NTT DOCOMO, INC. |
||||
Date: November 8, 2011 | By: | /s/ OSAMU HIROKADO | ||
Osamu Hirokado | ||||
Head of Investor Relations |
1. | Report filed on November 8, 2011 with the Director of the Kanto
Local Finance Bureau of Japan pursuant to the Financial
Instruments and Exchange Act of Japan |
Millions of yen | ||||||||
March 31, 2011 | September 30, 2011 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
¥ | 765,551 | ¥ | 515,928 | ||||
Short-term investments |
141,028 | 461,271 | ||||||
Accounts receivable |
762,411 | 705,352 | ||||||
Credit card receivables |
160,446 | 179,826 | ||||||
Allowance for doubtful accounts |
(18,021 | ) | (21,417 | ) | ||||
Inventories |
146,357 | 174,576 | ||||||
Deferred tax assets |
83,609 | 88,107 | ||||||
Prepaid expenses and other current assets |
113,918 | 108,828 | ||||||
Total current assets |
2,155,299 | 2,212,471 | ||||||
Property, plant and equipment: |
||||||||
Wireless telecommunications equipment |
5,569,818 | 5,670,016 | ||||||
Buildings and structures |
845,588 | 851,292 | ||||||
Tools, furniture and fixtures |
507,914 | 512,284 | ||||||
Land |
198,842 | 199,234 | ||||||
Construction in progress |
95,251 | 123,174 | ||||||
Accumulated depreciation and amortization |
(4,694,094 | ) | (4,848,322 | ) | ||||
Total property, plant and equipment, net |
2,523,319 | 2,507,678 | ||||||
Non-current investments and other assets: |
||||||||
Investments in affiliates |
525,456 | 516,098 | ||||||
Marketable securities and other investments |
128,138 | 110,993 | ||||||
Intangible assets, net |
672,256 | 673,666 | ||||||
Goodwill |
205,573 | 205,480 | ||||||
Other assets |
249,919 | 239,887 | ||||||
Deferred tax assets |
331,633 | 327,689 | ||||||
Total non-current investments and other assets |
2,112,975 | 2,073,813 | ||||||
Total assets |
¥ | 6,791,593 | ¥ | 6,793,962 | ||||
LIABILITIES AND EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
¥ | 173,102 | ¥ | 83,216 | ||||
Short-term borrowings |
276 | 1,048 | ||||||
Accounts payable, trade |
609,337 | 522,902 | ||||||
Accrued payroll |
54,801 | 54,988 | ||||||
Accrued interest |
916 | 871 | ||||||
Accrued income taxes |
162,032 | 181,169 | ||||||
Other current liabilities |
122,704 | 140,150 | ||||||
Total current liabilities |
1,123,168 | 984,344 | ||||||
Long-term liabilities: |
||||||||
Long-term debt (exclusive of current portion) |
255,000 | 240,000 | ||||||
Accrued liabilities for point programs |
199,587 | 183,926 | ||||||
Liability for employees retirement benefits |
152,647 | 156,741 | ||||||
Other long-term liabilities |
183,597 | 170,796 | ||||||
Total long-term liabilities |
790,831 | 751,463 | ||||||
Total liabilities |
1,913,999 | 1,735,807 | ||||||
Equity: |
||||||||
NTT DOCOMO, INC. shareholders equity |
||||||||
Common stock |
949,680 | 949,680 | ||||||
Additional paid-in capital |
732,914 | 732,914 | ||||||
Retained earnings |
3,621,965 | 3,813,167 | ||||||
Accumulated other comprehensive income (loss) |
(76,955 | ) | (88,295 | ) | ||||
Treasury stock, at cost |
(377,168 | ) | (377,168 | ) | ||||
Total NTT DOCOMO, INC. shareholders equity |
4,850,436 | 5,030,298 | ||||||
Noncontrolling interests |
27,158 | 27,857 | ||||||
Total equity |
4,877,594 | 5,058,155 | ||||||
Commitments and contingencies |
||||||||
Total liabilities and equity |
¥ | 6,791,593 | ¥ | 6,793,962 | ||||
1
Millions of yen | ||||||||
Six Months Ended | Six Months Ended | |||||||
September 30, 2010 | September 30, 2011 | |||||||
Operating revenues: |
||||||||
Wireless services |
¥ | 1,898,995 | ¥ | 1,877,776 | ||||
Equipment sales |
239,157 | 235,206 | ||||||
Total operating revenues |
2,138,152 | 2,112,982 | ||||||
Operating expenses: |
||||||||
Cost of services (exclusive of items shown separately below) |
451,811 | 436,585 | ||||||
Cost of equipment sold (exclusive of items shown separately below) |
320,830 | 317,830 | ||||||
Depreciation and amortization |
321,967 | 318,384 | ||||||
Selling, general and administrative |
512,074 | 531,682 | ||||||
Total operating expenses |
1,606,682 | 1,604,481 | ||||||
Operating income |
531,470 | 508,501 | ||||||
Other income (expense): |
||||||||
Interest expense |
(2,523 | ) | (1,680 | ) | ||||
Interest income |
691 | 672 | ||||||
Other, net |
(2,630 | ) | 4,378 | |||||
Total other income (expense) |
(4,462 | ) | 3,370 | |||||
Income before income taxes and equity in net income (losses) of affiliates |
527,008 | 511,871 | ||||||
Income taxes: |
||||||||
Current |
204,522 | 195,627 | ||||||
Deferred |
8,682 | 11,958 | ||||||
Total income taxes |
213,204 | 207,585 | ||||||
Income before equity in net income (losses) of affiliates |
313,804 | 304,286 | ||||||
Equity in net income (losses) of affiliates, net of applicable taxes |
(2,978 | ) | (5,810 | ) | ||||
Net income |
310,826 | 298,476 | ||||||
Less: Net (income) loss attributable to noncontrolling interests |
(1,079 | ) | 542 | |||||
Net income attributable to NTT DOCOMO, INC. |
¥ | 309,747 | ¥ | 299,018 | ||||
Net income |
¥ | 310,826 | ¥ | 298,476 | ||||
Other comprehensive income (loss): |
||||||||
Unrealized holding gains (losses) on available-for-sale securities, net of
applicable taxes |
(7,586 | ) | (9,379 | ) | ||||
Change in fair value of derivative instruments, net of applicable taxes |
(54 | ) | (9 | ) | ||||
Foreign currency translation adjustment, net of applicable taxes |
(13,335 | ) | (2,201 | ) | ||||
Pension liability adjustment, net of applicable taxes |
10 | 234 | ||||||
Total other comprehensive income (loss) |
(20,965 | ) | (11,355 | ) | ||||
Comprehensive income |
289,861 | 287,121 | ||||||
Less: Comprehensive (income) loss attributable to noncontrolling interests |
(1,063 | ) | 557 | |||||
Comprehensive income attributable to NTT DOCOMO, INC. |
¥ | 288,798 | ¥ | 287,678 | ||||
PER SHARE DATA |
||||||||
Weighted average common shares outstanding Basic and Diluted (shares) |
41,605,742 | 41,467,601 | ||||||
Basic and Diluted earnings per share attributable to NTT DOCOMO, INC. (yen) |
¥ | 7,444.81 | ¥ | 7,210.88 | ||||
2
Millions of yen | ||||||||
Three Months Ended | Three Months Ended | |||||||
September 30, 2010 | September 30, 2011 | |||||||
Operating revenues: |
||||||||
Wireless services |
¥ | 955,098 | ¥ | 943,673 | ||||
Equipment sales |
93,809 | 122,021 | ||||||
Total operating revenues |
1,048,907 | 1,065,694 | ||||||
Operating expenses: |
||||||||
Cost of services (exclusive of items shown separately below) |
229,620 | 218,134 | ||||||
Cost of equipment sold (exclusive of items shown separately below) |
136,317 | 168,142 | ||||||
Depreciation and amortization |
163,917 | 162,596 | ||||||
Selling, general and administrative |
228,101 | 276,036 | ||||||
Total operating expenses |
757,955 | 824,908 | ||||||
Operating income |
290,952 | 240,786 | ||||||
Other income (expense): |
||||||||
Interest expense |
(1,196 | ) | (774 | ) | ||||
Interest income |
334 | 354 | ||||||
Other, net |
(3,641 | ) | 1,250 | |||||
Total other income (expense) |
(4,503 | ) | 830 | |||||
Income before income taxes and equity in net income (losses) of affiliates |
286,449 | 241,616 | ||||||
Income taxes: |
||||||||
Current |
114,855 | 103,507 | ||||||
Deferred |
1,286 | (5,314 | ) | |||||
Total income taxes |
116,141 | 98,193 | ||||||
Income before equity in net income (losses) of affiliates |
170,308 | 143,423 | ||||||
Equity in net income (losses) of affiliates, net of applicable taxes |
(2,067 | ) | (3,636 | ) | ||||
Net income |
168,241 | 139,787 | ||||||
Less: Net (income) loss attributable to noncontrolling interests |
(647 | ) | 484 | |||||
Net income attributable to NTT DOCOMO, INC. |
¥ | 167,594 | ¥ | 140,271 | ||||
Net income |
¥ | 168,241 | ¥ | 139,787 | ||||
Other comprehensive income (loss): |
||||||||
Unrealized holding gains (losses) on available-for-sale securities, net of
applicable taxes |
1,371 | (9,629 | ) | |||||
Change in fair value of derivative instruments, net of applicable taxes |
(29 | ) | (2 | ) | ||||
Foreign currency translation adjustment, net of applicable taxes |
(22,435 | ) | (8,879 | ) | ||||
Pension liability adjustment, net of applicable taxes |
46 | 86 | ||||||
Total other comprehensive income (loss) |
(21,047 | ) | (18,424 | ) | ||||
Comprehensive income |
147,194 | 121,363 | ||||||
Less: Comprehensive (income) loss attributable to noncontrolling interests |
(624 | ) | 508 | |||||
Comprehensive income attributable to NTT DOCOMO, INC. |
¥ | 146,570 | ¥ | 121,871 | ||||
PER SHARE DATA |
||||||||
Weighted average common shares outstanding Basic and Diluted (shares) |
41,605,742 | 41,467,601 | ||||||
Basic and Diluted earnings per share attributable to NTT DOCOMO, INC. (yen) |
¥ | 4,028.15 | ¥ | 3,382.66 | ||||
3
Millions of yen | ||||||||
Six Months Ended | Six Months Ended | |||||||
September 30, 2010 | September 30, 2011 | |||||||
Cash flows from operating activities: |
||||||||
Net income |
¥ | 310,826 | ¥ | 298,476 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
321,967 | 318,384 | ||||||
Deferred taxes |
6,377 | 7,127 | ||||||
Loss on sale or disposal of property, plant and equipment |
7,231 | 7,173 | ||||||
Equity in net (income) losses of affiliates |
5,514 | 10,565 | ||||||
Changes in assets and liabilities: |
||||||||
(Increase) / decrease in accounts receivable |
92,307 | 57,226 | ||||||
(Increase) / decrease in credit card receivables |
(14,213 | ) | (10,790 | ) | ||||
Increase / (decrease) in allowance for doubtful accounts |
(35 | ) | 3,393 | |||||
(Increase) / decrease in inventories |
(32,919 | ) | (28,215 | ) | ||||
(Increase) / decrease in prepaid expenses and other current assets |
(5,372 | ) | 4,976 | |||||
(Increase) / decrease in non-current installment receivables for handsets |
6,210 | (2,764 | ) | |||||
Increase / (decrease) in accounts payable, trade |
(96,289 | ) | (63,925 | ) | ||||
Increase / (decrease) in accrued income taxes |
14,437 | 19,139 | ||||||
Increase / (decrease) in other current liabilities |
(17,558 | ) | 17,849 | |||||
Increase / (decrease) in accrued liabilities for point programs |
42,544 | (15,661 | ) | |||||
Increase / (decrease) in liability for employees retirement benefits |
3,623 | 4,094 | ||||||
Increase / (decrease) in other long-term liabilities |
(29,322 | ) | (12,095 | ) | ||||
Other, net |
17,937 | 9,421 | ||||||
Net cash provided by operating activities |
633,265 | 624,373 | ||||||
Cash flows from investing activities: |
||||||||
Purchases of property, plant and equipment |
(215,806 | ) | (217,795 | ) | ||||
Purchases of intangible and other assets |
(124,330 | ) | (122,357 | ) | ||||
Purchases of non-current investments |
(2,529 | ) | (11,037 | ) | ||||
Proceeds from sale of non-current investments |
525 | 2,138 | ||||||
Purchases of short-term investments |
(373,671 | ) | (551,462 | ) | ||||
Redemption of short-term investments |
313,394 | 241,268 | ||||||
Long-term bailment for consumption to a related party |
(10,000 | ) | | |||||
Short-term bailment for consumption to a related party |
(20,000 | ) | | |||||
Proceeds from redemption of short-term bailment for consumption to a related party |
90,000 | | ||||||
Other, net |
(6,236 | ) | (2,543 | ) | ||||
Net cash used in investing activities |
(348,653 | ) | (661,788 | ) | ||||
Cash flows from financing activities: |
||||||||
Repayment of long-term debt |
(32 | ) | (104,037 | ) | ||||
Proceeds from short-term borrowings |
367 | 1,439 | ||||||
Repayment of short-term borrowings |
(353 | ) | (702 | ) | ||||
Principal payments under capital lease obligations |
(2,135 | ) | (2,226 | ) | ||||
Dividends paid |
(108,135 | ) | (107,792 | ) | ||||
Other, net |
(1,243 | ) | 1,170 | |||||
Net cash provided by (used in) financing activities |
(111,531 | ) | (212,148 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
(1,070 | ) | (60 | ) | ||||
Net increase (decrease) in cash and cash equivalents |
172,011 | (249,623 | ) | |||||
Cash and cash equivalents at beginning of period |
357,715 | 765,551 | ||||||
Cash and cash equivalents at end of period |
¥ | 529,726 | ¥ | 515,928 | ||||
Supplemental disclosures of cash flow information: |
||||||||
Cash received during the period for: |
||||||||
Income tax refunds |
¥ | 301 | ¥ | 228 | ||||
Cash paid during the period for: |
||||||||
Interest, net of amount capitalized |
2,530 | 1,724 | ||||||
Income taxes |
189,772 | 176,913 | ||||||
4
5
6
Number of | Number of | |||||||
issued shares | treasury stock | |||||||
As of March 31, 2010 |
43,790,000 | 2,184,258 | ||||||
As of September 30, 2010 |
43,790,000 | 2,184,258 | ||||||
Acquisition of treasury stock based on
the resolution of the board of
directors |
| 138,141 | ||||||
Retirement of treasury stock |
(140,000 | ) | (140,000 | ) | ||||
As of March 31, 2011 |
43,650,000 | 2,182,399 | ||||||
As of September 30, 2011 |
43,650,000 | 2,182,399 | ||||||
Approved maximum | Approved maximum | |||||||||||
number of treasury stock to | budget for share | |||||||||||
Date of the meeting of the | be repurchased | repurchase | ||||||||||
board of directors | Term of repurchase | (Shares) | (Millions of yen) | |||||||||
December 17, 2010 |
December 20, 2010 - January 28, 2011 | 160,000 | ¥ | 20,000 |
Yen | ||||||||
Six months ended | Six months ended | |||||||
September 30, 2010 | September 30, 2011 | |||||||
Basic and Diluted earnings per
share attributable to NTT
DOCOMO, INC. |
¥ | 7,444.81 | ¥ | 7,210.88 | ||||
Yen | ||||||||
Three months ended | Three months ended | |||||||
September 30, 2010 | September 30, 2011 | |||||||
Basic and Diluted earnings per
share attributable to NTT
DOCOMO, INC. |
¥ | 4,028.15 | ¥ | 3,382.66 | ||||
Yen | ||||||||
March 31, 2011 | September 30, 2011 | |||||||
NTT DOCOMO, INC. shareholders
equity per share |
¥ | 116,969.29 | ¥ | 121,306.70 |
7
Millions of yen | ||||||||||||
Three months ended | Mobile phone | Miscellaneous | ||||||||||
September 30, 2010 | business | businesses | Consolidated | |||||||||
Operating revenues |
¥ | 1,017,785 | ¥ | 31,122 | ¥ | 1,048,907 | ||||||
Operating expenses |
726,629 | 31,326 | 757,955 | |||||||||
Operating income (loss) |
¥ | 291,156 | ¥ | (204 | ) | ¥ | 290,952 | |||||
Millions of yen | ||||||||||||
Three months ended | Mobile phone | Miscellaneous | ||||||||||
September 30, 2011 | business | businesses | Consolidated | |||||||||
Operating revenues |
¥ | 1,035,034 | ¥ | 30,660 | ¥ | 1,065,694 | ||||||
Operating expenses |
792,469 | 32,439 | 824,908 | |||||||||
Operating income (loss) |
¥ | 242,565 | ¥ | (1,779 | ) | ¥ | 240,786 | |||||
Millions of yen | ||||||||||||
Six months ended | Mobile phone | Miscellaneous | ||||||||||
September 30, 2010 | business | businesses | Consolidated | |||||||||
Operating revenues |
¥ | 2,071,802 | ¥ | 66,350 | ¥ | 2,138,152 | ||||||
Operating expenses |
1,538,676 | 68,006 | 1,606,682 | |||||||||
Operating income (loss) |
¥ | 533,126 | ¥ | (1,656 | ) | ¥ | 531,470 | |||||
Millions of yen | ||||||||||||
Six months ended | Mobile phone | Miscellaneous | ||||||||||
September 30, 2011 | business | businesses | Consolidated | |||||||||
Operating revenues |
¥ | 2,050,844 | ¥ | 62,138 | ¥ | 2,112,982 | ||||||
Operating expenses |
1,537,997 | 66,484 | 1,604,481 | |||||||||
Operating income (loss) |
¥ | 512,847 | ¥ | (4,346 | ) | ¥ | 508,501 | |||||
8
9
Millions of yen | ||||||||||||||||
March 31, 2011 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: |
||||||||||||||||
Available-for-sale securities |
||||||||||||||||
Equity securities (domestic) |
¥ | 46,631 | ¥ | 46,631 | ¥ | | ¥ | | ||||||||
Equity securities (foreign) |
71,128 | 71,128 | | | ||||||||||||
Debt securities (foreign) |
4 | 4 | | | ||||||||||||
Total available-for-sale securities |
117,763 | 117,763 | | | ||||||||||||
Derivatives |
||||||||||||||||
Interest rate swap agreements |
1,232 | | 1,232 | | ||||||||||||
Total derivatives |
1,232 | | 1,232 | | ||||||||||||
Total assets |
¥ | 118,995 | ¥ | 117,763 | ¥ | 1,232 | ¥ | | ||||||||
Liabilities: |
||||||||||||||||
Derivatives |
||||||||||||||||
Foreign exchange forward contracts |
¥ | 154 | ¥ | | ¥ | 154 | ¥ | | ||||||||
Foreign currency option contracts |
1,859 | | 1,859 | | ||||||||||||
Total derivatives |
2,013 | | 2,013 | | ||||||||||||
Total liabilities |
¥ | 2,013 | ¥ | | ¥ | 2,013 | ¥ | | ||||||||
10
Millions of yen | ||||||||||||||||
September 30, 2011 | ||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: |
||||||||||||||||
Available-for-sale securities |
||||||||||||||||
Equity securities (domestic) |
¥ | 44,882 | ¥ | 44,882 | ¥ | | ¥ | | ||||||||
Equity securities (foreign) |
56,638 | 56,638 | | | ||||||||||||
Debt securities (foreign) |
4 | 4 | | | ||||||||||||
Total available-for-sale securities |
101,524 | 101,524 | | | ||||||||||||
Derivatives |
||||||||||||||||
Interest rate swap agreements |
378 | | 378 | | ||||||||||||
Total derivatives |
378 | | 378 | | ||||||||||||
Total assets |
¥ | 101,902 | ¥ | 101,524 | ¥ | 378 | ¥ | | ||||||||
Liabilities: |
||||||||||||||||
Derivatives |
||||||||||||||||
Non-deliverable forward contracts (NDF) |
¥ | 1 | ¥ | | ¥ | 1 | ¥ | | ||||||||
Foreign currency option contracts |
1,972 | | 1,972 | | ||||||||||||
Total derivatives |
1,973 | | 1,973 | | ||||||||||||
Total liabilities |
¥ | 1,973 | ¥ | | ¥ | 1,973 | ¥ | | ||||||||
11