February 13, 215 Corrections of Results for the Six Months Ended September 214 [IFRS] and Results for the Nine Months Ended December 214 [IFRS] announced today the corrections of its presentation material titled Results for the Six Months Ended September 214 [IFRS] originally announced on November 7, 214, and Results for the Nine Months Ended December 214 [IFRS] originally announced on February 4, 215. 1. Corrected items a) Results for the Six Months Ended September 214 [IFRS] - Cash Flows (page 4) b) Results for the Nine Months Ended December 214 [IFRS] - Cash Flows (page 5) - Equity and Interest-Bearing Liabilities (page 7) 2. Corrected items are shown underlined in the presentation materials as per attached.
a) Results for the Six Months Ended September 214 [IFRS] - Cash Flows (page 4) (Before correction) (After correction)
b) Results for the Nine Months Ended December 214 [IFRS] - Cash Flows (page 5) (Before correction) (After correction)
- Equity and Interest-Bearing Liabilities (page 7) (Before correction) (After correction)
November 7, 214 Results for the Six Months Ended September 214 [IFRS] November 7, 214
November 7, 214 (Forward-Looking Statements) This release contains forward-looking statements about s future plans, strategies, beliefs and performance that are not historical facts. Such statements are based on the company s assumptions and beliefs in light of competitive, financial and economic data currently available and are subject to a number of risks, uncertainties and assumptions that, without limitation, relate to world economic conditions, exchange rates and commodity prices. Accordingly, wishes to caution readers that actual results may differ materially from those projected in this release and that bears no responsibility for any negative impact caused by the use of this release. (Notes Regarding this Presentation Material) Consolidated net income in this presentation shows the amount of net income attributable to owners of the Parent, excluding noncontrolling interests. Equity shows the amount of equity attributable to owners of the Parent, excluding noncontrolling interests. 1
November 7, 214 Consolidated Operating Results for the Six Months Ended September 214 Six months ended September 213 Six months ended September 214 Increase or decrease Forecasts for year ending March 215 (as of May 8) Achievement rate Consolidated net income 221.9 billion yen 255.1 billion yen +33.2 billion yen (+15 %) 4. billion yen 64 % Dividend per share 3 yen 4 yen (including 6 th commemorative dividend of 1 yen) +1 yen 7 yen (including 6 th commemorative dividend of 1 yen) - Consolidated Operating Results Highlights for the Six Months Ended September 214 Consolidated net income increased 33.2 billion yen year over year. The resource field saw increases in LNG and copper-related dividends. The non-resource field benefited from higher earnings in Industrial Finance, Logistics & Development and Living Essentials. The achievement rate against the full-year consolidated net income forecast was 64%. The consolidated net income forecast will be maintained at 4 billion yen as most resource-related dividends have already been recorded and commodity prices are sluggish. Year-over-year change Resource Non-resource 221.9 88.6 (41%) 118.1 (47%) 125. +1.3 135.3 (59%) (53%) 8.3-6.6 1.7 Six months ended September 213 +33.2 +29.5 255.1 Six months ended September 214 361.4 Full-year forecast Year ended March 214 results 4. 255.1 Achievement rate 64% Forecast for the year ending March 215 2
November 7, 214 Segment Net Income by Resource and Non-resource Field [Resource] +29.5 88.6 (41%) 118.1 (47%) Energy Business (37% increase year-over-year) Increase in dividend income from resource-related business investees. 8.8 +29.7 11.5 Metals Resource (3% decrease year-over-year) Lower sales prices in the Australian coal business. -.2 7.8 7.6 Six months 213 年度 ended September 第 2 四半期 ( 累計 213) [Non-resource] 11.1 7.5 +3.6 12.8 +14.5 27.3 58.3-14. 44.3 16.1-1.8 14.3 24.7 +9.1 33.8 5.6-1.1 4.5 213 年度 Six months ended September 第 2 四半期 ( 213 累計 ) +1.3 Six months 214 年度 ended 第 September 2 四半期 ( 累計 214 ) 214 年度 Six months ended September 第 2 四半期 ( 214 累計 ) 125. (59%) 135.3 (53%) *Earnings related to steel products operations in Metals are counted in Non-resource fields. Global Environmental & Infrastructure Business (48% increase year-over-year) Increased earnings from the undersea electricity transmission and North American power generation businesses. Industrial Finance, Logistics & Development (113% increase yearover-year) Increased earnings in the fund investment business and the sale of real estate held for sale. Machinery (24% decrease year-over-year) Lower sales in Asian automobile operations and the absence of a one-off gain associated with the valuation of assets recorded in the previous period. Chemicals (11% decrease year-over-year) Lower earnings on transactions at a petrochemical business-related company. Living Essentials (37% increase year-over-year) Higher sales prices in the livestock business. Metals Non-resource (2% decrease year-over-year) Decline in earnings on transactions in the steel products business. 3
November 7, 214 Cash Flows 営業キャッシュ フロー Operating Cash Flows 投資キャッシュ フロー Investing Cash Flows フリーキャッシュ フロー Free Cash Flows 453.3 381.6 269.3 Cash flows for the six months ended September 214-337.7 81.1-3.5 163.8-15.5 Operating Cash Flows (269.3 billion yen) Operating cash flows provided net cash mainly due to cash flows from operating transactions and dividend income. Investing Cash Flows (-15.5 billion yen) Investing activities used net cash mainly for investments in the Australian coal business and energy resource businesses, despite cash provided by the sale of aircrafts and the collection of loans receivable. -791. Year ended Mar. 213 Year ended Mar. 214 Six months ended Sept. 214 4
November 7, 214 New Investments and Portfolio Reshaping Year ended Mar. 214 Cumulative total June 214 Year ending Mar. 215 September 214 Six months ended Main investment and divestment areas in the six months ended September 214 Resource 33. 8. 4. 12. Australian coal business Shale gas and LNG businesses New investment Non-resource 47. 1. 11. 21. Fund and real estate investment Shipping business Total 8. 18. 15. 33. Asset sales* 51. 7. 11. 18. Aircraft leasing business Shipping business Fund investment Portfolio reshaping Depreciation 17. 5. 4. 9. Total 68. 12. 15. 27. Net investment 12. 6. 6. * Profit and loss on sales is not included in the amount of Asset sales. 5
November 7, 214 Equity and Interest-Bearing Liabilities Interest-bearing liabilities (net) Total equity Debt-to-equity ratio (net) 4,42.1 4,517.1 4,61.1 5,67.7 4,638.3 5,289.8 2. Main Reasons for Change in Equity (+222.1 billion yen compared to March 31, 214) 3,71.8 3,773.5 Net income +255.1 billion yen Other investments designated as FVTOCI +72.7 billion yen 1. 1..9.9 Exchange differences on translating foreign operations, etc. +16.7 billion yen 1. Purchase and cancellation of treasury stock -59.8 billion yen Payment of dividends -62.6 billion yen Mar. 31, 212 Mar. 31, 213 Mar. 31, 214 Sep. 3, 214. 6
November 7, 214 (Reference) Market Conditions [Foreign Exchange, Interest Rate and Commodity Prices Sensitivities ] Six months ended Sept. 214 (a) Forecasts for year ending March 215 (as of May 8) (b) Increase or decrease (a)- (b) Consolidated Net Income Sensitivities Foreign Exchange (yen/us$) 13. 1 3. Depreciation (appreciation) of 1 yen per US$1 has a 2.5 billion yen positive (negative) impact on a full-year basis. Yen Interest (%) TIBOR US$ Interest (%) LIBOR Crude Oil Prices (US$/BBL) (Dubai) Copper (US$/MT).21.25 -.4.23.4 -.17 13.8 1 3.8 6,89 7,496-66 [ /lb ] [ 313 ] [ 34 ] [ -27 ] The effect of rising interest rates is mostly offset by an increase in operating and investments profits. However, a rapid rise in interest rates can cause a temporary effect. A US$1 rise (decline) per barrel increases (decreases) full-year earnings by 1. billion yen. Besides crude oil price fluctuations, other variables such as the different fiscal years of consolidated companies, the timing of the reflection of the crude oil price in sales prices, the dividend policy and sales volume affect crude oil-related earnings as well. Therefore, the impact on earnings cannot be determined by the crude oil price alone. A US$1 rise (decline) per MT increases (decreases) full-year earnings by 1.3 billion yen. Besides copper price fluctuations, other variables such as the grade of mined ore, the status of production operations, and reinvestment plans (capital expenditure) affect earnings from copper mines as well. Therefore, the impact on earnings cannot be determined by the copper price alone. 7
November 7, 214 (Reference) Restatement of Results for the Six Months Ended September (IFRS) Six Months Ended September 213 (US GAAP) Six Months Ended September 213 (IFRS) Consolidated net income 248.4-33.8 +7.5 -.2-26.5 221.9 Gain (loss) on sale of investments in non subsidiaries and affiliates under U.S. GAAP Gain (loss) on investments in non subsidiaries and affiliates measured at fair value under IFRS Others 8
February 4, 215 Results for the Nine Months Ended December 214 [IFRS] February 4, 215
February 4, 215 (Forward-Looking Statements) This release contains forward-looking statements about s future plans, strategies, beliefs and performance that are not historical facts. Such statements are based on the company s assumptions and beliefs in light of competitive, financial and economic data currently available and are subject to a number of risks, uncertainties and assumptions that, without limitation, relate to world economic conditions, exchange rates and commodity prices. Accordingly, wishes to caution readers that actual results may differ materially from those projected in this release and that bears no responsibility for any negative impact caused by the use of this release. (Notes Regarding this Presentation Material) Consolidated net income in this presentation shows the amount of net income attributable to owners of the Parent, excluding noncontrolling interests. Equity shows the amount of equity attributable to owners of the Parent, excluding noncontrolling interests, which is a component of total equity. 1
February 4, 215 Consolidated Operating Results for the Nine Months Ended December 214 Nine months ended December 213 Nine months ended December 214 Increase or decrease Forecast for year ending March 215 Achievement rate Consolidated net income 334.5 billion yen 315.3 billion yen -19.2 billion yen (-6 %) 4. billion yen 79 % Consolidated Operating Results Highlights for the Nine Months Ended December 214 Consolidated net income decreased 19.2 billion yen year on year. The non-resource field mainly benefited from higher earnings in Industrial Finance, Logistics & Development and Living Essentials. The resource field saw lower earnings mainly due to the recording of impairment losses in the Energy Business. The achievement rate against the full-year consolidated net income forecast was 79%. The full-year consolidated net income forecast has been maintained at 4. billion yen, despite updates to segment net income forecasts. The annual dividend forecast has also been maintained at 7 yen per share, as initially forecasted. Year-over-year change Resource Non-resource 334.5 125.6 94.4 (39%) (3%) 167. (43%) 196.4 217.1 224. (57%) (61%) (7%) Nine months ended December 213 315.3 Full-year forecast 4. 4. 72. (18%) 324. (82%) 12.5 3.8 9. 4. Nine months ended Initial December 214 Forecast Revised Forecast 2
February 4, 215 Segment Net Income by Resource and Non-resource Field [Resource] 125.6 (39%) -31.2 94.4 (3%) 16.5 262-26.2 8.3 Energy Business (25% decrease year-over-year) Recording of impairment losses in the gas and oil development business in North America and Europe in line with lower oil prices and changes in the business environment. Metals Resource (26% decrease year-over-year) Lower sales prices in the Australian coal business. 19.1 5-5. 14.1 Nine 213 months 年度 ended 第 December 3 四半期 ( 213 累計 ) [Non-resource] 196.4 (61%) +2.7 217.1 (7%) 18.3 24.9 78. 23.1 36.5 68.5 23. -1.6 21.4 44.3 +11.7 56. 7.9 +3.7 11.6 Nine 213 months 年度 ended 第 December 3 四半期 ( 213 累計 ) +4.8 +11.6-9.5 Nine 214 months 年度 ended 第 December 3 四半期 ( 214 累計 ) Nine 214 months 年度 ended 第 December 3 四半期 ( 累計 214) *Earnings related to steel products operations in Metals are counted in Non-resource fields. Global Environmental & Infrastructure Business (26% increase year-over-year) Increased earnings from the FPSO (Floating Production, Storage & Offloading System) chartering business and the North American power generation business. Industrial Finance, Logistics & Development (47% increase year-over-year) Increased earnings in the fund investment business and the sale of real estate held for sale. Machinery (12% decrease year-over-year) Lower sales in Asian automobile operations and the rebound of a one-off gain associated with the revaluation of assets recorded in the previous fiscal year. Chemicals (7% decrease year-on-year) Lower earnings on transactions at a petrochemical business-related company. Living Essentials (26% increase year-over-year) Higher sales prices in the livestock business. Metals Non-resource (47% increase year-over-year) Business integration and realignment of steel products business subsidiaries. 3
February 4, 215 Segment Forecasts for Year Ending March 215 4. 4. 12. 57. 18. 27. 81. 31. 57. -4. -55. +14. +11. +7. ± +68. 8. 2. 32. 38. 88. 31. 125. 9. -5. 4. 214 年度業績見通し Initial (5 月 8 日公表 ) Forecast 214 年度業績見通し ( 修正後 ) Revised Forecast Resource Non-resource Energy Business (-4. billion yen) Impairment losses in line with lower oil prices and changes in the business environment. Metals (-55. billion yen) Lower sales prices in the Australian coal business associated with a slow recovery in market conditions. Global Environmental & Infrastructure Business (+14. billion yen) Increased earnings from the North American and Asian power generation business, including gain on the reversal of impairment losses recognized in prior years. Industrial Finance, Logistics & Development (+11. billion yen) Increased earnings in the fund investment business. Machinery (+7. billion yen) Increased earnings in automobile-related business in regions outside Asia, as well as in the shipping and industrial machinery businesses. Chemicals (± billion yen) No changes from the earnings forecast announced on May 8, 214. Living Essentials (+68. billion yen) Anticipated gain on the reversal of impairment losses recognized in prior fiscal years, along with higher sales prices in the livestock business. 4
February 4, 215 Cash Flows 548.2 453.3 539.3 381.6 Operating Cash Flows Investing Cash Flows Free Cash Flows 81.1 485.8-337.7-3.5 35.6 357.7-791. Year ended Mar. 213 Year ended Mar. 214 269.3 159.9 163.8 82.9 2.9-72.8-75.7 Three months ended June 214 (Cumulative total) Six months ended Sep. 214 (Cumulative total) -15.5 Nine months ended Dec. 214 (Cumulative total) Underlying Operating Cash Flows = an Operating Cash Flows excluding the changes in assets and liabilities. ( Net income (including noncontrolling interest) + Depreciation Profit and Loss related to investing activities ) -274.8 5
February 4, 215 New Investments and Portfolio Reshaping Year ended Mar. 214 Cumulative total June 214 Year ending Mar. 215 September 214 December 214 Actual (Cumulative total) Main investment and divestment areas in the nine months ended December 214 Resource 33. 8. 4. 5. 17. Coal business in Australia Shale gas and LNG businesses New investment Non-resource 47. 1. 11. 22. 43. Salmon farming business Fund and real estate investment Shipping business Total 8. 18. 15. 27. 6. Asset sale* 51. 7. 11. 8. 26. Aircraft leasing business Shipping business Fund investment Portfolio reshaping Depreciation 17. 5. 4. 5. 14. Total 68. 12. 15. 13. 4. Net investment 12. 6.. 14. 2. * Profit and loss on sales is not included in the amount of Asset sale. 6
February 4, 215 Equity and Interest-Bearing Liabilities Interest-bearing liabilities (net) Total equity Debt-to-equity ratio (net) 4,42.1 4,517.1 4,61.1 5,67.7 5,42.5 5,465.2 2. Main Drivers of the Change in Equity (+397.5 billion yen increase against March 31, 214) 3,71.8 3,773.5 Net income +315.3 billion yen 1. 1..9.9 Exchange differences on translating foreign operations +244.6 billion yen (USD:+15. billion yen, THB:+3. billion yen) 1. Other investments designated as FVTOCI, etc. +24.7 billion yen Purchase and cancellation of treasury stock -59.7 billion yen Payment of dividends -127.4 billion yen Mar. 31, 212 Mar. 31, 213 Mar. 31, 214 Dec. 31, 214. 7
February 4, 215 (Reference) Market Conditions [Foreign Exchange, Interest Rate and Commodity Prices Sensitivities ] Initial forecast Revised forecast Forecast for year ending March 215 (Announced May 8, 214) Nine months ended Dec. 214 (Apr.-Dec.) Three months ending March 215 (Jan.-Mar.) Forecast for year ending March 215 (Updated) Consolidated Net Income Sensitivities Foreign Exchange (yen/us$) Yen Interest (%) TIBOR US$ Interest (%) LIBOR Crude Oil Prices (US$/BBL) (Dubai) 1 16.7 115 18.8.25.2.2.2.4.23.3.25 1 94 5 83 Depreciation (appreciation) of 1 yen per US$1 has a 2.5 billion yen positive (negative) impact on a full-year basis. The effect of rising interest rates is mostly offset by an increase in operating and investments profits. However, a rapid rise in interest rates can cause a temporary effect. A US$1 rise (decline) per barrel increases (reduces) full-year earnings by 1. billion yen. Other variables could affect crude oil-related earnings, such as different closing dates in affiliates, timing of the reflection of the crude oil price in sales prices, dividend policy and sales volume as well as crude oil price fluctuations. Therefore, the impact on earnings cannot be determined by the crude oil price alone. Copper (US$/MT) 7,496 6,83 6,54 6,727 [ /lb ] [ 34 ] [ 39 ] [ 295 ] [ 35 ] A US$1 rise (decline) per MT increases (reduces) full-year earnings by 1.3 billion yen. Other variables could affect copper mines, such as grade of mined ore, condition of production operations, and capital expenditure as well as copper price fluctuations. Therefore, the impact on earnings cannot be determined by the copper price alone. 8
February 4, 215 (Reference) Restatement of the Nine Months Ended December 213 Results (IFRS) Nine Months Ended December 213 (US GAAP) Nine Months Ended December 213 (IFRS) Consolidated net income 355.9-55.9 +1.9 +23.6-21.4 334.5 Gain (loss) on sale of investments in non subsidiaries and affiliates under US GAAP Gain (loss) on general investments measured at fair value under IFRS Others * Figures are for the nine months ended December 213. 9