Interim Consolidated Financial Statements for the six-month-period ended    

                        September 30, 2003 (in English)                        

On December 15, 2003, this report in the Japanese version was filed with the
Director of the Kanto Local Finance Bureau of the Ministry of Finance pursuant
to the Securities and Exchange Law of Japan.

Consolidated balance sheets (Unaudited)

                                                                  Yen (Millions)
                                                                                
                                           September 30, September 30, March 31,
                                                                                
ASSETS                                         2002          2003        2003   
                                                                                
Current assets:                                                                 
                                                                                
   Cash and cash equivalents                    �147,822      �193,406  �170,551
                                                                                
   Trade receivables:                                                           
                                                                                
      Notes                                        8,178         6,610     7,750
                                                                                
      Accounts                                   132,918       137,415   135,123
                                                                                
      Allowance for doubtful receivables         (3,300)       (2,682)   (2,850)
                                                                                
         Net trade receivables                   137,796       141,343   140,023
                                                                                
   Inventories                                    83,714        77,663    73,917
                                                                                
   Income taxes receivables                        1,889         2,667     2,765
                                                                                
   Prepaid expenses and other current             35,079        31,245    33,706
assets                                                                          
                                                                                
         Total current assets                    406,300       446,324   420,962
                                                                                
Investments (Note 2)                              14,737        16,791    18,722
                                                                                
Property, plant and equipment, at cost:                                         
                                                                                
   Land                                           23,611        20,622    21,284
                                                                                
   Buildings                                     180,385       175,950   178,959
                                                                                
   Machinery and equipment                       496,859       488,427   489,131
                                                                                
   Construction in progress                        8,989         7,629     9,362
                                                                                
                                                 709,844       692,628   698,736
                                                                                
   Less accumulated depreciation                 465,804       475,958   472,829
                                                                                
         Net property, plant and equipment       244,040       216,670   225,907
                                                                                
   Goodwill (Note 8)                              10,712        11,316    14,131
                                                                                
   Intangible assets (Note 8)                      6,796        15,977    16,418
                                                                                
   Deferred income taxes                          36,021        36,935    43,948
                                                                                
   Other assets (Note 5)                           9,068         6,702     7,249
                                                                                
                                                �727,674      �750,715  �747,337
                                                                                

See accompanying notes to consolidated financial statements.

                                                                  Yen (Millions)
                                                                                
                                                  September  September   March  
                                                     30,        30,       31,   
LIABILITIES AND STOCKHOLDERS' EQUITY                                            
                                                     2002       2003      2003  
                                                                                
Current liabilities:                                                            
                                                                                
   Short-term debt                                    �1,463     �1,338   �1,431
                                                                                
   Current installments of long-term debt                371        282      488
                                                                                
   Trade payables:                                                              
                                                                                
      Notes                                              663        617      824
                                                                                
      Accounts                                        55,233     59,837   56,136
                                                                                
   Accrued salaries and wages                         12,452     13,489   11,483
                                                                                
   Accrued expenses                                   20,579     24,277   28,088
                                                                                
   Income taxes payables                               2,484      2,163    1,057
                                                                                
   Other current liabilities                           6,438      7,833    5,507
                                                                                
         Total current liabilities                    99,683    109,836  105,014
                                                                                
Long-term debt, excluding current installments           255        165       94
                                                                                
Retirement and severance benefits                     58,318     75,811   84,971
                                                                                
Deferred income taxes                                    398         13       13
                                                                                
         Total liabilities                           158,654    185,825  190,092
                                                                                
Minority interests                                     4,425      3,228    3,360
                                                                                
Stockholders' equity:                                                           
                                                                                
   Common stock                                                                 
                                                                                
      Authorized 480,000,000 shares;                                            
                                                                                
         Issued 133,189,659 shares at September                                 
30, 2002 and 2003,                                                              
                                                                                
         and March 31, 2003                           32,641     32,641   32,641
                                                                                
   Additional paid-in capital                         63,051     63,051   63,051
                                                                                
   Legal reserve (Note 3)                             15,955     16,494   15,953
                                                                                
   Retained earnings (Note 3)                        521,859    541,295  525,919
                                                                                
   Accumulated other comprehensive income (loss)                                
(Note 4)                                            (64,100)   (85,204) (78,824)
                                                                                
   Treasury stock at cost;                                                      
                                                                                
                                                                                
      555,567 shares at September 30,                                           
2002,                                                                           
                                                                                
      814,102 shares at September 30, 2003                                      
and                                                                             
                                                                                
      564,475 shares at March 31, 2003               (4,811)    (6,615)  (4,855)
                                                                                
         Total stockholders' equity                  564,595    561,662  553,885
                                                                                
                                                    �727,674   �750,715 �747,337
                                                                                

Consolidated statements of income (Unaudited)

                                                                Yen (Millions)
                                                                              
                                         Six months     Six months     Year   
                                           ended          ended        ended  
                                                                              
                                       September 30,  September 30,  March 31,
                                                                              
                                            2002           2003        2003   
                                                                              
Net sales                                    �296,380       �316,279  �608,880
                                                                              
   Cost of sales                              223,738        227,919   459,616
                                                                              
      Gross profit                             72,642         88,360   149,264
                                                                              
Selling, general and administrative            62,623         64,340   127,184
expenses                                                                      
                                                                              
      Operating income                         10,019         24,020    22,080
                                                                              
Other income (deductions):                                                    
                                                                              
   Interest and dividend income                   708            655     1,379
                                                                              
   Patent infringement settlement                                             
income                                              -          2,012         -
                                                                              
   Equity income of affiliates                    204          1,372       361
                                                                              
   Interest expense                             (198)          (212)     (577)
                                                                              
   Loss on securities (net of gain)             (949)        (1,068)   (3,298)
                                                                              
   Foreign exchange gain (loss)               (1,699)        (2,037)   (1,482)
                                                                              
   Other - net                                  (449)            272     (382)
                                                                              
                                              (2,383)            994   (3,999)
                                                                              
      Income before income taxes                7,636         25,014    18,081
                                                                              
Income taxes:                                                                 
                                                                              
   Current                                        223          3,017       995
                                                                              
   Deferred                                     2,533          2,494     4,301
                                                                              
                                                2,756          5,511     5,296
                                                                              
      Income before minority interests          4,880         19,503    12,785
                                                                              
Minority interests                              (235)          (246)     (766)
                                                                              
      Net income                               �4,645        �19,257   �12,019
                                                                              

Amounts per share:

                                             Yen (except number of common shares
                                                                    outstanding)
                                                                                
Basic net income per share                      �34.98      �145.27       �90.56
                                                                                
Diluted net income per share                     34.98       145.27        90.56
                                                                                
Weighted average basic and diluted common                                       
shares                                                                          
                                                                                
   outstanding (in thousands)                  132,802      132,559      132,716
                                                                                
Cash dividends paid (Note 3)                    �20.00       �25.00       �45.00
                                                                                

See accompanying notes to consolidated financial statements.

Consolidated statements of stockholders' equity (Unaudited)

                                                                 Yen (Millions)
                                                                               
                                              Six months   Six months    Year  
                                                ended        ended      ended  
                                                                               
                                              September    September    March  
                                                 30,          30,        31,   
                                                                               
                                                 2002         2003       2003  
                                                                               
Common stock:                                                                  
                                                                               
   Balance at beginning of period                 �32,641      �32,641  �32,641
                                                                               
   Balance at end of period                        32,641       32,641   32,641
                                                                               
Additional paid-in capital:                                                    
                                                                               
   Balance at beginning of period                  63,051       63,051   63,051
                                                                               
   Balance at end of period                        63,051       63,051   63,051
                                                                               
Legal reserve (Note 3):                                                        
                                                                               
   Balance at beginning of period                  15,683       15,953   15,683
                                                                               
   Transferred from retained earnings                 272          541      270
                                                                               
   Balance at end of period                        15,955       16,494   15,953
                                                                               
Retained earnings (Note 3):                                                    
                                                                               
   Balance at beginning of period                 520,143      525,919  520,143
                                                                               
   Net income                                       4,645       19,257   12,019
                                                                               
   Cash dividends                                 (2,657)      (3,316)  (5,973)
                                                                               
   Losses on sales of treasury stock                    -         (24)        -
                                                                               
   Transferred to legal reserve                     (272)        (541)    (270)
                                                                               
   Balance at end of period                       521,859      541,295  525,919
                                                                               
Accumulated other comprehensive income                                         
(loss) (Note 4):                                                               
                                                                               
   Balance at beginning of period                (43,999)     (78,824) (43,999)
                                                                               
   Other comprehensive income (loss)                                           
for                                                                            
                                                                               
      the period, net of tax                     (20,101)      (6,380) (34,825)
                                                                               
   Balance at end of period                      (64,100)     (85,204) (78,824)
                                                                               
Treasury stock:                                                                
                                                                               
   Balance at beginning of period                 (3,592)      (4,855)  (3,592)
                                                                               
   Acquisition of treasury stock                  (1,219)      (1,854)  (1,263)
                                                                               
   Exercise of stock option                             -           94        -
                                                                               
   Balance at end of period                       (4,811)      (6,615)  (4,855)
                                                                               
Total stockholders' equity                       �564,595     �561,662 �553,885
                                                                               
Disclosure of comprehensive income (loss):                                     
                                                                               
   Net income for the period                       �4,645      �19,257  �12,019
                                                                               
   Other comprehensive income (loss) for the                                   
                                                                               
      period, net of tax (Note 4)                (20,101)      (6,380) (34,825)
                                                                               
   Total comprehensive income (loss) for the                                   
                                                                               
      period                                                           �(22,806
                                                �(15,456)      �12,877        )
                                                                               

See accompanying notes to consolidated financial statements.

Consolidated statements of cash flows (Unaudited)

                                                                 Yen (Millions)
                                                                               
                                              Six months  Six months     Year  
                                                ended     ended         ended  
                                                                               
                                              September    September    March  
                                                 30,          30,        31,   
                                                                               
                                                 2002         2003       2003  
                                                                               
Cash flows from operating activities:                                          
                                                                               
   Net income                                      �4,645      �19,257  �12,019
                                                                               
      Adjustments to reconcile net income to                                   
net cash provided                                                              
                                                                               
         by operating activities:                                              
                                                                               
     Depreciation and amortization                 28,503       23,642   57,789
                                                                               
      Loss on disposal of property and                                         
equipment                                           2,441        1,231    4,845
                                                                               
      Deferred income taxes                         2,533        2,494    4,301
                                                                               
      Loss on securities (net of gain)                949        1,068    3,298
                                                                               
      Changes in assets and liabilities:                                       
                                                                               
            Decrease (increase) in trade                                       
receivables                                           306      (6,860)  (2,256)
                                                                               
         Decrease (increase) in inventories         4,616      (6,323)   14,277
                                                                               
         Increase in prepaid expenses and                                      
other current assets                              (3,822)        (277)  (4,744)
                                                                               
         Increase in trade payables                 5,451        6,411    6,691
                                                                               
         Increase in accrued salaries and                                      
wages                                               1,697        2,006      236
                                                                               
         Decrease in accrued expenses            (14,257)      (2,358)  (6,207)
                                                                               
         Increase (decrease) in income taxes                                   
payables, net                                       5,865        2,072    2,265
                                                                               
         Increase in other current                                             
liabilities                                           644        2,667    1,725
                                                                               
         Increase in retirement and                                            
severance benefits                                  3,644        4,377    7,639
                                                                               
      Other - net                                     855        2,624    2,480
                                                                               
         Net cash provided by operating                                        
activities                                         44,070       52,031  104,358
                                                                               
Cash flows from investing activities:                                          
                                                                               
   Capital expenditures                          (14,472)     (20,826) (41,451)
                                                                               
   Proceeds from sales and maturities of               11        1,830    1,511
investments                                                                    
                                                                               
   Payment for purchase of investments               (30)         (96)  (7,306)
                                                                               
   Other - net                                      1,146          557      601
                                                                               
         Net cash used in investing                                            
activities                                       (13,345)     (18,535) (46,645)
                                                                               
Cash flows from financing activities:                                          
                                                                               
   Proceeds from long-term debt                        35           35      211
                                                                               
   Repayment of long-term debt                      (439)        (212)    (646)
                                                                               
   Increase (decrease) in short-term debt,           (60)         (15)    (254)
net                                                                            
                                                                               
   Sale (purchase) of treasury stock, net         (1,219)      (1,784)  (1,263)
                                                                               
   Dividends paid                                 (2,657)      (3,316)  (5,973)
                                                                               
         Net cash used in financing                                            
activities                                        (4,340)      (5,292)  (7,925)
                                                                               
   Effect of exchange rate changes on cash                                     
and cash                                                                       
                                                                               
      equivalents                                 (4,324)      (5,349)  (4,998)
                                                                               
   Net increase in cash and cash equivalents       22,061       22,855   44,790
                                                                               
   Cash and cash equivalents at beginning of      125,761      170,551  125,761
period                                                                         
                                                                               
   Cash and cash equivalents at end of           �147,822     �193,406 �170,551
period                                                                         
                                                                               

See accompanying notes to consolidated financial statements.


            Notes to Consolidated Financial Statements (Unaudited)             

1. Summary of Significant Accounting Policies

(a) Financial Statements

The accompanying consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States
of America. The consolidated financial statements include the accounts of TDK
and all its subsidiaries.

The segment information is presented in accordance with the accounting
principles generally accepted in Japan. The segment information required to be
disclosed in financial statements under accounting principles generally
accepted in the United States of America is not presented in the accompanying
consolidated financial statements.

In the opinion of management, all adjustments necessary for a fair presentation
have been included. The results of operations for interim periods are not
necessarily indicative of the operating results which may be expected for any
other interim period or for the year. For further information, refer to the
March 31, 2003 consolidated financial statements and notes thereto included in
TDK Corporation and Subsidiaries Annual Report 2003. Consolidated financial
statements ended March 31, 2003 are audited while consolidated financial
statements ended September 30, 2002 and 2003 are unaudited.

(b) Consolidation Policy

The consolidated financial statements include the accounts of TDK and its
subsidiaries. The investments in affiliates in which TDK's ownership is 20% to
50% and TDK exercises significant influence over their operating and financial
policies are accounted for by the equity method.

All significant intercompany accounts and transactions have been eliminated in
consolidation.

(c) Cash Equivalents

Cash equivalents include all highly liquid debt instruments purchased with an
original maturity of three months or less.

(d) Marketable Securities

TDK classifies its debt and equity securities into one of three categories:
trading, available-for-sale, or held-to-maturity. Trading securities are bought
and held principally for the purpose of selling them in the short term.
Held-to-maturity securities are those securities in which TDK has the ability
and intent to hold the security until maturity. All securities not included in
trading or held-to-maturity are classified as available-for-sale.

Trading and available-for-sale securities are recorded at fair value.
Held-to-maturity securities are recorded at amortized cost, adjusted for the
amortization or accretion of premiums or discounts. Unrealized holding gains
and losses on trading securities are included in earnings. Unrealized holding
gains and losses, net of the related tax effect, on available-for-sale
securities are excluded from earnings and are reported as a separate component
of accumulated other comprehensive income until realized.

(e) Inventories

Inventories are stated at the lower of cost or market. Cost is determined
principally by the average method.

(f) Depreciation

Depreciation of property, plant and equipment is principally computed by the
declining-balance method for assets located in Japan and of certain foreign
subsidiaries and by the straight-line method for assets of other foreign
subsidiaries based on the following estimated useful lives:

Buildings               3 to 60 years
                                     
Machinery and equipment 2 to 22 years
                                     

(g) Income Taxes

Income taxes are accounted for under the asset and liability method. Deferred
tax assets and liabilities are recognized for the estimated future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carryforwards.

Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

(h) Stock Option Plan

Statement of Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting
for Stock-Based Compensation" defines a fair value based method of accounting
for a stock option. SFAS 123 gives an entity a choice of recognizing related
compensation expense by adopting the fair value method or continuing to measure
compensation using the intrinsic value-based method prescribed under Accounting
Principles Board Opinion No. 25 ("APB 25"), "Accounting for Stock Issued to
Employees", the former standard. As such, stock-based compensation cost is
recognized by TDK only if the market price of the underlying common stock
exceeds the exercise price on the date of grant. TDK chose to use the
measurement prescribed by APB 25, and no compensation cost for the stock option
plan has been incurred in the 1st half of fiscal 2004, and fiscal 2003. The
following table illustrates the effect on net income and net income per share
if the fair-value-based method had been applied to all outstanding and unvested
awards with such costs recognized ratably over the vesting period of the
underlying instruments.

                                                         Yen (Millions)        
                                                                               
                                                  September  September   March 
                                                     30,        30,       31,  
                                                                               
                                                     2002       2003     2003  
                                                                               
Net income, as reported                               �4,645    �19,257 �12,019
                                                                               
Deduct total stock-based employee compensation                                 
expense determined                                                             
                                                                               
   under fair-value-based method for all awards,                               
net of tax                                              (91)      (129)   (241)
                                                                               
Pro forma net income                                   4,554     19,128  11,778
                                                                               
                                                               Yen            
                                                                              
Basic and diluted net income per share:                                       
                                                                              
   As reported                                       �34.98   �145.27   �90.56
                                                                              
   Pro forma                                          34.29    144.30    88.74
                                                                              

In December 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 148 ("SFAS 148"), "Accounting
for Stock-Based Compensation - Transition and Disclosure", which amends FASB
Statement No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation". SFAS
148 provides alternative methods of transition for a voluntary change to the
fair value based method of accounting for stock-based employee compensation. In
addition, SFAS 148 amends the disclosure requirements of SFAS 123 to require
more prominent and more frequent disclosures in financial statements about the
effects of stock-based compensation. The transition guidance and annual
disclosure provisions of SFAS 148 are effective for fiscal years ending after
December 15, 2002. The adoption of SFAS 148 had no effect on TDK's consolidated
financial position and results of operations.

(i) Advertising Costs

Advertising costs are expensed as incurred.

(j) Foreign Currency Translation

Foreign currency financial statements have been translated in accordance with
Statement of Financial Accounting Standards No. 52 ("SFAS 52"), "Foreign
Currency Translation". Under SFAS 52, the assets and liabilities of TDK's
subsidiaries located outside Japan are translated into Japanese yen at the
rates of exchange in effect at the balance sheet date. Revenue and expense
items are translated at the average exchange rates prevailing during the
period. Gains and losses resulting from foreign currency transactions are
included in other income (deductions), and those resulting from translation of
financial statements are generally excluded from the statements of income and
are accumulated in stockholders' equity as a component of accumulated other
comprehensive income (loss).

(k) Use of Estimates

Management of TDK has made a number of estimates and assumptions relating to
the reporting of assets, liabilities, revenues and expenses and the disclosure
of contingent assets and liabilities to prepare these financial statements in
conformity with accounting principles generally accepted in the United States
of America. Significant items subject to such estimates and assumptions include
the valuation of intangible assets, property, plant and equipment, trade
receivables, inventories, and deferred income tax assets, and assumptions
related to the estimation of actuarial determined employee benefit obligations.
Actual results could differ from those estimates.

(l) Accounting for the Impairment or Disposal of Long-Lived Assets

In August 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 144 ("SFAS 144"), "Accounting for the
Impairment or Disposal of Long-Lived Assets" which supersedes both Statement of
Financial Accounting Standards No. 121 ("SFAS 121"), "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of"
and the accounting and reporting provisions of APB Opinion No. 30 ("Opinion
30"), "Reporting the Results of Operations - Reporting the Effects of Disposal
of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and Transactions", for the disposal of a segment of a business
(as previously defined in that Opinion). SFAS 144 retains the fundamental
provisions in SFAS 121 for recognizing and measuring impairment losses on
long-lived assets held for use and long-lived assets to be disposed of by sale,
while also resolving significant implementation issues associated with SFAS
121. TDK adopted the provision of SFAS 144 on April 1, 2002.

TDK's long-lived assets and certain identifiable intangibles with finite useful
lives are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset to future net cash flows (undiscounted and without
interest charges) expected to be generated by the asset. If such assets are
considered to be impaired, the impairment to be recognized is measured by the
amount by which the carrying amount of the assets exceed the fair value of the
assets. Assets to be disposed of are reported at the lower of the carrying
amount or fair value less costs to sell.

(m) Goodwill and Other Intangible Assets

In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 141 ("SFAS 141"), "Business Combinations",
and Statement of Financial Accounting Standards No. 142 ("SFAS 142"), "Goodwill
and Other Intangible Assets". SFAS 141 requires the use of the purchase method
of accounting for business combinations. SFAS 141 also specifies the types of
acquired intangible assets that are required to be recognized and reported
separately from goodwill and those acquired intangible assets that are required
to be included in goodwill. Under SFAS 142 goodwill is no longer amortized, but
instead is tested for impairment at least annually. Intangible assets are
amortized over their respective estimated useful lives and reviewed for
impairment in accordance with Statement of Financial Accounting Standards No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets". Any
recognized intangible asset determined to have an indefinite useful life will
not be amortized, but instead is tested for impairment until its life is
determined to no longer be indefinite.

TDK conducts its annual impairment test at the end of each fiscal year.

(n) Derivative Financial Instruments

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133 ("SFAS 133"), "Accounting for Derivative
Instruments and Hedging Activities". In June 2000, the Financial Accounting
Standards Board also issued Statement of Financial Accounting Standards No. 138
("SFAS 138"), "Accounting for Certain Derivative Instruments and Certain
Hedging Activities, an amendment of FASB Statement No. 133". Both standards
establish accounting and reporting standards for derivative instruments and for
hedging activities, and require that an entity recognize all derivatives as
either assets or liabilities in the balance sheet and measure those instruments
at fair value. TDK has not elected to apply hedge accounting subsequent to the
adoption of SFAS 133 and 138, and changes in the fair value of derivatives are
recognized in earnings in the period of the changes.

(o) Net Income per Share

Basic net income per share has been computed by dividing net income available
to common stockholders by the weighted-average number of common shares
outstanding during each year. Diluted net income per share reflects the
potential dilution that could occur if securities or other contracts to issue
common stock were exercised or converted into common stock or resulted in the
issuance of common stock that then shared in the income of TDK. Stock options
were not included in the calculation of diluted earnings per share as their
effect would be antidilutive for the six months ended September 30, 2002 and
for the year ended March 31, 2003.

(p) Revenue Recognition

TDK recognizes revenue when (i) persuasive evidence of an arrangement exists
which is generally in the form of a purchase order or a signed contract; (ii)
delivery has occurred and title and risk of loss have transferred; (iii) the
sales price is fixed and determinable, and (iv) collectibility is probable.

(q) Accounting for Consideration Given by a Vendor to a Customer (Including a
Reseller of the Vendor's Products)

In May 2000, the Emerging Issues Task Force reached a final consensus on Issue
00-14 ("EITF 00-14"), "Accounting for Certain Sales Incentives". EITF 00-14
addresses accounting and reporting standards for sales incentives such as
coupons or rebates that are provided by vendors or manufacturers and are
exercisable by customers at the point of sale.

In January 2001, the Emerging Issues Task Force also reached a final consensus
on a portion of Issue 00-22 ("EITF 00-22"), "Accounting for "Points" and
Certain Other Time-Based or Volume-Based Sales Incentive Offers, and Offers for
Free Products or Services to Be Delivered in the Future". EITF 00-22 addresses
accounting and reporting standards for sales incentives such as royalty
programs or rebates that are offered to customers by vendors only if the
customer completes a specified cumulative level of revenue transactions with
the vendor or remains a customer of the vendor for a specified time period.

In April 2001, the Emerging Issues Task Force also reached a final consensus on
a portion of Issue 00-25 ("EITF 00-25"), "Vendor Income Statement
Characterization of Consideration to a Purchaser of the Vendor's Products or
Services". EITF 00-25 addresses the income statement characterization of
consideration, other than that directly addressed in EITF 00-14, from a vendor
(typically a manufacturer or distributor) to a customer (typically a retailer
or wholesaler) in connection with the sale to the customer of the vendor's
products or promotion of sales of the vendor's products by the customer. EITF
00-14 and EITF 00-25 were subsequently codified in and superseded by Issue 01-9
("EITF 01-9"), "Accounting for Consideration Given by a Vendor to a Customer
(Including a Reseller of the Vendor's Products)" on which the Emerging Issues
Task Force reached a final consensus. TDK adopted EITF 01-9 on April 1, 2002.

(r) Accounting for Asset Retirement Obligations

In June 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 143 ("SFAS 143"), "Accounting for Asset
Retirement Obligations", which addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and
associated asset retirement costs. SFAS 143 applies to legal obligations
associated with the retirement of long-lived assets that result from the
acquisition, construction, development and (or) the normal operation of a
long-lived asset, except for certain obligations of lessees. SFAS 143 requires
that the fair value of a liability for an asset retirement obligation be
recognized in the period in which it is incurred if a reasonable estimate of
fair value can be made. The associated asset retirement costs are capitalized
as part of the carrying amount of the long-lived asset and subsequently
allocated to expense over the asset's useful life. TDK adopted the provisions
of SFAS 143 on April 1, 2003. The adoption of SFAS 143 did not have a material
effect on TDK's consolidated financial positions and results of operations.

(s) Accounting for Costs Associated with Exit or Disposal Activities

In June 2002, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 146 ("SFAS 146"), "Accounting for Costs
Associated with Exit or Disposal Activities". SFAS 146 addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies Emerging Issues Task Force Issue 94-3, "Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring)". The provisions of SFAS
146 are effective for exit or disposal activities that are initiated after
December 31, 2002. The adoption of SFAS 146 did not have a material effect on
TDK's consolidated financial positions and results of operations.

(t) Guarantor's Accounting and Disclosure Requirements for Guarantees

In November 2002, the Financial Accounting Standards Board issued FASB
Interpretation No. 45 ("FIN 45"), "Guarantor's Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of
Others". FIN 45 requires that a liability be recorded in the guarantor's
balance sheet upon issuance of a guarantee. In addition, FIN 45 requires
disclosures about the guarantees that an entity has issued. TDK adopted the
recognition provisions of FIN 45 prospectively to guarantees issued after
December 31, 2002. The disclosure provisions of FIN 45 are effective for
consolidated financial statements as of March 31, 2003. The adoption of FIN 45
did not have a material effect on TDK's consolidated financial positions and
results of operations.

(u) Accounting for Revenue Arrangements with Multiple Deliverables

In November 2002, the Emerging Issues Task Force reached a consensus on Issue
00-21 ("EITF 00-21"), "Accounting for Revenue Arrangements with Multiple
Deliverables". EITF 00-21 provides guidance on when and how to account for
arrangements that involve the delivery or performance of multiple products,
services and/or rights to use assets. TDK adopted EITF 00-21 on July 1, 2003.
The adoption of EITF 00-21 did not have a material effect on TDK's consolidated
financial position and results of operations.

(v) Consolidation of Variable Interest Entities

In January 2003, the Financial Accounting Standards Board issued FASB
Interpretation No. 46 ("FIN 46"), "Consolidation of Variable Interest Entities,
an interpretation of ARB No. 51". FIN 46 addresses consolidation by a primary
beneficiary of a variable interest entity ("VIE"). FIN 46 applies immediately
to all new VIEs created or acquired after January 31, 2003, TDK has not entered
into any new arrangements with VIEs after January 31, 2003. For VIEs created or
acquired before February 1, 2003, the provisions of FIN 46 must be adopted by
December 31, 2003. The effect on TDK's consolidated financial statements of
adopting the provisions of FIN 46 has not been determined.

(w) New Accounting Standard Not Yet Adopted

In January 2003, the Emerging Issues Task Force reached a final consensus on
Issue 03-2 ("EITF 03-2"), "Accounting for the Transfer to the Japanese
Government of the Substitutional Portion of Employee Pension Fund Liabilities".
EITF 03-2 addresses accounting for a transfer to the Japanese government of a
substitutional portion of an Employees' Pension Fund ("EPF") plan, which is a
defined benefit pension plan established under the Welfare Pension Insurance
Law. EITF 03-2 requires employers to account for the separation process of the
substitutional portion from the entire EPF plan (which includes a corporation
portion) upon completion of the transfer to the government of the
substitutional portion of the benefit obligation and related plan assets. The
separation process is considered the culmination of a series of steps in a
single settlement transaction. Under this approach, the difference between the
fair value of the obligation and the assets required to be transferred to the
government should be accounted for and separately disclosed as a subsidy. On
September 25, 2003, TDK was approved by the Minister of Health, Labour and
Welfare for an exemption from the obligation to pay benefits for future
employee service related to the substitutional portion of an EPF plan.

2. Investments

Investments include available-for-sale securities. Information with respect to
such securities at September 30, 2002 and 2003, and at March 31, 2003, are as
follows:

September 30, 2002

                      Cost    Gross      Gross    Fair Value
                                                            
                            Unrealized Unrealized           
                                                            
                             Holding    Holding             
Yen (Millions):                                             
                              Gains      Losses             
                                                            
Investments:                                                
                                                            
   Equity securities �5,766        150      2,622      3,294
                                                            
   Debt securities    3,287         12          -      3,299
                                                            
                     �9,053        162      2,622      6,593
                                                            

September 30, 2003

                              Gross      Gross    Fair Value
                      Cost                                  
                            Unrealized Unrealized           
                                                            
                             Holding    Holding             
                                                            
Yen (Millions):               Gains      Losses             
                                                            
Investments:                                                
                                                            
   Equity securities �1,262        180         13      1,429
                                                            
   Debt securities    1,099          -          2      1,097
                                                            
                     �2,361        180         15      2,526
                                                            

March 31, 2003

                              Gross      Gross    Fair Value
                      Cost                                  
                            Unrealized Unrealized           
                                                            
                             Holding    Holding             
Yen (Millions):                                             
                              Gains      Losses             
                                                            
Investments:                                                
                                                            
   Equity securities �3,384        193         11      3,566
                                                            
   Debt securities    2,495          3          -      2,498
                                                            
                     �5,879        196         11      6,064
                                                            

3. Legal Reserve and Dividends

Cash dividends and appropriations to the legal reserve charged to retained
earnings during the periods represent dividends paid out during the periods and
related appropriations to the legal reserve. The accompanying consolidated
financial statements do not include any provision for the dividend proposed by
the Board of Directors of �25 per share aggregating �3,309 million in respect
of the six months ended September 30, 2003, or for the related appropriation to
the legal reserve.

Cash dividends per common share are computed based on dividends paid for each
period presented.

4. Other Comprehensive Income (Loss)

Change in accumulated other comprehensive income (loss) for the six months
ended September 30, 2002 and 2003, and the year ended March 31, 2003, are as
follows:

                                                                 Yen (Millions)
                                                                               
                                            September 30,   September   March  
                                                               30,       31,   
                                                                               
                                                 2002         2003       2003  
                                                                               
Foreign currency translation adjustments:                                      
                                                                               
   Balance at beginning of period                 �(7,773)   �(26,520) �(7,773)
                                                                               
   Adjustments for period                         (15,542)    (14,709) (18,747)
                                                                               
   Balance at end of period                       (23,315)    (41,229) (26,520)
                                                                               
Net unrealized gains (losses) on                                               
securities:                                                                    
                                                                               
   Balance at beginning of period                      379         110      379
                                                                               
   Adjustments for period                          (1,959)          33    (269)
                                                                               
   Balance at end of period                        (1,580)         143      110
                                                                               
Minimum pension liability adjustments:                                         
                                                                               
   Balance at beginning of period                 (36,605)    (52,414) (36,605)
                                                                               
   Adjustments for period                          (2,600)       8,296 (15,809)
                                                                               
   Balance at end of period                       (39,205)    (44,118) (52,414)
                                                                               
Total accumulated other comprehensive                                          
income (loss):                                                                 
                                                                               
   Balance at beginning of period                 (43,999)    (78,824) (43,999)
                                                                               
   Adjustments for period                         (20,101)     (6,380) (34,825)
                                                                               
   Balance at end of period                                                   �
                                                 �(64,100)   �(85,204) (78,824)
                                                                               

5. Leases

TDK and its subsidiaries occupy offices and other facilities under various
cancellable lease agreements expiring in fiscal 2004 through 2006. Lease
deposits made under such agreements, aggregating �1,856 million and �1,773
million at September 30, 2002 and 2003, respectively, and �1,838 million at
March 31, 2003, are included in other assets on the accompanying consolidated
balance sheets.

The following is a schedule of future minimum rental payments required under
operating leases that have initial or remaining noncancellable lease terms in
excess of one year as of September 30, 2002 and 2003, and March 31, 2003:

                                   Yen (Millions)
                                                 
            September 30, September 30, March 31,
                                                 
                2002          2003        2003   
                                                 
Less 1 year        �4,402        �3,976    �4,245
                                                 
Over 1 year         8,697         8,331     8,863
                                                 
   Total          �13,099       �12,307   �13,108
                                                 

6. Contingent Liabilities

Contingent liabilities for guarantees of loans of TDK's employees and
affiliates at September 30, 2002 and 2003, and March 31, 2003, are as follows:

                                                                                  Yen (Millions)
                                                                                                
                                                                       September September March
                                                                          30,       30,     31, 
                                                                                                
                                                                         2002      2003    2003 
                                                                                                
Contingent liabilities for guarantees of loans of TDK's employees                               
                                                                                               �
   and affiliates                                                         �7,485    �6,926 7,247
                                                                                                

Several claims and legal actions against TDK and certain subsidiaries are
pending. Provision has been made for the estimated liabilities for certain
items. In the opinion of management, based upon discussion with counsel, any
additional liability will not materially affect the consolidated financial
position and results of operations of TDK.

7. Risk Management Activities and Derivative Financial Instruments

TDK and its subsidiaries operate internationally which exposes them to the risk
of changes in foreign exchange rates and interest rates, and therefore utilize
derivative financial instruments to reduce these risks. TDK and its
subsidiaries do not hold or issue financial instruments for trading purposes.
TDK is exposed to credit related losses in the event of nonperformance by the
counterparties to those financial instruments, but does not expect any
counterparties to fail to meet their obligations given their high credit
ratings.

TDK and one of its subsidiaries have currency swaps with certain financial
institutions to limit their exposure to fluctuations in foreign exchange rates
involved mainly in loans made by TDK to its subsidiaries. Gains or losses on
currency swaps are included in interest expense, other income or other
deductions in the consolidated statements of income. The swap contracts are
measured at fair value and are included in prepaid expenses and other current
assets or other current liabilities, as the case may be, in the consolidated
balance sheets.

Forward exchange contracts have been entered into to hedge adverse effects of
foreign currency exchange rate fluctuations mainly on
foreign-currency-denominated trade receivables and foreign-currency-denominated
forecasted transactions.

TDK and certain subsidiaries had forward exchange contracts to sell and buy
foreign currencies at September 30, 2002 and 2003, and at March 31, 2003.

The contract amounts, carrying amounts and estimated fair values of TDK's
financial instruments at September 30, 2002 and 2003, and at March 31, 2003,
are summarized as follows:

                                                                Yen (Millions)
                                                                              
                September 30, 2002                 Contract Carrying Estimated
                                                                              
                                                    amount   amount    fair   
                                                                       value  
                                                                              
Forward foreign exchange contracts                  �17,549    �(84)     �(84)
                                                                              
Currency swap agreements for loans to its                                     
subsidiaries                                         13,613     (48)      (48)
                                                                              
                                                                 Yen (Millions)
                                                                               
                                                    Contract Carrying Estimated
                                                                               
September 30, 2003                                   amount   amount    fair   
                                                                        value  
                                                                               
Forward foreign exchange contracts                    �3,124    �(21)     �(21)
                                                                               
Currency swap agreements for loans to its                                      
subsidiaries                                          10,418      (9)       (9)
                                                                               
                                                                 Yen (Millions)
                                                                               
                  March 31, 2003                    Contract Carrying Estimated
                                                                               
                                                     amount   amount    fair   
                                                                        value  
                                                                               
Forward foreign exchange contracts                   �19,016      �39       �39
                                                                               
Currency swap agreements for loans to its                                      
subsidiaries                                          13,794    (287)     (287)
                                                                               

Limitations

Fair value estimates are made at a specific point in time, based on relevant
market information and information about the financial instrument. These
estimates are subjective in nature and involve uncertainties and matters of
significant judgment and therefore cannot be determined with precision. Changes
in assumptions could significantly affect the estimates.

8. Goodwill and Other Intangible Assets

TDK adopted Statement of Financial Accounting Standards No. 142 ("SFAS 142"),
"Goodwill and Other Intangible Assets", effective April 1, 2001. Under SFAS
142, goodwill is no longer amortized but is reviewed for impairment annually,
or more frequently if certain indicators arise. In addition, the statement
requires reassessment of the useful lives of previously recognized intangible
assets. With the adoption of SFAS 142, TDK ceased amortization of goodwill as
of April 1, 2001. As of March 31, 2003, TDK completed a goodwill impairment
test. No impairment was indicated at that time.

The components of acquired intangible assets excluding goodwill at September
30, 2002, September 30, 2003 and March 31, 2003, are as follows:

                                                                Yen (Millions)
                                                                              
              September 30, 2002    September 30, 2003   March 31, 2003       
                                                                              
              Gross   Accumulated   Gross   Accumulated   Gross   Accumulated 
                                                                              
             Carrying Amortization Carrying Amortization Carrying Amortization
                                                                              
              Amount                Amount                Amount              
                                                                              
Amortized                                                                     
intangible                                                                    
assets:                                                                       
                                                                              
   Patent    �1,368            868  �10,628        1,038  �11,213        1,122
                                                                              
   Software     6,535        2,892    7,373        4,159    6,985        3,471
                                                                              
   Other        1,958          254    2,849          694    2,235          692
                                                                              
       Total    9,861        4,014   20,850        5,891   20,433        5,285
                                                                              
Unamortized      �949                �1,018                �1,270             
intangible                                                                    
assets                                                                        
                                                                              

The patent addition principally represents an acquisition to accelerate the
TDK's position at the leading edge of refining materials and process
technologies in electronics materials and components.

Aggregate amortization expense for the six months ended September 30, 2002 and
2003 are �738 million and �1,300 million, respectively and for the year ended
March 31, 2003 is �1,762 million. Estimated amortization expense for the next
five years is: �1,208 million in the 2nd half of 2004, �2,149 million in 2005,
�1,941 million in 2006, �1,549 million in 2007, and �1,240 million in 2008.

The changes in the carrying amount of goodwill by segment for the six months
ended September 30, 2002 and 2003, and the year ended March 31, 2003 are as
follows:

                                                                Yen (Millions)
                                                                              
                                       Electronic    Recording media   Total  
                                                                              
                                     materials and     and systems            
                                                                              
                                       components                             
                                                                              
Balance as of March 31, 2002                �11,003              �497  �11,500
                                                                              
Translation adjustment                        (788)                 -    (788)
                                                                              
Balance as of September 30, 2002            �10,215              �497  �10,712
                                                                              
                                                                Yen (Millions)
                                                                              
                                       Electronic    Recording media   Total  
                                                                              
                                     materials and     and systems            
                                                                              
                                       components                             
                                                                              
Balance as of March 31, 2003                �13,634              �497  �14,131
                                                                              
Transfer to other accounts                  (1,902)                 -  (1,902)
                                                                              
Translation adjustment                        (913)                 -    (913)
                                                                              
Balance as of September 30, 2003            �10,819              �497  �11,316
                                                                              
                                                                Yen (Millions)
                                                                              
                                     Electronic                               
                                                                              
                                   materials and    Recording media           
                                                                              
                                     components       and systems      Total  
                                                                              
Balance as of March 31, 2002               �11,003               �497  �11,500
                                                                              
Goodwill acquired during year                3,553                  -    3,553
                                                                              
Translation adjustment                       (922)                  -    (922)
                                                                              
Balance as of March 31, 2003               �13,634               �497  �14,131
                                                                              

9. Supplementary Information

                                                                Yen (Millions)
                                                                              
                                      Six months      Six months    Year ended
                                         ended           ended                
                                                                    March 31, 
                                     September 30,   September 30,            
                                                                       2003   
                                         2002            2003                 
                                                                              
(a) Statement of Income                                                       
                                                                              
   Research and development                 �15,649         �17,179    �31,862
                                                                              
   Rent                                       4,830           4,579      9,410
                                                                              
   Maintenance and repairs                    5,514           5,674     11,534
                                                                              
  Advertising costs                           2,684           2,786      5,546
                                                                              
(b) Statement of Cash Flows                                                   
                                                                              
   Cash paid during the periods                                               
for:                                                                          
                                                                              
      Interest                                 �193            �196       �646
                                                                              
     Income taxes                          �(6,239)          �1,822   �(1,270)
                                                                              

Noncash activities

There were no material noncash investing and financing activities during the
periods presented.

10. Segment Information

(a) Industry segment information

Six months ended September 30, 2002

                                                                Yen (Millions)
                                                                              
                         Electronic  Recording Sub total Eliminations  Total  
                                                                              
                         materials &  media &                and              
                                                                              
                         components   systems             corporate           
                                                                              
Net sales                                                                     
                                                                              
   Unaffiliated             �234,272   �62,108  �296,380            - �296,380
customers                                                                     
                                                                              
   Intersegment                    -         -         -            -        -
                                                                              
      Total                  234,272    62,108   296,380            -  296,380
                                                                              
Operating expenses           223,557    62,804   286,361            -  286,361
                                                                              
Operating income (loss)      �10,715    �(696)   �10,019            -  �10,019
                                                                              

Six months ended September 30, 2003

                                                                 Yen (Millions)
                                                                               
                          Electronic  Recording Sub total Eliminations  Total  
                                                                               
                          materials &  media &                and              
                                                                               
                          components   systems             corporate           
                                                                               
Net sales                                                                      
                                                                               
   Unaffiliated customers    �254,352   �61,927  �316,279            - �316,279
                                                                               
   Intersegment                     -         -         -            -        -
                                                                               
      Total                   254,352    61,927   316,279            -  316,279
                                                                               
Operating expenses            228,520    63,739   292,259            -  292,259
                                                                               
Operating income (loss)       �25,832  �(1,812)   �24,020            -  �24,020
                                                                               

Year ended March 31, 2003

                                                                Yen (Millions)
                                                                              
                         Electronic  Recording           Eliminations         
                                                                              
                         materials &  media &  Sub total     and       Total  
                                                                              
                         components   systems             corporate           
                                                                              
Net sales                                                                     
                                                                              
   Unaffiliated             �472,529  �136,351  �608,880            - �608,880
customers                                                                     
                                                                              
   Intersegment                    -         -         -            -        -
                                                                              
      Total                  472,529   136,351   608,880            -  608,880
                                                                              
Operating expenses           451,993   134,807   586,800            -  586,800
                                                                              
Operating income             �20,536    �1,544   �22,080            -  �22,080
                                                                              
(Notes) 1. Segment classification                                             
                                                                              
               Segments are classified by the similarity of the products, the 
           product's character, the                                           
                                                                              
               manufacturing method and the selling market.                   
                                                                              
        2. Principal products in each segment                                 
                                                                              
           Electronic materials & components:                                 
                                                                              
               Ferrite cores, Ceramic capacitors, High-frequency components,  
           Inductors, GMR heads and                                           
                                                                              
               Semiconductors                                                 
                                                                              
           Recording media & systems:                                         
                                                                              
               Audio tapes, Video tapes, CD-Rs, MDs, DVDs and PC softwares    
                                                                              

(b) Geographic segment information

Six months ended September 30, 2002

                                                                          Yen (Millions)
                                                                                        
                           Japan   Americas Europe   Asia     Sub   Eliminations  Total 
                                                      and    total                      
                                                                        and             
                                                    others                              
                                                                     corporate          
                                                                                        
Net sales                                                                               
                                                                                        
  Unaffiliated customers  �90,338   �43,019 �33,507       �       �            -       �
                                                    129,516 296,380              296,380
                                                                                        
   Intersegment             83,557    7,919     655  19,471 111,602    (111,602)       -
                                                                                        
      Total                173,895   50,938  34,162 148,987 407,982    (111,602) 296,380
                                                                                        
Operating expenses         171,231   51,247  36,457 139,117 398,052    (111,691) 286,361
                                                                                        
Operating income (loss)     �2,664   �(309)       �  �9,870  �9,930          �89 �10,019
                                            (2,295)                                     
                                                                                        

Six months ended September 30, 2003

                                                                       Yen (Millions)
                                                                                     
                          Japan  Americas Europe  Asia     Sub   Eliminations  Total 
                                                   and    total                      
                                                                     and             
                                                 others                              
                                                                  corporate          
                                                                                     
Net sales                                                                            
                                                                                     
   Unaffiliated          �77,524  �36,128      �       �       �            -       �
customers                                 36,268 166,359 316,279              316,279
                                                                                     
   Intersegment           81,192   13,585    300  19,332 114,409    (114,409)       -
                                                                                     
      Total              158,716   49,713 36,568 185,691 430,688    (114,409) 316,279
                                                                                     
Operating expenses       155,208   50,318 36,627 164,131 406,284    (114,025) 292,259
                                                                                     
Operating income (loss)   �3,508   �(605)  �(59) �21,560 �24,404       �(384) �24,020
                                                                                     

Year ended March 31, 2003

                                                                              
                                                                              
                                                                Yen (Millions)
                                                                              
                 Japan  Americas Europe   Asia     Sub    Eliminations  Total 
                                           and    total                       
                                                              and             
                                         others                               
                                                           corporate          
                                                                              
Net sales                                                                     
   Unaffiliated       �  �83,039 �77,191       � �608,880            -       �
customers       172,818                  275,832                       608,880
                                                                              
   Intersegment 162,064   18,745   1,271  39,086  221,166    (221,166)       -
                                                                              
      Total     334,882  101,784  78,462 314,918  830,046    (221,166) 608,880
                                                                              
Operating       329,689  102,866  82,009 294,278  808,842    (222,042) 586,800
expenses                                                                      
                                                                              
Operating        �5,193 �(1,082)       � �20,640        �         �876 �22,080
income (loss)                    (3,547)         (21,204)                     
                                                                              
(Notes) 1. Geographic segments are based on the location of the seller. 
                                                                        
        2. Principal nations in each geographic segment excluding Japan:
                                                                        
               Americas: United States of America                       
                                                                        
               Europe: Luxembourg, Germany                              
                                                                        
               Asia and others: Hong Kong, Taiwan and Singapore         
                                                                        

(c) Overseas sales

Six months ended September 30, 2002

                                                                 Yen (Millions)
                                                                               
                                          Americas Europe   Asia and     Total 
                                                             others            
                                                                               
Sales by region                            �56,294      �      �121,429       �
                                                   34,368               212,091
                                                                               
Net sales                                                               296,380
                                                                               
Ratio of overseas sales to net sales (%)      19.0   11.6          41.0    71.6
                                                                               

Six months ended September 30, 2003

                                                                Yen (Millions)
                                                                              
                                          Americas Europe   Asia and    Total 
                                                             others           
                                                                              
Sales by region                            �43,328      �     �154,428       �
                                                   36,987              234,743
                                                                              
Net sales                                                              316,279
                                                                              
Ratio of overseas sales to net sales (%)      13.7   11.7         48.8    74.2
                                                                              

Year ended March 31, 2003

                                                                Yen (Millions)
                                                                              
                                          Americas Europe   Asia and    Total 
                                                             others           
                                                                              
Sales by region                           �106,060      �     �258,577       �
                                                   78,740              443,377
                                                                              
Net sales                                                              608,880
                                                                              
Ratio of overseas sales to net sales (%)      17.4   12.9         42.5    72.8
                                                                              
(Notes) 1. Overseas sales are classified by the geographic areas of the buyer. 
                                                                               
        2. Principal nations in each region excluding Japan:                   
                                                                               
               Americas: United States of America                              
                                                                               
               Europe: Germany, United Kingdom and Italy                       
                                                                               
              Asia and others: Singapore, Hong Kong and Malaysia               
        3. Overseas sales are net sales of TDK and its consolidated            
           subsidiaries in the countries and regions other than Japan.         
                                                                               



END