DATA BOOK Year ended March 31, 2013

Transcription

1 DATA BOOK 213 Year ended March 31, 213 May 7th,213

2 DATA BOOK 213 *Achievement Transition(Consolidated) ( ) Net sales ( ) Operating income 1, 4, 8, 6, 4, 2, 75, 66,454 7,781 67,794 56,861 17,176 16,74 16,672 15, 17,763 16,992 17,81 15,183 18,131 16,7 13,724 16,699 12,953 16,125 18,146 16,612 FY21 FY211 FY214 forecast 3, 2, 1, 2,849 2, ,4 55 1,779 1,879 1, , FY21 FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year ( ) Ordinary income 4, 3,224 2,976 3, ,5 1,197 1,858 1,934 2, , , FY21 FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year ( ) Net income 2, 1,619 1,395 25(4thQuarter) 1,5 1,368 1, , (4thQuarter) 5 FY21 FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year Consolidated Net sales Operating income Ordinary income Net income FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) FY214 forecast ('13/4-'14/3) 56, , , , , 1.6 2, , , , , , , , , , , , , , *Achievement Transition (Non consolidated) Non-consolidated Net sales Operating income Ordinary income Net income FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) 47, , , , , , , , , , , , DATA BOOK - 1

3 DATA BOOK 213 *Management Index Transition ( ) 7, EBITDA ( ) 8, Capital investment 6, 5, 5,187 4,947 5,18 5,3 7, 6, 6,651 4, 3, 2, 2,777 1,779 1,879 2,4 5, 4, 3, 2, 3,258 2,49 3,167 3,358 2,9 2,6 1, 1, 1,9 FY211 FY214 (forecast) EBITDA Operating income FY211 FY214 (forecast) Capital investment Depreciation and amortization Consolidated Capital investment Depreciation and amortization R & D expenses Interest-bearing debt EBITDA FY211 ('1/4-'11/3) Millions of Millions of Millions of FY214 forecast ('13/4-'14/3) Millions of 3, ,651 3,392 1,9 5,561 2,6 1,59 2, , , , , , , , ,396 1,287 2, ,47 1,83 16,6 1,87 5, , , ,3 281 EBITDA:Earnings Before Interest, Taxes, Depreciation and Amortization DATA BOOK - 2

4 DATA BOOK 213 *Segment Information(Consolidated) ( ) Net sales Paper chemicals ( ) Segment income Paper chemicals 25, 2, 2, 15, 1, 5, 19,21 18,2 17,974 17,84 4,667 4,252 4,419 4,628 5, 4,629 4,399 4,781 4,484 4,279 4,987 4,37 FY211 FY214 forecast 1,5 1, , FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year ( ) Net sales Speciality chemicals 5, 43,3 38,967 4, 33,914 35,761 9,329 3, 9,146 9,8 9,753 2, 8,845 9,371 1,283 8,13 1, 8,533 7,98 9,6 8,776 FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter ( ) Segment income Speciality chemicals 2, 1,498 1, ,9 12 1, 1, FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Full year ( ) Net sales Electronic materials ( ) Segment income Electronic materials 2, 1,5 15, 1, 5, 14,284 13,924 12,49 3,298 3,116 3,97 3,453 2,937 3,74 3,564 2,976 3,61 3,968 3,478 3,464 13,3 1, FY211 FY214 forecast 1, FY211 FY214 forecast 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 1stQuarter 2ndQuarter 3rdQuarter 4thQuarter Full year DATA BOOK - 3

5 DATA BOOK 213 *Segment Information(Consolidated) Consolidated Paper chemicals Speciality chemicals Electronic materials Others Consolidated total FY211 ('1/4-'11/3) FY214 forecast ('13/4-'14/3) Net sales 17, , , ,2 2. Segment income , 9.5 Segment income/sales 4.5% 4.7% 5.1% 5.5% Net sales 33, , , , Segment income 1, , , Segment income/sales 4.4% 2.8% 1.3% 2.3% Net sales 14, , , ,3 4.5 Segment income Segment income/sales 3.1% 4.% 1.4% 2.6% Net sales Segment income ,347.2 Segment income/sales 3.6% 4.3%.3% 5.% Net sales 66, , , , 1.6 Segment income 2, , , , Segment income/sales 4.2% 2.1% 2.3% 3.2% *The sales of business segmentation do not include intersegment sales. *Paper chemicals Size agent, Paper strengthening agent, Ratex, etc. *Speciality chemicals Printing ink resin, Paint resin, Adhesive resin, Polymerization emulsifier, Colorless rosin derivatives, etc. *Electronic materials UV/EB curable resin, Compound materials for electronics, Flux cleaning solvent, Flux cleaning system, Functional fine chemical materials etc. *Others Insurance business, Real estate agent, etc. *Classification of some products has been changed from FY214 as follows. *Paper chemicals Size agent, Paper strengthening agent, Ratex, etc. *Speciality chemicals Printing ink resin, Paint resin, Adhesive resin, Polymerization emulsifier, Colorless rosin derivatives, Functional fine chemical materials etc. *Electronic materials UV/EB curable resin, Compound materials for electronics, Flux cleaning solvent, Flux cleaning system etc. *Others Insurance business, Real estate agent, etc. *As a result of the reclassification, net sales of specialty chemicals increased by 1,8 millions of, and net sales of electronic materials decreased by 1,8 millions of. DATA BOOK - 4

6 DATA BOOK 213 *Business Segment Information(Consolidated) Net sales ( ) 1, 8, 6, 56,861 3, ,454 4,481 9, ,781 3,456 9, ,794 4,486 9, ,411 4, 27,39 33,914 38,967 35,761 2, 16,471 17,974 19,21 17,84 FY21 FY211 Paper 製紙薬品事業 chemicals business 化成品事業 Speciality chemicals 光電子材料事業 business Photo Electronic 機能材料事業 materials その他事業 business Functional materials business Others Consolidated Paper chemicals business Speciality chemicals business Total basis business FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) 16, , , , , , , , , , , , Share 77.% 78.1% 81.9% 79.1% Photo-Electronic materials business 9, , , , Functional materials business 3, , , , Total expansion business 12, , , , Share 22.5% 21.5% 17.6% 2.5% Others Total , , , , * Some manufactures belonging to the business segment have been restructured from FY211. The amounts for FY21 stated above have been modified to reflect the operating results based on the business segment after the change. *Paper chemicals business Size agent, Paper strengthening agent, Ratex, etc. *Speciality chemicals business Printing ink resin, Paint resin, Adhesive resin, Polymerization emulsifier, Colorless rosin derivatives, etc. *Photo-Electronic materials business UV/EB curable resin, Compound materials for electronics, Organic/inorganic hybrid resin, etc. *Functional materials business Flux cleaning solvent, Flux cleaning system, Functional fine chemical materials, Solder paste, etc. *Others Insurance business, Real estate agent, etc. DATA BOOK - 5

7 DATA BOOK 213 *Overseas Sales(Consolidated) ( ) Overseas sales(consolidated) 3, 31.1% 25, 27.1% 28.1% 23,3 3.% 2, 23.% 19,186 19,19 6,5 15, 1, 5, 18.5% 15,279 5,58 5,384 1,438 7,8 1,532 1,234 6,589 6,258 6,452 4,859 7,25 7,346 7,182 9, 4,438 FY21 FY211 FY214 forecast 2.% 1.%.% China Asia(Excluding China) South and North America, Europe, others Overseas sales ratio Consolidated Overseas sales Overseas sales in Asia Overseas sales in China FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) FY214 forecast ('13/4-'14/3) 1, , , , , , , , , , , , , , , 25.3 Overseas sales ratio 18.5% 23.% 27.1% 28.1% 31.1% DATA BOOK - 6

8 DATA BOOK 213 Management Index Capital investment (Completion basis) ( ) Capital investment (Cash flows basis) ( ) Depreciation and amortization ( ) R & D expenses ( ) Interest-bearing debt ( ) Debt equity ratio (Times) Total assets ( ) Shareholders' equity ( ) Shareholders' equity to total assets(%) FY29 ('8/4-'9/3) FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) FY214 forecast ('13/4-'14/3) Consolidated 1,349 3,16 3,258 6,651 1,9 2,6 Non-consolidated 1,98 1,945 2,78 5, Consolidated 1,562 3,725 4,242 3,612 2,38 2,5 Non-consolidated 1,316 3,84 3,17 2,818 1,783 - Consolidated 2,183 2,185 2,49 3,167 3,358 2,9 Non-consolidated 1,464 1,471 1,541 2,163 2,413 - Consolidated 2,637 2,83 2,743 2,887 2,746 2,85 Non-consolidated 2,325 2,536 2,388 2,485 2,235 - Consolidated 1,147 9,19 19,396 2,211 18,47 16,6 Non-consolidated 7,563 6,83 16,539 17,272 15,314 - Consolidated Non-consolidated Consolidated 58,531 64,48 76,441 77,18 78,372 8, Non-consolidated 51,7 55,247 65,527 67,365 65,832 - Consolidated 34,148 35,762 36,28 36,829 38,888 39,7 Non-consolidated 32,595 33,838 34,484 34,892 35,699 - Consolidated Non-consolidated Return on equity (%) Consolidated Non-consolidated Operating income to net sales Consolidated (%) Non-consolidated Ordinary income to net sales Consolidated (%) Non-consolidated Earnings per share Consolidated (Yen) Non-consolidated Book-value per share Consolidated 1, , , , , ,97. (Yen) Non-consolidated 1, , , , , Price to earnings ratio Consolidated (Times) Non-consolidated Annual dividends per share (Yen) Payout ratio Consolidated (%) Non-consolidated Number of employees Consolidated 1,218 1,298 1,321 1,319 1,334 1,365 Non-consolidated DATA BOOK - 7

9 Balance Sheets (Consolidated) FY29 ('8/4-'9/3) FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) DATA BOOK 213 (Unit : ) Assets Current assets 36,563 4,585 47,427 48,321 5,636 Cash and deposits 6,928 6,857 6,443 5,678 6,993 Notes and accounts receivable-trade 17,96 21,719 25,554 27,482 27,121 Inventories 1,675 1,673 13,656 13,327 14,986 Deferred tax assets Other ,187 1, Allowance for doubtful accounts Noncurrent assets 21,968 23,462 29,13 28,786 27,735 Property, plant and equipment 17,686 18,657 23,846 23,1 21,381 Buildings and structures 6,465 6,647 6,929 8,7 8,123 Machinery, equipment and vehicles 4,644 4,475 7,581 9,151 7,97 Land 5,27 5,424 5,328 4,7 4,71 Construction in progress 612 1,497 3, Other Intangible assets Investments and other assets 3,821 4,393 4,438 4,981 5,577 Investment securities 2,935 3,719 3,861 4,74 4,783 Deferred tax assets Other Allowance for doubtful accounts Total assets 58,531 64,48 76,441 77,18 78,372 Liabilities Current liabilities 18,539 23,297 28,824 28,822 33,825 Notes and accounts payable-trade 7,964 1,122 11,999 11,782 12,478 Short-term loans payable 7,658 7,673 11,549 12,131 11,581 Current portion of bonds , Income taxes payable 75 1, Accrued consumption taxes Provision for bonuses - 1, Provision for loss on disaster Notes payable-facilities Other 2,712 3,51 3,657 3,773 3,232 Noncurrent liabilities 4,755 3,87 1,21 1,375 4,437 Bonds payable - - 5, 5, - Long-term loans payable 2,489 1,436 2,847 3,8 1,825 Deferred tax liabilities Provision for retirement benefits 2,39 2,64 2,78 1,92 1,783 Other Total liabilities 23,294 27,167 39,34 39,197 38,262 Net assets Shareholders' equity 34,589 35,541 36,647 37,532 38,52 Capital stock 3,128 3,128 3,128 3,128 3,128 Capital surplus 3,35 3,35 3,35 3,35 3,35 Retained earnings 28,121 29,73 3,18 31,65 31,585 Treasury stock Accumulated other comprehensive income Valuation difference on ,89 available-for-sale securities Foreign currency translation adjustment , Minority interests 1,88 1,117 1,126 1,81 1,22 Total net assets 35,237 36,88 37,47 37,91 4,19 Total liabilities and net assets 58,531 64,48 76,441 77,18 78,372 DATA BOOK - 8

10 DATA BOOK 213 Statements of Income (Consolidated) (Unit : ) FY29 ('8/4-'9/3) FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) Net sales 59,959 56,861 66,454 7,781 67,794 Cost of sales 48,585 43,499 52,992 58,23 54,879 Gross profit 11,374 13,361 13,462 12,577 12,915 Selling, general and administrative expenses 1,257 1,511 1,684 1,798 11,36 Operating income 1,117 2,849 2,777 1,779 1,879 Non-operating income Interest income Dividends income Technical support fee Real estate rent Foreign exchange gains Equity in earnings of affiliates Other Non-operating expenses Interest expenses Equity in losses of affiliates Foreign exchange losses Expenses for suspension of operation Other Ordinary income 1,291 3,224 2,976 1,858 1,934 Extraordinary income Gain on sales of noncurrent assets Gain on sales of investment securities Reversal of allowance for doubtful accounts Reversal of provision for loss on disaster Other Extraordinary loss Loss on sales and retirement of noncurrent assets Impairment loss Loss on disaster Loss on valuation of noncurrent assets Loss on sales of investment securities Loss on valuation of investment securities Other Income before income taxes 1,282 2,647 2,484 1,959 1,815 Income taxes-current 498 1, Income taxes-deferred Minority interests in income Net income 657 1,395 1,619 1, DATA BOOK - 9

11 DATA BOOK 213 Statements of Cash Flows (Consolidated) (Unit : ) FY29 ('8/4-'9/3) FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) Ⅰ.Net cash provided by (used in) operating Income before income taxes 1,282 2,647 2,484 1,959 1,815 Depreciation and amortization 2,183 2,185 2,49 3,167 3,358 Impairment loss Amortization of goodwill Increase (decrease) in allowance for doubtful accounts Increase (decrease) in provision for bonuses - 1, Increase (decrease) in provision for retirement benefits Increase (decrease) in provision for loss on disaster Loss on disaster Loss (gain) on valuation of investment securities Loss (gain) on sales of investment securities Interest and dividends income Interest expenses Decrease (increase) in notes and accounts receivable-trade 6,79 3,72 2,89 2,1 1,28 Increase (decrease) in notes and accounts payable-trade 3,962 2,113 1, Other, net 1, , Sub-total 4,411 5, ,829 6,816 Interest and dividends id d income received Interest expenses paid Income taxes (paid) refund 1, , Other, net Net cash provided by (used in) operating activities 3,261 4,969 1,81 2,115 6,471 Ⅱ.Net cash provided by (used in) investment activities Purchase of noncurrent assets 1,562 3,725 4,242 3,612 2,38 Purchase of investment securities Proceeds from sales of investment securities Purchase of investments in (capital of)subsidiaries Other, net , Net cash provided by (used in) investment activities 1,858 3,451 7,846 3,265 2,484 Ⅲ.Net cash provided by (used in) financing activities Net increase (decrease) in short-term loans payable ,96 1, Proceeds from long-term loans payable 2, ,41 2, 1 Repayment of long-term loans payable ,382 2,137 1,458 Proceeds from issuance of bonds - - 4, Cash dividends paid Cash dividends paid to minority shareholders Other, net Net cash provided by (used in) financing activities 1,645 1,642 9, ,919 Ⅳ.Effect of exchange rate change on cash and cash equivalents Ⅴ.Net increase (decrease) in cash and cash equivalents 2, ,323 Ⅵ.Cash and cash equivalents, beginning of term 3,911 6,812 6,745 6,333 5,577 Ⅶ.Cash and cash equivalents, l end of term 6,812 6,745 6,333 5, ,91 DATA BOOK - 1

12 Balance Sheets (Non-Consolidated) (Unit : ) Assets FY29 FY21 FY211 ('8/4-'9/3) ('9/4-'1/3) ('1/4-'11/3) Current assets 29,85 32,194 34,631 37,87 36,846 Cash and deposits 5,12 3,842 2,856 3,37 3,796 Notes and accounts receivable-trade 15,547 18,612 19,766 22,134 2,738 Inventories 7,243 7,497 8,695 8,942 9,174 Other 2,9 2,331 3,42 3,62 3,227 Allowance for doubtful accounts Noncurrent assets 21,265 23,53 3,896 3,278 28,985 Property, plant and equipment 11,97 12,647 15,267 15,17 13,512 Buildings and structures 3,853 3,963 4,453 5,93 5,433 Machinery, equipment and vehicles 2,534 2,189 2,891 4,972 3,846 Land 4,615 4,699 4,65 3,983 3,983 Other 93 1,794 3, Intangible assets Investments and other assets 9,85 1,192 15,352 14,846 15,267 Investment securities 2,628 3,67 3,763 3,978 4,69 Stocks of subsidiaries and affiliates 3,637 3,817 3,817 3,85 3,85 Investments in capital of subsidiaries and affiliates 1,787 2,2 3,978 4,149 4,523 Other 1, ,82 2,875 2,24 Allowance for doubtful accounts Total assets 51,7 55,247 65,527 67,365 65,832 Liabilities DATA BOOK 213 Current liabilities 14,213 18,317 21,54 22,818 26,512 Notes and accounts payable-trade 6,651 8,467 8,287 9,45 9,19 Short-term loans payable 5, 4,5 7,153 8,153 7,253 Current portion of long-term loans payable 233 1,2 1,786 1,286 1,374 Current portion of bonds , Accounts payable-other 1,37 1,934 2,78 2,84 2,125 Accrued expenses Income taxes payable Accrued consumption taxes Deposits received Provision for bonuses Provision for loss on disaster Notes payable-facilities Other Noncurrent liabilities 4,26 3,91 9,539 9,654 3,62 Bonds payable - - 5, 5, - Long-term loans payable 2,33 1,13 2,6 2,833 1,687 Deferred tax liabilities Provision for retirement benefits 1,724 1,741 1,72 1,549 1,344 Other Total liabilities 18,474 21,48 31,43 32,472 3,132 Net assets Shareholders' equity 32,57 33,177 33,939 34,296 34,592 Capital stock 3,128 3,128 3,128 3,128 3,128 Capital surplus 3,35 3,35 3,35 3,35 3,35 Retained earnings 26,4 26,79 27,472 27,829 28,125 Treasury stock Valuation and translation adjustments ,17 Valuation difference on available-for-sale securities ,17 Total net assets 32,595 33,838 34,484 34,892 35,699 Total liabilities and net assets 51,7 55,247 65,527 67,365 65,832 DATA BOOK - 11

13 Statements of Income (Non-Consolidated) (Unit : ) FY29 ('8/4-'9/3) FY21 ('9/4-'1/3) FY211 ('1/4-'11/3) Net sales 49,85 47,25 52,1 51,899 49,233 Cost of sales 41,398 37,151 42,41 43,644 4,933 Gross profit 8,451 1,54 9,69 8,255 8,3 Selling, general and administrative expenses 7,865 8,42 8,428 7,995 7,871 Operating income 586 1,652 1, Non-operating income ,83 1,286 1,284 Interest income Dividends income Technical support fee Real estate rent Foreign exchange gains Other Non-operating expenses Interest expenses Bond issuance cost Expenses for suspension of operation Other Ordinary income 1,465 2,495 2,88 1,333 1,269 Extraordinary income Gain on sales of noncurrent assets Gain on sales of investment securities Reversal of allowance for doubtful accounts - - Reversal of provision for loss on disaster Other Extraordinary loss Loss on sales and retirement of noncurrent assets Impairment loss Loss on disaster Loss on valuation of noncurrent assets Loss on valuation of investment securities Loss on valuation of investments in capital of subsidiaries and affiliates Other Income before income taxes 982 1,687 1,554 1,335 1,143 Income taxes-current Income taxes-deferred Net income 695 1,112 1, The statements concerning future performance that are presented in this document are based on information available to issuing date of this report, and therefore the actual results may differ from these forecasted figures due to various unknown factors. DATA BOOK 213 DATA BOOK - 12

14 Balance Sheets(Consolidated) DATA BOOK 213 (Unit: ) Item As of March 31, 212 As of March 31, 213 Amount Composition ratio Amount Composition ratio Increase /Decrease (Assets) % % Ⅰ Current assets 1. Cash and deposits 5,678 6,993 1, Notes and accounts receivable-trade 27,482 27, Merchandise and finished goods 6,89 7, Work in process Raw materials and supplies 5,742 6,862 1, Deferred tax assets Other 1, Allowance for doubtful accounts Total current assets 48, , ,314 Ⅱ Noncurrent assets 1. Property, plant and equipment (1) Buildings and structures 8,7 8, (2) Machinery, equipment and vehicles 9,151 7,97 1,243 (3) Land 4,7 4,71 1 (4) Construction in progress (5) Other Total property, plant and equipment 23, , , Intangible assets (1) Goodwill (2) Other Total intangible assets Investments and other assets (1) Investment securities 4,74 4, (2) Deferred tax assets (3) Other Allowance for doubtful accounts Total investments and other assets 4, , Total noncurrent assets 28, , ,5 Total assets 77, , ,263 DATA BOOK - 13

15 DATA BOOK 213 (Unit: ) Item As of March 31, 212 As of March 31, 213 Amount Composition ratio Amount Composition ratio Increase /Decrease (Liabilities) % % Ⅰ Current liabilities 1. Notes and accounts payable-trade 11,782 12, Short-term loans payable 12,131 11, Current portion of bonds - 5, 5, 4. Income taxes payable Accrued consumption taxes Provision for bonuses Provision for directors' bonuses Provision for repairs Asset retirement obligations Notes payable-facilities Other 3,72 3, Total current liabilities 28, , ,2 Ⅱ Noncurrent liabilities 1. Bonds payable 5, - 5, 2. Long-term loans payable 3,8 1,825 1, Deferred tax liabilities Provision for retirement benefits 1,92 1, Provision for repairs Asset retirement obligations Other Total noncurrent liabilities 1, , ,937 Total liabilities 39, , (Net assets) Ⅰ Shareholders' equity 1. Capital stock 3,128 3, Capital surplus 3,35 3,35-3. Retained earnings 31,65 31, Treasury stock Total shareholders' equity 37, , Ⅱ Accumulated other comprehensive income 1. Valuation difference on available-for-sale securities 578 1, Foreign currency translation adjustment 1, ,28 Total accumulated other comprehensive income ,539 Ⅲ Minority interests 1, , Total net assets 37, , ,198 Total liabilities and net assets 77, , ,263 DATA BOOK - 14

16 Statements of Income(Consolidated) (Unit: ) Increase Item 11/4-12/3 12/4-13/3 /Decrease Amount Ratio Amount Ratio Amount Rate of change % % % Ⅰ Net sales 7, , , Ⅱ Cost of sales 58, , , Gross profit 12, , Ⅲ Selling, general and administrative expenses 1, , Operating income 1, , Ⅳ Non-operating income Interest income Dividends income Technical support fee 2 2 Real estate rent Foreign exchange gains Compensation income for suspension of operation Other Total non-operating income Ⅴ Non-operating expenses Interest expenses Equity in losses of affiliates Foreign exchange losses 4-4 Expenses for suspension of operation Other Total non-operating expenses Ordinary income 1, , Ⅵ Extraordinary income Gain on sales of noncurrent assets Gain on negative goodwill Gain on sales of investment securities - Gain on liquidation of subsidiaries and affiliates State subsidy Reversal of provision for loss on disaster Total extraordinary income Ⅶ Extraordinary loss Loss on sales and retirement of noncurrent assets Loss on disaster Loss on valuation of noncurrent assets 3-3 Loss on sales of investment securities - Loss on valuation of investment securities Loss on abolishment of retirement benefit plan 5-5 Total extraordinary loss Income before income taxes 1, , Income taxes-current Income taxes-deferred Income before minority interests 1, , Minority interests in income Net income 1, <Reference> Statements of Comprehensive Income(Consolidated) DATA BOOK 213 (Unit: ) Income before minority interests 1,51 1, Other comprehensive income Valuation difference on available-for-sale securities Foreign currency translation adjustment 437 1,19 1,628 Share of other comprehensive income of associates accounted for using equity method Total other comprehensive income 388 1,75 2,93 Comprehensive income 1,113 2,782 1, DATA BOOK - 15

17 Statements of Cash Flows (Consolidated) Item DATA BOOK 213 (Unit: ) Increase '11/4-'12/3 12/4-'13/3 /Decrease Amount Amount Ⅰ Net cash provided by (used in) operating Income before income taxes 1,959 1, Depreciation and amortization 3,167 3, Amortization of goodwill Gain on negative goodwill Increase (decrease) in allowance for doubtful accounts Increase (decrease) in provision for bonuses Increase (decrease) in provision for directors' bonuses 2 2 Increase (decrease) in provision for retirement benefits Increase (decrease) in provision for loss on disaster Loss on disaster Loss (gain) on liquidation of subsidiaries and affiliates Loss (gain) on valuation of investment securities Loss on valuation of noncurrent assets 3-3 Loss (gain) on sales of investment securities - Loss (gain) on sales and retirement of noncurrent assets Interest and dividends income Interest expenses Equity in (earnings) losses of affiliates Decrease (increase) in notes and accounts receivable-trade 2,1 1,28 3,129 Decrease (increase) in inventories 152 1,18 1,26 Increase (decrease) in notes and accounts payable-trade Increase (decrease) in accrued consumption taxes Other, net Subtotal 2,829 6,816 3,986 Interest and dividends income received Interest expenses paid Payments for loss on disaster Income taxes (paid) refund Net cash provided by (used in) operating activities 2,115 6,471 4,355 Ⅱ Net cash provided by (used in) investing activities Decrease (increase) in time deposits Purchase of property, plant and equipment 3,365 2,18 1,185 Proceeds from sales of property, plant and equipment Purchase of investment securities Proceeds from sales of investment securities 5-5 Purchase of intangible assets Purchase of investments in subsidiaries Purchase of investments in capital of subsidiaries Purchase of goodwill Decrease (increase) in other investments Other, net 5 4 Net cash provided by (used in) investing activities 3,265 2, Ⅲ Net cash provided by (used in) financing activities Net increase (decrease) in short-term loans payable 1, ,144 Proceeds from long-term loans payable 2, 1 1,9 Repayment of long-term loans payable 2,137 1, Purchase of treasury stock Cash dividends paid Cash dividends paid to minority shareholders Net cash provided by (used in) financing activities 464 2,919 3,383 Ⅳ Effect of exchange rate change on cash and cash equivalents Ⅴ Net increase (decrease) in cash and cash equivalents 755 1,323 2,79 Ⅵ Cash and cash equivalents at beginning of period 6,333 5, Ⅶ Cash and cash equivalents at end of period 5,577 6,91 1,323 DATA BOOK - 16