Exhibit 5
UNAUDITED SUMMARY FINANCIAL INFORMATION
OF
THE PREDECESSORS OF JAPAN FINANCE CORPORATION
The Predecessor
The statement of earnings data and the balance sheet data that are identified below as statutory financial data were derived from the financial statements prepared by the Predecessor in accordance with the Japan Bank for International Cooperation Law and regulations thereunder.
The statement of operations data and the balance sheet data that are identified below as being in accordance with “Japanese GAAP” were derived from the financial statements of the Predecessor prepared in accordance with Japanese GAAP.
The principal differences in accounting practice between the two sets of financial statements that are set forth below included differences in the accounting for allowance in relation to loans and equity investments, allowance for employee retirement benefits and financial instruments.
The Predecessor did not prepare consolidated financial statements.
1
STATUTORY FINANCIAL DATA
Balance Sheets—The Predecessor
| | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
Assets: | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | ¥ | 325,699 | | | ¥ | 326,200 | | | ¥ | 248,275 | | | ¥ | 398,811 | |
Loans | | | 18,692,943 | | | | 19,202,282 | | | | 18,217,101 | | | | 19,173,114 | |
Investments | | | 135,523 | | | | 140,750 | | | | 145,768 | | | | 135,957 | |
Securities | | | 6,900 | | | | 8,622 | | | | 5,404 | | | | 7,764 | |
Accrued Interest Income | | | 136,695 | | | | 145,276 | | | | 128,507 | | | | 156,369 | |
Miscellaneous Assets | | | 28,301 | | | | 38,836 | | | | 286,564 | | | | 13,201 | |
Premises and Equipment | | | 25,079 | | | | 25,647 | | | | 24,989 | | | | 25,264 | |
Deferred Charges | | | 3,417 | | | | 3,062 | | | | 826 | | | | 2,789 | |
Customers’ Liabilities for Acceptances and Guarantees | | | 1,617,474 | | | | 1,492,439 | | | | 1,589,622 | | | | 1,621,194 | |
Allowance for Possible Loan and Investment Losses | | | (447,016 | ) | | | (449,046 | ) | | | (434,623 | ) | | | (448,932 | ) |
| | | | | | | | | | | | | | | | |
TOTAL ASSETS | | ¥ | 20,525,015 | | | ¥ | 20,934,069 | | | ¥ | 20,212,433 | | | ¥ | 21,085,529 | |
| | | | | | | | | | | | | | | | |
| | | | |
LIABILITIES, CAPITAL AND RESERVE: | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | |
Borrowings | | ¥ | 6,972,187 | | | ¥ | 8,094,826 | | | ¥ | 6,556,346 | | | ¥ | 7,873,321 | |
Bonds and Notes | | | 2,130,894 | | | | 1,914,517 | | | | 2,209,581 | | | | 1,999,299 | |
Accrued Expenses | | | 72,812 | | | | 84,237 | | | | 61,290 | | | | 95,864 | |
Miscellaneous Liabilities | | | 29,742 | | | | 10,063 | | | | 8,178 | | | | 62,656 | |
Acceptance and Guarantees | | | 1,617,474 | | | | 1,492,439 | | | | 1,589,622 | | | | 1,621,194 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES | | | 10,823,109 | | | | 11,596,081 | | | | 10,422,208 | | | | 11,652,335 | |
Capital and Reserves: | | | | | | | | | | | | | | | | |
Capital of the International Financial Account | | | 985,500 | | | | 985,500 | | | | 1,005,500 | | | | 985,500 | |
Capital of the Overseas Economic Cooperation Account | | | 7,390,572 | | | | 7,231,508 | | | | 7,456,772 | | | | 7,231,508 | |
Reserve of the International Financial Account | | | 780,375 | | | | 745,236 | | | | 809,206 | | | | 780,375 | |
Net Earnings of the International Financial Account | | | 57,661 | | | | 70,279 | | | | 21,144 | | | | 31,495 | |
Reserve of the Overseas Economic Cooperation Account | | | 305,464 | | | | 166,062 | | | | 487,798 | | | | 305,464 | |
Net Earnings of the Overseas Economic Cooperation Account | | | 182,333 | | | | 139,402 | | | | 9,806 | | | | 98,852 | |
| | | | | | | | | | | | | | | | |
TOTAL CAPITAL AND RESERVES | | | 9,701,906 | | | | 9,337,987 | | | | 9,790,226 | | | | 9,433,195 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES, CAPITAL AND RESERVES | | ¥ | 20,525,015 | | | ¥ | 20,934,069 | | | ¥ | 20,212,433 | | | ¥ | 21,085,529 | |
| | | | | | | | | | | | | | | | |
2
Statements of Earnings—The Predecessor
| | | | | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Ordinary Income | | | | | | | | | | | |
Interest on Loans | | ¥ | 558,050 | | ¥ | 577,217 | | | ¥225,993 | | ¥287,793 |
Guarantee Commissions | | | 5,233 | | | 4,254 | | | 2,601 | | 2,516 |
Interest on Securities | | | 188 | | | 217 | | | 81 | | 98 |
Dividends on Investments | | | 15,052 | | | 7,142 | | | 4,337 | | 5,318 |
Grant from General Account | | | 20,000 | | | 30,000 | | | 6,750 | | 10,000 |
Interest on Deposits in Banks | | | 12,415 | | | 8,349 | | | 2,452 | | 4,422 |
Interest on Swaps and Miscellaneous Interest Received | | | 9,133 | | | 12,941 | | | 9,098 | | 4,103 |
Commissions | | | 1,948 | | | 2,189 | | | 706 | | 902 |
Foreign Exchange Gains | | | 2,230 | | | 3,413 | | | 58 | | 2,000 |
Gain on Disposal of Investments | | | 14,308 | | | 75 | | | — | | 14,308 |
Other Income | | | 5,040 | | | 2,542 | | | 1,148 | | 2,134 |
Reversal of Allowance for Possible Loan and Investment Losses | | | 449,046 | | | 456,589 | | | 447,016 | | 449,046 |
| | | | | | | | | | | |
Total | | ¥ | 1,092,644 | | ¥ | 1,104,928 | | | ¥700,241 | | ¥782,641 |
| | | | | | | | | | | |
| | | | |
Ordinary Expenses | | | | | | | | | | | |
Interest on Borrowings | | ¥ | 132,615 | | | 157,505 | | | 54,548 | | 66,319 |
Interest on Bonds and Notes | | | 68,646 | | | 70,799 | | | 31,404 | | 34,500 |
Interest on Swaps and Miscellaneous Interest Payment | | | 142,732 | | | 129,007 | | | 33,210 | | 75,631 |
Administrative Expenses | | | 26,741 | | | 24,368 | | | 15,956 | | 12,717 |
Depreciation of Premises and Equipment | | | 1,120 | | | 1,073 | | | 535 | | 546 |
Commissions | | | 6,128 | | | 6,219 | | | 2,429 | | 1,389 |
Foreign Exchange Losses | | | 7,679 | | | 3,023 | | | 6,865 | | 1,178 |
Loss from Disposal of Investments | | | — | | | 4,624 | | | — | | — |
Write-off of Loans | | | 18,467 | | | 47,322 | | | 89,124 | | 10,415 |
Amortization of Discounts on Bonds and Notes | | | 584 | | | 569 | | | — | | 259 |
Amortization of Bond and Note Issue Expenses | | | 727 | | | 972 | | | 360 | | 345 |
Other Expenses | | | 196 | | | 719 | | | 236 | | 63 |
Provision for Allowance for Possible Loan and Investment Losses | | | 447,016 | | | 449,046 | | | 434,623 | | 448,932 |
| | | | | | | | | | | |
| | | 852,650 | | | 895,247 | | | 669,291 | | 652,294 |
Net Earnings of the International Financial Account | | | 57,661 | | | 70,279 | | | 21,144 | | 31,495 |
Net Earnings of the Overseas Economic Cooperation Account | | | 182,333 | | | 139,402 | | | 9,806 | | 98,852 |
| | | | | | | | | | | |
Total | | ¥ | 1,092,644 | | ¥ | 1,104,928 | | | ¥700,241 | | ¥782,641 |
| | | | | | | | | | | |
3
Balance Sheets—The Predecessor—International Financial Account
| | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
ASSETS: | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | ¥ | 324,170 | | | ¥ | 258,234 | | | ¥ | 244,301 | | | ¥ | 303,039 | |
Loans | | | 7,305,811 | | | | 7,823,666 | | | | 6,948,720 | | | | 7,875,531 | |
Investments | | | 921 | | | | 810 | | | | 10,926 | | | | 798 | |
Securities | | | 6,900 | | | | 8,622 | | | | 5,404 | | | | 7,764 | |
Accrued Interest Income | | | 74,927 | | | | 79,593 | | | | 67,763 | | | | 92,888 | |
Miscellaneous Assets | | | 27,580 | | | | 38,224 | | | | 285,516 | | | | 12,498 | |
Premises and Equipment | | | 18,398 | | | | 18,847 | | | | 18,204 | | | | 18,586 | |
Deferred Charges | | | 3,417 | | | | 3,062 | | | | 826 | | | | 2,789 | |
Customers’ Liabilities for Acceptances and Guarantees | | | 1,617,474 | | | | 1,492,439 | | | | 1,589,622 | | | | 1,621,194 | |
Allowance for Possible Loan and Investment Losses | | | (53,570 | ) | | | (54,950 | ) | | | (40,885 | ) | | | (55,186 | ) |
| | | | | | | | | | | | | | | | |
TOTAL ASSETS | | ¥ | 9,326,027 | | | ¥ | 9,668,546 | | | ¥ | 9,130,395 | | | ¥ | 9,879,900 | |
| | | | | | | | | | | | | | | | |
| | | | |
LIABILITIES, CAPITAL AND RESERVES: | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | |
Borrowings | | ¥ | 3,665,483 | | | ¥ | 4,380,023 | | | ¥ | 3,442,084 | | | ¥ | 4,321,422 | |
Bonds and Notes | | | 2,130,894 | | | | 1,914,517 | | | | 2,209,581 | | | | 1,999,299 | |
Accrued Expenses | | | 59,223 | | | | 70,604 | | | | 47,990 | | | | 78,288 | |
Miscellaneous Liabilities | | | 29,417 | | | | 9,949 | | | | 8,078 | | | | 62,327 | |
Acceptances and Guarantees | | | 1,617,474 | | | | 1,492,439 | | | | 1,589,622 | | | | 1,621,194 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES | | | 7,502,491 | | | | 7,867,531 | | | | 7,294,546 | | | | 8,082,530 | |
| | | | | | | | | | | | | | | | |
Capital and Reserves: | | | | | | | | | | | | | | | | |
Capital | | | 985,500 | | | | 985,500 | | | | 1,005,500 | | | | 985,500 | |
Reserve | | | 780,375 | | | | 745,236 | | | | 809,206 | | | | 780,375 | |
Net Earnings for the Period | | | 57,661 | | | | 70,279 | | | | 21,144 | | | | 31,495 | |
| | | | | | | | | | | | | | | | |
TOTAL CAPITAL AND RESERVES | | | 1,823,536 | | | | 1,801,015 | | | | 1,835,850 | | | | 1,797,370 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES, CAPITAL AND RESERVES | | ¥ | 9,326,027 | | | ¥ | 9,668,546 | | | ¥ | 9,130,395 | | | ¥ | 9,879,900 | |
| | | | | | | | | | | | | | | | |
4
Statement of Earnings—The Predecessor—International Financial Account
| | | | | | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Ordinary Income: | | | | | | | | | | | | |
Interest on Loans | | ¥ | 326,158 | | ¥ | 336,857 | | ¥ | 113,709 | | ¥ | 170,804 |
Guarantee Commissions | | | 5,233 | | | 4,254 | | | 2,601 | | | 2,516 |
Interest on Securities | | | 188 | | | 217 | | | 81 | | | 98 |
Interest on Deposits in Banks | | | 12,199 | | | 8,338 | | | 2,319 | | | 4,269 |
Interest on Swaps and Miscellaneous Interest Received | | | 9,132 | | | 12,939 | | | 9,097 | | | 4,102 |
Commissions | | | 1,279 | | | 1,628 | | | 487 | | | 656 |
Foreign Exchange Gains | | | 2,219 | | | 3,413 | | | 58 | | | 1,989 |
Other Income | | | 4,756 | | | 2,255 | | | 860 | | | 1,896 |
Reversal of Allowance for Possible Loan and Investment Losses | | | 54,950 | | | 55,009 | | | 53,570 | | | 54,950 |
| | | | | | | | | | | | |
Total | | ¥ | 416,115 | | ¥ | 424,911 | | ¥ | 182,782 | | ¥ | 241,280 |
| | | | | | | | | | | | |
| | | | |
Ordinary Expenses: | | | | | | | | | | | | |
Interest on Borrowings | | ¥ | 64,297 | | ¥ | 76,547 | | ¥ | 25,624 | | ¥ | 33,576 |
Interest on Bonds and Notes | | | 68,646 | | | 70,619 | | | 31,404 | | | 34,500 |
Interest on Swaps and Miscellaneous Interest Payment | | | 142,732 | | | 129,006 | | | 33,210 | | | 75,631 |
Administrative Expenses | | | 16,671 | | | 15,195 | | | 9,950 | | | 7,937 |
Depreciation of Premises and Equipment | | | 776 | | | 748 | | | 377 | | | 380 |
Commissions | | | 1,962 | | | 2,192 | | | 778 | | | 396 |
Foreign Exchange Losses | | | 7,610 | | | 3,022 | | | 6,864 | | | 1,178 |
Write-off of Loans | | | 732 | | | 732 | | | 12,074 | | | 366 |
Amortization of Discounts on Bonds and Notes | | | 584 | | | 569 | | | — | | | 259 |
Amortization of Bond and Note Issue Expenses | | | 727 | | | 972 | | | 360 | | | 345 |
Other Expenses | | | 147 | | | 79 | | | 112 | | | 31 |
Provision for Allowance for Possible Loan and Investment Losses | | | 53,570 | | | 54,950 | | | 40,885 | | | 55,186 |
| | | | | | | | | | | | |
| | | 358,454 | | | 354,632 | | | 161,638 | | | 209,785 |
Net Earnings | | | 57,661 | | | 70,279 | | | 21,144 | | | 31,495 |
| | | | | | | | | | | | |
Total | | ¥ | 416,115 | | ¥ | 424,911 | | ¥ | 182,782 | | ¥ | 241,280 |
| | | | | | | | | | | | |
5
Balance Sheets—The Predecessor—Overseas Economic Cooperation Account*
| | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
ASSETS: | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | ¥ | 1,529 | | | ¥ | 67,966 | | | ¥ | 3,973 | | | ¥ | 95,772 | |
Loans | | | 11,387,131 | | | | 11,378,616 | | | | 11,268,382 | | | | 11,297,583 | |
Investments | | | 134,602 | | | | 139,940 | | | | 134,843 | | | | 135,158 | |
Accrued Interest Income | | | 61,768 | | | | 65,683 | | | | 60,744 | | | | 63,481 | |
Miscellaneous Assets | | | 721 | | | | 613 | | | | 1,062 | | | | 703 | |
Premises and Equipment | | | 6,681 | | | | 6,800 | | | | 6,785 | | | | 6,678 | |
Allowance for Possible Loan and Investment Losses | | | (393,445 | ) | | | (394,095 | ) | | | (393,737 | ) | | | (393,746 | ) |
| | | | | | | | | | | | | | | | |
TOTAL ASSETS | | ¥ | 11,198,988 | | | ¥ | 11,265,523 | | | ¥ | 11,082,052 | | | ¥ | 11,205,629 | |
| | | | | | | | | | | | | | | | |
| | | | |
LIABILITIES, CAPITAL AND RESERVES: | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Borrowings | | ¥ | 3,306,704 | | | ¥ | 3,714,803 | | | ¥ | 3,114,262 | | | ¥ | 3,551,899 | |
Accrued Interest Expenses | | | 13,589 | | | | 13,633 | | | | 13,299 | | | | 17,577 | |
Miscellaneous Liabilities | | | 325 | | | | 114 | | | | 114 | | | | 329 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES | | | 3,320,618 | | | | 3,728,550 | | | | 3,127,676 | | | | 3,569,804 | |
| | | | | | | | | | | | | | | | |
Capital | | | 7,390,572 | | | | 7,231,508 | | | | 7,456,772 | | | | 7,231,508 | |
Reserve | | | 305,464 | | | | 166,062 | | | | 487,798 | | | | 305,464 | |
Net Earnings for the Period | | | 182,333 | | | | 139,402 | | | | 9,806 | | | | 98,852 | |
| | | | | | | | | | | | | | | | |
TOTAL CAPITAL AND RESERVES | | | 7,878,370 | | | | 7,536,973 | | | | 7,954,376 | | | | 7,635,825 | |
| | | | | | | | | | | | | | | | |
TOTAL LIABILITIES, CAPITAL AND RESERVES | | ¥ | 11,198,988 | | | ¥ | 11,265,523 | | | ¥ | 11,082,052 | | | ¥ | 11,205,629 | |
| | | | | | | | | | | | | | | | |
* | As of October 1, 2008, the assets and obligations of the Overseas Economic Cooperation Operations of the Predecessor were transferred to the Incorporated Administrative Agency—the Japan International Cooperation Agency. |
6
Statement of Earnings—The Predecessor—Overseas Economic Cooperation Account*
| | | | | | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Ordinary Income: | | | | | | | | | | | | |
Interest on Loans | | ¥ | 231,892 | | ¥ | 240,360 | | ¥ | 112,285 | | ¥ | 116,989 |
Dividends on Investments | | | 15,052 | | | 7,142 | | | 4,337 | | | 5,318 |
Grant from General Account | | | 20,000 | | | 30,000 | | | 6,750 | | | 10,000 |
Interest on Deposits in Banks | | | 216 | | | 11 | | | 134 | | | 153 |
Miscellaneous Interest Received | | | 1 | | | 1 | | | 0 | | | 1 |
Commissions | | | 669 | | | 561 | | | 219 | | | 247 |
Foreign Exchange Gains | | | 11 | | | 0 | | | — | | | 11 |
Gain on Disposal of Investments | | | 14,308 | | | 75 | | | — | | | 14,308 |
Other Income | | | 285 | | | 287 | | | 288 | | | 238 |
Reversal of Allowance for Possible Loan and Investment Losses | | | 394,095 | | | 401,580 | | | 393,445 | | | 394,095 |
| | | | | | | | | | | | |
Total | | ¥ | 676,528 | | ¥ | 680,017 | | ¥ | 517,459 | | ¥ | 541,360 |
| | | | | | | | | | | | |
Ordinary Expenses: | | | | | | | | | | | | |
Interest on Borrowings | | ¥ | 68,317 | | ¥ | 80,958 | | ¥ | 28,925 | | ¥ | 32,743 |
Interest on Bonds and Notes | | | — | | | 180 | | | — | | | — |
Miscellaneous Interest Payment | | | — | | | 1 | | | — | | | — |
Administrative Expenses | | | 10,069 | | | 9,173 | | | 6,006 | | | 4,780 |
Depreciation of Premises and Equipment | | | 344 | | | 325 | | | 158 | | | 166 |
Commissions | | | 4,166 | | | 4,027 | | | 1,651 | | | 993 |
Foreign Exchange Losses | | | 69 | | | 0 | | | 1 | | | 0 |
Loss from Disposal of Investments | | | — | | | 4,624 | | | — | | | — |
Write-off of Loans | | | 17,735 | | | 46,590 | | | 77,051 | | | 10,049 |
Other Expenses | | | 48 | | | 640 | | | 124 | | | 31 |
Provision for Allowance for Possible Loan and Investment Losses | | | 393,445 | | | 394,095 | | | 393,737 | | | 393,746 |
| | | | | | | | | | | | |
| | | 494,195 | | | 540,615 | | | 507,653 | | | 442,508 |
Net Earnings | | | 182,333 | | | 139,402 | | | 9,806 | | | 98,852 |
| | | | | | | | | | | | |
Total | | ¥ | 676,528 | | ¥ | 680,017 | | ¥ | 517,459 | | ¥ | 541,360 |
| | | | | | | | | | | | |
* | As of October 1, 2008, the assets and obligations of the Overseas Economic Cooperation Operations of the Predecessor were transferred to the Incorporated Administrative Agency—the Japan International Cooperation Agency. |
7
JAPANESE GAAP FINANCIAL DATA
Balance Sheets—The Predecessor
| | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
Assets | | | | | | | | | | | | | | | | |
Cash and Due from Banks | | ¥ | 307,253 | | | ¥ | 328,991 | | | ¥ | 247,064 | | | ¥ | 393,135 | |
Securities | | | 104,491 | | | | 110,079 | | | | 114,302 | | | | 104,953 | |
Loans | | | 17,625,525 | | | | 18,828,849 | | | | 17,731,612 | | | | 18,626,870 | |
Miscellaneous Assets | | | 698,058 | | | | 261,162 | | | | 573,641 | | | | 306,871 | |
Tangible Fixed Assets | | | 24,537 | | | | 25,060 | | | | 24,527 | | | | 24,694 | |
Intangible Fixed Assets | | | 4,260 | | | | 3,514 | | | | 4,990 | | | | 3,752 | |
Deferred Charges on Bonds and Notes | | | 1,145 | | | | 1,066 | | | | 1,267 | | | | 964 | |
Customers’ Liabilities for Acceptances and Guarantees | | | 1,536,922 | | | | 1,496,958 | | | | 1,577,509 | | | | 1,603,695 | |
Allowance for Possible Loan Losses | | | (203,835 | ) | | | (232,959 | ) | | | (245,805 | ) | | | (213,340 | ) |
| | | | | | | | | | | | | | | | |
Total Assets | | ¥ | 20,098,361 | | | ¥ | 20,822,723 | | | ¥ | 20,029,111 | | | ¥ | 20,851,597 | |
| | | | | | | | | | | | | | | | |
| | | | |
Liabilities and Net Assets | | | | | | | | | | | | | | | | |
| | | | |
Liabilities | | | | | | | | | | | | | | | | |
Bonds and Notes | | ¥ | 2,053,373 | | | ¥ | 1,976,086 | | | ¥ | 2,212,393 | | | ¥ | 2,041,606 | |
Borrowings | | | 6,972,186 | | | | 8,094,826 | | | | 6,556,346 | | | | 7,873,320 | |
Miscellaneous Liabilities | | | 56,860 | | | | 208,734 | | | | 58,477 | | | | 170,975 | |
Reserve for Bonus Payments | | | 1,035 | | | | 1,027 | | | | 1,025 | | | | 1,004 | |
Reserve for Employee Retirement Benefits | | | 17,215 | | | | 16,179 | | | | 17,139 | | | | 16,227 | |
Acceptances and Guarantees | | | 1,536,922 | | | | 1,496,958 | | | | 1,577,509 | | | | 1,603,695 | |
| | | | | | | | | | | | | | | | |
Total Liabilities | | ¥ | 10,637,593 | | | ¥ | 11,793,812 | | | ¥ | 10,422,890 | | | ¥ | 11,706,830 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net Assets | | | | | | | | | | | | | | | | |
| | | | |
Capital | | | | | | | | | | | | | | | | |
Capital Attributable to the International Financial Account | | | 985,500 | | | | 985,500 | | | | 1,005,500 | | | | 985,500 | |
Capital Attributable to the Overseas Economic Cooperation Account | | | 7,390,572 | | | | 7,231,508 | | | | 7,456,772 | | | | 7,231,508 | |
| | | | | | | | | | | | | | | | |
| | | 8,376,072 | | | | 8,217,008 | | | | 8,462,272 | | | | 8,217,008 | |
| | | | |
Retained earnings | | | | | | | | | | | | | | | | |
| | | | |
Other retained earnings | | | | | | | | | | | | | | | | |
Reserve Attributable to the International Financial Account | | | 780,375 | | | | 745,236 | | | | 809,205 | | | | 780,375 | |
Reserve Attributable to the Overseas Economic Cooperation Account | | | 305,464 | | | | 166,062 | | | | 487,797 | | | | 305,464 | |
Accumulated Deficit | | | (33,359 | ) | | | (98,273 | ) | | | (207,290 | ) | | | (149,069 | ) |
| | | | | | | | | | | | | | | | |
| | | 1,052,480 | | | | 813,025 | | | | 1,089,712 | | | | 936,770 | |
| | | | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | 9,428,552 | | | | 9,030,033 | | | | 9,551,985 | | | | 9,153,778 | |
Net Deferred Gains (Losses) on Hedges | | | 32,215 | | | | (1,122 | ) | | | 54,235 | | | | (9,011 | ) |
| | | | | | | | | | | | | | | | |
Total Valuation Differences and Translation Adjustments | | | 32,215 | | | | (1,122 | ) | | | 54,235 | | | | (9,011 | ) |
| | | | | | | | | | | | | | | | |
Total Net Assets | | | 9,460,768 | | | | 9,028,911 | | | | 9,606,220 | | | | 9,144,767 | |
| | | | | | | | | | | | | | | | |
Total Liabilities and Net Assets | | ¥ | 20,098,361 | | | ¥ | 20,822,723 | | | ¥ | 20,029,111 | | | ¥ | 20,851,597 | |
| | | | | | | | | | | | | | | | |
8
Statements of Operations—The Predecessor
| | | | | | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Income | | | | | | | | | | | | |
Interest Income | | ¥ | 587,965 | | ¥ | 587,793 | | ¥ | 236,891 | | ¥ | 306,027 |
Interest on Loans | | | 561,114 | | | 572,467 | | | 230,262 | | | 296,255 |
Interest and Dividend Income on Securities | | | 15,014 | | | 6,781 | | | 4,264 | | | 5,282 |
Interest on Due from Banks | | | 11,836 | | | 8,544 | | | 2,365 | | | 4,489 |
Fees and Commissions | | | 11,267 | | | 8,320 | | | 3,548 | | | 5,177 |
Other Operating Income | | | 113 | | | 1,123 | | | 165 | | | 21 |
Other Ordinary Income | | | 14,670 | | | 363 | | | 127 | | | 14,424 |
Grant from General Account | | | 20,000 | | | 30,000 | | | 6,750 | | | 10,000 |
Other Extraordinary Income | | | 25,238 | | | 42,829 | | | 1,960 | | | 20,582 |
| | | | | | | | | | | | |
Total Income | | ¥ | 659,254 | | ¥ | 670,431 | | ¥ | 249,444 | | ¥ | 356,232 |
| | | | | | | | | | | | |
| | | | |
Expenses | | | | | | | | | | | | |
Interest Expenses | | ¥ | 342,088 | | ¥ | 361,859 | | ¥ | 117,788 | | ¥ | 182,224 |
Fees and Commissions | | | 6,013 | | | 5,917 | | | 2,430 | | | 1,154 |
Other Operating Expenses | | | 9,160 | | | 1,203 | | | 1,144 | | | 1,395 |
General and Administrative Expenses | | | 26,948 | | | 25,951 | | | 15,239 | | | 12,245 |
Other Ordinary Expenses | | | 282 | | | 1,540 | | | 41,971 | | | 293 |
Other Extraordinary Losses | | | 166 | | | 81 | | | 4,807 | | | 35 |
| | | | | | | | | | | | |
Total Expenses | | ¥ | 384,659 | | ¥ | 396,554 | | ¥ | 183,382 | | ¥ | 197,348 |
| | | | | | | | | | | | |
Net Income | | ¥ | 274,594 | | ¥ | 273,876 | | ¥ | 66,062 | | ¥ | 158,884 |
| | | | | | | | | | | | |
9
Balance Sheets—The Predecessor—International Financial Account
| | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
Assets | | | | | | | | | | | | | | | |
Cash and Due from Banks | | ¥ | 305,395 | | | | ¥260,732 | | | ¥242,997 | | | | ¥297,011 | |
Securities | | | 790 | | | | 804 | | | 10,707 | | | | 777 | |
Loans | | | 6,662,680 | | | | 7,888,505 | | | 6,810,466 | | | | 7,757,510 | |
Miscellaneous Assets | | | 639,161 | | | | 198,249 | | | 515,226 | | | | 246,181 | |
Tangible Fixed Assets | | | 18,041 | | | | 18,457 | | | 17,872 | | | | 18,209 | |
Intangible Fixed Assets | | | 2,642 | | | | 2,180 | | | 3,094 | | | | 2,327 | |
Deferred Charges on Bonds and Notes | | | 1,145 | | | | 1,066 | | | 1,267 | | | | 964 | |
Customers’ Liabilities for Acceptances and Guarantees | | | 1,536,922 | | | | 1,496,958 | | | 1,577,509 | | | | 1,603,695 | |
Allowance for Possible Loan Losses | | | (116,226 | ) | | | (130,061 | ) | | (126,312 | ) | | | (118,864 | ) |
| | | | | | | | | | | | | | | |
Total Assets | | ¥ | 9,050,552 | | | | ¥9,736,893 | | | ¥9,052,828 | | | | ¥9,807,813 | |
| | | | | | | | | | | | | | | |
| | | | |
Liabilities and Net Assets | | | | | | | | | | | | | | | |
| | | | |
Liabilities | | | | | | | | | | | | | | | |
Bonds and Notes | | ¥ | 2,053,373 | | | | ¥1,976,086 | | | ¥2,212,393 | | | | ¥2,041,606 | |
Borrowings | | | 3,665,483 | | | | 4,380,023 | | | 3,442,084 | | | | 4,321,422 | |
Miscellaneous Liabilities | | | 42,797 | | | | 194,629 | | | 44,992 | | | | 152,879 | |
Reserve for Bonus Payments | | | 641 | | | | 637 | | | 635 | | | | 623 | |
Reserve for Employee Retirement Benefits | | | 10,673 | | | | 10,031 | | | 10,626 | | | | 10,060 | |
Acceptances and Guarantees | | | 1,536,922 | | | | 1,496,958 | | | 1,577,509 | | | | 1,603,695 | |
| | | | | | | | | | | | | | | |
Total Liabilities | | | ¥7,309,891 | | | | ¥8,058,365 | | | ¥7,288,241 | | | | ¥8,130,287 | |
| | | | | | | | | | | | | | | |
Net Assets | | | | | | | | | | | | | | | |
Capital: | | | | | | | | | | | | | | | |
Capital Attributable to the International Financial Account | | | 985,500 | | | | 985,500 | | | 1,005,500 | | | | 985,500 | |
| | | | |
Retained Earnings: | | | | | | | | | | | | | | | |
Other Retained Earnings | | | 722,946 | | | | 694,149 | | | 704,851 | | | | 701,037 | |
Reserve Attributable to the International Financial Account | | | 780,375 | | | | 745,236 | | | 809,205 | | | | 780,375 | |
Accumulated Deficit | | | (57,429 | ) | | | (51,086 | ) | | (104,353 | ) | | | (79,338 | ) |
| | | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | 1,708,446 | | | | 1,679,649 | | | 1,710,351 | | | | 1,686,537 | |
| | | | | | | | | | | | | | | |
Net Deferred Gains (Losses) on Hedges | | | 32,215 | | | | (1,122 | ) | | 54,235 | | | | (9,011 | ) |
| | | | | | | | | | | | | | | |
Total Valuation Differences and Translation Adjustments | | | 32,215 | | | | (1,122 | ) | | 54,235 | | | | (9,011 | ) |
| | | | | | | | | | | | | | | |
Total Net Assets | | | 1,740,661 | | | | 1,678,527 | | | 1,764,586 | | | | 1,677,525 | |
| | | | | | | | | | | | | | | |
Total Liabilities and Net Assets | | ¥ | 9,050,552 | | | ¥ | 9,736,893 | | | ¥9,052,828 | | | ¥ | 9,807,813 | |
| | | | | | | | | | | | | | | |
10
Statement of Operations—The Predecessor—International Financial Account
| | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Income | | | | | | | | |
Interest Income | | ¥340,867 | | ¥340,956 | | ¥120,386 | | ¥183,785 |
Interest on Loans | | 329,238 | | 332,441 | | 118,156 | | 179,438 |
Interest on Due from Banks | | 11,629 | | 8,515 | | 2,230 | | 4,346 |
Fees and Commissions | | 10,597 | | 7,759 | | 3,224 | | 4,930 |
Other Operating Income | | 113 | | 1,100 | | 165 | | — |
Other Ordinary Income | | 140 | | 205 | | 78 | | 79 |
Other Extraordinary Income | | 13,673 | | 19,743 | | 1,942 | | 12,156 |
| | | | | | | | |
Total Income | | ¥365,392 | | ¥369,765 | | ¥125,797 | | ¥200,951 |
| | | | | | | | |
| | | | |
Expenses | | | | | | | | |
Interest Expenses | | ¥273,771 | | ¥280,718 | | ¥88,863 | | ¥149,481 |
Fees and Commissions | | 1,838 | | 2,042 | | 781 | | 390 |
Other Operating Expenses | | 8,939 | | 1,193 | | 1,122 | | 1,395 |
General and Administrative Expenses | | 16,789 | | 16,178 | | 9,502 | | 7,640 |
Other Ordinary Expenses | | — | | 43 | | 10,087 | | 11 |
Other Extraordinary Losses | | 118 | | 43 | | 4,703 | | 3 |
| | | | | | | | |
Total Expenses | | ¥301,457 | | ¥300,218 | | ¥115,061 | | ¥158,924 |
| | | | | | | | |
Net Income | | ¥ 63,935 | | ¥ 69,546 | | ¥ 10,735 | | ¥ 42,026 |
| | | | | | | | |
11
Balance Sheets—The Predecessor—Overseas Economic Cooperation Account*
| | | | | | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | (in millions) | |
Assets | | | | | | | | | | | | | | | | |
Cash and Due from Banks | | ¥ | 1,858 | | | ¥ | 68,258 | | | ¥ | 4,067 | | | ¥ | 96,123 | |
Securities | | | 103,701 | | | | 109,275 | | | | 103,594 | | | | 104,175 | |
Loans | | | 10,962,845 | | | | 10,940,343 | | | | 10,921,146 | | | | 10,869,360 | |
Miscellaneous Assets | | | 58,897 | | | | 62,913 | | | | 58,548 | | | | 60,690 | |
Tangible Fixed Assets | | | 6,496 | | | | 6,603 | | | | 6,655 | | | | 6,485 | |
Intangible Fixed Assets | | | 1,618 | | | | 1,334 | | | | 1,895 | | | | 1,424 | |
Allowance for Possible Loan Losses | | | (87,609 | ) | | | (102,897 | ) | | | (119,492 | ) | | | (94,475 | ) |
| | | | | | | | | | | | | | | | |
Total Assets | | ¥ | 11,047,808 | | | ¥ | 11,085,830 | | | ¥ | 10,976,416 | | | ¥ | 11,043,784 | |
| | | | | | | | | | | | | | | | |
| | | | |
Liabilities and Equity/Liabilities and Net Assets | | | | | | | | | | | | | | | | |
| | | | |
Liabilities | | | | | | | | | | | | | | | | |
Borrowings | | ¥ | 3,306,703 | | | ¥ | 3,714,803 | | | ¥ | 3,114,262 | | | ¥ | 3,551,898 | |
Miscellaneous Liabilities | | | 14,062 | | | | 14,105 | | | | 13,617 | | | | 18,095 | |
Reserve for Bonus Payments | | | 393 | | | | 390 | | | | 389 | | | | 381 | |
Reserve for Employee Retirement Benefits | | | 6,541 | | | | 6,148 | | | | 6,512 | | | | 6,166 | |
| | | | | | | | | | | | | | | | |
Total Liabilities | | ¥ | 3,327,701 | | | ¥ | 3,735,446 | | | ¥ | 3,134,782 | | | ¥ | 3,576,542 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net Assets | | | | | | | | | | | | | | | | |
Capital: | | | | | | | | | | | | | | | | |
Capital Attributable to the Overseas Economic Cooperation Account | | | 7,390,572 | | | | 7,231,508 | | | | 7,456,772 | | | | 7,231,508 | |
Retained earnings: | | | | | | | | | | | | | | | | |
Other Retained Earnings | | | | | | | | | | | | | | | | |
Reserve Attributable to the Overseas Economic Cooperation Account | | | 305,464 | | | | 166,062 | | | | 487,797 | | | | 305,464 | |
Accumulated Earnings (Deficit) | | | 24,069 | | | | (47,187 | ) | | | (102,936 | ) | | | (69,731 | ) |
| | | | | | | | | | | | | | | | |
| | | 329,534 | | | | 118,875 | | | | 384,861 | | | | 235,733 | |
| | | | | | | | | | | | | | | | |
Total Stockholders’ Equity | | | 7,720,106 | | | | 7,350,383 | | | | 7,841,633 | | | | 7,467,241 | |
| | | | | | | | | | | | | | | | |
Total Valuation Differences and Translation Adjustments | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Total Net Assets | | | 7,720,106 | | | | 7,350,383 | | | | 7,841,633 | | | | 7,467,241 | |
| | | | | | | | | | | | | | | | |
Total Liabilities and Net Assets | | ¥ | 11,047,808 | | | ¥ | 11,085,830 | | | ¥ | 10,976,416 | | | ¥ | 11,043,784 | |
| | | | | | | | | | | | | | | | |
* | As of October 1, 2008, the assets and obligations of the Overseas Economic Cooperation Operations of the Predecessor were transferred to the Incorporated Administrative Agency—the Japan International Cooperation Agency. |
12
Statement of Operations—The Predecessor—Overseas Economic Cooperation Account*
| | | | | | | | | | | | |
| | Year ended March 31, | | Six months ended September 30, |
| | 2008 | | 2007 | | 2008 | | 2007 |
| | (in millions) |
Income | | | | | | | | | | | | |
Interest Income | | ¥ | 247,097 | | ¥ | 246,837 | | ¥ | 116,505 | | ¥ | 122,242 |
Interest on Loans | | | 231,875 | | | 240,025 | | | 112,105 | | | 116,817 |
Interest and Dividend Income on Securities | | | 15,014 | | | 6,781 | | | 4,264 | | | 5,282 |
Interest on Due from Banks | | | 207 | | | 29 | | | 135 | | | 142 |
Fees and Commissions | | | 669 | | | 560 | | | 324 | | | 246 |
Other Operating Income | | | — | | | 23 | | | — | | | 21 |
Other Ordinary Income | | | 14,530 | | | 157 | | | 49 | | | 14,345 |
Grant from General Account | | | 20,000 | | | 30,000 | | | 6,750 | | | 10,000 |
Other Extraordinary Income | | | 11,564 | | | 23,085 | | | 37 | | | 8,425 |
| | | | | | | | | | | | |
Total Income | | ¥ | 293,861 | | ¥ | 300,665 | | ¥ | 123,667 | | ¥ | 155,281 |
| | | | | | | | | | | | |
| | | | |
Expenses | | | | | | | | | | | | |
Interest Expenses | | | 68,317 | | | 81,141 | | | 28,924 | | | 32,742 |
Fees and Commissions | | | 4,174 | | | 3,874 | | | 1,649 | | | 763 |
Other Operating Expenses | | | 220 | | | 10 | | | 22 | | | — |
General and Administrative Expenses | | | 10,159 | | | 9,773 | | | 5,736 | | | 4,604 |
Other Ordinary Expenses | | | 282 | | | 1,497 | | | 31,883 | | | 282 |
Other Extraordinary Losses | | | 48 | | | 37 | | | 124 | | | 31 |
| | | | | | | | | | | | |
Total Expenses | | ¥ | 83,202 | | ¥ | 96,336 | | ¥ | 68,340 | | ¥ | 38,423 |
| | | | | | | | | | | | |
Net Income | | ¥ | 210,658 | | ¥ | 204,329 | | ¥ | 55,326 | | ¥ | 116,857 |
| | | | | | | | | | | | |
* | As of October 1, 2008, the assets and obligations of the Overseas Economic Cooperation Operations of the Predecessor were transferred to the Incorporated Administrative Agency—the Japan International Cooperation Agency. |
13
Financial Statements of Other Predecessors
National Life Finance Corporation
The following tables show the summary financial information of National Life Finance Corporation as of and for the years ended March 31, 2007 and 2008 and the six months ended September 30, 2008.
STATUTORY FINANCIAL DATA
National Life Finance Corporation
Balance Sheets
| | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, 2008 | |
| | 2008 | | | 2007 | | |
| | (in millions) | |
Assets: | | | | | | | | | | | | |
Loans | | ¥ | 7,860,594 | | | ¥ | 8,343,507 | | | ¥ | 7,656,431 | |
General Loans | | | 6,183,796 | | | | 6,551,155 | | | | 6,072,318 | |
Environmental Health Business Loans | | | 607,356 | | | | 679,855 | | | | 580,019 | |
Loans Secured by Pensions | | | 32,372 | | | | 35,785 | | | | 30,949 | |
Loans Secured by Subsidy Bonds | | | 287 | | | | 260 | | | | 274 | |
Educational Loans | | | 1,035,896 | | | | 1,075,393 | | | | 972,044 | |
Loans by Liabilities for Guarantees | | | 886 | | | | 1,056 | | | | 828 | |
Cash on Hand and in Banks | | | 62,476 | | | | 39,150 | | | | 32,510 | |
Agency Accounts | | | 2,407 | | | | 2,470 | | | | 2,899 | |
Accrued Reserves | | | 10,029 | | | | 9,949 | | | | 9,952 | |
Miscellaneous Accounts | | | 1,777 | | | | 1,701 | | | | 1,880 | |
Fixed Assets | | | 55,838 | | | | 55,827 | | | | 56,723 | |
Deferred Accounts | | | 1,067 | | | | 949 | | | | — | |
Reserve for Doubtful Accounts | | | (35,445 | ) | | | (34,384 | ) | | | (33,302 | ) |
| | | | | | | | | | | | |
Total Assets | | ¥ | 7,958,746 | | | ¥ | 8,419,171 | | | ¥ | 7,727,093 | |
| | | | | | | | | | | | |
| | | |
Liabilities and Capital: | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Borrowed Funds | | ¥ | 6,050,412 | | | ¥ | 6,454,060 | | | ¥ | 5,923,563 | |
Fiscal Loan Fund | | | 5,722,090 | | | | 6,125,760 | | | | 5,595,240 | |
Industrial Investment | | | 22 | | | | — | | | | 23 | |
General Account | | | 328,300 | | | | 328,300 | | | | 328,300 | |
Balance of Bonds | | | 1,500,000 | | | | 1,570,000 | | | | 1,400,000 | |
Trusted Funds | | | 0 | | | | 0 | | | | 0 | |
Undisbursed Balance of Loans | | | 8,468 | | | | 13,634 | | | | 8,423 | |
Accrued Expenses | | | 12,268 | | | | 9,101 | | | | 13,088 | |
Miscellaneous Accounts | | | 6,411 | | | | 2,889 | | | | 1,812 | |
| | | | | | | | | | | | |
Total Liabilities | | | 7,577,560 | | | | 8,049,685 | | | | 7,345,907 | |
| | | | | | | | | | | | |
Capital: | | | 381,186 | | | | 369,486 | | | | 381,186 | |
| | | | | | | | | | | | |
Total Capital | | | 381,186 | | | | 369,486 | | | | 381,186 | |
| | | | | | | | | | | | |
Total Liabilities and Capital | | ¥ | 7,958,746 | | | ¥ | 8,419,171 | | | ¥ | 7,727,093 | |
| | | | | | | | | | | | |
14
STATUTORY FINANCIAL DATA
National Life Finance Corporation
Statements of Earnings
| | | | | | | | | | |
| | Year ended March 31, | | | Six months ended September 30, 2008 |
| | 2008 | | 2007 | | |
| | (in millions) |
Ordinary Earnings: | | | | | | | | | | |
Interest on Loans | | ¥ | 164,971 | | ¥ | 162,361 | | | ¥ | 82,530 |
Interest on General Loans | | | 132,568 | | | 128,815 | | | | 66,684 |
Interest on Environmental Health Business Loans | | | 12,411 | | | 13,950 | | | | 5,788 |
Interest on Loans Secured by Pensions | | | 430 | | | 376 | | | | 208 |
Interest on Loans Secured by Subsidy Bonds | | | 3 | | | 2 | | | | 2 |
Interest on Educational Loans | | | 19,553 | | | 19,208 | | | | 9,846 |
Interest on Loans by Liabilities for Guarantees | | | 4 | | | 7 | | | | 2 |
Commissions Received on Trusted Loans | | | 94 | | | 92 | | | | 46 |
Transfer from General Account (Subsidy) | | | 5,999 | | | 5,216 | | | | 3,546 |
Transfer from Special Account for Petroleum (Subsidy) | | | 0 | | | 0 | | | | 0 |
Interest on Bank Accounts | | | 11 | | | 1 | | | | 17 |
Profit on Securities | | | 18 | | | 5 | | | | 12 |
Miscellaneous Income | | | 787 | | | 971 | | | | 580 |
Reversal of Reserve for Uncollected Accounts | | | 34,384 | | | 29,341 | | | | 35,445 |
| | | | | | | | | | |
Total | | ¥ | 206,266 | | ¥ | 197,988 | | | | 122,177 |
| | | | | | | | | | |
| | | |
Ordinary Expenses: | | | | | | | | | | |
Interest on Borrowed Money | | ¥ | 46,022 | | ¥ | 38,212 | | | | 24,249 |
Interest on Bonds | | | 14,434 | | | 12,522 | | | | 7,733 |
Interest on Trusted Money | | | 0 | | | 0 | | | | 0 |
Commissions Paid | | | 3,044 | | | 3,089 | | | | 1,694 |
Administrative Expenses | | | 66,699 | | | 67,800 | | | | 33,597 |
Expenses of Issuing Bonds | | | 548 | | | 744 | | | | 106 |
Depreciation | | | 39,650 | | | 41,161 | | | | 21,331 |
Transfer to Reserve for Uncollectable Accounts | | | 35,445 | | | 34,384 | | | | 33,302 |
Miscellaneous Expenditures | | | 122 | | | 128 | | | | 8 |
| | | | | | | | | | |
Total | | | 205,969 | | | 198,045 | | | | 122,019 |
| | | | | | | | | | |
Ordinary Profit | | | 297 | | | (56 | ) | | | 158 |
Special Profit | | | — | | | 356 | | | | — |
Special Loss: | | | 297 | | | 300 | | | | 158 |
Current Profit | | ¥ | 0 | | ¥ | 0 | | | ¥ | 0 |
15
Japan Finance Corporation for Small and Medium Enterprise
The following tables show the summary financial information of the Japan Finance Corporation for Small and Medium Enterprise as of and for the years ended March 31, 2007 and 2008 and the six months ended September 30, 2008.
STATUTORY FINANCIAL DATA
Japan Finance Corporation for Small and Medium Enterprise
Balance Sheets
| | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, 2008 | |
| | 2008 | | | 2007 | | |
| | (in millions) | |
Assets | | | | | | | | | | | | |
Loans | | ¥ | 6,263,611 | | | ¥ | 6,896,499 | | | ¥ | 5,792,747 | |
Cash and due from banks | | | 471,911 | | | | 495,242 | | | | 529,512 | |
Securities | | | 37,829 | | | | 44,900 | | | | 33,756 | |
Trust beneficiary rights | | | 7,679 | | | | 2,805 | | | | 6,815 | |
Accrued income receivable | | | 7,097 | | | | 8,019 | | | | 6,910 | |
Accounts due | | | 9 | | | | 3 | | | | 118 | |
Other assets | | | 547 | | | | 561 | | | | 527 | |
Fixed assets | | | 25,161 | | | | 25,610 | | | | 24,344 | |
Deferred accounts | | | 1,881 | | | | 2,396 | | | | — | |
Indemnity rights | | | 3,035 | | | | 1,534 | | | | 4,073 | |
Customers’ guaranteed liabilities | | | 18,923 | | | | 34,159 | | | | 57,487 | |
Reserve for possible loan losses | | | (16,803 | ) | | | (11,770 | ) | | | (5,036 | ) |
Reserve for indemnity rights | | | (3,035 | ) | | | (1,534 | ) | | | (4,073 | ) |
| | | | | | | | | | | | |
Total assets | | ¥ | 6,817,846 | | | ¥ | 7,498,423 | | | ¥ | 6,447,191 | |
| | | | | | | | | | | | |
| | | |
Liabilities and capital | | | | | | | | | | | | |
Borrowings | | ¥ | 2,560,867 | | | ¥ | 2,675,970 | | | ¥ | 2,636,277 | |
Bonds issued | | | 2,823,929 | | | | 3,357,129 | | | | 2,510,629 | |
Undisbursed balance of loans | | | 17,905 | | | | 16,613 | | | | 17,227 | |
Accrued expenses payable | | | 11,363 | | | | 13,350 | | | | 9,691 | |
Other liabilities | | | 8,007 | | | | 33,746 | | | | 11,243 | |
Reserve for outstanding claims | | | 117,696 | | | | 97,698 | | | | 144,748 | |
Policy reserve | | | 7 | | | | 20 | | | | 5 | |
Unearned guarantee fee | | | 314 | | | | 675 | | | | 179 | |
Unearned insurance premium | | | 1,206 | | | | 2,891 | | | | 769 | |
Guaranteed liabilities | | | 18,923 | | | | 34,159 | | | | 57,487 | |
| | | | | | | | | | | | |
Total liabilities | | ¥ | 5,560,219 | | | ¥ | 6,232,251 | | | ¥ | 5,386,620 | |
| | | | | | | | | | | | |
Capital for Loan Programs Account | | ¥ | 473,435 | | | ¥ | 464,335 | | | ¥ | 476,535 | |
Capital for Securitization Support Programs Account for Purchase-type Operation | | | 24,476 | | | | 23,258 | | | | 24,476 | |
Capital for Securitization Support Programs Account for Guarantee-type Operation | | | 16,500 | | | | 12,000 | | | | 18,240 | |
Capital for Credit Insurance Programs Account | | | 937,852 | | | | 860,135 | | | | 676,977 | |
Capital for Transitional Operation of the Machinery Credit Insurance Programs Account | | | 2,421 | | | | 2,421 | | | | 2,421 | |
Capital for Special Insurance Programs for Midsize Enterprises Special Account | | | 71,679 | | | | 71,679 | | | | 71,679 | |
Reserve for Securitization Support Programs Account for Purchase-type Operation | | | 42 | | | | 10 | | | | 215 | |
Net profit from Securitization Support Programs Account for Purchase-type Operation | | | 347 | | | | 63 | | | | 124 | |
Losses Carried Forward for Securitization Support Programs Account for Guarantee-type Operation | | | (539 | ) | | | — | | | | (1,645 | ) |
Net profit from Securitization Support Programs Account for Guarantee-type Operation | | | (1,105 | ) | | | (539 | ) | | | (922 | ) |
Net profit from Credit Insurance Programs Account | | | (277,276 | ) | | | (175,383 | ) | | | (218,339 | ) |
Reserve for Transitional Operation of the Machinery Credit Insurance Programs Account | | | 8,134 | | | | 6,152 | | | | 9,580 | |
Net profit from Transitional Operation of the Machinery Credit Insurance Programs Account | | | 1,446 | | | | 1,982 | | | | 852 | |
Reserve for Special Insurance Programs for Midsize Enterprises Special Account | | | 43 | | | | 29 | | | | 129 | |
Net profit from Special Insurance Programs for Midsize Enterprises Special Account | | | 171 | | | | 29 | | | | 248 | |
| | | | | | | | | | | | |
Total capital | | ¥ | 1,257,627 | | | ¥ | 1,266,172 | | | ¥ | 1,060,571 | |
| | | | | | | | | | | | |
Total liabilities and capital | | ¥ | 6,817,846 | | | ¥ | 7,498,423 | | | ¥ | 6,447,191 | |
| | | | | | | | | | | | |
16
STATUTORY FINANCIAL DATA
Japan Finance Corporation for Small and Medium Enterprise
Statements of Earnings
| | | | | | | | | | | | |
| | Year ended March 31, | | | Six months ended September 30, 2008 | |
| | 2008 | | | 2007 | | |
| | (in millions) | |
Ordinary Income | | ¥ | 605,830 | | | ¥ | 629,606 | | | ¥ | 354,000 | |
Interest on loans | | | 111,859 | | | | 116,367 | | | | 53,579 | |
Interest on trust beneficiary rights | | | 122 | | | | 55 | | | | 60 | |
Guarantee fee | | | 475 | | | | 573 | | | | 151 | |
Insurance premium | | | 165,441 | | | | 162,299 | | | | 82,077 | |
Recoveries from insurance money paid | | | 167,429 | | | | 186,464 | | | | 74,304 | |
Trust fee | | | 245 | | | | 187 | | | | 116 | |
Receipts from general account of the national budget | | | 42,049 | | | | 44,210 | | | | 3,147 | |
Receipts from special account for Promotion Measures for Electric Power Resources Development | | | — | | | | 11 | | | | — | |
Receipts from special account for Development Measures of Supply and Demand Structure of Petroleum and Energy | | | — | | | | 8 | | | | — | |
Receipts from the Account for Energy Measures | | | 18 | | | | — | | | | 8 | |
Interest on deposits | | | 2,189 | | | | 1,129 | | | | 1,039 | |
Interest and profit on securities | | | 775 | | | | 666 | | | | 341 | |
Other | | | 1,315 | | | | 1,514 | | | | 430 | |
Reversal of reserve for possible loan losses | | | 11,770 | | | | 6,260 | | | | 16,803 | |
Reversal of reserve for indemnity rights | | | 1,534 | | | | 302 | | | | 3,035 | |
Reversal of reserve for outstanding claims | | | 97,698 | | | | 103,473 | | | | 117,696 | |
Reversal of policy reserve | | | 20 | | | | 248 | | | | 7 | |
Reversal of unearned insurance premium | | | 2,891 | | | | 5,839 | | | | 1,206 | |
Ordinary expenses | | ¥ | 882,249 | | | ¥ | 803,374 | | | ¥ | 571,920 | |
Interest on borrowings | | | 21,433 | | | | 17,057 | | | | 11,487 | |
Interest on bonds | | | 38,110 | | | | 46,888 | | | | 17,141 | |
Other interest paid | | | 2 | | | | 0 | | | | 0 | |
Insurance claims | | | 582,507 | | | | 522,501 | | | | 343,041 | |
Business consignment expenses | | | 1,997 | | | | 1,585 | | | | 1,029 | |
Administrative expenses | | | 33,922 | | | | 34,138 | | | | 17,812 | |
Bond issuing expenses | | | 945 | | | | 1,381 | | | | 321 | |
Depreciation and amortization | | | 64,507 | | | | 65,796 | | | | 26,457 | |
Provision for possible loan losses | | | 16,803 | | | | 11,770 | | | | 5,036 | |
Provision for reserve for indemnity rights | | | 3,035 | | | | 1,534 | | | | 4,073 | |
Provision for reserve for outstanding claims | | | 117,696 | | | | 97,698 | | | | 144,748 | |
Provision for policy reserve | | | 7 | | | | 20 | | | | 5 | |
Provision for unearned insurance premium | | | 1,206 | | | | 2,891 | | | | 769 | |
Other | | | 80 | | | | 116 | | | | 1 | |
Ordinary profit | | ¥ | (276,419 | ) | | ¥ | (173,767 | ) | | ¥ | (217,920 | ) |
Extraordinary profits | | | | | | | | | | | | |
Profit on sales of fixed assets | | | 24 | | | | 30 | | | | 413 | |
Extraordinary losses | | | 21 | | | | 111 | | | | 530 | |
Losses on sales of fixed assets | | | 0 | | | | 11 | | | | 481 | |
Losses on disposal of fixed assets | | | 21 | | | | 100 | | | | 49 | |
Net profit from Loan Programs Account | | | 0 | | | | 0 | | | | 0 | |
Net profit from Securitization Support Programs Account for Purchase-type Operation | | | 347 | | | | 63 | | | | 124 | |
Net profit from Securitization Support Programs Account for Guarantee-type Operation | | | (1,105 | ) | | | (539 | ) | | | (922 | ) |
Net profit from Credit Insurance Programs Account | | | (277,276 | ) | | | (175,383 | ) | | | (218,339 | ) |
Net profit from Transitional Operation of the Machinery Credit Insurance Programs Account | | | 1,446 | | | | 1,982 | | | | 852 | |
Net profit from Special Insurance Programs for Midsize Enterprises Special Account | | | 171 | | | | 29 | | | | 248 | |
17
Agriculture, Forestry and Fisheries Finance Corporation
The following tables show the summary financial information of the Agriculture, Forestry and Fisheries Finance Corporation as of and for the years ended March 31, 2007 and 2008 and the six months ended September 30, 2008.
STATUTORY FINANCIAL DATA
Agriculture, Forestry and Fisheries Finance Corporation
Balance Sheets
| | | | | | | | | | | | |
| | As of March 31, | | | As of September 30, 2008 | |
| | 2008 | | | 2007 | | |
| | (in millions) | |
Assets: | | | | | | | | | | | | |
Cash and Cash Equivalents | | ¥ | 31,508 | | | ¥ | 38,898 | | | ¥ | 14,131 | |
Loans | | | 2,823,225 | | | | 2,942,501 | | | | 2,806,601 | |
Investments | | | 2,030 | | | | 2,030 | | | | 2,030 | |
Securities | | | 95 | | | | 194 | | | | — | |
Deposits | | | 6,500 | | | | 6,500 | | | | 6,500 | |
Trustee Accounts | | | 2,134 | | | | 1,504 | | | | 1,725 | |
Accrued Interest Income | | | 16,367 | | | | 17,993 | | | | 27,811 | |
Miscellaneous Assets | | | 150 | | | | 188 | | | | 164 | |
Premises and Equipment | | | 12,441 | | | | 12,572 | | | | 12,520 | |
Deferred Charges | | | 102 | | | | 92 | | | | — | |
Allowance for Possible Loan and Investment Losses | | | (16,684 | ) | | | (17,236 | ) | | | (16,684 | ) |
| | | | | | | | | | | | |
Total Assets | | ¥ | 2,877,870 | | | ¥ | 3,005,239 | | | ¥ | 2,854,798 | |
| | | | | | | | | | | | |
| | | |
Liabilities and Capital: | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | |
Borrowings | | ¥ | 2,345,046 | | | ¥ | 2,442,139 | | | ¥ | 2,316,996 | |
Bonds and Notes | | | 130,000 | | | | 139,000 | | | | 140,000 | �� |
Trusted Funds | | | 35,852 | | | | 32,050 | | | | 36,145 | |
Undisbursed Balance of Loans | | | 34,754 | | | | 57,570 | | | | 25,892 | |
Accrued Expenses | | | 14,071 | | | | 15,903 | | | | 15,337 | |
Miscellaneous Liabilities | | | 1,449 | | | | 1,707 | | | | 1,612 | |
| | | | | | | | | | | | |
Total Liabilities | | | 2,560,903 | | | | 2,688,372 | | | | 2,535,887 | |
| | | | | | | | | | | | |
| | | |
Capital: | | | | | | | | | | | | |
Capital | | | 316,967 | | | | 316,867 | | | | 316,967 | |
Net Earnings for the Period | | | 0 | | | | 0 | | | | 1,944 | |
| | | | | | | | | | | | |
Total Capital | | | 316,967 | | | | 316,867 | | | | 318,911 | |
| | | | | | | | | | | | |
Total Liabilities and Capital | | ¥ | 2,877,870 | | | ¥ | 3,005,239 | | | ¥ | 2,854,798 | |
| | | | | | | | | | | | |
18
STATUTORY FINANCIAL DATA
Agriculture, Forestry and Fisheries Finance Corporation
Statements of Earnings
| | | | | | | | | | |
| | Year ended March 31, | | | Six months ended September 30, 2008 |
| | 2008 | | 2007 | | |
| | (in millions) |
Ordinary Earnings: | | | | | | | | | | |
Interest on Loans | | ¥ | 60,995 | | ¥ | 65,654 | | | ¥ | 31,399 |
Transfer from General Account | | | 35,523 | | | 38,132 | | | | 13,574 |
Interest on Deposits | | | 45 | | | 12 | | | | 18 |
Interest on Bank Accounts | | | 38 | | | 38 | | | | 7 |
Profit on Securities | | | 2 | | | 2 | | | | 3 |
Miscellaneous Income | | | 2,069 | | | 1,760 | | | | 1,700 |
Reversal of Allowance for Possible Loan and Investment Losses | | | 17,236 | | | 14,852 | | | | 16,685 |
| | | | | | | | | | |
Total | | ¥ | 115,910 | | ¥ | 120,453 | | | ¥ | 63,387 |
| | | | | | | | | | |
| | | |
Ordinary Expenses: | | | | | | | | | | |
Interest on Borrowings | | ¥ | 60,773 | | ¥ | 69,662 | | | ¥ | 26,951 |
Interest on Bonds and Notes | | | 2,346 | | | 2,004 | | | | 1,251 |
Business Consignment Expenses | | | 9,055 | | | 8,500 | | | | 4,477 |
Administrative Expenses | | | 14,093 | | | 13,917 | | | | 7,354 |
Expenses of Issuing Bonds | | | 100 | | | 125 | | | | 47 |
Depreciation | | | 12,747 | | | 8,946 | | | | 4,605 |
Provision for Allowance for Possible Loan and Investment Losses | | | 16,684 | | | 17,236 | | | | 16,684 |
Other Expenses | | | 82 | | | 113 | | | | 36 |
| | | | | | | | | | |
Total | | | 115,883 | | | 120,506 | | | | 61,405 |
| | | | | | | | | | |
Ordinary Profit | | | 26 | | | (52 | ) | | | |
Extraordinary Profit | | | 0 | | | 85 | | | | 1 |
Extraordinary Loss | | | 26 | | | 32 | | | | 38 |
| | | | | | | | | | |
Net Earnings | | ¥ | 0 | | ¥ | 0 | | | ¥ | 1,944 |
| | | | | | | | | | |
19