[Daido Life] Non-Consolidated Financial Statements for the Nine Months Ended December 31, 2014 Daido Life Unaudited Non-Consolidated Balance Sheet

(Millions of yen)

As of

March 31, 2014

As of

December 31, 2014

Increase

(decrease)

Amount

Amount

Amount

Assets:

Cash and deposits

Deposit

Call loans

Monetary claims purchased

Monetary trusts

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

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

Deferred tax assets

Reserve for possible loan losses

178,921

178,921

28,800

341,079

33

4,345,397

1,382,514

310,296

1,271,708

265,390

1,046,170

69,316

486,880

80,410

406,470

127,086

75,733

47,447

979

1,824

1,102

8,032

7,141

891

915

279

45,760

19,488

944

18,577

3,056

1,321

1,684

687

10,208 (594)

166,214

166,214

45,700

211,052

-

4,789,427

1,433,204

256,181

1,234,727

257,020

1,518,772

89,520

489,100

77,448

411,652

124,832

75,733

45,545

608

1,816

1,129

8,014

7,125

889

587

271

54,070

24,706

1,757

21,487

2,937

1,643

879

658

- (492)

(12,707) (12,707)

16,900 (130,027)

(33)

444,030

50,690 (54,115) (36,980) (8,370)

472,601

20,203

2,220 (2,961)

5,182 (2,253)

- (1,901)

(370) (7)

26 (18) (16) (1) (327)

(8)

8,310

5,217

812

2,910 (118)

322 (805) (28)

(10,208)

102

Total assets

5,572,800

5,888,779

315,979

─ 1 ─ Daido Life Insurance Company

(Millions of yen)

As of

March 31, 2014

As of

December 31, 2014

Increase

(decrease)

Amount

Amount

Amount

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

4,896,850

38,584

4,789,254

69,011

389

53,745

3,393

25,828

9,046

594

517

5,779

4,196

1,029

1,775

1,584

90

16,015

74,844

-

5,079,819

34,346

4,979,397

66,075

548

57,769

1,557

15,033

6,779

553

1,753

5,960

21,098

642

1,803

2,585

49

16,004

76,508

19,734

182,968 (4,237)

190,143 (2,936)

158

4,024 (1,835) (10,794) (2,266)

(40)

1,236

181

16,902 (386)

28

1,000

(41) (11)

1,664

19,734

Total liabilities

5,041,936

5,250,434

208,497

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

207,505

20,799

186,705

1,070

129,000

56,634

352,559

178,304

178,304

110,000

35,054

35,054

236,459

23,774

212,684

1,070

132,000

79,613

381,513

256,832

256,832

-

-

-

28,953

2,974

25,979

-

3,000

22,979

28,953

78,527

78,527

Total net assets

530,863

638,345

107,481

Total liabilities and net assets

5,572,800

5,888,779

315,979

─ 2 ─ Daido Life Insurance Company

Daido Life Unaudited Non-Consolidated Statement of Operation

(Millions of yen)

Nine months ended

December 31, 2013

Nine months ended

December 31, 2014

Increase

(Decrease)

Amount

Amount

Amount

Ordinary revenues

669,707

759,203

89,495

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

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

529,588

528,947

641

123,599

93,891

883

77,761

7,471

5,294

2,480

248

16,531

7,554

-

-

2,459

2,914

16,518

9,050

1,388

3,998

2,081

608,151

607,439

712

132,028

98,361

930

83,087

6,908

5,275

2,160

1

18,868

8,777

663

100

3,052

2,201

19,023

11,095

1,307

4,237

2,382

78,563

78,492

70

8,428

4,470

46

5,325 (562) (18) (320) (247)

2,337

1,222

663

100

593 (713)

2,504

2,044 (81)

238

301

Ordinary expenses

599,919

684,759

84,840

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

Provision for reserve for possible loan losses

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

395,856

125,639

31,393

66,678

161,383

9,642

1,119

81,929

81,842

87

35,899

7

3,163

2,273

16,837

624

615

1,909

10,467

74,177

12,055

2,462

4,302

2,193

1,965

1,131

372,699

113,464

32,948

62,439

153,861

8,587

1,398

190,211

190,143

68

34,017

13

1,865

289

20,478

-

-

2,106

9,263

73,610

14,220

2,033

5,908

2,928

1,788

1,560

(23,156)

(12,174)

1,554 (4,239) (7,521) (1,055)

279

108,282

108,300

(18) (1,882)

6 (1,298) (1,983)

3,640 (624) (615)

196 (1,204)

(566)

2,164 (428)

1,605

734

(176)

429

Ordinary profit

69,788

74,443

4,655

─ 3 ─ Daido Life Insurance Company

(Millions of yen)

Nine months ended

December 31, 2013

Nine months ended

December 31, 2014

Increase

(Decrease)

Amount

Amount

Amount

Extraordinary losses

13,620

1,776

(11,844)

Losses on disposal of fixed assets

Impairment losses

Provision for reserve for price fluctuations

521

2,688

10,411

111

-

1,664

(409)

(2,688) (8,747)

Provision for reserve for policyholder dividends

Income before income taxes Current income taxes Deferred income taxes

Total income taxes

9,805

46,361

20,711 (2,838)

17,873

10,619

62,048

21,550 (3,330)

18,220

813

15,686

839 (492)

347

Net income

28,488

43,827

15,339

─ 4 ─ Daido Life Insurance Company

distributed by