The values
- Treasury 32 18: ≤ +0.0018×42,045 = 76
- Higher stake affiliate: Warpstar 50% adds ≤0.18×0.2bn
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- FiledNintendo’s share of profit from equity-method affiliates, chiefly The Pokémon Company, in the year to March 2016¥1.9bn
- Estimate未実現利益の消去 on sales to affiliates, (自 平成28年4月1日 至 平成29年3月31日) = year to March 2017
- ReportedEquity method goodwill unrealized profit, (自 平成28年4月1日 至 平成29年3月31日) = year to March 2017
Show the working
- unrealised-profit, Creatures look-through and treasury-share routes cannot add ¥6.8bn