3rd Quarter Results 6/6

Toyota Motor Corporation
07 February 2006

Supplementary Material for Financial Results for the 3 months ended December 31,
2005 (Consolidated)  (U.S. GAAP)



                    FY2005 in accordance with U.S. GAAP                 FY2006
                       (Note 1)                (Note 1)(Note 1) FY2005         (Note 1)                   Prospects
                    1Q      2Q     1st      3Q      4Q     2nd 12 mos.      1Q      2Q     1st      3Q       Ending
                                  Half                    Half   ended                    Half            March 31,
                                                                 March                                         2006
                                                                   31,
                                                                  2005

Vehicle          1,744   1,725   3,469   1,805   1,957   3,762   7,231   1,892   1,809   3,701   1,914
Production
(thousands of
units)
(Japan)          1,077   1,100   2,177   1,115   1,242   2,357   4,534   1,123   1,068   2,191   1,177
including
Daihatsu & Hino
       <162>   <165>   <327>   <173>   <192>   <365>   <692>   <175>   <169>   <344>   <188>
            <23>    <25>    <48>    <23>    <22>    <45>    <93>    <24>    <25>    <49>    <25>
(Overseas)         667     625   1,292     690     715   1,405   2,697     769     741   1,510     737
including
Daihatsu & Hino
        <12>    <14>    <26>    <13>    <15>    <28>    <54>    <14>    <11>    <25>     <9>
             <->     <->     <->     <->     <->     <->     <->     <->     <->     <->     <->
  North America    297     278     575     271     310     581   1,156     320     289     609     285
  Europe           146     137     283     156     157     313     596     157     142     299     147
  Asia             150     131     281     190     176     366     647     205     211     416     217
  Latin America     21      21      42      18      22      40      82      31      32      63      30
  Oceania           28      29      57      25      24      49     106      29      29      58      27
  Africa            25      29      54      30      26      56     110      27      38      65      31



                    FY2005 in accordance with U.S. GAAP                 FY2006
                       (Note 1)                (Note 1)(Note 1) FY2005         (Note 1)                   Prospects
                    1Q      2Q     1st      3Q      4Q     2nd 12 mos.      1Q      2Q     1st      3Q       Ending
                                  Half                    Half   ended                    Half            March 31,
                                                                 March                                         2006
                                                                   31,
                                                                  2005

Vehicle Sales    1,791   1,776   3,567   1,839   2,002   3,841   7,408   1,948   1,885   3,833   1,980        7,950
(thousands of
units)
(Japan)            538     568   1,106     573     702   1,275   2,381     550     536   1,086     571        2,360
including
Daihatsu & Hino
       <126>   <131>   <257>   <129>   <165>   <294>   <551>   <133>   <132>   <265>   <130>        <560>
            <10>    <14>    <24>    <12>    <15>    <27>    <51>    <10>    <16>    <26>    <14>         <60>
(Overseas)       1,253   1,208   2,461   1,266   1,300   2,566   5,027   1,398   1,349   2,747   1,409        5,590
including
Daihatsu & Hino
        <35>    <38>    <73>    <39>    <41>    <80>   <153>    <41>    <39>    <80>    <36>        <150>
            <11>    <12>    <23>    <11>    <11>    <22>    <45>    <12>    <11>    <23>    <11>         <50>
  North America    572     554   1,126     576     569   1,145   2,271     641     604   1,245     643        2,570
  Europe           247     229     476     249     254     503     979     256     242     498     246        1,040
  Asia             202     184     386     195     252     447     833     229     219     448     217          860
  Latin America     45      46      91      47      47      94     185      61      63     124      59          230
  Oceania           64      61     125      56      58     114     239      67      62     129      59          250
  Africa            56      52     108      64      52     116     224      64      62     126      63          250
  the Middle        67      82     149      79      68     147     296      80      97     177     122          390
  East
  and Others



                    FY2005 in accordance with U.S. GAAP                 FY2006
                       (Note 1)                (Note 1)(Note 1) FY2005         (Note 1)                   Prospects
                    1Q      2Q     1st      3Q      4Q     2nd 12 mos.      1Q      2Q     1st      3Q       Ending
                                  Half                    Half   ended                    Half            March 31,
                                                                 March                                         2006
                                                                   31,
                                                                  2005

Total Retail     1,856   1,874   3,730   1,885   2,018   3,903   7,633   2,057   2,037   4,094   2,007
Unit Sales
(thousands
of units)
Housing            848   1,346   2,194   1,443   1,646   3,089   5,283     919   1,355   2,274   1,307
Sales
(units)
Foreign                                                                                                 
Exchange
Rate                                                                                                       as premise:
Yen to US          110     110     110     106     105     105     108     108     111     110     117          112
Dollar Rate
  Yen to           132     134     133     137     137     137     135     135     136     136     139          136
  Euro Rate                                                                                              approximately
Registered         378     436     814     430     511     941   1,755     402     402     804     397        1,730
Toyota
Vehicles                                                                             
(in Japan)
(thousands
of units)
Market Share                                                                         
(Japan)                                                                                                  approximately
  Toyota          46.1    43.3    44.6    46.4    43.0    44.5    44.5    45.0    40.8    42.8    46.2          44%
  (excluding
  Mini-cars)
  (%)
  Toyota,         41.6            41.0    42.5                    41.1    41.1            39.8    42.5
  Daihatsu
  and
  Hino
  (including
  Mini-cars)
  (%)
Number of                      269,310                         265,753                 278,622
Employees
(Note 2)



                      FY2005 in accordance with U.S. GAAP                        FY2006                            Pros-
                          (Note 1)                   (Note 1) (Note 1)  FY2005           (Note 1)                  pects
                                                                                                                  Ending
                      1Q       2Q      1st       3Q       4Q      2nd  12 mos.       1Q       2Q      1st      3Q  March
                                      Half                       Half    ended                       Half            31,
                                                                         March                                      2006
                                                                           31,
                                                                          2005

Net Sales        4,510.3  4,515.3  9,025.6  4,644.0  4,881.9  9,525.9 18,551.5  4,981.7  4,971.4  9,953.1  5,333.3
(billions of
yen)
  Geographical
  Segment
    Japan        2,857.6  2,923.0  5,780.6  3,018.3  3,205.2  6,223.5 12,004.1  2,992.0  3,040.9  6,032.9  3,375.8
    North        1,626.1  1,563.6  3,189.7  1,595.7  1,588.0  3,183.7  6,373.4  1,835.7  1,791.6  3,627.3  2,027.0
    America
    Europe         591.0    610.3  1,201.3    631.8    646.3  1,278.1  2,479.4    673.1    627.7  1,300.8    666.6
    Asia           388.3    361.5    749.8    397.7    477.9    875.6  1,625.4    507.1    489.9    997.0    501.0
    Others         282.1    300.4    582.5    298.2    303.0    601.2  1,183.7    363.4    396.7    760.1    416.4
    Elimination -1,234.8 -1,243.5 -2,478.3 -1,297.7 -1,338.5 -2,636.2 -5,114.5 -1,389.6 -1,375.4 -2,765.0 -1,653.5
  Business
  Segment
    Automotive   4,199.8  4,139.8  8,339.6  4,278.4  4,495.5  8,773.9 17,113.5  4,620.6  4,523.9  9,144.5  4,900.0
    Financial      180.9    203.5    384.4    196.1    200.7    396.8    781.2    217.4    244.6    462.0    262.0
    Services
    All Other      205.7    261.1    466.8    243.3    320.2    563.5  1,030.3    234.4    301.5    535.9    289.9
    Elimination    -76.1    -89.1   -165.2    -73.8   -134.5   -208.3   -373.5    -90.7    -98.6   -189.3   -118.6



                    FY2005 in accordance with U.S. GAAP                 FY2006
                       (Note 1)                (Note 1)(Note 1) FY2005         (Note 1)                   Prospects
                    1Q      2Q     1st      3Q      4Q     2nd 12 mos.      1Q      2Q     1st      3Q       Ending
                                  Half                    Half   ended                    Half            March 31,
                                                                 March                                         2006
                                                                   31,
                                                                  2005

Operating Income 448.6   417.6   866.2   422.9   383.0   805.9  1672.1   405.1   404.3   809.4   482.2
(billions of yen) (9.9)   (9.2)   (9.6)   (9.1)   (7.8)   (8.5)   (9.0)   (8.1)   (8.1)   (8.1)   (9.0)
(Operating Income
Ratio)
(%)
  Geographical
  Segment
     Japan       253.0   237.6   490.6   237.3   259.3   496.6   987.2   188.4   197.5   385.9   281.1
     North       129.8   114.9   244.7   127.8    75.0   202.8   447.5   137.8   130.7   268.5   127.8
     America
     Europe       30.9    35.4    66.3    26.5    15.7    42.2   108.5    16.7    23.4    40.1    26.6
     Asia         24.4    19.1    43.5    25.1    25.2    50.3    93.8    39.8    35.6    75.4    38.6
     Others       13.3    14.1    27.4     8.4    11.6    20.0    47.4    17.0    19.2    36.2    14.7
     Elimination  -2.8    -3.5    -6.3    -2.2    -3.8    -6.0   -12.3     5.4    -2.1     3.3    -6.6
  Business
  Segment
     Automotive  403.8   353.0   756.8   355.5   340.2   695.7 1,452.5   366.8   354.5   721.3   427.3
     Financial    46.2    56.5   102.7    58.7    39.4    98.1   200.8    39.7    43.8    83.5    46.8
     Services
     All Other     1.5    11.2    12.7    11.0    10.0    21.0    33.7     1.5     8.3     9.8    11.5
     Elimination  -2.9    -3.1    -6.0    -2.3    -6.6    -8.9   -14.9    -2.9    -2.3    -5.2    -3.4
Income before    470.4   442.8   913.2   447.1   394.3   841.4 1,754.6   421.8   434.1   855.9   639.9
taxes
(billions of yen)(10.4)   (9.8)  (10.1)   (9.6)   (8.1)   (8.8)   (9.5)   (8.5)   (8.7)   (8.6)  (12.0)
(Income before
taxes
Ratio) (%)
Equity in         34.7    24.1    58.8    39.3    41.3    80.6   139.4    35.6    35.1    70.7    45.8
Earnings of
Affiliated
Companies
(billions of yen)
Net Income       286.6   297.4   584.0   296.5   290.7   587.2 1,171.2   266.8   303.7   570.5   397.5
(billions of yen)
(Net Income       (6.4)   (6.6)   (6.5)   (6.4)   (6.0)   (6.2)   (6.3)   (5.4)   (6.1)   (5.7)   (7.5)
Ratio) (%)



                    FY2005 in accordance with U.S. GAAP                 FY2006
                       (Note 1)                (Note 1)(Note 1) FY2005         (Note 1)                   Prospects
                    1Q      2Q     1st      3Q      4Q     2nd 12 mos.      1Q      2Q     1st      3Q       Ending
                                  Half                    Half   ended                    Half            March 31,
                                                                 March                                         2006
                                                                   31,
                                                                  2005

Research &       158.7   192.7   351.4   181.3   222.4   403.7   755.1   180.4   192.7   373.1   211.4        800.0
Development
(billions of
yen)
Depreciation     181.2   210.9   392.1   184.1   199.6   383.7   775.8   190.7   210.2   400.9   236.2        880.0
(billions of
yen)  (Note 3)
  Geographical
  Segment
  Japan          112.8   129.1   241.9   114.4   132.1   246.5   488.4   115.2   132.9   248.1   150.9        560.0
  North           38.7    49.8    88.5    37.7    26.8    64.5   153.0    38.6    39.1    77.7    46.2        160.0
  America
  Europe          16.6    18.5    35.1    16.4    19.8    36.2    71.3    18.4    19.5    37.9    18.5         80.0
  Asia             7.5     7.7    15.2     9.2    13.8    23.0    38.2    11.0    10.9    21.9    11.9         45.0
  Others           5.6     5.8    11.4     6.4     7.1    13.5    24.9     7.5     7.8    15.3     8.7         35.0
Capital          215.5   285.1   500.6   207.4   379.2   586.6 1,087.2   265.3   430.5   695.8   365.0      1,400.0
Expenditures
(billions of
yen) (Note 3)
  Geographical
  Segment
  Japan          128.6   153.1   281.7   128.6   264.7   393.3   675.0   157.6   285.7   443.3   208.5        840.0
  North           34.6    56.0    90.6    30.7    32.4    63.1   153.7    44.8    65.3   110.1    67.9        250.0
  America                                                                       
  Europe          14.7    16.9    31.6    15.8    25.3    41.1    72.7    31.8    30.7    62.5    31.4        120.0
  Asia            28.1    50.1    78.2    18.9    37.8    56.7   134.9    23.2    35.1    58.3    34.5        110.0
  Others           9.5     9.0    18.5    13.4    19.0    32.4    50.9     7.9    13.7    21.6    22.7         80.0
Total Liquid                   3,415.9                         3,521.7                 3,697.7
Assets
(billions of
yen)  (Note 4)
Free Cash Flow                   -70.3                           152.1                   324.7
(billions of
yen)  (Note 5)
Total Assets  22,605.4        23,310.1  23,119.1              24,335.0  25,103.6      26,257.5  27,545.1
(billions of
yen)
Shareholders'  8,349.9         8,542.0   8,718.7               9,045.0   9,167.6       9,692.7  10,194.4
Equity
(billions of
yen)
Return on         13.9            14.0    13.7                    13.6    11.7            12.2    16.0
Equity (%)
Return on          5.1             5.2     5.1                     5.1     4.3             4.5     5.9
Asset (%)


Number of                          540                             524                     529
Consolidated
Subsidiaries

Number of Affiliates                56                              56                      57
Accounted for Under
the
Equity Method


Contributing Factors to Operating Income FY2006 3Q (billions of yen, approximately)

                                  Consolidated    Unconsolidated    Subsidiaries
Marketing Efforts                       60.0           20.0                40.0
Cost Reduction Efforts                  30.0           20.0                10.0
   From Engineering                     15.0           15.0                 0.0
   From Manufacturing and Logistics     15.0            5.0                10.0
Effects of Changes in Exchange Rates   130.0          110.0                20.0
Decrease in DAIKO HENJO                -28.5            0.0               -28.5
Increases in Expenses                 -132.2          -62.0               -70.2


Cautionary Statement with Respect to Forward-Looking Statements

This report contains forward-looking statements that reflect Toyota's plans and
expectations.  These forward-looking statements are not guarantees of future
performance and involve known and unknown risks, uncertainties and other factors
that may cause Toyota's actual results, performance, achievements or financial
position to be materially different from any future results, performance,
achievements or financial position expressed or implied by these forward-looking
statements.  These factors include: (i) changes in economic conditions
affecting, and the competitive environment in, the automotive markets in Japan,
North America, Europe and other markets in which Toyota operates; (ii)
fluctuations in currency exchange rates, particularly with respect to the value
of the Japanese yen, the U.S. dollar, the euro, the Australian dollar and the
British pound; (iii) Toyota's ability to realize production efficiencies and to
implement capital expenditures at the levels and times planned by management;
(iv) changes in the laws, regulations and government policies affecting Toyota's
automotive operations, particularly laws, regulations and policies relating to
environmental protection, vehicle emissions, vehicle fuel economy and vehicle
safety, as well as changes in laws, regulations and government policies
affecting Toyota's other operations, including the outcome of future litigation
and other legal proceedings; (v) political instability in the markets in which
Toyota operates; (vi) Toyota's ability to timely develop and achieve market
acceptance of new products; and (vii) fuel shortages or interruptions in
transportation systems, labor strikes, work stoppages or other interruptions to,
or difficulties in, the employment of labor in the major markets where Toyota
purchases materials, components and supplies for the production of its products
or where its products are produced, distributed or sold.

A discussion of these and other factors which may affect Toyota's actual
results, performance, achievements or financial position is contained in
Toyota's annual report on Form 20-F, which is on file with the United States
Securities and Exchange Commission.





Supplementary Material for Financial Results for the 3 months ended December 31,
2005 (Unconsolidated)  (Japan GAAP)

                          FY2002                  FY2003                   FY2004
                          6 mos.      12 mos.     6 mos.      12 mos.      6 mos.      12 mos.
                           ended       ended       ended       ended        ended       ended
                        Sep. 30,    March 31,   Sep. 30,    March 31,    Sep. 30,    March 31,
                            2001        2002        2002        2003         2003        2004

Vehicle Production         1,644       3,364       1,676       3,513       1,682       3,558
(thousands of units)
Vehicle Sales              1,674       3,428       1,691       3,559       1,720       3,625
(thousands of units)
  Japan                      850       1,720         800       1,724         830       1,765
  Exports                    824       1,708         891       1,835         890       1,860
       North America         353         754         414         841         398         811
       Europe                200         425         182         392         198         419
       Asia                   58         106          80         165          71         151
       Latin America          52          93          34          71          28          61
       Oceania                58         116          71         137          78         158
       Others                103         214         110         229         117         260
Net Sales (billions of   4,011.9     8,284.9     4,204.7     8,739.3     4,302.1     8,963.7
yen)
     Japan               1,767.3     3,544.3     1,607.3     3,438.4     1,667.5     3,593.1
     Exports             2,244.5     4,740.6     2,597.4     5,300.8     2,634.5     5,370.5
Operating Income           354.2       748.9       471.3       861.3       459.1       833.7
(billions of yen)
  (Operating Income         (8.8)       (9.0)      (11.2)       (9.9)      (10.7)       (9.3)
  Ratio) (%)
Ordinary Income            347.1       768.9       481.7       892.6       510.5       915.7
(billions of yen)
  (Ordinary Income          (8.7)       (9.3)      (11.5)      (10.2)      (11.9)      (10.2)
  Ratio) (%)
Net Income (billions of    203.5       470.2       382.2       634.0       338.0       581.4
yen)
  (Net Income Ratio) (%)    (5.1)       (5.7)       (9.1)       (7.3)       (7.9)       (6.5)
Shareholders Return
  Dividend Payout           47.4       101.5        56.8       125.8        67.9       151.2
  (billions of yen)
       Dividend Per           13          28          16          36          20          45
       Share (yen)
       Payout Ratio (%)     23.3        21.6        14.9        19.8        20.1        26.0
  Value of shares          129.2       129.2       143.0       143.0           -           -
  canceled
  (billions of yen)
  Shareholder Return (%)    86.8        49.1        52.3        42.4        20.1        26.0
  (Note 6)
  Value of shares          129.2       277.5       163.3       453.4       161.7       398.8
  repurchased
  (billions of yen)
Number of Outstanding    3,649,997   3,649,997   3,609,997   3,609,997   3,609,997   3,609,997
Shares
(thousands)
Number of Employees       65,029      66,820      66,874      65,551      66,099      65,346
(Note 2)



                           FY2005                              FY2006
                6 mos. Ended Sep.     12 mos. Ended      6 mos. Ended   prospects for 12
                              30,    March 31, 2005      Sep.30, 2005               mos.
                             2004                                       ending March 31,
                                                                                    2006

Vehicle Production          1,802             3,749             1,798             3,840
(thousands of units)
Vehicle Sales               1,805             3,787             1,808             3,890
(thousands of units)
  Japan                       838             1,805               806             1,760
  Exports                     967             1,982             1,002             2,130
      North America           412               864               470             1,070
      Europe                  197               420               167               350
      Asia                     82               151                66               120
      Latin America            38                78                46                80
      Oceania                  89               164                85               160
      Others                  149               305               168               350
Net Sales (billions of    4,459.7           9,218.3           4,664.0          10,100.0
yen)
    Japan                 1,723.0           3,654.9           1,671.7
    Exports               2,736.7           5,563.4           2,992.2
Operating Income            392.3             701.3             297.6             750.0
(billions of yen)
  (Operating Income          (8.8)             (7.6)             (6.4)             (7.4)
  Ratio) (%)
Ordinary Income (billions   442.3             856.2             416.6             980.0
of yen)
  (Ordinary Income Ratio)    (9.9)             (9.3)             (8.9)             (9.7)
  (%)
Net Income (billions of     263.7             529.3             283.6             670.0
yen)
  (Net Income Ratio) (%)     (5.9)             (5.7)             (6.1)             (6.6)
Shareholders Return
  Dividend Payout            82.0             212.7             113.8
  (billions of yen)
      Dividend Per Share       25                65              35.0
      (yen)
      Payout Ratio (%)       31.1              40.5              40.2
  Value of shares               -                 -                 -
  canceled
  (billions of yen)
  Shareholder Return (%)     31.1              40.5              40.2
  (Note 6)
  Value of shares           208.4             266.2              61.7
  repurchased
  (billions of yen)
Number of Outstanding     3,609,997         3,609,997         3,609,997
Shares
(thousands)
Number of Employees        64,408            64,237            65,994
(Note 2)



(Note 1)  2Q = 1st Half - 1Q ,  2nd Half = FY03 - 1st Half , 4Q = 2nd Half - 3Q

(Note 2)  Part-time employees (i.e. seasonal workers) are counted in the figure,
along with full-time employees.

(Note 3)  Figures for depreciation and capital expenditures do not include
vehicles in operating lease.

(Note 4)  Excluding financial subsidiaries

(Note 5)  Calculation:  Cash flows from operating activities + Cash flows from
investing activities (excluding financial entities)

(Note 6)  Calculation:  (Dividend payout + Value of shares canceled) / Net
income


Cautionary Statement with Respect to Forward-Looking Statements

This report contains forward-looking statements that reflect Toyota's plans and
expectations.  These forward-looking statements are not guarantees of future
performance and involve known and unknown risks, uncertainties and other factors
that may cause Toyota's actual results, performance, achievements or financial
position to be materially different from any future results, performance,
achievements or financial position expressed or implied by these forward-looking
statements.  These factors include: (i) changes in economic conditions
affecting, and the competitive environment in, the automotive markets in Japan,
North America, Europe and other markets in which Toyota operates; (ii)
fluctuations in currency exchange rates, particularly with respect to the value
of the Japanese yen, the U.S. dollar, the euro, the Australian dollar, and the
British pound; (iii) Toyota's ability to realize production efficiencies and to
implement capital expenditures at the levels and times planned by management;
(iv) changes in the laws, regulations and government policies affecting Toyota's
automotive operations, particularly laws, regulations and policies relating to
environmental protection, vehicle emissions, vehicle fuel economy and vehicle
safety, as well as changes in laws, regulations and government policies
affecting Toyota's other operations, including the outcome of future litigation
and other legal proceedings; (v) political instability in the markets in which
Toyota operates; (vi) Toyota's ability to timely develop and achieve market
acceptance of new products; and (vii) fuel shortages or interruptions in
transportation systems, labor strikes, work stoppages or other interruptions to,
or difficulties in, the employment of labor in the major markets where Toyota
purchases materials, components and supplies for the production of its products
or where its products are produced, distributed or sold.

A discussion of these and other factors which may affect Toyota's actual
results, performance, achievements or financial position is contained in
Toyota's annual report on Form 20-F, which is on file with the United States
Securities and Exchange Commission.



                      This information is provided by RNS
            The company news service from the London Stock Exchange