Supplementary Material on Consolidated Financial Results for the First
Nine Months of the Year Ending December 31, 2021
- 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
- Summary of Consolidated Statement of Profit or Loss, Indices, etc.
- Revenue Details
- Profit Details
- Other Information
Suntory Beverage & Food Limited
November 11, 2021
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) | |||||||
Nine months ended | Nine months ended | ||||||
September 30, 2020 | September 30, 2021 | Increase (decrease) | |||||
Ratio to revenue | Ratio to revenue | ||||||
Revenue | 886.2 | 100.0% | 941.8 | 100.0% | 55.6 | 6.3% | |
Gross profit | 366.4 | 41.3% | 393.8 | 41.8% | 27.4 | 7.5% | |
Selling, general and administrative | 287.6 | 32.5% | 292.4 | 31.0% | 4.8 | 1.7% | |
expenses | |||||||
Gain on investments accounted for | (0.1) | (0.0)% | 0.1 | 0.0% | 0.2 | - | |
using the equity method | |||||||
Other income | 2.7 | 0.3% | 1.6 | 0.2% | (1.2) | (42.8)% | |
Other expenses | 4.2 | 0.5% | 2.7 | 0.3% | (1.4) | (34.4)% | |
Operating income | 77.3 | 8.7% | 100.3 | 10.7% | 23.0 | 29.8% | |
Finance income | 0.7 | 0.1% | 0.6 | 0.1% | (0.1) | (16.0)% | |
Finance costs | 2.1 | 0.2% | 1.5 | 0.2% | (0.6) | (28.5)% | |
Profit before tax for the period | 75.9 | 8.6% | 99.4 | 10.6% | 23.5 | 31.0% | |
Income tax expense | 19.6 | 2.2% | 29.2 | 3.1% | 9.6 | 49.0% | |
Profit for the period | 56.3 | 6.4% | 70.3 | 7.5% | 13.9 | 24.7% | |
Profit for the period attributable to | 9.1 | 1.0% | 10.8 | 1.2% | 1.8 | 19.5% | |
non-controlling interests | |||||||
Profit for the period attributable to | 47.3 | 5.3% | 59.4 | 6.3% | 12.1 | 25.7% | |
owners of the Company | |||||||
- 1 -
(2) Other Indices
(Billions of yen) | ||||||||
Nine months ended | Nine months ended | Increase (decrease) | ||||||
September 30, 2020 | September 30, 2021 | |||||||
Depreciation | 52.9 | 52.4 | (0.6) | (1.1)% | ||||
Operating income | Operating margin | 77.3 | 8.7% | 100.3 | 10.7% | 23.0 | 29.8% | |
EBITDA *1 | EBITDA margin | 131.7 | 14.9% | 153.9 | 16.3% | 22.2 | 16.8% | |
*1 EBITDA is calculated as operating income - other income + other expenses + depreciation. | |||||
As at December 31, 2020 | As at September 30, 2021 | Increase (decrease) | |||
Total assets | 1,574.3 | 1,642.0 | 67.7 | 4.3% | |
Total equity | 859.6 | 919.8 | 60.2 | 7.0% | |
D/E ratio (Times) *2 | 0.1 | 0.0 | |||
*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) | ||
Nine months ended | Nine months ended | |
September 30, 2020 | September 30, 2021 | |
USD | 107.6 | 108.6 |
EUR | 120.9 | 129.9 |
GBP | 136.7 | 150.5 |
SGD | 77.4 | 81.1 |
THB | 3.4 | 3.5 |
VND | 0.0046 | 0.0047 |
NZD | 68.6 | 77.2 |
AUD | 72.8 | 82.4 |
- 2 -
2. Revenue Details
(Billions of yen with fractional amounts rounded off) | ||||||
Nine months ended | Nine months ended | Increase | ||||
Increase (decrease) | (decrease) | Reference | ||||
September 30, 2020 | September 30, 2021 | currency | ||||
neutral | ||||||
Japan | 481.7 | 474.6 | (7.0) | (1.5)% | - | |
Asia Pacific | 193.0 | 215.0 | 22.1 | 11.4% | 7.1% | *1 |
Europe | 149.1 | 177.9 | 28.9 | 19.4% | 10.5% | |
Americas | 62.5 | 74.2 | 11.7 | 18.7% | 17.6% | |
Reconciliations | - | - | - | - | - | |
Consolidation total | 886.2 | 941.8 | 55.6 | 6.3% | 3.9% | |
*1 Due to the organizational changes, the previous segments of "Asia" and "Oceania" were merged and are now presented as "Asia Pacific."
3. Profit Details
(1) EBITDA
(Billions of yen) | ||||||
Increase | ||||||
Nine months ended | Nine months ended | Increase (decrease) | (decrease) | Reference | ||
September 30, 2020 | September 30, 2021 | currency | ||||
neutral | ||||||
Japan | 58.9 | 64.1 | 5.2 | 8.9% | - | |
Asia Pacific | 36.5 | 42.1 | 5.5 | 15.2% | 13.1% | *1 |
Europe | 33.1 | 41.3 | 8.1 | 24.6% | 15.0% | |
Americas | 8.8 | 12.3 | 3.5 | 39.3% | 38.0% | |
Reconciliations | (5.6) | (5.8) | (0.2) | - | - | *2 |
Consolidation total | 131.7 | 153.9 | 22.2 | 16.8% | 13.8% | |
*1 Due to the organizational changes, the previous segments of "Asia" and "Oceania" were merged and are now presented as "Asia Pacific."
*2 "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 | ||||||
Nine months ended | Nine months ended | Increase (decrease) | (decrease) | Reference | ||
September 30, 2020 | September 30, 2021 | currency | ||||
neutral | ||||||
Japan | 29.6 | 36.1 | 6.5 | 21.9% | - | |
Asia Pacific | 25.5 | 30.8 | 5.4 | 21.1% | 17.8% | *1 |
Europe | 24.3 | 32.2 | 7.9 | 32.6% | 22.3% | |
Americas | 6.0 | 9.3 | 3.4 | 56.1% | 54.6% | |
Reconciliations | (8.1) | (8.2) | (0.1) | - | - | *2 |
Consolidation total | 77.3 | 100.3 | 23.0 | 29.8% | 25.5% | |
*1 Due to the organizational changes, the previous segments of "Asia" and "Oceania" were merged and are now presented as "Asia Pacific."
*2 "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 nine months ended September 30, 2020 | 29.6 |
Decrease in revenue | (7.0) |
Decrease in cost of goods sold | 5.4 |
Decrease in sales promotion and advertising costs | 3.2 |
Decrease in other expenses | 4.9 |
Segment profit for the nine months ended September 30, 2021 | 36.1 |
- 4 -
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Suntory Beverage & Food Limited published this content on 11 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 November 2021 06:26:26 UTC.