Please assist with finance project on NINTENDO (NTDOY). Attached are the requirements (word document). The .pdf documents are the financial reports that should be used to create this report.

NINTENDO (NTDOY) The purpose of this project is to write an analyst report for a publicly traded firm. Opportunity to collect and analyze financial data for a company, understand the different techniques analysts employ when estimating values, and gain an appreciation of the multitude of decisions and assumptions that go into any valuation. Projects will be evaluated on their completeness, the consistency of the analysis with the economic arguments made, and the correct application of the techniques required. The final report should be carefully formatted and edited, be as professional of a document as the group can create, and reports should include the following sections: - Executive Summary (1-page) - Description of the company, its business, competitors, and industry (1-2 pages) - Economic Outlook (1-2pages) - Stock performance (returns, risk measures, expected return, etc.) (2-3 page including tables) - Fundamental analysis (2-3 pages including tables) - Technical analysis (2-3 pages including tables) - Recommendation (1 page) Report to range from 10-15 pages of content and tables, and include a maximum of 5 additional pages for appendixes (as needed). The reader needs to be able to understand how each reported value was achieved, and what motivated the group to make the choices/decisions that it did. You should limit your presentation to material that is relevant to the arguments/positions you take; including un-cited data or results should be avoided. Reports should be formatted in a professional manner, free of grammatical and typographical errors, and reflect a thorough understanding of the techniques employed. Appendixes, if included, should be constructed with the same care as the other contents of the report (do not simply cut and paste Excel output into Word). Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent By Measure For the period ending Revenue Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Royalty Income Other Smart device Other-Cards Revenue Growth % Other-Cards Leisure Equipment Software Royalty Income Stationary Game Software Mobile Game Software Hardware Other Hardware Stationary Game Consoles Mobile Game Consoles Amount Produced Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Other-Cards Order Backlog Leisure Equipment Stationary Game Software Mobile Game Software Orders Received Leisure Equipment Stationary Game Software Mobile Game Software Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data % 2006-3-31 100.00 99.57 55.27 43.96 4.84 Restated:2006 A 2006-3-31 509.25 507.07 281.48 223.87 24.67 % 2007-3-31 100.00 99.78 60.50 38.70 16.19 Original:2007 A 2007-3-31 966.53 964.38 584.80 374.06 156.48 % 2008-3-31 100.00 99.78 64.38 27.94 29.86 Original:2008 A 2008-3-31 1,672.42 1,668.79 1,076.71 467.23 499.35 % 2009-3-31 100.00 99.82 63.08 23.18 33.58 Original:2009 A 2009-3-31 1,838.62 1,835.34 1,159.75 426.15 617.33 6.47 44.30 33.91 9.92 32.95 225.59 172.66 50.50 5.61 39.27 30.20 8.52 54.26 379.58 291.92 82.36 6.59 35.40 19.90 14.82 110.14 592.08 332.76 247.80 6.32 36.74 14.16 21.78 116.27 675.60 260.29 400.40 0.47 0.01 0.43 2.37 0.05 2.18 0.55 0.22 5.30 2.15 0.69 0.22 11.52 3.63 0.81 0.18 14.91 3.28 100.00 99.77 49.68 42.87 4.22 488.74 487.63 242.81 209.52 20.62 100.00 99.89 61.29 38.77 17.17 1,058.58 1,057.41 648.81 410.41 181.78 100.00 99.87 65.42 26.37 32.10 1,736.97 1,734.79 1,136.27 457.98 557.61 100.00 99.91 63.84 23.53 34.24 1,899.81 1,898.09 1,212.90 446.97 650.50 2.59 50.09 37.98 12.11 12.67 244.82 185.61 59.21 5.35 38.60 29.77 8.83 56.62 408.60 315.13 93.47 6.95 34.46 19.24 15.21 120.68 598.51 334.28 264.24 6.08 36.07 13.89 22.18 115.43 685.19 263.80 421.38 0.23 100.00 100.00 9.89 90.11 100.00 100.00 21.43 78.57 1.11 3.55 3.55 0.35 3.20 67.06 67.06 14.37 52.69 0.11 100.00 100.00 12.97 87.03 100.00 100.00 21.72 78.28 1.17 7.28 7.28 0.94 6.34 101.49 101.49 22.05 79.44 0.13 100.00 100.00 28.53 71.47 100.00 100.00 34.04 65.96 2.19 6.86 6.86 1.96 4.91 172.19 172.19 58.61 113.58 0.09 100.00 100.00 47.00 52.99 100.00 100.00 41.97 58.03 1.72 8.02 8.02 3.77 4.25 203.84 203.84 85.55 118.29 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 1 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Filing: Most Recent For the period ending Revenue Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Royalty Income Other Smart device Other-Cards Revenue Growth % Other-Cards Leisure Equipment Software Royalty Income Stationary Game Software Mobile Game Software Hardware Other Hardware Stationary Game Consoles Mobile Game Consoles Amount Produced Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Other-Cards Order Backlog Leisure Equipment Stationary Game Software Mobile Game Software Orders Received Leisure Equipment Stationary Game Software Mobile Game Software Note: Years shown on the report are Fiscal Years Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data % 2010-3-31 100.00 99.81 60.23 26.55 26.39 Original:2010 A 2010-3-31 1,434.36 1,431.59 863.87 380.88 378.46 % 2011-3-31 100.00 99.83 60.18 29.44 23.94 Original:2011 A 2011-3-31 1,014.35 1,012.63 610.40 298.65 242.85 % 2012-3-31 100.00 99.76 59.83 36.22 17.91 Original:2012 A 2012-3-31 647.65 646.10 387.51 234.60 116.02 % 2013-3-31 100.00 99.76 62.38 35.76 21.54 Original:2013 A 2013-3-31 635.42 633.89 396.35 227.22 136.85 7.29 39.58 14.51 23.71 104.52 567.72 208.17 340.03 6.79 39.65 16.47 21.84 68.90 402.23 167.07 221.49 5.69 39.93 19.77 18.12 36.88 258.59 128.01 117.36 5.08 37.38 22.75 12.14 32.27 237.54 144.59 77.16 1.36 0.19 19.52 2.77 1.35 0.17 13.67 1.71 2.04 0.24 13.22 1.55 -9.50 -36.20 -35.70 -3.30 -47.00 2.49 0.24 15.79 1.54 -1.00 -1.90 -8.10 19.40 -34.30 -23.40 -36.50 -46.50 -52.20 13.00 2.30 -12.50 18.00 100.00 99.91 62.46 29.59 25.97 1,425.77 1,424.50 890.50 421.84 370.22 100.00 99.96 60.39 29.11 25.27 981.10 980.74 592.49 285.57 247.95 100.00 99.96 62.37 39.80 18.08 -21.40 624.20 623.96 389.29 248.44 112.86 100.00 99.97 67.64 35.25 27.32 -3.10 688.75 688.52 465.85 242.78 188.17 6.90 37.45 14.78 22.67 98.43 534.00 210.79 323.21 6.01 39.57 17.10 22.48 58.96 388.25 167.72 220.53 4.49 37.60 20.23 17.37 28.00 234.67 126.25 108.42 5.07 32.33 24.94 7.39 34.90 222.67 171.79 50.88 0.09 100.00 100.00 25.41 74.59 100.00 100.00 48.28 51.72 1.27 4.82 4.82 1.22 3.59 147.74 147.74 71.33 76.41 0.04 0.36 0.04 0.24 0.03 0.23 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 2 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Filing: Most Recent For the period ending Revenue Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Royalty Income Other Smart device Other-Cards Revenue Growth % Other-Cards Leisure Equipment Software Royalty Income Stationary Game Software Mobile Game Software Hardware Other Hardware Stationary Game Consoles Mobile Game Consoles Amount Produced Leisure Equipment Hardware Mobile Game Consoles Stationary Game Consoles Other Hardware Software Mobile Game Software Stationary Game Software Other-Cards Order Backlog Leisure Equipment Stationary Game Software Mobile Game Software Orders Received Leisure Equipment Stationary Game Software Mobile Game Software % 2014-3-31 100.00 99.67 55.28 35.29 15.67 4.32 44.40 29.26 11.33 3.81 0.33 100.00 99.96 58.62 40.17 14.88 3.57 41.34 28.17 13.16 0.04 Original:2014 A 2014-3-31 571.73 569.85 316.03 201.77 89.57 24.69 253.83 167.27 64.79 21.77 1.87 22.10 -10.10 6.90 37.80 -16.00 15.70 -20.30 -23.50 -34.60 -11.20 553.30 553.07 324.35 222.26 82.35 19.74 228.72 155.89 72.83 0.22 Note: Years shown on the report are Fiscal Years Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data % 2015-3-31 100.00 99.79 53.36 27.21 19.20 6.95 46.43 27.27 15.41 3.74 0.21 100.00 99.95 46.91 25.60 14.75 6.56 53.04 32.37 20.67 0.05 Original:2015 A 2015-3-31 549.78 548.64 293.37 149.62 105.55 38.20 255.27 149.94 84.74 20.59 1.14 -39.30 -3.70 0.60 -5.40 30.80 -10.40 -7.20 54.70 17.80 -25.80 428.73 428.52 201.13 109.75 63.26 28.12 227.39 138.77 88.62 0.22 % 2016-3-31 100.00 98.55 53.05 22.45 20.30 10.31 45.50 21.64 18.31 5.55 1.14 0.31 100.00 99.80 56.05 22.12 20.61 13.32 43.75 23.18 20.57 0.20 Original:2016 A 2016-3-31 504.46 497.15 267.63 113.24 102.40 51.99 229.52 109.18 92.35 27.99 5.73 1.58 38.70 -8.20 -8.60 70.90 9.00 -27.20 -8.80 36.10 -3.00 -24.30 423.12 422.26 237.16 93.59 87.19 56.37 185.10 98.08 87.03 0.86 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 3 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent Stock Value For the period ending Last Price Period-over-Period % Change Open Price High Price Low Price Market Capitalization Current Shares Outstanding Equity Float Market Cap (Listed Shares) Listed Shares Outstanding Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 34,250.00 94.60 17,610.00 36,050.00 16,510.00 4,380.68 141.67 113.73 141.67 Original:2008 A 2008-3-31 51,400.00 50.07 34,300.00 73,200.00 33,200.00 6,573.53 141.67 113.52 141.67 Original:2009 A 2009-3-31 28,450.00 -44.65 51,500.00 63,900.00 21,600.00 3,638.32 141.67 113.53 141.67 Original:2010 A 2010-3-31 31,300.00 10.02 28,850.00 32,700.00 20,130.00 4,002.71 141.67 111.49 141.67 Original:2011 A 2011-3-31 22,470.00 -28.21 31,400.00 32,950.00 20,000.00 2,873.44 141.67 113.64 141.67 Original:2012 A 2012-3-31 12,450.00 -44.59 22,400.00 22,570.00 9,910.00 1,592.08 141.67 113.64 141.67 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 4 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending Last Price Period-over-Period % Change Open Price High Price Low Price Market Capitalization Current Shares Outstanding Equity Float Market Cap (Listed Shares) Listed Shares Outstanding Original:2013 A 2013-3-31 10,110.00 -18.80 12,600.00 12,690.00 8,060.00 1,292.83 141.67 112.70 141.67 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 12,260.00 21.27 10,040.00 16,150.00 9,070.00 1,451.27 141.67 117.99 141.67 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 17,675.00 44.17 12,340.00 20,785.00 10,070.00 2,092.23 141.67 113.10 141.67 Original:2016 A 2016-3-31 16,000.00 -9.48 17,655.00 26,050.00 14,000.00 1,922.07 141.67 117.88 141.67 Current 2017-3-29 26,670.00 26,500.00 26,840.00 26,325.00 3,778.31 141.67 118.01 3,778,312.23 141.67 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 5 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent GAAP For the period ending Revenue + Sales & Services Revenue - Cost of Revenue + Cost of Goods & Services + Depreciation & Amortization Gross Profit + Other Operating Income - Operating Expenses + Selling, General & Admin + Selling & Marketing + General & Administrative + Research & Development + Depreciation & Amortization + Prov For Doubtful Accts + Other Operating Expense Operating Income (Loss) - Non-Operating (Income) Loss + Interest Expense, Net + Interest Expense - Interest Income + Foreign Exch (Gain) Loss + (Income) Loss from Affiliates + Other Non-Op (Income) Loss Pretax Income - Income Tax Expense (Benefit) Income (Loss) from Cont Ops - Net Extraordinary Losses (Gains) + Discontinued Operations + XO & Accounting Changes Income (Loss) Incl. MI - Minority Interest Net Income, GAAP - Preferred Dividends - Other Adjustments Net Income Avail to Common, GAAP Net Income Avail to Common, Adj Net Abnormal Losses (Gains) Net Extraordinary Losses (Gains) Basic Weighted Avg Shares Basic EPS, GAAP Basic EPS from Cont Ops Basic EPS from Cont Ops, Adjusted Diluted Weighted Avg Shares Diluted EPS, GAAP Diluted EPS from Cont Ops Diluted EPS from Cont Ops, Adjusted Reference Items Accounting Standard EBITDA Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 966.53 568.72 397.81 0.00 171.79 0.44 226.02 -63.58 -33.99 0.00 33.99 -25.74 -3.85 289.60 115.35 174.25 0.00 174.25 -0.04 174.29 0.00 0.00 174.29 174.29 0.00 127.91 1,362.61 1,362.61 1,359.05 127.91 1,362.61 1,362.61 1,359.04 JP GAAP 231.99 Original:2008 A 2008-3-31 1,672.42 972.36 700.06 0.00 212.84 0.77 487.22 53.45 -44.16 0.00 44.16 92.35 5.26 433.78 176.53 257.24 0.00 257.24 -0.10 257.34 0.00 0.00 257.34 257.34 0.00 127.90 2,012.13 2,012.13 1,994.94 127.90 2,012.13 2,012.13 1,994.94 JP GAAP 494.58 Original:2009 A 2009-3-31 1,838.62 1,838.62 1,044.98 1,044.98 793.64 0.00 238.38 192.51 117.31 75.20 42.21 3.44 0.21 0.00 555.26 107.13 -30.18 0.00 30.18 133.91 -0.16 3.57 448.13 169.13 279.00 0.00 0.00 0.00 279.00 -0.09 279.09 0.00 0.00 279.09 279.57 0.48 0.00 127.89 2,182.32 2,182.32 2,186.07 127.89 2,182.32 2,182.32 2,186.06 JP GAAP 563.37 Original:2010 A 2010-3-31 1,434.37 1,434.37 859.13 859.13 575.23 0.00 218.67 169.34 100.22 69.12 45.46 3.47 0.40 0.00 356.57 -10.87 8.51 0.20 0.06 -2.62 367.44 138.90 228.55 0.00 0.00 0.00 228.55 -0.09 228.63 0.00 0.00 228.63 229.87 1.23 0.00 127.88 1,787.84 1,787.84 1,797.47 127.88 1,787.84 1,787.84 1,797.46 JP GAAP 363.67 Original:2011 A 2011-3-31 1,014.35 1,014.35 626.38 626.38 387.97 0.00 216.89 159.74 96.36 63.38 52.63 4.44 0.09 0.00 171.08 43.14 6.87 49.43 0.04 0.55 127.93 50.26 77.67 0.00 0.00 0.00 77.67 0.05 77.62 0.00 0.00 77.62 77.75 0.13 0.00 127.88 606.99 606.99 608.02 127.88 606.99 606.99 608.02 JP GAAP 177.87 Original:2012 A 2012-3-31 647.65 647.65 494.00 494.00 153.66 0.00 190.98 132.32 74.60 57.72 52.61 6.19 -0.15 0.00 -37.32 23.56 7.72 27.77 0.60 2.91 -60.88 -17.66 -43.22 0.00 0.00 0.00 -43.22 -0.01 -43.20 0.00 0.00 -43.20 -43.20 0.01 0.00 127.88 -337.86 -337.86 -337.79 127.88 -337.86 -337.86 -337.79 JP GAAP -24.80 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 6 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending EBITDA Margin (T12M) EBITA EBIT Gross Margin Operating Margin Profit Margin Current Profit Sales per Employee Dividends per Share Total Cash Common Dividends Personnel Expenses Depreciation Expense Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 24.00 226.02 41.16 23.39 18.03 288.84 286,550,252.00 690.00 88.25 16.90 Original:2008 A 2008-3-31 29.57 487.22 41.86 29.13 15.39 440.81 443,848,991.51 1,260.00 161.14 20.74 Original:2009 A 2009-3-31 30.64 555.26 43.16 30.20 15.18 448.69 445,186,924.94 1,440.00 184.15 21.25 Original:2010 A 2010-3-31 25.35 356.57 40.10 24.86 15.94 364.32 324,150,282.49 930.00 118.93 20.22 Original:2011 A 2011-3-31 17.54 171.08 38.25 16.87 7.65 128.10 215,268,463.50 450.00 57.55 19.93 Original:2012 A 2012-3-31 -3.83 -37.32 23.72 -5.76 -6.67 -60.86 131,422,889.61 100.00 12.79 19.16 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 7 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending Revenue + Sales & Services Revenue - Cost of Revenue + Cost of Goods & Services + Depreciation & Amortization Gross Profit + Other Operating Income - Operating Expenses + Selling, General & Admin + Selling & Marketing + General & Administrative + Research & Development + Depreciation & Amortization + Prov For Doubtful Accts + Other Operating Expense Operating Income (Loss) - Non-Operating (Income) Loss + Interest Expense, Net + Interest Expense - Interest Income + Foreign Exch (Gain) Loss + (Income) Loss from Affiliates + Other Non-Op (Income) Loss Pretax Income - Income Tax Expense (Benefit) Income (Loss) from Cont Ops - Net Extraordinary Losses (Gains) + Discontinued Operations + XO & Accounting Changes Income (Loss) Incl. MI - Minority Interest Net Income, GAAP - Preferred Dividends - Other Adjustments Net Income Avail to Common, GAAP Net Income Avail to Common, Adj Net Abnormal Losses (Gains) Net Extraordinary Losses (Gains) Basic Weighted Avg Shares Basic EPS, GAAP Basic EPS from Cont Ops Basic EPS from Cont Ops, Adjusted Diluted Weighted Avg Shares Diluted EPS, GAAP Diluted EPS from Cont Ops Diluted EPS from Cont Ops, Adjusted Reference Items Accounting Standard EBITDA EBITDA Margin (T12M) Original:2013 A 2013-3-31 635.42 635.42 495.07 488.55 6.52 140.35 0.00 176.76 118.53 61.10 57.43 53.45 4.58 0.21 0.00 -36.41 -46.61 5.52 -39.51 -0.42 -1.16 10.20 3.03 7.17 0.00 0.00 0.00 7.17 0.07 7.10 0.00 0.00 7.10 9.38 2.28 0.00 127.88 55.52 55.52 73.37 127.88 55.52 55.52 73.37 JP GAAP -23.77 -3.74 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 571.73 571.73 408.51 405.55 2.96 163.22 0.00 209.65 132.98 70.26 62.71 71.72 5.16 -0.21 0.00 -46.43 -57.35 5.28 -39.29 -2.63 -10.16 10.93 34.13 -23.20 0.00 0.00 0.00 -23.20 0.02 -23.22 0.00 0.00 -23.22 -26.23 -3.01 0.00 126.50 -183.59 -183.59 -207.35 126.50 -183.59 -183.59 -207.37 JP GAAP -36.51 -6.39 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 549.78 549.78 335.20 334.56 0.64 214.58 0.00 189.81 120.35 54.83 65.52 63.30 5.76 0.41 0.00 24.77 -47.32 4.02 -34.05 -0.95 -8.30 72.09 30.23 41.86 0.00 0.00 0.00 41.86 0.02 41.84 0.00 0.00 41.84 37.46 -4.38 0.00 118.37 353.49 353.49 316.46 118.37 353.49 353.49 316.46 JP GAAP 33.78 6.14 Original:2016 A 2016-3-31 504.46 504.46 283.49 283.45 0.04 220.97 0.00 188.08 112.83 46.64 66.20 69.06 6.14 0.05 0.00 32.88 5.17 4.69 18.36 -1.89 -6.61 27.71 11.20 16.52 0.00 0.00 0.00 16.52 0.01 16.51 0.00 0.00 16.51 12.67 -3.84 0.00 120.13 137.40 137.40 105.46 120.13 137.40 137.40 105.46 JP GAAP 42.02 8.33 Current/LTM 2016-12-31 389.92 389.92 212.19 212.19 177.73 0.00 161.02 93.01 36.08 56.93 68.01 0.00 16.71 -68.92 5.72 -85.78 85.63 6.69 78.94 0.00 0.00 0.00 78.94 0.02 78.92 0.00 0.00 78.92 35.77 -43.14 0.00 120.13 656.93 656.93 297.79 120.13 656.93 656.93 297.78 24.99 6.41 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 8 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending EBITA EBIT Gross Margin Operating Margin Profit Margin Current Profit Sales per Employee Dividends per Share Total Cash Common Dividends Personnel Expenses Depreciation Expense Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2013 A 2013-3-31 -34.87 -36.41 22.09 -5.73 1.12 10.48 125,083,070.87 100.00 12.79 17.73 11.09 Original:2014 A 2014-3-31 -44.62 -46.43 28.55 -8.12 -4.06 6.09 109,673,124.88 100.00 11.84 24.14 8.12 Original:2015 A 2015-3-31 27.38 24.77 39.03 4.51 7.61 70.53 107,378,906.25 180.00 21.31 28.77 6.40 Original:2016 A 2016-3-31 35.84 32.88 43.80 6.52 3.27 28.79 99,616,706.16 150.00 18.02 26.39 6.18 Current/LTM 2016-12-31 19.58 16.71 45.58 4.29 20.24 22.61 5.42 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 9 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent Standardized For the period ending Total Assets + Cash, Cash Equivalents & STI + Cash & Cash Equivalents + ST Investments + Accounts & Notes Receiv + Inventories + Raw Materials + Work In Process + Finished Goods + Other Inventory + Other ST Assets + Derivative & Hedging Assets + Deferred Tax Assets + Misc ST Assets Total Current Assets + Property, Plant & Equip, Net + Property, Plant & Equip - Accumulated Depreciation + LT Investments & Receivables + LT Investments + Other LT Assets + Total Intangible Assets + Goodwill + Other Intangible Assets + Deferred Tax Assets + Derivative & Hedging Assets + Prepaid Pension Costs + Investments in Affiliates + Misc LT Assets Total Noncurrent Assets Total Assets Liabilities & Shareholders' Equity + Payables & Accruals + Accounts Payable + Accrued Taxes + Other Payables & Accruals + ST Debt + ST Borrowings + ST Capital Leases + Current Portion of LT Debt + Other ST Liabilities + Deferred Revenue + Derivatives & Hedging + Misc ST Liabilities Total Current Liabilities + LT Debt + LT Borrowings + LT Capital Leases + Other LT Liabilities + Accrued Liabilities + Pension Liabilities + Deferred Revenue Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 1,078.17 962.20 115.97 87.78 88.61 140.12 1,394.67 57.60 100.87 43.27 85.32 38.01 0.51 14.41 7.10 15.99 180.92 1,575.60 301.08 301.08 0.00 167.36 167.36 468.44 0.00 5.14 Original:2008 A 2008-3-31 1,252.32 899.25 353.07 145.61 104.84 144.06 1,646.83 55.15 102.08 46.93 66.87 33.64 2.01 23.54 6.89 1.20 155.66 1,802.49 335.82 335.82 0.00 231.40 231.40 567.22 0.00 5.30 Original:2009 A 2009-3-31 1,220.15 756.20 463.95 135.15 144.75 12.18 0.44 132.13 0.00 148.68 44.15 104.52 1,648.73 71.06 119.46 48.39 48.09 48.09 42.89 2.17 0.00 2.17 29.57 6.64 4.52 162.04 1,810.77 440.32 356.77 83.55 0.00 0.01 0.00 0.01 100.58 0.00 100.58 540.91 0.02 0.00 0.02 15.91 0.00 10.25 0.00 Original:2010 A 2010-3-31 1,252.32 887.00 365.33 130.81 124.67 8.53 0.09 116.06 0.00 83.59 35.19 48.39 1,591.39 79.59 131.22 51.64 38.12 38.12 51.90 4.11 0.00 4.11 35.93 5.94 5.92 169.60 1,760.99 320.28 264.61 55.67 0.00 0.19 0.13 0.07 87.07 0.00 87.07 407.54 0.16 0.00 0.16 16.71 0.00 9.92 0.00 Original:2011 A 2011-3-31 1,171.08 812.87 358.21 134.93 92.71 7.07 0.44 85.21 0.00 69.99 27.62 42.37 1,468.71 80.86 132.44 51.58 32.23 32.23 52.50 5.54 0.00 5.54 35.02 6.00 5.94 165.59 1,634.30 246.95 214.65 32.30 0.00 0.19 0.13 0.06 86.17 0.00 86.17 333.30 0.09 0.00 0.09 19.04 0.00 11.65 0.00 Original:2012 A 2012-3-31 958.32 462.02 496.30 41.23 78.44 7.18 0.24 71.03 0.00 62.79 0.00 16.74 46.05 1,140.79 87.86 145.74 57.89 61.21 61.21 78.55 7.71 0.00 7.71 57.19 0.00 2.16 5.30 6.20 227.62 1,368.40 87.71 86.70 1.01 0.00 0.06 0.00 0.05 0.00 67.67 0.00 0.00 67.67 155.44 0.07 0.03 0.04 21.87 0.00 14.44 0.00 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 10 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending + Derivatives & Hedging + Misc LT Liabilities Total Noncurrent Liabilities Total Liabilities + Preferred Equity and Hybrid Capital + Share Capital & APIC + Common Stock + Additional Paid in Capital - Treasury Stock + Retained Earnings + Other Equity Equity Before Minority Interest + Minority/Non Controlling Interest Total Equity Total Liabilities & Equity Reference Items Accounting Standard Publication Date Shares Outstanding Number of Treasury Shares Pension Obligations Future Minimum Operating Lease Obligations Capital Leases - Total Percent Of Foreign Ownership Number Of Shareholders Options Granted During Period Options Outstanding at Period End Net Debt Net Debt to Equity Tangible Common Equity Ratio Current Ratio Cash Conversion Cycle Number of Employees Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 5.14 5.14 473.58 0.00 Original:2008 A 2008-3-31 5.30 5.30 572.52 0.00 Original:2009 A 2009-3-31 5.66 15.92 556.84 0.00 Original:2010 A 2010-3-31 6.78 16.86 424.40 0.00 Original:2011 A 2011-3-31 7.39 19.14 352.44 0.00 Original:2012 A 2012-3-31 0.00 7.43 21.94 177.38 0.00 21.65 155.40 11.59 1,101.88 0.14 1,102.02 1,575.60 JP GAAP n/a 127.90 13.77 4.44 4.38 21.71 156.18 11.64 1,229.88 0.10 1,229.97 1,802.49 JP GAAP n/a 127.89 13.78 4.51 7.09 21.79 10.07 11.73 156.52 1,432.96 -44.33 1,253.91 0.03 1,253.93 1,810.77 JP GAAP n/a 127.88 13.78 10.25 7.44 21.80 10.07 11.73 156.59 1,527.32 -56.12 1,336.41 0.17 1,336.59 1,760.99 JP GAAP n/a 127.88 13.79 9.92 6.19 21.80 10.07 11.73 156.66 1,502.63 -86.13 1,281.64 0.22 1,281.86 1,634.30 JP GAAP n/a 127.88 13.79 11.65 5.45 21.80 10.07 11.73 156.68 1,419.79 -93.96 1,190.94 0.08 1,191.03 1,368.40 JP GAAP n/a 127.88 13.79 14.44 5.12 0.44 43.74 28,873.00 -1,078.17 -97.84 69.92 2.98 -49.23 3,373.00 0.57 43.80 28,004.00 -1,252.32 -101.82 68.20 2.90 -55.95 3,768.00 43.28 43,272.00 -1,220.12 -97.30 69.21 3.05 -45.05 4,130.00 41.55 54,049.00 -1,251.97 -93.67 75.83 3.90 -44.09 4,425.00 40.52 57,206.00 0.00 0.00 -1,170.80 -91.34 78.35 4.41 -35.99 4,712.00 41.96 61,030.00 -958.20 -80.45 86.96 7.34 -1.77 4,928.00 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 11 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending Total Assets + Cash, Cash Equivalents & STI + Cash & Cash Equivalents + ST Investments + Accounts & Notes Receiv + Inventories + Raw Materials + Work In Process + Finished Goods + Other Inventory + Other ST Assets + Derivative & Hedging Assets + Deferred Tax Assets + Misc ST Assets Total Current Assets + Property, Plant & Equip, Net + Property, Plant & Equip - Accumulated Depreciation + LT Investments & Receivables + LT Investments + Other LT Assets + Total Intangible Assets + Goodwill + Other Intangible Assets + Deferred Tax Assets + Derivative & Hedging Assets + Prepaid Pension Costs + Investments in Affiliates + Misc LT Assets Total Noncurrent Assets Total Assets Liabilities & Shareholders' Equity + Payables & Accruals + Accounts Payable + Accrued Taxes + Other Payables & Accruals + ST Debt + ST Borrowings + ST Capital Leases + Current Portion of LT Debt + Other ST Liabilities + Deferred Revenue + Derivatives & Hedging + Misc ST Liabilities Total Current Liabilities + LT Debt + LT Borrowings + LT Capital Leases + Other LT Liabilities + Accrued Liabilities + Pension Liabilities + Deferred Revenue + Derivatives & Hedging Original:2013 A 2013-3-31 903.30 478.76 424.54 45.44 178.72 11.58 2.01 165.14 0.00 64.79 31.69 33.10 1,192.25 86.15 153.99 67.84 103.36 103.36 66.11 10.86 0.00 10.86 37.69 2.79 6.27 8.50 255.63 1,447.88 110.61 107.05 3.56 0.00 0.08 0.00 0.04 0.04 83.79 0.00 83.79 194.48 0.00 0.00 25.88 0.00 16.59 0.00 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 795.22 474.30 320.92 28.64 160.80 13.69 5.89 141.22 0.00 39.48 17.64 21.85 1,024.14 94.19 157.33 63.14 113.37 113.37 74.71 12.47 0.00 12.47 34.21 4.75 9.51 13.77 282.27 1,306.41 62.47 47.67 14.80 0.00 0.02 0.00 0.01 0.01 93.17 0.00 93.17 155.65 0.03 0.00 0.03 32.30 0.00 18.56 0.00 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 915.29 534.71 380.59 55.34 76.90 5.38 1.47 70.05 0.00 50.07 15.60 34.47 1,097.60 91.49 159.90 68.42 84.64 84.64 79.22 12.43 0.00 12.43 30.56 9.17 11.65 15.40 255.35 1,352.94 74.99 58.46 16.53 0.00 0.01 0.00 0.01 69.23 0.00 69.23 144.23 0.01 0.00 0.01 41.14 0.00 25.42 0.00 Original:2016 A 2016-3-31 909.34 570.45 338.89 38.36 40.43 4.10 0.03 36.30 0.00 33.00 6.60 26.40 1,021.13 87.75 154.96 67.21 114.18 114.18 73.84 9.98 0.00 9.98 32.20 7.09 11.60 12.98 275.77 1,296.90 33.74 31.86 1.88 0.00 0.01 0.00 0.01 64.69 0.00 64.69 98.44 0.00 0.00 37.56 0.00 23.55 0.00 Current 2017-3-29 952.12 660.48 291.64 85.12 39.82 54.74 54.74 1,131.79 87.53 165.21 165.21 78.70 12.98 12.98 65.72 331.43 1,463.22 97.74 89.87 7.88 0.00 63.77 63.77 161.51 0.00 0.00 35.20 20.00 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 12 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Company: Nintendo Co Ltd Filing: Most Recent For the period ending + Misc LT Liabilities Total Noncurrent Liabilities Total Liabilities + Preferred Equity and Hybrid Capital + Share Capital & APIC + Common Stock + Additional Paid in Capital - Treasury Stock + Retained Earnings + Other Equity Equity Before Minority Interest + Minority/Non Controlling Interest Total Equity Total Liabilities & Equity Reference Items Accounting Standard Publication Date Shares Outstanding Number of Treasury Shares Pension Obligations Future Minimum Operating Lease Obligations Capital Leases - Total Percent Of Foreign Ownership Number Of Shareholders Options Granted During Period Options Outstanding at Period End Net Debt Net Debt to Equity Tangible Common Equity Ratio Current Ratio Cash Conversion Cycle Number of Employees Consolidation Basis: Consolidated Data Original:2013 A 2013-3-31 9.29 25.88 220.36 0.00 21.80 10.07 11.73 156.69 1,414.10 -51.82 1,227.39 0.13 1,227.52 1,447.88 JP GAAP n/a 127.88 13.79 16.59 4.35 Original:2014 A 2014-3-31 13.74 32.32 187.97 0.00 21.80 10.07 11.73 270.96 1,378.09 -10.65 1,118.28 0.16 1,118.44 1,306.41 JP GAAP n/a 118.37 23.29 18.56 3.79 Original:2015 A 2015-3-31 15.73 41.16 185.39 0.00 21.80 10.07 11.73 270.99 1,409.77 6.87 1,167.45 0.11 1,167.56 1,352.94 JP GAAP n/a 118.37 23.30 25.42 3.84 Original:2016 A 2016-3-31 14.02 37.56 136.00 0.00 23.32 10.07 13.26 250.56 1,401.36 -13.34 1,160.78 0.12 1,160.90 1,296.90 JP GAAP n/a 120.13 21.54 23.55 7.97 Current 2017-3-29 15.20 35.20 196.72 0.00 23.32 10.07 13.26 250.59 1,489.91 3.73 1,266.37 0.13 1,266.50 1,463.22 06/29/2016 120.13 21.54 20.00 44.03 62,011.00 0.00 0.00 -903.23 -73.58 84.66 6.13 60.30 5,080.00 48.52 44,597.00 -795.17 -71.10 85.46 6.58 103.04 5,213.00 49.82 38,578.00 -915.27 -78.39 86.16 7.61 80.22 5,120.00 51.32 36,656.00 -909.33 -78.33 89.42 10.37 42.82 5,064.00 -952.12 -75.18 86.43 7.01 9.26 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 13 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent Standardized For the period ending Cash from Operating Activities + Net Income + Depreciation & Amortization + Non-Cash Items + Other Non-Cash Adj + Chg in Non-Cash Work Cap + (Inc) Dec in Accts Receiv + (Inc) Dec in Inventories + Inc (Dec) in Accts Payable + Inc (Dec) in Other + Net Cash From Disc Ops Cash from Operating Activities Cash from Investing Activities + Change in Fixed & Intang + Disp in Fixed & Intang + Disp of Fixed Prod Assets + Disp of Intangible Assets + Acq of Fixed & Intang + Acq of Fixed Prod Assets + Acq of Intangible Assets + Net Change in LT Investment + Dec in LT Investment + Inc in LT Investment + Net Cash From Acq & Div + Cash from Divestitures + Cash for Acq of Subs + Cash for JVs + Other Investing Activities + Net Cash From Disc Ops Cash from Investing Activities Cash from Financing Activities + Dividends Paid + Cash From (Repayment) Debt + Cash From (Repay) ST Debt + Cash From LT Debt + Repayments of LT Debt + Cash (Repurchase) of Equity + Increase in Capital Stock + Decrease in Capital Stock + Other Financing Activities + Net Cash From Disc Ops Cash from Financing Activities Effect of Foreign Exchange Rates Net Changes in Cash Cash Paid for Taxes Cash Paid for Interest Reference Items Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 174.29 5.97 20.25 20.25 74.13 -43.00 -54.67 168.07 3.73 274.63 -5.77 0.37 -6.14 -45.90 6.17 -52.07 -122.94 -174.60 -49.86 0.00 -0.28 0.00 -0.28 -28.43 71.60 96.32 0.00 Original:2008 A 2008-3-31 257.34 7.36 129.20 129.20 -61.53 -70.63 -24.52 34.24 -0.62 332.38 -2.86 5.13 -7.99 -14.58 11.16 -25.74 250.64 233.21 -97.11 0.00 -0.80 0.00 -0.80 -150.78 414.80 165.10 0.00 Original:2009 A 2009-3-31 279.09 8.10 55.44 55.44 -54.83 -2.39 -57.62 8.18 -3.00 0.00 287.80 -22.93 0.03 0.03 0.00 -22.96 -22.96 0.00 -12.50 0.25 -12.74 0.00 0.00 0.00 0.00 -138.94 0.00 -174.36 -227.46 0.00 0.00 0.00 0.00 -0.36 0.00 -0.36 0.17 0.00 -227.66 -95.19 -209.41 206.37 0.00 Original:2010 A 2010-3-31 228.63 7.10 -42.94 -42.94 -32.46 6.70 13.38 -50.73 -1.81 0.00 160.34 -16.99 0.14 0.14 0.00 -17.13 -17.13 0.00 -1.08 0.00 -1.08 0.00 0.00 0.00 0.00 5.34 0.00 -12.73 -134.14 0.00 0.00 0.00 0.00 -0.07 0.00 -0.07 0.36 0.00 -133.85 23.44 37.20 161.09 0.00 Original:2011 A 2011-3-31 77.62 6.79 31.04 31.04 -37.35 -12.16 20.11 -42.17 -3.13 0.00 78.10 -10.40 0.54 0.54 0.00 -10.94 -10.94 0.00 -13.47 0.00 -13.47 0.00 0.00 0.00 0.00 -130.17 0.00 -154.04 -102.31 0.00 0.00 0.00 0.00 -0.08 0.00 -0.08 -0.06 0.00 -102.46 -28.58 -206.97 65.22 0.00 Original:2012 A 2012-3-31 -43.20 12.52 -52.07 -52.07 -12.21 84.09 9.81 -107.13 1.02 0.00 -94.96 -19.81 0.17 0.17 0.00 -19.98 -19.98 0.00 -1,368.10 0.00 -1,368.10 0.00 0.00 0.00 0.00 1,223.52 0.00 -164.39 -39.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.18 0.00 -39.83 -18.01 -317.18 47.63 0.01 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 14 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending EBITDA Trailing 12M EBITDA Margin Free Cash Flow Free Cash Flow to Firm Free Cash Flow to Equity Free Cash Flow per Basic Share Price to Free Cash Flow Cash Flow to Net Income Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 231.99 24.00 268.49 268.49 268.86 2,099.09 16.32 1.58 Original:2008 A 2008-3-31 494.58 29.57 324.39 324.39 329.52 2,536.35 20.27 1.29 Original:2009 A 2009-3-31 563.37 30.64 264.84 264.84 264.87 2,070.94 13.74 1.03 Original:2010 A 2010-3-31 363.67 25.35 143.21 143.35 1,119.85 27.95 0.70 Original:2011 A 2011-3-31 177.87 17.54 67.16 67.70 525.20 42.78 1.01 Original:2012 A 2012-3-31 -24.80 -3.83 -114.93 -114.76 -898.78 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 15 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending Cash from Operating Activities + Net Income + Depreciation & Amortization + Non-Cash Items + Other Non-Cash Adj + Chg in Non-Cash Work Cap + (Inc) Dec in Accts Receiv + (Inc) Dec in Inventories + Inc (Dec) in Accts Payable + Inc (Dec) in Other + Net Cash From Disc Ops Cash from Operating Activities Cash from Investing Activities + Change in Fixed & Intang + Disp in Fixed & Intang + Disp of Fixed Prod Assets + Disp of Intangible Assets + Acq of Fixed & Intang + Acq of Fixed Prod Assets + Acq of Intangible Assets + Net Change in LT Investment + Dec in LT Investment + Inc in LT Investment + Net Cash From Acq & Div + Cash from Divestitures + Cash for Acq of Subs + Cash for JVs + Other Investing Activities + Net Cash From Disc Ops Cash from Investing Activities Cash from Financing Activities + Dividends Paid + Cash From (Repayment) Debt + Cash From (Repay) ST Debt + Cash From LT Debt + Repayments of LT Debt + Cash (Repurchase) of Equity + Increase in Capital Stock + Decrease in Capital Stock + Other Financing Activities + Net Cash From Disc Ops Cash from Financing Activities Effect of Foreign Exchange Rates Net Changes in Cash Cash Paid for Taxes Cash Paid for Interest Reference Items EBITDA Original:2013 A 2013-3-31 7.10 12.64 1.52 1.52 -61.64 3.41 -83.61 20.74 -2.18 0.00 -40.39 -5.72 0.07 0.07 0.00 -5.79 -5.79 0.00 -1,730.72 0.00 -1,730.72 0.00 0.00 0.00 0.00 1,825.54 0.00 89.10 -12.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.07 0.00 -12.87 26.37 62.21 -21.91 0.00 -23.77 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 -23.22 9.92 -8.95 -8.95 -0.86 20.73 35.53 -56.94 -0.18 0.00 -23.11 -13.01 6.53 6.53 0.00 -19.54 -19.54 0.00 -1,071.03 0.00 -1,071.03 0.00 0.00 0.00 0.00 1,063.95 0.00 -20.08 -12.80 0.00 0.00 0.00 0.00 -114.27 0.00 -114.27 -0.10 0.00 -127.16 42.23 -128.13 0.33 0.00 -36.51 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 41.84 9.01 -58.04 -58.04 67.48 -24.51 88.20 3.56 0.23 0.00 60.29 -4.39 0.19 0.19 0.00 -4.58 -4.58 0.00 -736.37 0.00 -736.37 0.00 0.00 0.00 0.00 635.36 0.00 -105.39 -11.84 0.00 0.00 0.00 0.00 -0.03 0.00 -0.03 -0.05 0.00 -11.92 -2.71 -59.73 22.16 0.00 33.78 Original:2016 A 2016-3-31 16.51 9.14 1.31 1.31 28.24 15.39 34.50 -21.56 -0.10 0.00 55.19 -3.10 1.57 1.57 0.00 -4.67 -4.67 0.00 -1,072.85 0.00 -1,072.85 0.00 0.00 0.00 0.00 1,004.21 0.00 -71.74 -24.93 0.00 0.00 0.00 0.00 21.95 21.99 -0.04 -0.01 0.00 -3.00 -3.90 -23.44 16.87 0.00 42.02 Current/LTM 2016-12-31 78.92 8.28 24.99 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 16 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending Trailing 12M EBITDA Margin Free Cash Flow Free Cash Flow to Firm Free Cash Flow to Equity Free Cash Flow per Basic Share Price to Free Cash Flow Cash Flow to Net Income Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2013 A 2013-3-31 -3.74 -46.18 -46.11 -361.11 -5.69 Original:2014 A 2014-3-31 -6.39 -42.65 -36.12 -337.20 Original:2015 A 2015-3-31 6.14 55.71 55.90 470.64 37.56 1.44 Original:2016 A 2016-3-31 8.33 50.52 52.09 420.56 38.04 3.34 Current/LTM 2016-12-31 6.41 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 17 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent Profitability For the period ending Returns Return on Common Equity Return on Assets Return on Capital Return on Invested Capital Margins Gross Margin EBITDA Margin Operating Margin Incremental Operating Margin Pretax Margin Income before XO Margin Net Income Margin Net Income to Common Margin Additional Effective Tax Rate Dvd Payout Ratio Sustainable Growth Rate Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 16.79 12.74 16.79 12.58 41.16 24.00 23.39 29.67 29.96 18.03 18.03 18.03 39.83 50.64 8.29 Original:2008 A 2008-3-31 22.07 15.24 22.06 23.43 41.86 29.57 29.13 37.00 25.94 15.38 15.39 15.39 40.70 62.62 8.25 Original:2009 A 2009-3-31 22.47 15.45 22.46 26.79 43.16 30.64 30.20 40.94 24.37 15.17 15.18 15.18 37.74 65.98 7.64 Original:2010 A 2010-3-31 17.65 12.80 16.67 40.10 25.35 24.86 -49.15 25.62 15.93 15.94 15.94 37.80 52.02 8.47 Original:2011 A 2011-3-31 5.93 4.57 8.05 38.25 17.54 16.87 -44.16 12.61 7.66 7.65 7.65 39.29 74.14 1.53 Original:2012 A 2012-3-31 -3.49 -2.88 -2.32 23.72 -3.83 -5.76 -56.83 -9.40 -6.67 -6.67 -6.67 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 18 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending Returns Return on Common Equity Return on Assets Return on Capital Return on Invested Capital Margins Gross Margin EBITDA Margin Operating Margin Incremental Operating Margin Pretax Margin Income before XO Margin Net Income Margin Net Income to Common Margin Additional Effective Tax Rate Dvd Payout Ratio Sustainable Growth Rate Original:2013 A 2013-3-31 0.59 0.50 -2.12 22.09 -3.74 -5.73 1.60 1.13 1.12 1.12 29.71 180.12 -0.47 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 -1.98 -1.69 8.47 28.55 -6.39 -8.12 -15.72 1.91 -4.06 -4.06 -4.06 312.30 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 3.66 3.15 1.71 39.03 6.14 4.51 13.11 7.61 7.61 7.61 41.93 50.92 1.80 Original:2016 A 2016-3-31 1.42 1.25 2.00 43.80 8.33 6.52 5.49 3.27 3.27 3.27 40.40 109.17 -0.13 Current/LTM 2016-12-31 6.38 5.49 45.58 6.41 4.29 -2.64 46.26 37.10 20.24 37.10 19.79 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 19 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent Growth For the period ending 1 Year Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Capital Book Value per Share Cash From Operations Capital Expenditures Net Change In Cash Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm 5 Year Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Total Capital 5 Year Growth Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 89.80 146.96 150.17 77.49 78.75 76.92 107.46 187.37 2.91 35.75 -1,068.61 10.73 7.08 259.21 13.11 13.11 13.13 492.11 48.44 535.58 492.11 535.58 11.74 13.20 13.66 10.36 12.64 37.58 17.25 15.10 -2.89 6.38 2.33 1.88 23.06 3.27 3.27 Original:2008 A 2008-3-31 73.03 113.19 115.56 47.65 47.67 47.67 46.79 82.61 65.88 18.32 -4.25 14.40 31.54 16.56 11.71 11.54 11.61 11.61 11.63 21.03 30.08 479.36 20.82 21.03 20.82 27.10 36.38 37.23 30.78 33.07 55.18 27.26 0.06 -1.46 10.67 6.63 4.83 28.33 6.67 6.67 Original:2009 A 2009-3-31 9.94 13.91 13.97 8.45 8.46 8.46 9.58 14.29 -7.18 38.07 28.86 0.46 9.95 2.61 9.61 6.24 1.95 1.95 1.96 -13.41 187.24 -18.36 -13.41 -18.36 28.99 38.38 38.83 53.24 54.62 59.38 39.63 36.14 5.23 12.38 7.34 6.71 43.84 7.09 7.09 Original:2010 A 2010-3-31 -21.99 -35.45 -35.78 -18.08 -18.08 -18.08 -17.78 -35.42 -3.21 -13.87 11.99 -2.75 88.12 6.86 7.14 -25.83 2,011.11 1,345.83 6.59 6.62 6.58 -44.29 -25.39 -45.93 22.72 26.01 26.17 21.25 21.95 28.06 21.57 20.17 7.90 9.23 8.47 7.99 18.97 7.72 7.72 Original:2011 A 2011-3-31 -29.28 -51.09 -52.02 -66.05 -66.05 -66.05 -66.17 -51.61 3.15 -25.64 1.61 -7.19 -4.09 6.49 -18.88 -1.58 -19.02 -4.09 -4.10 -4.10 -51.29 -36.12 -53.10 14.78 13.62 13.62 -4.59 -4.45 2.90 26.10 24.63 7.64 7.08 6.30 8.39 20.69 5.64 5.65 Original:2012 A 2012-3-31 -36.15 -77.78 -69.44 -15.39 8.65 -16.27 153.66 -13.22 4.58 -59.61 -69.52 -55.16 -7.09 -7.10 -7.08 82.62 -53.25 -7.70 -32.04 -14.03 -2.41 8.81 -2.78 1.24 7.88 -22.04 1.57 1.57 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 20 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending Book Value per Share Cash From Operations Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm Sequential Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Capital Book Value per Share Cash From Operations Capital Expenditures Net Change In Cash Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2007 A 2007-3-31 5.47 37.33 44.15 37.33 44.15 89.80 146.96 150.17 77.49 78.75 76.92 107.46 187.37 2.91 35.75 10.73 7.08 259.21 13.11 13.11 13.13 492.11 48.44 535.58 492.11 535.58 Original:2008 A 2008-3-31 7.73 73.03 113.19 115.56 47.65 47.67 47.67 46.79 82.61 65.88 18.32 -4.25 14.40 16.56 11.71 11.54 11.61 11.61 11.63 21.03 30.08 479.36 20.82 21.03 20.82 Original:2009 A 2009-3-31 8.04 19.10 17.52 19.11 17.52 9.94 13.91 13.97 8.45 8.46 8.46 9.58 14.29 -7.18 38.07 28.86 0.46 2.61 9.61 6.24 1.95 1.95 1.96 -13.41 187.24 -150.48 -18.36 -13.41 -18.36 Original:2010 A 2010-3-31 8.09 6.58 4.57 -21.99 -35.45 -35.78 -18.08 -18.08 -18.08 -17.78 -35.42 -3.21 -13.87 11.99 -2.75 6.86 7.14 -25.83 2,011.11 1,345.83 6.59 6.62 6.58 -44.29 -25.39 -45.93 Original:2011 A 2011-3-31 5.65 10.98 9.72 -29.28 -51.09 -52.02 -66.05 -66.05 -66.05 -66.17 -51.61 3.15 -25.64 1.61 -7.19 -4.09 6.49 -18.88 -1.58 -19.02 -4.09 -4.10 -4.10 -51.29 -36.12 -656.32 -53.10 Original:2012 A 2012-3-31 1.57 -36.15 -113.94 -121.81 -155.66 -155.66 -155.66 -155.56 -77.78 -69.44 -15.39 8.65 -16.27 153.66 -13.22 4.58 -59.61 -69.52 -55.16 -7.09 -7.10 -7.08 -221.58 82.62 -271.13 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 21 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Filing: Most Recent For the period ending 1 Year Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Capital Book Value per Share Cash From Operations Capital Expenditures Net Change In Cash Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm 5 Year Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Total Capital 5 Year Growth Book Value per Share Original:2013 A 2013-3-31 -1.89 4.13 2.44 0.00 10.21 127.83 -1.94 5.81 255.18 1.26 3.08 23.47 31.58 -40.48 3.06 3.06 3.06 57.46 -71.03 59.82 -17.60 -51.23 -51.23 -51.23 -48.34 -39.75 -20.78 11.26 9.33 -4.29 -1.56 6.16 -20.44 -0.04 -0.04 -0.04 Currency: JPY Note: Years shown on the report are Fiscal Years Original:2014 A 2014-3-31 -10.02 -53.56 -27.51 0.00 -36.97 -10.03 9.33 -9.77 21.06 -12.96 2.62 -55.47 -74.67 -41.33 -8.89 -8.89 -1.58 42.77 237.60 7.63 -20.83 -41.34 -26.68 2.12 5.80 -6.32 -4.75 4.77 -33.14 16.12 12.89 -2.26 -2.26 -0.74 Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2015 A 2015-3-31 -3.84 80.00 93.24 -52.18 -2.87 3.56 -47.96 9.77 -1.78 22.66 -36.84 -45.45 4.39 4.39 4.40 -76.55 53.38 -17.45 -28.00 -15.81 -9.21 2.83 -5.14 -4.24 2.96 -26.06 -42.44 -41.39 -2.67 -2.67 -1.15 Original:2016 A 2016-3-31 -8.24 24.39 32.75 -60.55 -61.13 -61.13 -66.68 -16.67 -30.68 -47.42 -4.08 -4.14 -36.38 -3.22 -1.09 -45.51 0.00 -50.00 -0.57 -0.57 -2.03 -8.46 1.92 60.75 -9.32 -13.04 -19.73 -22.24 -15.29 1.65 -4.52 29.28 -4.06 1.45 -31.72 -42.26 -46.78 -1.96 -1.97 -0.73 Current 2017-3-29 -21.30 -3.54 -3.72 122.29 122.30 122.30 134.89 -17.67 -22.62 -2.20 3.79 -51.05 4.29 8.00 4.93 4.93 -12.53 -4.68 -4.65 24.16 25.72 25.72 25.79 -12.24 -10.05 -0.08 0.06 0.84 0.37 -14.57 1.72 3.00 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 22 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent For the period ending Cash From Operations Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm Sequential Growth Revenue EBITDA Operating Income Net Income to Common EPS Diluted EPS Diluted before XO EPS Diluted before Abnormal Dividend per Share Accounts Receivable Inventory Fixed Assets Total Assets Modified Working Capital Working Capital Employees Accounts Payable Short-Term Debt Total Debt Total Equity Capital Book Value per Share Cash From Operations Capital Expenditures Net Change In Cash Free Cash Flow Cash Flow to Firm Free Cash Flow to Firm Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Original:2013 A 2013-3-31 -1.89 0.00 10.21 127.83 -1.94 5.81 255.18 1.26 3.08 23.47 31.58 -40.48 3.06 3.06 3.06 -71.03 Original:2014 A 2014-3-31 -10.02 -427.12 -430.67 -430.67 -382.65 0.00 -36.97 -10.03 9.33 -9.77 21.06 -12.96 2.62 -55.47 -74.67 -41.33 -8.89 -8.89 -1.58 237.60 -305.97 Original:2015 A 2015-3-31 -3.84 80.00 93.24 -52.18 -2.87 3.56 -47.96 9.77 -1.78 22.66 -36.84 -45.45 4.39 4.39 4.40 -76.55 Original:2016 A 2016-3-31 -8.24 24.39 32.75 -60.55 -61.13 -61.13 -66.68 -16.67 -30.68 -47.42 -4.08 -4.14 -36.38 -3.22 -1.09 -45.51 0.00 -50.00 -0.57 -0.57 -2.03 -8.46 1.92 -9.32 Current 2017-3-29 132.90 2,807.17 2.92 2.92 2.92 221.24 159.65 -18.83 3.74 10.02 85.06 12.33 42.90 8.81 8.81 8.81 This report may not be modified or altered in any way. The BLOOMBERG PROFESSIONAL service and BLOOMBERG Data are owned and distributed locally by Bloomberg Finance LP (\"BFLP\") and its subsidiaries in all jurisdictions other than Argentina, Bermuda, China, India, Japan and Korea (the (\"BFLP Countries\"). BFLP is a wholly-owned subsidiary of Bloomberg LP (\"BLP\"). BLP provides BFLP with all the global marketing and operational support and service for the Services and distributes the Services either directly or through a non-BFLP subsidiary in the BLP Countries. BFLP, BLP and their affiliates do not provide investment advice, and nothing herein shall constitute an offer of financial instruments by BFLP, BLP or their affiliates. Bloomberg 03/29/2017 13:07:13 23 Financial Statement Analysis Ticker: 7974 JP Equity Periodicity: Annuals Currency: JPY Note: Years shown on the report are Fiscal Years Filing: Most Recent By Segment For the period ending Leisure Equipment Revenue Revenue Growth % Amount Produced Order Backlog Orders Received Other-Cards Revenue Revenue Growth % Amount Produced Smart device Revenue Company: Nintendo Co Ltd Consolidation Basis: Consolidated Data Restated:2006 A 2006-3-31 507.07 487.63 3.55 67.06 2.18 1.11 Original:2007 A 2007-3-31 964.38 1,057.41 7.28 101.49 2.15 1.17 Original:2008 A 2008-3-31 1,668.79 1,734.79 6.86 172.19 3.63 2.19 Original:2009 A 2009-3-31 1,835.34 1,898.09 8.02 203.84 3.28 1.72 Original:2010 A 2010-3-31 1