EDGAR Pro
About EDGAR Online | Login



The following is an excerpt from a 10-Q SEC Filing, filed by TOYOTA MOTOR CREDIT CORP on 11/22/2004.

Jump to : 


  
						

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results

Interim Financial Data

The accompanying information pertaining to the three and six months ended September 30, 2004 and 2003 is unaudited and has been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts and disclosure of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. In the opinion of management, the unaudited financial information reflects all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the results for the interim periods presented. The results of operations for the three and six months ended September 30, 2004 are not necessarily indicative of those expected for any other interim period or for a full year. Certain prior period amounts have been reclassified to conform with the current period presentation.

These financial statements should be read in conjunction with the Consolidated Financial Statements, significant accounting policies, and other notes to the Consolidated Financial Statements included in Toyota Motor Credit Corporation's 2004 Annual Report to the SEC on Form 10-K. As discussed below, the Company intends to file an amendment to its 2004 Annual Report to the SEC on Form 10-K. References herein to "TMCC" denote Toyota Motor Credit Corporation and references herein to "the Company" denote Toyota Motor Credit Corporation and its consolidated subsidiaries.

During the first quarter of fiscal 2005, the Company transferred substantially all of its interests in Toyota Services de Mexico, S.A. de C.V. and Toyota Services de Venezuela, C.A. ("TSV"), and its minority interest in Banco Toyota do Brazil, S.A. ("BTB"), to its parent, Toyota Financial Services Americas Corporation ("TFSA"). The transfer of the $17 million net carrying value of the Company's interests in these entities was accounted for as a distribution of assets and, accordingly, a reduction of shareholder's equity.

- 6 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

Restatement

In October 2004, the Company announced that as part of its ongoing review of accounting policies and in connection with its planned implementation of new transaction systems, management determined that the Company's accounting methodology and the structure and design of certain financial systems relating primarily to the capitalization and amortization of incremental direct costs and fees was not in compliance with Statement of Financial Accounting Standards No. 91, "Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases". Incremental direct costs and incentive payments made to certain vehicle dealers were expensed when incurred rather than amortized over the life of the related contracts. The majority of these costs and fees consisted of incremental direct costs and fees paid or received primarily in connection with the acquisition of retail and vehicle lease contracts, and incentive and rate participation payments made to vehicle dealers. In addition, other incentives in the form of rate participation payments made to vehicle dealers were deferred and amortized using a method that was inconsistent with the revenue recognition method of the underlying contracts. This resulted in a cumulative understatement of net financing and other revenues and overstatement of operating and administrative expenses, resulting in a cumulative understatement of net income, as well as a cumulative understatement of finance receivables, net, investments in operating leases, net, deferred income taxes, and retained earnings. As a result, the Company determined that certain adjustments are necessary to the Company's Consolidated Financial Statements as of March 31, 2004 and 2003 and for each of the fiscal years in the three-year period ended March 31, 2004 and the three months ended June 30, 2004. After making this determination, the Company conducted a further review of its policies and determined that additional adjustments and reclassifications to the Consolidated Financial Statements were necessary.

These additional adjustments are required to correct the accounting treatment of notes payable during periods when the related derivative did not qualify for hedge accounting. The Company did not properly record foreign currency transaction gains or losses for certain notes payable during these periods and did not properly determine the calculation of additional basis adjustments once the hedge was re-established on the notes payable. These adjustments are reflected as a cumulative decrease in interest expense and investment and other income related to foreign currency transactions resulting in a cumulative decrease in net income in the Consolidated Statements of Income as well as a cumulative increase in notes and loans payable and a decrease in deferred income taxes and retained earnings in the Consolidated Balance Sheets.

Additionally, the reclassifications primarily related to unearned income that was reclassified to finance receivables, net and investments in operating leases, net, that had been previously misclassified in other liabilities. The Company also recorded other adjustments that were previously deemed not material.

- 7 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

The combined results of all adjustments and reclassifications described above is a cumulative increase in net financing revenues and net income and a decrease in investment and other income, interest expense and operating and administrative expenses in the Consolidated Statements of Income, as well as a decrease in finance receivables, net, investments in operating leases, net, and other liabilities, and an increase in notes and loans payable, deferred income taxes and retained earnings in the Consolidated Balance Sheets. The impact of these adjustments and reclassifications in any particular quarterly or annual period may vary from the cumulative impact described above. The adjustments to the Consolidated Financial Statements resulted in differences in the timing of revenue recognition, but did not materially affect previously reported cash flows.

These adjustments and reclassifications are reflected in this Quarterly Report on Form 10-Q for the period ended September 30, 2004. In addition, the Company intends to file amendments to its Quarterly Report on Form 10-Q for the period ended December 31, 2003, its Annual Report on Form 10-K for the fiscal year ended March 31, 2004 and its Quarterly Report on Form 10-Q for the period ended June 30, 2004 that will include restated financial statements and amendments to related disclosures for the fiscal periods covered by those reports, including selected financial data for the fiscal years ended September 30, 1999 and 2000 and the six months ended March 31, 2001. The Company will not issue debt under its U.S. dollar medium term notes program until the amended filings are submitted to the Securities and Exchange Commission ("SEC"). The Company will also file these amendments in connection with its Euro medium term notes ("EMTN") program and will not issue debt under the EMTN program until the amended filings are submitted to the United Kingdom Listing Authority. The Company is working to complete these filings as soon as practicable. In any event, the Company believes it has sufficient alternative sources of liquidity to fund its operations.

This Quarterly Report on Form 10-Q for the period ended September 30, 2004 includes restated financial statements and amendments to related disclosures for the three and six month periods ended September 30, 2003 and as of March 31, 2004.

- 8 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

The adjustments to net income for the three and six months ended September 30, 2003 are summarized below:

Three Months Six Months Ended Ended

September 30, 2003

(Dollars in millions)
Net income, as previously reported $ 215 $ 265 Adjustments (pre-tax):
Dealer incentive payments 3 10 Rate participation payments 1 9 Incremental direct costs 1 2 Fair value adjustment (1 ) (10 ) Other adjustments (3 ) 2 Total adjustments (pre-tax) 1 13

Tax effect of restatement adjustments - (5 ) Total net adjustments 1 8

Net income, as restated $ 216 $ 273

The amounts shown for dealer incentive and rate participation payments and incremental direct costs represent the substantial portion of the net adjustments related to the acquisition of retail and vehicle lease contracts for the periods presented. The fair value adjustment represents additional ineffectiveness recognized on certain foreign currency denominated notes payable. The other adjustments primarily relate to items that were deemed not material in prior periods but have been recorded in connection with this restatement.

- 9 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

The Consolidated Balance Sheet as of March 31, 2004 included in this Form 10-Q has been restated to include the effects of the adjustments and reclassifications as follows:

March 31, 2004

As previously reported As restated
(Dollars in millions)

ASSETS

Cash and cash equivalents $ 818 $ 818 Investments in marketable securities 1,125 1,125 Finance receivables, net 32,460 32,337 Investments in operating leases, net 7,685 7,590 Other assets 2,766 2,764 Total assets $ 44,854 $ 44,634

LIABILITIES AND SHAREHOLDER'S EQUITY

Notes and loans payable $ 36,822 $ 36,854 Other liabilities 2,363 1,992 Deferred income taxes 2,178 2,225 Total liabilities 41,363 41,071

Capital stock, $l0,000 par value (100,000 shares authorized; issued and outstanding 91,500 in 2004 and 2003) 915 915 Retained earnings 2,531 2,604 Accumulated other comprehensive income 45 44 Total shareholder's equity 3,491 3,563 Total liabilities and shareholder's equity $ 44,854 $ 44,634

Finance receivables, net and investments in operating leases, net were impacted by the cumulative deferral of incremental direct costs and fees paid or received primarily in connection with the acquisition of retail and vehicle lease contracts, and incentive and rate participation payments made to vehicle dealers. The impact of these items was an increase to finance receivables, net and investments in operating leases, net of $147 million and $10 million, respectively. Finance receivables, net and investments in operating leases, net were also impacted by the reclassification of deferred subvention and acquisition fee revenue of approximately $270 million and $105 million, respectively, that was previously classified as other liabilities. The net effect of these adjustments and reclassifications was an overall decrease in finance receivables, net and investments in operating leases, net of $123 million and $95 million, respectively.

- 10 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

Notes and loans payable increased $32 million. This increase resulted from the cumulative impact of a $62 million foreign currency transaction loss, a $30 million reversal of improperly recorded fair value losses and a $3 million loss related to additional basis adjustments associated with the re-establishment of hedge relationships that were previously ineffective. The remaining $3 million increase primarily relates to items that were deemed not material in prior periods but have been recorded in connection with this restatement.

Other liabilities decreased $375 million as a result of the reclassification of deferred subvention and acquisition fee revenue from other liabilities to finance receivables, net and investments in operating leases, net, noted above. The remaining $4 million adjustment primarily relates to items that were deemed not material in prior periods but have been recorded in connection with this restatement.

- 11 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

The Consolidated Statements of Income for the three and six months ended September 30, 2003 included in this Form 10-Q have been restated to include the effects of the adjustments and reclassifications as follows:

Three Months Ended Six Months Ended September 30, 2003 September 30, 2003


As previously As previously reported As restated reported As restated
(Dollars in millions)

Financing revenues:
Leasing $ 613 $ 591 $ 1,235 $ 1,175 Retail financing 310 323 600 627 Wholesale and other dealer
financing 43 46 92 98 Total financing revenues 966 960 1,927 1,900

Depreciation on leases 405 383 863 803 Interest expense 87 91 318 326 Net financing revenues 474 486 746 771

Insurance premiums earned and
contract revenues 47 44 92 86 Investment and other income 78 65 114 101 Net financing and other revenues 599 595 952 958

Expenses:
Operating and administrative 142 134 278 266 Provision for credit losses 78 78 187 187 Insurance losses and loss
adjustment expenses 25 28 50 55

Total expenses 245 240 515 508 Income before provision for
income taxes 354 355 437 450 Provision for income taxes 139 139 172 177

Net income $ 215 $ 216 $ 265 $ 273

- 12 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

Leasing revenues and depreciation expense both decreased $22 million and $60 million for the three and six months ended September 30, 2003, respectively, resulting from the reclassification of downward adjustments to residual values related to finance leases previously misclassified as depreciation expense. This reclassification was made to conform the September 2003 results to a reclassification previously implemented in the March 2004 Consolidated Financial Statements. Retail revenues increased $13 million and $27 million for the three and six months ended September 30, 2003, respectively, primarily as a result of the deferral and amortization of incremental direct costs and fees paid primarily in connection with the acquisition of retail contracts, and incentive and rate participation payments made to vehicle dealers. Wholesale and other dealer financing increased $3 million and $6 million for the three and six months ended September 30, 2003, respectively, due to the reclassification of insurance premiums on wholesale lines previously misclassified in insurance premiums earned and contract revenues.

Interest expense increased $4 million for the three months ended September 30, 2003 due to the net effect of $2 million of additional ineffectiveness and a $3 million loss related to additional basis adjustments associated with the re-establishment of hedge relationships that were previously ineffective. The remaining $3 million increase primarily relates to items that were deemed not material in prior periods but have been recorded in connection with this restatement. Interest expense increased $8 million for the six months ended September 30, 2003, due to the net effect of a $5 million reversal of improperly recorded fair value losses and a $4 million loss related to additional ineffectiveness associated with the re-establishment of hedge relationships that were previously ineffective. The remaining $1 million adjustment primarily relates to items that were deemed not material in prior periods but have been recorded in connection with this restatement.

Investment and other income decreased $13 million for both the three and six months ended September 30, 2003, respectively, due to adjustments to gains on securitization transactions resulting from the impact of incremental direct costs and fees paid primarily in connection with the acquisition of retail contracts, and incentive and rate participation payments made to vehicle dealers.

Operating and administrative expenses decreased $8 million and $12 million for the three and six months ended September 30, 2003, respectively, primarily as a result of the $4 million and $8 million, respectively, deferral of incremental direct costs incurred in connection with the acquisition of retail and vehicle lease contracts. The remaining $4 million decrease for both the three and six months ended September 30, 2003 was due to a reclassification of certain expenses between insurance losses and loss adjustments expenses and operating and administrative expenses.

- 13 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Interim Financial Data and Restated Financial Results (Continued)

The adjustments and reclassifications addressed in the previous sections resulted in changes to certain components of net cash provided by operating activities and net cash used in investing activities included in the Consolidated Statement of Cash Flows but did not change net cash provided by financing activities and cash and cash equivalents at September 30, 2003. The primary adjustment affecting net cash from operating activities related to the recognition of deferred subvention and acquisition fee revenue. The primary adjustments affecting net cash used in investing activities included increases in cash used to purchase finance receivables and investments in operating leases, respectively. These increases related to the cumulative deferral of incremental direct costs and fees paid or received in connection with the acquisition of retail and vehicle lease contracts and deferred subvention fee revenue.
The adjustments to the Consolidated Statement of Cash Flows for the six months ended September 30, 2003 are summarized below:

Six Months Ended September 30, 2003

(Dollars in millions)

Total adjustment to net income $ (8 )

Derivative fair value adjustment 8

Increase in depreciation and amortization for incremental direct costs,
dealer participation payments, and rate participation payments 15

Recognition of deferred subvention and acquisition fee revenue (139 )

Change in other assets due to reduction in gain from sale of finance
receivables for incremental direct costs, dealer incentive payments, and
rate participation payments and reclassification of deferred subvention and
acquisition fee revenue (23 ) Adjustment to net cash provided by operating activities $ (131 )

Adjustment to acquisition of finance receivables for incremental direct
costs, dealer incentive payments, and deferred subvention and acquisition
fee revenue $ 88 Adjustment to acquisition of operating leases for incremental direct costs,
dealer incentive payments, and deferred subvention and acquisition fee
revenue 43 Adjustment to net cash used in investing activities $ 131

- 14 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 2 - Finance Receivables

Finance receivables, net consisted of the following:

September 30, March 31, 2004 2004

(Dollars in millions)

(Restated)

Retail receivables $ 26,591 $ 22,693 Finance leases 3,191 4,325 Wholesale and other dealer loans 6,179 6,571 35,961 33,589 Deferred origination costs 134 117 Unearned income (864 ) (987 ) Allowance for credit losses (421 ) (382 ) Finance receivables, net $ 34,810 $ 32,337

The aggregate balances related to finance receivables 60 or more days past due totaled $159 million and $115 million at September 30 and March 31, 2004, respectively. Substantially all retail and finance lease receivables do not involve recourse to the dealer in the event of customer default.

Note 3 - Investments in Operating Leases

Investments in operating leases, net consisted of the following:

September 30, March 31, 2004 2004

(Dollars in millions)

(Restated)

Vehicles $ 10,120 $ 9,700 Equipment and other 722 688 10,842 10,388 Deferred origination fees (62 ) (57 ) Deferred income (45 ) (38 ) Accumulated depreciation (2,657 ) (2,565 ) Allowance for credit losses (87 ) (138 ) Investments in operating leases, net $ 7,991 $ 7,590

The aggregate balances related to investments in operating leases, net of 60 or more days past due totaled $29 million and $23 million at September 30 and March 31, 2004, respectively.

- 15 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 4 - Allowance for Credit Losses

An analysis of the allowance for credit losses follows:

Three Months Ended Six Months Ended September 30, September 30,
2004 2003 2004 2003

(Dollars in millions)

Allowance for credit losses at
beginning of period $ 512 $ 502 $ 520 $ 462 Provision for credit losses 50 78 96 187 Charge-offs, net of recoveries (54 ) (65 ) (104 ) (134 ) Sale of receivables - (19 ) - (19 ) Distribution of net assets to TFSA - - (4 ) -


Allowance for credit losses at end of
period $ 508 $ 496 $ 508 $ 496

Note 5 - Derivatives and Hedging Activities

The following table summarizes the net unrealized gains and losses included in the Company's derivative fair value adjustment, which is included in interest expense:

Three Months Ended Six Months Ended September 30, September 30,


2004 2003 2004 2003

(Dollars in millions)

Unrealized (Gain)/Loss
(Restated) (Restated)

Ineffectiveness related to
designated hedges $ (9) $ 3 $ 19 $ 9 Currency basis swaps (1) 13 (3 ) (12 ) (3 ) Non-designated hedges
Interest rate swaps 10 (80 ) (15 ) (62 ) Interest rate caps 5 1 (2 ) 20 Other - - (1 ) (1 ) Derivative fair value adjustment $ 19 $ (79 ) $ (11 ) $ (37 )

(1) Currency basis swaps used in combination with interest rate swaps to convert non-U.S. dollar debt to U.S. dollar denominated payments are not eligible for hedge accounting.

- 16 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 6 - Notes and Loans Payable

Notes and loans payable and the related weighted average contractual interest rates are summarized as follows:

Weighted Average Contractual Interest Rates


September 30, March 31, September 30, March 31, 2004 2004 2004 2004
(Dollars in millions)

(Restated)

Commercial paper $ 9,020 $ 8,094 1.59 % 1.03 % Notes and loans payable (1) 28,197 26,849 3.41 % 3.44 % Carrying value adjustment (2) 1,528 1,911
Notes and loans payable $ 38,745 $ 36,854 2.98 % 2.90 %

(1) Includes foreign currency transaction adjustments of $4 million at both September 30, 2004 and March 30, 2004. This adjustment results from changes in foreign currency rates when the underlying debt instrument did not qualify for hedge accounting.
(2) Includes basis adjustments to debt in designated and de-designated hedge relationships.

Included in notes and loans payable are unsecured notes denominated in various foreign currencies totaling $10,646 million and $10,460 million at September 30 and March 31, 2004, respectively. Concurrent with the issuance of these unsecured notes, the Company entered into cross currency interest rate swap agreements or a combination of interest rate swaps coupled with currency basis swaps to convert non-U.S. dollar debt to U.S. dollar denominated payments.

At September 30, 2004 and March 31, 2004, notes and loans payable of $142 million and $226 million, respectively, were collateralized by retail finance receivables of $161 million and $261 million, respectively, arising from a securitization transaction accounted for as a collateralized borrowing executed in fiscal 2002. The retail finance receivables serve as collateral for the payment of the notes and loans payable and are therefore restricted from TMCC's creditors.

- 17 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 7 - Liquidity Facilities and Letters of Credit

The following table summarizes TMCC's and its subsidiary, Toyota Credit de Puerto Rico Corp.'s ("TCPR") credit facilities:

TMCC TCPR Total

September 30, March 31, September 30, March 31, September 30, March 31, 2004 2004 2004 2004 2004 2004
(Dollars in millions)

364-day
syndicated
bank credit
facilities -
committed $ 1,967 $ 3,600 $ 133 $ 400 $ 2,100 $ 4,000 5-year
syndicated
bank credit
facility -
committed 3,933 1,400 267 - 4,200 1,400 Letters of
credit
facilities -
uncommitted 55 55 - - 55 55 Total credit
facilities $ 5,955 $ 5,055 $ 400 $ 400 $ 6,355 $ 5,455

In July 2004, the Company renewed and decreased its 364-day syndicated bank credit facilities from $4,000 million to $2,100 million and renewed and increased its 5-year syndicated bank credit facilities from $1,400 million to $4,200 million.

Of the total credit facilities, $2 million of the uncommitted letters of credit facilities was used at September 30, 2004 and March 31, 2004. No amounts were drawn on the committed facilities as of September 30, 2004 and March 31, 2004.

- 18 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Commitments and Contingencies

Commitments and Guarantees

TMCC has entered into certain commitments and guarantees described below. The maximum commitment amounts under these commitments and guarantees as of September 30, 2004 are summarized in the table below:

Maximum Commitment Amount

(Dollars in millions)

Commitments:
Credit facilities with vehicle and industrial equipment dealers $ 3,382 Credit facilities with affiliates 190 Lease commitments (1) 132 Total commitments 3,704

Guarantees and other contingencies:
Guarantees of affiliate pollution control and solid waste disposal bonds 148 Revolving liquidity notes related to securitizations 48 Guarantees of affiliate debt 35 Total guarantees and commitments $ 3,935

(1) Includes $89 million in lease commitments with affiliates.

Commitments

During the first quarter of fiscal 2005, TMCC entered into a reciprocal credit agreement with TFSA which allows each company to borrow up to $100 million from the other at a daily market interest rate, generally the federal funds rate, determined on the date of each advance, with no stated maturity date. This commitment is included in the table above under "Credit facilities with affiliates." As of September 30, there have been no other material changes to TMCC's commitments as described in the Company's Annual Report on Form 10-K for the year ended March 31, 2004.

Of the total credit facilities available to vehicle and industrial equipment dealers, $2,354 million and $2,249 million were outstanding at September 30, 2004 and March 31, 2004, respectively. Of the total credit facilities available to affiliates, $21 million and $25 million were outstanding with Toyota de Puerto Rico Corp., a subsidiary of Toyota Motor Sales, U.S.A. Inc., at September 30, 2004 and March 31, 2004, respectively. In addition, during the six months ended September 30, 2004, $34 million was drawn by TFSA and accounted for as a distribution of assets, and, accordingly, a reduction of shareholder's equity. No such amounts were drawn during the prior year.

- 19 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Commitments and Contingencies (Continued)

Guarantees and Other Contingencies

TMCC has guaranteed payments of principal, interest, and premiums, if any, on $88 million principal amount of flexible rate demand solid waste disposal revenue bonds issued by Putnam County, West Virginia, of which $40 million matures in June 2028, $28 million matures in August 2029, and $20 million matures in April 2030. The bonds were issued in connection with a West Virginia manufacturing facility of an affiliate.

TMCC has guaranteed payments of principal, interest, and premiums, if any, on $60 million principal amount of flexible rate demand pollution control revenue bonds issued by Gibson County, Indiana, of which $10 million matures in October 2027, January 2028, January 2029, January 2030, February 2031, and September 2031, respectively. The bonds were issued in connection with an Indiana manufacturing facility of an affiliate.

Under these affiliate bond guarantees, TMCC would be required to perform in the event of any of the following:

a) payment of any installment of interest, principal, premium, if any, or purchase price on the bonds, is not made when the payment becomes due and payable;

b) the occurrence of certain events of bankruptcy involving the benefactor manufacturing facilities or TMCC;

c) failure by the benefactor manufacturing facilities to observe or perform any covenant, condition or agreement under the guarantees, other than as referred to in (a) above;

d) failure by the bond issuers to observe or perform any covenant, condition or agreement under the guarantees, other than as referred to in (a) above;

e) failure by TMCC to observe or perform any covenant, condition, agreement or obligation under the guarantees.

These guarantees include provisions whereby TMCC is entitled to reimbursement by the benefactor manufacturing facilities for all principal and interest paid and fees incurred on behalf of the benefactor manufacturing facilities and to default interest on those amounts. TMCC receives an annual fee of $100,000 for guaranteeing such payments. TMCC has not been required to perform under any of these affiliate bond guarantees as of September 30, 2004. Because these are affiliate guarantees, TMCC is not required to recognize a liability for the fair value of the guarantees.

TMCC has guaranteed payments of up to $30 million in principal, interest, fees, and expenses with respect to the offshore bank loan of BTB. This guarantee will remain in effect until the loan is repaid in full, and TMCC elects to terminate the guarantee. The loan matures in November 2004. Under the terms of the guarantee, TMCC would be required to perform on behalf of BTB should BTB default on payments for any reason including, but not limited to, financial insolvency, cross border payment restrictions, and other sovereign restrictions on offshore payments. TMCC has entered into a separate indemnity agreement with BTB. The indemnity agreement includes provisions whereby TMCC is entitled to reimbursement from BTB. TMCC has not been required to perform under the BTB guarantee as of September 30, 2004. Because these are affiliate guarantees, TMCC is not required to recognize a liability for the fair value of the guarantees.

- 20 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Commitments and Contingencies (Continued)

During the first quarter of fiscal 2005, the Company reduced the maximum amount guaranteed of TSV debt from $35 million to $5 million. The guarantee relates to principal, interest, fees, and expenses with respect to a Venezuelan bank credit facility on behalf of TSV. The credit facility would allow TSV to borrow up to the amount of the guarantee for a period of one year. The guarantee will remain in effect until the loan is repaid in full, and TMCC elects to terminate the guarantee. Under the terms of the guarantee, TMCC would be required to perform on behalf of TSV should TSV default on payments as a result of financial insolvency. The Company has entered into a separate reimbursement agreement with TSV which includes provisions whereby TMCC is entitled to reimbursement from TSV in the event TSV defaults under its loan agreement covered by this guarantee and TMCC is called upon to perform its guarantee obligations. TMCC has not been required to perform under the TSV guarantee as of September 30, 2004. Because these are affiliate guarantees, TMCC is not required to recognize a liability for the fair value of the guarantees.

In certain securitization structures, revolving liquidity notes ("RLN") are used in lieu of deposits to a cash reserve fund. The securitization trust may draw upon the RLN to cover any shortfall in interest and principal payments to investors. The Company funds any draws, and the terms of the RLN obligate the securitization trust to repay amounts drawn plus accrued interest. Repayments of principal and interest due under the RLN are subordinated to principal and interest payments on the asset-backed securities and, in some circumstances, to deposits into a reserve account. If collections are insufficient to repay amounts outstanding under a RLN, the Company will recognize a loss for the outstanding amounts. The Company must fund the entire amount available under the RLN into a reserve account if the Company's short term unsecured debt ratings are downgraded below P-1 by Moody's Investors Service, Inc. or A-1 by Standard & Poor's Ratings Group, a division of the McGraw-Hill Companies, Inc. No amounts were outstanding under the RLN as of September 30, 2004. The Company has not recognized a liability for the RLN because it does not expect to incur any future cash flows related to the RLN.

Indemnification

In the ordinary course of business, the Company enters into agreements containing indemnification provisions standard in the industry related to several types of transactions, including, but not limited to, debt funding, derivatives, securitization transactions, and its vendor and supplier agreements. Performance under these indemnities would occur upon a breach of the representations, warranties, or covenants made or given, or a third party claim. In addition, the Company has agreed in certain debt and derivative issuances, and subject to certain exceptions, to gross-up payments due to third parties in the event that withholding tax is imposed on such payments. In addition, certain of the Company's funding arrangements would require the Company to pay lenders for increased costs due to certain changes in laws or regulations. Due to the difficulty in predicting events which could cause a breach of the indemnification provisions or trigger a gross-up or other payment obligation, the Company is not able to estimate its maximum exposure to future payments that could result from claims made under such provisions. The Company has not made any material payments in the past as a result of these provisions, and as of September 30, 2004, the Company does not believe it is probable that it will have to make any material payments in the future. As such, no amounts have been recorded under these indemnifications as of September 30, 2004.

- 21 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 8 - Commitments and Contingencies (Continued)

Receivable Repurchase Obligations

The Company sells discrete pools of retail finance receivables to wholly owned consolidated bankruptcy remote special purpose entities ("SPEs"). TMCC makes certain representations and warranties to the SPEs, and the SPEs make corresponding representations and warranties to securitization trusts, relating to receivables sold in securitization transactions. TMCC and the SPEs may be required to repurchase any receivable in the event of a breach of a representation and warranty relating to the receivable that would materially and adversely affect the interest of the SPEs, or any securitization trust, as applicable. In addition, TMCC, as the servicer of the receivables, may be required to repurchase any receivable in the event of a breach of a covenant by the servicer with respect to any receivable that would materially and adversely affect the interest of any securitization trust or of certain extensions or modifications of a receivable as to which TMCC, as the servicer, does not commit to make advances to fund reductions in interest payments. The repurchase price is generally the outstanding principal balance of the receivable plus any accrued interest thereon. These provisions are customary in the securitization industry. No receivables were repurchased under these provisions during the six months ended September 30, 2004.

Advancing Requirements

As a servicer of receivables sold through securitization, TMCC is required to advance delinquent obligor payments to the applicable securitization trust to the extent it believes such advance will be recovered from future collections of the related receivable. Each securitization trust is required to reimburse the Company for any outstanding advances from collections on all receivables before making other required payments. These provisions are customary in the securitization industry. Advances outstanding at September 30, 2004 totaled $6 million.

Litigation

Various legal actions, governmental proceedings and other claims are pending or may be instituted or asserted in the future against the Company with respect to matters arising in the ordinary course of business. Certain of these actions are or purport to be class action suits, seeking sizeable damages and/or changes in the Company's business operations, policies and practices. Certain of these actions are similar to suits that have been filed against other financial institutions and captive finance companies. Management and internal and external counsel perform periodic reviews of pending claims and actions to determine the probability of adverse verdicts and resulting amounts of liability. The Company establishes reserves for legal claims when payments associated with the claims become probable and the costs can be reasonably estimated. The actual costs of resolving legal claims may be substantially higher or lower than the amounts reserved for these claims. However, based on information currently available, the advice of counsel, and established reserves, in the opinion of management, the ultimate liability resulting therefrom will not have a material adverse effect on the Company's consolidated financial position or results of operations.

- 22 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 9 - Related Party Transactions

As of September 30, 2004, there have been no material changes to the related party agreements or relationships as described in the Company's Annual Report on Form 10-K for the year ended March 31, 2004, except for the reciprocal credit agreement with TFSA described in Note 8. The tables below summarize amounts included in the Company's Consolidated Balance Sheets and Statements of Income for the fiscal periods presented under various related party agreements or relationships:

September 30, March 31, 2004 2004

(Dollars in millions)

(Restated)

Assets:
Rate subvention receivable from affiliates $ 39 $ 24 Finance receivables with affiliates $ 21 $ 25 Intercompany receivables $ 3 $ 1 Notes receivable under home loan program $ 7 $ 7 Deferred rate subvention income
Finance receivables $ (327 ) $ (252 ) Operating leases $ (19 ) $ (21 )

Liabilities:
Intercompany payables $ 76 $ 95

Shareholder's Equity:
Reduction of retained earnings for distribution of net assets to TFSA $ 23 $ - Reduction of retained earnings for advance to TFSA under credit agreement $ 22 $ -

- 23 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 9 - Related Party Transactions (Continued)

Three Months Ended Six Months Ended
September 30, September 30,

2004 2003 2004 2003
(Dollars in millions)

(Restated) (Restated)

Revenues:
Manufacturers' subvention support and
other revenues $ 59 $ 47 $ 113 $ 92 Affiliate insurance premiums and
commissions revenue $ 14 $ 11 $ 29 $ 22

Expenses:
Shared services charges and other
amounts $ 16 $ 22 $ 36 $ 45 Credit support fees incurred $ 4 $ 4 $ 9 $ 9 Employee benefits expense $ 13 $ 12 $ 27 $ 24

Note 10 - Segment Information

Financial results for the Company's operating segments are summarized below:

September 30, March 31, 2004 2004

(Dollars in millions)

(Restated)

Assets:
Financing operations $ 46,049 $ 43,728 Insurance operations 1,235 1,137 Eliminations/reclassifications (281 ) (231 ) Total assets $ 47,003 $ 44,634

- 24 -


TOYOTA MOTOR CREDIT CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 10 - Segment Information (Continued)

Three Months Ended Six Months Ended
September 30, September 30,

2004 2003 2004 2003
(Dollars in millions)

(Restated) (Restated)

Gross revenues:
Financing operations $ 1,016 $ 1,016 $ 2,004 $ 1,980 Insurance operations 81 62 146 124 Eliminations/reclassifications (9 ) (9 ) (18 ) (17 ) Total gross revenues $ 1,088 $ 1,069 $ 2,132 $ 2,087

Net income:
Financing operations $ 149 $ 206 $ 336 $ 252 Insurance operations 22 10 33 21 Net income $ 171 $ 216 $ 369 $ 273

Note 11 - Subsequent Events

On November 19, 2004, TMCC entered into a Master Services Agreement with Toyota Financial Savings Bank ("TFSB"), a Nevada thrift company owned by TFSA to provide certain administrative services to TFSB in exchange for TFSB's willingness to make available certain financial products and services to TMCC's customers and dealers. Under the terms of the agreement, TMCC will charge TFSB an amount that would not exceed an amount that would be charged to an unaffiliated third party. The fees may be amended from time to time by written agreement, and the agreement may be terminated by either party with 30 days notice. TMCC will not charge TFSB for any such services during the first three years of the agreement.

- 25 -