(Feb. 4, 2008)
Fuji Heavy Industries Ltd.

<Reference for the 3rd Quarter of FY2008(Apr. 2007 to Dec. 2007) Consolidated Financial Results>

(in 100 millions of yen)
(in thousands of units)
  RESULTS
3rd Quarter of FY2007
Apr. 2006 to Dec. 2006
RESULTS
3rd Quarter of FY2008
Apr. 2007 to Dec. 2007
RESULTS
FY2007
Apr. 2006 to Mar. 2007
FORECAST
FY2008
Apr. 2007 to Mar. 2008
Net Sales
Domestic
Overseas
10,587
4,177
6,411
11,053
3,694
7,359
4,4%
(11.6)%
14.8%
14,948
5,762
9,186
15,600
5,300
10,300
4.4%
(8.0)%
12.1%
Margin Percentage
Operating Income
3.4%
358
3.3%
366

2.4%
3.2%
479
2.6%
400

(16.5)%
Margin Percentage
Ordinary Income
2.9%
302
3.0%
327

8.4%
2.8%
422
2.2%
350

(17.1)%
Margin Percentage
Net Income
2.3%
247
1.6%
179

(27.5)%
2.1%
319
1.1%
170

(46.7)%
Factors of Change
in Operating Income
  Gain factors
Reduction in cost
Decrease of expenses and others
Foreign exchange
65
55

54

Loss factors
Decrease in sales mix
Increases in R&D expenses
155
10
  Gain factors
Reduction in cost
Decrease of expenses and others
63
6

Loss factors
Decrease in sales mix
Increases in R&D expenses
Foreign exchange
101
43
4
Foreign Exchange Rate YEN/US$ 116 118 117 115
Capital Investment 374 405 596 600
Depreciation and Amortization 437 478 589 640
R&D Expenses 373 384 507 550
Interest bearing debt 3,721 3,316 3,439 3,290
Performance of operation   Net Sales to increase
Net Income to decrease
Best Net Sales
  Net Sales to increase
Net Income to decrease
Best Net Sales
Domestic Sales

Passenger Cars
Minicars
160

56
104
144

51
93
(10.1)%

(8.7)%
(10.8)%
227

81
146
204

78
125
(10.3) %

(3.4)%
(14.1)%
Export

North America
Europe
Other
246

141
52
53
273

149
58
65
10.9%

6.1%
11.0%
23.3%
351

207
71
73
389

215
85
89
10.8 %

4.2%
18.6%
21.9%
Units Total 406 417 2.6% 578 593 2.5 %

* 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/dealers.
* Exchange rate is the non-consolidated base of Fuji Heavy Industries Ltd..