21322* IR * 2 * 1 *1 *2 *3 IRIR *4 *5 *6 *7 *8 * 4 * 3 * 7 * 3 FATCA VBI VBI M&A M&A * 4 * 7 * 5 ALM * 9 * 8 * 8 * 6
|
|
|
- かずし こいたばし
- 5 years ago
- Views:
Transcription
1 J. J.C. M VBI J.C.
2 21322* IR * 2 * 1 *1 *2 *3 IRIR *4 *5 *6 *7 *8 * 4 * 3 * 7 * 3 FATCA VBI VBI M&A M&A * 4 * 7 * 5 ALM * 9 * 8 * 8 * 6
3 J.C. Flowers & Co. LLC 9 GE YES BANK LIMITED VBI
4 Go 4 Healthway Medical Development T JRVIEW ALTTE ATM
5
6 ,79 54,495 51,79 62, ,24 683,644 9,29,335 5,457, ,628 4,292,464 1,842, % 8.62% 16,65 87,769 6,23 574,47 4,863 [1,456] 413,232 16,75 6,43 24,6 512,24 627,657 8,69,672 5,362, ,936 4,136,827 1,873, % 1.16% 1,321,27 1,368,571 15,19 332,798 4,83 [1,51] ,555 28,74 27,24 29,14 512,24 76,975 8,95,513 5,753, ,9 4,28,627 1,794, % 8.59% ,12 1,15 623,118 4,991 [1,426] ,464 28,158 25,764 25, ,24 647,238 8,882,534 5,374, ,15 4,281,926 2,3, % 8.93% 186, ,652 5, ,945 4,848 [1,45] ,77 26,888 2,35 25,35 512,24 63,116 8,94,569 5,537, ,794 4,125,538 2,22, % 7.3% 1,58,92 1,17,826 14, ,638 5,476 [1,578] [ ] TSB Go / ALM
7 ,99 1, , , , ,97 1,842,344 4,292,464 77,95 161,81 9,29,335 5,252,935 24,6 262,342 24,99 63,759 8,345,69 683,644 9,29,335 22,675 1,873,493 4,136, ,716 18,633 8,69,672 5,184, ,84 294, ,44 465,698 7,982,14 627,657 8,69, ,177 1,794,747 4,28, , ,925 8,95,513 5,544,368 29,88 45, ,58 535,57 8,198,537 76,975 8,95, ,941 2,3,441 4,281, , ,964 8,882,534 5,58, , , ,216 56,399 8,235, ,238 8,882, ,195 2,22,124 4,125, , ,33 8,94,569 5,384, , ,19 191, ,72 8,31,453 63,116 8,94, , ,2388 9, , ,947 2,95957, ,69
8 Interim Report Interim Report GAAP Interim Report % % 1,
9 && , , %2.8% % Tier I % %Tier I %12.% , %4.8%
10 Tier I ROA ROE 1 2 Tier I , ,179 2,34 42,819 5,52 1,719 88,825 53,746 2,776 1,582 7,183 5,52 82,352 5,122 6,472 88, % 9.8% 18,867 41,856 87,461 67,915 81,86 6,374.6% 8.9% 65.3% 62.2% 2, % % , ,181 17,947 42,86 4,53 1,439 89,55 57, ,735 6,193 4,53 81,985 5,122 7,69 89, % 12.% 19,374 42,648 89,674 73,676 82,721 6,953.6% 8.6% 7.2% 66.9% 2,19 4.8% % 1, ,99 1, , ,879 18,423 42,924 5,11 1,618 9,293 54,575 2,623 2,4 7,192 5,11 83,456 5,122 6,836 9, % 1.4% 2,143 42,462 88,195 7,54 81,638 6,556.6% 8.6% 65.4% 65.8% 2, % %
11 ,1548% ,21, ,15 47% (1) 1EPSEPS 1EPS EPS ROEROTE ROEROTE GAAP 2. ROEROTE %.1%.7% 8.6% 1.4% 1.% 8.6% 2.1% 1.7%
12 %.39% GAAP GAAP 2.8%2.3% 1 A 1 B AB 2 C D=B+C AD GAAP 2.94% *** 2.5%.39% ***.47% 2.3%.48% 2.2% ,648 5,911 19,374 4,214 72,148 57, , ,433 1,869 1, ,358 73,676 7,863 6,336 1,527 72, % *** 2.61% ***.53% 2.8%.51% 2.1% ,856 5,634 18,867 3,765 7,124 53,457 2,892 6, ,158 1,64 1, ,836 67,915 3,554 5,764 2,29 7, % *** 2.53%.43% ***.51% 2.2%.5% 2.3% 1, , ,472 42,462 5,684 2,143 4,28 72,499 54,52 2,815 6, ,618 1,769 1, ,98 7,54 3,978 5,937 1,958 72, % % ,148 5,911 66, % % ,124 5,634 64, % % 1, , ,116 72,499 5,684 66,
13 ALM
14 , , ,
15 GAAP
16 GAAP Interim Report Financial Statement GAAP SPC , , , , , ,99 1,286 1, , ,99 1, ,
17 , , , ,99 1, , & & 2541
18
19 REIT
20
21 TSB Go ,
22 ,
23 GE
24 ALM ALM ,949 7,625 2, ,198 49,877 7, , ,929 8,817 2, ,
25 Tier I 5% Tier II 45% 5% PDLGD 8% 8% Tier I 1 = ,24 512,24 79,461 17,288 72,558 2,653 1,475 1,238 6,173 57,547 35,394 12,487 9,555 2,358 68,832 24,73 8, ,798 29,358 14,44 178,77 178,77 5,824 39,172 2, ,56 71, ,87 4,443,342 87, ,29 368,595 5,847, % 12.24% 512,24 512,24 79, ,873 72, ,222 6,519 57,791 31,985 1,72 9,522 8,86 652,525 24,222 8, ,461 27, ,88 178, ,431 4,881 41,776 8,86 1,26 5,77 62, ,641 4,98,26 776, , ,54 5,443, % 14.12% ,24 512,24 79,461 81,972 72,558 2,569 1,31 59,625 56,516 38,271 14,263 9,715 23,38 573,878 23,443 8, ,653 28, , , ,439 6,194 36,764 23, ,292 72, ,875 4,458,789 82,58 221,32 369,12 5,869, % 11.71% II % 15 3
26 Shinsei FinanceCaymanLimited % Shinsei Finance IICayman Limited % , % 18, % Shinsei Finance IIICaymanLimited
27 Shinsei Finance IVCaymanLimited 267 2, % , % 277 4, % 5, LIBOR Shinsei Finance VCaymanLimited
28 ,1 9,1 2,9 9 1,2,9,1,18 3,4,5,6,7,8,9,1, ,4,5,6,9,1,12 9,13 14, ,1,16 9,1, ,897 18,86 78,57 19,83 112, ,97 233,847 1,842,344 4,292,464 33,857 23,59 77,95 52,716 68, , ,32 161,81 9,29,335 5,252,935 24,6 262,342 17,94 47,69 24,99 719, ,8 174,286 63,759 7, , , ,32 8,345,69 512,24 79,461 17,288 72, ,395 3,825 11,65 1,475 6,35 1,238 62, ,644 9,29, ,563 53,216 51,557 99, , ,31 1,794,747 4,28,627 37, , ,598 49,956 61, ,8 453,36 143,925 8,95,513 5,544,368 29,88 45,867 12, 6, ,58 619, ,9 189, ,57 4, , , ,36 8,198, ,24 79, ,873 72,558 65,981 1,842 9, ,332 1,222 61,13 76,975 8,95, ,89 38,387 31,927 12, ,941 26,167 2,3,441 4,281,926 22, , ,535 55,23 73, ,789 55, ,964 8,882,534 5,58, , ,624 23,77 139,44 158, , ,4 163,525 56,41 4, , , ,232 8,235, ,24 79,461 81,972 72,558 61,8 1,73 11,694 2,569 15,338 1,31 6, ,238 8,882,
29 ,464 74,155 64,77 8,618 19,519 11,381 71,315 15,92 163,35 17,961 11,65 2,68 2,542 1,771 1,88 47,13 7,441 15,192 28, , ,555 1,791 25, ,555 72,562 62,768 8,238 22,667 8,48 7,86 13,19 157,851 17,59 11,198 2,51 2,992 11,1 1,57 49,875 72,231 6,166 28, ,241 27,63 1,89 3,145 1,254 28,857 1,617 27, ,555 2, , ,467 23,971 1, ,79 147, ,56 17,28 4,39 22, ,266 33, ,584 36,149 23,66 5,264 5,467 21,134 2,669 99, ,798 29,998 54,495 1,162 1,782 53, , ,614 3,534 51, ,614 8,98 4, , ,713 58,319 4, , ,923 2, ,14 27,213 1,927
30 ,24 512,24 79,461 79,461 58,863 2,653 25,764 23,19 81,972 72,558 72, ,97 2,653 25,764 23,19 61, ,24 512,24 79,461 79,461 58,863 2,653 51,79 48,425 17,288 72,558 72, ,97 2,653 51,79 48, , ,24 512,24 79,461 79,461 17,288 2,653 27,24 24, ,873 72,558 72, ,395 2,653 27,24 24,585 65,981
31 ,73 11, ,694 1,117 1,452 1,452 2,569 13,545 1,792 1,792 15,338 1, ,31 61,877 1,682 1,682 6, ,657 2,653 25,764 3,528 19,58 647, ,499 4,499 3,825 11, ,65 1,117 2,592 2,592 1,475 13,545 7,24 7,24 6,35 1, ,238 61, , ,657 2,653 51,79 7,562 55, , ,825 1,982 1,982 1,842 11,65 2,54 2,54 9,65 1, , ,332 1, ,222 62,315 1,211 1,211 61,13 683,644 2,653 27,24 1,254 23,33 76,975
32 ,926 5,228 3,68 1, ,268 8,567 3, , ,155 17,961 2,247 2,77 9, ,265 17, , ,17 138,352 16, , ,55 4,278 8,97 82,153 19,913 9,186 3,827 12,7 7,176 74, 14, , , , , ,875 1,52 7,36 3, ,39 18, , ,834 36,149 5,324 5,27 31, ,231 64,55 153,821 68,69 26,515 31, ,287 2,51 8,776 63,25 22,312 94,996 4,69 11,521 14,798 32,1 7, ,77 26, ,743 5,499 59,437 16, , ,63 5,15 3,45 1,767 1, ,887 2, , ,562 17,59 1,52 1,574 9, ,27 33,49 85,34 291,428 4, ,474 97,928 1,871 26,221 44,97 15,794 32,473 5,94 13,147 4,37 25, ,935 13, ,915 7,994 66,467 1,
33 ,429,95 1,3, ,941 39,64 31,639 1,96 1,961 14, , ,653 3,76 5, , , , ,549,411 8,2, ,914 85,27 9,342 3,29 4,249 14, ,769 1, 6,349 5, 262 1,43 2,653 3,145 6, , , , , ,565 39,167 39,82 43,296 1,551 2, ,12 2,4 5, 9, ,653 3,152 1, , ,47 623,118
34 Comox Holdings Ltd ATM
35 , , , GE
36 ,372 9, ,258 1, ,117 35, , , , ,52 1, ,172 41,776 1,927 2, ,38 41,629 51,172 27,633 2,577 12, , , ,92 3, ,219 15,213 8,125 8,134 56
37 ,957 1,953 15,484 58,789 4,171 4,2 872,77 641,58 121, ,57 84,14 77,796 42,298 44,45 2,558 2, , 12, 43,945 57, ,89 328,168 1,159 13,787 2,483 2, , ,544 5,13 8,585 13,478 13,29 16,718 18,498 4,473 2, ,546 13,787 1,788 1, ,654 64,283 4, ,82,64 3,774, ,636,321 3,596, ,817 38, ,655 37,64 5,26 5,79 35,394 31, ,487 1, , 89, ,675 17, ,675 26, ,722 43, ,669 3,993 4,734 3, ,773 38,294 38,429 3,68 3,45 1,999 1,767 9,76 2,663 3,29 1, , ,878 52,785 57
38 ,75,346 2,75,346 2,75,346 2,75,346 96,427 96,427 96,427 96, , ,75,346 2,75,346 2,75,346 2,75,346 96,427 96,427 96,427 96, , ,89 724,563 72,144 11, , , , ,479 6,976 6,86 2,817 2, , , ,165 55,972 14,94 54, ,156 42,518 12,91 41, ,889 29,882 1,465 29, ,567 19,394 7,448 19, ,285 9,963 5,83 1,55 5 3,557 14,733 4,541 16,469 47, ,465 55, ,479
39 ,11 3, ,684 15,862 21,695 19, ,497 4, ,99 19,351 23,597 23, *1 6 7 *1 8 9 *2 1* *3 *4 648,897 18,86 78,57 19,83 66,965 44,338 31,89 233, ,89 1,94,814 36,557 4,292, ,328 4,171, , ,817 12,111 1, ,886 7,627,249 5,252,935 24,6 262,342 17,94 47,69 15, ,292 82,8 174,286 6,929,344 17,733 16,521 34, ,897 18,86 78,948 19,83 66,965 44,64 31,89 238, ,174 1,94,814 3,286 4,248,691 2, ,528 7,725,86 5,267,724 24,58 262,768 17,94 47,69 15, ,119 82,8 171,91 6,94,172 17,733 16,521 34, ,577 9,365 6,271 77, ,641 98,557 14, ,172 3,194 1,829 *1 *2389,3134,983 *3 *4 511,32 4,46 59
40 *1 6 7 *1 8 9 *2 1* *3 724,563 53,216 51,557 52,793 45,432 62,764 21, ,73 1,45,932 38,775 4,28,627 11,376 4,17,251 27,728 38,19 12,41 1, ,422 7,595,547 5,544,368 29,88 45,867 12, 6,216 46, ,344 17,9 189,142 6,942,81 23,765 12,254 36,2 724,563 53,563 51,557 52,793 46,355 62, , ,639 1,45,932 3,587 4,169,2 27, ,492 7,671,224 5,553,946 29,74 45,919 12, 6,216 46, ,852 17,9 19,438 6,952,223 23,765 12,254 36, ,15 6,935 8,187 61, ,7 75,677 9, ,491 1,296 9,422 *4 *1 *2361,64128,63 *3 *4 453,36 3, CDS 5 6 7
41 CDS MTN 3 CDS CDS P7879 P8 P8 *1*2 *1*2 *1 *21, ,751 6,77 72,829 12,819 57,681 7,51
42 ,257281, , ,575 1,84 4,353 1, , , ,575 1,84 19,353 15, ,614 2,325 2,335 4,558,713 4,99, , ,154 1,124,526 92,97 11,49 3,28 7,693 5,6,527 5,125, ,556 1,83,435 1,453, ,9 16, , ,222 1,992 5, , , ,222 1,992 16,993 12, ,171 6,895 6,42 4,658,96 4,281, ,66 679,78 1,314,84 51,432 62,244 39,745 17,776 5,764,173 5,321, , ,32 1,548, ,26 11,525
43 ,417 22,475 55,253 5,25 32,24 33,869 29,417 22,475 55,253 49,338 4,744 41, ,72 11, ,54 931,85 918, , , ,4 2,2,346 2,46, ,222 18,765 37,211 2,677 26,427 41,88 31,222 18,765 37,211 33, ,11 724,366 93, , , , , , ,931 1,586,786 1,494,297
44 ,489 4, ,649 1, , ,853 23,188 17,6 23,634 1, ,46 161, ,975 74,685 8,77 18,4 118,997 3,762 24, , , , ,6 28, , ,766 12,142 1,914 18, , ,726 49,147 26,2 34, , , ,975 77,568 82,96 35,4 17,977 18,555 4,21 796,98 897, , ,733 35,4 17,977
45 ,54 22,669 31, ,86 11,543 8,64 5
46 ,667 2, ,243 1,667 2,75 2,435 2,843 26, ,824 1,6 447, ,565 1, ,27 3, ,27 3,281 2,182 2, ,58 262,6 1,6 317, ,928 1, ,761 14, ,793 44, , ,87 237,17 1,45
47 ,85 246,9 9, , ,66 6,325 3,374 11,53 3 7, ,333 18,21 9, ,841 6,727 6,727 4,575 4,
48 TSBGo ALM ,2 14,63 2,956 5,546 2,234 9,239 2,66, ,18 7,678 1,989 5,689 1, ,684 33,588 6, ,454 6,377 1,419 7,797 3, ,9 395, ,35 1,719 87,357 2, , ,67 1,173 1,357 2, ,68 275, , ,394 1, , , , ,681 1, ,58 1, ,4 63,375
49 / 16,79 13,169 3,539 15, ,364 1,26,55 4,753,858 22,344 24,32 1,958 14,597 1,33 6, ,115 3,695 23,589 4,924 18,665 16,699 3,413 3, , , ,35 4 2,632 1,692 4, ,988 1,529,736 17,416 1,57 1, ,17 56,194 47,913 63,773 6,253 34,8 8,6,77 6,36,73 1,268 39,136 19,656 13,777 5,878 5,534 2,74 16,826 2,433,33 468,37 9,632 2,268 7,364 2, ,422 3,679 3, ,19 6,784 1,348 8,132 3,847 1,869 4,86 419, ,664 2,38 81,315 1, , , , , ,89 1, , , , ,18 1, ,439 1, ,529 83,93
50 213 16,831 12,766 4,65 16, ,161,8 5,31,856 21,91 24,157 2,247 15, , ,82 4, / ,8 34,98 3,68 3,335 1,999 1, , ,158 28,74 2 8,6,77 7,694, ,89 724,563 38,387 53,216 31,927 51,557 22,729 37, , ,488 35,339 32,552 73,9 61, ,789 18,8 171, ,925 8,882,534 8,95,513 23,46 3,99 19,497 17,263 3,394 2, , , , ,51 1, ,28 1,386,161 2,396 1,433 1, ,18 1,293 55,53 45,239 65, ,98 7,694,599 6,525, , ,36,73 6,525,868 23,77 12, 139,44 6, , , ,4 17,9 163, ,142 56,41 535,57 4,13 4, ,179 7, ,568 28, ,235,295 8,198,537 7
51 ,376 43,722 13,111 64, ,464 66,762 43,81 12,34 64, , % 9% 2 9% 9% 3. 1% 1% ,72 71
52 , ,919 3,34 2,127 1,684 8,414 1, , ,68 1,999 38,271 14,263 1, ,684 2, ,82 1,468 4,819 8, , ,45 1,767 31,985 1,72
53 ,975 62,326 1,222 61,13 644,649 2,653, ,644 63,554 1,238 62,315 62,9 2,653,919 (1) (2) ,24 27,24 2,653, , ,764 25,764 2,653, ,
54 =++= 24 5,252,935 1,584,511 3,25, ,888 24,6 5,457,535 5,544,368 1,65,581 3,521, ,46 29,88 5,753, ,58,219 1,563,17 3,112, ,62 316,436 5,374, ,61 153, ,286 18,738 17,43 189, ,231 14, , % % ,232, , ,97 124,825 31,778 23,72 74,418 72,43 597, , ,73 1,768,185 59,749 1, ,965 4,292, % % ,157,175 26, , ,355 35, ,215 75, ,68 561, ,741 18,484 1,816,173 51,452 1, ,71 4,28, % % ,196, , ,891 11,239 4,53 232,413 83,48 748,91 614,865 39, ,13 1,687,271 85,189 1, ,342 4,281, ,493,237251,622,434241,561,39
55 (1.%) (.48) (5.89) (.3) (.89) (7.29) 4,292,464 2, ,916 1,258 38, , , % 24 (1.%) (.3) (5.5) (.3) (.85) (6.23) 4,28,627 12, ,549 1,466 35, ,26 143, % 25 (1.%) (.44) (6.65) (.4) (.95) (8.8) 4,281,926 18, ,634 1,74 4,8 346,94 171, % ,77 94,12 161,81 65,583 78, , ,82 94, , ,86 8,18 211,219 1,147 4,538 29,237 1,129 6, ,646 2, ,988 25, , ,943 3,582 11,186 19, , ,542 8, ,548 1,234 5,475 26,789 1,266 6, ,978 2, ,634 24, , ,631 22,113 2,824 19, , ,842 5,37 241, ,966 33,292 1,132 6, ,447 3, ,491 26, , ,674 33,365 12,131 2, ,94 24
56 ,337, ,673 27, ,539 1,842, ,214 82, ,337, ,673 27, ,324 1,76,11 1,324, ,25 28,17 318,363 1,794, ,259 88,379 1,324, ,25 27,897 23,14 1,76,368 1,476,183 1, ,275 23, ,561 2,3,441 7,822 7,822 1,476,183 1, ,275 23, ,739 1,932, , , ,91 4, , , , , , , , , , , , , ,192 5, , , , ,281 24
57 , ,511 1, ,6 18 2, , , ,811 6,88 58,619 51,232 6,481 57, ,699 7,311 58, % %2412.2% 247,15256,89247, ,12 125,517 8,584 1,896 62,723 19,66 1,839 8,821 43,62 23,913 19,148 17,94 8,1 233,637 34,752 1,839 1,839 23,913 23,913 34, ,12 125,517 8,584 1,896 27,97 8,821 8,821 19,148 19,148 17,94 8,1 198,884 14, ,995 8,565 12,575 52,89 18,64 9,95 8,653 34,25 18,898 15,36 25,178 5, ,697 28,849 9,95 9,95 18,898 18,898 28,849 14, ,995 8,565 12,575 23,96 8,653 8,653 15,36 15,36 25,178 5,571 27, , ,95 7,465 13,361 65,24 23,145 12,547 1,598 41,878 21,471 2,47 21,467 1, ,899 34,18 12,547 12,547 21,471 21,471 34,18 126, ,95 7,465 13,361 31,5 1,598 1,598 2,47 2,47 21,467 1,673 22, % %241.79% 2458, , , ,93251,48241,44
58 ,386 27,514 32,553 66, ,161 29,197 63,271 52, ,634 71,392 6, ,542 4,822 9,365 9, ,46 56, ,158 3,16 3,16 649, ,863 51, ,792 3,16 3,16 639,89 2,724 4,21 6,935 6, ,219 56, , , ,494 52,29 636,73 636,73 5, ,986 9, ,8 59,479 21,714 44, ,157 5,765 5, , ,232 21,597 4, ,86 6,18 6,18 653,915 6,446 2,289 1, ,437 13, , , ,288 8,885 1,5 78,323 38, ,698 84,76 173,135 3, , ,89 145,269 51, ,774 1,87, ,497 8,613 39, ,476 89, ,39 2, ,91 712, ,196 51,429 91,485 1,96,795 7, ,247 12, ,772 2, ,418 5,666 6,68 11,52 66,428 2, ,334 88,95 166,836 2,35 8,565 74,644 59,92 71, ,35 1,4, ,95 67,79 2, ,956 93, ,183 1,83 796, ,723 59,68 69, ,368 1,47,551 3,283 2,872 1, ,419 9,574 1,32 2, ,35 2,119 6,317 3,257 7, , ,473 1,733 65,727 81, ,422 6, ,489 22, ,371 54,43 432,132 1,258, ,28 739,87 671,422 1,772 66,612 85, ,997 4, , , ,65 52, ,815 1,261,812
59 ,21242, % 5% ,338 1,18 6,27 5, ,388 1, ,495 7,845,486 7,785,819 25,245 34, ,387 8,246,37 1,938 1, ,388 1,773 1, ,17 6 3, ,818 41, ,47 12,624 69,4 39,95 453, ,794 2, ,63 4, ,3,36 985,12 9,915 8,19 81,562 1,85,526
60 ,94 6, ,367 3,71 98, , , , ,195 3,367 4, , , ,323 6,666 4, , , ,99 8,966 4, , , , , , ,825 8
61 ,562 15,577 4,112,352 3,77, ,39 861,776 1,242, ,817 19,11 3,154,945 2,819,47 69,29 43,34 789,44 115,347 92, ,184 6,74 1,874 14,494 9, , ,184 6,74 1,874 1,639 4, , ,745 17,776 5,764,173 5,321, , ,32 1,548, ,26 11,525 6, , ,658,96 139,759 4,281, , ,66 1, ,78 1,314,84 51,432 62,244 16,993 12, , , ,222 1,992 5, , ,28 7,693 5,6,527 5,125, ,556 1,83,435 1,453, ,9 16,49 2, ,335 4,558, ,626 4,99, , ,163 1,84 723,154 1,124,526 92,97 11,49 19,353 15, , , ,575 1, , , , ,432 2,21,834 2,234, ,389 95,2 152,931 1,15,166 1,57,314 32,353 26,459 17,24 2,119 5,497 3,715 32,353 26,459 17,24 39,14 38,836 22, , , ,931 1,586,786 1,494, ,366 93, , , ,723 31,222 18,765 37,211 33, ,11 31,222 18,765 37,211 2,677 26,427 41, , , ,4 2,2,346 2,46, ,72 11, ,54 931,85 918,286 4,353 1, ,389 29,417 22,475 55,253 49,338 4,744 41,233 29,417 22,475 55,253 5,25 32,24 33,869 81
62 ,16 296, ,123 32, ,361 26, ,291 53,7 73, ,559 17,851 16,4 122, ,16 4,676 21,435 15,846 3,315 6,893 5, ,916 3,762 5,696 6,711 3,315 6, ,555 4,21 796,98 897, , , , ,975 77,568 82,96 35,4 35,4 17,977 17, ,726 49,147 26,2 34, , ,766 12,142 1,914 18, , ,762 24, , , , ,6 161, ,975 74,685 8,77 28,399 18,4 119, , ,853 23,188 17,6 23,634 1, , ,489 4, ,649 1, , ,858 31,572 35,948 44, ,86 11,543 8, ,54 22,669 31, , ,828 1,6 259,743 27,992 1,6 4,475 4,194 2,589 2,87 4,475 4, ,27 317, ,928 1, ,58 262,6 1,6 3,27 3,281 2,182 2,436 3,27 3, , ,565 1,6 26, ,824 1,6 1,667 2,75 2,435 2,843 1,667 2, ,243 82
63 , ,753 3,45 65, ,84 3 5,193 14,752 9, ,85 246,9 9, , ,66 6,325 3,374 11,53 7, ,87 237,17 1,45 44, , ,761 14,555 9, , ,289 6,697 6, ,21 9,841 4,575 4,575 33, ,446 6,727 6,
64 ,22 2,821 3,875 25,71 24, ,24 2,75, ,893 8,37,655 5,836, ,755 4,224,433 2,282, % 1.76% 1, ,252 19,948 25,261 18,119 13, ,24 2,75, ,178 7,874,437 5,788,219 59,74 4,12,638 2,286, % 19.1% 1, ,552 11,142 11,142 14,737 15, ,24 2,75, ,588 7,879,976 5,93,41 284,158 4,139,96 2,215, % 1, ,823 13,655 18,666 15,661 15, ,24 2,75, ,62 7,97,159 5,59, ,677 4,264,126 2,425, %.% 1, ,376 4,448 5,16 8,351 4, ,24 2,75, ,51 8,8,974 5,794, ,76 4,6,852 2,636, %.% 1, ,851
65 ,619 34,31 2,8 3,1 1,56 6, , ,7 33, ,725 13,655 5,1 18,666 18,795 3,4 5,139 15, , , ,233 37,61 2, , ,82 2,554 45,472 34, ,263 11,142 11,142 13,54 3,595 2,362 14,737 1,83 13,654 1,925 15, ,151 61,133 3,878 4,213 2,925 15, ,271 1,365 3,437 88,148 67, ,952 2,821 1,54 3,875 25,999 5,165 5,178 25,71 2,33 23, , , ALM
66 , ,92 255,55 2,282,624 4,224, ,92 19,6 9,333 12,566 16,518 8,37,655 5,631,651 24,6 265,42 226,22 479, ,199 12,566 7,641, ,24 79, ,223 72,558 2,976 8,657 1, ,893 8,37,655 33,47 156,661 37,526 2,286,669 4,12,638 45,254 21,471 1,65 11,6 121,193 7,874,437 5,61, ,84 296, , ,728 24,79 11,6 7,23, ,24 79, ,221 72,558 1,31 4,476 1, ,178 7,874, , ,12 29,417 2,215,723 4,139,96 224,277 18,455 8,651 11,346 9,411 7,879,976 5,694,313 29,88 45, ,82 356, ,239 11,346 7,23, ,24 79, ,148 72, ,52 1, ,588 7,879, , , ,258 2,425,348 4,264, ,656 2,65 9,453 1, ,513 7,97,159 5,192,94 316,436 28, , , ,51 1,923 7,248,97 512,24 79, ,266 72,558 1,324 2,293 1,31 659,62 7,97, ,18 193, ,854 2,636,8 4,6, ,683 17,956 8,36 9,14 11,152 8,8,974 5,641, , ,89 155, , ,798 9,14 7,451, ,24 79, ,91 72,558 6,935 4,393 1, ,51 8,8, ,276 78, , , ,34 166,765
67 % n.m , ,827 41,696 2,547 69,348 54,76 2,578 2,82 1, ,227 4,11 2, , % n.m , ,242 41,741 2,333 72,775 58,39 2, , ,553 3,54 2, , % n.m , ,33 41,239 2,426 67,913 54,31 2,368 2,897 1,39 5 1,448 3,5 2, ,826 24
68 Tier I 5% Tier II 45% 5% PDLGD 8% 8% Tier I ,24 512,24 79,465 12, ,595 57,547 72,558 2,653 1,238 1,262 1,562 9,555 23,593 69,494 24,73 57,547 2, ,798 29,358 14,44 172,24 172,24 5,81 23,593 4,59 5,56 39,14 823,72 5,72,72 289,482 22, ,465 5,754, % 14.31% 512,24 512,24 79,465 12, ,52 57,791 72,558 1,222 1,141 1,42 9,522 13,93 716,287 24,222 57,791 2, ,461 27, ,88 172, ,159 4,853 13,93 4,267 5,77 28, ,651 4,718, , , ,658 5,396, % 15.93% ,24 512,24 79,465 12,97 13,169 56,516 72,558 1, ,74 9,715 27, ,549 23,443 56,516 2, ,653 28, , , ,871 6,177 27,324 5,467 5,292 44, ,158 5,129,56 28,81 213, ,558 5,786, % 14.8% P4647
69 ,2,9,14 3,4,5,6,7,8,9, , ,411 18,86 78,57 198, ,92 255,55 2,282,624 3,37 4,224,433 33, ,92 476,92 19,6 9, ,21 12,566 16,518 8,37,655 5,631,651 24,6 265,42 17,94 28, ,22 479, , , ,986 39,894 4,91 12,566 7,641, ,24 79,465 79, ,223 12,97 139, ,126 72,558 67,335 2,976 8,657 5,68 1, ,893 8,37,655 62,436 53, , ,12 29,417 2,215,723 3,37 4,139,96 37, , ,277 18,455 8, ,536 11,346 9,411 7,879,976 5,694,313 29,88 45,867 12, 228,82 356, , , , ,728 2,67 11,346 7,23, ,24 79,465 79, ,148 12, ,52 151,52 72, , ,52 7,894 1, ,588 7,879, ,181 38, , , ,258 2,425,348 3,37 4,264,126 22, , ,656 2,65 9, , ,513 7,97,159 5,192,94 316,436 28,324 23,77 16,83 128, , , , , ,242 1,745 2,227 1,923 7,248,97 512,24 79,465 79, ,266 12,97 13,169 13,169 72, ,378 1,324 2,293 3,617 1,31 659,62 7,97,
70 ,823 51,68 32,721 17,634 7,756 1,373 4,581 8,43 67,161 17,844 11,66 4,11 5,363 1,846 3,326 34,339 4,441 15, , , ,552 54,288 35,756 16,7 11,72 3,65 5,627 6,957 66,814 17,57 11,27 4,556 7,429 1,84 3,83 35,619 1,28 14, ,99 13, ,84 1,925 15, ,24 512,24 79,465 79,465 79,465 79,465 11, ,97 161,22 96,29 67,4 26,144 17,4 17,6 11,925 19, ,51 35,895 23,85 8,381 11,865 2,427 5,551 69,71 1,68 25, ,41 23, ,249 24, ,24 512,24 79,465 79,465 79,465 79,465 11, ,97 512,24 512,24 79,465 79,465 79,465 79,465 12, ,628
71 ,654 3,184 15,699 12,515 13, ,221 2,653 15,699 13,45 142,266 72,558 72, ,332 2,653 15,699 13,45 661,378 1, ,324 4,476 2,183 2,183 2,293 5,58 1,89 1,89 3,617 1, ,31 644,178 2,653 15,699 1,837 14, , ,654 3,184 24,656 21, , ,221 2,653 24,656 22,2 151,223 72,558 72, ,332 2,653 24,656 22,2 67,335 1,31 4,8 4,8 2,976 4,476 4,18 4,18 8,657 5, ,68 1, , ,178 2,653 24, , , ,126 3,184 15,579 12, ,52 151,223 2,653 15,579 12, ,148 72,558 72,558 67,335 2,653 15,579 12, ,26 2,976 2,35 2, , ,52 5,68 2,213 2,213 7,894 1, , ,893 2,653 15,579 2,229 1, ,588
72 () ,7458, ,
73 , ,71 2,59 3, ,273 37,31 5,597 26, ,18 8, , , ,147 1, ,538 5, ,86 186, ,219 15,213 8,125 8, ,418 2,25 872,77 619,52 59,638 51, ,351 24, , 12, 28, ,854 24,229 2,483 2, ,62 169,59 3,99 3,99 5,12 8,546 8,893 11,363 9,346 9,273 4,473 2, ,194,58 3,22, ,27,132 3,41,7 93
74 ,98 14, ,5 89, , , ,675 26, ,257 1, ,77 5,176 2, ,227 1,17 1,663 1, , , ,427 96,427 96,427 96, , ,427 96,427 96,427 96, ,
75 ,748 3, ,385 15,598 21,133 19, , ,862 1,838 1, , , (1) (2) ,699 15,699 2,653, , ,579 15,579 2,653, ,
76 ,56 96,29 (317) 33,973 (317) 5,149 17,4 11,854 14,579 17,6 2,427 6,363 11,925 5,561 88, % 922 9,816 8,894 1,271 1, ,365 1, ,437 4, , % ,133 86,53 25,397 3,878 15,7 11,129 4,213 6,645 2,431 2,925 7,836 4,91 72, % 37,512 54,288 (64) 16,776 (64) 3,646 11,72 7,425 2,52 3,65 1,84 1,793 5,627 3,834 45, % 98 4,42 4, , ,82 2, ,554 3, , % 37,61 49,932 12,321 2,665 9,74 7, ,32 3,64 39, % 34,831 51,68 (217) 16,849 (217) 2,397 7,756 5,359 8,526 1,373 1,846 1,251 4,581 3,33 47,7 1.38% 8 5,188 4, ,525 5, ,247 6, % 34,31 46,79 12,677 2,8 7,116 5,35 3,1 4,893 1,891 1,56 3,589 2,83 4, % , % 1 2 6,95,753 96, % 6,616,173 33,973.51% 595,961 9, % 558,418 8, % ,414,234 86, % 6,117,197 25,397.41% 6,894,2 54, % 7,15,873 16,776.47% 596,43 4, % 562, 4, % 6,324,782 49, % 6,48,858 12,321.37% 6,782,628 51, % 6,465,455 16,849.51% 575,29 5, % 549,185 4, % 6,286,152 46, % 5,995,4 12,677.42% , , , ,487251,324241, , , ,282452, ,86245, , ,218 1,729 13, ,818 5, ,754 9,693 13, ,738 5,668 1, ,68 2,87 2, , ,652 3,223 2,4 2, ,78 11,78 1,72 3, ,767 1,11 1, , ,636 1, , ,628
77 % % % % % % % % % % % % ,4 4,968 1,34 3, ,854 1,375 5,149 1, , ,7 4, , ,129 1,322 3,878 11,72 3, , , ,646 1, ,74 2, , , ,665 7,756 1, , , , ,116 1, , , ,8 7 17, ,932 2,427 2, ,579 1, , , , ,575 2,431 2, ,213 3, ,57 1, ,52 2, , ,82 4,893 4,893 1, , ,1 1,373 1,373 1, , ,526 5,48 5, ,
78 ,363 3,844 2, ,437 1,18 2, ,925 2, ,153 1,793 1,26 3, , , ,251 2,526 1, , ,56 1, ,994 4,41 3,51 5,715 6,264 2, ,372 5,392 3,212 19,158 69,71 8,53 2,112 1,69 2,529 3,186 1, ,971 1,67 1,25 35, ,64 1,98 1,552 2,89 3,125 1, ,647 1,64 9,714 34, ,254 3,24 5,244 1,985 24,419 1, ,334 6,863 1,471 5,775 5,165 6,957 1,77 2,363 1,566 3, ,347 3, , ,176 2,339 11, ,176 2,555 5,62 2,466 3,4 24 1
79 ,844 7, ,336 2,58 1,781 3,24 1,242 1,26 1, , ,738 1, ,526 3, , ,54 1,471 8,537 1, , , , ,1 5,62 1,659 1,
80 ,255,436 1,489, , ,32 521,534 29, ,398 3,255,436 1,489, , ,32 521,534 29, ,398 3,526,225 1,577, , ,75 235, ,84 51,265 3,526,225 1,577, , ,75 235, ,84 51, ,117,39 1,535, ,18 158, , , ,72 3,117,39 1,535, ,18 158, , , , ,255,436 3,255,436 1,935,98 44,36 5,631,651 24,6 5,836, , , , ,526,225 3,526,225 1,736, ,152 5,694,313 29,88 5,93,41 411, , ,222 3,526,225 3,526,225 1,736,935 19,929 5,283,91 29,88 5,492,179 3,117,39 3,117,39 1,681,99 393,955 5,192,94 316,436 5,59, , , ,436 3,117,39 3,117,39 1,681,99 22,518 4,821, ,436 5,137, ,255,436 3,255,436 1,935,98 21,84 5,213,185 24,6 5,417,785
81 % ,6 4,693,623 2, ,2 5,631, % ,235 4,988,242 3,74 37,515 5,694, % ,69 4,491,527 3, ,192 5,192, ,29,29 3,29,29 1,796,594 41,867 5,47, ,81 5,665, , , , ,481,262 3,481,262 1,886, ,212 5,83,925 21,15 6,14,75 413,74 413,74 413,74 3,481,262 3,481,262 1,886,451 22,57 5,39,221 21,15 5,6,371 3,22,771 3,22,771 1,837,97 39,344 5,431,24 236,849 5,667, , , ,744 3,22,771 3,22,771 1,837,97 23,6 5,64, ,849 5,31, ,29,29 3,29,29 1,796,594 23,578 5,29, ,81 5,287, ,42 265,42 1,9 1, , ,142 45,867 45,867 1,8 1,8 44,67 44,67 28,324 28,324 1,9 1,9 278, ,
82 ,479 26, ,896 5,479 13, , ,465 75,465 4, ,43 231,994 4, ,34 15,255 81,738 81,738 5,524 21,646 27,171 5, , ,171 74, 74, ,42 48,249 11,4 115, ,42 48,249 11,4 115, ,867 5,483 26,36 14,23 45,867 5,483 26,36 14, ,324 6,178 96, , ,324 6,178 96, , ,29 282,29 1,9 1, ,129 28,129 85,548 85,548 1,876 1,876 83,672 83, , ,723 1,9 1,9 287, , , ,762 22,713 4,951 14, , ,4 75,4 4, ,34 238,291 4, ,94 152,891 85,4 85,4 5,451 2,91 26,352 5, ,91 132,352 74, 74, 8
83 ,665,33 27, , ,224, ,739 2, , ,436,59 24, , ,993,19 3,552,737 25, , ,139,96 23,513 1,268 24,781 3,349,224 24, , ,935,179 3,69,811 26, , ,264, ,96 1, ,544 3,457,714 25,34 546, ,29, ,264,126 1,73,22 888, , ,943 1,172,77 117,963 5,15 28, , ,487 5, , ,4 149,984 64,283 67, ,139,96 921, , ,85 24,327 1,299,69 152,65 27, ,485 12,6 664,532 17,19 763, ,6 192,32 634,536 45,586 4,224,433 1,19,75 887,54 64,5 38,939 1,24, ,765 48,121 15,39 153, ,9 77,34 839, , ,63 65,576 5,73 3,622,69 27, , ,169, ,82 1, , ,389,887 26, , ,935,67 3,624,52 26,52 523, ,174, ,375 1, ,891 3,41,144 24, , ,958,294 3,591,27 26,94 56, ,123, , ,68 3,363,3 25,221 56, ,894,856 3
84 % ,655,428 2,569,5 4,224, % ,697,1 2,442,859 4,139, % ,579,822 2,684,33 4,264, % % ,178,1 232, , ,763 3, ,63 7,229 1,98, , , ,73 1,166,167 16,617 46,432 1, ,648 4,224, % % ,13,123 23, ,59 139,293 34,327 23,459 73,354 1,37,65 542, ,446 18,484 1,254, ,368 36,837 1, ,456 4,139, % % ,19, , ,771 11,223 38, ,793 8,13 1,25,65 594, , ,13 1,65,57 145,323 73,59 1, ,662 4,264, LBO LBO (b) (a) - (b) SPC 1,347 1, % 1.7% 5.9% 16.3% 67.1% 1.% 25 (a) ,697 1,
85 , ,223 1,125, ,38 62,75 147,449 1,542, ,438 2,434,22 4,224,433 75,228 54, ,158 1,183, ,283 62, ,542 1,586, ,349 2,287,439 4,139,96 52, , ,129 1,69, ,854 65, ,589 1,535, ,534 2,52,157 4,264,126 75, ,855 4,178,1 268,439 2,749, % ,251 4,13, ,852 2,8, % ,745 4,19,616 24,351 2,76, % ,15,79 1,85,165 65,625 1,24,512 1,144,827 95, ,5,169 1,11,232 38, ,224,433 8,18 211,219 1,147 4, ,86 16, % (1.%) (.19) (5.) (.3) (.11) (5.33) 24 4,139,96 8, ,548 1,234 5, ,542 9, % (1.%) (.2) (4.14) (.3) (.13) (4.51) 25 4,264,126 5,37 241, , , , % (1.%) (.13) (5.67) (.2) (.5) (5.86) ,38 5,318 43,926 22,377 13, ,833 27, ,87 26,75 12, , ,25 12,984 8,399 43,619 18, ,3 27,49 18,591
86 ,258 11,28 3,348 14,66 11, ,984 12,984 3,69 16,53 12,984 5,976 5,976 3,519 9,495 5, % ,842 7, ,97 43, ,683 26,211 3,561 14,66 249, ,542 6,294 1,983 2, ,615 84,73 28,269 4,43 16,53 186, ,86 7,57 2,182 2,981 41, ,485 28,245 4,189 9, ,86
87 ,399 1,6 41,399 9B 9A A6C 25.7% 6.%.4% 67 (42*62.9%) * , ,534 9E 9D 9C 1.% 1.% 95.3% 336 (336*1.%) * 336 1,615 (1,55*96.%) * , *591 1,338 2,194.8% (1,929*95.5%) 1,8654.5%
88 ,56,458 38, ,38 5, ,628 4,317,83 (1.%) (.85) (4.35) (.12) (5.32) (94.68) 24 4,245,984 33, ,591 6,71 21,98 4,44,4 (1.%) (.79) (3.81) (.16) (4.76) (95.24) 25 4,457,778 5,962 22,966 2,71 274,638 4,183,139 (1.%) (1.14) (4.96) (.6) (6.16) (93.84) () 39,627 (648) 8,917 (648) 6,538 () (648) 12,545 34,13 8, ,45 39,627 9,853 3,334 49,481 34,13 79,382 4, ,513 () 28,522 (127) 78,122 () 78 () (127) 16,646 28,26 62,383 1,517 9,411 28,522 78, ,646 28,26 62,383 1,517 9,411 () 39,627 (581) 82,146 (49) 7,676 () (581) 121,774 28,522 77, ,518 39,627 82,146 7, ,774 28,522 77, , ,962563,742458, ,962 22,966 2,71 274,638 5, ,763 2, ,849 3,942 7, ,987 47,2 143,537 1,33 191,861 1.% , ,591 6,71 21,98 33, ,77 4,22 192,977 57,245 1,93 59,149 33,678 97,831 2, ,827 1.% , ,38 5, ,628 38,633 19,983 3,13 232,747 72,949 1,13 74,53 38, ,33 2,26 158,693 1.% DCF
89 (.%) 1 1 (.%) 1 1 (.%) ,5 1,935 12, ,29 11, ,22 1, %
90 ,337, , , , ,284 66,95 2,282, ,43 187,284 66,95 281, ,337, , ,448 81,893 2,1,58 1,324, ,93 395,29 372,278 23,775 67,76 2,215, ,126 23,775 67,76 299,126 1,324, ,93 395,29 73,151 1,916,596 1,476,148 1, , , , ,229 67,624 2,425,348 26, ,229 67,624 26,844 1,476,148 1, , ,672 53,927 2,164,53 1,476,148 1, , , , ,229 67,624 1,324, ,93 395,29 372,278 23,775 67,76 1,337, , , , ,284 66,95 392,672 13,69 67, ,29 149,962 67,76 395, ,581 66,95 3,44 2, ,78 5,258 3,566 3, ,774 25,422 25,422 61,751 2,553 2,349 38,343 3,112 29, ,74 21,632 32,219 31,626 57,957 2,136 46,665 45,759 77,12 21,616 33,984 33, , ,881 68,827 63,688 68, ,945 73,396 7, , ,5 68,996 64, ,96 65,523 27,584 22,777 33,358 44,793 52,895 45,278 42,869 68,516 51,373 47, ,764 1, ,945 27,63 21, ,277 34,538 23,97 16, ,3 66,746 16,321 9, ,389,197 1,629 3, ,5 391, ,816 23,23 68,555 2,382,787 3,65 23,23 68,555 3, ,389,197 1,629 3, ,5 391,687 55,751 2,82,722 1,38, ,415 39,92 384,5 21,577 67,51 2,324,299 37,37 21,577 67,51 37,37 1,38, ,415 39,92 76,742 2,16,991 1,34,3 1,743 4,37 252,39 392,26 348, ,375 69,347 2,33, , ,375 69, ,641 1,34,3 1,743 4,37 252,39 392,26 54,233 2,8,714
91 ROE ROE% %1 2.%
92 , ,563 2, , , ,798 2, ,542 4,822 9,365 9, ,46 56, ,158 3,16 3,16 649, ,863 51, ,792 3,16 3,16 639,89 2,724 4,21 6,935 6, ,219 56, , , ,494 52,29 636,73 636,73 5, ,986 9, ,8 59,479 21,714 44, ,157 5,765 5, , ,232 21,597 4, ,86 6,18 6,18 653, ,838 1, , ,862 1, , ,766 1, ,65
93 ,716 1,6 6,27 5, ,388 1, ,784 7,845,486 7,785,819 25,245 34, ,642 8,259,914 1,938 1, ,388 1,77 1, ,17 6 3, ,81 41, ,47 12,624 69,4 39,95 453, ,794 2, ,63 4, ,3,36 985,12 9,915 8,19 95,818 1,99,758 4,992 2,289 1, ,799 12, , , ,168 7,913 7,489 78,288 38, ,698 82, ,776 2, , ,89 147,999 5, ,392 1,84, ,481 8,578 39, ,476 87,797 18,857 2,11 858, , ,93 5, ,224 1,92,82 5, ,672 1, ,768 2, ,418 5,55 4,996 8,643 66,393 2, ,334 85,771 16,88 1,53 8,465 74,644 59,82 71, ,122 1,33, ,867 67,44 2, ,956 9, ,355 1, , ,723 58,973 69,78 867,572 1,38,927 2,771 2,872 1, ,487 9,13 1,85 2, ,328 2,2 6,23 3,16 5, , ,438 1,733 65,727 8, ,277 4, ,219 22, ,11 52, ,537 1,253, ,2 739, ,387 1,772 66,612 83, ,48 3, ,32 219, ,773 5, ,513 1,256, ,31 15,341 11, ,342 95,162 99, ,38 76,832 81, , % 5%
94 ,116 34, ,36 32, , , ,141 97, ,324 3,238 4,562 1, ,968 4, ,57 65,57 65,967 65, ,976 7,953 4,976 2,
95 ALM 24 11,562 15,577 4,112,692 3,773, ,39 861,776 1,242, ,817 19,11 3,157,285 2,824,77 69,29 43,34 789,44 115,347 92, ,567 61,95 1,874 14,494 9, , ,567 61,95 1,874 1,639 4, ,39 39,745 17,776 5,765,313 5,325, , ,32 1,548, ,26 11,525 6,895 6,42 4,657,7 4,283, ,66 679,78 1,314,84 51,432 62, ,67 116,555 1,992 16,993 12, , ,67 116,555 1,992 5, , , ,52 1,84 4,366 1, ,254 3,28 7,693 5,6,867 5,129, ,556 1,82,435 1,452, ,9 16,49 2,325 2,335 4,56,53 4,14, , ,154 1,123,526 92,97 11, , ,52 1,84 19,339 14, , ,526 3.
96 , , ,453 2,21,834 2,234,742 61,389 95,2 152,931 1,15,166 1,57,314 32,353 26,952 17,24 2,119 5,497 3,222 32,353 26,952 17,24 39,14 38,836 22,32 838,559 84,35 54,83 1,586,786 1,494, ,366 93, , , ,723 31,222 17,834 36,95 33, ,387 31,222 17,834 36,95 2,677 26,427 41,255 29,417 23,7 55,58 5,25 32,24 34, , ,52 52,946 2,2,346 2,46, ,72 11, ,54 931,85 918,286 29,417 23,7 55,58 49,338 4,744 41, ,16 296, ,123 32, ,361 27, ,291 53,7 73, ,559 17,851 17, , ,16 4,676 21,491 15,92 3,629 7,261 5, ,916 3,762 6,954 8,37 3,629 7, ,555 4,21 796,98 897, , ,733 36,318 16, , ,975 77,568 82,96 36,318 16, ,726 49,147 26,321 34,819 1, , ,766 12,142 1,583 18,347 1, , ,489 4, ,272 1,742 1,23 1,625 3,762 24, , , , ,6 29,28 118, , ,975 74,685 88,77 19, , ,853 23,188 17,132 23,76 1,742 1,23 3, ,282 31,572 35,948 44, ,15 11,543 8, ,359 22,669 31,
97 , ,328 1,6 259,743 27,992 1,6 4,476 4,252 2,589 2,813 4,476 4, , , ,928 1,6 261,58 262,6 1,6 3,27 3,243 2,182 2,398 3,27 3, ,667 2, , , ,565 1,6 26, ,824 1,6 1,667 2,24 2,435 2, ,761 14,555 9,793 44, ,61 613,87 237,17 3,374 11,53 7, , ,66 831,85 246,9 5,193 14,752 9,558 65, ,84 65, , ,727 6,727 9,446 33,333 4,575 4,575 9,841 18,21 6,697 6,697 14,289 28,
98 P45P ,81 5,716 36,81 5,716 1,17 19,625 4, ,324 3,9 35,324 3,9 1,57 2,988 3, ,64 115,373 4,612 15, ,13 2,175 41,278 (15,292) 47,312 2, , , ,231 4,655 17,36 1,635 47,66 13,694 11,881 27,45 35,644 (15,292) 47,956 6, , ,826 15,285 4,533 17,66 133,633 2,764 42,89 (15,115) 55,917 2, , , ,378 4,62 18,279 1,793 48, ,52 11,212 27,544 36,421 (15,115) 56,934 6, ,
99 PD/LGD 13 5, ,31 1, ,13 2,332 8, , ,24 127,195 1, ,633 1,426 9, , ,25 3,469 8,394 1,954 6,356 2,175 3,469 16, ,364 27, ,85 8,558 1,835 7,285 2,764 3,85 16, ,294 27, ,572 27, ,797 29, % 13.27% 14.12% 11.98% % 11.99% 12.24% 1.41% 24 4% 267, , , , ,731 23, , , ,372 1, , , ,423 1, ,771 24
100 , , ,53 3,993 4,479 1,764 1, ,57 216,49 273,16 79,99 92,452 31,245 69, , , , ,844 2,154 1,325,34 1,479, ,947 1,613, ,87 391, ,96 147,548 3,814 1,613, , ,68 155,941 48,914 23,55 15,536 1,228,5 567,67 434,385 91,827 2,457,95 8,152 5,751, ,159 6,17,342 1,41,187 1,47,32 1,512,63 1,78,16 438,358 6,17, , , ,77 48, , ,663 1,286,91 71, ,561 1,417,168 2,458,18 8,152 7,287,478 76,156 7,993,634 1,463,48 1,891,476 2,271,89 1,925, ,172 7,993, , , ,242 1,616 1, , , ,71 61,537 85,297 31,828 72,46 251, , ,83 189,636 2,651 1,337,894 1,546,438 12,13 1,666, , , ,87 152,581 1,464 1,666, , , ,176 36, , ,385 1,21,55 597, ,231 93,26 2,448,359 8,215 5,77,41 47,714 6,178,125 1,138,863 1,47,25 1,532,782 1,579,1 457,442 6,178, , , ,776 36, ,11 153,172 1,271, , ,12 1,431,154 2,448,49 8,215 7,384, ,18 8,95,765 1,429,694 2,89,682 2,313,481 1,83, ,97 8,95, , , ,53 3,993 33,63 1,764 2, , , ,746 78,49 9,39 31,213 68,2 267, , , ,844 2,46 1,325,35 1,495,64 152,776 1,648, , , , ,377 2,359 1,648, , , ,731 34,85 24,5 78,29 1,432,73 581,975 36,32 79,539 1,78,625 4,285, ,883 4,67,169 1,8, ,812 1,198,899 1,352,32 51,32 4,67, , , ,867 34,833 27,691 82,155 1,499, , ,378 1,44,845 1,78,738 5,832,413 69,918 6,523,332 1,5,717 1,46,844 1,957,965 1,586,412 71,392 6,523, , , ,755 1,616 1, , , ,612 57,74 82,644 31,721 71,17 242, , ,59 189,636 2,729 1,337,859 1,564,15 137,324 1,71, , , , ,774 19,134 1,71, , , ,985 21,726 21,85 79,892 1,437,51 614, ,44 8,59 1,9,63 4,281,488 37,939 4,652,427 1,181,42 1,14,947 1,175,141 1,234,268 46,65 4,652,427 3, , ,586 21, ,89 8,68 1,56,775 86, ,125 1,418,449 1,9,761 5,94, ,89 6,596,514 1,467,947 1,631,95 1,955,616 1,475,214 65,784 6,596,
101 , ,69 2,13 5,726 1,14 58, ,185 31, ,794 6, ,928 38, ,611 6, ,983 3, ,653 18,43 29,53 7, ,28 38, , , ,183 3, ,76 177,487 29,52 6,38 295,11 37, ,695 2, ,221 2,198 5,331 1,37 59, ,35 31,16 142,751 7, ,78 37, , , , ,952 67,77 243, , ,77 243, ,454 13,242 21,929 35,171 8, , ,625 2,124 12,378 14,52 28,26 125, ,485 28, , , , , ,711 11,15 2,368 31,472 39, , , ,82 257, ,45 3,129 8,451 11,58 8, , , ,13 148, ,474 5,497 8,212 13,79 39, , , ,729 11,226 24,58 26,86 231,368 59,47 6,175 65, ,915 33,36 296, ,389 25, ,224 71,913 5,96 77,82 33,33 31, ,45 214,471 29, ,746 61,64 6,67 67,77 276,111 35, ,454 24
102 , , ,167 68,326 16,219 5,465 3,98 29, ,485 1, , ,645 2,585 16,124 65,692 19, ,377 4,492 33,36 3,78 296, , , ,676 76,63 16,777 5,78 4,126 31, ,711 12, , ,15 2,659 2,326 16,874 73,81 2, ,96 4,676 35,343 4,79 311, , , ,177 84,273 18,67 4,92 4,126 29, ,474 14, , ,271 2,79 2,579 25,98 81,57 23, ,344 4,715 31,741 4, , , , , , , , ,17 22, , ,379 5,17 53, , ,681 1, , ,474 3,682 25, ,477 25, ,458 24,29 3,997 28, ,56 29, , ,49 24, ,343 29,834 4,295 34,13 153,325 29, ,474 18,23 28, ,187 24,926 3,595 28, ,95 31, ,711 24
103 % 1% 2% 35% 5% 75% 1% 15% 35% 88,291 1, ,854 1, ,177,134 1, ,291 7, ,753 66,399 2,449 1,544, , ,785 79,481 1,426 28,77 1, ,74,394 1,598 79,481 7,25 592,542 68,431 2,718 1,462, , , % 7% 9% 115% 25% % 29,526 17, ,246 6,54 65,2 97, ,589 41,123 84,379 14,59 48,748 91,914 18, , ,526 12, ,246 6,54 63,194 97, ,631 41,123 89,411 14,59 48,748 94,565 18, , % 4% 2,57 14,3 16,51 2,57 4,947 7, ,48 14, ,836 4, % 95% 12% 14% 25% % 6,718 2,468 1,38 1,174 1,95 35,886 66,382 6,718 2,468 1,38 1,174 1,95 35,886 66,382 12,333 2,121 3, ,778 56, ,437 12,333 2,121 3, ,778 56, ,437
104 PDLGD EADEAD A 12,794 59,285 71,69 19,83 16,327 17,82 1,424 16,7 1, , ,32 258,29 2,772 14,618 8, % 26.81% 33.18% 49.7% 82.8% 124.4% % 25 EAD EAD 45.% 45.49% 44.86% 44.85% 44.43% 44.11% 44.83% 45.35% LGD.3%.6%.11%.28%.99% 3.25% 1.91% 1.% PD 13,691 65,76 83,576 26,11 14,217 16, ,88 123,18 492, , , ,15 18,67 9, % 29.65% 32.5% 52.71% 82.6% % % 24 EAD EAD 45.% 44.98% 45.1% 44.83% 44.47% 44.8% 45.61% 45.33% LGD.3%.7%.11%.33% 1.% 3.26% 1.5% 1.% PD A ,62, ,385 46,81 2, % 21.92% 37.71% 71.1% 82.61% 25 EAD EAD 45.% 3.62% 45.% 44.92% 54.86% 45.% 45.% LGD.%.1%.5%.8%.26%.65% 1.% PD , ,4, ,385 54,257 3, % 21.32% 36.3% 76.29% 83.83% % 24 EAD EAD 45.% 4.83% 45.% 44.93% 54.37% 45.% 45.% 45.% LGD.%.1%.5%.9%.29%.71% 1.5% 1.% PD A 56,8 181,847 17, , ,58 326,219 15,394 11,71 8, % 25.88% 24.23% 23.32% 61.65% 79.88% 16.6% 21.12% 25 EAD EAD 45.% 45.% 45.5% 4.52% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.7%.1%.34%.95% 3.63% 1.91% 1.% PD 71, ,891 18,46 1, , , ,726 21,663 8,21 9,67 1, % 25.88% 27.68% 23.81% 65.49% 92.91% % % 24 EAD EAD 45.% 45.% 45.81% 38.33% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.7%.11%.39% 1.7% 3.63% 1.5% 1.% PD A 12,794 59,285 72,138 19,83 16,294 17,389 1,739 16,7 89,628 47,98 78, , ,24 13,58 71, % 28.13% 33.25% 47.71% 82.4% % 195.7% 25 EAD EAD 45.% 45.54% 44.86% 44.86% 44.5% 43.73% 44.78% 45.4% LGD.3%.6%.1%.29% 1.13% 3.39% 1.91% 1.% PD 13,691 65,76 85,14 26,11 13,776 16, , ,57 479,782 72,82 218, , ,434 8, % 29.95% 32.11% 51.28% 81.48% % % 24 EAD EAD 45.% 44.98% 45.1% 44.86% 44.32% 44.2% 45.8% 45.37% LGD.3%.7%.11%.34%.97% 2.89% 1.5% 1.% PD
105 A ,991, ,596 46,81 2, % 22.27% 37.71% 71.1% 82.61% 25 EAD EAD 45.% 3.62% 45.% 44.92% 54.86% 45.% 45.% LGD.%.1%.5%.8%.26%.65% 1.% PD , ,983, ,771 54,257 3, % 22.1% 36.3% 76.29% 83.83% % 24 EAD EAD 45.% 4.83% 45.% 44.93% 54.37% 45.% 45.% 45.% LGD.%.1%.5%.9%.29%.71% 1.5% 1.% PD A 56,8 181,817 25, , , ,826 8,558 6,721 7, % 25.88% 25.95% 23.92% 62.38% 83.35% % % 25 EAD EAD 45.% 45.% 45.54% 4.7% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.6%.1%.34%.87% 3.81% 1.91% 1.% PD 71, ,891 28,5 1, , , ,236 24,19 5,198 8, % 25.88% 27.41% 24.45% 6.4% 99.23% % 21.28% 24 EAD EAD 45.% 45.% 45.72% 37.52% 45.% 45.% 45.% 45.% 45.% LGD.3%.3%.6%.11%.37%.99% 3.84% 1.5% 1.% PD LGD A 6, 2,591 3,229 4, , % 2.% % % 38.8% % 9.% 9.% 9.% 9.% 9.% 9.% 9.% 25 LGD.6%.11%.28% 1.6% 3.3% 1.91% 1.% PD 4,391 1,751 2,437 5, , % 2.% % % % 657.5% 9.% 9.% 9.% 9.% 9.% 9.% 9.% 24 LGD.6%.11%.33% 1.27% 3.47% 1.5% 1.% PD 2PD/LGDPD A 6, 2,57 382,438 9, , % 2.% % 32.65% % % 9.% 9.% 9.% 9.% 9.% 9.% 9.% 25 LGD.6%.11%.32% 1.27% 2.86% 1.91% 1.% PD 4,391 1, ,463 5,59 5,455 38,167 1, % 2.% % % 32.99% % 9.% 9.% 9.% 9.% 9.% 9.% 9.% 24 LGD.6%.11%.35% 1.29% 2.21% 1.5% 1.% PD
106 PDLGD EADEAD 25 EAD EAD LGD PD EAD EAD LGD 1.38% 78.45% 1.% 67.91% 49.1% 55.45% 94.41% % 8, , % 78.83% 1.% 68.24% 49.6% 57.37% 89.92% % 8, , PD EAD EAD LGD PD EAD EAD LGD 2.9% 66.2% 1.% 73.9% 84.67% 85.82% 54.88% 2.% 14, ,727 89,846 2,22,5 4.8% 2.83% 66.1% 1.% 69.52% 79.28% 83.23% 52.% % 19, ,518 89,379 2,188, % PD EAD EAD LGD PD EAD EAD LGD 2.56% 77.55% 1.% 58.85% 53.9% 57.42% 72.78% 86.99% 331,45 6,82 98, ,682 2, , % 2.46% 74.67% 1.% 57.87% 53.2% 56.71% 71.38% 93.8% 33,69 4,679 97,297 62,971 2, , % PD 24 LGD
107 a b ba 1,674 14,184 12,51 23,399 18,533 4, ,371 19,61 17, PDLGD , ,177 1,138 53,216 54, ,23 177,23 1,386 78,57 79, ,851 6,394 58,457 55, 119,851 6,394 58,457 55, 25 13,934 9,78 66,154 55, 13,934 9,78 66,154 55, 24 a b ba 25 2,135 15,312 13,176 a b ba 25 9,315 22,319 13,3
108 ,818 46, ,3 76, ,123 64,83 536, , ,138 6, ,683 62, ,917 88, ,41 97, , , , ,17 264,412 97,268 2, , , , , , , , ,16 1, , , , , , ,363 78, ,1 295,543 58, , , , , , , , ,88 295,186 61, , , ,18 251,
109 ,846 33, ,31 25,596 33, , ,846 28,21 33, , ,688 25, ,526 33, ,624 65, ,643 26,355 3,998 4,783 26,898 31, ,643 26,355 3,998 4,783 26,898 31,
110 ,1 25,15 93,17 78,71 25,15 13, ,1 135,5 25,15 144, ,36 78,71 152,1 25,15 151,285 46,
111 % 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% ,317 2,332 19,497 56,192 17,326 93, ,6 1,399 2,575 19,499 66,261 17,325 13, % 3%5% 5%1% 1%225% 225%5% 5% % 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% 1,777 1, ,353 1,317 7, ,717 97,992 31, 37, 17, , ,818 1,749 1,32 1,98 2,247 9,44 196,584 18,61 44,5 3, 27,325 46, % 3%5% 5%1% 1%225% 225%5% 5%
112 ,522 9,522 9,522 9, ,555 9,555 9,555 9, ,357 5,357 5,357 5, ,953 4,953 4,953 4, ,853 73,733 23,568 31, ,52 3,439 73,871 24,513 42,56 144, ,951 17,951 2,519 2,
113 ,951 17,951 2,519 2, ,853 73,733 23,568 31, ,52 3,439 73,871 24,513 42,56 144, % 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% ,562 5,987 4,66 17,623 5,169 8,149 37,115 27,117 9,5 132, ,997 6,14 4,66 18,278 63,127 7,386 37,195 27,176 9,5 144, % 3%5% 5%1% 1%225% 225%5% 5% ,951 17, ,519 2,519 24
114 % 12%2% 2%5% 5%75% 75%1% 1%25% 25%425% 425% ,562 5,987 4,66 17,623 5,169 8,149 37,115 27,117 9,5 132, ,997 6,14 4,66 18,278 63,127 7,386 37,195 27,176 9,5 144, % 3%5% 5%1% 1%225% 225%5% 5% ,951 17, ,519 2, ,352 1,352 12,914 12,
115 % 4% 8% 28% ,352 1, ,914 12, % 8% 18% 52% VaR VaR 2,376 3,242 2,64 1,275 2,384 3,264 2,96 1, ,627 2,724 1, ,642 2,77 1,539 1,53 24
116 VaR VaR 3,15 4,249 3,233 2,327 3,193 4,314 3,31 2, ,681 5,685 3,472 2,116 3,727 5,962 3,588 2, PD/LGD 2,57 14,3 13,75 425,4 2,57 4,947 13,825 1, ,48 14,31 425, ,836 14,157 11, , , ,24 1,242 3,142 1, ,796 6, ,444 5, ,681 6, ,674 6,71 24
117 ,9 41, ,367 41, %
118 & 97 & Shinsei International Limited Shinsei Finance (Cayman) Limited Shinsei Finance II (Cayman) Limited Shinsei Finance III (Cayman) Limited Shinsei Finance IV (Cayman) Limited Shinsei Finance V (Cayman) Limited 6 Duke Street St. James, London SW1Y 6BN, U.K. Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands Ugland House, South Church Street, George Town, Grand Cayman, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Ugland House, Grand Cayman, KY1-114, Cayman Islands Comox Holdings Ltd. Clarendon House, 2 Church Street, Hamilton HM11, Bermuda 688
119 213 : ,848 4,863 4,991 1,93 1,931 1,995 1,47 1,63 1, , , % 97.8% 5, % 1.% 8, % 1.% % 1.% % 1.% % 1.% % 1.% % 1.% 2, % 1.% 15, % 3.5% 91.4% 15, % 1.% 1, % 1.% 1, % 1.% 91, % 1.% 28, % 1.% % 1.% 3, % 1.% 58, % 1.% 39, % 1.% 33, % 1.% 9, % 1.% 9, % 1.% 16,1 3, % 49.9% % 35.4% 139
120 , ,139822,4591,
121 A
122 ,358,537 2,33,65 451,296 18, ,358, ,966 1,933,98 451,296 18,558 2,33 3, , 1,848,98 451,296 18,558 85, , 1,748,98 451,296 18,558 2, 3, ,647 1,865,746 25, 476,296 25, 43, ,6 2,6, ,296 43, ,128 74, , 2,75,346 35,97 512,24 35,97 79, % 1 SATURN IV SUB LP JPMCB , % 1.11% 2 269, % 19.53% 3 2, 7.27% 4 SATURN JAPAN III SUB C.V. JPMCB , % 5 99, % 6 96, % 7 UBS SECURITIES LLCHFS CUSTOMER SEGREGATED ACCOUNT 9, % 8 JP MORGAN CHASE BANK , % 9 J. CHRISTOPHER FLOWERS 76, % 1 73, % 11 STATE STREET BANK AND TRUST COMPANY 59, % 2,75,346 1.% J.C.Flowers & Co.LLC2.86% 553,663, ,128, % 2,75,346.94% 1.6% 56.52% Moodys Baa3 Prime-3 &S&P BBB+ A-2 JCR BBB+ J-2 R&I BBB+ a-2
123 PowerFlex PowerFlex ATM CSR IR IRIR 2512 IR TEL FAX URL: Shinsei_IR@shinseibank.com
untitled
215 7 7 72 9 9 91 92 92 94 96 126 129 13 131 133 133 134 136 137 137 141 141 143 144 146 15 153 166 167 169 169 17 3 174 218 22 224 69 215 7 26 2733127 179912 191 ALM 1 1 1 1 26 397,394 73,82 67,873 81,368
untitled
215 Way Way 215 2 3 4 6 225 6 11 12 13 14 19 24 24 25 VBI 26 28 32 14 26 33 At a Glance 34 38 4 42 44 45 47 48 54 55 56 CSR 64 69 21 1 215 2771 VBI ABSMBS 2 2763 1 ATM 1,754 1 ATM 2,915 12 ATM 6,184 1
212 1 2 ROE ROE 3 Tier I Tier I 24 2,58 1,4 49 51 6 8% 1% 5,43 1% 7% 5% III 22 2,921 1,566 1,354 1,428 683 11 426 23 24 2423 23 23 538 8.5% 12.4% 6,18
212 22243 1 A~A- 1% 2 Tier I7% 2 Tier I5% 2 1. 22928 2. III 22 23 24 24 22 VBI* 23 24 * Venture Banking Initiative 16 212 1 2 ROE ROE 3 Tier I Tier I 24 2,58 1,4 49 51 6 8% 1% 5,43 1% 7% 5% III 22 2,921
4% P % 11.1%1, % %1, %1, % 3.5%1, % %1, % Santen Ph
Financial Section 11 5 54 56 58 59 6 63 http://www.santen.co.jp/ja/ir/document/securities.jsp Santen Pharmaceutical Co., Ltd. Annual Report 215 49 4% 215 3 214 3 P.8 2 98.4% 11.1%1,592 62 12.6% 25 69 1.6%1,618
J.C. Flowers & Co. LLC GE JR VIEW ALTTE ATM GAICA 216 ATM ATM Patsat ATM 3 1, 1,
21622 23 25 24 32 21 27 2 21 22 24 25 27 3 24 2 19 1, 1,113 94 1, 8 6 612 53 664 674 76 8 8 6 4 4 2 2-2 TOPIX -4 69 2 21 22 23 24 25 26 27 2 21 22 23 24 1 5 25 26 27 216 28 21 211 213 214 216 28 J.C. Flowers
AT A GLANCE INDIVIDUAL GROUP 63.72% 1, % At a Glance INSTITUTIONAL GROUP 34.26% % GLOBAL MARKETS GROUP 5.56% % 2
214 At a Glance 32 36 38 4 42 43 31 AT A GLANCE INDIVIDUAL GROUP 63.72% 1,293 32.4% 226 214 At a Glance INSTITUTIONAL GROUP 34.26% 695 76.26% 532 32 GLOBAL MARKETS GROUP 5.56% 112 4.2% 28 3 1% 1,5 5 1,
138 2 4 121 3 31 1 2 8 1 12 1. 2. 3. 4. 5. 6. 14 16 18 22 24 26 1. 2. 3. 4. 5. 28 Sumitomo Trust and Banking 138 1 Q 21 2 2,5 2, 1,5 1, 1,611 1,962 2,154 2,168 2,411 1,2 1, 8 6 4 968 1, 1,38 823 5 2 79
untitled
financial report - 1 - - 2 - - 3 - - 4 - - 5 - - 6 - - 7 - - 8 - - 9 - - 10 - - 11 - - 12 - - 13 - - 14 - - 15 - - 16 - - 17 - - 18 - - 19 - - 20 - - 21 - - 22 - - 23 - - 24 - - 25 - - 26 - - 27 - -
215 GDP 215 % UFJ % UFJ GDP *
5 211 212 213 214 215 82.19 94.5 12.92 12.17 112.68 35,2 36,342 37,534 42,29 41,432 18,45 18,168 18,786 21,816 21,135 969 951 1,84 1,114 1,17 9,642 1,422 11,63 13,86 13,25 2,255 2,882 3,62 3,529 3,63 3,747
,500 NCD 4 1, CSR
196 22 4 1 22 9 30 22 9 2012 2010 42013 3 2012 2010 42013 3 1 2 3 4 5 2012 210 2 6,500 NCD 4 1,000 1 2 4 CSR 6 6 7 8 8 10 12 1 15 16 17 18 20 21 22 9 30 11 187811 19 11 12 4 21 27 200 2,498 103282 85 28
平成19年度決算参考資料
[] 19 1. 1 2. 2 3. 4 1. 5 2. 8 3. 9 19 10 19 1. 1 2. 4 3. 4 4. 5 5. 6 6. 8 7. 9 8. 10 9. 10 10. 10 11. 11 1. 13 2. 16 3. 17 4. 18 5. 19 6. 23 7. 23 8. 24 9. 31 10. 32 11. 33 12. 34 19 19 35 1. 36 2. 37
2017 3 2017 5 18 Copyright 2017 JAPAN POST BANK CO., LTD. All All Rights Reserved. 1 1. 2017 3 2. 2018 3 2017 3 2018 3 3. Appendix BP SP TP LP GP GP GP Copyright 2017 JAPAN POST BANK CO., LTD. All All
CEO Passion for the Best 217 CEO 22 No Passion for the Best
18 CEO 29 CFO 31 37 38 4 42 44 45 46 216 17 CEO Passion for the Best 217 CEO 22 No.1 2 3215 4 3 Passion for the Best 217 18 216 Passion for the Best 217 215 216 217 1 No.1 2 3 M&A 1 ROE: 1% 2 75% 1215
We must not be afraid of change. 1 HAMASHIN REPORT 216
We must not be afraid of change. 1 HAMASHIN REPORT 216 1 3 1 5 9 11 12 13 14 15 16 17 19 2 21 22 23 27 29 3 34 35 37 38 6 7 71 HAMASHIN REPORT 216 2 3 HAMASHIN REPORT 216 HAMASHIN REPORT 216 4 5 HAMASHIN
,552,510 3,580,796 1,591,338 1,521,728 1,167,622 1,145, , ,396 4,040 7,095 2,542 3, ,687
193 2 15 16 16 3 31 17 3 31 5,328,950 4,989,814 360,509 1,004,512 152,070 124,856 1,009,328 568,340 480,847 606,032 3,306,780 3,769,073 3,749 3,832 27,049,901 24,233,701 55,382,800 54,799,805 743,957 895,586
2 4 8 UFJ24 1 14 24 UFJ 3 CS 32 IT 34 37 ALM 57 58 243 59 66 69 9 92 94 117 UFJ 117 UFJ 153 UFJ 29 259 264 215229
UFJ 24 2 4 8 UFJ24 1 14 24 UFJ 3 CS 32 IT 34 37 ALM 57 58 243 59 66 69 9 92 94 117 UFJ 117 UFJ 153 UFJ 29 259 264 215229 24UFJ 247 UFJ UFJ UFJ UFJ UFJ 22 3 23 3 24 3 UFJ UFJ 13,629 13,715 11,982 1,641
,420,877 1,229, ,064 38, ,927 41,475 4,393 4,454, ,010,575 1,420,877 57,773 1,386, ,454 2,741,632 1,262,135
1932 17 18 18331 19331 7,107,469 4,036,856 651,905 1,107,078 117,474 76,551 1,956,650 2,276,894 633,760 963,916 4,078,025 3,277,885 2,912 2,924 25,505,861 20,537,500 57,267,203 58,689,322 947,744 881,436
年次報告書2008年3月期
P60 P107 3 1 3 2 3 12008 3 2 5 1 2008 3 78,592 290,743 227,020 23,521 128,616 88,445 16,756 300,361 1,154,054 78,592 105,465 227,020 23,521 15,747 7,389 16,756 129,885 1 604,375 106,140 185,278 112,869
UFJ
UFJ UFJ () UFJ UFJ 2002 7 2 82 UFJ 2002 9 UFJ 2002 7 22 83 84 UFJ 1 2 3 4 1 2 16 15 14 90 6 5 2002 7 22 85 UFJ 1 2 DC 1 2 3 4 3 2 1 3 2 1 2 1 2002 7 22 UFJ 2002 7 22 CEO 188 2 7 2 UFJ UFJ p 86 p 18 1 2002
n , , % , % % % IFRS ,659 1,118, ,582 (+ 12.4%) 98, ,552
n 213 IFRS IFRS IFRS IFRS IFRS IFRS 213 11,188 1,159 IFRS 213 11,182 1,116 1,5 657 69 78 214 n 213 213 4 1 214 3 31 1,236 1 1,182 12.4% 537 128 1,116 13.% 39 998 4.1% 31 69 4.8% IFRS 212 213 994,659 1,118,241
1
浜松 信用 金庫 12 ディスクロージャー 表紙 オモテ 212 7.4 ANZ4E2 中村 33 43 デジコン 2 校 1 CONTENTS 1 3 4 CSR 5 7 CSR 9 1 1 11 12 13 15 16 17 19 21 22 24 25 27 29 32 6 74 2 3 24 514 24 423 54 1 2 23 829 533 1 4 5 C S R 21 FHA212
アニュアルレポート 2017
2017 Financial Section 16 5 17 20 22 22 23 24 25 36 16 ISUZU MOTORS LIMITED 5 2017 2016 2015 2014 2013 2017 : 1,953,186 1,623,948 329,238 182,793 146,444 152,022 148,921 93,858 1,926,967 1,574,885 352,081
1 2003 7 2005 6 2 1 2000 2002 2003 80.052 86.7 39 26.374 3 3 2 2 8 500 8 2008 6.4 10.3% 10 2008 3 11.7 10.6 9.9 9.3 3 1998 100 1999 3 71.2 2005 2007 17.9 14.1 1989 4 20 6 4 2004 1 4 5 5 ROA ROE 5 6 60
untitled
Shinsei Bank: Institutional Banking Group Evolution Merrill Lynch Japan Conference September 9, 2005 1 2 3 & IT 3 : 2003 2004 1,000 800 600 400 200 0 891 55 52 166 200 87 155 143 970 26 77 78 126 146 158
第11期 年次報告書
Top message 1961 1986 1986 2000 1 Nippon Commercial Development REPORT Nippon Commercial Development REPORT 2 Top message 20,000 15,492 15,000 11,201 10,000 7,993 1,200 1,200 1,000 1,000 800 800 600 600
1
1 2 3 4 . 5 6 7 8 9 10 11 12 .. 13 .. 14 15 16 17 18 19 20 .. 223 ( ) 218 1 21 1 225 72 63 154 141 54 24 40 274 186 226 197 507 22 23 24 25 26 27 28 29 .... 30 SPC 31 32 33 34 35 36 . 37 38 39 .......
アニュアルレポート 財務ハイライト-
2012 3 31 1,084 4,257 Jt euromonitor 8.7 % 2 338 ebitda 5,771 roe 20.3 % 1 eps 33,687.78 32.6% eps 2 30,530.39 17.9% 4,513 0.31 1 29.7% 10,000 30.7% JT 5,340 JT 8.7% 2 340 EBITDA 5,700 ROE 20% 1 EBITDA
短信-1.PDF
ROE 3 A B C A B MA 14 12 2 1 4 2 2,245 ( 192 ) 448 ( 54 ) 396 ( 108 ) 181 459 ( 159 ) 107 51 309 341 244 388 661 2,279 5,590 90 740 15 3 31 14 3 31 14 9 30 % % % 2,239,549 3,315,424 1,075,875 2,901,303
PowerPoint プレゼンテーション
200831012 200810-12 200810-12 200710-12 669 749 700 7.0 % 70 116 99 16.5 % 599 633 600 5.4 % 331 331 312 6.0 % 328 328 308 6.5 % 191 191 171 11.4 % EPS 322 322 283 13.6 % 5,928 5,928 6,048-2.0 % EPS
DCF 15
2004 2005 1718 32 DCF DCF DCF DCF 1718 27 16.0 29.95 9.69 5 16.92 27.84 12.6 32 16.14 29.95 9.69 32 17. 29 6 14 1617 135 13.0 20.2 7. 135 10.5 29 2716 17 0.31 6.56.50.31 6 19.14 25.89 11.99 6 15 23 6 DCF
7532_05arj.pdf
Don Quijote Evolving with Customers 25 25 P ROFILE 1989 1 24 DonQ 22 1725 6 C ONTENTS 2 4 7 14 33 35 Distinctive Advantages uijote 3 1,m 2 3 5m 2 24 3 1 U.S. 6 31 25 24 25 232,778 192,84 $2,14 1,814 1,611
;;; ;;; ;; ;; ;; ;; ;; ;; ;; ;; ;;;; ;;;; ;;;; ;;;;; ;;;; ;;;; ;;;; The World Bank Annual Report World Development
Sony Financial Holdings 1 2 Sony Financial Holdings 3 Sony Financial Holdings N 4 Sony Financial Holdings N N 5 Sony Financial Holdings N N Life Insurance Bank Non-life Insurance 6 Sony Financial Holdings
金融システムレポート（2008年3月号）
inancial ystem eport 1 Box 1 5 1 1 1 1 3 17 5 7 Box 9 Box 3 3 Box 3 Box 5 36 Box 6 38 Box 7 1 1 1 3 3 5 Box 8 58 Box 9 6 6 1 6 66 Box 1 7 7 1 3 Box 1 7 7 8 1 1 3 Box Box 1 B1-1 B1-1 origination distribution
Ricoh Company, Ltd. 1
24 1 34 4 4/8 4,486 4,66 4,691 +31 +25 +4.6% +4.6% +4.6% 4,394 4,29 4,68-221 -326-7.4% -4.7% -2.1% 8,88 8,95 8,76-189 -12-1.4% -.% +1.2% 3,881 3,868 3,638-229 -242-6.2% 43.7% 43.2% 41.5% 772 78 577-22
ROE
26 49 41 26 1,074 159 3 1,074 1,200 26 10 10 11 10 589 54.8% 159 26 10 10 11 10 86 54.1% 26... 1... 2... 2... 2... 3... 5... 6... 6... 7 ROE... 9... 10... 11... 11... 13... 14... 14... 15... 15... 16...
, ,377 5,378 4,916 21,000 21, , ,447 1,596,376 1,744,103 9,346 8,471 52,372 51,685 1,709 1,
2018 2019 3 31 287,752 344,377 5,378 4,916 21,000 21,937 672,244 694,447 1,596,376 1,744,103 9,346 8,471 52,372 51,685 1,709 1,633 658 628 0 1,051 1,004 5,652 6,903 5,637 6,888 14 14 138 1,305 806 903
100 7 ( ) ( ) ( )
(1) 100 1 102 2 ( 1) 111 100 7 ( ) ( ) ( ) (1) 101 1 ( ) 2 ( 1) 3 ( ) 102 7 4 4 ( ) 5 ( 2) 1 2 ( 1) 1 1 ( ) 1 ( ) ( ) (1) 103 ( 318 ) 2 ( ) 104 7 2 ( ) ( 247 ) ( 248 ) ( ) (1) ( 189 2 ) ( 191 1 ) ( 193
13,825,228 3,707,995 26.8 4.9 25 3 8 9 1 50,000 0.29 1.59 70,000 0.29 1.74 12,500 0.39 1.69 12,500 0.55 10,000 20,000 0.13 1.58 30,000 0.00 1.26 5,000 0.13 1.58 25,000 40,000 0.13 1.58 50,000 0.00 1.26
SFH P P P P SFH SFHSFH CSR At a Glance 042 SFH 100% 056 SFH 100% 058 SFH 100% SFH 061
SFH P.001 039 P.040 059 P.060 211 P.212 215 SFH SFHSFH 001 3 008 010 016 1 018 CSR 021 041 At a Glance 042 SFH 100% 056 SFH 100% 058 SFH 100% SFH 061 SFH 2010 3 076 SFH 102 212 216 030 031 032 034SFH 035
,156,224 72,690,624 2,589,217 3,078,149 2,286,698 2,638, ,654 1,832,467 1,516,342 5,732,042 1,942,973 2,671,316 3,214,137 4,
19 193 2118 193 2 18 19 19331 20331 4,036,856 5,017,325 1,107,078 595,802 76,551 357,075 2,276,894 1,940,170 963,916 1,153,070 3,277,885 4,123,611 2,924 7,329 20,537,500 23,517,501 58,689,322 62,144,874
JPモルガン・チェース・アンド・カンパニー
2013 JP 2013 JPMorgan Chase & Co. 2013 Annual Report MD A 64-70 5 62-63 http://investor.shareholder.com/jpmorganchase/annual.cfm MD A JP 2013 12 31 MD A 341-345 Glossary of Terms MD A 1995 JP 181 Forward-looking
平成22年12月期（第9期）決算説明資料
MID 9 22 7 1 22 12 31 MID http://www.midreit.jp/ 2 MID 3 70% 70% 21 OBP OBP IMP Value Up NOI MID MID MID MID MID MID MID 5 23 1 31 92.75 MID MID MID 100 MID 23 1 31 MID MID22 3 22400 22 3 22 9 22 4 22
...43... 43 (1)... 43 (2)... 45 (3)... 47 (4)... 52... 54 (1) 54 (2)... 57... 60 (1)... 60 (2)... 62... 66 (1)... 66 (2)... 69 (3)... 71... 73...75...
16...1...2...12...12 (1)... 12 (2)... 15 (3)... 17 (4).. 19 (5)... 22 (6)... 24...26 (1)... 26 (2)... 28 (3)... 30 (4)... 32... 34 (1)... 34 (2)... 36 (3)... 38 (4)... 41 ...43... 43 (1)... 43 (2)... 45
untitled
70.0 60.0 50.0 40.0 30.0 20.0 10.0 0.0 18.5 18 60.4 6.3 45.5 18.9 41.8 5.0 29.3 17.1 1.2 3.7 0.0 0.0 1.5 19 20 21 22 2.50 2.00 1.50 1.00 0.50 0.00 19 2.38 1.48 1.02 2.05 0.11 0.00 0.00 20 21 1.22 0.44
& IT/ IT
C O R P O R A T E O U T L I N E 2 8 &-3 25 9 1 1 IT/7 1 2 3 4 6 8 1 11 12 13 14 16 2 21 22 IT 24 25 28 32 34 36 37 38 39 4 41 42 43 44 45 46 &HLDGS. &HLDGS. &HLDGS.1 35, 13, 2,8 1,4 76 97 69-6 7 3 2 2
大阪G-AR-和/C1-4
Osaka Gas 2002 LEGEND 1 1999 3 2000 3 2001 3 2002 3 2002 3 831,366 849,225 951,926 973,565 $7,306,304 66,375 62,723 74,055 96,676 725,531 21,614 27,345 36,097 39,418 295,820 94,932 93,532 91,233 89,938
IT
IT 2017 2017 Sony Bank Interim Disclosure 1 2 3 4 5 6 8 15 15 15 16 22 22 25 26 29 30 34 35 36 38 45 19 2 53 19 3 53 4 53 MONEYKit PostPet PostPet Sony Network Communications Inc. President s Message 2
P. 2 P. 4 P. 5 P. 6 P. 7 P. 8 P. 9 P P.11 P.13 P.15 P.16 P.17 P.17 P.18 P.20 P.21 P.23 P P P P P P P.30 16
2018303 2018 5 15 P. 2 P. 4 P. 5 P. 6 P. 7 P. 8 P. 9 P.10 2018 P.11 P.13 P.15 P.16 P.17 P.17 P.18 P.20 P.21 P.23 P.24 10 P.25 11 P.27 12 P.28 13 P.29 14 P.29 15 P.30 16 P.32 1 2 20172016 Copyright 2018
IT
IT 2013 2013 Sony Bank Disclosure 1 2 4 5 6 8 9 10 11 12 14 15 18 19 19 20 20 21 22 25 26 27 28 29 30 31 32 34 36 47 47 47 48 56 56 60 61 64 66 70 71 72 77 82 87 192 92 193 92 4 92 MONEYKit PostPet PostPet
敵対的買収防衛策マニュアル
2007 2 25 IR 3 Passion for the Best 2008 13 2006 3 33 39 8601 1902 5 1 1943 12 27 1,783 13,643 14 466 GranTokyo North Tower 2006 12 2-6-4 2006 12 2006 12 1902 1943 1959 1968 1986 1992 MMF 1993 1996 1999
平成19年度税制改正要望（変更版）
2 J-REIT 3 10 10 SPC SPC 1,200 SPC CMBS CMBS SPC 4 50 SPC SPC 90 J-REIT J-REIT J-REIT 10 (10) 10 7% 3% 19 12 31 20 3 31 37 11 35 3 2 1 9 3 5 1 5 6 SPC SPC 1/3 19 3 31 11 18 11 17 11 9 7 8 1/3 50 50 50
平成21年6月期（第6期）決算説明資料
MID 6 21 1 1 21 6 30 MID http://www.midreit.jp/ MID 2 3 70% 70% 21 OBP OBP IMP Value Up MID NOI AETOS MID MID MID MID MID 27 U R L http://www.mid.co.jp/ 2009 3 5 6 7 6 4 20 1 1 20 6 30 5 20 7 1 20 12
18725 136 2008 3 4 6 8 10 16 18 24 40 41 6 42 43 54 59 75 76 77 CSR 30 34 38 200620072008 3 4.27,235 26.9635 1.68.8 ROE2.69.2 1234.0 1 2006 2007 2008 2008/2007 2008 670,957 694,594 723,485 +4.2% $7,220,409
QX/..../IG/P1.`19/F
President s Message (https://www.aozoraclub.com/ http://www.aozorabank.co.jp/ http://www.aozora-invest.co.jp/ (http://www.svb.com/) http://www.net-daibiki.com/ ... 34... 35...
2003 10 2003.10.21 70.400 YES NO NO YES YES NO YES NO YES NO YES NO NO 20 20 50m 12m 12m 0.1 ha 4.0m 6.0m 0.3 ha 4.0m 6.0m 6.0m 0.3 0.6ha 4.5m 6.0m 6.0m 0.6 1.0ha 5.5m 6.5m 6.0m 50m 18 OK a a a a b a
ワークショップ「国際財務報告基準（IFRS）と企業行動：IFRSアドプションのインパクト」の模様
IMES DISCUSSION PAPER SERIES IFRS IFRS Discussion Paper No. 2010-J-25 INSTITUTE FOR MONETARY AND ECONOMIC STUDIES BANK OF JAPAN 103-8660 2-1-1 http://www.imes.boj.or.jp IMES Discussion Paper Series 2010-J-25
橡企業説明会.PDF
March 11 2004 CREDIT SAISON CO., LTD. CONTENTS. 1951 5 1 633 3,703 17,140 3 31 6,605 100 1,633 170-6073 12 166 1 3-1-1 60 52 03(3988 2111 2003 3 31 36 36 NILSON REPORT 656NOV.1997 706DEC.1999, 729DEC.2000&753DEC.2001&777DEC.2002
1
1 5% 4% 11% 8% 13% 12% 10% 6% 17% 6% 8% 4% 6% 6% 2% 17% 17% 12% 14% 16% 6% 37% 11% 17% 35% 2 (N=6,239) 0 200 400 600 800 1,000 1,200 1,400 1,600 1,800 1,585 1,126 950 494 345 296 242 263 191 150 131 116
2011610 IT 2012 2012 Sony Bank Interim Disclosure 1 2 3 3 4 6 8 9 9 10 11 14 16 25 25 25 26 33 33 37 37 41 42 46 47 48 53 19 2 58 19 3 58 4 58 MONEYKit PostPetPostPet So-net Entertainment Corporation President
HLDGS.
C orporate O utline 26 HLDGS. HLDGS. 2 3 HLDGS. 4 HLDGS. 6 8 1 12 14 16 18 2 21 23 24 28 3 31 32 33 34 35 36 37 38 39 HLDGS. 4 41 42 43 2 3 H L D G S. H L D G S. 4 5, 4, 3, 2, 2,119 2,449 +4 +3 + 3,8 3,1
10Disclosure_H0104_0618
01 SHIZUOKA BANK GROUP REPORT 2010 SHIZUOKA BANK GROUP REPORT 2010 02 03 SHIZUOKA BANK GROUP REPORT 2010 SHIZUOKA BANK GROUP REPORT 2010 04 05 SHIZUOKA BANK GROUP REPORT 2010 06 SHIZUOKA BANK GROUP REPORT
CONTENTS CSR
浜松信用 金庫 1 ディスクロージャー 表紙オモテ 21 7.8 132 L5 59925 9ABFPD 矢部 はましんは おかげさまで 平成22年4月に 創立6周年を迎えました 33 431 再校刷 創立 6 周年記念ロゴデザインについて はましんのコーポレートカラーを使ったハー トの形で お客様へ感謝の気持ちを表現 中 心にはましんイメージキャラクター はまた っち を配置しています 当金庫が
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 ( ) 24 25 26 27 28 29 30 ( ) ( ) ( ) 31 32 ( ) ( ) 33 34 35 36 37 38 39 40 41 42 43 44 ) i ii i ii 45 46 47 2 48 49 50 51 52 53 54 55 56 57 58
untitled
i ii (1) (1) (2) (1) (3) (1) (1) (2) (1) (3) (1) (1) (2) (1) (3) (2) (3) (1) (2) (3) (1) (1) (1) (1) (2) (1) (3) (1) (2) (1) (3) (1) (1) (1) (2) (1) (3) (1) (1) (2) (1) (3)
23 15961615 1659 1657 14 1701 1711 1715 11 15 22 15 35 18 22 35 23 17 17 106 1.25 21 27 12 17 420,845 23 32 58.7 32 17 11.4 71.3 17.3 32 13.3 66.4 20.3 17 10,657 k 23 20 12 17 23 17 490,708 420,845 23
平成１８年度「商品先物取引に関する実態調査」報告書
... 1.... 5-1.... 6-2.... 9-3.... 10-4.... 12-5.... 13-6.... 15-7.... 16-8.... 17-9.... 20-10.... 22-11.... 24-12.... 27-13... 29-14.... 32-15... 37-16.... 39-17.... 41-18... 43-19... 45.... 49-1... 50-2...
EPSON エプソンプリンタ共通 取扱説明書 ネットワーク編
K L N K N N N N N N N N N N N N L A B C N N N A AB B C L D N N N N N L N N N A L B N N A B C N L N N N N L N A B C D N N A L N A L B C D N L N A L N B C N N D E F N K G H N A B C A L N N N N D D
ありがとうございました
- 1 - - 2 - - 3 - - 4 - - 5 - 1 2 AB C A B C - 6 - - 7 - - 8 - 10 1 3 1 10 400 8 9-9 - 2600 1 119 26.44 63 50 15 325.37 131.99 457.36-10 - 5 977 1688 1805 200 7 80-11 - - 12 - - 13 - - 14 - 2-1 - 15 -
EPSON エプソンプリンタ共通 取扱説明書 ネットワーク編
K L N K N N N N N N N N N N N N L A B C N N N A AB B C L D N N N N N L N N N A L B N N A B C N L N N N N L N A B C D N N A L N A L B C D N L N A L N B C N N D E F N K G H N A B C A L N N N N D D
公務員人件費のシミュレーション分析
47 50 (a) (b) (c) (7) 11 10 2018 20 2028 16 17 18 19 20 21 22 20 90.1 9.9 20 87.2 12.8 2018 10 17 6.916.0 7.87.4 40.511.6 23 0.0% 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2.0% 4.0% 6.0% 8.0%
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 A B (A/B) 1 1,185 17,801 6.66% 2 943 26,598 3.55% 3 3,779 112,231 3.37% 4 8,174 246,350 3.32% 5 671 22,775 2.95% 6 2,606 89,705 2.91% 7 738 25,700 2.87% 8 1,134
橡hashik-f.PDF
1 1 1 11 12 13 2 2 21 22 3 3 3 4 4 8 22 10 23 10 11 11 24 12 12 13 25 14 15 16 18 19 20 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 144 142 140 140 29.7 70.0 0.7 22.1 16.4 13.6 9.3 5.0 2.9 0.0
198
197 198 199 200 201 202 A B C D E F G H I J K L 203 204 205 A B 206 A B C D E F 207 208 209 210 211 212 213 214 215 A B 216 217 218 219 220 221 222 223 224 225 226 227 228 229 A B C D 230 231 232 233 A
ネットショップ・オーナー２ ユーザーマニュアル
1 1-1 1-2 1-3 1-4 1 1-5 2 2-1 A C 2-2 A 2 C D E F G H I 2-3 2-4 2 C D E E A 3 3-1 A 3 A A 3 3 3 3-2 3-3 3-4 3 C 4 4-1 A A 4 B B C D C D E F G 4 H I J K L 4-2 4 C D E B D C A C B D 4 E F B E C 4-3 4
