Consolidated Financial Results(Comprehensive) For First Quarter of FY 2021
(April 1, 2021 through June 30, 2021)
Notes:
- Tadano Ltd. provides this comprehensive financial results report in order to supplement the previously released quantitative report with qualitative information concerning business results for the period under review. Unless otherwise stated, no amendments have been made to the quantitative information herein.
August 3, 2021
Tadano Ltd.
< Notes >
- Forward-lookingstatements contained in this report are based on information available as of the date this report was prepared. A variety of factors may cause actual results to differ from projections.
- Adjustments are made retroactively on FY2020 1Q Consolidated Financial Statements due to PPA accompanied with acquisition of Demag business. PPA("Purchase Price Allocation") is a process to appraise assets and liabilities at fair value and allocate purchase price.
1
Income Statement
While net sales were comparable to same period of previous fiscal year, operating income increased due to an improved cost of sales ratio and reductions in SG&A.
First quarterly operating profit recorded since FY 2019 4Q.
Profits related to restructuring of European Operations were recorded as extraordinary gains.
(Unit: millions of yen)
FY2020 | FY2021 | Increase/ | |||
1Q | 1Q | ||||
Decrease | |||||
Amount | Percentage | Amount | Percentage | ||
Net sales | 43,213 | 100% | 42,306 | 100% | -906 |
Cost of sales | 33,871 | 78.4% | 32,353 | 76.5% | -1,518 |
Gross profit on installment sales | -15 | -0.0% | - | - | 15 |
Gross profit | 9,325 | 21.6% | 9,953 | 23.5% | 627 |
Selling, general, and | 9,924 | 23.0% | 9,161 | 21.7% | -762 |
administrative expenses | |||||
Operating income | -598 | -1.4% | 791 | 1.9% | 1,389 |
Non-operating income and loss | -227 | -0.5% | -55 | -0.1% | 171 |
Ordinary income | -825 | -1.9% | 735 | 1.7% | 1,561 |
Extraordinary income and loss | 101 | 0.2% | 10,850 | 25.6% | 10,748 |
Income before income taxes | -723 | -1.7% | 11,586 | 27.4% | 12,309 |
Corporate taxes | 306 | 0.7% | 916 | 2.2% | 610 |
Net income attributable to | -5 | -0.0% | 18 | 0.0% | 23 |
noncontrolling interests | |||||
Net income attributable to | -1,024 | -2.4% | 10,651 | 25.2% | 11,676 |
owners of the parent | |||||
2 |
Major Factors Leading to Change in Operating Income
- Despite decrease in sales volume, operating income increased by ¥1.3 billion due to improvements in sales prices and expense reductions, among other factors.
- Millions of yen ) 3,000
2,000
1,000 | 789 | 791 | |||||||||||||||||||||||||||
0 | -598 | 2,500 | |||||||||||||||||||||||||||
-2,000 | |||||||||||||||||||||||||||||
-1,000 | |||||||||||||||||||||||||||||
-2,000 | 400 | -300 | |||||||||||||||||||||||||||
-3,000 | |||||||||||||||||||||||||||||
FY2020 | Volume | Sales Prices | Foreign | Expenses | Other | FY2021 | |||||||||||||||||||||||
1Q | Exchange | 1Q |
3
Balance Sheet
- Inventories increased due to a ramp up in production.
- Interest-bearingdebt denominated in currencies other than Japanese yen increased in response to temporary working capital needs in North America and Europe.
- Allowances for retirement benefits decreased due to restructuring procedures for European
Operations.(Unit: millions of yen)
FY2020 | FY2021 | Increase/ | FY2020 | FY2021 | Increase/ | |||||
Year-end | 1Q | Decrease | Year-end | 1Q | Decrease | |||||
Cash deposits | 103,110 | 103,212 | 102 | Accounts payable | 32,043 | 26,799 | -5,243 | |||
Accounts receivable | 48,774 | 41,581 | -7,192 | Interest-bearing debt | 94,586 | 102,543 | 7,956 | |||
Inventories | 82,010 | 88,477 | 6,467 | Other liabilities | 51,885 | 39,725 | -12,160 | |||
Other current assets | 5,254 | 9,103 | 3,848 | Total liabilities | 178,515 | 169,068 | -9,447 | |||
Total equity | 145,404 | 157,318 | 11,914 | |||||||
Total current assets | 239,149 | 242,374 | 3,225 | |||||||
Total liabilities | 323,920 | 326,387 | 2,467 | |||||||
Tangible fixed assets | 68,046 | 67,739 | -307 | and equity | ||||||
Intangible fixed assets | 1,692 | 1,763 | 71 | |||||||
Investment | and | 15,031 | 14,508 | -522 | FY2020 | FY2020 | FY2021 | |||
other assets | ||||||||||
1Q | Year-end | 1Q | ||||||||
Total fixed assets | 84,770 | 84,012 | -758 | |||||||
Total assets | 323,920 | 326,387 | 2,467 | Receivable turnover | 94.0 days | 95.7 days | 89.4 days | |||
Inventory turnover | 225.8 days | 160.9 days | 190.3 days | |||||||
Equity ratio | 50.9% | 44.5% | 47.8% |
4
Net Sales by Product
- Mobile crane sales increased in Japan, but decreased outside of Japan.
- Truck loader crane and aerial work platform sales increased.
(Unit: millions of yen) | ||||
FY2020 | FY2021 | Increase/Decrease | ||
1Q | 1Q | Amount | Percentage | |
Mobile Cranes | 26,567 | 23,727 | -2,840 | -10.7% |
Truck Loader | 4,273 | 4,868 | 595 | 13.9% |
Cranes | ||||
Aerial Work | 3,147 | 3,647 | 500 | 15.9% |
Platforms | ||||
Other | 9,224 | 10,062 | 837 | 9.1% |
Total | 43,213 | 42,306 | -906 | -2.1% |
Breakdown of Mobile Crane Sales Inside and Outside Japan | ||||
Japan | 5,913 | 7,750 | 1,837 | 31.1% |
Outside Japan | 20,653 | 15,976 | -4,677 | -22.6% |
Total | 26,567 | 23,727 | -2,840 | -10.7% |
Exchange Rate | * Since the fiscal year | for subsidiaries outside Japan ends in December, | ||
the rates given here are January-March average. | ||||
USD | ¥108.92 | ¥105.90 | ||
EUR | ¥120.11 | ¥127.69 |
Net Sales by Product
(Millions of Yen)
250,000
200,000
150,000
100,000
50,000
0
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 | FY20 FY21 | ||
Mobile Cranes | Truck Loader Cranes | 1Q 1Q | |
Aerial Work Platforms | Other | ||
5
Net Sales by Destination
- Sales in Europe, North America and Latin America decreased.
- Within the "Other" category, sales in Oceania increased.
FY2020 | |
1Q | |
Europe | 8,457 |
North America | 9,865 |
Latin America | 1,799 |
Asia | 2,836 |
Middle East | 1,353 |
Other | 1,829 |
Subtotal | 26,141 |
(total outside Japan sales) | |
Japan | 17,071 |
Total | 43,213 |
Outside Japan | 60.5% |
Sales Ratio | |
FY2021
1Q
4,816
8,450
160
2,920
1,611
3,851
21,811
20,494
42,306
51.6%
(Unit: millions of yen)
Increase/Decrease Amount Percentage
-3,640-43.0%
-1,415-14.3%
-1,638-91.1%
- 2.9%
- 19.1%
2,022 110.5%
-4,330-16.6%
3,423 20.1%
-906-2.1%
(Millions of yen) | Net Sales by Destination |
140,000
120,000 | ||||||
100,000 | ||||||
80,000 | ||||||
60,000 | ||||||
40,000 | ||||||
20,000 | ||||||
0 | ||||||
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 | FY20 FY21 | |||||
Europe | North America | 1Q | 1Q | |||
Latin America | Asia | |||||
Middle East | Other | |||||
Outside Japan Sales ratio |
The graph above excludes Japan.
"Other" is comprised of Oceania, Africa and the CIS.
70%
60%
50%
40%
30%
20%
10%
0%
6
7
FY 2021 First Half Business Performance Forecast
(Unit: millions of yen) | ||||||||
FY2020 | FY2021 | FY2021 | ||||||
First Half Forecast | First Half Forecast | Increase/Decrease | ||||||
First Half | ||||||||
(as of April 28th) | (as of July 30th) | |||||||
Amount | Percentage | Amount | Percentage | Amount | Percentage | Amount | Percentage | |
Net sales | 91,106 | 100% | 100,000 | 100% | 100,000 | 100% | - | - |
Operating income | -1,038 | -1.1% | 500 | 0.5% | 1,500 | 1.5% | 1,000 | 200.0% |
Ordinary income | -1,590 | -1.7% | 100 | 0.1% | 1,200 | 1.2% | 1,100 | - |
Net income attributable to | -2,566 | -2.8% | 9,000 | 9.0% | 10,400 | 10.4% | 1,400 | 15.6% |
owners of the parent | ||||||||
Although net sales for the first quarter progressed in line with the initial April, 28, 2021 forecast, improvements in the cost of sales ratio and reductions in SG&A expenses were better than forecast. Therefore, the FY 2021 first half forecast has been revised as listed above. The forecast for the full year remains unchanged from the announced forecast.
8
FY 2021 First Half Forecast (Net Sales by Product)
(Unit: millions of yen)
FY2020 | FY2021 | Increase/Decrease | (Millions of Yen) | Net Sales by Product | |||||||||
First Half | |||||||||||||
First Half | Forecast | Amount | Percentage | ||||||||||
250,000 | |||||||||||||
Mobile Cranes | 55,106 | 61,200 | 6,093 | 11.1% | |||||||||
Truck Loader | 9,099 | 10,100 | 1,000 | 11.0% | 200,000 | ||||||||
Cranes | |||||||||||||
Aerial Work | 8,493 | 7,900 | -593 | -7.0% | |||||||||
Platforms | |||||||||||||
150,000 | |||||||||||||
Other | 18,406 | 20,800 | 2,393 | 13.0% | |||||||||
Total | 91,106 | 100,000 | 8,893 | 9.8% | 100,000 | ||||||||
Breakdown of Mobile Crane Sales Inside and Outside Japan | |||||||||||||
Japan | 18,122 | 20,100 | 1,978 | 10.9% | 50,000 | ||||||||
Outside Japan | 36,984 | 41,100 | 4,116 | 11.1% | |||||||||
Total | 55,106 | 61,200 | 6,093 | 11.1% | 0 | ||||||||
FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY19 FY20 | FY20 FY21 | ||||||||||||
First First Half | |||||||||||||
Exchange Rate | Mobile Cranes | Truck Loader Cranes | Half Forecast | ||||||||||
the rates given here are January-June average. | |||||||||||||
* Since the fiscal year for subsidiaries outside Japan ends in December, | |||||||||||||
USD | ¥108.27 | Aerial Work Platforms | Other | ||||||||||
¥107.69 | |||||||||||||
EUR | ¥119.30 | ¥129.82 |
9
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Tadano Ltd. published this content on 03 August 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 03 August 2021 09:55:18 UTC.