Final Results 9

Toyota Motor Corporation 11 May 2004 FINANCIAL SUMMARY (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) FY2004 (April 1, 2003 through March 31, 2004) English translation from the original Japanese-language document TOYOTA MOTOR CORPORATION Cautionary Statement with Respect to Forward-Looking Statements This report contains forward-looking statements that reflect Toyota's plans and expectations. These forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause Toyota's actual results, performance, achievements or financial position to be materially different from any future results, performance, achievements or financial position expressed or implied by these forward-looking statements. These factors include: (i) changes in economic conditions affecting, and the competitive environment in, the automotive markets in Japan, North America, Europe and other markets in which Toyota operates; (ii) fluctuations in currency exchange rates, particularly with respect to the value of the Japanese yen, the U.S. dollar, the euro and the British pound; (iii) Toyota's ability to realize production efficiencies and to implement capital expenditures at the levels and times planned by management; (iv) changes in the laws, regulations and government policies affecting Toyota's automotive operations in the markets in which Toyota operates, particularly laws, regulations and policies relating to trade restrictions, environmental protection, vehicle emissions, vehicle fuel economy and vehicle safety, as well as changes in laws, regulations and government policies affecting Toyota's other operations, including the outcome of future litigation and other legal proceedings; (v) political instability in the markets in which Toyota operates; (vi) Toyota's ability to timely develop and achieve market acceptance of new products; and (vii) fuel shortages or interruptions in transportation systems, labor strikes, work stoppages or other interruptions to, or difficulties in, the employment of labor in the major markets where Toyota purchases materials, components and supplies for the production of its products or where its products are produced, distributed or sold. A discussion of these and other factors which may affect Toyota's actual results, performance, achievements or financial position is contained in the 'Operating and Financial Review and Prospects' and 'Information on the Company' sections and elsewhere in Toyota's annual report on Form 20-F, which is on file with the United States Securities and Exchange Commission. This report contains summarized and condensed financial statements prepared in accordance with accounting principles generally accepted in the United States of America. Effective from FY2004, Toyota prepares its consolidated financial statements in accordance with accounting principles generally accepted in the United States of America. The consolidated financial statements for FY2003 stated herein have also been prepared in accordance with accounting principles generally accepted in the United States of America. OVERVIEW OF ASSOCIATED COMPANIES (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) Toyota Motor Corporation ('TMC') and its associated companies (554 consolidated subsidiaries and 228 affiliates as of March 31, 2004) are engaged mainly in the automotive industry and also in the financial services and other businesses. The following three business segments are segmented on the basis as stated under the 'Segment Information' according to the business category. Automotive: This business involves the design, manufacturing and sale of passenger cars, recreational vehicles, sport utility vehicles, minivans, trucks, buses and related parts. Automobiles are manufactured mainly by TMC, Hino Motors, Ltd., and Daihatsu Motor Co., Ltd., but a portion of manufacturing is consigned to Toyota Auto Body Co., Ltd. and others. Automobiles are also manufactured by Toyota Motor Manufacturing, Kentucky, Inc. and other overseas companies. Automobile parts are manufactured by TMC, Denso Corporation and others. These products are sold through Tokyo Toyo-Pet Motor Sales Co., Ltd. and other dealers and to certain large customers, directly by TMC. Overseas, sales are made through Toyota Motor Sales, U.S.A., Inc. and other distributors and dealers. In addition, Volkswagen vehicles are sold through TMC and some dealers in Japan. Financial Services: This business involves the provision of loans and leases to customers and the provision of loans to dealers. Toyota Finance Corporation in Japan, Toyota Motor Credit Corporation and other overseas subsidiaries and affiliates provide sales financing for TMC's products and the products of its subsidiaries and affiliates. All other: Other business includes the design, manufacturing and sale of housing, telecommunications and other businesses. Housing is manufactured by TMC and sold through domestic housing dealers. * Consolidated subsidiaries, ** Companies accounted for under the equity method Flow of services Flow of products Toyota Motor Corporation *Hino Motors, Ltd. *Daihatsu Motor Co., Ltd. Manufacturing companies in Japan *Toyota Motor Kyushu, Inc. *Toyota Motor Hokkaido, Inc. *Toyota Auto Body Co., Ltd. *Kanto Auto Works, Ltd. *Araco Corporation **Toyota Industries Corporation **Aichi Steel Corporation **Toyoda Machine Works, Ltd. **Aisin Seiki Co., Ltd. **Denso Corporation **Toyoda Gosei Co., Ltd. **Aisin AW Co., Ltd. etc. Manufacturing companies overseas *Toyota Motor Manufacturing, Kentucky, Inc. *Toyota Motor Manufacturing, Indiana, Inc. *Toyota Motor Manufacturing Canada Inc. *Toyota Motor Manufacturing (UK) Ltd. *Toyota Motor Thailand Co., Limited *Toyota Motor Corporation Australia Ltd. *PT Astra Daihatsu Motor **New United Motor Manufacturing, Inc. etc. Dealers in Japan Distributors overseas *Tokyo Toyota Motor Co., Ltd. *Tokyo Toyo-Pet Motor Sales Co., Ltd. *Osaka Toyopet Co., Ltd. *Toyota Tokyo Corolla Co., Ltd. *Tokyo Hino Motors, Ltd. *Hyogo Daihatsu Hanbai Co., Ltd. etc. *Toyota Motor Sales, U.S.A., Inc. *Toyota Motor Marketing Europe n.v./s.a. *Toyota Deutschland G.m.b.H. *Toyota (GB) PLC *Hino Motor Sales (Thailand) Ltd. *Daihatsu Deutschland GmbH. etc. Financial companies * Toyota Finance Corporation * Toyota Motor Credit Corporation etc. Customers Dealers overseas Other major companies include Toyota Motor North America, Inc., which deals with public relations and research activities in North America, Toyota Motor Manufacturing, North America, Inc., which controls manufacturing companies in North America, Toyota Motor Europe n.v./s.a., which deals with public relations activities in Europe, Toyota Motor Engineering & Manufacturing Europe n.v./s.a., which controls manufacturing companies in Europe, and Toyota Financial Services Corporation, which controls the management of financial companies. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) For FY2004, the change in our major associated companies is as follows: (Change in major associated companies) New consolidated subsidiaries: Toyota Auto Body Co., Ltd. Kanto Auto Works, Ltd. Toyota Auto Body Co., Ltd. and Kanto Auto Works, Ltd. became consolidated subsidiaries from companies accounted for under the equity method on May 30, 2003 as a result of the acquisition of additional shares by TMC from third parties. Management Policy (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 1. Toyota's Basic Management Policy Toyota Motor Corporation ('TMC') holds up the 'Guiding Principles at Toyota Motor Corporation' as its basic management policy and believes that efforts to achieve the goals set forth in the principles will lead to an increase in shareholder value. The 'Guiding Principles at Toyota Motor Corporation' are as follows: (1) Honor the language and spirit of the law of every nation and undertake open and fair corporate activities to be a good corporate citizen of the world. (2) Respect the culture and customs of every nation and contribute to economic and social development through corporate activities in the communities. (3) Dedicate ourselves to providing clean and safe products and to enhancing the quality of life everywhere through all our activities. (4) Create and develop advanced technologies and provide outstanding products and services that fulfill the needs of customers worldwide. (5) Foster a corporate culture that enhances individual creativity and teamwork value, while honoring mutual trust and respect between labor and management. (6) Pursue growth in harmony with the global community through innovative management. (7) Work with business partners in research and creation to achieve stable, long-term growth and mutual benefits, while keeping ourselves open to new partnerships. 2. Basic Policy on the Distribution of Profits TMC positions the benefit of its shareholders as one of its priority management policies and promotes its business aggressively while improving and strengthening its corporate foundations. TMC's basic approach is to continue paying stable dividends, while giving overall consideration to business results, dividends payout ratio, etc. Further, with the intent of responding to the expectations of its shareholders, TMC plans to respond to changes in the business environment as well as improve capital efficiency through repurchase of its own shares. TMC aims to use reserves to establish a stable, long-term management foundation for making its products more competitive, improving domestic and overseas production and sales structures, and developing new businesses. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 3. Policy for the Granting of Stock Options and Other Incentive Plans Currently, TMC maintains an incentive plan for granting stock options to our directors, managing officers and senior managers, etc. Together with this plan, TMC also maintains an incentive plan for the executives of its overseas subsidiaries and affiliated companies. TMC believes that these incentive plans will heighten their willingness and motivation to improve business performance in the medium- and long-term, enhance international competitiveness and profitability, and contribute to increased shareholder value. 4. Basic Policy on Corporate Governance and Status of Policy Implementation TMC has positioned the stable long-term growth of shareholder value as a top-priority management issue. We believe that in carrying this out, it is essential that we achieve long-term and stable growth by building positive relationships with all stakeholders including shareholders and customers as well as business partners, local communities and employees, and by supplying products that will satisfy our customers. To this end, we are working to enhance corporate governance through a variety of measures designed to further increase our competitiveness as a global company. Specifically, TMC has introduced a new management system, as approved by the general shareholders' meeting in June 2003, which features a streamlined board of directors with a smaller headcount and a new position of managing officers. Under the new system, senior managing directors, not only participate in the company's overall management as board members, but also serve as a link between management and operations by acting as the top managers of particular operational divisions. By adopting a system that incorporates our emphasis on front-line operations, which has been one of the company's strengths, TMC believes that it will be able to implement management decisions quickly at the operational level, reflect ideas of front-line operations in the company's overall business strategies, and make decision close to front-line operations. TMC also maintains a corporate auditor system based on the Japanese Commercial Code, which serves to audit and monitor the company's management. In order to ensure transparency in the company's activities, TMC has increased the number of outside corporate auditors, to four out of a total of seven, at last year's general shareholder's meeting. In addition, TMC has established a 'Committee of Ethics for Corporate Conduct', consisting of directors at the executive vice president level and above as well as corporate auditors, to review all corporate activities from the viewpoint of legal compliance and corporate ethics. Further, each year TMC holds a meeting of the International Advisory Board, which is comprised of experts outside Japan, to provide TMC with advice concerning management strategies in connection with its globalization initiatives. TMC has also established a Compliance Hotline that allows employees to consult with an outside attorney concerning corporate ethics and compliance issues, and a dedicated task force to identify compliance risks in all departments. TMC will continue to promote the 'Guiding Principles at Toyota Motor Corporation' and the 'Code of Conduct for Toyota Employees' which is a guideline for employees' attitude and conduct and will work to advance corporate ethics through training and education at all levels and in all departments. To enhance accountability, last year TMC began providing quarterly financial information to shareholders, investors and other stakeholders as part of its ongoing disclosure efforts, and this year we adopted accounting principles generally accepted in the United States of America for the preparation of consolidated financial statements to enhance the timeliness, transparency, and accessibility of the company's financial data. TMC also established a Disclosure Committee pursuant to the U.S. Sarbanes-Oxley Act to ensure the complete and fair disclosure of material information in annual report, etc. TMC remains committed to achieving stable increases in shareholder value over the long-term by proposing and implementing management strategies based on these long-term perspectives. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 5. TMC's Medium- and Long-term Management Strategy To continue its growth over the long-term, the Toyota Group will make combined efforts to address the following issues. An immediate issue is the steady implementation of key domestic and overseas projects. In Japan, we are promoting product deployment consistent with the branding of each sales channel and reinforcing our domestic sales structure including dealers through the creation of the new Netz dealer network and the introduction of the Lexus brand. Overseas, we are putting our full efforts into the efficient launch of the IMV Project, for manufacturing facilities mainly in the ASEAN region to supplement one another in the manufacture of key parts, in the production of pickup trucks and multi-purpose vehicles, and the joint-venture project with Peugeot Citroen Automobiles SA in the Czech Republic. In the rapidly growing Chinese market, where various auto manufacturers are quickly expanding their operations, TMC is building strong relationships with its local business partners and is developing a solid foundation for all aspects of business from development to procurement, production and sales. Medium- to long-term strategies include, first, reinforcing our development of environmental technologies and developing and supplying products that anticipate customer needs. Next, in the pursuit of compatibility between growth and efficiency, is the maintenance of the world's highest levels of quality, and reinforcement of cost competitiveness as well as the efficient utilization of group resources to create a globally balanced business structure. Last, based on the idea that the source of corporate competitiveness is in the development of talents, we are promoting the development of human resources that can pass on Toyota's technologies and skills and that share Toyota's values with respect to manufacturing. By addressing these issues, we will seek increases in shareholder value and work to become a company that can successfully compete on a global scale and continue to grow in the 21st century as well as a global company trusted worldwide that contributes to the development of a prosperous society. In addition, we reaffirm our commitment to corporate ethics including with strict compliance with laws and regulations,and will fulfill our corporate social responsibility in areas including safety, quality, and the environment in the pursuit, with sincerity and humility, of growth that is in harmony with society. BUSINESS RESULTS AND FINANCIAL POSITION (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 1. Summary of Consolidated Financial Results of FY2004 (1) Financial Results During FY2004, the domestic economy began to show signs of recovery, as supported by capital expenditures, exports and slight increases in consumer spending, despite the continued existence of severe employment conditions. Overseas, although the economy in Europe remained sluggish, especially in the Euro zone, there are signs of recovery, particularly in the United States of America and Asia. Under these conditions, domestic vehicle sales increased by 86 thousand units, or 3.8%, to 2,303 thousand units in FY2004 compared with FY2003, primarily as a result of the active introduction of new products that met customer needs and the strong sales efforts of domestic dealers, amidst rapidly changing market conditions. Toyota's market share in Japan (excluding mini-vehicles) reached 42.9% in FY2004, exceeding a 40% market share for the sixth consecutive year. Toyota's market share in Japan (including mini-vehicles) was 39.6% in FY2004. Meanwhile, due to an extensive line-up that catered to regional needs, overseas vehicle sales increased in all regions by 520 thousand units, or 13.4%, to 4,416 thousand units in FY2004 compared with FY2003. Consequently, total vehicle sales in Japan and overseas increased by 606 thousand units, or 9.9%, to 6,719 thousand units in FY2004 compared with FY2003, marking a record high. Net revenues increased by 1,793.2 billion yen, or 11.6%, to 17,294.7 billion yen in FY2004 compared with FY2003, and operating income increased by 395.2 billion yen, or 31.1%, to 1,666.8 billion yen in FY2004 compared with FY2003. Among the factors contributing to the increase in operating income of 657.0 billion yen, marketing efforts accounted for 320.0 billion yen, cost reduction efforts for 230.0 billion yen and effects of gains on transfer of the substitutional portion of the employee pension fund for 107.0 billion yen. On the other hand, factors contributing to the decrease in operating income primarily included the effects of changes in exchange rates of 140.0 billion yen and increases in labor costs and other expenses of 121.8 billion yen. Income before income taxes, minority interest and equity in earnings of affiliated companies increased by 539.1 billion yen, or 44.0%, to 1,765.7 billion yen in FY2004 compared with FY2003. Net income increased by 411.1 billion yen, or 54.8%, to 1,162.0 billion yen in FY2004 compared with FY2003. Net sales, operating income, income before income taxes, minority interest and equity in earnings of affiliated companies and net income all reached record highs. TMC and some of its affiliated companies in Japan applied for exemption from the payment of benefits related to future employee services with respect to the substitutional portion of the Employee Pension Fund and obtained approval from the Minister of Health, Labour, and Welfare. These companies also applied for approval for the separation of the remaining benefit obligation of the substitutional portion which relates to past employee services. After approval was obtained, TMC and its affiliated companies completed the transfer of the government-specified portion of plan assets relating to the substitutional portion in FY2004. In accordance with accounting principles generally accepted in the United States of America, gains or losses on the transfer were recognized in entirety upon completion of the transfer. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (2) Cash Flows Cash flows from operating activities resulted in an increase in cash by 2,283.0 billion yen in FY2004, mainly due to net income of 1,162.0 billion yen. Net cash provided by operating activities increased by 198.0 billion yen from 2,085.0 billion yen in FY2003. Cash flows from investing activities resulted in a decrease in cash by 2,312.7 billion yen in FY2004, mainly due to the additions to finance receivables of 8,126.8 billion yen. Net cash used in investing activities decreased by 166.3 billion yen from 2,146.4 billion yen in FY2003. Cash flows from financing activities resulted in an increase in cash by 242.2 billion yen in FY2004. Net cash provided by financing activities increased by 204.6 billion yen from 37.6 billion yen in FY2003. After consideration of the effect of exchange rate changes, cash and cash equivalents increased by 137.7 billion yen, or 8.7%, to 1,729.7 billion yen at the end of FY2004 compared with the end of FY2003. Regarding the consolidated cash flows by segment for FY2004, in non-financial services business, net cash provided by operating activities was 1,870.4 billion yen, net cash used in investing activities was 920.4 billion yen and net cash used in financing activities was 707.1 billion yen. Meanwhile, in the financial services business, net cash provided by operating activities was 346.0 billion yen, net cash used in investing activities was 1,431.4 billion yen and net cash provided by financing activities was 1,055.1 billion yen. 2. Consolidated Financial Results of FY2004 by Segment (1) Segment Operating Results Automotive: Net revenues for the automotive operations increased by 1,662.3 billion yen, or 11.6%, to 15,973.8 billion yen in FY2004 compared with FY2003, and operating income increased by 272.1 billion yen, or 21.8%, to 1,519.0 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to cost reduction efforts made by TMC and its subsidiaries and increases in vehicle units sold as well as effects of gains on transfer of the substitutional portion of the employee pension fund, partially offset by increases in labor costs and other expenses. Financial services: Net revenues for the financial services operations increased by 12.0 billion yen, or 1.6%, to 736.9 billion yen in FY2004 compared with FY2003, and operating income increased by 115.7 billion yen, or 381.4%, to 146.0 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to solid performance as a result of an increase in financing volumes as well as the impact of interest rate swaps stated at fair value with changes recognized in income held by sales financing subsidiaries in the United States of America in accordance with the Statement of Financial Accounting Standards No.133 and No.138. The valuation gains on interest rate swaps increased by 59.5 billion yen, to 19.3 billion yen in FY2004 compared with FY2003. All other: Net revenues for all other businesses increased by 101.0 billion yen, or 12.7%, to 896.2 billion yen in FY2004 compared with FY2003, and operating income increased by 10.7 billion yen, or 236.7%, to 15.2 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to steady production and favorable sales of the housing business. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (2) Geographic Information Japan: Net revenues in Japan increased by 744.4 billion yen, or 6.9%, to 11,590.0 billion yen in FY2004 compared with FY2003, and operating income increased by 163.8 billion yen, or 17.4%, to 1,108.1 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to cost reduction efforts made by TMC and its subsidiaries and increases in both local production volume and vehicle units sold, as well as effects of gains on transfer of the substitutional portion of the employee pension fund. North America: Net revenues in North America decreased by 91.2 billion yen, or 1.5%, to 6,127.6 billion yen in FY2004 compared with FY2003, while operating income increased by 111.0 billion yen, or 39.6%, to 391.0 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to cost reduction efforts made by local manufacturing affiliates and increases in both local production volume and vehicle units sold, as well as an increase in valuation gains on interest rate swaps, recorded by sales financing subsidiaries in the United States of America. Europe: Net revenues in Europe increased by 564.5 billion yen, or 35.3%, to 2,164.3 billion yen in FY2004 compared with FY2003, and operating income increased by 64.2 billion yen, or 772.6%, to 72.5 billion yen in FY2004 compared with FY2003. The increase in operating income was mainly due to cost reduction efforts made by local manufacturing affiliates and increases in local production volumes mainly in the United Kingdom, as well as a steady increase in the number of vehicle units sold. Other Foreign Countries: Net revenues in other markets increased by 815.1 billion yen, or 52.7%, to 2,361.9 billion yen in FY2004 compared with FY2003, and operating income increased by 51.3 billion yen, or 112.4 %, to 96.9 billion yen in FY2004 compared with FY2003. The increase in operating income was primarily due to increases in both local production volume and vehicle units sold mainly in Asia, as well as cost reduction efforts. 3. Distribution of Profits for FY2004 As for the dividends, in addition to the increase in interim dividends declared in November 2003 by 4 yen per share to 20 yen per share, TMC plans to increase the year-end dividends by 5 yen per share to 25 yen per share. As a result, on a full-year basis, the dividends will be 45 yen per share which is 9 yen higher than in the previous year, and the dividends payout ratio for FY2004 will be 26.0% per share. On the other hand, during FY2004, TMC repurchased 121 million of its own shares in the aggregate of 398,878 million yen from retained earnings. CONSOLIDATED PRODUCTION AND SALES (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 1. Production (Units) FY2004 FY2003 Increase (April 2003 through (April 2002 through (Decrease) March 2004) March 2003) Vehicles Japan 4,283,943 4,162,291 121,652 (new) North America 1,034,323 882,951 151,372 Europe 514,992 387,034 127,958 Others 680,533 417,927 262,606 Overseas total 2,229,848 1,687,912 541,936 Total 6,513,791 5,850,203 663,588 Houses (Japan) 4,564 3,574 990 Note: The total production of vehicles (new) includes 662,818 units of Daihatsu brand vehicles (including OEM production) in FY2004 and 606,717 units in FY2003, and 87,071 units of Hino brand vehicles (including OEM production) in FY2004 and 57,856 units in FY2003 . 2. Sales (by destination) (Units) FY2004 FY2003 Increase (April 2003 through (April 2002 through (Decrease) March 2004) March 2003) Vehicles Japan 2,303,078 2,217,770 85,308 (new) North America 2,102,681 1,981,912 120,769 Europe 898,201 775,952 122,249 Others 1,415,403 1,137,644 277,759 Overseas total 4,416,285 3,895,508 520,777 Total 6,719,363 6,113,278 606,085 Houses (Japan) 4,752 4,024 728 Note: The total sales of vehicles (new) includes 623,016 units of Daihatsu brand vehicles in FY2004 and 560,742 units in FY2003, and 87,304 units of Hino brand vehicles in FY2004 and 60,271 units in FY2003. BREAKDOWN OF CONSOLIDATED NET REVENUES (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (April 2003 through (April 2002 through (Decrease) March 2004) March 2003) Vehicles 13,830,174 12,258,744 1,571,430 Parts & components for overseas 236,467 205,297 31,170 production Parts 998,647 951,526 47,121 Others 897,812 885,232 12,580 Total Automotive 15,963,100 14,300,799 1,662,301 Financial services 716,727 707,527 9,200 Housing 121,142 94,407 26,735 Telecommunications 50,222 47,425 2,797 Others 443,569 351,395 92,174 Total 17,294,760 15,501,553 1,793,207 Note: The amounts represent net revenues to external customers. CONSOLIDATED STATEMENTS OF INCOME (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (April 2003 through (April 2002 through (Decrease) March 2004) March 2003) Net revenues : 17,294,760 15,501,553 1,793,207 Sales of products 16,578,033 14,793,973 1,784,060 Financing operations 716,727 707,580 9,147 Costs and expenses : 15,627,870 14,229,907 1,397,963 Cost of products sold 13,506,337 11,914,245 1,592,092 Cost of financing operations 364,177 423,885 (59,708) Selling, general and administrative 1,757,356 1,891,777 (134,421) Operating income 1,666,890 1,271,646 395,244 Other income (expense) : 98,903 (44,994) 143,897 Interest and dividend income 55,629 52,661 2,968 Interest expense (20,706) (30,467) 9,761 Foreign exchange gain, net 38,187 35,585 2,602 Other income (loss), net 25,793 (102,773) 128,566 Income before income taxes, minority interest 1,765,793 1,226,652 539,141 and equity in earnings of affiliated companies Provision for income taxes 681,304 517,014 164,290 Income before minority interest and equity in 1,084,489 709,638 374,851 earnings of affiliated companies Minority interest in consolidated subsidiaries (42,686) (11,531) (31,155) Equity in earnings of affiliated companies 120,295 52,835 67,460 Net income 1,162,098 750,942 411,156 (Yen) Net income per share - basic 342.90 211.32 131.58 Net income per share - diluted 342.86 211.32 131.54 CONSOLIDATED BALANCE SHEETS (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (As of March 31, 2004) (As of March 31, 2003) (Decrease) Assets Current assets : 8,848,453 8,622,233 226,220 Cash and cash equivalents 1,729,776 1,592,028 137,748 Time deposits 68,473 55,406 13,067 Marketable securities 448,457 605,483 (157,026) Trade accounts and notes receivable, less 1,531,651 1,475,797 55,854 allowance for doubtful accounts Finance receivables, net 2,622,939 2,505,140 117,799 Other receivables 396,788 513,952 (117,164) Inventories 1,083,326 1,025,838 57,488 Deferred income taxes 457,161 385,148 72,013 Prepaid expenses and other current assets 509,882 463,441 46,441 Noncurrent finance receivables, net 3,228,973 2,569,808 659,165 Investments and other assets : 4,608,155 3,757,054 851,101 Marketable securities and other securities 2,241,971 1,652,110 589,861 investments Affiliated companies 1,370,171 1,279,645 90,526 Employees receivables 35,857 21,270 14,587 Other 960,156 804,029 156,127 Property, plant and equipment : 5,354,647 5,203,879 150,768 Land 1,135,665 1,064,125 71,540 Buildings 2,801,993 2,521,208 280,785 Machinery and equipment 7,693,616 7,089,592 604,024 Vehicles and equipment on operating leases 1,493,780 1,601,060 (107,280) Construction in progress 237,195 211,584 25,611 Less - Accumulated depreciation (8,007,602) (7,283,690) (723,912) Total assets 22,040,228 20,152,974 1,887,254 (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (As of March 31, 2004) (As of March 31, 2003) (Decrease) Liabilities Current liabilities : 7,597,991 7,053,936 544,055 Short-term borrowings 2,189,024 1,855,648 333,376 Current portion of long-term debt 1,125,195 1,263,017 (137,822) Accounts payable 1,709,344 1,531,552 177,792 Other payables 665,624 618,748 46,876 Accrued expenses 1,133,281 1,063,496 69,785 Income taxes payable 252,555 300,718 (48,163) Other current liabilities 522,968 420,757 102,211 Long-term liabilities : 5,817,377 5,662,572 154,805 Long-term debt 4,247,266 4,137,528 109,738 Accrued pension and severance costs 725,569 1,052,687 (327,118) Deferred income taxes 778,561 371,004 407,557 Other long-term liabilities 65,981 101,353 (35,372) Total liabilities 13,415,368 12,716,508 698,860 Minority interest in consolidated subsidiaries 446,293 315,466 130,827 Shareholders' equity Common stock 397,050 397,050 - Additional paid-in capital 495,179 493,790 1,389 Retained earnings 8,326,215 7,301,795 1,024,420 Accumulated other comprehensive loss (204,592) (604,272) 399,680 Treasury stock, at cost (835,285) (467,363) (367,922) Total shareholders' equity 8,178,567 7,121,000 1,057,567 Total liabilities and shareholders' equity 22,040,228 20,152,974 1,887,254 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (1) FY2004 (April 2003 through March 2004) (Amounts are rounded to the nearest million yen) Common Additional Retained Accumulated Treasury Total stock paid-in earnings other stock, capital comprehensive at cost income (loss) Balance at March 31, 2003 397,050 493,790 7,301,795 (604,272) (467,363) 7,121,000 Issuance during the year 1,389 1,389 Comprehensive income: Net income 1,162,098 1,162,098 Other comprehensive income (loss) Foreign currency (203,257) (203,257) translation adjustments Unrealized gains on 329,672 329,672 securities, net of reclassification adjustments Minimum pension liability 273,265 273,265 adjustments Total comprehensive income 1,561,778 Dividends paid (137,678) (137,678) Purchase of common stock (367,922) (367,922) Balance at March 31, 2004 397,050 495,179 8,326,215 (204,592) (835,285) 8,178,567 (2) FY2003 (April 2002 through March 2003) (Amounts are rounded to the nearest Million yen) Common Additional Retained Accumulated Treasury Total stock paid-in earnings other stock, capital comprehensive at cost income (loss) Balance at March 31, 2002 397,050 490,538 6,804,722 (267,304) (160,894) 7,264,112 Issuance during the year 3,252 3,252 Comprehensive income: Net income 750,942 750,942 Other comprehensive income (loss) Foreign currency (139,285) (139,285) translation adjustments Unrealized losses on (26,495) (26,495) securities, net of reclassification adjustments Minimum pension liability (171,978) (171,978) adjustments Net gains on derivative 790 790 instruments Total comprehensive income 413,974 Dividends paid (110,876) (110,876) Purchase and retirement of common (142,993) (306,469) (449,462) stock Balance at March 31, 2003 397,050 493,790 7,301,795 (604,272) (467,363) 7,121,000 CONSOLIDATED STATEMENTS OF CASH FLOWS (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 (April 2003 through (April 2002 through March 2004) March 2003) Cash flows from operating activities : Net income 1,162,098 750,942 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 969,904 870,636 Provision for doubtful accounts and credit losses 83,138 99,837 Pension and severance costs, less payments (159,267) 55,637 Loss on disposal of fixed assets 39,742 46,492 Unrealized losses on available-for-sale securities, net 3,063 111,346 Deferred income taxes 120,828 (74,273) Minority interest in consolidated subsidiaries 42,686 11,531 Equity in earnings of affiliated companies (120,295) (52,835) Changes in operating assets and liabilities and other 141,126 265,734 Net cash provided by operating activities 2,283,023 2,085,047 Cash flows from investing activities : Additions to finance receivables (8,126,880) (6,481,200) Collection of and proceeds from sales of finance receivables 6,878,953 5,825,456 Additions to fixed assets excluding equipment leased to others (945,803) (1,005,931) Additions to equipment leased to others (542,738) (604,298) Proceeds from sales of fixed assets excluding equipment 73,925 61,847 leased to others Proceeds from sales of equipment leased to others 288,681 286,538 Purchases of marketable securities and security investments (1,336,467) (1,113,998) Proceeds from sales of and maturity of marketable securities 1,436,142 921,965 and security investments Increase in time deposits (15,466) (33,379) Payment for additional investments in affiliated companies, (20,656) (28,229) net of cash acquired Changes in investments and other assets and other (2,475) 24,822 Net cash used in investing activities (2,312,784) (2,146,407) Cash flows from financing activities : Purchase of common stock (357,457) (454,611) Proceeds from issuance of long-term debt 1,636,570 1,686,564 Payments of long-term debt (1,253,045) (1,117,803) Increase in short-term borrowings 353,833 30,327 Dividends paid (137,678) (110,876) Other - 4,074 Net cash provided by financing activities 242,223 37,675 Effect of exchange rate changes on cash and cash equivalents (74,714) (41,447) Net increase (decrease) in cash and cash equivalents 137,748 (65,132) Cash and cash equivalents at beginning of year 1,592,028 1,657,160 Cash and cash equivalents at end of year 1,729,776 1,592,028 Note: In the Consolidated Statements of Cash Flows, cash and cash equivalents include cash on hand, bank deposits that can be withdrawn at any time and short-term investments that can be converted into cash at any time and carry minimal risk of change in value. Segment Information (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 1. Segment Operating Results and Assets (1) FY2004 (April 2003 through March 2004) (Amounts are rounded to the nearest million yen) Automotive Financial All Other Intersegment Consolidated Services Elimination and/or Unallocated Amount Net revenues : (1) Sales to external 15,963,100 716,727 614,933 - 17,294,760 customers (2) Intersegment sales 10,726 20,125 281,311 (312,162) - and transfers Total 15,973,826 736,852 896,244 (312,162) 17,294,760 Operating expenses 14,454,872 590,854 880,997 (298,853) 15,627,870 Operating income 1,518,954 145,998 15,247 (13,309) 1,666,890 Assets 10,207,395 8,138,297 941,925 2,752,611 22,040,228 Investment in equity 1,092,713 211,657 - 60,407 1,364,777 method investees Depreciation expenses 772,829 175,533 21,542 - 969,904 Capital expenditure 1,020,608 432,222 43,212 (7,501) 1,488,541 (2) FY2003 (April 2002 through March 2003) (Amounts are rounded to the nearest million yen) Automotive Financial All Other Intersegment Consolidated Services Elimination and/ or Unallocated Amount Net revenues : (1) Sales to external 14,300,799 707,527 493,227 - 15,501,553 customers (2) Intersegment sales 10,652 17,371 301,990 (330,013) - and transfers Total 14,311,451 724,898 795,217 (330,013) 15,501,553 Operating expenses 13,064,526 694,570 790,688 (319,877) 14,229,907 Operating income 1,246,925 30,328 4,529 (10,136) 1,271,646 Assets 9,392,749 7,392,486 722,604 2,645,135 20,152,974 Investment in equity 1,054,234 161,820 - 56,493 1,272,547 method investees Depreciation expenses 657,814 192,624 20,198 - 870,636 Capital expenditure 998,528 544,390 48,041 19,270 1,610,229 Note: Unallocated corporate assets included under 'Intersegment Elimination and/or Unallocated Amount' for FY2004 and FY2003 are 3,270,973 million yen and 3,125,276 million yen, respectively, and consist primarily of funds such as cash and cash equivalents, marketable securities and portion security investments held by TMC. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 2. Consolidated Financial Statements as Classified into Non-Financial Services Business and Financial Services Business (1) Consolidated Statements of Income as Classified into Non-Financial Services Business and Financial Services Business (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (April 2003 through (April 2002 through (Decrease) March 2004) March 2003) (Non-financial services) Net revenues 16,586,814 14,803,475 1,783,339 Costs and expenses : 15,048,559 13,546,545 1,502,014 Cost of revenues 13,507,835 11,915,394 1,592,441 Selling, general and administrative 1,540,724 1,631,151 (90,427) Operating income 1,538,255 1,256,930 281,325 Other income(expense), net 97,885 (48,563) 146,448 Income before income taxes, minority 1,636,140 1,208,367 427,773 interest and equity in earnings of affiliated companies Provision for income taxes 627,038 514,710 112,328 Income before minority interest and equity in 1,009,102 693,657 315,445 earnings of affiliated companies Minority interest in consolidated subsidiaries (41,886) (10,796) (31,090) Equity in earnings of affiliated companies 107,542 46,309 61,233 Net income 1,074,758 729,170 345,588 (Financial services) Net revenues 736,852 724,898 11,954 Costs and expenses : 590,854 694,570 (103,716) Cost of revenues 365,750 425,691 (59,941) Selling, general and administrative 225,104 268,879 (43,775) Operating income 145,998 30,328 115,670 Other expenses, net (16,438) (11,444) (4,994) Income before income taxes, minority interest 129,560 18,884 110,676 and equity in earnings of affiliated companies Provision for income taxes 53,959 2,298 51,661 Income before minority interest and equity in 75,601 16,586 59,015 earnings of affiliated companies Minority interest in consolidated subsidiaries (815) (735) (80) Equity in earnings of affiliated companies 12,753 6,526 6,227 Net income 87,539 22,377 65,162 (Elimination) Elimination of net income (199) (605) 406 (Consolidated) Net income 1,162,098 750,942 411,156 (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (2) Consolidated Balance Sheets as Classified into Non-Financial Services Business and Financial Services Business (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (As of March 31, 2004) (As of March 31, 2003) (Decrease) Assets (Non-financial services) Current assets: 6,125,239 5,989,408 135,831 Cash and cash equivalents 1,618,876 1,437,731 181,145 Time deposits 16,689 29,213 (12,524) Marketable securities 444,543 602,634 (158,091) Trade accounts and notes receivable, 1,555,606 1,496,432 59,174 less allowance for doubtful accounts Finance receivables, net 14,599 14,296 303 Inventories 1,083,326 1,025,838 57,488 Prepaid expenses and other current 1,391,600 1,383,264 8,336 assets Noncurrent finance receivables, net 7,960 14,463 (6,503) Investments and other assets 4,246,665 3,423,676 822,989 Property, plant and equipment 4,398,163 4,100,077 298,086 Total 14,778,027 13,527,624 1,250,403 (Financial services) Current assets: 3,379,957 3,219,884 160,073 Cash and cash equivalents 110,900 154,297 (43,397) Time deposits 51,784 26,193 25,591 Marketable securities 3,914 2,849 1,065 Finance receivables, net 2,608,340 2,490,844 117,496 Prepaid expenses and other current 605,019 545,701 59,318 assets Noncurrent finance receivables, net 3,221,013 2,555,345 665,668 Investments and other assets 580,843 513,455 67,388 Property, plant and equipment 956,484 1,103,802 (147,318) Total 8,138,297 7,392,486 745,811 (Elimination) Elimination of assets (876,096) (767,136) (108,960) (Consolidated) Total assets 22,040,228 20,152,974 1,887,254 Note: Assets in the non-financial services include unallocated corporate assets. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 Increase (As of March 31, (As of March 31, (Decrease) 2004) 2003) Liabilities (Non-financial services) Current liabilities: 4,774,129 4,646,017 128,112 Short-term borrowings 718,396 784,501 (66,105) Current portion of long-term debt 62,634 134,636 (72,002) Accounts payable 1,695,255 1,520,160 175,095 Accrued expenses 1,084,357 1,019,241 65,116 Income taxes payable 241,691 293,756 (52,065) Other current liabilities 971,796 893,723 78,073 Long-term liabilities: 2,096,318 2,063,414 32,904 Long-term debt 771,791 789,509 (17,718) Accrued pension and severance costs 724,369 1,051,500 (327,131) Other long-term liabilities 600,158 222,405 377,753 Total 6,870,447 6,709,431 161,016 (Financial services) Current liabilities: 3,457,028 2,990,772 466,256 Short-term borrowings 2,029,258 1,542,514 486,744 Current portion of long-term debt 1,088,762 1,200,900 (112,138) Accounts payable 15,287 11,893 3,394 Accrued expenses 53,031 51,388 1,643 Income taxes payable 10,864 6,962 3,902 Other current liabilities 259,826 177,115 82,711 Long-term liabilities: 3,971,941 3,783,950 187,991 Long-term debt 3,726,355 3,532,811 193,544 Accrued pension and severance costs 1,200 1,187 13 Other long-term liabilities 244,386 249,952 (5,566) Total 7,428,969 6,774,722 654,247 (Elimination) Elimination of liabilities (884,048) (767,645) (116,403) (Consolidated) Total liabilities 13,415,368 12,716,508 698,860 (Consolidated) Minority interest in consolidated 446,293 315,466 130,827 subsidiaries Shareholders' equity (Consolidated) Common stock 397,050 397,050 - Additional paid-in capital 495,179 493,790 1,389 Retained earnings 8,326,215 7,301,795 1,024,420 Accumulated other comprehensive loss (204,592) (604,272) 399,680 Treasury stock, at cost (835,285) (467,363) (367,922) Total shareholders' equity 8,178,567 7,121,000 1,057,567 (Consolidated) Total liabilities and shareholders' equity 22,040,228 20,152,974 1,887,254 (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (3) Consolidated Statements of Cash Flows as Classified into Non-Financial Services Business and Financial Services Business (Amounts are rounded to the nearest million yen) FY2004 FY2003 (April 2003 through (April 2002 through March 2004) March 2003) (Non-financial services) Cash flows from operating activities : Net income 1,074,758 729,170 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 794,371 678,012 Provision for doubtful accounts and credit losses 13,356 2,989 Pension and severance costs, less payments (159,291) 55,068 Loss on disposal of fixed assets 38,708 46,205 Unrealized losses on available-for-sale securities, net 3,063 111,346 Deferred income taxes 82,918 (85,056) Minority interest in consolidated subsidiaries 41,886 10,796 Equity in earnings of affiliated companies (107,542) (46,309) Changes in operating assets and liabilities and other 88,212 206,810 Net cash provided by operating activities 1,870,439 1,709,031 Cash flows from investing activities: Additions to fixed assets excluding equipment leased to others (923,105) (955,488) Additions to equipment leased to others (133,214) (110,351) Proceeds from sales of fixed assets excluding equipment leased to 63,211 50,702 others Proceeds from sales of equipment leased to others 78,393 64,773 Purchases of marketable securities and security investments (1,077,317) (868,227) Proceeds from sales of and maturity of marketable securities and 1,108,265 727,462 security investments (Increase) decrease in time deposits 11,087 (21,119) Payment for additional investments in affiliated companies, net of (20,656) (28,229) cash acquired Changes in investments and other assets and other (27,138) 86,618 Net cash used in investing activities (920,474) (1,053,859) Cash flows from financing activities: Purchase of common stock (357,457) (454,611) Proceeds from issuance of long-term debt 48,373 174,657 Payments of long-term debt (140,384) (224,261) Decrease in short-term borrowings (105,051) (83,907) Dividends paid (137,678) (110,846) Other (15,000) 4,074 Net cash used in financing activities (707,197) (694,894) Effect of exchange rate changes on cash and cash equivalents (61,623) (33,521) Net increase (decrease) in cash and cash equivalents 181,145 (73,243) Cash and cash equivalents at beginning of year 1,437,731 1,510,974 Cash and cash equivalents at end of year 1,618,876 1,437,731 (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) (Amounts are rounded to the nearest million yen) FY2004 FY2003 (April 2003 through (April 2002 through March 2004) March 2003) (Financial services) Cash flows from operating activities: Net income 87,539 22,377 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 175,533 192,624 Provision for doubtful accounts and credit losses 69,782 96,248 Pension and severance costs, less payments 24 569 Loss on disposal of fixed assets 1,034 287 Deferred income taxes 37,603 10,777 Minority interest in consolidated subsidiaries 815 735 Equity in earnings of affiliated companies (12,753) (6,526) Changes in operating assets and liabilities and other (13,546) (50,572) Net cash provided by operating activities 346,031 266,519 Cash flows from investing activities: Additions to finance receivables (8,126,880) (6,481,200) Collection of and proceeds from sales of finance receivables 6,878,953 5,825,456 Additions to fixed assets excluding equipment leased to others (22,698) (50,443) Additions to equipment leased to others (409,524) (493,947) Proceeds from sales of fixed assets excluding equipment 10,714 11,145 leased to others Proceeds from sales of equipment leased to others 210,288 221,765 Purchases of marketable securities and security investments (259,150) (245,771) Proceeds from sales of and maturity of marketable securities and 327,877 194,503 security investments Increase in time deposits (26,553) (12,260) Changes in investments and other assets and other (14,501) (1,535) Net cash used in investing activities (1,431,474) (1,032,287) Cash flows from financing activities: Proceeds from issuance of long-term debt 1,682,550 1,528,429 Payments of long-term debt (1,187,219) (913,207) Increase in short-term borrowings 544,806 166,613 Dividends paid - (30) Other 15,000 - Net cash provided by financing activities 1,055,137 781,805 Effect of exchange rate changes on cash and cash equivalents (13,091) (7,926) Net increase (decrease) in cash and cash equivalents (43,397) 8,111 Cash and cash equivalents at beginning of year 154,297 146,186 Cash and cash equivalents at end of year 110,900 154,297 (Consolidated) Effect of exchange rate changes on cash and cash equivalents (74,714) (41,447) Net increase (decrease) in cash and cash equivalents 137,748 (65,132) Cash and cash equivalents at beginning of year 1,592,028 1,657,160 Cash and cash equivalents at end of year 1,729,776 1,592,028 Note: In the Consolidated Statements of Cash Flows, cash and cash equivalents include cash on hand, bank deposits that can be withdrawn at any time and short-term investments that can be converted into cash at any time and carry minimal risk of change in value. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 3. Geographic Information (1) FY2004 (April 2003 through March 2004) (Amounts are rounded to the nearest million yen) Japan North America Europe Other Foreign Intersegment Consolidated Countries Elimination and/ or Unallocated Amount Net revenues : (1) Sales to external 7,167,704 5,910,422 2,018,969 2,197,665 - 17,294,760 customers (2) Intersegmentsales 4,422,283 217,217 145,372 164,218 (4,949,090) - andtransfers Total 11,589,987 6,127,639 2,164,341 2,361,883 (4,949,090) 17,294,760 Operating expenses 10,481,860 5,736,662 2,091,866 2,264,970 (4,947,488) 15,627,870 Operating income 1,108,127 390,977 72,475 96,913 (1,602) 1,666,890 Assets 10,210,904 6,674,694 1,842,947 1,567,276 1,744,407 22,040,228 (2) FY2003 (April 2002 through March 2003) (Amounts are rounded to the nearest million yen) Japan North America Europe Other Foreign Intersegment Consolidated Countries Elimination and/ or Unallocated Amount Net revenues : (1) Sales to external 6,621,054 5,929,803 1,514,683 1,436,013 - 15,501,553 customers (2) Intersegment sales 4,224,573 289,036 85,138 110,731 (4,709,478) - and transfers Total 10,845,627 6,218,839 1,599,821 1,546,744 (4,709,478) 15,501,553 Operating expenses 9,901,337 5,938,851 1,591,516 1,501,118 (4,702,915) 14,229,907 Operating income 944,290 279,988 8,305 45,626 (6,563) 1,271,646 Assets 9,272,330 6,217,941 1,516,360 1,072,887 2,073,456 20,152,974 Note: Unallocated corporate assets included under 'Intersegment Elimination and/or Unallocated Amount' for FY2004 and FY2003 are 3,270,973 million yen, 3,125,276 million yen , respectively, and consist primarily of funds such as cash and cash equivalents, marketable securities and portion of security investments held by TMC. (All financial information has been prepared in accordance with accounting principles generally accepted in the United States of America) 4. Overseas Sales (1) FY2004 (April 2003 through March 2004) (Amounts are rounded to the nearest million yen) North America Europe Other Total Overseas sales 6,108,723 2,037,344 3,355,148 11,501,215 Consolidated sales - - - 17,294,760 Ratio of overseas sales % % % % to consolidated sales 35.3 11.8 19.4 66.5 (2) FY2003 (April 2002 through March 2003) (Amounts are rounded to the nearest million yen) North America Europe Other Total Overseas sales 6,200,075 1,556,261 2,568,229 10,324,565 Consolidated sales - - - 15,501,553 Ratio of overseas sales % % % % to consolidated sales 40.0 10.0 16.6 66.6 This information is provided by RNS The company news service from the London Stock Exchange
UK 100