Fair Value Measurements (Tables)
|
12 Months Ended |
Mar. 31, 2026 |
|---|
| Fair Value Disclosures [Abstract] |
|
| Recorded Amounts of Major Financial Assets and Liabilities Measured at Fair Value on Recurring Basis |
The following tables present recorded amounts of major financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2025 and 2026: March 31, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
Identical Assets
or Liabilities
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale*1 |
|
¥ |
97,694 |
|
|
¥ |
0 |
|
|
¥ |
29,900 |
|
|
¥ |
67,794 |
|
Available-for-sale debt securities: |
|
|
2,607,637 |
|
|
|
12,243 |
|
|
|
2,377,740 |
|
|
|
217,654 |
|
Japanese and foreign government bond securities*2 |
|
|
1,092,526 |
|
|
|
7,510 |
|
|
|
1,085,016 |
|
|
|
0 |
|
Japanese prefectural and foreign municipal bond securities |
|
|
406,830 |
|
|
|
0 |
|
|
|
395,952 |
|
|
|
10,878 |
|
Corporate debt securities*3 |
|
|
802,545 |
|
|
|
4,733 |
|
|
|
793,560 |
|
|
|
4,252 |
|
CMBS and RMBS in the Americas |
|
|
106,751 |
|
|
|
0 |
|
|
|
99,669 |
|
|
|
7,082 |
|
Other asset-backed securities and debt securities |
|
|
198,985 |
|
|
|
0 |
|
|
|
3,543 |
|
|
|
195,442 |
|
Equity securities*4*5 |
|
|
418,690 |
|
|
|
137,014 |
|
|
|
119,466 |
|
|
|
162,210 |
|
Derivative assets: |
|
|
64,170 |
|
|
|
361 |
|
|
|
54,992 |
|
|
|
8,817 |
|
Interest rate swap agreements |
|
|
17,869 |
|
|
|
0 |
|
|
|
17,869 |
|
|
|
0 |
|
Options held/written and other |
|
|
15,767 |
|
|
|
0 |
|
|
|
6,950 |
|
|
|
8,817 |
|
Futures, foreign exchange contracts |
|
|
20,964 |
|
|
|
361 |
|
|
|
20,603 |
|
|
|
0 |
|
Foreign currency swap agreements |
|
|
9,570 |
|
|
|
0 |
|
|
|
9,570 |
|
|
|
0 |
|
Netting*6 |
|
|
(20,495 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
43,675 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other assets: |
|
|
2,586 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,586 |
|
Reinsurance recoverables*7 |
|
|
2,586 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
¥ |
3,190,777 |
|
|
¥ |
149,618 |
|
|
¥ |
2,582,098 |
|
|
¥ |
459,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities: |
|
¥ |
56,038 |
|
|
¥ |
129 |
|
|
¥ |
55,257 |
|
|
¥ |
652 |
|
Interest rate swap agreements |
|
|
2,774 |
|
|
|
0 |
|
|
|
2,774 |
|
|
|
0 |
|
Options held/written and other |
|
|
13,715 |
|
|
|
0 |
|
|
|
13,063 |
|
|
|
652 |
|
Futures, foreign exchange contracts |
|
|
39,387 |
|
|
|
129 |
|
|
|
39,258 |
|
|
|
0 |
|
Foreign currency swap agreements |
|
|
159 |
|
|
|
0 |
|
|
|
159 |
|
|
|
0 |
|
Credit derivatives written |
|
|
3 |
|
|
|
0 |
|
|
|
3 |
|
|
|
0 |
|
Netting*6 |
|
|
(20,495 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net derivative Liabilities |
|
|
35,543 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Policy Liabilities and Policy Account Balances: |
|
|
136,257 |
|
|
|
0 |
|
|
|
0 |
|
|
|
136,257 |
|
Variable annuity and variable life insurance contracts*8 |
|
|
136,257 |
|
|
|
0 |
|
|
|
0 |
|
|
|
136,257 |
|
Accounts Payable |
|
|
15,259 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,259 |
|
Contingent Consideration |
|
|
15,259 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
¥ |
207,554 |
|
|
¥ |
129 |
|
|
¥ |
55,257 |
|
|
¥ |
152,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| March 31, 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identical Assets
or Liabilities |
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans held for sale*1 |
|
¥ |
78,020 |
|
|
¥ |
0 |
|
|
¥ |
42,336 |
|
|
¥ |
35,684 |
|
| |
|
|
2,526,416 |
|
|
|
7,278 |
|
|
|
2,243,137 |
|
|
|
276,001 |
|
| Japanese and foreign government bond securities*2 |
|
|
973,885 |
|
|
|
2,150 |
|
|
|
971,735 |
|
|
|
0 |
|
| Japanese prefectural and foreign municipal bond securities |
|
|
315,766 |
|
|
|
0 |
|
|
|
305,184 |
|
|
|
10,582 |
|
| Corporate debt securities*3 |
|
|
957,449 |
|
|
|
5,128 |
|
|
|
834,130 |
|
|
|
118,191 |
|
| CMBS and RMBS in the Americas |
|
|
105,432 |
|
|
|
0 |
|
|
|
105,432 |
|
|
|
0 |
|
| Other asset-backed securities and debt securities |
|
|
173,884 |
|
|
|
0 |
|
|
|
26,656 |
|
|
|
147,228 |
|
| Equity securities*4*5 |
|
|
501,246 |
|
|
|
150,194 |
|
|
|
120,456 |
|
|
|
230,596 |
|
| Derivative assets: |
|
|
154,513 |
|
|
|
676 |
|
|
|
145,850 |
|
|
|
7,987 |
|
| Interest rate swap agreements |
|
|
26,358 |
|
|
|
0 |
|
|
|
26,358 |
|
|
|
0 |
|
| Options held/written and other |
|
|
17,402 |
|
|
|
16 |
|
|
|
9,399 |
|
|
|
7,987 |
|
| Futures, foreign exchange contracts |
|
|
69,663 |
|
|
|
660 |
|
|
|
69,003 |
|
|
|
0 |
|
| Foreign currency swap agreements |
|
|
41,090 |
|
|
|
0 |
|
|
|
41,090 |
|
|
|
0 |
|
| Netting*6 |
|
|
(80,880 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
| |
|
|
73,633 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
| Other assets: |
|
|
1,163 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,163 |
|
| Reinsurance recoverables*7 |
|
|
1,163 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
¥ |
3,261,358 |
|
|
¥ |
158,148 |
|
|
¥ |
2,551,779 |
|
|
¥ |
551,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative liabilities: |
|
¥ |
118,061 |
|
|
¥ |
148 |
|
|
¥ |
117,356 |
|
|
¥ |
557 |
|
| Interest rate swap agreements |
|
|
2,289 |
|
|
|
0 |
|
|
|
2,289 |
|
|
|
0 |
|
| Options held/written and other |
|
|
21,543 |
|
|
|
16 |
|
|
|
20,970 |
|
|
|
557 |
|
| Futures, foreign exchange contracts |
|
|
94,194 |
|
|
|
132 |
|
|
|
94,062 |
|
|
|
0 |
|
| Foreign currency swap agreements |
|
|
12 |
|
|
|
0 |
|
|
|
12 |
|
|
|
0 |
|
| Credit derivatives written |
|
|
23 |
|
|
|
0 |
|
|
|
23 |
|
|
|
0 |
|
| Netting*6 |
|
|
(51,256 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
| Net derivative Liabilities |
|
|
66,805 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
| Policy Liabilities and Policy Account Balances: |
|
|
138,027 |
|
|
|
0 |
|
|
|
0 |
|
|
|
138,027 |
|
| Variable annuity and variable life insurance contracts*8 |
|
|
138,027 |
|
|
|
0 |
|
|
|
0 |
|
|
|
138,027 |
|
| Accounts Payable |
|
|
15,683 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,683 |
|
| Contingent Consideration |
|
|
15,683 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
¥ |
271,771 |
|
|
¥ |
148 |
|
|
¥ |
117,356 |
|
|
¥ |
154,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *1 |
A certain subsidiary elected the fair value option on certain loans held for sale. These loans are multi-family and seniors housing loans and are sold to Federal National Mortgage Association (“Fannie Mae”), Federal Home Loan Mortgage Corporation (“Freddie Mac”) and institutional investors. Included in “Other (income) |
| |
and expense” in the consolidated statements of income were a gain of ¥428 million, of ¥1,052 million and ¥4,142 million from the change in the fair value of the loans for fiscal 2024, 2025 and 2026, respectively. No gains or losses were recognized in earnings during fiscal 2024, 2025 and 2026 attributable to changes in instrument-specific credit risk. The amounts of aggregate unpaid principal balance and aggregate fair value of the loans held for sale as of March 31, 2025, were ¥98,135 million and ¥97,694 million, respectively, and the amount of the aggregate fair value was less than the amount of aggregate unpaid principal balance by ¥441 million. The amounts of aggregate unpaid principal balance and aggregate fair value of the loans held for sale as of March 31, 2026, were ¥79,364 million and ¥78,020 million, respectively, and the amount of the aggregate fair value was less than the amount of aggregate unpaid principal balance by ¥1,344 million. The amounts of aggregate unpaid principal balance and aggregate fair value of loans that are 90 days or more past due or, in non-accrual status as of March 31, 2025, were ¥17,098 million and ¥16,346 million, respectively, and the amount of the aggregate fair value was less than the amount of aggregate unpaid principal balance by ¥752 million. The amounts of aggregate unpaid principal balance and aggregate fair value of loans that are 90 days or more past due or, in non-accrual status as of March 31, 2026, were ¥9,858 million and ¥8,657 million, respectively, and the amount of the aggregate fair value was less than the amount of aggregate unpaid principal balance by ¥1,201 million. |
| *2 |
A certain subsidiary elected the fair value option for investments in foreign government bond securities included in debt securities. Included in “Gains on investment securities and dividends” in the consolidated statements of income were losses of ¥6 million, ¥59 million a gain of ¥137 million from the change in the fair value of those investments for fiscal 2024, 2025 and 2026, respectively. The amount of aggregate fair value elected the fair value option were ¥5,379 million and ¥3,024 million as of March 31, 2025 and 2026, respectively. |
| *3 |
A certain subsidiary elected the fair value option for investments in foreign corporate debt securities included in debt securities. Included in “Gains on investment securities and dividends” in the consolidated statements of income were gains of ¥399 million, ¥441 million and ¥362 million from the change in the fair value of those investments for fiscal 2024, 2025 and 2026, respectively. The amounts of aggregate fair value elected the fair value option were ¥10,679 million and ¥11,927 million as of March 31, 2025 and 2026, respectively. |
| *4 |
Certain subsidiaries elected the fair value option for certain investments in investment funds included in equity securities. Included in “Gains on investment securities and dividends” and “Life insurance premiums and related investment income” in the consolidated statements of income were gains of ¥3,269 million, ¥1,954 million and ¥1,038 million from the change in the fair value of those investments for fiscal 2024, 2025 and 2026, respectively. The amounts of aggregate fair value elected the fair value option were ¥24,960 million and ¥24,845 million as of March 31, 2025 and 2026, respectively. |
| *5 |
The amounts of investment funds measured at net asset value per share which are not included in the above tables were ¥118,666 million and ¥168,854 million as of March 31, 2025 and 2026, respectively. |
| *6 |
It represents the amount offset under counterparty netting of derivative assets and liabilities. |
| *7 |
Certain subsidiaries elected the fair value option for certain reinsurance contracts held. The fair value of the reinsurance contracts elected for the fair value option in other assets were ¥2,586 million and ¥1,163 million as of March 31, 2025 and 2026, respectively. For the effect of changes in the fair value of those reinsurance contracts on earnings for fiscal 2024, 2025 and 2026, see Note 23 “Income and Expenses Relating to Life Insurance Operations.” |
| *8 |
Certain subsidiaries elected the fair value option for the entire variable annuity and variable life insurance contracts held. The fair value of the variable annuity and variable life insurance contracts elected for the fair value option in policy liabilities and policy account balances were ¥136,257 million and ¥138,027 million as of March 31, 2025 and 2026 , respectively. For the effect of changes in the fair value of the variable annuity and variable life insurance contracts on earnings for fiscal 2024, 2025 and 2026, see Note 23 “Income and Expenses Relating to Life Insurance Operations.” |
|
| Reconciliation of Financial Assets and Liabilities (Net) Measured at Fair Value on Recurring Basis Using Significant Unobservable Input |
The following tables present the reconciliation of financial assets and liabilities (net) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) in fiscal 2024, 2025 and 2026: 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
comprehensive
income for
|
|
| |
|
|
|
|
|
|
|
|
| Loans held for sale |
|
¥ |
173,849 |
|
|
¥ |
566 |
|
|
¥ |
18,937 |
|
|
¥ |
19,503 |
|
|
¥ |
4,467 |
|
|
¥ |
(66,078) |
|
|
¥ |
(35,175 |
) |
|
¥ |
0 |
|
|
¥ |
96,566 |
|
|
¥ |
0 |
|
|
¥ |
18,937 |
|
| |
|
|
243,602 |
|
|
|
13,906 |
|
|
|
17,117 |
|
|
|
31,023 |
|
|
|
68,295 |
|
|
|
(15,041 |
) |
|
|
(15,400 |
) |
|
|
6,818 |
|
|
|
319,297 |
|
|
|
12,918 |
|
|
|
18,018 |
|
| Japanese prefectural and foreign municipal bond securities |
|
|
3,331 |
|
|
|
(75 |
) |
|
|
866 |
|
|
|
791 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(18 |
) |
|
|
6,818 |
|
|
|
10,922 |
|
|
|
(75 |
) |
|
|
809 |
|
| Corporate debt securities |
|
|
4,737 |
|
|
|
974 |
|
|
|
1 |
|
|
|
975 |
|
|
|
14 |
|
|
|
0 |
|
|
|
(140 |
) |
|
|
0 |
|
|
|
5,586 |
|
|
|
608 |
|
|
|
1 |
|
| CMBS and RMBS in the Americas |
|
|
0 |
|
|
|
0 |
|
|
|
286 |
|
|
|
286 |
|
|
|
6,879 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
7,165 |
|
|
|
0 |
|
|
|
282 |
|
| Other asset-backed securities and debt securities |
|
|
235,534 |
|
|
|
13,007 |
|
|
|
15,964 |
|
|
|
28,971 |
|
|
|
61,402 |
|
|
|
(15,041 |
) |
|
|
(15,242 |
) |
|
|
0 |
|
|
|
295,624 |
|
|
|
12,385 |
|
|
|
16,926 |
|
| Equity securities |
|
|
143,074 |
|
|
|
(841 |
) |
|
|
18,617 |
|
|
|
17,776 |
|
|
|
4,675 |
|
|
|
(495 |
) |
|
|
(2,173 |
) |
|
|
0 |
|
|
|
162,857 |
|
|
|
(1,097 |
) |
|
|
18,617 |
|
| Investment funds |
|
|
143,074 |
|
|
|
(841 |
) |
|
|
18,617 |
|
|
|
17,776 |
|
|
|
4,675 |
|
|
|
(495 |
) |
|
|
(2,173 |
) |
|
|
0 |
|
|
|
162,857 |
|
|
|
(1,097 |
) |
|
|
18,617 |
|
| Derivative assets and liabilities (net) |
|
|
(7,824 |
) |
|
|
10,595 |
|
|
|
(487 |
) |
|
|
10,108 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,284 |
|
|
|
10,595 |
|
|
|
(487 |
) |
| Options held/written and other |
|
|
(7,824 |
) |
|
|
10,595 |
|
|
|
(487 |
) |
|
|
10,108 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,284 |
|
|
|
10,595 |
|
|
|
(487 |
) |
| Other asset |
|
|
4,676 |
|
|
|
(2,711 |
) |
|
|
0 |
|
|
|
(2,711 |
) |
|
|
971 |
|
|
|
0 |
|
|
|
(150 |
) |
|
|
0 |
|
|
|
2,786 |
|
|
|
(2,711 |
) |
|
|
0 |
|
| Reinsurance recoverables*5 |
|
|
4,676 |
|
|
|
(2,711 |
) |
|
|
0 |
|
|
|
(2,711 |
) |
|
|
971 |
|
|
|
0 |
|
|
|
(150 |
) |
|
|
0 |
|
|
|
2,786 |
|
|
|
(2,711 |
) |
|
|
0 |
|
| Policy Liabilities and Policy Account Balances |
|
|
163,734 |
|
|
|
(30,205 |
) |
|
|
(265 |
) |
|
|
(30,470 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(26,997 |
) |
|
|
0 |
|
|
|
167,207 |
|
|
|
(30,205 |
) |
|
|
(265 |
) |
| Variable annuity and variable life insurance contracts*6 |
|
|
163,734 |
|
|
|
(30,205 |
) |
|
|
(265 |
) |
|
|
(30,470 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(26,997 |
) |
|
|
0 |
|
|
|
167,207 |
|
|
|
(30,205 |
) |
|
|
(265 |
) |
| Accounts Payable: |
|
|
12,576 |
|
|
|
(47 |
) |
|
|
(1,513 |
) |
|
|
(1,560 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
14,136 |
|
|
|
(47 |
) |
|
|
(1,513 |
) |
| Contingent Consideration |
|
|
12,576 |
|
|
|
(47 |
) |
|
|
(1,513 |
) |
|
|
(1,560 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
14,136 |
|
|
|
(47 |
) |
|
|
(1,513 |
) | 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
comprehensive
income for
|
|
| |
|
|
|
|
|
|
|
|
| Loans held for sale |
|
¥ |
96,566 |
|
|
¥ |
(1,778 |
) |
|
¥ |
(543 |
) |
|
¥ |
(2,321 |
) |
|
¥ |
633 |
|
|
¥ |
0 |
|
|
¥ |
(27,084 |
) |
|
¥ |
0 |
|
|
¥ |
67,794 |
|
|
¥ |
(708 |
) |
|
¥ |
(543 |
) |
| |
|
|
319,297 |
|
|
|
1,336 |
|
|
|
(1,437 |
) |
|
|
(101 |
) |
|
|
99,785 |
|
|
|
(56,749 |
) |
|
|
(144,578 |
) |
|
|
0 |
|
|
|
217,654 |
|
|
|
370 |
|
|
|
(463 |
) |
| Japanese prefectural and foreign municipal bond securities |
|
|
10,922 |
|
|
|
(107 |
) |
|
|
82 |
|
|
|
(25 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(19 |
) |
|
|
0 |
|
|
|
10,878 |
|
|
|
(107 |
) |
|
|
82 |
|
| Corporate debt securities |
|
|
5,586 |
|
|
|
235 |
|
|
|
(17 |
) |
|
|
218 |
|
|
|
300 |
|
|
|
(1,712 |
) |
|
|
(140 |
) |
|
|
0 |
|
|
|
4,252 |
|
|
|
(73 |
) |
|
|
(17 |
) |
| CMBS and RMBS in the Americas |
|
|
7,165 |
|
|
|
0 |
|
|
|
(83 |
) |
|
|
(83 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
7,082 |
|
|
|
0 |
|
|
|
(83 |
) |
| Other asset-backed securities and debt securities |
|
|
295,624 |
|
|
|
1,208 |
|
|
|
(1,419 |
) |
|
|
(211 |
) |
|
|
99,485 |
|
|
|
(55,037 |
) |
|
|
(144,419 |
) |
|
|
0 |
|
|
|
195,442 |
|
|
|
550 |
|
|
|
(445 |
) |
| Equity securities |
|
|
162,857 |
|
|
|
(8,129 |
) |
|
|
(2,089 |
) |
|
|
(10,218 |
) |
|
|
20,113 |
|
|
|
(656 |
) |
|
|
(9,886 |
) |
|
|
0 |
|
|
|
162,210 |
|
|
|
(8,163 |
) |
|
|
(2,099 |
) |
| Investment funds and other |
|
|
162,857 |
|
|
|
(8,129 |
) |
|
|
(2,089 |
) |
|
|
(10,218 |
) |
|
|
20,113 |
|
|
|
(656 |
) |
|
|
(9,886 |
) |
|
|
0 |
|
|
|
162,210 |
|
|
|
(8,163 |
) |
|
|
(2,099 |
) |
| Derivative assets and liabilities (net) |
|
|
2,284 |
|
|
|
5,480 |
|
|
|
401 |
|
|
|
5,881 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
8,165 |
|
|
|
5,480 |
|
|
|
401 |
|
| Options held/written and other |
|
|
2,284 |
|
|
|
5,480 |
|
|
|
401 |
|
|
|
5,881 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
8,165 |
|
|
|
5,480 |
|
|
|
401 |
|
| Other asset |
|
|
2,786 |
|
|
|
(1,027 |
) |
|
|
0 |
|
|
|
(1,027 |
) |
|
|
916 |
|
|
|
0 |
|
|
|
(89 |
) |
|
|
0 |
|
|
|
2,586 |
|
|
|
(1,027 |
) |
|
|
0 |
|
| Reinsurance recoverables*5 |
|
|
2,786 |
|
|
|
(1,027 |
) |
|
|
0 |
|
|
|
(1,027 |
) |
|
|
916 |
|
|
|
0 |
|
|
|
(89 |
) |
|
|
0 |
|
|
|
2,586 |
|
|
|
(1,027 |
) |
|
|
0 |
|
| Policy Liabilities and Policy Account Balances |
|
|
167,207 |
|
|
|
7,292 |
|
|
|
(48 |
) |
|
|
7,244 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(23,706 |
) |
|
|
0 |
|
|
|
136,257 |
|
|
|
7,292 |
|
|
|
(48 |
) |
| Variable annuity and variable life insurance contracts*6 |
|
|
167,207 |
|
|
|
7,292 |
|
|
|
(48 |
) |
|
|
7,244 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(23,706 |
) |
|
|
0 |
|
|
|
136,257 |
|
|
|
7,292 |
|
|
|
(48 |
) |
| Accounts Payable: |
|
|
14,136 |
|
|
|
(1,235 |
) |
|
|
112 |
|
|
|
(1,123 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,259 |
|
|
|
(1,235 |
) |
|
|
112 |
|
| Contingent Consideration |
|
|
14,136 |
|
|
|
(1,235 |
) |
|
|
112 |
|
|
|
(1,123 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,259 |
|
|
|
(1,235 |
) |
|
|
112 |
| 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
comprehensive
income for
|
|
| |
|
|
|
|
|
|
|
|
| Loans held for sale |
|
¥ |
67,794 |
|
|
¥ |
(3,453 |
) |
|
¥ |
2,679 |
|
|
¥ |
(774 |
) |
|
¥ |
77 |
|
|
¥ |
(714 |
) |
|
¥ |
(30,699 |
) |
|
¥ |
0 |
|
|
¥ |
35,684 |
|
|
¥ |
(1,221 |
) |
|
¥ |
2,679 |
|
| |
|
|
217,654 |
|
|
|
22,401 |
|
|
|
(10,253 |
) |
|
|
12,148 |
|
|
|
138,155 |
|
|
|
(1,335 |
) |
|
|
(90,621 |
) |
|
|
0 |
|
|
|
276,001 |
|
|
|
21,907 |
|
|
|
(8,224 |
) |
| Japanese prefectural and foreign municipal bond securities |
|
|
10,878 |
|
|
|
(198 |
) |
|
|
618 |
|
|
|
420 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(716 |
) |
|
|
0 |
|
|
|
10,582 |
|
|
|
6 |
|
|
|
618 |
|
| Corporate debt securities |
|
|
4,252 |
|
|
|
20,968 |
|
|
|
(12,004 |
) |
|
|
8,964 |
|
|
|
107,208 |
|
|
|
0 |
|
|
|
(2,233 |
) |
|
|
0 |
|
|
|
118,191 |
|
|
|
20,968 |
|
|
|
(12,004 |
) |
| CMBS and RMBS in the Americas |
|
|
7,082 |
|
|
|
0 |
|
|
|
59 |
|
|
|
59 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(7,141 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
| Other asset-backed securities and debt securities |
|
|
195,442 |
|
|
|
1,631 |
|
|
|
1,074 |
|
|
|
2,705 |
|
|
|
30,947 |
|
|
|
(1,335 |
) |
|
|
(80,531 |
) |
|
|
0 |
|
|
|
147,228 |
|
|
|
933 |
|
|
|
3,162 |
|
| Equity securities |
|
|
162,210 |
|
|
|
85,324 |
|
|
|
12,598 |
|
|
|
97,922 |
|
|
|
19,731 |
|
|
|
(44,110 |
) |
|
|
(5,157 |
) |
|
|
0 |
|
|
|
230,596 |
|
|
|
85,082 |
|
|
|
12,579 |
|
| Investment funds |
|
|
162,210 |
|
|
|
85,324 |
|
|
|
12,598 |
|
|
|
97,922 |
|
|
|
19,731 |
|
|
|
(44,110 |
) |
|
|
(5,157 |
) |
|
|
0 |
|
|
|
230,596 |
|
|
|
85,082 |
|
|
|
12,579 |
|
| Derivative assets and liabilities (net) |
|
|
8,165 |
|
|
|
(1,223 |
) |
|
|
488 |
|
|
|
(735 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
7,430 |
|
|
|
(1,223 |
) |
|
|
488 |
|
| Options held/written and other |
|
|
8,165 |
|
|
|
(1,223 |
) |
|
|
488 |
|
|
|
(735 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
7,430 |
|
|
|
(1,223 |
) |
|
|
488 |
|
| Other asset |
|
|
2,586 |
|
|
|
(2,167 |
) |
|
|
0 |
|
|
|
(2,167 |
) |
|
|
836 |
|
|
|
0 |
|
|
|
(92 |
) |
|
|
0 |
|
|
|
1,163 |
|
|
|
(2,167 |
) |
|
|
0 |
|
| Reinsurance recoverables*5 |
|
|
2,586 |
|
|
|
(2,167 |
) |
|
|
0 |
|
|
|
(2,167 |
) |
|
|
836 |
|
|
|
0 |
|
|
|
(92 |
) |
|
|
0 |
|
|
|
1,163 |
|
|
|
(2,167 |
) |
|
|
0 |
|
| Policy Liabilities and Policy Account Balances |
|
|
136,257 |
|
|
|
(25,594 |
) |
|
|
271 |
|
|
|
(25,323 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(23,553 |
) |
|
|
0 |
|
|
|
138,027 |
|
|
|
(25,594 |
) |
|
|
271 |
|
| Variable annuity and variable life insurance contracts*6 |
|
|
136,257 |
|
|
|
(25,594 |
) |
|
|
271 |
|
|
|
(25,323 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(23,553 |
) |
|
|
0 |
|
|
|
138,027 |
|
|
|
(25,594 |
) |
|
|
271 |
|
| Accounts Payable: |
|
|
15,259 |
|
|
|
3,029 |
|
|
|
(1,978 |
) |
|
|
1,051 |
|
|
|
1,475 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,683 |
|
|
|
3,029 |
|
|
|
(1,978 |
) |
| Contingent Consideration |
|
|
15,259 |
|
|
|
3,029 |
|
|
|
(1,978 |
) |
|
|
1,051 |
|
|
|
1,475 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
15,683 |
|
|
|
3,029 |
|
|
|
(1,978 |
) |
*1 |
Principally, gains and losses from debt securities are included in “Finance revenues (including interest under the amortized cost method and principal plus interest)”, “Gains on investment securities and dividends”, “Write-downs of securities” or “Life insurance premiums and related investment income”; equity securities are included in “Gains on investment securities and dividends” and “Life insurance premiums and related investment income” and loans held for sale, derivative assets and liabilities (net), and accounts payable are included in “Other (income) and expense” respectively. |
*2 |
Unrealized gains and losses from loans held for sale are included in “Net change of foreign currency translation adjustments”, unrealized gains and losses from debt securities are included in “Net change of unrealized gains (losses) on investment in securities” and “Net change of foreign currency translation adjustments”, unrealized gains and losses from equity securities and derivative assets and liabilities (net) are included mainly in “Net change of foreign currency translation adjustments”, unrealized gains and losses from policy liabilities and policy account balances are included in “Net change of debt valuation adjustments.”, unrealized gains and losses from accounts payable are included in “Net change of foreign currency translation adjustments”. |
*3 |
Increases resulting from an acquisition of a subsidiary and insurance contracts ceded to reinsurance companies are included. |
*4 |
Decreases resulting from the receipts of reimbursements for benefits, and decreases resulting from insurance payouts to variable annuity and variable life policyholders due to death, surrender and maturity of the investment period are included. |
*5 |
“Included in earnings” in the above table includes changes in the fair value of reinsurance contracts recorded in “Life insurance costs” and reinsurance premiums, net of reinsurance benefits received, recorded in “Life insurance premiums and related investment income.” |
*6 |
“Included in earnings” in the above table is recorded in “Life insurance costs” and includes changes in the fair value of policy liabilities and policy account balances resulting from gains or losses on the underlying investment assets managed on behalf of variable annuity and variable life policyholders, and the changes in the minimum guarantee risks relating to variable annuity and variable life insurance contracts as well as insurance costs recognized for insurance and annuity payouts as a result of insured events. For the information about policy account balances for variable annuity and variable life insurance contracts and market risk benefits as of and for the fiscal year ended March 31, 2025 and 2026, see Note 24 “Long-Duration Insurance Contracts Relating to Life Insurance Operations.” |
|
| Recorded Amounts of Major Assets Measured at Fair Value on Nonrecurring Basis |
The following tables present recorded amounts of assets measured at fair value on a nonrecurring basis during fiscal 2025 and 2026. These assets are measured at fair value on a nonrecurring basis mainly to recognize impairment: 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Real estate collateral-dependent loans (net of allowance for credit losses) |
|
¥ |
5,881 |
|
|
¥ |
0 |
|
|
¥ |
0 |
|
|
¥ |
5,881 |
|
| Investment in operating leases, property under facility operations and office facilities |
|
|
8,105 |
|
|
|
0 |
|
|
|
0 |
|
|
|
8,105 |
|
| Equity securities |
|
|
15,193 |
|
|
|
0 |
|
|
|
15,193 |
|
|
|
0 |
|
| Equity method investments |
|
|
20,619 |
|
|
|
0 |
|
|
|
0 |
|
|
|
20,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
49,798 |
|
|
¥ |
0 |
|
|
¥ |
15,193 |
|
|
¥ |
34,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans held for sale |
|
¥ |
838 |
|
|
¥ |
0 |
|
|
¥ |
0 |
|
|
¥ |
838 |
|
| Real estate collateral-dependent loans (net of allowance for credit losses) |
|
|
12,646 |
|
|
|
0 |
|
|
|
0 |
|
|
|
12,646 |
|
| Investment in operating leases, property under facility operations and office facilities |
|
|
11,907 |
|
|
|
0 |
|
|
|
66 |
|
|
|
11,841 |
|
| Land and buildings undeveloped or under construction |
|
|
2,203 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,203 |
|
| Equity securities |
|
|
42,417 |
|
|
|
0 |
|
|
|
42,417 |
|
|
|
0 |
|
| Equity method investments |
|
|
5,140 |
|
|
|
0 |
|
|
|
0 |
|
|
|
5,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
75,151 |
|
|
¥ |
0 |
|
|
¥ |
42,483 |
|
|
¥ |
32,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Information about the valuation techniques and significant unobservable inputs used in the valuation of Level 3 assets and liabilities measured at fair value on a recurring basis |
The following tables provide information about the valuation techniques and significant unobservable inputs used in the valuation of Level 3 assets and liabilities measured at fair value on a recurring basis as of March 31, 2025 and 2026.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| Loans held for sale |
|
¥ |
67,794 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
7.0 % – 12.1 % |
|
|
|
|
|
|
|
|
|
|
|
|
( 9.4 %) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Japanese prefectural and foreign municipal bond securities |
|
|
6,319 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
5.8 % – 9.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
( 8.0 %) |
|
|
|
|
4,559 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
| Corporate debt securities |
|
|
302 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
1.5 % |
|
|
|
|
|
|
|
|
|
|
|
|
( 1.5 %) |
|
|
|
|
3,950 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
| CMBS and RMBS in the Americas |
|
|
7,082 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
| Other asset-backed securities and debt securities |
|
|
34,670 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
0.4% – 51.2% |
|
|
|
|
|
|
|
|
|
|
|
|
(5.5%) |
|
|
|
|
|
|
|
|
|
Probability of default |
|
|
0.2% |
|
|
|
|
|
|
|
|
|
|
|
|
(0.2%) |
|
|
|
|
160,772 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
| Equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Investment funds and other |
|
|
133,585 |
|
|
Discounted cash flows |
|
WACC |
|
|
13.3% – 23.7% |
|
|
|
|
|
|
|
|
|
|
|
|
( 16.8 %) |
|
|
|
|
|
|
|
|
|
EV/Terminal EBITDA multiple |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( 8.8x ) |
|
|
|
|
|
|
|
Market multiples |
|
EV/Last twelve months EBITDA multiple |
|
|
4.3x- 9.5x |
|
|
|
|
|
|
|
|
|
|
|
|
(7.8x) |
|
|
|
|
|
|
|
|
|
EV/Forward EBITDA multiple |
|
|
4.2x-9.0x |
|
|
|
|
|
|
|
|
|
|
|
|
(7.7 x) |
|
|
|
|
|
|
|
|
|
EV/Precedent transaction last twelve months EBITDA multiple |
|
|
4.3x-11.9x |
|
|
|
|
|
|
|
|
|
|
|
|
(8.7x) |
|
|
|
|
22,859 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
|
|
|
5,766 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
11.5% – 12.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(11.7%) |
|
| Derivative assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| Options held/written and other |
|
|
8,297 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
12.0% – 33.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(14.7%) |
|
|
|
|
520 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
| Other assets: |
|
|
|
|
|
|
|
|
|
|
|
|
| Reinsurance recoverables |
|
|
2,586 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
0.5% – 2.4% |
|
|
|
|
|
|
|
|
|
|
|
|
(1.3%) |
|
|
|
|
|
|
|
|
|
Mortality rate |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.9%) |
|
|
|
|
|
|
|
|
|
Lapse rate |
|
|
1.5% – 14.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(4.7%) |
|
|
|
|
|
|
|
|
|
Annuitization rate (guaranteed minimum annuity benefit) |
|
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(100.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
¥ |
459,061 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Options held/written and other |
|
¥ |
652 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
12.0% – 33.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(14.7%) |
|
| Policy liabilities and Policy Account Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
| Variable annuity and variable life insurance contracts |
|
|
136,257 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
0.5% – 2.4% |
|
|
|
|
|
|
|
|
|
|
|
|
(1.3%) |
|
|
|
|
|
|
|
|
|
Mortality rate |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.3%) |
|
|
|
|
|
|
|
|
|
Lapse rate |
|
|
1.5% – 30.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(5.7%) |
|
|
|
|
|
|
|
|
|
Annuitization rate (guaranteed minimum annuity benefit) |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(67.1%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts Payable: |
|
|
|
|
|
|
|
|
|
|
|
|
| Contingent Consideration |
|
|
15,259 |
|
|
Discounted cash flows |
|
EV/Terminal EBITDA multiple |
|
|
15.0x |
|
|
|
|
|
|
|
|
|
|
|
|
(15.0x) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
¥ |
152,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
35,684 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
6.1% – 9.9% |
|
|
|
|
|
|
|
|
|
|
|
|
(7.9%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Japanese prefectural and foreign municipal bond securities |
|
|
6,381 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
3.6% – 9.8% |
|
|
|
|
|
|
|
|
|
|
|
|
(8.0%) |
|
|
|
|
4,201 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
Corporate debt securities |
|
|
115,931 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
7.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(7.0%) |
|
|
|
|
|
|
|
|
|
Equity Volatility |
|
|
50.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(50.0%) |
|
|
|
|
1,944 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
|
|
|
316 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
2.4% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.4%) |
|
Other asset-backed securities and debt securities |
|
|
42,120 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
0.4% – 51.2% |
|
|
|
|
|
|
|
|
|
|
|
|
(5.4%) |
|
|
|
|
|
|
|
|
|
Probability of default |
|
|
0.2% |
|
|
|
|
|
|
|
|
|
|
|
|
(0.2%) |
|
|
|
|
105,108 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
203,796 |
|
|
Market multiples |
|
EV/Last twelve months EBITDA multiple |
|
|
3.4x-9.0x |
|
|
|
|
|
|
|
|
|
|
|
|
(7.7x) |
|
|
|
|
|
|
|
|
|
EV/Next twelve months EBITDA multiple |
|
|
3.2x-8.0x |
|
|
|
|
|
|
|
|
|
|
|
|
(5.1x) |
|
|
|
|
22,000 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
|
|
|
4,800 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
11.0% – 11.5% |
|
|
|
|
|
|
|
|
|
|
|
|
(11.2%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options held/written and other |
|
|
7,611 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
12.0% – 33.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(14.9%) |
|
|
|
|
376 |
|
|
Appraisals/Broker quotes |
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,163 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
1.1% – 3.5% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.0%) |
|
|
|
|
|
|
|
|
|
Mortality rate |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.8%) |
|
|
|
|
|
|
|
|
|
Lapse rate |
|
|
1.5% – 14.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(4.5%) |
|
|
|
|
|
|
|
|
|
(guaranteed minimum annuity benefit) |
|
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(100.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
551,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options held/written and other |
|
¥ |
557 |
|
|
Discounted cash flows |
|
|
|
|
12.0% – 33.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(14.9%) |
|
Policy liabilities and Policy Account Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
Variable annuity and variable life insurance contracts |
|
|
138,027 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
1.1% – 3.5% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.0%) |
|
|
|
|
|
|
|
|
|
Mortality rate |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(2.3%) |
|
|
|
|
|
|
|
|
|
Lapse rate |
|
|
1.5% – 30.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(5.6%) |
|
|
|
|
|
|
|
|
|
(guaranteed minimum annuity benefit) |
|
|
0.0% – 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(64.4%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,084 |
|
|
Discounted cash flows |
|
EV/Terminal EBITDA multiple |
|
|
15.0x |
|
|
|
|
|
|
|
|
|
|
|
|
(15.0x) |
|
|
|
|
1,599 |
|
|
Discounted cash flows |
|
Discount rate |
|
|
4.8% – 5.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(4.9%) |
|
|
|
|
|
|
|
|
|
EBTDA Volatility |
|
|
35.0% |
|
|
|
|
|
|
|
|
|
|
|
|
(35.0%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
154,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Information about Valuation Techniques and Significant Unobservable Inputs Used in Valuation of Level Three Assets Measured at Fair Value on Nonrecurring Basis |
The following tables provide information about the valuation techniques and significant unobservable inputs used in the valuation of Level 3 assets measured at fair value on a nonrecurring basis during fiscal 2025 and 2026.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
Real estate collateral-dependent loans (net of allowance for credit losses) |
|
¥ |
1,064 |
|
|
Direct capitalization |
|
Capitalization rate |
|
4.4% – 5.2% |
|
|
|
|
|
|
|
|
|
|
(4.7%) |
|
|
|
4,817 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
Investment in operating leases, property under facility operations and office facilities |
|
|
3,314 |
|
|
Discounted cash flows |
|
Discount rate |
|
6.1% |
|
|
|
|
|
|
|
|
|
|
(6.1%) |
|
|
|
4,791 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
Equity method investments |
|
|
20,619 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
34,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
|
|
Valuation technique(s) |
|
Significant unobservable inputs |
|
|
| |
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
Loans held for sale |
|
¥ |
838 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
Real estate collateral-dependent loans (net of allowance for credit losses) |
|
|
1,093 |
|
|
Direct capitalization |
|
Capitalization rate |
|
4.8% – 6.2% |
|
|
|
|
|
|
|
|
|
|
(5.2%) |
|
|
|
11,553 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
Investment in operating leases, property under facility operations and office facilities |
|
|
6,283 |
|
|
Discounted cash flows |
|
Discount rate |
|
0.0% – 5.3% |
|
|
|
|
|
|
|
|
|
|
(5.2%) |
|
|
|
5,558 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
Land and buildings undeveloped or under construction |
|
|
2,203 |
|
|
Discounted cash flows |
|
Discount rate |
|
3.9% |
|
|
|
|
|
|
|
|
|
|
(3.9%) |
Equity method investments |
|
|
844 |
|
|
Direct capitalization |
|
Capitalization rate |
|
7.5% |
|
|
|
|
|
|
|
|
|
|
(7.5%) |
|
|
|
2,681 |
|
|
Market multiples |
|
EV/EBITDA multiple |
|
6.8x – 7.8x |
|
|
|
|
|
|
|
|
|
|
(6.9x) |
|
|
|
1,615 |
|
|
Appraisals/Broker quotes |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
¥ |
32,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|