The values
- Carrying Mar 2017: 25,264
- Carrying Mar 2026: 278,251
- Delta: 252,987
- Pickups year to March 2018 26: 233,063
- TPC dividends to Nintendo: 3,828
- Other movement: 23,752
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:
- FiledInvestment securities of unconsolidated subsidiaries and affiliates, year to March 2017 year-end¥25.3bn
- FiledInvestment securities of unconsolidated subsidiaries and affiliates, year to March 2026 year-end¥278.3bn
- FiledShare of profit equity method affiliates, FY2017 (Apr 2017–Mar 2018)¥10.3bn
- EstimatePayout trigger analysis year to February 2018 year to February 2024, year to February 2017-year to February 2026
- ReportedCarrying series against pickups annual residual, year to March 2018–year to March 2026
Show the working
- Python, A-on-A: 278,251 − 25,264 = 252,987
- Σ pickups FY3/18–26 = 10,318+6,949+7,945+6,564+26,672+26,599+30,099+35,125+82,792 = 233,063 (..A-12)
- TPC dividends 955 + 2,873 = 3,828
- other = 252,987 − 2
Where it’s used
Related figures
Built from this one