Presentation Notes for the Bank of America Merrill Lynch 2018 Insurance Conference. February 15, 2018

Similar documents
Presentation Notes for the Raymond James 39 th Annual Institutional Investors Conference. March 7, 2018

Presentation Notes for the Virtual Investor Conference. December 7, 2017

Presentation Notes for the Raymond James 37th Annual Institutional Investors Conference

Presentation Notes for the Raymond James 36th Annual Institutional Investors Conference

COLUMBUS, Ga. January 31, 2018 Aflac Incorporated today reported its fourth quarter results.

Aflac Incorporated Announces Third Quarter Results, Upwardly Revises 2017 Operating EPS Outlook, Increases Fourth Quarter Cash Dividend 4.

Presentation Notes for the 2014 Goldman Sachs U.S. Financial Conference

Presentation Notes for the 2018 Outlook Conference Call. December 1, 2017

Aflac Incorporated Announces Third Quarter Results, Upwardly Revises 2016 Operating EPS Outlook, Increases Fourth Quarter Cash Dividend 4.

Aflac Incorporated Announces First Quarter Results, Declares Second Quarter Cash Dividend, Affirms 2015 Operating EPS Target

Aflac Incorporated Announces Fourth Quarter Results, Affirms 2016 Operating EPS and Sales Outlook, Declares First Quarter Cash Dividend

COLUMBUS, Georgia February 5, 2013 Aflac Incorporated today reported its fourth quarter results.

AFLAC INCORPORATED ANNOUNCES FIRST QUARTER RESULTS, DECLARES SECOND QUARTER CASH DIVIDEND

AFLAC INCORPORATED ANNOUNCES FIRST QUARTER RESULTS, DECLARES SECOND QUARTER CASH DIVIDEND

COLUMBUS, Georgia July 27, 2011 Aflac Incorporated today reported its second quarter results.

Financial Analysts Briefing Supplement Third Quarter 2018

Financial Analysts Briefing Supplement Fourth Quarter 2017

AFLAC INCORPORATED ANNOUNCES THIRD QUARTER RESULTS, INCREASES QUARTERLY CASH DIVIDEND, AFFIRMS 2011 AND 2012 OPERATING EPS TARGETS

Financial Analysts Briefing Supplement Fourth Quarter 2018

BANK OF AMERICA MERRILL LYNCH 2018 INSURANCE CONFERENCE New York, NY

AVERY DENNISON ANNOUNCES SECOND QUARTER 2018 RESULTS

Fourth Quarter and Full Year 2018 Financial Review and Analysis

Prudential Financial, Inc. Announces Third Quarter 2017 Results

PRUDENTIAL FINANCIAL, INC.

PRUDENTIAL FINANCIAL, INC.

Table of Contents. Section III - Aflac U.S. Overview of Aflac U.S...Teresa L. White...49

Investor Overview Presentation. August 2018

FY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.

First Quarter 2018 Financial Review and Analysis (preliminary, unaudited)

Third Quarter 2017 Earnings Presentation. October 24, 2017

Fiscal 2017 ADP Earnings Call & Webcast. July 27, 2017

Aon Reports First Quarter 2018 Results

Second Quarter 2018 Financial Review and Analysis (preliminary, unaudited)

Fourth Quarter and Fiscal 2016 Results. 20 October 2016

3Q Fiscal 2017 ADP Earnings Call & Webcast. May 3, 2017

Q2 FY19 Supplemental Earnings Slides. October 29, 2018

CIGNA REPORTS THIRD QUARTER 2010 RESULTS

Third Quarter 2018 Results November 8, 2018

CONSOLIDATED HIGHLIGHTS. Total Revenues $ 10,318 $ 9,960 $ 10,385 $ 20,703 Net Realized Investment Gains Consolidated Operating

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF (LOSS) INCOME (Unaudited; in millions, except per share amounts)

MDC PARTNERS INC. REPORTS RESULTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2018

N E W S R E L E A S E

SYMETRA REPORTS SECOND QUARTER 2015 RESULTS AND ANNOUNCES SPECIAL DIVIDEND OF $0.50 PER SHARE

Lincoln Financial Group Reports Fourth Quarter and Full Year 2007 Results

4Q Fiscal 2018 ADP Earnings Call & Webcast

CORNING INCORPORATED AND SUBSIDIARY COMPANIES CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts)

FY 2017 FOURTH QUARTER EARNINGS. Adient s Q4 results solidify a strong FY17; positive momentum reflected in FY18 outlook $389M $344M $3,979M $3.

The Allstate Corporation. Deutsche Bank Global Financial Services Conference Thomas J. Wilson, Chairman and Chief Executive Officer May 30, 2017

Record non-gaap revenue of $999M grew 32%, or 18% on a core basis; core revenue grew double-digits across all regions

Lincoln Financial Group Reports Third Quarter 2014 Results and Announces Increase in Dividend

Fourth Quarter 2016 Results

Bank of America Merrill Lynch 2013 Health Care Conference

Safe Harbor. Non-GAAP Financial Information

Unifi, Inc. Second Quarter Ended December 24, 2006 Conference Call

Preliminary Fourth Quarter & Full-Year 2017 Earnings February 23, 2018

CIGNA REPORTS FIRST QUARTER 2012 RESULTS Raises Outlook for 2012 Earnings and Customer Growth

Mastercard Incorporated (Exact name of registrant as specified in its charter)

ECOLAB SECOND QUARTER REPORTED DILUTED EPS $1.20 ADJUSTED DILUTED EPS $1.27, +13% FULL YEAR 2018 ADJUSTED DILUTED EPS FORECAST $5.

Walgreens Boots Alliance Fiscal year end 2015 and 4Q earnings conference call. 28 October 2015

Management Presentation. Third Quarter 2018 Results. October 29, 2018

THE WENDY S COMPANY REPORTS PRELIMINARY 2016 RESULTS; ANNOUNCES 2017 OUTLOOK AND UPDATES 2020 GOALS

Mastercard Incorporated (Exact name of registrant as specified in its charter)

Second Quarter 2018 Results July 31, 2018

Chubb Limited Bärengasse 32 CH-8001 Zurich Switzerland

ADP Reports Second Quarter Fiscal 2017 Results

The Allstate Corporation. Bank of America Merrill Lynch Insurance Conference Thomas J. Wilson, Chairman and Chief Executive Officer February 14, 2018

Fiscal 2019 First Quarter Results. December 20, 2018

Principal Financial Group. Fourth Quarter 2017 Earnings Results January 29, 2018

Investor Update Call. April 12, 2018

Supplementary Materials First Quarter Fiscal 2018 Earnings Call

MSCI THIRD QUARTER 2016

1Q Fiscal 2018 ADP Earnings Call & Webcast. November 2, 2017

N O V E M B E R 2 0,

Cincinnati Financial Reports Second-Quarter 2018 Results

2018 THIRD QUARTER EARNINGS CALL

Q3 Fiscal Year 2016 Conference Call. May 18, 2016

Syneos Health. Q4 and Full Year 2017 Financial Results. February 28, 2018

Chubb Limited Bärengasse 32 CH-8001 Zurich Switzerland

MDC PARTNERS INC. REPORTS RESULTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017

NOVEMBER Investor Presentation

First Quarter 2019 Earnings Presentation February 6, 2019

Globus Medical Reports Second Quarter 2016 Results

Johnson Controls reports solid fourth quarter and full year earnings and provides fiscal 2018 guidance

Q Financial information 1 Q FINANCIAL INFORMATION

CommScope Holding Company, Inc. Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts)


Fiscal 2018 Third Quarter Results. 28 June 2018

Verisign Q4 & Full Year 2012 Earnings Conference Call. January 24, 2013

Wyndham Destinations Reports Third Quarter 2018 Results

KEYSIGHT TECHNOLOGIES, INC. Financial Information Index of Schedules

Mastercard Incorporated (Exact name of registrant as specified in its charter)

AETNA REPORTS SECOND QUARTER 2009 RESULTS

Q1 14 FINANCIAL HIGHLIGHTS. April 15, 2014

Fourth Quarter and Fiscal 2018 Results. October 11, 2018

LINCOLN FINANCIAL GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2017 RESULTS

Third Quarter 2018 Earnings Conference Call

FY 2018 THIRD QUARTER EARNINGS. Adient reports third quarter 2018 financial results

Globus Medical Reports 2014 First Quarter Results

LINCOLN FINANCIAL GROUP REPORTS FIRST QUARTER 2018 RESULTS

The Hartford Financial Services Group, Inc.

Transcription:

Presentation Notes for the Bank of America Merrill Lynch 2018 Insurance Conference February 15, 2018 For more information contact: David A. Young 800.235.2667 Fax: 706.324.6330 aflac.com Aflac Worldwide Headquarters 1932 Wynnton Road Columbus, GA 31999

FORWARD-LOOKING INFORMATION The Private Securities Litigation Reform Act of 1995 provides a safe harbor to encourage companies to provide prospective information, so long as those informational statements are identified as forwardlooking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those included in the forward-looking statements. The company desires to take advantage of these provisions. This report contains cautionary statements identifying important factors that could cause actual results to differ materially from those projected herein, and in any other statements made by company officials in communications with the financial community and contained in documents filed with the Securities and Exchange Commission (SEC). Forward-looking statements are not based on historical information and relate to future operations, strategies, financial results or other developments. Furthermore, forward-looking information is subject to numerous assumptions, risks and uncertainties. In particular, statements containing words such as expect, anticipate, believe, goal, objective, may, should, estimate, intends, projects, will, assumes, potential, target, "outlook" or similar words as well as specific projections of future results, generally qualify as forward-looking. Aflac undertakes no obligation to update such forwardlooking statements. The company cautions readers that the following factors, in addition to other factors mentioned from time to time, could cause actual results to differ materially from those contemplated by the forward-looking statements: difficult conditions in global capital markets and the economy; exposure to significant interest rate risk; concentration of business in Japan; foreign currency fluctuations in the yen/dollar exchange rate; failure to execute or implement the conversion of the Japan branch to a legal subsidiary; limited availability of acceptable yen-denominated investments; deviations in actual experience from pricing and reserving assumptions; ability to continue to develop and implement improvements in information technology systems; governmental actions for the purpose of stabilizing the financial markets; interruption in telecommunication, information technology and other operational systems, or a failure to maintain the security, confidentiality or privacy of sensitive data residing on such systems; ongoing changes in the Company's industry; failure to comply with restrictions on patient privacy and information security; extensive regulation and changes in law or regulation by governmental authorities; defaults and credit downgrades of investments; ability to attract and retain qualified sales associates and employees; decline in creditworthiness of other financial institutions; subsidiaries' ability to pay dividends to Aflac Incorporated; decreases in the Company's financial strength or debt ratings; inherent limitations to risk management policies and procedures; concentration of the Company's investments in any particular single-issuer or sector; differing judgments applied to investment valuations; ability to effectively manage key executive succession; significant valuation judgments in determination of amount of impairments taken on the Company's investments; catastrophic events including, but not necessarily limited to, epidemics, pandemics, tornadoes, hurricanes, earthquakes, tsunamis, war or other military action, terrorism or other acts of violence, and damage incidental to such events; changes in U.S. and/or Japanese accounting standards; loss of consumer trust resulting from events external to the Company's operations; increased expenses and reduced profitability resulting from changes in assumptions for pension and other postretirement benefit plans; level and outcome of litigation; and failure of internal controls or corporate governance policies and procedures.

Forward-Looking Statements and Non-GAAP Financial Measures FORWARD-LOOKING INFORMATION The Private Securities Litigation Reform Act of 1995 provides a safe harbor to encourage companies to provide prospective information, so long as those informational statements are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those included in the forward-looking statements. The company desires to take advantage of these provisions. This report contains cautionary statements identifying important factors that could cause actual results to differ materially from those projected herein, and in any other statements made by company officials in communications with the financial community and contained in documents filed with the Securities and Exchange Commission (SEC). Forward-looking statements are not based on historical information and relate to future operations, strategies, financial results or other developments. Furthermore, forward-looking information is subject to numerous assumptions, risks and uncertainties. In particular, statements containing words such as expect, anticipate, believe, goal, objective, may, should, estimate, intends, projects, will, assumes, potential, target, "outlook" or similar words as well as specific projections of future results, generally qualify as forward-looking. Aflac undertakes no obligation to update such forward-looking statements. The company cautions readers that the following factors, in addition to other factors mentioned from time to time, could cause actual results to differ materially from those contemplated by the forward-looking statements: difficult conditions in global capital markets and the economy; exposure to significant interest rate risk; concentration of business in Japan; foreign currency fluctuations in the yen/dollar exchange rate; failure to execute or implement the conversion of the Japan branch to a legal subsidiary; limited availability of acceptable yen-denominated investments; deviations in actual experience from pricing and reserving assumptions; ability to continue to develop and implement improvements in information technology systems; governmental actions for the purpose of stabilizing the financial markets; interruption in telecommunication, information technology and other operational systems, or a failure to maintain the security, confidentiality or privacy of sensitive data residing on such systems; ongoing changes in the Company's industry; failure to comply with restrictions on patient privacy and information security; extensive regulation and changes in law or regulation by governmental authorities; defaults and credit downgrades of investments; ability to attract and retain qualified sales associates and employees; decline in creditworthiness of other financial institutions; subsidiaries' ability to pay dividends to Aflac Incorporated; decreases in the Company's financial strength or debt ratings; inherent limitations to risk management policies and procedures; concentration of the Company's investments in any particular single-issuer or sector; differing judgments applied to investment valuations; ability to effectively manage key executive succession; significant valuation judgments in determination of amount of impairments taken on the Company's investments; catastrophic events including, but not necessarily limited to, epidemics, pandemics, tornadoes, hurricanes, earthquakes, tsunamis, war or other military action, terrorism or other acts of violence, and damage incidental to such events; changes in U.S. and/or Japanese accounting standards; loss of consumer trust resulting from events external to the Company's operations; increased expenses and reduced profitability resulting from changes in assumptions for pension and other postretirement benefit plans; level and outcome of litigation; and failure of internal controls or corporate governance policies and procedures. Non-U.S. GAAP Financial Measures and Reconciliations In this presentation, Aflac Incorporated presents certain financial information that is not calculated in accordance with generally accepted accounting principles in the U.S. ( U.S. GAAP ). These non-u.s. GAAP financial measures are meant to be supplemental to the U.S. GAAP measures that Aflac Incorporated presents. Refer to slides Reconciliation of Net Earnings to Operating Earnings, Reconciliation of Net Earnings Per Diluted Share to Operating Earnings Per Diluted Share, 2018 Annual Operating EPS Scenarios and the Appendix for definitions of these measures and a reconciliation of the non-u.s. GAAP financial measures used in this presentation to the most directly comparable GAAP measures, or an explanation of why such a reconciliation is not provided. Aflac's Strategy Relevant Products Sold through Expanded Distribution Channels Yields New Accounts and Customers Protecting Against: Rising out-ofpocket medical expenses, co-pays and deductibles Reaching Customers at: At the worksite Through agents and brokers Partnerships Insuring: More than 50 million people and growing 1

Aflac s Unique Products Offer protection based on qualifying events Pay cash benefits directly to insureds Fixed benefits; not subject to inflation Aflac Japan Competitive Advantage: Valued Products Cancer Product revisions every 3-4 years Medical Timely response to customer needs Income Support Insurance First Sector Develop new markets in the third sector Focus on sales of profitable protection-type products 2

Competitive Advantage: Broad Distribution Category Core Channel Traditional Channel Japan Post Details Vital for Aflac Japan sales, with approximately 12,000 agencies Over 20,000 post offices nationwide selling Aflac cancer insurance products Kampo (Japan Post Insurance Co., Ltd.) offers Aflac cancer insurance products through its 76 branches Strategic Partners Dai-ichi Life Daido Life Banks Nearly 40,000 Dai-Ichi Life sales representatives offer Aflac cancer insurance products Selling cancer insurance products in SME association market Aflac Japan was represented at 372 banks, nearly 90% of the total banks in Japan as of the end of 2016 Promotion Strategy Corporate icon Product icons Cancer (DAYS) Medical (EVER) Income Support Aflac Japan Selected Performance Metrics (Twelve Months Ended December 30, In Yen) 2017 2016 Third sector sales (in billions) 87.4 84.0 Net premium (in trillions) 1.4 1.5 Operating revenue (in trillions) 1.7 1.7 Benefit ratio to premium 71.3% 72.6% Expense ratio to revenue 19.2 18.7 Pretax profit margin 20.4 19.7 Premium persistency 94.8% 95.1% 3

The Need for Aflac s Products Aging population Declining birthrate Financial strain on national health care system Approximately 1/3 of patients had nearly 20,000 yen of daily out-of-pocket expenses Source: Japan Institute of Life Insurance; 2016 10 Aflac U.S. Aflac U.S. Products Cancer Accident Short-Term Disability Critical Illness Hospital Indemnity Dental Vision Life (Term, Whole) 4

Aflac U.S. Distribution Mix (New AP in millions) $ 1,600 1,400 1% Agent Broker Alliances 1% 1% 1% 1% 1% 2% 1,200 14% 20% 22% 25% 25% 30% 32% 33% 35% 1,000 800 600 400 86% 80% 77% 74% 74% 69% 67% 66% 63% 200 0 2009 2010 2011 2012 2013 2014 2015 2016 2017 In Millions 1,453 1,382 1,476 1,488 1,424 1,433 1,487 1,482 1,552 % Δ YoY (6.4)% (4.9)% 6.8% 0.8% (4.3)% 0.7% 3.7% (0.3)% 4.7% Aflac U.S. Branding Aflac U.S. Performance (Twelve Months Ended December 30) 2017 2016 Results Results New sales (billions) $1.6 $1.5 Net premium (billions) 5.6 5.5 Operating revenues (billions) $6.3 $6.2 Benefit ratio to premium 51.9% 52.6% Expense ratio to revenue 34.3 33.9 Pretax profit margin 19.8 19.6 Premium persistency 77.5% 77.4% 5

Aflac s Tremendous Growth Opportunity in the U.S. U.S. Working Population 171 million Self-employed 24.3 million Public Sector 22.1 million Small Employers (1-99) 41.4 million Private Sector 124.1 million Medium Employers Large Employers (100-499) (500+) 24.2 million 58.5 million Penetration Solving for: Access Participation Retention Self-employed - no Aflac access Aflac is not offered to employer Access to Aflac 99.2 million 24.3 million 47.5 million Don t have Aflac: 40.1 million Have Aflac: 7.4 million 1 1 Aflac policy and certificate holders as of Dec. 31, 2017 Source: 2015 U.S. Census Bureau; Bureau of Labor Statistics Consolidated Financial Performance and Capital Management Effect of Foreign Currency on Operating Results (Twelve Months Ended December 30, 2017) As Reported Ex. Yen 2 Net premium income 3 (3.6)% (1.5)% Net investment income 4 (3.2) (2.0) Total benefits and expenses (4.2) (2.1) Operating earnings 1 0.9 2.5 Operating earnings per diluted share 1 7.4 9.0 1 Operating earnings and operating earnings per diluted share are non-u.s. GAAP measures. Refer to the appendix. 2 Amounts excluding currency changes were determined using the same yen/dollar exchange rate for the current period as the comparable period in the prior year. 3 Net of reinsurance 4 Less amortized hedge costs on foreign investments 6

Strong Capital Profile (Year Ended Dec 31) 2015 2016 2017 Aflac RBC ratio 933% 894% ~850% Aflac Japan SMR 828% 945% ~1,000% Average exchange rates for 2015, 2016, and 2017 were 120.99,108.70, and 112.16, respectively Operating Earnings Per Diluted Share 1,4 (Twelve months ended December 31) Unaudited Pro-Forma 4 2017 2016 % Inc. Operating earnings per diluted share $3.40 $3.25 4.6% Current period foreign currency impact 2.05 N/A Operating earnings per diluted share excluding current period foreign currency impact 3 $3.45 $3.25 6.2% 1 Amounts may not foot due to rounding. Please see slide 30 for complete reconciliation 2 Prior period foreign currency impact reflected as N/A to isolate change for current period only. 3 Amounts excluding current period foreign currency impact are computed using the average yen/dollar exchange rate for the comparable prior-year period, which eliminates dollar-based fluctuations driven solely from currency rate changes. 4 Unaudited pro-forma information adjusted to reflect 2-for-1 stock-split approved by Board of Directors on February 13, 2018. Capital Plan: Returning Capital to Shareholders (In Millions) $ 3,000 Dividends Share Repurchase 2,500 2,000 $1,890 $1,997 $2,085 $2,040 $2,200 - $1,900 1,500 1,000 500 0 % Payout 1 2014 2015 2016 68.1 76.1 77.5 2017 75.1 2018e 1 Dividends and share repurchase as percentage of operating earnings. Operating earnings is a non-u.s. GAAP financial measure. See Definitions of Non-U.S. GAAP Financial Measures for more information on this measure. 7

2018 Operating EPS 1 Objective For 2018, we expect operating earnings per diluted share of $3.72 - $3.88, assuming a yen/dollar exchange rate of 112.16 Split-adjusted OEPS outlook reflects announced 2-for-1 split effective March 16, 2018 1 A non-u.s. GAAP financial measure. See 2018 Annual Operating EPS Scenarios for more information on this measure. 2018 Annual Operating EPS 1 Scenarios 2 Weighted-Average Yen/Dollar Exchange Rate Operating Earnings Per Diluted Share $ Foreign Currency Impact $ 105 3.85-4.01.14 110 3.76-3.92.04 112.16 3 3.72 3.88 115 3.67-3.83 (.05) 120 3.59-3.75 (.13) 1 A non-gaap financial measure, operating earnings per share (basic or diluted) are the operating earnings for the period divided by the weighted average outstanding shares (basic or diluted) for the period presented in 2017 and 2016. In reliance on the unreasonable efforts exception in Item 10(e)(1)(i)(B) of SEC Regulation S-K, a quantitative reconciliation to the most comparable GAAP measure is not provided for this financial measure. Forward-looking information with regard to the most comparable GAAP financial measure, earnings per share, is not available without unreasonable effort. This is due to the unpredictable and uncontrollable nature of these reconciling items, which would require an unreasonable effort to forecast and we believe would result in such a broad range of projected values that would not be meaningful to investors. For this reason, we believe that the probable significance of such information is low. 2 Table recasts all quarters to the average exchange rate. 3 Actual 2017 weighted-average exchange rate Aflac Strategic Points of Leverage Industry-leading market share and scale in Japan and U.S. Recognized and powerful brand Diverse and productive distribution Product innovation and customized, high-quality service Strong capital position» Stable earnings» Strong cash flows 8

Appendix Definitions of Non-U.S. GAAP Financial Measures Aflac defines the non-u.s. GAAP measures included in this presentation as follows: Operating earnings includes interest cash flows associated with notes payable and amortized hedge costs related to foreign currency denominated investments, but excludes certain items that cannot be predicted or that are outside of management's control, such as realized investment gains and losses from securities transactions, impairments, change in loan loss reserves and certain derivative and foreign currency activities; nonrecurring items; and other non-operating income (loss) from net earnings. Nonrecurring and other nonoperating items consist of infrequent events and activity not associated with the normal course of the company's insurance operations and do not reflect Aflac's underlying business performance. Please note that our operating earnings label will be changed to adjusted earnings on both a pretax and after-tax basis commencing with the company's first quarter 2018 reporting. This change will only pertain to the label of the measure and will not alter its definition or calculation. 9

Definitions of Non-U.S. GAAP Financial Measures Operating earnings per share (basic or diluted) are the operating earnings for the period divided by the weighted average outstanding shares (basic or diluted) for the period presented. Amortized hedge costs represent costs incurred in using foreign currency forward contracts to hedge the foreign exchange risk of a portion of U.S. dollardenominated assets in the company s Japan segment investment portfolio. These amortized hedge costs are derived from the difference between the foreign currency spot rate at time of trade inception and the contractual foreign currency forward rate, recognized on a straight line basis over the term of the hedge. There is no comparable U.S. GAAP financial measure for amortized hedge costs. The estimated impact of Tax Reform, which is included in GAAP net income and equity, but excluded from operating earnings as defined, is a preliminary estimate and may be adjusted for the current and future periods, possibly materially, due to, among other things, further refinement of the company s calculations, changes in interpretations and assumptions the company has made, tax guidance that may be issued and actions the company may take as a result of Tax Reform. Reconciliation of Net Earnings to Operating Earnings 1 (Twelve months ended December 31) 2017 2016 % Inc. Net earnings $4,371 $2,659 64.4% Items impacting net earnings: Realized investment (gains) losses: Securities transactions and impairments 9 (55) Certain derivative and foreign currency (gains) losses 2,3 (9) (32) Other and non-recurring (income) loss 3 69 137 Income tax (benefit) expense on items excluded from operating earnings 2 (24) (18) Tax reform adjustment 4 (1,700) N/A Operating earnings $2,716 $2,691 0.9% Current period foreign currency impact 5 41 N/A Operating earnings excluding current period foreign currency impact 6 $2,757 $2,691 2.5% 1 Amounts may not foot due to rounding. 2 To conform to current year presentation, prior-year amounts have been revised to reflect the change in methodology of classifying the amortized hedge costs related to foreign currency denominated investments as a component of operating earnings. 3 Foreign currency gains (losses) for all periods have been reclassified from other income (loss) to derivative and foreign currency gains (losses) for consistency with current period presentation. 4 This estimated impact of Tax Reform may be adjusted for the current and future periods, possibly materially, due to, among other things, further refinement of the company s calculations, changes in interpretations and assumptions the company has made, tax guidance that may be issued and actions the company may take as a result of Tax Reform. 5 Prior period foreign currency impact reflected as N/A to isolate change for current period only. 6 Amounts excluding current period foreign currency impact are computed using the average yen/dollar exchange rate for the comparable prior-year period, which eliminates dollar-based fluctuations driven solely from currency rate changes. Reconciliation of Net Earnings Per Diluted Share to Operating Earnings Per Diluted Share 1,7 (Twelve months ended December 31) Unaudited Pro-Forma 7 2017 2016 % Inc. Net earnings per diluted share $5.48 $3.21 70.7% Items impacting net earnings: Realized investment (gains) losses: Securities transactions and impairments.01 (.07) Certain derivative and foreign currency (gains) losses 2,3 (.01) (.04) Other and non-recurring (income) loss 3.08.17 Income tax (benefit) expense on items excluded from operating earnings 2 (.03) (.02) Tax reform adjustment 4 (2.13) N/A Operating earnings per diluted share $3.40 $3.25 4.6% Current period foreign currency impact 5.05 N/A Operating earnings per diluted share excluding current period foreign currency impact 6 $3.45 $3.25 6.2% 1 Amounts may not foot due to rounding. 2 To conform to current year presentation, prior-year amounts have been revised to reflect the change in methodology of classifying the amortized hedge costs related to foreign currency denominated investments as a component of operating earnings. 3 Foreign currency gains (losses) for all periods have been reclassified from other income (loss) to derivative and foreign currency gains (losses) for consistency with current period presentation. 4 This estimated impact of Tax Reform may be adjusted for the current and future periods, possibly materially, due to, among other things, further refinement of the company s calculations, changes in interpretations and assumptions the company has made, tax guidance that may be issued and actions the company may take as a result of Tax Reform. 5 Prior period foreign currency impact reflected as N/A to isolate change for current period only. 6 Amounts excluding current period foreign currency impact are computed using the average yen/dollar exchange rate for the comparable prior-year period, which eliminates dollar-based fluctuations driven solely from currency rate changes. 7 Unaudited pro-forma information adjusted to reflect 2-for-1 stock-split approved by Board of Directors on February 13, 2018. 10