Summary of Consolidated Business Results of Tokio Marine Holdings, Inc. under Japanese GAAP for the six months ended September 30, 2023

November 17, 2023

Company Name: Tokio Marine Holdings, Inc. (the "Company")Stock Exchange Listing: Tokyo

Securities Code Number: 8766

(URL: https://www.tokiomarinehd.com/en/)

Representative: Satoru Komiya, President

Contact: Toshihiro Yahata, Global Communications Dept. (Tel: +81-3-6704-4268)

Scheduled date to file Quarterly Securities Report: November 17, 2023

Scheduled date to commence dividend payments: December 4, 2023

Supplementary information for quarterly financial statements: Available

Quarterly IR Conference Call: To be held for analysts

(Note) All amounts are rounded down and all percentages are rounded.

1. Consolidated Business Results for the six months ended September 30, 2023 (April 1, 2023 to September 30, 2023)

(1) Consolidated Results of Operations

(Note) Percentages represent changes from the same period in the previous fiscal year.

Ordinary income

Ordinary profit

Net income

attributable to owners of the parent

million yen

%

million yen

%

million yen

%

Six months ended September 30, 2023

3,744,117

10.9

275,956

126.8

205,005

109.4

Six months ended September 30, 2022

3,375,805

-

121,699

-

97,903

-

(Note) Comprehensive income:

Six months ended September 30, 2023

887,045 million yen

-

%

Six months ended September 30, 2022

(180,687) million yen

-

%

Net income per share - Basic

Net income per share - Diluted

yen

yen

Six months ended September 30, 2023

103.38

103.38

Six months ended September 30, 2022

48.49

48.49

(Note) 1. Consolidated overseas subsidiaries that apply International Financial Reporting Standards (hereinafter referred to as "IFRS") have started to adopt IFRS 17 "Insurance Contracts" (hereinafter referred to as "IFRS 17") from the beginning of the fiscal year 2023. The figures of comparative prior fiscal year are adjusted retrospectively in accordance with IFRS 17. Therefore, year on year changes for six months ended September 30, 2022 are not provided.

  1. 2. The Company implemented a stock split by a ratio of three shares per share with an effective date of October 1, 2022. "Net income per share - Basic" and "Net income per share - Diluted" are calculated based on the assumption that the stock split was implemented at the beginning of the previous fiscal year.

  2. Consolidated Financial Conditions

Total assets

Net assets

Ratio of equity capital to total assets

million yen

million yen

%

As of September 30, 2023

29,569,606

4,320,459

14.6

As of March 31, 2023

27,397,818

3,600,919

13.1

(Reference) Equity capital:

As of September 30, 2023

4,304,816

million yen

As of March 31, 2023

3,584,258

million yen

(Note) Consolidated overseas subsidiaries that apply IFRS have started to adopt IFRS 17 from the beginning of the fiscal year 2023. The figures of comparative prior fiscal year are adjusted retrospectively in accordance with IFRS 17.

2. Dividends

Cash dividends per share

First quarter

Second quarter

Third quarter

Year-end

Annual total

yen

yen

yen

yen

yen

Fiscal year 2022

-

150.00

-

50.00

-

Fiscal year 2023

-

60.50

Fiscal year 2023 (Forecast)

-

60.50

121.00

(Note) 1. Revision to the latest dividend forecast: None

2. The Company implemented a stock split by a ratio of three shares per share with an effective date of October 1, 2022. For Fiscal year 2022, the amount of Year-end dividend per share is presented taking the stock split into account and Annual total dividends per share is presented as "-". With the assumption that the stock split was implemented at the beginning of Fiscal year 2022, the amount of interim (Second quarter) dividends for Fiscal year 2022 is 50 yen and the amount of Annual total dividends per share for Fiscal year 2022 is 100 yen.

3. Consolidated Business Forecasts for the fiscal year 2023 (April 1, 2023 to March 31, 2024)

(Note) Percentages represent changes from the previous fiscal year.

Ordinary profit

Net income

Net income per share - Basic

attributable to owners of the parent

million yen

%

million yen

%

yen

Fiscal year 2023

765,000

54.8

575,000

53.5

290.51

(Note) Revision to the latest Consolidated Business Forecasts: Yes

*Notes

  1. Changes in significant subsidiaries during the six months ended September 30, 2023
    (Changes in specified subsidiaries that resulted in a change in the scope of consolidation): None
  2. Changes in accounting policies, changes in accounting estimates, and retrospective restatements
    1. Changes in accounting policies to reflect amendments of accounting standards: Yes
    2. Changes in accounting policies other than (a): None
    3. Changes in accounting estimates: None
    4. Retrospective restatements: None

(Note) Please refer to Appendix p. 7 "1. Consolidated Financial Statements and Major Notes (5) Changes in accounting policies" for details.

  1. Number of shares issued (common stock)
    1. Total number of shares issued including treasury stock

As of September 30, 2023

2,002,500,000 shares

As of March 31, 2023

2,002,500,000 shares

(b) Number of treasury stock held

As of September 30, 2023

27,043,172 shares

As of March 31, 2023

11,396,327 shares

(c) Average number of shares outstanding

During the six months ended September 30, 2023

1,982,968,576 shares

During the six months ended September 30, 2022

2,018,728,030 shares

(Note) The Company implemented a stock split by a ratio of three shares per share with an effective date of October 1, 2022. Average number of shares outstanding during the six months ended September 30, 2022 are calculated based on the assumption that the stock split was implemented at the beginning of the previous fiscal year.

*"Summary of Consolidated Business Results" is outside the scope of interim external audit.

*Notes concerning the business forecasts and other items

  1. Business forecasts are prepared based on business results for previous years, information available to the Company as of the release date of this document and certain assumptions. Actual results may significantly differ affected by various factors.
  2. The Company prepared its consolidated interim financial statements for the six months ended September 30, 2023 since it is a "specific business company" defined in Article 17-15, paragraph 2 of the Cabinet Office Ordinance on Disclosure of Company Information.

Tokio Marine Holdings, Inc.

Contents of Appendix

1. Consolidated Financial Statements and Major Notes …………………………………………………………………………...

2

(1) Consolidated Balance Sheet ……………………………………………………………………………………………………

2

(2) Consolidated Statement of Income and Consolidated Statement of Comprehensive Income …………………………………

3

(3) Consolidated Statement of Changes in Shareholders' Equity ………………………………………………………………….

5

(4) Notes regarding going concern assumption …………………………………………………………………………………...

7

(5) Changes in accounting policies ………………………………………………………………………………………………..

7

(6) Additional Information …………………………………………………………………..…..………………………………..

7

2. Others …………………………………………………………………………………………………………………………

8

(1) Summary of Consolidated Business Results …………………………………………………………………………………

8

(2) Premiums written and claims paid by lines of business ……………………………………………………………………....

9

(3) Securities ……………………………………………………………………………………………………………………....

10

1

Tokio Marine Holdings, Inc.

1. Consolidated Financial Statements and Major Notes

(1) Consolidated Balance Sheet

(Yen in millions)

As of March 31, 2023

As of September 30, 2023

Assets

Cash and bank deposits

871,993

844,682

Receivables under resale agreements

999

999

Monetary receivables bought

1,863,824

2,307,515

Money trusts

8,000

8

Securities

18,489,522

19,744,960

Loans

2,558,741

2,806,066

Tangible fixed assets

399,817

399,936

Intangible fixed assets

1,164,322

1,208,154

Other assets

1,962,414

2,212,348

Net defined benefit assets

3,717

4,074

Deferred tax assets

81,647

49,047

Customers' liabilities under acceptances and guarantees

1,759

1,644

Allowance for doubtful accounts

(8,940)

(9,831)

Total assets

27,397,818

29,569,606

Liabilities

Insurance liabilities

20,722,937

22,018,260

Outstanding claims

4,266,235

4,770,237

Underwriting reserves

16,456,702

17,248,023

Corporate bonds

222,811

224,936

Other liabilities

2,245,192

2,360,678

Payables under securities lending transactions

461,324

374,634

Other liabilities

1,783,867

1,986,043

Net defined benefit liabilities

255,437

255,667

Provision for employees' bonus

96,998

82,994

Provision for share awards

3,401

3,075

Reserves under special laws

132,394

135,286

Reserve for price fluctuation

132,394

135,286

Deferred tax liabilities

109,321

160,860

Negative goodwill

6,645

5,741

Acceptances and guarantees

1,759

1,644

Total liabilities

23,796,899

25,249,146

Net assets

Shareholders' equity

Share capital

150,000

150,000

Retained earnings

2,000,276

2,080,855

Treasury stock

(28,056)

(77,554)

Total shareholders' equity

2,122,219

2,153,300

Accumulated other comprehensive income

Unrealized gains (losses) on available-for-sale securities

954,650

1,346,364

Deferred gains (losses) on hedge transactions

(8,755)

(9,531)

Foreign currency translation adjustments

529,650

829,376

Remeasurements of defined benefit plans

(14,471)

(13,658)

Unrealized gains (losses) on insurance liability of overseas subsidiaries

964

(1,036)

Total accumulated other comprehensive income

1,462,038

2,151,516

Stock acquisition rights

33

33

Non-controlling interests

16,627

15,609

Total net assets

3,600,919

4,320,459

Total liabilities and net assets

27,397,818

29,569,606

2

Tokio Marine Holdings, Inc.

(2) Consolidated Statement of Income and Consolidated Statement of Comprehensive Income

(Consolidated Statement of Income)

(Yen in millions)

Six months ended

Six months ended

September 30, 2022

September 30, 2023

(April 1, 2022 to

(April 1, 2023 to

September 30, 2022)

September 30, 2023)

Ordinary income

3,375,805

3,744,117

Underwriting income

2,868,231

3,042,841

Net premiums written

2,279,880

2,450,491

Deposit premiums from policyholders

29,332

27,392

Investment income on deposit premiums

15,795

15,482

Life insurance premiums

541,016

533,883

Investment income

439,669

621,656

Interest and dividends

318,266

432,593

Gains on money trusts

1,491

0

Gains on trading securities

-

50,817

Gains on sales of securities

89,317

87,969

Gains on redemption of securities

2,135

413

Investment gains on separate accounts

-

24,331

Transfer of investment income on deposit premiums

(15,795)

(15,482)

Other ordinary income

67,904

79,620

Amortization of negative goodwill

903

903

Equity in earnings of affiliates

-

4,635

Ordinary expenses

3,254,106

3,468,161

Underwriting expenses

2,361,663

2,683,756

Net claims paid

1,084,017

1,244,075

Loss adjustment expenses

86,313

90,320

Agency commissions and brokerage

429,469

468,392

Maturity refunds to policyholders

62,765

58,539

Dividends to policyholders

1

1

Life insurance claims

261,115

283,171

Provision for outstanding claims

244,686

203,940

Provision for underwriting reserves

177,076

333,410

Investment expenses

262,285

147,061

Losses on trading securities

118,280

-

Losses on sales of securities

21,936

14,257

Impairment losses on securities

5,056

4,864

Losses on redemption of securities

380

730

Losses on derivatives

93,053

101,850

Investment losses on separate accounts

14,553

-

Operating and general administrative expenses

562,448

619,974

Other ordinary expenses

67,708

17,368

Interest expenses

5,034

13,671

Increase in allowance for doubtful accounts

352

619

Losses on bad debts

97

49

Equity in losses of affiliates

57,052

-

Ordinary profit

121,699

275,956

3

Tokio Marine Holdings, Inc.

(Yen in millions)

Six months ended

Six months ended

September 30, 2022

September 30, 2023

(April 1, 2022 to

(April 1, 2023 to

September 30, 2022)

September 30, 2023)

Extraordinary gains

23,135

3,274

Gains on disposal of fixed assets

4,675

3,274

Other extraordinary gains

18,459

-

Extraordinary losses

5,130

5,887

Losses on disposal of fixed assets

1,014

2,842

Impairment losses on fixed assets

201

152

Provision for reserves under special laws

3,763

2,892

Provision for reserve for price fluctuation

3,763

2,892

Other extraordinary losses

150

-

Income before income taxes and non-controlling interests

139,704

273,344

Income taxes - current

82,735

120,024

Income taxes - deferred

(35,152)

(42,895)

Total income taxes

47,582

77,128

Net income

92,121

196,215

Net income (loss) attributable to non-controlling interests

(5,781)

(8,789)

Net income attributable to owners of the parent

97,903

205,005

(Consolidated Statement of Comprehensive Income)

(Yen in millions)

Six months ended

Six months ended

September 30, 2022

September 30, 2023

(April 1, 2022 to

(April 1, 2023 to

September 30, 2022)

September 30, 2023)

Net income

92,121

196,215

Other comprehensive income

Unrealized gains (losses) on available-for-sale securities

(776,710)

391,563

Deferred gains (losses) on hedge transactions

(5,907)

(776)

Foreign currency translation adjustments

497,939

296,971

Remeasurements of defined benefit plans

891

816

Unrealized gains (losses) on insurance liability of overseas subsidiaries

2,754

(2,000)

Share of other comprehensive income of affiliates accounted for by the

8,222

4,254

equity method

Total other comprehensive income

(272,809)

690,829

Total comprehensive income

(180,687)

887,045

Comprehensive income attributable to:

Owners of the parent

(170,863)

893,297

Non-controlling interests

(9,824)

(6,252)

4

Tokio Marine Holdings, Inc.

(3) Consolidated Statement of Changes in Shareholders' Equity Six months ended September 30, 2022 (April 1, 2022 to September 30, 2022)

(Yen in millions)

Shareholders' equity

Retained

Total

Share capital

Treasury stock

shareholders'

earnings

equity

Beginning balance

150,000

1,954,445

(13,179)

2,091,265

Cumulative effects of

revision in accounting

(38,025)

(38,025)

standards for overseas

subsidiaries

Restated balance

150,000

1,916,419

(13,179)

2,053,240

Changes during the six months

Dividends

(91,611)

(91,611)

Net income attributable to

97,903

97,903

owners of the parent

Purchases of treasury stock

(61,682)

(61,682)

Disposal of treasury stock

0

493

493

Changes in the scope of

-

application of equity method

Changes in equity resulted

-

from increase in capital of

consolidated subsidiaries

Others

(285)

(285)

Net changes in items other

than shareholders' equity

Total changes during the six

-

6,007

(61,188)

(55,181)

months

Ending balance

150,000

1,922,427

(74,368)

1,998,058

Accumulated other comprehensive income

Unrealized

Unrealized

Stock

Non-

gains

Deferred gains

Foreign

Remeasure-

gains (losses)

(losses) on

(losses) on

currency

ments of

on insurance

acquisition

controlling

Total net assets

available-for-

hedge

translation

defined

liability of

rights

interests

sale

transactions

adjustments

benefit plans

overseas

securities

subsidiaries

Beginning balance

1,835,605

(1,551)

110,335

(15,011)

-

33

51,949

4,072,625

Cumulative effects of

revision in accounting

(1,227)

(9,651)

(48,904)

standards for overseas

subsidiaries

Restated balance

1,835,605

(1,551)

110,335

(15,011)

(1,227)

33

42,297

4,023,721

Changes during the six months

Dividends

(91,611)

Net income attributable to

97,903

owners of the parent

Purchases of treasury stock

(61,682)

Disposal of treasury stock

493

Changes in the scope of

-

application of equity method

Changes in equity resulted

-

from increase in capital of

consolidated subsidiaries

Others

(285)

Net changes in items other

(767,988)

(5,907)

501,488

886

2,754

-

(5,848)

(274,615)

than shareholders' equity

Total changes during the six

(767,988)

(5,907)

501,488

886

2,754

-

(5,848)

(329,796)

months

Ending balance

1,067,616

(7,458)

611,824

(14,125)

1,527

33

36,449

3,693,924

5

Tokio Marine Holdings, Inc.

Six months ended September 30, 2023 (April 1, 2023 to September 30, 2023)

(Yen in millions)

Shareholders' equity

Retained

Total

Share capital

Treasury stock

shareholders'

earnings

equity

Beginning balance

150,000

2,000,276

(28,056)

2,122,219

Cumulative effects of

revision in accounting

(25,280)

(25,280)

standards for overseas

subsidiaries

Restated balance

150,000

1,974,995

(28,056)

2,096,939

Changes during the six months

Dividends

(99,661)

(99,661)

Net income attributable to

205,005

205,005

owners of the parent

Purchases of treasury stock

(50,009)

(50,009)

Disposal of treasury stock

0

511

511

Changes in the scope of

(146)

(146)

application of equity method

Changes in equity resulted

97

97

from increase in capital of

consolidated subsidiaries

Others

564

564

Net changes in items other

than shareholders' equity

Total changes during the six

-

105,860

(49,498)

56,361

months

Ending balance

150,000

2,080,855

(77,554)

2,153,300

Accumulated other comprehensive income

Unrealized

Unrealized

Stock

Non-

gains

Deferred gains

Foreign

Remeasure-

gains (losses)

(losses) on

(losses) on

currency

ments of

on insurance

acquisition

controlling

Total net assets

available-for-

hedge

translation

defined

liability of

rights

interests

sale

transactions

adjustments

benefit plans

overseas

securities

subsidiaries

Beginning balance

954,650

(8,755)

529,650

(14,471)

964

33

16,627

3,600,919

Cumulative effects of

revision in accounting

573

23

(24,683)

standards for overseas

subsidiaries

Restated balance

955,224

(8,755)

529,650

(14,471)

964

33

16,650

3,576,235

Changes during the six months

Dividends

(99,661)

Net income attributable to

205,005

owners of the parent

Purchases of treasury stock

(50,009)

Disposal of treasury stock

511

Changes in the scope of

(146)

application of equity method

Changes in equity resulted

97

from increase in capital of

consolidated subsidiaries

Others

564

Net changes in items other

391,140

(776)

299,726

813

(2,000)

-

(1,041)

687,862

than shareholders' equity

Total changes during the six

391,140

(776)

299,726

813

(2,000)

-

(1,041)

744,224

months

Ending balance

1,346,364

(9,531)

829,376

(13,658)

(1,036)

33

15,609

4,320,459

6

Tokio Marine Holdings, Inc.

(4) Notes regarding going concern assumption

Not applicable.

(5) Changes in accounting policies

The Company has applied "Practical Solution on Unification of Accounting Policies Applied to Foreign Subsidiaries, etc. for Consolidated Financial Statements" (Practical Issue Task Force ("PITF") No. 18, September 14, 2018) and "Practical Solution on Unification of Accounting Policies Applied to Associates Accounted for Using the Equity Method" (PITF No. 24, September 14, 2018) from the beginning of the fiscal year 2023, as the consolidated overseas subsidiaries that apply IFRS have started to adopt IFRS 9 "Financial Instruments" (hereinafter referred to as "IFRS 9").

(6) Additional Information

1. "Measurement of Credit Losses on Financial Instruments" (ASU 2016-13)

Consolidated overseas subsidiaries that apply Generally Accepted Accounting Principles in the United States ("U.S. GAAP") have started to adopt Accounting Standards Update 2016-13 "Measurement of Credit Losses on Financial Instruments" (hereinafter referred to as "ASU 2016-13"), issued by the Financial Accounting Standards Board, from the beginning of the fiscal year 2023, which replaces the incurred loss impairment methodology with a methodology that reflects current expected credit losses.

In accordance with ASU 2016-13, the companies estimate full lifetime expected credit losses and recognize the allowance in initial recognition of a financial asset. The presented Loans and Securities are net of expected credit losses. The impact on Income before income taxes for the six months ended September 30, 2023 was immaterial. The Retained earnings at the beginning of the fiscal year 2023 has decreased by the cumulative effected amount of 24,822 million yen.

2. IFRS 17 "Insurance Contracts"

Consolidated overseas subsidiaries that apply IFRS have started to adopt IFRS 17 from the beginning of the fiscal year 2023. In accordance with IFRS 17, Insurance liabilities are measured to reflect the time value of money, the financial risk of cash flows arising from insurance contracts and the effect of uncertainty in the cash flows arising from insurance contracts.

"Unrealized gains (losses) on insurance liability of overseas subsidiaries" is newly included in Accumulated other comprehensive income.

The figures of comparative prior fiscal year are adjusted retrospectively in accordance with IFRS 17, and the Income before income taxes for the six months ended September 30, 2022 has increased by 12,031 million yen compared with the figure before retrospective adoption. The cumulative effect was reflected on Net assets at the beginning of the fiscal year 2022 which resulted in a decrease in Retained earnings of 38,025 million yen, and (1,227) million yen was recognized as Unrealized gains (losses) on insurance liability of overseas subsidiaries.

3. IFRS 9 "Financial Instruments"

Consolidated overseas subsidiaries that apply IFRS have started to adopt IFRS 9 from the beginning of the fiscal year 2023. In accordance with IFRS 9, classification and measurement methodology of financial instruments have been changed. The impact on Income before income taxes for the six months ended September 30, 2023 was immaterial. By the transitional treatment set forth in IFRS 9, the cumulative effect was reflected on Net assets at the beginning of the fiscal year 2023, which resulted in a decrease in Retained earnings of 458 million yen and an increase in Unrealized gains (losses) on available-for-sale securities of 573 million yen.

7

Tokio Marine Holdings, Inc.

2. Others

(1) Summary of Consolidated Business Results

(Yen in millions)

Six months ended

Six months ended

September 30, 2022

September 30, 2023

Increase

Rate of change

(April 1, 2022 to

(April 1, 2023 to

(Decrease)

September 30, 2022)

September 30, 2023)

Ordinary income and expenses

%

Underwriting income

2,868,231

3,042,841

174,609

6.1

Net premiums written

2,279,880

2,450,491

170,610

7.5

Deposit premiums from policyholders

29,332

27,392

(1,940)

(6.6)

Life insurance premiums

541,016

533,883

(7,133)

(1.3)

Underwriting expenses

2,361,663

2,683,756

322,092

13.6

Net claims paid

1,084,017

1,244,075

160,058

14.8

Loss adjustment expenses

86,313

90,320

4,006

4.6

Agency commissions and brokerage

429,469

468,392

38,923

9.1

Maturity refunds to policyholders

62,765

58,539

(4,226)

(6.7)

Life insurance claims

261,115

283,171

22,055

8.4

Provision for outstanding claims

244,686

203,940

(40,745)

(16.7)

Provision for underwriting reserves

177,076

333,410

156,333

88.3

Investment income

439,669

621,656

181,986

41.4

Interest and dividends

318,266

432,593

114,326

35.9

Gains on trading securities

-

50,817

50,817

-

Gains on sales of securities

89,317

87,969

(1,347)

(1.5)

Gains on redemption of securities

2,135

413

(1,721)

(80.6)

Investment gains on separate accounts

-

24,331

24,331

-

Investment expenses

262,285

147,061

(115,223)

(43.9)

Losses on trading securities

118,280

-

(118,280)

(100.0)

Losses on sales of securities

21,936

14,257

(7,678)

(35.0)

Impairment losses on securities

5,056

4,864

(191)

(3.8)

Losses on redemption of securities

380

730

350

91.9

Losses on derivatives

93,053

101,850

8,797

9.5

Investment losses on separate accounts

14,553

-

(14,553)

(100.0)

Operating and general administrative expenses

562,448

619,974

57,525

10.2

Other ordinary income and expenses

196

62,251

62,055

31,655.4

Equity in earnings (losses) of affiliates

(57,052)

4,635

61,687

-

Ordinary profit

121,699

275,956

154,257

126.8

Extraordinary gains and losses

Extraordinary gains

23,135

3,274

(19,860)

(85.8)

Extraordinary losses

5,130

5,887

757

14.8

Extraordinary gains (losses)

18,004

(2,612)

(20,617)

(114.5)

Income before income taxes and non-controlling

139,704

273,344

133,639

95.7

interests

Income taxes - current

82,735

120,024

37,289

45.1

Income taxes - deferred

(35,152)

(42,895)

(7,743)

-

Total income taxes

47,582

77,128

29,545

62.1

Net income

92,121

196,215

104,094

113.0

Net income (loss) attributable to non-controlling

(5,781)

(8,789)

(3,007)

-

interests

Net income attributable to owners of the parent

97,903

205,005

107,101

109.4

(Note) As described in "Consolidated Financial Statements and Major Notes (6) Additional Information", Consolidated overseas subsidiaries that apply IFRS have started to adopt IFRS 17 from the beginning of the fiscal year 2023. The figures of comparative prior fiscal year are adjusted retrospectively in accordance with IFRS 17.

8

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Tokio Marine Holdings Inc. published this content on 14 November 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 17 November 2023 14:42:00 UTC.