating Income	30,586	27,401	27,276	25,905	24,261
Interest Expense	-2,221	-2,205	-1,912	-1,987	-1,578
Interest & Investment Income	19.52	3.14	3.72	0.16	2.93
Other Non-Operating Income	-494.58	-201.8	-570.46	-414.13	-573.37
EBT Excluding Unusual Items	27,890	24,997	24,797	23,503	22,112
Gain (Loss) on Sale of Assets	28.38	-	-	-	-
Total Insurance Settlements	-	-	-	-	109.18
Other Unusual Items	72.17	142.43	72.43	-41	-
Pretax Income	27,990	25,140	24,870	23,462	22,222
Income Tax Expense	2.35	1.72	1.56	1.29	2.12
Net Income	27,988	25,138	24,868	23,461	22,220
Net Income to Common	27,988	25,138	24,868	23,461	22,220
Net Income Growth	11.34%	1.08%	6.00%	5.59%	-0.66%
Basic Shares Outstanding	8	9	9	8	8
Diluted Shares Outstanding	8	9	9	8	8
Shares Change (YoY)	-0.23%	0.01%	1.71%	3.11%	1.47%
EPS (Basic)	3293.91	2951.63	2920.14	2801.96	2736.12
EPS (Diluted)	3293.91	2951.63	2920.14	2801.96	2736.12
EPS Growth	11.60%	1.08%	4.22%	2.41%	-2.09%
Dividend Per Share	11013.000	-	3427.000	-	3289.000
Operating Margin	46.62%	44.61%	44.73%	43.65%	43.11%
Profit Margin	42.66%	40.92%	40.78%	39.53%	39.48%
EBITDA	45,349	41,849	41,677	40,032	37,746
EBITDA Margin	69.12%	68.13%	68.35%	67.45%	67.07%
D&A For Ebitda	14,764	14,448	14,401	14,127	13,485
EBIT	30,586	27,401	27,276	25,905	24,261
EBIT Margin	46.62%	44.61%	44.73%	43.65%	43.11%
Effective Tax Rate	0.01%	0.01%	0.01%	0.01%	0.01%
Revenue as Reported	65,611	30,376	60,975	28,754	56,278

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