北海道コカ・コーラボトリング
2573
北海道コカ・コーラボトリングの決算推移
損益計算書
(単位:百万円)
2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
売上高 | 59,640 | 58,094 | 56,620 | 56,061 | 55,997 | 55,292 | 51,443 | 51,998 | 51,605 | 56,371 | 56,860 |
売上原価 | 39,296 | 38,040 | 36,172 | 35,415 | 35,961 | 35,415 | 34,149 | 34,211 | 36,356 | 39,205 | 38,741 |
売上総利益 | 20,344 | 20,053 | 20,448 | 20,645 | 20,036 | 19,876 | 17,293 | 17,786 | 15,249 | 17,166 | 18,118 |
販管費 | 19,243 | 19,041 | 18,001 | 18,386 | 17,902 | 17,819 | 16,444 | 17,087 | 14,641 | 15,440 | 15,914 |
営業利益 | 1,100 | 1,012 | 2,446 | 2,258 | 2,133 | 2,057 | 848 | 698 | 608 | 1,725 | 2,204 |
営業外収益 | 132 | 144 | 142 | 287 | 162 | 152 | 550 | 523 | 301 | 130 | 142 |
営業外費用 | 117 | 126 | 147 | 115 | 75 | 122 | 139 | 104 | 76 | 129 | 137 |
経常利益 | 1,116 | 1,030 | 2,441 | 2,431 | 2,220 | 2,086 | 1,260 | 1,117 | 833 | 1,727 | 2,209 |
特別利益 | 170 | 166 | 27 | 655 | 400 | 52 | 1 | 0 | 101 | 285 | 153 |
特別損失 | 60 | 128 | 15 | 211 | 545 | 21 | 8 | 85 | 89 | 40 | 18 |
当期純利益 | 609 | 516 | 1,587 | 1,884 | 1,412 | 1,420 | 839 | 632 | 556 | 1,312 | 1,545 |
貸借対照表
(単位:百万円)
2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
資産 | 46,640 | 46,350 | 47,824 | 48,831 | 48,859 | 50,259 | 49,389 | 48,908 | 48,014 | 51,073 | 51,913 |
流動資産 | 21,428 | 19,494 | 19,433 | 21,100 | 22,610 | 23,328 | 23,338 | 22,089 | 21,782 | 23,635 | 23,653 |
現金及び預金 | 9,708 | 7,012 | 7,195 | 8,871 | 9,484 | 10,735 | 11,179 | 9,467 | 8,754 | 9,376 | 10,246 |
売上債権 | 4,967 | 5,211 | 4,949 | 5,097 | 5,317 | 5,624 | 5,212 | 5,479 | 5,680 | 6,155 | 6,329 |
棚卸資産 | 4,471 | 4,931 | 5,056 | 4,744 | 5,296 | 5,086 | 5,099 | 4,914 | 5,287 | 5,687 | 5,389 |
固定資産 | 25,211 | 26,855 | 28,390 | 27,731 | 26,248 | 26,931 | 26,050 | 26,818 | 26,232 | 27,437 | 28,259 |
負債 | 10,381 | 9,812 | 10,310 | 9,135 | 9,079 | 8,832 | 7,652 | 8,474 | 8,180 | 10,220 | 9,797 |
流動負債 | 7,931 | 8,017 | 8,739 | 7,753 | 8,012 | 7,988 | 6,631 | 7,122 | 6,972 | 8,901 | 8,354 |
仕入債務 | 2,877 | 2,822 | 2,341 | 2,500 | 3,001 | 3,006 | 2,253 | 2,294 | 2,217 | 2,711 | 2,719 |
固定負債 | 2,450 | 1,794 | 1,571 | 1,382 | 1,066 | 843 | 1,021 | 1,351 | 1,208 | 1,318 | 1,442 |
純資産 | 36,259 | 36,538 | 37,513 | 39,695 | 39,780 | 41,427 | 41,736 | 40,433 | 39,834 | 40,853 | 42,116 |
利益剰余金 | 29,466 | 29,544 | 30,693 | 32,139 | 33,113 | 34,095 | 34,497 | 31,709 | 31,857 | 32,761 | 33,899 |
自己株式 | -902 | -903 | -904 | -905 | -907 | -908 | -909 | 0 | 0 | -1 | -1 |
キャッシュフロー計算書
(単位:百万円)
2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
営業CF | 4,360 | 4,094 | 4,301 | 4,856 | 3,639 | 4,346 | 3,321 | 3,127 | 1,995 | 3,253 | 3,597 |
投資CF | -3,116 | -5,968 | -3,251 | -2,301 | -2,145 | -2,228 | -2,116 | -2,053 | -2,032 | -1,947 | -2,026 |
財務CF | -807 | -822 | -867 | -877 | -882 | -866 | -761 | -2,786 | -675 | -684 | -700 |
フリーCF | 1,244 | -1,874 | 1,050 | 2,555 | 1,494 | 2,118 | 1,205 | 1,074 | -37 | 1,306 | 1,571 |