Suntory Beverage & Food Limited (TYO:2587)
Japan
· Delayed Price · Currency is JPY 4,665.00
+52.00 (1.13%)
Feb 21, 2025, 3:30 PM JST
Suntory Beverage & Food Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 93,495 | 82,743 | 82,317 | 68,676 | 52,212 | Upgrade
|
| Depreciation & Amortization | 76,955 | 69,722 | 67,596 | 66,821 | 68,012 | Upgrade
|
| Other Amortization | - | 3,357 | 3,195 | 2,555 | 2,640 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -43 | -16,020 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3,975 | 553 | 2,675 | 1,647 | 1,962 | Upgrade
|
| Loss (Gain) on Equity Investments | -139 | 27 | -411 | -70 | 85 | Upgrade
|
| Other Operating Activities | 29,895 | 23,209 | 26,837 | 18,480 | 14,015 | Upgrade
|
| Change in Accounts Receivable | -20,706 | -29,328 | -23,615 | -36,634 | -5,556 | Upgrade
|
| Change in Inventory | 2,132 | -4,683 | -19,213 | -5,503 | 5,058 | Upgrade
|
| Change in Accounts Payable | 8,123 | 26,729 | 23,472 | 32,109 | -1,337 | Upgrade
|
| Change in Other Net Operating Assets | - | -13,994 | 3,676 | 10,099 | -3,072 | Upgrade
|
| Operating Cash Flow | 193,730 | 158,292 | 150,509 | 158,180 | 134,019 | Upgrade
|
| Operating Cash Flow Growth | 22.39% | 5.17% | -4.85% | 18.03% | -21.44% | Upgrade
|
| Capital Expenditures | -108,307 | -79,236 | -60,228 | -56,122 | -62,485 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,790 | 173 | 477 | 1,191 | 352 | Upgrade
|
| Cash Acquisitions | - | - | - | -2,223 | - | Upgrade
|
| Divestitures | 4,707 | 627 | 18,400 | - | - | Upgrade
|
| Other Investing Activities | 513 | 638 | -1,044 | 287 | 916 | Upgrade
|
| Investing Cash Flow | -101,297 | -77,798 | -42,395 | -56,867 | -61,217 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 30,197 | Upgrade
|
| Long-Term Debt Issued | - | - | 6,618 | 31,116 | 30,000 | Upgrade
|
| Total Debt Issued | - | - | 6,618 | 31,116 | 60,197 | Upgrade
|
| Short-Term Debt Repaid | -7,874 | -4,799 | -323 | -29,622 | - | Upgrade
|
| Long-Term Debt Repaid | -52,939 | -60,475 | -57,356 | -59,304 | -71,177 | Upgrade
|
| Total Debt Repaid | -60,813 | -65,274 | -57,679 | -88,926 | -71,177 | Upgrade
|
| Net Debt Issued (Repaid) | -60,813 | -65,274 | -51,061 | -57,810 | -10,980 | Upgrade
|
| Common Dividends Paid | -29,354 | -25,028 | -24,101 | -24,101 | -24,101 | Upgrade
|
| Dividends Paid | -29,354 | -25,028 | -24,101 | -24,101 | -24,101 | Upgrade
|
| Other Financing Activities | -21,869 | -25,102 | -17,045 | -14,198 | -11,673 | Upgrade
|
| Financing Cash Flow | -112,036 | -115,404 | -92,207 | -96,109 | -46,754 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7,039 | 7,337 | 8,067 | 3,971 | -2,131 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -1,301 | - | -1 | -1 | Upgrade
|
| Net Cash Flow | -12,564 | -28,874 | 23,974 | 9,174 | 23,916 | Upgrade
|
| Free Cash Flow | 85,423 | 79,056 | 90,281 | 102,058 | 71,534 | Upgrade
|
| Free Cash Flow Growth | 8.05% | -12.43% | -11.54% | 42.67% | -36.01% | Upgrade
|
| Free Cash Flow Margin | 5.03% | 4.97% | 6.22% | 8.04% | 6.07% | Upgrade
|
| Free Cash Flow Per Share | 276.45 | 255.84 | 292.17 | 330.28 | 231.50 | Upgrade
|
| Cash Interest Paid | 4,531 | 2,058 | 2,026 | 2,925 | 1,968 | Upgrade
|
| Cash Income Tax Paid | 39,326 | 36,482 | 29,941 | 28,887 | 28,232 | Upgrade
|
| Levered Free Cash Flow | 78,915 | 60,313 | 81,130 | 83,268 | 44,574 | Upgrade
|
| Unlevered Free Cash Flow | 81,885 | 62,148 | 82,348 | 84,472 | 45,909 | Upgrade
|
| Change in Net Working Capital | -13,168 | 22,759 | 11,830 | 8,107 | 26,474 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.