Supporting Material for the FY2017 Results. 14 th February 2018 Showa Shell Sekiyu K.K

Similar documents
Supporting Material for the Second Quarter Results th August 2017 Showa Shell Sekiyu K.K

Supporting Material for 1 st Quarter Results 2017

Supporting Material for 3Q Results 2018

Supporting Material for First Quarter Results April 2010

(English Translation) Consolidated Financial Results for the Second Quarter of Fiscal Year 2018 (From 1 January to 30 June 2018)

(English Translation) Consolidated Financial Results for the First Quarter of Fiscal Year 2018 (From January 1 to March 31, 2018)

Net sales Operating income Ordinary income

TonenGeneral Sekiyu Earnings Results for Full Year 2006

Report on Performance in the First Quarter Ended June 30, 2007 (from April 1, 2007 to June 30, 2007)

TonenGeneral Sekiyu K.K. Full Year 2014 Financial Results February 16, 2015 at TSE Arrows

Summary of Consolidated First Quarter Results for 2009

TonenGeneral Sekiyu K.K. 1Q 2012 Financial Results

Information on Business Integration with Idemitsu Kosan Co., Ltd.

August 14, 2018 Consolidated Financial Results for the First Quarter of Fiscal Year 2018 (From April 1, 2018 to June 30, 2018) [Japan GAAP]

Consolidated Financial Results for the First Quarter of Fiscal Year 2008 (From April 1, 2008 to June 30, 2008)

Highlights of Full-Year Results for FY2013 and Plan for FY2014. May 13, 2014 President: Keizo Morikawa

1. Industry Conditions

Summary of Consolidated Second Quarter Results for 2010

November 14, 2018 Consolidated Financial Results for the Second Quarter of Fiscal Year 2018 (From April 1, 2018 to September 30, 2018) [Japan GAAP]

TonenGeneral Sekiyu K.K. Full Year 2015 Financial Results February 12, 2016

Summary of Consolidated First Quarter Results for 2008

Information disclosed on the internet in relation to the Notice of the 106th Annual General Meeting of Shareholders

February 14, 2018 Consolidated Financial Results for the Third Quarter of Fiscal Year 2017 (From April 1, 2017 to December 31, 2017) [Japan GAAP]

Overview of Business Results for First Quarter of Fiscal Year Ending March 2006 (Consolidated)

Financial Report for 3 rd Quarter of FY (April 2010 December 2010)

Business Integration and Medium-term Business Strategy

November 1, 2016 Consolidated Financial Results for the Second Quarter of Fiscal Year 2016 (From April 1, 2016 to September 30, 2016) [Japan GAAP]

3. Forecast for the Fiscal Year Ending March 31, 2019 Revenues Operating profit Ordinary profit Profit attributable to owners of parent Net income per

4Q 2016 Earnings Release

RESULTS FOR Q ANALYST TELECONFERENCE

IINO KAIUN KAISHA, LTD. (IINO LINES)

Net sales Operating income Ordinary income Net income. Earnings per share to sales. Cash flow from investing activities

Summary of Consolidated Financial Results for First Quarter of FY2018

Financial Highlights: The First Quarter Ended June 30, Consolidated Financial Highlights ( from April 1, 2018 to June 30, 2018 )

2017 1Q Results. May 2017

Consolidated Financial Results for the Year Ended March 31, 2018

Annual Report 2013 April 1, 2012 March 31, 2013

BAZAN Group Oil Refineries Ltd. Second Quarter 2013 Results. August 2013

2016 1Q Results. May 2016

Summary of Consolidated Financial Results for Second Quarter of FY2014

RESULTS FOR Q ANALYST TELECONFERENCE

FY2018 Earnings Presentation (Overview)

FY2009 Financial Review

(Unaudited translation of Kessan Tanshin, provided for reference only) January 31, 2019 Financial Highlights: The Third Quarter Ended December 31, 201

Jul-Sep nd Preliminary GDP Estimate

FY2012 Financial Review

Summary of Consolidated Financial Results for Third Quarter of FY2017

Itochu Enex Reports Earnings for the Six Months ended September 30, 2010

Announcement Regarding Execution of Share Exchange Agreement and Business Integration

FINANCIAL RESULTS FOR THE SIX MONTHS ENDED SEPTEMBER 2010

Financial Summary. Mitsui Chemicals, Inc. Aug 2, Results of the 1 st Quarter of FY2018 & Outlook for FY2018

Financial Summary. Mitsui Chemicals, Inc. May 12, Results of FY2016 & Outlook for FY2017. Copyright 2017 Mitsui Chemicals, Inc.

1H of FY2016 (Jan. to Jun.) Earnings Presentation (Overview)

FY ending March st Half

Summary of Consolidated Financial Results for Second Quarter of FY2017

2013 3Q Results Presentation. Athens, 14 November 2013

Financial Summary. Mitsui Chemicals, Inc. November 1, Results of the 1 st Half of FY2018 & Outlook for FY2018

Financial Highlights: The Second Quarter Ended September 30, 2010

Financial Results for the nine months ended December 31, 2016 INPEX CORPORATION. February 10, 2017

Consolidated Financial Results for FYE 2018

04 January 2008 Flash Comment

Diluted earnings per Share. Cash flow from investing activities. Cash dividend per share As of 30 Jun. As of 31 Dec. As of 30 Sep.

Summary of Consolidated Financial Results for the Fiscal Year Ended March 2017 [Japan GAAP]

Financial Summary. Mitsui Chemicals, Inc. February 5, Results for 3 rd Quarter of FY2018 & Outlook for FY2018

3 rd Quarter FY2010 Financial Review

Financial Highlights: The Second Quarter Ended September 30, Consolidated Financial Highlights ( from April 1, 2015 to September 30, 2015 )

Summary of Consolidated Earnings Report for the Fiscal Year Ended March 31, 2018 (Japanese GAAP)

BAZAN Group Oil Refineries Ltd. First Nine Months and Q Results. November 2012

Details of financial results of FY2017 are as follows.

Itochu Enex Reports Earnings for the Nine Months Ended December 31, 2008

First Quarter 2007 Results. Lisbon, 17 May 2007

Message from the President and CEO. All of us in the Cosmo Energy Group did our best, enabling us to recover to a profitable position.

FY2017 Financial Results (April 1, 2017 March 31, 2018)

MITSUBISHI CORPORATION AND SUBSIDIARIES

Financial Results of FY2012 First Quarter. July 31, 2012

SHOWA DENKO K.K. Consolidated Financial Statements For the first quarter ended March 31, 2012 Ⅰ. Consolidated Financial Results (1) Results of operati

Cash flow from investing activities. Cash dividend per share As of Sep. 30. As of Dec. 31

IINO KAIUN KAISHA, LTD. (IINO LINES)

Presentation of Business Results for the 1st Quarter of FYE 2014

February 6, Business Results Announcement for the Nine Months ended December 31, Toray Industries, Inc.

FINANCIAL HIGHLIGHTS Brief report of the six months ended September 30,2009.

(Translation) PTT Global Chemical Public Company Limited Management's Discussion and Analysis Financial Result for Year 2011

THE LOTOS GROUP. Contents MANAGEMENT S DISCUSSION AND ANALYSIS OF THE FINANCIAL PERFORMANCE IN Q3 2011

Presentation of Full-Year Results for Fiscal 2015 and Progress Made in the 5th Consolidated Medium- Term Management Plan.

Financial Results for FY2017 & Outlook for FY2018. May 15, 2018

FY2009 First Quarter Results

MITSUBISHI CORPORATION AND SUBSIDIARIES

Fiscal Year Ended March 31, 2018 Brief Report of Consolidated Financial Statements (Japanese GAAP)

Oct-Dec st Preliminary GDP Estimate

Toyota Motor Corporation

Highlights of Consolidated Results for Fiscal Year ended March 31, 2016

COMPARATIVE ANALYSIS OF MONTHLY REPORTS ON THE OIL MARKET

FY2016/3 FINANCIAL REVIEW

1. Results for the Three Months Ended June 30, 2018 (1) Consolidated operating results (% of change from previous year)

(Unaudited translation of Kessan Tanshin, provided for reference only) January 31, 2017

Cosmo Energy Holdings Co., Ltd. Presentation on Results for Third Quarter of Fiscal February 9, Senior Executive Officer Kenichi Taki

Outline of Consolidated Results for The Third Quarters of FY2016. February 2, 2017

THE LOTOS GROUP. Contents MANAGEMENT S DISCUSSION AND ANALYSIS OF THE FINANCIAL PERFORMANCE IN Q4 2010

Analyst Meeting. 2Q09 Performance. Friday 14 August 2009

1 F b e 3 ruary, 2010

Transcription:

1 Supporting Material for the FY Results 14 th February 218 Showa Shell Sekiyu K.K

Notes 2 This document contains forward-looking statements concerning the results of operations and businesses of Showa Shell Sekiyu K.K.. Forward-looking statements are statements of future expectations that are based on management s current expectations and assumptions and involve known and unknown risks and uncertainties that could cause actual results, performance or events to differ materially from those expressed or implied in these statements.

Jan-Sep Overview 3 Jan-Dec 216 Jan-Dec Billion Yen Oil Business operating income (CCS*) 44.3 61.8 Energy Solutions Business operating income -9.1-7.8 CCS* operating income 35.1 54. Ordinary income 47.8 92.9 CCS* ordinary income 36.6 68.5 Net income attributable to owners of the parent 16.9 42.7 CCS* net income attributable to owners of the parent Net income attributable to owners of the parent per share, yen per share 9.4 25.8 4.5 11.4 Cash from operating activities 8.9 47.3 Dividend per share (yen/share) 38. 4. (Note) Others and adjustment are included in the Oil Business. * CCS: Current Cost of Supply ** Kodokaho: a law to enhance 1)non-fossil fuel use and 2)effective utilization of fossil fuel by energy suppliers. Financial Result Highlights CCS (current cost of supply) ordinary income was 68.5 billion yen, recording much higher y-o-y. Inventory valuation had a positive impact of 24.4 billion yen. The Oil Business secured operating income on a current cost of supply basis of 61.8 billion yen. The operating loss in the Energy Solutions Business contracted y-o-y. Operating cash flow was 47.3 billion yen. Although it was at a healthy level, it shrank y-o-y due to the increase of working capital caused by crude price rise. Based on the mid-term forecast of the cash balance, we raised our annual dividend 2 yen/share to 4 yen/share for. Highlights (Oil) Domestic fuel margins improved mainly due to the completion in response to the 2nd Kodokaho, among other factors. Full-year domestic sales volume for four main fuels, such as gasoline and diesel oil, was on par y-o-y when excluding the impact of supply to the other refiner along with the business partnerships in the Yokkaichi area. Exports of products were down y-o-y due to the regular maintenance at our mainstay Yokkaichi Refinery. Highlights (Energy Solutions) (Solar Business) The focus was on domestic sales. Shipment volume including overseas sales was less than in the previous year, but domestic shipment volume grew. The loss shrank y-o-y. (Power Business) Group power plants continued to operate stably and efficiently, generating stable profit. Both high-voltage and lowvoltage sales grew steadily.

Business Environment Crude Oil and Foreign Exchange 4 USD/bbl Dubai crude oil Exchange rate (USD) Crude oil CIF Japan (JCC) Yen/USD Yen/L 8 125 6 7 59.3 12 19.4 113.6 55 5 6 5 48.2 53. 49.7 5.4 115 11 111.1 111. 113. 45 4 35 31.6 39.6 37.3 34.6 41.4 4 3 3 2 15 1 25 2 15 1 216 1Q 2Q 3Q 11112 1 2 3 4 5 6 7 8 9 11112 95 9 216 1Q 2Q 3Q 11112 1 2 3 4 5 6 7 8 9 11112 1 5 216 1Q 2Q 3Q 11112 1 2 3 4 5 6 7 8 9 11112 Source: Trade Statistics of Japan

Margin Environment Oil Business (Oct-Dec) 5 2 /L Japanese refining margins 6 Asia Far East petrochemicals margins USD/ton 18 16 5 14 12 4 1 3 8 6 2 4 2 1 216 1Q 2Q 3Q 216 1Q 2Q 3Q Gasoline Diesel oil Kerosene Mixed Xylene Propylene Benzene Domestic spot prices minus crude oil CIF Spot prices minus Dubai spot price October-December domestic fuel margins improved over both the previous year and the previous quarter. Due to the completion in response to the 2nd Kodokaho, margins has been particularly steady since July onward. Additionally, thanks to gradually increasing crude oil prices, we benefited from a positive time lag in which wholesale product prices rose before cost of sales did. Petrochemical margins fell for mixed xylene, our mainstay product. Propylene and benzene margins were relatively strong thanks to firm demand.

Highlights of Financial Results (Jan-Dec) 6 Crude oil price & exchange rate Highlights of financial results (million yen) 216 Jan-Dec Jan-Dec 216 Jan-Dec Jan-Dec Changes Dubai crude oil price (USD/bbl) 41.4 53.1 + 11.7 Exchange Rate ( /USD) 18.8 112.2 + 3.4 Changes vs. 216 Sales 1,726,75 2,45,936 + 319,86 +18.5% Operating income 46,41 78,477 + 32,66 +69.1% Non-Operating income 1,429 14,496 + 13,66 +914.% Ordinary income 47,84 92,973 + 45,133 +94.3% Inventory valuation 11,223 24,473 + 13,25 +118.1% CCS ordinary income 36,617 68,5 + 31,882 +87.1% Extraordinary income -7,176-23,655-16,478 - Net income attributable to owners of the parent 16,919 42,751 + 25,832 +152.7% CCS net income attributable to owners of the parent 9,46 25,855 + 16,448 +174.9% Notes CCS ordinary income(ordinary income on Current Cost of Supply basis): Ordinary income based on costs excluding inventory valuation effects.

Information by Business Segment (Jan-Dec) 7 Sales (million yen) Operating income (million yen) 216 Jan-Dec Jan-Dec 216 Jan-Dec Jan-Dec Changes vs. 216 Oil Business 1,595,529 1,921,32 + 325,773 +2.4% Energy Solutions Business 121,3 114,554-6,745-5.6% Others 9,245 1,78 + 832 +9.% Total sales 1,726,75 2,45,936 + 319,86 +18.5% Changes vs. 216 Oil Business 53,842 84,812 + 3,97 +57.5% Inventory valuation 11,223 24,473 + 13,25 +118.1% Oil Business CCS OP 42,619 6,339 + 17,719 +41.6% Energy Solutions Business -9,173-7,824 + 1,349 - Others 1,746 1,478-267 -15.3% Adjustment -4 1 + 15 - Total Operating Income 46,41 78,477 + 32,66 +69.1% Total CCS operating income 35,187 54,4 + 18,816 +53.5% Oil Business: Manufacturing and sales of oil products, such as gasoline, naphtha, kerosene, diesel oil, fuel oil, lubricants, LPG, bitumen, and chemicals Energy Solutions Business: Manufacturing and sales of solar modules and electricity Others: Leasing and administration of properties, construction works, sale and lease of auto accessories, etc.

Earnings Performance (Oct-Dec) 8 Oil Business Energy Solutions Business Billion yen 4 Quarterly operating income Billion yen 6 Quarterly operating income 3 4 2 2 1-2 -1-4 -2 216 1Q 2Q 3Q -6 216 1Q 2Q 3Q CCS Oil Operating Income Oil Operating Income Q4 CCS operating income was 21.9 billion yen and the Oil Business secured a high level of quarterly income. For the full year, CCS operating income was in line with expectations. The completion in response to the 2nd Kodokaho, among other factors, normalized the supply capacity for the industry as a whole, and resulted in stable refining margins of domestic oil products, particularly from Q3 onward. Because crude oil prices rose gradually, we booked income from inventory valuation in Q4. While Q4 Energy Solutions Business operating income was negative, business income including income from booked non-operating BOT sales regained profitability. In the Solar Business, the price of panels continued to decline, but we increased our focus on domestic sales in line with the new business strategy. The resulting fullyear loss in operating income was lower y-o-y. In the Power Business, Group power plants continued to operate stably and efficiently. We also expanded our sales steadily, that generated healthy and stable profit.

Ordinary Income FY 216 vs FY 9 (Unit: Billion Yen) Ordinary income +45.1 **Stock Effect etc. **Stock Effect etc. +11.2 +25. 3.3 CCS Ordinary income +31.8 3.4.5 +1.7.3.2 +13. +24.4 68.5 92.9 47.8 36.6 1 32 Ordinary Income Oil *CCS Products Ordinary Income Nonope. Refinery Solar cost and Business Petrochemicals M&A Subsidiaries Power Business Others etc. *CCS Ordinary Income Ordinary Income FY 216 FY * CCS: Current Cost of Supply ** Including the effect of Lower of cost or market value method for Oil

1 % Oil Business Operational Performance (Oct-Dec) Refinery utilization % 12 Domestic sales volume growth YonY (4 products total*) 1 1 9 8 6 8 4 2 7 1Q 215 2Q 215 3Q 215 215 1Q 216 2Q 216 3Q 216 216 1Q 2Q 3Q Showa Shell Group refinery utilisation including planned SDM impact Japanese industry refinery utilisation including planned SDM impact Showa Shell Group refinery utilisation excluding planned SDM impact Source of Industry: Petroleum Association of Japan 1Q 215 2Q 215 3Q 215 215 1Q 216 Showa Shell 2Q 216 3Q 216 216 Industry 1Q 2Q * 4 products: Gasoline, Kerosene, Gas oil, A-type fuel oil Source of Industry: Statistics by METI Industry in is based on flash report. Refinery utilization for Q4 was characterized by generally steady operations for the group as a whole, and despite problems at some refineries, the utilization rate continued to be above the industry average. When excluding the impact of the products supply to Cosmo Oil in the Yokkaichi area beginning in March, sales volume for four main fuels (gasoline, kerosene and gas oil, etc.) was roughly even y-o-y and on par with the industry average. Full-year sales volume was meanwhile on par y-o-y, while the growth rate was equal to the industry average. Export volume was also lower y-o-y due to the impact of product supply to Cosmo Oil in Yokkaichi area, as well as the regular major maintenance at the Yokkaichi Refinery. We are continuing efforts to maximize production of chemical products and the Yokkaichi Refinery is operating Toluene Disproportionation Process (TDP) facilities at a high level. 3Q

Crude Oil Refined and Sales Volume (Jan-Sep) 11 Crude oil refined & utilization rate 216 Jan-Dec Jan-Dec Changes Crude oil refined (thousand KL) 22,51 22,622 + 571 Refinery utilization rate 85.2% 87.6% + 2.4% Sales volume by products (Thousand KL) 216 Jan-Dec Jan-Dec vs. 216 [Note] The numbers of crude oil refined and utilization rate based on the Keihin(Toa Sekiyu), Yokkaichi, and Yamaguchi(Seibu Sekiyu) Refineries Gasoline 8,678 8,663 -.2% Jet Fuel 1,919 2,179 + 13.6% Kerosines 2,67 2,79 + 4.5% Diesel Oil 5,337 5,655 + 6.% Fuel Oil A 2,8 2,32 + 1.2% Fuel Oil C 1,168 1,174 +.5% Chemicals*(thousand MT) 1,73 1,31-4.% Others 2,2 2,73 + 24.1% Total Domestic sales 25,54 26,254 + 4.8% Export 1,487 1,1-32.7% Grand Total 26,54 27,255 + 2.7% *Chemicals: Mixed Xylene, Benzene, Propylene

Solar Business Operational Performance (Oct-Dec) 12 MW 4 Quarterly panel shipment volume MW 1, Panel allocation by region/usage 3 8 6 2 4 1 2 1Q 2Q 3Q 215 216 215 216 Japan Overseas for BOT Panel shipment volume for Q4 saw y-o-y increase on a quarterly basis as well as on an annual basis. While our focus remains on domestic sales, we are actively engaged in profitable overseas shipping, primarily to the U.S. Full-year shipment volume was slightly down y-o-y as a result of controls on overseas sales, but domestic shipment volume itself was higher. BOT deals sold approximately 18 MW in Japan and abroad for the year, in line with our plan. As part of our restructuring of production designed to improve cost competitiveness, we suspended production at the Tohoku Plant at the end of September. We also halted production at the Miyazaki Plant at the end of December to consolidate production at the Kunitomi Plant. 6.1 billion yen of the assets of Solar Frontier, our 1% subsidiary, in Kunitomi Plant and Miyazaki Plant was impaired at the end of. We began the sales of the SFK Series, a new and high-power product of our CIS thin-film solar module, in January 218. The SFK series is also characterized with the SmaCIS concept, increasing installation volumes, reducing costs through simple construction method, and beautiful exteriors. Furthermore, in November we achieved energy conversion efficiency of 22.9%, the highest in the world for any thin-film solar cells, as we continued our efforts to raise output.

Cash Allocation and Shareholders Returns 13 Billion yen 1 9 8 7 Cash flow gain/out Cash flow from operating activities Cash flow from investing activities Dividend payout Operating cash performance 6 5 4 3 Dividend pay-out Investment 2 1 Balance sheet 211 212 213 214 215 216 6 5 4 3 (%) Gearing ratio Operating cash flow for January-December was 47.3 billion yen. Although an increase in accounts payable accompanying the rise in crude oil prices had a negative effect on the Oil Business' cash flow, combined operating cash flow for the Oil Business and the Energy Solutions Business was a positive contribution. We also sustained positive free cash flow. 2 1 211 212 213 214 215 216 Finances achieved a certain level of health, as net interestbearing debt dropped to 67 billion yen and our gearing ratio was about 21%. *Gearing ratio: Net interest-bearing debt / (Total shareholders' equity + net interest-bearing debt)

The Change of the Business Year 14 Showa Shell Sekiyu K.K. hereby announces that, subject to shareholder approval of a partial amendment to the Articles of Incorporation at the 16th Annual General Meeting of Shareholders to be held on 28/Mar/218, it resolved to change its accounting period (closing date) at the meeting of the Board of Directors held on 14/Feb/218. Reason for the change of the business year We propose to change the business year of the Company to commence on 1/Apr of each year and end on 31/Mar of the following year in order (i) to enhance dialogues with stakeholders by making it easier to compare the Company with other competitors, (ii) to promptly deal with the change of accounting standards and tax regulations, and (iii) to streamline the business operation and sustainably enhance the Company s corporate value by matching the business year with Idemitsu Kosan Co., Ltd., with whom we are working towards business collaboration as Brighter Energy Alliance. Details of the change in the accounting period Current closing date: 31/December every year New closing date: 31/March every year The 17th term, which is the elapsed period of the business year change, is the period from 1/Jan/218 to 31/Mar/219. It is scheduled to be settled for fifteen months. As we change the business year, record dates of interim dividends and dividends will be changed to 3/Sep every year and 31/Mar every year respectively. (This change of record dates will be validated at the end of our 17 th business year. Therefore, the record date of interim dividends of our 17 th business year will be 3/Jun/218.) In this earnings call material, we announce our financial forecast from Jan/218 to Dec/218. We will announce the forecast of 15 months from Jan/218 to Mar/219 when we re ready to announce it. Meanwhile we announce our annual dividend forecast from 1/Jan/218 to 31/Mar/219 in this material.

Shareholders Returns 15 Unit: Yen 214 215 216 218 (Forecast*) Full-year dividend per share 38 38 38 4 52.5 Interim dividend per share 19 19 19 19 21 (billion yen) 4 3 2 1 *An annual dividend forecast for 218 is applied to 15 months from 1/Jan/218 to 31/Mar/219 as written in the p.14 of this material. Forecast of operating cash flow/allocation under the Mid-Term Business Strategy (-221 ) New Business Energy Solutions Oil Cash In Additional Dividend Strategic investment for the future growth Stable dividend Cash Out We have achieved a certain level of financial health. Based on the projected mid-term cash balance, we increase an annual dividend 2yen to 4 yen/share in fiscal. In addition, we expect to generate strong operating cash flow, with annual dividends per share of 52.5 yen in fiscal 218. Based on our newly formulated medium-term business strategy, we will continue to actively consider strategic investments oriented toward future growth.

Forecast of Full Year Results for 218 (1) 16 218 million yen vs. Results Forecast Net sales 2,45,936 2,1, + 54,64 Operating income 78,477 77, - 1,477 Inventory valuation 24,473 9, - 15,473 CCS operating income 54,4 68, + 13,996 - Oil Business 6,339 64, + 3,661 - Energy Solutions Business -7,824 4, + 11,824 - Others and adjustment* 1,489 - - 1,489 Ordinary income 92,973 77, - 15,973 CCS ordinary income 68,5 68, - 5 Net income attributable to owners of the parent 42,751 51, + 8,249 *218 forecast for Others and adjustment is included in the Oil Business. Base assumptions (Full year average) and inventory valuation sensitivity (For January to December, 218) 218 Impact to inventory Unit Results Forecast valuation (billion yen) Dubai crude oil price (USD/bbl) 53.1 6. 1 USD/bbl 1.8 Exchange rate (Yen/USD) 112.2 11. 1 Yen/USD.9 * The impact would change by the timing of crude oil price fluctuation and inventory volume.

Forecast of Full Year Results for 218 (2) Operating Income by segment 9 7 Billion yen Oil Business inventory valuation Operating income 78.4 * Others and adjustment is included in the Oil Business. Operating income 77. 17 5 3 Oil Business CCS operating Income 1-1 Energy Solutions Business <Key factors for forecast> Results 218 Forcast (Oil) We expect sales volume to remain level y-o-y in the expectation of steady domestic demand. While we predict stable margins, we project operating income will remain stable y-o-y under the assumption that crude oil prices will be $6 per barrel, as this would eliminate the positive time lag effect we benefited from in. While we have a regular maintenance at one of our refineries, we expect the effects to be less severe than in. Therefore we project some increase in product exports and chemicals sales volume. (Solar) We will continue to focus on sales in the domestic market. We project improved revenues by promoting structural cost competitiveness, such as consolidating plants. (Power) We project greater revenues over the previous year due to the expansion of sales, while we continue the optimization of our sales portfolio and the efficient operation of our power plants.

Aliance with Idemitsu Kosan 18 (1) Activities during (Oct Dec) in Section Purchase of crude oil / Shipping Procurement Supply / Demand Activities Optimization of crude oil purchase (crude oil exchange) Optimization of crude oil tanker allocation (mutual lending of cargo space and reduction in demurrage charges) Lending of reserve stocks Mutual lending of bunkers Joint procurement (Joint procurement at refineries, etc) Exchange of finished products (mutual lending during regular maintenance at refineries) Exchange of semi-products and residue for optimal production (improvement in refinery utilization) Initiation of test run of the system for the optimization of production planning Distribution Sales Overseas Efficiency improvement in logistics network(mutual use of depots, reduction in transfer mileage) Reduction in the number of the aviation fuel supply lorries Meetings on joint business development overseas

Aliance with Idemitsu Kosan 19 (2) Forecast for synergy by year (calculated based on the activities in a full-year) Billion yen 3 25 2 15 1 5 *Each year starts from April and ends in March. 3. 16.8 8. 1st year 2nd year 3rd year We have raised our three-year goal from 25 billion yen to 3 billion yen. In order to generate greater synergies, we will consolidate the offices of some departments and otherwise pursue further action.

Data Book 2

Highlights of Financial Results (Oct-Dec) 21 Crude oil price & exchange rate Highlights of financial results (million yen) 216 Oct-Dec Oct-Dec 216 Oct-Dec Oct-Dec Changes Dubai crude oil price (USD/bbl) 48.2 59.3 + 11.1 Exchange Rate (\/USD) 19.4 113. +3.6 Changes vs. 216 Sales 462,326 597,958 + 135,632 +29.3% Operating income 19,121 37,887 + 18,765 +98.1% Non-Operating income 4,15 1,41 + 6,259 +15.8% Ordinary income 23,271 48,297 + 25,25 +17.5% Inventory valuation 11,118 17,28 + 6,9 +54.8% CCS ordinary income 12,153 31,88 + 18,934 +155.8% Extraordinary income -9,397-11,26-1,863 - Net income attributable to owners of the parent 5,683 23,536 + 17,853 +314.1% CCS net income attributable to owners of the parent -1,758 11,663 + 13,421 - Notes CCS ordinary income(ordinary income on Current Cost of Supply basis): Ordinary income based on costs excluding inventory valuation effects.

Information by Business Segment (Oct-Dec) 22 Sales (million yen) Operating income (million yen) 216 Oct-Dec Oct-Dec 216 Oct-Dec Oct-Dec Changes vs. 216 Oil Business 428,628 553,171 + 124,543 +29.1% Energy Solutions Business 3,764 41,282 + 1,517 +34.2% Others 2,933 3,54 + 571 +19.5% Total sales 462,326 597,958 + 135,632 +29.3% Changes vs. 216 Oil Business 21,984 39,186 + 17,22 +78.2% Inventory valuation 11,118 17,28 + 6,9 +54.8% Oil Business CCS OP 1,866 21,978 + 11,111 +12.3% Energy Solutions Business -3,62-1,863 + 1,757 - Others 78 56-147 -2.8% Adjustment 48 2-46 -95.2% Total Operating Income 19,121 37,887 + 18,765 +98.1% Total CCS operating income 8,3 2,678 + 12,675 +158.4% Oil Business: Manufacturing and sales of oil products, such as gasoline, naphtha, kerosene, diesel oil, fuel oil, lubricants, LPG, bitumen, and chemicals Energy Solutions Business: Manufacturing and sales of solar modules and electricity Others: Leasing and administration of properties, construction works, sale and lease of auto accessories, etc.

Crude Oil Refined and Sales Volume (Oct-Dec) 23 Crude oil refined & utilization rate 216 Oct-Dec Jul-Sep Changes Crude oil refined (thousand KL) 5,15 6,135 + 1,12 Refinery utilization rate 77.% 94.3% + 17.3% [Note] The numbers of crude oil refined and utilization rate based on the Keihin, Yokkaichi, and Yamaguchi Refineries Sales volume by products (Thousand KL) 216 Oct-Dec Oct-Dec vs. 216 Gasoline 2,193 2,273 + 3.7% Jet Fuel 472 64 + 28.% Kerosines 9 946 + 5.1% Diesel Oil 1,369 1,52 + 11.% Fuel Oil A 531 545 + 2.6% Fuel Oil C 357 295-17.3% Chemicals*(thousand MT) 257 284 + 1.4% Others 456 819 + 79.7% Total Domestic sales 6,534 7,285 + 11.5% Export 74 337 + 354.% Grand Total 6,69 7,622 + 15.3% *Chemicals: Mixed Xylene, Benzene, Propylene

Quarterly Trend of Ordinary Income 24 Billion yen 6 5 48.2 4 3 2 1 7.9 32.5 21.4 4. 22. 23.2 11.3 12.1 8. 9.2 7.4 7.8 24.1 15.6 3.1 4.7 17.3 16.9 31. -1-2 -3-9.2-8.8 Ordinary Income -18.8-17.7 CCS Ordinary Income 1Q 2Q 3Q 1Q 2Q 3Q 1Q 2Q 3Q 215 216

Quarterly Trend of Operating Income by Business Segment 25 Billion yen 25 22.4 Oil Business CCS operating income 21.9 2 Energy Solutions Business operating income 16.9 18. 15 14.3 1 8.2 9.9 11.8 1. 1.8 5 6. 3.3-5 -.6-1. -1.4 -.4-2.9-2.1-3.6-3. -1.1-1.7-1.8-1 -7. 1Q 2Q 3Q 1Q 2Q 3Q 1Q 2Q 3Q 215 216

Crude Oil Price (Platt s Dubai) 26 (USD/bbl) 8 7 61.3 Average 53.1 USD/bbl 6 5 51.8 5. 4.7 216 Average 41.4 USD/bbl 43.2 43.2 48.2 53. 49.7 5.4 59.3 4 3.6 3 215 Average 5.8 USD/bbl 2 1 2 3 4 5 6 7 8 9 11112 1 2 3 4 5 6 7 8 9 11112 1 2 3 4 5 6 7 8 9 11112

Exchange Rates (JPY/USD TTM) 27 (JPY/USD) 14 13 216 Average 18.8 JPY/USD Average 112.2 JPY/USD 121.4 122.3 121.5 119.2 115.4 12 18. 19.4 113.6 111.1 111. 113. 11 12.4 215 Average 121.1 JPY/USD 1 9 1 2 3 4 5 6 7 8 9 11112 1 2 3 4 5 6 7 8 9 11112 1 2 3 4 5 6 7 8 9 11112

Domestic Market (1) : Regular Gasoline 28 Crude & Product price /L Spread /L 8 215 216 218 4 35 6 Regular Gasoline (Domestic Spot Price) 3 4 2 Crude CIF 15.6 12.5 1.1 1.8 9.1 13.5 11.6 13.1 11. 12.4 25 2 15.7 15.9 16.3 15 1 Spread (Domestic spot price-cif) 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 CIF of January, 218 is provisional. 5

Domestic Market (2) : Diesel Oil 29 Crude & Product price /L Spread /L 8 215 216 4 218 35 6 Diesel Oil (Domestic Spot Price) 3 25 4 Crude CIF 2 15. 15.8 2 8.4 1.8 4.4 11.5 1.5 12.2 1.1 1.4 11.2 13.8 8.8 Spread (Domestic spot price-cif) 15 1 5 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 CIF of January, 218 is provisional.

Domestic Market (3) : Kerosene 3 Crude & Product price /L Spread /L 8 215 216 4 218 6 Kerosene (Domestic Spot Price) 35 3 25 17.3 4 18.8 Crude CIF 15.2 11.9 11.2 11.7 13.8 9.6 9.5 1.3 9.4 2 7.5 5.5 Spread (Domestic spot price-cif) 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 CIF of January, 218 is provisional. 2 15 1 5

Global Market (1) : Gasoline Unleaded 31 $/bbl Spread $/ bbl 1 215 216 4 218 8 Gasoline Unleaded (92RON Asian Spot Price) 3 6 4 Platts Dubai 12.1 17.1 15.6 15.9 15.6 11.5 9. 12. 12.3 11.5 13.3 11.9 1.5 2 2 1 Spread (Spot price Dubai) 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121

Global Market (2) : Diesel Oil 32 $/bbl Spread $/ bbl 1 215 216 4 218 8 Diesel Oil (Asian Spot Price) 3 6 Platts Dubai 4 2 16.3 13.7 1.8 14.4 9.6 1.5 11. 12. 11.8 11.4 13.9 13. 15.6 2 1 Spread (Spot price Dubai) 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121

Global Market (3) : Mixed Xylene 33 $/MT Spread $/ MT 1,2 215 216 1,5 218 9 Mixed Xylene (Asian Spot Price) 1, 6 Platts Dubai 3 283 35 331 377 379 36 341 316 31 291 285 257 281 5 Spread (Spot price Dubai) 1 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121 2 3 4 5 6 7 8 9111121

34 TOPICS: ESG (Initiatives for sustainability: SDGs) Yr 23 Improve our corporate value Cross-functional team was organized in the end of Review the existing businesses in the context of SDGs Positive areas Do more Negative areas Reduce risk via concrete improvements Use SDGs in examining and promoting new businesses Use SDGs as hints for creating ideas Verify the direction of the initiatives we take

Showa Shell Sekiyu is a Shell licensee and uses Shell trade marks under licence. The views expressed in this release or statement are made by Showa Shell Sekiyu, and are not made on behalf of, nor do they necessarily reflect the views of, any company of the Shell Group of Companies. 35