Seven & i Holdings Co., Ltd.

TSE:3382.T

2151.5 (JPY) • At close September 20, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 1,352,7251,541,5411,739,4341,369,7141,639,8331,670,8721,511,8451,438,7461,533,2311,420,6531,386,3341,471,3733,567,0712,189,1521,339,6171,515,3541,617,3551,357,7331,303,9561,387,0531,368,8791,314,5641,187,4491,187,5131,307,4891,316,7931,290,5871,273,8501,284,0561,222,1011,132,4081,178,1411,292,0431,099,9901,047,6461,047,6771,005,397933,959928,238853,856840,573792,986781,021779,712807,718710,968727,559675,170738,935711,629537,533624,953617,227654,833557,347698,136594,013691,633
Short Term Investments 17,86417,197-385,87635,00048,00023,00012,00010,000-482,322-481,521-479,580-479,520-434,966-436,276-418,62080,000-428,664-433,429-426,914-429,406-428,999-431,078-441,173-442,132-441,171-444,270-448,459-452,019-454,253-457,039-448,25615,0005,00090,00090,001190,001130,001110,00130,000160,000220,000160,000150,000230,021230,022135,024100,025191,025122,02548,025159,025175,535170,53526,534137,034191,025150,02555,025
Cash and Short Term Investments 1,370,5891,558,7381,739,4341,404,7141,687,8331,693,8721,523,8451,448,7461,533,2311,420,6531,386,3341,471,3733,567,0712,189,1521,339,6171,595,3541,617,3551,357,7331,303,9561,387,0531,368,8791,314,5641,187,4491,187,5131,307,4891,316,7931,290,5871,273,8501,284,0561,222,1011,132,4081,193,1411,297,0431,189,9901,137,6471,237,6781,135,3981,043,960958,2381,013,8561,060,573952,986931,0211,009,7331,037,740845,992827,584866,195860,960759,654696,558800,488787,762681,367694,381889,161744,038746,658
Net Receivables 599,012553,313703,308619,332602,565594,713645,066602,814589,415528,657587,642535,617505,415475,161523,299498,010479,097513,326555,071530,548543,500520,009584,384533,452539,840513,683572,358530,156535,175518,242543,325520,552527,472529,146560,329533,142529,051502,074533,303500,751494,037477,098480,540455,661459,371418,317459,083423,717436,532408,419439,768413,358427,005244,664285,668260,747270,801247,836
Inventory 314,950285,872325,850311,324291,345282,379316,193329,075282,165248,815239,992226,685170,775161,325174,353165,145172,397178,094192,254183,776184,882181,019205,354188,537186,309176,988194,973179,207188,729192,462216,506205,175213,821212,186229,922215,805219,542212,168220,286197,509199,298202,117190,126172,364170,403162,285171,766151,814158,579152,204167,771147,059149,682161,110174,865154,478161,031161,394
Other Current Assets 668,034637,743517,285523,409533,058489,689463,885449,605432,250406,649426,207412,679441,148524,585372,727363,880477,814422,768432,401396,478364,370337,450361,559352,635346,875332,743336,491322,617346,779341,598359,389307,956322,022318,644337,608323,824433,478374,983419,729376,989329,795267,355350,467318,369255,755228,934237,362219,113222,210196,307251,642233,068251,790319,453224,452160,943204,315304,298
Total Current Assets 2,952,5853,035,6663,285,8772,858,7793,114,8013,060,6532,948,9892,830,2402,837,0612,604,7742,640,1752,646,3544,684,4093,350,2232,409,9962,622,3892,746,6632,471,9212,483,6822,497,8552,461,6312,353,0422,338,7462,262,1372,380,5132,340,2072,394,4092,305,8302,354,7392,274,4032,251,6282,226,8242,360,3582,249,9662,265,5062,310,4492,317,4692,133,1852,131,5562,089,1052,083,7031,899,5561,952,1541,956,1271,923,2691,655,5281,695,7951,660,8391,678,2811,516,5841,555,7391,593,9731,616,2391,406,5941,379,3661,465,3291,380,1851,460,186
Non-Current Assets:
Property, Plant & Equipment, Net 4,800,2384,362,5004,500,4564,599,7744,344,7394,341,7494,590,7774,424,5254,111,6383,232,3463,175,3333,272,2862,286,9792,206,0222,193,8942,178,7572,205,7422,183,3752,148,1042,131,4672,131,3482,118,6292,131,1942,123,9782,111,7441,989,4551,976,5851,977,5731,972,6862,007,8271,937,7061,896,3481,954,3011,972,3551,964,2321,953,6961,902,2671,876,9411,814,4821,753,2921,729,2361,709,9891,643,4711,617,4521,567,0031,482,5141,400,5191,373,6991,351,5441,320,1741,298,3581,303,5871,270,8901,247,8231,262,7091,194,7271,200,4051,195,708
Goodwill 2,153,3491,928,9162,068,1022,035,0221,896,7931,913,0172,122,3192,031,6831,831,8981,741,6041,693,4281,662,416373,097349,882362,625373,053375,116359,618353,344357,419366,924371,969386,420381,094375,465251,233254,921253,892256,342270,055219,116187,074243,759313,667295,519290,577292,127297,233272,469260,958268,860277,943269,227275,544265,170245,402196,079194,095198,256184,305185,818186,690178,798172,186178,047186,943195,459197,126
Intangible Assets 460,225427,662424,724482,250455,827451,656455,930433,243404,653398,398383,070391,678311,041295,991287,470284,032255,438249,265247,819242,358241,797236,518237,143230,878228,724210,733228,192224,961222,816225,880222,880223,575228,681232,003232,570222,264219,563209,771198,748190,636190,684190,004175,023173,263170,845170,011155,018150,274151,285148,851149,777151,390153,241152,468155,02398,466100,539100,405
Goodwill and Intangible Assets 2,613,5742,356,5782,492,8262,517,2722,352,6202,364,6732,578,2492,464,9262,236,5512,140,0022,076,4982,054,094684,138645,873650,095657,085630,554608,883601,163599,777608,721608,487623,563611,972604,189461,966483,113478,853479,158495,935441,996410,649472,440545,670528,089512,841511,690507,004471,217451,594459,544467,947444,250448,807436,015415,413351,097344,369349,541333,156335,595338,080332,039324,654333,070285,409295,998297,531
Long Term Investments 305,492289,582657,548738,486716,391220,215228,031233,914708,722702,136700,262690,754641,284640,383623,274115,097622,621618,099619,616616,434627,341623,063639,802641,615633,043620,126632,351636,428637,827645,201621,552139,158163,84351,37154,753-43,74037,78758,737160,84241,969-16,54529,10224,504-55,985-56,88328,43255,402-22,37558,485133,83857,9737,651-14,035619,42221,657-9,98225,246551,853
Tax Assets 93,75392,01596,984109,21554,14157,18651,17045,58349,25643,53940,72038,50443,01344,35250,02652,79852,92657,07154,67055,88755,36131,07927,18626,97426,75228,37519,20329,39527,67625,26130,59732,59025,50327,63623,34024,53123,92128,38230,46132,05331,33432,83630,70532,14632,07232,94337,67938,58738,10240,14740,89641,25140,74620,71725,88726,14925,85626,134
Other Non-Current Assets 457,846455,77660,14415,43815,655506,473504,255500,80016,02016,47616,30616,54857,21059,97457,027558,30957,00557,53357,44157,98060,98560,99756,84252,10552,33954,81756,19757,25658,85660,25657,015523,526515,980594,687607,842706,858649,133630,452536,900667,068728,221671,945659,170741,370741,359647,561588,516680,929616,322545,452658,887677,445672,233112,901649,414715,367672,204142,193
Total Non-Current Assets 8,270,9037,556,4517,807,9587,980,1857,483,5467,490,2967,952,4827,669,7487,122,1876,134,4996,009,1196,072,1863,712,6243,596,6043,574,3163,562,0463,568,8483,524,9613,480,9943,461,5453,483,7563,442,2553,478,5873,456,6443,428,0673,154,7393,167,4493,179,5053,176,2033,234,4803,088,8663,002,2713,132,0673,191,7193,178,2563,154,1863,124,7983,101,5163,013,9022,945,9762,931,7902,911,8192,802,1002,783,7902,719,5662,606,8632,433,2132,415,2092,413,9942,372,7672,391,7092,368,0142,301,8732,325,5172,292,7372,211,6702,219,7092,213,419
Total Assets 11,223,48810,592,11711,093,84410,838,97110,598,35610,550,95610,901,47610,499,9959,959,2568,739,2798,649,3038,718,5488,397,0406,946,8325,984,3186,184,4416,315,5195,996,8875,964,6825,959,4065,945,3955,795,3025,817,3405,718,7875,808,5875,494,9505,561,8655,485,3425,530,9495,508,8885,340,5005,229,1015,492,4315,441,6915,443,7685,464,6425,442,2775,234,7055,145,4645,035,0885,015,5004,811,3804,754,2614,739,9264,642,8404,262,3974,129,0164,076,0554,092,2843,889,3583,947,4483,961,9873,918,1123,732,1113,672,1033,676,9993,599,8943,673,605
Liabilities & Equity:
Current Liabilities:
Account Payables 628,880528,154592,521605,683555,908536,172616,508645,531564,826483,908533,358529,840419,356385,289422,558439,763370,098410,793466,012488,326460,628411,602477,478491,084464,911420,011465,284462,937441,967415,348447,594456,569442,291413,582458,752475,457462,388412,504458,775460,675434,396383,971404,526412,354382,155204,479374,387364,694352,003195,347352,248346,689328,642284,795340,075338,422320,860292,627
Short Term Debt 698,273729,843853,329967,345862,610766,468656,622611,246620,355321,426903,555894,794854,919833,617299,317448,655540,759297,893332,976343,200310,375299,848281,326326,736395,124284,910292,044289,999304,265264,677369,866309,611343,657272,111254,398257,471265,664260,792241,934237,061231,680236,922350,961336,769309,415334,606276,863272,109249,814238,476235,495287,511351,008271,617283,575252,340212,421250,740
Tax Payables 9,17318,3899,93024,05814,47625,54915,67522,72210,97422,71612,90021,58910,46321,28329,91926,3298,13137,85419,36639,59814,31442,64227,73136,64313,62432,21120,60438,75917,56534,46215,94439,81012,33544,74419,42441,42615,73542,97915,77542,62215,92562,62538,93351,54919,46934,82721,51342,60814,39858,29537,90362,20132,24351,00730,18651,05623,88342,255
Deferred Revenue 185,810188,890545,561630,434490,564529,652545,583493,564437,145290,561276,095256,738193,745181,385212,265190,441176,232204,059204,466204,580192,421206,498215,413199,574186,409186,052197,690198,967190,349204,096181,964185,916165,860190,969186,948191,809173,754183,659174,925179,101164,321195,359183,517184,207153,286152,716151,108156,219138,195164,272161,049167,943146,036159,098152,748159,776144,703150,785
Other Current Liabilities 1,749,1581,626,3651,308,6881,267,5241,694,7491,432,7971,249,6851,260,2071,421,0771,384,8301,311,1931,288,9781,421,3131,382,1421,245,9221,224,1771,442,3661,244,4271,207,9991,188,9661,192,2631,074,8471,073,9021,059,1361,166,7591,053,0341,044,6771,030,6351,110,8571,063,4971,024,0791,001,3411,167,0931,004,241991,623979,6901,122,358969,836997,002967,1871,007,702811,915812,689822,081827,647842,778709,832671,161719,920787,633707,507655,863660,934633,218505,942487,641552,008569,218
Total Current Liabilities 3,262,1213,073,2523,300,0993,470,9863,603,8313,265,0893,068,3983,010,5483,043,4032,480,7253,024,2012,970,3502,889,3332,782,4332,180,0622,303,0362,529,4552,157,1722,211,4532,225,0722,155,6871,992,7952,048,1192,076,5302,213,2031,944,0071,999,6951,982,5382,047,4381,947,6182,023,5031,953,4372,118,9011,880,9031,891,7211,904,4272,024,1641,826,7911,872,6361,844,0241,838,0991,628,1671,751,6931,755,4111,672,5031,534,5791,512,1901,464,1831,459,9321,385,7281,456,2991,458,0061,486,6201,348,7281,282,3401,238,1791,229,9921,263,370
Non-Current Liabilities:
Long Term Debt 2,286,4392,181,2013,235,7852,955,5002,875,6753,165,7113,537,8303,415,5453,201,8202,577,3052,053,4722,221,1872,126,218927,592653,115717,540676,509685,066690,716708,023789,473805,339793,975722,379774,602698,149723,979694,615737,036783,810696,776657,105678,227760,858778,036774,328692,040687,459688,533673,498700,380697,472635,938637,817699,700518,455509,502504,924551,436452,145495,600492,035438,808441,198457,083495,294434,225434,538
Deferred Revenue Non-Current 1,145,473931,759176,322177,274172,210173,802167,494162,514153,946147,999135,511154,788116,326113,163107,067106,486109,048108,63198,28197,84994,77094,58995,35494,20492,24889,68089,66788,83687,04687,74282,14381,54780,50182,60880,80780,58878,48077,79772,85071,07669,56369,24864,14663,62060,80557,90752,65852,02851,09049,72747,85147,58546,3235,6485,7705,8505,9475,983
Deferred Tax Liabilities Non-Current 230,506220,658238,100215,243185,283184,242192,185163,383137,667109,825106,32994,01784,56578,87950,64871,65167,05263,94953,36338,55935,61044,13238,05742,74032,80535,41650,98751,72052,71449,08050,93551,14357,41964,85963,53264,57265,65963,53654,20451,92153,96251,22044,72541,24040,40434,80132,96233,06435,38434,55038,79443,19641,97235,95535,74735,98737,38838,343
Other Non-Current Liabilities 307,695284,622106,993111,996108,479113,955118,567112,999108,297275,695271,300260,299236,016213,433210,828212,843217,224224,850222,702223,451228,923185,962186,703166,054164,458152,358151,596153,681154,758164,836130,166130,569137,908147,284144,257142,763143,475148,209141,316135,131136,296143,716134,352134,129130,576121,916114,042111,417110,034106,255105,246105,041122,530124,070127,942128,468141,062137,431
Total Non-Current Liabilities 3,970,1133,618,2403,757,2003,460,0133,341,6473,637,7104,016,0763,854,4413,601,7303,110,8242,566,6122,730,2912,563,1251,333,0671,021,6581,108,5201,069,8331,082,4961,065,0621,067,8821,148,7761,130,0221,114,0891,025,3771,064,113975,6031,016,229988,8521,031,5541,085,468960,020920,364954,0551,055,6091,066,6321,062,251979,654977,001956,903931,626960,201961,656879,161876,806931,485733,079709,164701,433747,944642,677687,491687,857649,633606,871626,542665,599618,622616,295
Total Liabilities 7,232,2346,691,4927,057,2996,930,9996,945,4786,902,7997,084,4746,864,9896,645,1335,591,5495,590,8135,700,6415,452,4584,115,5003,201,7203,411,5563,599,2883,239,6683,276,5153,292,9543,304,4633,122,8173,162,2083,101,9073,277,3162,919,6103,015,9242,971,3903,078,9923,033,0862,983,5232,873,8013,072,9562,936,5122,958,3532,966,6783,003,8182,803,7922,829,5392,775,6502,798,3002,589,8232,630,8542,632,2172,603,9882,267,6582,221,3542,165,6162,207,8762,028,4052,143,7902,145,8632,136,2531,955,5991,908,8821,903,7781,848,6141,879,665
Equity:
Preferred Stock 0002,993,9772,968,3210002,808,8652,767,5182,731,7442,706,5250000000000000000001,460000000008790017,33116,93836,0860000000000000
Common Stock 50,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,000
Retained Earnings 2,622,4742,650,5752,608,4592,556,1662,519,0832,532,4912,486,2612,431,4292,360,3752,319,1552,283,0022,257,7642,194,4052,198,8052,150,5312,134,0822,075,4992,106,9202,058,8782,041,5761,983,0252,015,6301,968,8931,956,0451,897,5261,894,4441,862,5751,842,6581,786,8651,793,0351,771,6941,769,4131,779,0831,717,7711,681,2181,674,3411,632,0711,622,0901,575,7211,564,5661,520,1661,511,5551,463,7081,448,1761,402,2351,393,9351,353,0791,350,3991,316,0641,312,6131,266,6481,261,3901,221,6941,234,2041,212,4971,209,4271,171,2751,172,263
Accumulated Other Comprehensive Income/Loss 861,266680,522806,342724,481511,584493,048711,164583,684339,016213,493163,394147,831141,97021,95825,15932,41738,71047,05631,99828,09655,83853,39186,76663,98034,35281,04786,97874,66872,88691,596-1,46064457,30485,711103,741121,112106,577108,41243,107-8794,04916,395-17,331-16,938-36,0860000000000000
Other Total Stockholders Equity 275,379335,486387,755-2,606,166-2,569,083399,053398,778398,781-2,410,375-2,369,155-2,333,002-2,307,764398,370398,217398,208398,296398,120397,948397,940397,944405,044405,179405,184404,485404,488404,395404,387404,419404,431404,017402,357403,772405,481521,785521,787521,790521,773521,584521,595520,723521,612519,741502,420502,826483,737448,766407,528413,594424,500404,592398,324417,014425,058419,292426,418440,012458,424500,426
Total Shareholders Equity 3,809,1193,716,5833,852,5563,718,4583,479,9053,474,5923,646,2033,463,8943,147,8812,981,0112,895,1382,854,3562,784,7452,668,9802,623,8982,614,7952,562,3292,601,9242,538,8162,517,6162,493,9072,524,2002,510,8432,474,5102,386,3662,429,8862,403,9402,371,7452,314,1822,338,6482,224,0512,223,8292,291,8682,375,2672,356,7462,367,2432,310,4212,302,0862,190,4232,135,2892,095,8272,097,6912,016,1282,001,0021,935,9721,892,7011,810,6071,813,9931,790,5641,767,2051,714,9721,728,4041,696,7521,703,4961,688,9151,699,4391,679,6991,722,689
Total Equity 3,991,2483,900,6244,036,5453,907,9723,652,8783,648,1573,817,0023,635,0063,314,1233,147,7303,058,4903,017,9072,944,5822,831,3322,782,5982,772,8852,716,2312,757,2192,688,1672,666,4522,640,9322,672,4852,655,1322,616,8802,531,2712,575,3402,545,9412,513,9522,451,9572,475,8022,356,9772,355,3002,419,4752,505,1792,485,4152,497,9642,438,4592,430,9132,315,9252,259,4382,217,2002,221,5572,123,4072,107,7092,038,8521,994,7391,907,6621,910,4391,884,4081,860,9531,803,6581,816,1241,781,8591,776,5121,763,2211,773,2211,751,2801,793,940
Total Liabilities & Shareholders Equity 11,223,48210,592,11611,093,84410,838,97110,598,35610,550,95610,901,47610,499,9959,959,2568,739,2798,649,3038,718,5488,397,0406,946,8325,984,3186,184,4416,315,5195,996,8875,964,6825,959,4065,945,3955,795,3025,817,3405,718,7875,808,5875,494,9505,561,8655,485,3425,530,9495,508,8885,340,5005,229,1015,492,4315,441,6915,443,7685,464,6425,442,2775,234,7055,145,4645,035,0885,015,5004,811,3804,754,2614,739,9264,642,8404,262,3974,129,0164,076,0554,092,2843,889,3583,947,4483,961,9873,918,1123,732,1113,672,1033,676,9993,599,8943,673,605