Supplementary data (PDF: 216KB)

Supplementary Data
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-1-
Quarterly sales and operating income
250.0
Operating income (right)
220.8
9.2%
(JPY billion)
218.8
7.8%
200.0
150.0
219.3
OP margin
10.0%
213.0
206.2
209.9
191.3
7.9%
17.0
4.0%
17.2
8.5
9.8
4.0%
200
3.9%
2.9%
100.0
50.0
2.0%
150
0.0%
100
7.4
6.0
-1.5%
0.0
Forex
¥/US$
8.0%
6.0%
4.6%
20.3
207.0
-3.2
1Q
2Q
3Q
4Q
1Q
2Q
3Q
92.01
85.88
82.65
82.31
81.74
77.96
77.35
(%)
Sales (left)
-2.0%
50
0-4.0%
4Q
79.27
2012/3
2011/3
※Discontinued operation (Display business) were deducted in above results
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-2-
Quarterly sales and operating income by segment
FY March 2011
Yen billions
Net Sales
Capacitors
38.0
37.7
35.2
34.5
145.4
36.1
34.2
3Q
30.6
Inductive Devices
32.1
33.6
32.6
31.9
130.2
32.9
31.4
28.6
28.4
121.2
Other Passive Components
34.6
37.5
39.3
38.6
150.0
32.8
34.4
30.4
30.5
128.0
104.7
108.7
107.1
105.0
425.5
101.7
99.9
89.5
90.5
381.6
Recording Devices
71.7
65.3
63.0
57.5
257.5
55.2
53.3
42.0
58.2
208.7
Other Magnetic Application Products
25.1
24.3
25.2
24.4
99.0
24.4
27.7
26.0
29.7
107.7
Magnetic Application Products
96.8
89.6
88.2
81.9
356.5
79.6
81.0
68.0
87.8
316.4
Film application Prodcuts
11.6
13.7
16.1
17.2
58.6
18.0
22.4
28.2
24.2
92.7
7.8
7.2
7.4
8.9
31.3
6.7
6.6
5.7
4.6
23.8
220.8
219.3
218.8
213.0
871.9
206.2
209.9
191.3
207.0
814.5
Passive Components
6.3
7.3
6.2
4.8
24.5
3.8
1.3
1.5
(13.2)
(6.6)
Magnetic Application Products
16.7
13.3
12.2
9.1
51.4
8.6
9.5
7.0
14.0
39.0
film application Prodcuts
0.0
0.6
1.2
(0.6)
1.2
1.2
2.6
2.9
(0.5)
6.3
Other
0.4
0.3
0.1
(0.4)
0.5
(0.4)
(1.2)
(0.7)
(2.6)
(4.8)
Sub-total
23.4
21.5
19.7
12.9
77.6
13.2
12.2
10.7
(2.3)
33.8
(3.1)
(4.5)
(2.5)
(3.2)
(13.3)
(7.2)
(3.7)
(3.4)
(0.9)
(15.1)
9.8
64.3
6.0
8.5
7.4
(3.2)
18.7
Passive Components
Other
Total
Operating Income
Corporate and Eliminations
Total
Ex-rate
¥/USD
¥/EURO
1Q
20.3
2Q
17.0
3Q
FY March 2012
4Q
17.2
Total
1Q
2Q
4Q
31.6
Total
132.4
92.01
85.88
82.65
82.31
85.73
81.74
77.96
77.35
79.27
79.07
117.03
110.67
112.20
112.66
113.12
117.62
110.42
104.30
103.94
109.06
※Discontinued operation (Display business) were deducted in above results
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-3-
Temporary factors affecting FY March 2012
(JPY billion)
Forex impact
・Sales
: -50.9
・Operating income : -15.1
Earthquake impact
・Sales
: -5.4
・Operating income : -3.5
・Sales
: -14.7
・Operating income : -4.9
Thailand flooding impact
One off charge associated with the change
of the pension plan
(Only 1st quarter)
Restructuring cost
・Operating income : -3.1
Impact of a corporate tax reduction and the
special corporation tax for reconstruction,
as well as the reassessment of the
recoverability of deferred tax assets
・Booked income taxes of about 12.0
・Operating income : -13.0
※Discontinued operation (Display business) were deducted in above results
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-4-
FY March 2013 Projections
(JPY billion)
Sales (left)
Operating income (right)
OP m argin
1,000
871.9
808.9
800
7.4%
727.4
10.0%
900.0
814.5
6.3%
5.0%
600
3.2%
64.3
(JPY billion)
2.3%
60.0
57.0
400
0.0%
40.0
200
25.8
20.0
-5.0%
18.7
0
-200
Forex
¥/US$
0
-7.5%
-54.3
2009/3
100.71
-10.0%
-50.0
2010/3
2011/3
2012/3
2013/3
Projections
92.89
85.73
79.07
77.00
※Discontinued operation (Display business) are included in 2009/3 and 2010/3. ※Discontinued operation (Display business) were deducted in 2011/3 and 2012/3.
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-5-
FY March2013 Projections –Capex, Depreciation, R&D(JPY billion)
Capital expenditure
Depreciation
R&D
120
99.7
100
85.0
78.6
80
83.8
77.6
79.9
82.0
64.4
53.9
60
53
52.6
53.0
40
20
0
10/3
11/3
12/3
13/3
Projections
Copyright© 2012 TDK Corporation. All rights reserved.
10/3
11/3
12/3
13/3
Projections
Performance Briefings Fiscal Year March, 2012
10/3
11/3
12/3
April 27, 2012
13/3
Projections
-6-
FY March 2013 projections - Dividend JPY
Dividend
100
%
Payout ratio
90
57.2
80
80
80
60
Projections
Projections
60
40
60
28.3
40
22.8
20
20
0
0
2010/3
Copyright© 2012 TDK Corporation. All rights reserved.
2011/3
2012/3
Performance Briefings Fiscal Year March, 2012
2013/3
April 27, 2012
-7-
Sales by applications (FY March 2009 –FY March 2012)
JPY billion
140.4
19.3%
179.1
22.1%
215.5 24.7%
201.2
24.7%
65.7
9.0%
95.9
100
11.9%
110.5
13.8%
126.8
15.6%
421.3
57.9%
139.6
17.1%
346.9
42.6%
114.9 14.2%
418.9
2009/3
143.6 16.5%
51.8%
402.3
2010/3
IT Home Electronics
Communications
12.7%
46.1%
2011/3
Automobiles
2012/3
Others (including industrial equipment etc)
IT Home Electronics
JPY billion
421.3
450
418.9
402.3
400
346.9
350
Other
Automobile
Communications
(including industrial
equipment etc)
300
215.5
250
179.1
200
150
100
114.9
143.6
139.6
65.7
100
95.9
110.5
126.8
201.2
140.4
50
0
09/3
10/3
11/3
12/3
09/3
10/3
11/3
12/3
09/3
10/3
11/3
12/3
09/3
10/3
11/3
12/3
※Consolidation of EPCOS from the second half of 2009/3
※Discontinued operation (Display business) are included in 2009/3 and 2010/3.
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-8-
Quarterly sales by applications
(FY March 20 –FY March 2012)
<Quarterly sales by applications>
23.1%
24.0%
25.2%
27.8%
26.7%
25.6%
24.8%
23.1%
12.7%
12.0%
12.5%
12.7%
14.1%
16.9%
19.9%
15.4%
17.0%
13.3%
17.6%
16.9%
16.0%
16.8%
19.6%
17.9%
43.6%
38.7%
46.3%
2Q of FY2012
3Q of FY2012
4Q of FY2012
48.7%
47.0%
44.6%
1Q of FY2011
2Q of FY 2011
3Q of FY2011
44.6%
42.0%
4Q of FY 2011 1Q of FY2012
Other (including
inductrial equipment)
Automobiles
Communications
IT Home Electronics
<Quarterly sales by applications>
FY March 2013
Breakdown by applications
IT Home Electronics
Communications
JPY billion
108.1
103.6
98.1
億円
89.7
92.2
91.6
89.4
74.6
JPY billion
201.2
25%
126.8
16%
JPY billion
37.4
38.7
37.9
36.1
34.3
35.2
34.6
1Q of
2Q of
3Q of
FY2012 FY2012 FY2012
4Q of
FY2012
33.0
346.9
42%
1Q of
2Q of
3Q of
4Q of
1Q of
2Q of
3Q of
4Q of
FY2011 FY2011 FY2011 FY2011 FY2012 FY2012 FY2012 FY2012
139.6
17%
IT Home Electronics
2Q of
3Q of
4Q of
FY2011 FY2011 FY2011
Other (including industrial equipment)
Automobile
38.4
59.4
32.6
JPY billion
28.2
Communications
1Q of
FY2011
26.4
27.6
29.7
28.4
JPY billion
51.4
52.9
55.5
55.3
53.9
48.0
44.6
26.2
Automobiles
Others (including industrial eq uipment etc)
1Q of
2Q of
3Q of
4Q of
1Q of
2Q of
3Q of
4Q of
FY2011 FY2011 FY2011 FY2011 FY2012 FY2012 FY2012 FY2012
1Q of
FY2011
2Q of
FY2011
3Q of
FY2011
4Q of
FY2011
1Q of
FY2012
2Q of
FY2012
3Q of
FY2012
4Q of
FY2012
※Discontinued operation (Display business) were deducted in 2011/3 and 2012/3.
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
-9-
Cautionary Statements with Respect to Forward-Looking Statements
This material contains forward-looking statements, including projections, plans, policies,
management strategies, targets, schedules, understandings and evaluations, about TDK or its
group companies (TDK Group). These forward-looking statements are based on the current
forecasts, estimates, assumptions, plans, beliefs and evaluations of TDK Group in light of
information currently available to it, and contain known and unknown risks, uncertainties and
other factors. TDK Group therefore wishes to caution readers that, being subject to risks,
uncertainties and other factors, TDK Group’s actual results, performance, achievements or
financial position could be materially different from any future results, performance,
achievements or financial position expressed or implied by these forward-looking statements,
and TDK Group undertakes no obligation to publicly update or revise any forward-looking
statements after the issue of this material except as provided for in laws and ordinances.
The electronics markets in which TDK Group operates are highly susceptible to rapid changes.
Risks, uncertainties and other factors that can have significant effects on TDK Group include,
but are not limited to, shifts in technology, fluctuations in demand, prices, interest and foreign
exchange rates, and changes in economic environments, conditions of competition, laws and
regulations. Also, since the purpose of these materials is only to give readers a general outline
of business performance, many numerical values are shown in units of a billion yen. Because
original values, which are managed in units of a million yen, are rounded off, the totals,
differences, etc. shown in these materials may appear inaccurate. If detailed figures are
necessary, please refer to our financial statements and supplementary materials.
Copyright© 2012 TDK Corporation. All rights reserved.
Performance Briefings Fiscal Year March, 2012
April 27, 2012
- 10 -