Financial Statements
KINKI NIPPON TOURIST CO., LTD.
CONSOLIDATED BALANCE SHEETS
December 31,2011 and 2010
Millions of Yen |
||
ASSETS |
2011 |
2010 |
CURRENT ASSETS: |
||
Cash and deposits |
||
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 |
||
Millions of Yen |
||
LIABILITIES |
2011 |
2010 |
CURRENT LIABILITIES: |
||
Accounts payable trade |
||
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 |
||
KINKI NIPPON TOURIST CO., LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
Years ended December 31,2011 and 2010
Millions of Yen |
||
2011 |
2010 |
|
Revenues: |
||
Commissions |
||
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) |
||
Yen |
||
Amounts per share of common stock: |
||
Net income(loss) |
|
|
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 |
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 |
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 |
23 |
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) |
80 |
|||||
Total fluctuations in the period |
80 |
566 |
||||
Balance at December 31,2010 |
75 |
2,927 |
||||