UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR
15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of April, 2014
Commission File Number: 001-31221
Total number of pages: 96
NTT DOCOMO, INC.
(Translation of registrants name into English)
Sanno Park Tower 11-1, Nagata-cho 2-chome
Chiyoda-ku, Tokyo 100-6150
Japan
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
NTT DOCOMO, INC. | ||||||
Date: April 25, 2014 | By: | /s/ MUTSUO YAMAMOTO | ||||
Mutsuo Yamamoto Head of Investor Relations |
Information furnished in this form:
1. |
2. |
| ||||
Earnings Release | April 25, 2014 | |||
For the Fiscal Year Ended March 31, 2014 | [U.S. GAAP] |
Name of registrant: | NTT DOCOMO, INC. (URL http://www.nttdocomo.co.jp/) | |
Code No.: | 9437 | |
Stock exchange on which the Companys shares are listed: | Tokyo Stock Exchange-First Section | |
Representative: | Kaoru Kato, Representative Director, President and Chief Executive Officer | |
Contact: | Norihiro Demizu, Senior Manager, General Affairs Department / TEL +81-3-5156-1111 | |
Scheduled date for the general meeting of shareholders: | June 19, 2014 | |
Scheduled date for dividend payment: | June 20, 2014 | |
Scheduled date for filing of securities report: | June 20, 2014 | |
Supplemental material on annual results: | Yes | |
Presentation on annual results: | Yes (for institutional investors and analysts) |
(Amounts are rounded off to the nearest 1 million yen.)
1. Consolidated Financial Results for the Fiscal Year Ended March 31, 2014 (April 1, 2013 - March 31, 2014)
(1) Consolidated Results of Operations
(Millions of yen, except per share amounts)
Operating Revenues | Operating Income | Income Before Income Taxes and Equity in Net Income (Losses) of Affiliates |
Net Income Attributable to NTT DOCOMO, INC. |
|||||||||||||||||||||||||||||
Year ended March 31, 2014 |
4,461,203 | (0.2 | )% | 819,199 | (2.1 | )% | 833,049 | (0.0 | )% | 464,729 | (5.4 | )% | ||||||||||||||||||||
Year ended March 31, 2013 |
4,470,122 | 5.4 | % | 837,180 | (4.3 | )% | 833,342 | (5.0 | )% | 491,026 | 5.8 | % |
(Percentages above represent changes compared to the corresponding previous year)
(Note 1) | Comprehensive income attributable to | For the fiscal year ended March 31, 2014: | 523,431 million yen | (4.2 | )% | |||||
NTT DOCOMO, INC.: | For the fiscal year ended March 31, 2013: | 546,443 million yen | 25.2 | % | ||||||
(Note 2) | The consolidated financial statements for the fiscal year ended March 31, 2013 have been revised due to the reinstatement of equity method for an investee. |
Basic Earnings per Share Attributable to NTT DOCOMO, INC. |
Diluted Earnings per Share Attributable to NTT DOCOMO, INC. |
ROE | ROA | Operating Income Margin |
||||||||||||||||
Year ended March 31, 2014 |
112.07 (yen) | | 8.4 | % | 11.4 | % | 18.4 | % | ||||||||||||
Year ended March 31, 2013 |
118.41 (yen) | | 9.4 | % | 11.8 | % | 18.7 | % |
(Note 1) |
Equity in net income (losses) of affiliates: |
For the fiscal year ended March 31, 2014: |
(69,117) million yen | |||
For the fiscal year ended March 31, 2013: | (29,570) million yen | |||||
(Note 2) | As we conducted a 1:100 stock split with an effective date of October 1, 2013, Basic Earnings per Share Attributable to NTT DOCOMO, INC. are calculated on the assumption that the stock split was conducted at the beginning of the fiscal period of 2012. |
(2) Consolidated Financial Position
(Millions of yen, except per share amounts)
Total Assets | Total Equity (Net Assets) |
NTT DOCOMO, INC. Shareholders Equity |
Shareholders Equity Ratio |
NTT DOCOMO, INC. Shareholders Equity per Share |
||||||||||||
March 31, 2014 |
7,508,030 | 5,678,644 | 5,643,366 | 75.2% | 1,360.91 (yen) | |||||||||||
March 31, 2013 |
7,169,725 | 5,410,565 | 5,368,475 | 74.9% | 1,294.62 (yen) |
(Note 1) | The consolidated financial statements for the fiscal year ended March 31, 2013 have been revised due to the reinstatement of equity method for an investee. | |
(Note 2) | As we conducted a 1:100 stock split with an effective date of October 1, 2013, NTT DOCOMO, INC. Shareholders Equity per Share are calculated on the assumption that the stock split was conducted at the beginning of the fiscal period of 2012. |
(3) Consolidated Cash Flows
(Millions of yen)
Cash Flows from Operating Activities |
Cash Flows from Investing Activities |
Cash Flows from Financing Activities |
Cash and Cash Equivalents at End of Year |
|||||||||||||
Year ended March 31, 2014 |
1,000,642 | (703,580 | ) | (269,793 | ) | 526,920 | ||||||||||
Year ended March 31, 2013 |
932,405 | (701,934 | ) | (260,967 | ) | 493,674 |
2. Dividends
Cash Dividends per Share (yen) | Total Cash Dividends for the Year (Millions of yen) |
Payout Ratio | Ratio of Dividends to NTT DOCOMO, INC. Shareholders Equity |
|||||||||||||||||||||||||||||
Date of Record |
End of the First Quarter |
End of the Second Quarter |
End of the Third Quarter |
Year End | Total | |||||||||||||||||||||||||||
Year ended March 31, 2013 |
| 3,000.00 | | 3,000.00 | 6,000.00 | 248,806 | 50.7 | % | 4.8 | % | ||||||||||||||||||||||
Year ended March 31, 2014 |
| 3,000.00 | | 30.00 | | 248,806 | 53.5 | % | 4.5 | % | ||||||||||||||||||||||
Year ending March 31, 2015 (Forecasts) |
| 30.00 | | 30.00 | 60.00 | 49.8 | % |
(Note 1) | The consolidated financial statements for the fiscal year ended March 31, 2013 have been revised due to the reinstatement of equity method for an investee. | |
(Note 2) | As we conducted a 1:100 stock split with an effective date of October 1, 2013, Year End for the fiscal year ended March 31,2014, End of the Second Quarter and Year End for the fiscal year ending March 31, 2015, take into account the stock split. |
3. Forecasts of Consolidated Financial Results for the Fiscal Year Ending March 31, 2015 (April 1, 2014 - March 31, 2015)
(Millions of yen, except per share amounts)
Operating Revenues | Operating Income | Income Before Income Taxes and Equity in Net Income (Losses) of Affiliates |
Net Income Attributable to NTT DOCOMO, INC. |
Basic Earnings per Share Attributable to NTT DOCOMO, INC. |
||||||||||||||||||||||||||||||||
Year ending March 31, 2015 |
4,590,000 | 2.9 | % | 750,000 | (8.4 | )% | 758,000 | (9.0 | )% | 480,000 | 3.3 | % | 120.40 (yen) |
(Percentages above represent changes compared to the corresponding previous year)
(Note) | As we conducted a 1:100 stock split with an effective date of October 1, 2013, Basic Earnings per Share Attributable to NTT DOCOMO, INC. for the fiscal year ending March 31, 2015, takes into account the stock split. |
* Notes:
(1) Changes in significant subsidiaries |
None | |
(Changes in significant subsidiaries for the fiscal year ended March 31, 2014 which resulted in changes in scope of consolidation) |
||
(2) Changes in significant accounting policies |
i. Changes due to revision of accounting standards and other regulations: |
None | |
ii. Others: |
None | |
(3) Number of issued shares (common stock) |
i. Number of issued shares (inclusive of treasury stock): |
As of March 31, 2014: | 4,365,000,000 shares | ||
As of March 31, 2013: | 4,365,000,000 shares | |||
ii. Number of treasury stock: |
As of March 31, 2014: | 218,239,900 shares | ||
As of March 31, 2013: | 218,239,900 shares | |||
iii. Number of weighted average common shares outstanding: |
For the fiscal year ended March 31, 2014: | 4,146,760,100 shares | ||
For the fiscal year ended March 31, 2013: | 4,146,760,100 shares |
As we conducted a 1:100 stock split with an effective date of October 1, 2013, Number of issued shares (common stock) are disclosed on the assumption that the stock split was conducted at the beginning of the fiscal period of 2012.
* Presentation on the status of audit procedure:
This earnings release is not subject to the audit procedure as required by the Financial Instruments and Exchange Act of Japan. As of the date when this earnings release was issued, the audit procedure on financial statements as required by the Financial Instruments and Exchange Act had not been finalized.
* Explanation for forecasts of operations and other notes:
1. Forecast of results
Forward-looking statements in this earnings release, such as forecasts of results of operations, are based on the information currently available and the certain assumptions that we regard as reasonable, and therefore actual results may differ materially from those contained in, or suggested by, any forward-looking statements. With regard to the assumptions and other related matters concerning forecasts for the fiscal year ending March 31, 2015, please refer to pages 14 and 18, contained in the attachment.
2. Stock split
We conducted a 1:100 stock split with an effective date of October 1, 2013.
3. Resolution of share repurchase up to prescribed maximum limit
The forecasts of Payout Ratio and Basic Earnings per Share Attributable to NTT DOCOMO, INC. for the fiscal year ending March 31, 2015 are based on the assumption that DOCOMO will repurchase up to 320 million shares for up to ¥500,000 million, as resolved at the board of directors meeting held on April 25, 2014.
page | ||
Contents of the Attachment |
1 | |
2-18 | ||
2-14 | ||
15-16 | ||
17 | ||
18 | ||
19-20 | ||
21-22 | ||
21 | ||
21 | ||
21 | ||
21-22 | ||
23-29 | ||
23 | ||
(2) Consolidated Statements of Income and Consolidated Statements of Comprehensive Income |
24 | |
25 | ||
26 | ||
27-29 | ||
30-32 | ||
30 | ||
31 | ||
32 |
1
Earnings Release for the Fiscal Year Ended March 31, 2014
1. Information on Consolidated Results
i. Business Overview
In the mobile telecommunications market, besides the intense competition that we engage in with other Japanese telecommunications carriers due to active movement of subscribers using the Mobile Number Portability (MNP) system, we are also facing competition with new players offering a wide variety of Internet-based services that transcend the scope of traditional telecommunications businesses.
In this new competitive landscape, we have been taking steps to reinforce our competitiveness in the mobile business by thoroughly improving our offerings and developing attractive services in our new business fields, based on our medium-term business plan: Medium-Term Vision 2015: Shaping a Smart Life.
In the fiscal year ended March 31, 2014, we strived to boost our comprehensive strengths by focusing on the four key areas of devices (handsets), network, services and billing plans and sales channel, with the goal of being chosen by a large number of customers and garnering their usage over a long period of time.
Furthermore, in order to propel the expansion of our new businesses going forward, we pursued collaboration and alliances with external partners to provide new services in such fields as healthcare and learning.
Meanwhile, to accelerate the initiatives mentioned above, we endeavored to strengthen our managerial foundation through structural reforms, stepping up cost-cutting efforts and shifting management resources to new business domains.
Furthermore, in April 2014, we unveiled a new billing structure that offers unlimited domestic voice calls for a flat monthly rate and enables users to share packet-data quota among family members, and introduced new discount packages that offer privileges to long-term users and young users of up to age 25, with the goal of allowing customers to utilize our services at affordable rates for a long period of time by selecting a plan appropriate for their individual needs in different stages of life.
For the fiscal year ended March 31, 2014, operating revenues decreased by ¥8.9 billion from the previous fiscal year to ¥4,461.2 billion due mainly to a decrease in mobile communications services revenues by ¥212.7 billion as a result of the impacts of penetration of the Monthly Support discount program, despite increases in equipment sales and other operating revenues of ¥113.9 billion and ¥89.9 billion respectively, driven by our active sales promotion of smartphones and the expansion of profit in our new business fields.
Operating expenses increased by ¥9.1 billion from the previous fiscal year to ¥3,642.0 billion due mainly to the increase in depreciation expense related to our upgrade of equipment for our Xi network and an increase in cost related to our expansion of profit in new business fields, despite our efforts to promote cost reduction with the goal of further strengthening our management structure.
As a result of the foregoing, operating income was below ¥840.0 billion, the forecast for the fiscal year ended March 31, 2014, and decreased by ¥18.0 billion from the previous fiscal year to ¥819.2 billion. Net income attributable to NTT DOCOMO, INC. was ¥464.7 billion (a decrease of ¥26.3 billion from the previous fiscal year) due to the ¥39.5 billion decrease of equity in net income of affiliates.
Going forward , we will continue to take measures that greater enrich the lives of our customers and aim to become a Partner for a Smart Life, to be chosen by customers and to receive their patronage for a long period of time.
2
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
Consolidated results of operations for the fiscal years ended March 31, 2013 and 2014 were as follows:
<Results of operations>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Operating revenues |
¥ | 4,470.1 | ¥ | 4,461.2 | ¥ | (8.9 | ) | (0.2 | )% | |||||||
Operating expenses |
3,632.9 | 3,642.0 | 9.1 | 0.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
837.2 | 819.2 | (18.0 | ) | (2.1 | ) | ||||||||||
Other income (expense) |
(3.8 | ) | 13.9 | 17.7 | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes and equity in net income (losses) of affiliates |
833.3 | 833.0 | (0.3 | ) | (0.0 | ) | ||||||||||
Income taxes |
323.1 | 308.0 | (15.1 | ) | (4.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before equity in net income (losses) of affiliates |
510.3 | 525.1 | 14.8 | 2.9 | ||||||||||||
Equity in net income (losses) of affiliates |
(29.6 | ) | (69.1 | ) | (39.5 | ) | (133.7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
480.7 | 456.0 | (24.8 | ) | (5.2 | ) | ||||||||||
Less: Net (income) loss attributable to noncontrolling interests |
10.3 | 8.8 | (1.5 | ) | (14.9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to NTT DOCOMO, INC. |
¥ | 491.0 | ¥ | 464.7 | ¥ | (26.3 | ) | (5.4 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA margin* |
35.1 | % | 35.2 | % | 0.1 point | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
ROCE before tax effect* |
15.3 | % | 14.3 | % | (1.0) point | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
ROCE after tax effect* |
9.5 | % | 8.8 | % | (0.7) point | | ||||||||||
|
|
|
|
|
|
|
|
* | EBITDA and EBITDA margin, as we use them in this earnings release, are different from EBITDA as used in Item 10(e) of Regulation S-K and may not be comparable to similarly titled measures used by other companies. For an explanation of our definitions of EBITDA, EBITDA margin, ROCE before tax effect and ROCE after tax effect, see 5. (3) Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures on page 32. |
Note: Year ended March 31, 2013 have been revised due to the reinstatement of the equity method for an investee.
<Operating revenues>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Mobile communications services |
¥ | 3,168.5 | ¥ | 2,955.8 | ¥ | (212.7 | ) | (6.7 | )% | |||||||
Voice revenues |
1,274.6 | 1,065.2 | (209.4 | ) | (16.4 | ) | ||||||||||
Packet communications revenues |
1,893.9 | 1,890.6 | (3.3 | ) | (0.2 | ) | ||||||||||
Equipment sales |
758.1 | 872.0 | 113.9 | 15.0 | ||||||||||||
Other operating revenues |
543.6 | 633.4 | 89.9 | 16.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating revenues |
¥ | 4,470.1 | ¥ | 4,461.2 | ¥ | (8.9 | ) | (0.2 | )% | |||||||
|
|
|
|
|
|
|
|
Notes: Voice revenues include data communications revenues through circuit switching systems.
3
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
<Operating expenses>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Personnel expenses |
¥ | 280.1 | ¥ | 275.9 | ¥ | (4.2 | ) | (1.5 | )% | |||||||
Non-personnel expenses |
2,342.4 | 2,338.2 | (4.2 | ) | (0.2 | ) | ||||||||||
Depreciation and amortization |
700.2 | 718.7 | 18.5 | 2.6 | ||||||||||||
Loss on disposal of property, plant and equipment and intangible assets |
64.2 | 65.4 | 1.2 | 1.8 | ||||||||||||
Communication network charges |
207.5 | 204.7 | (2.7 | ) | (1.3 | ) | ||||||||||
Taxes and public dues |
38.6 | 39.1 | 0.5 | 1.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
¥ | 3,632.9 | ¥ | 3,642.0 | ¥ | 9.1 | 0.2 | % | ||||||||
|
|
|
|
|
|
|
|
<Trend of ARPU and MOU>
Yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Aggregate ARPU* |
¥ | 4,840 | ¥ | 4,500 | ¥ | (340 | ) | (7.0 | )% | |||||||
Voice ARPU |
1,730 | 1,370 | (360 | ) | (20.8 | ) | ||||||||||
Packet ARPU |
2,690 | 2,640 | (50 | ) | (1.9 | ) | ||||||||||
Smart ARPU |
420 | 490 | 70 | 16.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
MOU* (minutes) |
117 | 106 | (11 | ) | (9.4 | )% |
* | See 5. (2) Definition and Calculation Methods of ARPU and MOU on page 31 for definition and calculation methods. |
4
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
ii. Segment Results
Mobile phone business
<<Devices>>
We have made efforts to enhance the lineup of smartphones specific to DOCOMO that are available for customers to choose and are matched to the taste of each individual customer.
| Introduction of iPhone*1 |
We started carrying Apple Inc.s iPhone to respond to the diverse needs of our customers, and launched dmarket and various other DOCOMO-proprietary services on the iPhone in an attempt to allow a greater number of users to utilize these services.
| Performance Enhancement of Android Smartphones |
We endeavored to evolve our Android smartphones with enrichment of a number of features in order to realize further convenience of our customers, e.g., implementation of a quad-core CPU*2 that enables the smooth operation of applications and a large-capacity battery that enables more than 3-day continuous usage without recharging and improvement of various operability.
| Smartphones Targeting Broader User Segments |
We released smartphones equipped with designs and features for broad user segments, including the elderly and children, such as the Raku-Raku SMARTPHONE equipped with a large touch-panel and the Smartphone for Junior preinstalled with a rich set of safety/ security functions for young users.
*1: | TM and © 2014 Apple Inc. All rights reserved. iPhone is a trademark of Apple Inc. The iPhone trademark is used under a license from AIPHONE CO., LTD. |
*2: | A Central Processing Units, or CPUs, are embedded inside PCs, smartphones and other devices to perform complicated numerical calculations, information processing, mechanical control and other tasks. |
<<Network>>
We aimed to provide a robust LTE*1 network that utilizes DOCOMOs technical strengths in pursuit of breadth, speed and convenience.
| Expansion of Xi LTE*1 Service Areas |
We increased the total number of Xi LTE base stations to 55,300 stations across Japan as of March 31, 2014 (an increase of 30,900 stations compared to the number a year ago) and realized broader area coverage than before. We took meticulous efforts to expand the LTE service areas, to areas such as subway/Shinkansen bullet train stations, commercial facilities, schools and the Mt. Fuji*2 area, which was recently registered as a World Heritage site, so as our customers are able to use their mobile phones in various locales.
| Xi LTE Speed Enhancement |
We commenced high-speed service that offers maximum download speed of 150Mbps*3 in Tokyo, Nagoya and Osaka metropolitan areas, while expanding the service areas of maximum 112.5Mbps downlink speed service to all 47 prefectures of Japan.
| Operation of Quad-Band LTE*4 |
We started operating Quad-Band LTE service that allows us to realize large-capacity transmission for comfortable access through efficient utilization of four different spectrum bands.
| Installation of 6-Sector Base Stations*5 |
In order to improve the communication quality in urban centers and other areas of high usage, we moved ahead with the installation of 6-sector base stations that realize capacity effectively worth six base stations with a single site.
5
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
*1: | Abbreviation for Long Term Evolution. A mobile communications system specified by the international standard development organization, 3GPP (3rd Generation Partnership Project). |
*2: | Service provided during the climbing season in July-August 2013. |
*3: | A communications speed measurement unit that represents what volume of data can be transmitted in one second. The bigger the number, the faster the communications speed. |
*4: | The four spectrum bands of 800MHz, 1.5GHz, 1.7GHz and 2GHz are used for the provision of service. Service areas are constructed utilizing 2GHz and 800MHz bands for building coverage, the 1.5GHz band for delivering speed and the 1.7GHz for even faster transmission speeds in metropolitan areas. |
*5: | Base stations equipped with a technology that divides an area ordinarily covered by a single base station into six smaller sectors. This technology enables meticulous tuning based on the varying characteristics of each area. |
<<Services>>
With a focus on our dmarket service, we provided more convenient services to entice even more customers to choose us.
| Enrichment of dmarket Stores |
Aiming to have broad segments of users enjoy our dmarket services, we launched a number of new stores on dmarket. In the fiscal year ended March 31, 2014, we launched dcreators (an online market where various handmade items can be put up for sale or purchased), dfashion (a fashion e-commerce site), dkids (an education content service targeting families with infants) and dtravel (a travel service that provides customers with comprehensive support).
| Expansion of dmarket User Base |
We took efforts to prove more attractive services for each store on dmarket. As of March 31, 2014, the cumulative subscriptions to dvideo, dhits, danime store and dkids, services which deliver content for a fixed monthly subscription fee, grew to 7.69 million.
| Provision of docomo mail |
We began providing a mail service which is easy to use for our smartphone customers, and commenced docomo mail cloud-based email service, after renovating the conventional sp-mode mail service for smartphones in pursuit of improved ease of use. We also added a function that allows users to access their mobile phone mail address from PCs or other devices.
| Use of docomo ID |
We enhanced the functionality of docomo ID, an account identification used for user authentication, so that even customers who do not have mobile phone subscription contract with DOCOMO can utilize dmarket and other services via various Internet-enabled devices.
| Provision of Service Packages |
Based on the concept of affordable and worry-free use, we introduced service packages to offer an assortment of services that enjoy good reviews by customers. As of March 31, 2014, the Osusume Pack, which bundles the Sugotoku-Contents and other recommended services that allow customers to utilize their smartphones in various convenient ways, garnered 2.92 million subscriptions, and the Anshin Pack, which combines the Mobile Phone Protection & Delivery and various other services designed to ensure worry-free use of smartphones, garnered 4.46 million subscriptions.
| Introduction of Petfit |
As part of our endeavors to enrich our M2M* offerings that can provide useful solutions for customers everyday activities, we started a new service called Petfit, which allows users to check their pets health condition or location via smartphones or other devices using a tag with built-in communications capabilities.
*: | Abbreviation for Machine-to-Machine. A system that provides automatic communication between machines with built-in communications capability such as vehicles, vending machines and information appliances and the server or other network equipment. |
6
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
<<Billing Plan and Sales Channel>>
In response to the proliferation of smartphones, we have endeavored to deploy channels and provide rates reflective of changes in what customers desire and in how they use their smartphones.
| Various Discount Services |
We launched various discount programs and campaigns, such as the Arigato 10 Years Smartphone Discount program for customers who have used DOCOMO for over 10 years, and a student discount program that offers discounts on basic monthly charges and other privileges to students purchasing a new smartphone, as well as their families.
| Reinforcement of Customer Contact Points |
To ensure smooth customer service at docomo Shops, we increased the number of customer counters and introduced tablet devices that can accept changes to customers contract details, etc., during the time before customers are guided to the counter. We also introduced a reservation service* which a customer can use when visiting My Shop, the docomo Shop which a customer has registered as their preferred DOCOMO store, increased the procedures that can be completed online and reinforced our call centers capabilities for handling smartphone-related inquiries.
*: | Some stores are not offering this service. Also, depending on how busy a store is on a particular day, service may not be offered in the normal timely manner that is expected. |
Announcement of New Billing Plan
In April 2014, we announced the introduction of a new billing plan called Kake-hodai & Pake-aeru to allow customers to utilize our smartphones and feature phones at affordable rates for a long period of time by selecting plans appropriate for their needs in different stages of life.
<Overview of New Billing Plan>
Zutto DOCOMO Discount | A service that offers graduated discounts based on the length of subscription
Offers discounts on data communication charges to all family members based on the subscription length of the longest user in the family | |
U25 Ouen Discount | A service that offers helpful discounts not only to students but to all customers of age 25 or younger
Provides a discount of ¥500/month on phone bill
Also offers free bonus packets of 1GB | |
Kake-hodai | Unlimited domestic voice calling for a flat monthly rate to any destination, including to other DOCOMO phones or to users of other mobile/fixed-line networks, with no restrictions on the number of calls or their duration | |
Pake-aeru | Allows packet data-quota sharing among family members or among multiple devices owned by a single user
Allows waste-free data usage through the sharing of a data quota among family members after selecting a plan suited for the familys total packet consumption
Additional packets can be purchased on an as-needed basis in months of heavy usage |
7
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
<<Initiatives for Corporate Marketing>>
Through our smartphones and cloud services, we provide solutions that create new value for business users, addressing the unique challenges of our corporate clients. The following is a summary of the principal new initiatives undertaken during the fiscal year ended March 31, 2014:
| Release of Business Smartphone |
We released a smartphone for corporate users, the F-04F, equipped with easy-to-use basic communications features including telephone and email as well as advanced security functions.
| Introduction of Business Plus |
We started offering Business Plus, a package of cloud-based enterprise services including groupware*, network address book, attendance management, and other features.
*: | Software designed to help improve the productivity of business operations. Groupware generally comes with email/schedule-sharing and other capabilities. |
<<Global Business Expansion>>
We have taken steps to ensure that customers are able to use our mobile phones worry-free in foreign countries and promoted global expansion of services in new businesses fields through investments and alliances. The following is a summary of the principal actions undertaken during the fiscal year ended March 31, 2014:
| Launch of Global 1day Pake Service |
We started offering a new one-day (24-hour) flat-rate data communications billing plan for customers traveling overseas, the Global 1day Pake service, which provides users with more inexpensive packet access defined for each country/region.
| Launch of LTE-based International Roaming Service |
We commenced LTE-based international roaming service that can be applied with Global 1day Pake and other billing plans, to enable high-speed data access using LTE connections even when traveling abroad.
| Reinforcement of New Businesses in Europe |
We acquired all of the shares of fine trade gmbh, an Austria-based e-commerce trading solution provider, making it a wholly-owned subsidiary with the aim of providing various payment options in the online retail market for consumer goods in Europe.
The total number of smartphones sold in the fiscal year ended March 31, 2014 reached 13.78 million units, and the total number of cellular subscriptions as of March 31, 2014 was 63.11 million (an increase of 1.57 million compared to the number as of March 31, 2013.) Our cellular churn rate for the fiscal year ended March 31, 2014 increased by 0.05 points from the previous fiscal year to 0.87%.
Mobile communications services decreased by ¥212.7 billion, due mainly to the decrease in voice revenues and the impacts of increasing penetration of the Monthly Support discount program. Equipment sales revenues grew by ¥113.9 billion due mainly to a steady increase in the number of smartphone handsets sold.
As a result of the foregoing, operating revenues and operating income from the mobile phone business for the fiscal year ended march 31, 2014, were ¥4,235.9 billion (a decrease of ¥39.3 billion from the previous fiscal year) and ¥835.5 billion (a decrease of ¥32.9 billion from the previous fiscal year), respectively.
8
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
Number of subscriptions by services and other operating data are as follows:
<Number of subscriptions by services>
Thousand subscriptions | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Cellular services |
61,536 | 63,105 | 1,569 | 2.6 | % | |||||||||||
Cellular (Xi) services |
11,566 | 21,965 | 10,399 | 89.9 | ||||||||||||
Cellular (FOMA) services |
49,970 | 41,140 | (8,830 | ) | (17.7 | ) | ||||||||||
packet flat-rate services |
38,704 | 40,148 | 1,444 | 3.7 | ||||||||||||
sp-mode services |
18,285 | 23,781 | 5,497 | 30.1 | ||||||||||||
i-mode services |
32,688 | 26,415 | (6,273 | ) | (19.2 | ) |
Notes: | ||
1. |
Number of subscriptions to Cellular services and Cellular (FOMA) services includes Communication Module services subscriptions. | |
2. |
Effective March 3, 2008, FOMA subscription became mandatory for subscription to 2in1 services, and those FOMA subscriptions are included in the number of FOMA subscriptions. |
<Number of handsets sold and churn rate>
Thousand units | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Number of handsets sold |
23,555 | 22,514 | (1,041 | ) | (4.4 | )% | ||||||||||
Cellular (Xi) services |
||||||||||||||||
New Xi subscription |
2,840 | 5,005 | 2,164 | 76.2 | ||||||||||||
Change of subscription from FOMA |
6,995 | 7,154 | 159 | 2.3 | ||||||||||||
Xi handset upgrade by Xi subscribers |
653 | 2,601 | 1,947 | 298.0 | ||||||||||||
Cellular (FOMA) services |
||||||||||||||||
New FOMA subscription |
4,575 | 3,023 | (1,551 | ) | (33.9 | ) | ||||||||||
Change of subscription from Xi |
29 | 69 | 41 | 141.9 | ||||||||||||
FOMA handset upgrade by FOMA subscribers |
8,463 | 4,662 | (3,801 | ) | (44.9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Churn Rate |
0.82 | % | 0.87 | % | 0.05 point | |
Results of operations are as follows:
<Results of operations>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Operating revenues from mobile phone business |
¥ | 4,275.2 | ¥ | 4,235.9 | ¥ | (39.3 | ) | (0.9 | )% | |||||||
Operating income (loss) from mobile phone business |
868.3 | 835.5 | (32.9 | ) | (3.8 | ) |
9
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
All other businesses
Our undertakings in all other businesses also include efforts aimed at expanding new business fields through the rollout of new services in such fields as healthcare and learning or the making of investments and the formation of alliances. The principal actions undertaken in all other businesses during the fiscal year ended March 31, 2014, are summarized below:
| docomo Healthecare, Inc. |
We launched a new healthcare support service dubbed Watashi Move (WM). We also commenced services that provide users with advice based on acquired health data, Karada no Kimochi and Karada no Tokei WM, and released a wristband-type wearable device, Move Band.
| Nihon Ultmarc Inc. |
With the goal of creating new services that link customers with medical care, we made an investment in Nihon Ultmarc Inc., a company that operates Japans largest medical database and possesses special resources in this field, making it into a subsidiary.
| ABC HOLDINGS Co., Ltd. |
With a focus on cuisine and dining, we transformed ABC HOLDINGS Co., Ltd. into a subsidiary with the goal of creating new lesson styles that enrich customers lifestyles and provide convenience, and expanding the business of cooking classes in the future.
| MAGASeek Corporation |
We commenced the dfashion fashion e-commerce site, in which users can make payments for purchased items together with their monthly phone bill or use docomo Points as a payment option.
As a result, because of the expansion of profit in our new business fields, operating revenues from all other businesses for the fiscal year ended March 31, 2014 were ¥225.3 billion (an increase of ¥30.4 billion from March 31, 2013). Operating expenses from all other businesses were ¥241.6 billion (an increase of ¥15.5 billion) and operating loss from all other businesses was of ¥16.3 billion.
Results of operations are as follows:
<Results of operations>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Operating revenues from all other businesses |
¥ | 195.0 | ¥ | 225.3 | ¥ | 30.4 | 15.6 | % | ||||||||
Operating income (loss) from all other businesses |
(31.1 | ) | (16.3 | ) | 14.9 | 47.8 |
10
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
iii. CSR Activities
In accordance with our medium-term business plan, Medium-Term Vision 2015, we are working to provide a stable, high quality network and services and to engage in the persistent creation of new value as a Partner for a Smart Life for our customers.
We believe it is the corporate social responsibility CSR of DOCOMO to contribute to the realization of a society that enables people to lead abundant lives with comfort, safety, and security by resolving various social issues and surpassing the confines of countries, regions, and generations. Accordingly, we have positioned CSR at the core of our corporate management.
<Realizing a Safe, Secure Society>
| Use of Safe, Secure Services by Young People |
We have enhanced the Anshin-mode (safe-mode) function of our service for the safe and secure use of smartphones by young people and have enabled the application of our filtering service to Internet access via Wi-Fi provided by other companies as well as through the DOCOMO network. We also launched Smartphone for Junior 2 SH-03F designed for the safe and secure use of content and applications by young people. Approximately 6,900 sessions of the Mobile Safety Class were conducted for young people, guardians, and educators nationwide this period to explain precautionary items, manners and other facets of using mobile phones safely and securely.
| Services that Seniors Can Use with Confidence |
We launched Raku-Raku Smartphone 2 and the Raku-Raku Smartphone Premium, which are designed to enable seniors to operate them easily and with confidence. We also began offering Tsunagari-HottoSupport, an application to reassure seniors, and enabled the status of smartphone use (pedometer, battery charge remaining, etc.) to be conveniently emailed to a family member designated in advance through normal use of the smartphone.
| Services that are Easy for Anyone to Use |
The eligibility of application for Hearty Discounts has been expanded to enable people with disabilities or suffered from intractable diseases to use services with assurance as well. Approximately 70 sessions of the our Mobile Useful Class were also conducted this fiscal year to explain to people with disabilities how to use mobile phones conveniently.
| Manners when Using a Smartphone |
We produced a logo and animated video stressing the danger of using a smartphone while walking and posted these in various advertisements and on the Internet. We also enhanced the features of the Anshin-mode function and provided a function that will prevent use of a smartphone while walking.
<Initiatives in Global Environmental Protection>
| Designing Environmentally Friendly Communications Equipment |
We have made steady progress on steps to reduce electricity usage while working to enhance network equipment by developing and introducing energy-saving LTE compact base stations and Green base stations that use renewable energy.
11
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
| Consideration for the Environment in docomo Shops |
We have begun to install LED lighting in docomo Shops. We achieved a reduction of approximately 40% in the use of paper resources for catalogs this period compared to last period. This was achieved by working to provide a digital catalog while at the same time computerizing production and ordering to eliminate catalog waste. We have also developed and equipped docomo Shops with equipment for the safe and proper deletion of smartphone personal information no longer needed by customers as well as by crushing them for recycling.
| Activities Directed at Preservation of the Natural Environment (Biodiversity) |
We have rolled out activities to establish docomo Woods in 50 locations throughout the 47 prefectures nationwide as a locally rooted activity that will preserve the natural environment and protect biodiversity. This activity was held 50 times during the current fiscal year, with roughly 2,600 employees participating alongside local volunteer groups and others.
<For the Recovery of Disaster-stricken Areas>
| Activities to Provide Aid Along with Customers |
A Disaster Charity Site enabling donations via DOCOMO cell phones was set up five times this period, donations were solicited by roughly 38,000 customers, and approximately 35 million yen was donated to the Izu-Oshima typhoon and other areas stricken by natural disasters. DOCOMO-only Goods made from timber from thinning forests were sold on dshopping and via other venues and a portion of the proceeds was used for forest conservation as one part of the initiative directed at assisting in the recovery of Minamisanriku in Miyagi Prefecture.
| Employee Participation in Activities |
Interested employees were solicited and dispatched to areas stricken by the Great East Japan Earthquake to participate in volunteer activities. A total of around 340 employees participated in 20 trips this period. A total of approximately 62 million yen was donated for recovery from the Great East Japan Earthquake, representing a combination of donations from the company and employee-requested donations.
12
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
iv. Trend of Capital Expenditures
The principal capital investments made during the fiscal year ended March 31, 2014 are summarized below.
<< Expansion of Telecommunications Facilities>>
| Expansion of Network Facilities |
We increased significantly the installations of base stations to further improve the area coverage of our Xi LTE service. Also, in order to accommodate the growth of data traffic* resulting from the expanded uptake of smartphones, we worked on the capacity buildup of servers, switches and other equipment.
| Actions for the Launch of New Services |
We strived to reinforce our cloud infrastructure to ensure compatibility with docomo ID authentication and docomo mail service.
*: | The total volume of transmissions which occurred by means of data communication. |
<<Initiatives Aimed for Efficiency and Cost Reduction>>
| Efficient Use of Capital Expenditure |
We pursued cost efficiency improvement toward the goal of further strengthening our management foundation through the integration and/or capacity expansion of equipment, the improvement of the efficiency of construction and the reduction of equipment procurement costs.
| Efficient Service Area Construction |
We also structured our service areas and achieved quality improvement in an efficient manner, choosing the best equipment among various options taking into consideration the surrounding environment and geography, data transmission volume and other factors when establishing base stations.
As a result of the above measures, the total capital expenditures for the fiscal year ended March 31, 2014, decreased by 6.7% from the previous fiscal year to ¥703.1 billion.
<Capital expenditures>
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Total capital expenditures |
¥ | 753.7 | ¥ | 703.1 | ¥ | (50.5 | ) | (6.7 | )% | |||||||
Mobile phone business |
606.1 | 581.9 | (24.2 | ) | (4.0 | ) | ||||||||||
Other (including information systems) |
147.5 | 121.2 | (26.3 | ) | (17.8 | ) |
13
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
v. Prospects for the Fiscal Year Ending March 31, 2015
While Competition in Japans mobile telecommunications market is expected to remain intense in such areas as acquisition of subscribers and further improvement of service offerings, we undertake various initiatives to strengthen our competitive edge, most importantly with the introduction of a new billing plan. Under this competitive market, we expect to post an increase in operating revenues and a decrease in operating income for the fiscal year ending March 31, 2015 due mainly to a decrease in voice revenues and an increase in cost for quality enhancements of Xi LTE services, and despite of an increase in packet communications revenues due to the expansion of the smartphone user base and an increase in revenues from new business fields.
Our operating revenues for the fiscal year ending March 31, 2015 are expected to be ¥4,590.0 billion, an increase of ¥128.8 billion from the previous fiscal year, reflecting growth in packet revenues driven by accelerating the migration to Xi smartphones, equipment sales revenues by promoting smartphones sales, and other operating revenues from sources such as dmarket, offsetting a decrease in mobile communications services revenues, which was due mainly to a decrease in voice revenues and the growing impact of the Monthly Support discount program. Our operating expenses are expected to be ¥3,840.0 billion, an increase of ¥198.0 billion from the previous fiscal year. Although we continue efforts aimed at further cost efficiency, operating expenses are expected to increase primarily caused by the growth in the number of Xi LTE base stations for quality enhancements, actions aimed for expanding future revenues, and an increase in cost of equipment sold driven by the growth in handset sales. Accordingly, operating income is estimated to be ¥750.0 billion, a decrease of ¥69.2 billion from the previous fiscal year.
Billions of yen | ||||||||||||||||
Year ended March 31, 2014 (Actual results) |
Year ending March 31, 2015 (Forecasts) |
Increase (Decrease) |
||||||||||||||
Operating revenues |
¥ | 4,461.2 | ¥ | 4,590.0 | ¥ | 128.8 | 2.9 | % | ||||||||
Operating income |
819.2 | 750.0 | (69.2 | ) | (8.4 | ) | ||||||||||
Income before income taxes and equity in net income (losses) of affiliates |
833.0 | 758.0 | (75.0 | ) | (9.0 | ) | ||||||||||
Net income attributable to NTT DOCOMO, INC. |
464.7 | 480.0 | 15.3 | 3.3 | ||||||||||||
Capital expenditures |
703.1 | 690.0 | (13.1 | ) | (1.9 | ) | ||||||||||
Adjusted free cash flows excluding the effects of irregular factors, the effect of transfer of receivables, and changes in investments for cash management purposes* |
257.2 | 280.0 | 22.8 | 8.9 | ||||||||||||
EBITDA* |
1,572.2 | 1499.0 | (73.2 | ) | (4.7 | ) | ||||||||||
EBITDA margin* |
35.2 | % | 32.7 | % | (2.5) point | | ||||||||||
ROCE before tax effect* |
14.3 | % | 13.1 | % | (1.2) point | | ||||||||||
ROCE after tax effect* |
8.8 | % | 8.4 | % | (0.4) point | |
* | EBITDA and EBITDA margin, as we use them, are different from EBITDA as used in Item 10(e) of Regulation S-K and may not be comparable to similarly titled measures used by other companies. For an explanation of our definition of free cash flows excluding irregular factors and changes in investments for cash management purposes, EBITDA, EBITDA margin, ROCE before tax effect and ROCE after tax effect, see 5. (3) Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures on page 32. |
Notes:
1. | The mobile telecommunications market in Japan is characterized by rapid changes in the market environment due to technical innovations, market entry by new competitors and other factors. To respond to such changes, our corporate group may introduce new billing plans or other measures that could potentially have a significant impact on our revenues and income. The timing of introduction of such measures will be decided after comprehensively taking into consideration our operational circumstances and the actions of our competitors, and therefore, is not necessarily decided beforehand. Such measures, depending on the timing of implementation, may significantly affect our results forecasts to be made at the time of our first-half results announcement. Providing such prospects on a half-year basis, therefore, may not be adequate or useful as information to be disclosed to investors. Accordingly, we will provide prospects for the full year only, and report progress vis-à-vis the projected full-year forecasts by disclosing actual results on a quarterly basis. |
2. | The forecasts of NTT DOCOMO, INC. shareholders equity to be used in the ROCE calculation for the fiscal year ending March 31, 2015 are based on the assumption that DOCOMO will repurchase up to 320 million shares for up to ¥500,000 million, as resolved at the board of directors meeting held on April 25, 2014. |
14
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
i. Financial Position
Billions of yen | ||||||||||||||||
March 31, 2013 |
March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Total assets |
¥ | 7,169.7 | ¥ | 7,508.0 | ¥ | 338.3 | 4.7 | % | ||||||||
NTT DOCOMO, INC. shareholders equity |
5,368.5 | 5,643.4 | 274.9 | 5.1 | ||||||||||||
Liabilities |
1,759.2 | 1,814.5 | 55.4 | 3.1 | ||||||||||||
Including: Interest bearing liabilities |
253.8 | 230.3 | (23.4 | ) | (9.2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Shareholders equity ratio (1) |
74.9 | % | 75.2 | % | 0.3 point | | ||||||||||
Market equity ratio (2)* |
82.2 | % | 89.9 | % | 7.7 point | | ||||||||||
Debt ratio (3) |
4.5 | % | 3.9 | % | (0.6) point | |
Notes: | (1) | Shareholders equity ratio = NTT DOCOMO, INC. shareholders equity / Total assets | ||
Shareholders equity ratio ended March 31, 2013 has been revised due to the reinstatement of equity method for an investee. | ||||
(2) | Market equity ratio = Market value of total share capital** / Total assets | |||
(3) | Debt ratio = Interest bearing liabilities / (NTT DOCOMO, INC. shareholders equity + Interest bearing liabilities) |
* | See 5. (3) Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures on page 32. |
** | Market value of total share capital = Closing share price multiplied by the number of outstanding shares (excluding treasury stock) as of the end of the fiscal period. |
ii. Cash Flow Conditions
For the fiscal year ended March 31, 2014, net cash provided by operating activities was ¥1,000.6 billion, an increase of ¥68.2 billion (7.3%) from the previous fiscal year. This was due mainly to a decrease in commissions paid to resellers and a decrease in the amount of income taxes paid, in addition to an increase in cash inflows from customers in relation to collections of installment receivables for customers handset purchases.
Net cash used in investing activities was ¥703.6 billion, an increase of ¥1.6 billion (0.2%) from the previous fiscal year. This was due mainly to a decrease in cash inflow resulting from the redemption of short-term investments for cash management purpose, despite a decrease in purchases of property, plant and equipment as a result of efficient network construction, a decrease in cash outflows from purchases of short-term investments and a decrease in cash outflows resulting from purchases of long-term bailment for consumption to a related party.
Net cash used in financing activities was ¥269.8 billion, an increase of ¥8.8 billion (3.4%) from the previous fiscal year, due mainly to an increase in cash outflows by repayments of short-term debt and dividends paid.
15
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
As a result of the foregoing, the balance of cash and cash equivalents was ¥526.9 billion as of March 31, 2014, an increase of ¥33.2 billion (6.7%) from the previous fiscal year end.
Billions of yen | ||||||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||||||
Net cash provided by operating activities |
¥ | 932.4 | ¥ | 1,000.6 | ¥ | 68.2 | 7.3 | % | ||||||||
Net cash used in investing activities |
(701.9 | ) | (703.6 | ) | (1.6 | ) | (0.2 | ) | ||||||||
Net cash provided by (used in) financing activities |
(261.0 | ) | (269.8 | ) | (8.8 | ) | (3.4 | ) | ||||||||
Free cash flows (1) |
230.5 | 297.1 | 66.6 | 28.9 | ||||||||||||
Free cash flows excluding the effects of irregular factors (2), the effect of transfer of receivables (3), and changes in investments for cash management purposes (4)* |
225.6 | 257.2 | 31.6 | 14.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities to cash flow ratio (5) |
24.7 | % | 23.0 | % | (1.7) point | | ||||||||||
Interest coverage ratio (6) |
558.4 | 634.1 | 75.7 | |
Notes: | (1) | Free cash flows = Net cash provided by operating activities + Net cash used in investing activities | ||
(2) | Irregular factors = Effects of uncollected revenues due to bank closures at the end of the fiscal period | |||
(3) | Effect of transfer of receivables = Effect caused by the uncollected amounts of transferred receivables of telephone charges to NTT FINANCE CORPORATION | |||
(4) | Changes in investments for cash management purposes = Changes by purchases, redemption at maturity and disposals of financial instruments held for cash management purposes with original maturities of longer than three months | |||
(5) | Liabilities to cash flow ratio = Interest bearing liabilities / Net cash provided by operating activities (excluding irregular factors and effect of transfer of receivables) | |||
(6) | Interest coverage ratio = Net cash provided by operating activities (excluding irregular factors and effect of transfer of receivables) / Interest paid** |
* | See 5. (3) Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures on page 32. |
** | Interest paid is disclosed on Supplemental disclosures of cash flow information in 4. (4) Consolidated Statements of Cash Flows on page 26 . |
16
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
i. Basic Policies for Profit Distribution
Believing that providing adequate returns to shareholders is one of the most important issues in corporate management, we plan to pay dividends by taking into account our consolidated results and consolidated dividend payout ratio based on the principle of stable dividend payments, while striving to strengthen our financial position and secure internal reserves. We will also continue to take a flexible approach regarding share repurchases. We intend to keep the repurchased shares as treasury stock and in principle to limit the amount of such treasury stock to approximately 5% of our total issued shares, and will consider retiring any treasury stock held in excess of this limit in a lump around the end of the fiscal year or at other appropriate times.
In addition, we will allocate internal reserves to active research and development efforts, capital expenditures and other investments in response to the rapidly changing market environment. We will endeavor to boost our corporate value by introducing new technologies, offering new services and expanding our business fields through alliances with new partners.
ii. Dividend
We paid ¥3,000 per share as an interim dividend for the six months ended September 30, 2013 and plans to pay a year-end dividend of ¥30 per share.
Additionally, we conducted 1:100 stock split that took effect on October 1, 2013. If adjusted to reflect the number of shares prior to the stock split, the total annual dividend amount will be equivalent to ¥6,000 per share, consisting of an interim dividend of ¥3,000 and a year-end dividend of ¥3,000.
iii. Prospect for the next fiscal year
We expect to pay a total dividend of ¥60 per share for the year ending March 31, 2015, consisting of an interim dividend of ¥30 per share and a year-end dividend of ¥30 per share.
17
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(4) Special Note Regarding Forward-Looking Statements
This earnings release contains forward-looking statements such as forecasts of results of operations, management strategies, objectives and plans, forecasts of operational data such as the expected number of subscription, and the expected dividend payments. All forward-looking statements that are not historical facts are based on managements current plans, expectations, assumptions and estimates based on the information currently available. Some of the projected numbers in this earnings release were derived using certain assumptions that are indispensable for making such projections in addition to historical facts. These forward-looking statements are subject to various known and unknown risks, uncertainties and other factors that could cause our actual results to differ materially from those contained in or suggested by any forward-looking statement. Potential risks and uncertainties include, without limitation, the following:
(1) | Changes in the market environment in the telecommunications industry, such as intensifying competition from other businesses or other technologies caused by Mobile Number Portability, development of appealing new handsets, new market entrants, mergers among other service providers and other factors, or the expansion of the areas of competition could limit the acquisition of new subscriptions and retention of existing subscriptions by our corporate group or may lead to ARPU diminishing at a greater than expected rate, an increase in our costs or an inability to reduce expenses as expected. |
(2) | If current and new services, usage patterns, and sales schemes proposed and introduced by our corporate group cannot be developed as planned, or if unanticipated expenses arise the financial condition of our corporate group could be affected and our growth could be limited. |
(3) | The introduction or change of various laws or regulations inside and outside of Japan, or the application of such laws and regulations to our corporate group could restrict our business operations, which may adversely affect our financial condition and results of operations. |
(4) | Limitations in the amount of frequency spectrum or facilities made available to us could negatively affect our ability to maintain and improve our service quality and level of customer satisfaction and could increase our costs. |
(5) | Other mobile service providers in the world may not adopt the technologies and the frequency bands that are compatible with those used by our corporate groups mobile communications system on a continuing basis, which could affect our ability to sufficiently offer international services. |
(6) | Our domestic and international investments, alliances and collaborations, as well as investments in new business fields may not produce the returns or provide the opportunities we expect. |
(7) | Malfunctions, defects or imperfection in our products and services or those of other parties may give rise to problems. |
(8) | Social problems that could be caused by misuse or misunderstanding of our products and services may adversely affect our credibility or corporate image. |
(9) | Inadequate handling of confidential business information including personal information by our corporate group, contractors and others may adversely affect our credibility or corporate image. |
(10) | Owners of intellectual property rights that are essential for our business execution may not grant us a license or other use of such intellectual property rights, which may result in our inability to offer certain technologies, products and/or services, and our corporate group may also be held liable for damage compensation if we infringe the intellectual property rights of others. In addition, the illicit use by a third party of the intellectual property rights owned by our corporate group could reduce our license revenues actually obtained and may inhibit our competitive superiority. |
(11) | Events and incidents caused by natural disasters, social infrastructure paralysis such as power shortages, proliferation of harmful substances, terror or other destructive acts, the malfunctioning of equipment, software bugs, deliberate incidents induced by computer viruses, cyber attacks, equipment misconfiguration, hacking, unauthorized access and other problems could cause failure in our networks, distribution channels and/or other factors necessary for the provision of service, disrupting our ability to offer services to our subscribers, and such incidents may adversely affect our credibility or corporate image or lead to a reduction of revenues and/or increase of costs. |
(12) | Concerns about adverse health effects arising from wireless telecommunications may spread and consequently adversely affect our financial condition and results of operations. |
(13) | Our parent company, NIPPON TELEGRAPH AND TELEPHONE CORPORATION (NTT), could exercise influence that may not be in the interests of our other shareholders. |
18
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
2. Condition of the Corporate Group
We primarily engage in mobile telecommunications services as a member of the NTT group, with NIPPON TELEGRAPH AND TELEPHONE CORPORATION (NTT) as the holding company.
NTT DOCOMO, INC. (the Company), its 194 subsidiaries and 35 affiliates constitute the NTT DOCOMO group (DOCOMO) and operate its business.
The segments of DOCOMO and the corporate position of each group company are as follows:
[Segment Information]
Business Segment | Main Business Areas | |
Mobile phone business | Cellular (Xi and FOMA) services, international services, satellite mobile communications services, and sales of handsets and equipment for each service, etc. | |
All other businesses | Credit services, home shopping services, music software sales, Internet access service for hotel facilities, mobile advertisement business, etc. |
[Position of Each DOCOMO Company]
(1) | The Company engages in mobile phone and other businesses in Japan. |
(2) | 25 subsidiaries of the Company, each of which is entrusted with certain services by the Company, operate independently to maximize their expertise and efficiency. These subsidiaries are entrusted with part of the services provided by, or give assistance to, the Company. |
(3) | There are 169 other subsidiaries and 35 affiliates, including entities engaged in the research of overseas mobile communications markets and technologies and overseas units established for the purpose of global business expansion or new business deployment. |
19
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
The following chart summarizes the description above:
20
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
Under the corporate philosophy of creating a new world of communications culture, we are expanding our core business centered on FOMA 3G and Xi LTE services, as well as developing more diverse mobile multimedia services both for daily life and business. We are also taking steps to maximize our corporate value to heighten the trust and value that shareholders and customers place in us.
(2) Target Management Indicators
As Japans mobile telecommunications market continues to mature, our group regards EBITDA margin as an important management indicator from the perspective of profitability, to further enhance its management effectiveness. We also consider ROCE an important management indicator in terms of efficiency in its invested capital (NTT DOCOMO, INC. shareholders equity + Interest bearing liabilities). The group will exert its utmost efforts to achieve EBITDA margin of at least 35% and ROCE of at least 20% and attempt to maximize its corporate value.
Notes:
| EBITDA margin = EBITDA / Operating revenues |
| EBITDA = Operating income + Depreciation and amortization + Losses on sale or disposal of property, plant and equipment |
| ROCE = Operating income / (NTT DOCOMO, INC. shareholders equity + Interest bearing liabilities) NTT DOCOMO, INC. shareholders equity and interest bearing liabilities are the average of the amounts at the end of the current fiscal year and the previous fiscal year. |
(3) Medium- and Long-Term Management Strategies
We developed our Medium-Term Vision 2015 Shaping a Smart Life to present the clear steps and initiatives to be implemented in the period between the fiscal year ended March 31, 2012 and the fiscal year ending March 31, 2016. For details concerning the Medium-Term Vision 2015, please see our earnings release for the fiscal year ended March 31, 2012 (announced on April 27, 2012). No changes have been made to the descriptions contained in said earnings release, which can be obtained via the following URL:
(NTT DOCOMO, INC. home page) http://www.nttdocomo.co.jp/english/corporate/ir/index.html
(4) Issues to be Addressed by the Group
We are making progress on improving competitiveness in the mobile phone business and accelerating initiatives in new business under the theme of Partner for a Smart Life.
In the fiscal year ended March 31, 2013, we enriched our dmarket portal that offers a wide variety of convenient content and pursued collaboration and alliances with external partners to provide new services in various sectors such as healthcare and learning. We also worked to strengthen our managerial foundation through structural reforms such as achieving greater reductions in costs and shifting management resources to new business fields in order to accelerate these initiatives.
In the fiscal year ending March 31, 2015, we will work to enhance our comprehensive strengths by further accelerating existing efforts, particularly in the four areas of devices (handsets), networks, services, and billing plans and sales channels.
In Devices (handsets), we will endeavor to expand the number of smartphone users and promote the use of a second devices, such as a handset plus a tablet, and will target further expansion of packet revenues.
21
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
In Networks, we will concentrate resources in LTE directed at building an area of greatest strength by use of Quad-Band LTE, and will work to increase LTE base stations by 40,000. We will launch VoLTE* this summer and offer high-quality voice calls. Furthermore, LTE-Advanced will also be made available for commercial use by the end of this fiscal year.
In Services, we will aim for the rapid achievement of 10 million subscriptions of dmarket that deliver content for a fixed monthly subscription fee, along with expansion in variety for dmarket and attractive market enhancements. We will also utilizing the relationships we have built with overseas carriers up to this point to target the expansion of profit opportunities overseas through the expansion of initiatives in new business fields of the domestic market. We will strive to maximize the synergistic benefits of intra-group alliances and concentration of services through such initiatives and will work to achieve one trillion yen in revenues from new business fields during fiscal 2015.
In Billing Plans and Sales Channels, we will offer unlimited domestic voice calls for a flat monthly rate plan to simplify use for long-term users and customers aged 25 and under. In June 2014, we will launch a new billing plan called Kake-hodai & Pake-aeru (unlimited domestic voice calling to any destination including other mobile/fixed-line networks and packet data-quota sharing among family members or among multiple devices owned by a single user). We will polish up docomo Shops, call centers, and other channels that we take pride in and will endeavor to ensure proliferation of the new billing plan.
Through these initiatives, we will strive to expand base stations for smartphone users, improve the churn rate, and promote packet use during fiscal 2014. Moreover, we will endeavor to take the lead in the differentiation of services and expansion of revenues and profits in new business fields, while putting the mobile phone business on a new path of growth.
We will strengthen our management foundation through the structural reform. We will further improve customer service by restructuring the group in July 2014, and by putting a locally-based structure into place in the form of specialist groups. At the same time, we will work to improve the efficiency of business operations and speed up decision-making. We will also achieve major cost savings through proper control of Monthly Support, sales and network expenses, and other costs.
We are working to ensure that we will be a Partner for a Smart Life that customers will choose, continue to use, and remain with long into the future.
Considering shareholder returns as one of the most important issues in our corporate management, we will strive to continue stable dividend payments while taking into consideration our consolidated financial results and consolidated dividend payout ratio.
*: | An abbreviation for Voice over LTE. This is a voice IP service which leverages LTE technology. |
* | Names of companies, products, etc., contained in this release are the trademarks or registered trademarks of their respective organizations. |
22
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
4. Consolidated Financial Statements
(1) Consolidated Balance Sheets
Millions of yen | ||||||||||||
March 31, 2013 | March 31, 2014 | Increase (Decrease) |
||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
¥ | 493,674 | ¥ | 526,920 | ¥ | 33,246 | ||||||
Short-term investments |
41,762 | 19,561 | (22,201 | ) | ||||||||
Accounts receivable |
260,342 | 281,509 | 21,167 | |||||||||
Receivables held for sale |
638,149 | 787,459 | 149,310 | |||||||||
Credit card receivables |
194,607 | 220,979 | 26,372 | |||||||||
Other receivables |
289,849 | 315,962 | 26,113 | |||||||||
Allowance for doubtful accounts |
(16,843 | ) | (15,078 | ) | 1,765 | |||||||
Inventories |
180,736 | 232,126 | 51,390 | |||||||||
Deferred tax assets |
70,784 | 61,592 | (9,192 | ) | ||||||||
Prepaid expenses and other current assets |
83,442 | 95,732 | 12,290 | |||||||||
|
|
|
|
|
|
|||||||
Total current assets |
2,236,502 | 2,526,762 | 290,260 | |||||||||
|
|
|
|
|
|
|||||||
Property, plant and equipment: |
||||||||||||
Wireless telecommunications equipment |
5,151,686 | 4,975,826 | (175,860 | ) | ||||||||
Buildings and structures |
882,165 | 897,759 | 15,594 | |||||||||
Tools, furniture and fixtures |
532,506 | 553,497 | 20,991 | |||||||||
Land |
200,382 | 201,121 | 739 | |||||||||
Construction in progress |
127,592 | 158,173 | 30,581 | |||||||||
Accumulated depreciation and amortization |
(4,334,047 | ) | (4,228,610 | ) | 105,437 | |||||||
|
|
|
|
|
|
|||||||
Total property, plant and equipment, net |
2,560,284 | 2,557,766 | (2,518 | ) | ||||||||
|
|
|
|
|
|
|||||||
Non-current investments and other assets: |
||||||||||||
Investments in affiliates |
474,502 | 424,531 | (49,971 | ) | ||||||||
Marketable securities and other investments |
155,923 | 171,875 | 15,952 | |||||||||
Intangible assets, net |
691,651 | 665,960 | (25,691 | ) | ||||||||
Goodwill |
217,640 | 262,462 | 44,822 | |||||||||
Other assets |
560,139 | 629,174 | 69,035 | |||||||||
Deferred tax assets |
273,084 | 269,500 | (3,584 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total non-current investments and other assets |
2,372,939 | 2,423,502 | 50,563 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
¥ | 7,169,725 | ¥ | 7,508,030 | ¥ | 338,305 | ||||||
|
|
|
|
|
|
|||||||
LIABILITIES AND EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Current portion of long-term debt |
¥ | 70,437 | ¥ | 248 | ¥ | (70,189 | ) | |||||
Short-term borrowings |
12,307 | 9,495 | (2,812 | ) | ||||||||
Accounts payable, trade |
705,724 | 798,315 | 92,591 | |||||||||
Accrued payroll |
55,961 | 54,294 | (1,667 | ) | ||||||||
Accrued interest |
713 | 346 | (367 | ) | ||||||||
Accrued income taxes |
135,418 | 175,683 | 40,265 | |||||||||
Other current liabilities |
150,300 | 167,605 | 17,305 | |||||||||
|
|
|
|
|
|
|||||||
Total current liabilities |
1,130,860 | 1,205,986 | 75,126 | |||||||||
|
|
|
|
|
|
|||||||
Long-term liabilities: |
||||||||||||
Long-term debt (exclusive of current portion) |
171,022 | 220,603 | 49,581 | |||||||||
Accrued liabilities for point programs |
140,855 | 113,001 | (27,854 | ) | ||||||||
Liability for employees retirement benefits |
171,221 | 160,666 | (10,555 | ) | ||||||||
Other long-term liabilities |
145,202 | 114,261 | (30,941 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total long-term liabilities |
628,300 | 608,531 | (19,769 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
1,759,160 | 1,814,517 | 55,357 | |||||||||
|
|
|
|
|
|
|||||||
Redeemable noncontrolling interest |
| 14,869 | 14,869 | |||||||||
|
|
|
|
|
|
|||||||
Equity: |
||||||||||||
NTT DOCOMO, INC. shareholders equity |
||||||||||||
Common stock |
949,680 | 949,680 | | |||||||||
Additional paid-in capital |
732,609 | 732,875 | 266 | |||||||||
Retained earnings |
4,112,466 | 4,328,389 | 215,923 | |||||||||
Accumulated other comprehensive income (loss) |
(49,112 | ) | 9,590 | 58,702 | ||||||||
Treasury stock |
(377,168 | ) | (377,168 | ) | | |||||||
Total NTT DOCOMO, INC. shareholders equity |
5,368,475 | 5,643,366 | 274,891 | |||||||||
Noncontrolling interests |
42,090 | 35,278 | (6,812 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total equity |
5,410,565 | 5,678,644 | 268,079 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
¥ | 7,169,725 | ¥ | 7,508,030 | ¥ | 338,305 | ||||||
|
|
|
|
|
|
23
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(2) Consolidated Statements of Income and Consolidated Statements of Comprehensive Income
Consolidated Statements of Income
Millions of yen | ||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||
Operating revenues: |
||||||||||||
Mobile communications services |
¥ | 3,168,478 | ¥ | 2,955,788 | ¥ | (212,690 | ) | |||||
Equipment sales |
758,093 | 872,000 | 113,907 | |||||||||
Other operating revenues |
543,551 | 633,415 | 89,864 | |||||||||
|
|
|
|
|
|
|||||||
Total operating revenues |
4,470,122 | 4,461,203 | (8,919 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating expenses: |
||||||||||||
Cost of services (exclusive of items shown separately below) |
1,003,497 | 1,059,619 | 56,122 | |||||||||
Cost of equipment sold (exclusive of items shown separately below) |
767,536 | 785,209 | 17,673 | |||||||||
Depreciation and amortization |
700,206 | 718,694 | 18,488 | |||||||||
Selling, general and administrative |
1,161,703 | 1,078,482 | (83,221 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total operating expenses |
3,632,942 | 3,642,004 | 9,062 | |||||||||
|
|
|
|
|
|
|||||||
Operating income |
837,180 | 819,199 | (17,981 | ) | ||||||||
|
|
|
|
|
|
|||||||
Other income (expense): |
||||||||||||
Interest expense |
(1,786 | ) | (1,211 | ) | 575 | |||||||
Interest income |
1,587 | 1,680 | 93 | |||||||||
Other, net |
(3,639 | ) | 13,381 | 17,020 | ||||||||
|
|
|
|
|
|
|||||||
Total other income (expense) |
(3,838 | ) | 13,850 | 17,688 | ||||||||
|
|
|
|
|
|
|||||||
Income before income taxes and equity in net income (losses) of affiliates |
833,342 | 833,049 | (293 | ) | ||||||||
|
|
|
|
|
|
|||||||
Income taxes: |
||||||||||||
Current |
305,026 | 319,683 | 14,657 | |||||||||
Deferred |
18,033 | (11,704 | ) | (29,737 | ) | |||||||
|
|
|
|
|
|
|||||||
Total income taxes |
323,059 | 307,979 | (15,080 | ) | ||||||||
|
|
|
|
|
|
|||||||
Income before equity in net income (losses) of affiliates |
510,283 | 525,070 | 14,787 | |||||||||
|
|
|
|
|
|
|||||||
Equity in net income (losses) of affiliates |
(29,570 | ) | (69,117 | ) | (39,547 | ) | ||||||
|
|
|
|
|
|
|||||||
Net income |
480,713 | 455,953 | (24,760 | ) | ||||||||
|
|
|
|
|
|
|||||||
Less: Net (income) loss attributable to noncontrolling interests |
10,313 | 8,776 | (1,537 | ) | ||||||||
|
|
|
|
|
|
|||||||
Net income attributable to NTT DOCOMO, INC. |
¥ | 491,026 | ¥ | 464,729 | ¥ | (26,297 | ) | |||||
|
|
|
|
|
|
|||||||
PER SHARE DATA |
||||||||||||
Weighted average common shares outstanding Basic and Diluted (shares) |
4,146,760,100 | 4,146,760,100 | | |||||||||
|
|
|
|
|
|
|||||||
Basic and Diluted earnings per share attributable to NTT DOCOMO, INC. (yen) |
¥ | 118.41 | ¥ | 112.07 | ¥ | (6.34 | ) | |||||
|
|
|
|
|
|
|||||||
Consolidated Statements of Comprehensive Income |
||||||||||||
Millions of yen | ||||||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
Increase (Decrease) |
||||||||||
Net income |
¥ | 480,713 | ¥ | 455,953 | ¥ | (24,760 | ) | |||||
Other comprehensive income (loss): |
||||||||||||
Unrealized holding gains (losses) on available-for-sale securities, net of applicable taxes |
26,789 | 8,667 | (18,122 | ) | ||||||||
Unrealized gains (losses) on cash flow hedges, net of applicable taxes |
31 | (17 | ) | (48 | ) | |||||||
Foreign currency translation adjustment, net of applicable taxes |
34,196 | 37,663 | 3,467 | |||||||||
Pension liability adjustment, net of applicable taxes |
(5,468 | ) | 12,582 | 18,050 | ||||||||
|
|
|
|
|
|
|||||||
Total other comprehensive income (loss) |
55,548 | 58,895 | 3,347 | |||||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
536,261 | 514,848 | (21,413 | ) | ||||||||
|
|
|
|
|
|
|||||||
Less: Comprehensive (income) loss attributable to noncontrolling interests |
10,182 | 8,583 | (1,599 | ) | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive income attributable to NTT DOCOMO, INC. |
¥ | 546,443 | ¥ | 523,431 | ¥ | (23,012 | ) | |||||
|
|
|
|
|
|
24
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(3) Consolidated Statements of Changes in Equity
Millions of yen | ||||||||||||||||||||||||||||||||
NTT DOCOMO, INC. shareholders equity | Total NTT DOCOMO, INC. shareholders equity |
Noncontrolling interests |
Total equity |
|||||||||||||||||||||||||||||
Common stock |
Additional paid-in capital |
Retained earnings |
Accumulated other comprehensive income (loss) |
Treasury stock |
||||||||||||||||||||||||||||
Balance at March 31, 2012 |
¥ | 949,680 | ¥ | 732,592 | ¥ | 3,861,952 | ¥ | (104,529 | ) | ¥ | (377,168 | ) | ¥ | 5,062,527 | ¥ | 46,244 | ¥ | 5,108,771 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash dividends declared to NTT DOCOMO, INC. shareholders |
(240,512 | ) | (240,512 | ) | (240,512 | ) | ||||||||||||||||||||||||||
Cash distributions to noncontrolling interests |
| (4 | ) | (4 | ) | |||||||||||||||||||||||||||
Acquisition of new subsidiaries |
| 6,957 | 6,957 | |||||||||||||||||||||||||||||
Changes in interest in subsidiaries |
17 | 17 | (1,045 | ) | (1,028 | ) | ||||||||||||||||||||||||||
Others |
| 120 | 120 | |||||||||||||||||||||||||||||
Net income |
491,026 | 491,026 | (10,313 | ) | 480,713 | |||||||||||||||||||||||||||
Other comprehensive income (loss) |
55,417 | 55,417 | 131 | 55,548 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at March 31, 2013 |
¥ | 949,680 | ¥ | 732,609 | ¥ | 4,112,466 | ¥ | (49,112 | ) | ¥ | (377,168 | ) | ¥ | 5,368,475 | ¥ | 42,090 | ¥ | 5,410,565 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cash dividends declared to NTT DOCOMO, INC. shareholders |
(248,806 | ) | (248,806 | ) | (248,806 | ) | ||||||||||||||||||||||||||
Cash distributions to noncontrolling interests |
| (1,032 | ) | (1,032 | ) | |||||||||||||||||||||||||||
Acquisition of new subsidiaries |
| 2,588 | 2,588 | |||||||||||||||||||||||||||||
Changes in interest in subsidiaries |
266 | 266 | 266 | |||||||||||||||||||||||||||||
Others |
| 215 | 215 | |||||||||||||||||||||||||||||
Net income |
464,729 | 464,729 | (8,776 | ) | 455,953 | |||||||||||||||||||||||||||
Other comprehensive income (loss) |
58,702 | 58,702 | 193 | 58,895 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at March 31, 2014 |
¥ | 949,680 | ¥ | 732,875 | ¥ | 4,328,389 | ¥ | 9,590 | ¥ | (377,168 | ) | ¥ | 5,643,366 | ¥ | 35,278 | ¥ | 5,678,644 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(4) Consolidated Statements of Cash Flows
Millions of yen | ||||||||
Year ended March 31, 2013 |
Year ended March 31, 2014 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
¥ | 480,713 | ¥ | 455,953 | ||||
Adjustments to reconcile net income to net cash provided by operating activities- |
||||||||
Depreciation and amortization |
700,206 | 718,694 | ||||||
Deferred taxes |
18,033 | (11,704 | ) | |||||
Loss on sale or disposal of property, plant and equipment |
31,878 | 34,303 | ||||||
Impairment loss on marketable securities and other investments |
10,928 | 3,055 | ||||||
Equity in net (income) losses of affiliates |
29,570 | 69,117 | ||||||
Dividends from affiliates |
15,899 | 17,415 | ||||||
Changes in assets and liabilities: |
||||||||
(Increase) / decrease in accounts receivable |
706,742 | (9,269 | ) | |||||
(Increase) / decrease in receivables held for sale |
(638,149 | ) | (149,310 | ) | ||||
(Increase) / decrease in credit card receivables |
(8,646 | ) | (13,849 | ) | ||||
(Increase) / decrease in other receivables |
(229,252 | ) | (21,875 | ) | ||||
Increase / (decrease) in allowance for doubtful accounts |
(7,024 | ) | (2,815 | ) | ||||
(Increase) / decrease in inventories |
(22,375 | ) | (50,849 | ) | ||||
(Increase) / decrease in prepaid expenses and other current assets |
(12,564 | ) | (7,661 | ) | ||||
(Increase) / decrease in non-current installment receivable for handsets |
88,075 | | ||||||
(Increase) / decrease in non-current receivables held for sale |
(149,972 | ) | (53,276 | ) | ||||
Increase / (decrease) in accounts payable, trade |
(39,377 | ) | 65,083 | |||||
Increase / (decrease) in accrued income taxes |
(15,844 | ) | 39,691 | |||||
Increase / (decrease) in other current liabilities |
10,805 | (40,422 | ) | |||||
Increase / (decrease) in accrued liabilities for point programs |
(32,281 | ) | (27,854 | ) | ||||
Increase / (decrease) in liability for employees retirement benefits |
9,539 | (10,732 | ) | |||||
Increase / (decrease) in other long-term liabilities |
(34,215 | ) | (32,977 | ) | ||||
Other, net |
19,716 | 29,924 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
932,405 | 1,000,642 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Purchases of property, plant and equipment |
(535,999 | ) | (498,668 | ) | ||||
Purchases of intangible and other assets |
(242,918 | ) | (213,508 | ) | ||||
Purchases of non-current investments |
(7,444 | ) | (16,186 | ) | ||||
Proceeds from sale of non-current investments |
1,731 | 5,235 | ||||||
Acquisitions of subsidiaries, net of cash acquired |
(17,886 | ) | (19,213 | ) | ||||
Purchases of short-term investments |
(665,223 | ) | (39,084 | ) | ||||
Redemption of short-term investments |
915,105 | 68,937 | ||||||
Long-term bailment for consumption to a related party |
(240,000 | ) | | |||||
Proceeds from redemption of long-term bailment for consumption to a related party |
| 10,000 | ||||||
Short-term bailment for consumption to a related party |
| (70,000 | ) | |||||
Proceeds from redemption of short-term bailment for consumption to a related party |
90,000 | 70,000 | ||||||
Other, net |
700 | (1,093 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(701,934 | ) | (703,580 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from long-term debt |
60,000 | 50,000 | ||||||
Repayment of long-term debt |
(82,181 | ) | (74,989 | ) | ||||
Proceeds from short-term borrowings |
20,750 | 13,740 | ||||||
Repayment of short-term borrowings |
(15,599 | ) | (26,132 | ) | ||||
Principal payments under capital lease obligations |
(2,801 | ) | (2,128 | ) | ||||
Dividends paid |
(240,388 | ) | (248,814 | ) | ||||
Contributions from noncontrolling interests |
2,349 | 193 | ||||||
Other, net |
(3,097 | ) | 18,337 | |||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(260,967 | ) | (269,793 | ) | ||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
2,092 | 5,977 | ||||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
(28,404 | ) | 33,246 | |||||
Cash and cash equivalents at beginning of year |
522,078 | 493,674 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of year |
¥ | 493,674 | ¥ | 526,920 | ||||
|
|
|
|
|||||
Supplemental disclosures of cash flow information: |
||||||||
Cash received during the fiscal year for: |
||||||||
Income tax refunds |
¥ | 1,017 | ¥ | 886 | ||||
Cash paid during the fiscal year for: |
||||||||
Interest, net of amount capitalized |
1,840 | 1,578 | ||||||
Income taxes |
321,453 | 280,434 | ||||||
Non-cash investing and financing activities: |
||||||||
Assets acquired through capital lease obligations |
1,931 | 1,513 | ||||||
|
|
|
|
26
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(5) Notes to Consolidated Financial Statements
i. Note to Going Concern Assumption
There is no corresponding item.
ii. Segment Reporting
Millions of yen | ||||||||||||||||||||
Year ended March 31, 2013 |
Mobile phone business |
All other businesses |
Total | Reconciliation | Consolidated | |||||||||||||||
Operating revenues |
¥ | 4,275,172 | ¥ | 194,950 | ¥ | 4,470,122 | ¥ | | ¥ | 4,470,122 | ||||||||||
Operating expenses |
3,406,855 | 226,087 | 3,632,942 | | 3,632,942 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
¥ | 868,317 | ¥ | (31,137 | ) | ¥ | 837,180 | ¥ | | ¥ | 837,180 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Assets |
¥ | 5,199,591 | ¥ | 411,986 | ¥ | 5,611,577 | ¥ | 1,558,148 | ¥ | 7,169,725 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization |
¥ | 682,260 | ¥ | 17,946 | ¥ | 700,206 | ¥ | | ¥ | 700,206 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Capital expenditures |
¥ | 606,137 | ¥ | 19,272 | ¥ | 625,409 | ¥ | 128,251 | ¥ | 753,660 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Millions of yen | ||||||||||||||||||||
Year ended March 31, 2014 |
Mobile phone business |
All other businesses |
Total | Reconciliation | Consolidated | |||||||||||||||
Operating revenues |
¥ | 4,235,897 | ¥ | 225,306 | ¥ | 4,461,203 | ¥ | | ¥ | 4,461,203 | ||||||||||
Operating expenses |
3,400,444 | 241,560 | 3,642,004 | | 3,642,004 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
¥ | 835,453 | ¥ | (16,254 | ) | ¥ | 819,199 | ¥ | | ¥ | 819,199 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Assets |
¥ | 5,487,312 | ¥ | 485,697 | ¥ | 5,973,009 | ¥ | 1,535,021 | ¥ | 7,508,030 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization |
¥ | 700,516 | ¥ | 18,178 | ¥ | 718,694 | ¥ | | ¥ | 718,694 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Capital expenditures |
¥ | 581,925 | ¥ | 16,728 | ¥ | 598,653 | ¥ | 104,471 | ¥ | 703,124 | ||||||||||
|
|
|
|
|
|
|
|
|
|
The Reconciliation column in the tables is included to reflect the recorded amounts of common assets which cannot be allocated to any specific segment and the amounts of capital expenditures related to the buildings for telecommunications purposes and common facilities, which are not allocated to each segment.
DOCOMO does not disclose geographical information since the amounts of operating revenues generated and long-lived assets owned outside Japan are immaterial.
iii. Stock Split
DOCOMO conducted a 1:100 stock split with an effective date of October 1, 2013.
Per share data (Weighted average common shares outstanding and Basic and Diluted earnings per share attributable to NTT DOCOMO, INC.) in the consolidated statements of income and the impact on Basic and Diluted earnings per share attributable to NTT DOCOMO, INC. for the fiscal year ended March 31, 2013 in iv. Investments in Affiliates -Reinstatement of equity method for an investee in notes to consolidated financial statements are based on the number of shares after the stock split.
27
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
iv. Investments in Affiliates
Reinstatement of equity method for an investee
As a result of a reinstatement of the equity method for DOCOMOs investment in Philippine Long Distance Telephone Company from the beginning of the three months ended June 30, 2013, the equity method of accounting was applied retrospectively in accordance with Accounting Standards Codification (ASC) 323 Investments-Equity Method and Joint Ventures issued by the Financial Accounting Standards Board (FASB). Consequently, the consolidated financial statements for the fiscal year ended March 31, 2013 have been revised in DOCOMOs consolidated financial statements for this reinstatement. Impacts on DOCOMOs consolidated financial statements are as follows.
The impacts on Investments in affiliates, Marketable securities and other investments, Deferred tax assets, Non-current investments and other assets, Retained earnings, Accumulated other comprehensive income (loss) and NTT DOCOMO, INC. shareholders equity in the consolidated balance sheet as of March 31, 2013 were ¥122,477 million, ¥(215,646) million, ¥34,069 million, ¥(59,100) million, ¥(4,607) million, ¥(54,493) million and ¥(59,100) million, respectively.
The impacts on Other income (expense), Income before income taxes and equity in net income (losses) of affiliates, Income taxes, Equity in net income (losses) of affiliates, Net income and Net income attributable to NTT DOCOMO, INC. in the consolidated statement of income for the fiscal year ended March 31, 2013 were ¥(8,316) million, ¥(8,316) million, ¥(2,569) million, ¥1,140 million, ¥(4,607) million and ¥(4,607) million, respectively.
The impact on Basic and Diluted earnings per share attributable to NTT DOCOMO, INC. for the fiscal year ended March 31, 2013 was ¥ (1.11).
The impacts on Unrealized holding gains (losses) on available-for-sale securities, net of applicable taxes, Unrealized gains (losses) on cash flow hedges, net of applicable taxes, Foreign currency translation adjustment, net of applicable taxes, Pension liability adjustment, net of applicable taxes, Total other comprehensive income (loss) Comprehensive income and Comprehensive income attributable to NTT DOCOMO, INC. in the consolidated statements of comprehensive income were ¥(48,825) million, ¥(14) million, ¥(4,928) million, ¥(726) million, ¥(54,493) million, ¥(59,100) million and ¥(59,100) million, respectively.
Equity in net losses of affiliates
Equity in net income (losses) of affiliates for the fiscal year ended March 31, 2014, includes the impairment charges of ¥51,244 million, recognized on Tata Teleservices Limited (TTSL) in India.
v. Subsequent Event
Decision to exercise option for sale of stake in TTSL
On April 25, 2014, DOCOMOs board of directors resolved to exercise option for the sale of DOCOMOs entire stake (1,248,974,378 shares, or about 26.5% of outstanding shares) in TTSL, a DOCOMO-affiliated company accounted for by the equity method, as soon as the conditions for such exercise are met.
DOCOMO, TTSL and Tata Sons Limited, Tata Groups holding company, concluded a shareholder agreement when DOCOMO entered into a business alliance with TTSL in March 2009. Under the agreement, DOCOMO holds the right to require that its TTSL shares be acquired for 50% of the acquisition price, which amounts to 72,500 million Indian rupees (or ¥125,400 million*) or a fair market price, whichever is higher, in the event that TTSL fails to achieve certain specified performance targets (the above-mentioned option).
28
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
In the event that TTSL fails to achieve these performance targets by the end of the fiscal year ended March 31, 2014, DOCOMO plans to exercise the above-mentioned right in or before June 2014. DOCOMO expects to sell its TTSL shares in accordance with the agreement. It is uncertain how the option will be performed, however, and DOCOMO is not able to predict how events will unfold. An estimate of this financial effect cannot be made due to these uncertainties. DOCOMO may recognize gain or loss upon disposition of TTSL shares or if the transaction as described above will not be carried out.
* | 1 rupee = ¥1.73 as of March 31, 2014 |
Resolution of share repurchase up to prescribed maximum limit
On April 25, 2014, the board of directors resolved that DOCOMO may repurchase up to 320 million outstanding shares of its common stock at an amount in total not exceeding ¥500,000 million during the period from April 26, 2014 through March 31, 2015.
29
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(1) Operating Data for the Fiscal Year Ended March 31, 2014
Full-year Forecasts: as announced on April 25, 2014
[Ref.] Fiscal Year Ended Mar. 31, 2013 Full-year Results |
Fiscal Year Ended Mar. 31, 2014 Full-year Results |
Fiscal Year Ending Mar. 31, 2015 Full-year Forecasts |
||||||||||||||||||||||||||||
First Quarter (Apr. - Jun. 2013) Results |
Second Quarter (Jul. - Sep. 2013) Results |
Third Quarter (Oct. - Dec. 2013) Results |
Fourth Quarter (Jan. - Mar. 2014) Results |
|||||||||||||||||||||||||||
Number of Subscriptions and Other Operating Data |
||||||||||||||||||||||||||||||
Cellular Subscriptions |
thousands | 61,536 | 63,105 | 61,623 | 61,772 | 62,182 | 63,105 | 66,800 | ||||||||||||||||||||||
Xi |
thousands | 11,566 | 21,965 | 14,198 | 16,398 | 19,021 | 21,965 | 29,800 | ||||||||||||||||||||||
FOMA (1) |
thousands | 49,970 | 41,140 | 47,425 | 45,374 | 43,160 | 41,140 | 37,000 | ||||||||||||||||||||||
Communication Module Service |
thousands | 3,169 | 3,338 | 3,204 | 3,271 | 3,303 | 3,338 | | ||||||||||||||||||||||
Prepaid Subscriptions |
thousands | 158 | 34 | 89 | 45 | 36 | 34 | | ||||||||||||||||||||||
Packet Flat-rate Services Subscriptions |
thousands | 38,704 | 40,148 | 39,057 | 39,242 | 39,513 | 40,148 | | ||||||||||||||||||||||
Net Increase from Previous Period (2) |
thousands | 1,407 | 1,569 | 87 | 149 | 410 | 924 | 3,700 | ||||||||||||||||||||||
Xi |
thousands | 9,341 | 10,399 | 2,632 | 2,200 | 2,623 | 2,944 | 7,900 | ||||||||||||||||||||||
FOMA (1) |
thousands | (7,935 | ) | (8,830 | ) | (2,545 | ) | (2,051 | ) | (2,214 | ) | (2,020 | ) | (4,200 | ) | |||||||||||||||
Churn Rate (2) |
% | 0.82 | 0.87 | 0.86 | 0.86 | 0.76 | 1.00 | | ||||||||||||||||||||||
Number of Handsets Sold (3) |
thousands | 23,555 | 22,514 | 5,393 | 5,080 | 5,592 | 6,448 | | ||||||||||||||||||||||
sp-mode Subscriptions |
thousands | 18,285 | 23,781 | 19,921 | 21,079 | 22,271 | 23,781 | 28,700 | ||||||||||||||||||||||
i-mode Subscriptions |
thousands | 32,688 | 26,415 | 30,689 | 29,228 | 27,826 | 26,415 | 22,700 | ||||||||||||||||||||||
i-channel Subscriptions |
thousands | 13,815 | 10,449 | 12,918 | 12,129 | 11,279 | 10,449 | | ||||||||||||||||||||||
i-concier Subscriptions |
thousands | 8,868 | 9,806 | 9,307 | 9,336 | 9,454 | 9,806 | | ||||||||||||||||||||||
DCMX Subscriptions (4) |
thousands | 13,845 | 15,570 | 14,532 | 15,087 | 15,250 | 15,570 | 15,900 | ||||||||||||||||||||||
ARPU and MOU |
||||||||||||||||||||||||||||||
Aggregate ARPU (FOMA) (5) |
yen/month/subscription | 4,840 | 4,500 | 4,610 | 4,590 | 4,510 | 4,320 | 4,390 | ||||||||||||||||||||||
Voice ARPU (6) |
yen/month/subscription | 1,730 | 1,370 | 1,470 | 1,430 | 1,370 | 1,220 | 1,240 | ||||||||||||||||||||||
Packet ARPU |
yen/month/subscription | 2,690 | 2,640 | 2,680 | 2,670 | 2,640 | 2,600 | 2,620 | ||||||||||||||||||||||
Smart ARPU |
yen/month/subscription | 420 | 490 | 460 | 490 | 500 | 500 | 530 | ||||||||||||||||||||||
MOU (7) |
minute/month/subscription | 117 | 106 | 109 | 108 | 107 | 102 | |
* | Please refer to 5. (2) Definition and Calculation Methods of ARPU and MOU for the definition of ARPU and MOU on page 31, and an explanation of the methods used to calculate ARPU and the number of active subscriptions. |
(1) | Effective March 3, 2008, FOMA subscription became mandatory for subscription to 2in1 services, and those FOMA subscriptions include in the number of FOMA subscribers. |
(2) | Data are calculated including communication module services subscriptions. |
(3) | Sum of new subscriptions, change of subscription from FOMA to Xi, Xi to FOMA, Xi handset upgrade by Xi subscribers, FOMA handset upgrade by FOMA subscribers. |
(4) | Inclusive of DCMX mini subscriptions |
(5) | Data are calculated excluding revenues and subscriptions to communication module services, Phone Number Storage, Mail Address Storage and docomo Business Transceiver. |
(6) | Inclusive of circuit-switched data communication |
(7) | Data are calculated excluding subscriptions to communication module services, Phone Number Storage, Mail Address Storage and docomo Business Transceiver. |
30
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(2) Definition and Calculation Methods of ARPU and MOU
i. | Definition of ARPU and MOU |
a. | ARPU (Average monthly Revenue Per Unit): |
Average monthly revenue per unit, or ARPU, is used to measure average monthly operating revenues attributable to designated services on a per subscription basis. ARPU is calculated by dividing various revenue items included in operating revenues from our mobile communications services and a part of other operating revenues by the number of active subscriptions to our wireless services in the relevant periods. We believe that our ARPU figures provide useful information to analyze the average usage per subscription and the impacts of changes in our billing arrangements. The revenue items included in the numerators of our ARPU figures are based on our U.S. GAAP results of operations.
b. | MOU (Minutes of Use): Average monthly communication time per subscription. |
ii. | ARPU Calculation Methods |
Aggregate ARPU = Voice ARPU + Packet ARPU + Smart ARPU
- Voice ARPU : | Voice ARPU Related Revenues (basic monthly charges, voice communication charges) / No. of active subscriptions | |
- Packet ARPU : | Packet ARPU Related Revenues (basic monthly charges, packet communication charges) / No. of active subscriptions | |
- Smart ARPU : | A part of other operating revenues (revenues from content, collection of charges, mobile phone insurance service, advertising and others) / No. of active subscriptions |
iii. | Active Subscriptions Calculation Methods |
Sum of No. of active subscriptions for each month ((No. of subscriptions at the end of previous month + No. of subscriptions at the end of current month) / 2) during the relevant period
Note: | Subscriptions and revenues for communication module services, Phone Number Storage, Mail Address Storage and docomo Business Transceiver are not included in the ARPU and MOU calculations. |
31
DOCOMO Earnings Release | Fiscal Year Ended March 31, 2014 |
(3) Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
The reconciliations for the year ending March 31, 2015 (Forecasts) are provided to the extent available without unreasonable efforts.
i. EBITDA and EBITDA margin
Billions of yen | ||||||||||||||
Year ending March 31, 2015 (Forecasts) |
Year ended March 31, 2013 |
Year ended March 31, 2014 |
||||||||||||
a. EBITDA |
¥ | 1,499.0 | ¥ | 1,569.3 | ¥ | 1,572.2 | ||||||||
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
(715.0 | ) | (700.2 | ) | (718.7 | ) | ||||||||
Loss on sale or disposal of property, plant and equipment |
(34.0 | ) | (31.9 | ) | (34.3 | ) | ||||||||
|
|
|
|
|
|
|||||||||
Operating income |
750.0 | 837.2 | 819.2 | |||||||||||
|
|
|
|
|
|
|||||||||
Other income (expense) |
8.0 | (3.8 | ) | 13.9 | ||||||||||
Income taxes |
(270.0 | ) | (323.1 | ) | (308.0 | ) | ||||||||
Equity in net income (losses) of affiliates |
(7.0 | ) | (29.6 | ) | (69.1 | ) | ||||||||
Less: Net (income) loss attributable to noncontrolling interests |
(1.0 | ) | 10.3 | 8.8 | ||||||||||
|
|
|
|
|
|
|||||||||
b. Net income attributable to NTT DOCOMO, INC. |
480.0 | 491.0 | 464.7 | |||||||||||
|
|
|
|
|
|
|||||||||
c. Operating revenues |
4,590.0 | 4,470.1 | 4,461.2 | |||||||||||
|
|
|
|
|
|
|||||||||
EBITDA margin (=a/c) |
32.7 | % | 35.1 | % | 35.2 | % | ||||||||
Net income margin (=b/c) |
10.5 | % | 11.0 | % | 10.4 | % | ||||||||
|
|
|
|
|
|
Notes: | EBITDA and EBITDA margin, as we use them, are different from EBITDA as used in Item 10(e) of regulation S-K and may not be comparable to similarly titled measures used by other companies. | |
Year ended March 31,2013 have been revised due to the reinstatement of equity method for an investee. |
ii. ROCE after tax effect
Billions of yen | ||||||||||||||
Year ending March 31, 2015 (Forecasts) |
Year ended March 31, 2013 |
Year ended March 31, 2014 |
||||||||||||
a. Operating income |
¥ | 750.0 | ¥ | 837.2 | ¥ | 819.2 | ||||||||
b. Operating income after tax effect {=a*(1-effective tax rate)} |
481.5 | 518.2 | 507.1 | |||||||||||
c. Capital employed |
5,740.2 | 5,470.7 | 5,748.0 | |||||||||||
|
|
|
|
|
|
|||||||||
ROCE before tax effect (=a/c) |
13.1 | % | 15.3 | % | 14.3 | % | ||||||||
ROCE after tax effect (=b/c) |
8.4 | % | 9.5 | % | 8.8 | % | ||||||||
|
|
|
|
|
|
Notes: | Capital employed = Two period ends average of (NTT DOCOMO, INC. shareholders equity + Interest bearing liabilities) NTT DOCOMO, INC. shareholders equity for the fiscal year ending March 31, 2015 is based on the assumption that DOCOMO will repurchase up to 320 million shares for up to 500,000 million yen, as resolved at the board of directors meeting held on April 25, 2014. Interest bearing liabilities = Current portion of long-term debt + Short-term borrowings + Long-term debt The effective tax rate for the year ended March 31,2013 and 2014 were 38.1%. The effective tax rate for the year ending March 31,2015 (Forecasts) is 35.8%. Year ended March 31,2013 have been revised due to the reinstatement of equity method for an investee. |
iii. Free cash flows excluding irregular factors and effect by transfer of receivables and changes in investments for cash management purposes
Billions of yen | ||||||||||||||
Year ending March 31, 2015 (Forecasts) |
Year ended March 31, 2013 |
Year ended March 31, 2014 |
||||||||||||
Free cash flows excluding irregular factors and effect by transfer of receivables and changes in investments for cash management purposes |
¥ | 280.0 | ¥ | 225.6 | ¥ | 257.2 | ||||||||
|
|
|
|
|
|
|||||||||
Irregular factors (1) |
| 147.0 | | |||||||||||
Effect of transfer of receivables (2) |
| (242.0 | ) | | ||||||||||
Changes in investments for cash management purposes (3) |
| 99.9 | 39.9 | |||||||||||
|
|
|
|
|
|
|||||||||
Free cash flows |
280.0 | 230.5 | 297.1 | |||||||||||
|
|
|
|
|
|
|||||||||
Net cash used in investing activities |
(690.0 | ) | (701.9 | ) | (703.6 | ) | ||||||||
Net cash provided by operating activities |
970.0 | 932.4 | 1,000.6 | |||||||||||
|
|
|
|
|
|
Notes: | (1) | Irregular factors represent the effects of uncollected revenues due to a bank closure at the end of the fiscal period. | ||
(2) | Effect of transfer of receivables represents the effect caused by the uncollected amounts of transferred receivables of telephone charges to NTT FINANCE CORPORATION. Net cash provided by operating activities includes the effect caused by the uncollected amounts of transferred receivables of telephone charges to NTT FINANCE CORPORATION for cash management purposes except for the year ended March 31, 2013. | |||
(3) | Changes in investments for cash management purposes were derived from purchases, redemption at maturity and disposals of financial instruments held for cash management purposes with original maturities of longer than three months. Net cash used in investing activities includes changes in investments for cash management purposes for the year ended March 31, 2013 and 2014. The effect of changes in investments for cash management purposes is not taken into account when we forecasted net cash used in investing activities for the year ending March 31, 2015 due to the difficulties in forecasting such effect. |
iv. Market equity ratio
Billions of yen | ||||||||||||||
Year ending March 31, 2015 (Forecasts) |
Year ended March 31, 2013 |
Year ended March 31, 2014 |
||||||||||||
a. NTT DOCOMO, INC. shareholders equity |
| ¥ | 5,368.5 | ¥ | 5,643.4 | |||||||||
b. Market value of total share capital |
| 5,892.5 | 6,750.9 | |||||||||||
c. Total assets |
| 7,169.7 | 7,508.0 | |||||||||||
|
|
|
|
|
|
|||||||||
Shareholders equity ratio (=a/c) |
| 74.9 | % | 75.2 | % | |||||||||
Market equity ratio (=b/c) |
| 82.2 | % | 89.9 | % | |||||||||
|
|
|
|
|
|
Notes: | Market value of total share capital = Closing share price multiplied by the number of outstanding shares (excluding treasury stock) as of the end of the fiscal period Year ended March 31,2013 have been revised due to the reinstatement of equity method for an investee. Market equity ratio for the year ending March 31, 2015 is not forecasted because it is difficult to estimate the market value of total share capital in the future. |
32
Ntt
Docomo
Results Presentation
for the Fiscal Year Ended March 31, 2014
April 25, 2014
FY2013 Results Highlights
Revenues FLAT, operating income DOWN year-on-year FY2013 Results highlights
Future Business Management Policies
FY2014 Forecasts & planned actions Actions for medium-term growth & return to shareholders
1
U.S.
FY2013 Results Summary GAAP
Revenues FLAT, operating income DOWN year-on-year
Numbers in parentheses indicate year-on-year percentage changes
Operating revenues: Ą 4,461.2 billion ( -0.2%) Operating income: Ą 819.2 billion ( -2.1%)
Highlights
Total handsets sold: 22.51 million units ( -4.4%) Smartphones sold: 13.78 million units ( +3.7%) Smartphone users: 24.35 million (+30.0%) LTE subscriptions: 21.97 million (+89.9%)
Consolidated financial statements in this document are unaudited 2
U.S.
FY2013 Selected Financial Data GAAP
FY2012 FY2013
Changes
Billions of yen) Full year Full year
(1) ®(2) (1) (2)
Operating revenues 4,470.1 4,461.2 -8.9 Operating expenses 3,632.9 3,642.0 +9.1 Operating income 837.2 819.2 -18.0 Net income attributable to 491.0 464.7 -26.3 NTT DOCOMO, INC.
EBITDA margin (%)*1 35.1 35.2 +0.1 Capital expenditures 753.7 703.1 -50.5 Adjusted free cash flow*1*2 225.6 257.2 +31.6
*1: For an explanation of the calculation processes of these numbers, please see the reconciliations to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP in this document and the IR page of our website, www.nttdocomo.co.jp *2: Adjusted free cash flow excludes the effects of uncollected revenues due to bank holidays at the end of the period or the transfer of receivables of telephone charges to NTT FINANCE CORPORATION, and changes in investment derived from purchases, redemption at maturity and disposals of financial instruments held for cash management purposes with original maturities of longer than three months. 3
Key Factors Behind YOY Changes in U.S.
GAAP
Operating Income
Increase packet
¥837.2 revenues*1: Increase in
Up ¥121.2 billion equipment Increase in equipment ¥ 819.2
billion yen sales revenues: sales expenses*2:
Up ¥113.9 billion Up ¥10.9 billion billion yen
Increase in other
operating Increase in Decrease in
revenues: depreciation, other expenses:
Decrease in Up ¥89.9 billion amortization, Down ¥21.5
voice revenues*1: loss on billion
disposal of
Down ¥80.3 billion property, plant,
equipment &
intangible assets:
Up¥19.7 billion
Impact of
Monthly Support
discount program:
Down ¥253.6 billion
Operating revenues: Operating expenses:
-¥8.9 billion + ¥9.1 billion
*1: Excluding impact of Monthly Support discounts*2: Sum of cost of equipment sold and commissions to agent resellers 4
Net Additions
(1,000 subs)
920
Improving 550 significantly
390 410 after
270 iPhone launch
200 150 90
FY2012 FY2013
1Q 2Q 3Q 4Q
5
Net Additions
(1,000 subs)
FY13 4Q net adds: 520 Up approx.
70% YOY 420 Monthly numbers also showing 270 significant 140 140 improvement
-10
Jan. 2013 Feb Mar
FY2012 FY2013
6
New Sales
(Million subs)
2.79
FY13/4Q new sales:
Up approx. Recorded 30% YOY 2.21
a significant
1.83 1.82 increase during
1.74 1.77
1.68 spring sales
1.60
1Q 2Q 3Q 4Q
season
FY2012 FY2013
7
New Sales
(1,000 subs)
New sales to customers in the 10 to 20 age group & their contribution* to total new sales
22% Successfully 19% increased new
570
sales to younger
430
customers during
Up approx. spring 30% YOY
sales season
New sales to Younger customers % to total new Sales
FY12/2H FY13/2H
customers
* Contribution indicates the percentage of sales from users in their 10s and 20s to total new handset sales (excluding sales from enterprise users) 8
Churn Rate
1.00% Overheated competition in
0.91%
0.86% 0.86% 0.86% MNP market
resulted in increased
0.79%
0.76% churn rate
0.74%
1Q 2Q 3Q 4Q
FY2012 FY2013
9
MNP Performance
(1,000 subs)
1Q 2Q 3Q 4Q
Improving significantly
-200
-210 -220
-260 after iPhone launch
-410 -390
-420
-530
FY2012 FY2013
10
Total Handset/Smartphone Sales
% of smartphones to total handsets sold 61% 56%
(Million units) Smartphones
Total handsets sold: Total handsets sold:
23.55 22.51 account for over 60% of total handsets sold
Smartphones Smartphones sold: sold: 13.78
13.29
FY2012 FY2013
11
Smartphone Users
(Million subs) 79%
24.35 Smartphone users: 47% Up 30% YOY
18.73 % of LTE smartphones: Approx. 80% of total
12/4Q 13/1Q 2Q 3Q 4Q
% of LTE-enabled smartphone users
12
LTE Subscriptions
(Million subs)
Up 90% YOY
21.97
Grew to
11.57 approx. 22 million
12/4Q 13/1Q 2Q 3Q 4Q
13
LTE Subscriptions
The worlds 3rd largest carrier by no. of LTE subs
DOCOMO: subs
* Source: WCIS survey on no. of LTE subscriptions of carriers in the world (Based on numbers as of Mar. 31, 2014. Subscriber count of carriers other than DOCOMO includes estimates) 14
Verizon AT&T DOCOMO Sprint Nextel SK Telecom
ARPU (Exclusive of Monthly Support Impact)
(Yen)
5,200
5,180
+70 ARPU on an uptrend
Smart ARPU
-180 +130 driven by the expanded adoption
Voice Packet
ARPU ARPU of smartphones
FY2012 FY2013 full year full year
*For an explanation on ARPU, please see slide Definition and Calculation Methods of ARPU and MOU in this document 15
Historical Growth of Principal Services Subscriptions continue to grow
Total 22 million subs*
(Million subs) 9.81
dmarket
i-concier
7.69 dvideo dhits
4.41 million 2.08 million
7.38 danime store dkids
1.15 million 50,000
dmarket
docomo Service Pack
docomo Service 4.46 million
Pack Osusume Pack
2.92 million Anshin Pack 4.46 million
i-concier
9.81 million
11/3Q 4Q 12/1Q 2Q 3Q 4Q 13/1Q 2Q 3Q 4Q
*Overlapping subscriptions to i-concier and Osusume Pack are eliminated, and presented after rounding off to whole numbers.
*No. of dmarket service subscriptions above accounts for only monthly subscriptions and one-time transactions are not included. 16
dmarket Subscriptions
Subscriber growth regains momentum
(Million subs) dmarket dhits
Total subs topped
7.69 2 million Started offering menu priced at
7.07 ¥500/month from
7.02
April 2014
6.53 Growth recovers
No. of dmarket service subscriptions above accounts for only monthly subscriptions and one-time transactions are not included 17
Service Application Rate
Application rate rising significantly among users of new OS
Application rate almost the same between two operating systems
Individual services OS-A OS-B covered by Service OS-A Application Rate
Application dvideo
dhits
rate OS-B
danime store
Oct. 2013 Mar. 2014
* Service Application Rate: Percentage of users applying for subscription to dvideo, danime store or dhits service upon sale of compatible handsets at shop counter 18
Historical Growth of dmarket Usage Per Subscriber
Subscribers usage expanding significantly
(Yen)
Up 30% YOY 890 Key Factors driving growth
Expanded use of one-time transaction services:
dtravel dgame dfashion dbook dshopping
680 Increased number of users subscribing to multiple monthly-pay services
dvideo dhits d anime store Mar. 2013 Jun Sept Dec Mar. 2013 790 790 800
19
dtravel
Getting off to a good start with favorable increase in users
Usage: dtravel
Up 6-fold
Behavior support function for users during travel
Dec. 2013 Mar. 2014
(Automatic itinerary, etc., update function linked with docomo Map Navi)
Allows users to look up for a high-quality travel plan based on their mood or purpose
Travel expenses can be paid together with phone bill, and docomo Points can be used as a payment option
20
New Business Revenues: Progress Achieved YOY revenue growth of approx. Ą100 billion
(Billions of yen) Up approx. 632
535 20% YOY
122
204
116
93
21
FY 2013 FY 2014
Others: 148 Finance/payment: 219 Commerce 138 Media/Content: 127
LTE Network
Effects of doubling no. of base stations becoming visible
LTE speed survey results*
Increased no. of base stations by 2.3-fold Hokkaido/Tohoku/ in FY2013 compared to Tokyo/Osaka/ Nagoya Chugoku/ Shikoku/ the no. a year earlier Kyushu 101 locations 650 locations
(Jan-Feb. 2014) (e.g., universities/colleges, 55,300 stations high schools, stations, etc.) (Feb. 2014)
No. 1 No.1
24,400 stations Initial
plan:
50,000
stations
* Ranking awarded in a survey comparing the downlink speeds of each network conducted by IID, Inc. 22
Reinforcement of Management Foundation
Achieved greater cost efficiency improvement than initially planned
(Billions of yen)
FY2012 Full Year FY2013 Full Year
Cost reduction achieved in FY2013 (breakdown) Total amount : 175 billion
- ¥50 billion Equipment sales expenses :
( -¥40 billion)
Depreciation, amortization, FY13 plan: -¥160 billion loss on disposal of property, plant, equipment & intangible assets:
Achieved cost savings ( -¥32 billion)
¥65 billion greater Other expenses: than planned -¥225 billion* ( -¥103 billion)
(FY13/4Q: -¥47 billion)
*The amounts of FY 2013 in the graph are the cumulative amounts from FY2012 Amounts of cost reduction are in comparison with the level of FY2011 23
FY2013 Results: Summary
Net additions/MNP performance showing significant improvement since FY13/3Q; Smartphone subscriptions and packet revenues recording steadfast growth Successfully reinforced LTE service areas by significantly increasing base station installations dmarket subscriptions growing at a favorable pace, and new business revenues recording steadfast increase Despite achieving greater-than-expected cost efficiency improvement, operating income posted YOY decrease due to handset sales falling short of target and rise in expenses during spring sale season
24
Challenges
Boost packet revenues even further
Further expansion of smartphone user base
Promote use of multiple mobile devices, e.g., mobile phone + tablet
Break away from cash rebate-centric customer acquisition model
Differentiate from the competition through improvement/ enrichment of network and services Lower churn rate and regain customers
Proper control of Monthly Support discounts
25
FY2013 Results Highlights
Revenues FLAT, operating income DOWN year-on-year FY2013 Results highlights
Future Business Management Policies
FY2014 Forecasts & planned actions Actions for medium-term growth & return to shareholders
26
FY2014: Planned Actions
Actions for establishing a growth track
Aggressively promote the new billing plan toward new growth of mobile business Step up smartphone sales and stimulate demand for multi-device ownership to boost packet revenues Enrich service portfolio to differentiate ourselves from the competition and expand new businesses Install another 40,000 LTE base stations to construct the strongest LTE network Move ahead with business structure reform and reconstruction to realize strategic shift of resources
27
New Billing Plan
Novel billing plan developed in anticipation of future needs
Kake-hodai & Pake-aeru
- Applicable to smartphones, mobile phones and M2M devices-
Zutto Offers graduated savings DOCOMO favoring long-term users
Discount
U25 Ouen Allows young users to join helpful discount services
Discount anytime of the year Maximize Customers voice customer satisfaction
Kake- Unlimited domestic voice calls for a flat hodai monthly rate
Sharing of data quota among Pake-aeru family members or over multiple devices owned by a single user
28
New Billing Plan
Toward new growth of mobile business
Kake-hodai & Pake-aeru
Stimulate Promote packet usage voice communication
Expand Optimize handset subscriber base sales expenses
29
Service Enrichment
Addition of new dmarket stores
dmarket
Planned for launch May 1, 2014
ddelivery
Further market expansion
Improve ease of use through addition of functions
FY2011-2013 FY2014 & beyond
30
Service Enrichment
Total dmarket transaction amount aim to grow at an accelerated pace
(Billions of yen) Further
expansion 90
Targets
2-fold Grow subscriber base of increase 55 monthly-pay services to 10 million as quickly as possible
29 Aggressively promote addition of new stores and functional 6 enhancement
FY2011 FY2012 FY2013 FY2014 (target)
31
Global Business Expansion
Seek in revenue markets expansion outside Japan opportunities as well
Service deployment through partner telecom carriers
New Mutual distribution apps
businesses Finance/Payment platform business (Europe)
Mobile business
Japan Overseas markets
32
FY2014 CAPEX Outlook
Concentrate resources on LTE reinforcement
(Billions of yen)
703.1 690
LTE LTE investments: investments: 387.8 465
FY2013 FY2014 (forecast)
33
LTE Network
LTE base station installations to be increased even more significantly
No. of LTE base
95,300 stations stations:
Up 1.7-fold
55,300 stations
No. of more than 100Mbps
24,400 stations LTE base stations: More than
100Mbps
Up 10-fold LTE base
stations:
40,000
3,500 stations stations
Mar. 31, 2013 Mar. 31, 2014 Mar. 31, 2015 (target)
34
LTE Network
VoLTE* planned for launch summer/2014
VoLTE compatibility to be introduced in some smartphone models of 2014 summer collection
Spectral efficiency*: Up 3 times
Superior voice
Low latency quality
*Spectral efficiency improvement when compared against the case of making voice calls using 3G system VoLTE: Abbreviation for Voice over LTE 35
LTE-Advanced
225Mbps service : planned for launch within FY2014
FY2014 FY2015 and beyond
Quad-band LTE-Advanced: 5G:
LTE Verification Commercial Development trial launch in progress
150Mbps: Aim for
Commercial 225Mbps 10Gbps service launched
*The transmission speeds described above are theoretical maximum downlink rates as specified in the technical standard. The actual rate may vary depending on the propagation conditions, etc. 36
Business Structure Reform/Reconstruction
Further improve customer services establishing deep-rooted ties with the community through the new company
Group reorganization (effective July 1, 2014)
Current: Post reorganization: Aims 26 subsidiaries 13 subsidiaries Improve customer
NTT DOCOMO NTT DOCOMO services through a
DOCOMO Service Inc group of specialists
(9 companies nationwide) New company and an organization DOCOMO Engineering Inc. with deep-rooted ties (9 companies nationwide) DOCOMO CS Inc.
(9 companies nationwide) with community
DOCOMO Mobile Inc.
DOCOMO Support Inc. Shift resources to DOCOMO Business Net, Inc.
focus areas (new
DOCOMO Systems, Inc.
DOCOMO Mobilemedia Kansai, Inc. businesses/
DOCOMO Technology, Inc. corporate marketing) DOCOMO i Kyushu Inc.
by streamlining Regional Offices
37
Reinforcement of Management Foundation Aim for further efficiency improvement
-¥50 billion
-¥250 billion -¥225 billion
(Cost reduction target to be achieved in the periods through FY2015 announced in FY2012)
-¥280 billion
(FY14 single year: -¥55 billion)
*Amounts of cost reduction are all in comparison with the level of FY2011
*The actual and planned numbers represent the cumulative amounts from FY2012 38
FY2014 Operational Indicators (Forecast)
FY2013 FY2014 Changes Full year full-year forecast
(1) (2) (1) (2)
Net additions (million subs) 1.57 3.70 +2.13 Total handsets sold (million units) 22.51 23.30 +0.79
Smartphones sold (million units) 13.78 15.30 +1.52 LTE subs (million subs) 21.97 29.80 +7.83 Packet revenues* (billions of yen) 2,082.7 2,218.0 +135.3 Smart ARPU (yen) 490 530 +40
* Excluding impact of Monthly Support discounts 39
U.S.
FY2014 Forecasts GAAP
FY2013 FY2014 Changes full- year (Billions of yen) full year (1) forecast (2) (1) ? (2)
Operating revenues 4,461.2 4,590.0 +128.8 Operating expenses 3,642.0 3,840.0 +198.0 Operating income 819.2 750.0 -69.2 Net income attributable to 464.7 480.0 +15.3 NTT DOCOMO, INC.
EBITDA margin (%)* 35.2 32.7 -2.5 Capital Expenditures 703.1 690.0 -13.1 Adjusted Free Cash Flow *1*2 257.2 280.0 22.8
GAAP *1: For in an this explanation document of and the the calculation IR page of processes our website, of these www numbers, .nttdocomo please .co.jp see the reconciliations to the most directly comparable financial measures calculated and presented in accordance with U.S.
*2: changes Adjusted in investment free cash derived flow excludes from purchases, the effects redemption of uncollected at revenues maturity due and to disposals bank holidays of financial at the instruments end of the held period for or cash the transfer management of receivables purposes of with telephone original charges maturities to of NTT longer FINANCE than CORPORATION, three months. and40
Toward Medium-Term Growth
FY2014 Planned
Operational targets Business contribution Initiatives
Facilitate migration to smartphone and increase adoption of New growth
New billing plan Second mobile device of mobile business
Respond to the needs of Network feature phone users
packet voice subs usage usage
Increase net additions and Services lower churn rate
Expand new
Devices Stimulate use of services/packets businesses
Sweeping review of cost structure
41
Toward Medium-Term Growth
Return to growth track in FY2015
Operating revenues Operating income
FY2013 FY2014 (forecast) FY2015 (target) FY2016 (target)
42
New Business Revenues (Forecast)
Expand new businesses toward achievement of 1 trillion income target
1,000
(Billions of yen)
Others
770
Finance/ 632 Payment:
230 250 148
Commerce:
230 300 219
150
138 Media/Content:
160 300 127
FY2013 FY2014 (forecast) FY2015 (target)
43
Return to Shareholders
Dividend per share
Dividend per share Payout ratio 60 60
(Yen) 60
56
52 52
50.1% 50.7% 53.5% 49.8%
43.8% 44.1%
FY2009 FY2010 FY2011 FY2012 FY2013 (planned) FY2014 (forecast)
Authorized share repurchase framework
(1) Class of shares : Common stock
(2) Aggregate number of shares to be repurchased : Up to 320 million shares (3) Aggregate price of shares to be repurchased : Up to ¥500 billion
(4) Period for share repurchase : From April 26, 2014 to March 31, 2015
*Dividend payout ratio for FY2014 is calculated based on the assumption of conducting share repurchase of 320 million shares (upper limit) for 500 billion yen (upper limit) as resolved by the Board of Directors of the Company on April 25, 2014.
*The dividend amount takes into account the 1:100 stock split that took effect Oct. 1, 2013 44
Before Concluding Challenges to be addressed to establish a growth track
Increase net additions, facilitate subscriber migration to smartphones, boost packet usage and lower churn leveraging the introduction of the new billing plan, thereby achieving new growth of mobile business
Expand smartphone user base by brushing up our offerings in the areas of network and devices. Take the lead in service differentiation, and expand new business revenues and income
Properly control the amount of Monthly Support discounts, sales and network expenses to ensure efficient use of expenses
45
NTT docomo
46
Appendices
47
U.S.
Operating Revenues GAAP
(Billions of yen)
4,470.1 4,461.2 4,590.0
FY2014 FY2012 FY2013 (full-year forecast) Mobile communications services revenues 3,168.5 2,955.8 2,881.0 Equipment sales revenues 758.1 872.0 935.0 Other operating revenues 543.6 633.4 774.0
International services revenues are included in Mobile communications services revenues 48
U.S.
Operating Expenses GAAP
(Billions of yen)
3,840.0 3,632.9 3,642.0
FY2014 FY2012 FY2013 (full-year forecast) Personnel expenses 280.1 275.9 288.0 Non-personnel expenses 2,342.4 2,338.2 2,504.0 Depreciation & amortization 700.2 718.7 715.0 Loss on disposal of property, plant, and equipment
64.2 65.4 71.0 and intangible assets Communication network charges 207.5 204.7 223.0 Taxes and public duties 38.6 39.1 39.0 (Incl) Revenue-linked expenses 1,265.4 1,257.4 1,286.0 (Incl) Other non-personnel expenses 1,076.9 1,080.8 1,218.0
* Revenue-linked expenses: Cost of equipment sold + commissions to agent resellers + loyalty program expenses 49
U.S.
Capital Expenditures GAAP
(Billions of yen)
753.7
703.1 690.0
FY2012 FY2013 FY2014 (full-year forecast) Mobile phone business (LTE) 218.9 387.8 465.0 Mobile phone business (FOMA) 201.6 63.4 17.0 Mobile phone business (other) 185.6 130.7 85.0 Other (Information systems, etc.) 147.5 121.2 123.0
50
Operational Results and Forecasts
FY2012 FY2013 Changes FY2014 (1) (2) (1) (2) (full-year forecast)
No. of subscriptions (thousands) 61,536 63,105 +1,569 66,800 FOMA 49,970 41,140 -8,830 37,000 Xi 11,566 21,965 +10,399 29,800 i-mode 32,688 26,415 -6,273 22,700 sp-mode 18,285 23,781 +5,497 28,700 Communication module service 3,169 3,338 +168 -Net additional subscriptions (thousands) 1,407 1,569 +163 3,700 Total handsets sold 23,555 22,514 -1,041 -
Handsets sold
New Xi subscription 2,840 5,005 +2,164 -
(thousands)
Xi Change of subscription 6,995 7,154 +159 -Cellular from FOMA
(Including Xi handset upgrade by Xi
653 2,601 +1,947 -handsets sold subscribers
without involving New FOMA subscription 4,575 3,023 -1,551 -sales by FOMA Change of subscription 29 69 +41 -
Phone DOCOMO) from Xi
FOMA handset upgrade 8,463 4,662 -3,801 -by FOMA subscribers
Churn rate (%) 0.82 0.87 +0.04 -Aggregate ARPU (yen) 4,840 4,500 -340 4,390 Voice ARPU (yen) 1,730 1,370 -360 1,240 Packet ARPU (yen) 2,690 2,640 -50 2,620 Smart ARPU (yen) 420 490 +70 530 MOU (minutes) 117 106 -1151
Principal Services: Miscellaneous Data
FY2013/3Q
(1) FY2013/4Q Changes Previous quarter (2) (1) (2)
dmarket
dvideo subscriptions (Millions) 4.34 4.41 +0.07 dhits subscriptions (Millions) 1.73 2.08 +0.35 danime store subscriptions (Millions) 0.98 1.15 +0.17 dmusic cumulative downloads (Millions) 29.20 31.80 +2.60
dbook cumulative downloads (Millions) 182.88 198.68 +15.80
docomo Service Pack
Osusume Pack subscriptions (Millions) 2.06 2.92 +0.86 Anshin Pack subscriptions (Millions) 3.40 4.46 +1.05
Other new businesses
Karada-no-kimochi subs (Millions) 0.26 0.41 +0.15
NOTTV subs (Millions) 1.53 1.61 +0.07
52
Aggregate ARPU
(Exclusive of Monthly Support Impact)
: Voice ARPU : Packet ARPU
(Excl. Monthly Support impact) (Excl. Monthly Support impact)
(Yen)
: Smart ARPU
5,160 5,240 5,180 5,190 5,240 5,250 5,140 5,240 5,110
(290) (390) (510) (580) (650) (740) (820) (850) (180)
370 390 460 460 490 500 500 530 420
2,700 2,750 2,830 2,860 2,890 2,910 2,930 2,950
3,010
2,040 2,020 1,990 1,860
1,840 1,840 1,820 1,690
1,700
FY12/1Q 2Q 3Q 4Q FY13/1Q 2Q 3Q 4Q FY14 (full-year forecast)
Smart ARPU is not impacted by Monthly Support discounts * Numbers in parentheses indicate impact of Monthly Support discounts
ARPU data contained in this document are calculated based on the new ARPU definition
For an explanation on ARPU, please see slide Definition and Calculation Methods of ARPU and MOU in this document 53
Aggregate ARPU/MOU
(Yen)
Voice ARPU Packet ARPU Smart ARPU
4,930 4,870 4,850
4,670 4,610 4,590
370 390 4,510 4,390 420 4,320 460 460 490 500 500 530
2,660 2,670
2,720
2,690 2,680 2,670
2,640
2,600 2,620
1,900 1,810 1,710
1,520 1,470 1,430 1,370
1,220 1,240
FY12/1Q 2Q3Q4Q FY13/1Q 2Q 3Q 4Q FY14 (full-year forecast)
MOU
119 119 118 110 109 108 107 102
(minutes)
ARPU data contained in this document are calculated based on the new ARPU definition
For an explanation regarding the definition and calculation methods of ARPU and MOU, please see slide Definition and Calculation Methods of ARPU and MOU in this document 54
Key Indicators
Mar. 31, 2015 Mar. 31, 2013 Mar. 31, 2014 (forecast) Profitability/efficiency indicators
EBITDA (billions of yen) 1,569.3 1,572.2 1,499.0 EBITDA margin (%) 35.1 35.2 32.7 Adjusted free cash flow (billions of yen) 225.6 257.2 280.0
ROE (%) 9.4 8.4 8.7
* Net income attributable to NTT DOCOMO,INC / shareholders equity
ROCE (%) 15.3 14.3 13.1
* Operating income before tax / (shareholders equity + interest bearing liabilities)
Safety indicators
Shareholders equity ratio (%) 74.9 75.2 -
*Shareholders equity/ Total assets
Debt ratio (%) 0.047 0.041 -
* Interest bearing liabilities / shareholders equity
Interest bearing liabilities / EBITDA multiples 0.16 0.15 -
Equity value indicators
EPS (Yen) *Net income attributable to NTT DOCOMO, INC per share 118.41 112.07 120.40
PER *Market capitalization/net income 12.0 14.53 -PBR *Market capitalization / shareholders equity 1.1 1.2 -
Dividend payout ratio (%) 50.7 53.5 49.8 Dividend yield (%) 4.2 3.7 -
* Annual cash dividend per share / Closing share price at end of period
Market capitalization (billions of yen)
* Closing share price x number of outstanding shares (excluding treasury stocks) 5,892.5 6,750.9 -as of the end of the fiscal period
* ROE and ROCE are calculated using the average end-of-period shareholders equity and interest bearing liabilities for the current and previous fiscal periods.
* The number of Mar. 31, 2015 forecast is calculated based on the assumption of conducting share repurchase of 320 million shares (upper limit) for 500 billion yen (upper limit) as resolved by the Board of Directors of the Company on April 25, 2014. 55
Ntt docomo
56
Definition and Calculation Methods of ARPU and MOU
i. Definition of ARPU and MOU a. ARPU (Average monthly Revenue Per Unit):
Average monthly revenue per unit, or ARPU, is used to measure average monthly operating revenues attributable to designated services on a per subscription basis. ARPU is calculated by dividing various revenue items included in operating revenues from our mobile communications services and a part of other operating revenues by the number of active subscriptions to our wireless services in the relevant periods. We believe that our ARPU figures provide useful information to analyze the average usage per subscription and the impacts of changes in our billing arrangements. The revenue items included in the numerators of our ARPU figures are based on our U.S. GAAP results of operations. b. MOU (Minutes of Use): Average monthly communication time per subscription.
ii. ARPU Calculation Methods
Aggregate ARPU = Voice ARPU + Packet ARPU + Smart ARPU
- Voice ARPU : Voice ARPU Related Revenues (basic monthly charges, voice communication charges)
/ No. of active subscriptions
- Packet ARPU : Packet ARPU Related Revenues (basic monthly charges, packet communication charges)
/ No. of active subscriptions
- Smart ARPU : A part of other operating revenues (revenues from content services, proxy bill collection commissions, mobile phone insurance service, advertising and others) / No. of active subscriptions
iii. Active Subscriptions Calculation Methods
Sum of No. of active subscriptions for each month ((No. of subscriptions at the end of previous month + No. of subscriptions at the end of current month) / 2) during the relevant period
Note: Subscriptions and revenues for communication module services, Phone Number Storage, Mail Address Storage and docomo Business Transceiver services are not included in the ARPU and MOU calculations.
57
Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
i. EBITDA and EBITDA margin Billions of yen
Year ending
Year ended Year ended March 31, 2015 March 31, 2013 March 31, 2014 (Forecasts)
a. EBITDA ¥1,499.0 ¥1,569.3 ¥1,572.2
Depreciation and amortization (715.0) (700.2) (718.7) Loss on sale or disposal of property, plant and equipment (34.0) (31.9) (34.3) Operating income 750.0 837.2 819.2 Other income (expense) 8.0 (3.8) 13.9
Income taxes (270.0) (323.1) (308.0)
Equity in net income (losses) of affiliates (7.0) (29.6) (69.1)
Less: Net (income) loss attributable to noncontrolling interests (1.0) 10.3 8.8 b. Net income attributable to NTT DOCOMO, INC. 480.0 491.0 464.7 c. Operating revenues 4,590.0 4,470.1 4,461.2 EBITDA margin (=a/c) 32.7% 35.1% 35.2% Net income margin (=b/c) 10.5% 11.0% 10.4%
Note : EBITDA and EBITDA margin, as we use them, are different from EBITDA as used in Item 10(e) of regulation S-K and may not be comparable to similarly titled measures used by other companies. Year ended March 31,2013 have been revised due to the reinstatement of equity method for an investee.
ii. ROCE before tax effect Billions of yen
Year ending
Year ended Year ended March 31, 2015 March 31,2013 March 31,2014 (Forecasts) a. Operating income ¥ 750.0 ¥ 837.2 ¥ 819.2 b. Capital employed 5,740.2 5,470.7 5,748.0 ROCE before tax effect (=a/b) 13.1% 15.3% 14.3%
Note: Capital employed = Two period ends average of (NTT DOCOMO, INC. shareholders equity + Interest bearing liabilities)
NTT DOCOMO, INC. shareholders equity for the fiscal year ending March 31, 2015 is based on the assumption that DOCOMO will repurchase up to 320 million shares for up to 500,000 million yen, as resolved at the board of directors meeting held on April 25, 2014.
Interest bearing liabilities = Current portion of long-term debt + Short-term borrowings + Long-term debt Year ended March 31, 2013 have been revised due to the reinstatement of equity method for an investee.
58
Reconciliations of the Disclosed Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures
iii. Free cash flows excluding irregular factors and effect by transfer of receivables and changes in investments for cash management purposes
Billions of yen
Year ending
Year ended Year ended March 31, 2015 March 31, 2013 March 31, 2014 (Forecasts)
Free cash flows excluding irregular factors and effect by transfer of receivables and changes in investments for cash management purposes ¥280.0 ¥ 225.6 ¥ 257.2 Irregular factors (1)147.0 -Effect of transfer of receivables(2)(242.0) -Changes in investments for cash management purposes(3)99.9 39.9 Free cash flows 280.0 230.5 297.1 Net cash used in investing activities (690.0) (701.9) (703.6) Net cash provided by operating activities 970.0 932.4 1,000.6
Note: (1) Irregular factors represent the effects of uncollected revenues due to a bank closure at the end of the fiscal period.
(2) Effect of transfer of receivables represents the effect caused by the uncollected amounts of transferred receivables of telephone charges to NTT FINANCE CORPORATION. Net cash provided by operating activities includes the effect caused by the uncollected amounts of transferred receivables of telephone charges to NTT FINANCE
CORPORATION for cash management purposes except for the year ended March 31, 2013.
(3) Changes in investments for cash management purposes were derived from purchases, redemption at maturity and disposals of financial instruments held for cash management purposes with original maturities of longer than three months. Net cash used in investing activities includes changes in investments for cash management purposes for the year ended March 31, 2013 and 2014. The effect of changes in investments for cash management purposes is not taken into account when we forecasted net cash used in investing activities for the year ending March 31, 2015 due to the difficulties in forecasting such effect.
59
Special Note Regarding Forward-Looking Statements
This operational earnings data release such contains as the expected forwardnumber looking statements of subscription, such and as forecasts the expected of results dividend of operations, payments. management All forward-looking strategies, statements objectives that and are not plans, historical forecasts facts of are this based earnings on managements release were current derived plans, using expectations, certain assumptions assumptions that are and indispensable estimates based for making on the information such projections currently in addition available. to historical Some of the facts. projected These forward numbersin looking those contained statements in or are suggested subject to by various any forward known -looking and unknown statement. risks, Potential uncertainties risks and and uncertainties other factors include, that could without cause limitation, our actualthe results following: to differ materially from technologies (1) caused Changes by Mobile in Number the market Portability, environment development in the telecommunications of appealing new handsets, industry, new such market as intensifying entrants, competition mergers among from other other service businesses providers or other and other or factors, may lead or the to expansion ARPU diminishing of the areas at a greater of competition than expected could limit rate, the an acquisition increase in of our new costs subscriptions or an inability and to retention reduce of expenses existing as subscriptions expected. by our corporate group (2) planned, or if unanticipated If current expenses and new arise services, the financial usage patterns, condition and of our sales corporate schemes group proposed could and be affected introduced and by our our growth corporate could group be limited. cannot be developed as corporate (3) group, could The restrict introduction our business or change operations, of various which laws may or regulations adversely affect inside our and financial outside condition of Japan, and or the results application of operations. of such laws and regulations to our our (4) service quality and Limitations level of customer in the amount satisfaction of frequency and could spectrum increase or our facilities costs. made available to us could negatively affect our ability to maintain and improve our (5) corporate groups Other mobile mobile communications service providers system in the on aworld continuing may not basis, adopt which the could technologies affect our and ability the frequency to sufficiently bands offer that international are compatible services. with those used by returns (6) or provide the Our opportunities domestic and we international expect. investments, alliances and collaborations, as well as investments in new business fields may not produce the (7) Malfunctions, defects or imperfection in our products and services or those of other parties may give rise to problems.
(8) corporate image. Social problems that could be caused by misuse or misunderstanding of our products and services may adversely affect our credibility or (9) adversely affect our Inadequate credibility or handling corporate of image. confidential business information including personal information by our corporate group, contractors and others may (10) property rights, which Owners may result of intellectual in our inability property to offer rights certain that are technologies, essential for products our business and/or execution services, may and not our grant corporate us a group license may or other also be use held of such liable intellectual for damage compensation corporate group if we could infringe reduce the our intellectual license revenues property actually rights of obtained others. and In addition, may inhibit the our illicit competitive use by a third superiority. party of the intellectual property rights owned by our (11) terror or other destructive Events acts, and the incidents malfunctioning caused by of natural equipment, disasters, software social bugs, infrastructure deliberate paralysis incidents such induced as power by computer shortages, viruses, proliferation cyber attacks, of harmful equipment substances, provision misconfiguration, of service, hacking, disrupting unauthorized our ability access to offer and services other problems to our subscribers, could cause and failure such in incidents our networks, may adversely distribution affect channels our credibility and/or or other corporate factors image necessary or lead for to the a reduction of revenues and/or increase of costs. condition (12) and resultsConcerns of operations. about adverse health effects arising from wireless telecommunications may spread and consequently adversely affect our financial our (13) other shareholders. Our parent company, NIPPON TELEGRAPH AND TELEPHONE CORPORATION (NTT), could exercise influence that may not be in the interests of INC.Company , or their respective names, product organizations. names, service names, logos and brands included in this document are the trademarks or registered trademarks of NTT DOCOMO, iPhone is a trademark of Apple Inc.
The iPhone trademark is used under a license from Aiphone K.K.
60