Nippon Prologis REIT, Inc. (TYO:3283)

Nippon Prologis REIT Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Rental Revenue	64,464	63,014	60,975	56,278	52,271	48,165
Gain (Loss) on Sale of Assets (Rev)	5,174	2,597	-	-	-	-
Other Revenue	0	-	0	0	-	0
Total Revenue	69,638	65,611	60,975	56,278	52,271	48,165
Revenue Growth (YoY	13.36%	7.60%	8.35%	7.67%	8.52%	8.64%
Property Expenses	35,703	34,813	33,505	31,839	28,271	25,141
Selling, General & Administrative	46.4	46.4	45.4	44.4	44.4	92.2
Other Operating Expenses	152.89	166.43	149.23	133.96	128.42	151.03
Total Operating Expenses	35,902	35,026	33,699	32,017	28,444	25,385
Operating Income	33,736	30,586	27,276	24,261	23,826	22,780
Interest Expense	-2,535	-2,221	-1,912	-1,578	-1,418	-1,472
Interest & Investment Income	51.58	19.52	3.72	2.93	4.2	3.82
Other Non-Operating Income	-527.16	-494.58	-570.46	-573.37	-561.16	-277.71
EBT Excluding Unusual Items	30,726	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	71.96	72.17	72.43	-	205.4	-616.71
Pretax Income	30,798	27,990	24,870	22,222	22,335	24,549
Income Tax Expense	3.38	2.35	1.56	2.12	1.44	0.65
Net Income	30,794	27,988	24,868	22,220	22,333	24,548
Net Income to Common	30,794	27,988	24,868	22,220	22,333	24,548
Net Income Growth	22.50%	12.54%	11.92%	-0.51%	-9.02%	60.11%
Basic Shares Outstanding	8	8	9	8	8	8
Diluted Shares Outstanding	8	8	9	8	8	8
Shares Change (YoY)	-0.98%	-0.23%	4.87%	3.18%	4.80%	5.21%
EPS (Basic)	3651.59	3293.91	2920.14	2736.12	2837.47	3268.58
EPS (Diluted)	3651.59	3293.91	2920.14	2736.12	2837.47	3268.58
EPS Growth	23.71%	12.80%	6.73%	-3.57%	-13.19%	52.18%
Dividend Per Share	11199.333	11013.000	3427.000	3289.000	3283.667	-
Dividend Growth	223.15%	221.36%	4.20%	0.16%	-	-
Operating Margin	48.45%	46.62%	44.73%	43.11%	45.58%	47.30%
Profit Margin	44.22%	42.66%	40.78%	39.48%	42.73%	50.97%
EBITDA	48,792	45,349	41,677	37,746	36,292	34,073
EBITDA Margin	70.06%	69.12%	68.35%	67.07%	69.43%	70.74%
D&A For Ebitda	15,056	14,764	14,401	13,485	12,465	11,293
EBIT	33,736	30,586	27,276	24,261	23,826	22,780
EBIT Margin	48.45%	46.62%	44.73%	43.11%	45.58%	47.30%
Effective Tax Rate	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%
Revenue as Reported	69,638	65,611	60,975	56,278	52,271	23,611

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