-- Explanatory Material of Group Company for the Second uarter of the Fiscal Year Ending March, 9 Makino Milling Machine Co., Ltd October, 8 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Order by destination -- ( mil yen) FY8 Plan (Apr. 8),9 FY8 Plan (Oct. 8),59 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Order by industry -- ( mil yen) 7 6 5 Others Die&Mold Aerospace Production Machinery FY8 Plan(Apr. 8),9 FY8 Plan(Oct. 8),59 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated Monthly order of Makino -- ( mil yen) Others Europe North America Asia 8 Japan 6 5 6 7 8 9 5 6 7 8 (Year) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
( mil yen),,5 Others Europe North America Asia Japan Monthly order of JMTBA -5-, 5 5 6 7 8 9 5 6 7 8 (Year) JMTBA: Japan Machine Tool Builders Association 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated JMTBA Makino (non-consolidated) Order -6- Makino ( mil yen) JMTBA,, 8,6 6, 8 5 6 7 8 9 5 6 7 8 JMTBA: Japan Machine Tool Builders Association (Year) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated JMTBA Makino (non-consolidated) Domestic Order -7- Makino 5 ( mil yen) JMTBA, 8 6 5 6 7 8 9 5 6 7 8 JMTBA: Japan Machine Tool Builders Association (Year) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated JMTBA Makino (non-consolidated) Overseas Order -8- Makino 8 ( mil yen) JMTBA,6 6, 8 5 6 7 8 9 5 6 78 JMTBA: Japan Machine Tool Builders Association (Year) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated uarterly order of Makino -9- ( mil yen) Overseas 5 Domestic FY8Plan(Apr. 8) 98 FY8Plan(Oct. 8),6 5 5 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Non-Consolidated Domestic Order -- 8 ( mil yen) Others Die&Mold Aerospace Production Machinery FY8Plan(Apr. 8) 7 FY8Plan(Oct. 8) 79 6 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Asian subsidiary Order by industry -- (mil S$) 5 Others Die&Mold Aerospace Production Machinery FY8Plan(Apr. 8) 86M FY8Plan(Oct. 8) 99M 5 5 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Asian subsidiary Order by area -- (mil S$) 5 Others India China China India Others FY8Plan(Apr. 8) 55 8M FY8Plan(Oct. 8) 558 66 95M 5 5 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
US subsidiary Order -- (mil US$) 8 Others Die&Mold 5 Aerospace Production Machinery FY8Plan(Apr. 8) 6M FY8Plan(Oct. 8) 5M 9 6 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Europe subsidiary Order -- 6 5 (mil ) Others Die&Mold Aerospace Production Machinery FY8Plan(Apr. 8) 58M FY8Plan(Oct. 8) 5M 5 6 7 8 (FY) 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Definition for industries shown in explanatory note -5- Makino categorizes its market to the following industries according to what purpose the customers use Makino products for; Die & Mold: where Makino products are used to manufacture Die or Mold to shape mainly plastic or die-cast products Production Machinery: where Makino products are used to manufacture component parts for automobiles or various kinds of machines or devices other than aerospace products. Aerospace: where Makino products are used to manufacture component parts of aerospace products. 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Sales and income increase by exchange rate fluctuations (Comparison with the same period of last year) External sales The YTD of FY8 Exchange rate Exchange rate of the same period of last year The influence of exchange rate fluctuations in Sales (Million yen) The influence of exchange rate fluctuations in Operating income USD USD 5M.6 (.6) -8-8 EUR EUR 6M 9.85 (6.9) 9 SGD SGD 7M 8.6 (8.69) 5 Total 96-6- 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Operating Results for the Second uarter of the Fiscal Year Ending March, 9 (Comparison with the same period of last year) -7- (Million yen) H of FY7 H of FY8 Change (From Apr., 7 to Sep., 7) (From Apr., 8 to Sep., 8) Net sales 75,6 9,79 Operating income Ordinary income Net income attributable to owners of the parent (%) 6,57 (.%),8 8,9 5,6 (.8%) (8.9%) (88.%),6 8,8 5, (.8%) (9.6%) (.%),76 6,65,85 (.7%) (7.%) (9.%) Exchange rate, against USD.6.6 Exchange rate, against EUR 6.9 9.85 Exchange rate, against SGD 8.69 8.6 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Sales and income increase by exchange rate fluctuations (Comparison with the forecast of H/ FY8 (as of July, 8)) -8- The YTD of FY8 External sales Exchange rate Exchange rate (Forecast) The influence of exchange rate fluctuations in Sales (Million yen) The influence of exchange rate fluctuations in Operating income USD USD 5M.6 (7.) 7 8 EUR EUR 6M 9.85 (8.5) 85 SGD SGD 7M 8.6 (8.) 67 59 Total,5 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Operating Results for the Second uarter of the Fiscal Year Ending March, 9 (Comparison with the forecast of H/ FY8 (as of July, 8)) -9- (Million yen) H of FY8 (Forecast) (From Apr., 8 to Sep., 8) H of FY8 (Actual) (From Apr., 8 to Sep., 8) Net sales 9, 9,79 Operating income Ordinary income Net income attributable to owners of the parent Change (%),79 (.9%) 8, 8,9 9 (9.%) (8.9%) (.%) 8,7 8,8 (9.7%) (9.6%) (.5%) 6, 6,65 5 (7.%) (7.%) (.%) Exchange rate, against USD 7..6 Exchange rate, against EUR 8.5 9.85 Exchange rate, against SGD 8. 8.6 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
H of FY8 Segments -- (Million yen) Net sales 6,99 5,77 5,5 8, -9,78 9,79 (Sales in foreign currency) (5,7) (7,69) (6,99) Operating income/loss 6,58, 58-5 -,9 8,9 H of FY7 Net sales 9,8,8,68 6,95 -,9 75,6 (Sales in foreign currency) (6,55) (9,9) (8,65) Operating income/loss,9,88-9 -7-67,8 H of FY6 Ⅰ (Japan) Ⅰ (Japan) Ⅰ (Japan) Ⅱ (Asia) Ⅱ (Asia) Ⅱ (Asia) Ⅲ (America) Ⅲ (America) Ⅲ (America) Ⅳ (Europe) Ⅳ (Europe) Ⅳ (Europe) Net sales 5,6,7,58,6-8,6 6,56 (Sales in foreign currency) (85,679) (95,7) (7,6) Eliminations Eliminations Eliminations Consolidated Consolidated Consolidated Operating income/loss,6,7 5 - -9,7 -- 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
H of FY8 Sales amount by destination -- (Million yen) Net sales 9,669 7,95,9 8,7,778 9,79 Ratio.%.8% 6.% 9.%.9% (Million yen) H of FY7 Net sales 6,5 8,6,686 6,9,79 75,6 Ratio.8% 7.7% 8.8% 9.%.% (Million yen) H of FY6 Japan Asia America Europe Others Japan Asia America Europe Japan Asia America Europe Others Others Net sales 7,,,7 5,8 76 6,56 Ratio 6.%.8%.% 8.%.% Consolidated Consolidated Consolidated -- 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Balance Sheets -- Assets (Million yen) Item FY7 (As of Mar., 8) / FY8 (As of Sep., 8) Change Current assets Noncurrent assets Cash and time deposits 5,75 55,88 5, Notes and accounts receivable 5,,98-7,6 Marketable securities 8 Inventories 59, 68,887 9,775 Other current assets 7,9 5,859 -,6 Allowance for doubtful accounts -757-76 Total 67,96 7,558 6,6 Property, plant and equipment 6,855 65,586,7 Intangible assets,55,798 8 Investments and other assets,779 9,9 -,867 Total,85 99,96 -,888 Total assets 68,8 7,85,7 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Liabilities and net assets Current liabilities Noncurrent liabilities Shareholders' equity FY7 / FY8 (As of Mar., 8) (As of Sep., 8) (Million yen) Consolidated Balance Sheets -- Item Change Notes and accounts payable 5,6,7-76 Short-term loans from banks,96 5,66,68 Current portion of long-term debt,56 6,8-5,7 Other current liabilities 9,5 9,8 - Total 77,8 75,8 -,6 Bonds payable 5,, 5, Long-term loans payable,687,67-5 Other noncurrent liabilities,75,6 -,79 Total 8,,688,65 5,86 7,5,6 Total liabilities Common stock,, - Capital surplus 7,7 7,7 - Retained earnings 8,9 86,57 5,5 Treasury stock -6 -,6 -, Total 9,99,7,5 Valuation and translation adjustments,,8 -, Non-controlling interests 796 85 9 Total net assets 5,59 55,5,8 Total liabilities and net assets 68,8 7,85,7 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Consolidated Statements of Cash Flow -- Item FY7 (From Apr., 7 to Sep., 7) (Million yen) FY8 (From Apr., 8 to Sep., 8) I. Cash flows from operating activities: Income (loss) before income taxes,69 9,9 Depreciation and amortization,785,75 (Increase) decrease in notes and accounts receivable, trade 6,6 8,656 (Increase) decrease in inventories -9,56-8,9 Increase (decrease) in notes and accounts payable, trade 76 -,5 Other, net 96 -, Cash flows from operating activities,6 7,9 II. Cash flows from investing activities: Purchase of property, plant and equipment -,59 -,56 Proceeds from sales of property, plant and equipment 6 6 Other, net -9-66 Cash flows from investing activities -,97 -,85 III. Cash flows from financing activities: Increase (decrease) in short-term loans payable, net,95,9 Repayment of finance-lease obligations -66-6 Repayment of long-term loans payable -,98-5,57 Proceeds from issuance of bonds - 5, Payment for purchases of treasury stock - -, Dividends paid by the parent company -879 -,9 Dividends paid to minority shareholders - - Cash flows from financing activities 9,85 IV. Effect of exchange rate changes on cash and cash equivalents 68 7 V. Net increase (decrease) in cash and cash equivalents, 5, VI. Cash and cash equivalents, beginning of period 5,8 9,785 VII. Cash and cash equivalents, end of period 5, 5,998 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Capital investment ( million yen) Capital Investment (Forecast) -5- Consolidated Non-consolidated 8 7 8 86 85 7 5 5 5 FY FY5 FY6 FY7 FY8-9 9 5 FY8 Plan 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Depreciation ( million yen) Depreciation (Forecast) -6-75 Consolidated Non-consolidated 5 7 5 9 5 55 5 7 7 7 7 7 FY FY5 FY6 FY7 FY8-8 FY8 Plan 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Number of employees (Persons) Employees -7-6, Consolidated Non-consolidated,55,79,59,7,79,,,5,57,85,5,7 FY FY5 FY6 FY7 FY8 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Forecast of Consolidated Income Statement -8- H of FY8 (Actual) H of FY8 (Forecast) FY8 (Forecast) (Million yen) (From Apr., 8 to Sep., 8) (From Oct., 8 to Mar., 9) (as of Jul., 8) (From Apr., 8 to Mar., 9) (as of Jul., 8) Net sales 9,79 98,9 9, Operating income Ordinary income Net income attributable to Owners of the parent 8,9 9,7 7,6 (8.9%) (9.6%) (9.%) 8,8 9,66 8, (9.6%) (9.6%) (9.6%) 6,65 8,85,9 (7.%) (8.%) (7.8%) Exchange rate, against USD.6 5. 7.5 Exchange rate, against EUR 9.85 7. 8.5 Exchange rate, against SGD 8.6 78. 8. 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
-9- Reference Materials 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Net Sales and Operating Income (by Segment) -- Japan ( million yen) 8 6 8 Net Sales Operating income 95 5 98 69 6 8 6 9 - of FY - of FY5 - of FY6 - of FY7 - of FY8 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Net Sales and Operating Income (by Segment) -- Asia ( million yen) 5 5 Net sales Operationg income 5 68 7 7 - of FY - of FY5 - of FY6 - of FY7 - of FY8 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Net Sales and Operating Income (by Segment) -- America ( million yen) 5 Net sales Operating income 5 6 5 6 6 5 5 5 - - of FY - of FY5 - of FY6 - of FY7 - of FY8-5 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Net Sales and Operating Income (by Segment) -- Europe ( million yen) Net sales Operationg income 9 8 5 6 6 69 6 - -5-5 -7 - of FY - of FY5 - of FY6 - of FY7 - of FY8-8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -- Total assets ( million yen),,,5,,76,68,78,, *for Reference Net Sales FY FY5 FY6 FY7 FY8 ( million yen),95,69,56,85 97 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -5- Cash and time deposits + securities ( million yen) 75 5 5 57 5 55 5 *for Reference Net Sales FY FY5 FY6 FY7 FY8 ( million yen),95,69,56,85 97 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -6- Notes and accounts receivable, trade ( million yen) 75 Turnover of accounts receivable (month) 8. 6 5 58 86 5 5 6.. 5. FY FY5 FY6 FY7 FY8. *for Reference Net Sales ( million yen),95,69,56,85 97 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -7- Inventories ( million yen) 9 Inventory turnover (month) 8. 6 57 5 5 59 688 6... *for Reference Net Sales FY FY5 FY6 FY7 FY8 ( million yen),95,69,56,85 97. 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -8- Notes and accounts payable, trade ( million yen) 5 7 5 7 *for Reference Net Sales FY FY5 FY6 FY7 FY8 ( million yen),95,69,56,85 97 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Changes in Major Items in Consolidated Balance Sheets -9- Interest-bearing debt ( million yen) 8 6 6 58 58 8 *for Reference Net Sales FY FY5 FY6 FY7 FY8 ( million yen),95,69,56,85 97 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved
Note Forward-looking statements contained in this explanatory material, including results forecasts, are based on information available at the time of disclosure and contain potential risks and uncertainties. Therefore, please note that actual results may materially differ from the forecasts written in this material because of various factors. Significant factors that could have an impact on actual results include, but are not limited to, economic conditions and social developments surrounding the Company, as well as changes in relative competitiveness due to trends in demand for the products and services provided by the Company. 8.. Copyright @ 5 Makino Milling Machine Co.,Ltd. All Rights Reserved