Supplementary data (PDF: 405KB)

Supplementary Data
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-1-
Quarterly sales and operating income by segment
FY March 2013
FY March 2012
Yen billions
Net Sales
Capacitors
36.1
34.2
3Q
30.6
31.4
29.2
3Q
26.6
Inductive Devices
32.9
31.4
28.6
28.4
121.2
28.2
29.6
30.6
Other Passive Components
32.8
34.4
30.4
30.5
128.0
31.8
31.7
36.0
101.7
99.9
89.5
90.5
381.6
91.5
90.6
93.1
Recording Devices
55.2
53.3
42.0
58.2
208.7
59.9
55.8
60.2
Other Magnetic Application Products
24.4
27.7
26.0
29.7
107.7
28.3
27.6
24.0
Magnetic Application Products
79.6
81.0
68.0
87.8
316.4
88.2
83.4
84.2
Film Application Products
18.0
22.4
28.2
24.2
92.7
23.2
27.7
33.0
6.7
6.6
5.7
4.6
23.8
5.8
5.2
5.0
206.2
209.9
191.3
207.0
814.5
208.7
207.0
215.4
Passive Components
3.8
1.3
1.5
-13.2
-6.6
-2.9
-2.5
-1.8
Magnetic Application Products
8.6
9.5
7.0
14.0
39.0
14.6
13.2
7.5
Film Application Products
1.2
2.6
2.9
-0.5
6.3
2.1
5.0
3.6
Other
-0.4
-1.2
-0.7
-2.6
-4.8
-0.4
-0.5
-0.6
Sub-total
13.2
12.2
10.8
-2.3
33.8
13.4
15.2
8.8
Corporate and Eliminations
-7.2
-3.7
-3.4
-0.9
-15.1
-4.2
-4.1
-3.7
6.0
8.5
7.4
-3.2
18.7
9.2
11.2
5.1
81.74
77.96
77.35
79.27
79.07
80.27
78.67
81.17
117.62
110.42
104.30
103.94
109.06
103.18
98.28
105.28
Passive Components
Other
Total
Operating Income
Total
Ex-rate
¥/USD
¥/EURO
1Q
2Q
4Q
31.6
Total
132.4
1Q
2Q
4Q
Total
※Discontinued operation (Display business) were deducted in above results
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-2-
Annual Sales by applications
100%
¥727bn
90%
23.9%
(FY2009/Mar – FY2012/Mar)
¥809bn
¥872bn
17.3%
16.8%
¥815bn
17.2%
Consumer Products
80%
70%
34.0%
60%
25.4%
29.3%
34.5%
50%
40%
19.3%
30%
20%
13.7%
42%
10%
48%
14.2%
54%
17.1%
16.5%
11.9%
12.7%
FY09/Mar
FY10/Mar
FY11/Mar
450
Industrial
Equipment
and others
400
Communications
Automobile
Communications
Automobiles
FY12/Mar
(Yen billions)
350
57%
15.6%
9.0%
0%
Industrial Equipment and
others
24.7%
24.7%
22.1%
Recording Devices (HDD
heads & Suspensions)
421.3
418.9
174.1
140.2
402.3
146.5
140.0
300
250
200
150
100
65.7
95.9
110.5
126.8
100.0
114.9
143.6
179.1
139.6
215.5
201.2
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
FY09/Mar
FY10/Mar
278.7
247.2
140.4
255.8
206.9
Consumer Products
and
Recording Devices
50
0
346.9
FY11/Mar
FY12/Mar
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
※Consolidation of EPCOS from the second half of 2009/3
※Discontinued operation (Display business) are included in 2009/3 and 2010/3.
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-3-
Passive Components Business Annual sales by applications
(FY2009/Mar –FY2012/Mar)
100%
¥286bn
31.0%
80%
60%
¥365bn
¥426bn
¥382bn
22.3%
19.1%
15.8%
Consumer Products
35.1%
Industrial Equipment and
others
34.9%
35.6%
29.7%
40%
21.9%
69%
78%
20.9%
25.4%
81%
24.5%
84%
Communications
20%
17.4%
21.3%
20.7%
24.6%
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
Automobiles
0%
(Yen billions)
160
140
148.3
Communications
Automobile
120
Consumer Products
107.9
88.0
100
93.7
93.4
77.6
80
76.1
88.7
85.2
62.7
81.2
81.3
60.4
Industrial
Equipment
and others
49.8
60
134.1
129.9
40
20
0
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
※Consolidation of EPCOS from the second half of 2009/3
※Discontinued operation (Display business) are included in 2009/3 and 2010/3.
Copyright© 2013 TDK Corporation. All rights reserved.
FY09/Mar
FY10/Mar
FY11/Mar
FY12/Mar
Performance Briefings 3Q of Fiscal Year March, 2013
FY09/Mar
FY10/Mar
FY11/Mar
January 31, 2013
FY12/Mar
-4-
Quarterly sales by applications
¥206bn
100%
90%
¥210bn
(1Q/FY2012/Mar –3Q/FY2013/Mar)
¥191bn
¥207bn
¥209bn
¥207bn
¥215bn
17.2%
20.0%
21.4%
20.5%
17.8%
19.3%
21.1%
26.6%
25.2%
21.7%
27.9%
28.5%
26.7%
25.8%
23.6%
22.6%
20.7%
20.4%
20.3%
Consumer Products
80%
70%
60%
50%
40%
30%
14.7%
20%
10%
0%
53%
53%
15.5%
18.0%
58%
15.2%
14.3%
54%
52%
Industrial Equipment and
Others
22.1%
17.2%
18.4%
17.5%
16.6%
14.9%
1Q
2Q
3Q
4Q
1Q
2Q
3Q
38.1
30.0
32.9
Automobiles
Communications
(Yen billions)
36.5
Communication Products
55%
FY2013/Mar
Automobile
26.6
17.9%
14.3%
(Yen billions)
30.0
52%
Recording Devices (HDD
heads & Suspensions)
12.9%
FY2012/Mar
40.0
15.4%
27.9%
34.3
47.6
50.0
32.2
40.0
30.4
32.6
34.4
2Q
3Q
31.5
29.8
4Q
1Q
31.8
30.0
20.0
20.0
10.0
10.0
0.0
0.0
1Q
2Q
3Q
4Q
1Q
2Q
1Q
3Q
2Q
3Q
Consumer Products and Recording devices
(Yen billions)
Industrial Equipment and others
(Yen billions)
53.2
49.6
50.0
43.3
42.8
42.6
100.0
42.0
40.0
38.6
80.0
96.0
97.7
41.2
44.9
99.8
98.9
97.0
36.8
40.3
43.6
37.0
57.8
59.5
55.3
60.0
4Q
1Q
2Q
3Q
94.6
80.8
39.3
60.0
30.0
20.0
40.0
10.0
20.0
54.8
52.8
1Q
2Q
41.5
0.0
1Q
2Q
3Q
4Q
1Q
2Q
3Q
※Discontinued operation (Display business) were deducted in above results
Copyright© 2013 TDK Corporation. All rights reserved.
0.0
3Q
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-5-
Passive Components Business quarterly sales by applications
(1Q/FY2012/Mar –3Q/FY2013/Mar)
100%
¥102bn
¥100bn
¥90bn
¥90bn
¥92bn
¥91bn
¥93bn
19.4%
19.1%
18.3%
17.0%
17.7%
17.0%
15.7%
35.5%
33.0%
30.2%
30.9%
31.7%
30.4%
27.3%
81% 25.4%
82% 24.6%
Consumer Products
80%
60%
81%
40%
83%
23.5%
82% 25.9% 83% 31.7%
23.3%
24.3%
21.8%
23.5%
26.1%
27.5%
27.2%
26.7%
25.3%
1Q
2Q
3Q
4Q
1Q
2Q
3Q
20%
Industrial Equipment
and others
83%
Communications
Automobile
0%
FY2013/Mar
FY2012/Mar
Automobile
Communications
(Yen billions)
(Yen billions)
22.2
23.5
23.4
24.9
24.9
24.2
30.0
23.6
20.0
24.3
1Q
2Q
29.5
22.7
22.2
21.5
3Q
4Q
1Q
23.5
20.0
10.0
10.0
0.0
0.0
1Q
2Q
(Yen billions)
40.0
23.7
3Q
4Q
1Q
2Q
3Q
Industrial Equipment and others
36.1
27.0
30.0
27.9
29.0
27.6
20.0
25.4
20.0
3Q
Consumer Products
(Yen billions)
33.0
2Q
19.7
19.1
16.4
15.4
16.2
15.4
4Q
1Q
2Q
14.6
15.0
10.0
10.0
5.0
0.0
0.0
1Q
2Q
3Q
4Q
1Q
2Q
3Q
※Discontinued operation (Display business) were deducted in above results
Copyright© 2013 TDK Corporation. All rights reserved.
1Q
2Q
3Q
Performance Briefings 3Q of Fiscal Year March, 2013
3Q
January 31, 2013
-6-
Financial Position
(JPY billion)
March End,
2012
Sep End,
2012
Dec End,
2012
Q on Q
Change
1,072.8
1,048.1
1,125.0
76.9
Total Liability
560.8
563.4
581.0
17.6
Interest-bearing Debt
272.8
284.1
288.5
4.4
Stockholders's Equity
498.2
469.6
526.5
56.9
(comprehensive income)
-230.8
-264.3
-202.6
61.7
Stockholders's Equity ratio
46.4%
44.8%
46.8%
2.0pt
Total Asset
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-7-
Full Year Projections of FY March 2013 – Capex, Depreciation, R&D
Projections
(As of Oct. 31)
Results
through 3Q
Projections
(As of Jan. 31)
Capital
expenditures
80.0
63.3
80.0
Depreciation
and amortization
78.0
56.2
78.0
Research and
development
51.0
39.3
51.0
(Yen billions)
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-8-
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
-9-
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
- 10 -
Reference information regarding segment reclassification
Since FY March 2012 (=previous fiscal year), TDK has had three reporting segments—
Passive Components, Magnetic Application Products and Film Application Products— as
well as Other, which includes products not included in these three reporting segments.
Previous segment
Previous Classification
Constituent Main Business
Passive Components
Ceramic capacitors, Aluminum electrolytic capacitors, Film capacitors,
Inductive devices (Coils/Ferrite cores/Transformers),
High-frequency devices, Piezoelectric material products,
Circuit protection components, Sensors
Magnetic Application
Recording devices, Power supplies, Magnets, Recording media
Products
Other
Energy devices (rechargeable batteries),
Mechatronics (production equipments), other
Reporting segement
+
Other
Current segment
New Classification
Passive Components*
Constituent Main Business
Ceramic capacitors, Aluminum electrolytic capacitors, Film capacitors,
Inductive devices (Coils/Ferrite cores/Transformers),
High-frequency devices, Piezoelectric material products,
Circuit protection components, Sensors
Recording devices, Power supplies, Magnets
Magnetic Application
Products
Film Application Products Energy devices (rechargeable batteries),
Applied films (former recording media)
Other
Mechatronics (production equipments), other
Reporting segment
+
Other
Recording media, which belonged to the Magnetic Application Products Segment, has been renamed applied films due to the termination of some
products and acquisition of a battery separators business, which has resulted in the main products being functional film products. This is now shown as a
new reporting segment Film Application Products effective from fiscal 2012, and also includes energy devices which have similar core technologies and
markets. Energy devices previously belonged to Other.
Copyright© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
- 11 -
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© 2013 TDK Corporation. All rights reserved.
Performance Briefings 3Q of Fiscal Year March, 2013
January 31, 2013
- 12 -
Text data including Q&A of performance briefing will be uploaded on following site
http://www.global.tdk.com/ir/ir_events/conference/2013/3q_1.htm