ISUZU "Champion though the years, champion throuh the roads"
Isuzu Corporate Investor Relations Isuzu News
Models
Dealers Network
Export
After Sales
Isuzu Friend
Gallery
Contact
Site Map
 
Turkish
E-Mail
Annual Report Financial Tables Material Disclosure

Financial Tables

 
Financial Statements for the period ended 30.09.2007 (IFRS) and notes

 

Prepared in Accordance with International Financial Reporting Standards (IFRS)

TO THE BOARD OF DIRECTORS OF
ANADOLU ISUZU OTOMOTİV SANAYİ VE TİCARET ANONİM ŞİRKETİ

Introduction

We have reviewed the accompanying financial statements of ANADOLU ISUZU OTOMOTİV SANAYİ VE TİCARET ANONİM ŞİRKETİ (“the Company”), which comprise the consolidated balance sheet as at September 30, 2007 and the income statement, statement of changes in equity and cash flow statement for the nine -month then ended, and a summary of significant accounting policies and other explanatory notes. Management is responsible for the preparation and fair presentation of these financial statements in accordance with financial reporting standards published by Capital Markets Board (CMB). Our responsibility is to express a conclusion on this interim financial statements based on our audit.

Scope of Review

We conducted our review in accordance with the auditing standards published by Capital Markets Board (CMB) applicable for limited review engagements . A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope then an audit conducted in accordance wtih the auditing standandars published by Capital Markets Board and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has to come to our attention that causes us to believe that the accompanying interim financial information does not give a true and fair view of the financial position of ANADOLU ISUZU OTOMOTİV SANAYİ VE TİCARET ANONİM ŞİRKETİ as at September 30, 2007 , and of its financial performance and its cash flows for the nine –month ended in accordance with the financial reporting standards published by Capital Markets Board. ( İstanbul, 12.11.2007 )

AGD BAĞIMSIZ DENETİM VE DANIŞMANLIK S.M.M.M. A.Ş.

 
BALANCE SHEET (YTL)    
Reviewed Audited
ASSETS Notes 30.09.2007 31.12.2006
Current Assets
231.081.893 211.589.324
   Cash and Cash Equivalents
4 75.758.069 48.391.208
   Marketable Securities (net)
5 728.962 464.389
   Trade Receivables (net)
7 72.727.113 52.188.333
   Financial Leasing Receivables (net)
8 0 0
   Receivables from Related Parties    (net)
9 4.647.877 2.605.433
   Other Receivables (net) 10 2.390.140 3.674.647
   Alive Assets (net) 11 0 0
   Inventories (net) 12 70.982.140 94.460.239
   Receivables From Consruction
   Contracts In- Progress (net)
13 0 0
   Deferred Tax Assets 14 0 0
   Other Current Assets 15 3.847.592 9.805.075
 
Non-Current Assets 71.993.286 78.658.724
   Trade Receivables (net) 7 1.500.345 595.951
   Financial Leasing Receivables (net) 8 0 0
   Receivables from Related Parties
   (net)
9 0 0
   Other Receivables (net) 10 0 0
   Financial Assets (net) 16 3.898 3.898
   Positive/Negative Goodwill (net) 17 2.340.995 2.340.995
   Real Estate Properties with
   Investment Purposes (net)
18 0 0
   Tangible Fixed Assets (net) 19 67.432.859 75.040.622
   Intangible Fixed Assets (net) 20 672.169 671.729
   Deferred Tax Assets 14 0 0
   Other Non-Current Assets 15 43.020 5.529
TOTAL ASSETS 303.075.179 290.248.048

     
Reviewed Audited
LIABILITIES (YTL) Notes 30.09.2007 31.12.2006
I. Short Term Liabilities   101.732.992 89.879.201
   Financial Liabilities (net)
6 14.776.277 18.867.889
   Principal and Interest Payments
   of Long-Term Financial Liabilities (net)
6 0 0
   Financial Lease Liabilities (net)
8 0 0
   Other Financial Liabilities (net)
10 0 0
   Trade Payables (net)
7 25.628.193 26.678.730
   Due to Related Parties (net)
9 42.718.845 28.507.716
   Advances Received 21 101.929 53.513
   Advances Received For
   Construction Contracts In-Progress (net)
13 0 0
   Provision For Expenses and Liabilities 23 12.315.108 9.949.968
   Deferred Tax Liabilities 14 0 0
   Other Liabilities (net) 15 6.192.640 5.821.385
Long Term Liabilities
  11.544.686 11.008.030
   Finance Liabilities (net)
6 0 0
   Financial Leasing Payables (net)
8 0 0
   Other Financial Liabilities (net)
10 0 0
   Trade Payables (net) 7 0 0
   Due to Related Parties (net) 9 0 0
   Advances Received 21 0 0
   Provision For Expenses and Liabilities 23 6.461.149 5.754.956
   Deferred Tax Liability 14 2.229.907 4.161.850
   Other Liabilities (net)
15 2.853.630 1.091.224
MINORITY INTEREST 24 9.589 9.112
SHAREHOLDERS' EQUITY
189.787.912 189.351.705
Share capital 25 25.419.707 16.946.471
Cross-Shareholding Capital Adjustment 25 0 0
Capital Reserves 26 115.283.962 123.611.347
   Share Premiums 0 0
   Profit From Invalidation of Shares 1 1
   Fixed Assets Revaluation Fund 0 0
   Financial Assets Revaluation Fund 0 0
   Inflation Adjustment Differences
   of Shareholders' Equity
115.283.961 123.611.346
Retained Earnings 26-27 33.722.454 25.262.158
   Legal Reserves 11.235.250 8.479.030
   Statutory Reserves 0 0
   Extraordinary Reserves 21.037.814 15.187.885
   Special Reserves 1.449.390 1.449.390
   Income From Sales of Subsidiary Shares
   and Fixed Assets Held for Addition
   to Share capital
0 145.853
   Foreign Currency Translation Differences 0 0
Net Profit/(Loss) For The Period 26-28 15.361.789 23.531.729
Previous Years' Profit/Loss   0 0
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 303.075.179 290.248.048

STATEMENT OF INCOME (YTL) Footnote References  
Reviewed Reviewed Not Reviewed Not Reviewed
01.01.2007-
30.09.2007

01.07.2007-
30.09.2007

01.01.2006-
30.09.2006

01.07.2006-
30.09.2006
OPERATING INCOME          
Sales (net) 36 332.773.250 127.533.796 299.780.039 101.294.503
Cost of Sales (-) 36 (275.586.960) (104.408.973) (239.323.191) (83.463.577)
Income From Services (Rendered) (net) 36 0 0 0 0
Other Operating Income /
interest+divident
+rent (net)
36 0 0 0 0
GROSS PROFIT/(LOSS)   57.186.290 23.124.823 60.456.848 17.830.926
Operation Expenses (-) 37 (42.115.171) (14.672.468) (39.853.121) (15.104.748)
NET OPERATING PROFIT/(LOSS)   15.071.119 8.452.355 20.603.727 2.726.178
Other Operating Income and Profit 38 17.167.265 6.035.631 12.566.263 1.792.736
Other Operating Expenses and Losses (-) 38 (12.099.546) (6.580.569) (11.145.682) (6.109.149)
Financial Expenses   (-) 39 (874.864) (301.506) (3.476.746) 4.291.915
PROFIT/(LOSS)   19.263.974 7.605.911 18.547.562 2.701.680
Profit/(Loss) On Net Monetary Position 40 0 0 0 0
PROFIT / (LOSS) BEFORE MINORITY INTEREST 24 (477) (632) 1.278 91
PROFIT/(LOSS) BEFORE TAX   19.263.497 7.605.279 18.548.840 2.701.771
Taxes 41 (3.901.708) (1.528.351) (743.470) (559.703)
NET PERIOD PROFIT /(LOSS)   15.361.789 6.076.928 17.805.370 2.142.068
NET EARNING PER SHARE 42 0,60 0,23 1,05 0,13

CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY


Not Reviewed

Registered Share Capital Inflation Adjustment Differences of Shareholders' Equity Total
Paid İn Capital
Legal & Extraordinary Reserves Special Reserves
As of 01.01.2006 16.946.471 95.229.263 112.175.734 40.388.592
-
Transfer of Previous Year's Profit - - -
13.108.990
-
Capital Increase - - - - -
Income From Sales of Subsidiary Shares and Fixed Assets Held for Addition to Share capital - - - - 278.678
Dividend Paid - - - - -
Period Profit - - - - -
As of 30.09.2006 16.946.471 95.229.263 112.175.734 53.497.582
278.678
Reviewed          
As of 01.01.2007 16.946.471 95.229.263 112.175.734 53.497.582
145.853
Transfer of Previous Year's Profit - - - 8.606.147 -
Capital Increase
8.473.236
(8.327.383)
145.853
-
(145.853)
Income From Sales of Subsidiary Shares and Real-Estate Held for Addition to Share Capital - -
0
- -
Dividend Paid - -
0
- -
Period Profit - -
0
- -
As of 30.09.2007
25.419.707
86.901.880
112.321.587
62.103.729
0
 
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

Not Reviewed
Share Premium Minority Interest Previous Years'
Profits & Losses
Period Profit TOTAL EQUITY
As of 01.01.2006 807 - 32.616.629 - 185.181.762
Transfer of Previous Year's Profit - -
(13.108.990)
-
0
Capital Increase - - - -
0
Income From Sales of Subsidiary Shares and Fixed Assets Held for Addition to Share capital - - - -
278.678
Dividen Paid - -
(19.507.639)
- (19.507.639)
Period Profit - - - 17.805.370 17.805.370
As of 31.09.2006 807
0
0
17.805.370 183.758.171
Reviewed          
As of 01.01.2007 807 - 23.531.729 - 189.351.705
Transfer of Previous Year's Profit - - (8.606.147) - -
Capital Increase - - - - -
Income From Sales of Subsidiary Shares and Real-Estate Held for Addition to Share Capital - - - - -
Divident Paid - -
(14.925.582)
- (14.925.582)
Period Profit - - - 15.361.789 15.361.789
As of 30.09.2007 807 - 0 15.361.789 189.787.912
 
CONSOLIDATED CASH FLOW STATEMENT

Reviewed
30 September 2007

Not Reviewed
30 September 2006
Cash Flow From Operating Activities    
Net Profit / (Net Loss) 15.361.789 17.805.370
Adjustments to Reconcile Net Earnings To Cash Flow    
   Depreciation 9.004.467 9.205.807
   Amortization 189.572 160.053
   Provision For Termination Indemnity 706.193 858.330
   Taxes 3.901.708 743.470
   Provision For Doubtful Receivables (655) 460.581
   Provision For Diminutionin Value Of Subsidiaries 0 0
   Provision For Interest Income (186.464) 125.040
   Provision For Interest Expenses 183.477 132.388
   Income/Expense Not Causing Fund Inflow 4.103.952 5.888.161
   Profit / Net From Sales of Fixed Assets 385.912 303.937
Net Operating Profit Before Increase/(Decrease) in Assets and Liabilities: 33.649.951 35.683.137
Increase/(Decrease) in Assets and Liabilities:    
Net (Increase)/Decrease in Trade Receivables (21.207.444) 23.570.706
Net (Increase)/Decrease in Receivables From Related Parties (2.042.444) (1.580.603)
Net (Increase)/Decrease in Inventories 23.478.099 (30.052.486)
Net (Increase)/Decrease in Other Current Assets 7.428.454 3.982.827
Net (Increase)/Decrease in Other Non-Current Assets (37.491) (95.661)
Net Increase/(Decrease) in Trade Payables (1.050.537) (3.150.324)
Net Increase/(Decrease) in Payables to Related Parties 14.211.129 21.767.771
Net Increase/(Decrease) in Other Payables (1.682.111) (20.055.150)
Taxes Paid (3.942.873) (8.273.169)
Termination Indemnities Paid - -
Net Cash Inflow Provided/(Used) From Operating Activities: 48.804.733 21.797.048
Investment Activities:    
Disposal/(Acquisition) of Financial Assets Ready to Sale    
Tangible Fixed Assets Acquisition (1.782.616) (2.270.074)
Intangible Fixed Assets Acquisition (190.012) (94.211)
Increase in Other Non-Current Assets   0
Net Cash Used in Investing Activities: (1.972.628) (2.364.285)
Financial Activities:    
Dividend Paid
(14.925.582)
(19.507.639)
Interest Paid (628.904)  
Interest Received    
Net Increase/(Decrease) in Bank Loans (3.646.185) 19.055.000
Inflation Effects    
Net Cash Provided From / (Used in) Financial Activities (19.200.671) (452.639)
Net Increase in Cash and Cash Equivalents 27.631.434 18.980.124
Cash and Cash Equivalents, Beginning of Period 48.855.597 33.780.780
Inflation Effect 0 0
Cash and Cash Equivalents, End Of the Period 76.487.031 52.760.904
 

The accompanying policies and explanatory notes are an integral part of the consolidated financial statements.

Notes About The Financial Tables I
Notes About The Financial Tables II
Notes About The Financial Tables III