Seven & i Holdings Co., Ltd.
TSE:3382.T
2205 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 1,541,541 | 1,670,872 | 1,420,653 | 2,189,152 | 1,357,733 | 1,314,564 | 1,316,793 | 1,222,101 | 1,099,990 | 933,959 | 792,986 | 710,968 | 711,629 | 654,833 | 691,633 | 663,484 | 667,770 | 570,134 | 610,877 |
Short Term Investments
| 17,197 | 23,000 | -481,521 | -479,472 | -474,705 | -477,561 | -444,270 | -457,039 | 90,000 | 110,001 | 160,000 | 135,024 | 48,025 | 26,534 | 55,025 | -6,194 | -12,728 | -5,966 | 0 |
Cash and Short Term Investments
| 1,558,738 | 1,693,872 | 1,420,653 | 2,189,152 | 1,357,733 | 1,314,564 | 1,316,793 | 1,222,101 | 1,189,990 | 1,043,960 | 952,986 | 845,992 | 759,654 | 681,367 | 746,658 | 663,484 | 667,770 | 570,134 | 610,877 |
Net Receivables
| 553,313 | 594,713 | 528,657 | 475,161 | 513,326 | 520,009 | 513,683 | 518,242 | 529,146 | 502,074 | 477,098 | 418,317 | 408,419 | 244,664 | 247,836 | 0 | 0 | 0 | 0 |
Inventory
| 285,872 | 282,379 | 248,815 | 161,325 | 178,094 | 181,019 | 176,988 | 192,462 | 212,186 | 212,168 | 202,117 | 162,285 | 152,204 | 161,110 | 161,394 | 169,534 | 169,026 | 159,897 | 148,913 |
Other Current Assets
| 637,743 | 489,689 | 406,649 | 524,585 | 422,768 | 337,450 | 332,743 | 341,598 | 318,644 | 374,983 | 267,355 | 228,934 | 196,307 | 319,453 | 304,298 | 564,084 | 517,621 | 544,346 | 343,029 |
Total Current Assets
| 3,035,666 | 3,060,653 | 2,604,774 | 3,350,223 | 2,471,921 | 2,353,042 | 2,340,207 | 2,274,403 | 2,249,966 | 2,133,185 | 1,899,556 | 1,655,528 | 1,516,584 | 1,406,594 | 1,460,186 | 1,397,102 | 1,354,417 | 1,274,377 | 1,102,819 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 4,362,500 | 4,341,749 | 3,232,346 | 2,206,022 | 2,183,375 | 2,118,629 | 1,989,455 | 2,007,827 | 1,972,355 | 1,876,941 | 1,709,989 | 1,482,514 | 1,320,174 | 1,247,823 | 1,195,708 | 1,222,428 | 1,337,142 | 1,333,157 | 1,200,492 |
Goodwill
| 1,928,916 | 1,913,017 | 1,741,604 | 349,882 | 359,618 | 371,969 | 251,233 | 270,055 | 313,667 | 297,233 | 277,943 | 245,402 | 184,305 | 172,186 | 197,126 | 318,946 | 0 | 0 | 0 |
Intangible Assets
| 427,662 | 451,656 | 398,398 | 295,991 | 249,265 | 236,518 | 210,733 | 225,880 | 232,003 | 209,771 | 190,004 | 170,011 | 148,851 | 152,468 | 100,405 | 102,701 | 465,848 | 478,789 | 368,972 |
Goodwill and Intangible Assets
| 2,356,578 | 2,364,673 | 2,140,002 | 645,873 | 608,883 | 608,487 | 461,966 | 495,935 | 545,670 | 507,004 | 467,947 | 415,413 | 333,156 | 324,654 | 297,531 | 421,647 | 465,848 | 478,789 | 368,972 |
Long Term Investments
| 289,582 | 710,683 | 702,136 | 683,579 | 659,375 | 669,546 | 620,126 | 645,201 | 51,371 | 58,737 | 29,102 | 28,432 | 133,838 | 619,422 | 551,853 | 146,344 | 72,822 | 179,172 | 216,933 |
Tax Assets
| 92,015 | 57,186 | 43,539 | 44,352 | 57,071 | 31,079 | 28,375 | 25,261 | 27,636 | 28,382 | 32,836 | 32,943 | 40,147 | 20,717 | 26,134 | 22,966 | 28,114 | 21,655 | 26,978 |
Other Non-Current Assets
| 455,776 | 16,005 | 16,476 | 16,778 | 16,257 | 14,514 | 54,817 | 60,256 | 594,687 | 630,452 | 671,945 | 647,561 | 545,452 | 112,901 | 142,193 | 516,574 | 628,337 | 522,042 | 508,685 |
Total Non-Current Assets
| 7,556,451 | 7,490,296 | 6,134,499 | 3,596,604 | 3,524,961 | 3,442,255 | 3,154,739 | 3,234,480 | 3,191,719 | 3,101,516 | 2,911,819 | 2,606,863 | 2,372,767 | 2,325,517 | 2,213,419 | 2,329,959 | 2,532,263 | 2,534,815 | 2,322,060 |
Total Assets
| 10,592,117 | 10,550,956 | 8,739,279 | 6,946,832 | 5,996,887 | 5,795,302 | 5,494,950 | 5,508,888 | 5,441,691 | 5,234,705 | 4,811,380 | 4,262,397 | 3,889,358 | 3,732,111 | 3,673,605 | 3,727,061 | 3,886,680 | 3,809,192 | 3,424,879 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 528,154 | 536,172 | 483,908 | 385,289 | 410,793 | 411,602 | 420,011 | 415,348 | 413,582 | 412,504 | 383,971 | 204,479 | 195,347 | 284,795 | 292,627 | 381,000 | 408,665 | 388,025 | 363,701 |
Short Term Debt
| 729,843 | 766,468 | 321,426 | 833,617 | 297,893 | 299,848 | 284,910 | 264,677 | 272,111 | 260,792 | 236,922 | 334,606 | 238,476 | 271,617 | 250,740 | 346,360 | 303,611 | 278,031 | 164,857 |
Tax Payables
| 18,389 | 25,549 | 22,716 | 21,283 | 37,854 | 42,642 | 32,211 | 34,462 | 44,744 | 42,979 | 62,625 | 34,827 | 58,295 | 51,007 | 42,255 | 53,311 | 44,774 | 44,925 | 94,030 |
Deferred Revenue
| 188,890 | 529,652 | 290,561 | 181,385 | 204,059 | 206,498 | 186,052 | 204,096 | 190,969 | 183,659 | 195,359 | 152,716 | 164,272 | 159,098 | 150,785 | 131,933 | 129,379 | 140,082 | 182,179 |
Other Current Liabilities
| 1,626,365 | 1,432,797 | 1,384,830 | 1,382,142 | 1,244,427 | 1,074,847 | 1,053,034 | 1,063,497 | 1,004,241 | 969,836 | 811,915 | 842,778 | 787,633 | 633,218 | 569,218 | 395,634 | 335,839 | 291,519 | 272,122 |
Total Current Liabilities
| 3,073,252 | 3,265,089 | 2,480,725 | 2,782,433 | 2,157,172 | 1,992,795 | 1,944,007 | 1,947,618 | 1,880,903 | 1,826,791 | 1,628,167 | 1,534,579 | 1,385,728 | 1,348,728 | 1,263,370 | 1,254,927 | 1,177,494 | 1,097,657 | 982,859 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 2,181,201 | 3,165,711 | 2,577,305 | 927,592 | 685,066 | 805,339 | 698,149 | 783,810 | 760,858 | 687,459 | 697,472 | 518,455 | 452,145 | 441,198 | 434,538 | 463,350 | 482,177 | 565,672 | 547,437 |
Deferred Revenue Non-Current
| 931,759 | 173,802 | 147,999 | 113,163 | 108,631 | 94,589 | 89,680 | 87,742 | 82,608 | 77,797 | 69,248 | 57,907 | 49,727 | 5,648 | 5,983 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 220,658 | 184,242 | 109,825 | 78,879 | 63,949 | 44,132 | 35,416 | 49,080 | 64,859 | 63,536 | 51,220 | 34,801 | 34,550 | 35,955 | 38,343 | 44,095 | 62,017 | 74,167 | 77,213 |
Other Non-Current Liabilities
| 284,622 | 113,955 | 275,695 | 213,433 | 224,850 | 185,962 | 152,358 | 164,836 | 147,284 | 148,209 | 143,716 | 121,916 | 106,255 | 124,070 | 137,431 | 104,016 | 106,953 | 102,547 | 99,489 |
Total Non-Current Liabilities
| 3,618,240 | 3,637,710 | 3,110,824 | 1,333,067 | 1,082,496 | 1,130,022 | 975,603 | 1,085,468 | 1,055,609 | 977,001 | 961,656 | 733,079 | 642,677 | 606,871 | 616,295 | 611,461 | 651,147 | 742,386 | 724,139 |
Total Liabilities
| 6,691,492 | 6,902,799 | 5,591,549 | 4,115,500 | 3,239,668 | 3,122,817 | 2,919,610 | 3,033,086 | 2,936,512 | 2,803,792 | 2,589,823 | 2,267,658 | 2,028,405 | 1,955,599 | 1,879,665 | 1,866,388 | 1,828,641 | 1,840,043 | 1,706,998 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 2,981,544 | 2,767,518 | 2,647,023 | 2,554,869 | 2,470,809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Retained Earnings
| 2,650,575 | 2,532,491 | 2,319,155 | 2,198,805 | 2,106,920 | 2,015,630 | 1,894,444 | 1,793,035 | 1,717,771 | 1,622,090 | 1,511,555 | 1,393,935 | 1,312,613 | 1,234,204 | 1,172,263 | 1,246,165 | 1,205,042 | 1,124,893 | 1,040,613 |
Accumulated Other Comprehensive Income/Loss
| 680,522 | 493,048 | 213,493 | 21,957 | 47,055 | 53,391 | 81,045 | 91,592 | 85,711 | 108,412 | 16,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 335,486 | -2,582,491 | -2,369,155 | -2,248,805 | -2,156,920 | -2,065,630 | 404,397 | 404,021 | 521,785 | 521,584 | 519,741 | 448,766 | 404,592 | 419,292 | 500,426 | 489,416 | 729,977 | 731,905 | 513,071 |
Total Shareholders Equity
| 3,716,583 | 3,474,592 | 2,981,011 | 2,668,980 | 2,601,924 | 2,524,200 | 2,429,886 | 2,338,648 | 2,375,267 | 2,302,086 | 2,097,691 | 1,892,701 | 1,767,205 | 1,703,496 | 1,722,689 | 1,785,581 | 1,985,019 | 1,906,798 | 1,603,684 |
Total Equity
| 3,900,624 | 3,648,157 | 3,147,730 | 2,831,332 | 2,757,219 | 2,672,485 | 2,575,340 | 2,475,802 | 2,505,179 | 2,430,913 | 2,221,557 | 1,994,739 | 1,860,953 | 1,776,512 | 1,793,940 | 1,860,673 | 2,058,039 | 1,969,149 | 1,717,881 |
Total Liabilities & Shareholders Equity
| 10,592,116 | 10,550,956 | 8,739,279 | 6,946,832 | 5,996,887 | 5,795,302 | 5,494,950 | 5,508,888 | 5,441,691 | 5,234,705 | 4,811,380 | 4,262,397 | 3,889,358 | 3,732,111 | 3,673,605 | 3,727,061 | 3,886,680 | 3,809,192 | 3,424,879 |