FLASH REPORT Year ended March 31, 2002 (Results for the Period from April 1, 2001 to March 31, 2002) Index Page ---- Ricoh Company, Ltd. And Consolidated Subsidiaries Policies 1 Performance 3 Ricoh Company, Ltd. And Consolidated Subsidiaries - Flash Report 11 Group Position 12 Consolidated Performance 1. Consolidated Statements of Income 13 2. Net Income Per Share 13 3. Consolidated Sales by Product Line 14 4. Consolidated Sales by Category 15 5. Balance Sheets (Consolidated) 17 6. Retained Earnings 17 7. Statements of Cash Flow (Consolidated) 18 8. Segment Information 19 9. Significant Accounting Policies (Consolidated) 23 10. Notes to Consolidated Financial Statements 24 Ricoh Company, Ltd. * The Company bases the estimates above on information currently available to management, which involves risks and uncertainties that would cause actual results to differ materially from those projected. POLICIES AND PERFORMANCE 1. POLICIES (1) Basic Management The vision of Ricoh Group ("Ricoh") is to be a winner in the 21st century. Under that banner, we aim to retain customer and community trust, secure top market shares by building new value, and become an outstanding global business that is highly influential within the industries in which we operate. To help raise office productivity, we have centered our business domains on the concept of "Image Communication," through which we globally offer products and services that customers truly need. Our 13th medium-term management plan, a three-year initiative that ended in March 2002, had three prime objectives for the entire Ricoh: i. Renovation of group management with the aim of increasing corporate value ii Reform of business and profitability Structure with the aim of maintaining steady growth iii. Reinforcement of cash flow management and realization of low cost business structure This fiscal term is the last year of the management plan, and we strove to achieve these objectives on a whole group basis. (2) Dividend Policy Ricoh endeavors to ensure stable dividends by boosting profitability while increasing retained earnings to reinforce its corporate structure and cultivate new businesses. Ricoh uses those retained earnings to strengthen core businesses and invest in new fields from medium- and long-term perspectives. (3) Thinking and Policies on Reducing Minimal Investment Lots Ricoh believes that reducing the minimum number of shares required to invest in Ricoh could help attract a broader range of investors to the equity markets while enhancing the liquidity of its shares. However, many investors already trade in Ricoh's shares, so management has concluded that there is no immediate need to reduce the minimum investment lot. Ricoh plans to keep close tabs on investment patterns and its shareholder composition, and will consider taking steps to alter the minimum lot requirement if need be. (4) Medium- and Long-Term Management Strategies and Management Structure Initiatives Ricoh's prime management priority in building corporate value is to improve customer satisfaction, which is at the heart of management strategies and policies. The J.D. Power Asia Pacific survey has placed Ricoh first in customer satisfaction among Japanese copier makers for the seventh year running. This heightened profile helped generate the solid results of recent years. Ricoh has restructured so it can keep expanding corporate value. As part of that effort, it instituted an executive officer system, under which it transferred considerable authority and responsibility to individual businesses. It also appointed external directors to the board. Our basic strategies for delivering growth are to: - Expand our market share in networked systems - Deploy printing solutions - Strengthen our operations in five key regional markets worldwide (Japan, the Americas, Europe, Asia and Oceania, and China) In expanding our share of the networked imaging equipment market, we have focused on meeting demand for speed and sophisticated networking. Several key models have been particularly well received. Among them are low-cost, fast digital copiers like the Imagio MF8570 (sold as the Aficio 850 overseas) and the MF105 Pro (Aficio 1050). The growing popularity of our digital offerings has helped us improve our position in the market for high-speed models. We have also done extremely well in Japan and abroad with the Imagio Neo 350/450 (Aficio 1035/1045). This new generation of copiers makes it simple to digitalize, store, and retrieve documents, and has helped us keep and extend our lead in the market for digital copiers including multifunctional printers (MFPs). Imagio Neo series machines are based on the Ricoh Document Highway concept, a common software platform that lets users link equipment and applications as they desire, and is compatible with the Ridoc Document System, a -1- user-friendly setup that enhances document management. We have sold many of these machines packaged with solutions software, which has contributed greatly to performance. The Imagio Neo series includes everything from low-end models that provide information technology support for small and medium-sized offices to high-speed offerings that function as central office machines. With demand for color equipment surging, we have enjoyed excellent sales of the IPSiO Color 8000 (Aficio AP3800C), a printer that offers output speeds and pricing comparable to monochrome platforms. This offering has reinforced our No. 1 share of the domestic color laser market while helping us bolster our presence internationally. Over the past few years, customers have shifted swiftly away from standalone machines toward networkable equipment and supporting software and services. They increasingly seek new solutions that lower the total cost of ownership and streamline office work. Ricoh responded swiftly to this trend in Japan by establishing five regional headquarters, in the Tohoku, Chubu, Kansai, Chugoku, and Kyushu areas. Such a setup can help us spread our solutions expertise and support capabilities regionally while consolidating the peripheral operations of regional sales companies, thereby lowering Group costs. To strengthen global operations, we built an international direct sales network. The latest component of this setup is Lanier Worldwide, Inc., which we acquired in January 2001. This subsidiary sells and services imaging and other office equipment in the United States and Europe. This purchase helped us step up our drive to become a global solutions provider, cultivating large corporations and other new customers, which led us to increase sales of networked and solutions products. Ricoh has taken various steps to build a high-efficiency, low-cost operating structure to overcome the challenges of deflation. We are working intensively on our supply chain management system to improve customer satisfaction while enhancing cash flow. We have also instituted programs to overhaul revenue and earnings structures for everything from Group sales, and development to production and peripheral operations. (5) Challenges Our 13th medium-term management plan was instrumental in allowing us to deliver such solid results. That said, we consider it crucial to keep responding to the growing sophistication of customer needs and intensifying competition in adverse economic conditions. It will be particularly important to better identify underlying demand. As well as helping improve customer productivity and cutting costs, we will concentrate on exploring issues that existing customers have yet to consider while doing even more to seek solutions with our customers. To those ends, we intend to deliver new value for customers through our customer satisfaction-oriented management and efforts to reinforce our technological capabilities. Ricoh has already earned top marks from third-party organizations for its environmental initiatives, and considers it imperative to continue championing the environment. In line with that goal, we have instituted the Ricoh Action Plan for fiscal 2002 through 2004, which builds on the achievement of its preceding three-year plan. Under this new initiative, we aim to go beyond responding to environmental issues and safeguarding the environment to generate profits through our environmental management program. The next fiscal term is the first year of our 14th medium-term management plan (April 2002 through March 2005), another three-year effort, and will focus on pursuing and building on the reforms of the 13th plan. In other words, we will strive to reinforce our technological base so we can become the world's best manufacturer as a winner in the 21st century. We will also change our business focus from merely being a producer to become a solutions provider. At the same time, we will strive companywide to cultivate the human resources needed for such a transformation. In the years ahead, we will endeavor to contribute both to our communities and the environment as part of our social mission while continuing to achieve high levels of trust from our customers and other stakeholders and delivering new value. -2- 2. PERFORMANCE (1) Overview (Three months ended March 31, 2002 and 2001) (Billions of yen) - --------------------------------------------------------------------------------------------------------------------- Three months ended Three months ended Change March 31, 2002 March 31, 2001 - --------------------------------------------------------------------------------------------------------------------- Domestic sales 238.1 248.6 -4.2% Overseas sales 212.7 180.3 18.0% Net sales 450.9 428.9 5.1% Gross profit 184.4 169.6 8.7% Operating income 40.0 28.1 42.5% Income before income taxes 35.5 28.6 24.0% Net income 18.3 14.9 22.5% - --------------------------------------------------------------------------------------------------------------------- Net income per share-basic (yen) 25.89 21.57 +4.32 Net income per share-diluted (yen) 24.22 19.86 +4.36 Return on equity (%) 3.0 2.7 +0.3% point Income before income taxes on total assets (%) 2.0 1.7 +0.3% point Income before income taxes on net sales (%) 7.9 6.7 +1.2% points - --------------------------------------------------------------------------------------------------------------------- Exchange rate (US$) 132.50 118.17 +14.33 Exchange rate (EURO) 116.21 108.99 +7.22 - --------------------------------------------------------------------------------------------------------------------- Expenditure for plant and equipment 19.0 22.6 -3.6 Depreciation for tangible fixed assets 20.3 16.9 +3.4 R&D Expenditure 22.1 22.3 -0.1 - --------------------------------------------------------------------------------------------------------------------- -3- (Full year) (Billions of yen) - ------------------------------------------------------------------------------------------------------------------- Year ended Year ended Change March 31, 2002 March 31, 2001 - ------------------------------------------------------------------------------------------------------------------- Domestic sales 902.6 930.4 -3.0% Overseas sales 769.6 607.8 26.6% Net sales 1,672.3 1,538.2 8.7% Gross profit 699.9 613.3 14.1% Operating income 129.6 105.1 23.4% Income before income taxes 113.9 97.7 16.6% Net income 61.6 53.2 15.8% - ------------------------------------------------------------------------------------------------------------------- Net income per share-basic (yen) 88.27 76.85 +11.42 Net income per share-diluted (yen) 82.46 71.02 +11.44 Return on equity (%) 10.4 9.7 +0.7% point Income before income taxes on total assets (%) 6.4 6.0 +0.4% point Income before income taxes on net sales (%) 6.8 6.4 +0.4% point - ------------------------------------------------------------------------------------------------------------------- Total assets 1,832.9 1,704.7 +128.1 Shareholders' equity 633.0 556.7 +76.2 Debt 561.4 538.9 +22.4 Equity ratio (%) 34.5 32.7 +1.8% points Equity per share (yen) 870.63 803.64 +66.99 - ------------------------------------------------------------------------------------------------------------------- Cash flows from operating activities: 105.1 102.7 +2.4 Cash flows from investing activities: -65.7 -62.7 -3.0 Cash flows from financing activities: 36.2 -88.3 +124.6 Cash and cash equivalents at end of year 142.5 64.4 +78.0 - ------------------------------------------------------------------------------------------------------------------- Exchange rate (US$) 125.10 110.60 +14.50 Exchange rate (EURO) 110.60 100.41 +10.19 - ------------------------------------------------------------------------------------------------------------------- Expenditure for plant and equipment 75.6 73.3 +2.3 Depreciation for tangible fixed assets 73.7 62.1 +11.6 R&D Expenditure 80.7 78.2 +2.5 - ------------------------------------------------------------------------------------------------------------------- Number of employees (Japan) (thousand people) 40.0 40.5 -0.5 Number of employees (Overseas) (thousand people) 34.2 33.8 +0.4 - ------------------------------------------------------------------------------------------------------------------- -4- *Overview - - In fiscal 2002, ended March 31, 2002, Ricoh increased consolidated net sales 8.7%, to 1,672.3 billion yen. It was an eighth consecutive growth. The increase would have been 4.0% without the foreign exchange impact. - - Domestic sales were off 3.0%. Although sales of printing systems increased 28.6%, other products area was down due to a downturn in the Japanese economy, as well as constrained corporate information technology capital expenditure. In contrast, overseas sales gained 26.6%, despite the uncertainty posed by the U.S. economy, and so on.. The main factors were that demand remained solid for core digital imaging and printing systems, as well as new subsidiary Lanier Worldwide, Inc. and contributions from the low yen. Overseas sales would have improved 14.6% without the exchange rate impact. - - Operating income was up 23.4%. This stemmed mainly from rising sales of core digital plain-paper copiers (PPCs), MFPs, and other high-value-added offerings, the fruits of ongoing cost-cutting initiatives, and the yen's depreciation. Net other expenses increased owing to lower interest and dividend income amid lackluster financial markets, higher foreign currency losses, and rises in other costs. Income before income taxes thereby improved 16.6%. - - As a result of these factors, net income advanced 15.8%-a 10th consecutive gain. - - Cash dividends per share of common stock were up 1.00 yen, to 13.00 yen. This reflected a 6.00 yen interim dividend and a 7.00 yen year-end dividend that was 1.00 yen higher than the previous year. *Financial Position - - Ricoh is enhancing its cash flow management efforts to expand free cash flow and continually strengthen its financial position. - - At the close of fiscal 2002, higher net income and depreciation and amortization added 135.4 billion yen to cash flows from operating activities, up 20.0 billion yen from the previous fiscal year. Changes in assets and liabilities included 17.2 billion yen allocated in preparation for the maturity of Ricoh's sixth and eighth convertible bonds by year-end. Changes would have been as in the previous fiscal year if not for this factor. Most of those bonds were converted upon maturity. Thus, net cash provided by operating activities increased to 105.1 billion yen. - - During the term, Ricoh invested 75.2 billion yen to set up new manufacturing lines and develop new products. Holdings of available-for-sale securities fell 30.1 billion yen owing to changes in the Ricoh's investment approach, however the investment is properly controlled in the cash account. As a result of these and other miscellaneous factors, net cash used in investing activities dropped to 65.7 billion yen. - - Consequently, the free cash flow generated by operating and investing activities increased to 39.3 billion yen. - - In the year under review, Ricoh endeavored to cut interest-bearing debt in Japan and abroad while securing funds for future expansion through its fourth and fifth straight bond issues, worth 35 billion yen and 25 billion yen, respectively. Owing to these factors and the payment of cash dividends, net cash used in financing activities increased to 36.2 billion yen. - - Thus, cash and cash equivalents at the end of the year were up 78.0 billion yen, to 142.5 billion yen. -5- *Consolidated Sales by Category Imaging Solutions (sales up 7.7%, to 934.1 billion yen) *Digital Imaging Solutions (sales up 14.0%, to 654.4 billion yen) In core digital PPCs, Ricoh strengthened its lineup with new offerings covering all segments of the market, from the low-end Imagio MF1340/1540 (Aficio 1013/1015) to the high speed Imagio MF105Pro (Aficio 1050). Domestic sales were down owing to the Japanese recession and declining demand. However, overseas sales soared for digital PPCs, with color models also enjoying gains. *Other Imaging Solutions (sales down 4.5%, to 279.7 billion yen) The sales decline reflected a shift from analog PPCs to digital models offering superior expandability and functions. Network Input/Output Systems (sales up 31.5%, to 344.2 billion yen) *Printing Systems (sales up 37.7%, to 299.2 billion yen) In Japan and overseas, the focus of customer demand continued to shift toward speed, networking, saving of the total costs of ownership and office productivity enhancement. Ricoh responded to those trends by releasing several MFPs that streamline document input/output, sharing, and storage, notably the Imagio Neo 220/270(Aficio 1022/1027) and the Imagio Neo 750/600. Ricoh augmented its very popular IPSiO Color 8000 (Aficio AP3800C), a fast, high-resolution color printer, with such models as the IPSiO Color 8150, which centralizes the management of color documents, and the affordable IPSiO Color 1600 color laser printer. These new offerings formed part of a groupwide drive to increase printer sales and strengthen printing solutions capabilities. *Other Input/Output Systems (sales up 1.1%, to 45.0 billion yen) Sales of this category were up only slightly owing to a switch to new standards in optical disc-related products. Network System Solutions (sales down 1.2%, to 206.9 billion yen) Ricoh has focused increasingly on useware, document management, and other solutions businesses in response to a shift in customer demand away from standalone models toward networked hardware, software, and services. Nonetheless, sales of network equipment in this category declined due to sales down of personal computers and servers owing to constrained corporate spending on information technology in Japan. Other Businesses (sales down 6.5%, to 186.9 billion yen) Sales declined in this category mainly because of falling demand for semiconductors, particularly for large-scale integrated circuits used in mobile communications equipment. Sales of metering equipment was again sluggish, reflecting stagnant demand. -6- * Consolidated Sales by Geographic Area Japan (sales up 3.0%, to 902.6 billion yen) The Japanese economy remained in recession during the year, causing companies to restrain information technology spending and restructure. In this circumstances, Ricoh increased sales of printing systems by 28.6%. MFPs performed particularly well, reflecting launches of offerings that meet customer needs and expanded marketing. On the other hand, sales declined for such offerings as analog PPCs, facsimile machines, personal computers, and servers. Overall office equipment sales thus decreased 2.0%. Including semiconductors and metering equipment, sales in Japan were off 3.0%. The Americas (sales up 35.2%, to 341.7 billion yen) Ricoh offset the effects of lower capital expenditure and an economic slowdown in the United States by expanding and reinforcing its sales networks, particularly in the North American market, thus increasing sales of core digital PPCs and MFPs. Lanier Worldwide, which Ricoh acquired in the previous fiscal year, contributed significantly to results through a successful strategy of expanding digital equipment and strengthening sales to major account clients. Europe (sales up 25.8%, to 311.3 billion yen) Ricoh's multibrand strategy continued to go from strength to strength in a European market that remained basically stable during the term, with the Company maintaining top market shares in both digital PPCs and MFPs. Others (sales up 8.3%, to 116.6 billion yen) Sales benefited from Ricoh's shift to digital and networked models. Ricoh aims to take advantage of China's admission to the World Trade Organization and that nation's deregulation and initiatives to open its market by strengthening its local sales network. -7- *Segment Information Business Segment Office Equipment Sales of core digital PPCs and MFPs grew steadily, particularly overseas, reflecting launches of fast digital machines and high-value-added offerings that handle everything from document input/output to document sharing and administration. Sales and operating income in this segment also benefited from the yen's depreciation. Ricoh increased capital spending, especially in research and development. In addition, total assets increased owing to the lower yen, which overshadowed efforts to reduce inventories in Japan and overseas. Other Businesses Both sales and operating income in this segment were down owing to sluggish demand for semiconductors and metering equipment. (Billions of yen) - ------------------------------------------------------------------------------------------------- Year ended Year ended Change March 31, 2002 March 31, 2001 - ------------------------------------------------------------------------------------------------- Identifiable assets: Office Equipment 1,219.7 1,179.4 +40.2 Other Businesses 185.1 180.1 +4.9 - ------------------------------------------------------------------------------------------------- Capital expenditure: Office Equipment 68.5 61.8 +6.6 Other Businesses 5.6 10.2 -4.6 - ------------------------------------------------------------------------------------------------- Depreciation and Amortization: Office Equipment 64.4 52.9 +11.5 Other Businesses 7.4 7.5 -0.1 - ------------------------------------------------------------------------------------------------- -8- Geographic Segment Japan Sales of business equipment rose amid solid exports and the favorable yen, offsetting decreased sales of semiconductors and metering equipment. On top of that, operating income was up significantly, reflecting a shift toward high-value-added products and structural reforms that lowered costs. The Americas Despite a U.S. economic slowdown and intensified competition, Ricoh was able to expand existing sales channels. At the same time, subsidiary Lanier Worldwide bore fruit with its strategy of bolstering sales of digital equipment and stepping up sales to major accounts. As a result, both segment sales and operating income improved. Europe Operating costs rose temporarily during the term owing to expenses associated with production changeovers to new models. Nonetheless, Ricoh continued to deliver favorable sales growth, centered on digital PPCs and MFPs, leading to gains in regional sales and operating income. Others Sales and operating income grew owing to steadily expanded sales in China and Asia and Oceania, supported by high productivity in the factories in China. -9- (2) Expectations * Overall economic prospects and countermeasures by the Ricoh Group in fiscal 2003 While many factors remain unclear on the domestic economic front, there are signs of a recovery in some sectors, and we expect a gradual turnaround from the second half of the year. Overseas, the United States appears to be on track for a recovery. Against this backdrop, Ricoh will strive to expand sales, earnings, and cash flow through the following initiatives under its 14th medium-term management plan (April 2002 through March 2005) in its five operating regions of Japan, the Americas, Europe, Asian and Oceania, and China. - - Strengthen global responsiveness to step up sales to large corporations - - Reinforce capabilities in color equipment (PPCs, MFPs, and laser printers) in line with growing demand for color models - - Provide optimal printing solutions that meet customers' requirements for digital and networked environments and bolster printing equipment offerings, centered on MFPs - - Continue restructuring to improve revenues earnings, and cash flow Exchange Rate Assumptions for Fiscal 2003 US$1 = 125 yen (125.10 yen in previous fiscal year) Euro1 = 110 yen (110.60 yen in previous fiscal year) (Billions of yen) - ------------------------------------------------------------------------------------------------- Year ended Year ended Change March 31, 2003 March 31, 2002 (Forecast) - ------------------------------------------------------------------------------------------------- Domestic sales 945.0 902.6 4.7% Overseas sales 828.0 769.6 7.6% Net sales 1,773.0 1,672.3 6.0%(*1) Gross profit 743.2 699.9 6.2% Operating income 136.0 129.6 4.9% Income before income taxes 122.0 113.9 7.1% Net income 67.5 61.6 9.6%(*2) - ------------------------------------------------------------------------------------------------- Notes: *1 Net sales would be ninth consecutive year of growth. *2 Net income would be eleventh consecutive year of growth. * Ricoh bases the estimates above on information currently available to management, which involves risks and uncertainties that would cause actual results to differ materially from those projected. -10- RICOH COMPANY, LTD. AND CONSOLIDATED SUBSIDIARIES FLASH REPORT (Consolidated. Year ended March 31, 2002) DATE OF APPROVAL FOR THE FINANCIAL RESULTS FOR THE YEAR ENDED MARCH 31, 2002, AT THE BOARD OF DIRECTORS' MEETING: MAY 8, 2002 1. RESULTS FOR THE PERIOD FROM APRIL 1, 2001 TO MARCH 31, 2002 (1) Operating Results (Millions of yen) - ------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - ------------------------------------------------------------------------------------- Net sales 1,672,340 1,538,262 (% change from previous period) 8.7 6.3 Operating income 129,695 105,105 (% change from previous period) 23.4 18.2 Income before income taxes 113,950 97,765 (% change from previous period) 16.6 38.9 Net income 61,614 53,228 (% change from previous period) 15.8 27.0 Net income per share-basic (yen) 88.27 76.85 Net income per share-diluted (yen) 82.46 71.02 Return on equity (%) 10.4 9.7 Income before income taxes on total assets (%) 6.4 6.0 Income before income taxes on net sales (%) 6.8 6.4 - ------------------------------------------------------------------------------------- Note: i. Equity in earnings of affiliates: 1,891 million yen (2,098 million yen in previous period) ii. Some changes have been made in accounting method iii. Average number of shares outstanding: 698,025,167 shares (692,616,894 shares in previous period) (2) Financial Position (Millions of yen) - --------------------------------------------------------------------- March 31, 2002 March 31, 2001 - --------------------------------------------------------------------- Total assets 1,832,928 1,704,791 Shareholders' equity 633,020 556,728 Equity ratio (%) 34.5 32.7 Equity per share (yen) 870.63 803.64 - --------------------------------------------------------------------- (3) Cash Flows (Millions of yen) - ----------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - ----------------------------------------------------------------------------------- Cash flows from operating activities 105,138 102,728 Cash flows from investing activities -65,792 -62,728 Cash flows from financing activities 36,235 -88,382 Cash and cash equivalents at end of year 142,508 64,457 - ----------------------------------------------------------------------------------- (4) Items relating to the scale of consolidation and the application of the equity method: Number of consolidated subsidiaries: 331; nonconsolidated subsidiaries: 45; affiliated companies: 28 (5) Changes in accounting method, etc.: Consolidated subsidiaries: 18 additions; 5 removals Companies accounted for by the equity method: 6 additions; 5 removals 2. FORECAST OF OPERATING RESULTS FROM APRIL 1, 2002 TO MARCH 31, 2003 (Millions of yen) - ----------------------------------------------------------------------- Half year ended Year ended September 30, 2002 March 31, 2003 - ----------------------------------------------------------------------- Net sales 875,000 1,773,000 Operating income 62,000 136,000 Income before income taxes 55,000 122,000 Net income 30,500 67,500 - ----------------------------------------------------------------------- Notes: Net income per share (Consolidated) 92.84 yen In accordance with Japanese regulations, Ricoh has issued forecast for its financial results for the half year ended September 30, 2002 and year ended March 31, 2003. These forecast are forward-looking statements based on a number of assumptions and beliefs in light of information currently available to management and subject risks and uncertainties. -11- GROUP POSITION The Ricoh Group comprises 376 subsidiaries and 28 affiliates. Their development, manufacturing, sales, and service activities center on office equipment (copiers and related supplies and communications and information systems), optical equipment, and other devices. The parent company heads development. The parent company and subsidiaries and affiliates maintain an integrated domestic and international manufacturing structure. Below, we have listed our main product areas and the positions of key subsidiaries and affiliates. Office Equipment In this business category, the Company provides products and systems that help enhance the office productivity of customers. Major products include: Digital/analog copiers, multifunctional printers (MFPs), laser printers, facsimile machines, digital duplicators, optical disks. Ricoh also provides solution systems including personal computers and servers, utilizing its information technology. The Company also provides support, service, and related supplies, as well as use ware including IT environment setup, network administration, and user support. [Main Subsidiaries and Affiliates] Production Japan -- Tohoku Ricoh Co., Ltd.; Ricoh Elemex Corporation, Ricoh Unitechno Co., Ltd., Hasama Ricoh Inc., Ricoh Microelectronics Co., Ltd., Ricoh Keiki Co., Ltd. The Americas -- Ricoh Electronics, Inc. Europe -- Ricoh UK Products Ltd. and Ricoh Industrie France S.A. Other regions -- Ricoh Asia Industry (Shenzhen) Ltd., Sindo Ricoh Co., Ltd., Shanghai Ricoh Facsimile Co., Ltd. Sales and Service Japan -- Ricoh Tohoku Co., Ltd. Ricoh Chubu Co., Ltd. Ricoh Kansai Co., Ltd. Ricoh Chugoku Co., Ltd. Ricoh Kyushu Co., Ltd. Tokyo Ricoh Co., Ltd. Osaka Ricoh Co., Ltd. and 43 other sales companies nationwide, Ricoh Technosystems Co., Ltd.; NBS Ricoh Co., Ltd. The Americas -- Ricoh Corporation, Savin Corporation, Lanier Worldwide, Inc. Europe -- Ricoh Europe B.V., Ricoh Deutschland GmbH, Ricoh UK Ltd., Ricoh France S.A., Ricoh Espana S.A., Ricoh Italia S.p.A., NRG Group PLC(*) Other regions -- Ricoh Hong Kong Ltd., Ricoh Asia Pacific Pte, Ltd., Ricoh Australia Pty, Ltd., Ricoh New Zealand Ltd. Other Businesses Manufacturing and marketing analog cameras and optical lenses, semiconductor devices, and measuring equipment, and providing leasing and logistics services [Main Subsidiaries and Affiliates] Production Japan -- Ricoh Optical Industries Co., Ltd., Ricoh Elemex Corporation Overseas -- Taiwan Ricoh Co., Ltd. Sales Ricoh Corporation, NRG Group PLC(*) Other areas Ricoh Leasing Company, Ltd., Ricoh Logistics System Co., Ltd., Coca-Cola West Japan Co., Ltd. (affiliated company) (*) In this fiscal year, Gestetner Holdings PLC changed the name to NRG Group PLC. -12- 1. CONSOLIDATED STATEMENTS OF INCOME (Three months ended March 31, 2002 and 2001) (Millions of yen) - ------------------------------------------------------------------------------------------------------------------ Three months ended Three months ended March 31, 2002 March 31, 2001 Change (%) - ------------------------------------------------------------------------------------------------------------------ Net sales 450,922 428,977 +21,945 (5.1) Cost of sales 266,503 259,304 +7,199 (2.8) Percentage of net sales(%) 59.1 60.4 Gross profit 184,419 169,673 +14,746 (8.7) Percentage of net sales(%) 40.9 39.6 Selling, general and administrative expenses 144,357 141,552 +2,805 (2.0) Percentage of net sales(%) 32.0 33.0 Operating income 40,062 28,121 +11,941 (42.5) Percentage of net sales(%) 8.9 6.6 Other (income) expenses Interest and dividend income 698 2,126 -1,428 (-67.2) Percentage of net sales(%) 0.2 0.5 Interest expense 1,670 3,095 -1,425 (-46.0) Percentage of net sales(%) 0.4 0.7 Other, net 3,536 -1,519 +5,055 (-332.8) Percentage of net sales(%) 0.8 -0.3 Income before income taxes, minority interests and equity in earnings of affiliates 35,554 28,671 +6,883 (24.0) Percentage of net sales(%) 7.9 6.7 Provision for income taxes 16,659 12,933 +3,726 (28.8) Percentage of net sales(%) 3.7 3.0 Minority interests in earnings of subsidiaries 931 1,279 -348 (-27.2) Percentage of net sales(%) 0.2 0.3 Equity in earnings of affiliates 351 486 -135 (-27.8) Percentage of net sales(%) 0.1 0.1 Net income 18,315 14,945 +3,370 (22.5) Percentage of net sales(%) 4.1 3.5 - ------------------------------------------------------------------------------------------------------------------ Reference: Exchange rate (average rate for the corresponding periods) Three months ended Three months ended March 31, 2002 March 31, 2001 ------------------ ------------------ US$1 132.50 Yen 118.17 Yen EURO 1 116.21 Yen 108.99 Yen (Full year ended March 31, 2002 and 2001) (Millions of yen) - ------------------------------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 Change (%) - ------------------------------------------------------------------------------------------------------------------- Net sales 1,672,340 1,538,262 +134,078 (8.7) Cost of sales 972,394 924,893 +47,501 (5.1) Percentage of net sales(%) 58.1 60.1 Gross profit 699,946 613,369 +86,577 (14.1) Percentage of net sales(%) 41.9 39.9 Selling, general and administrative expenses 570,251 508,264 +61,987 (12.2) Percentage of net sales(%) 34.1 33.1 Operating income 129,695 105,105 +24,590 (23.4) Percentage of net sales(%) 7.8 6.8 Other (income) expenses Interest and dividend income 4,753 8,045 -3,292 (-40.9) Percentage of net sales(%) 0.3 0.5 Interest expense 8,233 7,787 +446 (5.7) Percentage of net sales(%) 0.5 0.5 Other, net 12,265 7,598 +4,667 (61.4) Percentage of net sales(%) 0.8 0.4 Income before income taxes, minority interests and equity in earnings of affiliates 113,950 97,765 +16,185 (16.6) Percentage of net sales(%) 6.8 6.4 Provision for income taxes 51,147 43,512 +7,635 (17.5) Percentage of net sales(%) 3.0 2.8 Minority interests in earnings of subsidiaries 3,080 3,123 -43 (-1.4) Percentage of net sales(%) 0.2 0.2 Equity in earnings of affiliates 1,891 2,098 -207 (-9.9) Percentage of net sales(%) 0.1 0.1 Net income 61,614 53,228 +8,386 (15.8) Percentage of net sales(%) 3.7 3.5 - ------------------------------------------------------------------------------------------------------------------- Reference: Exchange rate (average rate for the corresponding periods) Year ended Year ended March 31, 2002 March 31, 2001 -------------- -------------- US$1 125.10 Yen 110.60 Yen EURO 1 110.60 Yen 100.41 Yen 2. NET INCOME PER SHARE (Yen) - -------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 Change - -------------------------------------------------------------------------------------- Net income per share-basic 88.27 76.85 +11.42 Net income per share-diluted 82.46 71.02 +11.44 - -------------------------------------------------------------------------------------- -13- 3. CONSOLIDATED SALES BY PRODUCT LINE (Three months ended March 31, 2002 and 2001) (Millions of yen) - ---------------------------------------------------------------------------------------------------------------------------------- Three months ended Three months ended Excluding foreign March 31, 2002 March 31, 2001 Change (%) exchange impact (%) - ---------------------------------------------------------------------------------------------------------------------------------- Copiers and Related Supplies 274,509 257,714 +16,795 (6.5) +818 (0.3) Domestic 113,213 124,890 -11,677 (-9.3) -11,677 (-9.3) Overseas 161,296 132,824 +28,472 (21.4) +12,495 (9.4) Percentage of net sales(%) 60.9 60.1 - ---------------------------------------------------------------------------------------------------------------------------------- Communications and Information Systems: 123,787 120,146 +3,641 (3.0) +581 (0.5) Domestic 82,813 83,332 -519 (-0.6) -519 (-0.6) Overseas 40,974 36,814 +4,160 (11.3) +1,100 (3.0) Percentage of net sales(%) 27.4 28.0 - ---------------------------------------------------------------------------------------------------------------------------------- Other Businesses 52,626 51,117 +1,509 (3.0) +706 (1.4) Domestic 42,118 40,426 +1,692 (4.2) +1,692 (4.2) Overseas 10,508 10,691 -183 (-1.7) -986 (-9.2) Percentage of net sales(%) 11.7 11.9 - ---------------------------------------------------------------------------------------------------------------------------------- Total 450,922 428,977 +21,945 (5.1) +2,105 (0.5) Domestic 238,144 248,648 -10,504 (-4.2) -10,504 (-4.2) Percentage of net sales(%) 52.8 58.0 Overseas 212,778 180,329 +32,449 (18.0) +12,609 (7.0) Percentage of net sales(%) 47.2 42.0 The Americas 96,506 78,289 +18,217 (23.3) +7,924 (10.1) Percentage of net sales(%) 21.4 18.2 Europe 85,328 70,244 +15,084 (21.5) +7,877 (11.2) Percentage of net sales(%) 18.9 16.4 Other 30,944 31,796 -852 (-2.7) -3,192 (-10.0) Percentage of net sales(%) 6.9 7.4 - ---------------------------------------------------------------------------------------------------------------------------------- Reference: Exchange rate (average rate for the corresponding periods) Three months ended Three months ended March 31, 2002 March 31, 2001 ------------------ ------------------ US$1 132.50 Yen 118.17 Yen EURO 1 116.21 Yen 108.99 Yen (Full year ended March 31, 2002 and 2001) (Millions of yen) - --------------------------------------------------------------------------------------------------------------------------------- Year ended Year ended Excluding foreign March 31, 2002 March 31, 2001 Change (%) exchange impact (%) - --------------------------------------------------------------------------------------------------------------------------------- Copiers and Related Supplies 1,038,495 915,333 +123,162 (13.5) +64,347 (7.0) Domestic 453,939 467,956 -14,017 (-3.0) -14,017 (-3.0) Overseas 584,556 447,377 +137,179 (30.7) +78,364 (17.5) Percentage of net sales(%) 62.1 59.5 - ---------------------------------------------------------------------------------------------------------------------------------- Communications and Information Systems 446,894 423,041 +23,853 (5.6) +12,065 (2.9) Domestic 299,114 300,682 -1,568 (-0.5) -1,568 (-0.5) Overseas 147,780 122,359 +25,421 (20.8) +13,633 (11.1) Percentage of net sales(%) 26.7 27.5 - --------------------------------------------------------------------------------------------------------------------------------- Other Businesses 186,951 199,888 -12,937 (-6.5) -15,303 (-7.7) Domestic 149,602 161,795 -12,193 (-7.5) -12,193 (-7.5) Overseas 37,349 38,093 -744 (-2.0) -3,110 (-8.2) Percentage of net sales(%) 11.2 13.0 - --------------------------------------------------------------------------------------------------------------------------------- Total 1,672,340 1,538,262 +134,078 (8.7) +61,109 (4.0) Domestic 902,655 930,433 -27,778 (-3.0) -27,778 (-3.0) Percentage of net sales(%) 54.0 60.5 Overseas 769,685 607,829 +161,856 (26.6) +88,887 (14.6) Percentage of net sales(%) 46.0 39.5 The Americas 341,747 252,698 +89,049 (35.2) +49,869 (19.7) Percentage of net sales(%) 20.4 16.4 Europe 311,312 247,449 +63,863 (25.8) +37,575 (15.2) Percentage of net sales(%) 18.6 16.1 Other 116,626 107,682 +8,944 (8.3) +1,443 (1.3) Percentage of net sales(%) 7.0 7.0 - --------------------------------------------------------------------------------------------------------------------------------- Reference: Exchange rate (average rate for the corresponding periods) Year ended Year ended March 31, 2002 March 31, 2001 -------------- -------------- US$1 125.10 Yen 110.60 Yen EURO 1 110.60 Yen 100.41 Yen -14- 4. CONSOLIDATED SALES BY CATEGORY (Three months ended March 31, 2002 and 2001) (Millions of yen) - ---------------------------------------------------------------------------------------------------------------------------------- Three months ended Three months ended Change (%) Excluding foreign March 31, 2002 March 31, 2001 exchange impact (%) - ---------------------------------------------------------------------------------------------------------------------------------- Imaging Solutions: Digital Imaging Systems 180,519 157,023 +23,496 (15.0) +12,777 (8.1) Percentage of net sales(%) 40.0 36.6 Domestic 72,674 81,470 -8,796 (-10.8) -8,796 (-10.8) Overseas 107,845 75,553 +32,292 (42.7) +21,573 (28.6) Other Imaging Systems 66,107 77,403 -11,296 (-14.6) -15,561 (-20.1) Percentage of net sales(%) 14.7 18.1 Domestic 21,328 25,079 -3,751 (-15.0) -3,751 (-15.0) Overseas 44,779 52,324 -7,545 (-14.4) -11,810 (-22.6) Total Imaging Solutions 246,626 234,426 +12,200 (5.2) -2,784 (-1.2) Percentage of net sales(%) 54.7 54.7 Domestic 94,002 106,549 -12,547 (-11.8) -12,547 (-11.8) Overseas 152,624 127,877 +24,747 (19.4) +9,763 (7.6) - ---------------------------------------------------------------------------------------------------------------------------------- Networking input/output systems: Printing Systems 80,228 70,593 +9,635 (13.6) +5,738 (8.1) Percentage of net sales(%) 17.8 16.5 Domestic 40,087 37,728 +2,359 (6.3) +2,359 (6.3) Overseas 40,141 32,865 +7,276 (22.1) +3,379 (10.3) Other Input/Output Systems 12,484 12,570 -86 (-0.7) -176 (-1.4) Percentage of net sales(%) 2.7 2.9 Domestic 3,641 5,603 -1,962 (-35.0) -1,962 (-35.0) Overseas 8,843 6,967 +1,876 (26.9) +1,786 (25.6) Total Networking input/output systems 92,712 83,163 +9,549 (11.5) +5,562 (6.7) Percentage of net sales(%) 20.5 19.4 Domestic 43,728 43,331 +397 (0.9) +397 (0.9) Overseas 48,984 39,832 +9,152 (23.0) +5,165 (13.0) - ---------------------------------------------------------------------------------------------------------------------------------- Network system solutions 58,958 60,271 -1,313 (-2.2) -1,379 (-2.3) Percentage of net sales(%) 13.1 14.0 Domestic 58,296 58,342 -46 (-0.1) -46 (-0.1) Overseas 662 1,929 -1,267 (-65.7) -1,333 (-69.1) - ---------------------------------------------------------------------------------------------------------------------------------- Office Equipment Total 398,296 377,860 +20,436 (5.4) +1,399 (0.4) Percentage of net sales(%) 88.3 88.1 Domestic 196,026 208,222 -12,196 (-5.9) -12,196 (-5.9) Overseas 202,270 169,638 +32,632 (19.2) +13,595 (8.0) - ---------------------------------------------------------------------------------------------------------------------------------- Other Businesses 52,626 51,117 +1,509 (3.0) +706 (1.4) Percentage of net sales(%) 11.7 11.9 Domestic 42,118 40,426 +1,692 (4.2) +1,692 (4.2) Overseas 10,508 10,691 -183 (-1.7) -986 (-9.2) - ---------------------------------------------------------------------------------------------------------------------------------- Grand Total 450,922 428,977 +21,945 (5.1) +2,105 (0.5) Percentage of net sales(%) 100.0 100.0 Domestic 238,144 248,648 -10,504 (-4.2) -10,504 (-4.2) Percentage of net sales(%) 52.8 58.0 Overseas 212,778 180,329 +32,449 (18.0) +12,609 (7.0) Percentage of net sales(%) 47.2 42.0 The Americas 96,506 78,289 +18,217 (23.3) +7,924 (10.1) Percentage of net sales(%) 21.4 18.2 Europe 85,328 70,244 +15,084 (21.5) +7,877 (11.2) Percentage of net sales(%) 18.9 16.4 Other 30,944 31,796 -852 (-2.7) -3,192 (-10.0) Percentage of net sales(%) 6.9 7.4 - ---------------------------------------------------------------------------------------------------------------------------------- Each category includes the following products: Digital Imaging Systems Digital PPCs, color PPCs, digital duplicators, facsimile machines, related supplies and services Other Imaging Systems Analog PPCs, diazo copiers, and related supplies including thermal paper, and services Printing Systems Multifunctional printers (MFPs), laser printers, related supplies, services and software Other Input/Output Systems Optical discs, systems and scanners Network System Solutions Personal computers, PC servers, network systems, network related software, and service/support Other Businesses Digital cameras, analog cameras, semiconductors Reference: Exchange rate (average rate for the corresponding periods) Three months ended Three months ended March 31, 2002 March 31, 2001 ------------------ ------------------ US$1 132.50 Yen 118.17 Yen EURO 1 116.21 Yen 108.99 Yen -15- (Full year ended March 31, 2002 and 2001) (Millions of yen) - ---------------------------------------------------------------------------------------------------------------------------------- Year ended Year ended Excluding foreign March 31, 2002 March 31, 2001 Change (%) exchange impact (%) - ---------------------------------------------------------------------------------------------------------------------------------- Imaging Solutions: Digital Imaging Systems 654,425 574,161 +80,264 (14.0) +43,900 (7.6) Percentage of net sales(%) 39,1 37.3 Domestic 294,827 313,805 -18,978 (-6.0) -18,978 (-6.0) Overseas 359,598 260,356 +99,242 (38.1) +62,878 (24.2) Other Imaging Systems 279,755 292,872 -13,117 (-4.5) -30,859 (-10.5) Percentage of net sales(%) 16.7 19.1 Domestic 97,356 120,963 -23,607 (-19.5) -23,607 (-19.5) Overseas 182,399 171,909 +10,490 (6.1) -7,252 (-4.2) Total Imaging Solutions 934,180 867,033 +67,147 (7.7) +13,041 (1.5) Percentage of net sales(%) 55.8 56.4 Domestic 392,183 434,768 -42,585 (-9.8) -42,585 (-9.8) Overseas 541,997 432,265 +109,732 (25.4) +55,626 (12.9) - ---------------------------------------------------------------------------------------------------------------------------------- Networking input/output systems: Printing Systems 299,231 217,308 +81,923 (37.7) +66,386 (30.5) Percentage of net sales(%) 17.9 14.1 Domestic 141,273 109,824 +31,449 (28.6) +31,449 (28.6) Overseas 157,958 107,484 +50,474 (47.0) +34,937 (32.5) Other Input/Output Systems 45,016 44,530 +486 (1.1) -320 (-0.7) Percentage of net sales(%) 2.7 2.9 Domestic 14,966 19,336 -4,370 (-22.6) -4,370 (-22.6) Overseas 30,050 25,194 +4,856 (19.3) +4,050 (16.1) Total Networking input/output systems 344,247 261,838 +82,409 (31.5) +66,066 (25.2) Percentage of net sales(%) 20.6 17.0 Domestic 156,239 129,160 +27,079 (21.0) +27,079 (21.0) Overseas 188,008 132,678 +55,330 (41.7) +38,987 (29.4) - ---------------------------------------------------------------------------------------------------------------------------------- Network system solutions 206,962 209,503 -2,541 (-1.2) -2,695 (-1.3) Percentage of net sales(%) 12.4 13.6 Domestic 204,631 204,710 -79 (0.0) -79 (0.0) Overseas 2,331 4,793 -2,462 (-51.4) -2,616 (-54.6) - ---------------------------------------------------------------------------------------------------------------------------------- Office Equipment Total 1,485,389 1,338,374 +147,015 (11.0) +76,412 (5.7) Percentage of net sales(%) 88.8 87.0 Domestic 753,053 768,638 -15,585 (-2.0) -15,585 (-2.0) Overseas 732,336 569,736 +162,600 (28.5) +91,997 (16.1) - ---------------------------------------------------------------------------------------------------------------------------------- Other Businesses 186,951 199,888 -12,937 (-6.5) -15,303 (-7.7) Percentage of net sales(%) 11.2 13.0 Domestic 149,602 161,795 -12,193 (-7.5) -12,193 (-7.5) Overseas 37,349 38,093 -744 (-2.0) -3,110 (-8.2) - ---------------------------------------------------------------------------------------------------------------------------------- Grand Total 1,672,340 1,538,262 +134,078 (8.7) +61,109 (4.0) Percentage of net sales(%) 100.0 100.0 Domestic 902,655 930,433 -27,778 (-3.0) -27,778 (-3.0) Percentage of net sales(%) 54.0 60.5 Overseas 769,685 607,829 +161,856 (26.6) +88,887 (14.6) Percentage of net sales(%) 46.0 39.5 The Americas 341,747 252,698 +89,049 (35.2) +49,869 (19.7) Percentage of net sales(%) 20.4 16.4 Europe 311,312 247,449 +63,863 (25.8) +37,575 (15.2) Percentage of net sales(%) 18.6 16.1 Other 116,626 107,682 +8,944 (8.3) +1,443 (1.3) Percentage of net sales(%) 7.0 7.0 - ---------------------------------------------------------------------------------------------------------------------------------- Each category includes the following products: Digital Imaging Systems Digital PPCs, color PPCs, digital duplicators, facsimile machines, related supplies and services Other Imaging Systems Analog PPCs, diazo copiers, and related supplies including thermal paper, and services Printing Systems Multifunctional printers (MFPs), laser printers, related supplies, services and software Other Input/Output Systems Optical discs, systems and scanners Network System Solutions Personal computers, PC servers, network systems, network related software, and service/support Other Businesses Digital cameras, analog cameras, semiconductors Reference: Exchange rate (average rate for the corresponding periods) Year ended Year ended March 31, 2002 March 31, 2001 -------------- -------------- US$1 125.10 Yen 110.60 Yen EURO 1 110.60 Yen 100.41 Yen -16- 5. BALANCE SHEETS (CONSOLIDATED) March 31, 2002 and 2001 Assets (Millions of yen) - ----------------------------------------------------------------------------------------- March 31, 2002 March 31, 2001 Change - ----------------------------------------------------------------------------------------- Current Assets 863,668 779,407 +84,261 Cash and cash equivalents 154,986 75,644 +79,342 Trade receivables 442,399 410,861 +31,538 Marketable securities 50,599 62,213 -11,614 Inventories 162,176 176,383 -14,207 Other current assets 53,508 54,306 -798 Fixed Assets 969,260 925,384 +43,876 Tangible fixed assets 259,380 267,249 -7,869 Finance receivable 447,829 428,790 +19,039 Other Investments and other assets 262,051 229,345 +32,706 - ----------------------------------------------------------------------------------------- Total Assets 1,832,928 1,704,791 +128,137 - ----------------------------------------------------------------------------------------- Liabilities and Minority Interest (Millions of yen) - ---------------------------------------------------------------------------------------- March 31, 2002 March 31, 2001 Change - ---------------------------------------------------------------------------------------- Current Liabilities 665,701 779,436 -113,735 Trade payable 277,753 291,791 -14,038 Short-term borrowings 228,408 321,185 -92,777 Other current liabilities 159,540 166,460 -6,920 Fixed Liabilities 483,159 321,196 +161,963 Long-term indebtedness 332,995 217,743 +115,252 Retirement benefit obligation 119,572 82,828 +36,744 Other fixed liabilities 30,592 20,625 +9,967 - ---------------------------------------------------------------------------------------- Total Liabilities 1,148,860 1,100,632 +48,228 - ---------------------------------------------------------------------------------------- Minority Interest 51,048 47,431 +3,617 - ---------------------------------------------------------------------------------------- Shareholders' Investment (Millions of yen) - ------------------------------------------------------------------------------------------------ March 31, 2002 March 31, 2001 Change - ------------------------------------------------------------------------------------------------ Shareholders' Investment 633,020 556,728 +76,292 Common stock 120,461 103,434 +17,027 Additional paid-in capital 171,628 154,635 +16,993 Retained earnings 385,741 332,447 +53,294 Accumulated other comprehensive income -44,376 -33,788 -10,588 Treasury stock -434 - -434 - ------------------------------------------------------------------------------------------------ Total Liabilities and Shareholders' Investment 1,832,928 1,704,791 +128,137 - ------------------------------------------------------------------------------------------------ Notes: March 31, 2002 March 31, 2001 -------------- -------------- Contents of cash and deposits Cash and cash equivalents 142,508 64,457 Time deposits 12,478 11,187 Accumulated other comprehensive income (losses); Net unrealized holding gains on available-for-sale securities 10,566 11,332 -766 Minimum pension liability adjustments -39,710 -23,579 -16,131 Net unrealized gains (losses) on derivative instruments -207 - -207 Cumulative translation adjustments -15,025 -21,541 +6,516 - ------------------------------------------------------------------- March 31, 2002 March 31, 2001 - ------------------------------------------------------------------- Exchange rate (end of term) US$1 133.25 Yen 123.90 Yen EURO 1 116.14 Yen 109.33 Yen 6. RETAINED EARNINGS For the years ended March 31, 2002 and 2001 (Millions of yen) - --------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - --------------------------------------------------------------------------------------------- Retained earnings (beginning balance) 332,447 287,182 Net income 61,614 53,228 Cash dividends 8,320 7,963 Retained earnings (ending balance) 385,741 332,447 - --------------------------------------------------------------------------------------------- -17- 7. STATEMENTS OF CASH FLOW (CONSOLIDATED) For the years ended March 31, 2002 and 2001 (Millions of yen) - --------------------------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - --------------------------------------------------------------------------------------------------------------- I. Cash Flows from Operating Activities: 1. Net income 61,614 53,228 2. Adjustments to reconcile net income to net cash provided by operating activities -- Depreciation and amortization 73,782 62,142 Equity in earnings of affiliates, net of dividends received -1,260 -1,056 Deferred income taxes -1,218 -9,994 Loss on disposal and sales of plant and equipment 1,665 2,223 Changes in assets and liabilities, net of effects from acquisition -- Increase in trade receivables -20,006 -32,476 Decrease (increase) in inventories 21,194 -7,167 Increase in finance receivables -13,620 -15,127 (Decrease) increase in trade payables -19,535 16,235 (Decrease) increase in accrued income taxes and accrued expenses and other -13,592 27,310 Retirement benefit obligation, net 8,374 1,667 Other, net 7,740 5,743 - --------------------------------------------------------------------------------------------------------------- Net cash provided by operating activities 105,138 102,728 - --------------------------------------------------------------------------------------------------------------- II. Cash Flows from Investing Activities: 1. Proceeds from sales of plant and equipment 756 1,120 2. Expenditures for plant and equipment -75,231 -73,040 3. Payments for purchases of available-for-sale securities -38,564 -52,853 4. Proceeds from sales of available-for-sale securities 68,736 93,705 5. Decrease in investments in and advances to affiliates 5 51 6. Decrease (increase) in time deposits -477 6,797 7. Acquisition amount of Lanier Worldwide, Inc - -28,103 8. Other, net -21,017 -10,405 - --------------------------------------------------------------------------------------------------------------- Net cash used in investing activities -65,792 -62,728 - --------------------------------------------------------------------------------------------------------------- III. Cash Flows from Financing Activities: 1. Proceeds from long-term indebtedness 71,075 33,183 2. Repayment of long-term indebtedness -79,640 -114,701 3. (Decrease) increase in short-term borrowings, net -39,414 5,565 4. Proceeds from issuance of long-term debt securities 103,500 - 5. Repayment of long-term debt securities 10,000 -2,990 6. Cash dividends paid -8,322 -7,964 7. Other, net -964 -1,475 - --------------------------------------------------------------------------------------------------------------- Net cash provided by (used in) financing activities 36,235 -88,382 - --------------------------------------------------------------------------------------------------------------- IV. Effect of Exchange Rate Changes on Cash and Cash Equivalents 2,470 1,001 - --------------------------------------------------------------------------------------------------------------- V. Net Increase (Decrease) in Cash and Cash Equivalents 78,051 -47,381 - --------------------------------------------------------------------------------------------------------------- VI. Cash and Cash Equivalents at Beginning of Year 64,457 111,838 - --------------------------------------------------------------------------------------------------------------- VII. Cash and Cash Equivalents at End of Year 142,508 64,457 - --------------------------------------------------------------------------------------------------------------- -18- 8. SEGMENT INFORMATION (1) BUSINESS SEGMENT INFORMATION (Three months ended March 31, 2002 and 2001) (Millions of yen) - ------------------------------------------------------------------------------------------------------------------------- Three months ended Three months ended March 31, 2002 March 31, 2001 Change (%) - ------------------------------------------------------------------------------------------------------------------------- Net sales: Office Equipment 398,296 377,860 +20,436 (5.4) Other Businesses 53,453 52,393 +1,060 (2.0) Intersegment -827 -1,276 +449 (-35.2) - ------------------------------------------------------------------------------------------------------------------------- Total 450,922 428,977 +21,945 (5.1) - ------------------------------------------------------------------------------------------------------------------------- Operating expenses: Office Equipment 343,831 337,530 +6,301 (1.9) Other Businesses 51,385 49,175 +2,210 (4.5) Intersegment -830 -1,297 +467 (-36.0) Corporate 16,474 15,448 +1,026 (6.6) - ------------------------------------------------------------------------------------------------------------------------- Total 410,860 400,856 +10,004 (2.5) - ------------------------------------------------------------------------------------------------------------------------- Operating income: Office Equipment 54,465 40,330 +14,135 (35.0) Operating income on office equipment sales(%) 13.7 10.7 3.0 Other Businesses 2,068 3,218 -1,150 (-35.7) Operating income on other business sales(%) 3.9 6.1 -2.2 Intersegment 3 21 -18 (-85.7) Corporate -16,474 -15,448 -1,026 (6.6) - ------------------------------------------------------------------------------------------------------------------------- Consolidated operating income 40,062 28,121 +11,941 (42.5) - ------------------------------------------------------------------------------------------------------------------------- Other income (expenses) -4,508 550 -5,058 (-919.6) - ------------------------------------------------------------------------------------------------------------------------- Income before income taxes 35,554 28,671 +6,883 (24.0) - ------------------------------------------------------------------------------------------------------------------------- Identifiable assets: Office Equipment 1,219,723 1,179,499 +40,224 (3.4) Other Businesses 185,158 180,164 +4,994 (2.8) Intersegment -6,991 -9,116 +2,125 (-23.3) Corporate assets 435,038 354,244 +80,794 (22.8) - ------------------------------------------------------------------------------------------------------------------------- Total 1,832,928 1,704,791 +128,137 (7.5) - ------------------------------------------------------------------------------------------------------------------------- Capital expenditure: Office Equipment 18,212 19,866 -1,654 (-8.3) Other Businesses 589 2,733 -2,144 (-78.4) Corporate 203 51 +152 (298.0) - ------------------------------------------------------------------------------------------------------------------------- Total 19,004 22,650 -3,646 (-16.1) - ------------------------------------------------------------------------------------------------------------------------- Depreciation and Amortization: Office Equipment 17,736 14,098 +3,638 (25.8) Other Businesses 2,016 2,086 -70 (-3.4) Corporate 634 782 -148 (-18.9) - ------------------------------------------------------------------------------------------------------------------------- Total 20,386 16,966 +3,420 (20.2) - ------------------------------------------------------------------------------------------------------------------------- -19- (Full year ended March 31, 2002 and 2001) (Millions of yen) - ---------------------------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 Change (%) - ---------------------------------------------------------------------------------------------------------------- Net sales: Office Equipment 1,485,389 1,338,374 +147,015 (11.0) Other Businesses 190,815 205,095 -14,280 (-7.0) Intersegment -3,864 -5,207 +1,343 (-25.8) - ---------------------------------------------------------------------------------------------------------------- Total 1,672,340 1,538,262 +134,078 (8.7) - ---------------------------------------------------------------------------------------------------------------- Operating expenses: Office Equipment 1,304,079 1,195,834 +108,245 (9.1) Other Businesses 187,424 191,909 -4,485 (-2.3) Intersegment -3,893 -5,218 +1,325 (-25.4) Corporate 55,035 50,632 +4,403 (8.7) - ---------------------------------------------------------------------------------------------------------------- Total 1,542,645 1,433,157 +109,488 (7.6) - ---------------------------------------------------------------------------------------------------------------- Operating income: Office Equipment 181,310 142,540 +38,770 (27.2) Operating income on office equipment sales(%) 12.2 10.7 1.5 Other Businesses 3,391 13,186 -9,795 (-74.3) Operating income on other business sales(%) 1.8 6.4 -4.6 Intersegment 29 11 +18 (163.6) Corporate -55,035 -50,632 -4,403 (8.7) - ---------------------------------------------------------------------------------------------------------------- Consolidated operating income 129,695 105,105 +24,590 (23.4) - ---------------------------------------------------------------------------------------------------------------- Other income (expenses) -15,745 -7,340 -8,405 (114.5) - ---------------------------------------------------------------------------------------------------------------- Income before income taxes 113,950 97,765 +16,185 (16.6) - ---------------------------------------------------------------------------------------------------------------- Identifiable assets: Office Equipment 1,219,723 1,179,499 +40,224 (3.4) Other Businesses 185,158 180,164 +4,994 (2.8) Intersegment -6,991 -9,116 +2,125 (-23.3) Corporate assets 435,038 354,244 +80,794 (22.8) - ---------------------------------------------------------------------------------------------------------------- Total 1,832,928 1,704,791 +128,137 (7.5) - ---------------------------------------------------------------------------------------------------------------- Capital expenditure: Office Equipment 68,513 61,836 +6,677 (10.8) Other Businesses 5,633 10,235 -4,602 (-45.0) Corporate 1,530 1,258 +272 (21.6) - ---------------------------------------------------------------------------------------------------------------- Total 75,676 73,329 +2,347 (3.2) - ---------------------------------------------------------------------------------------------------------------- Depreciation and Amortization: Office Equipment 64,426 52,908 +11,518 (21.8) Other Businesses 7,448 7,598 -150 (-2.0) Corporate 1,908 1,636 +272 (16.6) - ---------------------------------------------------------------------------------------------------------------- Total 73,782 62,142 +11,640 (18.7) - ---------------------------------------------------------------------------------------------------------------- -20- (2) GEOGRAPHIC SEGMENT INFORMATION (Three months ended March 31, 2002 and 2001) (Millions of yen) - ----------------------------------------------------------------------------------------------------------------------- Three months ended Three months ended March 31, 2002 March 31, 2001 Change (%) - ----------------------------------------------------------------------------------------------------------------------- Net sales: Japan Unaffiliated Customers 249,481 255,307 -5,826 (-2.3) Intersegment 78,886 73,331 +5,555 (7.6) Total 328,367 328,638 -271 (-0.1) The Americas Unaffiliated Customers 94,489 78,200 +16,289 (20.8) Intersegment 3,110 972 +2,138 (220.0) Total 97,599 79,172 +18,427 (23.3) Europe Unaffiliated Customers 84,293 74,896 +9,397 (12.5) Intersegment 875 955 -80 (-8.4) Total 85,168 75,851 +9,317 (12.3) Other Unaffiliated Customers 22,659 20,574 +2,085 (10.1) Intersegment 15,889 11,082 +4,807 (43.4) Total 38,548 31,656 +6,892 (21.8) Intersegment -98,760 -86,340 -12,420 (14.4) - ----------------------------------------------------------------------------------------------------------------------- Total 450,922 428,977 +21,945 (5.1) - ----------------------------------------------------------------------------------------------------------------------- Operating expenses: Japan 301,329 309,403 -8,074 (-2.6) The Americas 89,089 74,907 +14,182 (18.9) Europe 81,759 71,072 +10,687 (15.0) Other 36,015 29,530 +6,485 (22.0) Corporate and eliminations -97,332 -84,056 -13,276 (15.8) - ----------------------------------------------------------------------------------------------------------------------- Total 410,860 400,856 +10,004 (2.5) - ----------------------------------------------------------------------------------------------------------------------- Operating income: Japan 27,038 19,235 +7,803 (40.6) Operating income on sales in Japan(%) 8.2 5.9 2.3 The Americas 8,510 4,265 +4,245 (99.5) Operating income on sales in the Americas(%) 8.7 5.4 3.3 Europe 3,409 4,779 -1,370 (-28.7) Operating income on sales in Europe(%) 4.0 6.3 -2.3 Other 2,533 2,126 +407 (19.1) Operating income on sales in other regions(%) 6.6 6.7 -0.1 Corporate and eliminations -1,428 -2,284 +856 (-37.5) - ----------------------------------------------------------------------------------------------------------------------- Consolidated operating income 40,062 28,121 11,941 (42.5) - ----------------------------------------------------------------------------------------------------------------------- Other income (expenses) -4,508 550 -5,058 (-919.6) - ----------------------------------------------------------------------------------------------------------------------- Income before income taxes 35,554 28,671 +6,883 (24.0) - ----------------------------------------------------------------------------------------------------------------------- Identifiable assets: Japan 1,084,387 1,042,557 +41,830 (4.0) The Americas 228,743 209,638 +19,105 (9.1) Europe 172,408 163,542 +8,866 (5.4) Other 61,549 63,438 -1,889 (-3.0) Eliminations -149,197 -128,628 -20,569 (16.0) Corporate assets 435,038 354,244 +80,794 (22.8) - ----------------------------------------------------------------------------------------------------------------------- Total 1,832,928 1,704,791 +128,137 (7.5) - ----------------------------------------------------------------------------------------------------------------------- -21- (Full year ended March 31, 2002 and 2001) (Millions of yen) - -------------------------------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 Change (%) - -------------------------------------------------------------------------------------------------------------------- Net sales: Japan Unaffiliated Customers 938,946 954,125 -15,179 (-1.6) Intersegment 309,745 279,802 +29,943 (10.7) Total 1,248,691 1,233,927 +14,764 (1.2) The Americas Unaffiliated Customers 338,016 252,029 +85,987 (34.1) Intersegment 8,937 4,470 +4,467 (99.9) Total 346,953 256,499 +90,454 (35.3) Europe Unaffiliated Customers 309,086 254,548 +54,538 (21.4) Intersegment 4,265 3,246 +1,019 (31.4) Total 313,351 257,794 +55,557 (21.6) Other Unaffiliated Customers 86,292 77,560 +8,732 (11.3) Intersegment 60,655 39,571 +21,084 (53.3) Total 146,947 117,131 +29,816 (25.5) Intersegment -383,602 -327,089 -56,513 (17.3) - -------------------------------------------------------------------------------------------------------------------- Total 1,672,340 1,538,262 +134,078 (8.7) - -------------------------------------------------------------------------------------------------------------------- Operating expenses: Japan 1,142,522 1,150,353 -7,831 (-0.7) The Americas 335,521 247,521 +88,000 (35.6) Europe 301,152 246,498 +54,654 (22.2) Other 139,874 110,937 +28,937 (26.1) Corporate and eliminations -376,424 -322,152 -54,272 (16.8) - -------------------------------------------------------------------------------------------------------------------- Total 1,542,645 1,433,157 +109,488 (7.6) - -------------------------------------------------------------------------------------------------------------------- Operating income: Japan 106,169 83,574 +22,595 (27.0) Operating income on sales in Japan(%) 8.5 6.8 1.7 The Americas 11,432 8,978 +2,454 (27.3) Operating income on sales in the Americas(%) 3.3 3.5 -0.2 Europe 12,199 11,296 +903 (8.0) Operating income on sales in Europe(%) 3.9 4.4 -0.5 Other 7,073 6,194 +879 (14.2) Operating income on sales in other regions(%) 4.8 5.3 -0.5 Corporate and eliminations -7,178 -4,937 -2,241 (45.4) - -------------------------------------------------------------------------------------------------------------------- Consolidated operating income 129,695 105,105 +24,590 (23.4) - -------------------------------------------------------------------------------------------------------------------- Other income (expenses) -15,745 -7,340 -8,405 (114.5) - -------------------------------------------------------------------------------------------------------------------- Income before income taxes 113,950 97,765 +16,185 (16.6) - -------------------------------------------------------------------------------------------------------------------- Identifiable assets: Japan 1,084,387 1,042,557 +41,830 (4.0) The Americas 228,743 209,638 +19,105 (9.1) Europe 172,408 163,542 +8,866 (5.4) Other 61,549 63,438 -1,889 (-3.0) Eliminations -149,197 -128,628 -20,569 (16.0) Corporate assets 435,038 354,244 +80,794 (22.8) - -------------------------------------------------------------------------------------------------------------------- Total 1,832,928 1,704,791 +128,137 (7.5) - -------------------------------------------------------------------------------------------------------------------- -22- 9. SIGNIFICANT ACCOUNTING POLICIES (CONSOLIDATED) 1. ITEMS RELATING TO THE SCALE OF CONSOLIDATION AND THE APPLICATION OF THE EQUITY METHOD Consolidated subsidiaries: 18 additions including Ricoh Tohoku Co., Ltd. Ricoh Chubu Co., Ltd. Ricoh Kansai Co., Ltd. Ricoh Chugoku Co., Ltd. and Ricoh Kyushu Co., Ltd. 5 removals including Higashi Shizuoka Ricoh Co., Ltd. Companies accounted for by the equity method: 6 additions including Tohoku Ricoh (Fuzhon) Printing Products Co., Ltd. 5 removals including NRG Singapore Pte. Ltd. 2. CONSOLIDATED ACCOUNTING POLICIES (1) Principles of Consolidation The consolidated financial statements include the accounts of Ricoh. All significant intercompany balances and transactions have been eliminated in consolidation. Investments in affiliated companies are accounted for on the equity basis. (2) Securities Ricoh conforms with SFAS No. 115, "Accounting for Certain Investments in Debt and Equity Securities," which requires certain investments in debt and equity securities to be classified as either held-to-maturity, trading, or available-for-sale securities. Available-for-sale are reported at fair value with unrealized gains and losses, net of related taxes, excluded from earnings and reported in accumulated other comprehensive income (loss). The cost of the securities sold was computed based on the average cost of each security held at the time of sale. (3) Inventories Inventories are stated at the lower of average cost or market. Inventory costs include raw materials, labor and manufacturing overheads. (4) Plant and Equipment Depreciation of plant and equipment is computed principally by using the declining-balance method over the estimated useful lives. Most of the foreign subsidiaries have adopted the straight-line method for computing depreciation. Certain leased buildings, machinery and equipment are accounted for as capital leases in conformity with SFAS No. 13, "Accounting for Leases." (5) Goodwill Ricoh has classified as goodwill the cost in excess of fair value of the net assets of major companies acquired in purchase transactions. Goodwill is being amortized on a straight-line method over the estimated periods benefited, not to exceed 20 years. (6) Use of Estimates Management of the Company has made a number of estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosure of contingent assets and liabilities, to prepare these financial statements in conformity with generally accepted accounting principles. Actual results could differ from those estimates. -23- 10. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (1) FAIR MARKET VALUE OF MARKETABLE SECURITIES The non-marketable securities as of March 31, 2002 and 2001 primarily relate to less than 20%-owned companies. The securities and the respective cost, gross unrealized holding gains, gross unrealized holding losses and fair value as of March 31, 2002 and 2001 are as follows: - ------------------------------------------------------------------------------------------------------------------------------ Year ended March 31, 2002 (Millions of yen) - ------------------------------------------------------------------------------------------------------------------------------ Cost Gross unrealized Gross unrealized Fair value holding gains holding losses - ------------------------------------------------------------------------------------------------------------------------------ Current: Japanese and foreign governmental bond securities - - - - Corporate debt securities 21,338 1,205 12 22,531 Other 28,068 - - 28,068 - ------------------------------------------------------------------------------------------------------------------------------ 49,406 1,205 12 50,599 - ------------------------------------------------------------------------------------------------------------------------------ Noncurrent: Equity securities 7,457 6,025 469 13,013 Corporate debt securities 20 6 - 26 Other 10,612 205 519 10,298 Non-marketable securities 5,549 - - 5,549 - ------------------------------------------------------------------------------------------------------------------------------ 23,638 6,236 988 28,886 - ------------------------------------------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------------------------------------ Year ended March 31, 2001 (Millions of yen) - ------------------------------------------------------------------------------------------------------------------------------ Cost Gross unrealized Gross unrealized Fair value holding gains holding losses - ------------------------------------------------------------------------------------------------------------------------------ Current: Japanese and foreign governmental bond securities 997 10 - 1,007 Corporate debt securities 7,062 2 12 7,052 Other 54,168 5 19 54,154 - ------------------------------------------------------------------------------------------------------------------------------ 62,227 17 31 62,213 - ------------------------------------------------------------------------------------------------------------------------------ Noncurrent: Equity securities 7,686 8,805 453 16,038 Corporate debt securities 21,587 2,656 53 24,190 Other 7,639 6 1,642 6,003 Non-marketable securities 2,845 - - 2,845 - ------------------------------------------------------------------------------------------------------------------------------ 39,757 11,467 2,148 49,076 - ------------------------------------------------------------------------------------------------------------------------------ Other includes money management funds of 38,665 million yen and 27,025 million yen as of March 31, 2001 and 2002, respectively, and investment trusts consisting of investments in marketable debt securities. (2) PENSION AND RETIREMENT ALLOWANCES PLANS The Company and certain of its subsidiaries have various trusteed contributory and noncontributory employees pension fund ("EPF") plans covering substantially all of their employees. Under the plans, employees are entitled to lump-sum payments at the time of termination or retirement, or to pension payments. Under the terms of the domestic EPF plan, the Government welfare pension insurance benefit is substituted and commingled with the primary benefit provided by the plan. The amounts of lump-sum or pension payments under the plans are generally determined on the basis of length of service and remuneration at the time of termination. It is the Company's policy to fund amounts required to maintain sufficient plan assets to provide for accrued benefits based on a certain percentage of wage and salary costs. The plan assets consist principally of interest-bearing bonds and listed equity securities. The discount rates and the expected long-term rate of return on plan assets of the pension plans in fiscal 2000 and 2001 were as follows: (%) - ------------------------------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - ------------------------------------------------------------------------------------------------- Actuarial assumptions: Discount rate 2.8 ~ 7.25 3.0 ~ 7.75 Expected long-term rate of return on plan assets 1.5 ~ 9.0 4.5 ~ 9.0 - ------------------------------------------------------------------------------------------------- -24- (3) DERIVATIVE The Company and certain of its subsidiaries enter into various financial instrument contracts in the normal course of business and in connection with the management of their assets and liabilities. From fiscal year ended March 31, 2002, the Company adopted FASB Statement No. 133 and FASB Statement No. 138, based on which changes in the fair values of all derivative instruments are recognized as assets or liabilities in the consolidated balance sheets. The Company and certain of its subsidiaries enter into foreign currency contracts and foreign currency options to hedge assets and liabilities denominated in foreign currencies. Ricoh enters into interest rate swap agreements to reduce interest rate risk and the fair value of the principal on its outstanding debt and to lower the risks of cash flow fluctuations. Most of these agreements are designated as fair value hedges and cash flow hedges in line with FASB Statement No. 133. Fluctuations in the fair value of derivative instruments designated as fair value hedges are recorded as other income (expenses) in the consolidated statements of income. These amounts did not materially affect Ricoh's consolidated results of operations in the fiscal year ended March 31, 2002. Fluctuations in the fair value of derivative instruments designated as cash flow hedges are recorded as accumulated other comprehensive income (loss) in the consolidated balance sheets. They are transferred to the consolidated statements of income once interest for the hedged loans are accrued. Of accumulated other comprehensive income (loss) as of March 31, 2002, Ricoh expects to recognize - -18 million yen in the consolidated statements of income within the following 12 months. These derivative instruments exposed to credit risk in the event of nonperformance by counterparties. However, these counterparties are financial institutions with high credit ratings, so Ricoh deems the credit risk negligible. The Company has optimally concentrated credit risk by diversifying its dealings with counterparties. The outstanding agreements, carrying amount and estimated fair value of derivative financial instruments as of March 31, 2001, and March 31, 2002 are as follows: - ---------------------------------------------------------------------------------------------- Year ended March 31, 2002 (Millions of yen) - ---------------------------------------------------------------------------------------------- Carrying amount Estimated Fair value - ---------------------------------------------------------------------------------------------- Interest rate swap agreements, net 4,081 4,081 Foreign currency contracts - net credit -8,304 -8,304 Currency options -314 -314 - ---------------------------------------------------------------------------------------------- Total -4,537 -4,537 - ---------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------- Year ended March 31, 2001 (Millions of yen) - ------------------------------------------------------------------------------------------------- Carrying amount Estimated Fair value - ------------------------------------------------------------------------------------------------- Interest rate swap agreements, net 189 4,480 Foreign currency contracts - net credit -386 -3,068 Currency options 0 -292 - ------------------------------------------------------------------------------------------------- Total -197 1,120 - ------------------------------------------------------------------------------------------------- (4) TRANSACTIONS OF RICOH WITH AFFILIATES (Millions of yen) - -------------------------------------------------------------------------------- March 31, 2002 March 31, 2001 - -------------------------------------------------------------------------------- Account balances: Receivables 8,513 6,398 Payables 2,858 1,979 - -------------------------------------------------------------------------------- (Millions of yen) - ---------------------------------------------------------------------------- Year ended Year ended March 31, 2002 March 31, 2001 - ---------------------------------------------------------------------------- Transactions: Sales 25,413 20,952 Purchases 15,584 13,673 Dividend income 1,133 1,008 - ---------------------------------------------------------------------------- -25-