Suntory Beverage & Food Limited
TSE:2587.T
5068 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 26,241 | 20,254 | 15,575 | 48,126 | 42,847 | 26,514 | 24,461 | 34,624 | 58,716 | 21,490 | 17,606 | 40,103 | 39,811 | 19,532 | 18,229 | 40,826 | 15,356 | 19,757 | 22,876 | 39,388 | 32,444 | 17,478 | 18,756 | 37,336 | 29,988 | 25,733 | 24,653 | 50,599 | 18,900 | 20,290 | 9,633 | 18,542 | 11,806 | 6,075 | 3,844 | 19,845 | 14,213 | 4,560 | 5,402 | 15,987 | 11,975 | 2,875 | 6,680 | 12,525 | 9,139 | 2,852 |
Afschrijvingen & Amortisatie
| 18,739 | 18,373 | 19,770 | 17,433 | 17,949 | 17,927 | 16,931 | 18,769 | 17,606 | 17,485 | 17,017 | 17,812 | 17,155 | 17,392 | 17,710 | 17,631 | 17,495 | 17,816 | 18,012 | 17,418 | 17,559 | 18,046 | 16,505 | 15,507 | 15,702 | 15,605 | 16,638 | 3,049 | 28,725 | 15,522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -20,530 | -29,637 | 22,565 | -5,288 | -10,086 | -17,848 | -12,697 | 2,937 | -8,259 | -1,337 | -15,240 | 10,417 | -4,015 | -1,190 | 9,339 | 5,747 | -9,065 | -7,856 | 9,464 | 10,223 | -3,104 | -14,220 | 12,609 | 7,574 | -3,968 | -18,083 | 4,055 | 21,622 | -18,889 | -9,463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| -48,678 | 1,037 | 50,264 | -31,629 | -55,522 | 7,559 | 25,745 | -16,158 | -57,910 | 24,708 | -11,967 | 7,398 | -42,171 | 10,106 | 20,422 | -12,747 | -27,323 | 14,092 | 29,171 | 3,731 | -37,575 | -2,346 | 42,049 | 494 | -41,791 | -5,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -5,858 | -7,750 | 4,313 | 11,942 | -5,686 | -15,252 | 28 | 911 | -5,775 | -14,377 | 3,391 | 6,132 | -9,579 | -5,447 | 8,143 | 7,335 | 126 | -10,546 | 2,806 | 11,639 | -6,170 | -7,836 | 3,711 | 7,800 | -10,725 | -5,641 | 7,046 | 2,588 | -8,869 | -8,652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 35,125 | -17,962 | -28,637 | 14,399 | 51,122 | -10,155 | -38,470 | 18,184 | 55,426 | -11,668 | -6,664 | -3,113 | 47,735 | -5,849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -1,119 | -4,962 | -3,375 | 4,429 | -11,877 | -3,171 | -845 | 2,337 | 3,597 | 13,040 | -18,631 | 4,285 | 5,564 | 4,257 | 1,196 | -1,588 | -9,191 | 2,690 | 6,658 | -1,416 | 3,066 | -6,384 | 8,898 | -226 | 6,757 | -12,442 | -2,991 | 19,034 | -10,020 | -811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 68,464 | 62,966 | 17,992 | -7,857 | -19,729 | -13,998 | -9,481 | -5,597 | -18,152 | -6,987 | 2,164 | -20,675 | 1,389 | -1,098 | -11,050 | -8,310 | 5,871 | -15,477 | -3,830 | 5,179 | 832 | -17,169 | 14,235 | -16,655 | 5,448 | -29,938 | 1,613 | -30,191 | 10,901 | -8,511 | -9,633 | -18,542 | -11,806 | -6,075 | -3,844 | -19,845 | -14,213 | -4,560 | -5,402 | -15,987 | -11,975 | -2,875 | -6,680 | -12,525 | -9,139 | -2,852 |
Kasstroom uit Operationele Activiteiten
| 36,025 | 10,535 | 62,302 | 52,414 | 30,981 | 12,595 | 19,214 | 50,733 | 49,911 | 30,651 | 21,547 | 47,657 | 54,340 | 34,636 | 34,228 | 55,894 | 29,657 | 14,240 | 46,522 | 72,208 | 47,731 | 4,135 | 62,105 | 43,762 | 47,170 | -6,683 | 46,959 | 45,079 | 39,637 | 17,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -30,685 | -23,291 | -28,458 | -18,117 | -17,922 | -14,739 | -19,376 | -13,744 | -14,952 | -12,156 | -18,826 | -14,814 | -11,268 | -11,214 | -17,791 | -13,556 | -14,169 | -16,969 | -14,522 | -14,490 | -15,524 | -14,279 | -16,677 | -13,587 | -13,939 | -12,726 | -14,088 | -18,672 | -9,879 | -12,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 3,399 | 2,314 | 85 | 13 | 126 | 474 | 560 | -1,651 | 19,491 | 59 | -27 | -15 | -23 | -2,158 | 0 | 0 | 0 | 0 | 0 | 0 | -900 | 0 | 0 | -917 | 0 | -1,586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 177 | 57 | 378 | -54 | 349 | 67 | 166 | -180 | -716 | 163 | 439 | 544 | 693 | -198 | 741 | 51 | 90 | 386 | 492 | 18 | -1,086 | 9 | -257 | 313 | 489 | 344 | 1,515 | -201 | -60 | 1,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -27,110 | -20,918 | -27,995 | -18,158 | -17,447 | -14,198 | -18,650 | -15,575 | 3,823 | -11,993 | -18,414 | -14,285 | -10,598 | -13,570 | -17,050 | -13,505 | -14,079 | -16,583 | -14,030 | -14,472 | -16,610 | -14,270 | -16,934 | -14,191 | -13,450 | -13,968 | -12,573 | -18,873 | -9,939 | -11,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -5,614 | -4,171 | -2,497 | -15,000 | -30,000 | -809 | -5,160 | -25,904 | -9,621 | -12,768 | -14,281 | -24,712 | -50,674 | -18,108 | -13,983 | -25,000 | 0 | -32,194 | -381 | -267 | -25,385 | -26,946 | -394 | -18,710 | -26,514 | -17,409 | -1,362 | -9,010 | -406 | -51,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -12,359 | 0 | -12,360 | 0 | -12,668 | 0 | -12,051 | 0 | -12,050 | 0 | -12,051 | 0 | -12,050 | 0 | -12,051 | 0 | -12,050 | 0 | -12,050 | 0 | -12,051 | 0 | -12,051 | 0 | -11,742 | 0 | 0 | 0 | -12,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -5,881 | -51 | -4,443 | -40,722 | 10,611 | -4,097 | -1,365 | -14,890 | 1,353 | -9,372 | 4,801 | -3,639 | -57,448 | 2,997 | -52,836 | 2,213 | 35,612 | 25,451 | -5,792 | -44,822 | 4,883 | -16,446 | -18,286 | 7,690 | -19,351 | 47,848 | -7,279 | -32,443 | -3,804 | 53,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -13,987 | -11,389 | -10,359 | -68,082 | -19,389 | -17,574 | -6,525 | -52,845 | 1,353 | -34,190 | 4,801 | -28,351 | -57,448 | -15,111 | -52,836 | -22,787 | 35,612 | -6,743 | -6,173 | -45,089 | -20,502 | -43,392 | -18,680 | -11,020 | -45,865 | 18,697 | -8,641 | -41,453 | -4,210 | -9,289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 5,809 | 3,310 | 1,239 | -2,148 | 7,554 | 692 | -535 | -2,523 | 6,808 | 4,317 | 2,289 | -868 | -403 | 2,953 | 1,198 | -948 | 2,092 | -4,473 | 2,258 | -987 | -1,106 | 806 | -1,621 | 1,699 | 37 | -1,843 | -3,492 | 441 | 125 | -249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 533 | -17,160 | 23,885 | -35,974 | 1,699 | -18,485 | -6,495 | -17,301 | 63,573 | -15,802 | 10,222 | 4,153 | -14,107 | 8,907 | -34,462 | 18,654 | 53,284 | -13,560 | 28,578 | 11,660 | 9,512 | -52,721 | 24,870 | 20,248 | -12,107 | -359 | 22,253 | -14,805 | 25,613 | -3,274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 155,128 | 154,595 | 171,755 | 147,870 | 183,844 | 182,145 | 200,630 | 207,125 | 224,426 | 160,853 | 176,655 | 166,433 | 162,280 | 176,387 | 167,480 | 201,942 | 183,288 | 130,004 | 143,564 | 114,986 | 103,326 | 93,814 | 146,535 | 121,665 | 101,417 | 113,524 | 113,883 | 91,630 | 106,435 | 80,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |