Document

EX-99.2 3 afl93024-fabdocument.htm EX-99.2 Document

最终 10/30/2024

财务补充

2024年第三季度

本文件是Aflac季度收益发布的统计补充。在演示过程中，由于四舍五入，所示金额可能存在差异。在查阅补充材料时，请注意本文件末尾的非美国通用会计准则财务指标和定义。

公司于2023年1月1日采纳了财务会计准则委员会的基本报表标准更新2018-12号《金融服务-保险：针对长期合同会计的改进》，并根据（i）ASU 2019-09号《金融服务-保险：有效日期》，和（ii）ASU 2020-11号《金融服务-保险：有效日期和提前审议（统称为“LDTI”），生效。修改后的指导意见适用于公司的季度和年度基本报表中呈现的最早期间，结果是2021年1月1日过渡日期。配合LDTI的采纳，公司改变了其有限付款功能产品中记录递延利润负债（DPL）变动的做法，从受益和索赔、净行项目行转至联合收益清单的净已获保费项目行。这种呈现变更对净收益没有影响，此处呈现的2021年和2022年所有季度和年度金额均反映了这些关于LDTI和DPL的修改。


			致富金融(临时代码)
			股份数据															2
			按业务部门调整后结果摘要															3
			收益表															4
			净收益和每股收益分析															5
			资产负债表															6
			季度财务业绩															7
			每股季度账面价值															8
			净资产回报率															9
			调整后的每股收益，不包括当前期外汇影响															10
			投资结果															11,12,13
			长期债务数据															14
			评级															15

			美国Aflac
			税前调整后收益表															16
			资产负债表															17
			季度税前调整后盈利															18
			营业比率															19
			销售															20,21

			日本Aflac
			税前调整后盈利报表															22,23
			资产负债表															24,25
			季度税前调整后盈利															26
			营业比率															27
			销售															28,29,30
			日元/美元汇率															31

			公司及其他
			税前调整收益报表															32

			非美国通用会计原则财务指标															33

如需更多信息，请联系：

David Young

电话：706.596.3264

Aflacir@aflac.com

SOURCE：Aflac Incorporated


Aflac Incorporated及其子公司

	股份数据
	（以千为单位）


			开始	已发行股票		购买股数		结束	截至目前季度加权平均股数			当年至今加权平均股数
			股份	股票奖励	股票期权	国库	其他	股份	平均值。	摊薄	平均值。	平均值。	摊薄	平均值。
		时期	未偿还金额	& DRP	& 其他。	股份	采购。(1)	未偿还金额	股份	股份	稀释的	股份	股份	稀释的

	2022	1	652,132	259	1,308	8,007	343	645,349	649,753	3,074	652,827	649,753	3,074	652,827
		2	645,349	269	101	11,185	8	634,526	640,707	2,536	643,243	645,205	2,805	648,010
		3	634,526	258	144	11,057	3	623,868	629,350	2,597	631,946	639,862	2,735	642,597
		4	623,868	222	120	8,938	16	615,256	619,845	3,149	622,994	634,816	2,839	637,655

	2023	1	615,256	239	1,152	10,348	347	605,952	611,205	2,745	613,950	611,205	2,745	613,950
		2	605,952	259	225	10,461	6	595,969	600,742	2,187	602,929	605,945	2,466	608,411
		3	595,969	210	115	9,390	7	586,897	591,246	2,350	593,596	600,991	2,427	603,419
		4	586,897	191	94	8,698	5	578,479	581,876	3,005	584,881	596,173	2,572	598,745

	2024	1	578,479	212	1,320	9,276	457	570,278	574,886	2,596	577,482	574,886	2,596	577,482
		2	570,278	217	186	9,288	24	561,369	564,573	2,265	566,838	569,730	2,430	572,160
		3	561,369	165	75	4,882	10	556,717	557,899	2,515	560,414	565,757	2,459	568,216

(1) 包括之前拥有的股份用于购买期权（交换股份）和／或购买用于延期补偿计划的股份


百家公司及其子公司

	按业务板块调整后结果摘要
	（金额以百万美元为单位，除每股数据和特别说明外)

		截至12月31日年度															截至9月30日的3个月							截至9月30日的9个月
																							%							%
		2019			2020			2021			2022			2023			2023			2024			变更	2023			2024			变更

	日本Aflac	$	3,261		$	3,263		$	3,755		$	3,281		$	3,234		$	869		$	1,073		23.5	$	2,479		$	2,747		10.8
	美国Aflac		1,272			1,268			1,356			1,359			1,501			478			350		(26.8)		1,199			1,089		(9.2)
	公司和其他(1)		(72)			(115)			(293)			(218)			(425)			(49)			15				(107)			36
	税前调整后收益		4,461			4,416			4,819			4,422			4,310			1,298			1,438		10.8		3,571			3,872		8.4
	所得税 (1)		1,147			864			893			808			577			203			227		11.8		570			665		16.7
	调整后的收益 (2)		3,314			3,552			3,925			3,614			3,733			1,095			1,211		10.6		3,001			3,207		6.9

	协调项目：
	调整后净投资收益（损失）		(15)			(229)			462			447			914			504			(1,347)				1,363			411
	其他和非经常性收入（亏损） (3)		(1)			(28)			(73)			1			39			3			—				38			(1)
	调整后收益不包括的项目的所得税效益（费用） (4)		3			72			(83)			357			(26)			(33)			43				(12)			(76)
	税改调整 (5)		4			—			—			—			—			—			—				—			—
	税评估准备金释放 (6)		—			1,411			—			—			—			—			—				—			—
	净收益	$	3,304		$	4,778		$	4,231		$	4,418		$	4,659		$	1,569		$	(93)		(105.9)	$	4,391		$	3,541		(19.4)

	有效税率		25.7	%		(14.9)	%		18.7	%		9.3	%		11.5	%		13.1	%		201.8	%			11.7	%		17.3	%

	普通股每股收益：
	净收益（基本）	$	4.45		$	6.69		$	6.28		$	6.96		$	7.81		$	2.65		$	(0.17)		(106.4)	$	7.31		$	6.26		(14.4)
	净收益（摊薄）		4.43			6.67			6.25			6.93			7.78			2.64			(0.17)		(106.4)		7.28			6.23		(14.4)

	调整后盈利（基本） (2)	$	4.46		$	4.98		$	5.83		$	5.69		$	6.26		$	1.85		$	2.17		17.3	$	4.99		$	5.67		13.6
	调整后盈利（摊薄） (2)		4.44			4.96			5.80			5.67			6.23			1.84			2.16		17.4		4.97			5.64		13.5

(1)	2024年9月30日和2023年9月30日结束的三个月和九个月期间，联邦历史修复和太阳能投资价值变化分别为57和64美元，以及119和169美元，被包括为净投资收益减少。这些投资的税收抵免分别为78和63美元，以及142和171美元，已在合并收益表中记录为所得税减免。
(2)	请参阅非美国通用会计准则财务指标以了解调整后盈利的定义。
(3)	所有时期的外汇收益和损失已从其他和非经常性收入（损失）重新分类为净投资收益和损失。
(4)	主要反映2022年递延税款释放的695美元。
(5)	税改的影响在2018年进行了调整，包括公司提供的返回条款调整、各种由公司提交的修正申报表以及递延税负的最终调整。2019年还记录了进一步的影响，这是因为IRS发布了额外的指导。
(6)	2020年确认的税收优惠代表了与外国税收抵免相关的递延税收优惠准备金的释放。


美国保险公司及其附属公司

	合并损益表 - 美国通用会计准则
	(单位：百万美元，每股数据除外)

			截至12月31日年度										截至9月30日的3个月					截至9月30日的9个月
																	%					%
			2019		2020		2021		2022		2023		2023		2024		变更	2023		2024		变更
	营收：
		净已赚保费
		总保费	$	19,122	$	18,955	$	17,305	$	15,025	$	14,318	$	3,524	$	3,360		$	10,885	$	10,193
		转账（让渡）		(342)		(333)		(210)		(124)		(195)		(48)		(32)			(148)		(84)
		总净赚保费 (1)		18,780		18,622		17,095		14,901		14,123		3,476		3,328	(4.3)		10,737		10,109	(5.8)
		净投资收益		3,578		3,638		3,818		3,656		3,811		1,004		1,006	.2		2,946		3,100	5.2
		净投资收益（损失） (2)		(135)		(270)		468		363		590		423		(1,408)			1,101		239
		其他收入 (2)		84		157		173		220		177		47		23			139		76
		总营业收入		22,307		22,147		21,554		19,140		18,701		4,950		2,949	(40.4)		14,923		13,524	(9.4)

	福利和索赔:
		福利和索赔，净额
		发生索赔-直接		9,279		9,364		8,949		8,271		8,005		1,871		2,064			6,034		6,248
		发生索赔-转包（让渡）		(372)		(296)		(147)		(108)		(177)		(33)		(22)			(114)		(57)
		FPb增加 (3)-direct		2,952		2,707		1,819		888		594		231		(40)			499		(147)
		FPb增加 (3)-假定（让步）		83		21		3		51		172		(4)		1			1		(2)
		总净收益和索赔，不包括储备再度计量		无数据		无数据		10,623		9,102		8,594		2,065		2,003			6,420		6,042
		储备再度计量（盈利）损失		无数据		无数据		(147)		(215)		(383)		(205)		(408)			(312)		(515)
		总净利益和索赔		11,942		11,796		10,476		8,887		8,211		1,860		1,595	(14.2)		6,108		5,527	(9.5)
		收购和营业费用：
		DAC摊销 (4)		1,282		1,214		835		792		816		201		214			608		638
		保险佣金		1,321		1,316		1,256		1,117		1,052		250		251			797		751
		保险费用		3,089		3,420		3,541		3,249		3,165		785		747			2,290		2,179
		利息费用		228		242		238		226		195		49		50			148		147

		收购和营业费用总额		5,920		6,192		5,870		5,384		5,228		1,285		1,262	(1.8)		3,843		3,715	(3.3)
		总收益和费用		17,862		17,988		16,346		14,271		13,439		3,145		2,857	(9.2)		9,951		9,242	(7.1)

		税前收益		4,445		4,159		5,208		4,869		5,262		1,805		92			4,972		4,282

		所得税费用（收益） (5)		1,141		(619)		977		451		603		236		185			581		741

		净收益	$	3,304	$	4,778	$	4,231	$	4,418	$	4,659	$	1,569	$	(93)	(105.9)	$	4,391	$	3,541	(19.4)

		(1) 包括2024年和2023年9月30日结束的三个月期间的损益分别为$(75)和$22，以及九个月期间的$(80)和$22，涉及有限缴费合同的递延利润责任重估。
		(2) 为与当前期间报告方式保持一致，所有期间的外币收益和损失已从其他收入重新分类为净投资收益和损失。
		(3) 未来保单权益
		(4) 递延获客成本
		(5) 主要反映2022年解除的$695的递延税款。


Aflac Incorporated and Subsidiaries

Analysis of Net Earnings and Net Earnings Per Diluted Share
(In Millions, except for per-share data)


									Other and	Foreign
				Net	Other and Non-	Foreign	Net	Net	Non-Recurring	Currency
			Net	Investment	Recurring	Currency	Earnings	Investment	Items	Impact
		Period	Earnings	Gains (Losses) (1)	Items (1)(3)(4)	Impact (2)	Per Share	Gains (Losses) (1)	Per Share (1)(3)(4)	Per Share (2)

		2019	3,304	(13)	3	15	4.43	(.02)	.01	.02
		2020	4,778	(181)	1,407	31	6.67	(.25)	1.96	.04
		2021	4,231	365	(59)	(42)	6.25	.54	(.09)	(.06)
		2022	4,418	803	1	(262)	6.93	1.26	—	(.41)
		2023	4,659	896	31	(113)	7.78	1.50	.05	(.19)


	2022	1	1,047	106	(1)	(35)	1.60	.16	—	(.05)
		2	1,394	448	—	(59)	2.17	.70	—	(.09)
		3	1,781	871	1	(97)	2.82	1.38	—	(.15)
		4	196	(621)	—	(70)	.31	(1.00)	—	(.11)

	2023	1	1,188	235	—	(41)	1.94	.38	—	(.07)
		2	1,634	653	28	(25)	2.71	1.08	.05	(.04)
		3	1,569	472	2	(33)	2.64	.80	—	(.06)
		4	268	(464)	—	(14)	.46	(.79)	—	(.02)

	2024	1	1,879	920	(2)	(44)	3.25	1.59	—	(.08)
		2	1,755	720	—	(37)	3.10	1.27	—	(.07)
		3	(93)	(1,304)	—	(16)	(.17)	(2.33)	—	(.03)





	(1) Items are presented net of tax.
	(2) See non-U.S. GAAP financial measures for definition of adjusted earnings excluding current period foreign currency impact
	(3) Foreign currency gains and losses and amortized hedge costs/income for all periods have been reclassified from Other income to Net investment gains and losses for consistency with current period presentation.
	(4 )Tax benefit recognized in the third quarter of 2020 represents the release of valuation allowances on deferred tax benefits related to foreign tax credits.


Aflac Incorporated and Subsidiaries
	Consolidated Balance Sheets
	(In Millions, except per-share data)

				December 31,											September 30,
	Assets:			2019		2020		2021		2022		2023		2023			2024

	Investments and cash:
		Securities available for sale:
		Fixed maturity securities available for sale, at fair value		$	86,950	$	101,286	$	94,206	$	71,936	$	69,578		$	66,369		$	68,261
		Fixed maturity securities available for sale - consolidated variable interest entities, at fair value			4,312		4,596		4,490		3,805		3,712			3,432			4,031
		Fixed maturity securities held to maturity, at amortized cost, net of allowance for credit losses			30,085		24,464		22,000		19,056		17,819			16,899			17,698
		Equity securities, at fair value			802		1,283		1,603		1,091		1,088			990			808
		Commercial mortgage and other loans, net of allowance for credit losses			9,569		10,554		11,786		13,496		12,527			12,873			11,544
		Other investments			1,477		2,429		3,842		4,070		4,530			5,241			7,647
		Cash and cash equivalents			4,896		5,141		5,051		3,943		4,306			5,502			5,612
			Total investments and cash		138,091		149,753		142,978		117,397		113,560			111,306			115,601

	Receivables, net of allowance for credit losses (1)				816		778		672		647		848			712			814
	Accrued investment income				772		780		737		745		731			687			696
	Deferred policy acquisition costs				10,128		10,441		9,848		9,239		9,132			8,771			9,232
	Property and equipment, net				581		601		538		530		445			445			421
	Other assets, net of allowance for credit losses (1)(2)				2,380		2,733		3,377		3,180		2,008			3,190			1,678
			Total assets	$	152,768	$	165,086	$	158,150	$	131,738	$	126,724		$	125,111		$	128,442

	Liabilities and Shareholders' Equity:
	Liabilities:
		Total policy liabilities		$	106,554	$	114,391	$	126,331	$	96,910	$	91,599		$	86,028		$	87,554
		Notes payable			6,569		7,899		7,956		7,442		7,364			6,961			7,978
		Income taxes, primarily deferred			5,370		4,661		30		698		154			869			454
		Other liabilities			5,316		4,576		6,802		6,548		5,622			8,584			7,626
			Total liabilities		123,809		131,527		141,119		111,598		104,739			102,442			103,612
	Shareholders' equity:
		Common stock			135		135		135		135		136			136			136
		Additional paid-in capital			2,313		2,410		2,529		2,641		2,771			2,729			2,876
		Retained earnings			34,291		37,984		40,963		44,367		47,993			48,257			50,972
		Accumulated other comprehensive income (loss):
			Unrealized foreign currency translation gains (losses)		(1,623)		(1,109)		(1,985)		(3,564)		(4,069)			(4,484)			(4,139)
			Unrealized gains (losses) on fixed maturity securities		8,548		10,361		9,602		(702)		1,139			(403)			557
			Unrealized gains (losses) on derivatives		(33)		(34)		(30)		(27)		(22)			(24)			(20)
			Effect of change in discount rate assumption(s)		N/A		N/A		(15,832)		(2,100)		(2,560)			(866)			(67)
			Pension liability adjustment		(277)		(284)		(166)		(36)		(8)			17			(8)
		Treasury stock			(14,395)		(15,904)		(18,185)		(20,574)		(23,395)			(22,693)			(25,477)
			Total shareholders' equity		28,959		33,559		17,031		20,140		21,985			22,669			24,830
			Total liabilities & shareholders' equity	$	152,768	$	165,086	$	158,150	$	131,738	$	126,724		$	125,111		$	128,442

(1) Certain reclassifications have been made to prior-year amounts to conform to current-year reporting classifications. These reclassifications had no impact on net earnings or total shareholders' equity.

(2) Includes goodwill of $265 million in 2024, $269 million in 2023, $265 in 2022, $268 in 2021, $269 million in 2020 and $140 million in 2019


Aflac Incorporated and Subsidiaries

Quarterly Financial Results
(Dollars In Millions, except per-share data)

							Total
			Net	Net		Benefits	Acquisitions	Total			Net EPS		Adj. EPS (1)
			Earned	Inv.	Total	&	&	Pretax	Net	Adjusted
		Period	Premiums	Income	Revenues	Claims, Net	Adj. Exp.	Earn.	Earn.	Earn. (1)	Basic	Dil.	Basic	Dil.

		2019	18,780	3,578	22,307	11,942	5,920	4,445	3,304	3,314	4.45	4.43	4.46	4.44
		2020	18,622	3,638	22,147	11,796	6,192	4,159	4,778	3,552	6.69	6.67	4.98	4.96
		2021	17,095	3,818	21,554	10,476	5,870	5,208	4,231	3,925	6.28	6.25	5.83	5.80
		2022	14,901	3,656	19,140	8,887	5,384	4,869	4,418	3,614	6.96	6.93	5.69	5.67
		2023	14,123	3,811	18,701	8,211	5,228	5,262	4,659	3,733	7.81	7.78	6.26	6.23


	2022	1	4,079	903	5,173	2,483	1,396	1,294	1,047	942	1.61	1.60	1.45	1.44
		2	3,764	937	5,315	2,274	1,333	1,708	1,394	945	2.18	2.17	1.47	1.47
		3	3,535	920	4,704	2,076	1,299	1,329	1,781	910	2.83	2.82	1.45	1.44
		4	3,523	896	3,948	2,054	1,356	538	196	817	.32	.31	1.32	1.31

	2023	1	3,688	943	4,800	2,150	1,308	1,342	1,188	953	1.94	1.94	1.56	1.55
		2	3,573	999	5,172	2,098	1,249	1,825	1,634	954	2.72	2.71	1.59	1.58
		3	3,476	1,004	4,950	1,860	1,285	1,805	1,569	1,095	2.65	2.64	1.85	1.84
		4	3,385	865	3,777	2,103	1,385	289	268	732	.46	.46	1.26	1.25

	2024	1	3,456	1,000	5,436	2,010	1,256	2,170	1,879	961	3.27	3.25	1.67	1.66
		2	3,325	1,095	5,138	1,921	1,198	2,019	1,755	1,035	3.11	3.10	1.83	1.83
		3	3,328	1,006	2,949	1,595	1,262	92	(93)	1,211	(0.17)	(0.17)	2.17	2.16

(1) See non-U.S. GAAP financial measures for definition of adjusted earnings.


Aflac Incorporated and Subsidiaries

Quarterly Book Value Per Share
(Dollars In Millions, except per-share data)

								Adjusted BV
							Adjusted BV	Per Share Incl
			Equity	AOCI		Adjusted BV	Per Share Incl	Foreign Currency
			BV Per	BV Per	Adjusted BV	Per Share	Foreign Currency	Translation G/(L)
		Period	Share	Share	Per Share (1)	% Change	Translation G/(L)(1)	% Change

		2019	39.84	9.10	30.74	8.9%	28.51	10.6%
		2020	48.46	12.90	35.56	15.7%	33.96	19.1%
		2021	26.12	(12.90)	39.01	9.7%	35.97	5.9%
		2022	32.73	(10.45)	43.18	10.7%	37.39	3.9%
		2023	38.00	(9.54)	47.55	10.1%	40.51	8.3%


	2022	1	27.21	(13.09)	40.31	10.1%	36.53	7.0%
		2	30.82	(11.00)	41.82	11.3%	36.75	4.6%
		3	31.97	(12.03)	44.00	14.6%	36.99	3.4%
		4	32.73	(10.45)	43.18	10.7%	37.39	3.9%

	2023	1	32.65	(12.01)	44.66	10.8%	38.69	5.9%
		2	34.30	(12.31)	46.61	11.5%	39.48	7.4%
		3	38.63	(9.81)	48.44	10.1%	40.80	10.3%
		4	38.00	(9.54)	47.55	10.1%	40.51	8.3%

	2024	1	41.27	(8.95)	50.22	12.4%	42.04	8.7%
		2	46.40	(5.86)	52.26	12.1%	43.19	9.4%
		3	44.60	(6.60)	51.21	5.7%	43.77	7.3%

(1) See non-U.S. GAAP financial measures for definition of adjusted book value and adjusted book value including unrealized

foreign currency translation gains and losses.


Aflac Incorporated and Subsidiaries

Return on Equity


			Year Ended December 31,										3 Months Ended September 30,			9 Months Ended September 30,

			2019		2020		2021 (4)		2022		2023			2023		2024		2023		2024
U.S. GAAP ROE (1) - Net earnings			12.6	%	15.3	%	26.7	%	23.8	%	22.1	%		29.1	%	(1.5)	%	27.4	%	20.2	%

	Impact of excluding unrealized foreign currency translation gains (losses)		(1.0)		(0.9)		(1.7)		(2.5)		(3.1)			(4.5)		0.3		(4.0)		(2.9)
	Impact of excluding unrealized gains (losses) on securities and derivatives		3.6		6.2		10.7		4.1		0.2			0.8		—		(0.6)		0.6
	Impact of excluding effect on change in discount rate assumptions		N/A		N/A		(18.5)		(8.2)		(1.9)			(3.1)		—		(1.5)		(0.9)
	Impact of excluding pension liability adjustment		(0.1)		(0.2)		(0.2)		(0.1)		—			—		—		—		—

		Impact of excluding AOCI	2.5		5.1		(9.7)		(6.8)		(4.9)			(6.8)		0.2		(6.1)		(3.3)

U.S. GAAP ROE - less AOCI			15.1		20.3		17.0		17.0		17.2			22.3		(1.3)		21.3		16.9

Differences between adjusted earnings and net earnings (2)			—		(5.2)		(1.2)		(3.1)		(3.4)			(6.7)		18.0		(6.7)		(1.6)

Adjusted ROE - reported (3)			15.2		15.1		15.8		13.9		13.8			15.6		16.7		14.6		15.3
















	(1)	U.S. GAAP ROE is calculated by dividing net earnings (annualized) by average shareholders' equity.
	(2)	See separate reconciliation of net income to adjusted earnings.




	(3)	See non-U.S. GAAP financial measures for definition of adjusted return on equity
	(4)	Return on equity calculations for 2021 use beginning retained earnings and accumulated other comprehensive income adjusted for the adoption of LDTI.


Aflac Incorporated and Subsidiaries

	Adjusted Earnings Per Share Excluding Current Period Foreign Currency Impact (1)
		(Diluted Basis)

												Change
								QTD	YTD	Excluding		Excluding
								Foreign	Foreign	Foreign		Foreign
				Adjusted				Currency	Currency	Currency		Currency
			Period	EPS(1)		Growth		Impact(1)	Impact(1)	Impact(1)		Impact

			2019	$	4.44	6.7	%	N/A	.02	$	4.42	6.3	%
			2020	$	4.96	11.7	%	N/A	.04	$	4.92	10.8	%
			2021	$	5.80	16.9	%	N/A	(.06)	$	5.86	18.1	%
			2022	$	5.67	(2.2)	%	N/A	(.41)	$	6.08	4.8	%
			2023	$	6.23	9.9	%	N/A	(.19)	$	6.43	13.4	%


		2022	1	$	1.44	.7	%	(.05)	(.05)	$	1.50	4.9	%
			2	1.47		—		(.09)	(.15)	1.56		6.1
			3	1.44		(8.3)		(.15)	(.30)	1.59		1.3
			4	1.31		(.8)		(.11)	(.41)	1.43		8.3
				$	5.67	(2.2)	%			$	6.08	4.8	%

		2023	1	$	1.55	7.6	%	(.07)	(.07)	$	1.62	12.5	%
			2	1.58		7.5		(.04)	(.11)	1.62		10.2
			3	1.84		27.8		(.06)	(.17)	1.90		31.9
			4	1.25		(4.6)		(.02)	(.19)	1.28		(2.3)
				$	6.23	9.9	%			$	6.43	13.4	%

		2024	1	$	1.66	7.1	%	(.08)	(.08)	$	1.74	12.3	%
			2	1.83		15.8		(.07)	(.14)	1.89		19.6
			3	2.16		0.17		(.03)	(.17)	2.19		0.19

				$	5.64	13.5	%			$	5.81	16.9	%


		(1) See non-U.S.GAAP financial measures for definition of adjusted earnings and adjusted earnings excluding current period foreign currency impact


Aflac Incorporated and Subsidiaries

	Composition of Invested Assets
	(In Millions)
			December 31,																	September 30,
			2019			2020			2021			2022			2023			2023				2024

	Fixed Maturity Securities(1)		$	109,456		$	116,056		$	107,369		$	94,525		$	88,508				$	86,060			$	88,117

	Commercial mortgage and other loans, net of allowance for credit losses (1)
	Transitional Real Estate (floating rate)			5,450			5,231			5,246			6,455			5,998					6,439				5,249
	Middle Market Loans (floating rate)			2,412			3,635			4,601			5,028			4,531					4,712				4,408
	Commercial Mortgage Loans			1,707			1,688			1,854			1,775			1,697					1,422				1,545
	Other Loans			—			—			20			238			301					300				342
		Total Commercial mortgage and other loans, net of allowance for credit losses(1)		9,569			10,554			11,721			13,496			12,527					12,873				11,544

	Equity Securities, at FV through net earnings			802			1,283			1,603			1,091			1,088					990				808

	Alternatives(2)			551			919			1,703			2,107			2,619					2,498				2,967

	Total Portfolio		$	120,378		$	128,812		$	122,396		$	111,219		$	104,742				$	102,421			$	103,436

	Unrealized Gains (Losses) on Invested Assets
	(In Millions)
			December 31,																	September 30,
			2019			2020			2021			2022			2023				2023				2024
	Fixed Maturity Securities
	Available For Sale - Gross Gains		$	12,266		$	14,771		$	13,566		$	4,800		$	6,050				$	5,061			$	5,748
	Available For Sale - Gross Losses			(375)			(481)			(239)			(4,528)			(3,449)					(4,421)				(3,875)
	Total Available For Sale			11,891			14,290			13,327			272			2,601					640				1,873

	Held to Maturity - Gross Gains			7,519			5,935			4,869			2,154			1,838					1,561				1,277
	Held to Maturity - Gross Losses			(10)			—			—			—			—					—				—
	Total Held to Maturity		$	7,509		$	5,935		$	4,869		$	2,154		$	1,838				$	1,561			$	1,277

		Credit Ratings on Fixed Maturities
		(At Amortized Cost)

			December 31,																	September 30,
		Credit Rating	2019			2020			2021			2022			2023			2023				2024
		AAA		1.1	%		1.0	%		1.0	%		1.6	%		1.6	%				1.5	%			1.4	%
		AA		4.3			4.5			5.1			5.2			5.7					5.7				6.0
		A		68.6			69.3			68.9			68.0			68.1					68.0				68.5
		BBB		23.1			21.9			22.5			23.0			22.9					22.8				22.7
		BB or Lower		2.9			3.3			2.5			2.2			1.7					2.0				1.4
				100.0	%		100.0	%		100.0	%		100.0	%		100.0	%				100.0	%			100.0	%

	(1) Presented at amortized cost, net of reserves beginning in 2020
	(2) Presented at carrying value; includes asset classes such as private equity and real estate funds managed by Global Investments; excludes Corporate driven activity, policy loans, short-term investments, real estate owned assets and FHLB equity balances


Aflac Incorporated and Subsidiaries
			Supplemental Investment Data by Segment


																			3 Months Ended						9 Months Ended
				December 31,															September 30,						September 30,
				2019			2020			2021			2022			2023			2023			2024			2023			2024

	Aflac Japan:
		Invested assets (in millions)(1)		¥	11,784,586		¥	11,936,087		¥	12,405,531		¥	12,617,181		¥	12,127,531		¥	12,945,618		¥	12,367,665		¥	12,945,618		¥	12,367,665
		Return on average invested assets(2)		2.33		%	2.38		%	2.72		%	2.78		%	2.90		%	3.07		%	3.16		%	2.80		%	3.31		%
		Portfolio book yield at end of period(3)		2.64		%	2.59		%	2.60		%	3.06		%	3.18		%	3.19		%	3.21		%	3.19		%	3.21		%
		Total purchases for period (in millions)(3)		¥	1,003,885		¥	714,124		¥	952,038		¥	716,964		¥	378,541		¥	70,531		¥	190,132		¥	317,355		¥	647,176
		New money yield(3)(4)		3.83		%	3.75		%	3.50		%	4.48		%	5.18		%	4.28		%	6.21		%	4.84		%	5.85		%

	Aflac U.S.:
		Invested assets (in millions)(1)		$	14,036		$	14,848		$	15,841		$	16,772		$	17,075		$	16,861		$	17,337		$	16,861		$	17,337
		Return on average invested assets(2)		5.70		%	4.90		%	4.87		%	4.72		%	4.88		%	5.04		%	4.94		%	4.84		%	5.00		%
		Portfolio book yield at end of period(3)		5.40		%	5.18		%	4.94		%	5.39		%	5.53		%	5.52		%	5.63		%	5.52		%	5.63		%
		Total purchases for period (in millions)(3)		$	1,835		$	1,050		$	2,130		$	1,701		$	907		$	217		$	158		$	748		$	886
		New money yield(3)(4)		4.51		%	3.04		%	3.41		%	5.16		%	7.56		%	7.21		%	6.00		%	7.38		%	6.76		%

	Hedge Costs/Income Metrics (5)(6)

																			3 Months Ended						9 Months Ended
				December 31,															September 30,						September 30,
				2019			2020			2021			2022			2023			2023			2024			2023			2024
	Aflac Japan:
			FX hedged notional at end of period (in billions) - forwards (7)	$	8.8		$	6.0		$	6.4		$	4.1		$	—		$	—		$	—		$	—		$	—
			FX hedged notional at end of period (in billions) - put options	9.2			13.1			11.6			13.5			24.7			24.4			24.7			24.4			24.7
			Amortized hedge costs for period (in millions)	(257)			(206)			(76)			(112)			(157)			(26)			(7)			(148)			(19)
	Corporate and Other (Parent Company):
			FX hedged notional at end of period (in billions) - forwards (7)	$	4.9		$	5.0		$	5.0		$	5.0		$	2.6		$	2.4		$	1.9		$	2.4		$	1.9
			FX hedged notional at end of period (in billions) - put options	2.0			2.0			1.9			2.6			0.5			0.9			—			0.9			—
			Amortized hedge income (costs) for period (in millions)	89			97			57			68			122			25			25			92			87

	(1) Invested assets, including cash and short term investments, are stated at amortized cost; except for equities, which are at fair value.
	(2) Net of investment expenses and amortized hedge costs, year-to-date number reflected on a quarterly average basis
	(3) Includes fixed maturity securities, commercial mortgage and other loans, equity securities, and excludes alternative investments in limited partnerships, and any impacts from hedging activities
	(4) Reported on a gross yield basis; excludes investment expenses, external management fees, and amortized hedge costs
	(5) See non-U.S. GAAP financial measures for definition of amortized hedge costs/income. Further, the metrics in this table are split to show the hedging of the market value of a portion of the USD investments in Japan Segment’s "USD Program" in the "Japan Segment Portfolio Allocation by Currency" table on page 13 of this supplement as well as the corporate hedging activities at Aflac Incorporated
	(6) Aflac Japan and the Parent Company utilize foreign currency forwards and options to hedge foreign currency exchange rate risk. The hedge cost/income on the table above reflects our FX forward protection of the hedged USD portfolio, and hedge costs on one sided options used as caps, and on tail-risk put options.
	(7) Notional is reported net of any offsetting positions within Aflac Japan or the Parent Company, respectively.


Aflac Incorporated and Subsidiaries


		Japan Segment Portfolio Allocation by Currency (1)
		(Dollars In Millions, U.S. GAAP Basis)

			December 31, 2023				September 30, 2024
			Amortized Cost (3)		Fair Value		Amortized Cost (3)		Fair Value
	JGB		$	39,151	$	40,222	$	38,280	$	37,942
	Other		19,517		20,285		18,691		19,155
	Total yen denominated		58,668		60,507		56,971		57,097

	USD Program		23,384		25,254		25,632		27,363
	Other		2,081		2,902		2,063		2,957
	US dollar denominated		25,465		28,156		27,695		30,320

	Total		$	84,133	$	88,663	$	84,666	$	87,417


		Distribution of Consolidated Fixed Maturities by Sector (2)
							September 30, 2024
	(In millions)						Amortized Cost (3)		% of Total
	Government and agencies						$	39,471	44.8		%
	Municipalities						2,443		2.8
	Mortgage- and asset-backed securities						3,595		4.1
	Public utilities						7,060		8.0
	Electric						5,631		6.4
	Natural Gas						889		1.0
	Other						540		.6
	Sovereign and supranational						862		1.1
	Banks/financial institutions						9,391		10.6
	Banking						5,589		6.3
	Insurance						1,886		2.1
	Other						1,916		2.2
	Other corporate						25,295		28.6
	Basic Industry						2,156		2.4
	Capital Goods						3,001		3.4
	Communications						2,723		3.1
	Consumer Cyclical						1,996		2.3
	Consumer Non-Cyclical						5,861		6.7
	Energy						2,233		2.5
	Other						1,176		1.3
	Technology						3,216		3.6
	Transportation						2,933		3.3
	Total fixed maturity securities						$	88,117	100.0		%

	(1) The entire U.S. segment investment portfolio is U.S. dollar denominated.
	(2)In the first quarter of 2023, the Utility/Energy subsector was combined with the Natural Gas subsector to better reflect the risk characteristics of those issuers and align more closely with industry benchmarks.
	(3) Net of reserves


Aflac Incorporated and Subsidiaries

Long-Term Debt Data

Adjusted Leverage Ratios
(In Millions)

		December 31,															September 30,
			2019			2020			2021			2022			2023			2023		2024

	Notes payable	$	6,569		$	7,899		$	7,956		$	7,442		$	7,364		$	6,961	$	7,978
	50% of subordinated debentures and perpetual bonds		(408)			(432)			(389)			(337)			(315)			(299)		(313)
	Pre-funding of debt maturities		(348)			—			—			—			(211)			—		—
	Adjusted debt (1)		5,814			7,467			7,568			7,105			6,839			6,663		7,666

	Total Shareholders' Equity		28,959			33,559			17,031			20,140			21,985			22,669		24,830
	Accumulated other comprehensive (income) loss:
	Unrealized foreign currency translation (gains) losses		1,623			1,109			1,985			3,564			4,069			4,484		4,139
	Unrealized (gains) losses on fixed maturity securities		(8,548)			(10,361)			(9,602)			702			(1,139)			403		(557)
	Unrealized (gains) losses on derivatives		33			34			30			27			22			24		20
	Effect on change in discount rate assumptions		N/A			N/A			15,832			2,100			2,560			866		67
	Pension liability adjustment		277			284			166			36			8			(17)		8
	Adjusted book value (1)		22,344			24,625			25,442			26,569			27,505			28,429		28,507

	Adjusted capitalization ex-AOCI(1)(2)	$	28,565		$	32,524		$	33,398		$	34,011		$	34,658		$	35,390	$	36,485
	Adjusted debt to adjusted capitalization ex-AOCI		20.4	%		23.0	%		22.7	%		20.9	%		19.7	%		18.8		21.0	%

	Adjusted capitalization(1)(3)	$	26,665		$	31,131		$	31,247		$	30,411		$	30,581		$	30,923	$	32,338
	Adjusted debt to adjusted capitalization		21.8	%		24.0	%		24.2	%		23.4	%		22.4	%		21.5		23.7	%


Debt Maturities(4)
(In Millions)
September 30, 2024

		≤ 1 year		1 > 5 years		5 > 10 years		10 > 20 years		20 years +		Total

	Senior Notes	$	—	$	1,880	$	2,995	$	1,107	$	1,310	$	7,292
	Subordinated debt		—		—		—		—		631		631


	Total	$	—	$	1,880	$	2,995	$	1,107	$	1,941	$	7,923

(1) See non-U.S. GAAP financial measures for definition of: adjusted debt; adjusted book value; adjusted debt, including 50% of subordinated debentures and perpetual bonds; and adjusted book value, including unrealized foreign currency translation gains and losses and pension liability adjustment

(2) Adjusted capitalization ex-AOCI is the sum of adjusted debt, including 50% of subordinated debentures and perpetual bonds, plus adjusted book value

(3)Adjusted capitalization is sum of adjusted debt, including 50% of subordinated debentures and perpetual bonds, plus adjusted book value, including unrealized foreign currency translation gains and losses and pension liability adjustment

(4) Debt maturity amounts do not include discounts, premiums, deferred charges, or capital lease obligations.

Aflac Incorporated and Subsidiaries

Insurer Financial Strength Ratings

AM Best

Moody's

S&P

JCR

R&I

U.S. Operating Companies

Aflac of Columbus

A+

Aa3

A+

Aflac of New York

A+

Continental American Insurance Company

A+

Japan Operating Company

Aflac Life Insurance Japan Ltd.

A+

Aa3

A+

Bermuda Operating Company

Aflac Re Bermuda Ltd.

Issuer Credit Ratings

AM Best

Moody's

S&P

JCR

R&I

Aflac Incorporated

Long-term Senior Debt

A-

A+

Junior Subordinated Debt

Baa1

BBB

A-

Aflac of Columbus

Long-term Senior Debt

A+

Aflac Life Insurance Japan, Ltd.

Long-term Senior Debt

A+

Subordinated Bonds

AA-

The outlook for all ratings assigned by A.M. Best, S&P, Moody's and R&I is stable. The outlook for all ratings assigned by JCR is positive.


Aflac U.S.

	Statements of Pretax Adjusted Earnings
	(Before Management Fee)
	(In Millions)



			Years Ended December 31,										3 Months Ended September 30,					9 Months Ended September 30,
																	%					%
			2019		2020		2021		2022			2023		2023		2024	Change		2023		2024	Change

	Revenues:
		Net earned premiums
		Gross premiums	$	5,818	$	5,762	$	5,540	$	5,467	$	5,669	$	1,418	$	1,480		$	4,256	$	4,440
		Assumed (ceded)		(11)		(4)		73		103		6		1		(21)			16		(51)
		Total net earned premiums		5,808		5,758		5,614		5,570		5,675		1,419		1,459	2.8		4,272		4,388	2.7
		Adjusted net investment income		720		705		754		755		820		209		210	.5		609		634	4.1
		Other income excl. realized foreign
		exchange gains (losses)		22		102		121		161		128		33		15			102		46

		Total adjusted revenues		6,550		6,565		6,489		6,486		6,623		1,661		1,684	1.4		4,983		5,068	1.7

	Benefits and claims:
		Benefits and claims, net
		Incurred claims -direct		2,611		2,498		2,183		2,245		2,423		602		744			1,796		2,164
		Incurred claims -assumed (ceded)		(5)		(1)		89		104		17		6		(17)			20		(42)
		Increase in FPB -direct		268		271		463		326		280		74		(18)			234		6
		Increase in FPB -assumed (ceded)		(2)		(3)		(11)		4		(5)		(1)		2			(3)		3
		Total benefits and claims, net, excluding reserve remeasurement		N/A		N/A		2,724		2,679		2,715		682		711			2,048		2,130
		Reserve remeasurement (gain) loss		N/A		N/A		(85)		(124)		(283)		(172)		(17)			(242)		(71)
		Total benefits and claims, net		2,871		2,765		2,639		2,555		2,431		510		694	36.1		1,805		2,059	14.1

	Adjusted expenses:
		Amortization of deferred policy
		acquisition costs		573		570		442		455		490		122		132	8.2		361		396	9.7
		Insurance commissions		590		576		550		553		561		138		141	2.2		420		422	.5
		Insurance and other expenses		1,244		1,386		1,502		1,564		1,640		414		367	(11.4)		1,198		1,102	(8.0)
		Total adjusted expenses		2,407		2,532		2,494		2,573		2,691		674		640			1,979		1,920

		Total benefits and adjusted expenses		5,279		5,297		5,132		5,127		5,122		1,183		1,334	12.8		3,784		3,979	5.2

		Pretax adjusted earnings	$	1,272	$	1,268	$	1,356	$	1,359	$	1,501	$	478	$	350	(26.8)	$	1,199	$	1,089	(9.2)


Aflac U.S.

	Balance Sheets
	(In Millions)



			December 31,											September 30,
			2019		2020		2021		2022		2023		2023			2024
	Assets:

	Investments and cash		$	16,141	$	17,949	$	18,324	$	15,987	$	16,718		$	15,641		$	17,336
	Receivables, net of allowance for credit losses (1)			650		667		574		584		688			681			728
	Accrued investment income			174		172		169		184		183			181			180
	Deferred policy acquisition costs			3,544		3,450		3,366		3,463		3,573			3,530			3,616
	Other assets (1)			436		626		758		784		698			718			641

		Total assets	$	20,945	$	22,864	$	23,191	$	21,002	$	21,861		$	20,751		$	22,501


	Liabilities and Shareholders' Equity:

	Future policy benefits		$	9,404	$	9,674	$	14,212	$	10,870	$	11,234		$	10,319		$	11,266
	Policy and contract claims			1,779		2,010		151		200		258			246			376
	Other policy liabilities			111		126		119		117		107			111			106

	Deferred income taxes			51		235		(328)		(243)		(311)			(226)			(342)
	Other liabilities			1,803		2,016		2,010		2,080		2,062			1,845			2,030
	Shareholders' equity			7,796		8,803		7,027		7,978		8,510			8,457			9,065

		Total liabilities & shareholders' equity	$	20,945	$	22,864	$	23,191	$	21,002	$	21,861		$	20,751		$	22,501


Aflac U.S.

Quarterly Statements of Pretax Adjusted Earnings and Percentage Changes
(Restated to conform to current classifications)
(Dollars In Millions)
		Net				Total		Benefits					Total				Pretax
		Earned	%	Adjusted	%	Adjusted	%	&	%		%	Adjusted			%	Adjusted		%
	Period	Premiums	Change	NII	Change	Revenues	Change	Claims, Net	Change	Amort.	Change	Expenses			Change	Earn.		Change

	2019	5,808	1.8	720	(1.0)	6,550	1.7	2,871	(.6)	573	7.3			2,407		6.0		1,272	(1.0)
	2020	5,758	(.9)	705	(2.1)	6,565	.2	2,765	(3.7)	570	(.5)			2,532		5.2		1,268	(.3)
	2021	5,614	(2.5)	754	7.0	6,489	(1.2)	2,639	(4.6)	442	(22.5)			2,494		(1.5)		1,356	6.9
	2022	5,570	(.8)	755	.1	6,486	—	2,555	(3.2)	455	2.9			2,573		3.2		1,359	.2
	2023	5,675	1.9	820	8.6	6,623	2.1	2,431	(4.9)	490	7.7			2,691		4.6		1,501	10.4


2022	1	1,413	(.6)	184	4.5	1,639	.7	666	(4.3)	114	2.7			640		6.7		333	.6
	2	1,394	(1.0)	193	2.1	1,628	.1	658	(4.6)	113	1.8			627		4.7		343	1.5
	3	1,375	(1.3)	185	(3.1)	1,598	(1.1)	616	4.1	114	3.6			638		3.2		345	(14.8)
	4	1,388	(.2)	192	(2.5)	1,621	.1	614	(7.0)	115	4.5			667		(1.3)		339	20.2

2023	1	1,428	1.1	197	7.1	1,660	1.3	651	(2.3)	119	4.4			657		2.7		352	5.7
	2	1,425	2.2	203	5.2	1,663	2.1	645	(2.0)	120	6.2			648		3.3		369	7.6
	3	1,419	3.2	209	13.0	1,661	3.9	510	(17.2)	122	7.0			674		5.6		478	38.6
	4	1,403	1.1	211	9.9	1,639	1.1	626	2.0	129	12.2			712		6.7		302	(10.9)

2024	1	1,475	3.3	206	4.6	1,699	2.3	686	5.4	132	10.9			658		.2		356	1.1
	2	1,455	2.1	218	7.4	1,684	1.3	680	5.4	132	10.0			621		(4.2)		383	3.8
	3	1,459	2.8	210	.5	1,684	1.4	694	36.1	132	8.2			640		(5.0)		350	(26.8)

Aflac U.S.


Operating Ratios
(Before Management Fee)




		12-Mo. Rolling			Total Adjusted	Combined	Pretax
		Premium	Tot. Ben./	Amort./	Expenses/	Ratio/	Profit
	Period	Persistency (1)	Premium	Premium	Total Adj. Rev.	Total Adj. Rev.	Margin

	2019	77.7		49.4	9.9	36.7	80.6	19.4
	2020	79.3		48.0	9.9	38.6	80.7	19.3
	2021	79.7		47.0	7.9	38.4	79.1	20.9
	2022	77.3		45.9	8.2	39.7	79.0	21.0
	2023	78.6		42.8	8.6	40.6	77.3	22.7
	2024 YTD	78.9		46.9	9.0	37.9	78.5	21.5

2022	1	78.7		47.1	8.1	39.0	79.7	20.3
	2	78.1		47.2	8.1	38.5	78.9	21.1
	3	77.9		44.8	8.3	39.9	78.4	21.6
	4	77.3		44.2	8.3	41.1	79.1	20.9

2023	1	77.9		45.6	8.3	39.6	78.8	21.2
	2	78.2		45.3	8.4	39.0	77.8	22.2
	3	78.7		35.9	8.6	40.6	71.2	28.8
	4	78.6		44.6	9.2	43.4	81.6	18.4

2024	1	78.7		46.5	8.9	38.7	79.0	21.0
	2	78.7		46.7	9.1	36.9	77.3	22.7
	3	78.9		47.6	9.0	38.0	79.2	20.8



(1) Includes Network Dental & Vision, Consumer Markets, and Group Premier Life, Absence Management, and Disability Solutions products beginning in the first quarter of 2021

Aflac U.S.


Aflac U.S. Sales Results
(Dollars In Millions)

		Annl.			New Annl.
		Prem.		%	Prem.		%
	Period	In Force		Change	Sales		Change

	2019		6,301	1.1		1,580	(1.3)
	2020		6,099	(3.2)		1,093	(30.8)
	2021		6,003	(1.6)		1,278	16.9
	2022		5,967	(.6)		1,483	16.1
	2023		6,161	3.3		1,558	5.0


2022	1		5,942	(1.4)		299	19.0
	2		5,926	(1.0)		305	15.6
	3		5,889	(.7)		334	11.8
	4		5,967	(.6)		545	17.4

2023	1		6,023	1.4		315	5.3
	2		6,064	2.3		324	6.4
	3		6,062	2.9		359	7.5
	4		6,161	3.3		559	2.6

2024	1		6,211	3.1		298	(5.2)
	2		6,239	2.9		331	2.0
	3		6,265	3.3		379	5.5

Aflac U.S.


Aflac U.S. Product Mix
(New Annualized Premium Sales, Dollars in Millions)

				% of		% of		% of	Critical	% of	Hospital	% of	Dental/	% of
		Period	Disability	Total	Life	Total	Accident	Total	Care(1)	Total	Indemnity	Total	Vision	Total	Total
		2019	355	22.5	97	6.1	450	28.5	346	21.9	263	16.6	69	4.4	1,580
		2020	243	22.3	80	7.3	285	26.1	242	22.2	197	18.0	45	4.1	1,093
		2021	296	23.1	114	9.0	321	25.1	273	21.3	209	16.4	65	5.1	1,278
		2022	378	25.5	156	10.5	338	22.8	299	20.1	226	15.3	85	5.8	1,483
		2023	399	25.6	188	12.0	326	20.9	322	20.7	225	14.5	98	6.3	1,558


	2022	1	70	23.3	24	7.9	75	25.3	63	21.2	50	16.7	17	5.6	299
		2	77	25.2	26	8.3	75	24.6	63	20.6	45	14.9	19	6.4	305
		3	97	28.9	33	10.0	76	22.6	60	18.1	47	14.1	21	6.3	334
		4	135	24.9	73	13.4	112	20.5	112	20.6	84	15.4	28	5.2	545

	2023	1	79	25.2	26	8.3	74	23.5	64	20.5	50	15.9	21	6.6	315
		2	80	24.8	35	10.7	73	22.4	66	20.4	46	14.3	24	7.4	324
		3	101	28.2	54	15.0	72	19.9	67	18.6	45	12.6	20	5.7	359
		4	139	24.8	73	13.0	107	19.2	124	22.2	83	14.9	33	5.9	559

	2024	1	69	23.0	32	10.8	67	22.5	66	22.1	45	15.1	19	6.5	298
		2	85	25.7	41	12.4	70	21.2	70	21.1	45	13.7	19	5.9	331
		3	109	28.8	69	18.3	67	17.7	71	18.6	45	11.9	18	4.7	379


Aflac U.S. Sales Force Data

					Average	Productivity
					Weekly	(Production/
		Recruited Agents			Producer	Avg. Weekly
	Period	Career	Broker	Total	Equivalents	Producers)
	2019	15,227	3,603	18,830	8,184	193,120
	2020	11,826	1,861	13,687	5,918	184,706
	2021	10,641	5,445	16,086	5,993	213,235
	2022	9,550	1,500	11,050	6,186	239,786
	2023	10,103	1,463	11,566	6,239	249,663


2022	1	1,987	455	2,442	6,061	49,322
	2	2,937	391	3,328	6,067	50,264
	3	2,358	339	2,697	6,010	55,599
	4	2,268	315	2,583	6,607	82,538

2023	1	2,676	348	3,024	6,108	51,525
	2	2,801	399	3,200	6,196	52,361
	3	2,407	431	2,838	6,044	59,425
	4	2,219	285	2,504	6,608	84,645

2024	1	2,330	346	2,676	5,800	51,432
	2	3,113	422	3,535	6,098	54,262
	3	2,553	335	2,888	5,890	64,336

(1) Includes cancer, critical illness, and hospital intensive care products

Aflac Japan


Statements of Pretax Adjusted Earnings
(Before Management Fee)
(In Millions)

		Years Ended December 31,										3 Months Ended September 30,					9 Months Ended September 30,
																%					%
		2019		2020		2021		2022		2023		2023		2024		Change	2023		2024		Change
Revenues:
	Net earned premiums
	Gross premiums	¥	1,450,586	¥	1,409,134	¥	1,290,527	¥	1,246,657	¥	1,212,654	¥	304,456	¥	280,795		¥	913,996	¥	869,962
	Assumed (ceded)		(57,974)		(55,926)		(50,864)		(48,578)		(84,838)		(19,151)		(25,398)			(58,265)		(77,387)
	Total net earned premiums		1,392,612		1,353,208		1,239,663		1,198,079		1,127,816		285,305		255,397	(10.5)		855,731		792,575	(7.4)
	Net investment income (1)
	Yen denominated		142,473		138,397		138,513		149,449		138,073		35,175		32,110	(8.7)		104,158		101,787	(2.3)
	US$ denominated		157,717		167,541		202,905		215,171		247,277		67,001		67,816	1.2		182,941		209,442	14.5
	Net investment income		300,191		305,938		341,419		364,621		385,352		102,176		99,953	(2.2)		287,100		311,258	8.4
	Amortized hedge costs on foreign investments (2)		(28,938)		(22,816)		(8,391)		(13,155)		(19,773)		(3,310)		(984)	(70.3)		(19,340)		(2,751)	(85.8)
	Adjusted net investment income		271,253		283,122		333,028		351,466		365,579		98,866		98,969	.1		267,760		308,507	15.2
	Other income excl. realized foreign
	currency gains (losses)		4,869		4,497		4,512		4,442		4,720		1,192		966			3,561		3,024

	Total adjusted revenues		1,668,734		1,640,827		1,577,203		1,553,988		1,498,115		385,363		355,332	(7.8)		1,127,052		1,104,106	(2.0)

Benefits and claims:
	Benefits and claims, net
	Incurred claims -direct		727,491		734,471		743,247		788,572		781,774		184,015		196,886			584,820		617,063
	Incurred claims -assumed (ceded)		(45,657)		(37,806)		(31,798)		(36,141)		(70,748)		(14,754)		(18,570)			(47,148)		(56,754)
	Increase in FPB -direct		292,444		260,200		149,084		73,592		44,121		22,311		(2,445)			36,954		(22,084)
	Increase in FPB -assumed (ceded)		(6,497)		(11,377)		(11,425)		(5,618)		2,226		(690)		3,389			(681)		8,573
	Total benefits and claims, net, excluding reserve remeasurement		N/A		N/A		849,108		820,405		757,373		190,881		179,260			573,945		546,798
	Reserve remeasurement (gain) loss		N/A		N/A		(6,879)		(13,337)		(13,072)		(5,027)		(53,712)			(9,510)		(61,474)
	Total benefits and claims, net		967,782		945,487		842,229		807,068		744,301		185,855		125,548	(32.4)		564,435		485,325	(14.0)

Adjusted expenses:
	Amortization of deferred policy
	acquisition costs		77,286		68,818		43,131		44,123		45,840		11,435		12,257	7.2		34,074		36,541	7.2
	Insurance commissions		79,661		79,036		77,449		73,482		68,751		16,113		16,372	1.6		51,934		49,784	(4.1)
	Insurance and other expenses		189,203		199,606		202,586		198,493		182,364		45,521		42,410	(6.8)		132,493		118,626	(10.5)
	Total adjusted expenses		346,150		347,460		323,166		316,097		296,955		73,068		71,039			218,501		204,950


	Total benefits and adjusted expenses		1,313,932		1,292,947		1,165,395		1,123,165		1,041,256		258,923		196,587	(24.1)		782,935		690,274	(11.8)

	Pretax adjusted earnings	¥	354,802	¥	347,881	¥	411,808	¥	430,823	¥	456,859	¥	126,440	¥	158,745	25.5	¥	344,117	¥	413,832	20.3


	(1) Includes the net interest cash flows from derivatives associated with certain investment strategies
	(2) See non-U.S. GAAP financial measures for the definition of amortized hedge costs/income

Aflac Japan


Statements of Pretax Adjusted Earnings
(Before Management Fee)
(In Millions)

		Years Ended December 31,										3 Months Ended September 30,					9 Months Ended September 30,
																%					%
		2019		2020		2021		2022		2023		2023		2024		Change	2023		2024		Change
Revenues:
	Net earned premiums
	Gross premiums	$	13,304	$	13,193	$	11,765	$	9,558	$	8,649	$	2,105	$	1,880		$	6,629	$	5,753
	Assumed (ceded)		(532)		(524)		(463)		(372)		(602)		(132)		(171)			(422)		(512)
	Total net earned premiums		12,772		12,670		11,301		9,186		8,047		1,973		1,709	(13.4)		6,207		5,241	(15.6)
	Net investment income (1)
	Yen denominated		1,307		1,296		1,262		1,140		985		243		215	(11.5)		755		673	(10.9)
	US$ denominated		1,446		1,569		1,845		1,641		1,755		462		453	(1.9)		1,320		1,382	4.7
	Net investment income		2,753		2,865		3,107		2,782		2,739		705		668	(5.2)		2,075		2,055	(1.0)
	Amortized hedge costs on foreign investments (2)		(257)		(206)		(76)		(112)		(157)		(26)		(7)	(73.1)		(148)		(19)	(87.2)
	Adjusted net investment income		2,496		2,659		3,031		2,669		2,582		679		662	(2.5)		1,927		2,036	5.7
	Other income excl. realized foreign
	currency gains (losses)		45		42		41		35		35		8		7			26		20

	Total adjusted revenues		15,313		15,371		14,373		11,890		10,664		2,660		2,378	(10.6)		8,160		7,297	(10.6)

Benefits and claims
	Benefits and claims, net
	Incurred claims -direct		6,671		6,875		6,776		6,038		5,582		1,273		1,319			4,250		4,085
	Incurred claims -assumed (ceded)		(419)		(354)		(290)		(275)		(502)		(102)		(124)			(342)		(376)
	Increase in FPB -direct		2,684		2,437		1,356		562		314		157		(22)			265		(153)
	Increase in FPB -assumed (ceded)		(60)		(107)		(104)		(43)		15		(9)		24			(9)		58
	Total benefits and claims, net, excluding reserve remeasurement		N/A		N/A		7,738		6,282		5,409		1,319		1,197			4,164		3,614
	Reserve remeasurement (gain) loss		N/A		N/A		(62)		(91)		(96)		(33)		(369)			(68)		(421)
	Total benefits and claims, net		8,877		8,851		7,675		6,191		5,313		1,286		828	(35.6)		4,097		3,193	(22.1)

Adjusted expenses:
	Amortization of deferred policy
	acquisition costs		709		644		393		338		326		79		82	3.8		247		242	(2.0)
	Insurance commissions		731		740		706		563		491		112		110	(1.8)		377		330	(12.5)
	Insurance and other expenses		1,734		1,873		1,843		1,517		1,299		315		285	(9.5)		960		785	(18.2)
	Total adjusted expenses		3,174		3,257		2,942		2,417		2,117		506		477			1,585		1,357

	Total benefits and adjusted expenses		12,051		12,108		10,618		8,609		7,430		1,791		1,305	(27.1)		5,682		4,550	(19.9)

	Pretax adjusted earnings	$	3,261	$	3,263	$	3,756	$	3,281	$	3,234	$	869	$	1,073	23.5	$	2,479	$	2,747	10.8


	(1) Includes the net interest cash flows from derivatives associated with certain investment strategies
	(2) See non-U.S. GAAP financial measures for definition of amortized hedge costs/income

Aflac Japan


Balance Sheets
(In Millions)


	December 31,											September 30,
	2019		2020		2021		2022		2023		2023			2024

Assets:

Investments and cash	¥	12,847,994	¥	13,080,154	¥	13,645,902	¥	12,777,746	¥	12,566,939		¥	13,282,202		¥	12,658,627
Receivables, net of allowance for credit losses		28,219		20,782		22,439		23,138		24,848			21,270			25,916
Accrued investment income		65,485		62,722		67,493		76,489		74,666			73,446			69,705
Deferred policy acquisition costs		721,341		723,579		745,510		766,506		788,394			783,890			801,575
Other assets		308,411		320,351		386,832		387,065		946,644			708,507			878,775

Total assets	¥	13,971,450	¥	14,207,588	¥	14,868,176	¥	14,030,944	¥	14,401,491		¥	14,869,316		¥	14,434,598


Liabilities and Shareholders' Equity:

Future policy benefits	¥	8,924,868	¥	9,175,501	¥	11,755,704	¥	10,315,140	¥	10,444,044		¥	10,264,585		¥	9,921,238
Policy and contract claims		315,477		328,778		—		28		465			433			679
Unearned premiums		453,133		361,010		284,045		227,732		192,595			200,677			187,927
Other policyholders' funds		801,588		808,429		877,690		880,989		874,854			879,922			869,954
Income taxes (prim. deferred)		618,901		478,969		36,166		114,688		95,297			136,978			149,851
Other liabilities		357,135		253,219		502,633		575,554		576,879			1,010,041			785,070
Shareholders' equity		2,500,349		2,801,682		1,411,938		1,916,812		2,217,357			2,376,680			2,519,880

Total liabilities & shareholders' equity	¥	13,971,450	¥	14,207,588	¥	14,868,176	¥	14,030,944	¥	14,401,491		¥	14,869,316		¥	14,434,598

Aflac Japan


Balance Sheets
(In Millions)


	December 31,										September 30,
	2019		2020		2021		2022		2023			2023			2024

Assets:

Investments and cash	$	117,269	$	126,378	$	118,639	$	96,290	$	88,606			$	88,797		$	88,689
Receivables, net of allowance for credit losses		258		201		195		174		175				142			182
Accrued investment income		598		606		587		576		526				491			488
Deferred policy acquisition costs		6,584		6,991		6,482		5,776		5,559				5,241			5,616
Other assets		2,815		3,095		3,363		2,917		6,675				4,737			6,157

Total assets	$	127,523	$	137,271	$	129,266	$	105,734	$	101,541			$	99,407		$	101,132


Liabilities and Shareholders' Equity:

Future policy benefits	$	81,461	$	88,652	$	102,206	$	77,733	$	73,638			$	68,623		$	69,511
Policy and contract claims		2,879		3,177		—		—		3				3			5
Unearned premiums		4,136		3,488		2,470		1,716		1,358				1,341			1,317
Other policyholders' funds		7,316		7,811		7,631		6,639		6,169				5,883			6,095
Income taxes (prim. deferred)		5,650		4,630		314		781		619				876			1,009
Other liabilities		3,260		2,447		4,369		4,337		4,067				6,753			5,500
Shareholders' equity		22,820		27,068		12,276		14,528		15,687				15,929			17,696

Total liabilities & shareholders' equity	$	127,523	$	137,271	$	129,266	$	105,734	$	101,541			$	99,407		$	101,132

Aflac Japan


Quarterly Statements of Pretax Adjusted Earnings and Percentage Changes
(Yen In Millions)


		Net						Total			Benefits						Total				Pretax
		Earned		%	Adjusted		%	Adjusted		%	&		%			%	Adjusted		%		Adjusted		%
	Period	Premiums		Change	NII		Change	Revenues		Change	Claims, Net		Change	Amort.		Change	Expense		Change		Earn.		Change

	2019		1,392,612	(1.1)		271,253	2.2		1,668,734	(.6)		967,782	(1.6)		77,286	(1.5)		346,150		1.6		354,802		.2
	2020		1,353,208	(2.8)		283,122	4.4		1,640,827	(1.7)		945,487	(2.3)		68,818	(11.0)		347,459		.4		347,881		(2.0)
	2021		1,239,663	(8.4)		333,028	17.6		1,577,203	(3.9)		842,229	(10.9)		43,131	(37.3)		323,166		(7.0)		411,808		18.4
	2022		1,198,079	(3.4)		351,466	5.5		1,553,988	(1.5)		807,068	(4.2)		44,123	2.3		316,097		(2.2)		430,823		4.6
	2023		1,127,816	(5.9)		365,579	4.0		1,498,115	(3.6)		744,301	(7.8)		45,840	3.9		296,955		(6.1)		456,859		6.0


2022	1		304,884	(2.8)		79,042	5.9		385,000	(1.2)		206,890	(4.0)		10,886	3.3		77,095		(.8)		101,015		4.7
	2		302,213	(3.1)		94,004	8.4		397,358	(.5)		204,807	(3.7)		10,964	2.5		79,022		(.3)		113,529		5.5
	3		293,667	(4.5)		92,241	9.8		387,113	(1.4)		196,121	(4.8)		11,073	2.9		77,498		(4.0)		113,494		7.4
	4		297,315	(3.1)		86,180	(1.7)		384,517	(2.8)		199,250	(4.3)		11,201	.6		82,482		(3.5)		102,785		.8

2023	1		287,048	(5.9)		80,931	2.4		369,145	(4.1)		192,270	(7.1)		11,281	3.6		72,625		(5.8)		104,251		3.2
	2		283,377	(6.2)		87,963	(6.4)		372,544	(6.2)		186,310	(9.0)		11,359	3.6		72,808		(7.9)		113,426		(.1)
	3		285,305	(2.8)		98,866	7.2		385,363	(.5)		185,855	(5.2)		11,435	3.3		73,068		(5.7)		126,440		11.4
	4		272,085	(8.5)		97,819	13.5		371,063	(3.5)		179,866	(9.7)		11,766	5.0		78,454		(4.9)		112,742		9.7

2024	1		269,859	(6.0)		96,551	19.3		367,593	(.4)		180,873	(5.9)		12,289	8.9		66,157		(8.9)		120,564		15.6
	2		267,319	(5.7)		112,987	28.4		381,181	2.3		178,904	(4.0)		11,995	5.6		67,754		(6.9)		134,523		18.6
	3		255,397	(10.5)		98,969	.1		355,332	(7.8)		125,548	(32.4)		12,257	7.2		71,039		(2.8)		158,745		25.5

Aflac Japan


Operating Ratios
(Before Management Fee)

		12-Mo. Rolling		Tot. Ben./		Tot. Adj.	Combined	Pretax
		Premium	Tot. Ben./	Premiums	Amort./	Expenses/	Ratio/	Profit
	Period	Persistency(1)	Premium	(3rd sector)	Premium	Total Adj. Rev.	Total Adj. Rev.	Margin

	2019	94.4	69.5	59.3	5.5	20.7	78.7	21.3
	2020	95.1	69.9	59.7	5.1	21.2	78.8	21.2
	2021	94.3	67.9	58.7	3.5	20.5	73.9	26.1
	2022	94.1	67.4	58.5	3.7	20.3	72.3	27.7
	2023	93.4	66.0	56.2	4.1	19.8	69.5	30.5
	2024	93.3	61.2	52.4	4.6	18.6	62.5	37.5

2022	1	94.3	67.9	58.5	3.6	20.0	73.8	26.2
	2	94.3	67.8	58.5	3.6	19.9	71.4	28.6
	3	94.3	66.8	59.4	3.8	20.0	70.7	29.3
	4	94.1	67.0	57.7	3.8	21.5	73.3	26.7

2023	1	93.9	67.0	57.7	3.9	19.7	71.8	28.2
	2	93.8	65.7	56.2	4.0	19.5	69.6	30.4
	3	93.5	65.1	54.8	4.0	19.0	67.2	32.8
	4	93.4	66.1	56.2	4.3	21.1	69.6	30.4

2024	1	93.4	67.0	57.5	4.6	18.0	67.2	32.8
	2	93.3	66.9	57.8	4.5	17.8	64.7	35.3
	3	93.3	49.2	41.8	4.8	20.0	55.3	44.7

(1) Premium persistency presented on a 12-month rolling basis for all periods, rather than year to date

Aflac Japan


Aflac Japan Sales Results
(Yen In Millions, unless otherwise noted)



		Annl.			Third Sector
		Prem.			New Annl.			Total
		In Force		%	Prem.		%	New Annual.		%
	Period	(Billions)		Change	Sales		Change	Premium Sales		Change

	2019		1,489.3	(2.5)		72,836	(18.0)		79,697	(16.9)
	2020		1,426.5	(4.2)		45,110	(38.1)		50,852	(36.2)
	2021		1,360.6	(4.7)		48,977	8.6		54,764	7.7
	2022		1,301.0	(4.4)		47,998	(2.0)		54,765	—
	2023		1,246.4	(4.2)		52,234	8.8		60,730	10.9



2022	1		1,345.6	(4.6)		10,679	(19.0)		11,925	(14.8)
	2		1,332.0	(4.3)		11,372	(6.2)		12,731	(6.4)
	3		1,315.7	(4.3)		12,639	12.1		13,884	10.2
	4		1,301.0	(4.4)		13,308	1.7		16,224	11.4

2023	1		1,281.4	(4.8)		10,952	2.6		13,213	10.8
	2		1,268.4	(4.8)		13,964	22.8		16,112	26.6
	3		1,257.4	(4.4)		13,606	7.7		15,600	12.4
	4		1,246.4	(4.2)		13,711	3.0		15,805	(2.6)

2024	1		1,232.6	(3.8)		10,767	(1.7)		12,534	(5.1)
	2		1,222.5	(3.6)		12,712	(9.0)		16,833	4.5
	3		1,216.7	(3.2)		11,925	(12.4)		17,522	12.3

Aflac Japan


Aflac Japan Product Mix
(New Annualized Premium Sales, Yen In Billions)

			% of		% of	Income	% of	Child	% of		% of	Ordinary	% of		% of
	Period	Cancer	Total	Medical	Total	Support	Total	Endowment	Total	WAYS	Total	Life Other	Total	Other	Total	Total
	2019	47.2	59.2	24.6	31.0	1.0	1.2	.2	.2	.4	.5	5.9	7.4	.4	.5	79.7
	2020	28.8	56.6	15.9	31.2	.5	1.0	.2	.4	.4	.7	4.8	9.5	.3	.6	50.9
	2021	27.0	49.2	20.4	37.2	.3	.5	.2	.3	.4	.8	4.9	9.0	1.6	3.0	54.8
	2022	30.9	56.5	14.6	26.6	.7	1.3	.2	.3	1.9	3.5	4.5	8.1	2.0	3.7	54.8
	2023	38.9	64.1	12.3	20.2	.3	.4	.2	.4	4.1	6.8	3.9	6.5	1.0	1.6	60.7


2022	1	6.4	53.0	3.8	31.4	.1	1.1	.1	.3	.1	.7	1.1	9.0	.5	4.5	11.9
	2	6.8	53.4	3.8	29.9	.3	2.2	—	.2	.1	.8	1.2	9.2	.6	4.3	12.7
	3	8.4	60.1	3.7	26.4	.2	1.2	—	.2	.1	.6	1.0	7.7	.5	3.8	13.9
	4	9.5	58.2	3.4	20.8	.1	.8	.1	.4	1.6	10.1	1.1	7.2	.4	2.5	16.2

2023	1	7.9	59.9	2.7	20.8	.1	.6	.1	.6	1.2	8.9	1.0	7.3	.2	1.9	13.2
	2	10.9	67.7	2.8	17.5	.1	.4	.1	.4	1.0	6.6	1.0	6.1	.2	1.3	16.1
	3	10.3	65.6	3.1	20.0	.1	.4	.1	.4	.9	6.0	.9	6.1	.2	1.5	15.6
	4	9.9	62.5	3.6	22.8	.1	.4	—	.3	.9	6.0	1.1	6.6	.2	1.4	15.8

2024	1	7.9	63.2	2.7	21.1	—	.3	—	.3	.7	5.3	1.0	8.1	.2	1.7	12.5
	2	9.9	58.8	2.7	15.8	—	.2	—	.2	.4	2.3	3.7	21.8	.1	.9	16.8
	3	9.7	55.1	2.2	12.2	—	.2	—	.1	.1	.8	5.4	30.8	.1	.8	17.5

Aflac Japan


Aflac Japan Sales Force Data

			Number of Agencies by Type				Sales Contribution by Agency Type

		Period	Individual/ Independent Corporate	Affiliated Corporate	Bank	Total	Individual/ Independent Corporate	Affiliated Corporate	Bank	Licensed Sales Associates(1)	Recruited Agencies
		2019	7,683	1,343	367	9,393	45.7	50.0	4.3	109,265	77
		2020	7,231	1,312	361	8,904	52.3	42.6	5.1	111,886	48
		2021	6,779	1,283	360	8,422	51.1	43.7	5.2	111,854	62
		2022	6,159	1,239	359	7,757	49.5	46.5	4.0	110,259	38
		2023	5,751	1,203	360	7,314	46.7	50.0	3.3	113,010	24


	2022	1	6,447	1,266	360	8,073	48.9	46.5	4.6	109,873	6
		2	6,335	1,255	359	7,949	48.4	48.1	3.5	110,096	12
		3	6,260	1,246	359	7,865	49.3	46.2	4.5	110,400	12
		4	6,159	1,239	359	7,757	51.2	45.4	3.4	110,259	8

	2023	1	6,056	1,232	359	7,647	50.9	45.4	3.7	109,769	4
		2	5,947	1,219	360	7,526	44.8	52.5	2.7	112,593	5
		3	5,843	1,211	360	7,414	44.4	51.9	3.7	112,795	6
		4	5,751	1,203	360	7,314	47.7	49.2	3.1	113,010	9

	2024	1	5,659	1,191	360	7,210	48.9	48.0	3.1	112,645	12
		2	5,542	1,180	360	7,082	49.5	48.4	2.1	114,424	12
		3	5,464	1,176	360	7,000	46.2	50.2	3.6	114,473	19

(1) Excludes Dai-ichi Life, banks, Japan Post Group and Daido Life

Aflac Japan


Yen/Dollar Exchange Rates

				Yearly
		Closing	Qtr	Cum	%
	Period	Rate(1)	Avg	Avg	Change

	2019	109.56	N/A	109.07	1.2
	2020	103.50	N/A	106.86	2.1
	2021	115.02	N/A	109.79	(2.7)
	2022	132.70	N/A	130.17	(15.7)
	2023	141.83	N/A	140.57	(7.4)


2022	1	122.39	116.18	116.18	(8.9)
	2	136.68	129.39	122.79	(12.2)
	3	144.81	137.08	126.65	(14.3)
	4	132.70	141.87	130.17	(15.7)

2023	1	133.53	132.30	132.30	(12.2)
	2	144.99	137.53	134.97	(9.0)
	3	149.58	144.97	138.38	(8.5)
	4	141.83	148.11	140.57	(7.4)

2024	1	151.41	148.67	148.67	(11.0)
	2	161.07	155.70	152.30	(11.4)
	3	142.73	147.95	150.60	(8.1)







	(1) Closing rate is based on the latest available and published MUFG Bank Ltd. TTM mid-day exchange rate.

Corporate and Other


Statements of Pretax Adjusted Earnings
(Before Management Fee)
(In Millions)

		Years Ended December 31,															3 Months Ended September 30,							9 Months Ended September 30,
																							%							%
		2019			2020			2021			2022			2023			2023			2024			Change	2023			2024			Change
Revenues:
	Total net earned premiums		$	200		$	194		$	180		$	145		$	400		$	83		$	160	92.8		$	258		$	479	85.7
	Net investment income (1)		88			80			(73)			30			(77)			2			39		1,850.0		24			146		508.3
	Amortized hedge income (2)		89			97			57			68			121			25			25		—		92			87		(5.4)
	Adjusted net investment income		177			177			(16)			98			44			27			64		137.0		116			233		100.9
	Other income		15			13			11			24			15			4			1		(75.0)		9			11		22.2

	Total adjusted revenues		393			384			175			267			460			115			225		95.7		384			723		88.3

Benefits and expenses:
	Total net benefits and claims		194			180			161			141			467			65			74		13.8		206			275		33.5
	Interest expense		133			164			165			162			144			39			39		—		109			113		3.7
	Other adjusted expenses		137			155			142			181			273			59			97		64.4		176			299		69.9

	Total benefits and adjusted expenses		464			499			469			485			885			163			210		28.8		490			687		40.2

	Pretax adjusted earnings		$	(72)		$	(115)		$	(293)		$	(218)		$	(425)		$	(49)		$	15	130.6		$	(107)		$	36	133.6


(1)	The change in value of federal historic rehabilitation and solar investments in partnerships of $57 and $64 for the three-month periods and $119 and $169 for the nine-month periods ended September 30, 2024, and 2023, respectively, is included as a reduction to net investment income. Tax credits on these investments of $78 and $63 for the three-month periods and $142 and $171 for the nine-month periods ended September 30, 2024, and 2023, respectively, have been recorded as an income tax benefit in the consolidated statement of earnings.
(2)	See non-U.S. GAAP financial measures for the definition of amortized hedge cost/income

Non-U.S. GAAP Financial Measures

This document includes references to the Company’s financial performance measures which are not calculated in accordance with United States generally accepted accounting principles (U.S. GAAP) (non-U.S. GAAP). The financial measures exclude items that the Company believes may obscure the underlying fundamentals and trends in insurance operations because they tend to be driven by general economic conditions and events or related to infrequent activities not directly associated with insurance operations.

Due to the size of Aflac Japan, where the functional currency is the Japanese yen, fluctuations in the yen/dollar exchange rate can have a significant effect on reported results. In periods when the yen weakens, translating yen into dollars results in fewer dollars being reported. When the yen strengthens, translating yen into dollars results in more dollars being reported. Consequently, yen weakening has the effect of suppressing current period results in relation to the comparable prior period, while yen strengthening has the effect of magnifying current period results in relation to the comparable prior period. A significant portion of the Company’s business is conducted in yen and never converted into dollars but translated into dollars for U.S. GAAP reporting purposes, which results in foreign currency impact to earnings, cash flows and book value on a U.S. GAAP basis. Management evaluates the Company's financial performance both including and excluding the impact of foreign currency translation to monitor, respectively, cumulative currency impacts and the currency-neutral operating performance over time. The average yen/dollar exchange rate is based on the published MUFG Bank, Ltd. telegraphic transfer middle rate (TTM).

The Company defines the non-U.S. GAAP financial measures included in this document as follows:


•			Adjusted book value is the U.S. GAAP book value (representing total shareholders’ equity), less AOCI as recorded on the U.S. GAAP balance sheet. Adjusted book value per common share is adjusted book value at the period end divided by the ending outstanding common shares for the period presented. The Company considers adjusted book value and adjusted book value per common share important as they exclude AOCI, which fluctuates due to market movements that are outside management’s control. The most comparable U.S. GAAP financial measures for adjusted book value and adjusted book value per common share are total book value and total book value per common share, respectively.
•			Adjusted book value including unrealized foreign currency translation gains and losses is adjusted book value plus unrealized foreign currency translation gains and losses. Adjusted book value including unrealized foreign currency translation gains and losses per common share is adjusted book value plus unrealized foreign currency translation gains and losses at the period end divided by the ending outstanding common shares for the period presented. The Company considers adjusted book value including unrealized foreign currency translation gains and losses, and its related per share financial measure, important as they exclude certain components of AOCI, which fluctuate due to market movements that are outside management's control; however, it includes the impact of foreign currency as a result of the significance of Aflac’s Japan operation. The most comparable U.S. GAAP financial measures for adjusted book value including unrealized foreign currency translation gains and losses and adjusted book value including unrealized foreign currency translation gains and losses per common share are total book value and total book value per common share, respectively.
•			Adjusted book value including unrealized foreign currency translation gains and losses and pension liability adjustment is adjusted book value plus unrealized foreign currency translation gains and losses and pension liability adjustment. The Company considers adjusted book value including unrealized foreign currency translation gains and losses and pension liability adjustment important as it excludes certain components of AOCI, which fluctuates due to market movements that are outside management's control; however, it includes the impact of foreign currency as a result of the significance of Aflac’s Japan operation. The most comparable U.S. GAAP financial measure for adjusted book value including unrealized foreign currency translation gains and losses and pension liability adjustment is total book value.
•			Adjusted debt is the sum of notes payable, as recorded on the U.S. GAAP balance sheet, excluding 50% of subordinated debentures and perpetual bonds and all pre-funding of debt maturities. The Company considers adjusted debt important as it measures outstanding debt consistently with expectations of the Company’s rating agency stakeholders. The most comparable U.S. GAAP financial measure for adjusted debt is notes payable.
•			Adjusted debt including 50% of subordinated debentures and perpetual bonds is the sum of notes payable, as recorded on the U.S. GAAP balance sheet, excluding pre-funding of debt maturities. The Company considers adjusted debt including 50% of subordinated debentures and perpetual bonds important as it measures outstanding debt consistently with expectations of the Company’s rating agency stakeholders. The most comparable U.S. GAAP financial measure for adjusted debt including 50% of subordinated debentures and perpetual bonds is notes payable.


•			Adjusted earnings are adjusted revenues less benefits and adjusted expenses. Adjusted earnings per share (basic or diluted) are the adjusted earnings for the period divided by the weighted average outstanding shares (basic or diluted) for the period presented. The adjustments to both revenues and expenses account for certain items that are outside of management’s control because they tend to be driven by general economic conditions and events or are related to infrequent activities not directly associated with insurance operations. Adjusted revenues are U.S. GAAP total revenues excluding adjusted net investment gains and losses. Adjusted expenses are U.S. GAAP total acquisition and operating expenses including the impact of interest from derivatives associated with notes payable but excluding any non-recurring or other items not associated with the normal course of the Company’s insurance operations and that do not reflect the Company's underlying business performance. Management uses adjusted earnings and adjusted earnings per diluted share to evaluate the financial performance of the Company’s insurance operations on a consolidated basis and believes that a presentation of these financial measures is vitally important to an understanding of the underlying profitability drivers and trends of the Company’s insurance business. The most comparable U.S. GAAP financial measures for adjusted earnings and adjusted earnings per share (basic or diluted) are net earnings and net earnings per share, respectively.
•			Adjusted earnings excluding current period foreign currency impact are computed using the average foreign currency exchange rate for the comparable prior-year period, which eliminates fluctuations driven solely by foreign currency exchange rate changes. Adjusted earnings per diluted share excluding current period foreign currency impact is adjusted earnings excluding current period foreign currency impact divided by the weighted average outstanding diluted shares for the period presented. The Company considers adjusted earnings excluding current period foreign currency impact and adjusted earnings per diluted share excluding current period foreign currency impact important because a significant portion of the Company's business is conducted in Japan and foreign exchange rates are outside management’s control; therefore, the Company believes it is important to understand the impact of translating foreign currency (primarily Japanese yen) into U.S. dollars. The most comparable U.S. GAAP financial measures for adjusted earnings excluding current period foreign currency impact and adjusted earnings per diluted share excluding current period foreign currency impact are net earnings and net earnings per share, respectively.
•			Amortized hedge costs/income represent costs/income incurred or recognized as a result of using foreign currency derivatives to hedge certain foreign exchange risks in the Company's Japan segment or in Corporate and other. These amortized hedge costs/income are estimated at the inception of the derivatives based on the specific terms of each contract and are recognized on a straight-line basis over the contractual term of the derivative. The Company believes that amortized hedge costs/income measure the periodic currency risk management costs/income related to hedging certain foreign currency exchange risks and are an important component of net investment income. There is no comparable U.S. GAAP financial measure for amortized hedge costs/income.
•			Adjusted net investment gains and losses are net investment gains and losses adjusted for i) amortized hedge cost/income related to foreign currency exposure management strategies and certain derivative activity, ii) net interest income/expense from foreign currency and interest rate derivatives associated with certain investment strategies, which are both reclassified to net investment income, and iii) the impact of interest from derivatives associated with notes payable, which is reclassified to interest expense as a component of total adjusted expenses. The Company considers adjusted net investment gains and losses important as it represents the remainder amount that is considered outside management’s control, while excluding the components that are within management’s control and are accordingly reclassified to net investment income and interest expense. The most comparable U.S. GAAP financial measure for adjusted net investment gains and losses is net investment gains and losses.
•			Adjusted net investment income is net investment income adjusted for i) amortized hedge cost/income related to foreign currency exposure management strategies and certain derivative activity, and ii) net interest income/expense from foreign currency and interest rate derivatives associated with certain investment strategies, which are reclassified from net investment gains and losses to net investment income. The Company considers adjusted net investment income important because it provides a more comprehensive understanding of the costs and income associated with the Company’s investments and related hedging strategies. The most comparable U.S. GAAP financial measure for adjusted net investment income is net investment income.
•			Adjusted return on equity is adjusted earnings divided by average shareholders’ equity, excluding accumulated other comprehensive income (AOCI). Management uses adjusted return on equity to evaluate the financial performance of the Company’s insurance operations on a consolidated basis and believes that a presentation of this financial measure is vitally important to an understanding of the underlying profitability drivers and trends of the Company’s insurance business. The Company considers adjusted return on equity important as it excludes components of AOCI, which fluctuate due to market movements that are outside management's control. The most comparable U.S. GAAP financial measure for adjusted return on equity is return on average equity (ROE) as determined using net earnings and average total shareholders’ equity.