SIGNATURES | ||||||||
Consolidated Financial Results for the three months ended June 30, 2008 (U.S. GAAP Financial Information) | ||||||||
SUPPORT DOCUMENTATION (CONSOLIDATED) |
MAKITA CORPORATION | ||||
(Registrant) | ||||
By: | /s/ Masahiko Goto | |||
Masahiko Goto | ||||
President and Representative Director | ||||
Yen (millions) | ||||||||||||||||||||||||
For the three months ended | For the three months ended | |||||||||||||||||||||||
June 30, 2007 | June 30, 2008 | |||||||||||||||||||||||
% | % | |||||||||||||||||||||||
Net sales |
80,615 | 30.1 | 84,636 | 5.0 | ||||||||||||||||||||
Operating income |
14,992 | 43.1 | 17,091 | 14.0 | ||||||||||||||||||||
Income before income taxes |
15,417 | 39.4 | 16,677 | 8.2 | ||||||||||||||||||||
Net income |
11,243 | 43.8 | 11,781 | 4.8 | ||||||||||||||||||||
Yen |
||||||||||||||||||||||||
Net income per share: |
78.24 | 82.81 | ||||||||||||||||||||||
Notes: |
1. | Amounts of less than one million yen have been rounded. | ||||
2. | The table above shows the changes in the percentage ratio of net sales, operating income, income before income taxes, and net income against the corresponding period of the previous year. |
Yen (millions) | ||||||||
As of March 31, 2008 |
As of June 30, 2008 |
|||||||
Total assets |
386,467 | 390,946 | ||||||
Shareholders equity |
316,498 | 318,561 | ||||||
Shareholders equity ratio to
total assets (%) |
81.9 | % | 81.5 | % | ||||
Yen | ||||||||
Shareholders equity per share |
2,201.36 | 2,262.96 | ||||||
Yen | ||||||||
For the year ended March |
For the year ending March |
|||||||
31, 2008 | 31, 2009 (Forecast) | |||||||
Cash dividend per share: |
||||||||
Interim |
30.00 | 30.00 | ||||||
Year-end |
67.00 | (Note) | ||||||
Total |
97.00 | (Note) | ||||||
Notes: |
1. | The forecast for cash dividend announced on April 30, 2008 has not been revised. | ||||
2. | While the Company has set forth under the Articles of Corporation of the Company that the record date for the payment of dividend shall be the last day of a relevant period, at the present time, the projected amount of dividends as of the said record date has not yet been determined. For further details, refer to Explanation regarding proper use of business forecasts, and other significant matters on page 2. |
1 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||||||||||||||||||||||||||
For the six months ending | For the year ending | |||||||||||||||||||||||||||
September 30, 2008 | March 31, 2009 | |||||||||||||||||||||||||||
% | % | |||||||||||||||||||||||||||
Net sales |
169,500 | (0.0 | ) | 343,000 | 0.1 | |||||||||||||||||||||||
Operating income |
31,600 | (6.8 | ) | 64,000 | (4.5 | ) | ||||||||||||||||||||||
Income before income taxes |
30,700 | (10.9 | ) | 63,000 | (4.2 | ) | ||||||||||||||||||||||
Net income |
20,500 | (13.1 | ) | 42,000 | (8.8 | ) | ||||||||||||||||||||||
Yen | ||||||||||||||||||||||||||||
Net income per share |
145.63 | 298.35 | ||||||||||||||||||||||||||
(1) | Changes in important subsidiaries during the period (Changes in specific subsidiaries accompanied by changes in scope of consolidation): None | |
(2) | Adoption of simplified accounting methods and accounting methods that are specific to the preparation of quarterly consolidated financial statements: | |
Note: Refer to [Qualitative Information and Financial Statements] Section 4 Other on page 3. | ||
(3) | Changes in principle, procedure and representation of the accounting policies concerning quarterly consolidated financial statements preparation: | |
Note: Refer to [Qualitative Information and Financial Statements] Section 4 Other on page 3. | ||
(4) | Number of shares outstanding (common stock) |
1. Number of shares issued (including treasury stock):
|
As of June 30, 2008: | 144,008,760 | |
As of March 31, 2008: | 144,008,760 | ||
2. Number of treasury stock:
|
As of June 30, 2008: | 3,236,709 | |
As of March 31, 2008: | 235,135 | ||
3. Average number of shares outstanding:
|
As of June 30, 2008: | 142,272,994 | |
As of June 30, 2007: | 143,699,966 |
Explanation regarding proper use of business forecasts, and other significant matters | ||
1. | The consolidated financial forecast for the year ending March 31, 2009 has not been revised. Regarding the assumptions for the forecasts and other matters, refer to [Qualitative Information and Financial Statements] Section 3 Qualitative information on consolidated financial forecast on page 3. | |
The financial forecasts given above are based on information as available at the present time, and include potential risks and uncertainties. As a consequence of factors above and other, actual results may vary from the forecasts provided above. | ||
2. | Makitas basic policy on the distribution of profits is to maintain a consolidated dividend payout ratio of 30% or greater, with a lower limit on annual cash dividends of 18 yen per share. However, in the event special circumstances arise, computation of the amount of dividends will be based on consolidated net income after certain adjustments. | |
The Board of Directors plans to meet in April 2009 for a report on earnings for the year ending March 31, 2009. At the time, in accordance with the basic policy regarding profit distribution mentioned above, the Board of Directors plans to propose a dividend equivalent to at least 30% of net income. The Board of Directors will submit this proposal to the General Meeting of Shareholders scheduled for June 2009. | ||
The consolidated dividend payout ratio is calculated as annual dividends per share divided by consolidated net income per share (after adjustments for special circumstances) and multiplied by 100. |
2 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
(1) | Changes in important subsidiaries during the period (Changes in specific subsidiaries accompanied by changes in scope of consolidation): None |
(2) | Adoption of simplified accounting methods and accounting methods that are specific to the preparation of quarterly consolidated financial statements: |
(3) | Changes in principle, procedure and representation of the accounting policies concerning quarterly consolidated financial statements preparation: |
3 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||||||
As of March | As of June | |||||||||||||||
31, 2008 | 30, 2008 | |||||||||||||||
Composition ratio (%) | Composition ratio (%) | |||||||||||||||
ASSETS |
||||||||||||||||
CURRENT ASSETS: |
||||||||||||||||
Cash and cash equivalents |
46,306 | 42,780 | ||||||||||||||
Time deposits |
2,393 | 2,855 | ||||||||||||||
Marketable securities |
49,443 | 31,686 | ||||||||||||||
Trade receivables- |
||||||||||||||||
Notes |
2,950 | 3,519 | ||||||||||||||
Accounts |
60,234 | 62,709 | ||||||||||||||
Less- Allowance for doubtful receivables |
(1,018 | ) | (1,071 | ) | ||||||||||||
Inventories |
112,187 | 125,747 | ||||||||||||||
Deferred income taxes |
6,478 | 6,203 | ||||||||||||||
Prepaid expenses and other current assets |
11,382 | 13,576 | ||||||||||||||
Total current assets |
290,355 | 75.1 | % | 288,004 | 73.7 | % | ||||||||||
PROPERTY, PLANT AND EQUIPMENT, at cost: |
||||||||||||||||
Land |
18,370 | 18,640 | ||||||||||||||
Buildings and improvements |
64,268 | 64,461 | ||||||||||||||
Machinery and equipment |
75,651 | 79,254 | ||||||||||||||
Construction in progress |
2,765 | 5,845 | ||||||||||||||
161,054 | 168,200 | |||||||||||||||
Less- Accumulated depreciation |
(91,996 | ) | (93,802 | ) | ||||||||||||
69,058 | 17.9 | % | 74,398 | 19.0 | % | |||||||||||
INVESTMENTS AND OTHER ASSETS: |
||||||||||||||||
Investment securities |
18,034 | 19,459 | ||||||||||||||
Goodwill |
2,001 | 1,998 | ||||||||||||||
Other intangible assets, net |
2,240 | 2,400 | ||||||||||||||
Deferred income taxes |
1,826 | 1,362 | ||||||||||||||
Other assets |
2,953 | 3,325 | ||||||||||||||
27,054 | 7.0 | % | 28,544 | 7.3 | % | |||||||||||
386,467 | 100.0 | % | 390,946 | 100.0 | % | |||||||||||
4 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||||||
As of March | As of June | |||||||||||||||
31, 2008 | 30, 2008 | |||||||||||||||
Composition ratio (%) | Composition ratio (%) | |||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||
CURRENT LIABILITIES: |
||||||||||||||||
Short-term borrowings |
1,724 | 3,240 | ||||||||||||||
Trade notes and accounts payable |
23,372 | 23,951 | ||||||||||||||
Other payables |
5,640 | 6,091 | ||||||||||||||
Accrued expenses |
7,982 | 7,259 | ||||||||||||||
Accrued payroll |
8,096 | 6,288 | ||||||||||||||
Income taxes payable |
7,518 | 6,407 | ||||||||||||||
Deferred income taxes |
58 | 60 | ||||||||||||||
Other liabilities |
5,266 | 6,664 | ||||||||||||||
Total current liabilities |
59,656 | 15.4 | % | 59,960 | 15.4 | % | ||||||||||
LONG-TERM LIABILITIES: |
||||||||||||||||
Long-term indebtedness |
908 | 889 | ||||||||||||||
Accrued retirement and termination allowances |
3,716 | 3,677 | ||||||||||||||
Deferred income taxes |
1,215 | 3,002 | ||||||||||||||
Other liabilities |
1,958 | 2,007 | ||||||||||||||
7,797 | 2.0 | % | 9,575 | 2.4 | % | |||||||||||
67,453 | 17.4 | % | 69,535 | 17.8 | % | |||||||||||
MINORITY INTERESTS |
2,516 | 0.7 | % | 2,850 | 0.7 | % | ||||||||||
SHAREHOLDERS EQUITY: |
||||||||||||||||
Common stock |
23,805 | 23,805 | ||||||||||||||
Additional paid-in capital |
45,753 | 45,753 | ||||||||||||||
Legal reserve |
5,669 | 5,669 | ||||||||||||||
Retained earnings |
249,191 | 251,340 | ||||||||||||||
Accumulated other comprehensive income (loss) |
(7,657 | ) | 4,187 | |||||||||||||
Treasury stock, at cost |
(263 | ) | (12,193 | ) | ||||||||||||
316,498 | 81.9 | % | 318,561 | 81.5 | % | |||||||||||
386,467 | 100.0 | % | 390,946 | 100.0 | % | |||||||||||
As of March | As of June | |||||||
31, 2008 | 30, 2008 | |||||||
Total number of shares authorized |
496,000,000 | 496,000,000 | ||||||
Number of shares issued |
144,008,760 | 144,008,760 | ||||||
Number of shares issued (excluding treasury stock) |
143,773,625 | 140,772,051 | ||||||
Number of treasury stock |
235,135 | 3,236,709 | ||||||
5 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||||||
For the three months ended | For the three months ended | |||||||||||||||
June 30, 2007 | June 30, 2008 | |||||||||||||||
(Amount) | (%) | (Amount) | (%) | |||||||||||||
NET SALES |
80,615 | 100.0 | 84,636 | 100.0 | ||||||||||||
Cost of sales |
47,862 | 59.4 | 49,404 | 58.4 | ||||||||||||
GROSS PROFIT |
32,753 | 40.6 | 35,232 | 41.6 | ||||||||||||
Selling, general, administrative and other expenses |
17,761 | 22.0 | 18,141 | 21.4 | ||||||||||||
OPERATING INCOME |
14,992 | 18.6 | 17,091 | 20.2 | ||||||||||||
OTHER INCOME (EXPENSES): |
||||||||||||||||
Interest and dividend income |
585 | 558 | ||||||||||||||
Interest expense |
(89 | ) | (77 | ) | ||||||||||||
Exchange gains (losses)
on foreign currency transactions, net |
31 | (359 | ) | |||||||||||||
Realized gains (losses) on securities, net |
12 | (365 | ) | |||||||||||||
Other, net |
(114 | ) | (171 | ) | ||||||||||||
Total |
425 | 0.5 | (414 | ) | (0.5 | ) | ||||||||||
INCOME BEFORE INCOME TAXES |
15,417 | 19.1 | 16,677 | 19.7 | ||||||||||||
PROVISION FOR INCOME TAXES: |
||||||||||||||||
Current |
2,631 | 3,131 | ||||||||||||||
Deferred |
1,543 | 1,765 | ||||||||||||||
Total |
4,174 | 5.2 | 4,896 | 5.8 | ||||||||||||
NET INCOME |
11,243 | 13.9 | 11,781 | 13.9 | ||||||||||||
6 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||||||
For the three months ended | For the three months ended | |||||||
June 30, 2007 | June 30, 2008 | |||||||
Net cash provided by operating activities |
3,337 | 2,544 | ||||||
Net cash provided by investing activities |
6,157 | 12,764 | ||||||
Net cash used in financing activities |
(7,928 | ) | (20,280 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
908 | 1,446 | ||||||
Net change in cash and cash equivalents |
2,474 | (3,526 | ) | |||||
Cash and cash equivalents, beginning of period |
37,128 | 46,306 | ||||||
Cash and cash equivalents, end of period |
39,602 | 42,780 | ||||||
For the three months ended June 30, 2007 | ||||||||||||||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||||||||||
Corporate | ||||||||||||||||||||||||||||||||
North | and elimi- | Consoli- | ||||||||||||||||||||||||||||||
Japan | Europe | America | Asia | Other | Total | nations | dated | |||||||||||||||||||||||||
Sales: |
||||||||||||||||||||||||||||||||
(1) External
customers |
16,479 | 37,760 | 13,540 | 2,888 | 9,948 | 80,615 | | 80,615 | ||||||||||||||||||||||||
(2) Inter-segment |
15,924 | 1,476 | 1,217 | 22,030 | 49 | 40,696 | (40,696 | ) | | |||||||||||||||||||||||
Total |
32,403 | 39,236 | 14,757 | 24,918 | 9,997 | 121,311 | (40,696 | ) | 80,615 | |||||||||||||||||||||||
Operating expenses |
27,056 | 33,079 | 14,143 | 21,518 | 8,666 | 104,462 | (38,839 | ) | 65,623 | |||||||||||||||||||||||
Operating income |
5,347 | 6,157 | 614 | 3,400 | 1,331 | 16,849 | (1,857 | ) | 14,992 | |||||||||||||||||||||||
For the three months ended June 30, 2008 | ||||||||||||||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||||||||||
Corporate | ||||||||||||||||||||||||||||||||
North | and elimi- | Consoli- | ||||||||||||||||||||||||||||||
Japan | Europe | America | Asia | Other | Total | nations | dated | |||||||||||||||||||||||||
Sales: |
||||||||||||||||||||||||||||||||
(1) External
customers |
17,175 | 40,730 | 11,604 | 3,283 | 11,844 | 84,636 | | 84,636 | ||||||||||||||||||||||||
(2) Inter-segment |
16,991 | 1,666 | 1,404 | 26,478 | 27 | 46,566 | (46,566 | ) | | |||||||||||||||||||||||
Total |
34,166 | 42,396 | 13,008 | 29,761 | 11,871 | 131,202 | (46,566 | ) | 84,636 | |||||||||||||||||||||||
Operating expenses |
30,064 | 35,414 | 12,787 | 25,563 | 9,896 | 113,724 | (46,179 | ) | 67,545 | |||||||||||||||||||||||
Operating income |
4,102 | 6,982 | 221 | 4,198 | 1,975 | 17,478 | (387 | ) | 17,091 | |||||||||||||||||||||||
7 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||
For the three months ended | ||||
June 30, 2008 | ||||
COMMON STOCK: |
||||
Beginning balance |
23,805 | |||
Ending balance |
23,805 | |||
ADDITIONAL PAID-IN CAPITAL: |
||||
Beginning balance |
45,753 | |||
Ending balance |
45,753 | |||
LEGAL RESERVE: |
||||
Beginning balance |
5,669 | |||
Ending balance |
5,669 | |||
RETAINED EARNINGS: |
||||
Beginning balance |
249,191 | |||
Cash dividends |
(9,632 | ) | ||
Net income |
11,781 | |||
Ending balance |
251,340 | |||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): |
||||
Beginning balance |
(7,657 | ) | ||
Other comprehensive income for the period |
11,844 | |||
Ending balance |
4,187 | |||
TREASURY STOCK, at cost: |
||||
Beginning balance |
(263 | ) | ||
Purchases (Note) |
(11,930 | ) | ||
Ending balance |
(12,193 | ) | ||
TOTAL SHAREHOLDERS EQUITY |
318,561 | |||
Note: | Purchases of treasury stock In May 2008, the Company bought back its own shares on the market at 11,923 million yen. |
8 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||||||||||||||||||||||
For the three months ended | For the three months ended | |||||||||||||||||||||||
June 30, 2007 | June 30, 2008 | |||||||||||||||||||||||
(Results) | (Results) | |||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | |||||||||||||||||||||
Net sales |
80,615 | 30.1 | 84,636 | 5.0 | ||||||||||||||||||||
Domestic |
12,090 | 12.2 | 11,447 | (5.3 | ) | |||||||||||||||||||
Overseas |
68,525 | 33.9 | 73,189 | 6.8 | ||||||||||||||||||||
Operating income |
14,992 | 43.1 | 17,091 | 14.0 | ||||||||||||||||||||
Income before income taxes |
15,417 | 39.4 | 16,677 | 8.2 | ||||||||||||||||||||
Net income |
11,243 | 43.8 | 11,781 | 4.8 | ||||||||||||||||||||
Net income per share (Yen) |
78.24 | 82.81 | ||||||||||||||||||||||
Employees |
9,443 | 10,515 | ||||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||
For the year ended | For the six months | For the year ending | ||||||||||||||||||||||
March 31, 2008 | ending September 30, 2008 | March 31, 2009 | ||||||||||||||||||||||
(Results) | (Forecast) | (Forecast) | ||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (Amount) | (%) | |||||||||||||||||||
Net sales |
342,577 | 22.4 | 169,500 | (0.0 | ) | 343,000 | 0.1 | |||||||||||||||||
Domestic |
52,193 | 11.4 | 24,700 | (3.7 | ) | 50,000 | (4.2 | ) | ||||||||||||||||
Overseas |
290,384 | 24.6 | 144,800 | 0.6 | 293,000 | 0.9 | ||||||||||||||||||
Operating income |
67,031 | 39.1 | 31,600 | (6.8 | ) | 64,000 | (4.5 | ) | ||||||||||||||||
Income before income taxes |
65,771 | 33.3 | 30,700 | (10.9 | ) | 63,000 | (4.2 | ) | ||||||||||||||||
Net income |
46,043 | 24.5 | 20,500 | (13.1 | ) | 42,000 | (8.8 | ) | ||||||||||||||||
Net income per share (Yen) |
320.30 | 145.63 | 298.35 | |||||||||||||||||||||
Employees |
10,436 | | | |||||||||||||||||||||
Note: | The table above shows the changes in the percentage ratio of Net sales,
Operating income, Income before income taxes, and Net income against the
corresponding period of the previous year. Please refer to page 3 for the qualitative information on consolidated financial forecast for the six months and fiscal year 2009. |
Yen (millions) | ||||||||||||||||||||||||
For the three months ended | For the three months ended | For the year ended | ||||||||||||||||||||||
June 30, 2007 | June 30, 2008 | March 31, 2008 | ||||||||||||||||||||||
(Results) | (Results) | (Results) | ||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (Amount) | (%) | |||||||||||||||||||
Japan |
12,090 | 12.2 | 11,447 | (5.3 | ) | 52,193 | 11.4 | |||||||||||||||||
Europe |
37,632 | 44.0 | 40,835 | 8.5 | 160,360 | 29.3 | ||||||||||||||||||
North America |
13,672 | 14.0 | 11,440 | (16.3 | ) | 56,422 | 9.6 | |||||||||||||||||
Asia |
5,422 | 17.3 | 7,036 | 29.8 | 22,629 | 16.2 | ||||||||||||||||||
Other regions |
11,799 | 39.9 | 13,878 | 17.6 | 50,973 | 33.7 | ||||||||||||||||||
Central and South America |
3,828 | 39.3 | 4,960 | 29.6 | 16,764 | 32.0 | ||||||||||||||||||
The Middle East and Africa |
4,038 | 37.8 | 4,826 | 19.5 | 18,687 | 43.0 | ||||||||||||||||||
Oceania |
3,933 | 42.8 | 4,092 | 4.0 | 15,522 | 25.7 | ||||||||||||||||||
Total |
80,615 | 30.1 | 84,636 | 5.0 | 342,577 | 22.4 | ||||||||||||||||||
Note: | The table above sets forth Makitas consolidated net sales by geographic area based on the customers location for the periods presented. Accordingly, it differs from operating segment information on page 7. |
9 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen | ||||||||||||||||||||
For the three months ended | For the three months ended | For the year ended | For the six months ending | For the year ending | ||||||||||||||||
June 30, 2007 | June 30, 2008 | March 31, 2008 | September 30, 2008 | March 31, 2009 | ||||||||||||||||
(Results) | (Results) | (Results) | (Forecast) | (Forecast) | ||||||||||||||||
Yen/U.S. Dollar |
120.82 | 104.56 | 114.44 | 100 | 100 | |||||||||||||||
Yen/Euro |
162.75 | 163.44 | 161.59 | 158 | 158 | |||||||||||||||
For the three months ended | ||||
June 30, 2008 | ||||
(Results) | ||||
(%) | ||||
U.K. |
3.9 | |||
Germany |
0.9 | |||
France |
4.7 | |||
Russia |
31.4 | |||
U.S.A. |
(7.4 | ) | ||
China |
24.0 | |||
Brazil |
46.5 | |||
Makita Gulf (UAE)* |
43.3 | |||
Australia |
7.2 | |||
* Including export sales for the Middle East and Africa. |
For the three months ended | For the three months ended | For the year ended | ||||||||||
June 30, 2007 | June 30, 2008 | March 31, 2008 | ||||||||||
(Results) | (Results) | (Results) | ||||||||||
(%) | (%) | (%) | ||||||||||
Domestic |
24.7 | 20.7 | 22.5 | |||||||||
Overseas |
75.3 | 79.3 | 77.5 | |||||||||
Yen (millions) | ||||||||||||||||
For the three months ended | For the three months ended | For the year ended | For the year ending | |||||||||||||
June 30, 2007 | June 30, 2008 | March 31, 2008 | March 31, 2009 | |||||||||||||
(Results) | (Results) | (Results) | (Forecast) | |||||||||||||
Capital expenditures |
3,961 | 5,458 | 15,036 | 25,000 | ||||||||||||
Depreciation and amortization |
1,802 | 2,181 | 8,871 | 10,700 | ||||||||||||
R&D cost |
1,403 | 1,686 | 5,922 | 6,500 | ||||||||||||
|
10 | |||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |