FY2015 3 rd Quarter Financial Results ended December 31, 2014 Feb 3,, 2015 0
Overview of FY2015 3 rd Quarter Financial Results 1 / 9 1.Sales increased due to to production volume increase overseas. decreased due to to investment for future growth and establishment cost overseas 2. Upward revision of of FY2015 full year forecast 1
FY2015 3 rd Quarter Financial Results (Ratio to Sales) FY15 3Q YTD FY14 3Q YTD (Unit: Billions of Yen) Change 2 / 9 Sales Operating before Taxes (8.1%) (8.8%) 3,160.3 255.3 279.0 (9.6%) (10.9%) 3,016.6 289.9 329.4 + 143.7-34.5-50.3 +4.8% - 11.9% - 15.3% Net (6.2%) 195.4 (7.5%) 225.6-30.2-13.4% Foreign Exchange Rate JPY 107/$ JPY140/Euro JPY 99/$ JPY132/Euro (Unit: Millions of Units) +JPY 8 +JPY 8 Domestic Car Production Overseas Car Production of of Japanese Manufacturers (North America) 6.83 13.82 (4.51) 6.93 13.27 (3.98) -0.10 + 0.55 (+ 0.53) -1.4% + 4.1% (+ 13.3%) [Overview of the consolidated financial results] We posted sales of 3,160.3 billion yen, up 143.7 billion yen from the previous year, equivalent to annual revenue growth of 4.8%. Operating income reached 255.3 billion yen, 34.5 billion yen lower than a year ago leading the operating income ratio to 11.9%. Despite the variable cost reduction and the increase in production volume as well as the depreciation of yen, the operating income decreased due to R&D expenditures and investment costs that will strength future growth. before income taxes reached 279.0 billion yen, down 50.3 billion yen year-on-year. We earned a net income of 195.4 billion yen after corporate and other taxes, down 30.2 billion yen from a year earlier. 2
Change in 3 rd Quarter Consolidated Sales(By Costomer) After-market, New business&others 327.4 OE 10.9% Toyota Sales Group for FY14 others 3Q YTD 3,016.6 1,481.9 1,207.3 40.0% After-market, New business&others OE Sales for others 1,326.5 350.3 11.1% FY15 3Q YTD 3,160.3 49.1% 42.0% 46.9% Toyota Group 1,483.5 (Unit: Billions of Yen) 1,400 1,200 1,000 800 600 400 200 0 OE Sales for others 1,326.5 1,207.3 303.4 41.2 37.4 52.8 56.2 61.5 69.9 62.5 72.4 64.5 87.6 85.6 326.2 38.1 38.5 54.1 62.9 69.7 73.5 75.2 78.6 83.7 93.5 103.0 212.3 229.5 FY14 '13/12 3Q FY15 '14/12 3Q ( ):Change from FY14 3Q YTD Others Isuzu (-7.6%) Nissan (+3.1%) Fuji (+2.5%) VW AUDI (+11.9%) Fiat (+13.4%) Ford Mazda Suzuki Chrysler GM Hyundai/Kia Honda (+7.5%) (+5.2%) (+20.4%) (+8.5%) (+29.7%) (+6.8%) (+20.4 %) (+8.1%) 3 / 9 [Sales by customer] Sales to the Toyota Group The domestic car production level decreased from the previous year, and it resulted in a decrease in its share. Sales to non-toyota Group companies 1)Honda: Sales increased due to the increase in car production mainly in North America and Asia and Oceania. 2)Suzuki: Sales increased due to the increase in lithium battery packs as well as car production volume increase in Japan. 3)Mazda: Sales increased due to gasoline direct injection products and diesel common rail system for SKYACTIV. Sales to overseas automakers Sales went up due to, 1)HYUNDAI/KIA: increase in production volume in North America and increase in sales of car air conditioners products 2)Chrysler: increase in production volume in North America. 3
Change in 3 rd Quarter Consolidated Sales By Business Segment 4 / 9 3,016.6 3,160.3 (Unit: Billions of Yen) ( ):Change from FY14 3Q YTD 3,000 2,500 2,000 87.1 210.5 282.0 469.5 95.8 227.1 281.1 455.7 Others (+10.0%) Small Motors (+7.8%) Electronic (-0.3%) Information (-2.9%) & Safety Systems 1,500 916.1 984.1 Thermal Systems (+7.4%) 1,000 500 1,051.3 1,116.5 Powertrain Control (+6.2%) 0 FY14 '13/12 3Q FY15 '14/12 3Q [Sales by business segment] Sales of Powertrain Control products Sales increased due to an increase of sales in gasoline direct injection products. Sales of Thermal products Sales increased mainly in North America and Europe due to the sales expansion of car air conditioner products and production volume increase. Sales of Information & Safety Systems Although sales decreased in car navigation system, we are trying to regain it by expanding IVI products. 4
Change in 3 rd Quarter Operating 5 / 9 (Unit: Billion of Yen) -18.2 cost 289.9 Depreciation -8.0-6.0 Operating -28.0 Labor Raw material cost Expense -36.3 Others (Mix,Startup cost) Variable cost reduction +25.0 Production volume increase +14.0 +23.0 Currency exchange gain 255.3 Operating Others FY14 3Q FY15 3Q [Factors that contributed to increases or decreases in operating income] Negative factors: 1) Higher labor cost: An increase of 28.0 billion yen was mainly due to an increase in salaries in emerging countries and also due to strengthen R&D networks. 2) Higher depreciation cost: An increase of 18.2 billion yen was mainly due to an increase in investment costs. 3) Higher other costs: Half of an increase of 36.3 billion yen was due to product mix which shifted towards compact cars and quality control cost. 30 percent was due to an increase in start-up cost for new products and plants overseas. The rest was due to decrease in domestic production. Positive factors: 1) Variable cost reduction: An increase of 25.0 billion yen was due to increased productivity and other efficiencies. 2) Production volume increase: An increase of 14.0 billion yen was due to an increase in sales. 3) Depreciation of the yen: An increase of 23.0 billion yen was due to the impact of the weak yen, which is 8 yen lower against the US dollar and 8 yen against the euro. 5
3 rd Quarter Geographical Segments by Company Location (Unit: Billions of Yen) ( ): Local Currency Base 220.1 [ ]: Ratio to Sales 1,100 2,100 2,022.0 [10.9%] 160 Sales 220-2.4% Operating 1,000 2,000 1,972.4-25.2% 200 140 1,900 +9.1% (+3.7%) +16.0% 771.8 800 (+8.7%) 180 120 707.7 164.6 695.9 [8.3%] 700 100 599.8 600 +13.2% -7.8% (+6.8%) 80 (-12.4%) 500 400 300 200 100 402.7 355.7 +1.3% (+5.6%) 56.9 56.2 0 FY14 FY15 日本北米欧州豪亜その他 3Q 3Q North Asia & Japan America Europe Oceania Others 60 +125.6% (+110.0%) 58.6 [8.3%] 54.1 [7.0%] 6 / 9 40 26.3 +73.2% [3.8%] (+66.0%) +112. 4% 11.7 11.2 20 (+161.0%) [1.9%] 6.5 [2.8%] [1.8%] 0.4 0.9 [0.7%] [1.5%] 0 FY14 FY15 日本北米欧州豪亜その他 3Q 3Q North Asia & Japan America Europe Oceania Others [Sales and operating income by operating region] * Based on local currency, excluding the effect of foreign exchange rates Japan Sales decreased by 2.4% from the previous year due to the shift towards compact cars, as well as the decrease of export sales. Operating income diminished by 25.2% from the previous year due to the decrease in production volume and the increase in labor costs. Overseas Sales and profit increased in North America and Europe thanks to the increase in car production. Operating income decreased in Asia & Oceania due to the increase in expenditure on the establishment of plants and technical centers and the increase in labor costs for strengthening future growth. 6
FY2015 Financial Forecast 7 /9 Sales (Ratio to Sales) FY2015 Forecast as of Oct. 31 4,230.0 FY2015 Revised FY2014 4,270.0 4,095.9 (Unit: Billions of Yen) Change +174.1 +4.2% Forex Impact on on Operating per Yen Operating (8.3%) 350.0 (8.3%) (9.2%) 355.0 377.7-22.7-6.0% before Taxes (8.9%) 377.8 (9.0%) 385.0 (10.2%) 4,18.6-33.6-8.0% Net (5.9%) 248.0 (6.2%) 264.0 (7.0%) 287.4-23.4-8.1% Foreign Exchange Rate JPY JPY 104/$ JPY JPY 137/Euro JPY 109/$ JPY 139/Euro JPY 100/$ JPY 134/Euro +JPY 9 +JPY 5 2.5 for for $ 0.7 for for Euro Domestic Car Car Production 9.30 9.25 9.49-0.24-2.5% Overseas Car Car Production of of Japanese Manufactures (North America) 18.83 (6.12) 18.45 (6.11) 17.70 (5.43) +0.75 (+0.68) +4.2% (+12.5%) [Forecasts for consolidated full-year financial forecasts] Considering business conditions, such as a decrease in car production mainly in Japan and Asia and Oceania and the depreciation of the yen, we have decided to upwardly revise the original forecasts for the full-year financial results. We expect sales of 4,270.0 billion yen and operating income of 355.0 billion yen. This forecast is based on the currency rate of 115 yen to the dollar and 135 yen to the euro for the forecast of the fourth quarter, and for the full-year 109 yen to the dollar and 139 yen to the euro. Car production volume of Japanese manufacturers will be 9.25 million in domestic and 18.45 million in Overseas. 7
Change in FY2015 Operating 8 / 9 (Unit: Billions of Yen) 377.7 Operating -33.0 Labor cost -27.7 Depreciation -1.0 +11.5-12.0 Expense -33.5 +36.0 Raw material cost Others (Mix,Startup cost) Variable cost reduction Production volume increase +37.0 Currency exchange gain 355.5 Operating FY14 FY15 F [Factors that contributed to increases or decreases in full-year forecasts for Operating ] While positive factors, such as the variable cost reduction, production volume increase and depreciation of the yen, operating income decrease by 22.7 billion yen to 355.0 billion yen. 8
Change in FY2015 Geographical Segments by Company Location Forecast 9 / 9 (Unit: Billions of Yen) 2,200 2,800 2,000 2,600 1,800 2,400 2,717.6 2,631.0-3.2% Sales ( ): Local Currency Base 240 300 260 200 283.3 [10.4%] -21.6% Operating [ ]: Ratio to Sales 1,600 1,400 1,200 1,000 800 600 400 200 0 +10.1% +16.9% (+3.6%) (+8.4%) 1,038.0 955.0 943.1 816.6 +10.4% (+7.3%) 551.0 498.9-1.8% (+1.9%) 74.3 73.0 FY14 FY15F 日本北米欧州豪亜その他 North Asia & Japan Europe Others America Oceania 220 160 120 80 40 0 222.0 [8.4%] +5.3% (-0.9%) +179.7% 71.275.0 (+159.9%) [7.6%] [7.2%] +45.6% 41.0 (+43.6%) [4.3%] 18.0 14.7 12.4 [3.3%] [1.8%] [2.5%] 0.0 0.0 [0.0%] [0.0%] FY14 日本 FY15F北米欧州豪亜その他 North Asia & Japan Europe Others America Oceania [Sales and operating income by operating region] * Based on local currency, excluding the effect of foreign exchange rates We expect sales and profit decrease in Japan. In North America and Europe, our sales and profit will likely to increase. In Asia & Oceania, sales will increase and profit will decrease. 9
2009. 6. 25 DENSO CORPORATION All rights reserved. 10
Appendix 10 Sales and Target 3rd Quarter (3 months) Geographical Segments by Company Location Non-Consolidated Financial Results Pre-Conditions (Foreign Exchange Rate/Car Production) Consolidated Sales by Customer Consolidated Sales by Business Segment Capital Expenditures, Depreciation and R&D 11
Sales and Target Trend of of Sales, Operating, Operating Ratio Sales 4,095.9 4,270.0 4,400.0 11 (Billions of yen) Operating 3,580.9 7.3% 3,154.6 262.4 5.1% 160.7 9.2% 377.7 8.3% 355.0 FY12 FY13 FY14 FY15F FY16Target FY15: Production volume will will decrease in in Japan and investment cost for for future competitiveness will will increase FY16~: Accelerating growth In FY 2015, operating margin will temporary decrease because of the investment cost for future competitiveness. However, we are expecting sales and operating income to increase in FY 2016. We expect sales to be 4400.0 billion yen and will work toward the goal of operating margin 8.5% to 9%. 12
3rd Quarter (3 months) Geographical Segments by Company Location (Unit: Billions of Yen) 800 700 600 690.2-1.8% 677.5 Sales 80 79 70 69 60 59 76.5 [11.1%] -23.0% 58.9 [8.7%] ( ): Local Currency Base [ ]: Ratio to Sales Operating 12 500 50 49 400 300 200 100 0 +26.6% (+12.1%) 276.4 249.5 +13.5% 250.5 197.0 (+8.4 %) 137.4 121.1 +10.3% (-0.7%) +15.5% (+17.3 %) 19.1 16.6 FY14 11/3 12/3 3Q 日本 FY15F 3Q 北米欧州豪亜その他 3Q 3Q North Asia & Japan America Europe Oceania Others 39 40 29 30 19 20 10 9-1 -0.2% (-11.2%) +444.5% 21.020.9 (+388.4 %) [8.4%] [7.6%] 12.9 +35.9% [5.2%] (+31.6%) - 143.6% 3.8 (-151.6%) 2.4 2.8 [2.7%] - 0.7 0.3 [1.2%] [2.3%] [-4.3%][1.6%] FY14 日本 FY15F 北米欧州豪亜その他 3Q 4Q North Asia & Japan America Europe Oceania Others 13
Non-Consolidated Financial Results 13 Statements (Ratio to Sales) (Unit:Billions of Yen,%) Account FY2015 3Q YTD FY2014 3Q YTD Change FY2015 Forecast Change from FY14 Amount Percent Forecast as of Oct. 31 Forecast as of Feb.3 Amount Percent Net Sales ( 100.0 ) 1,804.2 ( 100.0 ) 1,853.8-49.6-2.7 ( 100.0 ) 2,395.0 ( 100.0 ) 2,410.0-80.8-3.2 Cost of Sales ( 86.3 ) 1,557.2 ( 84.4 ) 1,564.4-7.2 SGA Expenses ( 6.8 ) 123.5 ( 6.2 ) 115.2 8.3 Operating ( 6.8 ) 123.5 ( 9.4 ) 174.2-50.7-29.1 ( 6.9 ) 165.0 ( 7.1 ) 170.0-53.3-23.9 Non-Operating 73.6 65.0 8.6 73.0 83.0 7.0 Extraordinary (Loss) -18.1-0.0-18.1-9.4-18.1-14.9 Before Taxes ( 9.9 ) 179.0 ( 12.9 ) 239.1-60.1-25.1 ( 9.5 ) 228.6 ( 9.7 ) 234.9-61.2-20.7 Net ( 8.1 ) 146.5 ( 9.8 ) 180.8-34.3-19.0 ( 7.1 ) 169.0 ( 7.2 ) 173.0-46.7-21.3 14
Pre-Conditions (Foreign Exchange Rate/Car Production) 14 FY2015 First-Half FY2015 Second-Half FY2015 Full Year Foreign Exchange Rate (Yen) Forex Impact on Operating per Yen (Billions of Yen) Car Production of Japanese Manufacturers (Millions of Units) USD EUR USD EUR Domestic North America Overseas Prior Year Actual Change Prior Year Actual Change Prior Year 3Q 4Q Revised Estimate Change Prior Year Forecast as of Oct.31 Revised Forecast Forecast Change Prior Year as of Oct.31 Revised Forecast 99 103 + 4 100 115 +15 103 115 +12 102 105 115 + 13 100 104 109 + 9 130 139 + 9 137 143 +6 141 135-6 139 135 139 + 0 134 137 139 + 5 2.8 2.5 2.5-0.3 0.8 0.7 0.7-0.1 4.53 4.59 + 1% 2.40 2.25-6% 2.56 2.41-6% 4.96 4.72 4.66-6% 9.49 9.30 9.25-3% 2.66 2.99 + 13% 1.33 1.52 + 15% 1.44 1.60 + 11% 2.77 3.13 3.12 + 13% 5.43 6.12 6.11 + 13% 8.69 9.13 + 5% 4.58 4.68 + 2% 4.42 4.63 + 5% 9.00 9.70 9.32 + 3% 17.70 18.83 18.45 + 4% Change 15
Consolidated Sales by Customer (Unit: Billion of Yen) 15 FY2015 FY2014 3Q YTD 3Q YTD Change Amount % to Total Amount % to Total Amount Percent Toyota 1,365.6 43.2 1,358.7 45.0 6.9 0.5 Daihatsu 77.1 2.4 83.8 2.8-6.6-7.9 Hino 40.8 1.3 39.4 1.3 1.4 3.5 Toyota Group 1,483.5 46.9 1,481.9 49.1 1.6 0.1 Honda 229.5 7.3 212.3 7.0 17.1 8.1 Hyundai/Kia 103.0 3.3 85.6 2.8 17.5 20.4 GM 93.5 3.0 87.6 2.9 5.9 6.8 Chrysler 83.7 2.6 64.5 2.1 19.2 29.7 Suzuki 78.6 2.5 72.4 2.4 6.2 8.5 Mazda 75.2 2.4 62.5 2.1 12.8 20.4 Ford 73.5 2.3 69.9 2.3 3.6 5.2 Fiat 69.7 2.2 61.5 2.0 8.2 13.4 VW/AUDI 62.9 2.0 56.2 1.9 6.7 11.9 Fuji 54.1 1.7 52.8 1.8 1.3 2.5 Nissan 38.5 1.2 37.4 1.2 1.2 3.1 Isuzu 38.1 1.2 41.2 1.4-3.1-7.6 Mitsubishi 36.4 1.1 35.6 1.2 0.8 2.2 BMW 30.3 1.0 24.2 0.8 6.1 25.3 Benz 25.6 0.8 24.3 0.8 1.3 5.5 Jaguar/Land Rover 15.3 0.5 11.1 0.4 4.2 37.7 PSA 14.2 0.4 15.5 0.5-1.3-8.4 OE Sales for others 204.4 6.5 192.7 6.4 11.7 6.1 OEM Total 2,810.0 88.9 2,689.1 89.1 120.9 4.5 After-market, New business & Others(*) 350.3 11.1 327.4 10.9 22.9 7.0 Total 3,160.3 100.0 3,016.6 100.0 143.7 4.8 * Sales of industrial systems and consumer products, Sales for After Market, and Sales of property/equipment are 16
Consolidated Sales by Business Segment 16 (Unit: Billion of Yen) FY2015 FY2014 3Q YTD 3Q YTD Change Amount % to Total Amount % to Total Amount Percent Powertrain Control 1,116.5 35.3 1,051.3 34.9 65.1 6.2 Thermal 984.1 31.1 916.1 30.4 68.0 7.4 Information & Safety Systems 455.7 14.4 469.5 15.6-13.7-2.9 Electronic 281.1 8.9 282.0 9.3-0.8-0.3 Small Motors 227.1 7.2 210.5 7.0 16.5 7.8 Others(*) 46.1 1.5 43.5 1.4 2.6 6.0 Automotive Total 3,110.6 98.4 2,972.9 98.6 137.7 4.6 Industrial & Consumer Product 40.7 1.3 34.4 1.1 6.3 18.3 Others 9.0 0.3 9.2 0.3-0.3-3.3 New Business Total 49.7 1.6 43.6 1.4 6.0 13.8 Total 3,160.3 100.0 3,016.6 100.0 143.7 4.8 * Repair parts, original brand products of subsidiaries 17
Capital Expenditures, Depreciation and R&D 17 (Unit: Billion of Yen) 3Q YTD FY14 3Q YTD FY15 Forecast 3Q YTD Change from PY Progress to FY15 Estimate Japan 103.8 156.0 131.5 164.0 26.7% 80.2% North America 33.2 43.3 35.9 44.0 8.1% 81.6% Europe 19.2 27.9 21.5 27.0 12.0% 79.6% Asia & Oceania 65.8 88.6 64.3 81.5-2.3% 78.9% Others 6.6 8.3 2.6 4.5-60.6% 57.8% Capital Exp. 228.6 324.1 255.8 321.0 11.9% 79.7% Japan 93.3 130.9 101.4 144.0 8.7% 70.4% North America 13.8 18.8 16.5 23.0 19.6% 71.7% Europe 10.4 14.3 11.8 17.0 13.5% 69.4% Asia & Oceania 21.6 30.2 30.4 37.0 40.7% 82.2% Others 2.2 3.0 2.8 4.0 27.3% 70.0% Depreciation 141.3 197.2 162.9 225.0 15.3% 72.4% R&D Expenditure 270.8 368.7 292.7 390.0 (Ratio to Sales) (9.0%) (9.0%) (9.3%) (9.1%) 8.1% 75.1% 18