October 5, 2005
Fuji Heavy Industries Ltd.

Revision of Performance Projection for Fiscal Year Ending March 31, 2006

Fuji Heavy Industries Ltd. (FHI) has announced the revision of performance projection for Fiscal Year Ending March 31, 2006 (From April 1, 2005 to March 31, 2006) which was released at the timing of consolidated and non-consolidated basis financial results announcement on May 12, 2005.

1.

(1) Consolidated Basis Revision of Performance Projection for 1st Half of Fiscal 2006
    (From April 1, 2005 to September 30, 2005)

(Unit: Millions of yen)   

  Net sales Ordinary income Net income
Previous projection (A) 670,000 2,000
0
Revised projection (B) 670,000 10,000 5,000
Increase and decrease (B-A) 0 +8,000 +5,000
Change of percentage (%) 0 +400.0 -
Actual results of the previous fiscal year
(Ended March 31, 2005)
690,791 15,061 8,275

(2) Non-consolidated Basis Revision of Performance Projection for 1st Half of Fiscal 2006
    (From April 1, 2005 to September 30, 2005)

(Unit: Millions of yen)     
  Net sales Ordinary income Net income
Previous projection (A) 450,000 10,000
7,000
Revised projection (B) 470,000 20,000 12,000
Increase and decrease (B-A) +20,000 +10,000 +5,000
Change of percentage (%) ++4.4 +100.0 +71.4
Actual results of the previous fiscal year
(Ended March 31, 2005)
486,402 16,896 6,706

2.

(1) Consolidated Basis Revision of Performance Projection for Fiscal Year Ending March 31, 2006
    (From April 1, 2005 to March 31, 2006)

(Unit: Millions of yen)     
  Net sales Ordinary income Net income
Previous projection (A) 1,470,000 27,000 15,000
Revised projection (B) 1,480,000 29,000 12,000
Increase and decrease (B-A) +10,000 +2,000 -3,000
Change of percentage (%) +0.7 +7.4 -20.0
Actual results of the previous fiscal year
(Ended March 31, 2005)
1,446,491 43,572 18,238

(2) Non-consolidated Basis Revision of Performance Projection for Fiscal Year Ending March 31, 2006
    (From April 1, 2005 to March 31, 2006)

(Unit: Millions of yen)     
  Net sales Ordinary income Net income
Previous projection (A) 944,000 29,000 10,000
Revised projection (B) 950,000 32,000 9,000
Increase and decrease (B-A) +6,000 +3,000 -1,000
Change of percentage (%) +0.6 +10.3 -10.0
Actual results of the previous fiscal year
(Ended March 31, 2005)
949,511
31,304 2,503

3.Reason of revisions

We have revised ordinary income and net income due to the following factors. With regard to net sales, we keep as same.

(Unit: Millions of yen)     
  Reason of Revisions 1st Half of Fiscal 2006 Fiscal 2006
Consolidated basis Non-consolidated basis Consolidated basis Non-consolidated basis
Ordinary income Reduction of the R&D expenses by the improvement of efficiency in some activities +40 +40 +60 +60
Decrease in direct material cost by pulling forward the cost reduction programs +20 - - -
Improvement and deterioration in automobile sales volume and mixture -60 +40 -130 -50
Decrease in SG&A expenses and others +50 +20 +60 +20
Increase in amortization of consolidation adjustments +30 - +30 -
Net income Extraordinary loss from discontinuation of the joint development -50 -50 -50 -50

Note: Above mentioned projections are based on certain assumptions and our management’s judgement in light of currently available information, therefore actual results may differ from these projections.
以上