MAKITA CORPORATION | ||||
(Registrant) | ||||
By: | /s/ Masahiko Goto | |||
Masahiko Goto | ||||
President and Representative Director | ||||
Yen (million) | ||||||||||||||||||||||||
For the year ended | For the year ended | |||||||||||||||||||||||
March 31, 2007 | March 31, 2008 | |||||||||||||||||||||||
% | % | |||||||||||||||||||||||
Net sales |
279,933 | 22.2 | 342,577 | 22.4 | ||||||||||||||||||||
Operating income |
48,176 | 5.2 | 67,031 | 39.1 | ||||||||||||||||||||
Income before income taxes |
49,323 | 0.4 | 65,771 | 33.3 | ||||||||||||||||||||
Net income |
36,971 | (8.5 | ) | 46,043 | 24.5 | |||||||||||||||||||
Yen | ||||||||||||||||||||||||
Net income per share: |
||||||||||||||||||||||||
Basic |
257.27 | 320.30 | ||||||||||||||||||||||
Diluted |
257.27 | 320.30 | ||||||||||||||||||||||
Ratio of net income to shareholders equity |
13.0 | % | 14.9 | % | ||||||||||||||||||||
Ratio of income before income taxes to
total assets |
14.2 | % | 17.4 | % | ||||||||||||||||||||
Ratio of operating income to net sales |
17.2 | % | 19.6 | % | ||||||||||||||||||||
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 previous year. | |||||
3. | Equity in net earnings of affiliated companies (including non-consolidated subsidiaries): NIL |
Yen (million) | ||||||||
As of | As of | |||||||
March 31, 2007 | March 31, 2008 | |||||||
Total assets |
368,494 | 386,467 | ||||||
Shareholders equity |
302,675 | 316,498 | ||||||
Shareholders equity ratio to total assets (%) |
82.1 | % | 81.9 | % | ||||
Yen | ||||||||
Shareholders equity per share |
2,106.28 | 2,201.36 | ||||||
(3) CONSOLIDATED CASH FLOWS | ||||||||
Yen (million) | ||||||||
For the year ended | For the year ended | |||||||
March 31, 2007 | March 31, 2008 | |||||||
Net cash provided by operating activities |
32,360 | 29,275 | ||||||
Net cash used in investing activities |
(27,276 | ) | (4,508 | ) | ||||
Net cash used in financing activities |
(8,307 | ) | (13,815 | ) | ||||
Cash and cash equivalents, end of year |
37,128 | 46,306 | ||||||
1 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen | ||||||||||||
For the year | ||||||||||||
For the year | For the year | ending March | ||||||||||
ended March 31, | ended March 31, | 31, 2009 | ||||||||||
2007 | 2008 | (Forecast) | ||||||||||
Cash dividend per share: |
||||||||||||
Interim |
19.00 | 30.00 | 30.00 | |||||||||
Year-end |
55.00 | 67.00 | (Note) | |||||||||
Total |
74.00 | 97.00 | (Note) | |||||||||
Yen (million) | ||||||||||||
Total cash dividend |
10,634 | 13,946 | | |||||||||
Dividend payout ratio (%) |
28.8 | % | 30.3 | % | | |||||||
Dividend ratio for shareholders equity (%) |
3.7 | % | 4.5 | % | | |||||||
Yen (million) | ||||||||||||||||||||||||
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 |
142.59 | 292.13 | ||||||||||||||||||||||
(1) | Changes in important subsidiaries for the year (Changes in specific subsidiaries
accompanied by changes in scope of consolidation): None (Ref.) Changes in scope of consolidation and equity method |
Consolidation:
|
Increase | 3 | Decrease | 0 | ||||||||
Equity Method:
|
Increase | 2 | Decrease | 1 |
(2) | Changes in principle, procedure and representation of the accounting policies concerning consolidated financial statements preparation (Changes indicated to CHANGE OF SIGNIFICANT ACCOUNTING POLICIES): None | |
(3) | Number of shares outstanding (common stock) |
1. Number of shares issued (including treasury stock):
|
As of March 31, 2008: | 144,008,760 | |
As of March 31, 2007: | 144,008,760 | ||
2. Number of treasury stock:
|
As of March 31, 2008: | 235,135 | |
As of March 31, 2007: | 307,481 | ||
3. Average number of shares outstanding:
|
As of March 31, 2008: | 143,749,824 | |
As of March 31, 2007: | 143,706,789 | ||
Note: Regarding number of shares used as the basis for calculation of net income per share, please see page 18 Information per share. |
2 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
3 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
| The yen will appreciate from the previous year. | ||
| New product competition with rivals will intensify. | ||
| Domestic housing investments will continue to be weak and demand will slacken. | ||
| The Western European market, which has been performing strongly, will show signs of slowing. | ||
| The US economy entered into a phase of decline. | ||
| Demand will continue to grow in emerging markets such as Eastern Europe, Russia, Central and South America, the Middle East and Africa. | ||
| Construction investment in Asia will, on the whole, continue to grow steadily. |
| Increase the globalization of our production by expanding our Chinese, Romanian and Brazilian factories. | ||
| Continue to develop high value-added products and various new products that meet users needs. | ||
| Aim to promote sales and enhance our brand by strengthening our relationship with Home Depot in the North American market. | ||
| Further expand our global sales and after-sales support network. |
Yen (million) | ||||||||
For the six months ending | For the year ending | |||||||
September 30, 2008 | March 31, 2009 | |||||||
Net sales |
169,500 | 343,000 | ||||||
Operating income |
31,600 | 64,000 | ||||||
Income before income taxes |
30,700 | 63,000 | ||||||
Net income |
20,500 | 42,000 | ||||||
4 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
As of (year ended) March 31, | ||||||||||||||||||||
2004 | 2005 | 2006 | 2007 | 2008 | ||||||||||||||||
Operating income to net sales ratio |
8.0 | % | 16.1 | % | 20.0 | % | 17.2 | % | 19.6 | % | ||||||||||
Equity ratio |
69.5 | % | 75.8 | % | 81.8 | % | 82.1 | % | 81.9 | % | ||||||||||
Equity ratio based on a current market price |
69.3 | % | 97.1 | % | 160.0 | % | 170.4 | % | 116.4 | % | ||||||||||
Debt redemption (years) |
0.7 | 0.5 | 0.1 | 0.1 | 0.1 | |||||||||||||||
Interest coverage ratio (times) |
47.8 | 28.4 | 54.7 | 102.4 | 108.8 | |||||||||||||||
Notes:
|
1. | All figures are calculated based on a consolidated basis. | ||||
2. | The total current market value of outstanding shares is calculated by multiplying the closing market price at the period end by the number of outstanding shares (after deducting the number of treasury stock.) | |||||
3. | Interest-bearing debt includes all consolidated balance-sheet debt on which interest payments are made. |
5 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
For the year ended | For the year ending | |||||||
March 31, 2008 | March 31, 2009 | |||||||
(Result and Forecast) | (Forecast) | |||||||
Cash dividend per share: |
||||||||
Interim |
30.00 yen | 30.00 yen | ||||||
Year-end |
67.00 yen | (Note 1) | ||||||
Total |
97.00 yen | (Note 1) | ||||||
Notes:
|
1. | The Board of Directors plans to meet in April 2009 for a report on earnings for the year ending March 31, 2009. At such 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. However, if certain special circumstances arise, computation of the amount of dividends will be based on consolidated net income after certain adjustments. | ||||
2. | 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 100 is multiplied. |
6 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
7 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
8 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||
As of March | As of March | Increase | ||||||||||
31, 2007 | 31, 2008 | (Decrease) | ||||||||||
ASSETS |
||||||||||||
CURRENT ASSETS: |
||||||||||||
Cash and cash equivalents |
37,128 | 46,306 | 9,178 | |||||||||
Time deposits |
6,866 | 2,393 | (4,473 | ) | ||||||||
Marketable securities |
58,217 | 49,443 | (8,774 | ) | ||||||||
Trade receivables- |
||||||||||||
Notes |
3,125 | 2,950 | (175 | ) | ||||||||
Accounts |
54,189 | 60,234 | 6,045 | |||||||||
Less- Allowance for doubtful receivables |
(869 | ) | (1,018 | ) | (149 | ) | ||||||
Inventories |
92,800 | 112,187 | 19,387 | |||||||||
Deferred income taxes |
5,080 | 6,478 | 1,398 | |||||||||
Prepaid expenses and other current assets |
9,963 | 11,382 | 1,419 | |||||||||
Total current assets |
266,499 | 290,355 | 23,856 | |||||||||
PROPERTY, PLANT AND EQUIPMENT, at cost: |
||||||||||||
Land |
16,732 | 18,370 | 1,638 | |||||||||
Buildings and improvements |
57,242 | 64,268 | 7,026 | |||||||||
Machinery and equipment |
74,087 | 75,651 | 1,564 | |||||||||
Construction in progress |
5,576 | 2,765 | (2,811 | ) | ||||||||
153,637 | 161,054 | 7,417 | ||||||||||
Less- Accumulated depreciation |
(90,257 | ) | (91,996 | ) | (1,739 | ) | ||||||
63,380 | 69,058 | 5,678 | ||||||||||
INVESTMENTS AND OTHER ASSETS: |
||||||||||||
Investment securities |
27,279 | 18,034 | (9,245 | ) | ||||||||
Deferred income taxes |
1,367 | 1,826 | 459 | |||||||||
Other assets |
9,969 | 7,194 | (2,775 | ) | ||||||||
38,615 | 27,054 | (11,561 | ) | |||||||||
368,494 | 386,467 | 17,973 | ||||||||||
9 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||
As of March | As of March | Increase | ||||||||||
31, 2007 | 31, 2008 | (Decrease) | ||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
CURRENT LIABILITIES: |
||||||||||||
Short-term borrowings |
1,892 | 1,724 | (168 | ) | ||||||||
Trade notes and accounts payable |
16,025 | 23,372 | 7,347 | |||||||||
Accrued payroll |
8,571 | 8,096 | (475 | ) | ||||||||
Accrued expenses and other |
17,353 | 18,888 | 1,535 | |||||||||
Income taxes payable |
10,447 | 7,518 | (2,929 | ) | ||||||||
Deferred income taxes |
28 | 58 | 30 | |||||||||
Total current liabilities |
54,316 | 59,656 | 5,340 | |||||||||
LONG-TERM LIABILITIES: |
||||||||||||
Long-term indebtedness |
53 | 908 | 855 | |||||||||
Accrued retirement and termination allowances |
3,227 | 3,716 | 489 | |||||||||
Deferred income taxes |
4,976 | 1,215 | (3,761 | ) | ||||||||
Other liabilities |
1,112 | 1,958 | 846 | |||||||||
9,368 | 7,797 | (1,571 | ) | |||||||||
MINORITY INTERESTS |
2,135 | 2,516 | 381 | |||||||||
SHAREHOLDERS EQUITY: |
||||||||||||
Common stock |
23,805 | 23,805 | | |||||||||
Additional paid-in capital |
45,437 | 45,753 | 316 | |||||||||
Legal reserve and retained earnings |
221,034 | 254,860 | 33,826 | |||||||||
Accumulated other comprehensive income (loss) |
12,697 | (7,657 | ) | (20,354 | ) | |||||||
Treasury stock, at cost |
(298 | ) | (263 | ) | 35 | |||||||
302,675 | 316,498 | 13,823 | ||||||||||
368,494 | 386,467 | 17,973 | ||||||||||
Yen (millions) | ||||||||
As of March | As of March | |||||||
31, 2007 | 31, 2008 | |||||||
Foreign currency translation adjustments |
2,764 | (7,510 | ) | |||||
Net unrealized holding gains on available-for-sale securities |
10,280 | 3,885 | ||||||
Pension liability adjustment |
(347 | ) | (4,032 | ) | ||||
Total accumulated other comprehensive income (loss) |
12,697 | (7,657 | ) | |||||
10 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||||||||||||||
For the year ended | For the year ended | Increase | ||||||||||||||||||||||
March 31, 2007 | March 31, 2008 | (Decrease) | ||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (Amount) | (%) | |||||||||||||||||||
NET SALES |
279,933 | 100.0 | 342,577 | 100.0 | 62,644 | 22.4 | ||||||||||||||||||
Cost of sales |
163,909 | 58.6 | 199,220 | 58.2 | 35,311 | 21.5 | ||||||||||||||||||
GROSS PROFIT |
116,024 | 41.4 | 143,357 | 41.8 | 27,333 | 23.6 | ||||||||||||||||||
Selling, general, administrative
and other expenses |
67,848 | 24.2 | 76,326 | 22.2 | 8,478 | 12.5 | ||||||||||||||||||
OPERATING INCOME |
48,176 | 17.2 | 67,031 | 19.6 | 18,855 | 39.1 | ||||||||||||||||||
OTHER INCOME (EXPENSES) : |
||||||||||||||||||||||||
Interest and dividend income |
1,364 | 0.5 | 2,092 | 0.6 | 728 | 53.4 | ||||||||||||||||||
Interest expense |
(316 | ) | (0.1 | ) | (269 | ) | (0.1 | ) | 47 | | ||||||||||||||
Exchange losses
on foreign currency transactions, net |
(418 | ) | (0.2 | ) | (1,233 | ) | (0.4 | ) | (815 | ) | | |||||||||||||
Realized gains (losses) on securities, net |
918 | 0.3 | (1,384 | ) | (0.4 | ) | (2,302 | ) | | |||||||||||||||
Other, net |
(401 | ) | (0.1 | ) | (466 | ) | (0.1 | ) | (65 | ) | | |||||||||||||
Total |
1,147 | 0.4 | (1,260 | ) | (0.4 | ) | (2,407 | ) | | |||||||||||||||
INCOME BEFORE INCOME TAXES |
49,323 | 17.6 | 65,771 | 19.2 | 16,448 | 33.3 | ||||||||||||||||||
PROVISION FOR INCOME TAXES: |
||||||||||||||||||||||||
Current |
16,486 | 5.9 | 19,148 | 5.6 | 2,662 | 16.1 | ||||||||||||||||||
Deferred |
(4,134 | ) | (1.5 | ) | 580 | 0.2 | 4,714 | | ||||||||||||||||
Total |
12,352 | 4.4 | 19,728 | 5.8 | 7,376 | 59.7 | ||||||||||||||||||
NET INCOME |
36,971 | 13.2 | 46,043 | 13.4 | 9,072 | 24.5 | ||||||||||||||||||
11 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||
For the year ended | For the year ended | |||||||
March 31, 2007 | March 31, 2008 | |||||||
COMMON STOCK: |
||||||||
Beginning balance |
23,805 | 23,805 | ||||||
Ending balance |
23,805 | 23,805 | ||||||
ADDITIONAL PAID-IN CAPITAL: |
||||||||
Beginning balance |
45,437 | 45,437 | ||||||
Disposal of treasury stock |
| 316 | ||||||
Ending balance |
45,437 | 45,753 | ||||||
LEGAL RESERVE AND RETAINED EARNINGS: |
||||||||
Beginning balance |
192,255 | 221,034 | ||||||
Cash dividends |
(8,192 | ) | (12,217 | ) | ||||
Net income |
36,971 | 46,043 | ||||||
Ending balance |
221,034 | 254,860 | ||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): |
||||||||
Beginning balance |
5,345 | 12,697 | ||||||
Other comprehensive income (loss) for the year |
7,515 | (20,354 | ) | |||||
Adjustment to initially apply SFAS No.158, net of tax |
(163 | ) | | |||||
Ending balance |
12,697 | (7,657 | ) | |||||
TREASURY STOCK, at cost: |
||||||||
Beginning balance |
(258 | ) | (298 | ) | ||||
Purchases |
(40 | ) | (51 | ) | ||||
Disposal |
| 86 | ||||||
Ending balance |
(298 | ) | (263 | ) | ||||
TOTAL SHAREHOLDERS EQUITY |
302,675 | 316,498 | ||||||
DISCLOSURE OF COMPREHENSIVE INCOME: |
||||||||
Net income for the year |
36,971 | 46,043 | ||||||
Other comprehensive income for the year |
7,515 | (20,354 | ) | |||||
Total comprehensive income for the year |
44,486 | 25,689 | ||||||
12 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||||||
For the year ended | For the year ended | |||||||
March 31, 2007 | March 31, 2008 | |||||||
Net cash provided by operating activities |
32,360 | 29,275 | ||||||
Net cash used in investing activities |
(27,276 | ) | (4,508 | ) | ||||
Net cash used in financing activities |
(8,307 | ) | (13,815 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
1,297 | (1,774 | ) | |||||
Net change in cash and cash equivalents |
(1,926 | ) | 9,178 | |||||
Cash and cash equivalents, beginning of year |
39,054 | 37,128 | ||||||
Cash and cash equivalents, end of year |
37,128 | 46,306 | ||||||
1. | Marketable and Investment Securities |
2. | Allowance for Doubtful Receivables |
3. | Inventories |
4. | Property, Plant and Equipment and Depreciation |
13 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
5. | Goodwill and Other Intangible Assets |
6. | Income Taxes |
7. | Pension Plans |
8. | Impairment of Long-Lived Assets |
9. | Derivative Financial Instruments |
10. | Use of Estimates in the Preparation of Financial Statements |
11. | Revenue Recognition |
14 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
For the year ended March 31, 2007 | ||||||||||||||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||||||||||
Corporate | ||||||||||||||||||||||||||||||||
North | and elimi- | Consoli- | ||||||||||||||||||||||||||||||
Japan | Europe | America | Asia | Other | Total | nations | dated | |||||||||||||||||||||||||
Sales: |
||||||||||||||||||||||||||||||||
(1) External
customers |
61,776 | 124,924 | 51,432 | 9,698 | 32,103 | 279,933 | | 279,933 | ||||||||||||||||||||||||
(2) Inter-segment |
64,040 | 5,709 | 5,297 | 67,021 | 149 | 142,216 | (142,216 | ) | | |||||||||||||||||||||||
Total |
125,816 | 130,633 | 56,729 | 76,719 | 32,252 | 422,149 | (142,216 | ) | 279,933 | |||||||||||||||||||||||
Operating expenses |
108,403 | 112,577 | 54,217 | 66,815 | 28,786 | 370,798 | (139,041 | ) | 231,757 | |||||||||||||||||||||||
Operating income |
17,413 | 18,056 | 2,512 | 9,904 | 3,466 | 51,351 | (3,175 | ) | 48,176 | |||||||||||||||||||||||
For the year ended March 31, 2008 | ||||||||||||||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||||||||||
Corporate | ||||||||||||||||||||||||||||||||
North | and elimi- | Consoli- | ||||||||||||||||||||||||||||||
Japan | Europe | America | Asia | Other | Total | nations | dated | |||||||||||||||||||||||||
Sales: |
||||||||||||||||||||||||||||||||
(1) External
customers |
72,466 | 160,218 | 56,234 | 11,271 | 42,388 | 342,577 | | 342,577 | ||||||||||||||||||||||||
(2) Inter-segment |
69,540 | 5,606 | 5,212 | 101,211 | 172 | 181,741 | (181,741 | ) | | |||||||||||||||||||||||
Total |
142,006 | 165,824 | 61,446 | 112,482 | 42,560 | 524,318 | (181,741 | ) | 342,577 | |||||||||||||||||||||||
Operating expenses |
120,020 | 138,850 | 59,727 | 98,468 | 36,964 | 454,029 | (178,483 | ) | 275,546 | |||||||||||||||||||||||
Operating income |
21,986 | 26,974 | 1,719 | 14,014 | 5,596 | 70,289 | (3,258 | ) | 67,031 | |||||||||||||||||||||||
15 | ||||
English
Translation of KESSAN TANSHIN originally issued in
Japanese language |
As of March 31, 2007 | ||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||
Gross unrealized holding | Carrying | |||||||||||||||||||
Cost | Gains | Losses | Fair value | Amount | ||||||||||||||||
Marketable securities: |
||||||||||||||||||||
Equity securities |
1,481 | 1,914 | | 3,395 | 3,395 | |||||||||||||||
Debt securities |
6,438 | 10 | 1 | 6,447 | 6,447 | |||||||||||||||
Investments in trusts |
45,115 | 2,025 | 64 | 47,076 | 47,076 | |||||||||||||||
53,034 | 3,949 | 65 | 56,918 | 56,918 | ||||||||||||||||
Investment securities: |
||||||||||||||||||||
Equity securities |
11,113 | 13,856 | 12 | 24,957 | 24,957 | |||||||||||||||
Investments in trusts |
720 | 264 | 12 | 972 | 972 | |||||||||||||||
11,833 | 14,120 | 24 | 25,929 | 25,929 | ||||||||||||||||
As of March 31, 2008 | ||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||
Gross unrealized holding | Carrying | |||||||||||||||||||
Cost | Gains | Losses | Fair value | Amount | ||||||||||||||||
Marketable securities: |
||||||||||||||||||||
Equity securities |
1,473 | 941 | 2 | 2,412 | 2,412 | |||||||||||||||
Debt securities |
3,411 | 83 | | 3,494 | 3,494 | |||||||||||||||
Investments in trusts |
42,563 | 991 | 616 | 42,938 | 42,938 | |||||||||||||||
47,447 | 2,015 | 618 | 48,844 | 48,844 | ||||||||||||||||
Investment securities: |
||||||||||||||||||||
Equity securities |
10,234 | 5,977 | 107 | 16,104 | 16,104 | |||||||||||||||
Investments in trusts |
184 | | 2 | 182 | 182 | |||||||||||||||
10,418 | 5,977 | 109 | 16,286 | 16,286 | ||||||||||||||||
16 | ||||
English
Translation of KESSAN TANSHIN originally issued in
Japanese language |
Yen (millions) | ||||||||||||||||||||
Gross unrealized holding | Carrying | |||||||||||||||||||
Cost | Gains | Losses | Fair value | Amount | ||||||||||||||||
Marketable securities: |
||||||||||||||||||||
Debt securities |
1,299 | | 1 | 1,298 | 1,299 | |||||||||||||||
Investment securities: |
||||||||||||||||||||
Debt securities |
1,350 | | 107 | 1,243 | 1,350 | |||||||||||||||
Yen (millions) | ||||||||||||||||||||
Gross unrealized holding | Carrying | |||||||||||||||||||
Cost | Gains | Losses | Fair value | Amount | ||||||||||||||||
Marketable securities: |
||||||||||||||||||||
Debt securities |
599 | | | 599 | 599 | |||||||||||||||
Investment securities: |
||||||||||||||||||||
Debt securities |
1,748 | | 71 | 1,677 | 1,748 | |||||||||||||||
Yen (millions) | ||||||||||||||||||||
For the year ended | For the year ended | Increase | ||||||||||||||||||
March 31, 2007 | March 31, 2008 | (Decrease) | ||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (%) | ||||||||||||||||
Finished goods |
239,017 | 85.4 | 296,279 | 86.5 | 24.0 | |||||||||||||||
Parts, repairs and accessories |
40,916 | 14.6 | 46,298 | 13.5 | 13.2 | |||||||||||||||
Total net sales |
279,933 | 100.0 | 342,577 | 100.0 | 22.4 | |||||||||||||||
Yen (millions) | ||||||||||||||||||||
For the year ended | For the year ended | Increase | ||||||||||||||||||
March 31, 2007 | March 31, 2008 | (Decrease) | ||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (%) | ||||||||||||||||
Finished goods |
204,670 | 87.8 | 257,334 | 88.6 | 25.7 | |||||||||||||||
Parts, repairs and accessories |
28,403 | 12.2 | 33,050 | 11.4 | 16.4 | |||||||||||||||
Total overseas sales |
233,073 | 100.0 | 290,384 | 100.0 | 24.6 | |||||||||||||||
17 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen | ||||||||
As of | As of | |||||||
March 31, 2007 | March 31, 2008 | |||||||
Shareholders equity per share |
2,106.28 | 2,201.36 | ||||||
Yen | ||||||||
For the year ended | For the year ended | |||||||
March 31, 2007 | March 31, 2008 | |||||||
Net income per share: |
||||||||
Basic |
257.27 | 320.30 | ||||||
Diluted |
257.27 | 320.30 | ||||||
Note:
|
Net income per share is calculated on the basis of the average number of shares outstanding during the year. Average number of shares outstanding is as follows: | |
For the year ended March 31, 2008: 143,749,824 | ||
For the year ended March 31, 2007: 143,706,789 | ||
Moreover, there are no shares having a potentially dilute effect for the presented year. |
18 | ||||
English Translation of KESSAN TANSHIN originally issued in Japanese language |
Yen (millions) | ||||||||||||||||||||||||
For the year ended | For the year ended | For the year ended | ||||||||||||||||||||||
March 31, 2006 | March 31, 2007 | March 31, 2008 | ||||||||||||||||||||||
(Results) | (Results) | (Results) | ||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (Amount) | (%) | |||||||||||||||||||
Net sales |
229,075 | 17.6 | 279,933 | 22.2 | 342,577 | 22.4 | ||||||||||||||||||
Domestic |
41,600 | 5.6 | 46,860 | 12.6 | 52,193 | 11.4 | ||||||||||||||||||
Overseas |
187,475 | 20.7 | 233,073 | 24.3 | 290,384 | 24.6 | ||||||||||||||||||
Operating income |
45,778 | 45.8 | 48,176 | 5.2 | 67,031 | 39.1 | ||||||||||||||||||
Income before income taxes |
49,143 | 50.7 | 49,323 | 0.4 | 65,771 | 33.3 | ||||||||||||||||||
Net income |
40,411 | 82.6 | 36,971 | (8.5 | ) | 46,043 | 24.5 | |||||||||||||||||
Net income per share (Yen) |
281.15 | 257.27 | 320.30 | |||||||||||||||||||||
Cash dividend per share (Yen) |
57.00 | 74.00 | 97.00 | |||||||||||||||||||||
Dividend payout ratio (%) (Note 2) |
20.3 | 28.8 | 30.3 | |||||||||||||||||||||
Employees |
8,629 | 9,062 | 10,436 | |||||||||||||||||||||
Yen (millions) | ||||||||||||||||||||||||
For the six months | ||||||||||||||||||||||||
ending September | For the year ending | |||||||||||||||||||||||
30, 2008 | March 31, 2009 | |||||||||||||||||||||||
(Forecast) | (Forecast) | |||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | |||||||||||||||||||||
Net sales |
169,500 | (0.0 | ) | 343,000 | 0.1 | |||||||||||||||||||
Domestic |
24,700 | (3.7 | ) | 50,000 | (4.2 | ) | ||||||||||||||||||
Overseas |
144,800 | 0.6 | 293,000 | 0.9 | ||||||||||||||||||||
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 | ) | ||||||||||||||||||
Net income per share (Yen) |
142.59 | 292.13 | ||||||||||||||||||||||
Cash dividend per share (Yen) |
30.00 | (Note 3) | ||||||||||||||||||||||
Notes: | 1. | The table above shows the changes in the percentage ratio of Net sales, Operating income, Income before income taxes, and Net income against the previous year. | |
2. | In computing the dividend for the year ended March 31, 2008, there occurred no
special circumstances. Special circumstances that influenced the calculation of the dividend for the year ended March 31, 2006 were 13.4 billion yen. Meanwhile, special circumstances for the year ended March 31, 2007 were 1.7 billion yen. Excluding these special circumstances, Net income, Net income per share and Dividend payout ratio for the year ended March 31, 2006 and 2007 are as follows; |
For the year ended | For the year ended | |||||||
March 31, 2006 | March 31, 2007 | |||||||
Net income |
27.0 billion yen | 35.3 billion yen | ||||||
Net income per share |
187.73 yen | 245.41 yen | ||||||
Dividend payout ratio |
30.4 | % | 30.2 | % | ||||
3. | Regarding our forecast for dividends, refer to page 6. |
19 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
Yen (millions) | ||||||||||||||||||||||||
For the year ended | For the year ended | For the year ended | ||||||||||||||||||||||
March 31, 2006 | March 31, 2007 | March 31, 2008 | ||||||||||||||||||||||
(Results) | (Results) | (Results) | ||||||||||||||||||||||
(Amount) | (%) | (Amount) | (%) | (Amount) | (%) | |||||||||||||||||||
Japan |
41,600 | 5.6 | 46,860 | 12.6 | 52,193 | 11.4 | ||||||||||||||||||
Europe |
90,504 | 20.3 | 124,020 | 37.0 | 160,360 | 29.3 | ||||||||||||||||||
North America |
47,673 | 23.9 | 51,472 | 8.0 | 56,422 | 9.6 | ||||||||||||||||||
Asia |
16,993 | 4.0 | 19,469 | 14.6 | 22,629 | 16.2 | ||||||||||||||||||
Other regions |
32,305 | 27.9 | 38,112 | 18.0 | 50,973 | 33.7 | ||||||||||||||||||
The Middle East and Africa |
10,921 | 28.7 | 13,064 | 19.6 | 18,687 | 43.0 | ||||||||||||||||||
Central and South America |
10,530 | 58.9 | 12,704 | 20.6 | 16,764 | 32.0 | ||||||||||||||||||
Oceania |
10,854 | 6.9 | 12,344 | 13.7 | 15,522 | 25.7 | ||||||||||||||||||
Total |
229,075 | 17.6 | 279,933 | 22.2 | 342,577 | 22.4 | ||||||||||||||||||
Note: | The table above sets forth Makitas consolidated net sales by geographic area based on the customers location for the years presented. Accordingly, it differs from operating segment information in 15-page. |
Yen | ||||||||||||||||
For the year ended | For the year ended | For the year ended | For the year ending | |||||||||||||
March 31, 2006 | March 31, 2007 | March 31, 2008 | March 31, 2009 | |||||||||||||
(Results) | (Results) | (Results) | (Forecast) | |||||||||||||
Yen/U.S. Dollar |
113.32 | 116.97 | 114.44 | 100 | ||||||||||||
Yen/Euro |
137.83 | 150.02 | 161.59 | 158 | ||||||||||||
For the year ended | ||||
March 31, 2008 | ||||
(Results) | ||||
(%) | ||||
U.S.A. |
7.6 | |||
U.K. |
20.1 | |||
China |
20.4 | |||
Germany |
21.4 | |||
France |
9.9 | |||
Australia |
12.4 | |||
Russia |
41.3 | |||
Brazil |
30.0 | |||
Makita Gulf (UAE)* |
43.6 | |||
20 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |
For the year ended | For the year ended | For the year ended | ||||||||||
March 31, 2006 | March 31, 2007 | March 31, 2008 | ||||||||||
(Results) | (Results) | (Results) | ||||||||||
Domestic |
29.4 | % | 27.4 | % | 22.5 | |||||||
Overseas |
70.6 | % | 72.6 | % | 77.5 | |||||||
Yen (millions) | ||||||||||||||||
For the year ended | For the year ended | For the year ended | For the year ending | |||||||||||||
March 31, 2006 | March 31, 2007 | March 31, 2008 | March 31, 2009 | |||||||||||||
(Results) | (Results) | (Results) | (Forecast) | |||||||||||||
Capital expenditures |
11,383 | 12,980 | 15,036 | 25,000 | ||||||||||||
Depreciation and
amortization |
5,922 | 8,773 | 8,871 | 10,700 | ||||||||||||
R&D cost |
4,826 | 5,460 | 5,922 | 6,500 | ||||||||||||
21 | ||||
English
Translation of KESSAN TANSHIN originally issued
in Japanese language |