ORIX Corporation
Table of Contents

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16 OF
THE SECURITIES EXCHANGE Act of 1934

For the month of February, 2004.

ORIX Corporation
(Translation of Registrant’s Name into English)

3-22-8 Shiba, Minato-Ku, Tokyo, JAPAN
(Address of Principal Executive Offices)


     (Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F [X]      Form 40-F [   ]

     (Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

Yes [   ]      No [X]

 


TABLE OF CONTENTS

SIGNATURES
Consolidated Financial Results
Summary of Consolidated Financial Results
Consolidated Financial Highlights
Condensed Consolidated Statements of Income
Condensed Consolidated Balance Sheets
Segment Information


Table of Contents

Table of Documents Filed

             
        Page
       
1.   ORIX’s Third Quarter Consolidated Financial Results (April 1, 2003 - December 31, 2003) filed with the Tokyo Stock Exchange on Thursday, February 5, 2004.

 


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

         
    ORIX Corporation
         
Date: February 5, 2004   By   /s/ Masaru Hattori
       
        Masaru Hattori
        Corporate Senior Vice President
        Head of the Accounting Department
        ORIX Corporation

 


Table of Contents

Consolidated Financial Results
April 1, 2003 – December 31, 2003

February 5, 2004

In preparing its consolidated financial information, ORIX Corporation and its subsidiaries have complied with accounting principles generally accepted in the United States of America, except as modified to account for stock splits in accordance with the usual practice in Japan.

U.S. Dollar amounts have been calculated at Yen 107.13 to $1.00, the approximate exchange rate prevailing at December 31, 2003.

These documents may contain forward-looking statements about expected future events and financial results that involve risks and uncertainties. Such statements are based on our current expectations and are subject to uncertainties and risks that could cause actual results to differ materially from those described in the forward-looking statements. Factors that could cause such a difference include, but are not limited to, those described under “Risk Factors” in the Company’s annual report on Form 20-F filed with the United States Securities and Exchange Commission.

The Company expects that it will be a “passive foreign investment company” under the U.S. Internal Revenue Code. A U.S. holder of the shares of the Company is therefore subject to special rules of taxation in respect of certain dividend, gain or other income on such shares. Investors should consult their tax advisors with respect to such rules, which are summarized in the Company’s annual report.

For further information please contact:
            Corporate Communications
            ORIX Corporation
            3-22-8 Shiba, Minato-ku, Tokyo 105-8683
            JAPAN
            Tel: (03) 5419-5102     Fax: (03) 5419-5901
            E-mail: leslie_hoy@orix.co.jp

 


Table of Contents

Consolidated Financial Results from April 1, 2003 to December 31, 2003
(U.S. GAAP Financial Information for ORIX Corporation and its Subsidiaries)

     
Corporate Name:   ORIX Corporation
Listed Exchanges:   Tokyo Stock Exchange (Securities No. 8591)
    Osaka Securities Exchange
    Nagoya Stock Exchange
    New York Stock Exchange (Trading Symbol: IX)
Head Office:   Tokyo JAPAN
    Tel: (03)5419-5102
    (URL http://www.orix.co.jp/grp/ir_e/ir_index.htm)

1. Performance Highlights for the Nine Months Ended December 31, 2003 and 2002, and the Year Ended March 31, 2003
(1) Performance Highlights — Operating Results (Unaudited)

                                                   
                                      (millions of JPY)*1
                                       
      Total   Year-on-Year   Operating   Year-on-Year   Income before   Year-on-Year
      Revenues   Change   Income   Change   Income Taxes*2   Change
     
 
 
 
 
 
December 31, 2003
    520,927       4.6 %     71,021       27.7 %     85,119       38.9 %
December 31, 2002
    497,897       3.6 %     55,622       3.8 %     61,298       14.3 %
March 31, 2003
    683,645             38,083             46,288        
                                   
              Year-on-Year   Basic   Diluted
      Net Income   Change   Earnings Per Share   Earnings Per Share
     
 
 
 
December 31, 2003
    45,892       30.3 %     548.36       516.58  
December 31, 2002
    35,212       20.2 %     420.87       396.59  
March 31, 2003
    30,243             361.44       340.95  
                     
1.   Equity in Net Income of Affiliates was a net gain of JPY 14,630 million for the nine months ended December 31, 2003, a net gain of JPY 5,674 million for the nine months ended December 31, 2002 and a net gain of JPY 6,203 million for the year ended March 31, 2003.
2.   The average number of shares was 83,688,890 for the nine months ended December 31, 2003, 83,666,145 for the nine months ended December 31, 2002 and 83,672,434 for the year ended March 31, 2003.
3.   Changes in Accounting Principles   Yes ( x )   No ( )   (new accounting adoption)
4.   Changes in Numbers of Consolidated Subsidiaries and Affiliates   Yes ( x )   No ( )    
        Additions: Consolidated Subsidiaries 8, Affiliates 1   Deletions: Consolidated Subsidiaries 4, Affiliates 2
     
*Note 1:   Unless otherwise stated, all amounts shown herein are in millions of Japanese yen or millions of U.S. dollars, except for Per Share amounts which are in single yen.
*Note 2:   “Income before Income Taxes” as used throughout the report represents “Income before Extraordinary Gain, Cumulative Effect of a Change in Accounting Principle and Income Taxes.”

(2) Performance Highlights — Financial Position (Unaudited)

                                   
              Shareholders’   Shareholders’   Shareholders’
      Total Assets   Equity   Equity Ratio   Equity Per Share
     
 
 
 
December 31, 2003
    5,672,032       551,768       9.7 %     6,594.86  
December 31, 2002
    6,025,781       506,605       8.4 %     6,053.07  
March 31, 2003
    5,931,067       505,458       8.5 %     6,039.43  
     
1.   The number of outstanding shares was 83,666,365 as of December 31, 2003, 83,693,803 as of December 31, 2002 and 83,693,009 as of March 31, 2003.

2. Forecasts for the Year Ending March 31, 2004 (Unaudited)

                         
    Total   Income before    
Fiscal Year   Revenues   Income Taxes   Net Income

 
 
 
March 31, 2004
    730,000       98,000       53,000  
     
Note:   Basic Earnings Per Share is forecasted to be JPY 633.47.

 


Table of Contents

Summary of Consolidated Financial Results

1. Nine Months Ended December 31, 2003

Financial Highlights

     
Income before Income Taxes*   85,119 million yen (up 39% year on year)
Net Income   45,892 million yen (up 30% year on year)
Earnings Per Share (Basic)   548.36 yen (up 30% year on year)
Earnings Per Share (Diluted)   516.58 yen (up 30% year on year)
Shareholders’ Equity Per Share   6,594.86 yen (up 9% from March 31, 2003)
ROE (annualized)   11.6% (December 31, 2002: 9.3%)
ROA (annualized)   1.05% (December 31, 2002: 0.76%)

* “Income before income taxes” refers to “income before extraordinary gain, cumulative effect of a change in accounting principle and income taxes.”

Revenues: 520,927 million yen (up 5% year on year)
In addition to a lower balance of assets owing to the careful selection of new assets and our continued focus on the profitability of each transaction, fewer gains from securitization resulted in lower revenues from “direct financing leases” and “interest on loans and investment securities” in the first nine months of the fiscal year ending March 31, 2004 compared to the same nine months of the previous fiscal year. The continued policy of emphasizing insurance-only-type over savings-type products resulted in a decline in “life insurance premiums and related investment income.” However, revenues from “operating leases” were up as a result of a recovery in the precision measuring equipment rental operations and the sale of some office buildings. “Residential condominium sales” also grew due to the increase in the number of condominiums sold to buyers during the period. In addition to an increase in the net gains on the sale of securities, the recovery of the stock market in Japan supported an increase in brokerage commissions, which resulted in growth in “brokerage commissions and net gains on investment securities.” As a result, revenues grew 5% year on year to 520,927 million yen.

Expenses: 449,906 million yen (up 2% year on year)
“Interest expense” was down due mainly to a reduction in debt in Japan and overseas, as well as a decline in interest rates overseas compared with the same period of the previous fiscal year. “Life insurance costs” fell in line with the drop in revenues, while “write-downs of long-lived assets” and “write-downs of securities” were lower compared to the same period of the previous fiscal year. However, “depreciation—operating leases” and “costs of residential condominium sales” rose in line with the growth in revenues, while the increase in the number of consolidated companies as a result of acquisitions resulted in an increase in “selling, general and administrative expenses.” As a result, expenses increased 2% year on year to 449,906 million yen.

- 1 -


Table of Contents

Net Income: 45,892 million yen (up 30% year on year)
“Operating income” grew 28% year on year to 71,021 million yen, while “equity in net income of affiliates” increased due mainly to the recognition of deferred tax assets at Korea Life Insurance Co., Ltd. (Refer to “4. Additional Information” on page 4). As a result, “net income” rose 30% year on year to 45,892 million yen.

Operating Assets: 4,910,845 million yen (down 5% from March 31, 2003)
“Operating assets” were down 5% to 4,910,845 million yen compared with March 31, 2003 as a result of the careful selection of new assets and our continued focus on the profitability of each transaction, a lower level of assets overseas due to the appreciation of the yen against the U.S. dollar and the sale of certain assets.

Segment Information (“Segment Profits” refer to income before income taxes)

Operations in Japan

Corporate Finance: While the automobile leasing operations continued to perform relatively strongly, fewer gains from securitization were recorded. In addition, in operations other than the automobile leasing operations, a lower level of segment assets as a result of the cautious selection of new transactions resulted in a decline in segment revenues. As a result, segment profits in the first nine months of the fiscal year ending March 31, 2004 fell 7%, to 33,511 million yen, compared to 36,062 million yen recorded in the same period of the previous fiscal year.

Equipment Operating Leases: The improvement of the precision measuring equipment rental business contributed to an increase in segment profits of 21% year on year, to 5,528 million yen, compared to 4,572 million yen recorded in the same period of the previous fiscal year.

Real Estate-Related Finance: The housing loan operations continued to perform well, while increases in segment revenues from loans to corporate customers and loan servicing operations contributed to segment profits. Segment assets decreased compared with March 31, 2003 as a result of the sale of certain assets. Segment profits were up 7% year on year to 13,531 million yen, compared to 12,664 million yen in the same period of the previous fiscal year.

Real Estate: In addition to gains from the condominium development business and building maintenance operations, large gains from the sale of office buildings contributed to segment profits of 8,051 million yen in the first nine months of this fiscal year, compared to a loss of 4,466 million yen in the same period of the previous fiscal year when “write-downs of long-lived assets” of 14,665 million yen were recorded.

Life Insurance: “Life insurance premiums and related investment income” were lower as a result of the continued shift in marketing strategy away from savings-type to insurance-only-type products. In line with this drop in life insurance premiums, “life insurance costs” for policy reserves and related expenses also

- 2 -


Table of Contents

declined. As a result, segment profits were up 47%, to 4,341 million yen, compared to 2,949 million yen in the same period of the previous fiscal year.

Other: Although the consumer card loan operations continued to perform well, fewer gains from securitization and lower contributions from “equity in net income of affiliates” resulted in a drop in segment profits of 50%, to 5,081 million yen, compared to 10,155 million yen in the same period of the previous fiscal year.

Overseas Operations

The Americas: Segment profits improved to 6,035 million yen in the first nine months of this fiscal year, compared to a loss of 590 million yen in the same period of the previous fiscal year due largely to lower “provision for doubtful receivables and probable loan losses” and fewer “write-downs of securities.”

Asia and Oceania: Contributions from automobile leasing operations and the corporate lending business of a number of companies in the region, in addition to an increase in “equity in net income of affiliates” from Korea Life Insurance Co., Ltd. (refer to page 4, “4. Additional Information”), resulted in a rise in segment profits to 16,385 million yen compared to 5,859 million yen in the same period of the previous fiscal year.

Europe: Segment profits experienced a loss of 1,445 million yen due largely to the recording of losses on certain equity method investments.

2. Summary of Third Quarter (Three Months Ended December 31, 2003)
In the three months ended December 31, 2003 (“third quarter “), revenues increased 7% year on year, or 11,887 million yen to 175,056 million yen. Revenues from “direct financing leases” and “interest on loans and investment securities” were down compared to the same period of the previous fiscal year owing to a lower balance of assets as a result of the careful selection of new transactions. On the other hand, the sale of some office buildings contributed to higher revenues from “operating leases,” the gains on the sale of securities resulted in an increase in “brokerage commissions and net gains on investment securities,” “residential condominium sales” continued to perform well, and revenues from companies in which we have invested as part of our corporate rehabilitation business contributed to a rise in “other operating revenues” compared to the same period of the previous fiscal year.

Overall expenses were up 6%, or 8,582 million yen, to 150,764 million yen compared to the previous third quarter. While “interest expense” and “life insurance costs” declined year on year, “depreciation—operating leases” and “costs of residential condominium sales” rose in line with the increase in the associated revenues. In addition, “selling, general and administrative expenses” rose year on year as a result of the increase in the number of consolidated companies.

“Operating income” rose 16%, or 3,305 million yen, compared to the previous third quarter, to 24,292 million yen. “Income before income taxes” rose 15%, or 3,561 million yen, to 26,863 million yen, and “net

- 3 -


Table of Contents

income” increased 16%, or 2,024 million yen, to 14,473 million yen.

3. Outlook and Forecasts for the Fiscal Year Ending March 31, 2004

We have revised our forecasts for the fiscal year ending March 31, 2004 and now forecast “revenues” of 730,000 million yen (up 7% compared with the fiscal year ended March 31, 2003), “income before income taxes” of 98,000 million yen (up 112%) and “net income” of 53,000 million yen (up 75%).

                         
                    (millions of JPY)
            Income before    
    Revenues   Income Taxes*   Net Income
   
 
 
Previous Forecasts (A)
    730,000       87,000       48,000  
New Forecasts (B)
    730,000       98,000       53,000  
Increase (decrease) (B-A)
    0       11,000       5,000  
Increase (decrease) in percent
    0       12.6       10.4  
Fiscal year ended March 31, 2003
    683,645       46,288       30,243  

* “Income before income taxes ” refers to “income before extraordinary gain, cumulative effect of a change in accounting principle and income taxes.”

4. Additional Information

“Equity in net income of affiliates” for the nine months ended December 31, 2003 included 10,299 million yen from Korea Life Insurance Co., Ltd. (“KLI”). This amount included ORIX’s proportionate interest in the ordinary operating results of KLI and our proportionate interest in the recognition of deferred tax assets of 5,380 million yen attributable to a change in tax rules in Korea.

The change in Korean tax rules in May 2003 will enable KLI to apply certain historical losses to reduce future taxable income. As a result of this change, KLI recorded a tax benefit in earnings and a corresponding deferred tax asset in the first quarter of its current fiscal year ending March 31, 2004. ORIX recorded a proportionate interest in income reported by KLI in the second quarter of our fiscal year ending March 31, 2004 in accordance with the Company’s policy of recording its equity in the income of KLI on a one-quarter lag basis.

ORIX has plans to sell a portion of its interest in KLI in the future. However, no definitive agreements of sale have been arranged at the time of this announcement. The corresponding increase in the carrying value of ORIX’s ownership interest as a result of the recording of the above recognition of deferred tax assets in KLI is not necessarily reflective of an increase in the fair value of our equity interest in the event of a sale to a third party. Therefore, we believe that there is a possibility that we will be unable to sell our portion of KLI at or above the carrying value of our investment at the time of sale. In such an event, we will record a loss on the sale in the period in which a definitive agreement of sale is arranged.

- 4 -


Table of Contents

Consolidated Financial Highlights
(For the Nine Months Ended December 31, 2003 and 2002, and the Year Ended March 31, 2003)
(Unaudited)

                                                             
                                (millions of JPY, except for per share data)
                                 
                Change   Year           Year           Year
                from   -on-           -on-           -on-
        December 31,   March 31,   Year   December 31,   year   March 31,   Year
        2003   2003   Change   2002   Change   2003   Change
       
 
 
 
 
 
 
Operating Assets
                                                       
Investment in Direct Financing Leases
    1,545,853       98 %     95 %     1,634,494       89 %     1,572,308       95 %
Installment Loans
    2,224,670       97 %     94 %     2,374,664       104 %     2,288,039       101 %
Investment in Operating Leases
    496,570       94 %     109 %     454,468       93 %     529,044       111 %
Investment in Securities
    544,021       80 %     78 %     695,319       71 %     677,435       79 %
Other Operating Assets
    99,731       98 %     70 %     142,856       76 %     101,481       39 %
 
   
     
     
     
     
     
     
 
Total
    4,910,845       95 %     93 %     5,301,801       92 %     5,168,307       93 %
 
                                                       
Operating Results
                                                       
Total Revenues
    520,927             105 %     497,897       104 %     683,645       104 %
Income before Extraordinary Gain, Cumulative Effect of a change in Accounting Principle and Income Taxes
    85,119             139 %     61,298       114 %     46,288       63 %
Net Income
    45,892             130 %     35,212       120 %     30,243       75 %
Earnings Per Share
                                                       
 
Income before Extraordinary Gain and Cumulative Effect of a Change in Accounting Principle
                                                       
   
Basic
    545.46             137 %     397.72       112 %     299.88       62 %
   
Diluted
    513.85             137 %     374.82       110 %     283.04       61 %
 
Net Income
                                                       
   
Basic
    548.36             130 %     420.87       118 %     361.44       74 %
   
Diluted
    516.58             130 %     396.59       116 %     340.95       73 %
Shareholders’ Equity Per Share
    6,594.86       109 %     109 %     6,053.07       103 %     6,039.43       101 %
 
                                                       
Financial Position
                                                       
Shareholders’ Equity
    551,768       109 %     109 %     506,605       103 %     505,458       101 %
Number of Outstanding Shares (’000)
    83,666       100 %     100 %     83,694       100 %     83,693       100 %
Long-and Short-Term Debt and Deposits
    3,941,826       93 %     90 %     4,393,599       93 %     4,239,514       91 %
Total Assets
    5,672,032       96 %     94 %     6,025,781       95 %     5,931,067       93 %
Shareholders’ Equity Ratio
    9.7 %                 8.4 %           8.5 %      
Return on Equity (annualized)
    11.6 %                 9.3 %           6.0 %      
 
                                                       
New Business Volumes
                                                       
Direct Financing Leases
                                                       
   
New Receivables Added
    614,520             79 %     777,216       91 %     1,000,896       92 %
   
New Equipment Acquisitions
    547,264             79 %     695,496       91 %     895,848       91 %
Installment Loans
    822,979             85 %     970,830       96 %     1,268,170       95 %
Operating Leases
    118,634             133 %     89,039       70 %     173,567       119 %
Investment in Securities
    89,457             74 %     121,122       45 %     231,294       66 %
Other Operating Assets
    105,434             134 %     78,756       65 %     116,736       57 %

- 5 -


Table of Contents

Condensed Consolidated Statements of Income
(For the Nine Months Ended December 31, 2003 and 2002, and the Year Ended March 31, 2003)
(Unaudited)

                                                             
                                        (millions of JPY, millions of US$)
                                         
                Year           Year           Year    
                -on-           -on-           -on-    
        Nine Months   year   Nine Months   year   Year ended   year   U.S. dollars
        ended   Change   ended   Change   March 31,   Change   December 31,
        December 31, 2003   (%)   December 31, 2002   (%)   2003   (%)   2003
       
 
 
 
 
 
 
Total Revenues :
    520,927       105       497,897       104       683,645       104       4,863  
 
   
     
     
     
     
     
     
 
Direct Financing Leases
    84,368       90       93,359       104       122,928       101       788  
Operating Leases
    108,817       119       91,754       102       127,608       106       1,016  
Interest on Loans and Investment Securities
    87,437       92       95,436       109       131,590       108       816  
Brokerage Commissions and Net Gains on Investment Securities
    14,164       153       9,282       79       10,857       59       132  
Life Insurance Premiums and Related Investment Income
    93,633       93       100,153       87       138,511       91       874  
Residential Condominium Sales
    68,864       133       51,724       128       71,165       123       643  
Interest Income on Deposits
    523       128       410       33       526       38       5  
Other Operating Revenues
    63,121       113       55,779       129       80,460       126       589  
 
   
     
     
     
     
     
     
 
Total Expenses :
    449,906       102       442,275       104       645,562       110       4,200  
 
   
     
     
     
     
     
     
 
Interest Expense
    46,759       86       54,259       76       71,990       80       436  
Depreciation — Operating Leases
    62,585       107       58,597       103       80,565       105       584  
Life Insurance Costs
    83,135       91       91,216       85       125,684       90       776  
Costs of Residential Condominium Sales
    62,136       143       43,308       127       60,769       123       580  
Other Operating Expenses
    34,528       122       28,263       135       41,359       140       322  
Selling, General and Administrative Expenses
    117,021       111       105,099       116       144,271       114       1,094  
Provision for Doubtful Receivables and Probable Loan Losses
    34,682       93       37,388       117       54,706       107       324  
Write-downs of Long-Lived Assets
    4,202       29       14,665       1058       50,682       1866       39  
Write-downs of Securities
    3,987       50       7,916       61       14,325       73       37  
Foreign Currency Transaction Loss, Net
    871       56       1,564             1,211             8  
 
   
     
     
     
     
     
     
 
Operating Income
    71,021       128       55,622       104       38,083       52       663  
 
   
     
     
     
     
     
     
 
Equity in Net Income of Affiliates
    14,630       258       5,674       16211       6,203             137  
Gain (Loss) on Sales of Affiliates
    (532 )           2       4       2,002       1682       (5 )
 
   
     
     
     
     
     
     
 
Income before Extraordinary Gain, Cumulative Effect of a Change in Accounting Principle and Income Taxes
    85,119       139       61,298       114       46,288       63       795  
 
   
     
     
     
     
     
     
 
Provision for Income Taxes
    39,470       141       28,023       114       21,196       64       369  
 
   
     
     
     
     
     
     
 
Income before Extraordinary Gain and Cumulative Effect of a Change in Accounting Principle
    45,649       137       33,275       114       25,092       63       426  
 
   
     
     
     
     
     
     
 
Extraordinary Gain, Net of Applicable Tax Effect
    243                         3,214             2  
Cumulative Effect of a Change in Accounting Principle, Net of Applicable Tax Effect
                1,937       1456       1,937       1456        
 
   
     
     
     
     
     
     
 
Net Income
    45,892       130       35,212       120       30,243       75       428  
 
   
     
     
     
     
     
     
 
     
Note:   1. Comprehensive Income under FASB Statement No.130 (“Reporting Comprehensive Income”) was gain of JPY 48,501 million (US$453 million) for the nine months ended December 31, 2003, gain of JPY 5,044 million for the nine months ended December 31, 2002 and gain of JPY 3,936 million for the year ended March 31, 2003.
    2. The Company recognized an “Extraordinary Gain, Net of Applicable Tax Effect” in the nine months ended December 31, 2003 and in the previous fiscal year due to the excess of the proportionate fair value of the net assets over the purchase price of the affiliate paid by the Company (“Negative Goodwill”)
    3. On April 1, 2002, as a result of the adoption of FASB Statement No. 141 (“Business Combinations”), the Company and its subsidiaries recorded a transition gain arising from the write-off of “Negative Goodwill” of JPY1,937 million as of March 31, 2002 as the “Cumulative Effect of a Change in Accounting Principle, Net of Applicable Tax Effect.”

- 6 -


Table of Contents

Condensed Consolidated Statements of Income
(For the Three Months Ended December 31, 2003 and 2002)
(Unaudited)

                                             
                        (millions of JPY, millions of US$)
                         
                Year           Year    
                -on-           -on-    
        Three Months   year   Three Months   year   U.S. dollars
        ended December 31,   Change   ended December 31,   Change   December 31,
        2003   (%)   2002   (%)   2003
       
 
 
 
 
Total Revenues :
    175,056       107       163,169       110       1,634  
 
   
     
     
     
     
 
Direct Financing Leases
    27,503       92       29,880       95       257  
Operating Leases
    36,576       119       30,675       97       341  
Interest on Loans and Investment Securities
    27,860       89       31,395       101       260  
Brokerage Commissions and Net Gains on Investment Securities
    6,595       487       1,355       41       62  
Life Insurance Premiums and Related Investment Income
    28,480       101       28,321       95       266  
Residential Condominium Sales
    26,329       120       21,982       296       246  
Interest Income on Deposits
    260       265       98       40       2  
Other Operating Revenues
    21,453       110       19,463       148       200  
 
   
     
     
     
     
 
Total Expenses :
    150,764       106       142,182       108       1,407  
 
   
     
     
     
     
 
Interest Expense
    14,894       85       17,555       81       139  
Depreciation — Operating Leases
    21,016       106       19,744       102       196  
Life Insurance Costs
    24,892       93       26,792       96       232  
Costs of Residential Condominium Sales
    24,463       139       17,596       272       228  
Other Operating Expenses
    12,782       126       10,114       152       119  
Selling, General and Administrative Expenses
    39,551       112       35,270       109       370  
Provision for Doubtful Receivables and Probable Loan Losses
    10,839       87       12,421       106       101  
Write-downs of Long-Lived Assets
                             
Write-downs of Securities
    1,930       89       2,174       37       18  
Foreign Currency Transaction Loss, Net
    397       77       516       832       4  
 
   
     
     
     
     
 
Operating Income
    24,292       116       20,987       132       227  
 
   
     
     
     
     
 
Equity in Net Income of Affiliates
    2,707       117       2,315       448       25  
Gain (Loss) on Sales of Affiliates
    (136 )                       (1 )
 
   
     
     
     
     
 
Income before Extraordinary Gain, Cumulative Effect of a Change in Accounting Principle and Income Taxes
    26,863       115       23,302       142       251  
 
   
     
     
     
     
 
Provision for Income Taxes
    12,390       114       10,853       151       116  
 
   
     
     
     
     
 
Income before Extraordinary Gain and Cumulative Effect of a Change in Accounting Principle
    14,473       116       12,449       134       135  
 
   
     
     
     
     
 
Extraordinary Gain, Net of Applicable Tax Effect
                             
Cumulative Effect of a Change in Accounting Principle, Net of Applicable Tax Effect
                             
 
   
     
     
     
     
 
Net Income
    14,473       116       12,449       134       135  
 
   
     
     
     
     
 

- 7 -


Table of Contents

Condensed Consolidated Balance Sheets
(As of December 31, 2003 and March 31, 2003)
(Unaudited)

                           
              (millions of JPY, millions of US$)
               
                      U.S. dollars
      December 31,   March 31,   December 31,
      2003   2003   2003
     
 
 
Assets
                       
Cash and Cash Equivalents
    159,482       204,677       1,489  
Restricted Cash
    28,706       18,671       268  
Time Deposits
    570       1,184       5  
Investment in Direct Financing Leases
    1,545,853       1,572,308       14,430  
Installment Loans
    2,224,670       2,288,039       20,766  
Allowance for Doubtful Receivables on Direct Financing Leases and Probable Loan Losses
    (130,851 )     (133,146 )     (1,221 )
Investment in Operating Leases
    496,570       529,044       4,635  
Investment in Securities
    544,021       677,435       5,078  
Other Operating Assets
    99,731       101,481       931  
Investment in Affiliates
    157,534       144,974       1,470  
Other Receivables
    145,573       146,650       1,359  
Advances
    131,209       119,645       1,225  
Prepaid Expenses
    44,492       41,494       415  
Office Facilities
    74,044       77,043       691  
Other Assets
    150,428       141,568       1,404  
 
   
     
     
 
Total
    5,672,032       5,931,067       52,945  
 
   
     
     
 
 
                       
Liabilities and Shareholders’ Equity
                       
Short-Term Debt
    939,862       1,120,434       8,773  
Deposits
    287,200       262,467       2,681  
Trade Notes, Accounts Payable and Other Liabilities
    265,180       252,453       2,475  
Accrued Expenses
    81,009       82,012       757  
Policy Liabilities
    600,281       608,553       5,603  
Current and Deferred Income Taxes
    157,354       163,711       1,469  
Deposits from Lessees
    74,614       79,366       696  
Long-Term Debt
    2,714,764       2,856,613       25,341  
 
   
     
     
 
Total Liabilities
    5,120,264       5,425,609       47,795  
 
   
     
     
 
Common Stock
    52,067       52,067       486  
Additional Paid-in Capital
    70,002       70,002       653  
Retained Earnings:
                       
 
Legal Reserve
    2,220       2,220       21  
 
Retained Earnings
    472,962       429,163       4,415  
Accumulated Other Comprehensive Loss
    (37,138 )     (39,747 )     (347 )
Treasury Stock, at cost
    (8,345 )     (8,247 )     (78 )
 
   
     
     
 
Shareholders’ Equity
    551,768       505,458       5,150  
 
   
     
     
 
Total
    5,672,032       5,931,067       52,945  
 
   
     
     
 
                           
                      U.S. dollars
      December 31,   March 31,   December 31,
      2003   2003   2003
     
 
 
Note: Accumulated Other Comprehensive Loss
                       
 
Net unrealized gains on investment in securities
    15,568       1,917       145  
 
Minimum pension liability adjustments
    (3,857 )     (4,182 )     (36 )
 
Foreign currency translation adjustments
    (44,434 )     (29,919 )     (415 )
 
Net unrealized losses on derivative instruments
    (4,415 )     (7,563 )     (41 )

- 8 -


Table of Contents

Segment Information
(For the Nine Months Ended December 31, 2003 and 2002, and the Year Ended March 31, 2003)
(Unaudited)

                                                                           
                                                              (millions of JPY)
                                                               
      Nine months ended December 31, 2003   Nine months ended December 31, 2002   Year ended March 31, 2003
     
 
 
              Income (Loss)                   Income (Loss)                   Income (Loss)    
              before                   before                   before    
              Income   Operating           Income   Operating           Income   Operating
      Revenues   Taxes*1   Assets   Revenues   Taxes*1   Assets   Revenues   Taxes*1   Assets
     
 
 
 
 
 
 
 
 
Operations in Japan
                                                                       
 
Corporate Finance
    95,348       33,511       1,878,794       95,691       36,062       1,963,548       125,560       44,158       1,893,422  
 
Equipment Operating Leases
    53,344       5,528       141,932       49,866       4,572       145,234       67,655       4,402       144,397  
 
Real Estate-Related Finance
    38,671       13,531       901,501       36,955       12,664       908,821       51,589       19,572       931,513  
 
Real Estate
    102,589       8,051       283,227       75,619       (4,466 )     307,599       104,454       (39,441 )     303,838  
 
Life Insurance
    92,541       4,341       533,708       100,153       2,949       578,744       138,511       4,791       579,805  
 
Other
    51,243       5,081       412,459       42,159       10,155       398,435       61,238       8,452       387,978  
 
   
     
     
     
     
     
     
     
     
 
 
Sub-Total
    433,736       70,043       4,151,621       400,443       61,936       4,302,381       549,007       41,934       4,240,953  
Overseas Operations
                                                                       
 
The Americas
    33,565       6,035       517,134       40,287       (590 )     691,100       57,909       1,332       618,148  
 
Asia and Oceania
    39,502       16,385       419,775       41,381       5,859       454,123       55,425       9,765       437,874  
 
Europe
    8,460       (1,445 )     57,298       9,593       (722 )     78,376       13,311       (736 )     75,207  
 
   
     
     
     
     
     
     
     
     
 
 
Sub-Total
    81,527       20,975       994,207       91,261       4,547       1,223,599       126,645       10,361       1,131,229  
 
   
     
     
     
     
     
     
     
     
 
Segment Total
    515,263       91,018       5,145,828       491,704       66,483       5,525,980       675,652       52,295       5,372,182  
 
   
     
     
     
     
     
     
     
     
 
Difference between Segment Totals and Consolidated Amounts
    5,664       (5,899 )     (234,983 )     6,193       (5,185 )     (224,179 )     7,993       (6,007 )     (203,875 )
 
   
     
     
     
     
     
     
     
     
 
Consolidated Amounts
    520,927       85,119       4,910,845       497,897       61,298       5,301,801       683,645       46,288       5,168,307  
 
 
   
     
     
     
     
     
     
     
     
 
                                                                           
              (millions of US$)                                                
                                                               
      U.S. dollars December 31, 2003                                                
     
                                               
              Income (Loss)                                                    
              before                                                    
              Income   Operating                                                
      Revenues   Taxes*1   Assets                                                
     
 
 
                                               
Operations in Japan
                       
 
Corporate Finance
    890       313       17,538  
 
Equipment Operating Leases
    498       52       1,325  
 
Real Estate-Related Finance
    361       126       8,415  
 
Real Estate
    958       75       2,644  
 
Life Insurance
    864       41       4,982  
 
Other
    478       47       3,849  
 
   
     
     
 
 
Sub-Total
    4,049       654       38,753  
Overseas Operations
                       
 
The Americas
    313       56       4,827  
 
Asia and Oceania
    369       153       3,918  
 
Europe
    79       (13 )     535  
 
   
     
     
 
 
Sub-Total
    761       196       9,280  
 
   
     
     
 
Segment Total
    4,810       850       48,033  
 
   
     
     
 
Difference between Segment Totals and Consolidated Amounts
    53       (55 )     (2,193 )
 
   
     
     
 
Consolidated Amounts
    4,863       795       45,840  
 
   
     
     
 
     
*Note 1:   “Income (Loss) before Income Taxes” represents “Income before Extraordinary Gain, Cumulative Effect of a Change in Accounting Principle and Income Taxes.”
  Note 2:   Quarterly comparison of segment information is presented in the accompanying “Key Quarterly Financial Data” located on page 12.

- 9 -


Table of Contents

Key Quarterly Financial Data (Unaudited)

                                                           
                                              (millions of JPY)
                                               
      Fiscal 2003   Fiscal 2004
     
 
Balance Sheet Data   Q1 (02/4-6)   Q2 (02/7-9)   Q3 (02/10-12)   Q4 (03/1-3)   Q1 (03/4-6)   Q2 (03/7-9)   Q3 (03/10-12)

 
 
 
 
 
 
 
1) Investment in Direct Financing Leases
    1,646,932       1,669,623       1,634,494       1,572,308       1,582,153       1,542,172       1,545,853  
 
Japan
    1,283,552       1,305,846       1,278,175       1,237,141       1,242,600       1,237,347       1,255,453  
 
Overseas
    363,380       363,777       356,319       335,167       339,553       304,825       290,400  
2) Installment Loans
    2,327,354       2,326,189       2,374,664       2,288,039       2,302,005       2,224,486       2,224,670  
 
Japan
    1,898,108       1,932,184       1,986,182       1,954,640       1,969,694       1,922,105       1,943,624  
 
Overseas
    429,246       394,005       388,482       333,399       332,311       302,381       281,046  
3) Investment in Operating Leases
    451,012       460,103       454,468       529,044       523,413       487,613       496,570  
 
Japan
    327,391       339,403       340,997       369,489       358,596       333,527       346,064  
 
Overseas
    123,621       120,700       113,471       159,555       164,817       154,086       150,506  
4) Investment in Securities
    759,406       717,500       695,319       677,435       697,926       589,918       544,021  
 
Japan
    565,409       520,005       505,995       497,829       528,184       440,598       394,784  
 
Overseas
    193,997       197,495       189,324       179,606       169,742       149,320       149,237  
5) Other Operating Assets
    143,064       129,311       142,856       101,481       96,479       92,897       99,731  
 
Japan
    132,217       118,558       132,847       91,851       87,217       84,695       92,183  
 
Overseas
    10,847       10,753       10,009       9,630       9,262       8,202       7,548  
 
   
     
     
     
     
     
     
 
Total Operating Assets
    5,327,768       5,302,726       5,301,801       5,168,307       5,201,976       4,937,086       4,910,845  
 
   
     
     
     
     
     
     
 
Allowance for Doubtful Receivables on Direct Financing Leases and Probable Loan Losses
    (150,264 )     (136,961 )     (136,833 )     (133,146 )     (134,740 )     (130,015 )     (130,851 )
Allowance/Investment in Direct Financing Leases and Installment Loans
    3.8 %     3.4 %     3.4 %     3.4 %     3.5 %     3.5 %     3.5 %
 
   
     
     
     
     
     
     
 
Total Assets
    6,091,100       6,050,290       6,025,781       5,931,067       5,923,307       5,684,598       5,672,032  
 
   
     
     
     
     
     
     
 
Short-Term Debt, Long-Term Debt and Deposits
    4,489,605       4,425,331       4,393,599       4,239,514       4,232,175       3,977,021       3,941,826  
Policy Liabilities
    600,144       601,815       598,832       608,553       604,830       607,591       600,281  
 
   
     
     
     
     
     
     
 
Total Liabilities
    5,592,427       5,550,564       5,519,176       5,425,609       5,396,760       5,143,520       5,120,264  
 
   
     
     
     
     
     
     
 
Shareholders’ Equity
    498,673       499,726       506,605       505,458       526,547       541,078       551,768  
 
   
     
     
     
     
     
     
 
Total Liabilities & Shareholders’ Equity
    6,091,100       6,050,290       6,025,781       5,931,067       5,923,307       5,684,598       5,672,032  
 
   
     
     
     
     
     
     
 
                                                           
New Business Volumes   Q1 (02/4-6)   Q2 (02/7-9)   Q3 (02/10-12)   Q4 (03/1-3)   Q1 (03/4-6)   Q2 (03/7-9)   Q3 (03/10-12)

 
 
 
 
 
 
 
Direct Financing Leases: New receivables added
    237,779       325,817       213,620       223,680       212,175       186,370       215,975  
 
Japan
    172,957       274,881       149,193       161,755       158,176       139,969       172,006  
 
Overseas
    64,822       50,936       64,427       61,925       53,999       46,401       43,969  
Direct Financing Leases: New equipment acquisitions
    210,819       297,122       187,555       200,352       188,194       166,734       192,336  
 
Japan
    151,062       251,883       128,093       144,525       138,479       121,963       151,787  
 
Overseas
    59,757       45,239       59,462       55,827       49,715       44,771       40,549  
Installment Loans: New loans added
    341,138       334,070       295,622       297,340       270,959       258,464       293,556  
 
Japan
    273,867       300,963       261,815       264,242       225,042       223,315       247,284  
 
Overseas
    67,271       33,107       33,807       33,098       45,917       35,149       46,272  
Operating Leases: New equipment acquisitions
    20,870       40,656       27,513       84,528       40,810       33,722       44,102  
 
Japan
    14,128       33,517       20,667       74,688       29,880       20,354       38,392  
 
Overseas
    6,742       7,139       6,846       9,840       10,930       13,368       5,710  
Investment in Securities: New securities added
    48,907       46,321       25,894       110,172       57,370       12,107       19,980  
 
Japan
    38,346       44,804       23,520       107,807       53,835       11,020       6,051  
 
Overseas
    10,561       1,517       2,374       2,365       3,535       1,087       13,929  
Other Operating Assets: New assets added
    20,768       29,791       28,197       37,980       28,655       48,363       28,416  
 
Japan
    15,475       29,403       23,504       30,948       28,655       48,301       28,416  
 
Overseas
    5,293       388       4,693       7,032             62        

- 10 -


Table of Contents

                                                             
                                                (millions of JPY)
                                                 
        Fiscal 2003   Fiscal 2004
       
 
Income Statement Data   Q1 (02/4-6)   Q2 (02/7-9)   Q3 (02/10-12)   Q4 (03/1-3)   Q1 (03/4-6)   Q2 (03/7-9)   Q3 (03/10-12)

 
 
 
 
 
 
 
Revenues
                                                       
1) Direct Financing Leases
    30,742       32,737       29,880       29,569       28,516       28,349       27,503  
   
Japan
    21,987       24,854       22,503       22,099       21,906       21,865       21,462  
   
Overseas
    8,755       7,883       7,377       7,470       6,610       6,484       6,041  
2) Operating Leases
    30,534       30,545       30,675       35,854       37,878       34,363       36,576  
   
Japan
    22,012       21,808       21,321       22,511       28,064       23,789       26,717  
   
Overseas
    8,522       8,737       9,354       13,343       9,814       10,574       9,859  
3) Interest on Loans and Investment Securities
    30,757       33,284       31,395       36,154       28,314       31,263       27,860  
 
Interest on loans
    26,203       29,323       27,634       32,450       25,729       29,001       25,820  
   
Japan
    19,795       22,089       21,506       25,678       21,082       23,958       21,706  
   
Overseas
    6,408       7,234       6,128       6,772       4,647       5,043       4,114  
 
Interest on investment securities
    4,554       3,961       3,761       3,704       2,585       2,262       2,040  
   
Japan
    319       162       180       205       173       295       165  
   
Overseas
    4,235       3,799       3,581       3,499       2,412       1,967       1,875  
4) Brokerage Commissions and Net Gains on Investment Securities
    5,127       2,800       1,355       1,575       3,246       4,323       6,595  
   
Brokerage commissions
    774       569       536       521       691       1,167       1,006  
   
Net gains on investment securities
    4,353       2,231       819       1,054       2,555       3,156       5,589  
5) Life Insurance Premiums and Related Investment Income
    32,946       38,886       28,321       38,358       30,590       34,563       28,480  
   
Life insurance premiums
    28,745       34,503       25,184       34,531       27,524       31,114       24,231  
   
Related investment income
    4,201       4,383       3,137       3,827       3,066       3,449       4,249  
6) Residential Condominium Sales
    11,666       18,076       21,982       19,441       23,176       19,359       26,329  
   
Japan
    11,666       18,076       21,982       19,441       23,176       19,359       26,329  
   
Overseas
                                         
7) Interest Income on Deposits
    177       135       98       116       161       102       260  
8) Other Operating Revenues
    19,008       17,308       19,463       24,681       19,036       22,632       21,453  
   
Japan
    17,015       14,867       16,243       22,420       16,952       19,698       18,811  
   
Overseas
    1,993       2,441       3,220       2,261       2,084       2,934       2,642  
 
   
     
     
     
     
     
     
 
Total Revenues
    160,957       173,771       163,169       185,748       170,917       174,954       175,056  
 
   
     
     
     
     
     
     
 
Expenses
                                                       
1) Interest Expense
    18,974       17,730       17,555       17,731       16,258       15,607       14,894  
2) Depreciation—Operating Leases
    19,429       19,424       19,744       21,968       20,697       20,872       21,016  
3) Life Insurance Costs
    29,649       34,775       26,792       34,468       29,326       28,917       24,892  
4) Costs of Residential Condominium Sales
    9,985       15,727       17,596       17,461       20,372       17,301       24,463  
5) Other Operating Expenses
    8,379       9,770       10,114       13,096       10,217       11,529       12,782  
6) Selling, General and Administrative Expenses
    34,163       35,666       35,270       39,172       37,489       39,981       39,551  
7) Provision for Doubtful Receivables and Probable Loan Losses
    12,803       12,164       12,421       17,318       11,968       11,875       10,839  
8) Write-downs of Long-Lived Assets
          14,665             36,017             4,202        
9) Write-downs of Securities
    2,166       3,576       2,174       6,409       1,506       551       1,930  
10) Foreign Currency Transaction (Gain) Loss, Net
    710       338       516       (353 )     548       (74 )     397  
 
   
     
     
     
     
     
     
 
Total Expenses
    136,258       163,835       142,182       203,287       148,381       150,761       150,764  
 
   
     
     
     
     
     
     
 
Operating Income (Loss)
    24,699       9,936       20,987       (17,539 )     22,536       24,193       24,292  
Equity in Net Income of Affiliates
    1,623       1,736       2,315       529       3,384       8,539       2,707  
Gain (Loss) on Sales of Affiliates
          2             2,000             (396 )     (136 )
Income (Loss) before Extraordinary Gain, Cumulative Effect of a Change in Accounting Principle and Income Taxes
    26,322       11,674       23,302       (15,010 )     25,920       32,336       26,863  
Provision (Benefit) for Income Taxes
    11,374       5,796       10,853       (6,827 )     11,822       15,258       12,390  
Income (Loss) before Extraordinary Gain and Cumulative Effect of a Change in Accounting Principle
    14,948       5,878       12,449       (8,183 )     14,098       17,078       14,473  
Extraordinary Gain, Net of Applicable Tax Effect
                      3,214             243        
Cumulative Effect of a Change in Accounting Principle, Net of Applicable Tax Effect
    1,937                                      
 
   
     
     
     
     
     
     
 
Net Income (Loss)
    16,885       5,878       12,449       (4,969 )     14,098       17,321       14,473  
 
   
     
     
     
     
     
     
 
                                                         
Key Ratios, Per Share Data, and Employees   Q1 (02/4-6)   Q2 (02/7-9)   Q3 (02/10-12)   Q4 (03/1-3)   Q1 (03/4-6)   Q2 (03/7-9)   Q3 (03/10-12)

 
 
 
 
 
 
 
Return on Equity (ROE)*
    13.5 %     4.7 %     9.9 %     (3.9 %)     10.9 %     13.0 %     10.6 %
Return on Assets (ROA)*
    1.09 %     0.39 %     0.82 %     (0.33 %)     0.95 %     1.19 %     1.02 %
Shareholders’ Equity Ratio
    8.2 %     8.3 %     8.4 %     8.5 %     8.9 %     9.5 %     9.7 %
Debt-to-Equity Ratio (times)
    9.0       8.9       8.7       8.4       8.0       7.4       7.1  
Shareholders’ Equity Per Share (yen)
    5,961.30       5,973.44       6,053.07       6,039.43       6,291.50       6,465.22       6,594.86  
Basic EPS (yen)
    201.85       70.27       148.76       (59.38 )     168.45       206.96       172.94  
Diluted EPS (yen)
    189.95       66.32       140.18       (59.38 )     158.71       194.94       162.91  
Number of Employees
    11,820       11,859       11,977       11,833       11,621       11,723       12,698  

*annualized

- 11 -


Table of Contents

                                                                     
                                                        (millions of JPY)
                                                         
                Fiscal 2003   Fiscal 2004
               
 
Segment Information   Q1 (02/4-6)   Q2 (02/7-9)   Q3 (02/10-12)   Q4 (03/1-3)   Q1 (03/4-6)   Q2 (03/7-9)   Q3 (03/10-12)

 
 
 
 
 
 
 
Operations in Japan   Corporate Finance     31,465       33,079       31,147       29,869       30,993       33,269       31,086  
         
Equipment Operating Leases
    16,233       16,734       16,899       17,789       16,980       17,717       18,647  
         
Real Estate-Related Finance
    13,995       11,708       11,252       14,634       10,937       13,011       14,723  
         
Real Estate
    18,983       26,331       30,305       28,835       37,239       29,921       35,429  
         
Life Insurance
    32,946       38,886       28,321       38,358       30,590       33,973       27,978  
         
Other
    12,773       14,386       15,000       19,079       16,231       16,398       18,614  
         
     
     
     
     
     
     
 
           
Sub-Total
    126,395       141,124       132,924       148,564       142,970       144,289       146,477  
         
     
     
     
     
     
     
 
Overseas Operations   The Americas     14,739       12,536       13,012       17,622       11,313       11,916       10,336  
         
Asia and Oceania
    13,741       13,838       13,802       14,044       12,857       13,814       12,831  
         
Europe
    3,091       2,742       3,760       3,718       2,606       2,721       3,133  
         
     
     
     
     
     
     
 
           
Sub-Total
    31,571       29,116       30,574       35,384       26,776       28,451       26,300  
         
     
     
     
     
     
     
 
Total Segment Revenues     157,966       170,240       163,498       183,948       169,746       172,740       172,777  
         
     
     
     
     
     
     
 
Operations in Japan   Corporate Finance     10,411       14,089       11,562       8,096       9,345       12,574       11,592  
         
Equipment Operating Leases
    1,271       1,708       1,593       (170 )     1,520       1,936       2,072  
         
Real Estate-Related Finance
    6,106       3,804       2,754       6,908       3,018       6,101       4,412  
         
Real Estate
    2,735       (11,542 )     4,341       (34,975 )     8,160       (1,831 )     1,722  
         
Life Insurance
    1,282       1,694       (27 )     1,842       (392 )     2,899       1,834  
         
Other
    2,554       4,372       3,229       (1,703 )     1,177       1,651       2,253  
         
     
     
     
     
     
     
 
           
Sub-Total
    24,359       14,125       23,452       (20,002 )     22,828       23,330       23,885  
         
     
     
     
     
     
     
 
Overseas Operations   The Americas     1,229       (2,256 )     437       1,922       2,131       1,781       2,123  
         
Asia and Oceania
    1,673       2,641       1,545       3,906       4,204       9,735       2,446  
         
Europe
    (545 )     (65 )     (112 )     (14 )     (258 )     (1,641 )     454  
         
     
     
     
     
     
     
 
           
Sub-Total
    2,357       320       1,870       5,814       6,077       9,875       5,023  
         
     
     
     
     
     
     
 
Total Segment Profits (Income (Loss) before Income Taxes)     26,716       14,445       25,322       (14,188 )     28,905       33,205       28,908  
Operations in Japan   Corporate Finance     2,008,152       1,981,237       1,963,548       1,893,422       1,910,425       1,845,251       1,878,794  
         
Equipment Operating Leases
    141,905       142,964       145,234       144,397       142,189       140,987       141,932  
         
Real Estate-Related Finance
    906,193       908,115       908,821       931,513       932,999       879,964       901,501  
         
Real Estate
    293,189       289,919       307,599       303,838       295,663       275,967       283,227  
         
Life Insurance
    497,593       570,983       578,744       579,805       592,987       570,013       533,708  
         
Other
    389,605       372,273       398,435       387,978       395,184       406,076       412,459  
         
     
     
     
     
     
     
 
           
Sub-Total
    4,236,637       4,265,491       4,302,381       4,240,953       4,269,447       4,118,258       4,151,621  
         
     
     
     
     
     
     
 
Overseas Operations   The Americas     695,351       713,300       691,100       618,148       604,167       541,036       517,134  
         
Asia and Oceania
    467,456       431,966       454,123       437,874       461,345       434,584       419,775  
         
Europe
    98,200       86,024       78,376       75,207       70,657       64,524       57,298  
         
     
     
     
     
     
     
 
           
Sub-Total
    1,261,007       1,231,290       1,223,599       1,131,229       1,136,169       1,040,144       994,207  
         
     
     
     
     
     
     
 
Total Segment Assets       5,497,644       5,496,781       5,525,980       5,372,182       5,405,616       5,158,402       5,145,828  
         
     
     
     
     
     
     
 

- 12 -