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 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Rental Revenue	63,014	60,975	56,278	52,271	48,165
Gain (Loss) on Sale of Assets (Rev)	2,597	-	-	-	-
Other Revenue	-	0	0	-	0
Total Revenue	65,611	60,975	56,278	52,271	48,165
Revenue Growth (YoY	7.60%	8.35%	7.67%	8.52%	8.64%
Property Expenses	34,813	33,505	31,839	28,271	25,141
Selling, General & Administrative	46.4	45.4	44.4	44.4	92.2
Other Operating Expenses	166.43	149.23	133.96	128.42	151.03
Total Operating Expenses	35,026	33,699	32,017	28,444	25,385
Operating Income	30,586	27,276	24,261	23,826	22,780
Interest Expense	-2,221	-1,912	-1,578	-1,418	-1,472
Interest & Investment Income	19.52	3.72	2.93	4.2	3.82
Other Non-Operating Income	-494.58	-570.46	-573.37	-561.16	-277.71
EBT Excluding Unusual Items	27,890	24,797	22,112	21,851	21,035
Gain (Loss) on Sale of Assets	28.38	-	-	-	-
Total Insurance Settlements	-	-	109.18	278.39	4,131
Other Unusual Items	72.17	72.43	-	205.4	-616.71
Pretax Income	27,990	24,870	22,222	22,335	24,549
Income Tax Expense	2.35	1.56	2.12	1.44	0.65
Net Income	27,988	24,868	22,220	22,333	24,548
Net Income to Common	27,988	24,868	22,220	22,333	24,548
Net Income Growth	12.54%	11.92%	-0.51%	-9.02%	60.11%
Basic Shares Outstanding	8	9	8	8	8
Diluted Shares Outstanding	8	9	8	8	8
Shares Change (YoY)	-0.23%	4.87%	3.18%	4.80%	5.21%
EPS (Basic)	3293.91	2920.14	2736.12	2837.47	3268.58
EPS (Diluted)	3293.91	2920.14	2736.12	2837.47	3268.58
EPS Growth	12.80%	6.73%	-3.57%	-13.19%	52.18%
Dividend Per Share	11013.000	3427.000	3289.000	3283.667	-
Dividend Growth	221.36%	4.20%	0.16%	-	-
Operating Margin	46.62%	44.73%	43.11%	45.58%	47.30%
Profit Margin	42.66%	40.78%	39.48%	42.73%	50.97%
EBITDA	45,349	41,677	37,746	36,292	34,073
EBITDA Margin	69.12%	68.35%	67.07%	69.43%	70.74%
D&A For Ebitda	14,764	14,401	13,485	12,465	11,293
EBIT	30,586	27,276	24,261	23,826	22,780
EBIT Margin	46.62%	44.73%	43.11%	45.58%	47.30%
Effective Tax Rate	0.01%	0.01%	0.01%	0.01%	0.00%
Revenue as Reported	65,611	60,975	56,278	52,271	23,611

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