(MAY 9 ,2006)
Fuji Heavy Industries Ltd.

<Reference for FY2006 Consolidated Financial Results>

(in 100 millions of yen)
(in thousands of units)
  RESULTS
FY2005
Apr.2004 to Mar.2005
RESULTS
FY2006
Apr.2005 to Mar.2006
FORECAST
FY2007
Apr.2006 to Mar.2007
Net Sales
Domestic
Overseas
14,465
6,271
8,194
14,764
6,041
8,722
2.1%
△3.7%
6.4%
15,500
6,400
9,100
5.0%
5.9%
4.3%
Margin Percentage
Operating income
2.9%
420
4.0%
583
38.8%
3.2%
500
△ 14.3%
Margin Percentage
Ordinary income
3.0%
436
3.2%
468
7.3%
3.2%
500
6.9%
Margin Percentage
Net income
1.3%
182
1.1%
156
△ 14.4
〈 1.9 〉
300
92.2
Change of operating income
by factors
  Gain factors
Foreign exchange
Reduction in costs
Decrease of expenses
and others
Decrease in R&D expenses
132
128

86
61

Loss factors
Decrease in sales mix  244
Gain factors
Decrease in sales mix
Reduction in costs
107
27

Loss factors
Increase of expenses
and others
Increase in R&D expenses
Foreign exchange

96
71
50
Exchange rate YEN/US$ 108 112 110
Capital investment 853 562 930
Depreciation and amortization 511 575 605
R&D expenses 530 469 540
Interest bearing debt 4,122 3,741 3,700
Performance of operation   Net sales to increase
Net income to decrease
Best net sales
Net sales to increase
Net income to increase
Best net sales
Domestic sales
Small Cars
Minicars
254
104
150
230
98
132
△  9.4%
△  6.1%
△ 11.7%
264
97
167
14.5%
△ 0.8%
25.8%
Overseas sales
North America
Europe
Other
328
210
61
57
341
210
65
67
4.2%
△ 0.2%
7.0%
17.4%
347
220
65
62
1.8%
4.9%
1.0%
△ 7.3%
Total sales 582 571 △ 1.8% 611  6.9%
SIA Isuzu SUVs 13 - - - -

* Figures of Total Sales are the sum of retail sales units of the Japanese subsidiary dealers,
wholesale units of the overseas subsidiary distributors, and wholesale units of FHI to other distributors/dearlers.
* Exchange rate is the non-consolidated sales rate of FHI.