Earnings Release Q2 2013 Samsung Electronics July 2013 Disclaimer The financial information in this document are consolidated earnings results based on K-IFRS. This document is provided for the convenience of investors only, before the external audit on our Q2 2013 financial results is completed. The audit outcomes may cause some parts of this document to change. This document contains "forward-looking statements" - that is, statements related to future, not past, events. In this context, "forward-looking statements" often address our expected future business and financial performance, and often contain words such as "expects”, "anticipates”, "intends”, "plans”, "believes”, "seeks” or "will ". “Forward-looking statements" by their nature address matters that are, to different degrees, uncertain. For us, particular uncertainties which could adversely or positively affect our future results include: · The behavior of financial markets including fluctuations in exchange rates, interest rates and commodity prices · Strategic actions including dispositions and acquisitions · Unanticipated dramatic developments in our major businesses including CE (Consumer Electronics), IM (IT & Mobile communications), DS (Device Solutions) · Numerous other matters at the national and international levels which could affect our future results These uncertainties may cause our actual results to be materially different from those expressed in this document. Income Statement 2Q ’13 % of sales 1Q ’13 % of sales 2Q ’12 57.46 100.0% 52.87 100.0% 47.60 34.34 59.8% 31.38 59.4% 29.97 Gross Profit 23.12 40.2% 21.49 40.6% 17.63 SG&A expenses 13.59 23.7% 12.71 24.0% 11.16 3.54 6.2% 3.33 6.3% 2.87 9.53 16.6% 8.78 16.6% 6.46 Other non-operating income/expense 0.09 0.2% △0.10 △0.2% 0.26 Equity method gain/loss 0.21 0.4% 0.18 0.3% 0.27 Finance income/expense △0.003 - 0.19 0.4% △0.26 9.83 17.1% 9.05 17.1% 6.73 2.05 3.6% 1.89 3.6% 1.54 7.77 13.5% 7.15 13.5% 5.19 2Q ’13 1Q ’13 2Q ’12 24% 23% 20% Profitability (Net profit/Sales) 0.14 0.14 0.11 21% Asset turnover (Sales/Asset) 1.19 1.14 1.18 20% Leverage (Asset/Equity) 1.48 1.49 1.52 23% 24% 21% (Unit: KRW Trillion) Sales Cost of Sales - R&D expenses Operating Profit Profit Before Income Tax Income tax Net profit Key Profitability Indicators ROE EBITDA Margin 2Q ’12 ROE 1Q ’13 2Q ’13 24% 24% 23% 23% EBITDA Margin 1 Segment Sales & Operating Profit Sales (Unit: KRW Trillion) Total CE VD IM Mobile DS Semiconductor - Memory DP 2Q ’13 QoQ 1Q ’13 2Q ’12 57.46 9%↑ 52.87 47.60 12.78 14%↑ 11.24 12.83 7.94 7%↑ 7.43 8.58 35.54 8%↑ 32.82 23.36 34.58 9%↑ 31.77 22.43 17.05 8%↑ 15.81 17.03 8.68 1%↑ 8.58 8.60 5.70 11%↑ 5.12 5.42 8.18 15%↑ 7.11 8.25 1Q ’13 2Q ’12 Operating Profit (Unit: KRW Trillion) 2Q ’13 QoQ 9.53 9%↑ 8.78 6.46 CE 0.43 83%↑ 0.23 0.73 IM 6.28 3%↓ 6.51 4.13 DS 2.92 58%↑ 1.85 1.69 Semiconductor 1.76 64%↑ 1.07 1.03 DP 1.12 46%↑ 0.77 0.71 Total Note) CE (Consumer Electronics), IM (IT & Mobile communications), DS (Device Solutions), DP (Display Panel) ※ Sales for each business unit includes intersegment sales. ※ 2012 sales and operating profit of each business stated above reflect the organizational change in 2013. 2 2Q results Semiconductor DP [Memory] [ LCD ] □ Market : Low PC demand continued, while mobile demand □ Market : Demand increased QoQ led by new SET product launches and promotion effects remained solid, SSD market growth continued - DRAM : PC DRAM demand remained low, while server/mobile - TV panel : Demand up 6%↑QoQ led by China due to Labor Day holidays and subsidy program promotions demand remained solid - NAND : Smartphone/mass-market tablet demand grew, - IT panel : Demand increased 9%↑QoQ Demand growth continued led by tablet panels broad SSD adoption led solid demand to continue □ Samsung: Improved earnings by expanding portion of high value-added/differentiated products and enhancing cost competitiveness - TV panel ASP improved led by high-end product launches (60”+/UHD); IT panel price remained weak □ Samsung : Earnings improved slightly led by - DRAM : Actively addressed growing high value-added specialty products demand (mobile/server) and increased shipments - NAND : Enhanced cost competitiveness through 1xnm process migration; Increased portion of high-margin solution products and 3bit products [System LSI] □ Overall sales declined due to lower Mobile AP shipments increased high value-added panel shipments - TV panel : Shipments up high-single digit-% QoQ but down high-single digit-% YoY · Successfully launched 60”+ ultra large-screen TV and UHD and expanded customer base - IT panel : High value-added product sales growth continued, including high-resolution PLS [ OLED ] □ Improved earnings led by OLED panel shipment growth for premium smartphones 3 2Q results IM [TV] [Handset] □ Market : Under weak seasonality, smartphone demand increased slightly - Smartphone : Demand increased by low single digit-% QoQ - Tablet : Demand decreased in developed markets but increased in emerging markets □ Samsung : Smartphone sales grew led by solid S4 shipments, marginal profit decline due to increased costs of new product launches, R&D and retail channels investments, etc. - Smartphone : Shipments increased with Global S4 launch and regional growth in America (continent) and China - Tablet : Expanded product line-ups, including Note 8.0 -P C C E : Shipments declined due to weak demand [Network] □ Earnings declined QoQ due to delayed investments for LTE network by some carriers □ Market : FPTV market grew slightly QoQ, under weak seasonality and low demand in EU market - Market demand up low-single digit-% QoQ and YoY LED portion growth continued in developed market (1Q 88% 2Q 90%) □ Samsung : Improved product line-ups in strategic markets, including North America and China and shipments increased - High value-added product shipments grew · F7/8000 series : shipments increased 7%↑ QoQ · 60”↑ large-size TV sales portion : 9% in 1Q → 12% in 2Q - Enhanced mid to low-end product line-ups in EM, including China; shipments increased [ Digital Appliances ] □ Market : Under low-growth market condition, seasonal demand for Air-conditioners improved □ Samsung : Earnings grew led by improved key product line-ups, shipment growth, and seasonal effects for Air-conditioner 4 Outlook Semiconductor □ Memory - DRAM : Expect steady mobile demand to continue led by new smartphone launches, PC demand to grow slightly due to seasonality; Demand growth led by Server-DRAM for datacenter and graphic-DRAM for new game consoles - NAND : Expect demand growth to continue driven by new mobile product launch and expanded SSD adoption by PC/Datacenter □ S.LSI - Expect strong drive to improve shipments, including 28nm AP and high-pixel image sensors DP □ LCD - Expect strong seasonality despite headwinds, including delayed EU demand recovery ㆍTV panel : Size increase to continue led by 60”+ ultra large screen / UHD market growth ㆍ IT panel :Tablet panel demand growth led by mid to low-price products □ OLED : Expect smartphone panel demand growth to continue IM □ Expect smartphone and tablet markets growth to continue under strong seasonality, while competition to intensify led by new product launches - Smartphone : Expect balanced growth in DM and EM ∙ Developed markets : LTE replacement demand to continue, and expect competition for year-end promotions ∙ Emerging markets : Expect ramp up growth led by mass-market smartphone, including China - Tablet : Expect high growth in both DM and EM ∙ Expect competition to intensify as new product offerings to expand CE □ TV - Expect demand growth under strong seasonality, and new premium market competition to start, including UHD TV Expect sales competition to phase-in after new premium product launches in 3Q □ Digital Appliances - Expect low market growth to continue and demand to increase led by emerging market ㆍExpanding line-ups featuring various sizes and high resolution 5 [Appendix 1] Statement of Financial Position (K-IFRS) (Unit : KRW Billion) 2Q '13 1Q '13 2Q '12 104,791 95,198 73,460 - Cash * 46,986 43,559 23,804 - A/R 27,108 23,398 24,117 - Inventories 21,562 19,502 17,443 9,135 8,739 8,096 98,971 95,645 92,840 - Investments 15,725 14,630 13,078 - PP&E 70,398 68,766 68,840 - Intangible Assets 4,062 4,077 3,673 - Other Non Current Assets 8,786 8,172 7,249 203,762 190,843 166,300 65,382 62,037 56,036 - Debts 13,825 12,356 14,472 - Trade Accounts and N/P 10,527 10,478 10,516 - Other Accounts and N/P & Accrued Expenses 18,043 16,690 14,267 - Income Tax Payables 3,066 4,291 2,327 - Unearned Revenue & Other Advances 2,884 3,053 2,769 17,037 15,169 11,685 Shareholders' Equity 138,380 128,806 110,264 - Capital Stock 898 898 898 203,762 190,843 166,300 Current Assets - Other Current Assets Non Current Assets Total Assets Liabilities - Other Liabilities Total Liabilities & Shareholder's Equity ※ Cash * = Cash and Cash equivalents + Short-term financial instruments + Short-term available-for-sale securities 2Q '13 1Q '13 2Q '12 Current ratio * 197% 189% 165% Liability/Equity 47% 48% 51% Debt/Equity 10% 10% 13% Net debt/Equity -24% -24% -8% ※ Current ratio * = Current assets/Current liabilities [Appendix 2] Cash Flow Statement (K-IFRS) (Unit : KRW Trillion) 2Q '13 1Q '13 2Q '12 43.56 37.45 25.39 8.60 12.82 5.93 Net profit 7.77 7.15 5.19 Depreciation 3.81 3.78 3.74 Others -2.98 1.89 -3.00 -6.00 -4.45 -6.48 -5.47 -3.40 -6.18 0.42 -2.62 -0.78 1.33 -2.69 0.27 3.43 6.11 -1.59 46.99 43.56 23.80 Cash (Beginning of period)* Cash flows from operating activities Cash flows from investing activities Increase in tangible assets Cash flows from financing activities Increase in debts Increase in cash Cash (End of period)* ※ Cash * = Cash and Cash equivalents + Short-term financial instruments + Short-term available-for-sale securities □ Current State of Net Cash (Net Cash =Cash* - Debts) (Unit : KRW Trillion) Net Cash 2Q '13 1Q '13 2Q '12 33.16 31.20 9.33 ※ Cash * = Cash and Cash equivalents + Short-term financial instruments + Short-term available-for-sale securities [ '13 CAPEX Plan ] - Total 24 trillion won (Semiconductor 13 trillion won, DP 6.5 trillion won, etc.) ※ For 2013, our capital investment is planned for 24 trillion won, an increase of more than one trillion won from the record-high amount we reported last year. It is possible for the budgeted amount to increase based on the market conditions of the second half and the next year.