Aeon Co., Ltd.

TSE:8267.T

3694 (JPY) • At close October 18, 2024
Overview | Financials

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

2024 Q22024 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 1,261,889869,7931,066,244921,6741,168,1631,232,6531,309,7251,066,7741,228,0371,108,0381,172,2631,083,3481,142,9491,091,3271,287,564998,9221,131,2171,245,6831,221,9911,013,8231,114,405916,006852,382737,674808,080850,205918,053696,110784,669789,251842,714654,293760,586685,787736,056643,924696,739723,610811,176661,714665,944616,884653,984654,965630,546503,705457,174209,896170,227305,652184,324253,070320,812197,143320,212278,966215,175181,790294,427
Short Term Investments 864,635708,494773,909740,744629,503486,083508,223606,849665,214599,032612,647558,343610,440618,829620,096586,256574,715595,252462,062356,323417,058360,662428,657391,939341,220248,298208,866182,802228,039184,289185,098239,176161,227190,965237,767224,473218,760216,638194,220176,611144,855172,467169,628178,820177,024195,299241,5231,0009989932,1981,4753,4874,5034,5093,2512,2823,2433,372
Cash and Short Term Investments 2,126,5241,578,2871,840,1531,662,4181,797,6661,718,7361,817,9481,673,6231,893,2511,707,0701,784,9101,641,6911,753,3891,710,1561,907,6601,585,1781,705,9321,840,9351,684,0531,370,1461,531,4631,276,6681,281,0391,129,6131,149,3001,098,5031,126,919878,9121,012,708973,5401,027,812893,469921,813876,752973,823868,397915,499940,2481,005,396838,325810,799789,351823,612833,785807,570699,004698,697210,896171,225306,645186,522254,545324,299201,646324,721282,217217,457185,033297,799
Net Receivables 1,803,1835,287,3985,057,5255,356,2925,150,7495,096,4344,853,1985,015,7684,787,8464,826,5184,499,5784,642,3864,443,9434,513,9104,366,7644,475,2144,379,3324,208,2344,163,6044,352,9584,125,2674,087,0773,895,3703,972,2133,839,8703,736,1143,505,3203,633,5803,384,8803,290,2653,035,1583,106,7732,948,3502,886,7982,656,3852,710,3262,631,6242,725,6162,447,4002,608,6472,347,2262,303,3502,146,2452,289,7242,161,6902,010,8721,663,887779,274730,630747,320725,417773,159787,857798,625750,703811,230824,723840,901788,470
Inventory 627,696651,748625,291666,414598,497621,806596,708634,418577,456581,083555,136566,071527,882556,400542,894577,616531,940569,792575,748621,792589,223602,484598,420626,182580,155605,849600,287620,172569,822586,948586,202595,627554,539578,536575,620587,114531,940551,038557,331556,539448,096468,083468,499476,865414,691388,030378,559385,782334,641352,890340,971361,436313,085322,427308,951334,650304,640329,793333,624
Other Current Assets 4,157,313535,864521,948398,955396,602393,741413,905378,046368,833345,829346,042348,189324,461322,547318,929289,142260,352286,457289,947265,781253,287237,626231,181233,264220,719224,305241,595261,405240,719244,002270,602226,556229,537225,691230,112222,641223,920226,232207,494204,113191,394191,076174,422170,097173,604126,397163,442156,177127,705143,352119,620101,996136,570130,683125,087114,360108,064109,792113,192
Total Current Assets 8,714,7168,053,2978,044,9178,084,0797,943,5147,830,7177,681,7597,701,8557,627,3867,460,5007,185,6667,198,3377,049,6757,103,0137,136,2476,927,1506,877,5566,905,4186,713,3526,610,6776,499,2406,203,8556,006,0105,961,2725,790,0445,664,7715,474,1215,394,0695,208,1295,094,7554,919,7744,822,4254,654,2394,567,7774,435,9404,388,4784,302,9834,443,1344,217,6214,207,6243,797,5153,751,8603,612,7783,770,4713,557,5553,224,3032,904,5851,532,1291,364,2011,550,2071,372,5301,491,1361,561,8111,453,3811,509,4621,542,4571,454,8841,465,5191,533,085
Non-Current Assets:
Property, Plant & Equipment, Net 3,562,5283,475,5373,414,9883,464,2923,401,4503,346,4593,301,4443,396,1153,323,3133,277,0323,130,8883,154,9243,155,5063,102,1023,062,9163,072,8193,051,7333,072,7123,094,3203,154,9703,134,4453,137,4792,790,8722,874,4742,841,4072,823,9732,755,1122,836,0282,739,1752,662,9612,659,7792,682,6182,650,9882,669,3362,615,4422,633,2672,589,2812,557,6242,467,2292,433,1002,275,4572,236,8612,182,8092,116,0952,231,8652,091,6021,941,7021,903,4681,841,8981,792,7261,749,9031,752,2831,529,4101,476,8131,407,0681,436,7301,465,0021,478,8051,432,648
Goodwill 135,806137,612139,788144,666137,318141,386145,160149,406153,528140,507130,152111,735115,011118,342121,659127,055130,684131,517133,989137,356141,171143,936147,727149,593153,400157,075155,628159,883154,188157,862161,694169,836173,849177,792181,806190,284191,989195,246191,035197,760144,029143,403142,406145,045146,997152,461140,852109,818106,496105,902101,72099,28778,60176,98174,75373,81971,90971,00869,479
Intangible Assets 250,500247,522235,463236,007223,119214,976210,866205,855209,784203,257196,263192,439185,213184,872183,103180,729174,324174,354167,899166,052157,713156,871153,396147,889143,352141,891139,472137,147135,886134,295133,143129,633125,985126,288120,024116,916118,385115,646110,944105,20394,33694,45088,06178,51076,38670,59164,26351,17144,85144,99843,26643,27443,69343,73942,61144,85644,75444,98750,335
Goodwill and Intangible Assets 386,306385,134375,251380,673360,437356,362356,026355,261363,312343,764326,415304,174300,224303,214304,762307,784305,008305,871301,888303,408298,884300,807301,123297,482296,752298,966295,100297,030290,074292,157294,837299,469299,834304,080301,830307,200310,374310,892301,979302,963238,365237,853230,467223,555223,383223,052205,115160,989151,347150,900144,986142,561122,294120,720117,364118,675116,663115,995119,814
Long Term Investments 351,552366,052302,904-437,155-334,510880,443-244,276-350,727-420,394826,109833,695844,749831,973-348,724-350,390-340,246-328,637-344,682-232,146-99,979-177,429-139,526-197,537-166,619-107,2683,97643,52070,23940230,90719,971-25,94933,69516,373-42,10922,12411,3176,94717,35930,75576,90834,11330,64122,386-900102-50,026323,713308,388294,061294,526275,503264,254266,287269,998275,048223,675226,987238,739
Tax Assets 152,839153,478264,189153,423147,784152,528145,431154,849151,004152,877156,417144,868143,826150,190147,034166,489164,499172,047159,727172,765163,778163,375112,080104,347103,861104,91596,95187,22786,86487,22687,34182,91585,97684,51887,68771,44678,41676,56277,93375,17671,08870,53971,19266,05066,81666,33062,87568,88467,74668,98273,77489,47992,37584,31563,98159,85760,61060,87761,519
Other Non-Current Assets 630,812653,967645,0101,365,1821,237,149-21,101,1351,208,5791,267,238-2-1-201,183,1671,180,6961,153,9071,142,7421,163,0721,025,541920,345982,020930,1001,037,128998,710939,925843,071787,947764,469809,699756,188769,151813,270732,122768,720827,083832,561825,811808,411777,678690,572639,496669,482687,350693,085692,221627,444661,608409,652406,591411,955413,218411,973420,699417,462406,755399,062402,774409,589399,483
Total Non-Current Assets 5,084,0375,034,1685,002,3424,926,4154,812,3104,735,7904,659,7604,764,0774,684,4734,599,7804,447,4144,448,7134,431,5294,389,9494,345,0184,360,7534,335,3454,369,0204,349,3304,451,5094,401,6984,392,2354,043,6664,108,3944,074,6774,074,9013,978,6304,054,9933,926,2143,829,4393,831,0793,852,3233,802,6153,843,0273,789,9333,866,5983,815,1993,760,4363,642,1783,532,5663,301,3143,248,8483,202,4593,121,1713,213,3853,008,5302,821,2742,866,7062,775,9702,718,6242,676,4072,671,7992,429,0322,365,5972,265,1662,289,3722,268,7242,292,2532,252,203
Total Assets 13,798,75313,087,46513,047,25913,010,49712,755,82712,566,51112,341,52312,465,93512,311,86112,060,28311,633,08311,647,05411,481,20611,492,96511,481,26811,287,90611,212,90411,274,44211,062,68511,062,19010,900,94310,596,09310,049,68010,069,6699,864,7269,739,6779,452,7569,449,0639,134,3458,924,1988,750,8568,674,7518,456,8578,410,8088,225,8748,255,0788,118,1848,203,5727,859,8037,740,1927,098,8327,000,7106,815,2416,891,6446,770,9426,232,8365,725,8624,398,8354,140,1714,268,8314,048,9374,162,9353,990,8433,818,9783,774,6283,831,8293,723,6083,757,7723,785,288
Liabilities & Equity:
Current Liabilities:
Account Payables 1,429,9061,123,9181,073,1891,145,5651,099,3261,092,9731,039,9471,106,1751,073,9321,043,526975,5171,016,248979,868985,2151,072,4091,007,162973,0471,075,1811,068,4271,126,8831,127,494961,090914,150981,275966,367959,955906,195977,469948,376946,939888,422934,383920,094932,333892,629935,682914,3771,023,947946,674983,786893,062869,869742,967881,999859,920691,883633,246753,249676,326722,229644,059710,324709,268603,391640,114658,823608,175583,656637,470
Short Term Debt 955,761892,1501,168,7411,198,1531,019,8521,126,2101,167,9261,195,7211,149,6411,093,6131,087,5461,139,3291,074,2601,044,414902,421983,4391,008,7181,044,491912,5311,000,390986,2831,072,477916,932854,376831,075836,065832,187868,526776,109801,694826,980929,074967,266922,139833,616830,029750,802687,674675,675778,370621,426550,828601,028530,213523,362633,033681,370526,759430,383503,771479,566523,512382,746392,731322,143340,094353,868381,565335,362
Tax Payables 024,90152,02730,16343,18326,29648,34424,51938,58024,22540,02722,73436,35322,30653,95435,66743,35229,09855,36325,01343,80625,30456,52628,02943,47022,40850,00327,61844,80123,37649,27723,80841,00621,87858,71527,55440,92128,45842,80921,81333,44821,03853,41436,59734,69117,68440,61625,97929,26517,49235,75718,65627,17013,95044,83826,24829,48517,13433,233
Deferred Revenue 81,58024,901227,520106,59392,23988,264339,21590,01582,63987,68293,395101,689101,169103,706124,295125,038112,152109,047119,402108,793107,297100,242121,429106,077100,95788,283107,102103,96299,92388,572102,336100,40098,36088,853115,328106,51098,81991,12589,87988,73784,79578,280104,797102,25081,35165,25776,50281,12767,47570,58172,75773,17668,35885,20783,29677,57359,59459,26460,167
Other Current Liabilities 5,906,9575,630,1435,303,4645,431,2965,388,5485,315,4234,930,7905,199,2575,146,0525,053,5404,891,5084,879,5514,812,5804,780,9594,779,3464,689,4244,635,3684,528,8534,498,8614,486,8004,409,6694,198,6974,054,6454,068,7363,941,0443,821,9303,602,1583,525,3153,381,8843,257,8203,100,7223,029,9362,952,4782,839,5492,690,3932,674,1172,630,2772,697,2922,575,9022,445,2142,261,2742,305,6472,216,4542,290,8352,247,1341,905,0371,551,362403,855372,741445,373342,952431,389417,470343,648373,360390,038322,524322,766355,051
Total Current Liabilities 8,374,2047,671,1127,772,9147,881,6077,599,9657,622,8707,477,8787,591,1687,452,2647,278,3617,047,9667,136,8176,967,8776,914,2946,878,4716,805,0636,729,2856,757,5726,599,2216,722,8666,630,7436,332,5066,007,1566,010,4645,839,4435,706,2335,447,6425,475,2725,206,2925,095,0254,918,4604,993,7934,938,1984,782,8744,531,9664,546,3384,394,2754,500,0384,288,1304,296,1073,860,5573,804,6243,665,2463,805,2973,711,7673,295,2102,942,4801,764,9901,546,9251,741,9541,539,3341,738,4011,577,8421,424,9771,418,9131,466,5281,344,1611,347,2511,388,050
Non-Current Liabilities:
Long Term Debt 2,447,4842,485,0212,217,1572,184,5192,235,6512,113,7862,354,6732,029,3011,998,1291,997,2712,227,5151,889,7861,848,0211,915,4002,266,9831,855,9251,837,4421,858,3832,130,0691,719,0621,634,4551,637,5261,680,5311,667,3331,601,7241,605,3951,599,8531,563,3321,549,6841,463,2321,498,9221,387,7701,236,9371,308,1191,415,8631,328,3841,301,9011,292,4451,256,6721,187,1551,093,5691,065,9231,032,772996,635994,9101,062,611997,317958,616941,028910,922901,662853,844849,718870,947870,568888,578917,489956,082943,262
Deferred Revenue Non-Current -30,0500314,115197,528197,185197,595201,688206,979209,623208,238210,080201,758208,268214,713227,093235,100253,691266,073137,143134,717140,151137,127136,193129,723129,143128,117124,468119,836117,462118,991120,855115,281115,367117,373117,646133,374140,851142,328139,861131,852126,962125,370128,068126,099124,79074,69866,30464,63664,91066,11766,61667,85163,51664,34330,83132,28839,22940,10248,804
Deferred Tax Liabilities Non-Current 30,05032,319154,29047,65341,10532,38531,66941,72036,51030,38734,32038,43441,32140,56840,13742,47341,24943,98237,44444,44040,41034,95741,62345,58548,20055,21454,64853,07447,17744,51348,35042,00036,71739,10736,41045,32041,74141,28739,45234,70729,87028,26526,36528,43227,21520,35217,83710,6589,2488,3768,8777,1046,3837,1458,3906,2655,6748,95513,140
Other Non-Current Liabilities 871,995821,905501,576619,800621,465613,151305,387632,452631,115623,190300,781614,129620,951626,158312,811600,748584,116592,939309,532620,555621,072625,794308,816366,193363,227362,500309,411370,310364,153363,841301,861352,077356,919355,891304,518361,596361,391355,675305,711342,792320,524307,217278,224299,760296,096282,830254,223267,237266,671267,077250,382267,219266,453247,143226,690239,398242,488242,676247,598
Total Non-Current Liabilities 3,319,4793,339,2453,187,1383,049,5003,095,4062,956,9172,893,4172,910,4522,875,3772,859,0862,772,6962,744,1072,718,5612,796,8392,847,0242,734,2462,716,4982,761,3772,614,1882,518,7742,436,0882,435,4042,167,1632,208,8342,142,2942,151,2262,088,3802,106,5522,078,4761,990,5771,969,9881,897,1281,745,9401,820,4901,874,4371,868,6741,845,8841,831,7351,741,6961,696,5061,570,9251,526,7751,465,4291,450,9261,443,0111,440,4911,335,6811,301,1471,281,8571,252,4921,227,5371,196,0181,186,0701,189,5781,136,4791,166,5291,204,8801,247,8151,252,804
Total Liabilities 11,693,68311,010,35710,960,05210,931,10710,695,37110,579,78710,371,29510,501,62010,327,64110,137,4479,820,6629,880,9249,686,4389,711,1339,725,4959,539,3099,445,7839,518,9499,213,4099,241,6409,066,8318,767,9108,174,3198,219,2987,981,7377,857,4597,536,0227,581,8247,284,7687,085,6026,888,4486,890,9216,684,1386,603,3646,406,4036,415,0126,240,1596,331,7736,029,8265,992,6135,431,4825,331,3995,130,6755,256,2235,154,7784,735,7014,278,1613,066,1372,828,7822,994,4462,766,8712,934,4192,763,9122,614,5552,555,3922,633,0572,549,0412,595,0662,640,854
Equity:
Preferred Stock 268,9690000908,673000916,326897,765884,998913,6630000000000000000000000000000000000000000000000
Common Stock 220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007220,007212,406202,541199,054199,054199,054199,054199,054199,054199,054199,054199,054199,054199,054199,054199,054
Retained Earnings 416,512416,149425,596399,263419,649414,060411,758386,694423,843425,115415,503400,042428,889429,301439,600448,034468,369471,953541,180507,746533,380525,694561,135538,130562,366558,380574,409545,491566,740566,200575,147546,637571,145570,254588,306564,839596,226599,126609,125596,443580,948580,253589,943564,279578,686568,544572,820535,738536,624539,167543,771517,109507,990486,337496,648486,087470,595456,236449,950
Accumulated Other Comprehensive Income/Loss 135,688127,954141,875147,191135,09096,51485,250108,66093,24964,91260,95562,79564,87163,61447,90048,26544,47343,31740,40055,56044,60241,67948,10764,99970,18985,60491,56490,42371,15064,35962,94245,47333,67761,94061,103119,022121,177119,240106,42463,56140,39537,24936,83130,51229,97527,4100000000000000
Other Total Stockholders Equity 0268,563267,798274,928274,343-634,067276,731272,215271,892-645,122-635,510-620,049-648,896263,736264,362263,266264,200262,724264,633263,612263,172266,072266,344268,567270,918268,100267,500267,381269,790270,814275,103275,189275,180274,992274,355273,884273,544273,086272,658269,419276,335275,547274,983274,375266,256267,237263,085238,416232,012197,336194,226179,459186,584190,224192,788191,080186,859192,038192,450
Total Shareholders Equity 1,041,1761,032,6731,055,2761,041,3891,049,0891,005,187993,746987,5761,008,991981,238958,720947,793978,534976,658971,869979,572997,049998,0011,066,2201,046,9251,061,1611,053,4521,095,5931,091,7031,123,4801,132,0911,153,4801,123,3021,127,6871,121,3801,133,1991,087,3061,100,0091,127,1931,143,7711,177,7521,210,9541,211,4591,208,2141,149,4301,117,6851,113,0561,121,7641,089,1731,087,3231,065,7321,034,959973,208967,690935,557937,051895,622893,628875,615888,490876,221856,508847,328841,454
Total Equity 2,105,0702,077,1012,087,2012,079,3902,060,4561,986,7241,970,2281,964,3151,984,2201,922,8361,812,4211,766,1301,794,7681,781,8321,755,7731,748,5971,767,1211,755,4931,849,2761,820,5501,834,1121,828,1831,875,3611,850,3711,882,9891,882,2181,916,7341,867,2391,849,5771,838,5961,862,4081,783,8301,772,7191,807,4441,819,4711,840,0661,878,0251,871,7991,829,9771,747,5791,667,3501,669,3111,684,5661,635,4211,616,1641,497,1351,447,7011,332,6981,311,3891,274,3851,282,0661,228,5161,226,9311,204,4231,219,2361,198,7721,174,5671,162,7061,144,434
Total Liabilities & Shareholders Equity 13,798,75313,087,45813,047,25313,010,49712,755,82712,566,51112,341,52312,465,93512,311,86112,060,28311,633,08311,647,05411,481,20611,492,96511,481,26811,287,90611,212,90411,274,44211,062,68511,062,19010,900,94310,596,09310,049,68010,069,6699,864,7269,739,6779,452,7569,449,0639,134,3458,924,1988,750,8568,674,7518,456,8578,410,8088,225,8748,255,0788,118,1848,203,5727,859,8037,740,1927,098,8327,000,7106,815,2416,891,6446,770,9426,232,8365,725,8624,398,8354,140,1714,268,8314,048,9374,162,9353,990,8433,818,9783,774,6283,831,8293,723,6083,757,7723,785,288