Bridgestone Income Statement

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Revenue	4,385,067	4,313,800	4,110,070	3,246,057	2,994,524	3,525,600	Upgrade
Revenue Growth (YoY)	1.24%	4.96%	26.62%	8.40%	-15.06%	-3.41%	Upgrade
Cost of Revenue	2,670,835	2,661,228	2,516,821	1,929,612	1,906,553	2,201,684	Upgrade
Gross Profit	1,714,232	1,652,572	1,593,249	1,316,445	1,087,971	1,323,916	Upgrade
Selling, General & Admin	1,012,058	946,653	944,925	743,355	722,089	850,006	Upgrade
Research & Development	121,993	121,993	112,192	95,480	95,205	105,283	Upgrade
Other Operating Expenses	-21,415	-16,341	-19,830	-7,027	1,501	-	Upgrade
Operating Expenses	1,225,472	1,165,141	1,138,693	921,593	908,701	997,817	Upgrade
Operating Income	488,760	487,431	454,556	394,852	179,270	326,099	Upgrade
Interest Expense	-10,230	-21,031	-17,163	-13,780	-17,168	-10,311	Upgrade
Interest & Investment Income	22,378	31,009	2,575	2,305	3,472	12,886	Upgrade
Earnings From Equity Investments	3,412	5,341	5,775	6,207	-1,429	-	Upgrade
Currency Exchange Gain (Loss)	-47,375	-47,375	-19,059	-899	-3,188	-8,013	Upgrade
Other Non Operating Income (Expenses)	-5,561	-5,563	10,030	6,961	1,662	-3,839	Upgrade
EBT Excluding Unusual Items	451,384	449,812	436,714	395,646	162,619	316,822	Upgrade
Merger & Restructuring Charges	-17,921	-17,921	-7,435	-13,757	-42,821	-	Upgrade
Gain (Loss) on Sale of Investments	-	-	-	-	-18,196	76,646	Upgrade
Gain (Loss) on Sale of Assets	14,097	14,097	11,670	-561	17,287	30,608	Upgrade
Asset Writedown	-1,833	-1,833	-17,492	-3,734	-89,622	-18,286	Upgrade
Other Unusual Items	-	-	-	-	-	1,460	Upgrade
Pretax Income	445,727	444,155	423,457	377,594	29,267	407,250	Upgrade
Income Tax Expense	126,256	111,177	112,452	63,234	48,997	108,303	Upgrade
Earnings From Continuing Operations	319,471	332,978	311,005	314,360	-19,730	298,947	Upgrade
Earnings From Discontinued Operations	3,582	4,375	-5,141	86,168	-	-	Upgrade
Net Income to Company	323,053	337,353	305,864	400,528	-19,730	298,947	Upgrade
Minority Interest in Earnings	-5,754	-6,048	-5,497	-6,491	-3,571	-6,349	Upgrade
Net Income	317,299	331,305	300,367	394,037	-23,301	292,598	Upgrade
Net Income to Common	317,299	331,305	300,367	394,037	-23,301	292,598	Upgrade
Net Income Growth	-16.14%	10.30%	-23.77%	-	-	0.33%	Upgrade
Shares Outstanding (Basic)	685	685	695	704	704	723	Upgrade
Shares Outstanding (Diluted)	685	685	696	705	704	724	Upgrade
Shares Change (YoY)	-0.03%	-1.50%	-1.34%	0.16%	-2.71%	-3.89%	Upgrade
EPS (Basic)	463.41	483.99	432.29	559.56	-33.09	404.95	Upgrade
EPS (Diluted)	462.91	483.40	431.70	558.71	-33.09	404.28	Upgrade
EPS Growth	-16.11%	11.98%	-22.73%	-	-	4.39%	Upgrade
Free Cash Flow	256,703	378,984	47,190	120,498	326,270	193,927	Upgrade
Free Cash Flow Per Share	374.51	552.98	67.82	170.86	463.38	267.95	Upgrade
Dividend Per Share	205.000	200.000	175.000	170.000	110.000	160.000	Upgrade
Dividend Growth	7.89%	14.29%	2.94%	54.55%	-31.25%	0%	Upgrade
Gross Margin	39.09%	38.31%	38.76%	40.56%	36.33%	37.55%	Upgrade
Operating Margin	11.15%	11.30%	11.06%	12.16%	5.99%	9.25%	Upgrade
Profit Margin	7.24%	7.68%	7.31%	12.14%	-0.78%	8.30%	Upgrade
Free Cash Flow Margin	5.85%	8.79%	1.15%	3.71%	10.90%	5.50%	Upgrade
EBITDA	828,276	793,236	736,664	645,300	446,724	556,085	Upgrade
EBITDA Margin	18.89%	18.39%	17.92%	19.88%	14.92%	15.77%	Upgrade
D&A For EBITDA	339,516	305,805	282,108	250,448	267,454	229,986	Upgrade
EBIT	488,760	487,431	454,556	394,852	179,270	326,099	Upgrade
EBIT Margin	11.15%	11.30%	11.06%	12.16%	5.99%	9.25%	Upgrade
Effective Tax Rate	28.33%	25.03%	26.56%	16.75%	167.41%	26.59%	Upgrade
Advertising Expenses	-	91,505	106,913	84,409	97,442	106,983	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.