What this is
Superseded by –33: the line is uncorrelated with parent NI (r=0.01), negative in year to March 2010–year to March 2011, and nets unnamed affiliates (Mariners LP or successor, Warpstar, 2 unnamed).
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateEquity line decomposition BW years, Nintendo year to March 2010–year to March 2011 vs TPC year to February 2010–year to February 2011 (no-lag mapping, C-Q03-1)
- EstimateImplied affiliate aggregate and non parent profit, Nintendo year to March 2008–year to March 2016 vs TPC year to February 2008–year to February 2016 (no-lag mapping per C-Q03-1)
- EstimateNet margin required for 100bn revenue, pre-2016 vs filed years
Show the working
- Superseded by –33: the line is uncorrelated with parent NI (r=0.01), negative in FY3/10–FY3/11, and nets unnamed affiliates (Mariners LP or successor, Warpstar, 2 unnamed)
- Residuals in