Major Group Companies' Forecasts of Fiscal Year 2014
ITOCHU's major group companies' forecasts of fiscal year 2014 are as follows.
[Major Group Companies'(unlisted companies) forecasts of fiscal year 2014](Unit: billion yen)

Name

ITOCHU's shareof Net income[Forecasts]

Shares

ITOCHU's shareof Net income[3rd quarter of FY 2014]

JOI'X CORPORATION

100.0%

1.3

1.0

SANKEI CO., LTD.

100.0%

1.8

1.5

Textile
ITOCHU Textile Prominent (ASIA) Ltd.

(Hong Kong, China )100.0%

1.81.8ITOCHU TEXTILE (CHINA) CO., LTD.

(China)100.0%1.4

1.1JAPAN AEROSPACE CORPORATION

100.0%

0.90.4

ITOCHU CONSTRUCTION MACHINERY CO., LTD.

100.0%

1.2

1.1

ITOCHU MACHINE-TECHNOS CORPORATION

100.0%

0.6(0.1)

Century Medical, Inc.

100.0%

1.1

0.9

Machinery

ITOCHU Metals Corporation
Metals& Minerals

Energy& Chemicals

ITOCHU Minerals & Energy of Australia Pty Ltd(Australia)

48.6

3.3

2.4

50.0%
100.0%

ITOCHU PLASTICS INC.

100.0%

2.7

2.1

C.I.Kasei Co., Ltd.

97.6%

1.1

0.5

(Cayman Islands)

100.0%

13.5

6.6(Singapore)

100.0%

3.9

3.4NIPPON ACCESS, INC.

93.8%

11.4

7.8

ITOCHU Kenzai Corp.

100.0%

2.92.5

ITOCHU Pulp & Paper Corp.

100.0%

0.60.5

ITOCHU LOGISTICS CORP.

99.0%

1.4

1.3

ITOCHU Property Development, Ltd.

99.8%

2.20.7(U.S.A.)

100.0%

10.3

6.8(U.K.)

100.0%

3.1

3.5(Hong Kong, China)

100.0%

5.1

3.9(China)

100.0%

5.4

4.0(Australia)

100.0%

2.22.1

ITOCHU International Inc.
ITOCHU Europe PLC
Overseas1.158.6

ITOCHU CHEMICAL FRONTIER Corporation

ITOCHU PETROLEUM CO.,(SINGAPORE)PTE. LTD.

ICT,General Products& Realty

1.3

100.0%Marubeni-Itochu Steel Inc.

ITOCHU Oil Exploration (Azerbaijan) Inc.

Food

100.0%

ITOCHU Hong Kong Ltd.
ITOCHU (China) Holding Co., Ltd.
ITOCHU Australia Ltd.

(Note 1)

9.6

[Major Group Companies' (listed companies) forecasts of fiscal year 2014]
NameMachinery

Energy& Chemicals

Food

ICT,General Products& Realty(Unit: billion yen)

Date of
Forecasts
Announcement

Companies'
Forecasts(Note 2)

Shares

ITOCHU's shareof Net income[Forecasts](Note 3)

ITOCHU's shareof Net income[3rd quarter of FY 2014](Note 4)(Expected)
Date ofAnnouncement

JAMCO Corporation

Feb.5

2.3

33.2%

0.80.6

Century Tokyo Leasing Corporation

May.8

30.0

25.1%

7.56.5Feb.3

SUNCALL CORPORATION

Feb.6

2.4

26.8%

0.6

0.6Feb.6

ITOCHU ENEX CO., LTD.

May.2

5.8

54.0%

3.1

2.4

Jan.30TAKIRON Co., Ltd.

May.9

3.0

29.5%

0.90.9Feb.7

ITOCHU SHOKUHIN Co., Ltd.

Nov.1

3.5

51.6%

1.8

1.8

Jan.31

Japan Foods Co., Ltd.

Oct.230.7

36.8%

0.30.3Jan.29Fuji Oil Co., Ltd.

May.9

9.4

25.7%

2.41.8Feb.7

FamilyMart Co., Ltd.

Oct.7

22.5

31.5%

7.1

6.4

Jan.7

Prima Meat Packers, Ltd.

May.13

4.0

39.5%

1.6

1.9

Feb.3

ITOCHU Techno-Solutions Corporation

Oct.16

15.0

57.2%

8.5

3.1

Jan.31

Excite Japan Co., Ltd.

May.10

0.3

57.3%

0.1

0.0

Feb.7

DAIKEN CORPORATION

May.10

2.6

25.5%

0.7

0.5

Feb.3

CONEXIO Corporation

Jan.31

3.3

60.3%

SPACE SHOWER NETWORKS INC.

Apr.250.2

36.8%

eGuarantee, Inc.

May.140.7

25.0%

Orient Corporation

Oct.3026.025.8%(Note 6)(Note 7)2.0

(Note 5)

Feb.54.5

Jan.31

0.1

0.1

Jan.300.2

0.1

Jan.303.8Jan.30(Note 1) Please refer to the forecasts to be announced by the company.
(Note 2) The figures for "Companies' Forecasts" are which each Group company has announced and exclude U.S. GAAP adjustments.
(Note 3) The figures in the “ITOCHU’s share of Net income [Forecasts]” column are Group companies’ forecasts of fiscal year 2014 multiplied by ITOCHU’s respective shares and exclude U.S. GAAP adjustments.
(Note 4) The figures in the “ITOCHU’s share of Net income [3rd quarter of FY 2014]” column are after U.S. GAAP adjustments.
(Note 5) CONEXIO Corporation has changed its corporate name from ITC NETWORKS CORPORATION on October 1, 2013. The above figure of CONEXIO Corporation includes the recognitionof gain on revaluation accompanying the conversion to a subsidiary in line with enactment of the companies’ capital measures (3.3 billion yen after tax effect).
(Note 6) The figure excludes the profit resulting from gain on revaluation accompanying the conversion of an equity-method associated company into a consolidated subsidiary (3.3 billion yen after tax effect).
(Note 7) ITOCHU adopts U.S. GAAP, which prescribes a substantial number of different accounting treatments from Japanese GAAP with regard to financial transactions for consumer credit companies.
ITOCHU recognizes the equity in earnings (losses) calculated by multiplying the figures after U.S. GAAP adjustments by Shares. Therefore, for Orient Corporation, ITOCHU has not announced
the figures in the above table since a discrepancy may occur between the forecast announced by the company and that of ITOCHU.