CONSOLIDATED 3) Statements of income Term Items Net sales Cost of sales Gross profit Selling, general and administrative expenses Restructuring cost Operating income The 1st Qtr. of FY2003 (April 1, 2002 - June 30, 2002) (Yen millions) 148,708 112,197 36,511 29,713 812 5,986 % (U.S.$ thousands) 100.0 1,239,233 75.4 934,975 24.6 304,258 20.0 0.6 4.0 247,608 6,767 49,883 The 1st Qtr. of FY2002 (April 1,2001 - June 30,2001) (Yen millions) % 140,244 106,202 34,042 100.0 75.7 24.3 31,453 2,589 22.5 1.8 Change (Yen millions) % 8,464 5,995 2,469 6.0 5.6 7.3 (1,740) (5.5) 812 3,397 131.2 Other income (deductions): Interest and dividend income Interest expense Foreign exchange gain (loss) Other-net Total other income (deductions) 325 (118) (2,890) 0 (2,683) (1.8) 2,708 (983) (24,083) 0 (22,358) Income before income taxes 3,303 2.2 27,525 2,564 1.8 1,103 0.7 9,192 1,257 0.9 2,200 1.5 18,333 1,307 0.9 893 68.3 39 - 325 100 - 61 61.0 2,161 1.5 18,008 U.S.$ 0.14 1,207 0.9 954 79.0 Income taxes Income before minority interests Minority interests Net income Net income per common share Average common shares outstanding Yen 16.27 132,859 thousands 713 (360) (92) (286) (25) - (388) 242 (2,798) 286 (2,658) 739 28.8 (154) (12.3) Yen 9.07 133,019 thousands Notes: 1. The figures for net income per common share are calculated based upon the weighted average number of shares of common stock (the total outstanding number). 2. TDK adopted the Emerging Issues Task Force Issue 01-9 ("EITF 01-9"), "Accounting for Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendor's Products)" from the fiscal year beginning April 1, 2002 and has applied EITF 01-9 retroactively. 3. Statements of income for the 1st quarter of FY2003 and FY2002 are unaudited by independent auditors. 4. U.S.$1=Yen 120 5/9