1976 年伯克希尔完整年报
[第 1 页]
[PAGE 1]
普渡大学
1977 年 4 月 15 日
克兰纳特图书馆
27
Prem Jain
伯克希尔·哈撒韦公司
1976 年
致股东的年报
PURDUE UNIVERSITY APR 1 5 1977 KRANNERT LIBRARY 27 Prem Jain BERKSHIRE J HATHAWAY INC. 1976 ANNUAL REPORT TO THE STOCKHOLDERS
[第 2 页]
[PAGE 2]
[第 3 页]
[PAGE 3]
伯克希尔·哈撒韦公司
1976 年致股东的年报
公司业务
本公司直接并通过子公司在美国从事机织纺织品的制造和销售,并通过一家子公司在加拿大销售纺织产品。通过若干子公司——在本年报中统称为“保险集团”——本公司在美国各地从事火灾和意外险的承保业务。1976 年 1 月,一家新成立的子公司收购了另一家较小规模企业的资产,该企业从事品牌(K & W)化学产品的制造,产品在全国分销,用于汽车售后市场。本公司持有伊利诺伊州罗克福德市伊利诺伊国民银行信托公司约 98% 的股权,该银行从事商业银行业务。本公司及保险集团成员子公司持有蓝筹印花公司(一家加州公司)的大量股份——其业务在本报告中另有更详细描述。
目录
页码
2-5
6
董事长致股东信
会计师关于伯克希尔·哈撒韦公司及其合并子公司和保险集团财务报表的证明书
7-19
财务报表——伯克希尔·哈撒韦公司及其合并子公司
20-25
财务报表——伯克希尔·哈撒韦公司——保险集团
26
会计师关于罗克福德伊利诺伊国民银行信托公司财务报表的证明书
27-34
财务报表——罗克福德伊利诺伊国民银行信托公司
35
业务线
36
五年经营摘要
37-41
管理层对经营摘要的讨论与分析
42
董事与高级管理人员
42
普通股价格
Berkshire Hathaway Inc. 1976 Annual Report to the Stockholders BUSINESS OF THE COMPANY The Company is engaged directly and through subsidiaries in the manufacture and sale of woven textiles in the United States and through a subsidiary in the sale of textile products in Canada. Through the underwriting of fire and casualty insurance throughout the United States. In January 1976, a newly subsidiaries collectively referred to in this annual report as the Insurance Group, the Company is engaged in formed subsidiary of the Company acquired the assets comprising a relatively smaller business engaged in the manufacture of branded (K & W) chemical products distributed nationwide for use in the automotive Illinois which is engaged in the commercial banking business. The Company and subsidiary members of the dermarket. The Company owns approximately 98% of The Illinois National Bank & Trust Co. of Rockford, Insurance Group have significant holdings in Blue Chip Stamps, a California corporation - the businesses of which are more fully described herein. CONTENTS Pages 2-5 6 Chairman's Letter Accountants' Certificate Regarding Financial Statements of Berkshire Hathaway Inc. and Consolidated Subsidiaries and Insurance Group 7-19 Financial Statements — Berkshire Hathaway Inc. and Consolidated Subsidiaries 20-25 Financial Statements - Berkshire Hathaway Inc. - Insurance Group 26 Accountants' Certificate Regarding Financial Statements of The Illinois National Bank & Trust Co. of Rockford 27-34 Financial Statements - The Illinois National Bank & Trust Co. of Rockford 35 Lines of Business 36 Five Year Summary of Operations 37-41 Management's Discussion and Analysis of the Summary of Operations 42 Directors and Executive Officers 42 Common Stock Prices 1
[第 4 页]
[PAGE 4]
伯克希尔·哈撒韦公司
致伯克希尔·哈撒韦公司股东:
在经历了两年惨淡的业绩后,1976 年的经营成果显著改善。去年我们曾表示,保险承保的改善程度将决定我们的盈利增长是“温和”还是“显著”。结果证明,盈利甚至超出了我们预期的上限。这在很大程度上要归功于菲尔·利舍(Phil Liesche)在国民赔偿公司(National Indemnity Company)的管理团队所做出的杰出努力。
从绝对金额看,经营利润达到 16,073,000 美元,合每股 16.47 美元。虽然这是一个创纪录的数字,但我们认为净资产收益率是衡量经济业绩更为重要的标尺。我们的这一指标为 17.3%,略高于我们的长期平均水平,也远高于美国工业的平均水平,但远低于我们 1972 年创下的 19.8% 的纪录水平。我们目前的预测——附带预测本身固有的所有不确定性——是,1977 年的经营利润金额可能比 1976 年略有改善,但净资产收益率可能小幅下降。
纺织业务
我们的纺织部门在 1976 年令人相当失望。无论以销售利润率还是资本回报率衡量,盈利都不达标。这在一定程度上是因为对机器设备和人员能力的评估不当。肯·蔡斯(Ken Chace)一如既往地坦诚报告问题,并孜孜不倦地加以纠正。与他共事令人愉快——即使在艰难的运营环境下也是如此。
虽然第一季度前景堪忧(可能出现亏损),但我们暂时的初步看法是,1977 年纺织业务的盈利将与 1976 年持平或略有超出。尽管当前结果令人失望,我们仍在继续寻找扩大纺织业务的方法,目前正考虑一笔中等规模的收购。应该认识到,纺织行业并不能提供高回报的预期。尽管如此,我们依然致力于维护这个部门——它在纽贝德福德和曼彻斯特是极为重要的就业来源——并且相信,实现合理的平均回报是可能的。
保险承保
随着费率上调最终超过了无情的成本上涨,意外险公司从 1975 年的灾难水平中有所反弹。初步数据显示,1976 年股东所有的财产与意外险行业的综合成本率为 103.0,而 1975 年为 108.3。(100 代表承保盈亏平衡点,数值越高代表承保亏损越大。)我们的业务异常集中于汽车险领域,该领域上市公司的综合成本率从 113.5 改善至 107.4。而我们自身整体改善幅度更大,从 115.4 降至 98.7。
我们在保险业的主要板块,即国民赔偿公司传统的汽车险和一般责任险业务,度过了出色的一年,实现的利润水平显著优于行业整体水平。这一成绩要归功于菲尔·利舍,尤其要感谢承保部的罗兰·米勒(Roland Miller)和理赔部的比尔·莱昂斯(Bill Lyons)的协助。
Berkshire Hathaway Inc. To the Stockholders of Berkshire Hathaway Inc.: After two dismal years, operating results in 1976 improved significantly. Last year we said the degree of progress in insurance underwriting would determine whether our gain in earnings would be "moderate" or "major". As it turned out, earnings exceeded even the high end of our expecta- National Indemnity Company. tions. In large part, this was due to the outstanding efforts of Phil Liesche's managerial group at record figure, we consider return on shareholders' equity to be a much more significant yardstick In dollar terms, operating earnings came to $16,073,000, or $16.47 per share. While this is a of economic performance. Here our result was 17.3%, moderately above our long-term average and achieved in 1972. even further above the average of American industry, but well below our record level of 19.8% Our present estimate, subject to all the caveats implicit in forecasting, is that dollar operating from the 1976 figure. earnings are likely to improve somewhat in 1977, but that return on equity capital may decline a bit Textile Operations Our textile division was a significant disappointment during 1976. Earnings, measured either by return on sales or by return on capital employed, were inadequate. In part, this was due to improper evaluation of machinery and personnel capabilities. Ken Chace, as always, has been candid in reporting problems and has worked diligently to correct them. He is a pleasure to work with - even under difficult operating conditions. While the first quarter outlook is for red ink, our quite tentative belief is that textile earnings in 1977 will equal, or exceed modestly, those of 1976. Despite disappointing current results, we continue to look for ways to build our textile operation and presently have one moderate-size acquisition under consideration. It should be recognized that the textile business does not offer the expectation of high returns on investment. Nevertheless, we maintain a commitment to this reasonable returns on average are possible. division - a very important source of employment in New Bedford and Manchester - and believe Insurance Underwriting Casualty insurers enjoyed some rebound from the disaster levels of 1975 as rate increases finally outstripped relentless cost increases. Preliminary figures indicate that the stockholder- owned portion of the property and casualty industry had a combined ratio of 103.0 in 1976, compared to 108.3 in 1975. (100 represents a break-even position on underwriting - and higher figures represent underwriting losses.) We are unusually concentrated in auto lines where stock dramatic, from 115.4 to 98.7. companies had an improvement from 113.5 to 107.4. Our own overall improvement was even more Our major sector in insurance, the traditional auto and general liability business of National Indemnity Company, had an outstanding year, achieving profit levels significantly better than the industry generally. Credit for this performance must be given to Phil Liesche, aided particularly by Roland Miller in Underwriting and Bill Lyons in Claims. 2
[第 5 页]
[PAGE 5]
1976 年,国民赔偿公司的业务量迅速增长,因为竞争对手终于对过去费率不足的问题作出了反应。但是,正如去年年报中提到的,我们的业务主要集中在特别容易受到经济通胀和社会通胀影响的险种上。因此,当前的费率虽然对今天来说足够,但明天就不够用了。我们的看法是,用不了多久,也许就在 1978 年,随着暂时的繁荣引发不理智的竞争,整个行业在费率上又会落后。如果出现这种情况,我们必须做好准备,通过大幅削减业务量来应对下一波定价不足的浪潮。
再保险承保业务的改善滞后于直接业务。在再保险定价上犯错误时,其影响持续的时间甚至比直接承保中犯类似错误还要长。杰出管理者乔治·扬为达成盈利性承保的目标不懈努力,已经取消了许多无法进行适当费率调整的合同。在这方面,与直接业务一样,我们的业务集中在受通胀状况冲击特别严重的意外险领域。短期内,我们的再保险业务前景仍不乐观。
在约翰·林沃特的管理下,我们的“本州”业务继续取得实质性进展。综合成本率从 1975 年的 108.4 改善到 1976 年的 102.7。综合成本率中仍反映出一些因多家运营规模较小而产生的超额成本。康瑟斯克意外险公司,作为历史最久、规模最大的本州公司,在 1976 年因其在本州公司中损失率最低而赢得了主席杯。康瑟斯克还实现了其历史上最低的综合成本率 94.4,这标志着在其经营的六个完整年头中,第五次记录了低于 100 的综合成本率。1976 年,随着市场地位显著提升,本州公司的保费增长了 78%。我们计划在今年晚些时候再开展一项新的本州业务。
我们的家庭与汽车保险公司,主要在伊利诺伊州库克县地区承保汽车业务,在 1976 年经历了强劲复苏。这直接归功于约翰·苏厄德。在他第一个完整年度里,他大幅改革了定价方法和市场营销。汽车业务已转为六个月直接账单保单,这使我们能对承保趋势作出更快速的反应。家庭与汽车公司的普通责任险业务也显著扩张,并取得了良好成果。虽然我们能否在家庭与汽车公司实现持续的承保盈利仍有待证明,但我们对其取得的进展感到非常高兴。
总体而言,我们预期 1977 年保险业务将迎来好年景。业务量很高,当前的费率水平应该能支撑盈利性承保。然而,从长远来看,保险业存在着重大的负面因素。汽车险尤其容易受到定价和监管问题的冲击,这些问题源于超出各家保险公司控制范围的政治和社会因素。
保险投资
1976 年,税前投资收益从 8,918,000 美元提高至 10,820,000 美元,原因是投资资产大幅增长,这既得益于盈利水平的提升,也得益于保费规模的扩大。在近期的报告中,我们曾提到债券账户尚未实现的贬值,但我们认为这类市场波动影响不大,因为我们的流动性和总体财务实力使得我们不太可能在非自主选择的时机被迫出售债券。债券市场在 1976 年大幅反弹,使得我们银行和保险公司债券组合在年底都出现了适度的未实现净收益。这一点同样无关紧要,因为我们打算将大部分债券持有至到期。债券价格上涨带来的一个必然结果是,新产生可用于投资的资金只能获得较低的收益率。
Volume at National Indemnity Company grew rapidly during 1976 as competitors finally reacted to the inadequacy of past rates. But, as mentioned in last year's annual report, we are concentrated heavily in lines that are particularly susceptible to both economic and social infla- tion. Thus present rates, which are adequate for today, will not be adequate tomorrow. Our opinion is that before long, perhaps in 1978, the industry will fall behind on rates as temporary prosperity produces unwise competition. If this happens, we must be prepared to meet the next wave of inadequate pricing by a significant reduction in volume. Reinsurance underwriting has lagged the improvement in direct business. When mistakes are made in the pricing of reinsurance, the effects continue for even longer than when similar mistakes are made in direct underwriting. George Young, an outstanding manager, has worked tirelessly to achieve his goal of profitable underwriting, and has cancelled a great many contracts where appropriate rate adjustments were not obtainable. Here, as in the direct business, we have had a concentration in casualty lines which have been particularly hard hit by inflationary conditions. The near term outlook still is not good for our reinsurance business. Our "home state" operation continues to make substantial progress under the management of John Ringwalt. The combined ratio improved from 108.4 in 1975 to 102.7 in 1976. There still are some excess costs reflected in the combined ratio which result from the small size of several operations. Cornhusker Casualty Company, oldest and largest of the home state companies, was the winner of the Chairman's Cup in 1976 for achievement of the lowesi loss ratio among the home state companies. Cornhusker also achieved the lowest combined ratio in its history at 94.4, marking the fifth time in its six full years of existence that a ratio below 100 has been recorded. Premium growth was 78% at the home state companies in 1976, as market position improved significantly. We presently plan a new home state operation later this year. Our Home and Automobile Insurance Company subsidiary, writing primarily automobile husiness in the Cook County area of Illinois, experienced a strong recovery in 1976. This is directly altributable to John Seward who. in his first full year, has revamped significantly both rating methods and marketing. The auto business has been shifted to a six month direct bill policy, which permits a faster reaction time to underwriting trends. Our general liability business at Home and Automobile has been expanded significantly with good results. While it remains to be proven that progress John Seward has achieved. we can achieve sustained underwriting profitability at Home and Auto, we are delighted with the Overall, we expect a good year in insurance in 1977. Volume is high and present rate levels should allow profitable underwriting. Longer term, however, there are significant negatives in the insurance picture. Auto lines, in particular, seem highly vulnerable to pricing and regulatory problems produced by policital and social factors beyond the control of individual companies. Insurance Investments Pre-tax investment income in 1976 improved to $10,820,000 from $8,918,000 as invested assets built up substantially, both from better levels of profitability and from gains in premium volume. In recent reports we have noted the unrealized depreciation in our bond account, but stated that we considered such market fluctuations of minor importance as our liquidity and general financial strength made it improbable that bonds would have to be sold at times other than those of our choice. The bond market rallied substantially in 1976, giving us moderate net unrealized gains at yearend in the bond portfolios of both our bank and insurance companies. This, too, is of minor importance since our intention is to hold a large portion of our bonds to maturity. The corollary to higher bond prices is that lower earnings are produced by the new funds generated for investment.
[第 6 页]
[PAGE 6]
总体而言,我们更倾向于债券组合的当前市价低于账面价值,但用新产生的资金买入的债券能提供更有吸引力的利率。
去年我们曾预测 1976 年会是实现资本利得的一年,确实,当年兑现了税前 9,962,000 美元的利得,主要来自股票。目前看来,1977 年也将是净实现资本利得的一年。我们目前的股票组合拥有大量未实现利得,而几年前还是大量未实现亏损。我们再次认为,这种逐年的市场波动相对不重要;截至年末,我们的股票持仓未实现增值为 4,570 万美元,但在 3 月 21 日写这封信时已减少了约 500 万美元。
然而,我们认为我们持股的公司在年度中的业务进展非常重要。在这方面,我们对 1976 年多数投资组合公司的经营表现感到欣喜。如果这些公司的经营业绩能在多年间持续出色,我们确信最终会从股票持仓中获得良好的财务回报,无论市场价值每年如何大幅波动。
1976 年 12 月 31 日,我们市值超过 300 万美元的股票持仓如下:
| 股数 | 公司 | 成本 |
|---|---|---|
| 1,986,953 | 加州水务公司 | 1,294,308 美元 |
| 141,987 | 政府雇员保险公司(GEICO)可转换优先股 | 3,608,711 美元 |
| 395,100 | 政府雇员保险公司(GEICO)普通股 | 19,416,635 美元 |
| 562,900 | Interpublic 集团 | 4,530,615 美元 |
| 188,900 | 凯泽工业公司 | 4,115,670 美元 |
| 170,800 | Munsingwear 公司 | 3,398,404 美元 |
| 83,400 | National Presto 工业公司 | 8,270,871 美元 |
| 934,300 | 奥美国际 | 1,689,896 美元 |
| 2,762,433 美元 | 《华盛顿邮报》B 类股 | 10,627,604 美元 |
| 所有其他持仓 | 16,974,375 美元 | |
| 股票总计 | 75,395,214 美元 |
你会注意到,我们的主要持股相对较少。我们在长期基础上选择此类投资,衡量的因素与购买一家经营企业 100% 股权时相同:(1)有利的长期经济特征;(2)能干且诚实的管理层;(3)以私人所有者的价值标准衡量,买入价格有吸引力;(4)我们熟悉的行业,并且我们对其长期商业特性有信心。这也是我们持股集中的原因之一。我们根本找不到一百只我们认为自己有能力判断的不同的证券来符合我们的投资要求。要找到通过这类测试的投资很难,但一旦我们识别出少数有吸引力的对象,集中持有会让我们感到相当自在。
我们的意图通常是长期持有股票头寸,但有时我们也会以较短预期时间买入,例如凯泽工业。预计母公司将在 1977 年开始分配证券和现金。我们在 1976 年凯泽管理层宣布分配计划后进行了买入。
银行业
伊利诺伊州罗克福德市的伊利诺伊国家银行与信托公司是我们的银行子公司,其首席执行官尤金·阿贝格自 1931 年创建该银行以来,一直在银行家中保持领先地位。
On balance, we prefer a situation where our bond portfolio has a current market value less than carrying value, but more attractive rates are available on issues purchased with newly-generated Last year we stated that we expected 1976 to be a year of realized capital gains and, indeed, gains of $9,962,000 before tax, primarily from stocks, were realized during the year. It presently appears that 1977 also will be a year of net realized capital gains. We now have a substantial unrealized gain in our stock portfolio as compared to a substantial unrealized loss several years ago. Here again we consider such market fluctuations from year to year relatively unimportant; unrealized appreciation in our equity holdings, which amounted to $45.7 million at yearend, has declined by about $5 million as this is written on March 21st. However, we consider the yearly business progress of the companies in which we own stocks to be very important. And here, we have been delighted by the 1976 business performance achieved by most of our portfolio companies. If the business results continue excellent over a period of years, we are certain eventually to achieve good financial results from our stock holdings, regardless of wide year-to-year fluctuations in market values. Our equity holdings with a market value of over $3 million on December 31, 1976 were as follows: No. of Shares Company Cost 1,986,953 141,987 California Water Service Company 1,294,308 Government Employees Insurance Company Convertible Preferred $ 3,608,711 395,100 Government Employees Insurance Company Common Stock 19,416,635 562,900 Interpublic Group of Companies 4,530,615 4,115,670 188,900 Kaiser Industries, Inc. 170,800 83,400 Munsingwear, Inc. 3,398,404 8,270,871 National Presto Industries, Inc. 934,300 Ogilvy & Mather International 1,689,896 Total The Washington Post Company Class B 10,627,604 2.762,433 All other Holdings $58,420,839 Total Equities 16,974,375 $75,395,214 You will notice that our major equity holdings are relatively few. We select such investments on a long-term basis, weighing the same factors as would be involved in the purchase of 100% of an operating business: (1) favorable long-term economic characteristics; (2) competent and honest management; (3) purchase price attractive when measured against the yardstick of value to a private owner; and (4) an industry with which we are familiar and whose long-term business that is one reason for our concentration of holdings. We simply can't find one hundred different characteristics we feel competent to judge. It is difficult to find investments meeting such a test, and securities that conform to our investment requirements. However, we feel quite comfortable concentrating our holdings in the much smaller number that we do identify as attractive. make a purchase with a shorter expected time horizon such as Kaiser Industries. Here a distribu- Our intention usually is to maintain equity positions for a long time, but sometimes we will tion of securities and cash from the parent company is expected to be initiated in 1977. Purchases were made in 1976 after the announcement of the distribution plan by Kaiser management. Banking Eugene Abegg, Chief Executive of Illinois National Bank and Trust Company of Rockford, Illinois, our banking subsidiary, continues to lead the parade among bankers — just as he has ever since he opened the bank in 1931. 4
[第 7 页]
[PAGE 7]
最近,克利夫兰的国民城市银行(National City Corp.)——这家银行的管理确实极为出色——登了一则广告,宣称“1976 年资产平均回报率是 1.34%,我们相信这在大银行中是最好的”。在真正的大型银行里,这确实是最好的盈利表现,但在伊利诺伊国民银行,资产回报率接近 2%,比国民城市银行高出将近 50%。
再次指出,如此出色的盈利记录是在以下条件下实现的:
(1) 对所有消费者储蓄工具支付最高利率(目前伊利诺伊国民银行的定期存款已占到存款基础的 2/3 以上),
(2) 保持出色的流动性头寸(目前卖出的联邦基金加上期限在 6 个月以内的美国国债和政府机构债券,合计金额大致等于活期存款),
(3) 避免高收益但二流的贷款(1976 年净贷款损失约为 12,000 美元,占未偿贷款总额的 0.02%,是 1976 年银行业普遍比率的极小零头)。
成本控制是这家银行成功的重要因素。尽管消费者定期存款从 3,000 万美元增长到 9,000 万美元,信托、旅游和数据处理等其他业务也有大幅扩张,但员工人数仍维持在 1969 年收购时的水平。
蓝筹印花
1976 年我们增持了蓝筹印花公司的股份,到年底已持有该公司约 33% 的流通股。我们对蓝筹印花公司的兴趣正变得越来越重要。蓝筹印花的财务摘要已包含在我们所附财务报表的脚注中。此外,我们敦促伯克希尔·哈撒韦公司的股东,向蓝筹印花公司秘书罗伯特·H·伯德(地址:5801 South Eastern Avenue, Los Angeles, California 90040)索取该公司当前及后续年度报告。
其他事项
K & W Products 作为伯克希尔·哈撒韦子公司运营的第一年,表现良好。销售额和利润均比 1975 年有所增长。
我们还有不到四年时间来满足 1980 年 12 月 31 日前剥离银行的要求。我们打算以尽量减少对银行的影响、同时为股东带来良好结果的方式完成剥离。最可能的方式是在 1980 年将银行股份进行分拆。
我们还希望在某个时候与多元零售公司(Diversified Retailing Company, Inc.)合并。这样的合并将带来公司结构简化以及蓝筹印花持股比例提升的双重好处。不过,1977 年就此提出任何提案的可能性不大。
沃伦·E·巴菲特,董事长
1977 年 3 月 21 日
Recently, National City Corp. of Cleveland, truly an outstandingly well-managed bank, ran an ad stating "the ratio of earnings to average assets was 1.34% in 1976 which we believe to be the best percentage for any major banking company." Among the really large banks this was the best earnings achievement but, at the Illinois National Bank, earnings were close to 50% better than those of National City, or approximately 2% of average assets. This outstanding earnings record again was achieved while: (1) paying maximum rates of interest on all consumer savings instruments (time deposits now make up well over two-thirds of the deposit base at the Illinois National Bank), (2) maintaining an outstanding liquidity position (Federal funds sold plus U. S. Govern- ment and Agency issues of under six months' duration presently are approximately equal to demand deposits), and (3) avoiding high-yield but second-class loans (net loan losses in 1976 came to about $12,000, or .02% of outstanding loans, a very tiny fraction of the ratio prevailing in 1976 in the banking industry). Cost control is an important factor in the bank's success. Employment is still at about the level existing at the time of purchase in 1969 despite growth in consumer time deposits from $30 million 1o $90 million and considerable expansion in other activities such as trust, travel and data processing. Blue Chip Stamps During 1976 we increased our interest in Blue Chip Stamps, and by yearend we held about 33% of that company's outstanding shares. Our interest in Blue Chip Stamps is of growing importance 1o us. Summary financial reports of Blue Chip Stamps are contained in the footnotes to our attached financial statements. Moreover, shareholders of Berkshire Hathaway Inc, are urged to obtain the current and subsequent annual reports of Blue Chip Stamps by requesting them from Mr. Robert H. Bird, Secretary, Blue Chip Stamps, 5801 South Eastern Avenue, Los Angeles, California 90040. Miscellaneous K & W Products has performed well in its first year as a subsidiary of Berkshire Hathaway Inc. Both sales and earnings were up moderately over 1975. We have less than four years remaining to comply with the requirement that our bank be divested by December 31, 1980. We intend to accomplish such a divestiture in a manner that minimizes disruption to the bank and produces good results for our shareholders. Most probably this will involve a spin-off of bank shares in 1980. We also hope at some point to merge with Diversified Retailing Company, Inc. Both corporate simplification and enhanced ownership position in Blue Chip Stamps would be benefits of such a merger. However, it is unlikely that anything will be proposed in this regard during 1977. Warren E. Buffett, Chairman March 21, 1977 5
[第 8 页]
[PAGE 8]
毕马威会计师事务所
注册会计师
基威特广场
内布拉斯加,奥马哈 68131
董事会及股东
伯克希尔·哈撒韦公司:
我们已审计伯克希尔·哈撒韦公司及其合并子公司截至 1977 年 1 月 1 日和 1976 年 1 月 3 日的合并资产负债表,伯克希尔·哈撒韦公司 - 保险集团截至 1976 年 12 月 31 日和 1975 年 12 月 31 日的资产负债表,以及伯克希尔·哈撒韦公司截至 1977 年 1 月 1 日止的 52 周和截至 1976 年 1 月 3 日止的 53 周的合并收益及留存收益表、财务状况变动表,以及伯克希尔·哈撒韦公司 - 保险集团截至 1976 年 12 月 31 日和 1975 年 12 月 31 日止年度的损益及未分配盈余表、财务状况变动表。我们的审计依据公认审计准则进行,并实施了在当时情况下我们认为必要的审计程序。
公司于 1977 年 1 月 1 日和 1976 年 1 月 3 日对蓝筹印花的投资分别为 27,304,491 美元和 18,177,479 美元,其应占的蓝筹印花净收益分别为 3,365,946 美元和 2,002,652 美元。我们未审计蓝筹印花(公司的被投资公司)的财务报表。蓝筹印花的财务报表由其他审计师审计,其报告已提供给我们,我们在此表述的意见,凡涉及蓝筹印花所载金额的部分,均基于该其他审计师的报告。
在我们 1976 年 3 月 26 日的报告中,我们对截至 1976 年 1 月 3 日止年度财务报表的意见附加了保留意见,涉及若蓝筹印花截至 1975 年 11 月 29 日止九个月的财务报表经过审计,可能被认定必要的调整的影响。
如上所述,我们现在已收到审计蓝筹印花截至 1976 年 2 月 28 日止年度财务报表的审计师于 1976 年 4 月 12 日出具的报告。因此,我们现就 1976 年 1 月 3 日财务报表所表达的意见,与先前报告中的意见不同。
我们认为,基于我们的审计及其他审计师的报告,上述合并财务报表公允地反映了伯克希尔·哈撒韦公司及其合并子公司于 1977 年 1 月 1 日和 1976 年 1 月 3 日、伯克希尔·哈撒韦公司 - 保险集团于 1976 年 12 月 31 日和 1975 年 12 月 31 日的财务状况,以及各自截至该日止年度的经营成果和财务状况变动,符合一贯应用的公认会计原则。
毕马威会计师事务所
1977 年 3 月 11 日
PEAT, MARWICK, MITCHELL & Co. CERTIFIED PUBLIC ACCOUNTANTS KIEWII PLAZA OMAHA, NEBRASKA 68131 The Board of Directors and Stockholders Berkshire Hathaway Inc.: We have examined the consolidated balance sheets of Berkshire Hathaway Inc. and sheets of the Berkshire Hathaway Inc. - Insurance Group as of December 31, 1976 consolidated subsidiaries as of January 1, 1977 and January 3, 1976, the balance and 1975, and the related consolidated statements of earnings and retained earniny: and changes in financial position of Berkshire Hathaway Inc. for the 52 weeks endel January 1, 1977 and the 53 weeks ended January 3, 1976 and the statements of incom and unassigned surplus and changes in financial position of the Berkshire Hathaway Inc. - Insurance Group for the years ended December 31, 1976 and 1975. Our examination was made in accordance with generally accepted auditing standards, auditing procedures as we considered necessary in the circumstances. Company. The Company's investment in Blue Chip Stamps at January 1, 1977 and not examine the financial statements of Blue Chip Stamps, an investee of the January 3, 1976 was $27,304,491 and net earnings of Blue Chip Stamps was $3, 365,946 $18,177,479, respectively, and its equity in 1976 and 1975, respectively. The financial statements of Blue Chip Stamps were and $2, 002, 652 for the years: examined by other auditors whose report thereon has been furnished to us and our opinion expressed herein, insofar as it relates to the amounts included for Blue Chip Stamps, is based upon the report of the other auditors. In out teport dated March 26, 1976, our opinion on the financial statements for If any, as might have been determined to be necessary had the financial state- the year ended January 3, 1976 was qualified for the effect of such adjustments ments of Blue Chip Stamps been audited for the nine months ended November 29, 1975. 1976 of the auditors who examined the financial statements of Blue Chip Stamps As indicated above, we have now been furnished with the report dated April 12, January 3, 1976 financial statements, for the year ended February 28, 1976. Accordingly, our present opinion on the that expressed in our previous report. as presented herein, is different from aforementioned consolidated financial statements present fairly the financial In our opinion, based upon our examination and the report of other auditors, the position of Berkshire Hathaway Inc. and consolidated subsidiaries at January 1, 1977 and January 3, 1976 and the Berkshire Hathaway Inc. - Insurance Group at December 31, 1976 and 1975 and the results of their operations and the changes in their financial position for the respective years then ended, in conformity with generally accepted accounting principles applied on a consistent basis. PeAr, MarwicK, Mraken + Co. March 11, 1977 6
[第 9 页]
[PAGE 9]
伯克希尔·哈撒韦公司
及合并子公司
合并资产负债表
资产
1977 年 1 月 1 日
1976 年 1 月 3 日
现金
3,436,996 美元
6,044,526 美元
投资(不含关联企业)(附注 3 和 4):
美国国库券及其他短期债务,按成本计价(近似市值)
15,489,052 美元
16,175,265 美元
债券,按摊余成本计价
78,760,945 美元
89,215,773 美元
优先股,按成本计价
22,286,948 美元
2,558,275 美元
非关联企业普通股,按成本计价
53,108,266 美元
39,341,135 美元
投资合计(不含关联企业)
180,100,039 美元
136,835,620 美元
关联企业投资(附注 5 和 6):
未合并银行子公司
27,304,491 美元
23,424,329 美元
蓝筹印花公司普通股
24,731,779 美元
18,777,479 美元
其他未合并子公司
879,602 美元
1,120,333 美元
关联企业投资合计
52,915,872 美元
43,322,141 美元
可收回联邦所得税
23,730,027 美元
19,710,105 美元
应收客户、代理人及其他款项,净额(附注 7)
4,400,000 美元
房地产、设备、家具及租赁改良,按成本减折旧和摊销准备(附注 9)
9,301,321 美元
8,135,615 美元
存货(附注 8)
5,051,699 美元
3,722,242 美元
递延保险保费取得成本
6,820,000 美元
2,950,000 美元
其他资产
1,685,315 美元
621,168 美元
资产总计
283,041,269 美元
225,741,417 美元
负债及股东权益
未赚保费
85,152,259 美元
73,033,492 美元
损失及损失调整费用
36,736,618 美元
22,344,290 美元
应付证券购买款
3,783,169 美元
2,939,462 美元
再保险合约下持有的资金
7,259,034 美元
5,790,070 美元
应付账款及应计费用
839,495 美元
679,990 美元
所得税:
当期
4,677,301 美元
3,346,111 美元
递延
178,546 美元
4,522,326 美元
7.5% 1987 年到期的债券(附注 10)
505,820 美元
464,260 美元
8% 1993 年到期的优先票据(附注 12)
20,000,000 美元
2,518,786 美元
分期付款本票(附注 11)
3,602,480 美元
579,070 美元
合并子公司净资产超出投资成本的金额
388,493 美元
579,070 美元
其他负债
679,219 美元
负债及股东权益合计
167,748,136 美元
132,851,225 美元
股东权益(附注 12):
普通股,面值 5 美元;授权 1,100,000 股;已发行 979,569 股
4,897,845 美元
4,897,845 美元
留存收益
110,827,343 美元
87,992,347 美元
减:按成本持有的库藏股(6,647 股普通股)
432,055 美元
股东权益合计
115,293,133 美元
92,890,192 美元
承诺及或有负债(附注 14 和 17)
283,041,269 美元
225,741,417 美元
参见合并财务报表附注。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES CONSOLIDATED BALANCE SHEETS ASSETS Jan. 1, 1977 Jan. 3, 1976 (ash $ 3,436,996 $ 6,044,526 Investments, other than affiliates (notes 3 and 4): U. S. Treasury Bills and other short-term obligations, at cost which approx- Bonds, at amortized cost imates market 15,489,052 78,760,945 16,175,265 89,215,773 Preferred stocks, at cost 22,286,948 2,558,275 Common stocks of unaffiliated companies, at cost 53,108,266 39,341,135 Total investments, other than affiliates 180,100,039 136,835,620 Investments in affiliates (notes 5 and 6): Unconsolidated bank subsidiary Common stock of Blue Chip Stamps 24,731,779 27,304,491 23,424,329 18,777,479 Other unconsolidated subsidiaries 879,602 1,120,333 Total investments in affiliates 52,915,872 43,322,141 Recoverable Federal income taxes Accounts receivable from customers, agents and others, net (note 7) 23,730,027 19,710,105 4,400,000 Real estate, Inventories (note 8) 9,301,321 8,135,615 equipment, furniture and leasehold improvements, at cost less Deferred insurance premium acquisition costs allowance for depreciation and amortization (note 9) 5,051,699 3,722,242 6,820,000 2,950,000 (ther assets $283,041,269 1,685,315 $225,741,417 621,168 LIABILITIES AND STOCKHOLDERS' EQUITY Unearned premiums Losses and loss adjustment expenses $ 85,152,259 Amounts due for purchase of securities Funds held under reinsurance treaties : 36,736,618 $ 73,033,492 3,783,169 22,344,290 2,939,462 Income taxes: Accounts payable and accrued expenses : 7,259,034 839,495 5,790,070 679,990 Deferred Current 4,677,301 3,346,111 178,546 4,522,326 464,260 2,518,786 7½% debentures due 1987 (note 10) 505,820 8% senior notes due 1993 (note 12) Sundry installment promissory notes (note 11) 20,000,000 3,602,480 579,070 20,000,000 Excess of net assets of consolidated subsidiaries over cost of investment 388,493 579,070 Other liabilities • • • 167,748,136 132,851,225 679,219 Stockholders' equity (note 12): Common stock of $5 par value. Authorized 1,100,000 shares; issued 979,569 Retained earnings shares 6 • : 110,827,343 4,897,845 87,992,347 4,897,845 115,725,188 92,890,192 Less 6,647 shares of common stock in treasury at cost . . Total stockholders' equity mammo 115,293,133 432,055 92,890,192 Commitment and contingent liability (notes 14 and 17) $283,041,269 $225,741,417 See accompanying notes to consolidated financial statements. 7
[第 10 页]
[PAGE 10]
原件此处是表格,PDF 抽取时列结构已丢失,下面只剩按列读出的数字,行列对应关系无法还原。核对数据请打开来源正文。
伯克希尔·哈撒韦公司
及合并子公司
合并收益与留存收益表
年度
收入项目:
1977 年 1 月 1 日
1976 年 1 月 3 日
制成品净销售额
80,780,074 美元
58,335,706 美元
保费收入
47,173,989 美元
32,833,372 美元
利息和股息收入
10,820,148 美元
8,918,240 美元
房地产收入
293,693 美元
287,314 美元
139,067,904 美元
100,374,632 美元
成本与费用项目:
保险损失与损失调整费用
55,376,421 美元
47,237,737 美元
制成品销售成本
41,573,438 美元
28,234,179 美元
保险承保费用
24,694,390 美元
21,744,891 美元
销售、行政及其他费用
4,949,424 美元
4,192,399 美元
利息费用
2,028,106 美元
1,845,396 美元
128,621,779 美元
103,254,602 美元
保险和制造业务所得税前收益(亏损)
10,446,125 美元
(2,879,970) 美元
与经营收益或亏损相关的所得税费用(抵免)(附注 13)
(1,488,659) 美元
4,140,910 美元
计入其他公司净收益和已实现投资损益前的收益
8,957,466 美元
1,260,940 美元
银行子公司净权益收益
3,750,000 美元
3,450,000 美元
蓝筹印花公司净权益收益(附注 5)
3,365,946 美元
2,002,652 美元
已实现投资损益前收益
16,073,412 美元
6,713,592 美元
已实现投资损益
9,961,584 美元
(3,200,000) 美元
适用所得税费用(抵免)
(2,888,062) 美元
866,035 美元
已实现投资净损益
6,761,584 美元
(2,022,027) 美元
非关联公司优先股和普通股市价未实现增值
45,388,000 美元(1976 年)和 17,148,000 美元(1975 年)尚未
包含在净收益的确定中。
净收益
22,834,996 美元
4,691,565 美元
年初留存收益
87,992,347 美元
83,300,782 美元
年末留存收益
110,827,343 美元
87,992,347 美元
基于加权平均流通股数的普通股每股收益:
已实现投资损益前收益
16.47 美元
6.85 美元
已实现投资损益
6.93 美元
(2.06) 美元
净收益
23.40 美元
4.79 美元
参见合并财务报表附注。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS Year ended Income items: Jan. 1, 1977 Jan. 3, 1976 Net sales of manufactured products Insurance premiums earned $ 80,780,074 Interest and dividend income 47,173,989 $ 58,335,706 Real estate income 10,820,148 32,833,372 8,918,240 293,693 287,314 139,067,904 100,374,632 Cost and expense items: Insurance losses and loss adjustment expenses Cost of manufactured products sold : • . 55,376,421 47,237,737 Insurance underwriting expenses 41,573,438 28,234,179 Selling, administrative and other expenses 24,694,390 4,949,424 21,744,891 Interest expense : 2,028,106 1,845,396 4,192,399 Earnings (loss) from insurance and manufacturing operations before 128,621,779 103,254,602 applicable income taxes 10,446,125 Income tax (expense) credit applicable to operating earnings or loss (note 13) (2,879,970) Earnings before equity in net earnings of other companies and realized (1,488,659) 4,140,910 investment gains or losses 8,957,466 1,260,940 Equity in net earnings of bank subsidiary 3,750,000 Equity in net earnings of Blue Chip Stamps (note 5) 3,450,000 Earnings before realized investment gains or losses 3,365,946 2,002,652 16,073,412 6,713,592 Realized investment gains (losses) Applicable income tax (expense) credit 9,961,584 (2,888.062) Net realized investment gains or (losses) (3,200,000) 866,035 6,761,584 ferred and common stocks of unaffiliated companies of Net unrealized appreciation in market value of pre- (2.022.027) included in the determination of net earnings. $45,388,000 in 1976 and $17,148,000 in 1975 have not been Net earnings Retained earnings at beginning of year . . . . . . • 22,834,996 4,691,565 Retained earnings at end of year 87,992,347 • . ..... 83,300,782 $110,827,343 $ 87,992,347 Earnings per share of common stock, based on weighted average outstanding shares: Earnings before realized investment gains or losses Realized investment gains (losses) : $16.47 6.93 $ 6.85 Net earnings . . . . . . . . . . .... $23.40 (2.06) $ 4.79 See accompanying notes to consolidated financial statements. 8
[第 11 页]
[PAGE 11]
伯克希尔·哈撒韦公司
及合并子公司
合并财务状况变动表
1977 年 1 月 1 日至
资金提供:
1976 年 1 月 3 日至
来自经营:
不要求(或提供)资金的收益费用(信用):
净收益
22,834,996 美元
4,691,565 美元
蓝筹印花公司未分配收益中的权益
(3,255,762) 美元
(1,307,450) 美元
银行子公司未分配收益中的权益
(1,853,481) 美元
(1,007,450) 美元
折旧与摊销
618,024 美元
536,632 美元
债券折价增值
(1,033,805) 美元
(384,278) 美元
递延保险保费购置成本的(增加)减少
(3,832,608) 美元
(1,599,266) 美元
可收回所得税的减少(增加)
1,450,000 美元
(3,589,461) 美元
客户、代理人及其他方应收账款的增加
4,400,000 美元
507,771 美元
存货的(增加)减少
(32,731) 美元
10,970,214 美元
未付损失及损失调整费用的增加
(892,738) 美元
13,992,841 美元
再保险协议下持有资金的增加
272,395 美元
843,707 美元
未赚保费增加
639,423 美元
82,178 美元
所得税负债增加(减少)
1,312,783 美元
5,305,080 美元
应付账款及应计费用增加
(510,277) 美元
378,721 美元
其他,净额
(585,938) 美元
(1,475,054) 美元
45,309 美元
22,944,887 美元
从非合并子公司收到的股息
3,216,511 美元
1,218,473 美元
来自经营的资金
45,779,883 美元
224,000 美元
现金减少
1,150,000 美元
发行长期债务所得
82,000 美元
50,108,300 美元
2,885,944 美元
4,448,511 美元
资金运用:
收购业务的净资产:
投资
278,414 美元
210,577 美元
现金
3,734,736 美元
46,680 美元
存货
272,968 美元
1,786,147 美元
应收账款
430,461 美元
646,822 美元
其他资产
1,660,325 美元
626,600 美元
房地产及设备
(1,665,000) 美元
2,643,834 美元
应付票据
(1,725,221) 美元
(1,361,913) 美元
其他负债
4,264,780 美元
1,660,325 美元
房地产、设备、家具及租赁改良的追加投资
1,320,881 美元
345,401 美元
偿还债务
432,055 美元
340,187 美元
购买库存股
536,917 美元
—
净购买(出售)投资的成本:
债券
(1,773,574) 美元
19,728,673 美元
美国国库券
8,685,226 美元
5,067,102 美元
非关联公司普通股
6,846,016 美元
11,855,553 美元
优先股
(11,328,730) 美元
(296,910) 美元
蓝筹印花公司普通股
5,271,250 美元
(16,731) 美元
非合并子公司
43,750,397 美元
15,000 美元
净购买投资
302,478 美元
增加现金
1,603,390 美元
50,108,300 美元
4,448,511 美元
见合并财务报表附注。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN FINANCIAL POSITION Ian. 1, 1977 Year ended Finds provided: Jan. 3, 1976 From operations: Charges (credits) to earnings not requiring (providing) funds: Net earnings $22,834,996 $ 4,691,565 Equity in undistributed earnings of Blue Chip Stamps Equity in undistributed earnings of bank subsidiary (3,255,762) (1,307,450) (1,853,481) ( (1,007,450) Depreciation and amortization Accretion of discount on bonds (1,033,805) (384,278) (Increase) decrease in deferred insurance premium acquisition 618,024 536,632 Decrease (increase) in recoverable income taxes costs (3,832,608) (1,599,266) 1,450,000 (3,589,461) 4,400,000 Increase in accounts receivable from customers, agents and others 507,771 (32,731) (Increase) decrease in inventories 10,970,214 (892,738) Increase in unpaid losses and loss adjustment expenses Increase in funds held under reinsurance treaties Increase in unearned premiums 13,992,841 272,395 843,707 639,423 82,178 Increase (decrease) in liability for income taxes Increase in accounts payable and accrued expenses 1,312,783 5,305,080 (510,277) 378,721 Other, net (585,938) (1,475,054) 45,309 22,944.887 Dividends received from unconsolidated subsidiaries Funds provided from operations 45,779,883 3,216,511 1,218,473 224,000 1,150,000 82,000 Decrease in cash Proceeds from issuance of long-term debt $50,108,300 2.885,944 $ 4,448,511 Minds used: Net assets of acquired businesses: Investments Cash $ 278,414 3,734,736 $ 210,577 Inventories Accounts receivable 272,968 430,461 1,786,147 646,822 626,600 2,643,834 Other assets Real estate and equipment (1,665,000) 46,680 Notes payable Other liabilities (1.725,221) (1,361,913) 4.264,780 1,660,325 Additions to real estate, equipment, furniture and leasehold improvements 1,320,881 345,401 Repayment of debt Purchase of treasury stock : 432,055 340,187 536,917 - Cost of net purchase (sale) of investments: Bonds U.S. Treasury Bills -... (1,773,574) 19,728,673 8,685,226 5,067,102 6,846,016 Common stocks of unaffiliated companies Preferred stocks 11,855,553 (11,328,730) (296,910) Common stock of Blue Chip Stamps 5,271,250 Unconsolidated subsidiaries Net purchase of investments • • (16,731) 15,000 43,750,397 302,478 Increase in cash 1,603,390 $50,108,300 $ 4.448,511 See accompanying notes to consolidated financial statements. 9
[第 12 页]
[PAGE 12]
伯克希尔·哈撒韦公司
及合并子公司
合并财务报表附注
1977 年 1 月 1 日与 1976 年 1 月 3 日
(1) 重要会计政策与实务概要
(a) 列报基础
母公司伯克希尔·哈撒韦公司的账目,与其全资拥有的从事制造业的子公司,以及由伯克希尔·哈撒韦公司全资拥有的保险子公司(“保险集团”)的账目进行了合并。
母公司对罗克福德伊利诺伊国民银行与信托公司的投资,采用权益法核算。
非重要子公司不予合并,对其的投资以成本减去从该等子公司收到的股息后的金额列示。
母公司及纺织制造子公司的账目,按截至 12 月 31 日前最近一个星期六的会计年度进行维护,而其他子公司(主要是保险集团)的账目则按日历年度进行维护。
(b) 证券投资(关联方除外)
债券投资按摊销成本列示;对关联方以外的优先股和普通股投资,按总成本与市价孰低法列示。
(c) 对蓝筹印花的投资
对蓝筹印花公司(“蓝筹”)的投资,采用权益法核算。对于蓝筹的未分配盈利,基于该等盈利将作为应税股息分配的假设计提递延所得税。截至 1976 年 2 月,蓝筹以截至 2 月 28 日或该日前后结束的会计年度为基础确定收益,而截至 1975 年,伯克希尔·哈撒韦公司以该公司截至 11 月 30 日或该日前后结束的十二个月为基础,反映其在蓝筹收益中的权益。1976 年 12 月,蓝筹将其 52-53 周的会计年度年末从约 2 月 28 日改为约 12 月 31 日。相应地,在 1976 年,伯克希尔·哈撒韦公司基于蓝筹 1976 日历年度的业绩确定其权益。这一确定蓝筹收益权益时的会计年度报告变更,对伯克希尔·哈撒韦公司 1976 年的净利润未产生重大影响。(参见附注 5)
(d) 保险费
保险费在保单有效期内按比例确认为收入。未到期保费按月比例法计算,并扣除向再保险公司分出的再保险后列示,截至 1976 年 12 月 31 日和 1975 年 12 月 31 日,分出金额分别为 4,281,000 美元和 2,885,610 美元。佣金、保费税及某些其他承保费用等保单获取成本,根据法定保险会计规则,在发生时计入当期损益。然而,出于财务报表目的,此类成本的一部分被递延,并在相关保费赚取时计入损益。
(e) 损失及损失调整费用
保险集团基于以下各项计提损失及损失调整费用:(1)就直接承保保费而言,基于已报告损失的个案总计估计;(2)基于过往经验对未报告损失的估计;(3)与分入再保险相关的估计金额;以及 (4) 扣除向再保险公司分出再保险的金额,截至 1976 年 12 月 31 日和 1975 年 12 月 31 日,该分出金额分别为 8,619,481 美元和 6,094,384 美元。
(f) 房地产、设备、家具及租赁改良
这些资产项目(包括重大的改良和更新)按成本入账,并在收购日估计的使用寿命内计提折旧。对于 1965 年后收购的纺织资产的新增项目,采用双倍余额递减法计算折旧;其他所有资产均采用直线法计算折旧。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS January 1, 1977 and January 3, 1976 (1) Summary of Significant Accounting Policies and Practices (a) Basis of Presentation The accounts of Berkshire Hathaway Inc., the parent Company, are consolidated with the accounts of wholly-owned subsidiaries engaged in manufacturing businesses, and the accounts of subsidiary insurance The parent Company's investment in The Illinois National Bank & Trust Co. of Rockford is accounted for on the companies (The "Insurance Group"), wholly-owned by Berkshire Hathaway Inc. equity basis. Immaterial subsidiaries are not consolidated and investments therein are carried at cost less dividends received from such subsidiaries. The accounts of the parent Company and of textiles manufacturing subsidiaries are maintained on the basis of primarily the Insurance Group, are maintained on the basis of the calendar vear. a fiscal year ending on the Saturday nearest to December 31, while the accounts of other subsidiaries. (b) Investment in Securities, Other than Affiliates Investments in bonds are stated at amortized cost; investments in preferred and common stocks other than affiliates are carried at the lower of aggregate cost or market value. (c) Investment in Blue Chip Stamps The investment in Blue Chip Stamps ("Blue Chip") is accounted for on the equity basis. Deferred income taxes are provided for with respect to undistributed earnings of Blue Chip under the assumption that such earnings will be distributed as taxable dividends. Through February 1976, Blue Chip determined income on the basis of a fiscal year ending on or about February 28, and through 1975 Berkshire Hathaway Inc. reflected November 30. In December 1976, Blue Chip changed its 52-53 week fiscal year-end from approximately its equity in Blue Chip's earnings on the basis of that company's twelve months ending on or about equity in Blue Chip's earnings based on that company's calendar year 1976 results. This change in fiscal year February 28 to approximately December 31. Accordingly, for 1976, Berkshire Hathaway Inc. determined its reporting in determining equity in Blue Chip's earnings did not have a material effect on the 1976 net earnings of Berkshire Hathaway Inc. (See note 5.) (d) Insurance Premiums Insurance premiums are recognized as revenues ratably over the term of the policies. Unearned premiums are reinsurers in the amount of $4,281,000 at December 31, 1976 and $2,885,610 at December 31, 1975. Premium computed on the monthly pro rata basis and are stated after deduction for reinsurance placed with acquisition costs such as commissions, premium taxes and certain other underwriting expenses are, pursuant to statutory insurance accounting rules, charged against income when incurred. However, for financial statement purposes, a portion of such costs are deferred and charged against income as the related premiums are earned. (e) Losses and Loss Adjustment Expenses The Insurance Group provides for losses and loss adjustment expenses based upon (1) aggregate case basis upon past experience, (3) estimates received relating to assumed reinsurance, and (4) deduction of amounts estimates for losses reported, in respect to direct premiums written, (2) estimates of unreported losses based for reinsurance placed with reinsurers in the amount of $8,619,481 at December 31, 1976 and $6,094,384 at December 31, 1975. (f) Real Estate, Equipment, Furniture and Leasehold Improvements These items of property (including significant betterments and renewals) are carried at cost depreciated over their useful lives estimated at the date of acquisition. The double-declining balance method is used to calculate depreciation of new items of textile properties acquired after 1965; the straight-line method is 10
[第 13 页]
[PAGE 13]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
其他项目也采用此法。金额较小的维修、保养和更新费用,一般在发生时计入营业费用。
(g) 存货
存货与制造业务相关,按成本列账,母公司采用后进先出法确定成本。制造型子公司的存货按成本与市价孰低法列账,采用先进先出法确定。
(h) 所得税
母公司及其符合条件的子公司合并申报联邦所得税。合并资产负债表中列示的应付或可收回联邦所得税金额,包括合并报表中各公司分摊的联邦所得税金额。
递延所得税准备金是根据保险集团在财务报告中处理某些收入和费用项目的方式,与税务上对这些项目的处理方式之间的时间性差异而计提的。
符合条件的财产和设备购置的投资税收抵免,在实现当年作为所得税费用的抵减项处理。
(2) 收购业务
1976 年 1 月,公司收购了净资产价值约 210 万美元的一个企业,该企业从事汽车售后市场品牌化学产品的制造和销售。该企业的制造设施位于加利福尼亚州洛杉矶和印第安纳州布卢明顿。这些资产通过新成立的子公司收购;该收购按购买法核算,1976 年的经营成果已纳入合并收益表。公司为此次收购交易签发了合计 1,218,473 美元的本票。
同日,在一项关联交易中,公司的一家保险子公司以约 220 万美元现金,购买了一家小型再保险公司的全部流通股本,该再保险公司的业务此前一直通过公司的保险集团进行。该收购子公司的 1976 年经营成果已纳入保险集团的收益表及合并收益表。
1975 年 4 月 28 日,公司购买了 Waumbec Mills Incorporated(以下简称“Waumbec”)的全部流通股本,该公司位于新罕布什尔州曼彻斯特。Waumbec 从事机织布料的制造、分销和销售。Waumbec 的一家全资子公司在同一地点从事纺织面料的整理加工。Waumbec 的收购按购买法核算,自收购日起的经营成果已纳入合并收益表。
公司收购 Waumbec 的成本(包括直接收购成本)为 1,660,325 美元;母公司签发了本金 1,150,000 美元、年利率 8% 的分期本票作为部分收购对价,余款以现金支付。
Waumbec 的资产减负债账面净值超过了收购价格;该超额部分已根据会计原则委员会第 16 号意见,用于冲减 Waumbec 及其子公司截至收购日的厂房和设备账户的账面净值。由于这一收购调整,对收购获得的资产(就 Waumbec 原先的核算基础而言,1976 年的相关费用为 310,000 美元,1975 年公司持有期间为 239,000 美元)未计提折旧费用,未来也不会在合并收益中计提此类折旧。
Waumbec 及其子公司截至收购日拥有未使用的净经营亏损结转(按《国内收入法》定义),金额约 260 万美元。这些结转产生的未来税收优惠,将在未来期间计入合并收益作为“负商誉”摊销,摊销期间与这些优惠(若有)的实现期间可能不一致。此类优惠只有在 Waumbec 及其子公司未来有应税所得,并且该所得超过合并集团其他成员(若有)的税务净亏损总额时才会实现。截至 1977 年 3 月 15 日,未实现此类税收优惠。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued applied for other items. Maintenance, repairs and renewals of a minor nature are generally charged to operations as incurred. (g) Inventories Inventories relate to manufacturing operations and are stated at cost, determined for the parent Company under the last-in, first-out method. Inventories of manufacturing subsidiaries are stated at the lower of cost or market, determined under the first-in, first-out method. (h) Income Taxes A consolidated Federal income tax return is filed by the parent Company and its eligible subsidiaries. Amounts included in the consolidated balance sheets for Federal income taxes payable or recoverable include the A provision for deferred taxes is made in recognition of timing differences created by the manner in which the apportioned Federal tax amounts of the companies whose accounts are consolidated. Insurance Group accounts for certain income and expense items for financial reporting purposes and the Investment tax credits on qualifying property and equipment acquisitions are applied as a reduction of accounting treatment of these items for income tax purposes. income tax expense in the year realized. (2) Acquired Businesses "'ngaged in the manufacture and sale of branded chemical products used in the automotive after market. Manufacturing In January 1976, the Company acquired net assets valued at approximately $2.1 million comprising a business facilities of this business are located in Los Angeles, California and Bloomington, Indiana. The assets were acquired through a newly formed subsidiary; the acquisition has been accounted for as a purchase and 1976 results of the operations are included in the consolidated statements of earnings. Promissory notes aggregating $1,218,473 were issued by the Company as part of the purchase transaction. In a related transaction on the same date, an insurance subsidiary of the Company purchased for approximately previously been conducted with and through the Company's Insurance Group. 1976 results of this acquired subsidiary $2.2 million cash, all of the outstanding capital stock of a small reinsurance operation, the business of which had •re included in the statements of income of the Insurance Group and in the consolidated statements of earnings. (Waumbec"), Manchester, New Hampshire. Waumbec is engaged in manufacturing, distributing and selling woven On April 28, 1975, the Company purchased all of the outstanding capital stock of Waumbec Mills Incorporated fabrics. A wholly-owned subsidiary of Waumbec engages at the same location in the finishing of textile fabrics. The acquisition of Waumbec has been accounted for as a purchase, and results of operations from date of acquisition are included in the consolidated statements of earnings. The cost of Waumbec to the Company, including direct acquisition costs, was $1,660,325; installment promissory notes of principal amount of $1,150,000, which bear interest at 8% per annum, were issued by the parent Company in partial consideration of the purchase price with the balance paid in cash. applied in accordance with the Accounting Principles Board Opinion No. 16 to eliminate the net property, plant and The net book value of assets less liabilities of Waumbec was in excess of the purchase price; such excess was equipment accounts of Waumbec and its subsidiary as they existed at the purchase date. As a result of that acquisition adjustment, no depreciation expense with respect to the acquired properties (which as to Waumbec's prior basis of accountability amounted to $310,000 in 1976 and $239,000 during the period of the Company's ownership in 1975), has been charged to earnings, nor will such depreciation be chargeable to future consolidated earnings. Waumbec and its subsidiary as of the date of acquisition had unused net operating loss carryovers, as defined by carryovers, they will be accounted for as "negative goodwill" to be amortized into consolidated income in future the Internal Revenue Code, of approximately $2.6 million. To the extent that future tax benefits are derived from such periods which will not coincide with the periods in which benefits, if any, are realized. Such benefits will arise only if Waumbec and its subsidiary have future taxable income, and then only to the extent that such income exceeds aggregate net losses for tax purposes, if any, of other members of the consolidated group. No such tax benefits were 11
[第 14 页]
[PAGE 14]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
于 1976 年实现;伯克希尔·哈撒韦公司管理层认为,部分税收优惠可能得以实现,尽管其对任何未来特定会计期间的收入影响在金额上不会重大。
如果这些企业的收购在上一会计年度初以相同基础完成,则 1975 年合并利润表中的某些项目在备考基础上将会有如下变动:
已赚保费
其他公司净利润及已实现投资收益或损失前的收益
制成品净销售额
59,366,000 美元
38,328,000 美元
净利润
734,000 美元
每股净利润
4,165,000 美元
4.25 美元
(3) 存放于他处的债券和普通股
债券和普通股已以信托形式存放于各监管机构或其他方,具体如下:
截至 1925 年 12 月 31 日
截至 1976 年 12 月 31 日
截至 1975 年 12 月 31 日
普通股——按成本计价
债券——按摊销成本计价
7,199,764 美元
18,606,648 美元
2,619,268 美元
20,911,305 美元
(4) 投资于非关联公司的证券
截至 1976 年 12 月 31 日和 1975 年 12 月 31 日,投资于非关联公司证券的总成本及近似市值的摘要如下:
1976 年
1975 年
成本
市值
成本
市值
债券
89,215,773 美元
90,425,187 美元
78,760,945 美元
74,487,055 美元
权益证券:
普通股
优先股
22,286,948 美元
53,108,266 美元
32,732,520 美元
88,318,145 美元
39,341,135 美元
2,558,275 美元
39,280,357 美元
2,886,871 美元
75,395,214 美元
121,050,665 美元
11,899,110 美元
12,167,220 美元
截至 1976 年 12 月 31 日,就权益证券而言,未实现总收益为 46,301,783 美元,未实现总损失为 636,332 美元。出售证券实现的净收益 9,961,584 美元已计入 1976 年净利润的确定。已售证券的成本通常按先进先出法确定。
(5) 投资于蓝筹印花公司
该公司对蓝筹印花公司的合并投资在 1975 年保持为 25.6%,但在 1976 年增加,至 1977 年 1 月 1 日达到 33.2%。该投资采用权益法核算。
蓝筹印花公司的净利润权益反映了过去两年的情况如下:
1976 年
1975 年
已收股息
当期所得税准备
未分配收益权益
378,982 美元
3,354,381 美元
318,056 美元
2,027,603 美元
投资成本超过所获净资产账面价值的净差额摊销
递延所得税准备
(241,515) 美元
(27,282) 美元
(145,986) 美元
(22,900) 美元
3,365,946 美元
(98,620) 美元
(174,121) 美元
2,002,652 美元
1975 年的净利润权益基于蓝筹印花公司截至 1975 年 11 月 29 日的五十二周经营业绩。蓝筹印花公司将其报告基础由 2 月 28 日年终改为 1976 年的日历年年终,因此,1976 年的净利润权益基于蓝筹印花公司截至 1977 年 1 月 1 日的五十三周经营业绩。净利润权益
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued realized in 1976; management of Berkshire Hathaway Inc. believes some tax benefits might be realized, though their effect on income in any given future accounting period would not be material in amount. their actual execution, certain items in the consolidated statement of earnings for 1975 on a pro forma basis would hav Had the purchase of these businesses been consummated on the same basis at the beginning of the year prior lo Insurance premiums earned Earnings before equity in net earnings of other companies and realized investment gains or losses Net sales of manufactured products $59,366,000 38,328,000 Net earnings 734.000 Net earnings per share 4.165.000 4.25 (3) Bonds and Common Stocks Deposited with Others Bonds and common stocks were deposited in trust with various regulatory authorities or others as follows: December 31.1925 Common stocks - at cost Bonds - at amortized cost ......... $ 7.199,764 18,606,648 $ 2,619,268 20.911.305 (4) Investment in Securities of Unaffiliated Companies companies at December 31, 1976 and 1975 is as follows: A summary of the aggregate cost and approximate market value of investments in securities of unaffiliated 1976 1975 Cost Bonds Market Cost Market $89,215,773 $ 90.425,187 $78.760,945 $74.487,055 Equity securities: Common stocks Preferred stocks 22,286,948 53,108.266 32,732,520 88.318,145 39.341,135 2,558,275 39.280.357 2.886.871 $75,395,214 $121.050,665 $11,899.110 S12.167.220 unrealized losses, $636,332. Net realized gains of $9,961.584 on the sale of securities were included in the determination At December 31, 1976, with respect to equity securities, gross unrealized gains were $46,301,783 and gross of net income for 1976. The cost of securities sold is generally determined on a first-in. first-out basis. (5) Investment in Blue Ghip Stamps increased during 1976 to 33.2% at January 1. 1977. The investment is accounted for by the equity method The Company's consolidated investment in Blue Chip Stamps ("Blue Chip") remained at 25.6% during 1975 bul Equity in net earnings of Blue Chip reflects the following for the past two years. 1976 1975 Dividends received Provision for current income taxes Equity in undistributed earnings • • $ 378,982 3,354,381 $ 318.056 2,027,603 Amortization of net excess of cost of investment over underlying net asset values Provision for deferred income taxes (241,515) (27,282) (145,986) (22,900) $3,365,946 (98,620) (174,121) $2,002.652 Equity in 1975 earnings was based on the fifty-two weeks operations of Blue Chip ended November 29, 1975. Blue Chip changed from a February 28 year-end reporting basis to a calendar vear reporting basis for 1976 and, accordingly equity in 1976 earnings is based on the fifty-three weeks operations of Blue Chip ended on January 1. 1977. Equity in 12
[第 15 页]
[PAGE 15]
伯克希尔·哈撒韦公司
及合并子公司
合并财务报表附注(续)
按日历年度计算的 1976 年收益,比按蓝筹印花 1976 年 11 月结束的五十二周运营计算高出约 40 万美元。这一结果主要源于公司持有的蓝筹印花股份在 1976 年 12 月比 1975 年 12 月增加了约 30%;如果蓝筹印花保留其之前的会计年度,公司因 1976 年 12 月增持股份而应享有的收益份额,要到 1977 年第一季度才能反映出来。
公司购买蓝筹印花股份的成本与收购日相应净资产近似价值之间差额的摊销,系基于该差额将在 1981 年 1 月 1 日前摊销完毕进行计算。1976 年底,公司合并持有的蓝筹印花股份账面价值为 27,304,491 美元,比该日相应净资产价值低 1,259,279 美元,而该净资产价值比保险集团持有的蓝筹印花股份账面价值低约 452,000 美元。从 1977 年开始,公司打算将 1976 年底账面价值与净资产价值之间的差额在七年内摊销,由此产生的贷项(对于保险集团而言是借项)在任何一年都不会很大。
蓝筹印花是一家加利福尼亚公司,其子公司从事四项业务:(1)See's 糖果公司,一家 99% 控股的子公司,在加利福尼亚的两间设备齐全的厨房中生产最高品质的糖果及其他甜食产品。See's 被认为是美国最大的通过自有零售店网络分销的糖果制造商之一;目前在包括夏威夷在内的西部九个州拥有 173 家门店。(2)蓝筹印花为加利福尼亚和内华达州的零售商家及顾客提供交易印花服务。印花服务收入近年来大幅下降,从截至 1970 年 2 月结束的会计年度峰值 124,180,000 美元,降至截至 1977 年 1 月 1 日结束的会计年度的 17,208,000 美元。过去五年,蓝筹印花已将兑换店数量从 90 家的峰值减少至目前的 44 家。(3)蓝筹印花运营一个独立的“激励事业部”,在全国范围内为企业量身定制旨在发挥激励作用的方案。(4)西科金融公司,目前为 80% 控股的子公司,拥有互助储蓄与贷款协会的全部流通股,后者在南加州有十六个营业网点。
1977 年 2 月,蓝筹印花同意收购《布法罗晚报》公司的报纸资产,该公司在纽约州布法罗市出版一份成功的日报。
蓝筹印花截至 1977 年 1 月 1 日及该日结束的 53 周,以及截至 1976 年 2 月 28 日及该日结束的 52 周的财务报表反映如下:
合并资产负债表
蓝筹印花公司
资产
(单位:千美元)
1977 年 1 月 1 日
1976 年 2 月 28 日
现金及短期投资
14,162
26,727
有价证券,1977 年 1 月 1 日按成本(市价 — 73,240);1976 年 2 月 28 日按市价(成本 — 61,690)
63,143
56,712
应收账款净额
6,493
7,295
存货
8,417
8,290
对西科金融公司的投资
15,128
28,588
不动产、设备及装修净额
21,133
22,356
其他资产
38,661
15,487
成本超过合并子公司净资产权益额
—
—
总计
167,137
165,455
负债及股东权益
(单位:千美元)
1977 年 1 月 1 日
1976 年 2 月 28 日
应付次级债券,1978 年到期
4,287
4,745
未赎回交易印花负债
66,867
71,135
其他负债
9,995
17,787
股东权益
85,988
70,141
或有负债及承诺
—
—
总计
167,137
165,455
1977 年 1 月 1 日与 1976 年 2 月 28 日的已发行和流通股本分别为 4,594,000 股和 4,504,000 股。1976 年 2 月,公司收购了 WTCI 的资产。1976 年 7 月,公司处置了在 WTCI 的全部投资。1976 年 12 月,公司将 Mutual Savings and Loan Association 的全部普通股转让给 Wesco Financial Corporation,作为交换,Wesco 向公司发行了 1,231,100 股普通股。该交易使公司在 Wesco 的持股比例从约 48% 增至 80%。截至 1976 年 2 月 28 日止的十二个月,净收入增长了约 44%。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued i lendar year 1976 earnings so computed is approximately $400,000 greater than if it were computed with regard to Blue Chip's operations for the fifty-two weeks ended in November 1976. This result obtains primarily from the fact that the Company's consolidated holdings of Blue Chip shares was approximately 30% greater in December 1976 than in Ircember 1975; had Blue Chip retained its previous fiscal year, the Company's equity in earnings attributable to its increased holdings in December 1976 would not have been reflected until the first quarter of 1977. Amortization of the difference between the Company's cost of Blue Chip shares and approximate underlying net *it values at dates of acquisition has been computed on the basis that such difference would be extinguished by Immary 1, 1981. At 1976 year-end the Company's carrying value of its consolidated holdings of Blue Chip shares amounting to $27,304,491 is $1,259,279 less than underlying net asset value on that date while such net asset value was Ir Company's intention to amortize the 1976 year-end difference between carrying value and underlying net asset approximately $452,000 less than carrying value of Blue Chip shares held by the Insurance Group, Beginning in 1977, it is value over seven years, the resulting credit (charge, in the case of the Insurance Group) will not be significant in any win year. "indy Shops, Incorporated, a 99%-owned subsidiary, produces candy and other confectionery products of the highes Blue Chip Stamps, a California corporation, and its subsidiaries are engaged in four lines of business: (1) See's mility in two fully equipped kitchens in California. See's is believed to be one of the largest candy manufacturer •tributing through its own chain of retail shops; it now has 173 in nine western states including Hawaii. (2) Blue Chip ••amps provides a trading stamp service to retail merchants and their customers in California and Nevada. Stamp » vice revenues have declined significantly in recent years from a peak of $124,180,000 in the fiscal year ended February :%. 1970 to $17,208,000 for the fiscal year ended January 1, 1977. Over the past five years Blue Chip has reduced the "ber of redemption stores from a peak of 90 to 44 at present. (3) Blue Chip operates a separate "incentives division" " i nationwide basis, tailoring for businesses programs designed to perform motivational functions. (4) Wesco I mancial Corporation, now an 80%-owned subsidiary, owns all of the outstanding stock of Mutual Savings and Loan I'ociation which operates at sixteen locations in Southern California. In February 1977 Blue Chip agreed to buy the newspaper assets of the Buffalo Evening News, Inc., publisher of a om cossful daily newspaper in Buffalo, New York. 'The financial statements of Blue Chip as of January 1, 1977 and for the 53 weeks then ended, and as of February 28, 1t and for the 52 weeks then ended reflect the following: Consolidated Balance Sheets BLUE CHIP STAMPS Assets Jan 1, 1977 ($000 omitted) Feb. 28, 1976 ..h and short-term investments M.mhetahle securities, at cost January 1, 1977 (market - $73,240); at market Febru- $ 14,162 $ 26,727 intentories • 28, 1976 (cost - $61,690) 63,143 6,493 56,712 7,295 Imperty, fixtures and equipment, net Incement in Wesco Financial Corporation • • 8,417 8,290 thur assets I wess of cost over equity in net assets of consolidated subsidiary 38,661 15,128 28,588 21,133 22,356 15,487 $167,137 $165,455 Liabilities and Stockholders' Equity ••.subordinated debentures due 1978 Haulity for unredeemed trading stamps $ 66,867 4,287 $ 71,135 •I kholders' equity I her liabilities 9,995 17,787 6,392 $167,137 85,988 $165,455 70,141 13
[第 16 页]
[PAGE 16]
伯克希尔·哈撒韦公司
及合并子公司
合并财务报表附注(续)
蓝筹印花公司
合并收益摘要
(单位:千美元)
53 周
截至 1977 年 1 月 1 日
52 周
截至 1976 年 2 月 28 日
印花服务收入
56,333
51,342
糖果销售
17,208
8,888
股息和利息
20,361
15,210
商品促销和激励销售
5,211
20,361
其他收入
682
4,913
总收入
88,322
81,524
实现证券损益前的收益
2,644
11,780
净收益
11,703
9,045
每股收益
2.27
1.75
每股收益(假设摊薄)
2.26
1.75
(6)对未合并子公司投资
对未合并银行子公司的投资约占伊利诺伊州罗克福德伊利诺伊国家银行及信托公司已发行股票的 98%。对该投资采用权益法核算。关于此项投资的剥离,请参见附注 14。伊利诺伊州罗克福德伊利诺伊国家银行及信托公司及其子公司的财务报表见本报告其他部分。
所有未合并子公司在 1977 年 1 月 1 日和 1976 年 1 月 3 日的账面价值分别为 25,611,381 美元和 24,544,662 美元,这些金额超过母公司在该等日期子公司财务报表中所反映的净资产权益的部分,约为 2,500,000 美元。这项超额成本的主要部分产生于 1970 年 11 月 1 日之前,由于管理层认为其具有持续价值且期限不确定,因此未予摊销。
(7)应收款项
来自客户、代理人及其他方面的应收账款构成如下:
保险集团:
1976 年 12 月 31 日
1975 年 12 月 31 日
投资应收收益
7,861,366 美元
6,949,956 美元
代理人余额及在收保费
2,005,335 美元
4,520,912 美元
已付赔款的再保险摊回
1,649,292 美元
1,213,394 美元
出售证券应收款
135,601 美元
1,221,188 美元
15,223,516 美元
13,143,246 美元
纺织业务贸易应收账款(扣除坏账准备:
1976 年 — 434,785 美元;1975 年 — 362,095 美元)
808,525 美元
404,936 美元
汽车化学品业务贸易应收账款
8,101,575 美元
6,566,859 美元
23,730,027 美元
19,710,105 美元
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued BLUE CHIP STAMPS Consolidated Earnings Summaries 53 weeks ($000 omitted) ended 52 weeks ender Stamp service revenues Candy sales Jan. 1, 1977 Feb. 28, 1974 $ 56,333 $ 51,342 Dividends and interest Merchandise promotions and incentive sales 17,208 8,888 20,361 Other revenues .... 5,211 15,210 Total revenues 682 4,913 818 $ 88,322 Earnings before securities gains or losses $ 2,644 Net earnings Per share ...... $ 11,780 .... ... 2.27 $ 9,045 1.75 Per share 11,703 2.26 9,053 1.75 (6) Investments in Unconsolidated Subsidiaries The investment in the unconsolidated bank subsidiary represents approximately 98% of the outstanding stock of note 14 regarding divestiture of this investment. Financial statements of The Illinois National Bank & Trust Co. of The Illinois National Bank & Trust Co. of Rockford. The equity method is used in accounting for this investment. Ser Rockford and subsidiary are presented elsewhere herein. subsidiaries were approximately $2,500,000 in excess of the parent Company's equity in the net assets as reflected in the The carrying values of $25,611,381 at January 1, 1977 and $24,544,662 at January 3, 1976 for all unconsolidated financial statements of the subsidiaries at those dates. The major portion of this excess cost originated prior In November 1, 1970 and is not being amortized since it is considered by management to have continuing value over an indefinite period. (7) Receivables Accounts receivable from customers, agents and others was made up of the following: December 31, Insurance Group: 1976 1975 Investment income due and accrued Agents' balances and premiums in course of collection • . $ 7,861,366 Reinsurance recoverable on loss payments 2,005,335 $ 6,949,956 Amounts due from sale of securities .... ::: 5,221,214 1,649,292 135,601 4,520,912 Textile business trade accounts receivable (less allowance for doubtful accounts, 15,223,516 13,143,246 23,084 Automotive chemicals business trade accounts receivable 1976 - $434,785; 1975 - $362,095) 8,101,575 $23,730,027 404,936 6,566,859 $19,710,105 - 14
[第 17 页]
[PAGE 17]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
(8) 存货
存货摘要如下:
1977 年 1 月 1 日 1976 年 1 月 3 日
纺织业务:
原材料及物料 1,966,793 美元 1,717,825 美元
在制品 1,248,658 美元 2,987,238 美元
坯布及成品布 3,430,552 美元 8,135,615 美元
纺织业务小计 6,645,997 美元 12,840,678 美元
保险业务: 4,520,086 美元 3,328,959 美元
汽车化工业务 325,595 美元 278,485 美元
合计 11,491,678 美元 16,448,122 美元
子公司存货采用成本与市价孰低法计量,计价方法为先进先出法(FIFO)。母公司存货采用后进先出法(LIFO)计量。若所有存货均采用先进先出法,则 1977 年 1 月 1 日和 1976 年 1 月 3 日的存货账面价值将分别高出 1,542,744 美元和 1,261,642 美元。
(9) 不动产、设备、家具及租赁物改良
厂房与设备的构成如下:
1977 年 1 月 1 日
纺织业务 保险业务 蓝筹印花 母公司 合计
土地 128,847 美元 251,360 美元 80,000 美元 84,860 美元 545,067 美元
建筑物 1,365,863 380,207 20,000 1,079,575 2,845,645
机器设备 14,033,720 2,092,987 42,342 13,035,988 29,205,037
家具、固定装置及租赁物改良 2,792,915 1,271,184 821,803 1,141,562 6,027,464
合计 18,321,345 3,995,738 964,145 15,341,985 38,623,213
减:累计折旧及摊销 14,484,374 1,129,619 380,207 2,486,398 18,480,598
净额 3,836,971 美元 2,866,119 美元 583,938 美元 12,855,587 美元 20,142,615 美元
1976 年 1 月 3 日
纺织业务 保险业务 蓝筹印花 母公司 合计
土地 83,847 美元 168,707 美元 80,000 美元 84,860 美元 417,414 美元
建筑物 1,260,989 320,000 20,000 960,152 2,561,141
机器设备 13,035,988 1,914,372 42,342 13,035,988 28,028,690
家具、固定装置及租赁物改良 2,409,214 1,526,246 772,810 1,141,562 5,849,832
合计 16,790,038 3,929,325 915,152 15,222,562 36,857,077
减:累计折旧及摊销 14,106,876 1,526,246 338,453 2,195,996 18,167,571
净额 2,683,162 美元 2,403,079 美元 576,699 美元 13,026,566 美元 18,689,506 美元
(10) 7½% 次级债券
这些债券无任何留置权担保,不可转换;它们从属于母公司的优先债务(即母公司的借款债务)。债券年利率为 7.5%,每年 2 月 1 日和 8 月 1 日付息,将于 1987 年 8 月 1 日到期。公司可选择按面值赎回债券。发行债券的契约要求母公司在 1986 年之前的每年 8 月 1 日通过偿债基金赎回面值 1,280 万美元的债券。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued (8) Inventories A summary of inventories follows: Jan. 1, 1977 Jan. 3, 1976 listile business: Raw materials and supplies Stock in process $ 1,966,793 $ 1,717,825 Griege and finished cloth .... :: 2,488,847 4,520,086 2,987,238 8.975,726 8,135,615 3.430,552 Intomotive chemicals business $ 9,301.321 325,595 $ 8.13.615 •ubsidiaries are stated at the lower of cost or market, determined under the first-in, first-out ("FIFO) method. Cost Inventories of the parent Company are determined by the last-in, first-out ("LIFO") method. Inventories of ung PIFO for all inventories would have exceeded balance sheet carrying amounts by $1,542,744 at January 1, 1977 and 11.261,642 at January 3, 1976, respectively. ! Real Estate, Equipment, Furniture and Leasehold Improvements The composition of plant and equipment is shown below: Properties Properties January 1, 1977 maneratin Insuranc Total Hunkings :: 251,360 Furniture and fixtures and leasehold improvements Machinery and equipment 14,033,720 2,792,915 $ 128,847 1,365,863 $ 4,158,778 380,207 17,899,798 821,803 1.271.184 14,033,720 2,092,987 Less accumulated depreciation and amortization 2,765,894 20,665,692 14,484,374 1,129,619 $ 3,415,424 $1,636,275 $ 5,051,699 15,613,993 January 3, 1976 1.amd Machinery and equipment Huildings $ 2,409,214 84,860 $ 83,847 13,035,988 1,260,989 $ 168,707 3,670,203 Turiture and fixtures and leasehold improvements :: 16,302,872 772,810 13,035,988 1,141,562 2,486,398 1,914,372 Low accumulated depreciation and amortization $ 2,195,996 14,106,876 $1,526,246 960,152 15,067,028 18,789,270 • • $ 3,722,242 (10)) 7½% Subordinated Debentures debentures are not secured by any lien and are not convertible; they are subordinated to senior indebtedness which Debentures bear interest at the rate of 7%% payable February 1 and August 1 and will be due on August 1, 1987. The uu.hudles indebtedness of the parent Company for money borrowed. The debentures may be redeemed at par at the Lumpany's option. The indenture under which the debentures were issued requires the parent Company to redeem $12,800 principal amount of the debentures, through a sinking fund, annually on August 1 through 1986. 15
[第 18 页]
[PAGE 18]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
(11) 各类分期付款期票
本项目包括以下内容:
母公司:
1976 年
1975 年
1974 年 5 月发行的 8% 期票,按月分期偿还 13,071 美元(含利息),至 1988 年 2 月到期
$1,155,797
$1,217,480
1975 年 4 月发行的 8% 期票,按年分期偿还 287,500 美元(含利息),在 1977 年至 1980 年各年支付
1,150,000
1,150,000
1976 年 1 月发行的 9% 期票,本金 10 万美元,自发行日起计息,在 1979 年至 1987 年各年支付;最终本金 173,341 美元于 1988 年 1 月 6 日支付,自发行日起计息
1,073,341
1976 年 1 月发行的 9% 期票,本金 1 万美元,自发行日起计息,在 1977 年至 1982 年各年支付;最终本金 8,469 美元于到期日支付,自发行日起计息
68,469
1976 年 1 月发行的 9% 期票,按月分期偿还 1,000 美元(含利息),至 1985 年 3 月到期
69,719
子公司债务:
1973 年发行的 0% 期票,每半年分期偿还 80,000 美元(含利息),至 1978 年 8 月 1 日到期
320,000
480,000
1973 年发行的期票,本金按年分期偿还 70,000 美元,至 1983 年 5 月 1 日到期,1978 年 4 月 30 日前利率 5%,其后利率 6%*
490,000
560,000
1975 年 4 月发行的期票,固定到期日为 1980 年 4 月 30 日,有条件提前到期*
195,000
195,000
$4,522,326
$3,602,431
*由母公司担保。
(12) 1993 年到期的 8% 优先票据
母公司于 1973 年发行了 2000 万美元的 8% 优先票据,最终到期日为 1993 年 3 月 1 日。该票据要求在 1979 年至 1992 年(含首尾)每年的 3 月 1 日进行强制性年度预付款 114.3 万美元。允许在 1979 年至 1992 年各年进行不超过该年强制性预付款金额的免溢价自愿预付款,此权利不可累积。此外,母公司可随时全额或部分预付款项,需支付溢价,该溢价从目前约 6.3% 的利率按比例递减至 1992 年的面值。母公司同意,在 1983 年 3 月 1 日之前,不会使用任何再融资操作的收益(涉及以低于 8% 的有效年利率承担任何债务)进行自愿预付款。
在票据契约中,母公司同意,就母公司及其受限子公司(定义见契约)而言,除其他事项外,对允许存在的未偿有担保债务和次级有担保债务施加限制,并对抵押债务设定限制,但事后取得的财产除外。此外,母公司承诺,不会进行“受限支付”,该术语包括股息或其他股权分配,以及对不受限制子公司(不受贷款协议条款约束的子公司)的投资,超出规定公式金额的部分。截至 1977 年 1 月 1 日,约 4000 万美元的留存收益不受此条款限制;其余部分则受限制。
贷款协议还包含与公司资产出售、合并和整合相关的限制条款,并允许票据持有人在收到通知后 60 天内,要求以面值预付款项,前提是,在票据有效期内,沃伦·E·巴菲特及其直系亲属(包括特定信托和慈善组织)对母公司的持股比例降至母公司已发行股本不足 15%。
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued (11) Sundry Installment Promissory Notes This caption includes the following: Parent Company: 1976 1975 8% note issued May 1974, repayable in monthly installments of $13,071 includ- 8% notes issued April 1975, repayable in annual installments of $287,500 plus ing interest, through February 1988 $1,155,797 $1,217,480 9% notes issued january 1976, $100,000 principal amount, with interest on such interest, in each of the years 1977 through 1980 1,150,000 1,150,000 amount trom date of issue, payable in each of the years 1979 through 1987; payable January 6, 1988 final principal payment of $173,341, with interest thereon from date of issue. 9% notes issued January 1976, $10,000 principal amount, with interest on such 1,073,341 amount from date of issue, payable in each of the years 1977 through 1982; final principal payment of $8,469, with interest thereon from date of issue, 9% notes issued january 1976, repayable in monthly installments of $1,000 68,469 Obligations of subsidiary: including interest. through March 1985 69,719 0% note issued 1973, repayable in semiannual installments of $80,000 plus interest through August 1, 1978 Niles issued 1973, principal repayable in annual installments of $70,000 320,000 480,000 thereafter* Ihrough May 1. 1983. plus interest at 5% through April 30, 1978 and 6%
- mole issued in April 1975 with a fixed due date of April 30, 1980, contingently
490,000 560,000 due cariler* $4.522,326 195,000 195,000 *Guaranteed by parent Company. 53,602,4311 (12) 8°, Senior Notes due 1993 i he parent Company in 1973 issued $20,000,000 8% Senior notes with final maturity March 1, 1993. The notes call for Mahidtory annua! prepayments of 51.143.000 on March 1 in each of the years from 1979 to 1992, inclusive. Optional 1992. this right is not cumuiative. Additionally. the parent Company may also prepay the notes at any time, in full or in preparmentsare permittec without premium up to the amount of the required prepayments in each of the years 1979101 agreed i will not affect any optional prepayment prior to March 1, 1983 from proceeds of any refunding operation part. il a premium declining ratabiy from the current rate of approximately 6.3% to par in 1992. The parent Company involving the incurring of any indebtedness at an effective annual interest rate of less than 8%. restnerd subsidiaries, as defined. to limitations as to permissible outstanding funded debt and subordinated funded In the note instruments the parent Company agreed, among other things, as to both the parent Company and thalit would not make "restricted payments", which term includes dividends or other equity distributions plus debt intod limitationon mortgage debt except as to after-acquired property. Further, the parent Company covenanted amounts. Retained earnings of approximately $40,000,000 as of January 1, 1977 are unrestricted by this provision; the investment in unrestricted subsidiaries (those not bound by the terms of the loan agreement), in excess of stated formula remainder is restricted. tions. and allows the noteholders to demand prepayment, at par, within 60 days of notice that, during the lifetime of The loan agreement also contains limiting terms relating to sales of the Company's assets, mergers and consolida- family, including certain trusts and charitable organizations, has decreased to less than 15% of the outstanding capital Warren E. Buffett, stock ownership in the parent Company by Warren E. Buffett and the members of his immediate stock of the parent Company 16
[第 19 页]
[PAGE 19]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
(13) 所得税
1976 年所得税费用包括当期费用 2,819,941 美元和递延费用 2,137,515 美元,构成如下:
联邦
美国
州及
国外、
地方
合计
合计:
适用于经营利润
适用于蓝筹印花公司权益收益
• •
1,263,270 美元
268,797 美元
225,389 美元
1,488,659 美元
适用于已实现投资收益
4,732,067 美元
3,200,000 美元
-
3,200,000 美元
268,797 美元
225,389 美元
4,957,456 美元
当期费用(贷项)适用于:
用于税务目的当期普通所得(亏损)
(845,448) 美元
225,389 美元
(620,059) 美元
已实现投资收益
3,440,000 美元
2,594,552 美元
225,389 美元
3,440,000 美元
2,819,941 美元
递延费用(贷项)适用于:
递延保险保费获取成本变动
1,836,000 美元
蓝筹印花公司未分配收益
300,000 美元
-
1,836,000 美元
300,000 美元
当前累积的债券贴现
(240,000) 美元
241,515 美元
-
(240,000) 美元
241,515 美元
2,137,515 美元
-
2,137,515 美元
总所得税费用
4,732,067 美元
225,389 美元
4,957,456 美元
税前净利润总额为 27,792,451 美元。将按法定 48% 税率计算的所得税费用与上述总所得税费用进行对比如下:
金额
增加(减少)来源于:
按 48% 法定税率计算的税费
13,340,000 美元
与伊利诺伊国民银行权益收益相关的 100% 排除
免税利息收入
(2,021,000) 美元
85% 股息收入扣除:
(1,800,000) 美元
来自非关联公司的股息
长期资本利得税率差异
(1,523,000) 美元
蓝筹印花公司权益收益
(1,301,000) 美元
(1,721,000) 美元
资产税基差异
(149,000) 美元
未合并子公司贷项
237,000 美元
其他净额
(104,544) 美元
总所得税费用
4,957,456 美元
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued (13) Income Taxes Income tax expense for 1976 represents current expense of $2,819,941 and deferred expense of $2,137,515, , omposed of the following: Federal U.S. state and Foreign, local Total lotals: Applicable to operating earnings Applicable to equity in earnings of Blue Chip Stamps • • $1,263,270 268,797 $225,389 $1,488,659 Applicable to realized investment gains $4,732,067 3,200,000 - 3,200,000 268,797 $225,389 $4,957,456 I urrent expense (credit) applicable to: Current ordinary income (loss) for tax purposes $ (845,448) $225,389 $ (620,059) Realized investment gains 3,440,000 2,594,552 225,389 3,440,000 2,819,941 Deferred expense (credit) applicable to: (hange in deferred insurance premium acquisition costs 1,836,000 Indistributed income of Blue Chip Stamps Miscount on bonds currently accreted 300,000 - 1,836,000 300,000 Cumulative accreted discount on bonds sold (240,000) 241,515 - (240,000) 241,515 2,137,515 - 2,137,515 Total tax expense $4,732,067 $225,389 $4,957,456 Total net income before taxes was $27,792,451. A reconciliation of income tax expense at the statutory 48% rate to total income taxes as shown above follows: Amount Ile reases (increases) resulting from: Ias ixpense at 48% statutory rate $13,340,000 100"% exclusion relating to equity in earnings of the Illinois National Bank lix exempt interest income (2,021,000) Is", dividends received credit: (1,800,000) In dividends from unaffiliated companies Long-lerm capital gains rate differential (In equity in earnings of Blue Chip Stamps :: ::: (1,523,000) (1,301,000) (1,721,000) Difference in tax basis of assets trudit to unconsolidated subsidiary ...... (149,000) 237,000 I ther net (104,544) Total income tax expense • • $ 4,957,456 17
[第 20 页]
[PAGE 20]
伯克希尔·哈撒韦公司及合并子公司
合并财务报表附注(续)
抵免额 525,014 美元,由以下项目构成:
可收回所得税抵免额计入 1975 年收益的部分包括当期抵免额 4,313,045 美元和递延抵免额。
联邦
美国
州及地方
外国
合计
适用于经营亏损的抵免额(费用)
4,272,431 美元
(168,886) 美元
(131,521) 美元
4,140,910 美元
适用于蓝筹印花股权收益的(费用)
(168,886) 美元
4,969,580 美元
866,035 美元
(131,521) 美元
4,838,059 美元
866,035 美元
适用于以下项目的当期抵免额(费用):
已实现投资损失
普通亏损(用于税务目的)
…
3,834,790 美元
609,776 美元
(131,521) 美元
3,703,269 美元
609,776 美元
适用于以下项目的递延抵免额(费用):
4,444,566 美元
(131,521) 美元
4,313,045 美元
保险溢价收购成本变动
蓝筹印花未分配收益
债券折价摊销
696,000 美元
-
696,000 美元
(281,259) 美元
(145,986) 美元
152,074 美元
104,185 美元
-
(281,259) 美元
已售债券累计折价摊销
-
(145,986) 美元
资本亏损结转收益
104,185 美元
525,014 美元
152,074 美元
抵免额(费用)合计
4,969,580 美元
525,014 美元
(131,521) 美元
4,838,059 美元
法定税率与上述抵免额的对账如下:
1975 年实现税前净亏损 146,494 美元。按 48% 法定税率计算的该净亏损产生的税收抵免对账如下:
按 48% 法定税率计算的税收抵免
金额
增加(减少)项目:
70,000 美元
85% 股息抵免:
免税利息收入
2,137,000 美元
来自非关联公司股息
来自伊利诺伊国家银行股权收益的 100% 豁免
来自蓝筹印花股权收益
978,000 美元
957,000 美元
未合并子公司的税收优惠
长期资本亏损税率差异
1,656,000 美元
(520,000) 美元
其他,净额
(319,000) 美元
税收抵免合计
(120,941) 美元
4,838,059 美元
截至 1976 年 12 月 31 日,收购的子公司中存在未使用的经营亏损结转额,大约金额为 2,600,000 美元,将于 1977 年、1978 年和 1979 年到期。这些亏损只能用于抵销这些收购子公司赚取的应税收入,由此实现的任何税收优惠将作为购买价格减项,并在不超过四十年的期限内摊销计入收入。
18
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued credit of $525,014, composed of the following: Net recoverable income taxes credited to 1975 earnings represent a current credit of $4,313,045 and a deferred Federal U.S. state and Foreign, local Total Credit (expense) applicable to operating loss (Charge) applicable to equity in earnings of Blue Chip Stamps $4,272,431 Credit applicable to realized investment losses (168,886) $(131,521) $4,140,910 (168,886) $4,969,580 866,035 $(131,521) $4,838,059 866,035 Current credit (expense) applicable to: Realized investment losses Ordinary loss for tax purposes ... $3,834,790 609,776 $(131,521) $3,703,269 609,776 Deferred credit (expense) applicable to: 4,444,566 (131,521) 4,313,045 Change in deferred insurance premium acquisition costs Undistributed income of Blue Chip Stamps Accreted discount on bonds 696,000 - 696,000 (281,259) (145,986) 152,074 104,185 - (281,259) Cumulative accreted discount on bonds sold - (145,986) Benefit of capital loss carryover 104,185 525,014 152,074 Total credit (expense) $4,969,580 525,014 $(131,521) $4,838,059 statutory rate to the above credit follows: A before tax net loss of $146,494 was realized in 1975. A reconciliation of the tax credit from such net loss at the Tax credit at 48% statutory rate Amount Increases (decreases) resulting from: $ 70,000 85% dividends received credit: Tax-exempt interest income 2,137,000 On dividends from unaffiliated companies 100% exclusion relating to equity in earnings of The Illinois National Bank On equity in earnings of Blue Chip Stamps 978,000 957,000 Tax benefit to unconsolidated subsidiary Long-term capital loss rate differential 1,656,000 (520,000) Other, net (319,000) Total tax credits (120,941) $4,838,059 amount of $2,600,000 expiring in 1977, 1978 and 1979. These can only be offset against taxable income earned by the As ot December 31, 1976, unused net operating loss carryovers in acquired subsidiaries exist in the approximate acquired subsidiaries, and any tax benefits realized therefrom would be accounted for as a reduction of purchase price resulting in their amortization into income over a period not to exceed forty years. 18
[第 21 页]
[PAGE 21]
伯克希尔·哈撒韦公司
及其合并子公司
合并财务报表附注(续)
(14)“单一银行控股公司”地位
1981 年 1 月 1 日之前。尚未决定如何实施该处置,但只要公司控制该银行,就受《银行控股公司法》对其施加的限制约束。
(15)“储蓄与贷款控股公司”地位
加利福尼亚州储蓄与贷款协会,根据《储蓄与贷款控股公司修正案(1967 年)》,是一家储蓄与贷款控股公司。公司因其对蓝筹印花的投资(蓝筹印花持有一家储蓄与贷款协会的控股权)而成为储蓄与贷款控股公司。因此,公司受《储蓄与贷款控股公司法》对其施加的限制和监管要求约束。
(16)与关联方的交易
1976 年和 1975 年,保险集团成员在正常业务过程中与多元化零售公司(“多元化”)的子公司哥伦比亚保险公司(“哥伦比亚”)进行了交易。沃伦·E·巴菲特,公司董事会主席,也是哥伦比亚和多元化的董事会主席。1976 年底,巴菲特先生拥有多元化已发行股份的 50% 以上。1976 年和 1975 年,在再保险业务方面,公司保险子公司分别向哥伦比亚分出毛保费 5,777,098 美元和 2,066,155 美元。国民赔偿公司承担哥伦比亚的所有簿记和其他行政服务。对于这些服务,哥伦比亚向国民赔偿公司支付相当于惯常原始经纪佣金一半的金额,作为其分出佣金的一部分。1976 年,哥伦比亚向国民赔偿公司支付的、代表簿记和行政服务费用的分出佣金为 35,334 美元,1975 年为 12,850 美元。与哥伦比亚的再保险交易,除代表费用的分出佣金部分(对此没有与无关方进行的类似交易)外,均按与无关方按公平原则进行的类似交易相当的费率执行;管理层认为,哥伦比亚承接公司保险集团再保险分出的能力,为该集团带来了一定的营销优势。
(17)诉讼
公司连同若干子公司、公司及某些子公司的管理人员、董事和员工,在 1975 年中提起的一起诉讼中被列为被告,该诉讼指控多项诉讼理由,索赔数百万美元。自起诉书提交以来,已向原告送达了质询书,但原告拒绝回答这些质询书,拒绝在审前程序中就其某些义务的履行情况作证,并且未在此事中进行任何证据开示。根据公司法律顾问的意见,公司不会受到该诉讼最终结果的实质性影响。
(18)补偿性余额
根据与一家银行签订的信用额度条款,公司已口头同意维持相当于未使用信用额度 10% 的平均现金补偿性余额,基于银行未扣除未收资金的分类账记录。1976 年,需要维持的信用额度平均补偿性余额约为 570,000 美元。该信用额度在 1976 年 12 月 31 日或 1975 年 12 月 31 日未被使用,到期日为 1977 年 10 月 22 日。1976 年,按月末余额计算的年内平均短期债务余额约为 300,000 美元,相关利率为 6.75%。1976 年,任何月末的最高短期债务余额为 1,200,000 美元,1975 年则无。
19
Berkshire Hathaway Inc. AND CONSOLIDATED SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued (14) "One-Bank Holding Company" Status prior to january 1, 1981. No determination has been made as to how it will effect such divestiture, and so long as the Company controls the bank it is subject to the restrictions imposed upon it by the Bank Holding Company Act. (15) "Savings and Loan Holding Company" Status California savings and loan association, is a savings and loan holding company under the Savings and Loan Holding The Company, as a result of its investment in Blue Chip Stamps which in turn holds controlling interest in a Company Amendments of 1967. As such, the Company is subject to the restrictions and regulatory requirements imposed upon it by the Savings and Loan Holding Company Act. (16) Transactions with Affiliates Members of the Insurance Group in 1976 and 1975 engaged in transactions in the ordinary course of business with Columbia Insurance Company (Columbia"), a subsidiary of Diversified Retailing Company, Inc. ("Diversified"). Warren E. Buffett, Chairman of the Board of the Company, is also Chairman of the Boards of Columbia and Diversified. At the end of 1976, Mr. Buffett owned more than 50% of the outstanding shares of Diversified. In 1976 and 1975, in connection with reinsurance business, gross premiums of $5,777,098 and $2,066,155, respectively, were ceded to Columbia by insurance subsidiaries of the Company. National Indemnity Company performs all of Columbia's bookkeeping and other administrative services. For these services Columbia pays to National Indemnity Company as part of its ceding commissions an amount ordinarily equal to one-half of the customary originating brokerage commissions. The amount of ceding commissions representing fees for bookkeeping and administrative services paid by Columbia to National Indemnity Company was $35,334 in 1976 and $12,850 in 1975. Reinsurance transactions with parties, except as to that portion of the ceding commissions representing fees as to which there are no similar Columbia are effected at rates comparable to rates in similar transactions conducted at arm's length with unrelated transactions with unrelated parties; management believes that Columbia's capacity to accept cessions of reinsurance from the Company's Insurance Group contributes an element of marketing strength to the Group. (17) Litigation The Company, together with a number of subsidiaries, officers, directors and employees of the Company and certain subsidiaries, was named as a defendant in a lawsuit filed in mid 1975 alleging numerous causes of action and plaintiff but the plaintiff has refused to answer such interrogatories, has refused to testify in pretrial proceedings seeking damages of several million dollars. Since the filing of the complaint, interrogatories have been served upon the relating to performance of certain of its obligations, and has conducted no discovery in this matter. In the opinion of counsel for the Company, the Company will not be affected materially by the final outcome of the proceeding. (18) Compensating Balance In accordance with the terms of a line of credit with a bank, the Company has verbally agreed to maintain an adjustment for uncollected funds. During 1976 the average compensating balance required to be maintained under the average cash compensating balance of 10% of the unused line of credit, based upon the bank's ledger records without line of credit amounted to approximately $570,000. The line of credit was not utilized at December 31, 1976 or 1975 and has an expiration date of October 22, 1977. The approximate average amount of short-term debt outstanding during the year, using month-end balances, was $300,000 with a related interest rate of 6.75%. The maximum amount of short-term debt outstanding at any month-end was $1,200,000 during 1976 and none during 1975. 19
[第 22 页]
[PAGE 22]
伯克希尔·哈撒韦公司
保险集团
资产负债表
12 月 31 日
投资——除关联公司投资外的其他投资(见附注 3 和 4)
资产
1976 年
1975 年
债券(按摊销成本计)
优先股(按成本计)
$ 89,215,773
国债票据(按成本计,接近市价)
普通股(按成本计)
22,286,940
$ 78,760,948
53,108,280
39,341,135
2,650,375
投资总额——除关联公司投资外
179,003,481
14,042,494
13,012,843
134,073,198
对蓝筹印花公司的投资(按成本计)
现金
2,503,562
应收保费及代理人余额
17,740,283
15,400,508
2,000,940
2,005,335
应收再保险摊回赔款
7,861,366
6,149,956
1,049,302
递延保单获取成本
财产和设备(成本减累计折旧,见附注 D)
5,221,214
1,636,270
4,520,912
可收回联邦所得税
6,820,000
1,536,246
2,050,000
其他资产
224,384,330
903,814
$100,000
387,409
$174,058,505
赔款及理赔费用
负债、资本及盈余
未赚保费
$ 85,152,250
再保险合约项下持有的资金
36,736,618
$ 73,008,492
当期所得税负债
3,783,168
应付证券购买款
22,344,200
839,495
2,939,462
递延所得税负债
2,560,922
679,900
其他负债
135,921,780
2,313,187
4,536,189
1,642,009
2,472,002
103,111,335
资本及盈余
国民赔偿公司普通股(面值 100 美元,授权 50,000 股,已发行 32,000 股)
5,500,000
6,500,000
国民火灾保险公司普通股(面值 100 美元,授权 30,000 股,已发行 20,000 股)
30,601,290
3,500,000
2,900,000
资本盈余
59,861,201
20,601,250
资本及盈余总额
88,402,541
12,046,920
20,042,120
$294,384,330
$174,058,500
参见财务报表附注
20
Berkshire Hathaway Inc. INSURANGE GROUP BALANGE SHEETS December 31. Investmenis - ofber than investments in afthates (poles s and 4) ASSETS 1976 1975 Bonds demonsed ensl Pretered socal cost $ 89.215.773 1S Measory Nils• el cod alch approximates marked Comicion shans - at cost 22.286,940 S 78.760.948 53.108.280 39.341.135 2,650.375 Jotal miesiments • other than investmends in affliates 179,003.481 14.042.494 13.012,843 134.073.198 Investment in Blor @Chip Stamps (on 00 Crashi 2,503.562 Premiums rescale and apents balances demed noredment incomr 17.740,283 15.400.508 2.000.940 2.005,335 Rensurance to oserable on pold losses 7,861.366 6.149,956 1.049.302 Defensed premium neguisiton coste Property and eptopmento cost lees or cumulated depreciation (nole Di 5221.214 1.636,270 4.520.912 Keeperahie Deetal rome loses 6.820.000 1,536.246 2.050.000 8224.384.330 903.814 $.100.000 387.409 S174.058.505 Losses and loss adjustment papense. MABILITIES CAPHIAL STOCK AND SURPLUS Hoearned premiums S 85.152.250 Funds held under pemsudante treaties 36.736.618 $ 73.008,492 Current income laser Amounts dur for purchase of securites 3.783.168 22,344,200 839,495 2,939.462 Deterted home lases 2.560.922 679.900 135.921.780 2.313.187 4.536,189 1,642.009 2.472.002 103.111,335 Capital Mout and surplos Common slock of Sational Inmat S compame of SID par value. Autho- zed :50,000 shares issociAte shores Common stock of Natonal Pree Atten Insurance Company of 5100 par 5.500,000 6,500.000 Pete on surplus balue. Autborized 30.000 chantee sooted 06,000 khares 30.601.290 3.500.000 2.900,000 Total capital sink and mght- 59.861.201 20.601.250 88 402.541 12.046.920 20042 120 5294.384.330 $174.058.500 SoiRe ampantine notes to bnonciol stotemenis 20
[第 23 页]
[PAGE 23]
伯克希尔·哈撒韦公司
保险集团
收益及未分配盈余报表
12 月 31 日
年度
1976 年
1925
承保收入:
保费收入
94,772,915
58,975,130
未赚保费增加
(13,092,841)
(830,424)
已赚保费
81,680,074
58,144,706
损失及赔付
44,609,702
39,285,324
损失调整费用
10,766,719
7,952,413
承保费用(附注 B)
24,894,390
21,664,891
合计
80,270,811
68,902,628
承保收益(损失)
1,409,263
(10,757,922)
投资收益:
债券利息
7,412,780
2,456,103
房地产收入
6,036,808
非关联公司股票股息
3,130,747
293,693
其他收益
287,314
合计
10,837,170
8,780,225
减投资费用
390,365
338,918
投资净收益
10,446,805
8,441,307
其他费用
177,109
121,451
税前及以下各项前收益(损失)
10,969,879
(2,327,066)
适用税费(抵免)(附注 F)
(11,134,822)
9,835,057
以下各项前收益
(164,943)
3,824,410
蓝筹印花股权收益(附注 C)
1,472,523
1,637,465
实现投资损益前收益
1,307,580
1,140,953
投资实现收益(损失)
10,242,849
(3,200,000)
适用税费(抵免)(附注 F)
(3,230,000)
(2,888,062)
投资实现净收益(损失)(附注 G)
7,012,849
(2,022,027)
1976 年和 1925 年非关联公司优先股和普通股市值未实现增值分别为 45,388,000 美元和 17,148,000 美元,未计入净收益的确定。
净收益
18,516,371
710,270
支付股东股息
(1,000,000)
(1,000,000)
年初未分配盈余
12,345,920
41,629,650
年末未分配盈余
30,861,291
12,345,920
请参见财务报表附注。
Berkshire Hathaway Inc. INSURANCE GROUP STATEMENTS OP INCOME AND UNASSIGNED SURPLUS December 31, Year Ended 1976 1925 Underwriting income: Premiums written $94.772.915 S58.975.130 Increase in unearned premiums (13,092,841) (030.424) Premiums earned 80,780,074 Losses and claims 44.609.702 39,285.324 58.335,700 Loss adjustment expenses 10,766.719 7.952.413 Underwriting expenses (note B) 24,894,390 80.070.811 68.902,628 21.742,891 Underwriting gain (loss) 709,263 (10,640,922) Investment income: Interest on bonds 7,412,780 2,456,103 6,036,808 Real estate income Dividends on stocks of unaffiliated companies 3,130,747 293,693 287.314 10,837,170 Less investment expenses 390,365 8,780,225 338,918 Net investment income 10,437.815 8,441,307 Other expense 177,109 121,451 Income (loss) before income taxes and items below 10,969,879 (2,327,066) Applicable tax (expense) credit (note F) -11.134.822) 9,835,057 3,824.410 Income before items below 1,597,344 Equity in earnings of Blue Chip Stamps (notre C) 11,472,523 1,637,465 1,140,953 Income before realized gain or loss on investments 2.738.297 Realized gain (loss) on investmente 10.242,849 (3.200,000) (2,888,062) Applicable income tax (expense) credit (note F) 886.035 Net realized guin (loss) on investments (note G) 7,012,849 (2.022.027) Net unrealized appreciation in market values of preferred and common stocke ofunaffiliated companies of $45.388,000 in 1976 and $17,148,000 Net income in 1975 have not been included in the defermination of net income. .. ° 18,516,371 710,270 Dividends paid te stockholder Unassigned surplus at beginning of year (1.000,000) 42,340,920 41.629,650 Unassigned surplus al end of year 30881,291 12.345.920 See accompanying notes to financial statements. 21
[第 24 页]
[PAGE 24]
伯克希尔·哈撒韦公司
保险集团
财务状况变动表
12 月 31 日
年度
资金来源:
1976 年
1975 年
经营活动:
净收入
不需(提供)资金的费用(贷项):
$ 10,315,371
..710,270
蓝筹印花公司未分配收益权益
折旧
债券折价摊销
(1,561,012)
(1,033,805)
(1,029,578)
未付损失及损失费用增加:
162,972
(089,278)
未到期保费增加
10,070,214
162,150
代理人余额及在收保费减少(增加)
再保险条约下持有资金增加
13,092,041
272,395
843,707
639,423
82,178
损失赔付应收再保险增加
(858,928)
可收回所得税减少(增加)
递延取得成本(增加)减少
(3,332,608)
(700,302)
2,633,813
(2,001,819)
所得税负债增加(减少)
4,100,000
(1,499,266)
1,450,000
其他净额
应计投资收益增加
4,604,059
(356,093)
(210,800)
(561,998)
306,919
381,172
投资净出售
经营活动提供资金
26,637,114
45,152,485
(136,603)
579,607
$ 45,152,485
5,444
$
资金需求
585,111
收购子公司:
债券
美国国库券
普通股
1,911,578
735,797
现金
887,301
其他资产及递延费用
126,204
未到期保费
未付损失及损失调整费用
(1,148,583)
94,430
其他负债
(399,487)
2,174,512
02810)
购买不动产、家具及设备
支付股息
投资净购买
41,239,554
273,001
97,807
现金增加
1,000,000
405,418
$ 45,152,005
投资净购买(出售):
220P0
$
487,304
580,111
优先股
债券
8,695,226
192,200
4,774,180
蓝筹印花公司普通股
非关联公司普通股
19,720,673
6,846,016
11,850,553
(296,910)
投资(出售)购买净成本
773,812
(11,328,730)
31,120,204
(5,444)
参见财务报表附注。
Berkshire Hathaway Inc. INSURANCE GROUP STATEMENTS OF CHANGES IN FINANCIAL POSITION Decomber 31. Year ended Funds provided: 1976 1975 From operations: ted income Charges (credito) to income noi requiring (providing) funds: $ 10.315.371 ..710.270 Bquity in undistributed enrongs of Blue Chip Stamps Depreciation Acerelion of discount on bonds (1.561,012) (1.033,805) (1.029,578) Increass in unpaid losses and loss expense: 162,972 (089,278) Inercase in uneared promiums 10,070.214 162,150 Decrease (increase) in agents' halences and premiums in course of Inerease in funds held under reinsurance treaties 13.092.041 272.395 843.707 639.423 82,178 Increase in reinsurance mcoverable on loss paymenis collection (858.928) Decrease (increase) in recoverable income laxes (ocrease) decrease in deferred acquisition costs (3,332,608) (700.302) 2.633.813 (2.001,819) Increase (decroost) in liabilliy for income laxes 4,100,000 (1,499.266) 1,450.000 Cher net Increasn in accrued investment income 4.604.059 (356,093) (210,800) (561,998) 306.919 381.172 Net sale of investments Funds provided from operations 26,637.114 45,152.485 (136.603) 579.607 $ 45.152,485 5,444 S Fands need 585,111 Subsidiary acquired: Honds IS. Treasury Bills Common storks 1,911,578 735.797 Cash 887,301 Other assets and dafored charpos 126,204 Unearned premiums Unpaid leesce and loss adjustment expenses (1.148,583) 94,430 ()ner Mobilities (399,487) 2.174,512 02810) Purchase of realestate, furnitum and equipment Dividend paid Nel purchase of investments 41,239,554 273,001 97,807. Increase in cash 1.000,000 405,418 $ 45,152.005 Not purchase (aale) of investments: 220P0 S 487,304 580.111 Preferred stocke Bonds 8.695.226 192,200 4,774,180 Common slock of Blue Chip Stamps Common stocks of anuffiliated companies 19.720,673 6,846,016 11,850,553 (296,910) Nel cost of investments (sold) purchased 773.812 (11,328,730) 311.220204 (5.444) see orcamponying notes to financial stotements. 22
[第 25 页]
[PAGE 25]
伯克希尔·哈撒韦公司
保险集团
财务报表附注
1976 年 12 月 31 日及 1975 年 12 月 31 日
(所有附注编号均参照伯克希尔·哈撒韦公司及其合并子公司的合并财务报表附注。该等报表的附注 1 包含了保险集团重要会计政策及实务的摘要。)
(乙)列报基础
伯克希尔·哈撒韦公司 – 保险集团的财务报表包含了伯克希尔·哈撒韦公司旗下从事火灾及意外险承保业务的全资子公司的账户。这些报表以合并基础列报,重大公司间交易及余额已抵消,并遵循公认会计原则(GAAP)编制;该等原则在若干方面与保险监管机构根据法定会计方法所规定或允许的原则存在差异。以下为根据法定会计方法确定的“保单持有人盈余”与根据 GAAP 确定并报告的资本公积及盈余的对账:
| 12 月 31 日 | ||
|---|---|---|
| 1976 | 1975 | |
| NAIC 市场估值超过股权投资成本估值的部分 | $123,589,200 | $85,406,912 |
| NAIC 市场估值超过债券摊余成本的部分(不含蓝筹印花股票) | (25,855,447) | – |
| 蓝筹印花投资账面价值(按 GAAP 确定的权益法)超过 NAIC 市场估值的部分 | (301,648) | (207,819) |
| 递延保险保单获取成本 | 6,820,000 | 35,072 |
| 超过法定负债的损失准备金 | 9,216,289 | 1,283,560 |
| 未认可资产 | 4,214,230 | 750,343 |
| 来自未经授权再保险公司的可收回净额 | 2,313,694 | 2,420,682 |
| 所得税影响及调整 | 2,030,725 | (3,836,139) |
| 法定保单持有人盈余 | $80,402,641 | $70,947,170 |
| 非认可资产 | – | – |
| 根据附随财务报表计算的资本公积及盈余 | $(2,472,002) | $68,747,168 |
法定净收益与 GAAP 净收益的对账如下:
| 1976 | 1925 | |
|---|---|---|
| 法定净收益 | $14,293,893 | $1,814,093 |
| 增加(减少):递延获取成本的变动 | 3,832,808 | 170,095 |
| 子公司收购成本调整 | (1,430,000) | – |
| 蓝筹印花未分配收益中的权益(扣除超额成本摊销) | 1,561,012 | 1,029,579 |
| 所得税影响及调整 | (1,343,137) | (716,370) |
| 根据附随财务报表计算的净收益 | $18,015,371 | $2,078,002 |
(续)
Berkshire Hathaway Inc. INSURANCE GROUP NOTES TO FINANCIAL STATEMENTS December 31, 1976 and 1975 (Al Note Referenons Numerical note references are to the notes to consolidated financial statements of Berkshire Hathaway Inc. and consolidated subsidiaries. Note 1 to such statemenis Includes a summary of significant accounting policies and practices of the Insuranco Group. (B) Basis of Presentation The financial statements of Berkshire Hathaway Ind. - Insurance Group inclode the accounts of wholly-owned subsidiaries of Berkshire Hathaway Ine. which are engaged in fire and canuulty insurance underwriting. The statements are presented on a combined basis with significant intercompany transactions and balances elimi- nated, and in accordance with generally accepted accounting principles (GAAP) which differ in some respects from principles prescribed or permitled by insurance regulatory authorities (statutory method) in accordanoe ("Surplus as regards Policyholders") as determined nder the statutory method to thot determined and reported with which the companies maintein thoir records. A reconciliation of the aggregate capital stock and surplus herewith in accordance with GAAP Is as follows: December 31, 1970 1975 Excess of NAIC market valuations over cost valuations of investments in equity securi Statutory surplus as regards policyholders $123.589,200 S85.406,912 Excees of NAIC market valuations over amortized cost of bonds fies (excluding stock of Blue Chip Stamps) (25,855,447) Excess of carrying value of investment in Blue Chip Stamps (determined under GAAP (301,648) (207,819) Doferred insurance premium acquisition costa pursuant to the equity metbod) over NAIC market valuation 6,820.000 35.072 9.216.289 1,283,560 2,950,000 Excess statutory liability loss reserves 4,214.230 750,343 Sundry nonadmitted assets Net recoverable from unauthorized reinsurers 2.313,694 2.420.682 2,030,725 Income tax effect and adjustments $ 80.402.641 (3,836,139) $70,947,170 (2.472,002) Capital stock and surplus per accompanying financial stalements Statutory net income is reconciled to GAAP net income as follows: 1976 1925 Increase: (decrease) in deferred acquisition costs Statutory met incorne S14.293.893 3.832,808 $ 1,814.093 Subsidiary neguisition cost adjustment Equity In undistributed corings of Blue Chip Stamps, net of amortization of excess cost 1.561.012 (1.430.000) 170,095 1.029.579 Income lux effecte and adjustments (1.343.137) Not income per accompanying financlal statementa $18.015.371 S (078,002) 716,370 Continued 28
[第 26 页]
[PAGE 26]
伯克希尔·哈撒韦公司
保险集团
财务报表附注(续)
(G) 对蓝筹印花的投资
保险集团各公司对蓝筹印花公司(Blue Chip)的投资,截至 1976 年 12 月 31 日账面价值为 1388.3 万美元。这项投资采用权益法核算。
截至 1976 年 12 月 31 日,保险集团持有的股份约占蓝筹印花已发行股票的 20%,而 1975 年底约为 16%。
蓝筹印花的权益净收益在过去两年中反映如下:
| 1976 年 | 1975 年 | |
|---|---|---|
| 收到的股息 | $ 237,476 | $ 1,013,002 |
| 当期所得税计提 | (17,276) | (17,100) |
| 未分配收益中的权益 | 2,043,575 | 249,006 |
| 递延所得税计提 | (481,803) | (147,137) |
| 投资成本超过所获净资产账面价值的摊销 | (484,328) | (109,002) |
| 蓝筹印花权益净收益 | $1,317,107 | $998,953 |
另见伯克希尔·哈撒韦公司及其合并子公司的合并财务报表附注(c)和(6)。
(H) 股东权益
由于保险公司所在州的保险监管部门规定,盈余中用于分红的资金受到限制。
(5) 承保费用
下表所列费用均为承保费用。
| 1976 年 | 1975 年 | |
|---|---|---|
| 佣金和经纪费 | $10,390,844 | $ 8,132,012 |
| 税金、执照和费用 | 2,011,322 | 1,927,253 |
| 工资及其他薪酬 | 3,399,620 | 2,240,405 |
| 其他承保费用 | 2,040,251 | 1,500,145 |
| 递延取得成本(增加)减少 | (3,832,606) | (1,150,000) |
| 法定承保费用总额 | $14,009,431 | $12,649,815 |
(F) 联邦所得税
联邦所得税(抵免)准备由以下部分组成:
| 1976 年 | 1975 年 | |
|---|---|---|
| 适用于经营利润的(费用)抵免 | $ (1,104,822) | $ (3,300,000) |
| 适用于已实现投资收益或损失的(费用)抵免 | (160,018) | (120,102) |
| 适用于蓝筹印花权益收益的(费用) | (4,400,205) | (1,664,343) |
| 合计 | $(5,665,045) | $(5,084,445) |
1976 年,当期所得税费用为 2,956,008 美元,递延所得税费用为 2,043,107 美元。1975 年,当期所得税抵免为 4,102,340 美元,递延所得税抵免为 501,008 美元。递延所得税(费用)抵免涉及以下项目:
| 1976 年 | 1975 年 | |
|---|---|---|
| 递延保费取得成本变动 | $ (1,836,000) | $ (30,000) |
| 蓝筹印花未分配收益中的权益 | (107,107) | 110,002 |
| 未到期但已计提的贴现,暂未纳税 | (300,000) | 981,238 |
| 债券出售的累计已实现贴现 | 240,000 | (104,105) |
| 资本亏损结转抵税收益 | (40,000) | 46,000 |
| 递延税(费用)抵免总额 | $(2,043,107) | $1,003,135 |
(续)
24
.* Berkshire Hathaway Inc. INSURANCE GROUP NOTES TO FINANGIAL STATEMENTS, Continued (G) Investment in Blue Chip Stamps The investment in Blue Chip Stamps (Blue Chip) by the componies comprising the Insorance Group represented loreal December 31. 1023. The investment is accounted for by the equity method. approximately 20% of that company's onistanding shares at December 31. 1976, incroosed from approximatoly Equity in net earnings of Blue Chip reflects the following for the past two years: Dividends received 1975 Provision for current income laxes Aquity in undistribuied earnings 2,043,575 249,006 S 237,476 1.013.002 Provision for deferred income laxes (17,276) (17,100) Amortization of excess of cost of investment over underlying net assel values (481,803) (147,137) (484,328) (109.002) 91.817,107 See also moles Ic) and 6 lo consolidaled fencial solements of Berkshire Hathaway Ine. and consolidated 91140,953 subsidiarins. (D) Stockholdors Equity Surplus is restricted for dividend purposes by the insurance departments of the states in which the companios do business. (5) Underwriting Expenses The inbow ine expenses comprise anderriting expenses. Commissions and Wokenge 1976 1975 Taxes. licenses and loes Salaries and other campensation SU0.390.844 3328012 S13.012,560 Other onderweing expenses 2.011.322 3.027.0253 (Inerrast) decrease in deferred acquisition costs Total slattory moderwriting expenses 3.399,620 2,240.405 1500145 (3.832.606) 28,506.008 20,204.801 1.150.000 (FI Federal Incomo Taxes S04.601,300 S2174211 Nederal mcome tax fespened credits are made ap of the following Totals. 1972 1923 (Expenee) credit applicable lo operating earnings (expense) credit applicebie to mealized insestment gains or losses (Expense) applicable to equity in canines of Blue Chip Stamps $ (1,104,822) (160.018) 83.924.010 (3. 300(000) (120, 102) $ (4,400,205) 006,085 51.664.343 For 1020. current income dos expense was 82.956.008 and deferred tos expense wes $2.043,107. For 192h, current mcome lex credis were 54, 102.340 and defened insometox codits were 8501.0080. Dofered lax (exponse) credits related lo: Change in deterred premiom acquisition costs 1976 1975 Ryuly in undistributed earnings of Blue Chip Stampe $ (1,836,000) Nond dischant currently accreled. not curently foxed (107.107) $ 030.000 Comulative healed discoant on bonds sold (300.00%)) 1109.002) Beneft of capital loss carrylorand 240.000 (281.238) 104,105 Total deferred las (expense) ordit 5(2.043, 137) 561.998 1N2,074 =: Continued 24
[第 27 页]
[PAGE 27]
伯克希尔·哈撒韦公司
保险集团
财务报表附注(续)
1976 年所得税费用与联邦 48% 法定税率的对账如下:
金额
按法定税率计算的所得税费用 $11,047,000
(减少)增加项来源于:
免税利息 (2,021,000)
与 85% 股息扣除相关的:
蓝筹印花的权益收益
来自非关联公司的股息 (1,277,000) (931,000)
不可扣除的摊销 231,000
长期资本利得税率差异
来自关联公司的收益 (1,772,000) (050,000)
其他,净额 (97,765)
1976 年联邦所得税费用总计 $ 4,409,235
1975 年联邦所得税抵免与联邦 48% 法定税率下的总抵免额对账如下:
金额
按法定税率计算的抵免额 $ 1,895,000
增加(减少)项来源于:
免税利息 2,137,000
与 85% 股息扣除相关的:
蓝筹印花的权益收益
来自非关联公司的股息 978,000 715,000
关联公司收益
不可扣除的摊销 (232,000) (319,000)
其他 10,340
长期资本损失税率差异 (520,000)
1975 年联邦所得税抵免总计 $ 4,664,343
(六)投资损益
1976 年和 1975 年已实现和未实现投资损益的构成如下:
1976 年
净
适用
收益
净
税款
所得税
收益减
未实现
净
债券
$ 1,155,004
优先股
441,613
(182,484)
(340,080)
$
800,003
(2,720,812)
309,129
10,117,000
普通股
$10,242,848
8,645,072
$ (3,200,000)
$ 7,042,849
5,824,755
$45,388,000
35,271,000
1975 年
净
适用
收益
净
税款
所得税
(损失)
(损失)
税款
收益减
未实现
净
收益
优先股
债券
$
239,041
28,450
$
(71,712)
167,329
普通股
(3,155,553)
946,282
(8,535)
19,915
$
1,044,000
$ (2,880,062)
806,035
(2,203,271)
10,104,090
$13,032,027
$17,148,000
25
Berkshire Hathaway inc. INSURANGE GROUP NOTES TO FINANCIAL STATEMENTS, Continued 1976 incomo tax expense is reconciled to the Federal 48% statutory rate as follows; Amount Inoome tax expense at statutory rate $11,047,000 (Decreases) increases resulting from: Tax-exempt interest 89% dividends received credit relating to: (2,021,000) Equity in earnings of Blue Chip Stamps Dividends received from unaffiliated companies (1,277,000) (931,000) Nondeductible amortization 231,000 Long-term capital gain rate differential Benefits from affiliates (1,772,000) (050,000) Other, net (97,765) Total 1970 Pederal income tax expense $ 4,409,235 1975 Federal income tax credits are reconciled to the total credi! at the Federal 48% statutory rates as follows: Amount Credit at statutory rate $ 1,895,000 Increases (decreases) resulting from: Tax exempt interest 2,137,000 83% dividends received credit relating to: Equity in earnings of Blue Chip Stamps Dividends received from unafiliated companies 978,000 715.000 Benefit to affiliates Nondeductible amortization (232,000) (319,000) (Hhrr nr! Long term capital loss rate differential (520,000) 10,340 futal 1975 Federal income tex credit $ 4,664,343 (Gi) Investment Gains and Losses Araumar ot realized and unrealized investment gains (losses) for 1070 and 1075 is as follows: 1376 guins Net Applicable income Net taxes income taxes goins less unrealized Net Bonds S 1,155,004 Preferred staks 441,613 (182,484) (340.080) S 8003,003 (2.720.812) 309,129 10,117,000 Common state S10,242,848 B,645,072 $ (3,200,000) $ 7.042,849 5.824,755 $45,388,000 35,271,000 10/5 Nel. Net Applicable gaini (losses) income (losses) taxes income taxes less unrealized Net gain Preferred stocks Bonds S 239,041 28,450 S (71.712) 167,329 Common stocks (3.155,553) 946,282 (8,535) 19,915 S 1,044,000 $ (2.880,062) 806,035 _(2.203.271) 10,104,090 513032027) $17,148,000 25
[第 28 页]
[PAGE 28]
董事会
伊利诺伊州罗克福德伊利诺伊国民银行与信托公司:
我们已审计了伊利诺伊州罗克福德伊利诺伊国民银行与信托公司及其子公司截至 1976 年 12 月 31 日和 1975 年 12 月 31 日的合并资产负债表,以及截至该日止年度的相关合并收益表、股东权益变动表和财务状况变动表。我们的审计是按照公认审计准则进行的,因此包括了对会计记录进行我们认为在相关情况下必要的测试和其他审计程序。
我们认为,上述合并财务报表在所有重大方面公允地反映了伊利诺伊州罗克福德伊利诺伊国民银行与信托公司及其子公司于 1976 年 12 月 31 日和 1975 年 12 月 31 日的财务状况,以及截至该日止年度的经营成果和财务状况变动,符合一贯适用的公认会计原则。
Peat, Marwick, Mitchell & Co.
1977 年 1 月 14 日
The Board of Direccors The illinois National Bank & Trust Co, of Rockford: we have examined che consolidated balance sheeta of che Illinois Natal Bank A Trust Co. of Rockford and 1975 and che related consolidated statements of carping, changes subsidiary as of Decenber 31, 1976 and stockholders equity and chonges in ended. Our examination was pade in financial position for che yoors enen audíting standards, and accordingly included such cests of the accounting in accordance with generally accepted records and such other auditing procedures so we considored acessary in the circumstances. fairly che tinancial position of In our opinion, the aforementioned consolidated financini statements present the Illinois National Bank & Trust Co, 0F Rockfore and subsidiary at Decomber 3l, 1976 and 1975 and the roublts of chei: operations and chenges do choir financial prsitlon for che years theo on i wonsistent basie, ended, in conformity bich generally accepted accountlop principles appled Peat, Mariah, Mitchell the. January 14: 1977
[第 29 页]
[PAGE 29]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊罗克福德国民银行与信托公司
及其子公司
合并资产负债表
1976 年 12 月 31 日
资产
1976 年 1975 年
现金及存放同业
$ 10,868,111 $ 18,797,271
投资证券(附注 2):
• 美国政府债券
30,337,817 24,181,462
美国政府机构债券
160,792 15,576,778
州及政治分区债券
54,002,192 48,959,481
联邦储备银行股票
300,000 300,000
其他证券
6,629,054 1,053,154
联邦基金卖出
32,000,000 —
贷款(附注 3 和 6)
56,188,346 58,081,252
银行房产及设备(附注 4)
895,977 966,026
应计利息收入
1,545,707 2,040,487
其他资产
464,520 514,603
资产总计
$193,392,516 $171,471,114
负债及股东权益
负债:
活期存款
$ 54,074,671 $ 53,477,577
定期存款
113,461,996 93,501,328
联邦基金买入
800,200 1,000,000
存款总额
168,336,867 146,978,905
应计税款及其他负债(附注 5)
1,628,082 1,411,487
负债合计
169,964,949 148,390,392
股东权益:
面值 $20 的普通股,授权并发行 250,000 股
5,000,000 5,000,000
资本盈余
5,000,000 5,000,000
未分配利润
12,124,955 10,771,923
或有准备金
1,302,612 1,308,802
股东权益合计
23,427,567 22,080,722
负债及股东权益总计
$193,392,516 $171,471,114
请参见银行子公司合并财务报表附注。
27
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS December 37. ASSETS 1976 1975 Cush and due from banks $ 10,868,111 $ 18.797,271 Investment securities (note 2): • United States Government obligations 30.337,817 24.181,462 United States Government agencies 160,792 15,576,778 Obligations of states and political subdivisions 54,002,192 48,959,481: Federal Reserve Bank stock 300,000 300,000 Other securities 6,629.054 1,053,154 Federal funds sold 32,000.000 Loans (notes 3 and 0) 56,188,346 58.081,252 Bank premises and equipment (note 4) 895,977 966,026 Accrued interest receivable 1:545.707 2,040,487 Other assets $193.392.516 464,520 514.603 $171471.114 LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: Demand deposits S 54.074,671 $ 53.477,577 Time deposits 113,461,996 Federal funds purchased Total deposits 168,336.867 146,978,902 93.501,328 1,000,000 Accrued taxes and otber liabilities (note 5) 1,628,082 1,411,487 Total Habilities 169,904,749 149.390,389 Stockholders equily: Common stock of $20 par value. Authorized end issued 250,000 shares 5.000.000 5,000,000 Surpins 5.000.000 5,000,000 Undivided profita 12.124.955 10.771.923 Reserve for contingencies 1.302.612 1.308,802 Tbral stockholders cquity 23427.767 22.000,725 5193,322576 S171.471,114 See accompanying notes to consolidated finonciol stotements of bank subsidiory. 27 :
[第 30 页]
[PAGE 30]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊州罗克福德伊利诺伊国民银行及信托公司
及其子公司
合并损益表
截至 12 月 31 日止年度
营业收入:
1976 年 1975 年
贷款利息及手续费
$ 5,302,525 $ 5,711,826
出售联邦基金收入
227,353 213,640
美国政府债券利息及股息
1,075,950 2,853,496
美国政府机构债券
201,175 613,791
在其他银行的定期存款
6,230,189 —
州及地方政府债券
1,415,017 1,042,956
联邦储备银行股票
10,000 10,000
其他证券
303,331 252,598
信托手续费
501,162 503,178
其他利息收入
18,000 149,217
其他
546,561 583,329
营业收入合计
12,014,362 12,088,116
营业支出:
借款利息支出
4,206 3,795
存款利息支出
5,874,300 5,190,803
利息支出合计
5,883,771 5,104,503
工资
1,675,744 1,042,956
员工福利(附注 7)
349,331 296,233
办公室及设备净支出(附注 4)
269,405 203,017
贷款损失拨备
292,981 216,770
家具及设备折旧(附注 4)
12,000 11,900
其他营业支出
837,857 706,203
营业支出合计
9,251,175 8,401,840
税前及证券损益前收益
3,763,207 3,686,276
适用所得税(附注 5)
(107,068) (172,092)
证券损益前收益
3,656,139 3,514,184
证券出售收益(扣除 1920 年 $142,437 及 1975 年 $2,185 递延所得税)(附注 5)
46,172 200,003
净收益
$ 3,702,311 $ 3,714,187
每股收益:
证券损益前收益
$ 14.62 $ 14.06
净收益
$ 14.81 $ 14.86
请参阅银行子公司合并财务报表附注。
38
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY CONSOLIDATED STATEMENTS OF EARNINGS Yours ended December 31. Operating income: 1976 1975 Inferest and fees on loans Interest and dividends on: Income on Federal funds sold 5 3.002.525 227.353 $ 5.711.826 213.640 United Stales Government obligations Uniled States Government agencies 1.075,950 Time deposits with other banks Obligations of states and political subdivisions 1.415.017 201.175 6.230,189 2,853,496 013,791 Foderal Reserve Bank stock Other securite: 10,000 303.331 Thrust Ines ibial interest income 501.162 18,000 11.383.491 252, 598 Other Service charges on deposit accounis 546.501 10.868,064 149.217 503.178 Tolal operatme income 636.203 133.005 Operating expenses 12.014.362 583.329 12,088,116 interest on borrowed money Interest on deposiis 5.874,300 4.206 5.190,803 Salaries Total iterest express 5,883.771 3,795 5.104.503 Employe benellts (note 7) 1,675.744 Dacipancy, net (nute 41 349.331 1,042.956 Provisinn for Joan lossos quote ol Furitame and coupment (00l0 41 259.405 292.981 203.017 216.770 12.000 296,233 Total operating expenses 837,857 11.900 706.203 side moome taxes pet (note 5 Karnags belts incoms laxes and securities gains 0.251.175 8.401.840 3.063.207 Karmengs Indone scotties gams 1Dh.0b8 3.086,476 shes pains Detes mistedtaxesof $142,437 in 1920 0ml S2. 185 in 1075 (note: 5) 3.530.219 172.092 200003 3.514.304 52,430 $ 3,047,043 $ 3.506,014 #togs per share: Parings Doore seconds pains 51422 1.17 $19.00 515.20 21 $14.27 See de companyine notes to consondated founciol shotonents of bank sobsidiory 38
[第 31 页]
[PAGE 31]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊州罗克福德国民银行及信托公司
及其子公司
股东权益变动合并报表
普通股
资本公积
(附注 6)
未分配利润
准备金
或有事项
余额,1974 年 12 月 31 日,按此前报告列示
$5,000,000
$5,000,000
$ 9,940,669
$1,001,000
截至 1974 年 12 月 31 日的贴现增值,扣除 $72,474 税款
72,242
重分类——贷款损失准备金中的或有部分
(313,742)
313,742
净利润
3,568,014
余额,1974 年 12 月 31 日,按重述后列示
5,000,000
5,000,000
9,699,169
1,314,742
现金股息——每股 $10
(2,500,000)
从或有事项准备金转出——贷款损失准备
(5,940)
5,940
净利润
3,847,042
余额,1975 年 12 月 31 日
5,000,000
5,000,000
10,771,929
1,308,802
现金股息——每股 $10
(2,500,000)
从或有事项准备金转出——贷款损失准备
(6,990)
6,990
净利润
3,847,042
余额,1976 年 12 月 31 日
$5,000,000
$5,000,000
$12,124,955
$1,302,812
参见银行子公司合并财务报表附注。
29
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY Common Undivided stock Surplus (note 6) profits contingencies Reserve for Balance, December 31, 1974, as previously re- Accretion of discount through December 31, ported 55.000,000 55.000,000 $ 9.940,669 $1,001.000 Keclassification - contingency portion of al- 1974, net of tax of $72.474 72,242 lowance for lomn losses (313.742) 313.742 Net earnings Balance. December 31. 1974, as restated 5,000,000 5,000,000 9,699,169 3,568,014 1.314,742 Cosh dividends - S10 per share Transfer from reserve for contingencies- loan (2,500,000) Balance, December 31, 1975 loss provision 5,000,000 5.000.000 10.771.929 5.940 15.940) Cash dividends - $10 per share Net earnings (2.500.000) 3.847.042 1.308.802 Transfer from reserve for contingencies « luan Bulance, December 31. 1976 loss provision 55,000.000 S5.000.000 6,990 (5.990) $12.124,955 51,302.812 See accompanying notes to consolidated financiol statements of bank subsidiory. 29
[第 32 页]
[PAGE 32]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊州罗克福德国民银行及信托公司
及其子公司
财务状况变动表合并报表
截至 12 月 31 日止年度
资金来源
1976 年
1975 年
来自经营活动:
净收益
$ 3,702,311
$ 3,714,187
折旧(含直接融资租赁摊销)
33,021
12,000
贷款损失准备
292,981
216,770
递延所得税
(71,066)
(89,223)
经营活动提供的资金
3,957,247
3,853,734
来自投资活动:
联邦基金卖出减少
—
32,000,000
贷款减少
1,599,925
—
其他资产减少
50,083
—
出售银行房产及设备所得
—
15,718
出售投资证券所得
—
2,300,000
资金来源合计
5,607,255
38,169,452
资金运用:
联邦基金买入增加
—
1,000,000
现金及存放同业增加
—
13,040,473
贷款增加
—
1,280,201
购买投资证券
7,020,000
5,000,000
购买银行房产及设备
23,008
501,229
支付现金股息
2,500,000
2,500,000
其他负债减少
—
174,306
资金运用合计
9,543,008
23,496,209
资金增加(减少)
(3,935,753)
14,673,243
期初现金及现金等价物
18,797,271
4,124,028
期末现金及现金等价物
$14,861,518
$18,797,271
1954
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY CONSOLIATED STATEMENTS OF CHANGES IN FINANCIAL POSITION Resember 1 Your condes Hands prouded 1954 197, From operatons Depressate enchaling direct least eggppend No racing 5100020 33.021 $ 35M814 12,000 210,300 11.0010 Discount mutting steps in Preded tom operates (038901 89.223 3.738.017 3.805.17 (71,066) Depend: federal hands purchasi 31.02.280 3,3001.02 INTERNS 1000 1.000.000 Cash and rap tree host Federal homes sold 1.280201 13.040.473 (hur bol 7.020 N0 5.000,000 S05R00000 12001. 1201 1745306 282.321 930,150.192 Increase nethng abort Biderat lands and Adelines to band pressest reptipment, are 23:008 hehendends 15.718 501:29 Denarayan federall how 2300000 total tunds gas! 1,0800,0800 2. 3000000 503130190
[第 33 页]
[PAGE 33]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊国家银行及信托公司(罗克福德)
及其子公司
合并财务报表附注
1976 年 12 月 31 日及 1975 年 12 月 31 日
(一)重要会计政策
伯克希尔·哈撒韦公司及其全资子公司布朗建筑公司的会计政策符合公认会计原则。伊利诺伊国家银行及信托公司(罗克福德),作为伯克希尔·哈撒韦持股 97.2% 的子公司,其会计政策同样遵循公认会计原则及银行业内普遍实践。以下是对其主要会计政策的说明。
合并原则
合并财务报表包括该银行及其全资子公司的账目。所有重大的公司间往来交易均已在合并时抵消。
投资证券
投资证券按成本列示,并根据溢价摊销和折价摊销进行调整。1976 年之前,折价摊销未作记录。本年度内,已记录折价摊销,包括对以前年度购入证券所适用的累计金额。该项变更对 1975 年净收益及期初留存收益的影响并不重大。然而,为符合监管机构颁布的报告要求,以前年度的财务报表已作重述,以反映此项变更,即计入扣除税款后的折价摊销收入。投资证券的出售利得或损失仅在实现时确认,并在收益表中单独列示。
消费贷款
消费贷款通常以直接方式发放。未实现贴现收入在相关贷款期限内采用近似直线法的方法计入收益。
银行房产及设备
银行房产及设备按成本减去累计折旧列示。建筑物和汽车采用直线法折旧,改良工程及其他设备采用加速法折旧。折旧年限如下:建筑物 40 年;改良工程及其他设备 3 – 8 年。
重大增建和改良支出予以资本化。日常维修和修理支出在发生时计入当期费用。
所得税
银行为财务报告目的采用权责发生制核算,但按现金基础申报所得税。投资税收抵免在实现当年作为联邦所得税费用的减项处理。
贷款损失准备
贷款损失准备基于过往贷款损失经验、管理层对当前经济条件下贷款组合的评估,以及管理层依据最佳判断认为在估算贷款损失中应给予适当确认的其他因素。
Berkshire Hathaway Inc. BANK SUBSIDLARY The Illinois National Bank & Trust Co,of Rockford AND SUBSIDIARY NOTES TO GONSOLIDATED FINANCIAL STATEMENTS O6comber s1 1076 and 1975 (U Signifoent Accounting Policies Berkshite Hathaway Mo) and 1s wholly owned subsidiary, Brown Fuilding Corporation conform to generally The accountibi policier of the 1Umol Nation Bank & Trust Cocol Rockford 10 97.2% owned sub ulary of austpied norounting principles and to genomi praction within the banking trdustry The followines a description of the mote signifi nant ascounting pol nine Consolation The consolidated fancin statements include those of the bank and his wholly ormed sittidiony All slepthrant intercompany hansaations are etramatelt is consolidetion Investmont Securities Investment secunnies are stated at cosh, adfunted for amortizalios bl premium and toretion of discourt Priot to 1976, accretion of discount was not recorded During the curent year accretion was recorded, Including the cumulative amounts applicable to securitles owned which were acquired in prior years, The effect of 1875 bel incomeand she rummlative antu pro Tormetectoo procesars of changios ip he mothed of scaroting clacount is normaterial flowever to compiym th zeporting regu rements promulgated by soper cory aulliontes Merrior year fancia statements hava been restated to reflect the change to include accretion income net oftax Colos or losses on sales of investment securities are recognized only upon realization and are showti Separatelv in the Statements of earninos Consomer Credit Loons Consumer cred loans me gener illomade on a dircoul baris. Uncared discounttakonto earnings over the terme of the tespective loans ming i method that approximates saight-line Bank Premises Find Eighipment Bank prenues nd uguipment are stated at cost loss acoumilated deprecion. Depretiation is computed on the straight line method for wouldig and automobiles and on an occeler ted method for improvements and other equipmen: Rites us deprecation are based on the followings buildings, 40 years, Amprove menta and other equipment c-B years Costs of mijor adortions and improvements are capitalized Expenditures for maintergune and renmits art charged agamst operations be neurred. Income Taxes The Bank utilizesthe acctual method ofaccounting for binancial reporting purposes, but nies sincome cretams ona cash bask, lovesbrent taxeredits arotreated as a reductien oftbe provision for Federal income taxes in the year realized Provision for Loon Losses The provision for loan losses is bused or past loan loss experience, managements evaluation ofthe Joan portfolio under cursin eronomic conditions and such other factors i in mangements best judgment, deserve dument recognition in estimating loan losses. 31
[第 34 页]
[PAGE 34]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊国家银行及信托公司(罗克福德)
及其子公司
合并财务报表附注(续)
投资证券
按主要类别列示的投资证券汇总如下:
1995 年 12 月 31 日
面值
(单位:千美元)
账面价值
市场价值
1975 年 12 月 31 日
面值
(单位:千美元)
账面价值
市场价值
美国政府直接债务
30,455
30,338
30,343
24,560
24,560
24,560
州及地方政府债务
56,204
56,204
56,204
3,928
3,928
3,928
美国政府机构债务
160
161
161
1,209
1,209
1,209
合计
86,819
86,703
86,708
29,697
29,697
29,697
其中部分证券已被质押以担保公共存款及其他用途。
截至 1976 年 12 月 31 日和 1995 年 12 月 31 日,分别有面值为 7,001,000 美元和 7,501,000 美元的上述投资证券被质押。
(3) 贷款
截至 1995 年 12 月 31 日和 1925 年 12 月 31 日,按主要类别列示的贷款汇总如下:
1995 年
1975 年
商业贷款
37,331,010
37,331,010
消费信贷贷款(已扣除 1995 年 2,340,401 美元和 1975 年 2,200,230 美元的未实现贴现)
11,625,281
11,625,281
抵押贷款
14,120,000
14,120,000
其他贷款
5,420,035
5,420,035
贷款总额
68,496,326
68,496,326
减:贷款损失准备金
(702,230)
(702,230)
贷款净额
67,794,096
67,794,096
(4) 银行房产与设备
银行房产与设备按成本入账,已累计折旧分别为 1,940,030 美元和 1,004,024 美元。截至 1995 年 12 月 31 日和 1975 年 12 月 31 日,折旧费用分别为 104,077 美元和 100.30%。
(5) 所得税
公司合并资产负债表中的递延税项及其他负债包括 502,037 美元和 904,306 美元的递延税款,分别对应截至 1995 年 12 月 31 日和 1975 年 12 月 31 日的情况。上述递延税款源于因按成本基础报告应税收入而产生的时间差异。该银行子公司与其母公司伯克希尔·哈撒韦公司合并申报联邦所得税。母公司因该银行纳税损失而获得的税收减免,其税收利益已显示在以下附表中。
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued Investment Securities A summary of investmenis by major classifeations iN ax follows: Dor. 31. 1020 voltu: Par (in thousands) Des. 31. 1075 Booh Market 15 overnment-chrect volte valor value: Par (in thousands) vaine Book Murkri State and local municipalites US Coverment -agencies S30,455 value 56,204 160 530,338 161 530.343 105 S24,560 S03,928 1,209 54.002 6.624 36,090 15,530 $34.181 46.953 15,577 $24.450 S91.130 SA3,625 .7.027 47,880 15,005 4,730 44,474 690,770 3,05: 52,92 $08,407.. pledged to secur publie deposita lot other purposes. Ivestent soonities with a par valur of $7.001.000 amd S7.501000at December 31. 1976and 1923, respectisely iete 03) Loans Astomary of the major classications of loans al December 31. 1020and 1925 is as follows Commermal loans 1020 1995 Convosner credit loans fless unearned discoent of $2.340,401 in 1970 and S2.200230 $37.331.010 Moor plan loans IN 19237 11.625.281 Neal edair loans 14, 12000015 5.420,035 1X174370 13.576.010 5.701.583 Les allowance for loon lover 50.205. 394 7021-2 58.788,987 702.230 S00. 188,346 S06.083.252 (4) Bank Premists and Equipment •becember Mohand 10za, cespectice Deprecation expense tolled S104077 War 07s and $100.30% Ior 1070. Rank prenusand eumpeed art secordedan cost less accumulated deprenatom of $1.940030 and 51.004,024 at 5) Income Taxes $904,306 at December 31. 1800d 173 moppledy: Such deferred tokes cooir from gonna differennes arisg trom Acond loke and olber Datelies m thr cosmpaoyme balance shoes include delerred taxes of $502.037 anil reposing tosable pee en the coch basis. The Bank one is subendary join n: the foling of a consolidated Moderal lenn possed de the Bank. as shose to the follow meg schedules ecomeles exhor with the part company. Berkshme Hathaway ine. Thetax benefit of dadoctions by the patront has 12
[第 35 页]
[PAGE 35]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊国家银行及信托公司(罗克福德)
及其子公司
合并财务报表附注(续)
适用于净收益的税金如下:
1920 年
1475 年
适用于证券收益的准备
212,022
21,067
适用于证券收益前收益的税金准备
270,420
407,257
合计
482,442
428,324
减去母公司适用的税收优惠:
证券收益
162,300
205,165
证券收益前的收益
230,036
74,584
合计
392,336
279,749
适用所得税,净额
90,106
148,575
合并所得税费用的构成如下:
1920 年
1953 年
当期所得税:
联邦
631,551
314,523
减去母公司适用的税收优惠:
通过营业净亏损回溯收回先前支付的税款
236,936
–
当期应付税款
–
314,523
来自母公司的总优惠
236,936
314,523
小计
394,615
–
州
58,419
89,378
当期所得税总额
453,034
89,378
递延所得税:
联邦
(200,227)
93,204
州
5,190
(1,041)
递延所得税总额
(195,037)
92,163
适用所得税,净额
258,000
181,541
导致递延所得税的时间差异来源及每项的影响如下:
1920 年
1953 年
为税收目的未报告的累计收益和费用待收
(598,519)
95,183
因税收目的而设的折旧准备超过为报告目的而设的准备
(203,820)
(10,010)
其他,净额
(5,000)
9,412
合计
(807,339)
94,585
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued Taxes applicable to net earnings were as follows: 1920 1475 The provision applicable to securilies gains Tax provision applicable to carnings before securities gains 5270,420 $407,257 212,022 21.067 487,411 493.124 Less tax beneft from parent corporation applicable to: Secturities gains Barings hefore securities galos 162.30m 205.165 230.036 74.584 318,847 23,063 Appitcable income taxes, net $250,505 $174.277 The components of consolidated income tax expense are as follows: 1026 1953 Carrent income taxes: Federal 8631,551 $314.523 Less tax benefit from parent applicable to: Recovery of prior taxes paid through net operating loss carryback Taxes currently payable 236,936 314.523 1,324 Total beneft from parent 236,936 318.047 194.015 14.3241) Stale 58,419 89,378 Total corrent income laxes 453,034 85,054 Deferred income laxes: Federal (200.227) 93.204 State 5.190 (1.041) Total deferred income taxes (202.329) 39,223 Appitcable income taxes, Del 5200,305 5174277 The sources of timing differences resuiting in deferred income laxes and the ton offoot of each won as follows: 19CE 1023 Acorneateurnings andexpenss notreported forlocumetax porposestbed cullected Isabless dodgeons icetot pryoses beetlo that prose for Grassed sport. or potal. net SC9B.519) $ 95,183 ing purposes S:203.8201 (0.010) (5.000) 9 41 2313 33
[第 36 页]
[PAGE 36]
伯克希尔·哈撒韦公司
银行子公司
伊利诺伊国家银行及信托公司(罗克福德)
及其子公司
合并财务报表附注(续)
实际税率与 48% 的联邦企业所得税税率存在差异的原因如下:
1976 年所得税费用总计 $250,505,实际税率为 6.1%(1975 年为 $176,272,税率 4.0%)。
| 项目 | 1976 年金额 | 占税前收益百分比 | 1975 年金额 | 占税前收益百分比 |
|---|---|---|---|---|
| 按法定税率计算的税额 | $1,966,823 | 48.0% | $1,205,724 | 48.0% |
| 免税利息收入,扣除贴现摊销 | (1,523,483) | (37.2) | (1,341,705) | (35.9) |
| 州所得税,扣除联邦所得税收益 | - | - | 34,120 | 0.9 |
| 母公司带来的税收收益 | (230,936) | (5.7) | (310,847) | (8.5) |
| 其他,净额 | 9,081 | 0.2 | 41,374 | 1.1 |
| 实际税费 | $250,505 | 6.1% | $176,272 | 4.0% |
本公司预计,截至 1976 年的任何年度,实际缴纳的所得税现金均不会超过当年所得税费用。
(6) 贷款损失准备
贷款损失准备金的活动概况如下:
| 项目 | 1976 年 | 1975 年 |
|---|---|---|
| 年初余额 | $707,735 | $719,938 |
| 贷款损失准备计提 | 102,300 | 12,000 |
| 已核销贷款的收回 | 14,300 | 27,178 |
| 减:已核销贷款 | (734,000) | (11,000) |
| 年末余额 | $758,997 | $707,735 |
(c) 养老金与利润分享计划
该银行为所有连续服务满一年的管理人员和员工设立了非供款型养老金计划和利润分享计划。根据最近的精算报告(截至 1975 年 12 月 31 日),养老金基金资产超过了按精算计算的既定福利现值,且不存在未计提的既往服务成本负债。银行按权责发生制计入养老金成本。1976 年养老金和利润分享费用总额为 $180,100,1975 年为 $130,351。
Berkshire Hathaway Inc. BANK SUBSIDIARY The Illinois National Bank & Trust Co. of Rockford AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued reasons forthe difference between theeffectivelax rate and the corporate Foderal income tax rateof 48% areas follows: Thetotal incomelax expense for 1970 amounted to $230.505, an effective rate of 6.1% ($174,277 and 4.0% in 1075), Thr 1076 Percent 1975 Increase (reduction) Tus expeese al stolutory ral Amount of pretax of pretax Percunt from: taxes resuiting $1,966,823 carmines 48.0% Amount $1.205.724 cornings 400% Jax-exempt interest, net of discount ar- State income laxes, not of Federal in- cretion (1.523,483) (37.2) (1.341.705) (85.9) Tex benefit from parent come tax benehis 34.120 Other-net (230,936) .B Actual tax expenst 9,081 (S.7) 41,374 $ 250,505 .2 (310,847) 1.1 (3.200) (8.5) .... 6.1%
- 176.272
(0) 4.0% expense for soch year. lies not expoce thot the cash corley for income taxes for any year through 1970 sill exceed the income tax (6) Allowances for Loan Losses The following is a summary of activily in the allowance for loan losses: Balance al beginning of your 1920 Provision for loan losses Recoveries on loans previousty charged off 8707,735 1023 14,300 5719.938 12000 27,178 Less loans charged off 734,000 11,000 Balance at end of yoar 27,097 758.997 5707.048 01202 5707,735 17) Penaloo and Proff-Sharing Plan The bank has a noncontribuory prosion plan and a profit-sharing plan for all oföcers and omployees with one full estdni the actuarial computed valte of vested bonefits and there was no unfunded past service cost lability. The that of service. Based upon the most recent actuarialreport available (as of December 31. 1975) the pension fund assets Honk's pohes is to find pension costs os accred. The total pension and profit-shoring expense was $180,100 lor 1976 anti S130.351 for 1925. 34
[第 37 页]
[PAGE 37]
伯克希尔·哈撒韦公司
业务板块
收入来源:
合并财务报表中反映的收入包括:(1)保险业务的保费收入及投资收益,加上母公司少量投资收益;(2)纺织业务的销售收入加上少量化工业务的销售收入,及(3)1976 年的汽车化工业务销售收入。下表汇总了过去五年这些类别的总收入,单位为千美元:
1972 年 & 1973 年 & 1974 年 & 1975 年 & 1976 年
--- & --- & --- & --- & ---
保险业务 & $66,556 & $60,526 & $68,776 & $67,116 & $91,617
纺织业务 & $27,772 & $33,479 & $32,706 & $33,258 & $44,921
汽车化工业务 & • & • & • & • & $2,530
合计 & $94,328 & $94,005 & $101,482 & $100,375 & $139,068
净利润来源:
未合并的银行子公司以及对蓝筹印花的投资是公司重要的额外收入来源。公司及其合并子公司的税前总净利润来源(总税费作为单独项目列示)如下,覆盖过去五年:
(单位:千美元)
& 1972 年 & 1973 年 & 1974 年 & 1975 年 & 1976 年
--- & --- & --- & --- & --- & ---
保险业务 & $10,701 & $1,697 & $10,249 & $892 & $2,837
纺织业务 & $2,660 & $892 & $(2,327) & $1,290 & $10,970
汽车化工业务 & $1,148 & $2,700 & $2,782 & $4,093 & $518
未合并银行子公司 & $142 & $1,124 & $1,164 & $2,172 & $3,450
蓝筹印花 & $3,635 & $3,750 & $770 & $(2,324) & $(1,848)
利息支出及母公司管理费(扣除母公司利息收入) & $(770) & $(2,324) & $(1,848) & $(2,190) & $(1,908)
已实现投资收益(亏损) & $15,829 & $1,359 & $(1,908) & $(2,888) & $4,577
税前收入(亏损)合计 & $27,793 & $3,703 & $(2,466) & $(4,838) & $9,962
减:所得税总额(抵免) & $(15,667) & $(3,345) & $(7,158) & $(7,730) & $(146)
净利润 & $12,126 & $7,048 & $4,692 & $2,960 & $3,516
Berkshire Hathaway Inc. LINES OF BUSINESS Sources of Revenues: Revenues reflected in the consolidated financial statements include those from (1) premium earnings umount of investment income of the parent Company, plus, in 1976 (3) sales revenues from the automotive and investment income of the Insurance Group, (2) sales revenues from the textile business plus a minor clumicals business. The following table summarizes the total revenues derived from these categories for the past five years, in thousands of dollars: 1972 1973 197. 1975 1976 Insurance Business Textile Business $66,556 $60,526 $ 68,776 $ 67,116 $ 91,617 Antomotive Chemicals Business 27,772 33,479 32,706 33,258 44,921 • • $94,328 $94,005 $101,482 $100,375 $139,068 2,530 Sources of Net Earnings: The unconsolidated bank subsidiary and the investment in Blue Chip Stamps represent additional « ffects to the Company and its consolidated subsidiaries reflected as a separate item, were as follows for the significant sources of income for the Company, Sources of total net earnings on a pre-tax basis with total tax past five years: (Thousands of Dollars) 1972 1973 1974 1975 1976 Insurance $10,701 1,697 $10,249 $ 2,837 2,660 892 $ (2,327) 1,290 $10,970 "Textiles 1,148 Automotive Chemicals 2,700 2,782 - 4,093 - - 518 Unconsolidated bank subsidiary 142 1,124 1,164 2,172 3,450 3,750 Interest Blue Chip Stamps 3,635 expenses, less parent Company inter- and corporate administrative est income (770) (2,324) (1,848) (2,190) Realized investment gain (loss) 15,829 1,359 (1,908) (2,888) 4,577 (146) _ 9,962 Less: Total income taxes (credits) Total pre-tax income (loss) 27,793 3,703 _(2,466) (4,838) Net Earnings .. $12.126 $ 7,048 $4,692 32960 • 35
[第 38 页]
[PAGE 38]
原件此处是表格,PDF 抽取时列结构已丢失,下面只剩按列读出的数字,行列对应关系无法还原。核对数据请打开来源正文。
- 伯克希尔·哈撒韦公司
五年经营概况
1972 年
(除每股数据外,金额单位:千美元)
1976 年
保费收入
已赚保费
$57,950
$50,372
$60,997
$58,975
$94,773
利息和股息收入
制成品销售额(净额)
27,742
59,627
52,929
33,411
60,574
58,336
32,592
80,780
6,648
7,378
8,030
32,883
8,918
47,174
10,820
保险承保利润(亏损)
制成品销售毛利润
4,284
3,319
(6,892)
(10,647)
709
利息支出
4,087
适用保险和制造业务的所得税(退税)
584
5,105
1,605
5,163
1,718
1,845
4,599
2,028
5,600
3,241
2,979
(2,010)
(4,141)
1,489
保险和制造业务净收益
8,387
银行子公司净收益(权益法)
2,700
蓝筹印花公司净收益(权益法)
8,141
2,782
3,239
111
1,008
4,093
1,261
8,957
1,052
3,450
2,008
3,750
3,366
已实现投资损益前收益
已实现投资损益(税后)
11,198
11,931
8,383
8,734
16,073
净收益
828
$12,126
928
$12,860
$ 7,043
(1,340)
(2,022)
$4,892
$22,835
8,762
平均发行在外股份
879,569
978,569
979,569
979,589
975,693
每股数据:
已实现投资损益前收益
净收益
$11.43
12.38
$12.18
18.13
$8.56
7.19
$6.85
4.79
$16.47
23.40
56
- Se
Berkshire Hathaway Inc. FIVE YEAR SUMMARY OF OPERATIONS 1972 (Dollar in thousands, except per share amounts) 1976 Insurance premiums written Insurance premiums earned $57,950 $50,372 $60,997 $58,975 $94,773 Interest and dividend income Net sales of manufactured products 27,742 59,627 52,929 33,411 60,574 58,336 32,592 80,780 6,648 7,378 8,030 32,883 8,918 47,174 10,820 Insurance underwriting gain (loss) Gross profit from products sales of manufactured 4,284 3,319 (6,892) (10,647) 709 Interest expense 4,087 Income taxes (credit) applicable to insurance 584 5,105 1,605 5,163 1,718 1,845 4,599 2,028 5,600 and manufacturing operations 3,241 2,979 (2,010) (4,141) 1,489 Net earnings from turing operations insurance and manufac- Equity in net earnings of bank subsidiary 8,387 Equity in net earnings of Blue Chip Stamps 2,700 8,141 2,782 3,239 111 1,008 4,093 1,261 8,957 1,052 3,450 2,008 3,750 3,366 Earnings before realized investment gains or losses Realized investment gains (losses) net of in- 11,198 11,931 8,383 8,734 16,073 Net earnings come taxes 828 $12,126 928 $12,860 $ 7,043 (1,340) (2,022) $4,892 $22,835 8,762 Average shares outstanding Per share: 879,569 978,569 979,569 979,589 975,693 Earnings before realized investment gains or losses Net earnings $11.43 12.38 $12.18 18.13 $8.56 7.19 $6.85 4.79 $16.47 23.40 56
[第 39 页]
[PAGE 39]
管理层对经营业绩的讨论与分析
承保保费与承保利润(亏损)
过去五年保险集团的综合损失和费用率(即已发生损失和损失费用与已赚保费的比率,加上按法定基准计算的承保费用与签单保费的比例之和)如下表所示。
| 年份 | 签单保费(千美元) | 已赚保费(千美元) | 损失率 | 费用率 | 综合比率 |
|---|---|---|---|---|---|
| 1972 | $57,850 | $59,627 | 62.0 | 32.5 | 81.7 |
| 1973 | 50,372 | 52,829 | 62.0 | 29.7 | 94.5 |
| 1974 | 60,997 | 60,574 | 77.8 | 34.4 | 115.4 |
| 1975 | 58,975 | 58,336 | 81.0 | 30.1 | 98.7 |
| 1976 | 94,773 | 80,780 | 68.6 | 32.0 | 109.8 |
综合损失和费用率是衡量财产与意外险公司承保业绩的传统指标。任何一年该比率超过 100,通常意味着承保了亏损业务。
下表列出了保险集团过去三年各业务领域的签单保费和已赚保费:
| 业务领域(千美元) | 签单保费 | 已赚保费 | 签单保费 | 已赚保费 | 签单保费 | 已赚保费 |
|---|---|---|---|---|---|---|
| 专业车险、一般责任险及其他(1) | $36,738 | $37,860 | $60,860 | $38,144 | $60,860 | $52,550 |
| 再保险(2) | 12,204 | 12,938 | 9,893 | 10,188 | 13,792 | 15,823 |
| 城市车险与意外险(3) | 7,902 | 6,613 | 3,072 | 3,463 | 3,332 | 3,380 |
| 本地州公司(4) | 5,442 | 5,298 | 8,150 | 6,672 | 14,627 | 11,058 |
| 合计 | $60,997 | $60,574 | $58,975 | $58,336 | $80,780 | $94,773 |
(1)国民赔偿公司及国民火灾与海事保险公司,不含国民赔偿公司的再保险部门。
(2)国民赔偿公司的再保险部门。
(3)房屋与汽车保险公司。
(4)在内布拉斯加州、明尼苏达州、得克萨斯州和爱荷华州注册成立的公司,承保这些州的消防和意外险的标准及优选类别。
MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE SUMMARY OF OPERATIONS Insurance Premiums Earned and Insurance Underwriting Gain (Loss) premiums earned plus the ratio of underwriting expenses, on a statutory basis, to premiums written) have Combined loss and expense ratios (which are the sum of the ratio of losses and loss expenses incurred to been as follows for the Insurance Group for the past five years. NET PREMIUMS RATIOS Written (In thousands) Earned Losses and Underwriting coming Bored Prem. Witten Prem. Ratio 1972 1973 $57,850 $59,627 62.0 50,372 52,829 62.0 32.5 29.7 81.7 94.5 1975 1974 60,997 60,574 1976 58,975 58,336 77.8 32.0 109.8 81.0 34.4 94,773 80,780 68.6 30.1 115.4 98.7 The combined loss and expense ratio is the traditional measure of underwriting results of property and casualty companies. In any year when that ratio exceeds 100, it generally indicates that unprofitable husiness has been underwritten. the past three years: The following table sets forth the net premiums written and earned by the Insurance Group in each of Operational Area (Thousands of Dollars) Specialized Auto, General Liability and Other(1) • .Written $36,738 Earned $37,860 $60,860 34,436 38,144 52,550 Reinsurance (2) • ... .Written 12,204 9,893 Earned 12,938 10,188 13,792 15,823 Urban Auto & Casualty (3) • . Written Earned 7,902 6,613 3,072 3,463 3,332 3,380 Home State Companies 4) • .Written 5,442 8,150 14,627 Earned 5,298 6,672 11,058 Totals .Written $60,997 $58,975 Earned $60,574 $58,336 $80,780 $94,773 (3) National Indemnity Company and National Fire & Marine Insurance Company less the Reinsurance Depart- ment of National Indemnity. (2) Reinsurance Department of National Indemnity. (3) Home and Automobile Insurance Company. (4) Corporations organized in the jurisdictions of Nebraska, Minnesota, Texas and iowa underwriting standard and preferred classes of fire and casualty insurance in those states. 37
[第 40 页]
[PAGE 40]
管理层讨论,续
下表显示了保险集团过去三年的总承保损益:
(单位:千美元)
| 1974 年法定 | 1974 年 GAAP | 1975 年法定 | 1975 年 GAAP | 1976 年法定 | 1976 年 GAAP | |
|---|---|---|---|---|---|---|
| 专业汽车、一般责任险 | $(2,119) | $(1,939) | $(5,201) | $(6,728) | $ 923 | $(2,194) |
| 再保险 | (1,761) | (2,068) | $ 3,950 | (2,374) | (877) | (1,569) |
| 本土州险 | (1,470) | (702) | (702) | (941) | (601) | (103) |
| 城市汽车与意外险 | ||||||
| 及其他 | $(1,100) | (848) | (2,585) | (2,585) | ||
| 合计 | $(6,052) | $(6,892) | $(9,197) | $(10,647) | $(3,123) | $ 709 |
法定与 GAAP 承保结果之间唯一的差异在于,GAAP 下递延的保费获取成本(即承保费用,如佣金等)金额发生了变化。1974 年和 1975 年,年末递延金额均较上年末有所减少,这通常是因为预期在保单存续期的某些部分将出现不利的承保结果。1976 年,递延获取成本大幅增加,但并非所有符合条件的成本都得到了全额递延——特别是在再保险业务中,截至 1976 年 12 月 31 日,没有为任何获取成本进行递延。
国民赔偿公司和国民消防与海事公司(上表子组 1)在 1974 和 1975 年承保业绩极差,导致这些公司在 1975 年下半年对承保业务大幅提高了保费费率;1976 年又进一步调整了费率。由于保费收入是在赚取收入的较晚时点才计入收入账户,因此从费率调整生效到其在收入中反映之间存在着延迟。费率调整的效果部分体现在了它们 1976 年的收入中,而它们 1976 年的承保结果较前两年有了显著改善。
再保险业务在过去三年每年都遭受重大损失;费率上调未能弥补增加的损失。该业务高度集中于意外险领域,由于从签发保单到理赔结案的时间间隔更长,意外险受通胀(无论是货币通胀还是社会通胀)的负面影响比财产险更大。此外,伯克希尔再保险业务的风险集中度往往高于伯克希尔保险业务的其他领域,因此一两个合同的影响就可能——并且确实已经——显著影响了该板块的整体承保结果。
本土与汽车保险公司 1974 年极高的承保亏损,源于该公司不明智且执行不当的佛罗里达市场冒险。在其传统的伊利诺伊州库克县业务中,本土与汽车保险公司在 1974 年和 1975 年提高了费率,结果保费量较以往水平显著下降,但赔付率并未改善。该公司在 1975 年末重组了管理层、费率和承保惯例。1976 年出现了强劲复苏。汽车业务已转为六个月期限的直接账单保单,这使得对承保趋势的反应时间更快。其一般责任险业务已大幅扩张,并取得了良好业绩。
本土州保险公司整体上的运营迄今为止仅产生了承保亏损。它们的综合成本率在过去两年中逐年改善,业务量已变得有意义,并且管理层认为,成立这些公司背后的理念仍然合理。
MANAGEMENT'S DISCUSSION, Continued following table: The total underwriting gain or loss for the insurance Group for the past three years is shown in the 1974 (Thousands of Dollars) Statutory GAAP Statutory 1975 GAAP 1976 Specialized auto, general liability Statutory GAAP Reinsurance and other $(2,119) Home State Urban Auto & Casualty (1,761) (1,470) $(1,939) (2,068) $(5,201) $ (6,728) $ 923 (702) (2,183) (1,955) $ 3,950 (2,194) (2,374) (702) (941) (1,100) (848) (103) (2,585) $(6,052) $(6,892) (877) (1,569) (601) (61) 9(9,197) S(10,647) $(3,123) $ 709 premium acquisition costs (underwriting expense, i.e., commissions, etc.) which is deferred under GAAP In The only difference between the Statutory and GAAP underwriting results is the change in amount of expectation of unfavorable underwriting results from certain portions of the in-force book of business. both 1974 and 1975, the amount deferred at year-end decreased from the preceding year-end, generally in Deferred acquisition costs were increased significantly in 1976, though full deferral of eligible costs was not deferred at December 31, 1976. made at 1976 year end, particularly for the Reinsurance business for which no acquisition costs were The very poor underwriting results experienced by National Indemnity and National Fire and Marine (Subgroup 1 above) in 1974 and 1975 resulted in substantial premium rate increases for business written by these operations in the last half of 1975; further rate increases were affected in 1976. Since premiums written the time rate adjustments are effected and the time at which they reflect in income. Results of rate are taken into the income account at the later point in time at which they are earned, there is a delay between adjustments are partially reflected in their 1976 income and their 1976 underwriting results were signifi- cantly improved over those of the prior two years. failed to compensate for increased losses. This business is heavily concentrated in casualty lines which have The Reinsurance business has sustained significant losses in each of the past three years; increased rates been more negatively impacted by inflation, both monetary and social, than have property lines because of the greater elapsed time between the writing of coverages and settlement of claims. Additionally, the risks in Berkshire's Reinsurance business tend to be more concentrated than in other areas of Berkshire's insurance dierwriting results of this segment. business, so that the effects from one or two contracts can, and have, significantly effected overall un- from that Company's ill-advised and ill-executed venture into the Florida market. In its traditional Cook The extremely high underwriting loss in 1974 of Home and Automobile Insurance Company resulted County: Illinois business, Home & Auto effected rate increases in 1974 and in 1975 with the result that cement, rates, and underwriting practices were restructured in late 1975. A strong recovery was experi ›remium volume declined signincantly from previous levels, but loss ratios did not improve. Their man enced in 1976. The automobile business has been shifted to a six month direct bill policy which permits a faster reaction time to underwritingtrends. Their general liability business has been expanded significantly with good results. combined ratio has improved for each of the past two years, their volume has become meaningful, and Operations of the Home State Companies in total have to date yielded only underwriting losses. Their management believes that the concepts underlying the formation of these companies remain sound. 38
[第 41 页]
[PAGE 41]
管理层讨论,续
制造业营收与毛利润
“过去三年制造业的营收与毛利润汇总如下:
1974 年 1975 年 1976 年
(单位:千美元)
营收:
伯克希尔业务 $32,592 $23,521 $30,887
沃姆贝克业务 — $9,312 $13,757
K&W 业务 — — $2,530
总计 $32,592 $32,833 $47,174
毛利润:
伯克希尔业务 $5,163 $2,972 $3,583
沃姆贝克业务 — $1,627 $579
K&W 业务 — — $1,438
总计 $5,163 $4,599 $5,600
与 1975 年相比,传统伯克希尔纺织业务 1976 年业绩有所改善。但总体而言,1975 年并不令人满意,与表现更好的 1974 年相比即可看出。1976 年纺织业务的利润率逐季下滑,尤其是沃姆贝克业务,其制造成本差异导致毛利润率与毛利润金额均显著低于 1975 年水平。
沃姆贝克业务于 1975 年 4 月 28 日购入,上述销售额与毛利润数据反映的是该业务自购入之日起的表现。沃姆贝克 1975 年全年销售额为 12,444,000 美元。K&W 业务在被公司收购前的 1975 年营收为 2,363,000 美元。
利息与股息收入
利息与股息收入几乎全部来自保险集团。投资平均收益率也在持续上升。利息与股息收入的增长主要源于投资规模的增加;1975 年和 1976 年情况皆是如此。下表列示了过去五年利息与股息收入与平均投资额的关系,该表不包括按权益法核算的蓝筹印花投资及其股息收入:
平均投资额(按成本) 利息与股息收入 平均收益率
(单位:千美元)
1972 年 $103,217 $6,648 6.44%
1973 年 $117,516 $7,378 6.28%
1974 年 $131,347 $8,030 6.11%
1975 年 $136,500 $8,918 6.53%
1976 年 $158,468 $10,820 6.83%
1973 年和 1974 年平均收益率下降,是因为那些年份优先股与普通股平均投资相对于债券平均投资增加;债券的收益率往往高于股票。
39
MANAGEMENT'S DISCUSSION, Continued Manufacturing Business Revenues and Gross Profits "Therevenues and gross profits of the manufacturing businesses are summarized for the past three years is follows: 1974 (in thousands of dollers) 1975 1976 Revenues: Berkshire operation Waumbec operation $32,592 $23,521 $30,887 K& W operation :: - 9,312 13,757 2,530 $32,592 $32,8337 $47,174 Gross Profits: Berkshire operation Waumbec operation : $ 5,163 $ 2,972 $ 3,583 1,627 579 K & W operation .... 1,438 $ 5,163 $ 4,599 $ 5,600 'the traditional Berkshire textile operation results improved in 1976 compared to 1975. However, 1975 was not, on balance, a satisfactory year, as evidenced by comparison to the better 1974 results. Textile profit mults in 1976 deteriorated from quarter-to-quarter, particularly in the Waumbec operation, where manu- Infuring cost variances significantly decreased both the rate and dollar amount of gross profits from those ul 1975. reflect those of that operation from date of purchase. 1975 full year sales of Waumbec were $12,444,000. 1975 The Waumbec operation was purchased April 28, 1975 and the above sales and gross profit figures revenues of K & W (which were prior to purchase of the business by the Company) were $2,363,000. Interest and Dividend Income Interest and dividend income is earned almost entirely by the Insurance Group. The continuing he average vield on investments also increased. Interest and dividend income is related to average nurease in this category of income has been primarily the result of increased investments; in 1975 and 1976. investments for the past five years in the following table, which excludes the investment in and dividends runeived from Blue Chip Stamps, accounted for by the equity method investments Average Interest and Dividend Average at cost Income Per Cent Earned 1972 $103,217 (Amounts in Thousands) $ 6,648 6.44 1974 1973 117,516 131,347 8,030 7,378 6.28 1975 6.11 136,500 8,918 6.53 1976 158,468 10,820 6.83 The average per cent earned declined in 1973 and 1974 as a result of the increase in those years in the iverage investments in preferred and common stocks relative to the average investment in bonds; the income yield on the bonds tends to exceed that on stocks. 39
[第 42 页]
[PAGE 42]
管理层讨论,续
过去五年的投资按每年年初和年末的平均账面价值分类,列于下表:
| 年份 | 债券、国库券及其他短期债务(千美元) | 优先股(千美元) | 普通股(千美元) | 合计(千美元) |
|---|---|---|---|---|
| 1972 | $87,175 | $16,042 | — | $103,217 |
| 1973 | $81,317 | — | $36,205 | $117,516 |
| 1974 | $78,557 | — | $52,790 | $131,347 |
| 1975 | $88,787 | $99,821 | $47,713 | $136,500 |
| 1976 | $58,647 | $91,944 | $88,554 | $158,468 |
保险与纺织业务的所得税(抵免)
每年,财务报表中报告的税前利润与应税收入之间都存在显著差异。这种差异主要源于某些股息收入抵免,以及保险集团相当一部分收入来自免税债券。伯克希尔·哈撒韦公司及其可合并子公司共同提交合并联邦所得税申报表。1976 年的所得税费用和 1975 年的所得税抵免,已在财务报表附注中详细列出、汇总,并与 48% 的法定税率进行了核对。
银行子公司净收益中的权益
伯克希尔在罗克福德伊利诺伊国家银行和信托公司(“该银行”)的净收益中所占权益,约占该银行收益的 98%。该银行的财务报表包含在本文的其他部分中。
该银行过去三年的经营情况财务摘要如下(千美元):
| 项目 | 1974 年 | 1975 年 | 1976 年 |
|---|---|---|---|
| 利息收入 | $11,043 | $10,868 | $11,583 |
| 利息支出 | $4,969 | $5,195 | $5,884 |
| 净利息收益 | $6,074 | $5,673 | $5,699 |
| 非利息收入 | $1,133 | $1,220 | $1,331 |
| 非利息支出 | $2,915 | $3,207 | $3,367 |
| 税前及证券收益前利润 | $4,292 | $3,680 | $3,683 |
| 净利润 | $4,215 | $3,567 | $3,847 |
1974 年和 1975 年的数据已进行了微小调整,以将在债券上应计的折价收入(扣除税款后)纳入收入,具体解释见银行财务报表附注 1。
1975 年与 1974 年比较
1975 年,未偿还贷款下降,导致总利息收入低于 1974 年。计息定期存款增加,使得 1975 年的利息支出高于 1974 年。这两方面共同导致 1975 年的净利息收益较上年减少 401,000 美元。
1974 年一笔针对财产税费用的 554,000 美元非经常性贷项(反映为上表中该年“非利息支出”的减少),足以解释该费用类别从 1974 年到 1975 年增加的原因。
40
MANAGEMENT'S DISCUSSION, Continued values at the beginning and end of each year: Investments for the past five years are categorized in the following table, at the average of their carrying Bonds, ireasury bilis and other and common Preferred short-term obligations (in thousands of dollars) stocks Total 1972 1974 1973 • • $87,175 81.317 $16,042 36,205 $103,217 1975 78,557 52,790 117,516 1976 88,787 99,821 47,713 131,347 58,647 136,500 158,468 Income Taxes (Credit) Applicable to Insurance and Textile Operations and income subject to tax. The difference arises principally from certain dividends received credits and Bach year there is a significant difference between pre-tax income reported in the financial statements from the fact that a considerable portion of income of the Insurance Group is produced by tax exempt bonds. Berkshire Hathaway Inc. and its includible subsidiaries join in the filing of a consolidated Federal income tax return. Income tax expense for 1976 and credit for 1975 are detailed, summarized and reconciled to the statutory 48% rate in the footnotes to the financial statements. Equity in Net Earnings of Bank Subsidiary represent approximately 98% of the bank's earnings. Financial statements of the bank are included else- Berkshire's equity in net earnings of the Illinois National Bank and Trust Co. of Rockford ("the bank") where herein. of dollars: A financial summary of the bank's operations for the last three years is summarized below, in thousands Interest income 1974 1975 1976 Interest expense •• • $11,043 $10,868 $11,583 Non-interest income Net interest earnings 4,969 • ... 5,195 5,884 • . .. 6,074 • 5,673 1,133 5,699 7,207 1,220 1,331 Non-interest expenses .... 2,915 6,893 3,207 7,030 Earnings befors income taxes and before 3,367 securities gains Net earnings • $ 4,292 $ 3,680 $ 3,683 $ 4,215 $ 3,567 $ 3,847 accreted discount on bonds as explained in Note 1 to the Financial Statements of the Bank. Figures for 1974 and 1975 have been restated by a minor amount to include in income, net of tax, 1975 Compared to 1974 time deposits increased so that interest expense was greater in 1975 than in 1974. The combination resulted Outstanding loans declined in 1975, resulting in less total interest income than in 1974. Interest bearing in a decline of $401,000 in net interest earnings in 1975 from the prior year A non-recurring credit of $554,000 against property tax expense in 1974, reflected above as a reduction of "non-interest expenses" for that year, more than explains the increase in that category of expense from 1974 to 1975. 40
[第 43 页]
[PAGE 43]
管理层讨论,续
1974 年和 1975 年,银行的经营利润所得税在每年都部分地被证券处置的税后收益所抵消,因此最终净利润略低于这些项目之前的利润。
1976 年,税前及证券收益前的利润与前一年大致相同。这一结果是在 1976 年工商业贷款需求不旺盛且贷款利率全年稳步下降的情况下实现的。证券利息收入(其资金来自增加的存款)充分抵消了贷款利息的下降。定期存款增加所支付的利息导致了利息支出的增长。1976 年的经营费用像以往一样得到了严格控制。
1976 年,银行的所得税被证券收益完全抵消,因此最终净利润比 1975 年增加了 280,000 美元。
蓝筹印花的股权收益
伯克希尔采用权益法计算的蓝筹印花(“蓝筹”)股权收益在过去三年中如下所示:
| 年份 | 1974 | 1975 | 1976 |
|---|---|---|---|
| 适用所得税 | |||
| 股权收益 | $1,548 | $2,346 | $3,733 |
| 成本超过净资产股权的摊销 | (112) | (169) | (269) |
| 其他费用 | (384) | (174) | (98) |
| 最终股权收益 | $1,052 | $2,003 | $3,366 |
1974 年和 1975 年的股权收益基于蓝筹截至当年 11 月 30 日的十二个月运营。蓝筹在 1976 年改为日历年度报告基础,因此伯克希尔 1975 年的股权收益基于蓝筹 1976 日历年度结果。
伯克希尔持有的蓝筹平均股数在过去三年中每年都比上年有所增加。1974 年、1975 年和 1976 年的平均持股数分别为 1,144,670 股、1,325,233 股和 1,579,090 股。截至 1976 年底,伯克希尔对蓝筹的持股增加到 1,720,709 股,约占蓝筹已发行股份的 33%。
已实现投资损益
投资损益的实现是由根据不断变化的经济条件所采取的主流投资策略决定的。过去三年的净结果如下(单位:千美元):
| 年份 | 1974 | 1975 | 1976 |
|---|---|---|---|
| 已实现损益 | $(1,908) | $(2,888) | $9,962 |
| 适用所得税(费用)抵免 | 568 | 866 | (3,200) |
| 税后已实现损益 | $(1,340) | $(2,022) | $6,762 |
41
MANAGEMENT'S DISCUSSION, Continued Income taxes applicable to operating earnings of the bank in both 1974 and 1975 were partially offset in much year by after-tax gain from disposition of securities, so that final Net Earnings were slightly less than Barnings before those items. Earnings before income taxes and before securities gains were approximately the same for 1976 as for 1976 Compared to 1975 the prior year. This result was achieved despite the fact that 1876 commercial and industrial loan demand wunless than vigorous, and the rate of return on loans declined steadily throughout the year Interest income oft securities, the funds for which were secured through increased deposits, more than offset the decline in Joan interest. Interest paid on increased time deposits caused the increase in interest expense. Operating expenses were closely controlled in 1976, as they have been historically. 1976 income taxes of the bank were more than offset by securities gains so that final Net Earnings inreased $280,000 over 1975. Equity in Net Earnings of Blue Chip Stamps Berkshire's equity in net earnings of Blue Chip Stamps ("Blue Chip") computed by the equity method for each of the past three years has been as follows: 1974 1975 1976 Applicable income taxes Equity in net earnings
- . .
•... $1,548 Amorization of excess of cost over equity in nel (112) $2,346 $3,733 (169) (269) assets (384) (174) (98) $1,052 $2,003 $3,366 nhout November 30 of those years. Blue Chip changed to a calendar year reporting basis for 1976, and Equity in 1974 and 1975 earnings were based on the twelve month operations of Blue Chip ended on or lerkshire equity in 1975 earnings is, accordingly, based on Blue Chip's 1976 calendar year results. The average number of shares of Blue Chip owned by Berkshire has increased from the prior year in wach of the past three years. Average shares owned in 1974, 1875 and 1978 were, respectively, 1,144,670, 1.325,233 and 1,579,090. At 1976 year end, Berkshire's ownership of Blue Chip shares had increased to 1.720,709, representing approximately 33% of Blue Chip's outstanding shares. Realized Investment Gains (Losses) Realization of investment gains or losses is determined by prevailing investment strategy as applied under changing economic conditions. Net results for the past three years were as follows, in thousands of dollars. 1974 1975 1976 Realized gains (losses) •... $(1,908) $ (2,888) $ 9,962 Applicable income tax (expense) credits 568 866 Realized gains (losses) after taxes $(1,340) $ (2,022) $ 6,762 (3,200) 41
[第 44 页]
[PAGE 44]
伯克希尔·哈撒韦公司
董事及高级管理人员
沃伦·E·巴菲特,董事兼董事会主席
公司首席执行官
肯尼斯·V·查斯,董事
公司总裁兼公司纺织业务首席运营官
马尔科姆·G·查斯二世,董事
退休,曾任公司董事会主席
I·弗恩·麦肯齐,董事
公司副总裁、秘书兼财务主管
普通股股价
伯克希尔·哈撒韦公司的普通股在场外市场交易。下表列示了 1975 年和 1976 年各季度股票的买入价和卖出价最高与最低。报价为交易商之间的价格,不含零售商加价、降价或佣金,不代表实际交易。
最高价 最低价
1975 年第一季度 — —
第二季度 51 38
第三季度 51 45
第四季度 60 41
1976 年第一季度 45 38
第二季度 56 38
第三季度 63 59
第四季度 73 61
1977 年第一季度 95 66
公司于 1975 年或 1976 年未派发股息。
42
(再无更多印刷页面)
Berkshire Hathaway Inc. DIRECTORS AND EXECUTIVE OFFICERS WARREN E. BUFFETT, Director and Chairman of the Board Chief Executive Officer of the Company KENNETH V. CHACe, Director President of the Company and Chief Operating Officer of the Textile Operations of the Company MALCOLM G. CHACE, IR., Director Petired, Former Chairman of the Board of Directors of the Company I. VERNE MCKENZIE, Director Vice President, Secretary and Treasurer of the Company COMMON STOCK PRICES for the stock in each quarter of 1975 and 1978 is set forth in the following table. The quotations represent prices between The common stock of Berkshire Hathaway inc. is traded in the over the counter market. The high and low bid prices dealers and do not include retail markup, merkdown or commission. They do not represent actual transactions. High Low 1975 Ist Quarter 2nd Quarter 51 38 3rd Quarter 51 45 60 4th Quarter 41 45 38 1978 1st Quarter 56 38 2nd Quarter 63 59 4th Quarter 3rd Quarter 73 61 95 66 The Company did not pay a dividend in 1975 or 1976. 42
- (No more printed
pages)