BUSINESS REPORT (Excerpts) DAI NIPPON CONSTRUCTION (DNC) (April 1, 2008 March 31, 2009)

Similar documents
NITTSU SHOJI REPORT. (April 1, 2005 March 31, 2006)

NITTSU SHOJI REPORT. (April 1,2015-March 31,2016)

NITTSU SHOJI REPORT. (April 1, 2004 March 31, 2005)

Summary of Settlement of Consolidated Accounts for the First Quarter of the Fiscal Year ending March 31, 2013 Japanese Standards (Consolidated)

Consolidated Financial Results for the Fiscal Year Ended February 28, 2018 [Japanese GAAP]

1. Main Results Data Main Financial Data Information Disclosure 145. Disclosure Brochures 145 Japan Post Websites 145

1. Financial Highlights 1 2. Consolidated Balance Sheets 2 3. Consolidated Statements of Income and

Net sales Operating Income Recurring Income. Millions of yen % Millions of yen % Millions of yen % Millions of yen % Yen

NOTICE OF THE 90TH ANNUAL GENERAL MEETING OF SHAREHOLDERS

Summary of Consolidated Financial Results for the Nine Months Ended December 31, 2014 (Based on Japanese GAAP)

SHARP CORPORATION DESCRIPTION

SANYO TRADING COMPANY LIMITED. Financial Statements

Financial Results for the First Half of Fiscal 2000 (April 1, 1999 through September 30, 1999) November 11, 1999

SANYO TRADING COMPANY LIMITED. Financial Statements

Nissan Motor Co., Ltd.

Asahi Kasei Corporation 3-23 Nakanoshima 3-chome, Kita-ku, Osaka, Japan

Keisei Electric Railway Co., Ltd. June 5, 2014 MEETING AGENDA

Non-Consolidated Financial Results for the First Half of FY 2000 (April 1, 2000 through September 30, 2000) November 17, 2000

Business Report. (Appendix) (April 1, 2013 March 31, 2014)

BRIEF STATEMENT OF ACCOUNTS FOR THE INTERIM FINANCIAL PERIOD OF THE YEAR ENDING MARCH 31, 2001 (CONSOLIDATED)

Contents. Consolidated Financial Highlights. Millions of Yen

Summary of Consolidated Financial Results for the First Half Ended September 30, 2008

Securities code: 7537 June 8, To Our shareholders. Shoji Mizuno CEO and Representative Director. 8-1, Nihonbashi Odenma-cho, Chuo-ku, Tokyo

Summary of Consolidated Financial Results for the Three Months Ended June 30, 2015 (Based on Japanese GAAP)

West Japan Railway Company

Consolidated Financial Results for the Second Quarter of the Fiscal Year Ending May 15, 2018 [J-GAAP]

Taiheiyo Cement Corporation

Saizeriya Co., Ltd. Annual Report. Year Ended August 31, 2013

Financial Results for the Year Ended March 31, 2014

Consolidated Summary Report for the First Quarter of Fiscal Year Ending March 2009 Jul 29, 2008

FINANCIAL STATEMENTS. (From April 1, 2010 to March 31, 2011)

Consolidated Financial Results for the Second Quarter of the Fiscal Year Ending May 15, 2019 [J-GAAP]

MURATA MACHINERY, LTD.

Closing Announcement of First Quarter of the Fiscal Year Ending March 31, 2019 [Japanese Standards] (Consolidated) August 10, 2018

1.Status of Operations... 10

Consolidated Financial Results for the Third Quarter of the Fiscal Year Ending May 15, 2018 [J-GAAP]

Summary of Consolidated Financial Results for the Six Months Ended September 30, 2015 (Based on Japanese GAAP)

1.Consolidated Operating Results

February 3, February 3, 2016 (Today) demerger agreement

Consolidated Financial Results for the First Quarter of the Fiscal Year Ending May 15, 2019 [J-GAAP]

Consolidated Financial Results [Japanese GAAP] for the Fiscal Year Ended March 31, 2018 (April 1, March 31, 2018)

Consolidated Financial Results for the Fiscal Year Ended March 31, 2012 (FY2011) [Japanese GAAP]

Semi-annual Securities Report

Takashimaya Company, Limited Takashimaya Reports Earnings for the Fiscal Year to February 28, 2010

Mitsubishi Steel Mfg. Co., Ltd.

ARISAWA MFG. CO., LTD.

Summary of Consolidated Financial Results for the Year Ended March 31, 2018 (Based on Japanese GAAP)

Semi-annual Securities Report

Summary of Consolidated Financial Results for the Year Ended March 31, 2016 (Based on Japanese GAAP)

Tokyu Corporation. Consolidated Financial Statements. First Half of the Fiscal Year Ending March 31, (April 1, 2008 September 30, 2008)

NOTICE OF THE 105TH ANNUAL GENERAL MEETING OF SHAREHOLDERS

NOK CORPORATION and Consolidated Subsidiaries Consolidated Financial Results for Fiscal Year Ended March 31, 2014 (Japanese GAAP)

Stock exchange on which the shares are listed : Tokyo Stock Exchange in Japan Code number : 7202 :

The following tips will be helpful for anyone wanting to buy a vehicle at. a Japanese auction and get the best from ovalconnect.com.

MURATA MACHINERY, LTD.

NOTICE OF THE 76th ORDINARY GENERAL MEETING OF SHAREHOLDERS

Nine-month Consolidated Financial Report for the. Fiscal Year ending October 31, 2010 [Japan GAAP]

Kobe Steel's Consolidated Financial Results Summary for Third Quarter Fiscal 2009 (April 1, 2009 December 31, 2009)

Taiheiyo Cement Corporation

Flash Report on the Consolidated result for the third quarter ended November 30, 2006

Corporate Governance. Corporate Governance

Summary of Consolidated Financial Results for the Year Ended March 31, 2015 (Based on Japanese GAAP)

Committed to People, Committed to the Future. TOSHIBA

Processing Status of Mediations, Complaints, and Consultations in FY 2009

2008 Annual Report For the year ended March 31, 2008

Summary of Consolidated Financial Results for the Three Months Ended June 30, 2017 (Based on Japanese GAAP)

Quarterly Report. (The Third Quarter of the 128 th Business Term) From July 1, 2017 to September 30, 2017

Financial Results for the Year Ended March 31, 2018

Consolidated Financial Results for the Fiscal Year Ended March 2017 [Japan GAAP]

Gulliver International Co., Ltd.

Kobe Steel's Consolidated Financial Results for First Quarter Fiscal 2012 (April 1 June 30, 2012)

Consolidated Financial Statements - Summary (For the fiscal year ended March 31, 2008) May 16, 2008

Hitachi Metals, Ltd. (Apr. 25, 2002)

Consolidated Financial Statements for the Nine Months Ended December 31, 2008

Tel: URL. 1. Consolidated financial highlights (1 April 2001 through 31 March 2002)

Stock exchange on which the shares are listed : Tokyo Stock Exchange in Japan Code number : 7202 :

ZENKOKU HOSHO Co., Ltd.

Quarterly Report. (The Second Quarter of the 128 th Business Term) From April 1, 2017 to June 30, 2017

Consolidated Financial Report for the fiscal year ended March 31, 2018 (April 1, March 31, 2018)

Summary of Consolidated Financial Results for the Year Ended December 31, 2017 (Based on Japanese GAAP)

Matters to Be Disclosed on the Internet upon Sending the Notice of Convocation of the 34th Ordinary General Meeting of Shareholders

Representative: Contact:

Notice on Consolidation of Shares and Revision of the Number of Shares Constituting One Unit of Stock

Notice of the 80th Ordinary General Meeting of Shareholders

Business Report for FY2013. From April 1, 2013 to March 31, 2014

Summary of Consolidated Financial Results for the Three Months Ended June 30, 2017 (Based on Japanese GAAP)

CONSOLIDATED FINANCIAL STATEMENTS NS Solutions Corporation and Consolidated Subsidiaries March 31, 2008

Financial Results for the Six Months Ended September 30, ZENKOKU HOSHO Co., Ltd. November 2017

NOTICE OF THE 63rd ORDINARY GENERAL MEETING OF SHAREHOLDERS

Code number : 7202 :

NOTICE OF THE 89TH ORDINARY GENERAL MEETING OF SHAREHOLDERS

Implementation Status of Dispute Resolution Business in FY 2012

March 13, 2009 SOMPO JAPAN INSURANCE INC. NIPPONKOA Insurance Co., Ltd.

Notice Concerning a Share Exchange Agreement to Make Nidec Copal Electronics Corporation a Wholly Owned Subsidiary of Nidec Corporation

FINANCIAL SUMMARY. (All financial information has been prepared in accordance with accounting principles generally accepted in Japan) FY2003

NOTICE OF THE 66TH ORDINARY GENERAL MEETING OF SHAREHOLDERS

Notes to Financial Statements

Asahi Breweries, Ltd.

Summary of Consolidated Financial Results for the Year Ended March 31, 2018 (Based on Japanese GAAP)

SAKAI HEAVY INDUSTRIES, LTD.

Transcription:

1. Overview of the operation (1) Business Progress and Achievements <Business Performance of DNC> BUSINESS REPORT (Excerpts) DAI NIPPON CONSTRUCTION (DNC) (April 1, 2008 March 31, 2009) While the Japanese economy in the first half of this term maintained good form following the trend of the previous year, it faced the economic crisis triggered by the financial crisis in the US in the second half. Export-oriented industries, such as the automobile and electrical industries in particular, were forced to massively scale down their production. The resulting closure of production bases, freezing of investment in plant and equipment and employment adjustment led to a large drop of the GDP, creating an extremely serious situation. The construction industry in the first half enjoyed generally favourable business conditions due to active investment in plant and equipment by private enterprises and the buoyant real estate sector reflecting the strong global economy led by China even though there was a sense of anxiety regarding the high level of steel and other raw material prices in general and the oil price hike in particular. The situation changed completely in the second half as a result of the global economic crisis and the business environment for the construction industry rapidly worsened because of the freezing or substantial reduction of investment in plant and equipment and a series of bankruptcies involving real estate developers. Under these circumstances, DNC made conscious efforts to boost the incoming orders and profit with all employees of the company working hard to raise the level of stakeholder satisfaction, including that of clients, through the strict observance of the rules to ensure the construction of safe and reliable buildings and structures. Based on thee efforts, DNC achieved the following results for the term. In the first place, the total amount of orders was 76.3 billion yen, the amounts of 76.1 billion yen for construction section and 0.1 billion yen for development section, an increase of 15.9 % over the last term. Civil engineering works and construction works account for 45.9 % and 54.1 % of the orders for construction section respectively by type of works, while public agencies 46.3 % and private enterprises 53.7 % by type of order issuing parties. In the second place, the sales amount stood at 67.8 billion yen including 67.6 billion yen of completed works and 0.1 billion of the sales amount of development works, decrease of 19.2 % over the last term. 53.2 % of the amount of completed works was for civil engineering and 46.8 % was for building construction. 51.3 % came from public agencies and 48.7 % was from private enterprises. As a result, the amount of work carried forward was 97.8 billion, a 9.5 % increase compared to the previous year. The size of the operating profit of 300 million was a decline of 74.1% compared to the previous term. This result was caused by the falling turnover and drop of the gross 1

. profit margin rate. With the inclusion of the non-operating balance and special income or losses, the net profit for the term was 500 million which represented a 49.7% decline on the previous term. Note: All figures in the above text ignore any fractional sum of less than one hundred million. <Amounts of orders received and sales during this term and backlog carried over to the next term> (unit: million yen) Division Carry-over from the Previous Term Orders for the Current Term 2 Sales for the Current Term Carry-forward to the Next Term Construction Div. Civil Engineering 53,530 34,975 36,031 52,474 Building work 35,817 41,216 31,656 45,376 Sub Total 89,347 76,191 67,688 97,850 Development Div. - 156 156 - Total 89,347 76,348 67,845 97,850 Note: All figures in the above text ignore any fractional sum of less than one million. (2) Tasks to be dealt with by the Company Although there are expectations of economic stimulus measures by the government in the face of the global economic crisis, the business environment for the construction industry is likely to see a contraction of the overall market due to the significant fall of private sector investment in plant and equipment and the resulting intensification of competition. In the face of such a business environment, DNC is determined to proceed with the further enhancement of staff awareness so that every employee can challenge something new with a sense of crisis and ingenuity. Meanwhile, DNC as a whole will strive to achieve the strict enforcement of compliance and a swift and precise response to the changing business conditions. The year 2009 is set as the year of the start towards new growth and strenuous efforts will be made to strengthen the earning power though the expansion and upgrading of the technical department, development and further nurturing of areas of specialty and thorough cost reduction. (3) Transition of operating results and condition of properties including past three years (unit: million yen) Division 63 rd Term 64 th Term 65th Term 66th Term (Current) Orders received 79,438 71,208 65,865 76,348 Sales 73,298 80,042 83,969 67,845 Ordinary profit or loss 1,309 1,136 1,141 468 Profit for the current term 1,241 1,007 1,093 550 Per-share profit for the current term 31.04 (sen) 25.20 (sen) 27.34 (sen) 13.76 (sen) Total Assets 69,785 81,426 74,770 66,477 Net Assets 9,854 10,825 11,440 11,849 (Note) 1. Amounts are shown, discarding fractions less than 1 million yen. 2, Net profit for the term is calculated by dividing the net profit for the term before discarding fractions by the average number of outstanding shares during the term. (counting fractions over half sen as 1 sen and disregarding the rest)

(4) Main Lines of Business The company, which obtained a license from the Minister of Land, Infrastructure and Transport ---(Special 19) No. 1700 as a specified construction company in compliance with the Construction Business Act, conducts civil engineering and building works and other operations related thereto. The company, which also obtained a license from the Minister of Land, Infrastructure and Transport (12) No. 802 as a housing land and structure business company, conducts real estate business, including development of housing land and condominiums. (5) Major Borrowing Organization (as of March 31, 2009) There is no pertinent matters. (6) Situation of senior company and major subsidiaries The Company became subsidiary of NIPPO Corporation in March, 2003, from which the orders are received for works and, on the other hand, orders for some of the works that the Company undertakes are issued to that corporation and its group companies. Furthermore, as a result of the Company having become a subsidiary of that corporation, the Company entered the industrial group of Nippon Oil Corporation. There is no single subsidiary that has any major affect on our business. (7) Principal Offices and Employee Status (as of March 31, 2009) (i) Principal Offices Legal Head Office: 1-6-8 Usa-Minami, Gifu City, Gifu, Japan Tokyo Main Office: 6-16-6, Nishi-Shinjuku, Shinjuku-ku, Tokyo, Japan Branch Office: Hokkaido (Sapporo), Tohoku (Sendai), Chiba, Tokyo, Yokohama, Nagoya, Hokuriku (Niigata), Osaka, Chugoku (Hiroshima), Shikoku (Takamatsu), Kyushu (Fukuoka), and International Division (Toshima-ku, Tokyo) Operation offices in Japan: Aomori and 12 other places Operation offices Overseas: Cairo (Egypt) and other 4 places (ii) Employee Status Up (Down) vs. Average Years No. of Employee Average Age March 31, 2007 of Service 682 persons Down 13 persons 46.3 years 22.3 years (Note) 1. The number of employee shows that of those actually working. 2. Company Stock Status (1) The total number of shares to issue: 160,000,000 shares (2) The total number of shares issued: 40,000,000 shares (3) The number of shareholders: 4 3

(4) Major Shareholders Shareholder Name No. of Shares Held Shareholding Ratio(%) Nippo Corporation 31,800,000 79.5 Kintetsu Corporation (Railway Business) 5,600,000 14.0 The Bank of Tokyo-Mitsubishi UFJ, Ltd. 2,000,000 5.0 The Jyuroku Bank, Ltd. 600,000 1.5 (Note) DNC holds the 1,000,997 shares of Kintetsu Corporation. 3. Directors and Auditors (as of March 31, 2009) Position Name Department in charge Representative Director, Chairman Hiromoto Ishikura Representative Director, President Yoshitomo Kato Business Promotion Div. Head, International Div. and Internal Control Representative Director, Vice President Takahide Hino Assistant to President Representative Director, Executive Managing Director Tetsu Matsumoto General Manager of Building Construction Division Head & Environment, Safety Affairs Managing Director Katsuyuki Nishii Department related Kintetsu Corporation Director Hidenori Morikawa General Manager of Civil Engineering Division Head, and in charge of ISO Director Hiroshi Yamada General Manager of Administrative Headquarter Standing Auditor Kazuo Mitani Auditor Toshiaki Seki Manager of Accounting Div. Nippo Corporation (Note) 1. Representative Director, Mr. Yoshitomo Kato and Director, Mr. Hiroshi Yamada were newly elected in the General Meeting of Shareholders held on June 30, 2008.. 2. Representative Director Mr. Masayuki Sato resigned on June 30, 2008. 4. Accounting Auditor Status Name of Accounting Auditor: Ernst & Young ShinNihon LLC 4

5. Internal Control The following resolutions have been passed regarding the establishment of systems stipulated in Article 362 Para. 4 Item 6 of the Company Law. (1) System to Ensure that the Execution of Duties by Directors Conforms to the Relevant Laws and Articles of Association Directors shall execute their duties in accordance with the relevant laws, Articles of Association, Code of Business Conduct for the Company and Internal Rules (Office Regulations) for Officers and shall prevent any act of violation of laws or Articles of Association by appointing an external expert(s) whenever such appointment is deemed to be necessary. The governance system shall be strengthened, including the immediate reporting of any wrong doing to the Board of Directors and Board of Auditors when a director discovers the wrong doing of another director(s) which violates the law, etc. The Compliance Committee shall report the compliance activities of DNC to the CSR Committee and the President shall contrive strict compliance with the relevant laws based on the advice of the CSR Committee. (2) System to Store and Manage Information Regarding the Execution of Duties by Directors In regard to the handling of documents (including electromagnetic records) related to the execution of duties by directors, internal rules on document management shall be established to clearly indicate how to deal with such documents, including their preparation, storage and disposal. (3) Rules for Risk Management of Losses and Other Systems Rules for risk management shall be established with a view to recognising and evaluating the risk of losses which may have a significant impact on business management in a total as well as appropriate manner and a basic risk management system shall also be established concerning the business risk and other individual risks. This system shall be put into practice to contribute to the prevention of grave risks, prevention of any recurrence and quick response so that a sudden change of the business environment caused by the revision of a law or other reasons can be properly responded to. (4) System to Ensure Efficient Execution of Duties by Directors The Board of Directors shall decide such important issues as the business execution policies, compliance with matters stipulated by the relevant laws and other issues relating to the business management of DNC and shall supervise the situation of business execution. A meeting of the Board of Directors shall be convened once a month and any other time when such a meeting is deemed to be necessary. The Board of Executive Directors comprising executive directors shall be set up to discuss individual management issues related to the execution of the business. 5

(5) System to Ensure that the Execution of Duties by Employees Conforms to the Relevant Laws and Articles of Association The CRS Committee shall promote the establishment, maintenance and improvement of the internal control system and shall also contrive the maintenance of the compliance system using the Compliance Committees (to be established at the Headquarters and controlling branches) which are subordinate organizations of the CSR Committee. The Compliance Committee shall regularly inspect the compliance situation with the relevant laws to verify that normal duties comply with such laws and Articles of Association. The necessary training of employees shall be regularly conducted. The necessary training shall be swiftly conducted when a relevant law or regulation is enforced or revised, when a serious wrongdoing or incident occurs at DNC or other occasion. An internal whistle-blowing system shall be established and strictly enforced using the Rules to Handle Whistle-Blowers. (6) System to Ensure the Compliance of Work at the Group of Companies Comprising DNC, Parent Company and Subsidiaries The uniformity of the compliance system as a group of companies shall be maintained through the activities of the NIPPO Group CSR Committee. A person responsible for internal control shall be selected at each subsidiary for the purpose of the integrated management of business activities through collaboration with the relevant department of DNC. (7) System Concerning Employees Assigned to Assist the Duties of Directors and Matters Relating to the Independence of the Said Employees from Directors Auditors shall be able to request the appointment of employees who will assist the duties of auditors. The Board of Auditors shall be able to state opinions on disciplinary actions against and personnel changes of assisting employees. (8) System to Report Auditors, Including System to Report Auditors by Directors and Employees and System to Ensure Effective Auditing by Auditors Agenda passed by a meeting of the Board of Executive Directors and other important matters from the viewpoint of business management shall be considered as matters to be reported to the Board of Auditors. The Board of Auditors shall convene a meeting to exchange opinions with the President and an auditing firm. 6

BALANCE SHEET 1 as of March 31, 2009 ASSETS (UNIT: MILLION YEN & MILLION US$) (1US$=J\98.23) As of March 31, 2009 I. Current assets J\ US$ Cash on hand and banks 11,467 117 Notes receivable-trade 2,098 21 Accounts receivable on completed 8,612 88 construction works Real estate-development and under- 110 1 development Construction works in progress 38,164 389 Accounts receivable 2,492 25 Other current assets 477 5 Less allowance for doubtful receivables 38 0.4 Total of current assets 63,385 645 II. Fixed assets Tangible fixed assets Building & structures 148 2 Machinery and vehicles 2 0.02 Tools, furniture and fixtures 11 0.1 Land 377 4 Total of tangible fixed assets 539 5 Intangible fixed assets 20 0.2 Investments and others Investment in securities 1,710 17 Stock of affiliated company 120 1 Credit (Claim in bankruptcy and etc.) 970 10 Long-term accounts receivable 976 10 Other investments 264 3 Less-allowance for doubtful receivable 1,510 15 Total of Investment and others 2,531 26 Total of fixed assets 3,092 31 Total assets 66,477 677-7 -

BALANCE SHEET 2 LIABILITIES (UNIT: MILLION YEN & MILLION US$) (1US$=J\98.23) As of March 31, 2009 J\ US$ I. Current liabilities Notes payable 2,946 30 Account payable on construction works 19,661 200 Accrued corporate and inhabitants taxes 110 1 Advanced received on construction works in progress 23,233 237 Accounts payable 434 4 Reserves for guarantees on completed 74 1 works contracts Reserve for construction losses 611 6 Other current liabilities 349 4 Total current liabilities 47,422 483 II. Fixed liabilities Deferred tax liabilities 103 1 Reserve for retirement allowances 6,812 69 Other fixed liabilities 290 3 Total fixed liabilities 7,205 73 Total liabilities 54,628 556 NET ASSETS I. Shareholders' Equity (1) Paid in capital 2,000 20 (2) Capital surplus Legal capital surplus 4,322 44 Total Capital surplus 4,322 44 (3) Earned surplus Other earned surplus 5,373 55 Earned surplus carried forward 5,373 55 Total Earned surplus 5,373 55 Total Shareholders' Equity 11,696 119 II.. Valuation and foreign exchange conversion adjustment (1) Other securities valuation adjustments 152 2 Total Net Assets 11,849 121 Total liabilities and net assets 66,477 677-8 -

INCOME STATEMENT (UNIT: MILLION YEN, MILLION US DOLLAR 1US$=J\98.23) Current Term for the period from April 1, 2008 to March 31, 2009 Amount J\ US$ I. Revenues Construction works completed 67,688 689 Development works sold 156 2 Gross sales 67,845 691 II. Cost of sales Cost of completed work 64,757 659 Cost of development works sold 91 1 Cost of sales 64,849 660 Gross profit of sales Gross profit of Construction works completed 2,931 30 Gross profit of development works sold 65 1 Gross profit of sales 2,996 31 III. Selling, general and administrative expenses 0 Total of selling, general and administrative expenses 2,646 27 Operating profit 349 4 IV. Non-operating profit Interest received/dividends 50 1 Profit accrued from derivatives valuation 232 2 Miscellaneous income 27 0.3 Non-operating profit 309 3 V. Non-operating expenses Interest paid 4 0.04 Cost of lawsuit on pneumoconiosis 95 1 Exchange rate loss 56 0.6 Security deposit on advance received 29 0.3 Miscellaneous expenses 4 0.04 Total Non-operating expenses 191 2 Ordinary profit 468 5 Special Income or losses VI. Special income Prior year's adjustments 101 1 Gain on sales of fixed assets 24 0.2 Gain on redemption of sales of membership 34 0.3 Gain on sales of investments in securities 27 0.3 Special income 188 2 VII. Special losses Write-down of investment securities 38 0.4 Other special losses 1 0.01 Special losses 39 0.4 Profit before income taxes for the term 616 6 Corporate inhabitants and enterprise taxes 66 0.7 Net Profit for the term 550 6-9 -

Statement of Changes in Net Assets Paid-in Capital Capital Surplus Legal Capital Surplus Shareholders Equity Earned Surplus Other Earned Surplus Earned Surplus Carried Forward Total Shareholders Equity Valuation and foreign exchange conversion adjustments Other securities valuation adjustments (Unit: million yen) Total Net Assets Amount brought forward 2,000 4,322 4,923 11,246 194 11,440 Change for the current term Dividend of surplus 100 100 100 Net profit for the term 550 550 550 Amount of change under items other than the Shareholders Equity for the current term 42 42 Total Change for the term 450 450 42 408 Term-end balance 2,000 4,322 5,373 11,696 152 11,849-10 -