Quick View
| Metric | Current Period | Previous Year Same Period | YoY |
|---|---|---|---|
| Revenue | ¥4828.3B | ¥4418.0B | +9.3% |
| Operating Income | ¥192.8B | ¥172.5B | +11.8% |
| Ordinary Income | ¥556.8B | ¥185.0B | +201.0% |
| Net Income | ¥552.3B | ¥116.9B | +372.6% |
| ROE | 5.4% | 1.2% | - |
Executive Summary
The key point of this earnings announcement is that the sharp increases in ordinary income and net income depended on highly non-recurring items—equity in earnings of affiliates accounted for under the equity method and gains on sales of investment securities—while growth in the core business was more moderate. Revenue was ¥4828.3B (+9.3% YoY), and operating income was ¥192.8B (+11.8%), while ordinary income rose substantially to ¥556.8B (+201.0%) and net income attributable to owners of the parent increased significantly to ¥552.6B (+396.5%). The sharp increases in ordinary and bottom-line income were primarily attributable to the recognition of ¥357.9B in equity in earnings of affiliates accounted for under the equity method and ¥117.7B in gains on sales of investment securities. These factors differ in scale and nature from growth at the operating level (+11.8%).
Factors Affecting Earnings
【Revenue】Revenue was ¥4828.3B, up +9.3% YoY. While completed construction revenue drove growth at ¥4388.9B (¥3913.3B in the previous year, +12.2%), revenue from the development business and other operations contracted to ¥439.3B (¥504.7B in the previous year, -12.9%). By segment, the Company’s Construction Business accounted for the largest share at ¥3481.5B (74.7% of the total, YoY +3.0%), followed by Other Businesses, etc. at ¥1103.4B (23.7%, YoY +13.2%), and the Real Estate Business at ¥76.8B (1.6%, YoY -48.2%).
【Profit and Loss】Operating income was ¥192.8B (YoY +11.8%), and the operating margin improved slightly to 4.0% from 3.9% in the previous year. The gross margin improved to 11.0% from 10.8% in the previous year, indicating an improvement in construction project profitability, while the SG&A ratio rose to 7.0% from 6.9%, limiting operating leverage. Ordinary income surged to ¥556.8B (YoY +201.0%), primarily due to the recognition of ¥357.9B in equity in earnings of affiliates accounted for under the equity method, which accounted for the majority of total non-operating income of ¥396.1B. In addition, extraordinary income of ¥125.4B was recorded, including ¥117.7B in gains on sales of investment securities, while no extraordinary losses were incurred. In conclusion, the Company achieved higher revenue and operating income at the operating level, while the substantial increases in ordinary income and net income were primarily driven by non-recurring factors. These should be distinguished from the perspective of earnings quality.
Segment Analysis
The Company’s Construction Business recorded revenue of ¥3481.5B (74.7% of the total, YoY +3.0%) and operating income of ¥155.5B (YoY +158.3%, margin 4.5%), demonstrating a sharp recovery in profit exceeding revenue growth; improved profitability in the core business drove overall earnings. Other Businesses, etc. recorded higher revenue but lower earnings, with revenue of ¥1103.4B (23.7% of the total, YoY +13.2%) and operating income of ¥22.4B (YoY -38.1%, margin 2.0%). The Real Estate Business recorded revenue of ¥76.8B (1.6% of the total, YoY -48.2%) and operating income of ¥18.9B (YoY -66.1%, margin 24.6%). Although it is a high-margin business, its scale contracted due to the timing of project recognition.
Key Financial Indicators
【Profitability】The operating margin was 4.0%, a slight improvement from 3.9% in the previous year. The gross margin improved to 11.0% from 10.8%, while the net profit margin based on net income attributable to owners of the parent improved substantially to 11.4% from 2.5% in the previous year. ROE was 5.4%. 【Cash Quality】Accounts receivable from completed construction contracts decreased to ¥8073.5B, down -15.3% YoY, while advances received on construction contracts in progress increased to ¥2464.7B, up +34.2% YoY, and the provision for loss on construction contracts decreased to ¥548.5B, down -15.0% YoY. Improvements were confirmed in both collection and profitability management. 【Investment Efficiency】ROE remained at 5.4%, while the ¥357.9B in equity in earnings of affiliates accounted for under the equity method, which boosted ordinary income, represented a contribution from investment assets including investment securities of ¥3574.6B (+17.8% YoY). 【Financial Soundness】The equity ratio was 38.8%, cash and deposits increased to ¥3488.5B, up +46.6% YoY, and total interest-bearing debt was approximately ¥3728B (including short-term borrowings of ¥2434.0B, long-term borrowings of ¥1294.4B, and bonds, etc.), resulting in a debt structure with a high short-term component.
Cash Flow Analysis
As cash flow statement items are not included in the data, cash trends are analyzed based on changes in the balance sheet. Cash and deposits increased by +¥1108.5B (+46.6%) from the end of the same period of the previous year to ¥3488.5B. Accounts receivable from completed construction contracts decreased by -¥1458.5B (-15.3%) YoY to ¥8073.5B, indicating progress in receivables collection. Advances received on construction contracts in progress increased by +¥627.6B (+34.2%) YoY to ¥2464.7B, with advance payments supporting liquidity. Investment securities increased by +¥541.1B (+17.8%) YoY to ¥3574.6B; however, gains on sales of investment securities of ¥117.7B were also recorded during the period, indicating progress in portfolio replacement. From a working capital perspective, progress in receivables collection and an increase in advances received contributed to cash generation.
Earnings Quality
Non-operating income was ¥396.1B against operating income of ¥192.8B, equivalent to 8.2% of revenue. Of this amount, ¥357.9B in equity in earnings of affiliates accounted for under the equity method constituted the majority, followed by dividends received of ¥22.0B and interest received of ¥11.3B. Extraordinary income of ¥125.4B was recorded, comprising gains on sales of investment securities of ¥117.7B and gains on sales of fixed assets of ¥7.7B, while no extraordinary losses were incurred. Ordinary income of ¥556.8B and net income attributable to owners of the parent of ¥552.6B depended substantially on these highly non-recurring items—equity in earnings of affiliates accounted for under the equity method and extraordinary income—resulting in growth of a different quality from the increase in operating income (+11.8%). From an accrual perspective, however, the decrease in accounts receivable from completed construction contracts (-15.3%) and the increase in advances received on construction contracts in progress (+34.2%) indicate that earnings were accompanied to a certain extent by supporting cash generation.
Earnings Forecast and Guidance
Progress against the full-year forecast was 20.9% for revenue (¥4828.3B/¥23100.0B), 12.6% for operating income (¥192.8B/¥1530.0B), 30.3% for ordinary income (¥556.8B/¥1835.0B), and 33.4% for net income attributable to owners of the parent (¥552.6B/¥1655.0B). While progress in revenue and operating income was below the simple quarterly run-rate benchmark of 25%, ordinary income and net income exceeded it. This uneven progress was attributable to the recognition of Q1-specific non-operating factors, namely equity in earnings of affiliates accounted for under the equity method and extraordinary income. The earnings forecast was revised during the quarter, while the dividend forecast was unchanged. Achieving full-year operating income growth of +28.9% will require the accumulation of construction volume and the maintenance of profitability in the second half.
Shareholder Returns
The Company’s forecast annual dividend is ¥38.5, representing an expected increase from the previous year’s actual dividend of ¥22. The payout ratio against forecast EPS of ¥243.72 is approximately 15.8% (¥38.5/¥243.72), remaining at a conservative level. The dividend forecast was not revised during the quarter. Given the level of cash and deposits of ¥3488.5B, the Company has sufficient financial capacity to pay dividends.
Risk Factors
-
Risk of dependence on non-recurring earnings: Of ordinary income of ¥556.8B, ¥357.9B was contributed by equity in earnings of affiliates accounted for under the equity method and ¥125.4B by extraordinary income, including ¥117.7B in gains on sales of investment securities. If these items were to fall away, the earnings level could fluctuate substantially relative to operating income of ¥192.8B.
-
Dependence on short-term liabilities: Of total interest-bearing debt of approximately ¥3728B, short-term borrowings of ¥2434.0B account for approximately 65%. The short-term component is high compared with long-term borrowings of ¥1294.4B and bonds of ¥1560B, potentially increasing refinancing burdens depending on interest rate trends.
-
Fluctuations in construction profitability and the cost environment: The provision for loss on construction contracts decreased to ¥548.5B (-15.0% YoY), suggesting improved profitability. However, if inflation in material and labor costs continues, there is a risk that the improving trend in the gross margin of 11.0% could reverse.
Industry Benchmark (Reference; Compiled by the Company)
Industry Benchmark (construction)
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Operating Margin | 4.0% | 4.5% (2.7%–6.6%) | −0.5pt |
| Net Profit Margin | 11.4% | 3.8% (-1.1%–4.4%) | +7.7pt |
The operating margin is slightly below the industry median, while the net profit margin is substantially above the industry median due to contributions from equity in earnings of affiliates accounted for under the equity method and extraordinary income.
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | 9.3% | 4.8% (3.4%–10.1%) | +4.5pt |
The revenue growth rate exceeds the industry median and is positioned at the upper end of the IQR.
Source: Compiled by the Company
Key Earnings Highlights
-
The substantial increases in ordinary income and net income were largely attributable to highly non-recurring items—¥357.9B in equity in earnings of affiliates accounted for under the equity method and ¥117.7B in gains on sales of investment securities—resulting in a divergence in scale and nature from operating income growth (+11.8%).
-
Operating income in the Construction Business segment recovered to ¥155.5B (YoY +158.3%), with the margin improving to 4.5%. Together with the decrease in the provision for loss on construction contracts (-15.0%), this suggests that project profitability has bottomed out.
-
While full-year progress is ahead for ordinary income at 30.3% and net income at 33.4%, operating income remains at 12.6%. Accumulating construction volume and maintaining profitability in the second half will therefore be key to achieving the full-year plan.
Theoretical Share Price (Reference Value)
This is a mechanically calculated reference range based solely on publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.
| Scenario | Theoretical Share Price |
|---|---|
| bear | ¥1,755 |
| base | ¥1,928 |
| bull | ¥2,013 |
| Calculation Assumption | Value |
|---|---|
| Book Value per Share (BPS) | ¥1,516 |
| Adjusted Forecast EPS | ¥268.1 |
| Cost of Equity r | 9.15% (10-year Japanese government bond 2.65% + equity risk premium 6.00% + size premium 0.50%) |
| Residual Income Persistence Coefficient ω / Explicit Forecast Period | 0.62 / 5 years |
| Assumed Payout Ratio | 15.8% |
| Forecast EPS Confidence Adjustment | ×1.100 (based on the Company’s historical track record for achieving guidance) |
| Implied PBR / PER | 1.27x / 7.2x |
Sensitivity: ¥1,871–¥1,987 at cost of equity ±1%; ¥1,917–¥1,944 at ω±0.1.
Notes:
- Net assets as of the end of the quarter are used (there is a timing difference relative to the full-year forecast).
- Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.
(Calculation model: Residual Income Model / Interest Rate Reference Month: 2026-06 / This value does not forecast or guarantee the future share price)
This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly available earnings data. Investment decisions should be made at your own responsibility, and after consulting a professional advisor as necessary.
---End of Report---
AI Financial Analysis
Executive Summary
Shimizu’s FY2027 Q1 result showed a solid recovery in core construction profitability, but reported net income was amplified materially by equity-method income and gains on securities sales. Revenue rose 9.3% year on year to ¥482.8bn, while operating income increased 11.8% to ¥19.3bn. The operating margin improved by 9bp to 4.0%, remaining low in absolute terms for the group’s revenue base. Gross profit grew 12.0% to ¥53.3bn and the gross margin expanded by 27bp to 11.0%. SG&A expenses rose 12.2%, faster than revenue, and the SG&A-to-sales ratio increased by 18bp to 7.0%. Consequently, part of the gross-margin improvement was absorbed by higher overheads. Ordinary income surged 201.0% to ¥55.7bn, principally because equity-method earnings rose sharply to ¥35.8bn. Equity-method earnings alone represented 7.4% of quarterly revenue and were substantially above the prior-year level of ¥0.0bn. Profit attributable to owners of parent increased 396.5% to ¥55.3bn, supported further by ¥12.5bn of extraordinary income. The extraordinary gain consisted mainly of a ¥11.8bn gain on sales of investment securities, making a portion of the net-income increase non-recurring. The annualized ROE was 21.5%, with the high result driven by the 11.4% net margin rather than by the 4.0% operating margin. Construction receivables declined ¥145.8bn year on year while advances received on uncompleted construction contracts increased ¥62.8bn, supporting the balance-sheet funding position. Cash and deposits increased 46.6% year on year to ¥348.8bn, exceeding short-term loans by 1.43x. Management’s full-year forecast implies revenue growth of 12.3%, operating-income growth of 28.9%, and ordinary-income growth of 50.0%. Q1 revenue progress is broadly in line with the full-year plan, but operating-income progress is low at 12.6%, indicating that a larger portion of the expected operating recovery is weighted toward subsequent quarters. Net-income progress is already 33.4% of the full-year target, reflecting the significant contribution from investment-related and non-operating items in Q1.
Profitability Analysis
The reported annualized ROE of 21.5% decomposes into an 11.4% net profit margin, 0.727x annualized asset turnover, and 2.58x financial leverage. The largest contributor to the elevated ROE is the net margin, which is substantially above the 4.0% EBIT margin because ordinary income included ¥35.8bn of equity-method earnings and profit before tax included ¥12.5bn of extraordinary gains. The annualized ROA implied by the DuPont inputs is approximately 8.3%, while leverage lifts the return on equity to 21.5%. At the operating level, the gross margin rose to 11.0% from 10.8%, a 27bp improvement, indicating better construction project profitability and/or project mix. However, the operating margin improved only 9bp to 4.0% because SG&A rose 12.2%, outpacing the 9.3% increase in sales. This is an unfavorable operating-leverage signal: the core gross-profit improvement has not yet translated fully into overhead absorption. The 4.0% EBIT margin triggers the low-operating-efficiency alert because it is below the 5% reference threshold. The 11.0% gross margin also triggers the low-gross-margin alert; construction is structurally lower margin than many industries, but this leaves limited room to absorb labor, material, subcontractor, or project-execution cost shocks. Interest coverage was nevertheless sound at 8.69x, and the tax burden was normal at 0.810, equivalent to a 19.0% effective tax rate. The extended five-factor interest burden of 3.538x is above 1.0x because non-operating income, particularly equity-method earnings, substantially exceeds net interest expense; it should not be interpreted as a conventional operating interest-burden measure. Core construction was the principal earnings driver, with segment profit increasing 158.3% to ¥15.5bn and segment margin improving to 4.4% from 1.9%.
Growth Assessment
Revenue growth was led by the company construction business, where external sales increased 10.5% year on year to ¥354.9bn. This business is the core operation by operating-income contribution, generating segment profit of ¥15.5bn, or the largest contribution among reported segments. The improvement in construction segment profit materially exceeded sales growth, indicating improved profitability on completed projects. Development business revenue fell 48.4% to ¥7.6bn and segment profit declined 66.1% to ¥1.9bn; its margin nevertheless remained high at 24.6%, versus 37.6% a year earlier. Road paving revenue decreased 2.4% to ¥33.8bn and segment profit fell 22.4% to ¥1.3bn, reducing its margin to 3.9% from 4.9%. Other businesses delivered 21.5% revenue growth to ¥86.5bn, but segment profit declined 38.1% to ¥2.2bn and margin fell to 2.6% from 5.1%. Thus, group operating growth is concentrated in the core construction business rather than broad-based across all segments. Completed construction revenue was ¥438.9bn, representing 90.9% of group sales, while development business revenue was ¥43.9bn. Completed construction gross profit was ¥47.4bn, equivalent to a 10.8% gross margin, compared with a 13.3% gross margin in development and other businesses. The construction-loss provision stood at ¥54.9bn, underlining the continuing importance of project selection, cost control, and timely recognition of losses in assessing the durability of construction margins. The full-year revenue forecast of ¥2,310.0bn places Q1 progress at 20.9%, modestly below the standard 25% quarterly pace but consistent with construction-industry seasonality. Q1 operating-income progress was 12.6% against the ¥153.0bn annual target, 12.4 percentage points below the standard pace, so forecast delivery requires stronger profitability later in the year. Ordinary-income progress was 30.3% against the ¥183.5bn target, ahead of the standard pace due to Q1 equity-method income.
Financial Health
Liquidity is adequate, with a 128.3% current ratio, a 128.3% quick ratio, and working capital of ¥343.1bn. The current ratio is above 1.0x, so there is no immediate current-liability coverage warning, although it is below the 1.5x level generally viewed as more comfortable. Total interest-bearing debt was ¥372.8bn, comprising ¥243.4bn of short-term loans and ¥129.4bn of long-term loans; bonds payable were ¥166.0bn, including ¥10.0bn due within one year. Debt-to-equity was 1.58x, below the 2.0x aggressive-leverage warning threshold but above the 1.0x conservative benchmark. Debt-to-capital was 26.6%, which remains within an investment-grade-style benchmark below 40%. The principal balance-sheet risk is refinancing concentration: 65.3% of interest-bearing debt is short term, well above the 40% alert threshold. This funding structure is partly mitigated by ¥348.8bn of cash and deposits and a cash-to-short-term-loans ratio of 1.43x. Current assets of ¥1,555.9bn also exceeded current liabilities of ¥1,212.8bn by ¥343.1bn. Advances received on uncompleted construction contracts were ¥246.5bn, providing project-related funding support, while construction receivables were ¥807.3bn and remain a key liquidity-management item. Owners’ equity increased to ¥1,014.8bn, and the capital adequacy ratio improved to 38.2% from 36.8%. Investment securities of ¥357.5bn represented 13.5% of total assets, providing asset value and financial flexibility but also exposing equity to market-price movements.
Notable B/S Changes
Cash and deposits: +¥110.9bn (+46.6%) to ¥348.8bn — materially improves liquidity and provides a buffer against short-term refinancing needs. Construction receivables: -¥145.8bn (-15.3%) to ¥807.3bn — supports working-capital efficiency and is favorable for project cash conversion. Advances received on uncompleted construction contracts: +¥62.8bn (+34.2%) to ¥246.5bn — provides customer-funded project liquidity, though the balance remains dependent on contract progress and delivery timing. Investment securities: +¥54.1bn (+17.8%) to ¥357.5bn — increases financial asset exposure and sensitivity of equity to market valuations. Owners’ equity: +¥36.7bn (+3.8%) to ¥1,014.8bn — reinforces the capital base and contributed to the increase in capital adequacy to 38.2%.
Cash Flow Quality
The quarter’s balance-sheet movements are supportive of operating cash conversion. Construction receivables decreased by ¥145.8bn year on year to ¥807.3bn, while advances received on uncompleted construction contracts increased by ¥62.8bn to ¥246.5bn. This combination is consistent with improved collection and favorable project billing dynamics. Cash and deposits increased by ¥110.9bn year on year to ¥348.8bn. Electronically recorded monetary claims decreased by ¥13.7bn to ¥18.1bn, while electronically recorded obligations increased by ¥2.4bn to ¥76.6bn, also consistent with a more favorable working-capital position. The high reported net income should nevertheless be assessed separately from core cash-generating capacity because it included ¥35.8bn of equity-method earnings and ¥11.8bn of gains on investment-security sales. Equity-method earnings can support recurring economic value but do not necessarily convert into group operating cash in the same period. The securities-sale gain is non-recurring and should not be treated as recurring cash earnings. Construction contract cash flows can be volatile because progress billing, customer collections, advance payments, and subcontractor payments are project-timing dependent. Costs on uncompleted construction contracts increased ¥4.8bn to ¥45.2bn, a comparatively contained movement relative to the rise in advances received. The construction-loss provision declined ¥9.7bn to ¥54.9bn; this reduces the balance-sheet reserve but makes ongoing project-margin discipline especially important.
Dividend Sustainability
The full-year dividend forecast is ¥77 per share, compared with forecast EPS of ¥243.72. This implies a dividend payout ratio of approximately 31.6%, which is comfortably below the 60% sustainability benchmark. The forecast dividend is supported by the group’s ¥1,014.8bn owners’ equity, 38.2% capital adequacy ratio, and ¥348.8bn cash balance. The quarterly earnings profile should be interpreted cautiously when considering distribution capacity because Q1 profit included a large contribution from equity-method earnings and gains on investment securities. However, the forecast payout ratio provides a sizeable cushion against normal variability in construction margins. Short-term refinancing needs and the elevated short-term debt ratio remain competing uses of liquidity. Maintaining construction-project cash discipline and avoiding significant contract-loss charges would be important to preserving dividend capacity under the current policy outlook.
Risk Assessment
Business risks include Construction execution risk: the ¥54.9bn provision for loss on construction contracts highlights exposure to cost overruns, fixed-price project losses, delays, claims, and changes in subcontractor costs., Labor and materials inflation risk: the 11.0% gross margin and 4.0% operating margin provide limited protection against wage inflation, skilled-labor shortages, and higher prices for steel, cement, energy, and other construction inputs., Earnings concentration risk: the core construction segment generated the bulk of segment profit growth, while development, road paving, and other businesses recorded lower segment profits., Development-business volatility: revenue declined 48.4% and segment margin compressed by roughly 1,305bp, reflecting the timing-sensitive nature of property-development revenue and profit recognition., Equity-method affiliate risk: ¥35.8bn of equity-method income was a major driver of ordinary income, creating sensitivity to affiliate performance and the timing of investee earnings..
Financial risks include Refinancing risk is elevated because 65.3% of interest-bearing debt is short term, materially above the 40% quality-alert threshold. Although cash exceeds short-term loans, continued access to funding markets and bank facilities remains important., Leverage is moderate rather than conservative, with debt-to-equity of 1.58x. This does not breach the 2.0x warning level, but it reduces balance-sheet flexibility relative to a lower-debt capital structure., Investment-security valuation risk is meaningful given ¥357.5bn of investment securities and accumulated valuation differences on securities of ¥134.3bn., The Q1 ¥11.8bn gain on sales of investment securities improved profit before tax but is non-recurring and should not be extrapolated into underlying earnings..
Key concerns include LOW_OPERATING_EFFICIENCY: the 4.0% EBIT margin is below 5%, indicating that core profitability remains vulnerable despite year-on-year improvement., LOW_GROSS_MARGIN: the 11.0% gross margin is below 20%; while lower margins are characteristic of construction, tight margins increase sensitivity to project losses and cost inflation., REFINANCING_RISK: the 65.3% short-term debt ratio raises maturity-mismatch risk, though ¥348.8bn of cash and a 1.43x cash-to-short-term-loans ratio provide material mitigation., The difference between operating income of ¥19.3bn and net income attributable to owners of ¥55.3bn indicates that reported earnings were led by non-operating and extraordinary items rather than solely by the core operating result., Operating-income progress of 12.6% is below the standard 25% Q1 pace for the full-year forecast, requiring a stronger second-half operating-margin delivery..
Investment Implications
Key takeaways include Core construction profitability improved materially, with segment profit rising 158.3% and segment margin reaching 4.4%., Group operating-margin improvement was modest at 9bp because SG&A growth exceeded revenue growth., Reported annualized ROE of 21.5% was strong, but it was driven primarily by equity-method earnings and securities-sale gains rather than the 4.0% operating margin., Liquidity is adequate and the cash balance increased sharply, but the high short-term debt mix warrants continued attention., The full-year dividend forecast implies a moderate 31.6% payout ratio based on forecast EPS..
Metrics to watch include Core construction segment margin and group EBIT margin, Construction-loss provision and project cost-overrun developments, Order intake, order backlog, and the mix of public versus private construction projects, Construction receivables, advances received, and cash conversion through the fiscal year, Equity-method earnings contribution and affiliate-level performance, Short-term debt ratio, refinancing schedule, and cash-to-short-term-debt coverage, Progress toward the ¥153.0bn full-year operating-income forecast, Investment-security valuation movements and further realized security gains.
Regarding relative positioning, Shimizu combines a large construction revenue base with a meaningful development and affiliated-investment earnings component. The Q1 result demonstrates improving construction execution, but the group’s core operating margin remains thin and reported net profitability is unusually dependent on below-the-operating-line income. Its liquidity and debt-to-capital profile are manageable, while its short-term debt concentration is less conservative than a fully long-term-funded balance-sheet structure.