Supplementary Material on Consolidated Financial Results for the First
Six Months of the Year Ending December 31, 2022
- Summary of Consolidated Statement of Profit or Loss, Indices, etc.
- Revenue Details
- Profit Details
- Summary of Consolidated Statement of Financial Position
- Summary of Consolidated Statement of Cash Flows
- Other Information
Suntory Beverage & Food Limited
August 9, 2022
1. Summary of Consolidated Statement of Profit or Loss, Indices, etc.
(1) Summary of Consolidated Statement of Profit or Loss
(Billions of yen with fractional amounts rounded off) | |||||||||||
Six months ended | Six months ended | ||||||||||
June 30, 2021 | June 30, 2022 | Increase (decrease) | |||||||||
Ratio to revenue | Ratio to revenue | ||||||||||
Revenue | 603.8 | 100.0% | 679.0 | 100.0% | 75.2 | 12.4% | |||||
Gross profit | 253.6 | 42.0% | 267.8 | 39.4% | 14.2 | 5.6% | |||||
Selling, | general and | administrative | 192.7 | 31.9% | 203.2 | 29.9% | 10.5 | 5.5% | |||
expenses | |||||||||||
Gain on | investments | accounted | for | 0.0 | 0.0% | 0.1 | 0.0% | 0.1 | 245.9% | ||
using the equity method | |||||||||||
Other income | 1.0 | 0.2% | 17.4 | 2.6% | 16.4 | - | |||||
Other expenses | 1.5 | 0.3% | 1.7 | 0.2% | 0.1 | 7.2% | |||||
Operating income | 60.4 | 10.0% | 80.4 | 11.8% | 20.0 | 33.1% | |||||
Finance income | 0.3 | 0.0% | 0.8 | 0.1% | 0.6 | 220.1% | |||||
Finance costs | 1.3 | 0.2% | 1.0 | 0.1% | (0.3) | (24.5)% | |||||
Profit before tax for the period | 59.3 | 9.8% | 80.2 | 11.8% | 20.9 | 35.2% | |||||
Income tax expense | 18.8 | 3.1% | 22.1 | 3.3% | 3.3 | 17.3% | |||||
Profit for the period | 40.5 | 6.7% | 58.1 | 8.6% | 17.6 | 43.4% | |||||
Profit for the period | attributable | to | 8.3 | 1.4% | 9.4 | 1.4% | 1.0 | 12.3% | |||
non-controlling interests | |||||||||||
Profit for the period | attributable | to | 32.2 | 5.3% | 48.7 | 7.2% | 16.6 | 51.5% | |||
owners of the Company | |||||||||||
- 1 -
(2) Other Indices
(Billions of yen) | |||||||||
Six months ended | Six months ended | Increase (decrease) | |||||||
June 30, 2021 | June 30, 2022 | ||||||||
Depreciation | 34.5 | 35.1 | 0.5 | 1.6% | |||||
Operating income | Operating margin | 60.4 | 10.0% | 80.4 | 11.8% | 20.0 | 33.1% | ||
EBITDA*1 | EBITDA margin | 95.5 | 15.8% | 99.7 | 14.7% | 4.2 | 4.4% | ||
*1 EBITDA is calculated as operating income - other income + other expenses + depreciation. | |||||||||
As at December 31, 2021 | As at June 30, 2022 | Increase (decrease) | |||||||
Total assets | 1,676.9 | 1,848.9 | 171.9 | 10.3% | |||||
Total equity | 944.0 | 1,056.6 | 112.7 | 11.9% | |||||
D/E ratio (Times) *2 | 0.04 | (0.02) | |||||||
*2 D/E ratio is calculated as (interest-bearing debt - cash and cash equivalents ± valuation difference from adopting hedge accounting, etc.) / total equity.
(3) Exchange Rates for the Consolidation of Profit or Loss of the Major Overseas Companies
(Yen, average exchange rate) | |||
Six months ended | Six months ended | ||
June 30, 2021 | June 30, 2022 | ||
USD | 107.9 | 123.2 | |
EUR | 129.9 | 134.4 | |
GBP | 149.9 | 159.6 | |
SGD | 80.9 | 90.2 | |
THB | 3.5 | 3.7 | |
VND | 0.0047 | 0.0054 | |
NZD | 77.3 | 81.6 | |
AUD | 83.2 | 88.6 | |
- 2 -
2. Revenue Details
(Billions of yen with fractional amounts rounded off) | ||||||
Six months ended | Six months ended | Increase | ||||
Increase (decrease) | (decrease) | Reference | ||||
June 30, 2021 | June 30, 2022 | currency | ||||
neutral | ||||||
Japan | 298.0 | 305.9 | 7.9 | 2.6% | - | |
Asia Pacific | 148.7 | 174.6 | 25.8 | 17.4% | 7.8% | |
Europe | 111.1 | 140.1 | 29.0 | 26.1% | 21.0% | |
Americas | 46.0 | 58.5 | 12.5 | 27.1% | 11.3% | |
Reconciliations | - | - | - | - | - | |
Consolidation total | 603.8 | 679.0 | 75.2 | 12.4% | 8.1% | |
3. Profit Details
(1) EBITDA
(Billions of yen) | ||||||
Increase | ||||||
Six months ended | Six months ended | Increase (decrease) | (decrease) | Reference | ||
June 30, 2021 | June 30, 2022 | currency | ||||
neutral | ||||||
Japan | 35.9 | 32.0 | (4.0) | (11.0)% | - | |
Asia Pacific | 31.0 | 33.5 | 2.5 | 8.1% | 1.7% | |
Europe | 24.6 | 29.0 | 4.4 | 17.7% | 12.6% | |
Americas | 7.7 | 9.5 | 1.8 | 22.9% | 7.5% | |
Reconciliations | (3.8) | (4.2) | (0.5) | - | - | * |
Consolidation total | 95.5 | 99.7 | 4.2 | 4.4% | 0.1% | |
- "Reconciliations" to segment EBITDA represents overhead costs incurred by the Company to manage the Group's operations and is not allocated to each reportable segment.
(2) Segment Profit
(Billions of yen) | ||||||
Increase | ||||||
Six months ended | Six months ended | Increase (decrease) | (decrease) | Reference | ||
June 30, 2021 | June 30, 2022 | currency | ||||
neutral | ||||||
Japan | 17.6 | 14.1 | (3.4) | (19.6)% | - | |
Asia Pacific | 23.6 | 41.3 | 17.7 | 74.8% | 61.2% | |
Europe | 18.8 | 23.3 | 4.5 | 23.7% | 18.4% | |
Americas | 5.8 | 7.4 | 1.6 | 26.8% | 11.0% | |
Reconciliations | (5.4) | (5.7) | (0.3) | - | - | * |
Consolidation total | 60.4 | 80.4 | 20.0 | 33.1% | 25.5% | |
- "Reconciliations" to segment profit represents overhead costs incurred by the Company to manage the Group's operations and is not allocated to each reportable segment.
- 3 -
(3) Breakdown of Increase (Decrease) in Segment Profit for Japan Business Segment
(Billions of yen) | |
Segment profit for the Six months ended June 30, 2021 | 17.6 |
Increase in revenue | 7.9 |
Increase in cost of goods sold | (11.3) |
Increase in sales promotion and advertising costs | (0.6) |
Decrease in other expenses | 0.6 |
Segment profit for the Six months ended June 30, 2022 | 14.1 |
- 4 -
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Suntory Beverage & Food Limited published this content on 09 August 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 August 2022 07:15:05 UTC.