Form 6-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


Form 6-K/A

 


Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

For the month of December, 2006

 


MITSUBISHI UFJ FINANCIAL GROUP, INC.

(Translation of registrant’s name into English)

 


7-1, Marunouchi 2-chome, Chiyoda-ku

Tokyo 100-8330, Japan

(Address of principal executive offices)

 


[Indicate by check mark whether the registrant files or

will file annual reports under cover Form 20-F or Form 40-F.]

Form 20-F      X            Form 40-F              

[Indicate by check mark whether the registrant by furnishing the information

contained in this Form is also thereby furnishing the information to the Commission

pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.]

Yes                      No      X    

 



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: December 14, 2006

 

MITSUBISHI UFJ FINANCIAL GROUP, INC.
By:  

/S/ Ryutaro Kusama

Name:   Ryutaro Kusama
Title:   Chief Manager, General Affairs
  Corporate Administration Division


December 14, 2006

Mitsubishi UFJ Financial Group, Inc.

Corrections to Interim Consolidated Summary Report for Fiscal Year Ending March 31, 2007

Corrections - (corrected figures underlined)

 

n Interim Consolidated Summary Report - Page 1

 

  1. Consolidated financial data for six months ended September 30, 2006

 

  (1) Operating results

Notes:

Before correction

 

  3. Changes in accounting policy: Please refer to the footnote on next page.

After correction

 

  3. Changes in accounting policy: Please refer to the footnote 43 on page 26.

 

n Interim Consolidated Summary Report - Page 13

Mitsubishi UFJ Financial Group, Inc. and Consolidated Subsidiaries

Consolidated Balance Sheet

 

   (in millions of yen)
     Increase/(Decrease) (A)-(B)
     Before correction    After correction

Total assets

   65,115,647    69,115,647

Deposits

   42,217,256    47,217,256

 

n Interim Consolidated Summary Report - Page 27

Notes to Consolidated Statement of Operations

Before correction

 

  4. Gains or losses from Trading transactions, such as interest received, gain (loss) on sale and unrealized gain (loss), are presented in “Trading assets” and “Trading liabilities” on a trade date basis.

After correction

 

  4. Gains or losses from Trading transactions, such as interest received, gain (loss) on sale and unrealized gain (loss), are presented in “Trading profits” and “Trading losses” on a trade date basis.

 

n Interim Consolidated Summary Report - Page 31

Mitsubishi UFJ Financial Group, Inc., and Consolidated Subsidiaries

 

  2. Application of the Equity Method

Before correction

 

  (3) Entities not recognized as affiliates with 20% to 50% of the votes owned by MUFG:6

After correction

 

  (3) Entities not recognized as affiliates with 20% to 50% of the votes owned by MUFG:15

 


n Interim Consolidated Summary Report - Page 37

Mitsubishi UFJ Financial Group, Inc. and Consolidated Subsidiaries

Investment securities information as of March 31, 2006

 

  2. Marketable debt securities being held to maturity

 

   (in millions of yen)
     Balance Sheet amount
     Before correction    After correction

Total

   39,710,569    2,808,698

 

n Selected Interim Financial Information For Fiscal Year Ending March 31, 2007 - Page 17

The Bank of Tokyo-Mitsubishi UFJ, Ltd. and Mitsubishi UFJ Trust and Banking Corporation Combined Financial Results

Before correction

 

   (in millions of yen)  
     Six months ended    Increase/
(Decrease)
(A) - (B)
 
    

September 30,

2006(A)

  

September 30,

2005(B)

  

Gross Profits

        

(Gross profits before credit costs for trust account)

   1,165,019    1,288,043    (123,023 )

Note:

Net business profits = The 2 Banks’ non-consolidated Net business profits + Other consolidated entities’ gross profits – Other consolidated entities’ general and administrative expenses – Other consolidated entities’ provision for general allowance for loan losses – Inter-company transactions

After correction

 

   (in millions of yen)  
     Six months ended    Increase/
(Decrease)
(A) - (B)
 
    

September 30,

2006(A)

  

September 30,

2005(B)

  

Gross Profits

   1,165,019    1,288,043    (123,023 )

delete


LOGO

 

Interim Consolidated Summary Report

<under Japanese GAAP>

for Fiscal Year Ending March 31, 2007

 

Date:   November 20, 2006
Company name (code number):  

Mitsubishi UFJ Financial Group, Inc. (8306)

(URL http://www.mufg.jp/)

Stock exchange listings:   Tokyo, Osaka, Nagoya, New York
Headquarters:   Tokyo
Representative:   Nobuo Kuroyanagi, President & CEO
For inquiry:   Yoshihisa Harata, Chief Manager - Financial Planning Division
  (Phone) +81-3-5252-4160

Date of resolution of Board of Directors with respect to the interim consolidated financial statements:

  November 20, 2006
Trading accounts:   Established

1. Consolidated financial data for six months ended September 30, 2006

(1) Operating results

 

        

(in millions of yen)

         Six months ended September 30,    

Fiscal year ended

March 31, 2006

                 2006                     2005            

Ordinary income

     2,840,247     1,401,294     4,293,950

Change from same period in previous year

     102.7 %   11.4 %   —  

Ordinary profit

     663,580     381,152     1,078,061

Change from same period in previous year

     74.1 %   22.8 %   —  

Net income

     507,266     300,699     770,719

Change from same period in previous year

     68.7 %   75.2 %   —  

Net income per share (yen)

     50,454.49     45,529.68     93,263.16

Net income per diluted share (yen)

     49,669.82     —       89,842.27

(Reference) ex-UFJ Holdings, Inc.

        
                     Six months ended
September 30, 2005

Ordinary income

         1,113,760

Ordinary profit

         355,247

Net income

         411,057

Net income per share (yen)

         79,851.45

Net income per diluted share (yen)

         57,075.34
Notes:         

1.      Income from investment in affiliates (Equity method):

      

Six months ended September 30, 2006:

  (39,584)    million yen       

Six months ended September 30, 2005:

  7,196    million yen       

Fiscal year ended March 31, 2006:

  15,768    million yen       

<UFJ Holdings, Inc.>

        

Six months ended September 30, 2005:

  4,474    million yen       

 

2.      Average number of shares outstanding:

 

     
    

Six months ended
September 30, 2006

  

Six months ended
September 30, 2005

   (shares)   

<UFJ Holdings, Inc.>

   (shares)
         Fiscal year ended
March 31, 2006
      Six months ended
September 30, 2005

Common Stock

   9,978,046    6,538,585    8,120,150    Common stock    5,147,781

Preferred stock-class 3

   100,000    100,000    100,000    Preferred stock-class 1    3,658

Preferred stock-class 8

   22,222    —      43,609    Preferred stock-class 8    200,000

Preferred stock-class 9

   38,761    —      44,510    Preferred stock-class 9    150,000

Preferred stock-class 10

   72,950    —      73,972    Preferred stock-class 10    150,000

Preferred stock-class 11

   1    —      0,    Preferred stock-class 11    5

Preferred stock-class 12

   127,772    —      90,780    Preferred stock-class 12    200,000

 

3. Changes in accounting policy: Please refer to the footnote 43 on page 26.

 

4. The amounts presented as of September 30, 2005 are amounts from Mitsubishi-Tokyo Financial Group, Inc.

 

5. The amounts presented for fiscal year ended March 31, 2006 are consist of Mitsubishi-Tokyo Financial Group, Inc. (April to September) and Mitsubishi UFJ Financial Group, Inc. (October to March).

 

p1


(Japanese GAAP)   Mitsubishi UFJ Financial Group, Inc.

Mitsubishi UFJ Financial Group, Inc. and Consolidated Subsidiaries

Consolidated Balance Sheet

 

(in millions of yen)   

As of

September 30,
2006 (A)

    As of September 30,2005    

Increase/
(Decrease)

(A) - (B)

    As of
March 31,
2006 (C)
   

Increase/
(Decrease)

(A) - (C)

 
    

ex-MTFG

(B)

    (Reference)
ex-UFJHD
       

Assets:

            

Cash and due from banks

   8,484,545     10,005,210     6,502,126     (1,520,665 )   12,347,561     (3,863,016 )

Call loans and bills bought

   2,095,108     1,585,947     169,485     509,160     2,467,717     (372,609 )

Receivables under resale agreements

   3,050,745     1,232,312     9,960     1,818,433     1,077,911     1,972,834  

Receivables under securities borrowing transactions

   4,351,094     5,322,442     1,833,607     (971,348 )   5,425,527     (1,074,433 )

Commercial paper and other debt purchased

   3,628,498     2,361,547     413,097     1,266,951     2,675,007     953,491  

Trading assets

   10,093,747     7,660,530     1,651,953     2,433,217     10,070,779     22,967  

Money held in trust

   384,276     348,707     54,104     35,568     410,545     (26,269 )

Investment securities

   47,766,403     30,476,088     21,777,026     17,290,315     48,508,977     (742,573 )

Allowance for losses on investment securities

   (21,718 )   (1,695 )   —       (20,023 )   (26,663 )   4,945  

Loans and bills discounted

   85,671,181     47,132,564     38,175,072     38,538,616     85,763,106     (91,925 )

Foreign exchanges

   1,367,788     728,024     673,706     639,764     1,267,808     99,980  

Other assets

   5,130,860     3,449,933     2,063,633     1,680,926     6,517,435     (1,386,575 )

Tangible fixed assets

   1,733,180     —       —       1,733,180     —       1,733,180  

Intangible fixed assets

   651,537     —       —       651,537     —       651,537  

Premises and equipment

   —       958,771     614,384     (958,771 )   1,517,892     (1,517,892 )

Deferred tax assets

   643,968     102,615     938,183     541,352     705,140     (61,171 )

Goodwill

   —       —       —       —       145,250     (145,250 )

Customers’ liabilities for acceptances and guarantees

   10,817,389     4,878,890     4,243,156     5,938,499     9,533,542     1,283,847  

Allowance for loan losses

   (1,113,252 )   (622,186 )   (1,041,468 )   (491,066 )   (1,360,745 )   247,493  

Allowance for losses on investment securities

   —       —       (3,522 )   —       —       —    
                                    

Total assets

   184,735,352     115,619,705     78,074,507     69,115,647     187,046,793     (2,311,440 )
                                    

Liabilities:

            

Deposits

   115,602,910     68,385,654     50,315,499     47,217,256     118,988,093     (3,385,182 )

Negotiable certificates of deposit

   6,880,379     3,160,845     2,962,556     3,719,534     6,586,425     293,954  

Call money and bills sold

   2,512,651     7,838,254     6,538,366     (5,325,602 )   9,428,846     (6,916,195 )

Payables under repurchase agreements

   7,248,841     4,480,043     1,775,302     2,768,798     4,885,491     2,363,350  

Payables under securities lending transactions

   5,596,344     4,965,918     910,654     630,426     4,339,568     1,256,776  

Commercial paper

   477,920     192,972     116,581     284,947     309,384     168,535  

Trading liabilities

   4,867,308     2,829,637     880,787     2,037,670     4,361,905     505,402  

Borrowed money

   6,284,929     1,395,051     834,231     4,889,877     2,974,031     3,310,897  

Foreign exchanges

   783,937     1,443,687     208,170     (659,749 )   1,312,568     (528,631 )

Short-term corporate bonds

   764,500     698,500     149,000     66,000     490,700     273,800  

Bonds and notes

   6,580,221     4,306,521     2,317,026     2,273,699     6,634,559     (54,337 )

Bonds with warrant

   49,689     49,165     —       524     49,165     524  

Due to trust accounts

   1,796,608     1,410,842     1,504,004     385,766     2,429,068     (632,459 )

Other liabilities

   4,291,590     3,461,342     1,977,844     830,247     4,469,097     (177,507 )

Reserve for employees’ bonuses

   45,440     19,797     19,051     25,643     50,857     (5,416 )

Reserve for directors’ bonuses

   115     —       —       115     —       115  

Reserve for employees’ retirement benefits

   68,889     43,987     14,424     24,901     82,239     (13,349 )

Reserve for losses related to land trust

   —       —       1,074     —       —       —    

Reserve for expenses related to EXPO 2005 Japan

   —       323     —       (323 )   —       —    

Reserve for contingent losses

   100,087     —       —       100,087     —       100,087  

Reserves under special laws

   2,197     1,605     433     591     2,058     138  

Deferred tax liabilities

   94,646     65,903     8,564     28,743     81,963     12,683  

Deferred tax liabilities for land revaluation

   209,667     132,309     90,269     77,357     210,875     (1,208 )

Acceptances and guarantees

   10,817,389     4,878,890     4,243,156     5,938,499     9,533,542     1,283,847  
                                    

Total liabilities

   175,076,268     109,761,255     74,866,999     65,315,013     177,220,444     (2,144,175 )
                                    

Net assets:

            

Capital stock

   1,383,052     —       —       1,383,052     —       1,383,052  

Capital surplus

   1,916,314     —       —       1,916,314     —       1,916,314  

Retained earnings

   3,781,944     —       —       3,781,944     —       3,781,944  

Trasury stock

   (1,000,449 )   —       —       (1,000,449 )   —       (1,000,449 )

Total shareholders’ equity

   6,080,862     —       —       6,080,862     —       6,080,862  

Net unrealized gains (losses) on securities

   1,592,453     —       —       1,592,453     —       1,592,453  

Net deferred gains (losses) on hedging instruments

   (66,887 )   —       —       (66,887 )   —       (66,887 )

Land revaluation excess

   149,193     —       —       149,193     —       149,193  

Foreign currency translation adjustments

   (56,378 )   —       —       (56,378 )   —       (56,378 )

Total valuation and translation adjustments

   1,618,381     —       —       1,618,381     —       1,618,381  

Warrant

   0     —       —       0     —       0  

Minority interests

   1,959,840     —       —       1,959,840     —       1,959,840  
                                    

Total net assets

   9,659,084     —       —       9,659,084     —       9,659,084  
                                    

Total liabilities and net assets

   184,735,352     —       —       184,735,352     —       184,735,352  
                                    

Minority interests

   —       562,368     1,519,830     (562,368 )   2,098,512     (2,098,512 )
                                    

Shareholder’s equity:

            

Capital stock

   —       1,383,052     1,000,000     (1,383,052 )   1,383,052     (1,383,052 )

Capital surplus

   —       832,990     —       (832,990 )   1,915,855     (1,915,855 )

Retained earnings

   —       2,075,151     317,274     (2,075,151 )   3,325,980     (3,325,980 )

Land revaluation excess

   —       150,055     99,091     (150,055 )   149,534     (149,534 )

Unrealized gains on securities available for sale

   —       952,126     343,205     (952,126 )   1,769,525     (1,769,525 )

Foreign currency translation adjustments

   —       (93,907 )   (68,427 )   93,907     (42,168 )   42,168  

Trasury stock

   —       (3,387 )   (3,465 )   3,387     (773,941 )   773,941  
                                    

Total shareholder’s equity

   —       5,296,081     1,687,677     (5,296,081 )   7,727,837     (7,727,837 )
                                    

Total liabilities, minority interests and shareholder’s equity

   —       115,619,705     78,074,507     (115,619,705 )   187,046,793     (187,046,793 )
                                    

See Notes to Consolidated financial statements

 

p13


Notes to Consolidated Statement of Operations

 

1 Amounts of less than 1 million yen are rounded down.

 

2 Net income per share: ¥50,454.48

 

3 Net income per diluted share: ¥49,669.82

 

4 Gains or losses from Trading transactions, such as interest received, gain (loss) on sale and unrealized gain (loss), are presented in “Trading profits” and “Trading losses” on a trade date basis.

 

5 “Other ordinary income” includes ¥32,431 million of gains on sales of equity securities.

 

6 “Other ordinary expense” includes ¥67,662 million of losses on loan write-offs, ¥17,816 million of write down of equity securities.

 

p27


Mitsubishi UFJ Financial Group, Inc., and Consolidated Subsidiaries

Significant policies in preparation of the Consolidated Financial Statements

1. Scope of Consolidation

 

  (1) Number of consolidated subsidiaries: 265

Principal companies

The Bank of Tokyo-Mitsubishi UFJ, Ltd.

Mitsubishi UFJ Trust and Banking Corporation

Mitsubishi UFJ Securities Co., Ltd.

 

  (2) Non-consolidated subsidiaries: None

 

  (3) Entities not recognized as subsidiaries while majority of the votes owned by MUFG: 5

 

  I. Nichiele Corporation

(MUFG owns majority of votes through an investment subsidiary with no intent to control.)

 

  II. Hygeia Co., Ltd.

(An property management company on Land trust business)

 

  III. THCAP investment LPS

Shonan Sangakurenkei Fund investment LPS

Gunma Challenge Fund investment LPS

(MUFG’s venture capital subsidiaries are serving as unlimited partners for investment LPSs)

2. Application of the Equity Method

 

  (1) Number of affiliated companies accounted for by the equity method: 44

 

       Principal companies

 

ACOM CO., LTD.    The Chukyo Bank, Ltd.
Diamond Lease Co., Ltd.    The Gifu Bank, Ltd.
Diamond Computer Service Co., Ltd.    kabu.com Securities Co., Ltd.
DC Cash One Ltd.    Mobit Co., Ltd.
BOT Lease Co., Ltd.    UFJ Central Leasing Co., Ltd.
Mitsubishi UFJ Merrill Lynch PB Securities Co., Ltd.   

 

       Mitsubishi UFJ Merrill Lynch PB Securities Co., Ltd. is newly founded and accounted for under the equity method from this fiscal term.

 

  (2) Non-consolidated subsidiaries and affiliates not accounted for under the equity method

Principal companies

SCB Leasing Public Company Limited

MU Japan Fund

Affiliates not accounted for under the equity method are excluded from the scope of the equity method since our ownership share in their net income or retained earnings do not have a material impact on the consolidated financial statements. MU Japan Fund became an affiliate this fiscal term because of capital injection.

 

  (3) Entities not recognized as affiliates with 20% to 50% of the votes owned by MUFG: 15

Cswitch Corporation and 13 companies

(MUFG’s venture capital subsidiaries own voting stocks as investments with no intent to control.)

RYOGOKU CITY CORE Co., Ltd

(An property management company on Land trust business)

 

p31


Mitsubishi UFJ Financial Group, Inc.

Mitsubishi UFJ Financial Group, Inc. and Consolidated Subsidiaries

Investment securities information as of March 31, 2006

 

Following tables include:    Investment securities
   Trading securities, trading commercial paper and trading short-term corporate bonds in “Trading assets”
   Negotiable certificates of deposits in “Cash and due from banks”
   Beneficiary certificates of commodity investment trusts in “Commercial Paper and other debt purchased”.

1. Trading securities

 

(in millions of yen)

As of March 31, 2006

Balance sheet amount

  

Net unrealized gains (losses) recognized

on fiscal year ended March 31,2006

8,824,461

   (22,097)

2. Marketable debt securities being held to maturity

 

     (in millions of yen)
     As of March 31, 2006
     Balance sheet
amount
   Market value    Net unrealized gains (losses)
                 Gains    Losses

Domestic bonds

   2,376,562    2,361,806    (14,756 )   2,065    16,822

Government bonds

   2,253,947    2,237,316    (16,630 )   121    16,752

Municipal bonds

   85,625    86,821    1,196     1,249    52

Corporate bonds

   36,989    37,667    677     694    16

Foreign bonds

   50,726    50,946    219     1,589    1,370

Other

   381,409    381,388    (20 )   6    26
                         

Total

   2,808,698    2,794,141    (14,556 )   3,662    18,219
                         
3. Marketable securities available for sale              
     (in millions of yen)
     As of March 31, 2006
     Cost   

Balance sheet

amount

   Net unrealized gains (losses)
                 Gains    Losses

Domestic equity securities

   4,485,361    7,466,163    2,980,802     2,996,101    15,298

Domestic bonds

   25,621,822    25,411,680    (210,142 )   7,277    217,419

Government bonds

   23,210,594    23,022,213    (188,381 )   4,806    193,187

Municipal bonds

   246,784    245,594    (1,189 )   933    2,122

Corporate bonds

   2,164,443    2,143,871    (20,571 )   1,538    22,109

Foreign equity securities

   67,909    159,483    91,573     92,307    734

Foreign bonds

   6,458,140    6,367,170    (90,969 )   15,305    106,275

Other

   3,077,335    3,259,309    181,973     228,734    46,760
                         

Total

   39,710,569    42,663,806    2,953,237     3,339,726    386,488
                         

4. Securities sold during fiscal year ended March 31, 2006

 

(in millions of yen)

Proceeds

                        from sales                         

  Total
gains
  Total
losses
47,000,226   236,525   161,249

5. Securities stated at acquired costs

 

     (in millions of yen)
     As of March 31, 2006
     Balance sheet amount

Debt securities being held to maturity

  

Foreign bonds

   30,765

Securities available for sale

  

Domestic equity securities

   668,822

Domestic corporate bonds

   3,445,256

Foreign equity securities

   113,250

Foreign bonds

   114,865

6. Maturity of bonds

 

     (in millions of yen)
     As of March 31, 2006
     within 1 year   

1 year

to 5 years

  

5 years

to 10 years

  

over

10 years

Domestic bonds

   12,397,660    14,800,383    2,221,806    1,817,606

Government bonds

   11,675,719    10,762,375    1,189,204    1,648,860

Municipal bonds

   32,704    188,195    110,937    4,341

Corporate bonds

   689,236    3,849,812    921,664    164,403

Foreign bonds

   560,492    1,926,088    1,381,721    2,641,512

Other

   414,192    327,219    420,875    1,128,946
                   

Total

   13,372,345    17,053,690    4,024,403    5,588,065
                   

 

p37


The Bank of Tokyo-Mitsubishi UFJ, Ltd. and Mitsubishi UFJ Trust and Banking Corporation

Combined Financial Results

(The amounts presented as of September 30, 2005 include amounts from The Bank of Tokyo-Mitsubishi, Ltd., UFJ Bank Limited, The Mitsubishi Trust and Banking Corporation and UFJ Trust Bank Limited.)

 

     (in millions of yen)  
     Six months ended    

Increase/

(Decrease)
(A) - (B)

 
     September 30,
2006(A)
    September 30,
2005(B)
   

Gross profits

   1,165,019     1,288,043     (123,023 )

Net interest income

   696,541     744,796     (48,255 )

Trust fees

   58,729     55,421     3,308  

Credit costs for trust accounts (1)

   (74 )   (909 )   835  

Net fees and commissions

   273,099     265,819     7,280  

Net trading profits

   70,883     25,606     45,276  

Net other business income (expense)

   65,764     196,398     (130,633 )

Net gains on debt securities

   (14,380 )   52,623     (67,004 )

General and administrative expenses

   616,160     589,565     26,594  

Net business profits before credit costs for trust accounts and provision for general allowance for loan losses

   548,933     699,386     (150,452 )

Provision for general allowance for loan losses (2)

   —       —       —    

Net business profits

   548,859     698,477     (149,617 )

Net non-recurring gains (losses)

   (63,256 )   (130,400 )   67,144  

Credit related costs (3)

   (38,893 )   (60,839 )   21,945  

Losses on loan write-offs

   (46,064 )   (58,953 )   12,889  

Provision for specific allowance for loan losses

   —       —       —    

Other credit related costs

   7,170     (1,885 )   9,056  

Net gains (losses) on equity securities

   4,777     25,240     (20,463 )

Gains on sales of equity securities

   25,000     48,232     (23,232 )

Losses on sales of equity securities

   (672 )   (6,855 )   6,183  

Losses on write down of equity securities

   (19,551 )   (16,137 )   (3,413 )

Other

   (29,139 )   (94,802 )   65,662  
                  

Ordinary profit (loss)

   485,603     568,076     (82,473 )
                  

Net extraordinary gains (losses)

   222,543     473,626     (251,083 )

Gains on loans written-off (4)

   74,559     55,043     19,516  

Reversal of allowance for loan losses (5)

   192,233     434,973     (242,740 )

Losses on impairment of fixed assets

   (6,246 )   (9,726 )   3,479  

Income (loss) before income taxes and others

   708,146     1,041,703     (333,556 )

Income taxes-current

   9,085     10,985     (1,900 )

Income taxes-deferred

   163,568     318,137     (154,569 )
                  

Net income (loss)

   535,493     712,580     (177,086 )
                  

(Reference)

      

Total credit costs (1)+(2)+(3)+(5)

   153,265     373,225     (219,959 )

Total credit costs + Gains on loans written-off (1)+(2)+(3)+(4)+(5)

   227,825     428,269     (200,443 )

 

17