Coca-Cola Bottlers Japan Holdings Inc
TSE:2579
Coca-Cola Bottlers Japan Holdings Inc
TSE:2579
Price:
2 480
JPY
2.18%
Market Closed
Market Cap:
454.5B
JPY
Income Statement
Earnings Waterfall
Coca-Cola Bottlers Japan Holdings Inc
Coca-Cola Bottlers Japan Holdings Inc
|
Revenue
|
895.9B
JPY
|
|
Cost of Revenue
|
-491.8B
JPY
|
|
Gross Profit
|
404.1B
JPY
|
|
Operating Expenses
|
-397.8B
JPY
|
|
Operating Income
|
6.3B
JPY
|
|
Other Expenses
|
-2.6B
JPY
|
|
Net Income
|
3.8B
JPY
|
Income Statement
Coca-Cola Bottlers Japan Holdings Inc
Coca-Cola Bottlers Japan Holdings Inc
Currency: JPY
Millions
TTM
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
492
|
442
|
425
|
416
|
451
|
477
|
472
|
468
|
463
|
491
|
517
|
611
|
0
|
0
|
0
|
612
|
0
|
0
|
0
|
1 162
|
0
|
0
|
0
|
1 084
|
0
|
0
|
0
|
928
|
0
|
0
|
0
|
750
|
0
|
0
|
0
|
660
|
0
|
0
|
0
|
769
|
0
|
|
| Revenue |
420 619
N/A
|
422 255
+0%
|
430 252
+2%
|
440 476
+2%
|
449 905
+2%
|
458 788
+2%
|
464 525
+1%
|
460 455
-1%
|
459 051
0%
|
598 986
+30%
|
751 833
+26%
|
837 069
+11%
|
943 542
+13%
|
927 335
-2%
|
902 298
-3%
|
927 307
+3%
|
920 426
-1%
|
912 914
-1%
|
911 753
0%
|
890 009
-2%
|
1 579 068
+77%
|
1 525 660
-3%
|
1 488 556
-2%
|
791 956
-47%
|
767 326
-3%
|
786 666
+3%
|
782 939
0%
|
785 837
+0%
|
786 290
+0%
|
792 476
+1%
|
808 627
+2%
|
807 430
0%
|
820 640
+2%
|
835 591
+2%
|
858 933
+3%
|
868 581
+1%
|
873 045
+1%
|
875 925
+0%
|
881 367
+1%
|
892 681
+1%
|
895 912
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(208 782)
|
(210 383)
|
(211 900)
|
(216 524)
|
(220 055)
|
(222 603)
|
(224 592)
|
(221 844)
|
(220 554)
|
(288 682)
|
(362 468)
|
(424 287)
|
(481 794)
|
(479 206)
|
(474 381)
|
(475 156)
|
(474 601)
|
(471 043)
|
(471 724)
|
(468 785)
|
(826 294)
|
(807 873)
|
(791 839)
|
(429 040)
|
(419 138)
|
(430 026)
|
(434 694)
|
(435 332)
|
(437 935)
|
(442 102)
|
(451 628)
|
(455 675)
|
(462 155)
|
(470 177)
|
(479 899)
|
(484 364)
|
(486 128)
|
(487 302)
|
(488 225)
|
(490 231)
|
(491 809)
|
|
| Gross Profit |
211 837
N/A
|
211 872
+0%
|
218 352
+3%
|
223 952
+3%
|
229 850
+3%
|
236 185
+3%
|
239 933
+2%
|
238 611
-1%
|
238 497
0%
|
310 304
+30%
|
389 365
+25%
|
412 782
+6%
|
461 748
+12%
|
448 129
-3%
|
427 917
-5%
|
452 151
+6%
|
445 825
-1%
|
441 871
-1%
|
440 029
0%
|
421 224
-4%
|
752 774
+79%
|
717 787
-5%
|
696 717
-3%
|
362 916
-48%
|
348 188
-4%
|
356 640
+2%
|
348 245
-2%
|
350 505
+1%
|
348 355
-1%
|
350 374
+1%
|
356 999
+2%
|
351 755
-1%
|
358 485
+2%
|
365 414
+2%
|
379 034
+4%
|
384 217
+1%
|
386 917
+1%
|
388 623
+0%
|
393 142
+1%
|
402 450
+2%
|
404 103
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(200 703)
|
(201 289)
|
(203 832)
|
(209 690)
|
(212 133)
|
(215 470)
|
(218 153)
|
(217 468)
|
(217 396)
|
(280 946)
|
(348 641)
|
(372 285)
|
(425 842)
|
(414 728)
|
(405 770)
|
(434 187)
|
(443 758)
|
(442 844)
|
(435 516)
|
(405 808)
|
(734 335)
|
(708 570)
|
(689 169)
|
(359 590)
|
(349 378)
|
(360 617)
|
(363 088)
|
(362 782)
|
(362 125)
|
(366 504)
|
(366 912)
|
(364 476)
|
(367 699)
|
(366 493)
|
(374 387)
|
(380 538)
|
(381 791)
|
(381 178)
|
(378 261)
|
(388 798)
|
(397 759)
|
|
| Selling, General & Administrative |
(200 702)
|
(201 290)
|
(203 833)
|
(195 165)
|
(212 131)
|
(215 470)
|
(218 152)
|
(208 610)
|
(217 395)
|
(280 944)
|
(348 640)
|
(341 395)
|
(392 622)
|
(381 529)
|
(365 695)
|
(391 040)
|
(423 315)
|
(423 185)
|
(425 062)
|
(364 059)
|
(724 589)
|
(697 880)
|
(678 227)
|
(315 711)
|
(349 408)
|
(360 924)
|
(363 543)
|
(322 108)
|
(363 217)
|
(367 731)
|
(368 204)
|
(334 152)
|
(368 405)
|
(367 233)
|
(374 934)
|
(348 847)
|
(382 308)
|
(381 780)
|
(381 597)
|
(357 891)
|
(389 614)
|
|
| Research & Development |
0
|
0
|
0
|
(446)
|
0
|
0
|
0
|
(612)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(14 078)
|
0
|
0
|
0
|
(8 245)
|
0
|
0
|
0
|
(29 612)
|
0
|
0
|
0
|
(35 155)
|
0
|
0
|
0
|
(43 451)
|
0
|
0
|
0
|
(43 934)
|
0
|
0
|
0
|
(41 642)
|
0
|
0
|
0
|
(31 143)
|
0
|
0
|
0
|
(32 175)
|
0
|
0
|
0
|
(31 643)
|
0
|
|
| Other Operating Expenses |
(1)
|
1
|
1
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1 278)
|
(33 220)
|
(33 199)
|
(40 075)
|
(7 992)
|
(20 443)
|
(19 659)
|
(10 454)
|
1 702
|
(9 746)
|
(10 690)
|
(10 942)
|
55
|
30
|
307
|
455
|
968
|
1 092
|
1 227
|
1 292
|
819
|
706
|
740
|
547
|
484
|
517
|
602
|
3 336
|
736
|
(8 145)
|
|
| Operating Income |
11 134
N/A
|
10 583
-5%
|
14 520
+37%
|
14 262
-2%
|
17 717
+24%
|
20 715
+17%
|
21 780
+5%
|
21 143
-3%
|
21 101
0%
|
29 358
+39%
|
40 724
+39%
|
40 497
-1%
|
35 906
-11%
|
33 401
-7%
|
22 147
-34%
|
17 964
-19%
|
2 067
-88%
|
(973)
N/A
|
4 513
N/A
|
15 416
+242%
|
18 439
+20%
|
9 217
-50%
|
7 548
-18%
|
3 326
-56%
|
(1 190)
N/A
|
(3 977)
-234%
|
(14 843)
-273%
|
(12 277)
+17%
|
(13 770)
-12%
|
(16 130)
-17%
|
(9 913)
+39%
|
(12 721)
-28%
|
(9 214)
+28%
|
(1 079)
+88%
|
4 647
N/A
|
3 679
-21%
|
5 126
+39%
|
7 445
+45%
|
14 881
+100%
|
13 652
-8%
|
6 344
-54%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
292
|
411
|
269
|
173
|
185
|
74
|
69
|
398
|
436
|
422
|
302
|
332
|
104
|
357
|
405
|
80
|
421
|
(89)
|
66
|
(73)
|
(367)
|
(313)
|
(489)
|
(659)
|
(761)
|
(586)
|
(612)
|
(941)
|
(802)
|
(1 145)
|
(1 173)
|
(934)
|
(577)
|
(355)
|
(269)
|
(167)
|
(498)
|
(493)
|
(367)
|
(662)
|
(226)
|
|
| Non-Reccuring Items |
(3 154)
|
5 561
|
6 401
|
701
|
680
|
(8 073)
|
(9 007)
|
(9 770)
|
(10 345)
|
(9 571)
|
(8 717)
|
(2 915)
|
0
|
0
|
(1 626)
|
(3 277)
|
0
|
(61 859)
|
(61 859)
|
(74 363)
|
(124 734)
|
(69 227)
|
(75 139)
|
(14 803)
|
(16 922)
|
(10 910)
|
(7 847)
|
(8 532)
|
(1 727)
|
(1 054)
|
1 852
|
1 162
|
(1 820)
|
(2 516)
|
(2 976)
|
(231)
|
4 404
|
3 725
|
0
|
(278)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
120
|
0
|
0
|
744
|
948
|
963
|
984
|
546
|
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
|
|
| Total Other Income |
368
|
199
|
137
|
(28)
|
5
|
48
|
(190)
|
(12)
|
(47)
|
(5)
|
350
|
0
|
(1)
|
(26)
|
(542)
|
0
|
0
|
0
|
(1)
|
98
|
0
|
(1)
|
1
|
71
|
0
|
0
|
0
|
67
|
0
|
0
|
(1)
|
2
|
0
|
0
|
0
|
(57)
|
0
|
0
|
1
|
184
|
(1)
|
|
| Pre-Tax Income |
8 640
N/A
|
16 754
+94%
|
21 327
+27%
|
15 228
-29%
|
18 587
+22%
|
12 764
-31%
|
13 396
+5%
|
12 707
-5%
|
12 108
-5%
|
21 188
+75%
|
33 205
+57%
|
37 914
+14%
|
36 009
-5%
|
33 732
-6%
|
20 384
-40%
|
14 767
-28%
|
2 487
-83%
|
(62 922)
N/A
|
(57 282)
+9%
|
(58 922)
-3%
|
(106 663)
-81%
|
(60 324)
+43%
|
(68 079)
-13%
|
(12 065)
+82%
|
(18 872)
-56%
|
(15 472)
+18%
|
(23 302)
-51%
|
(21 683)
+7%
|
(16 299)
+25%
|
(18 329)
-12%
|
(9 235)
+50%
|
(12 491)
-35%
|
(11 611)
+7%
|
(3 950)
+66%
|
1 403
N/A
|
3 224
+130%
|
9 033
+180%
|
10 677
+18%
|
14 515
+36%
|
12 896
-11%
|
6 117
-53%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 302)
|
(4 239)
|
(6 150)
|
(5 239)
|
(6 378)
|
(6 980)
|
(7 083)
|
(7 404)
|
(6 823)
|
(10 873)
|
(14 794)
|
(16 031)
|
(15 360)
|
(13 763)
|
(9 401)
|
(4 605)
|
(33)
|
782
|
(1 088)
|
(1 357)
|
(7 301)
|
1 276
|
1 361
|
4 918
|
6 546
|
3 110
|
8 538
|
6 653
|
5 904
|
6 275
|
3 071
|
4 432
|
3 662
|
1 855
|
(381)
|
(1 321)
|
(3 552)
|
(5 109)
|
(6 425)
|
(5 507)
|
(2 301)
|
|
| Income from Continuing Operations |
4 338
|
12 515
|
15 177
|
9 989
|
12 209
|
5 784
|
6 313
|
5 303
|
5 285
|
10 315
|
18 411
|
21 883
|
20 649
|
19 969
|
10 983
|
10 162
|
2 454
|
(62 140)
|
(58 370)
|
(60 279)
|
(113 964)
|
(59 048)
|
(66 718)
|
(7 147)
|
(12 326)
|
(12 362)
|
(14 764)
|
(15 030)
|
(10 395)
|
(12 054)
|
(6 164)
|
(8 059)
|
(7 949)
|
(2 095)
|
1 022
|
1 903
|
5 481
|
5 568
|
8 090
|
7 389
|
3 816
|
|
| Income to Minority Interest |
(33)
|
(34)
|
(11)
|
(18)
|
(32)
|
(36)
|
(61)
|
(58)
|
(51)
|
(13)
|
3
|
83
|
84
|
44
|
39
|
(45)
|
(49)
|
(48)
|
(60)
|
(56)
|
(84)
|
(61)
|
(30)
|
14
|
26
|
17
|
6
|
21
|
7
|
6
|
1
|
(11)
|
(11)
|
(22)
|
(37)
|
(32)
|
(48)
|
(48)
|
(64)
|
(79)
|
(65)
|
|
| Net Income (Common) |
4 304
N/A
|
12 480
+190%
|
15 166
+22%
|
9 970
-34%
|
12 175
+22%
|
5 746
-53%
|
6 250
+9%
|
5 245
-16%
|
5 234
0%
|
10 304
+97%
|
18 415
+79%
|
21 967
+19%
|
20 735
-6%
|
20 014
-3%
|
11 024
-45%
|
10 117
-8%
|
2 405
-76%
|
(62 187)
N/A
|
(58 430)
+6%
|
(57 952)
+1%
|
(111 333)
-92%
|
(55 533)
+50%
|
(62 596)
-13%
|
(4 715)
+92%
|
2 290
N/A
|
1 383
-40%
|
(1 608)
N/A
|
(2 503)
-56%
|
(10 389)
-315%
|
(12 049)
-16%
|
(6 162)
+49%
|
(8 070)
-31%
|
(7 960)
+1%
|
(2 117)
+73%
|
985
N/A
|
1 871
+90%
|
5 432
+190%
|
5 519
+2%
|
8 026
+45%
|
7 309
-9%
|
3 752
-49%
|
|
| EPS (Diluted) |
39.48
N/A
|
114.49
+190%
|
139.13
+22%
|
91.35
-34%
|
111.69
+22%
|
52.71
-53%
|
57.33
+9%
|
48.06
-16%
|
48.01
0%
|
53.94
+12%
|
92.53
+72%
|
125.53
+36%
|
101.64
-19%
|
104.78
+3%
|
58.59
-44%
|
52.68
-10%
|
13.28
-75%
|
-346.72
N/A
|
-325.61
+6%
|
-322.22
+1%
|
-620.75
-93%
|
-309.63
+50%
|
-349.01
-13%
|
-26.28
+92%
|
12.76
N/A
|
7.71
-40%
|
-8.96
N/A
|
-13.95
-56%
|
-57.93
-315%
|
-67.18
-16%
|
-34.22
+49%
|
-45
-32%
|
-44.38
+1%
|
-11.72
+74%
|
5.45
N/A
|
10.36
+90%
|
30.25
+192%
|
30.52
+1%
|
43.79
+43%
|
40.75
-7%
|
21.31
-48%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
