[Daido Life] Non-Consolidated Financial Statements for the Three Months Ended June 30, 2015 Daido Life Unaudited Non-Consolidated Balance Sheet

(Millions of yen)

As of

March 31, 2015

As of

June 30, 2015

Increase

(decrease)

Assets:

Cash and deposits

Deposit

Call loans

Monetary claims purchased

Securities Government bonds Municipal bonds Corporate bonds Domestic stocks Foreign securities Other securities

Loans

Policy loans

Commercial loans

Tangible fixed assets

Land Buildings Lease Assets

Construction in progress

Other tangible fixed assets

Intangible fixed assets

Software

Lease Assets

Other intangible fixed assets

Due from agencies Due from reinsurers Other assets

Accounts receivable Prepaid expenses Accrued income Deposit for rent Derivatives Suspense payable Other assets

Reserve for possible loan losses

153,567

153,567

43,700

243,380

4,851,499

1,449,547

232,541

1,221,405

278,772

1,578,059

91,174

492,097

77,234

414,862

127,706

77,424

45,975

590

2,533

1,183

7,875

7,062

-

813

637

340

57,607

23,931

1,056

20,813

2,571

7,792

786

655 (436)

152,557

152,557

49,600

196,745

4,944,750

1,459,828

215,531

1,205,895

304,501

1,648,720

110,272

479,534

76,094

403,439

129,697

76,818

50,557

534

599

1,186

8,087

6,970

304

813

573

298

66,411

26,358

4,245

20,759

2,479

11,222

642

703 (408)

(1,010) (1,010)

5,900 (46,635)

93,251

10,281 (17,009) (15,509)

25,729

70,661

19,097 (12,562) (1,140) (11,422)

1,990 (606)

4,581 (55)

(1,933)

3

212 (91)

304 (0) (63) (42)

8,804

2,426

3,189 (54) (92)

3,429 (143)

48

28

Total assets

5,977,975

6,027,848

49,872

─ 1 ─ Daido Life Insurance Company

(Millions of yen)

As of

March 31, 2015

As of

June 30, 2015

Increase

(decrease)

Liabilities:

Policy reserves

Reserve for outstanding claims

Policy reserve

Reserve for policyholder dividends

Due to reinsurers

Other liabilities

Income taxes payable Accounts payable Accrued expenses Unearned income Deposit received Guarantee deposits Derivatives

Lease obligations

Asset retirement obligations

Suspense receipt

Reserve for bonus to directors and audit &

supervisory board members

Reserve for employees' retirement benefits

Reserve for price fluctuations

Deferred tax liabilities

5,125,125

39,953

5,019,059

66,112

475

48,312

2,701

20,283

10,139

849

516

6,115

4,248

626

1,813

1,018

65

17,447

77,108

29,060

5,163,393

37,463

5,061,708

64,222

476

50,082

944

18,793

6,249

847

3,912

6,195

9,238

897

1,822

1,182

16

18,065

77,707

28,830

38,268 (2,490)

42,648 (1,890)

0

1,769 (1,756) (1,490) (3,889)

(2)

3,395

79

4,989

270

9

164 (49)

618

599 (230)

Total liabilities

5,297,596

5,338,572

40,976

Net assets: Common stock Capital surplus

Capital reserve

Retained earnings

Legal reserve for future losses

Other retained earnings

Provision for advanced depreciation on real estate

General reserve

Unappropriated retained earnings

Total stockholders' equity

Net unrealized gains on securities

Total valuation and translation adjustments

110,000

35,054

35,054

243,811

23,774

220,036

1,100

132,000

86,936

388,865

291,513

291,513

110,000

35,054

35,054

257,299

25,743

231,556

1,100

150,000

80,456

402,353

286,922

286,922

-

-

-

13,487

1,968

11,519

-

18,000 (6,480)

13,487 (4,591) (4,591)

Total net assets

680,379

689,275

8,896

Total liabilities and net assets

5,977,975

6,027,848

49,872

─ 2 ─ Daido Life Insurance Company

Daido Life Unaudited Non-Consolidated Statement of Operation

(Millions of yen)

Three months ended

June 30, 2014

Three months ended

June 30, 2015

Increase

(Decrease)

Ordinary revenues

219,270

231,784

12,514

Income from insurance premiums

Insurance premiums

Ceded reinsurance recoveries

Investment income

Interest, dividends and income from real estate for rent

Interest income from deposits

Interest income and dividends from securities

Interest income from loans

Interest from real estate for rent

Other income from interest and dividends

Gains from monetary trusts, net

Gains on investments in trading securities, net

Gains on sales of securities

Gains on redemption of securities Gains from derivatives, net Foreign exchange gains, net

Reversal of reserve for possible loan losses

Other investment income

Gains on separate accounts, net

Other ordinary income

Income related to withheld insurance claims and other payments for future annuity payments Income due to withheld insurance payments Reversal of reserve for outstanding claims

Other ordinary income

179,302

179,081

221

35,516

29,962

311

24,813

2,325

1,743

768

1

239

1,557

-

1,289

-

57

1,905

502

4,451

3,052

401

178

818

181,531

181,301

229

42,851

33,006

267

28,157

2,160

1,790

629

-

2,407

4,778

958

-

502

27

541

628

7,401

3,491

408

2,490

1,011

2,228

2,220

8

7,335

3,043 (43)

3,344

(164)

47 (139)

(1)

2,168

3,220

958 (1,289)

502 (30)

(1,363)

126

2,949

438

6

2,311

192

Ordinary expenses

195,212

208,313

13,101

Insurance claims and other payments

Insurance claims Annuity payments Insurance benefits Surrender payments Other payments Reinsurance premiums

Provision for policy and other reserves

Provision for policy reserve

Interest portion of reserve for policyholder dividends

Investment expenses

Interest expenses

Losses on sales of securities Devaluation losses on securities Losses from derivatives, net Foreign exchange losses, net Depreciation of real estate for rent Other investment expenses

Operating expenses

Other ordinary expenses

Payments related to withheld insurance claims

Taxes

Depreciation

Provision for reserve for employees' retirement benefits

Other ordinary losses

120,977

36,796

10,652

21,976

49,138

2,046

366

41,331

41,307

23

4,004

4

133

192

-

184

583

2,905

24,349

4,549

778

1,879

925

552

412

125,988

39,733

11,421

20,898

52,187

1,300

446

42,666

42,648

17

8,971

5

1,572

89

3,641

-

639

3,022

25,804

4,882

784

2,069

924

618

485

5,011

2,936

768 (1,077)

3,049 (745)

80

1,335

1,340 (5)

4,967

0

1,438 (103)

3,641 (184)

55

117

1,455

332

5

189 (0)

65

72

Ordinary profit

24,058

23,471

(586)

─ 3 ─ Daido Life Insurance Company

(Millions of yen)

Three months ended

June 30, 2014

Three months ended

June 30, 2015

Increase

(Decrease)

Extraordinary gains

-

13,202

13,202

Gains on disposal of fixed assets

State subsidy

-

-

13,152

50

13,152

50

Extraordinary losses

476

765

289

Losses on disposal of fixed assets

Provision for reserve for price fluctuations

Losses on reduction of real estate

Head office transfer cost

11

464

-

-

30

599

48

87

18

134

48

87

Provision for reserve for policyholder dividends

Income before income taxes Current income taxes Deferred income taxes

Total income taxes

3,257

20,323

5,921 (493)

5,427

3,411

32,496

6,928

2,236

9,165

154

12,172

1,007

2,730

3,738

Net income

14,896

23,330

8,434

─ 4 ─ Daido Life Insurance Company

distributed by