TDK Corporation Consolidated 1Q of FY March 2009(U.S. GAAP) 6) Statements of income Term Item Net sales Cost of sales Gross profit Selling, general and administrative expenses Operating income Other income (deductions): Interest and dividend income Interest expense Foreign exchange gain (loss) Other-net Total other income (deductions) Income before income taxes Income taxes Income before minority interests 1Q of FY2008 (April 1, 2007 June 30, 2007) (Yen millions) 206,699 150,632 56,067 39,938 16,129 100.0 72.9 27.1 19.3 7.8 (Yen millions) 190,623 148,415 42,208 36,815 5,393 % Change (U.S.$ thousands) 100.0 1,798,330 77.9 1,400,142 22.1 398,188 347,311 19.3 2.8 50,877 (Yen millions) Change(%) (16,076) (2,217) (13,859) (3,123) (10,736) -7.8 -1.5 -24.7 -7.8 -66.6 (1,322) (51) (2,333) (162) (3,868) -95.5 2.0 1,118 (79) (698) (157) 184 0.1 10,547 (745) (6,585) (1,481) 1,736 20,181 9.8 5,577 2.9 52,613 (14,604) -72.4 4,051 2.0 1,340 0.7 12,642 (2,711) -66.9 16,130 7.8 4,237 2.2 39,971 (11,893) -73.7 108 0.0 -0.1 (1,972) (317) - 16,022 7.8 2.3 41,943 (11,576) -72.3 2,440 (28) 1,635 5 4,052 Minority interests Net income % 1Q of FY2009 (April 1,2008 June 30,2008) Note: U.S.$1=Yen 106, for convenience only. 9 (209) 4,446