Suntory Beverage & Food Limited
TSE:2587.T
5068 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||
Vlottende activa: | ||||||||||||
Liquide middelen & kasequivalenten
| 171,755 | 200,630 | 176,655 | 167,480 | 143,564 | 146,535 | 113,883 | 84,127 | 97,746 | 105,520 | 45,869 | 26,069 |
Kortetermijnbeleggingen
| 1,664 | 3,118 | 1,252 | 717 | 6,200 | 984 | 11,793 | -811 | -1,449 | -813 | -1,131 | -99 |
Liquide middelen en kortetermijnbeleggingen
| 171,755 | 203,748 | 177,907 | 168,197 | 149,764 | 147,519 | 125,676 | 84,127 | 97,746 | 105,520 | 45,869 | 26,069 |
Nettovorderingen
| 323,562 | 270,969 | 240,584 | 196,242 | 191,344 | 184,927 | 198,734 | 172,425 | 168,835 | 163,780 | 137,199 | 123,619 |
Voorraad
| 115,967 | 106,086 | 87,807 | 79,260 | 84,916 | 85,766 | 81,015 | 74,737 | 82,589 | 74,886 | 67,654 | 44,754 |
Overige vlottende activa
| 27,623 | 25,567 | 23,955 | 23,499 | 20,290 | 25,151 | 25,489 | 43,255 | 41,383 | 42,260 | 32,599 | 24,453 |
Totaal vlottende activa
| 638,907 | 606,370 | 530,253 | 467,198 | 446,314 | 443,363 | 430,914 | 374,544 | 390,553 | 386,446 | 283,321 | 218,895 |
Niet-vlottende activa: | ||||||||||||
Materiële vaste activa, netto
| 468,491 | 430,352 | 424,597 | 411,130 | 419,482 | 375,382 | 354,216 | 338,775 | 347,850 | 339,100 | 312,820 | 235,338 |
Goodwill
| 278,231 | 264,573 | 255,599 | 250,448 | 247,851 | 250,685 | 254,025 | 407,283 | 454,212 | 381,760 | 400,050 | 349,929 |
Immateriële activa
| 495,339 | 452,444 | 430,086 | 405,175 | 411,374 | 418,562 | 432,814 | 215,033 | 257,215 | 241,698 | 222,599 | 10,206 |
Goodwill en immateriële activa
| 773,570 | 717,017 | 685,685 | 655,623 | 659,225 | 669,247 | 686,839 | 622,316 | 711,427 | 623,458 | 622,649 | 360,135 |
Langetermijnbeleggingen
| 14,596 | 12,964 | 13,600 | 14,691 | 12,069 | 21,187 | 9,900 | 11,101 | 11,378 | 20,090 | 18,951 | 15,880 |
Belastingvorderingen
| 8,969 | 6,398 | 14,173 | 15,465 | 14,428 | 14,291 | 12,701 | 2,714 | 3,632 | 3,482 | 3,478 | 3,755 |
Overige niet-vlottende activa
| 7,882 | 10,247 | 8,618 | 10,143 | 15,780 | 15,945 | 27,459 | 16,547 | 19,592 | 16,517 | 15,479 | 10,443 |
Totaal niet-vlottende activa
| 1,273,508 | 1,176,978 | 1,146,673 | 1,107,052 | 1,120,984 | 1,096,052 | 1,091,115 | 991,453 | 1,093,879 | 1,002,647 | 973,377 | 625,551 |
Totaal activa
| 1,912,415 | 1,783,349 | 1,676,926 | 1,574,251 | 1,567,299 | 1,539,416 | 1,522,029 | 1,365,999 | 1,484,432 | 1,389,094 | 1,256,699 | 844,450 |
Passiva en Eigen Vermogen: | ||||||||||||
Kortlopende verplichtingen: | ||||||||||||
Crediteuren
| 182,026 | 384,366 | 354,595 | 308,381 | 322,455 | 303,783 | 289,521 | 116,081 | 119,831 | 111,612 | 99,794 | 93,465 |
Kortlopende schulden
| 61,389 | 57,996 | 55,789 | 83,401 | 74,652 | 75,437 | 95,654 | 79,313 | 121,295 | 55,674 | 174,204 | 312,858 |
Belastingschulden
| 19,926 | 18,098 | 14,757 | 14,628 | 18,815 | 18,445 | 18,773 | 23,992 | 19,609 | 20,578 | 14,785 | 8,350 |
Uitgestelde opbrengsten
| 19,926 | 0 | 47,650 | 49,756 | 58,770 | 18,445 | 59,051 | 176,883 | 162,033 | 155,523 | 136,091 | 107,336 |
Overige kortlopende verplichtingen
| 272,389 | 61,798 | 5,531 | 4,988 | 6,028 | 41,452 | 8,862 | 38,101 | 35,722 | 31,841 | 36,547 | 23,527 |
Totaal kortlopende verplichtingen
| 535,730 | 504,160 | 463,565 | 446,526 | 461,905 | 439,117 | 453,088 | 410,378 | 438,881 | 354,650 | 446,636 | 537,186 |
Langlopende verplichtingen: | ||||||||||||
Langetermijnschulden
| 25,000 | 64,752 | 109,558 | 120,292 | 132,716 | 195,436 | 211,375 | 250,953 | 315,336 | 306,680 | 132,106 | 33,730 |
Uitgestelde opbrengsten niet-vlottend
| 33,535 | 0 | 73,250 | 70,227 | 63,714 | 36,110 | 40,107 | 9,030 | 7,208 | 10,483 | 6,343 | 6,847 |
Uitgestelde belastingverplichtingen niet-vlottend
| 93,954 | 84,922 | 81,403 | 71,695 | 65,835 | 63,494 | 66,001 | 74,796 | 76,821 | 63,030 | 58,907 | 46,508 |
Overige niet-vlottende verplichtingen
| 39,166 | 69,412 | 5,199 | 5,955 | 5,564 | 6,382 | 5,258 | 18,396 | 19,298 | 18,629 | 19,741 | 15,904 |
Totaal niet-vlottende verplichtingen
| 191,655 | 219,086 | 269,410 | 268,169 | 267,829 | 301,422 | 322,741 | 353,175 | 418,663 | 398,822 | 217,097 | 102,989 |
Totaal passiva
| 727,385 | 723,246 | 732,975 | 714,695 | 729,734 | 740,539 | 775,829 | 763,553 | 857,544 | 753,472 | 663,733 | 640,175 |
Eigen vermogen: | ||||||||||||
Preferente aandelen
| 0 | 0 | 27,211 | 61,494 | 58,869 | 56,549 | 24,623 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 168,384 | 30,000 |
Ingehouden winsten
| 652,706 | 594,773 | 536,996 | 492,451 | 464,705 | 420,638 | 364,274 | 199,116 | 176,537 | 150,463 | 141,077 | 122,609 |
Overige gereserveerde algehele resultaten
| 84,050 | 19,833 | -27,211 | -61,494 | -58,869 | -56,549 | -24,623 | -51,507 | 360,707 | 83,828 | 56,038 | 0 |
Overige totale aandeelhoudersvermogen
| 182,231 | 182,230 | 155,213 | 120,920 | 123,479 | 125,801 | 157,779 | 236,235 | -122,135 | 192,700 | 192,700 | 37,739 |
Totaal eigen vermogen van aandeelhouders
| 1,087,371 | 965,220 | 860,593 | 781,755 | 756,568 | 714,823 | 690,437 | 552,228 | 583,493 | 595,375 | 558,199 | 190,348 |
Totaal eigen vermogen
| 1,185,027 | 1,060,103 | 943,951 | 859,556 | 837,565 | 798,877 | 746,200 | 602,446 | 626,888 | 635,622 | 592,966 | 204,275 |
Totaal passiva en aandeelhoudersvermogen
| 1,912,412 | 1,783,349 | 1,676,926 | 1,574,251 | 1,567,299 | 1,539,416 | 1,522,029 | 1,365,999 | 1,484,432 | 1,389,094 | 1,256,699 | 844,450 |