Financial Statements

PDF

KINKI NIPPON TOURIST CO., LTD.
CONSOLIDATED BALANCE SHEETS

December 31,2011 and 2010


Millions of Yen
ASSETS
2011
2010
CURRENT ASSETS:
Cash and deposits
32,630 35,314
Marketable securities
-
-
Notes and accounts receivable trade
21,502 24,009
Allowance for doubtful accounts
(79) (47)
Inventories
97 86
Advances paid to suppliers
9,690 9,888
Deferred tax asset
139 57
Prepaid expenses and other current assets
2,412 1,910
Total current assets
66,394 71,218
PROPERTY AND EQUIPMENT, at cost:
Land
2,262 2,273
Buildings
4,294 4,249
Equipment
3,364 2,777
9,921 9,300
Accumulated depreciation
(5,378)
(5,105)
Total property and equipment
4,543 4,195
INTANGIBLE ASSETS
Software
7,884 4,549
Goodwill
131 321
Other
121 130
Total intangible assets
8,137 5,001
INVESTMENTS AND OTHER ASSETS:
Investment securities
2,817 2,605
Lease deposits
4,586 5,134
Long-term loans receivable
396 307
Allowance for doubtful accounts
(416) (725)
Deferred tax asset
233 241
Other assets
6,071 6,099
Total investments and other assets
13,688 13,663
Total assets
92,763
94,078

Millions of Yen
LIABILITIES
2011
2010
CURRENT LIABILITIES:
Accounts payable trade
12,594 13,945
Advances received
65,864 68,696
Employees' savings deposits
807 842
Short-term debt
3,000 -
Accrued income taxes
341 281
Deferred tax liability
16 28
Accrued expenses and other current liabilities
1,692 1,440
Total current liabilities
84,322 85,235
SEVERANCE AND RETIREMENT
ALLOWANCE
2,019 1,430
DEFERRED TAX LIABIILITY
-
-
ALLOWANCE FOR LOSSES ON UNCOLLECTED
GIFT COUPON FOR FUTURE USE
874 1,394
OTHER LONG-TERM LIABILITIES
2,619 3,657
Total liabilities
5,512 6,481
STOCKHOLDERS' EQUITY:
Common stock,
Authorized -240,000,000 shares
Issued -96,175,121 shares

7,579

7,579
Capital surplus
4,812 4,812
Retained earnings
(8,992) (9,703)
Treasury stock
(142) (155)
Total stockholders' eouity
3,256 2,532
APPRAISAL AND TRANSLATION DIFFERENCES
Net unrealized holding gains on securities
(137) (61)
Gains or losses on deffered hedge accountings
(162) (243)
Foreign currency translation adjisument
(103) 23
Total appraisal and translation differences
(404) (281)
MINORITY INTERESTS
75 110
Total Net Assets
2,927 2,361
Total liabilities and Net Assets
92,763
94,078

KINKI NIPPON TOURIST CO., LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS

Years ended December 31,2011 and 2010


Millions of Yen
2011
2010
Revenues:
Commissions
54,736 61,217
Other
1,819 2,326
56,556 63,544
 
Operating expenses
55,423 61,908
Operating income(loss)
1,132 1,636
 
Other income(expense)
Interest and dividend income
232 264
Interest expense
(216) (140)
Exchange gains(losses)
(78) (380)
Gain on revision of retirement benefit plan
- 6,407
Loss on abolishment of retirement benefit plan
- (7,230)
Litigation settlement
239 -
Special retirement expenses
- -
Equity in earnings(losses)of affiliates
(14) 10
Other, net
(255) (122)
(92) (1,192)
Income(loss)before income taxes

1,040

443

Income taxes current
435 346
Income taxes deferred
(72) (121)
Minority interests in income of subsidiaries
33 95
Net income(loss)
711 314
Yen
Amounts per share of common stock:
Net income(loss)

7.50

3.33

Cash dividends applicable to the year
0.00 0.00

KINKI NIPPON TOURIST CO., LTD.
Consolidated Statements of Changes to Stockholders' Equity
Current fiscal year(January 1,2011-December31,2011)


(Millions of Yen)
Stockholders' Equity
Common stock
Capital surplus
Retained earnings
Treasury stock
Total stockholders'
equity
Balance at
December 31,2010
7,579
4,812
9,703
155
2,532
Fluctuations in the period
         
Net Income
711
711
Acquisition of treasury stock
0
0
Effect of change in
equity ratio
13
14
Fluctuations other than stockholders' equity in the period(net)
-
Total fluctuations in the period
-
-
711
13
724
Balance at December 31,2010
7,579
4,812
8,991
142
3,256
Appraisal and Translation Differences

Minority intersts

Total Net Assets
Net unrealized holding gains on securities
Gains or losses on deffered hedge
Foreign currency translation
Total appraisal and translation differences
Balance at December 31,2009
61
243
23
281
110
2,361
Fluctuations in the period
 
Net Income
711
Acquisition of treasury stock
0
Effect of change in
equity ratio
13
Fluctuations other than stockholders' equity in the period(net)
76
80
127
122
34
157
Total fluctuations in the period
76
80
127
122
34
566
Balance at December 31,2010
137
162
103
404
75
2,927