Metal One Corporation and Subsidiaries Consolidated Financial Results for FY2014

Income Statements

Consolidated

Outline of Consolidated Results for FY2014

Performance in FY2013

Performance in FY2014

Consolidated

Non-consolidated(In ¥100 million)

Non-consolidated

Variance

May 29, 2015
Metal One Corporation

Business environment

Variance

Growth in the global economy remained moderate overall this fiscal year amid slower economic development in China, in addition to the geopolitical risks in Ukraine and the Middle East,

24,216

11,84725,633-1,417

12,156-309

outbreaks of Ebola hemorrhagic fever, and plunging oil prices.

1,177(4.9%)-910-5-1280(2.4%)
-254
-20-

1,284
(5.0%)-927-5-0-107-23

In Japan, there were concerns about the effect of the consumption tax increase implemented in April 2014. However, the Nikkei stock average rebounded to its highest close in fifteen years, ¥19,206,

170-1303(2.5%)-252
2-Operating income

262

6351-89

54-48

Interest income
Interest expense
Interest expense–net

7-38-32

7-7-1

6-39-331116-7-1

100Dividend income

1596155-11-16-16
19-1
25-13

103-27-52
16-

Sales
Gross profit(Gross profit ratio)
Operating expenses
Provision for doubtful receivables

Amortization of goodwill

Other non-operating income and expenses
Equity in earnings of affiliated companies

at the end of March 2015 in connection with the government’s economic policies and the yen’s ongoing weakness. The Japanese e conomy continued to be comparatively steady.

-2-22-

259

149

337

-78

128

21

Extraordinary gain and loss

84-1958

26

51-70

Income before income taxes

343

131

395-52

179-48-94-22-9--136-2142-1-45-36-227

122237-10134-12

Ordinary income

Income taxes
Minority interests

Net income

Business performance
In the business environment that our group confronted, although continuing firm steel demand exceeded the previous year, particularly in the U.S., expanded production continued to outpace
demand in China, leading to even more of a shift to exports. As a result, the worldwide steel oversupply has come into particularly sharp focus, especially in Asia. Furthermore, there was a striking
second-half slump in demand in the energy sector caused by falling oil and gas prices.
In the domestic market, although home construction and automotive sector demand lagged the year before due to the impact of the consumption tax rise, public works demand surged. Additionally,some domestic firms were taking steps to revert to domestic manufacturing in the shipbuilding and electric machinery sectors, and steel demand remained firm.
In this business environment, the Metal One Group—as FY2014 was the final year of its fourth Mid-term Consolidated Management Plan—grappled with five key challenges: re-establishing a solidrevenue base, fully utilizing human resources and assets, strengthening group management, enhancing human resource and develo pment, and prioritizing group-wide compliance and safety.
Meeting these challenges is necessary to build business foundations with an eye to the next mid-term management plan. As a result, the Metal One Group’s consolidated performance for the fiscalyear fell below the previous year’s results, with ¥2.4216 trillion in sales (down 5.5 percent compared to the fiscal year bef ore), ordinary income of ¥25.9 billion (down 23.1 percent), and ¥22.7
billion in consolidated net income (down 4.2 percent).

Situation with main items
1. Sales and gross profit
Domestic structural steel and metal scrap operations were merged into Metal One Mitsui Bussan Resources & Structural Steel Co rporation on November 1, 2014 (hereafter “the merger”), which
resulted in applying the equity method. This was the primary factor in the overall ¥141.7 billion decline to ¥2.4216 trillion in sales.

2. Operating expenses
Our operating expenses dropped by ¥1.7 billion to ¥91 billion in response to the preceding merger.

255

Basic earnings capabilities

358-103

3. Extraordinary gain and loss

Basic earnings capabilities = Operating income (less provision for doubtful receivables) + Interest expense–net

The company’s extraordinary gains exceeded extraordinary losses by ¥8.4 billion due to profits from the sales of securities a nd fixed assets.

+ Dividend income + Equity in earnings of affiliated companies

Consolidated Balance Sheets

4. Business results by transaction type
March 31, 2015
Variance from March
31, 2014(In ¥100 million)

8,166
283
4,701
2,459
723

Current assets
Cash and deposits
Accounts receivableInventories
Other current assets

Variance from March
31, 2014-449 Current liabilities
payable-16 Accounts
取引債務
debt
-1,181 Short-term
短期借入金
current liabilities
327 Other
その他の流動負債
421 Non-current liabilities
Long-term debt
Other

2,797
1,276
1,521

Non-current assets
Tangible and intangible non-current
assetsInvestments and other assets

Total liabilities
274
Common stock and additional paid-in-38 capital
312 Retained earnings, etc.
Assets and liabilities valuation andtranslation adjustments
Total net assets excluding minority interests

Minority interests

Total net assets

Total assets

10,963-175

Viewed by type of transaction, sales in Japan’s domestic market accounted for ¥1.4355 trillion (59 percent) of the whole, ove rseas ventures for ¥569.1 billion (24 percent), and exports for ¥411.2
billion (17 percent).

March 31, 2015

Total liabilities andnet assets

Number of Group Companies

5,913
2,846
2,749
318
1,191
971
220
7,104
1,500
1,602
321
3,423
437
3,860

-562
-820
296-37
87
79
8-475
0106
175
281
19300

10,963-175

5. Total assets and shareholders’ equity
Accounts receivable and accounts payable declined due to the impact of the merger, while other current assets (loans) and inv estments and other assets increased, with total assets amounting to¥1.0963 trillion.
Furthermore, net assets excluding minority interests rose ¥28.1 billion to ¥342.3 billion, thanks to an increase in valuation and translation adjustments arising from rising stock prices and the weakyen.
This meant our shareholders’ equity ratio rose three percent to 31.2 percent, strengthening the company’s solid financial con dition.

6. Interest-bearing debt
A decline in demand for funds in relation to China’s decelerating economy, the promotion of efficient funding through the exp ansion of domestic group financing, and a withdrawal from
unprofitable operations were factors in a declining debt balance. Because the steel business remained solid in the U.S., the net D/E ratio remained flat, as the consolidated debt balance rose ¥37.5
billion to ¥372 billion.

Status of affiliates
Overseas, Metal One acquired Cantak Corporation of western Canada, turning the company into a consolidated subsidiary. Since its founding in 1953, Cantak has been a steel pipe wholesaler,selling oil well pipes and line pipe imported from around the world. Increases in demand for steel pipe products used in ener gy production are anticipated for western Canada as well in connection
with higher global energy demand. This acquisition was part of efforts to offer stable supplies of high -quality energy sector tubular goods while at the same time contributing to Canada’s energy
industry.

Consolidated Financial Indicators

March 31, 2015 March 31, 2014

Note: Figures in parentheses ( ) show changes from the previous year.
Excluding the indirectly owned subsidiaries, there are 74 consolidated subsidiaries.

Shareholders’equity ratio

31.2%

28.2%

Net D/E ratio

1.1

1.1

Shareholders’ equity ratio =Total net assets excluding minority interests ÷ Total assets
Net D/E ratio =(Short-term and long-term debt + Securitized receivables −Cash and deposit) ÷ Total net assets (excluding minorityinterests)

In Japan, amid forecasts that competition will become even more intense as the operating environment changes rapidly in the structural steel and scrap metal markets, Metal One Mitsui BussanResources & Structural Steel Corporation was established through the merger of all operations of the wholly owned Metal One s ubsidiary Metal One Structural Steel & Resource Corporation with
Mitsui & Co. Steel Ltd.’s domestic structural steel business and metal scrap operations (other than nonferrous scrap).
The merger was intended to concentrate the corporate resources we had developed and to ensure stable supplies of the construc tion materials required for key policies among the nation’s strategies
to strengthen national resilience, including stepping up reconstruction in the aftermath of the March 2011 Great East Japan E arthquake and putting in place resilient social infrastructure inpreparation for major disasters. Furthermore, the company will contribute to society in terms of both products and raw materi als together with scrap metal businesses and end users nationwide, andstrive to demonstrate the capabilities needed to meet the requirements of market participants.