ORIX Corporation (IX)

ORIX Corporation Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Operating Revenue	2,488,222	2,433,337	2,316,331	2,184,266	1,975,417	1,980,966
Other Revenue	369,816	381,024	347,328	323,777	317,291	299,363
Revenue	2,858,038	2,814,361	2,663,659	2,508,043	2,292,708	2,280,329
Revenue Growth (YoY)	7.49%	5.66%	6.20%	9.39%	0.54%	-6.01%
Cost of Revenue	1,637,828	1,640,319	1,623,146	1,567,256	1,480,271	1,421,374
Gross Profit	1,220,210	1,174,042	1,040,513	940,787	812,437	858,955
Selling, General & Admin	639,593	627,633	559,406	522,782	456,795	460,199
Other Operating Expenses	53,378	-5,705	11,752	-5,438	16,265	13,405
Operating Expenses	692,971	621,928	571,158	517,344	473,060	473,604
Operating Income	527,239	552,114	469,355	423,443	339,377	385,351
Interest Expense	-181,070	-188,236	-127,840	-68,254	-78,081	-98,979
Earnings From Equity Investments	48,615	36,774	22,081	24,565	481	67,924
Currency Exchange Gain (Loss)	49,566	-1,126	-1,956	-3,349	1,805	-1,679
Other Non Operating Income (Expenses)	-	-	-	-	7,437	-
EBT Excluding Unusual Items	444,350	399,526	361,640	376,405	271,019	352,617
Impairment of Goodwill	-	-	-	-562	-1,506	-
Gain (Loss) on Sale of Investments	-522	-315	-824	-730	-6,052	-11,969
Gain (Loss) on Sale of Assets	100,363	72,488	33,000	191,999	23,300	74,001
Asset Writedown	-1,692	-1,724	-2,812	-57,665	-4,166	-3,043
Other Unusual Items	-	-	1,174	-	4,966	955
Pretax Income	542,499	469,975	392,178	509,447	287,561	412,561
Income Tax Expense	152,423	131,388	95,245	186,594	90,747	105,837
Earnings From Continuing Operations	390,076	338,587	296,933	322,853	196,814	306,724
Net Income to Company	390,076	338,587	296,933	322,853	196,814	306,724
Minority Interest in Earnings	10,902	7,545	-6,593	-5,477	-4,430	-4,024
Net Income	400,978	346,132	290,340	317,376	192,384	302,700
Net Income to Common	400,966	346,132	290,340	317,376	192,384	302,700
Net Income Growth	35.41%	19.22%	-8.52%	64.97%	-36.44%	-6.50%
Shares Outstanding (Basic)	1,150	1,159	1,180	1,203	1,237	1,275
Shares Outstanding (Diluted)	1,153	1,161	1,182	1,205	1,238	1,276
Shares Change (YoY)	-1.57%	-1.75%	-1.90%	-2.68%	-2.99%	-0.38%
EPS (Basic)	348.54	298.55	245.98	263.72	155.54	237.38
EPS (Diluted)	347.91	298.05	245.65	263.42	155.39	237.17
EPS Growth	37.56%	21.33%	-6.75%	69.52%	-34.48%	-6.15%
Free Cash Flow	13,724	42,528	-166,986	186,074	341,723	49,555
Free Cash Flow Per Share	11.91	36.62	-141.28	154.44	276.01	38.83
Dividend Per Share	104.970	85.600	98.600	85.600	78.000	76.000
Dividend Growth	6.46%	-13.18%	15.19%	9.74%	2.63%	0%
Gross Margin	42.69%	41.72%	39.06%	37.51%	35.44%	37.67%
Operating Margin	18.45%	19.62%	17.62%	16.88%	14.80%	16.90%
Profit Margin	14.03%	12.30%	10.90%	12.65%	8.39%	13.27%
Free Cash Flow Margin	0.48%	1.51%	-6.27%	7.42%	14.90%	2.17%
EBITDA	913,773	916,356	809,607	743,782	655,332	689,555
EBITDA Margin	31.97%	32.56%	30.39%	29.66%	28.58%	30.24%
D&A For EBITDA	386,534	364,242	340,252	320,339	315,955	304,204
EBIT	527,239	552,114	469,355	423,443	339,377	385,351
EBIT Margin	18.45%	19.62%	17.62%	16.88%	14.80%	16.90%
Effective Tax Rate	28.10%	27.96%	24.29%	36.63%	31.56%	25.65%
Revenue as Reported	2,858,038	2,814,361	2,663,659	2,508,043	2,292,708	2,280,329

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