Madoka calculations

CharaBiz:
(2011) Of 1,606,000,000,000 yen in the marketplace, Madoka earned 0.25%, thus 4,015,000,000 yen.
(2012) Of 1,534,000,000,000 yen in the marketplace, Madoka earned 0.435, thus 6,596,200,000 yen.
Total:  10,611,200,000 yen - take it as goods only

Video discs:
Madoka BD/DVDs had 600,000 units shipped. At BD MSRP, that's 4,400,000,000 yen

Box office:
Recap movies earned just under 1,200,000,000 yen combined.

Music:
Connect sold 86,488 units, Magica sold 48,679 units, Lumiance sold 76,385 units, Hikari Furu sold 57,426. Total 268,978 units. Say each included a DVD at 1,500 yen each, that's 403,467,000.

Game:
Portable sold around 120,000 units, with a LE of 11,900 yen, that's 1,428,000,000 yen.

Total: 18,042,667,000 yen.

Where's the other 22.06 billion yen?!