< Translation >May 10, 2016

Consolidated Financial Results
for the Fiscal Year Ended March 31, 2016
<under Japanese GAAP>
Company Name:
Listing:
Securities code:
URL:
Representative:
Inquiries:

Yushin Precision Equipment Co., Ltd.
First Section of the Tokyo Stock Exchange6482
http://www.yushin.com
Mayumi Kotani, President and Representative Director
Masahito Fukui, Accounting Manager
Tel: +81-75-933-9168 (from overseas)
Scheduled date of annual general shareholders’ meeting:June 20, 2016
Scheduled date to commence dividend payments:
June 3, 2016
Scheduled date to submit annual securities report:
June 24, 2016
Preparation of supplementary materials on financial results: Yes
Holding of financial results briefing:
Yes (for analysts)(Amounts less than one million yen are omitted, unless otherwise noted)

1. Consolidated Financial Results for the FY2016 (from April 1, 2015 to March 31, 2016)(1) Consolidated operating results

Net sales

FY2016FY2015(Percentages indicate year-on-year changes)
Net income
attributable toOrdinary income
shareholders of theparent company

Operating income

Millions of yen%

21,148
17,79918.8(0.6)

Millions of yen%

Millions of yen%

3,086 33.9
2,304 (17.5)

2,921
2,542

14.9
(17.8)

Note: Comprehensive income

FY2016: 1,422 million yen [(38.7) %]Net income
per share

Diluted net
Return on equity
income per share

FY2016FY2015

Millions of yen%

1,908 13.4
1,683 (11.1)

FY2015: 2,320 million yen [(8.2) %]Ratio of ordinary Ratio of operating
income toincome tototal assets
net sales

Yen

Yen

%

%

%

109.14
96.26

-

7.9
7.4

9.9
9.1

14.6
12.9

Reference: Equity in earnings (losses) of affiliates

FY2016: - million yen

FY2015: - million yen(2) Consolidated financial position
Total assets

Net assets

Net assets
per share

Equity ratio

Millions of yen

Millions of yen%

Yen

29,40929,46324,71523,97083.3
80.6

1,401.54
1,357.36

As of March 31, 2016
As of March 31, 2015

Reference: Equity capital (Net assets less Non-controlling interests)
As of March 31, 2016: 24,509 million yen

As of March 31, 2015: 23,737 million yen

Yushin Precision Equipment Co., Ltd. (6482)(3) Consolidated cash flows
Net cash provided by(used in) operating
activities

Net cash provided by(used in) investing
activities

Net cash providedby (used in)financing activities

Millions of yen

Millions of yen

Millions of yen

Millions of yen

2,218
2,104

(5,105)
(256)

(677)
(560)

5,297
9,089

FY2016FY2015

Cash and cash
equivalents
at end of period

2. Cash Dividends
Annual dividends per share
1Q

FY2015FY2016FY2017(Forecast)

2Q

3Q

4Q

Total

Total cash
dividends(annual)Dividend
payout ratio(consolidated)

Ratio ofdividends to
net assets(consolidated)

Yen

Yen

Yen

Yen

Yen

Millions of yen

%

%

-

10.00
15.00

-

20.00
21.00

30.00
36.00

524
629

31.2
33.0

2.3
2.6

-

15.00

-

21.00

36.00

31.8

3. Consolidated Earnings Forecasts for the FY2017 (from April 1, 2016 to March 31, 2017)(Percentages indicate year-on-year changes)
OperatingincomeNet sales

Net income attributable
to shareholdersof the parent company

Ordinary
incomeNet income
per share

Millionsof yen%Millionsof yen%Millionsof yen%Millionsof yen%YenFirst six months
ending September
30, 2016

9,300

(6.3)

1,300

(13.5)

1,330

(7.9)

860

(15.2)

49.18

FY201720,000

(5.4)

3,000

(2.8)

3,000

2.7

1,980

3.7

113.22* Notes(1) Changes in significant subsidiaries during the period (changes in specified subsidiaries accompanying
changes in scope of consolidation): None
Newly added: Excluded: (2) Changes in accounting policies, changes in accounting estimates, and restatement
1) Changes in accounting policies due to revisions to accounting standards and other regulations: Yes
2) Changes in accounting policies due to other reasons:None3) Changes in accounting estimates:
None4) Restatement:
None(3) Number of issued shares (common stock)1) Number of issued shares at the end of the period (including shares of treasury stock)
As of March 31, 2016: 17,819,033 shares
As of March 31, 2015: 17,819,033 shares
2) Number of shares of treasury stock at the end of the period
As of March 31, 2016:
331,208 shares
As of March 31, 2015:
330,904 shares
3) Average number of outstanding shares during the period
FY2016:
17,487,964 shares
FY2015:
17,488,459 shares

Yushin Precision Equipment Co., Ltd. (6482)(Reference) Summary of Non-consolidated Financial Results
1. Non-consolidated Financial Results for the FY2016 (April 1, 2015 - March 31, 2016)(1) Non-consolidated operating results
Net sales
FY2016FY2015(Percentages indicate year-on-year changes)
Ordinary income
Net income

Operating income

Millions of yen%

15,52013,907%

Millions of yen%

Millions of yen

%

11.6
(3.1)

1,505 14.1
1,319 (18.1)

2,267
2,201

3.0
(2.5)

1,676
1,753

(4.4)
8.4

Net income per share

Diluted Net income
per share

Yen

Yen

95.88
100.26-FY2016FY2015

Millions of yen(2) Non-consolidated financial position
Total assets

Total net assets

Net assets
per share

Equity ratio

Millions of yen

Millions of yen%

Yen

26,11525,02722,501
21,51086.2
85.9

1,286.70
1,230.02

As of March 31, 2016
As of March 31, 2015
Reference: Equity capital (Net assets)

As of March 31, 2016: 22,501 million yen

As of March 31, 2015: 21,510 million yen* Information regarding the implementation of audit proceduresThis financial information included in this summary is out of scope of audit procedure under the
Financial Instruments and Exchange Act. Audit procedure under the Financial Instruments and Exchange
Act has not been completed at the date of submission of this summary.
* Cautionary statement with respect to forward-looking statements and other special remarks
The forecast above is based on the information currently available. A number of factors could cause
actual results to differ materially from expectations. For more information about these assumptions andnotes regarding the use of earnings forecasts, please refer to “1. Operating and Financial Review, (1)Analysis of operating results” on page 2 of [Attached Material].
* Disclaimer
This English version is not an official translation of the original Japanese document. In cases where any
differences occur between the English version and the original Japanese version, the Japanese version shallprevail. Yushin Precision Equipment Co., Ltd. shall accept no responsibility or liability for damages or loss
caused by any error, inaccuracy, misunderstanding or misspelling with regard to this translation. Thistranslation may be used only for reference purposes. Yushin Precision Equipment Co., Ltd. maintains theright to claim compensation from violators for any damage or loss it may suffer from the violation of these
conditions.

Yushin Precision Equipment Co., Ltd. (6482)[Attached Material]
INDEX
1. Operating and Financial Review ························································································ 2(1) Analysis of operating results ························································································· 2(2) Analysis of financial condition ······················································································ 3(3) Basic policy on allocation of profits and dividends······························································· 3
2. Management Policies ····································································································· 4(1) Fundamental management policy ···················································································· 4(2) Managerial indicators for targets····················································································· 4(3) Medium and long-term management strategies ···································································· 4(4) Issues to be addressed ································································································· 4(5) Other significant management issue ················································································· 4
3. Selection of Accounting Standards ····················································································· 4
4. Consolidated Financial Statements ····················································································· 5(1) Consolidated balance sheets ························································································· 5(2) Consolidated statements of income and consolidated statements of comprehensive income ··············· 7
Consolidated statements of income ················································································· 7
Consolidated statements of comprehensive income ······························································ 8(3) Consolidated statements of changes in net assets ······························································· 9(4) Consolidated statements of cash flows ············································································11(5) Notes to consolidated financial statements········································································12Notes related to Regarding premise of going concerns··························································12
Changes in accounting policies ·····················································································12Segment information etc. ····························································································12
Per share indexes ······································································································14
Significant subsequent events ·······················································································14
Order, backlog and sales ·····························································································15
Overseas sales ·········································································································15
5. Non-consolidated Financial Statements ··············································································16(1) Non-consolidated balance sheets ···················································································16(2) Non-consolidated statements of income ···········································································18(3) Non-consolidated statements of changes in net assets ··························································19

1Yushin Precision Equipment Co., Ltd. (6482)

1. Operating and Financial Review(1) Analysis of operating results1) Overview of business environment in fiscal year ended March 31, 2016 (“this fiscal year”)
In the fiscal year ended March 31, 2016, the economy of the United States remained steady along witha recovery of cooperate sector’s performance as well as improvements of the employment environment andthe individual consumption. However, geographical risks in Europe and Middle East were growing and theeconomic growth in China seemed as getting into a recession. The economy in some of South East Asian
countries also slowed down. And then there were decline of crude oil prices and volatility of financial
market. In those complex factors, the world economy was unstable during the period. Regarding theindustries relating to Yushin Group, demands on the industry of automotive and IT devices were strong
but in the last half of the period, some of IT device manufacturers took adjustments in the production
and there was also a strong yen trend. Then these occasions influenced to the market.
In these circumstances, Yushin Group has strived to expand operation in a new business area, todevelop new products and to obtain new world-class customers toward the medium-term managementtargets of net sales of 30,000 million yen and ordinary income of 5,000 million yen or more for the
FY2019. As the result, consolidated net sales increased by 18.8% year on year to 21,148 million yen which
is a new record for Yushin Group. Meanwhile, Yushin Group decided to discontinue an unprofitablebusiness, manufacturing and sales of semiconductor-related equipment, and devaluated inventories anddisposed fixed assets relating to the business. Even after the disposition, operating income increased by
33.9% year on year to 3,086 million yen and ordinary income increased by 14.9% year on year to 2,921
million yen, and net income attributable to shareholders of the parent company increased by 13.4% year on
year to 1,908 million yen.
Operating result by product category< Take-out robots >Net sales of take-out robots, which contribute to a labor-saving, increased
by 830 million yen (6.3%) from the previous FY to 13,923 million yen.
< Custom-ordered equipment >Net sales of custom-ordered equipment increased by 2,202 million yen(122.7%) from the previous FY to 3,997 million yen.
< Parts and maintenance service > Net sales of parts and maintenance service increased by 315 million yen(10.8%) from the previous FY to 3,227 million yen.
Operating result by segment category< Japan >Net sales increased by 11.6% from the previous FY to 15,520 million yen and operating
income increased by 14.1% from the previous FY to 1,505 million yen.
< North America > Net sales increased by 28.4% from the previous FY to 3,583 million yen and operating
income increased by 61.8% to 443 million yen.
< Asia >Net sales decreased by 3.1% from the previous FY to 5,208 million yen and operating
income increased by 1.5% to 799 million yen.
< Europe >Net sales increased by 195.4% from the previous FY to 1,884 million yen and operating
income increased by 214.2% from the previous FY to 229 million yen.
2) Business forecasts for the FY2017
As for the business environment surrounding the Yushin Group, it is assumed to be a severe
environment in Japan under a strong yen trend in a foreign exchange market and a diminishment in
effectiveness of economic policies operated by Japanese government and monetary policies taken by Bankof Japan. And as for the overseas, the economic growth in China is concerned to slow down, although theeconomy of the United States is expected to remain strong. Therefore, the world business environment willcontinue uncertain situation.
Under these circumstances, Yushin Group will extend the quality and scale of our business bydeveloping and distributing products to meet customers’ demands, and strengthening our sales
capabilities in worldwide, and also develop new customers for the take-out robots while expanding salesof custom-ordered equipment in a medical and a new business area. For the purpose of enhancing these all
efforts, Yushin Group aims to improve productivities and to promote operational efficiencies and cost
reducing activities by construction and utilizing of a new headquarters and factory.

2

Yushin Precision Equipment Co., Ltd. (6482)

Yushin forecasts its business performance for the FY2017, based on the current information available,
as follows.
(Millions of yen)
Net sales

Consolidated

Operating income

Ordinary income

3,000(Y/Y 2.8%)

3,000
Y/Y 2.7%

20,000(Y/Y 5.4%)

Net income attributable toshareholders of the parent company

1,980
Y/Y 3.7%(2) Analysis of financial condition
Overview of assets, liabilities and net assets< Assets >Total assets decreased by 54 million yen from the end of the previous fiscal year to 29,409 million yen.
This was mainly due to both increase of 4,426 million yen in Construction in progress and decrease of
3,793 million yen in Cash and deposits, 384 million yen in Work in process and 349 million yen in
Merchandise and finished goods.
< Liabilities >Total liabilities decreased by 799 million yen from the end of the previous fiscal year to 4,693 million
yen. This was mainly due to decrease of 1,003 million yen in Advances received.
< Net assets >Net assets increased by 745 million yen from the end of the previous fiscal year to 24,715 million yen
due to increase of Retained earnings by 1,296 million yen.
Overview of cash flow
The balance of cash and cash equivalents on March 31, 2016 decreased by 3,791 million yen from the endof the previous fiscal year to 5,297 million yen. Main reasons are as follows.
< Cash flow from operating activities >Income before income taxes was 2,858 million yen. After deducting 669 million yen in Income taxes
paid, cash flow from operating activities for the fiscal year ended March 31, 2016 was a net inflow of 2,218
million yen (it was a net inflow of 2,104 million yen in the previous fiscal year).
< Cash flow from investment activities >Due to 4,861 million yen in Purchase of property, plant and equipment, cash flow from investment
activities for the fiscal year ended March 31, 2016 was a net outflow of 5,105 million yen (it was a net
outflow of 256 million yen in the previous fiscal year).
< Cash flow from financing activities >Due to Cash dividends paid of 612 million yen, cash flow from financing activities was a net outflow of
677 million yen (it was a net outflow of 560 million yen in the previous fiscal year).
Reference: Trend of cash flow indexes
FY2012FY2013
FY2014FY2015FY2016
82.8%
83.4%
82.9%
80.6%
83.3%
Equity ratio based on market price127.7%
131.6%
199.9%
144.1%
120.5%*Notes: 1. Equity ratio: Shareholders’ equity / Total assets
Equity ratio based on market price: Total amount of shares at market price / Total assets
2. Amortization term and interest coverage ratio is not shown since the balance ininterest-bearing debt and interest payment is insignificant.
3. Each of the above indices is calculated by the consolidated financial results.
4. Total amount of shares at market price is calculated based on the number of shares
outstanding excluding treasury stock on this date.
Equity ratio(3) Basic policy on allocation of profits and dividends
Yushin regards the allocation of profits to shareholders as one of the most important management tasks. To
this end, Yushin makes efforts to maintain stable operating results and improve return on equity. Yushin’s
basic policy is to actively distribute profits to shareholders after taking into consideration each fiscal year’s
results. For the fiscal year ended March 31, 2016, a full-year dividend is planned to be 36 yen per share,comprising an interim dividend of 15 yen per share and a year-end dividend of 21 yen per share.
Yushin has a target at the realization of 30% or more of dividend payout ratio to consolidated net income
attributable to shareholders of the parent company. For the next fiscal year, Yushin plans to pay a full-year
dividend of 36 yen per share, comprising an interim dividend of 15 yen per share and a year-end dividend of
21 yen per share.
3

Yushin Precision Equipment Co., Ltd. (6482)

2. Management Policies(1) Fundamental management policy
Yushin’s fundamental policy is to contribute widely to society through the creation of innovativetechnology that enables customers to rationalize their production activities in plastic molding industry.
Yushin conducts its business so as to live up to the trust and expectations of its customers, shareholders,
suppliers, employees, local communities and all other stakeholders.
(2) Managerial indicators for targets
Yushin has set the medium-term management targets of net sales of 30,000 million yen and ordinary
income of 5,000 million yen for the FY2019. To this end, Yushin has set the targets of net sales of 20,000
million yen and ordinary income of 3,000 million for the FY2017.
(3) Medium and long-term management strategies
Yushin aims at becoming number-one across the board in the “take-out robot” industry, bydeveloping superior cost-effective products with its quality and performance that meet our customer
needs, and by conducting business even more aggressively in the global market and make effort toexpand sales of custom-ordered equipment in a new business area.
This will be achieved by the following product strategies:- Yushin developed a new take-out robot utilizing optimum design technology in 2010. This
technology has been applied hereafter to general purpose take-out robot. It is the technology which
can largely contribute to power-saving by reducing weight. Yushin will offer thisdefinitely-differentiated product by appealing the performance superiority such as high-speed
motion, vibration suppression and power-saving.
- Continuously develop medical-related businesses and a new business area as new domains thathave technological synergies.
Market strategies are as follows:- Yushin has developed a sales and service network for take-out robots in the U.S, Asia, andEurope. Yushin will continuously expand and strengthen the network in areas where business is
expected to grow, including South East Asia and Latin America, to develop a global business that
can adequately respond to worldwide customer purchases.
- By appearing superior performance of take-out robot with high-speed motion, vibration suppression
and power-saving, Yushin will aim to develop new customers in emerging countries where laborcosts are highly rising.
- Maximally utilize the production and development capacities of Technical center to respond to thesales increase in medical-related business and a new business area.
Other business growth strategy is as follows:- Yushin aims to improve productivities and promote operational efficiencies by construction andutilizing of a new factory.
(4) Issues to be addressed
In the existing business area, Yushin must reinforce its products including price competitiveness, andstrengthen its power of global marketing and develop world-class human resources who can sustain for
expanding our presence around the world.
In the new business area, aiming to establish multiple core businesses, Yushin must develop new
products that can manifest technological and/or sales synergies.
(5) Other significant management issue
There is no other significant management issue.

3. Selection of accounting standards
Yushin plans to continue its policy of generating consolidated financial statements according toJapanese standards in consideration of the fact Yushin does not conduct global funding and to enable thecomparison with other Japanese companies in the same sector.
With regard to the adoption of IFRS, Yushin will take into account the situation across various
domestic and international markets and take appropriate action.

4

Yushin Precision Equipment Co., Ltd. (6482)

4. Consolidated Financial Statements(1) Consolidated balance sheets
As of March 31, 2015
Amount%(Thousands of yen)
As of March 31, 2016
ChangeAmount%Amount<ASSETS>
Current assets
Cash and deposits

9,134,653

5,341,166(3,793,487)

Notes and accounts receivable trade

5,848,881

6,026,195

177,313

Merchandise and finished goods

1,111,488

762,329(349,158)

Work in process

1,010,085

625,413(384,672)

Raw materials and supplies

2,237,352

2,286,051

48,698Deferred tax assets

602,050

625,342

23,291

Other

455,397

320,955(134,441)

Allowance for doubtful accounts(25,952)(30,483)(4,530)Total current assets

20,373,958

69.2

15,956,972

54.3(4,416,986)

Noncurrent assets
Property, plant and equipment
Buildings and structures

1,725,817

1,855,686

129,868

99,29893,389(5,909)5,807,868

5,779,928(27,939)

Construction in progress

161,447

4,587,525

4,426,078

Other

300,409

120,459(179,949)

Machinery, equipment and vehicles
Land

Total property, plant and equipment
Intangible assets

8,094,840

27.5

12,436,989

42.3

4,342,148

161,8530.5

369,502

1.3

207,648

Investments and other assets
Investment securities

294,879

185,438(109,441)

Net defined benefit asset

346,848

266,874(79,974)

Other

191,834

193,840

2,005

Allowance for doubtful accounts

(443)

(14)

428

Total investments and other assets

833,1202.8

646,137

2.2(186,982)

Total noncurrent assets

9,089,814

30.8

13,452,630

45.7

4,362,815

Total assets

29,463,773

100.0

29,409,602

100.0(54,171)5

Yushin Precision Equipment Co., Ltd. (6482)

As of March 31, 2015
Amount%(Thousands of yen)
As of March 31, 2016
ChangeAmount%Amount<LIABILITIES>Current liabilities
Notes and accounts payable - trade2,363,099

2,169,103(193,995)

Accounts payable - other526,107776,774

250,666

Income taxes payable

265,529548,986

283,457

Advances received

1,282,839

278,867(1,003,971)

Provision for bonuses

235,000

236,000

1,000

Provision for directors’ bonuses

30,75029,960(790)

Provision for product warranties

179,131

148,441(30,689)

3,247

3,319

71

186,607

201,240

14,633

Deferred tax liabilities
Other
Total current liabilities
Noncurrent liabilities
Provision for directors’ retirement
benefits
Net defined benefit liability

5,072,311

17.2

4,392,694

14.9(679,616)

66,78066,780-38,72944,043

5,313

Deferred tax liabilities

237,922

123,350(114,571)

Other

77,88767,065(10,822)

Total noncurrent liabilities

421,3191.4

301,2391.0(120,080)

5,493,630

18.6

4,693,933

16.0(799,697)

Total liabilities<NET ASSETS>
Shareholders' equity
Capital stock

1,985,666

1,985,666-

Capital surplus

2,023,903

2,023,903-

Retained earnings

19,205,664

20,502,208

1,296,544

Treasury stock(352,005)(352,731)(725)

Total shareholders’ equity
Accumulated other comprehensive
incomeValuation difference on
available-for-sale securities
Foreign currency translation
adjustment
Remeasurements of defined benefit
plans
Total accumulated
other comprehensive income

22,863,228

77.6

24,159,047

82.1

1,295,818

107,003

33,920(73,083)

658,809

266,643(392,165)

108,70750,245(58,462)874,5203.0

350,808

1.2(523,711)

232,3930.8

205,8120.7(26,580)

Total net assets

23,970,142

81.4

24,715,668

84.0

745,526

Total liabilities and net assets

29,463,773

100.0

29,409,602

100.0(54,171)

Non-controlling interests

6

Yushin Precision Equipment Co., Ltd. (6482)(2) Consolidated statements of income and consolidated statements of comprehensive income
Consolidated statements of income%

FY2016
Amount(Thousands of yen)
Change%Amount17,799,020

100.0

21,148,591

100.0

3,349,571

Cost of sales

10,521,425

59.1

12,705,822

60.1

2,184,396

Gross profit

7,277,594

40.9

8,442,768

39.9

1,165,174

Selling, general and administrative
expenses

4,973,317

27.9

5,356,705

25.3

383,387

Operating income

2,304,276

12.9

3,086,063

14.6

781,786

FY2015
AmountNet sales

Non-operating income
Interest and dividends income

25,985

17,603(8,381)

Foreign exchange gains

183,867-(183,867)

Other

33,09044,716

11,626

Total non-operating income

242,943

1.4

62,3200.3(180,622)

Non-operating expenses
Sales discounts

1,041

941

(100)

-

224,180

224,180

Other

3,306

1,507

(1,799)Total non-operating expenses

4,348

0.0

226,629

1.1

222,280

2,542,871

14.3

2,921,754

13.8

378,883

Foreign exchange losses

Ordinary income
Extraordinary income
Gain on sales of noncurrent assets

4,554

120

(4,434)Gain on sales of investment
securities

19,1271,104(18,023)

Total extraordinary income

23,682Extraordinary loss
Loss on sales and retirement of
noncurrent assets
Total extraordinary losses

227

0.1

1,224

0.0

64,060(22,457)

63,832227

0.0

64,0600.3

63,8322,566,325

14.4

2,858,919

13.5

292,593

Income taxes – current

863,340

4.9

955,959

4.5

92,619

Income taxes – deferred(52,068)(0.3)(72,362)(0.3)(20,294)

1,755,053

9.9

1,975,321

9.3

220,268

71,573

0.4

66,6950.3(4,878)

1,683,479

9.5

1,908,626

9.0

225,146

Income before income taxes

Net income
Net income attributable tonon-controlling interests
Net income attributable to shareholdersof the parent company

7

Yushin Precision Equipment Co., Ltd. (6482)

Consolidated statements of comprehensive income(Thousands of yen)
FY2015
Amount
Net income

FY2016
AmountChange1,755,053

1,975,321

220,268

Other comprehensive income
Valuation difference on
available-for-sale securities
Foreign currency translation
adjustments
Remeasurements of defined benefit
plans, net of tax

53,586(73,083)(126,669)

443,005(420,998)(864,003)

68,602(58,462)(127,064)

Total other comprehensive income

565,193(552,544)(1,117,738)

2,320,247

1,422,777(897,469)

2,222,198

1,384,914(837,283)

98,04837,862(60,186)

Comprehensive income(Breakdown)Comprehensive income attributable toshareholders of the parent company
Comprehensive income attributable tonon-controlling interests

8

Yushin Precision Equipment Co., Ltd. (6482)(3) Consolidated statements of changes in net assets
FY2015(Thousands of Yen)
Shareholders’ equity
Capital stock
Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

1,985,666

Restated balance

1,985,666

Changes of items during theperiodDividends from surplus
Net income attributable toshareholders of the parent
company
Purchase of treasury stock
Increase (decrease)accompanying unificationof financial reporting dateof consolidated subsidiaries
Net changes of items otherthan shareholders’ equity
Total changes of items during
the period
Balance at the end of current
periodCapitalSurplus2,023,903

Retained earnings

Treasury
stock

Total
Shareholders’ equity

17,758,839(350,265)

21,418,143

91,8582,023,903

17,850,697

91,858(350,265)

21,510,001(524,661)(524,661)

1,683,479

1,683,479(1,740)(1,740)196,148

196,148--

1,354,967(1,740)1,353,226

1,985,666

2,023,903

19,205,664(352,005)

22,863,228

Accumulated other comprehensive income
Valuationdifference on
available-for-salesecurities

Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

53,416

Restated balance

53,416

Changes of items during theperiodDividends from surplus
Net income attributable toshareholders of the parent
company
Purchase of treasury stock
Increase (decrease)accompanying unificationof financial reporting dateof consolidated subsidiaries
Net changes of items otherthan shareholders’ equity
Total changes of items during
the period
Balance at the end of current
periodForeigncurrencytranslation
adjustment

Remeasurementsof defined benefit
plans

Total
accumulated
othercomprehensive
incomeMinority
interests

Total net
assets242,279

40,105335,801

121,980

21,875,926
91,858242,279

40,105335,801

121,980

21,967,784(524,661)
1,683,479(1,740)196,148

53,586

416,529

68,602538,718

110,412649,13153,586

416,529

68,602538,718

110,4122,002,358

107,003658,809108,707874,520232,393

23,970,142

9

Yushin Precision Equipment Co., Ltd. (6482)

FY2016(Thousands of Yen)
Shareholders’ equity
Capital stock
Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

1,985,666

Restated balance

1,985,666

Changes of items during theperiodDividends from surplus
Net income attributable toshareholders of the parent
company
Purchase of treasury stock
Increase (decrease)accompanying unificationof financial reporting dateof consolidated subsidiaries
Net changes of items otherthan shareholders’ equity
Total changes of items during
the period
Balance at the end of current
periodCapitalSurplus2,023,903

Retained earnings

Treasury
stock

Total
Shareholders’ equity

19,205,664(352,005)

22,863,228-

2,023,903

19,205,664(352,005)

22,863,228(612,081)(612,081)

1,908,626

1,908,626
(725)

(725)
-

-

-

1,296,544(725)

1,295,818

1,985,666

2,023,903

20,502,208(352,731)

24,159,047

Accumulated other comprehensive income
Valuationdifference on
available-for-salesecurities

Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

107,003

Restated balance

107,003

Changes of items during theperiodDividends from surplus
Net income attributable toshareholders of the parent
company
Purchase of treasury stock
Increase (decrease)accompanying unificationof financial reporting dateof consolidated subsidiaries
Net changes of items otherthan shareholders’ equity
Total changes of items during
the period
Balance at the end of current
periodForeigncurrencytranslation
adjustment

658,809

Remeasurementsof defined benefit
plans

Total
accumulated
othercomprehensive
incomeMinority
interests

Total net
assets108,707874,520232,393

23,970,142-

658,809108,707874,520232,393

23,970,142(612,081)
1,908,626(725)-(73,083)(392,165)(58,462)(523,711)(26,580)(550,292)(73,083)(392,165)(58,462)(523,711)(26,580)

745,526

33,920266,643

50,245350,808

205,81224,715,668

10

Yushin Precision Equipment Co., Ltd. (6482)(4) Consolidated statements of cash flows(Thousands of yen)

Net cash provided by (used in) operating activities
Income before income taxes
Depreciation and amortization
Increase (decrease) in allowance for doubtful
accounts
Increase (decrease) in provision for bonuses
Increase (decrease) in provision for directors’
bonuses
Increase (decrease) in net defined benefit liability
Interest and dividends income
Loss (gain) on sales of securities and investment
securities
Decrease (increase) in notes and accounts receivable- tradeDecrease (increase) in inventories
Increase (decrease) in notes and accounts payable- tradeIncrease (decrease) in other current liabilities
Other, net
SubtotalInterest and dividends income received
Proceeds from insurance income
Income taxes paid
Net cash provided by (used in) operating activities
Net cash provided by (used in) investing activities
Payments into time deposits
Payback of time deposits
Purchase of property, plant and equipment
Proceeds from sales of property, plant and equipment
Purchase of intangible assets
Purchase of investment securities
Proceeds from sales of investment securities
Net cash provided by (used in) investing activities
Net cash provided by (used in) financing activities
Purchase of treasury stock
Cash dividends paid
Payment of dividends to Non-controllingshareholders
Net cash provided by (used in) financing activities
Effect of exchange rate changes on cash and cash
equivalents
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at beginning of period
Increase (decrease) in cash and cash equivalents accompanying
unification of accounting period of consolidated subsidiaries

Cash and cash equivalents at end of period

11

FY2015
Amount

FY2016
AmountChange2,566,325
411,3962,858,919
394,028

292,593(17,367)(1,169)

6,810

7,979

21,0001,000(20,000)(3,750)

(790)

2,960

3,127
(25,985)

1,449(17,603)(1,678)
8,381(19,127)(1,104)18,023(200,364)(384,418)(184,054)(321,059)

466,911

787,971

100,319

27,655(72,663)

971,858(103,600)
3,398,970
25,97830,304(1,350,705)
2,104,547(664,127)
177,957
2,866,687
17,4483,582(669,359)
2,218,359(1,635,986)
281,557(532,282)(8,530)(26,721)681,345
113,811(19,409)
207,400(461,560)
6,204(18,954)(1,202)30,652(256,869)(2,728)(4,861,236)
916(244,369)
(211)
1,721
(5,105,907)

16,681(207,400)(4,399,676)(5,287)(225,414)
990(28,931)(4,849,037)(1,740)(524,726)(725)(612,098)

1,014(87,371)(34,072)(64,443)(30,370)(560,540)(677,268)(116,728)

245,528(226,549)(472,078)

1,532,666
7,506,558(3,791,365)
9,089,067(5,324,032)
1,582,509

49,842-(49,842)

9,089,067

5,297,701(3,791,365)

Yushin Precision Equipment Co., Ltd. (6482)(5) Notes to consolidated financial statements
Notes related to Regarding premise of going concerns
Non applicable
Changes in accounting policies
Adoption of Accounting Standard for Business Combination and other standards
With regard to the “Revised Accounting Standards for Business Combination” (AccountingStandards Board of Japan(ASBJ) Accounting Standard – ASBJ Statement No. 21 dated September 13,2013), the “Revised Accounting Standard for Consolidated Financial Statements” (AccountingStandards Board of Japan (ASBJ) Accounting Standard – ASBJ Statement No. 22 dated September 13,2013), and the “Revised Accounting Standards for Business Divestitures” (Accounting Standards
Board of Japan (ASBJ) Accounting Standard –ASBJ Statement No. 7 dated September 13, 2013) havebeen adopted from the current consolidated fiscal year under review. Accordingly, the way in which net
income is denoted has been changed, and the term minority interest has been changed to
non-controlling interests. In order to reflect such changes, the consolidated financial statements for theprevious consolidated fiscal year have been reclassified.
Segment information etc.
Segment information
1. Overview of reportable segment
Segments used for financial reporting are the Company’s constituent units for which separate
financial information is available and for which the Board of Directors performs periodic studies forthe purposes of determining the allocation of resources and evaluating performance.
Yushin carries out the development, production, sales and after-sales maintenance of take-out
robots for injection-molded products and peripheral equipment, including labor-saving systems. In
the domestic market, these operations are handled by the Company; overseas markets - North
America, Asia (South Korea, Taiwan, China, Indonesia, Vietnam, Malaysia, Thailand and India)
and Europe (UK) - are serviced by local subsidiaries, including Yushin America Inc. (US), Yushin
Korea Co., Ltd. (South Korea) and Yushin Automation Limited (Europe). The local subsidiaries are
independently managed units, with separately drafted strategies and activities.
Accordingly, Yushin's operations, based on its production, sales and after-sales maintenancesetups, are geographically grouped into four reportable segments: Japan, North America, Asia andEurope.
2. Method of calculating sales and profit (loss), identifiable assets, and other items by businesssegment reported
Accounting policies for the reportable business segments are the same as “Basis of Presenting
Consideration Financial Statements”.
Income by business segment reported is calculated based on operating income.
Inter-segment income and transfer are based on realized market price basis.

12

Yushin Precision Equipment Co., Ltd. (6482)

3. Information related to sales and profit (loss), identifiable assets, and other items for each reportablesegment
FY2015 (from April 1, 2014 to March 31, 2015)(Thousands of yen)

Reportable segment

Net sales
Sales to customers
Inter-segment sales
or transfers
Total
Segment profit
Segment assets
Other items
Depreciation andamortization
Increment of tangible& intangible assets

Total

Adjustment

Amounts
shown onconsolidated
statements ofincome *2

Japan

North
America

Asia

Europe9,295,490

2,782,414

5,086,432

634,681

17,799,020-

17,799,020

4,612,451

7,393

289,620

3,350

4,912,815(4,912,815)-

13,907,942

2,789,808

5,376,052

638,032

22,711,835(4,912,815)

17,799,020

1,319,724

274,049

788,452

73,1842,455,411(151,135)

2,304,276

17,232,145

2,202,478

4,343,719

1,538,820

25,317,163

4,146,609

29,463,773

216,088

27,972

22,92010,738

277,721

133,674

411,396

309,076

165,258

200,384

7,620

682,339-

682,339*1*Notes 1: Adjustment is as follows.
(1) The (151,135) thousand yen adjustment to segment profit includes eliminations for inter-segment
transactions of (19,626) thousand yen and inventory adjustments of (131,508) thousand yen.
(2) The 4,146,609 thousand yen adjustment to segment assets includes eliminations for inter-segment
transactions of (3,065,502) thousand yen and operating funds of surplus assets by the Company(cash and deposits, securities) and long-term investments funds (investments securities) of
7,212,112 thousand yen.
*Notes 2: Segment profit is adjusted to be consistent with operating income shown on the consolidated statements ofincome.

FY2016 (from April 1, 2015 to March 31, 2016)(Thousands of yen)

Reportable segment

Net sales
Sales to customers
Inter-segment sales ortransfers
Total
Segment profit
Segment assets
Other items
Depreciation andamortization
Increment of tangible& intangible assets

Total

Adjustment

Amounts
shown onconsolidated
statements ofincome *2

Japan

North
America

Asia

Europe10,818,516

3,564,300

4,885,210

1,880,562

21,148,591-

21,148,591

4,701,584

19,188323,428

4,383

5,048,584(5,048,584)-

15,520,101

3,583,489

5,208,639

1,884,946

26,197,176(5,048,584)

21,148,591

1,505,359

443,394

799,920

229,917

2,978,592

107,470

3,086,063

21,275,945

2,183,103

3,851,007

851,720

28,161,776

1,247,825

29,409,602

196,842

34,60525,246

11,560268,254

125,773

394,028

4,892,522

156,046

49,364

12,536

5,110,470-

5,110,470*1*Notes 1: Adjustment is as follows.
(1) The 107,470 thousand yen adjustment to segment profit includes eliminations for inter-segment
transactions of 103,549 thousand yen and inventory adjustments of 3,920 thousand yen.
(2) The 1,247,825 thousand yen adjustment to segment assets includes eliminations for inter-segment
transactions of (2,760,954) thousand yen and operating funds of surplus assets by the Company(cash and deposits, securities) and long-term investments funds (investments securities) of
4,008,780 thousand yen.
*Notes 2: Segment profit is adjusted to be consistent with operating income shown on the consolidated statements ofincome.

13

Yushin Precision Equipment Co., Ltd. (6482)

Per share indexes(Yen)
FY2015FY2016Book-value per share (BPS)

1,357.36

1,401.54

Earnings per share (EPS)

96.26

109.14*Notes 1: Net income per share fully diluted is not shown since there is none.
*Notes 2: The bases for calculating Earnings per share (EPS) are followings.
(Thousands of yen)
FY2015
A: Net income attributable to shareholdersof the parent company
B: Amount not attributable to generalshareholders
A-B: Net income attributable to shareholders of
the parent company for common shares
Average number of shares

FY2016

1,683,479

1,908,626--

1,683,479

1,908,626

17,488,459 shares

17,487,964 shares*Notes 3: The bases for calculating Book-value per share (BPS) are followings.
(Thousands of yen)
As of March 31, 2015
Total net assets
Amounts deducted from total net assets(Portion of non-controlling interest)
Net assets at fiscal year-end applicable tocommon shares
Number of common shares at fiscal year-end
used in calculating book-value per share

Significant subsequent events
Non applicable14

As of March 31, 2016

23,970,142

24,715,668

232,393

205,812(232,393)(205,812)

23,737,749

24,509,855

17,488,459 shares

17,487,825 shares

Yushin Precision Equipment Co., Ltd. (6482)

Order, backlog and sales(1) Orders
1) Order received
Products(Thousands of yen)
FY2015FY2016

Changes (%)

Take-out robots

14,112,436

13,339,156(5.5)

Custom-ordered equipment

3,359,124

2,500,196(25.6)

Parts and maintenance service

2,995,059

3,224,039

7.6

Total

20,466,620

19,063,392(6.9)2) Backlog of orders
Products(Thousands of yen)
As of March 31, 2015

As of March 31, 2016

Take-out robots

2,505,017

1,921,151(23.3)

Custom-ordered equipment

2,162,822

665,174(69.2)

Parts and maintenance service

198,765

195,081

(1.9)

Total

4,866,605

2,781,407(42.8)(Thousands of yen)

(2) Net sales
Products

Changes (%)

FY2015FY2016

Changes (%)

Take-out robots

13,092,125

13,923,022

6.3

Custom-ordered equipment

1,794,951

3,997,845

122.7

Parts and maintenance service

2,911,943

3,227,723

10.8

Total

17,799,020

21,148,591

18.8

Overseas sales
FY2015 (from April 1, 2014 to March 31, 2015)
North
AmericaI

Overseas sales

2,628,715

Asia

Europe8,051,773

959,906(Thousands of yen)
Other
Total
areas
395,635 12,036,030

II Consolidated net sales
III Ratio of overseas sales toconsolidated net sales (%)

17,799,020
14.8

FY2016 (from April 1, 2015 to March 31, 2016)
North
AmericaI

Overseas sales

3,665,829

45.2

5.4

Asia

Europe8,001,635

2,163,705

2.2(Thousands of yen)
Other
Total
areas
610,002 14,441,172

II Consolidated net sales
III Ratio of overseas sales toconsolidated net sales (%)

67.6

21,148,591
17.3

15

37.8

10.2

2.9

68.3

Yushin Precision Equipment Co., Ltd. (6482)

5. Non-consolidated Financial Statements(1) Non-consolidated balance sheets(Thousands of yen)

<ASSETS>
Current assets
Cash and deposits
Notes receivable - trade
Accounts receivable - trade
Merchandise and finished goods
Work in process
Raw materials and supplies
Prepaid expenses
Consumption taxes receivable
Deferred tax assets
Other
Allowance for doubtful accounts
Total current assets
Noncurrent assets
Property, plant and equipment
Buildings
Structures
Machinery and equipment
VehiclesTools, furniture and fixtures
Land
Lease assets
Construction in progress
Total property, plant and equipment
Intangible assets
Telephone subscription right
Software
Software in progress
Total intangible assets
Investments and other assets
Investment securities
Stocks of subsidiaries and affiliates
Investments in capital ofsubsidiaries and affiliates
Guarantee deposits
Deferred tax assets
Other
Allowance for doubtful accounts
Total investments and other assets
Total noncurrent assets
Total assets

As of March 31, 2015
Amount%As of March 31, 2016
Amount%ChangeAmount6,303,788
1,025,692
4,868,490
618,159
882,141
1,323,082
37,837
173,935
255,421506,502(700)
15,994,351

63.9

3,188,986
1,081,421
5,160,361
341,968
515,241
1,346,537
65,557102,232
361,596442,261(700)
12,605,465

48.3(3,114,801)
55,729291,871(276,190)(366,899)
23,45427,720(71,702)106,174(64,241)(3,388,885)

28.9

1,246,341
79,79521,000391
61,7945,490,953
12,804
4,587,525
11,500,607

44.0(117,181)(15,952)(5,871)(637)(165,636)(4,692)
4,584,829
4,274,856

0.2

11,43053,585
217,782
282,797

1.1

2,546
217,782
220,328

1,363,523
95,747
26,871
1,028
227,430
5,490,953
17,4972,696
7,225,750
11,43051,03962,469294,879
789,460

185,438
805,760(109,441)
16,299297,873

297,873-

27,55914,463321,332(443)
1,745,124
9,033,344
25,027,695

26,96072,643
338,417(14)
1,727,078
13,510,482
26,115,948(598)
58,18017,084428(18,046)
4,477,138
1,088,252

16

7.0
36.1
100.0

6.6
51.7
100.0

Yushin Precision Equipment Co., Ltd. (6482)

As of March 31, 2015
Amount%<LIABILITIES>Current liabilities
Notes payable - trade
Electronically recorded obligations- operating
Accounts payable - trade
Accounts payable - otherAccrued expenses
Income taxes payable
Advances received
Deposits received
Provision for bonuses
Provision for directors’ bonuses
Provision for product warranties
Other
Total current liabilities
Noncurrent liabilities
Lease obligations
Provision for directors’ retirement
benefitLong-term guarantee deposited
Total noncurrent liabilities
Total liabilities<NET ASSETS>
Shareholders’ equity
Capital stock
Capital surplus
Retained earnings
Legal retained earnings
Other retained earnings
Reserve for dividend equalization
General reserve
Retained earnings brought
forward
Total retained earnings
Treasury stock
Total Shareholders’ equity
Valuation and translation adjustments
Valuation difference on
available-for-sale securities
Total valuation and translation
adjustments
Total net assets
Total liabilities and net assets(Thousands of yen)
As of March 31, 2016
ChangeAmount%Amount56,91647,272(9,643)-652,843652,8432,295,316
453,294
72,119122,346
49,691
14,124
235,000
30,75097,5008,983
3,436,042

1,325,768
523,060
100,737
435,890
60,73425,154
236,000
29,96096,0004,227
3,537,649(969,547)
69,76528,617
313,543
11,042
11,0301,000(790)(1,500)(4,756)
101,606

13.7

13.5

13,5199,300(4,218)66,78066,780-660
80,9590.3

660
76,7400.3(4,218)3,517,002

14.1

3,614,390

13.8

97,387

1,985,666
2,023,903

7.9
8.1

1,985,666
2,023,903

7.6
7.8

-

286,314286,314-1,000,000
8,700,000

1,000,000
8,700,000-

7,759,810

8,824,484

1,064,673

17,746,125(352,005)
21,403,689

70.9
(1.4)
85.5

18,810,799(352,731)
22,467,637

72.0
(1.4)
86.0

1,064,673(725)
1,063,948

107,003

0.4

33,9200.1(73,083)

107,003

0.4

33,9200.1(73,083)

21,510,693
25,027,695

85.9
100.0

22,501,557
26,115,948

86.2
100.0

990,864
1,088,252

17

Yushin Precision Equipment Co., Ltd. (6482)(2) Non-consolidated statements of income%

FY2016
Amount(Thousands of yen)
Change%Amount13,907,942

100.0

15,520,101

100.0

1,612,158

Cost of sales

9,002,644

64.7

10,235,848

66.0

1,233,204

Gross profit
Selling, general and administrative
expenses
Operating income

4,905,298

35.3

5,284,252

34.0

378,953

3,585,574

25.8

3,778,892

24.3

193,318

1,319,724

9.5

1,505,359

9.7

185,635

FY2015
AmountNet sales

Non-operating income
Interest income

10,7208,597(2,123)

Dividends income

825,121726,971(98,149)

Purchase discounts

12,855

14,2701,414Foreign exchange gains

19,358-(19,358)

Other

17,10523,296

6,191

Total non-operating income

885,160

6.4

773,135

5.0(112,025)

Non-operating expenses
Sales discounts

662

941

278

-

8,928

8,928

Other

2,833

1,355

(1,477)

Total non-operating expenses

3,496

0.0

11,2250.1

7,729

2,201,389

15.8

2,267,269

14.6

65,880Foreign exchange losses

Ordinary income
Extraordinary income

Gain on sales of noncurrent assets
Gain on sales of investment
securities
Total extraordinary income

5

-

(5)

19,1271,104(18,023)

19,133

0.1

1,104

0.0

(18,028)Extraordinary loss
Loss on sales and retirement of
noncurrent assets
Total extraordinary losses

220

63,801

63,581220

0.0

63,801

0.4

63,5812,220,302

16.0

2,204,572

14.2(15,730)

Income taxes - current

473,576

3.4

656,218

4.2

182,641

Income taxes - deferred(6,580)0.0(128,401)(0.8)(121,821)

1,753,306

12.6

1,676,755

10.8(76,550)

Income before income taxes

Net income

18

Yushin Precision Equipment Co., Ltd. (6482)(3) Non-consolidated statements of changes in net assets
FY2015(Thousands of Yen)
Shareholders’ equity

Retained earnings

Capital surplus

Other retained earnings

Capitalstock

Balance at the beginningof current period
Cumulative effects ofchanges in accounting
policies
Restated balance
Changes of items during
the period
Dividends fromsurplus
Net income
Purchase of treasurystock
Net changes of items
other thanshareholders’ equity
Total changes of items
during the period
Balance at the end ofcurrent period

1,985,666

1,985,666

Legalcapitalsurplus

Total
CapitalsurplusLegalretainede
ernings

2,023,903

2,023,903

286,3142,023,903

2,023,903

Restated balance

Retainedearnings
brought
forwardTotal
retainedearnings

1,000,000

8,700,000

6,439,307

16,425,622

91,85891,8586,531,165

16,517,480(524,661)(524,661)

1,753,306

1,753,306

1,000,000

8,700,000

-

-

-

-

-

1,228,645

1,228,645

1,985,666

2,023,903

2,023,903

286,3141,000,000

8,700,000

7,759,810

17,746,125

Valuation and translation adjustments

Treasury
stock

Total
Shareholders’equityValuation difference
on available-forsale securities

Total Valuationand translation
adjustments

Total net assets(350,265)

20,084,926

53,41653,416

20,138,343

91,858(350,265)

Changes of items during theperiodDividends from surplus
Net income
Purchase of treasury stock
Net changes of items otherthan shareholders’ equity
Total changes of items
during the period
Balance at the end ofcurrent period

Generalreserve-

Shareholders’ equity

Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

286,314

Reserve fordividend
equalization(1,740)20,176,784

91,85853,41653,416

20,230,201(524,661)(524,661)

1,753,306

1,753,306(1,740)(1,740)53,58653,58653,586(1,740)1,226,904

53,58653,586

1,280,491(352,005)

21,403,689

107,003

107,003

21,510,693

19

Yushin Precision Equipment Co., Ltd. (6482)

FY2016(Thousands of Yen)
Shareholders’ equity

Retained earnings

Capital surplus

Other retained earnings

Capitalstock

Balance at the beginningof current period
Cumulative effects ofchanges in accounting
policies
Restated balance
Changes of items during
the period
Dividends fromsurplus
Net income
Purchase of treasurystock
Net changes of items
other thanshareholders’ equity
Total changes of items
during the period
Balance at the end ofcurrent period

1,985,666

LegalcapitalsurplusTotal
capitalsurplusLegalretainedearnings

2,023,903

2,023,903

286,314

Restated balance

1,985,666

2,023,903

Retainedearnings
brought
forwardTotal
retainedearnings

1,000,000

8,700,000

7,759,810

17,746,125

2,023,903

286,3141,000,000

8,700,000

7,759,810

17,746,125(612,081)(612,081)

1,676,755

1,676,755

-

-

-

-

-

-

1,064,673

1,064,673

1,985,666

2,023,903

2,023,903

286,3141,000,000

8,700,000

8,824,484

18,810,799

Valuation and translation adjustments

Treasury
stock

Total
Shareholders’equityValuation difference
on available-forsale securities

Total Valuationand translation
adjustments

Total net assets(352,005)

21,403,689

107,003

107,003

21,510,693(352,005)

Changes of items during theperiodDividends from surplus
Net income
Purchase of treasury stock
Net changes of items otherthan shareholders’ equity
Total changes of items
during the period
Balance at the end of current
periodGeneralreserve-

Shareholders’ equity

Balance at the beginning ofcurrent period
Cumulative effects ofchanges in accounting
policies

Reserve fordividend
equalization(725)

21,403,689

107,003

107,003

21,510,693(612,081)(612,081)

1,676,755

1,676,755

(725)

(725)
(73,083)(73,083)(73,083)(725)

1,063,948(73,083)(73,083)

990,864(352,731)

22,467,637

33,92033,92022,501,557

20