NEC Corporation

Consolidated Statements of Income and Retained Earnings

NEC CORPORATION AND CONSOLIDATED SUBSIDIARIES
For the years ended March 31, 1993, 1994 and 1995

--------------------------------------------------------------------------------------------------------------------------------
                                                                                                             In thousands of
                                                                            In millions of yen             U.S. dollars (Note 2)
                                                              --------------------------------------------     -------------
                                                                  1993             1994            1995            1995
--------------------------------------------------------------------------------------------------------------------------------
Sales and other income:
 Net sales ..................................................Y 3,514,979      Y 3,579,787      Y 3,769,357      $43,325,943
 Interest, gain on securities sold, 
 dividends and other (Note 4)................................     68,573           72,714           60,181          691,736
--------------------------------------------------------------------------------------------------------------------------------
                                                               3,583,552        3,652,501        3,829,538       44,017,679
--------------------------------------------------------------------------------------------------------------------------------
Costs and expenses: 
 Cost of sales (Note 11) ....................................  2,394,247        2,463,607        2,557,536       29,396,966
 Selling, general and administrative (Note 11) ..............  1,093,596        1,038,699        1,056,052       12,138,529
 Interest ...................................................     98,891           88,009           81,865          940,977
 Other (Note 12) ............................................     34,510           37,076           59,361          682,310
--------------------------------------------------------------------------------------------------------------------------------
                                                               3,621,244        3,627,391        3,754,814       43,158,782
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes ...........................    (37,692)          25,110           74,724          858,897
Income taxes (Note 8) .......................................     22,019           25,531           51,448          591,357
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) before minority interest, equity in earnings of 
  affiliated companies, extraordinary credit and cumulative 
  effect of change in accounting for income taxes ...........    (59,711)            (421)          23,276          267,540
Minority interest in consolidated subsidiary companies ......     (5,133)          (1,718)            (214)          (2,460)
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) before equity in earnings of affiliated 
  companies, extraordinary credit and cumulative 
  effect of change in accounting for income taxes ...........    (54,578)           1,297           23,490          270,000
Equity in earnings of affiliated companies (Note 3) .........      7,833            6,912           11,826          135,931
--------------------------------------------------------------------------------------------------------------------------------
Income (loss) before extraordinary credit and cumulative 
  effect of change in accounting for income taxes ...........    (46,745)           8,209           35,316          405,931
Extraordinary credit禅ax benefit resulting from
  utilization of loss carryforwards (Note 8) ................      1,585            -----            -----            -----
Cumulative effect of change in accounting for 
  income taxes (Note 8) .....................................      -----           (1,603)           -----            -----
--------------------------------------------------------------------------------------------------------------------------------
Net income (loss) ...........................................    (45,160)           6,606           35,316          405,931
Retained earnings: 
 Balance at beginning of year ...............................    337,476          270,262          258,211        2,967,942
 Cash dividends applicable to earnings for the year .........    (15,394)         (15,399)         (15,408)        (177,103)
 Transfer to legal reserve ..................................     (1,658)          (1,713)          (1,671)         (19,207)
 Reversal of (appropriation for) special allowances,
 net of taxes ...............................................     (5,002)          (1,545)           2,162           24,851
--------------------------------------------------------------------------------------------------------------------------------
 Balance at end of year .....................................Y   270,262      Y   258,211      Y   278,610      $ 3,202,414
--------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------------------------------------
                                                                                   yen                     U.S. dollars (Note 2)
                                                              --------------------------------------------     -------------
                                                                  1993             1994            1995            1995
--------------------------------------------------------------------------------------------------------------------------------
Per share of common stock:
 Income (loss) before extraordinary credit and cumulative 
   effect of change in accounting for income taxes ..........  Y  (30.37)       Y   05.33        Y   22.92        $   0.263
 Extraordinary credit .......................................       1.03            -----            -----            -----
 Cumulative effect of change in accounting for
   income taxes .............................................      -----            (1.04)           -----            -----  
--------------------------------------------------------------------------------------------------------------------------------
 Net income (loss) ..........................................  Y  (29.34)       Y    4.29        Y   22.92      $     0.263
--------------------------------------------------------------------------------------------------------------------------------

Cash dividends per share ....................................  Y   10.00        Y   10.00        Y   10.00      $     0.115
--------------------------------------------------------------------------------------------------------------------------------
The accompanying notes are an integral part of these statements.
Copyright NEC Corporation. All rights reserved.