Supplement(Consolidated)

Supplement Material:
November 12, 2007
Corporate Communications,
Isuzu Motors Limited

Financial Summary: FY2008 First-half Consolidated Results
- April 1 2007 through September 30 2007 -


Unit: JPY in billion
Fraction less than half omitted
Volume in thousand units

  FY2007 H1
(April '06 to
September '06)
FY2008 H1
(April '07 to
September '07)
FY2007
(April '06 to
March '07)
FY2008 Forecast
(April '07 to
March '08)
Sales:
824.7 11.9%
874.5 6.0%
1,662.9 5.1%
1,750.0 5.2%
Japan
Overseas
372.5
452.2
16.6%
8.2%
333.5
541.0
(10.5%)
19.6%
694.6
968.3
1.4%
8.0%
630.0
1,120.0
(9.3%)
15.7%
Operating Profit
% to sales
57.6 52.2%
7.0%
48.3
5.5%
(16.2%)
107.0
6.4%
18.0%
100.0
5.7%
(6.5%)
Working Profit
% to sales
62.7 54.5%
7.6%
53.8
6.1%
(14.3%)
114.7
6.9%
22.2%
107.0
6.1%
(6.7%)
Net Income (loss)
% to sales
55.4 113.0%
6.7%
37.0
4.2%
(33.2%)
92.4
5.6%
56.7%
80.0
4.6%
(13.4%)
Operating profit:
Increase or Decrease
/
Profit increase due to:
  Material cost reduction 6.3
  Improvement of profitability 3.9

Profit decrease due to:
  Sales mix (9.3)
  Facility expense (7.0)
  Economic change (3.2)
/
Profit increase due to:
  Material cost reduction 15.0
  Improvement of profitability 13.0

Profit decrease due to:
  Facility expense (13.0)
  Sales mix (13.0)
  Economic change (9.0)
Exchange rate JPY 115/US$ JPY 119/US$ JPY 115/US$ JPY 115/US$
Facility Investment
20.9 49.3%
18.6 (11.0%)
47.9 23.8%
58.0 21.1%
Depreciation
13.6 12.4%
19.3 41.9%
28.2 12.4%
38.0 34.8%
R&D
28.4 0.4%
29.2 2.8%
58.5 6.2%
62.0 6.0%
Performance Evaluation, etc. Record operating profit,
working profit and net income
Record Sales Record operating profit
and working profit
for four consecutive terms
Recoed net income
Achieve the final target of Mid-term business plan
Sales vol.:Japan
54 17.0%
38 (29.8%)
97 (1.4%)
71 (26.9%)
Sales vol.:Overseas
168 (0.2%)
184 9.3%
372 6.7%
384 3.2%