MIRA INFORM REPORT

 

 

Report Date :

20.07.2013

 

IDENTIFICATION DETAILS

 

Name :

AMADA CO., LTD.

 

 

Registered Office :

200, Ishida Isehara-Shi, 259-1196

 

 

Country :

Japan

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.05.1948

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the manufacture, sale, leasing, repair and maintenance of plate products and press products, as well as the research and development of plate-related software.

 

 

No. of Employees :

7,678

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

With Financials

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Status :

Good

Payment Behaviour :

Regular

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Japan

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

JAPAN - ECONOMIC OVERVIEW

 

In the years following World War II, government-industry cooperation, a strong work ethic, mastery of high technology, and a comparatively small defense allocation (1% of GDP) helped Japan develop a technologically advanced economy. Two notable characteristics of the post-war economy were the close interlocking structures of manufacturers, suppliers, and distributors, known as keiretsu, and the guarantee of lifetime employment for a substantial portion of the urban labor force. Both features are now eroding under the dual pressures of global competition and domestic demographic change. Japan's industrial sector is heavily dependent on imported raw materials and fuels. A small agricultural sector is highly subsidized and protected, with crop yields among the highest in the world. While self-sufficient in rice production, Japan imports about 60% of its food on a caloric basis. For three decades, overall real economic growth had been spectacular - a 10% average in the 1960s, a 5% average in the 1970s, and a 4% average in the 1980s. Growth slowed markedly in the 1990s, averaging just 1.7%, largely because of the after effects of inefficient investment and an asset price bubble in the late 1980s that required a protracted period of time for firms to reduce excess debt, capital, and labor. Modest economic growth continued after 2000, but the economy has fallen into recession three times since 2008. A sharp downturn in business investment and global demand for Japan's exports in late 2008 pushed Japan into recession. Government stimulus spending helped the economy recover in late 2009 and 2010, but the economy contracted again in 2011 as the massive 9.0 magnitude earthquake and the ensuing tsunami in March disrupted manufacturing. The economy has largely recovered in the two years since the disaster, but reconstruction in the Tohoku region has been uneven. Newly-elected Prime Minister Shinzo ABE has declared the economy his government's top priority; he has pledged to reconsider his predecessor's plan to permanently close nuclear power plants and is pursuing an economic revitalization agenda of fiscal stimulus and regulatory reform and has said he will press the Bank of Japan to loosen monetary policy. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, Japan in 2012 stood as the fourth-largest economy in the world after second-place China, which surpassed Japan in 2001, and third-place India, which edged out Japan in 2012. The new government will continue a longstanding debate on restructuring the economy and reining in Japan's huge government debt, which exceeds 200% of GDP. Persistent deflation, reliance on exports to drive growth, and an aging and shrinking population are other major long-term challenges for the economy.

Source : CIA

 


Company name an d address

 

 

 

AMADA CO., LTD.

                       

 

200, Ishida

Isehara-Shi, 259-1196

Japan

 

 

Tel:

81-46-3961111

Fax:

81 (463) 94-9781

 

www.amada.co.jp

 

Employees:

7,678

Company Type:

Public Parent

Corporate Family:

64 Companies

Traded:

Tokyo Stock Exchange:

6113

Incorporation Date:

01-May-1948

Auditor:

Deloitte Touche Tohmatsu LLC

Financials in:

(USD) In Millions

Fiscal Year End:

31-Mar-2013

Reporting Currency:

Japanese Yen

Annual Sales:

2,290.2  1

Net Income:

49.7

Total Assets:

5,265.8  2

Market Value:

2,757.9

 

(05-Jul-2013)

    

 

Business Description        

 

 

AMADA CO., LTD. is a manufacturing company which is engaged in the manufacture, sale, leasing, repair and maintenance of plate products and press products, as well as the research and development of plate-related software. This segment’s major products include laser machines, numerical control turret punch press (NCT), punch and laser combined processing machines, press brakes, bending robots, shirring, plate processing system line, factory automation (FA) computers and software, among others. The Metal Machine Tool segment is engaged in the manufacture and sale of cutting machine tools. The major products of this segment include sawing machines, shaped steel cutting machines, drilling machines, cutting blades, lathes and grinding machines. The Others segment is engaged in the leasing of real estate and the operation of golf courses. On March 28, 2013, the Company acquired 90.01% stake in MIYACHI CORP. For the fiscal year ended 31 March 2013, AMADA CO., LTD. revenues increased 2% to Y190.02B. Net income applicable to common stockholders decreased 11% to Y4.13B. Revenues reflect Metal processing Machine segment increase of 4% to Y149.83B. Net income was offset by Metal processing Machine segment income decrease of 43% to Y3.4B, Metal worked Machine segment income decrease of 56% to Y1.24B.

 

 

Industry          

 

Industry

Miscellaneous Capital Goods

ANZSIC 2006:

2463 - Machine Tool and Parts Manufacturing

NACE 2002:

2942 - Manufacture of other metalworking machine tools

NAICS 2002:

333512 - Machine Tool (Metal Cutting Types) Manufacturing

UK SIC 2003:

2942 - Manufacture of other metalworking machine tools

UK SIC 2007:

2841 - Manufacture of metal forming machinery

US SIC 1987:

3541 - Machine Tools, Metal Cutting Types

 

 

 

Key Executives     

Name

Title

Mitsuo Okamoto

President, Chief Executive Officer, Representative Director

Tsutomu Isobe

Senior Managing Executive Officer, Chief Director of Business Administration, Chief Director of Finance, Director

Nobuyuki Jimbo

Executive Officer, Chief Director of Domestic Sales

Atsushige Abe

Managing Executive Officer, Director of General Affairs & Human Resources, Director

Yukihiro Fukui

Corporate Officer

 

 

Significant Developments

           

Topic

#*

Most Recent Headline

Date

Mergers & Acquisitions

1

Amada Co Ltd Announces Result of Takeover Bid for Shares in MIYACHI CORP

22-Mar-2013

Negative Earnings Pre-Announcement

1

Amada Co Ltd Lowers Consolidated Mid-year and Full-year Outlook for FY 2013; Decides Mid-term Dividend Payment and Lowers Year-end Dividend Forecast for FY 2013

20-Oct-2012

 

 * number of significant developments within the last 12 months

 

 

 

 News

 

Title

Date

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (250 Words)

18-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (250 Words)

17-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (248 Words)

16-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (248 Words)

15-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (249 Words)

12-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (250 Words)

11-Jul-2013

 

 

Financial Summary

 

As of 31-Mar-2013 

Key Ratios

Company

Industry

Current Ratio (MRQ)

3.40

3.16

Quick Ratio (MRQ)

2.46

1.74

Debt to Equity (MRQ)

0.06

0.29

Sales 5 Year Growth

-7.74

6.76

Net Profit Margin (TTM) %

2.26

8.43

Return on Assets (TTM) %

0.89

7.34

Return on Equity (TTM) %

1.10

12.34

 

 

Stock Snapshot  

 

Traded: Tokyo Stock Exchange: 6113

 

As of 5-Jul-2013

   Financials in: JPY

Recent Price

696.00

 

EPS

15.14

52 Week High

897.00

 

Price/Sales

1.45

52 Week Low

332.00

 

Dividend Rate

12.00

Avg. Volume (mil)

4.33

 

Price/Earnings

58.20

Market Value (mil)

275,965.50

 

Price/Book

0.70

 

 

 

Beta

1.29

 

Price % Change

Rel S&P 500%

4 Week

5.45%

-6.22%

13 Week

9.61%

-1.67%

52 Week

50.00%

-2.02%

Year to Date

25.41%

-9.28%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = JPY 82.97047
2 - Balance Sheet Item Exchange Rate: USD 1 = JPY 94.08855

 

 

Corporate Overview

 

Location
200, Ishida
Isehara-Shi, 259-1196
Japan

 

Tel:

81-46-3961111

Fax:

81 (463) 94-9781

 

www.amada.co.jp

Quote Symbol - Exchange

6113 - Tokyo Stock Exchange

Sales JPY(mil):

190,018.0

Assets JPY(mil):

495,449.0

Employees:

7,678

Fiscal Year End:

31-Mar-2013

 

Industry:

Miscellaneous Capital Goods

Incorporation Date:

01-May-1948

Company Type:

Public Parent

Quoted Status:

Quoted

 

President, Chief Executive Officer, Representative Director:

Mitsuo Okamoto

 

Industry Codes

 

ANZSIC 2006 Codes:

2463

-

Machine Tool and Parts Manufacturing

5420

-

Software Publishing

9113

-

Sports and Physical Recreation Venues, Grounds and Facilities Operation

6712

-

Non-Residential Property Operators

 

NACE 2002 Codes:

2942

-

Manufacture of other metalworking machine tools

7020

-

Letting of own property

9261

-

Operation of sports arenas and stadiums

7221

-

Publishing of software

 

NAICS 2002 Codes:

333512

-

Machine Tool (Metal Cutting Types) Manufacturing

713910

-

Golf Courses and Country Clubs

333513

-

Machine Tool (Metal Forming Types) Manufacturing

511210

-

Software Publishers

531120

-

Lessors of Nonresidential Buildings (except Miniwarehouses)

 

US SIC 1987:

3541

-

Machine Tools, Metal Cutting Types

7992

-

Public Golf Courses

3542

-

Machine Tools, Metal Forming Types

7372

-

Prepackaged Software

6512

-

Operators of Nonresidential Buildings

 

UK SIC 2003:

2942

-

Manufacture of other metalworking machine tools

70209

-

Other letting of own property

92619

-

Operation of other sports arenas and stadiums not elsewhere classified

7221

-

Publishing of software

 

UK SIC 2007:

2841

-

Manufacture of metal forming machinery

5829

-

Other software publishing

9311

-

Operation of sports facilities

68209

-

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

Business Descriptions

 

AMADA CO., LTD. is a manufacturing company which is engaged in the manufacture, sale, leasing, repair and maintenance of plate products and press products, as well as the research and development of plate-related software. This segment’s major products include laser machines, numerical control turret punch press (NCT), punch and laser combined processing machines, press brakes, bending robots, shirring, plate processing system line, factory automation (FA) computers and software, among others. The Metal Machine Tool segment is engaged in the manufacture and sale of cutting machine tools. The major products of this segment include sawing machines, shaped steel cutting machines, drilling machines, cutting blades, lathes and grinding machines. The Others segment is engaged in the leasing of real estate and the operation of golf courses. On March 28, 2013, the Company acquired 90.01% stake in MIYACHI CORP. For the fiscal year ended 31 March 2013, AMADA CO., LTD. revenues increased 2% to Y190.02B. Net income applicable to common stockholders decreased 11% to Y4.13B. Revenues reflect Metal processing Machine segment increase of 4% to Y149.83B. Net income was offset by Metal processing Machine segment income decrease of 43% to Y3.4B, Metal worked Machine segment income decrease of 56% to Y1.24B.

More Business Descriptions

Manufacture of metalworking machinery including bandsaws, structural steel cutting machines and drilling machines; CAD and CAM systems; computers for FA application; CNC turret punch presses; corner shearing machines; press brakes; sheet metal bending robots; laser cutting machines, punch and laser combination machines

Metalworking Machines & Bandsaws Mfr

Other Industrial Machinery Manufacturing

Financial Data

Financials in:

JPY(mil)

 

Revenue:

190,018.0

Net Income:

4,127.0

Assets:

495,449.0

Long Term Debt:

3,941.0

 

Total Liabilities:

113,162.0

 

Working Capital:

147.7

 

 

 

Date of Financial Data:

31-Mar-2013

 

1 Year Growth

2.4%

-11.1%

5.5%

 

Market Data

 

Quote Symbol:

6113

Exchange:

Tokyo Stock Exchange

Currency:

JPY

Stock Price:

696.0

Stock Price Date:

07-05-2013

52 Week Price Change %:

50.0

Market Value (mil):

275,965,504.0

 

SEDOL:

6022105

ISIN:

JP3122800000

 

Equity and Dept Distribution:

As of 4/00, Company merged with Amada Metrecs.Fins. from FY'00 reflect combination of both companies. FY'00:all shares'#=FY'01 pro forma. 94-02 WAS were estimated. FY'08 1Q&3Q WAS & DWAS estimated and WAS used as O/S.

 

Subsidiaries

Company

Percentage Owned

Country

Amada Machine Tools Co Ltd

100%

JAPAN

Amada GmbH

100%

GERMANY

Amada International Industry & Trading (Shanghai) Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

Amada International Trading (Shenzhen) Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

Amada Singapore (1989) Pte Ltd

100%

SINGAPORE

Amada Europe SA

100%

FRANCE

Amada SA

 

FRANCE

Amada Machine Tools Europe GmbH

100%

GERMANY

Nicotec Co

100%

JAPAN

Amada Lease Co Ltd

100%

JAPAN

Amada Butsuryu Co Ltd

100%

JAPAN

Amada America Inc

100%

USA

Amada Austria GmbH

100%

AUSTRIA

Amada Italia Srl

100%

ITALY

Amada Taiwan Inc

100%

TAIWAN

Amada Hong Kong Co Ltd

100%

HONG KONG SAR

Beijing Amada Machine & Tooling Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

Amada Lianyungang Machinery Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

Amada (Shanghai) Machine Tech Co., Ltd.

100%

PEOPLE'S REPUBLIC OF CHINA

Amada (Thailand) Co Ltd

100%

THAILAND

Amada (Malaysia) Sdn Bhd

100%

MALAYSIA

Amada (India) Pvt Ltd

100%

INDIA

AmadaSoft (India) Pvt Ltd

100%

INDIA

Amada Oceania Pty Ltd

100%

AUSTRALIA

Amada North America Inc

100%

USA

Amada Tool America Inc

100%

USA

Amada Outillage SA

100%

FRANCE

Amada Lianyungang Machine Tool Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

Amada Engineering Co Ltd

100%

JAPAN

Amada de Mexico S de RL de CV

100%

MEXICO

Amada Türkiye Makina Tecnoloji San ve Tic Ltd Sti

100%

TURKEY

Amada Soft Service Co Ltd

100%

JAPAN

Amada Ailink Service Co Ltd

100%

JAPAN

Amada Canada Ltd

100%

CANADA

Amada Sweden AB

100%

SWEDEN

Amada OOO

100%

RUSSIA

Amada United Kingdom Ltd

100%

UK

 

 

Shareholders

 

 

Major Shareholders

Japan Trustee Services Bank Ltd (15.2%); Master Trust Bank of Japan (6.2%)

 

 

Key Corporate Relationships

Auditor:

Deloitte Touche Tohmatsu LLC

 

Auditor:

Deloitte Touche Tohmatsu, Deloitte Touche Tohmatsu LLC

 

 

 

 

 

 

 

 

Corporate Family

           

Corporate Structure News:


Total Corporate Family Members: 64

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

AMADA CO., LTD.

Parent

Isehara-Shi

Japan

Miscellaneous Capital Goods

2,290.2

7,678

Amada Franchise Center Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Business Services

 

1,652

Miyachi Corporation

Subsidiary

Tokyo

Japan

Construction and Agriculture Machinery

259.3

970

Recently acquired (previously owned by MIYACHI CORPORATION).See corporate structure news on AMADA CO., LTD. for details

Miyachi Unitek Corp

Subsidiary

Monrovia, CA

United States

Construction and Agriculture Machinery

117.5

350

Miyachi Europe GmbH

Subsidiary

Puchheim, Bayern

Germany

Miscellaneous Capital Goods

24.0

60

Miyachi Europe B.V.

Subsidiary

Helmond, Noord-Brabant

Netherlands

Miscellaneous Capital Goods

24.5

50

Miyachi Technos (Shanghai) Co., Ltd.

Subsidiary

Shanghai, Shanghai

China

Construction and Agriculture Machinery

2.2

26

Amada Co., Ltd. Overseas Division

Division

Isehara, Kanagawa

Japan

Retail (Catalog and Mail Order)

 

800

Amada North America, Inc.

Subsidiary

Buena Park, CA

United States

Miscellaneous Capital Goods

 

310

Amada SA

Subsidiary

Tremblay en France

France

Miscellaneous Capital Goods

108.9

216

Amada Tool Technica Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Miscellaneous Capital Goods

 

200

Amada United Kingdom Ltd.

Subsidiary

Kidderminster

United Kingdom

Miscellaneous Capital Goods

78.2

160

Nicotec Co., Ltd.

Subsidiary

Tokyo

Japan

Appliance and Tool

 

150

Amada Austria GmbH

Subsidiary

Ternitz

Austria

Appliance and Tool

29.6

120

AMADA (INDIA) PVT. LTD.

Subsidiary

Mumbai

India

Miscellaneous Capital Goods

 

105

Ab LKI Kaldman Oy

Subsidiary

Bennas

Finland

Miscellaneous Capital Goods

 

100

Amada Korea Co., Ltd.

Subsidiary

Incheon

Korea, Republic of

Appliance and Tool

 

80

Amada Taiwan, Inc.

Subsidiary

Taoyuan, Hsien

Taiwan

Miscellaneous Capital Goods

 

80

Amada International Industry & Trading (Shanghai) Co., Ltd.

Subsidiary

Shanghai

China

Miscellaneous Capital Goods

 

70

Amada Machine Tools Europe GmbH

Subsidiary

Haan

Germany

Miscellaneous Capital Goods

 

70

Amada Tool America, Inc.

Subsidiary

Batavia, NY

United States

Appliance and Tool

 

60

Amada (Thailand) Co., Ltd.

Subsidiary

Bangkok, Samutprakam

Thailand

Miscellaneous Capital Goods

 

59

Amada Butsuryu Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Miscellaneous Capital Goods

 

50

Amada Cutting Technologies, Inc.

Subsidiary

Rolling Meadows, IL

United States

Miscellaneous Capital Goods

 

45

Crea S.r.l.

Subsidiary

Santena, Torino

Italy

Miscellaneous Capital Goods

 

40

Amada Canada Ltd.

Subsidiary

Granby, QC

Canada

Appliance and Tool

21.7

30

Amada Maquinaria Sl

Subsidiary

Cornella De Llobregat, Barcelona

Spain

Miscellaneous Capital Goods

2.4

24

Amada Sweden AB

Subsidiary

Alingsas

Sweden

Miscellaneous Capital Goods

12.6

23

Amada Techni-Scia S.a.r.l.

Subsidiary

Roissy-en-France, Cedex

France

Miscellaneous Fabricated Products

 

19

Amada Machine Tools America, Inc.

Subsidiary

Schaumburg, IL

United States

Miscellaneous Capital Goods

 

18

Amada Machine Tools America

Branch

La Mirada, CA

United States

Miscellaneous Capital Goods

5.2

20

Amada Engineering

Branch

La Mirada, CA

United States

Construction - Supplies and Fixtures

1.9

10

Amada Co., Ltd.

Branch

Sapporo, Higashi Ku

Japan

Miscellaneous Capital Goods

 

16

Amada Laser America Inc.

Subsidiary

Covington, GA

United States

Business Services

 

13

Amada Singapore (1989) Pte. Ltd.

Subsidiary

Singapore

Singapore

Miscellaneous Capital Goods

 

12

Amada Lease Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Rental and Leasing

 

12

Amada Vietnam Co., Ltd.

Subsidiary

Hanoi

Viet Nam

Miscellaneous Capital Goods

 

10

Amada do Brasil Ltda.

Subsidiary

Sao Paulo, SP

Brazil

Miscellaneous Capital Goods

 

7

Amada Hong Kong Co., Ltd.

Subsidiary

Kowloon

Hong Kong

Miscellaneous Capital Goods

 

6

Amada Oceania Pty. Ltd.

Subsidiary

Bella Vista, NSW

Australia

Miscellaneous Capital Goods

 

6

Amada (Malaysia) Sdn. Bhd.

Subsidiary

Shah Alam, Selangor

Malaysia

Miscellaneous Capital Goods

8.6

 

Amada Shanghai Punch & Shear Co., Ltd.

Subsidiary

Shanghai

China

Miscellaneous Capital Goods

 

 

Beijing Amada Machine & Tooling Co., Ltd.

Subsidiary

Beijing

China

Appliance and Tool

 

 

Amada Machine Tools Mfg Co., Ltd.

Subsidiary

Komaki, Aichi

Japan

Miscellaneous Capital Goods

 

 

Amada Machine Tools Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Miscellaneous Capital Goods

 

 

Amada Soft Service Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Software and Programming

 

 

Amada Lianyungang Machinery Co., Ltd.

Subsidiary

Lianyungang, Jiangsu

China

Miscellaneous Capital Goods

 

 

AMADA MACHINE TOOLS (THAILAND) CO., LTD.

Subsidiary

Chon Buri

Thailand

Miscellaneous Capital Goods

 

 

Amada Toyo Co., Ltd.

Subsidiary

Yatomi, Aichi

Japan

Miscellaneous Capital Goods

 

 

Amada Engineering Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Miscellaneous Capital Goods

 

 

O.I.J. INC.

Subsidiary

Isehara, Kanagawa

Japan

Restaurants

 

 

AMADA SOFT (INDIA) PVT.LTD.

Subsidiary

Chennai

India

Software and Programming

 

 

Amada Turkiye Makina Teknoloji Sanayi Ve Ticaret Ltd.

Subsidiary

Istanbul

Turkey

Miscellaneous Capital Goods

 

 

Amada Co., Ltd. - Ono Plant

Facility

Ono, Hyogo

Japan

Appliance and Tool

 

 

Amada International Trading (Shenzhen) Co., Ltd

Subsidiary

Shenzhen

China

Miscellaneous Capital Goods

 

 

AMADA TOOL PRECISION CO., LTD.

Subsidiary

Isehara, Kanagawa

Japan

Miscellaneous Capital Goods

 

 

AMADA DOCUMECH CO., LTD.

Subsidiary

Isehara, Kanagawa

Japan

Business Services

 

 

AMADA PLANTECH CO., LTD.

Subsidiary

Isehara, Kanagawa

Japan

Personal Services

 

 

AMADA ASIA PTE LTD.

Subsidiary

Singapore

Singapore

Miscellaneous Capital Goods

 

 

Amada Europe Software Center, S.A.S

Subsidiary

Tremblay-les-Gonesse

France

Software and Programming

 

 

Amada De Mexico, S. de R.L. de C.V.

Subsidiary

Garza Garcia, Nuevo Leon

Mexico

Miscellaneous Capital Goods

 

 

Amada Lianyungang Machine Tool Co., Ltd

Subsidiary

Lianyungang, Jiangsu

China

Miscellaneous Capital Goods

 

 

AMADA SHANGHAI MACHINE TECH CO., LTD.

Subsidiary

Shanghai

China

Miscellaneous Capital Goods

 

 

Amada Ailink Service Co., Ltd.

Subsidiary

Isehara, Kanagawa

Japan

Business Services

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Atsushige Abe

 

Managing Executive Officer, Director of General Affairs & Human Resources, Director

Director/Board Member

Biography:

Mr. Atsushige Abe has been serving as Managing Executive Officer, Director of General Affairs & Human Resources and Director in AMADA CO., LTD. since June 2012. He joined the Company in April 2000. He used to serve as Manager of General Affairs and Human Resources.

Age: 51

Tsutomu Isobe

 

Senior Managing Executive Officer, Chief Director of Business Administration, Chief Director of Finance, Director

Director/Board Member

 

Biography:

Mr. Tsutomu Isobe has been serving as Senior Managing Executive Officer, Chief Director of Business Administration, Chief Director of Finance and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in April 2000 and used to serve as Executive Officer, Managing Executive Officer and Chief Director of Business Planning.

Age: 52

Katsuhide Ito

 

Executive Officer, Chief Director of Sheet Metal Development, Manager of Software Development Division, Director

Director/Board Member

 

Mitsuo Okamoto

 

President, Chief Executive Officer, Representative Director

Director/Board Member

 

Biography:

Mr. Mitsuo Okamoto has been serving as President, Chief Executive Officer and Representative Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in August 1972. His previous titles include Chief Director of Engineering Business and Chief Senior Director of Marketing. He used to join a company that merged with AMADA CO., LTD. in October 2003.

Age: 69

Kotaro Shibata

 

Managing Executive Officer, Chairman of Subsidiary, Director

Director/Board Member

 

Biography:

Mr. Kotaro Shibata has been serving as Managing Executive Officer and Director in AMADA CO., LTD., as well as Chairman of the Board in a subsidiary, since April 1, 2013. He joined the Company in January 1980 and used to serve as Executive Officer, Deputy Chief Director of Engineering Business, Director of Punching Business, Deputy Chief Senior Director of Marketing and Senior Manager of Solution Marketing.

Age: 60

Takaya Shigeta

 

Executive Officer, Deputy Chief Finance, Director of Fund, Director

Director/Board Member

 

Biography:

Mr. Takaya Shigeta has been serving as Executive Officer, Deputy Chief Finance, Director of Fund and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in March 1974 and used to serve as Director of Finance.

Age: 61

Chikahiro Sueoka

 

Board Member

Director/Board Member

 

Toshio Takagi

 

Senior Managing Executive Officer, CEO of Amada North America Office, Director

Director/Board Member

 

Biography:

Mr. Toshio Takagi has been serving as Senior Managing Executive Officer, CEO of Amada North America Office and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in April 1977 and used to serve as Chief Director of Marketing Business and Chief Director of Overseas Business. He has working experience in another company that merged with AMADA CO., LTD.

Age: 60

Yoshihiro Yamashita

 

Board Member

Director/Board Member

 

Executives

 

Name

Title

Function

Mitsuo Okamoto

 

President, Chief Executive Officer, Representative Director

Chief Executive Officer

Biography:

Mr. Mitsuo Okamoto has been serving as President, Chief Executive Officer and Representative Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in August 1972. His previous titles include Chief Director of Engineering Business and Chief Senior Director of Marketing. He used to join a company that merged with AMADA CO., LTD. in October 2003.

Age: 69

Atsushige Abe

 

Managing Executive Officer, Director of General Affairs & Human Resources, Director

Division Head Executive

 

Biography:

Mr. Atsushige Abe has been serving as Managing Executive Officer, Director of General Affairs & Human Resources and Director in AMADA CO., LTD. since June 2012. He joined the Company in April 2000. He used to serve as Manager of General Affairs and Human Resources.

Age: 51

Yasuhiro Endo

 

Senior Executive Officer, Chief Director of Sheet-Metal Manufacturing, President of Subsidiary

Division Head Executive

 

Tsutomu Isobe

 

Senior Managing Executive Officer, Chief Director of Business Administration, Chief Director of Finance, Director

Division Head Executive

 

Biography:

Mr. Tsutomu Isobe has been serving as Senior Managing Executive Officer, Chief Director of Business Administration, Chief Director of Finance and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in April 2000 and used to serve as Executive Officer, Managing Executive Officer and Chief Director of Business Planning.

Age: 52

Katsuhide Ito

 

Executive Officer, Chief Director of Sheet Metal Development, Manager of Software Development Division, Director

Division Head Executive

 

Nobuyuki Jimbo

 

Executive Officer, Chief Director of Domestic Sales

Division Head Executive

 

Masaaki Ohnuki

 

Executive Officer, Chief Director of Engineering Service

Division Head Executive

 

Naoki Orita

 

Executive Officer, Manager of Technology Research Institute

Division Head Executive

 

Biography:

Mr. Naoki Orita has been serving as Executive Officer and Manager of Technology Research Institute in AMADA CO., LTD. since June 26, 2009. He joined the Company in May 1974. His previous titles include Director of Administration and Director of Technology in the Company.

Age: 61

Hidehiko Sakai

 

Senior Executive Officer, Chief Director of Blade Manufacturing

Division Head Executive

 

Masashi Sato

 

Executive Officer, Chief Director of Sheet Metal Solution Sales, Manager of Solution Center Operation Promotion Office

Division Head Executive

 

Kotaro Shibata

 

Managing Executive Officer, Chairman of Subsidiary, Director

Division Head Executive

 

Biography:

Mr. Kotaro Shibata has been serving as Managing Executive Officer and Director in AMADA CO., LTD., as well as Chairman of the Board in a subsidiary, since April 1, 2013. He joined the Company in January 1980 and used to serve as Executive Officer, Deputy Chief Director of Engineering Business, Director of Punching Business, Deputy Chief Senior Director of Marketing and Senior Manager of Solution Marketing.

Age: 60

Takaya Shigeta

 

Executive Officer, Deputy Chief Finance, Director of Fund, Director

Division Head Executive

 

Biography:

Mr. Takaya Shigeta has been serving as Executive Officer, Deputy Chief Finance, Director of Fund and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in March 1974 and used to serve as Director of Finance.

Age: 61

Toshio Takagi

 

Senior Managing Executive Officer, CEO of Amada North America Office, Director

Division Head Executive

 

Biography:

Mr. Toshio Takagi has been serving as Senior Managing Executive Officer, CEO of Amada North America Office and Director in AMADA CO., LTD. since April 1, 2013. He joined the Company in April 1977 and used to serve as Chief Director of Marketing Business and Chief Director of Overseas Business. He has working experience in another company that merged with AMADA CO., LTD.

Age: 60

Kiyoshi Takeo

 

Executive Officer, Manager of ICT Division

Division Head Executive

 

Hiroyuki Takeshita

 

Executive Officer, Manager of Sales Management Division, President of Subsidiary

Division Head Executive

 

Koji Yamamoto

 

Executive Officer, Manager of Business Administration Division, Manager of Strategy Planning Office

Division Head Executive

 

Tomohiro Yano

 

Executive Officer, Deputy Chief Director of Finance, Director of Finance

Division Head Executive

 

Yukihiro Fukui

 

Corporate Officer

Administration Executive

 

Yasuhiro Kawashita

 

Corporate Officer

Administration Executive

 

Toshinori Kurihara

 

Corporate Officer

Administration Executive

 

Ryoichi Hashimoto

 

Corporate Auditor

Accounting Executive

 

Shoichi Nozaki

 

Corporate Auditor

Accounting Executive

 

Masanori Saito

 

Corporate Auditor

Accounting Executive

 

Katsuhiko Yasuda

 

Corporate Auditor

Accounting Executive

 

 

 

Significant Developments

 

Amada Co Ltd Announces Result of Takeover Bid for Shares in MIYACHI CORP

Mar 22, 2013


Amada Co Ltd announced the result of a takeover bid for shares in MIYACHI CORP, which was disclosed on February 12, 2013. Amada has acquired 10,621,366 shares and 232,700 warrants in MIYACHI, for JPY 9,285 million in total, during the period from February 13, 2013 to March 21, 2013. As a result, Amada will hold a 90.01% stake in MIYACHI, up from 0% stake, and MIYACHI will become a subsidiary of Amada, effective March 28, 2013.

Amada Co Ltd Lowers Consolidated Mid-year and Full-year Outlook for FY 2013; Decides Mid-term Dividend Payment and Lowers Year-end Dividend Forecast for FY 2013

Oct 20, 2012


Amada Co Ltd announced that it has lowered its consolidated mid-year outlook for revenue from JPY 97,000 million to JPY 89,500 million, operating profit from JPY 4,000 million to JPY 1,800 million, ordinary profit from JPY 5,000 million to JPY 2,300 million, net profit from JPY 2,500 million to JPY 300 million and earning per share from JPY 6.55 to JPY 0.79, for the fiscal year ending March 2013. In addition, the Company has also lowered its consolidated full-year outlook for revenue from JPY 215,000 million to JPY 193,000 million, operating profit from JPY 17,000 million to JPY 9,200 million, ordinary profit from JPY 19,500 million to JPY 10,500 million, net profit from JPY 12,000 million to JPY 5,000 million and earning per share from JPY 31.43 to JPY 13.10, for the fiscal year ending March 2013 The Company lowered the outlook due to the decreased sales, the impact of the higher yen as well as the impact of the global business downturn. In addition, the Company has decided to pay a JPY 8 per share(JPY 3,054 million in total) mid-term dividend, in line with its latest dividend forecast of JPY 8 per share announced on May 10, 2012, to all the shareholders as a record of September 30, 2012. The dividend will be paid on December 6, 2012. The Company has also lowered its year-end dividend forecast from JPY 8.00 per share to JPY 4.00 per share, for the fiscal year ending March 2013.

 

 

News

 

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (250 Words)

18-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (250 Words)

17-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (248 Words)

16-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (248 Words)

15-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (249 Words)

12-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (250 Words)

11-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (247 Words)

10-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (249 Words)

09-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (248 Words)

08-Jul-2013

Tokyo Stock Exchange: morning price list -1-
Japan Economic Newswire (250 Words)

07-Jul-2013

Tokyo Stock Exchange: closing price list -1-
Japan Economic Newswire (252 Words)

05-Jul-2013

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

2,290.2

2,349.7

1,904.0

1,463.1

2,247.0

Revenue

2,290.2

2,349.7

1,904.0

1,463.1

2,247.0

Total Revenue

2,290.2

2,349.7

1,904.0

1,463.1

2,247.0

 

 

 

 

 

 

    Cost of Revenue

1,393.2

1,386.9

1,154.8

961.6

1,312.3

Cost of Revenue, Total

1,393.2

1,386.9

1,154.8

961.6

1,312.3

Gross Profit

897.0

962.9

749.1

501.4

934.7

 

 

 

 

 

 

    Selling/General/Administrative Expense

427.2

442.2

387.0

340.3

450.9

    Labor & Related Expense

269.2

274.1

222.6

206.0

228.0

Total Selling/General/Administrative Expenses

696.4

716.3

609.6

546.3

678.9

Research & Development

90.3

88.9

73.6

58.7

59.5

    Depreciation

44.4

47.6

45.4

42.2

39.4

    Amortization of Acquisition Costs

13.3

-3.3

-3.1

-3.1

-7.4

Depreciation/Amortization

57.7

44.3

42.3

39.1

31.9

    Litigation

-

-

-

-

0.0

    Impairment-Assets Held for Use

3.4

5.5

2.1

7.3

1.0

    Impairment-Assets Held for Sale

1.0

0.1

2.6

2.2

3.6

    Other Unusual Expense (Income)

6.1

-6.0

4.1

7.1

-14.2

Unusual Expense (Income)

10.5

-0.3

8.9

16.6

-9.6

    Other, Net

10.2

-5.8

-30.2

-42.0

-29.3

Other Operating Expenses, Total

10.2

-5.8

-30.2

-42.0

-29.3

Total Operating Expense

2,258.2

2,230.2

1,858.9

1,580.4

2,043.8

 

 

 

 

 

 

Operating Income

31.9

119.6

45.0

-117.3

203.2

 

 

 

 

 

 

        Interest Expense - Non-Operating

-2.2

-3.2

-3.4

-3.8

-4.8

    Interest Expense, Net Non-Operating

-2.2

-3.2

-3.4

-3.8

-4.8

        Interest Income - Non-Operating

19.3

21.0

21.9

26.3

32.2

        Investment Income - Non-Operating

26.9

-14.4

-5.8

20.7

-50.4

    Interest/Investment Income - Non-Operating

46.2

6.6

16.1

47.0

-18.2

Interest Income (Expense) - Net Non-Operating Total

44.0

3.5

12.7

43.2

-23.0

Gain (Loss) on Sale of Assets

-0.3

-3.2

2.0

3.8

-0.5

    Other Non-Operating Income (Expense)

8.8

9.5

12.2

16.3

6.4

Other, Net

8.8

9.5

12.2

16.3

6.4

Income Before Tax

84.5

129.3

72.0

-54.1

186.1

 

 

 

 

 

 

Total Income Tax

32.7

67.5

38.1

-15.1

96.8

Income After Tax

51.9

61.8

33.9

-38.9

89.3

 

 

 

 

 

 

    Minority Interest

-2.1

-3.0

-

-1.3

-4.7

    Equity In Affiliates

-

-

-2.2

-

-

Net Income Before Extraord Items

49.7

58.8

31.7

-40.2

84.5

Net Income

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

0.0

-

0.0

0.0

-0.1

Total Adjustments to Net Income

0.0

-

0.0

0.0

-0.1

Income Available to Common Excl Extraord Items

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

381.8

381.8

381.9

382.0

383.8

Basic EPS Excl Extraord Items

0.13

0.15

0.08

-0.11

0.22

Basic/Primary EPS Incl Extraord Items

0.13

0.15

0.08

-0.11

0.22

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

49.7

58.8

31.7

-40.2

84.5

Diluted Weighted Average Shares

381.8

381.8

381.9

382.0

383.8

Diluted EPS Excl Extraord Items

0.13

0.15

0.08

-0.11

0.22

Diluted EPS Incl Extraord Items

0.13

0.15

0.08

-0.11

0.22

Dividends per Share - Common Stock Primary Issue

0.14

0.15

0.12

0.11

0.16

Gross Dividends - Common Stock

55.2

58.0

44.6

41.1

60.8

Interest Expense, Supplemental

2.2

3.2

3.4

3.8

4.8

Depreciation, Supplemental

92.3

97.7

89.1

88.8

85.3

Total Special Items

24.1

-0.5

3.8

9.7

-16.6

Normalized Income Before Tax

108.6

128.8

75.8

-44.4

169.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

4.2

1.5

3.6

4.5

-4.7

Inc Tax Ex Impact of Sp Items

36.8

69.0

41.7

-10.6

92.1

Normalized Income After Tax

71.8

59.8

34.1

-33.7

77.4

 

 

 

 

 

 

Normalized Inc. Avail to Com.

69.6

56.8

31.9

-35.0

72.6

 

 

 

 

 

 

Basic Normalized EPS

0.18

0.15

0.08

-0.09

0.19

Diluted Normalized EPS

0.18

0.15

0.08

-0.09

0.19

Amort of Acquisition Costs, Supplemental

13.3

-3.3

-3.1

-3.1

-7.4

Research & Development Exp, Supplemental

90.3

88.9

73.6

58.7

59.5

Reported Operating Profit

55.7

115.9

50.8

-103.9

186.1

Reported Ordinary Profit

109.4

132.2

78.9

-47.5

174.7

Normalized EBIT

42.4

119.2

53.9

-100.7

193.6

Normalized EBITDA

148.0

213.5

140.0

-15.0

271.5

    Current Tax - Total

35.8

28.7

-

-

-

Current Tax - Total

35.8

28.7

-

-

-

    Deferred Tax - Total

-3.2

39.6

-

-

-

Deferred Tax - Total

-3.2

39.6

-

-

-

Income Tax - Total

32.7

68.3

-

-

-

Interest Cost - Domestic

10.4

12.2

11.1

10.0

8.2

Service Cost - Domestic

19.3

17.6

14.8

20.3

11.5

Prior Service Cost - Domestic

-13.8

-14.4

-12.8

-11.3

-10.5

Expected Return on Assets - Domestic

-8.3

-8.1

-7.2

-5.5

-5.8

Actuarial Gains and Losses - Domestic

8.5

17.1

19.8

20.8

11.1

Domestic Pension Plan Expense

16.2

24.3

25.5

34.2

14.5

Total Pension Expense

16.2

24.3

25.5

34.2

14.5

Discount Rate - Domestic

2.00%

2.00%

2.50%

2.50%

2.50%

Expected Rate of Return - Domestic

2.50%

2.50%

2.50%

2.50%

2.50%

Total Plan Interest Cost

10.4

12.2

11.1

10.0

8.2

Total Plan Service Cost

19.3

17.6

14.8

20.3

11.5

Total Plan Expected Return

-8.3

-8.1

-7.2

-5.5

-5.8

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

613.4

702.0

806.2

712.9

592.7

    Short Term Investments

207.5

352.2

321.8

310.1

233.4

Cash and Short Term Investments

820.9

1,054.2

1,128.0

1,023.0

826.0

        Accounts Receivable - Trade, Gross

1,268.3

1,326.0

1,209.2

1,065.2

1,046.6

        Provision for Doubtful Accounts

-22.1

-28.5

-27.8

-32.1

-24.5

    Trade Accounts Receivable - Net

1,246.2

1,297.5

1,181.4

1,033.1

1,022.2

Total Receivables, Net

1,246.2

1,297.5

1,181.4

1,033.1

1,022.2

    Inventories - Finished Goods

639.1

594.8

437.5

447.1

598.1

    Inventories - Work In Progress

80.1

75.4

73.3

50.7

37.9

    Inventories - Raw Materials

169.5

179.1

121.4

104.3

128.7

Total Inventory

888.8

849.3

632.2

602.2

764.7

    Deferred Income Tax - Current Asset

59.3

56.9

49.1

35.7

50.3

    Other Current Assets

184.3

202.1

188.8

178.8

208.2

Other Current Assets, Total

243.7

259.0

237.9

214.5

258.4

Total Current Assets

3,199.5

3,460.0

3,179.5

2,872.8

2,871.3

 

 

 

 

 

 

        Buildings

1,367.6

1,454.8

1,342.2

1,202.9

1,067.1

        Land/Improvements

402.1

440.2

433.0

382.0

356.2

        Machinery/Equipment

562.0

551.3

526.4

491.2

455.9

        Construction in Progress

52.3

28.5

74.0

29.4

34.8

        Leases

178.9

218.4

232.3

218.3

237.4

        Other Property/Plant/Equipment

10.5

13.4

14.8

15.0

10.4

    Property/Plant/Equipment - Gross

2,573.5

2,706.5

2,622.6

2,338.8

2,161.8

    Accumulated Depreciation

-1,314.8

-1,376.8

-1,343.8

-1,197.4

-1,111.2

Property/Plant/Equipment - Net

1,258.8

1,329.8

1,278.8

1,141.4

1,050.6

Goodwill, Net

35.9

42.3

45.1

38.9

29.1

Intangibles, Net

38.6

35.3

38.9

43.3

43.9

    LT Investment - Affiliate Companies

34.7

34.6

43.4

37.0

-

    LT Investments - Other

507.2

536.7

572.6

599.9

597.6

Long Term Investments

541.9

571.3

616.0

636.9

597.6

Note Receivable - Long Term

1.2

1.4

1.8

3.1

3.1

    Deferred Income Tax - Long Term Asset

88.2

120.1

173.5

168.4

138.7

    Other Long Term Assets

101.7

142.7

129.6

105.5

124.8

Other Long Term Assets, Total

189.9

262.8

303.1

273.9

263.5

Total Assets

5,265.8

5,702.9

5,463.1

5,010.4

4,859.2

 

 

 

 

 

 

Accounts Payable

183.3

173.3

148.4

97.8

172.9

Accrued Expenses

28.7

32.1

24.0

17.7

22.3

Notes Payable/Short Term Debt

192.8

116.8

64.4

111.0

47.4

Current Portion - Long Term Debt/Capital Leases

5.4

5.3

20.9

15.3

6.2

    Income Taxes Payable

29.8

17.8

18.4

8.3

9.6

    Deferred Income Tax - Current Liability

1.6

0.0

0.0

0.0

0.0

    Other Current Liabilities

498.9

586.1

373.9

328.7

382.4

Other Current liabilities, Total

530.4

603.9

392.3

337.0

392.0

Total Current Liabilities

940.6

931.3

650.0

578.8

640.7

 

 

 

 

 

 

    Long Term Debt

39.4

14.9

19.6

22.4

6.0

    Capital Lease Obligations

2.5

4.8

6.9

9.4

7.3

Total Long Term Debt

41.9

19.7

26.5

31.9

13.2

Total Debt

240.1

141.7

111.8

158.1

66.8

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

10.2

12.5

16.7

4.4

3.2

Deferred Income Tax

10.2

12.5

16.7

4.4

3.2

Minority Interest

29.9

19.9

19.8

19.5

25.7

    Pension Benefits - Underfunded

100.7

129.7

142.9

136.2

130.0

    Other Long Term Liabilities

79.4

94.7

100.4

99.6

96.8

Other Liabilities, Total

180.1

224.4

243.3

235.8

226.7

Total Liabilities

1,202.7

1,207.8

956.3

870.3

909.6

 

 

 

 

 

 

    Common Stock

582.1

664.8

660.8

586.1

554.5

Common Stock

582.1

664.8

660.8

586.1

554.5

Additional Paid-In Capital

1,737.5

1,983.7

1,970.1

1,746.6

1,652.3

Retained Earnings (Accumulated Deficit)

2,156.1

2,475.9

2,455.2

2,181.8

2,140.6

Treasury Stock - Common

-97.6

-111.1

-110.2

-97.2

-91.4

Unrealized Gain (Loss)

-127.9

-182.6

-183.8

-128.3

-138.2

    Translation Adjustment

-177.9

-330.6

-283.6

-148.9

-168.2

    Other Equity

0.0

0.0

-

-

-

    Other Comprehensive Income

-9.2

-5.0

-1.8

0.0

0.0

Other Equity, Total

-187.1

-335.6

-285.4

-148.9

-168.2

Total Equity

4,063.1

4,495.1

4,506.8

4,140.1

3,949.6

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

5,265.8

5,702.9

5,463.1

5,010.4

4,859.2

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

381.7

381.8

381.9

381.9

382.0

Total Common Shares Outstanding

381.7

381.8

381.9

381.9

382.0

Treasury Shares - Common Stock Primary Issue

14.8

14.7

14.6

14.6

14.5

Employees

7,678

6,467

5,899

5,870

6,005

Number of Common Shareholders

-

18,424

17,864

18,111

19,736

Deferred Revenue - Current

-

182.0

185.2

189.8

214.9

Total Long Term Debt, Supplemental

41.5

20.2

34.7

31.3

6.9

Long Term Debt Maturing within 1 Year

22.7

5.3

15.1

8.9

0.9

Long Term Debt Maturing in Year 2

7.4

11.7

4.2

13.9

0.6

Long Term Debt Maturing in Year 3

14.6

1.1

12.2

3.7

5.0

Long Term Debt Maturing in Year 4

3.5

0.8

1.1

1.9

0.4

Long Term Debt Maturing in Year 5

10.2

0.5

0.8

1.0

0.0

Long Term Debt Maturing in 2-3 Years

22.0

12.8

16.3

17.6

5.6

Long Term Debt Maturing in 4-5 Years

13.7

1.3

1.9

2.9

0.4

Long Term Debt Matur. in Year 6 & Beyond

-16.9

0.8

1.3

1.9

0.0

Total Capital Leases, Supplemental

5.7

-

12.7

15.8

12.5

Capital Lease Payments Due in Year 1

3.2

-

5.8

6.4

5.2

Capital Lease Payments Due in Year 2

1.1

-

4.2

4.4

3.7

Capital Lease Payments Due in Year 3

0.9

-

2.3

3.3

2.1

Capital Lease Payments Due in Year 4

0.4

-

0.3

1.6

1.1

Capital Lease Payments Due in Year 5

0.1

-

0.1

0.1

0.4

Capital Lease Payments Due in 2-3 Years

2.0

-

6.5

7.7

5.8

Capital Lease Payments Due in 4-5 Years

0.5

-

0.4

1.7

1.5

Cap. Lease Pymts. Due in Year 6 & Beyond

0.0

-

0.0

0.0

0.0

Pension Obligation - Domestic

511.2

532.9

475.8

418.7

384.6

Plan Assets - Domestic

380.9

335.3

309.5

268.7

208.1

Funded Status - Domestic

-130.2

-197.5

-166.3

-150.1

-176.5

Total Funded Status

-130.2

-197.5

-166.3

-150.1

-176.5

Discount Rate - Domestic

2.00%

2.00%

2.50%

2.50%

2.50%

Expected Rate of Return - Domestic

2.50%

2.50%

2.50%

2.50%

2.50%

Prepaid Benefits - Domestic

1.4

-

-

-

0.0

Accrued Liabilities - Domestic

-99.7

-128.6

-142.2

-135.2

-129.6

Other Assets, Net - Domestic

32.0

68.9

24.1

14.8

46.8

Net Assets Recognized on Balance Sheet

-66.3

-59.7

-118.1

-120.4

-82.8

Total Plan Obligations

511.2

532.9

475.8

418.7

384.6

Total Plan Assets

380.9

335.3

309.5

268.7

208.1

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

84.5

129.3

71.9

-54.1

186.1

    Depreciation

92.3

97.7

89.1

88.8

85.3

Depreciation/Depletion

92.3

97.7

89.1

88.8

85.3

    Unusual Items

-0.7

10.2

-2.3

-10.3

-7.0

    Equity in Net Earnings (Loss)

-0.9

-1.7

-6.6

-1.2

2.2

    Other Non-Cash Items

-49.3

-42.7

-36.1

-37.3

-49.5

Non-Cash Items

-50.9

-34.3

-44.9

-48.8

-54.3

    Accounts Receivable

1.8

-141.3

-70.0

67.9

250.3

    Inventories

-35.8

-249.0

1.6

227.0

-164.8

    Other Assets

-15.0

-2.1

-17.1

-25.7

-21.8

    Accounts Payable

-42.7

40.6

69.0

-104.1

-12.0

    Taxes Payable

16.4

-15.1

-14.2

12.9

-6.2

    Other Operating Cash Flow

-9.8

271.5

56.7

32.1

-152.9

Changes in Working Capital

-85.2

-95.5

26.0

210.0

-107.5

Cash from Operating Activities

40.7

97.2

142.2

196.0

109.6

 

 

 

 

 

 

    Purchase of Fixed Assets

-123.0

-161.4

-80.4

-116.9

-121.0

    Purchase/Acquisition of Intangibles

-16.9

-12.5

-13.0

-15.1

-17.2

Capital Expenditures

-139.9

-173.9

-93.5

-131.9

-138.2

    Acquisition of Business

-94.9

0.0

-5.3

-4.4

0.0

    Sale of Fixed Assets

5.6

5.0

23.9

11.1

2.0

    Sale/Maturity of Investment

267.9

235.0

335.2

263.4

235.7

    Investment, Net

0.1

0.3

-0.1

0.7

-0.1

    Purchase of Investments

-236.6

-237.1

-261.7

-243.8

-142.9

    Other Investing Cash Flow

6.4

1.1

-6.1

-1.2

-2.1

Other Investing Cash Flow Items, Total

-51.4

4.2

85.9

25.7

92.6

Cash from Investing Activities

-191.2

-169.7

-7.5

-106.2

-45.6

 

 

 

 

 

 

    Other Financing Cash Flow

-1.5

-1.7

-3.4

-1.6

-1.7

Financing Cash Flow Items

-1.5

-1.7

-3.4

-1.6

-1.7

    Cash Dividends Paid - Common

-64.4

-53.3

-44.7

-41.2

-84.3

Total Cash Dividends Paid

-64.4

-53.3

-44.7

-41.2

-84.3

        Repurchase/Retirement of Common

-

-

-

0.0

-49.7

    Common Stock, Net

-

-

-

0.0

-49.7

Issuance (Retirement) of Stock, Net

-

-

-

0.0

-49.7

    Short Term Debt, Net

48.8

56.4

-46.2

58.7

2.1

        Long Term Debt Issued

22.9

0.0

10.7

10.8

5.1

        Long Term Debt Reduction

-15.2

-22.1

-16.9

-10.2

-8.2

    Long Term Debt, Net

7.7

-22.1

-6.3

0.5

-3.1

Issuance (Retirement) of Debt, Net

56.6

34.4

-52.5

59.3

-1.0

Cash from Financing Activities

-9.3

-20.6

-100.5

16.5

-136.7

 

 

 

 

 

 

Foreign Exchange Effects

32.3

-16.1

-34.1

11.3

-73.5

Net Change in Cash

-127.5

-109.1

0.0

117.5

-146.3

 

 

 

 

 

 

Net Cash - Beginning Balance

897.0

1,051.7

969.2

776.0

864.0

Net Cash - Ending Balance

769.5

942.6

969.1

893.6

717.8

Cash Interest Paid

2.4

3.1

3.5

3.7

4.4

Cash Taxes Paid

20.8

27.9

2.0

-14.4

161.2

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Total net sales

2,290.2

2,349.7

1,904.0

1,463.1

2,247.0

Total Revenue

2,290.2

2,349.7

1,904.0

1,463.1

2,247.0

 

 

 

 

 

 

    Total cost of sales

1,393.2

1,386.9

1,154.8

961.6

1,312.3

    Carryback of deferrted profit on install

-61.5

-67.3

-76.1

-82.2

-84.6

    Deferred unrealized profit on installmen

71.7

61.5

45.9

40.2

55.3

    Other Selling/General/Admin. Expense

0.0

-

-

-

-

    Other Selling/General/Admin. Expense

-

0.0

-

-

-

    Sale Commissions

69.4

71.4

87.1

72.7

92.5

    Packing And Transportation Expenses

77.7

88.2

71.3

49.7

87.0

    Directors'' compensations

6.3

6.6

5.7

4.9

5.0

    Provisi Of Allowa For Doubtful Accounts

4.0

5.8

0.0

11.6

10.1

    Salaries And Allowances

230.7

228.0

187.3

174.9

198.9

    Provision For Bonuses

20.8

23.1

15.3

10.9

12.9

    Provision for directors'' bonuses

1.4

1.5

0.7

0.9

1.5

    Depreciation

44.4

47.6

45.4

42.2

39.4

    Research And Development Expenses

90.3

88.9

73.6

58.7

59.5

    Retirement Benefit Expenses

9.9

14.9

13.6

14.4

9.7

    Amortization of goodwill

16.5

-

-

-

-

    Other SGA

276.0

276.8

228.5

206.4

261.2

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Contract termination fees

5.8

-

-

-

-

    SP Rev.Doubtful Acct.

-

0.0

-1.0

0.0

-

    Loss on valuation of derivatives

1.0

-

-

-

-

    SP G on applicable lease principle

-

-

-

0.0

-11.1

    SP G on collection of wriiten-off bond

-

-

0.0

-2.6

0.0

    Subsidy

0.0

-6.4

-0.4

-0.5

-3.1

    SP step gain

-

0.0

-1.1

0.0

-

    SP Other Special Income

0.0

-0.1

0.0

-0.6

0.0

    SP Write Off Fixed

2.1

0.6

1.7

6.6

1.0

    SP Impairment Loss

1.3

4.9

0.4

0.7

0.0

    SP Loss Valu. Inv. Secs. SP

0.0

0.1

2.6

0.0

1.4

    SP L on retirement of invest. secs.

-

-

0.0

0.3

0.0

    SP Land contamination treatment cost

-

-

0.0

0.8

0.0

    SP Litigation expenses

-

-

-

-

0.0

    SP Special Retirement

-

0.0

2.0

9.2

0.0

    SP Penalty expense on contract cancell.

-

-

0.0

0.7

0.0

    SP Loss on disaster

-

0.0

3.4

0.0

-

    SP Other Special Loss

0.3

0.6

1.2

0.2

0.0

    NOP Amort. of negative goodwill

-3.2

-3.3

-3.1

-3.1

-7.4

    NOP Loss Valu. Inv. Secs.

-

-

0.0

1.9

2.2

Total Operating Expense

2,258.2

2,230.2

1,858.9

1,580.4

2,043.8

 

 

 

 

 

 

    SP Gain-Sale Fixed

0.3

0.3

5.1

5.5

0.3

    Gain on sales of investment securities

1.5

0.0

-

-

-

    SP Gain Sale Inv. Secs.

-

-

0.0

4.3

0.0

    SP Gain Sale Affiliate Contribution

-

-

-

-

0.0

    SP Loss-Sale Fixed

-0.6

-2.0

-1.4

-0.7

-0.7

    SP Loss-Sale Inv. Secs.

-

-

-

-

0.0

    SP L on liquidation of affiliates

0.0

-1.6

-1.7

-0.9

0.0

    NOP Interest Income

19.3

21.0

21.9

26.3

32.2

    NOP Dividend Income

10.1

10.9

8.6

8.2

7.4

    Other Non-Operating Income (Expense)

0.0

0.0

-

-

-

    NOP Commission Income

1.2

1.4

3.6

3.4

4.8

    NOP Gain-Sale Inv. Secs.

0.9

0.0

1.9

1.3

0.0

    NOP Equity Gain

0.9

1.7

6.6

1.2

0.0

    NOP Exchange Gain

14.9

-

0.0

5.6

0.0

    NOP Other Income

9.3

12.2

11.0

17.0

13.1

    NOP Interest Expense

-2.2

-3.2

-3.4

-3.8

-4.8

    NOP Loss Sale Mktbl.Secs

-

-

-

-

0.0

    NOP Loss-Sale Inv. Secs.

-1.4

-8.7

0.0

-0.1

0.0

    NOP Equity Loss

-

-

-

0.0

-2.2

    NOP Provision for doubtful accounts

-

-

0.0

-0.3

-9.0

    NOP Exchange Loss

0.0

-18.3

-22.9

0.0

-55.6

    NOP Other Expense

-1.7

-4.0

-2.5

-3.8

-2.4

Net Income Before Taxes

84.5

129.3

72.0

-54.1

186.1

 

 

 

 

 

 

Provision for Income Taxes

32.7

67.5

38.1

-15.1

96.8

Net Income After Taxes

51.9

61.8

33.9

-38.9

89.3

 

 

 

 

 

 

    Equity Gain/Loss

-

-

-2.2

-

-

    Minority interests in income

-2.1

-3.0

-

-1.3

-4.7

Net Income Before Extra. Items

49.7

58.8

31.7

-40.2

84.5

Net Income

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Adjustment

-

-

0.0

0.0

-0.1

Income Available to Com Excl ExtraOrd

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

49.7

58.8

31.7

-40.2

84.5

 

 

 

 

 

 

Basic Weighted Average Shares

381.8

381.8

381.9

382.0

383.8

Basic EPS Excluding ExtraOrdinary Items

0.13

0.15

0.08

-0.11

0.22

Basic EPS Including ExtraOrdinary Items

0.13

0.15

0.08

-0.11

0.22

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

49.7

58.8

31.7

-40.2

84.5

Diluted Weighted Average Shares

381.8

381.8

381.9

382.0

383.8

Diluted EPS Excluding ExtraOrd Items

0.13

0.15

0.08

-0.11

0.22

Diluted EPS Including ExtraOrd Items

0.13

0.15

0.08

-0.11

0.22

DPS-Ordinary Shares

0.14

0.15

0.12

0.11

0.16

Gross Dividends - Common Stock

55.2

58.0

44.6

41.1

60.8

Normalized Income Before Taxes

108.6

128.8

75.8

-44.4

169.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

36.8

69.0

41.7

-10.6

92.1

Normalized Income After Taxes

71.8

59.8

34.1

-33.7

77.4

 

 

 

 

 

 

Normalized Inc. Avail to Com.

69.6

56.8

31.9

-35.0

72.6

 

 

 

 

 

 

Basic Normalized EPS

0.18

0.15

0.08

-0.09

0.19

Diluted Normalized EPS

0.18

0.15

0.08

-0.09

0.19

Research And Development Expenses

90.3

88.9

73.6

58.7

59.5

Interest Expense

2.2

3.2

3.4

3.8

4.8

BC - Depreciation of Fixed Assets

92.3

-

-

-

-

Depreciation

-

97.7

-

-

-

Depreciation

-

-

89.1

88.8

85.3

BC - Depreciation of Goodwill

13.3

-

-

-

-

Amort. of negative goodwill

-

-3.3

-3.1

-3.1

-7.4

    Income taxes-current

35.8

28.7

-

-

-

Current Tax - Total

35.8

28.7

-

-

-

    Income taxes-deferred

-3.2

39.6

-

-

-

Deferred Tax - Total

-3.2

39.6

-

-

-

Income Tax - Total

32.7

68.3

-

-

-

Reported Operating Profit

55.7

115.9

50.8

-103.9

186.1

Reported Ordinary Profit

109.4

132.2

78.9

-47.5

174.7

Service cost

19.3

17.6

14.8

20.3

11.5

Interest cost

10.4

12.2

11.1

10.0

8.2

Expected return on plan asset

-8.3

-8.1

-7.2

-5.5

-5.8

Actuarial G/L

8.5

17.1

19.8

20.8

11.1

Prior service cost

-13.8

-14.4

-12.8

-11.3

-10.5

Domestic Pension Plan Expense

16.2

24.3

25.5

34.2

14.5

Total Pension Expense

16.2

24.3

25.5

34.2

14.5

Discount Rate(MIN)-Retirement Cost(Domes

2.00%

2.00%

-

-

-

Discount Rate

-

-

2.50%

2.50%

2.50%

Expected return on assets(MIN)-Retiremen

2.50%

2.50%

-

-

-

Expected Rate of Return

-

-

2.50%

2.50%

2.50%

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Deposit

613.4

702.0

806.2

712.9

592.7

    Notes and accounts receivable-trade

1,268.3

1,326.0

1,209.2

1,065.2

1,046.6

    Rounding adjustment Assets

0.0

0.0

-

-

-

    Leases investment assts

122.6

117.4

118.8

114.2

119.9

    Short-term investment securities

207.5

352.2

321.8

310.1

233.4

    Inventories - merchandise&finished goods

639.1

594.8

437.5

447.1

598.1

    Inventories - work-in-process

80.1

75.4

73.3

50.7

37.9

    Inventories - raw materials&supplies

169.5

179.1

121.4

104.3

128.7

    Deferred Tax

59.3

56.9

49.1

35.7

50.3

    Other Cur. Asset

61.7

84.6

70.0

64.6

88.3

    Doubtful Account

-22.1

-28.5

-27.8

-32.1

-24.5

Total Current Assets

3,199.5

3,460.0

3,179.5

2,872.8

2,871.3

 

 

 

 

 

 

    Build.&Structure

1,367.6

1,454.8

1,342.2

1,202.9

1,067.1

    Accum Dep & Impair Loss of Build&Structu

-802.3

-850.4

-812.9

-711.0

-647.0

    Machinery, equipment and vehicles

406.0

422.8

405.8

379.6

348.8

    Acc. Depre&Impair-Machine,Equip&Vehicle

-312.4

-325.8

-320.9

-289.5

-252.1

    Tools, furniture and fixtures

156.0

128.5

120.6

111.7

107.1

    Acc. Depre&Impair-Tool,Furniture&Fixture

-121.4

-98.0

-93.5

-83.2

-77.6

    Rent Assets

178.9

218.4

232.3

218.3

237.4

    Accum Dep & Impair L of Assets for Rent

-70.5

-94.4

-108.6

-108.1

-131.5

    Lease Assets

10.5

13.4

14.8

15.0

10.4

    Accumulated depreciation, Lease Assets

-8.2

-8.2

-7.8

-5.6

-3.1

    Land

402.1

440.2

433.0

382.0

356.2

    Const. Progress

52.3

28.5

74.0

29.4

34.8

    Goodwill

35.9

42.3

45.1

38.9

29.1

    Software

29.0

30.0

33.1

37.4

37.0

    Leases

0.3

0.3

0.6

0.8

1.4

    Other Intangible

9.3

5.0

5.2

5.1

5.5

    Other Investment Securities

507.2

-

-

-

-

    Other LT Inv

-

536.7

-

-

-

    Investment Secs.

-

-

572.6

599.9

597.6

    Invt Secs Noncons, Asc, Affd Cos

32.7

34.1

-

-

-

    Invts in Capital Noncons, Ascd, Affd Cos

2.0

0.5

-

-

-

    Equity secs.-nonconsol affil.&sub.

-

-

42.6

33.4

-

    Inv't partnership-nonconsol.affil.&subs.

-

-

0.7

3.7

-

    Long-term loans receivable

1.2

1.4

1.8

3.1

3.1

    Other Other

104.5

-

-

-

-

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Total investments and other assets

0.0

-

-

-

-

    Other Long Term Assets

-

0.0

-

-

-

    Other Other Long Term Assets

-

0.0

-

-

-

    Deferred tax assets

88.2

120.1

173.5

168.4

138.7

    Other Assets

-

147.5

134.5

121.8

138.6

    Doubtful Account

-2.8

-4.9

-4.9

-16.3

-13.8

    Property/Plant/Equipment, Total - Net

0.0

-

-

-

-

    Other Buildings, Net

-

0.0

-

-

-

    Other PPE Leased out Operating Lease, Ne

-

0.0

-

-

-

    Other PPE,net

-

0.0

-

-

-

Total Assets

5,265.8

5,702.9

5,463.1

5,010.4

4,859.2

 

 

 

 

 

 

    Notes and accounts payable-trade

183.3

173.3

148.4

97.8

172.9

    Current Portion Of Bonds

2.1

-

-

-

-

    Short-term loans payable

192.8

116.8

64.4

111.0

47.4

    LT borrowings (current)

-

-

15.1

8.9

0.9

    Lease obligations

3.2

5.3

5.8

6.4

5.2

    Tax Payable

29.8

17.8

18.4

8.3

9.6

    Deferred Tax

1.6

0.0

0.0

0.0

0.0

    Bonus Allowance

27.5

30.7

23.2

16.8

20.8

    Provision for directors'' bonuses

1.2

1.4

0.8

0.9

1.6

    Rounding adjustment Liability

0.1

0.0

-

-

-

    Deferred profit on installment sales

165.5

182.0

185.2

189.8

214.9

    Provision for loss on disaster

-

0.0

2.9

-

-

    Other Liability

333.4

404.0

185.9

138.9

167.4

Total Current Liabilities

940.6

931.3

650.0

578.8

640.7

 

 

 

 

 

 

    Bonds Payable

2.1

-

-

-

-

    Long-term loans payable

37.3

14.9

19.6

22.4

6.0

    Lease obligations

2.5

4.8

6.9

9.4

7.3

Total Long Term Debt

41.9

19.7

26.5

31.9

13.2

 

 

 

 

 

 

    Deferred Tax

4.1

4.1

6.8

4.4

3.2

    Allow.Accr.Retir

99.7

128.6

142.2

135.2

129.6

    Rounding adjustment Liability

0.1

0.1

-

-

-

    Provision for directors'' retirement ben

1.0

1.1

0.7

1.0

0.4

    Long-term guarantee deposited

36.1

41.7

42.8

39.1

38.1

    Negative Goodwill

0.0

3.2

6.4

8.5

9.1

    Other Liability

43.2

49.7

51.2

52.0

49.6

    Deferred tax liabilities for land revalu

6.2

8.4

9.9

0.0

-

    Minor. Interest

29.9

19.9

19.8

19.5

25.7

Total Liabilities

1,202.7

1,207.8

956.3

870.3

909.6

 

 

 

 

 

 

    Common Stock

582.1

664.8

660.8

586.1

554.5

    Total capital surpluses

1,734.5

1,980.9

1,969.1

1,746.6

1,652.3

    Total retained earnings

2,156.1

2,475.9

2,455.2

2,181.8

2,140.6

    Treasury Stock

-97.6

-111.1

-110.2

-97.2

-91.4

    Valuation difference on available-for-sa

-26.6

-68.1

-69.4

-43.5

-57.9

    Hedging gain/loss

-9.2

-5.0

-1.8

0.0

0.0

    Valu. Differ.-land

-101.3

-114.5

-114.3

-84.8

-80.3

    Trans. Adjust.

-177.9

-330.6

-283.6

-148.9

-168.2

    Other Equity

0.0

-

-

-

-

    Rounding adjustment Equity

-

0.0

-

-

-

    Subscription rights to shares

3.0

2.7

1.0

0.0

-

Total Equity

4,063.1

4,495.1

4,506.8

4,140.1

3,949.6

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

5,265.8

5,702.9

5,463.1

5,010.4

4,859.2

 

 

 

 

 

 

    S/O-Ordinary Shares

381.7

381.8

381.9

381.9

382.0

Total Common Shares Outstanding

381.7

381.8

381.9

381.9

382.0

T/S-Ordinary Shares

14.8

14.7

14.6

14.6

14.5

Deferred profit on installment sales

-

182.0

185.2

189.8

214.9

Full-Time Employees

7,678

6,467

5,899

5,870

6,005

Total Number of Shareholders

-

18,424

-

-

-

Number of Common Shareholders

-

-

17,864

18,111

19,736

Within One Year

2.1

-

-

-

-

LT Debt <1Yr.

20.6

5.3

15.1

8.9

0.9

Bond Redemp Amts over a Yr within 2 Yrs

2.1

-

-

-

-

Lns Pble Maturing over a Yr within 2 Yrs

5.3

11.7

-

-

-

LT Debt <2Yr.

-

-

4.2

13.9

0.6

Over Two Years And Within Three Years

0.0

-

-

-

-

Lns Pble Maturg over 2 Yrs within 3 Yrs

14.6

1.1

-

-

-

LT Debt <3Yr.

-

-

12.2

3.7

5.0

Over Three Years And Within Four Years

0.0

-

-

-

-

Lns Pble Maturg over 3 Yrs within 4 Yrs

3.5

0.8

-

-

-

LT Debt <4Yr.

-

-

1.1

1.9

0.4

Bond Redemp Amts over 4 Yrs within 5 Yrs

0.0

-

-

-

-

Lns Pble Maturg over 4 Yrs within 5 Yrs

10.2

0.5

-

-

-

LT Debt <5Yr.

-

-

0.8

1.0

0.0

Other Long Term Debt Remaining Maturit

-16.9

0.8

-

-

-

LT Debt Remaining

-

-

1.3

1.9

0.0

Total Long Term Debt, Supplemental

41.5

20.2

34.7

31.3

6.9

Capital Lease Payments Due Within 1 Year

3.2

-

5.8

6.4

5.2

Cap Lease Maturg over a Yr within 2 Yrs

1.1

-

-

-

-

Capital Lease Payments Due in Year 2

-

-

4.2

4.4

3.7

Cap Lease Maturg over 2 Yr within 3 Yrs

0.9

-

-

-

-

Capital Lease Payments Due in Year 3

-

-

2.3

3.3

2.1

Cap Lease Maturg over 3 Yr within 4 Yrs

0.4

-

-

-

-

Capital Lease Payments Due in Year 4

-

-

0.3

1.6

1.1

Cap Lease Maturg over 4 Yr within 5 Yrs

0.1

-

-

-

-

Capital Lease Payments Due in Year 5

-

-

0.1

0.1

0.4

other division

0.0

-

-

-

-

Capital Lease - Remaining Maturities

-

-

0.0

0.0

0.0

Total Capital Leases, Supplemental

5.7

-

12.7

15.8

12.5

Pension obligation

511.2

532.9

475.8

418.7

384.6

Fair value of plan asset

380.9

335.3

309.5

268.7

208.1

Funded status

-130.2

-197.5

-166.3

-150.1

-176.5

Total Funded Status

-130.2

-197.5

-166.3

-150.1

-176.5

Discount Rate(MIN)-Retirement Benefit Ob

2.00%

2.00%

-

-

-

Discount rate

-

-

2.50%

2.50%

2.50%

Expected return on assets(MIN)-Retiremen

2.50%

2.50%

-

-

-

Expected rate of return

-

-

2.50%

2.50%

2.50%

Unrecog. actuarial G/L

40.8

92.9

62.1

60.3

100.5

Unrecog. prior service cost

-8.8

-23.9

-38.0

-45.4

-53.7

Prepaid Benefits - Domestic

1.4

-

-

-

-

Prepaid pension

-

-

-

-

0.0

Reserve Accured pension benefit

-99.7

-128.6

-142.2

-135.2

-129.6

Net Assets Recognized on Balance Sheet

-66.3

-59.7

-118.1

-120.4

-82.8

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unaudited

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income Bf. Tax

84.5

129.3

71.9

-54.1

186.1

    Depreciation

92.3

97.7

89.1

88.8

85.3

    G on applicable lease principle

-

-

-

0.0

-11.1

    Increase (decrease) in provision for dir

0.1

0.4

-0.4

-0.7

-1.9

    Increase (decrease) in provision for ret

-22.2

-14.4

-8.6

-5.8

-12.8

    Loss (gain) on sales of noncurrent asset

0.3

1.6

-3.7

-4.7

0.5

    Loss (gain) on sales of investment secur

-0.9

8.7

-1.3

-5.6

0.0

    Loss (gain) on sales of securities

0.0

-0.2

0.0

-1.9

0.0

    Loss (gain) on valuation of investment s

0.0

0.1

2.6

1.9

3.6

    Equity in (earnings) losses of affiliate

-0.9

-1.7

-6.6

-1.2

2.2

    Interest & Dividend

-29.4

-31.9

-30.5

-34.5

-39.6

    Interest Expense

2.2

3.2

3.4

3.8

4.8

    Decrease (increase) in notes and account

1.8

-141.3

-70.0

67.9

250.3

    Decrease (increase) in lease investment

-25.2

3.7

13.1

16.3

7.5

    Decrease (increase) in inventories

-35.8

-249.0

1.6

227.0

-164.8

    Increase (decrease) in notes and account

-42.7

40.6

69.0

-104.1

-12.0

    Increase (decrease) in deferred profit o

10.2

-5.8

-30.2

-42.0

-29.3

    Increase (decrease) in accrued consumpti

16.4

-15.1

-14.2

12.9

-6.2

    Rounding adjustment Cash flow

0.0

-

-

-

-

    ContractTerminationFees

5.8

-

-

-

-

    Other, net

-0.3

-

-

-

-

    Increase In Cash And Cash Equivalents Re

0.0

2.8

-

-

-

    Rounding adjustment Cash flow

-

0.0

-

-

-

    Other, net

-22.8

265.9

30.4

-12.9

-29.1

    Int.&Divid. Received

30.7

33.8

31.8

34.3

41.8

    Interest Paid

-2.4

-3.1

-3.5

-3.7

-4.4

    Income taxes paid

-20.8

-27.9

-2.0

14.4

-161.2

    Newly Consolidated

-

-

-

-

0.0

    Adjustment

-

-

-

0.0

0.0

Cash from Operating Activities

40.7

97.2

142.2

196.0

109.6

 

 

 

 

 

 

    Time Deposit Made

-96.1

-58.1

-66.6

-50.2

-42.6

    Time Deposit Matured

62.1

58.6

63.2

72.2

51.7

    Purchase of short-term investment securi

0.0

-16.5

0.0

-26.8

-8.0

    Sale/redemption Mktbl. Secs.

114.9

93.1

126.9

89.9

118.3

    Purch. Inv. Secs.

-119.1

-145.1

-170.8

-148.8

-92.2

    Sale/redemption Inv. Secs.

62.5

82.7

143.8

90.3

65.6

    Purch. LR CD Deposit

-

-

-

-

0.0

    Payments into long-term time deposits

-21.3

-17.5

-23.3

-10.8

0.0

    Proceeds from withdrawal of long-term ti

28.4

-

0.0

10.8

0.0

    Purchase of property, plant and equipmen

-123.0

-161.4

-80.4

-116.9

-121.0

    Proceeds from sales of property, plant a

5.6

5.0

23.9

11.1

2.0

    Purch. Intangible

-16.9

-12.5

-13.0

-15.1

-17.2

    Rounding adjustment Cash flow

-

0.0

-

-

-

    Decrease (increase) in short-term loans

0.1

0.3

-0.1

0.7

-0.1

    Payments of long-term loans receivable

0.0

0.0

-0.3

-0.2

-0.1

    Collection of long-term loans receivable

0.0

0.6

1.3

0.2

0.0

    Purchase of Min. shareholders' equity

-0.2

0.0

-4.5

-6.4

-0.3

    Purchase of stocks of subsidiaries and a

-4.3

-

-

-

-

    Purch.Consoli.Sub.Sk

-90.5

0.0

-5.3

-4.4

0.0

    Sale subsidiaries' securities

-

-

-

-

0.0

    Purchase of stocks of affiliates compan

-

0.0

-0.6

-7.2

0.0

    Other, net

6.6

1.1

-1.5

5.2

-1.8

Cash from Investing Activities

-191.2

-169.7

-7.5

-106.2

-45.6

 

 

 

 

 

 

    Net increase (decrease) in short-term lo

48.8

56.4

-46.2

58.7

2.1

    Proceeds from long-term loans payable

22.9

0.0

10.7

10.8

5.1

    Repayment of long-term loans payable

-10.0

-15.5

-9.7

-3.3

-2.0

    Treasury stock purchased

-

-

-

0.0

-49.7

    Dividend Paid

-64.4

-53.3

-44.7

-41.2

-84.3

    Rounding adjustment Cash flow

0.0

0.0

-

-

-

    Divid. Paid to Minor

-1.1

-1.4

-2.8

-1.0

-1.2

    Repayment of finance lease

-5.1

-6.6

-7.3

-7.0

-6.2

    Other, net

-0.4

-0.3

-0.6

-0.5

-0.5

Cash from Financing Activities

-9.3

-20.6

-100.5

16.5

-136.7

 

 

 

 

 

 

Foreign Exchange Effects

32.3

-16.1

-34.1

11.3

-73.5

Net Change in Cash

-127.5

-109.1

0.0

117.5

-146.3

 

 

 

 

 

 

Net Cash - Beginning Balance

897.0

1,051.7

969.2

776.0

864.0

Net Cash - Ending Balance

769.5

942.6

969.1

893.6

717.8

    Cash Interest Paid

2.4

3.1

3.5

3.7

4.4

    Cash Taxes Paid

20.8

27.9

2.0

-14.4

161.2

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Mar-2013

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

683.5

3.57%

2,290.2

2.41%

11.80%

-7.74%

Research & Development1 (?)

-

-

90.3

6.68%

11.14%

1.61%

Operating Income1 (?)

26.8

-51.39%

31.9

-71.93%

-

-43.11%

Income Available to Common Excl Extraord Items1 (?)

37.1

-8.98%

49.7

-11.14%

-

-31.98%

Basic EPS Excl Extraord Items1 (?)

0.10

-8.96%

0.13

-11.12%

-

-31.72%

Capital Expenditures2 (?)

139.9

-

139.9

-15.51%

-1.82%

-11.91%

Cash from Operating Activities2 (?)

40.7

-

40.7

-55.97%

-42.96%

-33.68%

Free Cash Flow (?)

-87.4

-

-87.4

-

-

-

Total Assets3 (?)

5,265.8

5.45%

5,265.8

5.45%

1.91%

-1.84%

Total Liabilities3 (?)

1,202.7

13.72%

1,202.7

13.72%

11.64%

-1.36%

Total Long Term Debt3 (?)

39.8

130.50%

41.9

142.82%

9.76%

66.18%

Employees3 (?)

-

-

7678

18.73%

9.36%

5.96%

Total Common Shares Outstanding3 (?)

381.7

-0.02%

381.7

-0.02%

-0.02%

-0.36%

1-ExchangeRate: JPY to USD Average for Period

92.002316

 

82.970472

 

 

 

2-ExchangeRate: JPY to USD Average for Period

82.970472

 

82.970472

 

 

 

3-ExchangeRate: JPY to USD Period End Date

94.088557

 

94.088557

 

 

 

Key Ratios

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Profitability

Gross Margin (?)

39.17%

40.98%

39.35%

34.27%

41.60%

Operating Margin (?)

1.39%

5.09%

2.37%

-8.02%

9.04%

Pretax Margin (?)

3.69%

5.50%

3.78%

-3.69%

8.28%

Net Profit Margin (?)

2.17%

2.50%

1.66%

-2.75%

3.76%

Financial Strength

Current Ratio (?)

3.40

3.72

4.89

4.96

4.48

Long Term Debt/Equity (?)

0.01

0.00

0.01

0.01

0.00

Total Debt/Equity (?)

0.06

0.03

0.02

0.04

0.02

Management Effectiveness

Return on Assets (?)

0.89%

1.06%

0.63%

-0.76%

1.75%

Return on Equity (?)

1.10%

1.25%

0.71%

-0.96%

2.09%

Efficiency

Receivables Turnover (?)

1.70

1.81

1.68

1.38

1.87

Inventory Turnover (?)

1.51

1.79

1.82

1.36

1.80

Asset Turnover (?)

0.39

0.40

0.35

0.29

0.44

Market Valuation USD (mil)

P/E (TTM) (?)

64.40

.

Enterprise Value2 (?)

2,382.1

Price/Sales (TTM) (?)

1.45

.

Enterprise Value/Revenue (TTM) (?)

1.18

Price/Book (MRQ) (?)

0.70

.

Enterprise Value/EBITDA (TTM) (?)

18.25

Market Cap as of 05-Jul-20131 (?)

2,757.9

.

 

 

1-ExchangeRate: JPY to USD on 5-Jul-2013

100.061824

 

 

 

2-ExchangeRate: JPY to USD on 31-Mar-2013

94.088557

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           


 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Financial Strength

Current Ratio (?)

3.40

3.72

4.89

4.96

4.48

Quick/Acid Test Ratio (?)

2.20

2.53

3.55

3.55

2.88

Working Capital1 (?)

2,259.0

2,528.7

2,529.4

2,294.0

2,230.6

Long Term Debt/Equity (?)

0.01

0.00

0.01

0.01

0.00

Total Debt/Equity (?)

0.06

0.03

0.02

0.04

0.02

Long Term Debt/Total Capital (?)

0.01

0.00

0.01

0.01

0.00

Total Debt/Total Capital (?)

0.06

0.03

0.02

0.04

0.02

Payout Ratio (?)

111.04%

98.69%

140.61%

-102.16%

72.35%

Effective Tax Rate (?)

38.66%

52.21%

52.86%

-

52.03%

Total Capital1 (?)

4,303.1

4,636.8

4,618.5

4,298.2

4,016.4

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.39

0.40

0.35

0.29

0.44

Inventory Turnover (?)

1.51

1.79

1.82

1.36

1.80

Days In Inventory (?)

242.49

203.92

200.40

269.13

202.91

Receivables Turnover (?)

1.70

1.81

1.68

1.38

1.87

Days Receivables Outstanding (?)

215.28

201.45

217.50

265.06

195.61

Revenue/Employee2 (?)

263,033

348,243

333,708

247,914

380,684

Operating Income/Employee2 (?)

3,668

17,718

7,895

-19,876

34,423

EBITDA/Employee2 (?)

14,267

32,191

23,518

-4,824

48,881

 

 

 

 

 

 

Profitability

Gross Margin (?)

39.17%

40.98%

39.35%

34.27%

41.60%

Operating Margin (?)

1.39%

5.09%

2.37%

-8.02%

9.04%

EBITDA Margin (?)

5.42%

9.24%

7.05%

-1.95%

12.84%

EBIT Margin (?)

1.39%

5.09%

2.37%

-8.02%

9.04%

Pretax Margin (?)

3.69%

5.50%

3.78%

-3.69%

8.28%

Net Profit Margin (?)

2.17%

2.50%

1.66%

-2.75%

3.76%

R&D Expense/Revenue (?)

3.94%

3.78%

3.86%

4.01%

2.65%

COGS/Revenue (?)

60.83%

59.02%

60.65%

65.73%

58.40%

SG&A Expense/Revenue (?)

30.41%

30.48%

32.02%

37.34%

30.22%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

0.89%

1.06%

0.63%

-0.76%

1.75%

Return on Equity (?)

1.10%

1.25%

0.71%

-0.96%

2.09%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

-0.23

-0.19

0.13

0.17

-0.08

Operating Cash Flow/Share 2 (?)

0.09

0.24

0.38

0.51

0.29

1-ExchangeRate: JPY to USD Period End Date

94.088557

82.385362

82.88

93.44

98.77

2-ExchangeRate: JPY to USD Average for Period

94.088557

82.385362

82.88

93.44

98.77

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

66.89

Market Cap/Equity (MRQ) (?)

0.72

Market Cap/Revenue (TTM) (?)

1.45

Market Cap/EBIT (TTM) (?)

59.66

Market Cap/EBITDA (TTM) (?)

22.29

Enterprise Value/Earnings (TTM) (?)

54.32

Enterprise Value/Equity (MRQ) (?)

0.59

Enterprise Value/Revenue (TTM) (?)

1.18

Enterprise Value/EBIT (TTM) (?)

48.45

Enterprise Value/EBITDA (TTM) (?)

18.11


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.79

UK Pound

1

Rs.91.03

Euro

1

Rs.78.52

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.