6-K
Manulife Financial Corp (MFC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2024
Commission File Number: 1-14942
MANULIFE FINANCIAL CORPORATION
(Translation of registrant's name into English)
200 Bloor Street East
North Tower 10
Toronto, Ontario, Canada M4W 1E5
(416) 926-3000
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
| Form 20-F | ¨ | Form 40-F | ☒ |
|---|
The registrant’s Management’s Discussion and Analysis and Unaudited Interim Consolidated Financial Statements for the quarter ended September 30, 2024 included in the registrant’s 2024 Third Quarter Report to Shareholders filed with this Form 6-K as Exhibit 99.1, are incorporated by reference in the registration statements filed with the Securities and Exchange Commission by the registrant on Form S-8 (Registration Nos. 333-12610, 333-13072, 333-114951, 333-129430, 333‑157326, 333-211366, 333-272672, 333-277446 ), on Form F‑3 (Registration No. 333-159176) and on Form F-10 (Registration No. 333-274698). Except for the foregoing, no other document or portion of a document filed with this Form 6-K is incorporated by reference in the above registration statements.
DOCUMENTS FILED AS PART OF THIS FORM 6-K
The following documents, filed as exhibits to this Form 6-K, are incorporated by reference as part of this Form 6-K:
| Exhibit | Description of Exhibit |
|---|---|
| 99.1 | Third Quarter Report to Shareholders |
| 99.2 | Certification Chief Executive Officer |
| 99.3 | Certification Chief Financial Officer |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| MANULIFE FINANCIAL CORPORATION | ||
|---|---|---|
| By: | /s/ Scott MacIntosh | |
| Name: | Scott MacIntosh | |
| Title: | Assistant Corporate Secretary | |
| Date: November 6, 2024 |
Q3 2024 Quarterly Report to Shareholders










Third Quarter
Report to
Shareholders
Three and nine months ended
September 30, 2024
Manulife Financial Corporation
1 Record levels of total company annualized premium equivalent (“APE”) sales, new business contractual service margin (“new business CSM”) and new business
value (“NBV”).
2 Core earnings is a non-GAAP financial measure. For more information on non-GAAP and other financial measures, see “Non-GAAP and other financial
measures” in our 3Q24 Management’s Discussion and Analysis (“3Q24 MD&A”).
3 Percentage growth / declines in core earnings, diluted core earnings per common share (“core EPS”), diluted earnings (loss) per share (“EPS”), core EPS
excluding the impact of GMT, and new business contractual service margin net of NCI (“new business CSM”) are stated on a constant exchange rate basis and
are non-GAAP ratios.
4 Core EPS, core EPS excluding the impact of GMT, core ROE, core EBITDA margin, highest potential businesses core earnings contribution, and expense
efficiency ratio are non-GAAP ratios.
5 On June 20, 2024, Canada enacted the Global Minimum Tax Act. The impact was reflected in Corporate & Other in situations where GMT was not substantively
enacted in local jurisdictions where we operated as of September 30, 2024.
6 Life Insurance Capital Adequacy Test (“LICAT”) ratio of The Manufacturers Life Insurance Company (“MLI”) as at September 30, 2024. LICAT ratio is disclosed
under the Office of the Superintendent of Financial Institutions Canada’s (“OSFI’s”) Life Insurance Capital Adequacy Test Public Disclosure Requirements
guideline.
7 For more information on APE sales, NBV, and Global Wealth and Asset Management (“Global WAM”) net flows, see “Non-GAAP and other financial measures” in
our 3Q24 MD&A. Percentage growth/decline in APE sales and NBV are stated on a constant exchange rate basis.
8 Refer to “Results at a Glance” for 3Q24 and 3Q23 results.
9 As of October 31, 2024.
| Manulife Financial Corporation – Third Quarter 2024 | 1 |
|---|
Manulife Financial Corporation (“Manulife” or the “Company”) reported its third quarter results for the
period ended September 30, 2024, delivering record core earnings and insurance new business results1.
Key highlights for the third quarter of 2024 (“3Q24”) include:
•Core earnings2 of $1.8 billion, up 4% on a constant exchange rate basis3 from the third quarter of 2023
(“3Q23”)
•Net income attributed to shareholders of $1.8 billion, up $0.8 billion from 3Q23
•Core EPS4 of $1.00, up 7%3 from 3Q23. EPS of $1.00, up 91%3 from 3Q23
•Excluding the impact of Global Minimum Taxes (“GMT”)5, core EPS4 was $1.03, up 11%3 from 3Q23
•Core ROE4 of 16.6% and ROE of 16.6%
•LICAT ratio6 of 137%
•APE sales up 40%7, new business CSM up 47%3 and new business value (“NBV”) up 39%7 from 3Q238
•Global Wealth and Asset Management net inflows7 of $5.2 billion, up from net outflows of $0.8 billion in 3Q23
“We continued to drive momentum and delivered strong results in the third quarter, evident in record total
company core earnings, substantial top-line growth across our operating segments and steady growth in our
book value per share. In Global WAM, we generated a 37% increase in core earnings year-over-year, and our
core EBITDA margin4 further improved to 27.8% driven by strong AUMA growth and higher operating leverage.
In Asia, we reached record levels of APE sales, new business CSM and NBV, while delivering 17% growth in
core earnings. On a year-to-date basis, we generated 70% of core earnings from our highest potential
businesses4 which contributed to a 14% growth in core EPS excluding the impact of GMT. We remain focused
on executing against our strategic priorities and delivering on our financial targets to bring a strong close to
2024, and I am optimistic in our ability to continue generating value to our shareholders.”
— Roy Gori, Manulife President & Chief Executive Officer
“We have made progress on our financial targets unveiled at our Investor Day this year. Core ROE of 16.6%
reflects strong business performance and disciplined capital allocation. We remain diligent in our expense
management with 45.0% expense efficiency ratio4 on a year-to-date basis, in-line with our medium-term target
of less than 45%. Our balance sheet is strong, and we returned more than $2 billion to our shareholders
through our common share buyback program since the start of 20249.”
— Colin Simpson, Manulife Chief Financial Officer
1 Percentage growth / declines in net income attributed to shareholders is stated on a constant exchange rate basis and is a non-GAAP ratio.
2 For more information on gross flows and average asset under management and administration (“average AUMA”), see “Non-GAAP and other financial measures”
in our 3Q24 MD&A. Percentage growth/decline in net flows, gross flows and average AUMA are stated on a constant exchange rate basis.
3 Adjusted book value per common share (“adjusted BV per common share”) and financial leverage ratio are non-GAAP ratios.
| Manulife Financial Corporation – Third Quarter 2024 | 2 |
|---|
Results at a Glance
| ($ millions, unless otherwise stated) | Quarterly Results | YTD Results | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 3Q24 | 3Q23 | Change1,2 | 2024 | 2023 | Change | |||||
| Net income attributed to shareholders | $ | 1,839 | $ | 1,013 | 82% | $ | 3,747 | $ | 3,444 | 8% |
| Core earnings | $ | 1,828 | $ | 1,743 | 4% | $ | 5,319 | $ | 4,911 | 8% |
| EPS ($) | $ | 1.00 | $ | 0.52 | 91% | $ | 1.97 | $ | 1.76 | 11% |
| Core EPS ($) | $ | 1.00 | $ | 0.92 | 7% | $ | 2.84 | $ | 2.55 | 12% |
| ROE | 16.6% | 9.5% | 7.1 pps | 11.3% | 10.8% | 0.5 pps | ||||
| Core ROE | 16.6% | 16.8% | -0.2 pps | 16.3% | 15.7% | 0.6 pps | ||||
| Book value per common share ($) | $ | 24.40 | $ | 22.42 | 9% | $ | 24.40 | $ | 22.42 | 9% |
| Adjusted BV per common share ($)3 | $ | 34.97 | $ | 30.67 | 14% | $ | 34.97 | $ | 30.67 | 14% |
| Financial leverage ratio (%)3 | 23.5% | 25.2% | -1.7 pps | 23.5% | 25.2% | -1.7 pps | ||||
| APE sales | $ | 2,347 | $ | 1,657 | 40% | $ | 6,137 | $ | 4,890 | 26% |
| New business CSM | $ | 759 | $ | 507 | 47% | $ | 2,045 | $ | 1,541 | 33% |
| NBV | $ | 843 | $ | 600 | 39% | $ | 2,235 | $ | 1,694 | 32% |
| Global WAM net flows ($ billions) | $ | 5.2 | $ | (0.8) | -% | $ | 12.0 | $ | 5.8 | 110% |
Results by Segment
| ($ millions, unless otherwise stated) | Quarterly Results | YTD Results | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 3Q24 | 3Q23 | Change2 | 2024 | 2023 | Change | |||||
| Asia (US) | ||||||||||
| Net income attributed to shareholders | $ | 606 | $ | 63 | 877% | $ | 1,300 | $ | 543 | 136% |
| Core earnings | 453 | 390 | 17% | 1,413 | 1,104 | 31% | ||||
| APE sales | 1,372 | 835 | 64% | 3,242 | 2,582 | 28% | ||||
| New business CSM | 435 | 300 | 45% | 1,148 | 845 | 38% | ||||
| NBV | 481 | 310 | 55% | 1,194 | 900 | 35% | ||||
| Canada | ||||||||||
| Net income attributed to shareholders | $ | 430 | $ | 290 | 48% | $ | 782 | $ | 826 | (5)% |
| Core earnings | 412 | 408 | 1% | 1,178 | 1,135 | 4% | ||||
| APE sales | 343 | 431 | (20)% | 1,313 | 1,046 | 26% | ||||
| New business CSM | 95 | 51 | 86% | 241 | 154 | 56% | ||||
| NBV | 143 | 153 | (7)% | 459 | 351 | 31% | ||||
| U.S. (US) | ||||||||||
| Net income attributed to shareholders | $ | 5 | $ | 53 | (91)% | $ | 23 | $ | 327 | (93)% |
| Core earnings | 302 | 329 | (8)% | 940 | 955 | (2)% | ||||
| APE sales | 97 | 79 | 23% | 303 | 275 | 10% | ||||
| New business CSM | 52 | 40 | 30% | 178 | 187 | (5)% | ||||
| NBV | 34 | 25 | 36% | 112 | 99 | 13% | ||||
| Global WAM | ||||||||||
| Net income attributed to shareholders | $ | 498 | $ | 318 | 55% | $ | 1,213 | $ | 932 | 29% |
| Core earnings | 499 | 361 | 37% | 1,255 | 968 | 29% | ||||
| Gross flows ( billions)2 | 41.3 | 34.3 | 19% | 128.2 | 108.2 | 18% | ||||
| Average AUMA ( billions)2 | 963 | 813 | 16% | 924 | 812 | 13% | ||||
| Core EBITDA margin (%) | 27.8% | 26.9% | 90 bps | 26.6% | 24.7% | 190 bps |
All values are in US Dollars.
1 Manulife Pro is available in Singapore, Vietnam, Indonesia, Japan and Hong Kong.
2 Net promoter score (“NPS”).
3 Compared with registration in May 2024, prior to the soft launch of the app in June 2024.
4 Jianhui Zhao, Liying Xu, et al - Global trends in incidence, death, burden and risk factors of early-onset cancer from 1990 to 2019: BMJ Oncology 2023.
| Manulife Financial Corporation – Third Quarter 2024 | 3 |
|---|
Strategic Highlights
We are driving profitable top-line growth through product and distribution innovations
In Asia, we continued the rollout of Manulife Pro, our proprietary recognition and activation program for top-tier
agents, to Hong Kong in July. This key initiative contributed to improved productivity, reflecting our investments in
our agency force and contributing to over 20% year-over-year growth in agency NBV and agency APE sales in
3Q24. With this expansion Manulife Pro is now available in five of our markets1.
In addition, we further enhanced our high-net-worth offerings with the launch of two innovative new products:
Manulife Global Indexed UL PRO in our International High Net Worth business and Signature Indexed Income in
Singapore. These offerings build on our capabilities to meet the complex and evolving protection, legacy planning
and wealth management needs of high-net-worth customers.
In the U.S., we expanded a differentiated enhancement to our entire suite of survivorship solutions, allowing
customers to proactively address their estate planning needs now in anticipation of potential estate tax changes in
2026.
In Global WAM, we announced the closing of a $1.1 billion institutional fund - Manulife Private Equity Partners II.
This fund is part of our ongoing effort to provide specialized solutions for institutional investors seeking greater
exposure to opportunities in the growing North American private equity market.
We are elevating the customer experience with continued digital and AI enhancements
In Asia, we improved customer experience and the operational efficiency of our Japan contact centre as part of
global contact centre transformation initiatives. Our further enhancement of voice bot capabilities and the
application of AI contributed to a record high transactional NPS2 on a year-to-date basis. AI-enabled speech-to-text
and call summarization enhancements reduced average contact centre handling time by 28% compared with
3Q23.
Furthermore, we launched new mobile apps in Vietnam and Indonesia as part of our program to create a unified
customer app experience in each of our Asia markets. These apps now enable customers to seamlessly conduct a
wide range of policy management activities including accessing policy information, making premium payments,
tracking claim status, updating personal information and downloading contracts. Since the launch of the new
mobile app in Vietnam in August, monthly customer registrations have nearly doubled3.
In the U.S., we entered into a strategic distribution partnership with Ethos – a life insurance technology company
focused on simplifying the purchase experience – to provide prospective customers and nearly 9,000 newly
appointed agents with instant coverage decisions for our Simple Term solution via the Ethos platform.
In Global WAM, we launched an AI-powered planning tool in our wealth platform in Canada Retail to enhance
support for advisors and their clients, delivering an elevated service experience through streamlined financial
planning processes and personalized advice and solutions.
We are helping our customers live longer, healthier, and better lives
In Canada, we further enhanced our mobile app for the Manulife Vitality program with tailored activity
recommendations to provide customers with a more personalized app experience to help them achieve their
health and wellness goals. Continuous improvements have resulted in a 9% increase in utilization year-over-year.
In the U.S., we provided access to GRAIL’s Galleri® multi-cancer early detection test to certain eligible John
Hancock Vitality members ages 40 to 49 (previously ages 50 and up). This change aligns our offering with recent
medical research indicating a significant increase in early-onset cancer diagnoses4, reinforcing our commitment to
early detection and better health outcomes for our members.
1 See section A1 “Profitability” in our 3Q24 MD&A for more information on notable items attributable to core earnings and net income attributed to shareholders.
2 For more information on new business value margin (“NBV margin”), see “Non-GAAP and other financial measures” below.
| Manulife Financial Corporation – Third Quarter 2024 | 4 |
|---|
Strong earnings driven by continued business growth and improved market experience1
Core earnings of $1.8 billion in 3Q24, up 4% from 3Q23
The increase reflected strong business growth led by Global WAM and Asia, and a lower net charge in the
provision for Expected Credit Loss (“ECL”), more than offsetting the impacts of GMT and reinsurance transactions
closed earlier this year.
•Asia core earnings were up 17%, reflecting continued business growth momentum and benefits from
updates to actuarial methods and assumptions in 2023 and 2024.
•Global WAM core earnings hit a record level in 3Q24 and grew 37%, driven by higher net fee income
from favourable market impacts and positive net flows, favourable tax true-ups and benefits, and
continued expense discipline.
•Canada core earnings increased 1% as strong business growth in Group Insurance more than offset the
impact of less favourable claims experience in 3Q24.
•U.S. core earnings were down 8%, primarily due to lower investment spreads, impact from the previously
completed reinsurance transaction and the annual review of actuarial methods and assumptions, partially
offset by a lower charge in the ECL provision and more favourable claims experience in life.
•Corporate and Other core earnings decreased $123 million, mainly due to the impact of GMT and higher
interest on capital allocated to operating segments.
Net Income attributed to shareholders of $1.8 billion in 3Q24, $0.8 billion higher compared with 3Q23
The $0.8 billion increase in net income reflects improved market experience and core earnings growth, partially
offset by lower tax-related benefits and a higher net charge from the annual review of actuarial methods and
assumptions. The net gain from market experience in 3Q24 was primarily related to higher-than-expected returns
from public equity and net realized gains from the sale of debt instruments, partially offset by lower-than-expected
returns on alternative long-duration assets mainly related to real estate investments.
Record levels across all three insurance new business metrics for total company and Asia segment, and
strong net inflows in Global WAM
Significant momentum continued into 3Q24 as the insurance business generated year-over-year growth
of 40%, 47% and 39% in APE sales, new business CSM and NBV, respectively.
•Asia led with broad-based growth, generating 64%, 45% and 55% year-over-year growth in APE sales,
new business CSM and NBV, respectively, reflecting higher sales volumes in Hong Kong, mainland
China, Singapore and Japan. NBV margin2 remained resilient at 38.8%.
•Canada delivered solid new business results; higher sales in participating life insurance and Group
Insurance were more than offset by the non-recurrence of a large affinity market sale in 3Q23. APE sales
and NBV were down 20% and 7%, respectively, while new business CSM increased 86% due to strong
individual insurance and segregated fund sales.
•U.S. delivered double-digit growth in APE sales, new business CSM and NBV of 23%, 30% and 36%,
respectively, reflecting a rebound in demand from affluent customers for accumulation insurance
products.
Global WAM net inflows of $5.2 billion in 3Q24, increased $6.0 billion compared with net outflows of $0.8
billion in 3Q23, reflecting strong Retail net flows across all geographies
•Retirement net inflows of $0.6 billion in 3Q24 increased from net outflows of $3.4 billion in 3Q23, primarily
driven by the non-recurrence of a large-case retirement plan redemption in the U.S. in 3Q23.
•Retail net inflows of $3.9 billion in 3Q24 increased from net outflows of $0.2 billion in 3Q23, due to
increased demand for investment products amid an equity market recovery and improved investor
sentiment, as well as the onboarding of several new advisors in Canada wealth.
•Institutional Asset Management net inflows of $0.7 billion in 3Q24 decreased compared with net inflows of
$2.8 billion in 3Q23, reflecting higher redemptions in fixed income mandates.
1 Net of non-controlling interests (“NCI”).
2 Post-tax contractual service margin net of NCI (“post-tax CSM net of NCI”) is a non-GAAP financial measure. For more information on non-GAAP and other
financial measures, see “Non-GAAP and other financial measures” in our 3Q24 MD&A.
3 This amount excludes the portion related to NCI.
| Manulife Financial Corporation – Third Quarter 2024 | 5 |
|---|
Growth in new business continues to drive higher organic CSM and CSM balance
CSM1 was $20,930 million as at September 30, 2024
CSM increased $490 million compared with December 31, 2023. Organic CSM movement contributed $724
million of the increase for the first three quarters of 2024, primarily driven by the impact of new business and
interest accretion, partially offset by amortization recognized in core earnings and adverse insurance experience.
Inorganic CSM movement was a decrease of $234 million for the same period, primarily driven by the impacts of
reinsurance transactions and the annual review of actuarial methods and assumptions, partially offset by
favourable impacts of changes in foreign currency exchange rates and equity market performance. Post-tax CSM
net of NCI2 was $18,595 million as at September 30, 2024.
Annual Review of Actuarial Methods and Assumptions
We completed our annual review of actuarial methods and assumptions, which resulted in a net favourable impact
of a $174 million3 decrease in pre-tax fulfillment cash flows. Under IFRS 17, the impact of the annual review of
actuarial methods and assumptions is reported in several places. The $174 million decrease in pre-tax fulfillment
cash flows in 3Q24 was comprised of a decrease in pre-tax net income attributed to shareholders of $250 million
($199 million post-tax), an increase in pre-tax net income attributed to participating policyholders of $29 million
($21 million post-tax), a decrease in CSM of $421 million, an increase in pre-tax other comprehensive income
attributed to shareholders of $771 million ($632 million post-tax), and an increase in pre-tax other comprehensive
income attributed to participating policyholders of $45 million ($32 million post-tax). The actuarial review this year
included updates to our lapse assumptions for non-participating products in our U.S. life insurance business and
in our International High Net Worth business in Asia segment, updates to discount rates used in the valuation of
our non-participating business, a review of our reinsurance contracts and risk adjustment, updates to our global
expense assumptions, updates to mortality and morbidity assumptions in certain products in Asia, as well as other
methodology refinements.
| Manulife Financial Corporation – Third Quarter 2024 | 6 |
|---|
MANAGEMENT’S DISCUSSION AND ANALYSIS
This Management’s Discussion and Analysis (“MD&A”) is current as of November 6, 2024, unless otherwise noted.
This MD&A should be read in conjunction with our unaudited Interim Consolidated Financial Statements for the
three and nine months ended September 30, 2024 and the MD&A and audited Consolidated Financial Statements
contained in our 2023 Annual Report.
For further information relating to our risk management practices and risk factors affecting the Company, see “Risk
Management and Risk Factors” and “Critical Actuarial and Accounting Policies” in the MD&A in our 2023 Annual
Report (“2023 MD&A”) and the “Risk Management” note to the Consolidated Financial Statements in our most
recent annual and interim reports.
In this MD&A, the terms “Company”, “Manulife”, “we” and “our” mean Manulife Financial Corporation (“MFC”) and
its subsidiaries. All amounts are reported in Canadian dollars, unless otherwise indicated. Any information
contained in, or otherwise accessible through, websites mentioned in this MD&A does not form a part of this
document.
CONTENTS
| A. TOTAL COMPANY PERFORMANCE<br><br>1.Profitability<br><br>2.Business performance<br><br>3.Financial strength<br><br>4.Assets under management and administration<br><br>5.Impact of foreign currency exchange rates<br><br>6.Business highlights<br><br>7.Strategic priorities<br><br>B. PERFORMANCE BY SEGMENT<br><br>1.Asia<br><br>2.Canada<br><br>3.U.S.<br><br>4.Global Wealth and Asset Management<br><br>5.Corporate and Other | C. RISK MANAGEMENT AND RISK FACTORS<br><br>UPDATE<br><br>1.Variable annuity and segregated fund guarantees<br><br>2.Caution related to sensitivities<br><br>3.Publicly traded equity performance risk sensitivities<br><br>and exposure measures<br><br>4.Interest rate and spread risk sensitivities and<br><br>exposure measures<br><br>5.Alternative long-duration asset performance risk<br><br>sensitivities and exposure measures<br><br>6.Strategic and product risk factors update<br><br>D. CRITICAL ACTUARIAL AND ACCOUNTING<br><br>POLICIES<br><br>1.Critical actuarial and accounting policies<br><br>2.Actuarial methods and assumptions<br><br>3.Sensitivity to changes in assumptions<br><br>4.Accounting and reporting changes<br><br>E. OTHER<br><br>1.Outstanding common shares - selected information<br><br>2.Legal and regulatory proceedings<br><br>3.Non-GAAP and other financial measures<br><br>4.Caution regarding forward-looking statements<br><br>5.Quarterly financial information<br><br>6.Revenue<br><br>7.Other |
|---|
1 Percentage growth / declines in core earnings, pre-tax core earnings, core expenses, general expenses, contractual service margin (“CSM”) net of non-
controlling interests (“NCI”), new business contractual service margin (“new business CSM”), assets under management and administration (“AUMA”), assets
under management (“AUM”), core earnings before interest, taxes, depreciation and amortization (“core EBITDA”), and Manulife Bank average net lending assets
are stated on a constant exchange rate basis, a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information.
2 For more information on this metric, see “Non-GAAP and other financial measures” below.
3 The GA Reinsurance Transaction closed February 22, 2024 with an effective date of January 1, 2024. The RGA Reinsurance Transaction closed April 2, 2024.
| Manulife Financial Corporation – Third Quarter 2024 | 7 |
|---|
A TOTAL COMPANY PERFORMANCE
A1 Profitability
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Net income (loss) attributed to shareholders | $1,839 | $1,042 | $1,013 | $3,747 | $3,444 |
| Core earnings(1) | $1,828 | $1,737 | $1,743 | $5,319 | $4,911 |
| Diluted earnings (loss) per common share ($) | $1.00 | $0.52 | $0.52 | $1.97 | $1.76 |
| Diluted core earnings per common share (“Core EPS”) ($)(2) | $1.00 | $0.91 | $0.92 | $2.84 | $2.55 |
| ROE | 16.6% | 9.0% | 9.5% | 11.3% | 10.8% |
| Core return on shareholders’ equity (“Core ROE”)(2) | 16.6% | 15.7% | 16.8% | 16.3% | 15.7% |
| Expense efficiency ratio(2) | 44.4% | 45.4% | 44.3% | 45.0% | 45.5% |
| General expenses | $1,204 | $1,225 | $1,042 | $3,531 | $3,150 |
| Core expenses(1) | $1,716 | $1,713 | $1,622 | $5,102 | $4,825 |
| (1) This item is a non-GAAP financial measure. See “Non-GAAP and other financial measures” below for more information.<br><br>(2) This item is a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information. |
Quarterly profitability
Manulife’s net income attributed to shareholders was $1,839 million in the third quarter of 2024 (“3Q24”) compared
with $1,013 million in the third quarter of 2023 (“3Q23”). Net income attributed to shareholders is comprised of core
earnings (consisting of items we believe reflect the underlying earnings capacity of the business), which amounted
to $1,828 million in 3Q24 compared with $1,743 million in 3Q23, and items excluded from core earnings, which
amounted to a net gain of $11 million in 3Q24 compared with a net charge of $730 million in 3Q23. The effective
tax rate on net income (loss) attributed to shareholders was a tax expense of 11% in 3Q24 compared with a
recovery of 7% in 3Q23 reflecting $100 million of tax benefits in 3Q24 compared with $290 million in 3Q23, a
charge related to Global Minimum Taxes (“GMT”) in 3Q24 and the jurisdictional mix of pre-tax profits.
Net income attributed to shareholders in 3Q24 increased $826 million compared with 3Q23, primarily reflecting
improved market experience and core earnings growth, partially offset by lower tax-related benefits, a higher net
charge from the annual review of actuarial methods and assumptions and a charge to items excluded from core
earnings related to GMT. The net gain from market experience of $186 million in 3Q24 was primarily related to
higher-than-expected returns from public equity and net realized gains from the sale of debt instruments, partially
offset by lower-than-expected returns on alternative long-duration assets (“ALDA”) mainly related to real estate
investments.
Core earnings increased $85 million or 4% on a constant exchange rate basis1 compared with 3Q23. The increase
was driven by higher core earnings in Global Wealth and Asset Management (“Global WAM”), largely reflecting an
increase in net fee income from higher average assets under management and administration2 (“average AUMA”)
and positive net flows2, along with disciplined expense management and favourable tax true-ups and tax benefits.
In addition, growth in our insurance business, a lower charge in the expected credit loss (“ECL”) provision in 3Q24
and the impact of updates to actuarial methods and assumptions in 2023 also contributed to higher core earnings.
These increases were partially offset by lower expected investment earnings and a charge related to GMT. The
reinsurance transaction with Global Atlantic (“GA Reinsurance Transaction”)3 reduced core earnings by $21 million
in 3Q24 compared with 3Q23 reflecting the impact on expected earnings on insurance contracts, expected
investment earnings, and insurance experience. The reinsurance transaction with the RGA Life Insurance
Company of Canada (“RGA Reinsurance Transaction”)3 reduced core earnings by $2 million in 3Q24 compared
with 3Q23.
The components of the items excluded from core earnings are outlined in the table below and the annual review of
actuarial methods and assumptions that flow directly through income is discussed in section D2 “Actuarial methods
and assumptions” below.
| Manulife Financial Corporation – Third Quarter 2024 | 8 |
|---|
Year-to-date profitability
Net income attributed to shareholders for the nine months ended September 30, 2024 was $3,747 million
compared with $3,444 million for the nine months ended September 30, 2023. Year-to-date core earnings
amounted to $5,319 million in 2024 compared with $4,911 million in the same period of 2023, and items excluded
from year-to-date core earnings amounted to a net charge of $1,572 million in 2024 compared with a net charge of
$1,467 million in the same period of 2023. The effective tax rate on year-to-date net income (loss) attributed to
shareholders was 16% in 2024 compared with 12% for the same period in 2023.
Year-to-date net income attributed to shareholders in 2024 increased $303 million compared with 2023 due to
improved market experience in public equities, ALDA, and derivatives and hedge accounting ineffectiveness, and
growth in core earnings. This was partially offset by the impact of the $958 million net loss attributed to the GA and
RGA Reinsurance Transactions recorded in items excluded from core earnings, primarily related to market
experience from the sale of fair value through Other Comprehensive Income (“FVOCI”) debt instruments (there is
an offsetting change in other comprehensive income (“OCI”) attributed to shareholders resulting in a neutral impact
to book value), lower tax-related benefits, a higher net charge from the annual review of actuarial methods and
assumptions and a charge to items excluded from core earnings related to GMT. Year-to-date market experience
was a net charge of $1,258 million in 2024 primarily reflecting the net loss from above-noted GA and RGA
Reinsurance Transactions, lower-than-expected returns on ALDA, largely related to real estate and private equity
investments, partially offset by higher-than-expected returns on public equities and a gain from derivatives and
hedge accounting ineffectiveness.
Year-to-date core earnings in 2024 increased $408 million or 8% compared with the same period of 2023. The
increase was driven by higher core earnings in Global WAM, reflecting an increase in net fee income from higher
average AUMA and positive net flows, along with disciplined expense management and tax true-ups and tax
benefits. In addition, strong growth in our insurance business, a lower charge in the ECL provision in 2024 and the
impact of updates to actuarial methods and assumptions in 2023 also contributed to higher core earnings. These
increases were partially offset by a charge related to GMT, lower expected investment earnings, higher workforce-
related costs, including higher performance-related costs, and lower gains from updates to provisions for estimated
losses in our Property & Casualty Reinsurance business compared with prior year. In addition, year-to-date core
earnings reflected adverse net insurance experience in the U.S., partially offset by improved experience in Asia.
The GA Reinsurance Transaction reduced year-to-date core earnings by $64 million in 2024 compared with 2023,
attributable to the impact on expected earnings on insurance contracts, expected investment earnings, the change
in ECL, and insurance experience. The RGA Reinsurance Transaction reduced year-to-date core earnings by $1
million in 2024 compared with 2023.
Core earnings by segment is presented in the table below.
| Core earnings by segment | Quarterly Results | YTD Results | |||
|---|---|---|---|---|---|
| ($ millions, unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Asia | $619 | $647 | $522 | $1,923 | $1,484 |
| Canada | 412 | 402 | 408 | 1,178 | 1,135 |
| U.S. | 411 | 415 | 442 | 1,278 | 1,285 |
| Global Wealth and Asset Management | 499 | 399 | 361 | 1,255 | 968 |
| Corporate and Other | (113) | (126) | 10 | (315) | 39 |
| Total core earnings | $1,828 | $1,737 | $1,743 | $5,319 | $4,911 |
| Manulife Financial Corporation – Third Quarter 2024 | 9 | ||||
| --- | --- |
The table below presents net income attributed to shareholders consisting of core earnings and items excluded
from core earnings.
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Core earnings | $1,828 | $1,737 | $1,743 | $5,319 | $4,911 |
| Items excluded from core earnings: | |||||
| Market experience gains (losses)(1) | 186 | (665) | (1,022) | (1,258) | (1,657) |
| Realized gains (losses) on debt instruments | 101 | (350) | (24) | (919) | (79) |
| Derivatives and hedge accounting ineffectiveness | (9) | 143 | (266) | 92 | (186) |
| Actual less expected long-term returns on public equity | 198 | 11 | (273) | 425 | (79) |
| Actual less expected long-term returns on ALDA | (167) | (450) | (400) | (872) | (1,242) |
| Other investment results | 63 | (19) | (59) | 16 | (71) |
| Changes in actuarial methods and assumptions that flow<br><br>directly through income(2) | (199) | - | (14) | (199) | (14) |
| Restructuring charge(3) | (20) | - | - | (20) | - |
| Reinsurance transactions, tax-related items and other(4) | 44 | (30) | 306 | (95) | 204 |
| Total items excluded from core earnings | 11 | (695) | (730) | (1,572) | (1,467) |
| Net income (loss) attributed to shareholders | $1,839 | $1,042 | $1,013 | $3,747 | $3,444 |
| (1)Market experience was a net gain of 186 million in 3Q24, driven by higher-than-expected returns on public equity, net realized gains from the sale of debt instruments which are classified as FVOCI and favourable foreign exchange impacts. These were partially offset by lower-than-expected returns on ALDA mainly related to real estate, and a modest loss from derivatives and hedge accounting ineffectiveness. Market experience was a net charge of 1,022 million in 3Q23, primarily driven by lower-than-expected returns on ALDA mainly related to real estate, lower-than-expected returns on public equity, a charge from derivatives and hedge accounting ineffectiveness, net realized losses from the sale of debt instruments which are classified as FVOCI and a charge in other investment results.(2)Refer to section D2 “Actuarial methods and assumptions” below for detail.(3)In 3Q24, we reported a restructuring charge of 20 million post-tax (25 million pre-tax) in Global WAM. (4)The 3Q24 net gain of 44 million mainly included tax related benefits and true-ups of 69 million and a charge of 28 million related to Global Minimum Taxes (“GMT”) (an additional 61 million charge was recorded in core earnings). The 3Q23 net gain of 306 million included a one-time tax-related benefit of 290 million, additional tax-related true-ups of 11 million and a gain of 5 million related to a reinsurance transaction in Vietnam. |
All values are in US Dollars.
Net income attributed to shareholders by segment is presented in the following table.
| Net income (loss) attributed to shareholders by segment | Quarterly Results | YTD Results | |||
|---|---|---|---|---|---|
| ($ millions, unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Asia | $827 | $582 | $84 | $1,772 | $733 |
| Canada | 430 | 79 | 290 | 782 | 826 |
| U.S. | 5 | 135 | 72 | 32 | 441 |
| Global Wealth and Asset Management | 498 | 350 | 318 | 1,213 | 932 |
| Corporate and Other | 79 | (104) | 249 | (52) | 512 |
| Total net income attributed to shareholders | $1,839 | $1,042 | $1,013 | $3,747 | $3,444 |
Expense efficiency ratio
The expense efficiency ratio is a financial measure which we use to measure progress on our strategic priority of
expense efficiency and reflects expenses that flow directly through core earnings (“core expenses”). Core
expenses include core general expenses, directly attributable maintenance expenses and directly attributable
acquisition expenses for products measured using the premium allocation approach (“PAA”) and for other products
without a CSM. Core expenses exclude certain expenses directly attributable to acquiring new business that are
capitalized into the CSM instead of flowing directly through core earnings.
Our focus on expense efficiency has enabled us to drive the benefits of scale across our businesses. We believe
there are further opportunities to leverage our global scale and operating environment, streamline processes and
further digitize our business. As a result, in the second quarter of 2024 (“2Q24”) we updated our medium-term
target for the expense efficiency ratio from less than 50% to less than 45%.
1 This is a non-GAAP financial measure. See “Non-GAAP and other financial measures” below for more information.
| Manulife Financial Corporation – Third Quarter 2024 | 10 |
|---|
Quarterly expense efficiency ratio
The expense efficiency ratio was 44.4% in 3Q24, compared with 44.3% in 3Q23. The 0.1 percentage point
increase in the ratio compared with 3Q23 reflects a 4% increase in pre-tax core earnings1, and a 5% increase in
core expenses. The increase in core expenses was driven by higher workforce-related costs, including higher
performance-related costs, and the inclusion of ongoing operating expenses related to our acquisition of the CQS
business.
Total 3Q24 general expenses increased 16% on an actual exchange rate basis and 15% on a constant exchange
rate basis compared with 3Q23, driven by the items noted above related to the growth in core expenses, as well as
a reclassification of expenses from directly attributable maintenance to general expenses, and a restructuring
charge in Global WAM. General expenses excluded from core earnings in 3Q24 were mainly related to the above-
noted restructuring charge in Global WAM.
Year-to-date expense efficiency ratio
The year-to-date expense efficiency ratio was 45.0% in 2024, compared with 45.5% in the same period of 2023.
The 0.5 percentage point improvement in the year-to-date ratio compared with the same period of 2023 reflects an
8% increase in year-to-date pre-tax core earnings, and a 6% increase in year-to-date core expenses. The increase
in year-to-date core expenses was driven by similar items noted above related to the increase in core expenses in
3Q24.
Total year-to-date general expenses in 2024 increased 12% on an actual and constant exchange rate basis
compared with the same period of 2023 driven by the similar items noted above related to the increase in general
expenses in 3Q24. Year-to-date general expenses excluded from core earnings were mainly related to the
acquisition of CQS and a restructuring charge in Global WAM in 2024, and consisted primarily of a true-up of an
existing legal provision in 2023.
1 Percentage growth / declines in APE sales and NBV are stated on a constant exchange rate basis.
2 For more information on this metric, see “Non-GAAP and other financial measures” below.
| Manulife Financial Corporation – Third Quarter 2024 | 11 |
|---|
A2Business performance
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) (unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Asia APE sales | $1,872 | $1,259 | $1,120 | $4,412 | $3,474 |
| Canada APE sales | 343 | 520 | 431 | 1,313 | 1,046 |
| U.S. APE sales | 132 | 128 | 106 | 412 | 370 |
| Total APE sales(1) | 2,347 | 1,907 | 1,657 | 6,137 | 4,890 |
| Asia new business value | 655 | 506 | 414 | 1,624 | 1,210 |
| Canada new business value | 143 | 159 | 153 | 459 | 351 |
| U.S. new business value | 45 | 58 | 33 | 152 | 133 |
| Total new business value(1) | 843 | 723 | 600 | 2,235 | 1,694 |
| Asia new business CSM(2) | 593 | 478 | 402 | 1,562 | 1,135 |
| Canada new business CSM | 95 | 76 | 51 | 241 | 154 |
| U.S. new business CSM | 71 | 74 | 54 | 242 | 252 |
| Total new business CSM(2) | 759 | 628 | 507 | 2,045 | 1,541 |
| Asia CSM net of NCI | 14,715 | 13,456 | 10,030 | 14,715 | 10,030 |
| Canada CSM | 4,036 | 3,769 | 3,662 | 4,036 | 3,662 |
| U.S. CSM | 2,171 | 3,522 | 3,651 | 2,171 | 3,651 |
| Corporate and Other CSM | 8 | 11 | 26 | 8 | 26 |
| Total CSM net of NCI | 20,930 | 20,758 | 17,369 | 20,930 | 17,369 |
| Post-tax CSM net of NCI(3) | 18,595 | 18,290 | 14,992 | 18,595 | 14,992 |
| Global WAM gross flows ($ billions)(1) | 41.3 | 41.4 | 34.3 | 128.2 | 108.2 |
| Global WAM net flows ($ billions)(1) | 5.2 | 0.1 | (0.8) | 12.0 | 5.8 |
| Global WAM assets under management and administration ($<br><br>billions)(3) | 990.9 | 943.9 | 806.7 | 990.9 | 806.7 |
| Global WAM total invested assets ($ billions) | 9.5 | 9.0 | 6.7 | 9.5 | 6.7 |
| Global WAM segregated funds net assets ($ billions) | 282.0 | 270.1 | 233.9 | 282.0 | 233.9 |
| Total assets under management and administration ($<br><br>billions)(3),(4) | 1,551.5 | 1,481.5 | 1,321.7 | 1,551.5 | 1,321.7 |
| Total invested assets ($ billions)(4) | 429.2 | 410.6 | 398.7 | 429.2 | 398.7 |
| Segregated funds net assets ($ billions)(4) | 423.0 | 406.1 | 356.9 | 423.0 | 356.9 |
| (1) For more information on this metric, see “Non-GAAP and other financial measures” below.<br><br>(2) New business CSM is net of NCI.<br><br>(3) This item is a non-GAAP financial measure. See “Non-GAAP and other financial measures” below for more information.<br><br>(4) See section A4 below for more information. |
Annualized premium equivalent (“APE”) sales were $2,347 million in 3Q24, an increase of 40%1 compared with
3Q23, new business CSM was $759 million in 3Q24, an increase of 47% compared with 3Q23 and new
business value (“NBV”) was $843 million in 3Q24, an increase of 39%1 compared with 3Q23. New business
results by segment were as follows:
•Asia led with broad-based growth, generating 64%, 45% and 55%, growth compared with 3Q23 in APE
sales, new business CSM and NBV, respectively, reflecting higher sales volumes in Hong Kong, mainland
China, Singapore and Japan. New business value margin2 (“NBV margin”) remained resilient at 38.8%.
•Canada delivered solid new business results; higher sales in participating life insurance and Group
Insurance were more than offset by the non-recurrence of a large affinity market sale in 3Q23. APE sales
and NBV were down 20% and 7%, respectively, compared with 3Q23, while new business CSM increased
86%, compared with 3Q23 due to strong individual insurance and segregated fund sales.
•U.S. delivered double-digit growth in APE sales, new business CSM and NBV of 23%, 30% and 36%,
respectively, compared with 3Q23, reflecting a rebound in demand from affluent customers for
accumulation insurance products.
| Manulife Financial Corporation – Third Quarter 2024 | 12 |
|---|
Year-to-date APE sales were $6,137 million in 2024, an increase of 26% compared with the same period of 2023,
year-to-date new business CSM was $2,045 million in 2024, an increase of 33% compared with the same period
of 2023 and year-to-date NBV was $2,235 million in 2024, an increase of 32% compared with the same period of
- New business results by segment were as follows:
•Asia year-to-date APE sales increased 28% compared with 2023, driven by growth in Hong Kong,
mainland China, Japan and Singapore. Business mix and the impact of updates to actuarial methods and
assumptions in the second half of 2023 further contributed to a 38% increase in year-to-date new business
CSM compared with 2023. Year-to-date NBV increased 35% compared with 2023 due to higher sales
volumes and business mix.
•Canada generated 26% growth in year-to-date APE sales compared with 2023, driven by higher large-
case sales in Group Insurance, along with higher participating life insurance and segregated fund sales,
partially offset by the non-recurrence of a large affinity markets sale in 3Q23. Combined with favourable
product mix, year-to-date NBV increased 31% compared with 2023. New business CSM increased 56%
compared with 2023 driven by favourable product mix in Individual Insurance and higher sales volumes in
segregated fund and Individual Insurance products.
•U.S. year-to-date APE sales increased 10% compared with 2023, reflecting increased demand from
affluent customers for accumulation insurance products, partially offset by lower sales of protection
insurance products. Combined with product mix, this led to a 13% increase in year-to-date NBV,
compared with 2023. Year-to-date new business CSM decreased 5% compared with 2023, primarily
driven by product mix and the impact of interest rates partially offset by higher sales volumes.
CSM net of NCI was $20,930 million as at September 30, 2024, an increase of $490 million compared with
December 31, 2023. Organic CSM movement was $724 million for the nine months ended September 30, 2024,
primarily driven by the impact of new business and interest accretion, partially offset by amortization recognized in
core earnings and adverse insurance experience. Inorganic CSM movement was $(234) million for the nine
months ended September 30, 2024, primarily driven by the impact of reinsurance transactions, and the annual
review of actuarial methods and assumptions that adjust the CSM, partially offset by favourable impacts of
changes in foreign currency exchange rates and equity market performance.
Global WAM reported net inflows were $5.2 billion in 3Q24 compared with net outflows of $0.8 billion in 3Q23.
By business line, the results were:
•Retirement net inflows were $0.6 billion in 3Q24 compared with net outflows of $3.4 billion in 3Q23,
primarily driven by the non-recurrence of a large-case retirement plan redemption in the U.S in 3Q23.
•Retail net inflows were $3.9 billion in 3Q24 compared with net outflows of $0.2 billion in 3Q23, due to
increased demand for investment products amid an equity market recovery and improved investor
sentiment, as well as the onboarding of several new advisors in Canada wealth.
•Institutional Asset Management net inflows were $0.7 billion in 3Q24 compared with net inflows of $2.8
billion in 3Q23, reflecting higher redemptions in fixed income mandates.
Year-to-date net inflows were $12.0 billion in 2024, compared with $5.8 billion in the same period of 2023. The
increase was primarily due to higher retail net inflows from increased demand for investment products. Retirement
net inflows increased driven by the non-recurrence of a large-case retirement plan redemption as mentioned
above and higher retirement plan sales partially offset by higher member withdrawals. Institutional net inflows
decreased due to higher fixed income redemptions.
1 The net issuance of subordinated debt consists of the issuance of $1.1 billion of subordinated debt in the first quarter of 2024 (“1Q24”) and $0.5 billion of
subordinated debt in 2Q24, partially offset by the redemption of $0.6 billion of JHUSA Surplus Notes in 1Q24 and $0.75 billion of subordinated debt in 3Q24.
2 This item is a non-GAAP financial measure. See “Non-GAAP and other financial measures” below for more information.
3 Includes cash & cash equivalents, comprised of cash on deposit, Canadian and U.S. Treasury Bills and high quality short-term investments, and marketable
assets, comprised of investment grade government and agency bonds, investment grade corporate bonds, investment grade securitized instruments, publicly
traded common stocks and preferred shares. Included in this balance is $11.9 billion encumbered cash and cash equivalents and marketable securities as at
September 30, 2024 (December 31, 2023 – $11.0 billion).
4 See “Caution regarding forward-looking statements” below.
| Manulife Financial Corporation – Third Quarter 2024 | 13 |
|---|
A3Financial strength
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| (unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| MLI’s LICAT ratio(1) | 137% | 139% | 137% | 137% | 137% |
| Financial leverage ratio(2) | 23.5% | 24.6% | 25.2% | 23.5% | 25.2% |
| Consolidated capital ($ billions)(3) | $78.3 | $77.6 | $71.4 | $78.3 | $71.4 |
| Book value per common share ($) | $24.40 | $23.71 | $22.42 | $24.40 | $22.42 |
| Adjusted book value per common share ($)(2) | $34.97 | $33.96 | $30.67 | $34.97 | $30.67 |
| (1)This item is disclosed under the Office of the Superintendent of Financial Institutions’ (“OSFI”) Life Insurance Capital Adequacy Test Public Disclosure<br><br>Requirements guideline.<br><br>(2)This item is a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information.<br><br>(3)This item is a capital management measure. For more information on this metric, see “Non-GAAP and other financial measures” below. |
The Life Insurance Capital Adequacy Test (“LICAT”) ratio for The Manufacturers Life Insurance Company
(“MLI”) as at September 30, 2024 was 137% compared with 139% as at June 30, 2024. The two percentage point
decrease was mainly driven by common share buybacks and the redemption of subordinated debt. MFC’s LICAT
ratio was 125% as at September 30, 2024 compared with 127% as at June 30, 2024, with the decrease driven by
similar factors that impacted the movement in MLI’s LICAT ratio. The difference between the MLI and MFC ratios
as at September 30, 2024 was largely due to the $6.2 billion of MFC senior debt outstanding that does not qualify
as available capital for MFC but, based on the form it was down-streamed, qualifies as regulatory capital for MLI.
MFC’s financial leverage ratio as at September 30, 2024 was 23.5%, a decrease of 1.1 percentage points from
24.6% as at June 30, 2024. The decrease in the ratio was driven by the redemption of capital instruments1 during
the quarter, an increase in total equity, and higher post-tax CSM2. The increase in total equity was mainly from total
comprehensive income, which was partially offset by dividends and common share buybacks.
MFC’s consolidated capital was $78.3 billion as at September 30, 2024, an increase of $4.4 billion compared
with $73.9 billion as at December 31, 2023. The increase was driven by growth in total equity, higher post-tax
CSM, and a net issuance of capital instruments1. The growth in total equity was from year-to-date total
comprehensive income, which was partially offset by dividends and common share buybacks.
Cash and cash equivalents and marketable securities3 was $254.5 billion as at September 30, 2024 compared
with $250.7 billion as at December 31, 2023. The increase was primarily driven by higher market value of debt
instruments due to lower interest rates, favourable changes in foreign exchange rates and higher equity markets,
mostly offset by the impact of the GA and RGA Reinsurance Transaction.
Book value per common share as at September 30, 2024 was $24.40, a 9% increase compared with $22.36 as
at December 31, 2023. The number of common shares outstanding was 1,759 million as at September 30, 2024, a
net decrease of 47 million common shares from 1,806 million as at December 31, 2023, primarily driven by
common share buybacks. We’ve purchased for cancellation 51 million common shares as of September 30, 2024,
and plan to purchase the maximum 90 million common shares approved for purchase under our current amended
normal course issuer bid which runs until February 25, 2025.4
Adjusted book value per common share as at September 30, 2024 was $34.97, a 9% increase compared with
$32.19 as at December 31, 2023 driven by an increase in the adjusted book value2 and a lower number of
common shares outstanding. Adjusted book value increased $3.4 billion due to growth in total common
shareholders’ equity and an increase in post-tax CSM, net of NCI. The increase in common shareholders’ equity
reflects the impact of growth in total comprehensive income, partially offset by dividends and common share
buybacks.
1 Manulife Pro is available in Singapore, Vietnam, Indonesia, Japan and Hong Kong.
2 Net promoter score (“NPS”).
3 Compared with registration in May 2024, prior to the soft launch of the app in June 2024.
| Manulife Financial Corporation – Third Quarter 2024 | 14 |
|---|
A4Assets under management and administration (“AUMA”)
AUMA as at September 30, 2024 was $1.6 trillion, an increase of 10% compared with December 31, 2023,
primarily due to the favourable impact of interest rates and equity markets, and net inflows. Total invested assets
increased 3% on an actual exchange rate basis, primarily due to the impact of interest rates on debt instruments
and equity markets, partially offset by the transfer of invested assets related to the GA and RGA Reinsurance
Transactions. Segregated funds net assets increased 12% on an actual exchange rate basis, primarily due to the
impact of equity markets.
A5 Impact of foreign currency exchange rates
Changes in foreign currency exchange rates from 3Q23 to 3Q24 increased core earnings by $20 million in 3Q24,
primarily due to a weaker Canadian dollar compared with the U.S. dollar. Changes in foreign currency exchange
rates decreased year-to-date core earnings by $4 million in 2024 compared with the same period of 2023 primarily
due to a stronger Canadian dollar compared with the Japanese yen. The impact of foreign currency exchange
rates on items excluded from core earnings does not provide relevant information given the nature of those items.
A6 Business highlights
Strategic Highlights
We are driving profitable top-line growth through product and distribution innovations
In Asia, we continued the rollout of Manulife Pro, our proprietary recognition and activation program for top-tier
agents, to Hong Kong in July. This key initiative contributed to improved productivity, reflecting our investments in
our agency force and contributing to over 20% year-over-year growth in agency NBV and agency APE sales in
3Q24. With this expansion Manulife Pro is now available in five of our markets1.
In addition, we further enhanced our high-net-worth offerings with the launch of two innovative new products:
Manulife Global Indexed UL PRO in our International High Net Worth business and Signature Indexed Income in
Singapore. These offerings build on our capabilities to meet the complex and evolving protection, legacy planning
and wealth management needs of high-net-worth customers.
In the U.S., we expanded a differentiated enhancement to our entire suite of survivorship solutions, allowing
customers to proactively address their estate planning needs now in anticipation of potential estate tax changes in
2026.
In Global WAM, we announced the closing of a $1.1 billion institutional fund - Manulife Private Equity Partners II.
This fund is part of our ongoing effort to provide specialized solutions for institutional investors seeking greater
exposure to opportunities in the growing North American private equity market.
We are elevating the customer experience with continued digital and AI enhancements
In Asia, we improved customer experience and the operational efficiency of our Japan contact centre as part of
global contact centre transformation initiatives. Our further enhancement of voice bot capabilities and the
application of AI contributed to a record high transactional NPS2 on a year-to-date basis. AI-enabled speech-to-text
and call summarization enhancements reduced average contact centre handling time by 28% compared with
3Q23.
Furthermore, we launched new mobile apps in Vietnam and Indonesia as part of our program to create a unified
customer app experience in each of our Asia markets. These apps now enable customers to seamlessly conduct a
wide range of policy management activities including accessing policy information, making premium payments,
tracking claim status, updating personal information and downloading contracts. Since the launch of the new
mobile app in Vietnam in August, monthly customer registrations have nearly doubled3.
In the U.S., we entered into a strategic distribution partnership with Ethos – a life insurance technology company
focused on simplifying the purchase experience – to provide prospective customers and nearly 9,000 newly
appointed agents with instant coverage decisions for our Simple Term solution via the Ethos platform.
1 Jianhui Zhao, Liying Xu, et al - Global trends in incidence, death, burden and risk factors of early-onset cancer from 1990 to 2019: BMJ Oncology 2023.
2 See “Caution regarding forward-looking statements” below.
3 For more information on this metric, see “Non-GAAP and other Financial Measures” below.
4 This item is a non-GAAP ratio. See “Non-GAAP and Other Financial Measures” below for more information.
5 Highest potential businesses include Asia segment and Global WAM segment as well as Canada group benefits and North American behavioural insurance
products.
6 Asia region includes Asia segment and Global WAM’s business in Asia
7 Straight-through processing represents customer interactions that are completely digital, and include money movement.
8 Based on the annual global employee engagement survey conducted by Gallup. Ranking is measured by the engagement grand mean as compared to Gallup’s
Finance and Insurance Company level database.
| Manulife Financial Corporation – Third Quarter 2024 | 15 |
|---|
In Global WAM, we launched an AI-powered planning tool in our wealth platform in Canada Retail to enhance
support for advisors and their clients, delivering an elevated service experience through streamlined financial
planning processes and personalized advice and solutions.
We are helping our customers live longer, healthier, and better lives
In Canada, we further enhanced our mobile app for the Manulife Vitality program with tailored activity
recommendations to provide customers with a more personalized app experience to help them achieve their
health and wellness goals. Continuous improvements have resulted in a 9% increase in utilization year-over-year.
In the U.S., we provided access to GRAIL’s Galleri® multi-cancer early detection test to certain eligible John
Hancock Vitality members ages 40 to 49 (previously ages 50 and up). This change aligns our offering with recent
medical research indicating a significant increase in early-onset cancer diagnoses1, reinforcing our commitment to
early detection and better health outcomes for our members.
A7 Strategic priorities2
During Manulife’s Investor Day in June 2024, senior management showcased our record of successful execution
against our strategy, highlighted our transformation into a lower risk and higher return company, and demonstrated
how we are uniquely positioned to continue delivering growth and superior value to shareholders. Presentations
and discussions provided insight into our path to delivering against our new and existing financial targets, and
reinforced the attractive opportunities and strong momentum across Manulife’s global businesses.
We announced that we are raising the bar on our financial targets, including:
•core ROE of 18%+ by 2027;
•a new target on cumulative remittances3 of $22 billion+ between 2024 and 2027; and
•expense efficiency ratio of <45% in the medium-term.
In addition, we reconfirmed our other medium-term financial targets, including: core EPS growth of 10% to 12%,
new business CSM growth of 15%, CSM balance growth of 8% to 10%, a financial leverage ratio of 25%, and a
core common share dividend payout ratio4 of 35% to 45% of core earnings.
We also announced that we remain committed to our five strategic priorities and the respective targets, including:
75% of core earnings from highest potential businesses5 by 2025, 50% of core earnings from Asia region6 by
2027, a Net Promoter Score of 37 by 2027, 88% of straight-through-processing7 by 2025, and a top quartile
employee engagement score8.
| Manulife Financial Corporation – Third Quarter 2024 | 16 |
|---|
BPERFORMANCE BY SEGMENT
B1Asia
| ($ millions, unless otherwise stated) | Quarterly Results | YTD Results | |||
|---|---|---|---|---|---|
| Canadian dollars | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Profitability: | |||||
| Net income attributed to shareholders | $827 | $582 | $84 | $1,772 | $733 |
| Core earnings(1) | 619 | 647 | 522 | 1,923 | 1,484 |
| Business performance: | |||||
| Annualized premium equivalent sales | 1,872 | 1,259 | 1,120 | 4,412 | 3,474 |
| New business value | 655 | 506 | 414 | 1,624 | 1,210 |
| New business contractual service margin | 593 | 478 | 402 | 1,562 | 1,135 |
| Contractual service margin net of NCI | 14,715 | 13,456 | 10,030 | 14,715 | 10,030 |
| Assets under management ($ billions)(2) | 188.5 | 174.6 | 159.6 | 188.5 | 159.6 |
| Total invested assets ($ billions) | 160.4 | 148.2 | 135.8 | 160.4 | 135.8 |
| Segregated funds net assets ($ billions) | 28.1 | 26.4 | 23.8 | 28.1 | 23.8 |
| U.S. dollars | |||||
| Profitability: | |||||
| Net income attributed to shareholders | US$606 | US$424 | US$63 | US$1,300 | US$543 |
| Core earnings(1) | 453 | 472 | 390 | 1,413 | 1,104 |
| Business performance: | |||||
| Annualized premium equivalent sales | 1,372 | 920 | 835 | 3,242 | 2,582 |
| New business value | 481 | 370 | 310 | 1,194 | 900 |
| New business contractual service margin | 435 | 349 | 300 | 1,148 | 845 |
| Contractual service margin net of NCI | 10,898 | 9,825 | 7,414 | 10,898 | 7,414 |
| Assets under management ($ billions)(2) | 139.6 | 127.5 | 118.0 | 139.6 | 118.0 |
| Total invested assets ($ billions) | 118.7 | 108.2 | 100.4 | 118.7 | 100.4 |
| Segregated funds net assets ($ billions) | 20.9 | 19.3 | 17.6 | 20.9 | 17.6 |
| (1)See “Non-GAAP and other financial measures” below for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders.<br><br>(2)This item is a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information. |
Asia’s net income attributed to shareholders was $827 million in 3Q24 compared with $84 million in 3Q23. Net
income attributed to shareholders is comprised of core earnings, which were $619 million in 3Q24 compared with
$522 million in 3Q23, and items excluded from core earnings, which amounted to a net gain of $208 million in
3Q24 compared with a net charge of $438 million in 3Q23. See section E3 “Non-GAAP and other financial
measures” below, for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders and
section A1 “Profitability” above, for explanations of the items excluded from core earnings. The changes in core
earnings expressed in Canadian dollars were due to the factors described below and, additionally, reflected a net
$6 million favourable impact due to changes in various foreign currency exchange rates versus the Canadian
dollar.
Expressed in U.S. dollars, the presentation currency of the segment, net income attributed to shareholders was
US$606 million in 3Q24 compared with US$63 million in 3Q23. Core earnings were US$453 million in 3Q24
compared with US$390 million in 3Q23, and items excluded from core earnings were a net gain of US$153 million
in 3Q24 compared with a net charge of US$327 million in 3Q23.
Core earnings in 3Q24 increased 17% compared with 3Q23, driven by an increase in expected earnings on
insurance contracts, and higher expected investment earnings. The increase in expected earnings on insurance
contracts was driven primarily by business growth and the net impact of updates to actuarial methods and
assumptions on our CSM and risk adjustment in 2023 and 2024. Investment income on allocated capital also
increased core earnings by US$20 million in 3Q24 compared with 3Q23. In addition, the GA Reinsurance
Transaction also increased core earnings by US$2 million in 3Q24 compared with 3Q23, attributable to the impact
on expected investment earnings and expected earnings on insurance contracts.
1 For more information on this metric, see “Non-GAAP and other financial measures” below.
| Manulife Financial Corporation – Third Quarter 2024 | 17 |
|---|
Year-to-date net income attributed to shareholders was US$1,300 million in 2024 compared with US$543 million in
the same period of 2023. Year-to-date core earnings were US$1,413 million in 2024, an increase of 31%
compared with US$1,104 million in 2023, driven by similar factors as noted above as well as favourable claims
experience. Year-to-date investment income on allocated capital also increased core earnings by US$58 million in
2024 compared with 2023. In addition, the GA Reinsurance Transaction also increased year-to-date core earnings
by US$8 million in 2024 compared with 2023, attributable to the impact on expected investment earnings and
expected earnings on insurance contracts, and the change in ECL. Items excluded from year-to-date core
earnings were a net charge of US$113 million in 2024 compared with a net charge of US$561 million for the same
period of 2023. See section E3 “Non-GAAP and other financial measures” below, for a reconciliation of year-to-
date core earnings to year-to-date net income (loss) attributed to shareholders. Expressed in Canadian dollars,
year-to-date core earnings reflected a net $29 million unfavourable impact of changes in various foreign currency
exchange rates versus the Canadian dollar.
APE sales of US$1,372 million in 3Q24 increased 64% compared with 3Q23, driven by growth in Hong Kong, Asia
Other and Japan. NBV of US$481 million in 3Q24 increased 55% compared with 3Q23, driven by higher sales
volumes partially offset by business mix. New business value margin (“NBV margin”)1 was 38.8% in 3Q24
compared with 41.9% in 3Q23. New business CSM of US$435 million in 3Q24 increased 45% compared with
3Q23, due to higher sales volumes and the impact of updates to actuarial methods and assumptions in the fourth
quarter of 2023 (“4Q23”), partially offset by business mix. Year-to-date APE sales of US$3,242 million in 2024
increased 28% compared with the same period of 2023, driven by strong sales across all channels in Hong Kong,
higher bancassurance sales in Asia Other, and higher independent agency sales in Japan. Year-to-date NBV of
US$1,194 million in 2024 increased 35% compared with 2023, driven by higher sales volumes and business mix.
Year-to-date new business CSM of US$1,148 million in 2024 increased 38% compared with 2023, due to higher
sales volumes, business mix and the net impact of updates to actuarial methods and assumptions in the second
half of 2023.
•Hong Kong APE sales of US$570 million in 3Q24 increased 173% compared with 3Q23 reflecting higher
sales across all channels driven by strong growth in both mainland Chinese visitor and domestic sales of
savings products. Hong Kong NBV of US$242 million in 3Q24 increased 83% compared with 3Q23 due to
higher sales volumes, partially offset by product mix. Hong Kong NBV margin of 42.4% in 3Q24,
decreased 20.6 percentage points compared with 3Q23. Hong Kong new business CSM of US$186 million
in 3Q24 increased 49% compared with 3Q23 due to higher sales volumes and the impact of updates to
actuarial methods and assumptions in 4Q23, partially offset by product mix.
•Japan APE sales of US$118 million in 3Q24 increased 83% compared with 3Q23, due to higher sales of
non-participating savings products, primarily reflecting sales to customers with maturing products. Japan
NBV of US$54 million in 3Q24 increased 80% compared with 3Q23 due to higher sales volumes. The NBV
margin of 46.4% in 3Q24 decreased 0.8 percentage points compared with 3Q23. Japan new business
CSM of US$63 million in 3Q24 increased 207% compared with 3Q23, due to higher sales volumes and the
impact of updates to actuarial methods and assumptions in 4Q23.
•Asia Other APE sales of US$684 million in 3Q24 increased 21% compared with 3Q23 driven by higher
sales in mainland China, primarily from the bancassurance channel, and in Singapore, driven by the
bancassurance and agency channels. This increase was partially offset by lower sales in the International
High Net Worth business. Asia Other NBV of US$185 million in 3Q24 increased 25% compared with 3Q23,
due to higher sales volumes. Asia Other NBV margin of 33.4% in 3Q24 increased 1.8 percentage points
compared with 3Q23. Asia Other new business CSM of US$186 million in 3Q24 increased 20% compared
with 3Q23, driven by higher sales volumes and impact of updates to actuarial methods and assumptions in
4Q23.
1 Manulife Pro is available in Singapore, Vietnam, Indonesia, Japan and Hong Kong.
2 Net promoter score (“NPS”).
3 Compared with registrations in May 2024, prior to the soft launch of the app in June 2024.
| Manulife Financial Corporation – Third Quarter 2024 | 18 |
|---|
CSM net of NCI was US$10,898 million as at September 30, 2024, an increase of US$1,328 million compared
with December 31, 2023. Organic CSM movement was US$540 million for the nine months ended September 30,
2024, driven by the impact of new business and interest accretion, partially offset by amortization recognized in
core earnings and a net reduction from insurance experience. The inorganic CSM movement was US$788 million
for the nine months ended September 30, 2024, largely driven by changes in actuarial methods and assumptions
that adjust the CSM, the impact of year-to-date equity market performance on certain participating contracts, the
impact of the GA Reinsurance Transaction and the weakening of the U.S. dollar against most Asian currencies.
Assets under management were US$139.6 billion as at September 30, 2024, an increase of 8% compared with
December 31, 2023, driven by the impact of positive equity market performance and favourable interest rate
movement on invested assets and segregated funds net assets, partially offset by the transfer of invested assets
related to the GA Reinsurance Transaction.
Business highlights – In 3Q24, we:
•continued the rollout of Manulife Pro, our proprietary recognition and activation program for top-tier agents,
to Hong Kong in July. This key initiative contributed to improved productivity, reflecting our investments in
our agency force and contributing to over 20% year-over-year growth in agency NBV and agency APE
sales in 3Q24. With this expansion, Manulife Pro is now available in five of our markets1;
•improved customer experience and the operational efficiency of our Japan contact centre as part of global
contact centre transformation initiatives. Our further enhancement of voice bot capabilities and the
application of AI contributed to a record high transactional NPS2 on a year-to-date basis. AI-enabled
speech-to-text and call summarization enhancements reduced average contact centre handling time by
28% compared with 3Q23;
•launched new mobile apps in Vietnam and Indonesia as part of our program to create a unified customer
app experience in each of our markets. These apps now enable customers to seamlessly conduct a wide
range of policy management activities including accessing policy information, making premium payments,
tracking claim status, updating personal information and downloading contracts. Since the launch of the
new mobile app in Vietnam in August, monthly customer registrations have nearly doubled3; and
•further enhanced our high-net-worth offerings with the launch of two innovative new products: Manulife
Global Indexed UL PRO in our International High Net Worth business and Signature Indexed Income in
Singapore. These offerings build on our capabilities to meet the complex and evolving protection, legacy
planning and wealth management needs of high-net-worth customers.
| Manulife Financial Corporation – Third Quarter 2024 | 19 |
|---|
B2Canada
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Profitability: | |||||
| Net income attributed to shareholders | $430 | $79 | $290 | $782 | $826 |
| Core earnings(1) | 412 | 402 | 408 | 1,178 | 1,135 |
| Business performance: | |||||
| Annualized premium equivalent sales | 343 | 520 | 431 | 1,313 | 1,046 |
| Contractual service margin | 4,036 | 3,769 | 3,662 | 4,036 | 3,662 |
| Manulife Bank average net lending assets ($ billions)(2) | 26.2 | 25.7 | 25.1 | 25.8 | 25.0 |
| Assets under management ($ billions) | 146.1 | 140.1 | 137.9 | 146.1 | 137.9 |
| Total invested assets ($ billions) | 108.2 | 103.5 | 103.5 | 108.2 | 103.5 |
| Segregated funds net assets ($ billions) | 37.9 | 36.6 | 34.4 | 37.9 | 34.4 |
| (1)See “Non-GAAP and other financial measures” below for a reconciliation of quarterly core earning to net income (loss) attributed to shareholders.<br><br>(2)This item is a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information. |
Canada’s net income attributed to shareholders was $430 million in 3Q24 compared with $290 million in 3Q23.
Net income attributed to shareholders is comprised of core earnings, which were $412 million in 3Q24 compared
with $408 million in 3Q23, and items excluded from core earnings, which amounted to a net gain of $18 million in
3Q24 compared with a net charge of $118 million in 3Q23. See section E3 “Non-GAAP and other financial
measures” below, for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders and
section A1 “Profitability” above, for explanations of the items excluded from core earnings.
Core earnings in 3Q24 increased $4 million or 1% compared with 3Q23, reflecting business growth in Group
Insurance and a 3Q23 charge in the provision for ECL, partially offset by less favourable claims experience in
Group Insurance, lower expected investment earnings, and lower Manulife Bank earnings. In addition, the RGA
Reinsurance Transaction also reduced core earnings by $2 million in 3Q24 compared to 3Q23.
Year-to-date net income attributed to shareholders was $782 million in 2024 compared with $826 million in the
same period of 2023. Year-to-date core earnings were $1,178 million in 2024 compared with $1,135 million in the
same period of 2023. The increase in year-to-date core earnings of $43 million or 4% reflected business growth in
Group Insurance and a release in the provision for ECL in 2024 compared with an increase in 2023, partially offset
by lower expected investment earnings. In addition, the RGA Reinsurance Transaction also reduced core earnings
by $1 million in 2024 compared with 2023. Items excluded from year-to-date core earnings were a net charge of
$396 million in 2024 compared with a net charge of $309 million for the same period of 2023. See section E3
“Non-GAAP and other financial measures” below, for a reconciliation of year-to-date core earnings to year-to-date
net income (loss) attributed to shareholders.
APE sales of $343 million in 3Q24 decreased by $88 million or 20% compared with 3Q23.
•Individual Insurance APE sales of $132 million in 3Q24 decreased $118 million or 47% compared with
3Q23, primarily due to the non-recurrence of a large affinity markets sale in 3Q23, partially offset by higher
participating life insurance sales in 3Q24.
•Group Insurance APE sales of $155 million in 3Q24 increased $20 million or 15% compared with 3Q23,
driven by higher mid-size and large-case sales.
•Annuities APE sales of $56 million in 3Q24 increased $10 million or 22% compared with 3Q23, primarily
due to higher segregated fund sales.
Year-to-date APE sales were $1,313 million in 2024, $267 million or 26% higher than in the same period of 2023,
primarily due to higher large-case sales in Group Insurance, higher participating life insurance sales, and higher
segregated fund sales, partially offset by the non-recurrence of a large affinity markets sale in 3Q23.
| Manulife Financial Corporation – Third Quarter 2024 | 20 |
|---|
CSM was $4,036 million as at September 30, 2024, representing a decrease of $24 million compared with
December 31, 2023. Organic CSM movement was $40 million for the nine months ended September 30, 2024,
driven by the impact of new business and interest accretion, partially offset by amortization recognized in core
earnings. Inorganic CSM movement was $(64) million for the nine months ended September 30, 2024, primarily
related to the unfavourable year-to-date impacts of interest rates on participating and variable annuity contracts
and the impact of the RGA Reinsurance Transaction, partially offset by changes in actuarial methods and
assumptions that adjust the CSM and favourable equity market experience on certain variable annuity contracts.
Manulife Bank average net lending assets for the quarter were $26.2 billion as at September 30, 2024, up $1.0
billion or 4% compared with December 31, 2023, driven by improved mortgage retention and business growth.
Assets under management were $146.1 billion as at September 30, 2024, a decrease of $1.4 billion or 1%
compared with December 31, 2023 driven by the transfer of invested assets related to the RGA Reinsurance
Transaction, partially offset by the net impact from interest rate and equity markets.
Business highlights – In 3Q24, we:
•further enhanced our mobile app for the Manulife Vitality program with tailored activity recommendations to
provide customers with a more personalized app experience to help them achieve their health and
wellness goals. Continuous improvements have resulted in a 9% increase in utilization year-over-year.
B3U.S.
| ($ millions, unless otherwise stated) | Quarterly Results | YTD Results | |||
|---|---|---|---|---|---|
| Canadian dollars | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Profitability: | |||||
| Net income (loss) attributed to shareholders | $5 | $135 | $72 | $32 | $441 |
| Core earnings(1) | 411 | 415 | 442 | 1,278 | 1,285 |
| Business performance: | |||||
| Annualized premium equivalent sales | 132 | 128 | 106 | 412 | 370 |
| Contractual service margin | 2,171 | 3,522 | 3,651 | 2,171 | 3,651 |
| Assets under management ($ billions) | 209.1 | 203.4 | 193.6 | 209.1 | 193.6 |
| Total invested assets ($ billions) | 134.2 | 130.4 | 128.8 | 134.2 | 128.8 |
| Segregated funds invested net assets ($ billions) | 74.9 | 73.0 | 64.8 | 74.9 | 64.8 |
| U.S. dollars | |||||
| Profitability: | |||||
| Net income (loss) attributed to shareholders | US$5 | US$98 | US$53 | US$23 | US$327 |
| Core earnings(1) | 302 | 303 | 329 | 940 | 955 |
| Business performance: | |||||
| Annualized premium equivalent sales | 97 | 93 | 79 | 303 | 275 |
| Contractual service margin | 1,606 | 2,572 | 2,695 | 1,606 | 2,695 |
| Assets under management ($ billions) | 154.8 | 148.6 | 143.2 | 154.8 | 143.2 |
| Total invested assets ($ billions) | 99.3 | 95.3 | 95.3 | 99.3 | 95.3 |
| Segregated funds invested net assets ($ billions) | 55.5 | 53.3 | 47.9 | 55.5 | 47.9 |
| (1)See “Non-GAAP and other financial measures” below for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders |
U.S. net income attributed to shareholders was $5 million in 3Q24 compared with $72 million in 3Q23. Net
income attributed to shareholders is comprised of core earnings, which were $411 million in 3Q24 compared with
$442 million in 3Q23, and items excluded from core earnings, which amounted to a net charge of $406 million in
3Q24 compared with a net charge of $370 million in 3Q23. See section E3 “Non-GAAP and other financial
measures” below, for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders and
section A1 “Profitability” above, for explanations of the items excluded from core earnings. The changes in core
earnings expressed in Canadian dollars were due to the factors described below, and in addition, the change in
core earnings reflected a $7 million favourable impact from the strengthening of the U.S. dollar compared with the
Canadian dollar.
| Manulife Financial Corporation – Third Quarter 2024 | 21 |
|---|
Expressed in U.S. dollars, the functional currency of the segment, the net income attributed to shareholders was
US$5 million in 3Q24 compared with US$53 million in 3Q23. Core earnings were US$302 million in 3Q24
compared with US$329 million in 3Q23 and items excluded from core earnings were a net charge of US$297
million in 3Q24 compared with a net charge of US$276 million in 3Q23.
Core earnings in 3Q24 decreased US$27 million or 8% compared with 3Q23 reflecting lower expected investment
earnings, as well as the impact of the GA Reinsurance transaction and the annual review of actuarial methods and
assumptions, both of which impacted expected investment earnings and insurance service result. This decrease
was partially offset by a lower charge in the ECL provision in 3Q24, and more favourable claims experience in life.
Investment income on allocated capital also increased core earnings by US$6 million in 3Q24 compared with
3Q23. The GA Reinsurance Transaction reduced core earnings by US$17 million in 3Q24 compared with 3Q23,
attributable to the impact on expected earnings on insurance contracts, expected investment earnings and
insurance experience.
Year-to-date net income attributed to shareholders was US$23 million in 2024 compared with US$327 million in
the same period of 2023. Year-to-date core earnings were US$940 million in 2024 compared with US$955 million
in the same period of 2023. Year-to-date core earnings decreased US$15 million mainly due to the impact of the
GA Reinsurance transaction, unfavourable net claims experience, lower expected investment earnings and the
impact of the annual review of actuarial methods and assumptions, partially offset by a lower charge in the ECL
provision in 2024. Net claims experience primarily reflected more unfavourable experience in long-term care and
less favourable experience in life. Investment income on allocated capital also increased year-to-date core
earnings by US$17 million in 2024 compared with 2023. The GA Reinsurance Transaction reduced year-to-date
core earnings by $55 million in 2024 compared with 2023, attributable to the impact on expected earnings on
insurance contracts, expected investment earnings, insurance experience, and the change in ECL. Items excluded
from year-to-date core earnings were a net charge of US$917 million in 2024 compared with a net charge of
US$628 million for the same period of 2023. See section E3 “Non-GAAP and other financial measures” below, for
a reconciliation of year-to-date core earnings to year-to-date net income (loss) attributed to shareholders.
Expressed in Canadian dollars, year-to-date core earnings reflected a $13 million favourable impact of
strengthening of the U.S. dollar compared with the Canadian dollar.
APE sales of US$97 million in 3Q24 increased 23% compared with 3Q23, primarily due to a rebound in demand
from affluent customers for accumulation insurance products. Year-to-date APE sales in 2024 of US$303 million
increased 10% compared with the same period of 2023, reflecting increased demand for accumulation insurance
products, partially offset by lower sales of protection insurance products. APE sales of products with the John
Hancock Vitality PLUS feature represented 79% and 80% of overall U.S. sales in 3Q24 and year-to-date 2024,
compared with 71% and 73% in the same periods of 2023, respectively.
CSM was US$1,606 million as at September 30, 2024, representing a decrease of US$1,222 million compared
with December 31, 2023. Organic CSM movement was US$(26) million for the nine months ended September 30,
2024, driven by amortization recognized in core earnings and net unfavourable insurance experience, partially
offset by the impact of new business and interest accretion. The net unfavourable insurance experience was
mainly due to life lapse and claims experience. Inorganic CSM movement was US$(1,196) million for the nine
months ended September 30, 2024, mainly due to changes in actuarial methods and assumptions that adjust the
CSM, the impact of the GA Reinsurance Transaction in 1Q24 as well as an in-force reinsurance transaction
covering certain life mortality in 2Q24, partially offset by favourable year-to-date market impacts from equity market
experience.
Assets under management were US$154.8 billion as at September 30, 2024, an increase of US$1.2 billion or 1%
compared with December 31, 2023. The increase was primarily due to the net impact from interest rate and equity
markets on both segregated funds net assets and total invested assets, partially offset by a decrease in total
invested assets from the transfer of invested assets related to the GA Reinsurance Transaction.
1 Jianhui Zhao, Liying Xu, et al - Global trends in incidence, death, burden and risk factors of early-onset cancer from 1990 to 2019: BMJ Oncology 2023.
| Manulife Financial Corporation – Third Quarter 2024 | 22 |
|---|
Business highlights – In 3Q24, we advanced our digital, product innovation, and wellness initiatives by:
•entering into a strategic distribution partnership with Ethos – a life insurance technology company focused
on simplifying the purchase experience – to provide prospective customers and nearly 9,000 newly
appointed agents with instant coverage decisions for our Simple Term solution via the Ethos platform;
•expanding a differentiated enhancement to our entire suite of survivorship solutions, allowing customers to
proactively address their estate planning needs now in anticipation of potential estate tax changes in 2026;
and
•providing access to GRAIL’s Galleri® multi-cancer early detection test to certain eligible John Hancock
Vitality members ages 40 to 49 (previously ages 50 and up). This change aligns our offering with recent
medical research indicating a significant increase in early-onset cancer diagnoses1, reinforcing our
commitment to early detection and better health outcomes for our members.
B4Global Wealth and Asset Management
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Profitability: | |||||
| Net income attributed to shareholders | $498 | $350 | $318 | $1,213 | $932 |
| Core earnings(1) | 499 | 399 | 361 | 1,255 | 968 |
| Core EBITDA(2) | 572 | 513 | 480 | 1,562 | 1,297 |
| Core EBITDA margin (%)(3) | 27.8% | 26.3% | 26.9% | 26.6% | 24.7% |
| Business performance: | |||||
| Sales | |||||
| Wealth and asset management gross flows | 41,288 | 41,442 | 34,274 | 128,174 | 108,241 |
| Wealth and asset management net flows | 5,227 | 82 | (795) | 12,032 | 5,832 |
| Assets under management and administration ($ billions) | 990.9 | 943.9 | 806.7 | 990.9 | 806.7 |
| Total invested assets ($ billions) | 9.5 | 9.0 | 6.7 | 9.5 | 6.7 |
| Segregated funds net assets ($ billions) | 282.0 | 270.1 | 233.9 | 282.0 | 233.9 |
| Global WAM managed AUMA ($ billions)(2) | 1,211.2 | 1,155.7 | 1,008.2 | 1,211.2 | 1,008.2 |
| Average assets under management and administration ($<br><br>billions) | 963.0 | 933.1 | 813.2 | 923.9 | 812.3 |
| (1)See “Non-GAAP and other financial measures” below for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders.<br><br>(2)This item is a non-GAAP financial measure. See “Non-GAAP and other financial measures” below for more information.<br><br>(3)This item is a non-GAAP ratio. See “Non-GAAP and other financial measures” below for more information. |
Global WAM’s net income attributed to shareholders was $498 million in 3Q24 compared with $318 million in
3Q23. Net income attributed to shareholders is comprised of core earnings, which were $499 million in 3Q24
compared with $361 million in 3Q23, and items excluded from core earnings, which amounted to a net charge of
$1 million in 3Q24 compared with a net charge of $43 million in 3Q23. See section E3 “Non-GAAP and other
financial measures” below, for a reconciliation of quarterly core earnings to net income (loss) attributed to
shareholders and section A1 “Profitability” above, for explanations of the items excluded from core earnings.
Core earnings increased $138 million or 37% compared with 3Q23, driven by an increase in net fee income from
higher average AUMA reflecting the favourable impact of markets and net inflows, favourable tax true-ups and tax
benefits in 3Q24 totaling $70 million, and disciplined expense management. This was partially offset by lower
performance fees in Institutional Asset Management and lower fee spreads. In addition, investment income on
allocated capital increased core earnings by $9 million compared with 3Q23.
Core EBITDA was $572 million in 3Q24, an increase of 18% compared with 3Q23, and core EBITDA margin was
27.8% in 3Q24, an increase of 90 bps compared with 3Q23, both driven by growth in net fee income and
disciplined expense management partially offset by lower performance fees and lower fee spreads. See section E3
“Non-GAAP and other financial measures” below, for additional information on core EBITDA and core EBITDA
margin.
Year-to-date net income attributed to shareholders was $1,213 million in 2024 compared with $932 million in the
same period of 2023, and year-to-date core earnings were $1,255 million in 2024 compared with $968 million in
the same period of 2023. The increase in year-to-date core earnings of $287 million or 29% was primarily driven by
an increase in net fee income from higher average AUMA as noted above for the quarter, favorable tax true-ups
| Manulife Financial Corporation – Third Quarter 2024 | 23 |
|---|
and tax benefits of $91 million in 2024, and disciplined expense management. This was partially offset by lower fee
spreads and lower performance fees in Institutional Asset Management. In addition, year-to-date investment
income on allocated capital increased core earnings by $28 million compared with 2023. Items excluded from
year-to-date core earnings were a net charge of $42 million in 2024 compared with a net charge of $36 million in
the same period of 2023. See section E3 “Non-GAAP and other financial measures” below, for a reconciliation of
year-to-date core earnings to year-to-date net income (loss) attributed to shareholders.
Year-to-date core EBITDA was $1,562 million in 2024, an increase of 20% compared with the same period of 2023
and core EBITDA margin was 26.6% in 2024, an increase of 190 bps compared with the same period of 2023,
both driven by the similar factors as noted above for the quarter. See section E3 “Non-GAAP and other financial
measures” below, for additional information on year-to-date core EBITDA and year-to-date core EBITDA margin.
Net inflows were $5.2 billion in 3Q24 compared with net outflows of $0.8 billion in 3Q23. By business line, the
results were:
•Retirement net inflows were $0.6 billion in 3Q24, compared with net outflows of $3.4 billion in 3Q23,
primarily driven by the non-recurrence of a large-case retirement plan redemption in the U.S in 3Q23.
•Retail net inflows were $3.9 billion in 3Q24, compared with net outflows of $0.2 billion in 3Q23, due to
increased demand for investment products amid an equity market recovery and improved investor
sentiment, as well as the onboarding of several new advisors in Canada wealth.
•Institutional Asset Management net inflows were $0.7 billion in 3Q24, compared with net inflows of $2.8
billion in 3Q23, reflecting higher redemptions in fixed income mandates.
Year-to-date net inflows were $12.0 billion in 2024, compared with $5.8 billion in the same period of 2023. The
increase was primarily due to higher retail net inflows from increased demand for investment products. Retirement
net inflows increased driven by the non-recurrence of a large-case retirement plan redemption as mentioned
above and higher retirement plan sales partially offset by higher member withdrawals. Institutional net inflows
decreased due to higher fixed income redemptions.
Assets under management and administration of $990.9 billion as at September 30, 2024 increased 15%
compared with December 31, 2023. The increase was driven by the favourable impact of equity markets, the $19
billion of assets added from the acquisition of CQS in 2Q24 as well as year-to-date net inflows. As at September
30, 2024, Global WAM also managed $220.3 billion in assets for the Company’s non-WAM reporting segments.
Including those managed assets, Global WAM managed AUMA was $1,211.2 billion compared with $1,055.0 billion
as at December 31, 2023.
Segregated funds net assets were $282.0 billion as at September 30, 2024, 14% higher compared with December
31, 2023 on an actual exchange rate basis, driven by the favourable impact of equity markets.
Business highlights – In 3Q24, we:
•announced the closing of a $1.1 billion institutional fund - Manulife Private Equity Partners II. This fund is
part of our ongoing effort to provide specialized solutions for institutional investors seeking greater
exposure to opportunities in the growing North American private equity market; and
•launched an AI-powered planning tool in our wealth platform in Canada Retail to enhance support for
advisors and their clients, delivering an elevated service experience through streamlined financial planning
processes and personalized advice and solutions.
B5Corporate and Other
| Quarterly Results | YTD Results | ||||
|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Net income (loss) attributed to shareholders | $79 | $(104) | $249 | $(52) | $512 |
| Core earnings (loss)(1) | (113) | (126) | 10 | (315) | 39 |
| (1)See “Non-GAAP and other financial measures” below for a reconciliation of quarterly core earnings to net income (loss) attributed to shareholders. | |||||
| Manulife Financial Corporation – Third Quarter 2024 | 24 | ||||
| --- | --- |
Corporate and Other is composed of investment performance on assets backing capital, net of amounts allocated
to operating segments; financing costs; costs incurred by the corporate office related to shareholder activities (not
allocated to the operating segments); our Property and Casualty (“P&C”) Reinsurance business; as well as our
run-off reinsurance operation including variable annuities and accident and health. In addition, for segment
reporting purposes, consolidations and eliminations of transactions between operating segments are also included
in Corporate and Other earnings.
Corporate and Other reported a net income attributed to shareholders of $79 million in 3Q24 compared with
$249 million in 3Q23. Net income (loss) attributed to shareholders is comprised of core earnings, which was a core
loss of $113 million in 3Q24 compared with core earnings of $10 million in 3Q23, and the items excluded from core
earnings (loss) which amounted to a net gain of $192 million in 3Q24 compared with a net gain of $239 million in
3Q23. During 3Q24, we recorded an $89 million charge related to the Global Minimum Tax Act, which was
substantively enacted in Canada in 2Q24 and is retroactive to January 1, 2024. Of this amount, $61 million was
recorded in core earnings, and $28 million was recorded in items excluded from core earnings.
See section E3 “Non-GAAP and other financial measures” below, for a reconciliation of quarterly core earnings to
net income (loss) attributed to shareholders and section A1 “Profitability” above, for explanations of the items
excluded from core earnings.
The $123 million decline in core earnings (loss) was primarily related to the charge for GMT and higher interest on
capital allocated to operating segments, Asia, Global WAM and the U.S.
The year-to-date net loss attributed to shareholders was $52 million in 2024 compared with net income attributed
to shareholders of $512 million in the same period of 2023. The year-to-date core loss was $315 million in 2024
compared with core earnings of $39 million in the same period of 2023. The decrease in the year-to-date core
earnings (loss) of $354 million was primarily driven by similar factors as noted above as well as higher workforce-
related costs, including higher performance-related costs, and lower gains from updates to provisions for estimated
losses in our P&C Reinsurance business compared with prior year. Items excluded from the year-to-date core loss
were a net gain of $263 million in 2024 compared with a net gain of $473 million in the same period of 2023. The
year-to-date charge for GMT is $177 million. Of this amount, $107 million was recorded in core earnings, and $70
million was recorded in items excluded from core earnings. See section E3 “Non-GAAP and other financial
measures” below, for a reconciliation of year-to-date core earnings to year-to-date net income (loss) attributed to
shareholders.
CRISK MANAGEMENT AND RISK FACTORS UPDATE
This section provides an update to our risk management practices and risk factors outlined in the 2023 MD&A. Text
and tables in this section of the MD&A represent our disclosure on insurance, market, and liquidity risk in
accordance with IFRS 7 “Financial Instruments – Disclosures”. Disclosures in accordance with IFRS 7 are
identified by a vertical line in the left margin of each page. The identified text and tables represent an integral part
of our unaudited Interim Consolidated Financial Statements.
C1Variable annuity and segregated fund guarantees
As described in the MD&A in our 2023 Annual Report, guarantees on variable annuity products and segregated
funds may include one or more of death, maturity, income and withdrawal guarantees. Variable annuity and
segregated fund guarantees are contingent and only payable upon the occurrence of the relevant event, if fund
values at that time are below guarantee values. Depending on future equity market levels, liabilities on current in-
force business would be due primarily in the period from 2024 to 2044.
We seek to mitigate a portion of the risks embedded in our retained (i.e. net of reinsurance) variable annuity and
segregated fund guarantee business through the combination of our dynamic and macro hedging strategies (see
section C3 “Publicly traded equity performance risk sensitivities and exposure measures” below). The table below
shows selected information regarding the Company’s variable annuity and segregated fund investment-related
guarantees gross and net of reinsurance.
| Manulife Financial Corporation – Third Quarter 2024 | 25 |
|---|
Variable annuity and segregated fund guarantees, net of reinsurance
| September 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| As at<br><br>($ millions) | Guarantee<br><br>value(1) | Fund value | Net amount at<br><br>risk(1),(2),(3) | Guarantee<br><br>value(1) | Fund value | Net amount at<br><br>risk(1),(2),(3) |
| Guaranteed minimum income benefit | $3,496 | $2,718 | $852 | $3,864 | $2,735 | $1,156 |
| Guaranteed minimum withdrawal benefit | 32,868 | 33,598 | 2,998 | 34,833 | 33,198 | 4,093 |
| Guaranteed minimum accumulation benefit | 18,833 | 19,039 | 34 | 18,996 | 19,025 | 116 |
| Gross living benefits(4) | 55,197 | 55,355 | 3,884 | 57,693 | 54,958 | 5,365 |
| Gross death benefits(5) | 8,404 | 19,424 | 561 | 9,133 | 17,279 | 975 |
| Total gross of reinsurance | 63,601 | 74,779 | 4,445 | 66,826 | 72,237 | 6,340 |
| Living benefits reinsured | 22,919 | 23,803 | 2,621 | 24,208 | 23,146 | 3,395 |
| Death benefits reinsured | 3,284 | 2,693 | 235 | 3,400 | 2,576 | 482 |
| Total reinsured | 26,203 | 26,496 | 2,856 | 27,608 | 25,722 | 3,877 |
| Total, net of reinsurance | $37,398 | $48,283 | $1,589 | $39,218 | $46,515 | $2,463 |
| (1)Guarantee Value and Net Amount at Risk in respect of guaranteed minimum withdrawal business in Canada and the U.S. reflect the time value of money of these claims.(2)Amount at risk (in-the-money amount) is the excess of guarantee values over fund values on all policies where the guarantee value exceeds the fund value. For guaranteed minimum death benefit, the amount at risk is defined as the current guaranteed minimum death benefit in excess of the current account balance and assumes that all claims are immediately payable. In practice, guaranteed death benefits are contingent and only payable upon the eventual death of policyholders if fund values remain below guarantee values. For guaranteed minimum withdrawal benefit, the amount at risk assumes that the benefit is paid as a lifetime annuity commencing at the earliest contractual income start age. These benefits are also contingent and only payable at scheduled maturity/income start dates in the future, if the policyholders are still living and have not terminated their policies and fund values remain below guarantee values. For all guarantees, the amount at risk is floored at zero at the single contract level.(3)The amount at risk net of reinsurance at September 30, 2024 was 1,589 million (December 31, 2023 – 2,463 million) of which: US283 million (December 31, 2023 – US391 million) was on our U.S. business, 1,001 million (December 31, 2023 – 1,559 million) was on our Canadian business, US114 million (December 31, 2023 – US140 million) was on our Japan business and US38 million (December 31, 2023 – US155 million) was related to Asia (other than Japan) and our run-off reinsurance business.(4)Where a policy includes both living and death benefits, the guarantee in excess of the living benefit is included in the death benefit category as outlined in footnote 5.(5)Death benefits include standalone guarantees and guarantees in excess of living benefit guarantees where both death and living benefits are provided on a policy. |
All values are in US Dollars.
C2Caution related to sensitivities
In this document, we provide sensitivities and risk exposure measures for certain risks. These include sensitivities
due to specific changes in market prices and interest rate levels projected using internal models as at a specific
date, and are measured relative to a starting level reflecting the Company’s assets and liabilities at that date. The
risk exposures measure the impact of changing one factor at a time and assume that all other factors remain
unchanged. Actual results can differ significantly from these estimates for a variety of reasons including the
interaction among these factors when more than one changes; changes in liabilities from updates to non-economic
assumptions, changes in business mix, effective tax rates and other market factors; and the general limitations of
our internal models. For these reasons, the sensitivities should only be viewed as directional estimates of the
underlying sensitivities for the respective factors based on the assumptions outlined below. Given the nature of
these calculations, we cannot provide assurance that the actual impact on contractual service margin, net income
attributed to shareholders, other comprehensive income attributed to shareholders, and total comprehensive
income attributed to shareholders or on MLI’s LICAT ratio will be as indicated.
Market movements affect LICAT capital sensitivities through the available capital, surplus allowance and required
capital components of the regulatory capital framework. The LICAT available capital component is primarily
affected by total comprehensive income and the CSM.
C3Publicly traded equity performance risk sensitivities and exposure measures
As outlined in our 2023 Annual Report, we have net exposure to equity risk through asset and liability mismatches;
our variable annuity and segregated fund guarantee dynamic hedging strategy is not designed to completely offset
the sensitivity of insurance contract liabilities to all risks associated with the guarantees embedded in these
products. The macro hedging strategy is designed to mitigate public equity risk arising from variable annuity and
segregated fund guarantees not dynamically hedged and from other unhedged exposures in our insurance
contracts (see page 62 of our 2023 Annual Report).
Changes in public equity prices may impact other items including, but not limited to, asset-based fees earned on
assets under management and administration or policyholder account value, and estimated profits and
amortization of deferred policy acquisition and other costs. These items are not hedged.
| Manulife Financial Corporation – Third Quarter 2024 | 26 |
|---|
The following tables include the potential impacts from an immediate 10%, 20% and 30% change in market values
of publicly traded equities on net income attributed to shareholders, the CSM, other comprehensive income
attributed to shareholders, and total comprehensive income attributed to shareholders. The potential impact is
shown after taking into account the impact of the change in markets on the hedge assets. While we cannot
reliably estimate the amount of the change in dynamically hedged variable annuity and segregated fund
guarantee liabilities that will not be offset by the change in the dynamic hedge assets, we make certain
assumptions for the purposes of estimating the impact on net income attributed to shareholders.
This estimate assumes that the performance of the dynamic hedging program would not completely offset the
gain/loss from the dynamically hedged variable annuity and segregated fund guarantee liabilities. It assumes that
the hedge assets are based on the actual position at the period end, and that equity hedges in the dynamic
program offset 95% of the hedged variable annuity liability movement that occurs as a result of market changes.
It is also important to note that these estimates are illustrative, and that the dynamic and macro hedging programs
may underperform these estimates, particularly during periods of high realized volatility and/or periods where both
interest rates and equity market movements are unfavourable. The method used for deriving sensitivity
information and significant assumptions did not change from the previous period.
Changes in equity markets impact our available and required components of the LICAT ratio. The second set of
tables shows the potential impact to MLI’s LICAT ratio resulting from changes in public equity market values.
| Manulife Financial Corporation – Third Quarter 2024 | 27 |
|---|
Potential immediate impact on net income attributed to shareholders arising from changes to public
equity returns(1)
| As at September 30, 2024 | Net income attributed to shareholders | |||||
|---|---|---|---|---|---|---|
| ($ millions) | -30% | -20% | -10% | +10% | +20% | +30% |
| Underlying sensitivity | ||||||
| Variable annuity and segregated fund guarantees(2) | $(2,080) | $(1,260) | $(570) | $460 | $850 | $1,180 |
| General fund equity investments(3) | (1,200) | (800) | (400) | 400 | 790 | 1,190 |
| Total underlying sensitivity before hedging | (3,280) | (2,060) | (970) | 860 | 1,640 | 2,370 |
| Impact of macro and dynamic hedge assets(4) | 750 | 450 | 200 | (150) | (280) | (370) |
| Net potential impact on net income attributed to<br><br>shareholders after impact of hedging and before impact<br><br>of reinsurance | (2,530) | (1,610) | (770) | 710 | 1,360 | 2,000 |
| Impact of reinsurance | 1,320 | 800 | 370 | (310) | (570) | (800) |
| Net potential impact on net income attributed to<br><br>shareholders after impact of hedging and reinsurance | $(1,210) | $(810) | $(400) | $400 | $790 | $1,200 |
| As at December 31, 2023 | Net income attributed to shareholders | |||||
| ($ millions) | -30% | -20% | -10% | +10% | +20% | +30% |
| Underlying sensitivity | ||||||
| Variable annuity and segregated fund guarantees(2) | $(2,370) | $(1,460) | $(670) | $550 | $1,010 | $1,390 |
| General fund equity investments(3) | (1,170) | (770) | (390) | 380 | 760 | 1,140 |
| Total underlying sensitivity before hedging | (3,540) | (2,230) | (1,060) | 930 | 1,770 | 2,530 |
| Impact of macro and dynamic hedge assets(4) | 880 | 530 | 240 | (190) | (340) | (460) |
| Net potential impact on net income attributed to<br><br>shareholders after impact of hedging and before impact<br><br>of reinsurance | (2,660) | (1,700) | (820) | 740 | 1,430 | 2,070 |
| Impact of reinsurance | 1,470 | 900 | 420 | (350) | (650) | (910) |
| Net potential impact on net income attributed to<br><br>shareholders after impact of hedging and reinsurance | $(1,190) | $(800) | $(400) | $390 | $780 | $1,160 |
| (1)See “Caution related to sensitivities” above.<br><br>(2)For variable annuity contracts measured under the variable fee approach (“VFA”) the impact of financial risk and changes in interest rates adjusts CSM,<br><br>unless the risk mitigation option applies. The Company has elected to apply risk mitigation and therefore a portion of the impact is reported in net income<br><br>attributed to shareholders instead of adjusting the CSM. If the CSM for a group of variable annuity contracts is exhausted the full impact is reported in net<br><br>income attributed to shareholders.<br><br>(3)This impact for general fund equity investments includes general fund investments supporting our insurance contract liabilities, investment in seed money<br><br>investments (in segregated and mutual funds made by Global WAM segment) and the impact on insurance contract liabilities related to the projected future<br><br>fee income on variable universal life and other unit linked products. The impact does not include any potential impact on public equity weightings. The<br><br>participating policy funds are largely self-supporting and generate no material impact on net income attributed to shareholders as a result of changes in<br><br>equity markets.<br><br>(4)Includes the impact of assumed rebalancing of equity hedges in the macro and dynamic hedging program. The impact of dynamic hedge represents the<br><br>impact of equity hedges offsetting 95% of the dynamically hedged variable annuity liability movement that occurs as a result of market changes, but does<br><br>not include any impact in respect of other sources of hedge accounting ineffectiveness (e.g. fund tracking, realized volatility and equity, interest rate<br><br>correlations different from expected among other factors). | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 28 | |||||
| --- | --- |
Potential immediate impact on contractual service margin, other comprehensive income to shareholders,
total comprehensive income to shareholders and MLI’s LICAT ratio from changes to public equity market
values(1),(2),(3)
| As at September 30, 2024 | ||||||
|---|---|---|---|---|---|---|
| ($ millions) | -30% | -20% | -10% | +10% | +20% | +30% |
| Variable annuity and segregated fund guarantees<br><br>reported in CSM | $(3,460) | $(2,130) | $(980) | $840 | $1,570 | $2,220 |
| Impact of risk mitigation - hedging(4) | 990 | 590 | 260 | (200) | (360) | (490) |
| Impact of risk mitigation - reinsurance(4) | 1,670 | 1,010 | 460 | (390) | (720) | (1,010) |
| VA net of risk mitigation | (800) | (530) | (260) | 250 | 490 | 720 |
| General fund equity | (1,140) | (730) | (360) | 360 | 720 | 1,060 |
| Contractual service margin ($ millions, pre-tax) | $(1,940) | $(1,260) | $(620) | $610 | $1,210 | $1,780 |
| Other comprehensive income attributed to<br><br>shareholders ($ millions, post-tax)(5) | $(870) | $(570) | $(280) | $280 | $550 | $810 |
| Total comprehensive income attributed to<br><br>shareholders ($ millions, post-tax) | $(2,080) | $(1,380) | $(680) | $680 | $1,340 | $2,010 |
| MLI’s LICAT ratio (change in percentage points) | (3) | (2) | (1) | 1 | 2 | 2 |
| As at December 31, 2023 | ||||||
| ($ millions) | -30% | -20% | -10% | +10% | +20% | +30% |
| Variable annuity and segregated fund guarantees<br><br>reported in CSM | $(3,810) | $(2,370) | $(1,100) | $940 | $1,760 | $2,470 |
| Impact of risk mitigation - hedging(4) | 1,150 | 700 | 310 | (250) | (450) | (600) |
| Impact of risk mitigation - reinsurance(4) | 1,850 | 1,140 | 530 | (450) | (830) | (1,150) |
| VA net of risk mitigation | (810) | (530) | (260) | 240 | 480 | 720 |
| General fund equity | (940) | (610) | (300) | 290 | 590 | 870 |
| Contractual service margin ($ millions, pre-tax) | $(1,750) | $(1,140) | $(560) | $530 | $1,070 | $1,590 |
| Other comprehensive income attributed to<br><br>shareholders ($ millions, post-tax)(5) | $(730) | $(490) | $(240) | $230 | $460 | $680 |
| Total comprehensive income attributed to<br><br>shareholders ($ millions, post-tax) | $(1,920) | $(1,290) | $(640) | $620 | $1,240 | $1,840 |
| MLI’s LICAT ratio (change in percentage points) | (3) | (2) | (1) | 1 | 2 | 2 |
| (1)See “Caution related to sensitivities” above.<br><br>(2)This estimate assumes that the performance of the dynamic hedging program would not completely offset the gain/loss from the dynamically hedged<br><br>variable annuity and segregated fund guarantee liabilities. It assumes that the hedge assets are based on the actual position at the period end, and that<br><br>equity hedges in the dynamic program offset 95% of the hedged variable annuity liability movement that occur as a result of market changes.<br><br>(3)OSFI rules for segregated fund guarantees reflect full capital impacts of shocks over 20 quarters within a prescribed range. As such, the deterioration in<br><br>equity markets could lead to further increases in capital requirements after the initial shock.<br><br>(4)For variable annuity contracts measured under VFA the impact of financial risk and changes in interest rates adjusts CSM, unless the risk mitigation option<br><br>applies. The Company has elected to apply risk mitigation and therefore a portion of the impact is reported in net income attributed to shareholders instead<br><br>of adjusting the CSM. If the CSM for a group of variable annuity contracts is exhausted the full impact is reported in net income attributed to shareholders.<br><br>(5)The impact of financial risk and changes to interest rates for variable annuity contracts is not expected to generate sensitivity in Other Comprehensive<br><br>Income. |
C4Interest rate and spread risk sensitivities and exposure measures
As at September 30, 2024, we estimated the sensitivity of our net income attributed to shareholders to a 50 basis
point parallel decline in interest rates to be a benefit of $100 million, and to a 50 basis point parallel increase in
interest rates to be a charge of $100 million.
The table below shows the potential impacts from a 50 basis point parallel move in interest rates on the CSM, net
income attributed to shareholders, other comprehensive income attributed to shareholders, and total
comprehensive income attributed to shareholders. This includes a change in current government, swap and
corporate rates for all maturities across all markets with no change in credit spreads between government, swap
and corporate rates. Also shown separately are the potential impacts from a 50 basis point parallel move in
corporate spreads and a 20 basis point parallel move in swap spreads. The impacts reflect the net impact of
movements in asset values in liability and surplus segments and movements in the present value of cash flows for
insurance contracts including those with cash flows that vary with the returns of underlying items where the
present value is measured by stochastic modelling. The method used for deriving sensitivity information and
significant assumptions did not change from the previous period.
| Manulife Financial Corporation – Third Quarter 2024 | 29 |
|---|
The disclosed interest rate sensitivities reflect the accounting designations of our financial assets and
corresponding insurance contract liabilities. In most cases these assets and liabilities are designated as FVOCI
and as a result, impacts from changes to interest rates are largely in other comprehensive income. There are also
changes in interest rates that impact the CSM for VFA contracts that relate to amounts that are not passed
through to policyholders. In addition, changes in interest rates impact net income as it relates to derivatives not in
hedge accounting relationships and on VFA contracts where the CSM has been exhausted.
The disclosed interest rate sensitivities assume no hedge accounting ineffectiveness, as our hedge accounting
programs are optimized for parallel movements in interest rates, leading to immaterial net income impacts under
these shocks. However, the actual hedge accounting ineffectiveness is sensitive to non-parallel interest rate
movements and will depend on the shape and magnitude of the interest rate movements, which could lead to
variations in the impact to net income attributed to shareholders.
Our sensitivities vary across all regions in which we operate, and the impacts of yield curve changes will vary
depending upon the geography where the change occurs. Furthermore, the impacts from non-parallel movements
may be materially different from the estimated impacts of parallel movements.
The interest rate and spread risk sensitivities are determined in isolation of each other and therefore do not reflect
the combined impact of changes in government rates and credit spreads between government, swap and
corporate rates occurring simultaneously. As a result, the impact of the summation of each individual sensitivity
may be materially different from the impact of sensitivities to simultaneous changes in interest rate and spread
risk.
The potential impacts also do not take into account other potential effects of changes in interest rate levels, for
example, CSM at recognition on the sale of new business or lower interest earned on future fixed income asset
purchases.
The impacts do not reflect any potential effect of changing interest rates on the value of our ALDA. Rising interest
rates could negatively impact the value of our ALDA (see “Critical Actuarial and Accounting Policies – Fair Value of
Invested Assets”, on page 96 of our 2023 Annual Report). More information on ALDA can be found under the
section C5 “Alternative long-duration asset performance risk sensitivities and exposure measures”.
The impact to the LICAT ratio from a change in interest rates reflects the impacts on total comprehensive income,
the LICAT adjustments to earnings for the CSM, the surplus allowance and required capital components of the
regulatory capital framework.
1 LICAT geographic locations to determine the most adverse scenario include North America, the United Kingdom, Europe, Japan, and Other Region.
| Manulife Financial Corporation – Third Quarter 2024 | 30 |
|---|
Potential impacts on contractual service margin, net income attributed to shareholders, other
comprehensive income attributed to shareholders, and total comprehensive income attributed to
shareholders of an immediate parallel change in interest rates, corporate spreads or swap spreads relative
to current rates(1),(2),(3)
| As at September 30, 2024 | Interest rates | Corporate spreads | Swap spreads | |||
|---|---|---|---|---|---|---|
| ($ millions, post-tax except CSM) | -50bp | +50bp | -50bp | +50bp | -20bp | +20bp |
| CSM | $- | $(100) | $- | $(100) | $- | $- |
| Net income attributed to shareholders | 100 | (100) | 100 | (100) | 200 | (100) |
| Other comprehensive income attributed to shareholders | - | 100 | (300) | 300 | (200) | 100 |
| Total comprehensive income attributed to shareholders | 100 | - | (200) | 200 | - | - |
| As at December 31, 2023 | Interest rates | Corporate spreads | Swap spreads | |||
| ($ millions, post-tax except CSM) | -50bp | +50bp | -50bp | +50bp | -20bp | +20bp |
| CSM | $- | $(100) | $- | $(100) | $- | $- |
| Net income attributed to shareholders | 100 | (100) | - | - | 100 | (100) |
| Other comprehensive income attributed to shareholders | (300) | 300 | (200) | 300 | (100) | 100 |
| Total comprehensive income attributed to shareholders | (200) | 200 | (200) | 300 | - | - |
| (1)See “Caution related to sensitivities” above.<br><br>(2)Estimates include changes to the net actuarial gains/losses with respect to the Company’s pension obligations as a result of changes in interest rates.<br><br>(3)Includes guaranteed insurance and annuity products, including variable annuity contracts as well as adjustable benefit products where benefits are generally<br><br>adjusted as interest rates and investment returns change, a portion of which have minimum credited rate guarantees. For adjustable benefit products subject<br><br>to minimum rate guarantees, the sensitivities are based on the assumption that credited rates will be floored at the minimum. |
Swap spreads remain at low levels, and if they were to rise, this could generate material changes to net income
attributed to shareholders.
Potential impact on MLI’s LICAT ratio of an immediate parallel change in interest rates, corporate spreads
or swap spreads relative to current rates(1),(2),(3),(4),(5)
| As at September 30, 2024 | Interest rates | Corporate spreads | Swap spreads | |||
|---|---|---|---|---|---|---|
| (change in percentage points) | -50bp | +50bp | -50bp | +50bp | -20bp | +20bp |
| MLI’s LICAT ratio | - | - | (4) | 3 | - | - |
| As at December 31, 2023 | Interest rates | Corporate spreads | Swap spreads | |||
| (change in percentage points) | -50bp | +50bp | -50bp | +50bp | -20bp | +20bp |
| MLI’s LICAT ratio | - | - | (4) | 4 | - | - |
| (1)See “Caution related to sensitivities” above.(2)Estimates include changes to the net actuarial gains/losses with respect to the Company’s pension obligations as a result of changes in interest rates.(3)Includes guaranteed insurance and annuity products, including variable annuity contracts as well as adjustable benefit products where benefits are generally adjusted as interest rates and investment returns change, a portion of which have minimum credited rate guarantees. For adjustable benefit products subject to minimum rate guarantees, the sensitivities are based on the assumption that credited rates will be floored at the minimum.(4)LICAT impacts reflect the impact of anticipated scenario switches.(5)Under LICAT, spread movements are determined from a selection of investment grade bond indices with BBB and better bonds for each jurisdiction. For LICAT, we use the following indices: FTSE TMX Canada All Corporate Bond Index, Barclays Liquid Investment Grade Corporate Index, and Nomura-BPI (Japan). LICAT impacts presented for corporate spreads reflect the impact of anticipated scenario switches. |
All values are in US Dollars.
LICAT Scenario Switch
When interest rates change past a certain threshold, reflecting the combined movement in risk-free rates and
corporate spreads, a different prescribed interest rate stress scenario needs to be taken into account in the LICAT
ratio calculation in accordance with OSFI’s LICAT guideline.
The LICAT guideline specifies four stress scenarios for interest rates and prescribes the methodology to determine
the most adverse scenario to apply for each LICAT geographic region1 based on current market inputs and the
Company’s Consolidated Statements of Financial Position.
1 See “Caution regarding forward-looking statements” below.
2 Energy includes oil & gas equity interests related to upstream and midstream assets, and energy transition private equity interests in areas supportive of the
transition to lower carbon forms of energy, such as wind, solar, batteries, magnets, etc.
| Manulife Financial Corporation – Third Quarter 2024 | 31 |
|---|
The probability of a scenario switch that could materially impact our LICAT ratio is low.1 Should the future interest
rate movements differ from those presented above, a scenario switch, if applicable, may cause the impact to the
LICAT ratio to be different from the disclosed values. Should a scenario switch be triggered in a LICAT geographic
region, the full impact would be reflected immediately for non-participating products while the impact for
participating products would be reflected over six quarters using a rolling average of interest rate risk capital, in line
with the smoothing approach prescribed in the LICAT guideline. The LICAT interest rate, corporate spread and
swap spread sensitivities presented above reflect the impact of scenario switches, if any, for each disclosed
sensitivity.
The level of interest rates and corporate spreads that would trigger a switch in the scenarios is dependent on
market conditions and movements in the Company’s asset and liability position. The scenario switch, if triggered,
could reverse in response to subsequent changes in interest rates and/or corporate spreads.
C5Alternative long-duration asset performance risk sensitivities and exposure measures
The following table shows the potential impact on the CSM, net income attributed to shareholders, other
comprehensive income attributed to shareholders, and total comprehensive income attributed to shareholders
resulting from an immediate 10% change in market values of ALDA. The method used for deriving sensitivity
information and significant assumptions did not change from the previous period.
ALDA used in this sensitivity analysis includes commercial real estate, private equity, infrastructure, timber and
agriculture, infrastructure, energy2 and other investments.
The impacts do not reflect any future potential changes to non-fixed income return volatility. Refer to “C3 Publicly
traded equity performance risk sensitivities and exposure measures” for more details.
Potential immediate impacts on CSM, net income attributed to shareholders, other comprehensive income
attributed to shareholders, and total comprehensive income attributed to shareholders from changes in
ALDA market values(1)
| As at | September 30, 2024 | December 31, 2023 | ||
|---|---|---|---|---|
| ($ millions, post-tax except CSM) | -10% | +10% | -10% | +10% |
| CSM excluding NCI | $(200) | $100 | $(100) | $100 |
| Net income attributed to shareholders(2) | (2,500) | 2,500 | (2,400) | 2,400 |
| Other comprehensive income attributed to shareholders | (100) | 100 | (200) | 200 |
| Total comprehensive income attributed to shareholders | (2,600) | 2,600 | (2,600) | 2,600 |
| (1)See “Caution related to sensitivities” above.<br><br>(2)Net income attributed to shareholders includes core earnings and the amounts excluded from core earnings. |
Potential immediate impact on MLI LICAT ratio arising from changes in ALDA market values(1)
| September 30, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| (change in percentage points) | -10% | +10% | -10% | +10% |
| MLI’s LICAT ratio | (2) | 1 | (2) | 2 |
| (1)See “Caution Related to Sensitivities” above. |
C6Strategic and product risk factors update1
We have outlined our overall approach to risk management in in our 2023 Annual Report. The following are
updates to the risk factors for strategic and product risks.
| Manulife Financial Corporation – Third Quarter 2024 | 32 |
|---|
Strategic risk factors
Changes in tax laws, tax regulations, or interpretations of such laws or regulations could make some of
our products less attractive to consumers, could increase our corporate taxes or cause us to change the
value of our deferred tax assets and liabilities as well as our tax assumptions included in the valuation of
our insurance and investment contract liabilities. This could have a material adverse effect on our
business, results of operations and financial condition.
•In 2021, 136 of the 140 members of the Organization for Economic Co-Operation and Development / G20
Inclusive Framework agreed on a two-pillar solution to address tax challenges from the digital economy,
and to close the gaps in international tax systems. These include a new approach to allocating certain
profits of multinational entities amongst countries and a global minimum income tax rate of 15%. On June
20, 2024, the Canadian government further affirmed its commitment to these tax reforms by passing the
Global Minimum Tax Act into law. Canada’s GMT applies retroactively to fiscal periods commencing on or
after December 31, 2023 resulting in year-to-date GMT expense of $177 million, $89 million of which was
recorded in respect of 3Q24. While numerous variables contribute to the determination of our GMT liability,
we generally expect that it will increase the effective tax rate by approximately 2 to 3 percentage points.
Furthermore, the subsequent adoption of GMT by other countries in which we operate is likely to impact
the tax jurisdictions in which our GMT liabilities will arise, but it should not have an effect on the
Company’s overall GMT liability, as any higher local country taxes should reduce our GMT payable to
Canada.
•Canada’s 2024 federal budget proposes to increase the capital gains inclusion rate from 50% to 66.67%,
retroactive to June 25, 2024. Most of Manulife’s investments are not treated as capital property, and
therefore we do not expect to be materially affected by this tax change. For investments treated as capital
properties, the increased effective tax rate on capital gains would result in a modest increase in the
deferred tax liabilities on such investments with accrued gains.
Product risk factors
External market conditions determine the availability, terms and cost of reinsurance protection which
could impact our financial position and our ability to write new policies.
•As part of our overall risk and capital management strategy, we purchase reinsurance protection on certain
risks underwritten or assumed by our various insurance businesses. As the global reinsurance industry
continues to review their business models, certain of our reinsurers have attempted to increase rates on
our existing reinsurance contracts. The ability of our reinsurers to increase rates depends upon the terms
of each reinsurance contract. Typically, a reinsurer’s ability to raise rates is restricted by terms in our
reinsurance contracts, which we seek to enforce. Over the past several years we have received rate
increase requests from some of our reinsurers. Thus far, dealing with those requests has not had a
material adverse effect on our results of operation or financial condition. Consistent with past practice, we
dispute requested increases and, if necessary, we can pursue legal action in order to protect our
contractual rights. While possible outcomes remain unknown and there can be no assurance that the
outcome of any one or more of these disputes would not have a material adverse effect on our results of
operation or financial condition for a particular reporting period, we believe that our reserves, inclusive of
reinsurance provisions, are appropriate overall.
DCRITICAL ACTUARIAL AND ACCOUNTING POLICIES
Disclosures in accordance with IFRS 7 are identified by a vertical line in the left margin of each page. The
identified text and tables represent an integral part of our unaudited Interim Consolidated Financial Statements.
1 Fulfilment cash inflows include an estimate of future cash flows; an adjustment to reflect the time value of money and the financial risk related to future cash flows
if not included in the estimate of future cash flows; and a risk adjustment for non-financial risk. Additional information on fulfilment cash flows can be found in note
5 of our unaudited Interim Consolidated Financial Statements for the three and nine months ended September 30, 2024.
| Manulife Financial Corporation – Third Quarter 2024 | 33 |
|---|
D1Critical actuarial and accounting policies
Our material accounting policies are described in note 1 to our audited Annual Consolidated Financial Statements
for the year ended December 31, 2023. The critical actuarial policies and estimation processes relating to the
determination of insurance and investment contract liabilities are described starting on page 88 of our 2023 Annual
Report. The critical accounting policies and estimation processes relating to the assessment of control over other
entities for consolidation, estimation of fair value of invested assets, evaluation of invested asset impairments,
appropriate accounting for derivative financial instruments and hedge accounting, determination of pension and
other post-employment benefit obligations and expenses, accounting for income taxes and uncertain tax positions
and valuation and impairment of goodwill and intangible assets are described starting on page 96 of our 2023
Annual Report.
D2 Actuarial methods and assumptions
The Company performs a comprehensive review of actuarial methods and assumptions annually. The review is
designed to reduce the Company’s exposure to uncertainty by ensuring assumptions for insurance contract liability
risks remain appropriate. This is accomplished by monitoring experience and updating assumptions that represent
a best estimate of expected future experience, and maintaining a risk adjustment that is appropriate for the risks
assumed. While the assumptions selected represent the Company’s best estimates and assessment of risk, the
ongoing monitoring of experience and changes in the economic environment are likely to result in future changes
to the actuarial assumptions, which could materially impact the insurance contract net liabilities. The changes
implemented from the review are generally implemented in the third quarter of each year, though updates may be
made outside the third quarter in certain circumstances.
2024 Review of Actuarial Methods and Assumptions
The completion of the 2024 annual review of actuarial methods and assumptions resulted in a decrease in pre-tax
fulfilment cash flows1 of $174 million, excluding the portion related to non-controlling interests. These changes
resulted in a decrease in pre-tax net income attributed to shareholders of $250 million ($199 million post-tax), an
increase in pre-tax net income attributed to participating policyholders of $29 million ($21 million post-tax), a
decrease in CSM of $421 million, an increase in pre-tax other comprehensive income attributed to shareholders of
$771 million ($632 million post-tax), and an increase in pre-tax other comprehensive income attributed to
participating policyholders of $45 million ($32 million post-tax).
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows(1)
| For the three and nine months ended September 30, 2024<br><br>($ millions) | Total |
|---|---|
| Lapse and policyholder behaviour updates | $620 |
| Reinsurance contract and other risk adjustment review | 427 |
| Expense updates | (406) |
| Financial related updates | (386) |
| Mortality and morbidity updates | (273) |
| Methodology and other updates | (156) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $(174) |
| (1)Excludes the portion related to non-controlling interests of (215) million. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be (389) million. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 34 |
|---|
Impact of changes in actuarial methods and assumptions on pre-tax net income attributed to
shareholders, pre-tax net income attributed to participating policyholders, OCI and CSM(1)
| For the three and nine months ended September 30, 2024<br><br>($ millions) | Total |
|---|---|
| Portion recognized in net income (loss) attributed to: | |
| Participating policyholders | $29 |
| Shareholders | (250) |
| (221) | |
| Portion recognized in OCI attributed to: | |
| Participating policyholders | 45 |
| Shareholders | 771 |
| 816 | |
| Portion recognized in CSM | (421) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $174 |
| (1)Excludes the portion related to non-controlling interests of 215 million. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be 389 million. |
All values are in US Dollars.
Lapse and policyholder behaviour updates
Updates to lapses and policyholder behaviour assumptions resulted in an increase in pre-tax fulfilment cash flows
of $620 million.
The increase was primarily driven by a detailed review of the lapse assumptions for our non-participating products
in our U.S. life insurance business and our International High Net Worth business in Asia segment. For U.S.
protection products, lapse rates declined during the COVID-19 pandemic and continue to remain low, while for
U.S. indexed universal life, U.S. bank-owned life insurance, and Asia’s International High Net Worth business,
lapse rates increased due to the impact of higher short-term interest rates. We updated our lapse assumptions to
reflect these experience trends. The ultimate lapse rates for products with no-lapse guarantees were not changed.
Reinsurance contract and other risk adjustment review
The review of our reinsurance contracts and risk adjustment, excluding changes that were a direct result of other
assumption updates, resulted in an increase in pre-tax fulfilment cash flows of $427 million.
The increase was driven by updates to our reinsurance contract fulfilment cash flows to reflect current reinsurance
market conditions and the resulting expected cost on older U.S. mortality reinsurance, partially offset by updates to
our risk adjustment methodology in North America related to non-financial risk.
Our overall risk adjustment continues to be within the 90 – 95% confidence level.
Expense updates
Expense updates resulted in a decrease in pre-tax fulfilment cash flows of $406 million.
The decrease was driven by a detailed review of our global expenses, including investment expenses. We aligned
them with our current cost structure and included the impact of changes in classification of certain expenses from
directly attributable to non-directly attributable.
Financial related updates
Financial related updates resulted in a decrease in pre-tax fulfilment cash flows of $386 million.
The decrease was driven by a review of the discount rates used in the valuation of our non-participating business,
which included increases to ultimate risk-free rates in the U.S. to align with historical averages, as well as updates
to parameters used to determine illiquidity premiums. This was partially offset by refinements to crediting rate
projections on certain U.S. universal life products.
Mortality and morbidity updates
Mortality and morbidity updates resulted in a decrease in pre-tax fulfilment cash flows of $273 million.
The decrease was driven by morbidity updates to health insurance products in Hong Kong to reflect lower hospital
claims on certain business that we account for under the general measurement model, partially offset by updates
to mortality and morbidity assumptions on critical illness products in Hong Kong to reflect emerging experience.
Methodology and other updates
Methodology and other updates resulted in a decrease in pre-tax fulfilment cash flows of $156 million.
1 Our annual update of actuarial methods and assumptions also impacts net income and other comprehensive income attributed to participating policyholders. The
total company impact of these metrics can be found in the above table.
| Manulife Financial Corporation – Third Quarter 2024 | 35 |
|---|
The decrease was driven by the impact of annual updates to our valuation models for participating products in Asia
and Canada reflecting higher interest rates during the year, partially offset by various other smaller items that
netted to an increase in fulfilment cash flows.
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, net income
attributed to shareholders, CSM and OCI by segment1
The impact of changes in actuarial methods and assumptions in Canada resulted in a decrease in pre-tax
fulfilment cash flows of $266 million. The decrease was primarily driven by updates to the risk adjustment
methodology related to non-financial risks and the review of the discount rates used in the valuation of non-
participating business. These changes resulted in an increase in pre-tax net income attributed to shareholders of
$3 million ($2 million post-tax), an increase in CSM of $222 million, and a decrease in pre-tax other comprehensive
income attributable to shareholders of $15 million ($10 million post-tax).
The impact of changes in actuarial methods and assumptions in the U.S. resulted in an increase in pre-tax
fulfilment cash flows of $895 million. The increase was primarily driven by the net impact of updates to our
reinsurance contract fulfilment cash flows and risk adjustment methodology related to non-financial risks, a
detailed review of the lapse assumptions in our life insurance business, and refinements to our crediting rate
projections on certain universal life products, partially offset by a review of the discount rates used in the valuation
of non-participating business. These changes resulted in a decrease in pre-tax net income attributed to
shareholders of $256 million ($202 million post-tax), a decrease in CSM of $1,228 million, and an increase in pre-
tax other comprehensive income attributable to shareholders of $589 million ($466 million post-tax).
The impact of changes in actuarial methods and assumptions in Asia resulted in a decrease in pre-tax fulfilment
cash flows of $818 million. The decrease was primarily driven by the impact of morbidity updates to certain health
insurance products in Hong Kong to reflect emerging experience, updates from our detailed review of global
expenses, including investment expenses, as well as the impact of annual updates to our valuation models for
participating products, partially offset by a review of lapse assumptions for the International High Net Worth
business. These changes resulted in a decrease in pre-tax net income attributed to shareholders of $4 million ($5
million post-tax), an increase in CSM of $591 million, and an increase in pre-tax other comprehensive income
attributable to shareholders of $213 million ($190 million post-tax).
The impact of changes in actuarial methods and assumptions in Corporate and Other (which includes our property
and casualty reinsurance businesses, run-off insurance operations including variable annuities and health, and
consolidation adjustments including intercompany eliminations) resulted in an increase in pre-tax fulfilment cash
flows of $15 million. These changes resulted in an increase in pre-tax net income attributed to shareholders of $7
million ($6 million post-tax), a decrease in CSM of $6 million, and a decrease in pre-tax other comprehensive
income attributable to shareholders of $16 million ($14 million post-tax).
2023 Review of Actuarial Methods and Assumptions
The completion of the 2023 annual review of actuarial methods and assumptions resulted in a decrease in pre-tax
fulfilment cash flows of $347 million, excluding the portion related to non-controlling interests. These changes
resulted in an increase in pre-tax net income attributed to shareholders of $27 million (a decrease of $14 million
post-tax), an increase in pre-tax net income attributed to participating policyholders of $58 million ($74 million post-
tax), an increase in CSM of $116 million, and an increase in pre-tax other comprehensive income of $146 million
($110 million post-tax).
Since the beginning of 2020, some lines of business have seen impacts to mortality and policyholder behaviour
driven by the COVID-19 pandemic. Given the long-term nature of our assumptions, our 2023 experience studies
have excluded experience that was materially impacted by COVID-19 as this is not seen to be indicative of the
levels of actual future claims or lapses.
| Manulife Financial Corporation – Third Quarter 2024 | 36 |
|---|
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows(1)
| For the three and nine months ended September 30, 2023<br><br>($ millions) | Total |
|---|---|
| Canada variable annuity product review | $(133) |
| Mortality and morbidity updates | 265 |
| Lapse and policyholder behaviour updates | 98 |
| Methodology and other updates | (577) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $(347) |
| (1)Excludes the portion related to non-controlling interests of (103) million. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be (450) million. |
All values are in US Dollars.
Impact of changes in actuarial methods and assumptions on pre-tax net income attributed to
shareholders, pre-tax net income attributed to participating policyholders, OCI and CSM(1)
| For the three and nine months ended September 30, 2023<br><br>($ millions) | Total |
|---|---|
| Portion recognized in net income (loss) attributed to: | |
| Participating policyholders | $58 |
| Shareholders | 27 |
| 85 | |
| Portion recognized in OCI attributed to: | |
| Participating policyholders | - |
| Shareholders | 146 |
| 146 | |
| Portion recognized in CSM | 116 |
| Impact of changes in actuarial methods and assumptions, pre-tax | $347 |
| (1)Excludes the portion related to non-controlling interests of 103 million. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be 450 million. |
All values are in US Dollars.
Canada variable annuity product review
The review of our variable annuity products in Canada resulted in a decrease in pre-tax fulfilment cash flows of
$133 million.
The decrease was driven by a reduction in investment management fees, partially offset by updates to product
assumptions, including surrenders, incidence, and utilization, to reflect emerging experience.
Mortality and morbidity updates
Mortality and morbidity updates resulted in an increase in pre-tax fulfilment cash flows of $265 million.
The increase was driven by a strengthening of incidence rates for certain products in Vietnam to align with
emerging experience and updates to mortality assumptions in our U.S. life insurance business to reflect industry
trends, as well as emerging experience. This was partially offset by updates to morbidity assumptions for certain
products in Japan to reflect actual experience.
Lapse and policyholder behaviour updates
Updates to lapses and policyholder behaviour assumptions resulted in an increase in pre-tax fulfilment cash flows
of $98 million.
The increase was primarily driven by a detailed review of lapse assumptions for our universal life level cost of
insurance products in Canada, which resulted in a reduction to the lapse rates to align with emerging trends.
Methodology and other updates
Methodology and other updates resulted in a decrease in pre-tax fulfilment cash flows of $577 million.
The decrease was driven by the impact of cost-of-guarantees for participating policyholders across all segments
from annual updates related to parameters, dividend recalibration, and market movements during the year, as well
as modelling refinements for certain products in Asia. This was partially offset by a modelling methodology update
to project future premiums on our U.S. life insurance business.
1 Our review of actuarial methods and assumptions also impacts net income attributed to participating policyholders. The total company impact can be found in the
above table.
| Manulife Financial Corporation – Third Quarter 2024 | 37 |
|---|
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, net income
attributed to shareholders, CSM and OCI by segment1
The impact of changes in actuarial methods and assumptions in Canada resulted in a decrease in pre-tax
fulfilment cash flows of $159 million. The decrease was driven by updates to our variable annuity product
assumptions, as well as by updates to our valuation models for participating products, driven by the annual
dividend recalibration, partially offset by a reduction in lapse rates on our universal life level cost of insurance
products to reflect emerging trends. These changes resulted in an increase in pre-tax net income attributed to
shareholders of $52 million ($37 million post-tax), an increase in CSM of $142 million, and an increase in pre-tax
other comprehensive income attributable to shareholders of $2 million ($1 million post-tax).
The impact of changes in actuarial methods and assumptions in the U.S. resulted in an increase in pre-tax
fulfilment cash flows of $270 million. The increase was related to our life insurance business and primarily driven
by a modelling methodology update to project future premiums, as well as updates to mortality assumptions.
These changes resulted in an increase in pre-tax net income attributed to shareholders of $134 million ($106
million post-tax), a decrease in CSM of $600 million, and an increase in pre-tax other comprehensive income
attributable to shareholders of $196 million ($155 million post-tax).
The impact of changes in actuarial methods and assumptions in Asia resulted in a decrease in pre-tax fulfilment
cash flows of $457 million. The decrease largely relates to participating products, primarily driven by model
refinements, dividend recalibration updates, as well as annual updates to reflect market movements during the
year. This, and the updates to morbidity assumptions on certain products in Japan, were partially offset by updates
to incidence rates on certain products in Vietnam. These changes resulted in a decrease in pre-tax net income
attributed to shareholders of $159 million ($157 million post-tax), an increase in CSM of $574 million, and a
decrease in pre-tax other comprehensive income attributable to shareholders of $53 million ($47 million post-tax).
The impact of changes in actuarial methods and assumptions in Corporate and Other (which includes our property
and casualty reinsurance businesses, run-off insurance operations including variable annuities and health, and
consolidation adjustments including intercompany eliminations) resulted in a decrease in pre-tax fulfilment cash
flows of $1 million. These changes resulted in no impacts to pre-tax net income attributable to shareholders or
CSM, and an increase in pre-tax other comprehensive income attributable to shareholders of $1 million ($1 million
post-tax).
D3Sensitivity to changes in assumptions
The following table presents information on how reasonably possible changes in assumptions made by the
Company for certain economic risk variables impact the CSM, net income attributed to shareholders, other
comprehensive income attributed to shareholders and total comprehensive income attributed to shareholders.
The method used for deriving sensitivity information and significant assumptions did not change from the previous
period.
The analysis is based on a simultaneous change in assumptions across all business units and holds all other
assumptions constant. In practice, experience for each assumption will frequently vary by geographic market and
business, and assumption updates are made on a business and geographic basis. Actual results can differ
materially from these estimates for a variety of reasons including the interaction among these factors when more
than one factor changes, actual experience differing from the assumptions, changes in business mix, effective tax
rates, and the general limitations of our internal models.
| Manulife Financial Corporation – Third Quarter 2024 | 38 |
|---|
Potential impact on contractual service margin, net income attributed to shareholders, other
comprehensive income attributed to shareholders, and total comprehensive income attributed to
shareholders arising from changes to certain economic financial assumptions used in the determination
of insurance contract liabilities(1)
| As at September 30, 2024<br><br>($ millions, post-tax except CSM) | CSM net of NCI | Net income<br><br>attributed to<br><br>shareholders | Other<br><br>comprehensive<br><br>income attributed<br><br>to shareholders | Total<br><br>comprehensive<br><br>income attributed<br><br>to shareholders |
|---|---|---|---|---|
| Financial assumptions | ||||
| 10 basis point reduction in ultimate spot rate | $(300) | $- | $(200) | $(200) |
| 50 basis point increase in interest rate volatility(2) | (100) | - | - | - |
| 50 basis point increase in non-fixed income return<br><br>volatility(2) | (100) | - | - | - |
| As at December 31, 2023<br><br>($ millions, post-tax except CSM) | CSM net of NCI | Net income<br><br>attributed to<br><br>shareholders | Other<br><br>comprehensive<br><br>income attributed<br><br>to shareholders | Total<br><br>comprehensive<br><br>income attributed<br><br>to shareholders |
| Financial assumptions | ||||
| 10 basis point reduction in ultimate spot rate | $(200) | $- | $(300) | $(300) |
| 50 basis point increase in interest rate volatility(2) | - | - | - | - |
| 50 basis point increase in non-fixed income return<br><br>volatility(2) | (100) | - | - | - |
| (1)Note that the impact of these assumptions is not linear.<br><br>(2)Used in the determination of insurance contract liabilities with financial guarantees. This includes universal life minimum crediting rate guarantees,<br><br>participating life zero dividend floor implicit guarantees, and variable annuities guarantees, where a stochastic approach is used to capture the asymmetry<br><br>of the risk. |
D4Accounting and reporting changes
For future accounting and reporting changes arising during the quarter, refer to note 2 of our unaudited Interim
Consolidated Financial Statements for the three and nine months ended September 30, 2024.
EOTHER
E1Outstanding common shares – selected information
As at October 31, 2024, MFC had 1,751,879,293 common shares outstanding.
E2Legal and regulatory proceedings
We are regularly involved in legal actions, both as a defendant and as a plaintiff. Information on legal and
regulatory proceedings can be found in note 13 of our unaudited Interim Consolidated Financial Statements for the
three and nine months ended September 30, 2024.
E3Non-GAAP and other financial measures
The Company prepares its Consolidated Financial Statements in accordance with International Financial Reporting
Standards (“IFRS”) as issued by the International Accounting Standards Board. We use a number of non-GAAP
and other financial measures to evaluate overall performance and to assess each of our businesses. This section
includes information required by National Instrument 52-112 – Non-GAAP and Other Financial Measures
Disclosure in respect of “specified financial measures” (as defined therein).
Non-GAAP financial measures include core earnings (loss); pre-tax core earnings; core earnings available to
common shareholders; core earnings available to common shareholders excluding the impact of Global Minimum
Taxes (“GMT”); core earnings before interest, taxes, depreciation and amortization (“core EBITDA”); total
expenses; core expenses; core Drivers of Earnings (“DOE”) line items for core net insurance service result, core
net investment result, other core earnings, and core income tax (expenses) recoveries; post-tax contractual
service margin (“post-tax CSM”); post-tax contractual service margin net of NCI (“post-tax CSM net of NCI”);
Manulife Bank net lending assets; Manulife Bank average net lending assets; assets under management (“AUM”);
assets under management and administration (“AUMA”); Global WAM managed AUMA; core revenue; adjusted
book value; and net annualized fee income. In addition, non-GAAP financial measures include the following stated
on a constant exchange rate (“CER”) basis: any of the foregoing non-GAAP financial measures; net income
attributed to shareholders; common shareholders’ net income; and new business CSM.
| Manulife Financial Corporation – Third Quarter 2024 | 39 |
|---|
Non-GAAP ratios include core return on shareholders’ equity (“core ROE”); diluted core earnings per common
share (“core EPS”); diluted core EPS excluding the impact of GMT (“Core EPS excluding the impact of GMT”);
highest potential businesses core earnings contribution; financial leverage ratio; adjusted book value per common
share; common share core dividend payout ratio (“dividend payout ratio”); expense efficiency ratio; core EBITDA
margin; effective tax rate on core earnings; and net annualized fee income yield on average AUMA. In addition,
non-GAAP ratios include the percentage growth/decline on a CER basis in any of the above non-GAAP financial
measures and non-GAAP ratios; net income attributed to shareholders; common shareholders’ net income; pre-tax
net income attributed to shareholders; general expenses; CSM; CSM net of NCI; impact of new insurance
business net of NCI; new business CSM; basic earnings per common share (“basic EPS”); and diluted earnings
per common share (“diluted EPS”).
Other specified financial measures include assets under administration (“AUA”); consolidated capital;
embedded value (“EV”); new business value (“NBV”); new business value margin (“NBV margin”); sales;
annualized premium equivalent (“APE”) sales; gross flows; net flows; average assets under management and
administration (“average AUMA”); Global WAM average managed AUMA; average assets under administration;
remittances; any of the foregoing specified financial measures stated on a CER basis; and percentage growth/
decline in any of the foregoing specified financial measures on a CER basis. In addition, we provide an explanation
below of the components of core DOE line items other than the change in expected credit loss, the items that
comprise certain items excluded from core earnings (on a pre-tax and post-tax basis), and the components of
CSM movement other than the new business CSM.
Our reporting currency for the Company is Canadian dollars and U.S. dollars is the functional currency for Asia and
U.S. segment results. Financial measures presented in U.S. dollars are calculated in the same manner as the
Canadian dollar measures. These amounts are translated to U.S. dollars using the period end rate of exchange for
financial measures such as AUMA and the CSM balance and the average rates of exchange for the respective
quarter for periodic financial measures such as our Consolidated Statements of Income, core earnings and items
excluded from core earnings, and line items in our CSM movement schedule and DOE. Year-to-date or full year
periodic financial measures presented in U.S. dollars are calculated as the sum of the quarterly results translated
to U.S. dollars. See section E5 “Quarterly financial information” below for the Canadian to U.S. dollar quarterly
rates of exchange.
Non-GAAP financial measures and non-GAAP ratios are not standardized financial measures under GAAP and,
therefore, might not be comparable to similar financial measures disclosed by other issuers. Therefore, they should
not be considered in isolation or as a substitute for any other financial information prepared in accordance with
GAAP.
Core earnings (loss) is a financial measure which we believe aids investors in better understanding the long-term
earnings capacity and valuation of the business. Core earnings allows investors to focus on the Company’s
operating performance by excluding the impact of market related gains or losses, changes in actuarial methods
and assumptions that flow directly through income as well as a number of other items, outlined below, that we
believe are material, but do not reflect the underlying earnings capacity of the business. For example, due to the
long-term nature of our business, the mark-to-market movements in equity markets, interest rates including
impacts on hedge accounting ineffectiveness, foreign currency exchange rates and commodity prices as well as
the change in the fair value of ALDA from period-to-period can, and frequently do, have a substantial impact on the
reported amounts of our assets, insurance contract liabilities and net income attributed to shareholders. These
reported amounts may not be realized if markets move in the opposite direction in a subsequent period. This
makes it very difficult for investors to evaluate how our businesses are performing from period-to-period and to
compare our performance with other issuers.
We believe that core earnings better reflect the underlying earnings capacity and valuation of our business. We
use core earnings and core EPS as key metrics in our short-term incentive plans at the total Company and
operating segment level. We also base our mid- and long-term strategic priorities on core earnings.
Core earnings includes the expected return on our invested assets and any other gains (charges) from market
experience are included in net income but excluded from core earnings. The expected return for fixed income
assets is based on the related book yields. For ALDA and public equities, the expected return reflects our long-
term view of asset class performance. These returns for ALDA and public equities vary by asset class and range
from 3.25% to 11.5%, leading to an average return of between 9.0% to 9.5% on these assets as of September 30,
2024.
| Manulife Financial Corporation – Third Quarter 2024 | 40 |
|---|
While core earnings is relevant to how we manage our business and offers a consistent methodology, it is not
insulated from macroeconomic factors which can have a significant impact. See below for a reconciliation of core
earnings to net income attributed to shareholders and income before income taxes. Net income attributed to
shareholders excludes net income attributed to participating policyholders and non-controlling interests.
Any future changes to the core earnings definition referred to below, will be disclosed.
Items included in core earnings:
1.Expected insurance service result on in-force policies, including expected release of the risk adjustment, CSM
recognized for service provided, and expected earnings from short-term products measured under the
premium allocation approach (“PAA”).
2.Impacts from the initial recognition of new contracts (onerous contracts, including the impact of the associated
reinsurance contracts).
3.Insurance experience gains or losses that flow directly through net income.
4.Operating and investment expenses compared with expense assumptions used in the measurement of
insurance and investment contract liabilities.
5.Expected investment earnings, which is the difference between expected return on our invested assets and
the associated finance income or expense from the insurance contract liabilities.
6.Net provision for ECL on FVOCI and amortized cost debt instruments.
7.Expected asset returns on surplus investments.
8.All earnings for the Global WAM segment, except for applicable net income items excluded from core earnings
as noted below.
9.All earnings for the Manulife Bank business, except for applicable net income items excluded from core
earnings as noted below.
10.Routine or non-material legal settlements.
11.All other items not specifically excluded.
12.Tax on the above items.
13.All tax related items except the impact of enacted or substantively enacted income tax rate changes and taxes
on items excluded from core earnings.
Net income items excluded from core earnings:
1.Market experience gains (losses) including the items listed below:
•Gains (charges) on general fund public equity and ALDA investments from returns being different than
expected.
•Gains (charges) on derivatives not in hedging relationships, or gains (charges) resulting from hedge
accounting ineffectiveness.
•Realized gains (charges) from the sale of FVOCI debt instruments.
•Market related gains (charges) on onerous contracts measured using the variable fee approach (e.g.
variable annuities, unit linked, participating insurance) net of the performance on any related hedging
instruments.
•Gains (charges) related to certain changes in foreign exchange rates.
2.Changes in actuarial methods and assumptions used in the measurement of insurance contract liabilities that
flow directly through income. The Company reviews actuarial methods and assumptions annually, and this
process is designed to reduce the Company’s exposure to uncertainty by ensuring assumptions remain
appropriate. This is accomplished by monitoring experience and selecting assumptions which represent a
current view of expected future experience and ensuring that the risk adjustment is appropriate for the risks
assumed.
| Manulife Financial Corporation – Third Quarter 2024 | 41 |
|---|
3.The impact on the measurement of insurance and investment contract assets and liabilities and reinsurance
contract held assets and liabilities from changes in product features and new or changes to in-force
reinsurance contracts, if material.
4.The fair value changes in long-term investment plan obligations for Global WAM investment management.
5.Goodwill impairment charges.
6.Gains or losses on acquisition and disposition of a business.
7.Material one-time only adjustments, including highly unusual / extraordinary and material legal settlements and
restructuring charges, or other items that are material and exceptional in nature.
8.Tax on the above items.
9.Net income (loss) attributed to participating shareholders and non-controlling interests.
10.Impact of enacted or substantively enacted income tax rate changes.
| Manulife Financial Corporation – Third Quarter 2024 | 42 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 3Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $1,059 | $578 | $18 | $519 | $167 | $2,341 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (65) | (104) | (112) | (6) | (28) | (315) |
| Items excluded from core earnings | 26 | (10) | 99 | (14) | (60) | 41 |
| Income tax (expenses) recoveries | (39) | (114) | (13) | (20) | (88) | (274) |
| Net income (post-tax) | 1,020 | 464 | 5 | 499 | 79 | 2,067 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 130 | - | - | 1 | - | 131 |
| Participating policyholders | 63 | 34 | - | - | - | 97 |
| Net income (loss) attributed to shareholders (post-tax) | 827 | 430 | 5 | 498 | 79 | 1,839 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | 213 | 16 | (204) | 28 | 133 | 186 |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | (5) | 2 | (202) | - | 6 | (199) |
| Restructuring charge | - | - | - | (20) | - | (20) |
| Reinsurance transactions, tax related items and other | - | - | - | (9) | 53 | 44 |
| Core earnings (post-tax) | $619 | $412 | $411 | $499 | $(113) | $1,828 |
| Income tax on core earnings (see above) | 65 | 104 | 112 | 6 | 28 | 315 |
| Core earnings (pre-tax) | $684 | $516 | $523 | $505 | $(85) | $2,143 |
Core earnings, CER basis and U.S. dollars – 3Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q24 | |||||||
|---|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | ||
| Core earnings (post-tax) | 619 | $412 | $411 | $499 | $(113) | $1,828 | |
| CER adjustment(1) | - | - | - | - | - | - | |
| Core earnings, CER basis (post-tax) | 619 | $412 | $411 | $499 | $(113) | $1,828 | |
| Income tax on core earnings, CER basis(2) | 65 | 104 | 112 | 6 | 28 | 315 | |
| Core earnings, CER basis (pre-tax) | 684 | $516 | $523 | $505 | $(85) | $2,143 | |
| Core earnings (U.S. dollars) – Asia and U.S. segments | |||||||
| Core earnings (post-tax)(3), US $ | 453 | 302 | |||||
| CER adjustment US $(1) | - | - | |||||
| Core earnings, CER basis (post-tax), US $ | 453 | 302 | |||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for 3Q24. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 43 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 2Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $763 | $141 | $156 | $383 | $(59) | $1,384 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (64) | (107) | (95) | (46) | (8) | (320) |
| Items excluded from core earnings | (51) | 68 | 74 | 14 | (37) | 68 |
| Income tax (expenses) recoveries | (115) | (39) | (21) | (32) | (45) | (252) |
| Net income (post-tax) | 648 | 102 | 135 | 351 | (104) | 1,132 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 38 | - | - | 1 | - | 39 |
| Participating policyholders | 28 | 23 | - | - | - | 51 |
| Net income (loss) attributed to shareholders (post-tax) | 582 | 79 | 135 | 350 | (104) | 1,042 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (58) | (364) | (280) | (7) | 44 | (665) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | - | - | - | - | - | - |
| Restructuring charge | - | - | - | - | - | - |
| Reinsurance transactions, tax related items and other | (7) | 41 | - | (42) | (22) | (30) |
| Core earnings (post-tax) | $647 | $402 | $415 | $399 | $(126) | $1,737 |
| Income tax on core earnings (see above) | 64 | 107 | 95 | 46 | 8 | 320 |
| Core earnings (pre-tax) | $711 | $509 | $510 | $445 | $(118) | $2,057 |
Core earnings, CER basis and U.S. dollars – 2Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $647 | $402 | $415 | $399 | $(126) | $1,737 |
| CER adjustment(1) | 7 | - | (2) | (1) | 1 | 5 |
| Core earnings, CER basis (post-tax) | $654 | $402 | $413 | $398 | $(125) | $1,742 |
| Income tax on core earnings, CER basis(2) | 65 | 107 | 95 | 46 | 8 | 321 |
| Core earnings, CER basis (pre-tax) | $719 | $509 | $508 | $444 | $(117) | $2,063 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 472 | 303 | ||||
| CER adjustment US $(1) | 6 | - | ||||
| Core earnings, CER basis (post-tax), US $ | 478 | 303 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for 2Q24. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 44 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 1Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 1Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $594 | $381 | $(154) | $426 | $5 | $1,252 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (67) | (91) | (103) | (58) | 33 | (286) |
| Items excluded from core earnings | (83) | 8 | 149 | (3) | (65) | 6 |
| Income tax (expenses) recoveries | (150) | (83) | 46 | (61) | (32) | (280) |
| Net income (post-tax) | 444 | 298 | (108) | 365 | (27) | 972 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 55 | - | - | - | - | 55 |
| Participating policyholders | 26 | 25 | - | - | - | 51 |
| Net income (loss) attributed to shareholders (post-tax) | 363 | 273 | (108) | 365 | (27) | 866 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (250) | (91) | (534) | 6 | 90 | (779) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | - | - | - | - | - | - |
| Restructuring charge | - | - | - | - | - | - |
| Reinsurance transactions, tax related items and other | (44) | - | (26) | 2 | (41) | (109) |
| Core earnings (post-tax) | $657 | $364 | $452 | $357 | $(76) | $1,754 |
| Income tax on core earnings (see above) | 67 | 91 | 103 | 58 | (33) | 286 |
| Core earnings (pre-tax) | $724 | $455 | $555 | $415 | $(109) | $2,040 |
Core earnings, CER basis and U.S. dollars – 1Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 1Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $657 | $364 | $452 | $357 | $(76) | $1,754 |
| CER adjustment(1) | 8 | - | 5 | 3 | - | 16 |
| Core earnings, CER basis (post-tax) | $665 | $364 | $457 | $360 | $(76) | $1,770 |
| Income tax on core earnings, CER basis(2) | 67 | 91 | 105 | 58 | (33) | 288 |
| Core earnings, CER basis (pre-tax) | $732 | $455 | $562 | $418 | $(109) | $2,058 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 488 | 335 | ||||
| CER adjustment US $(1) | - | - | ||||
| Core earnings, CER basis (post-tax), US $ | 488 | 335 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for 1Q24. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 45 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 4Q23
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 4Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $847 | $498 | $244 | $424 | $110 | $2,123 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (76) | (87) | (113) | (55) | 37 | (294) |
| Items excluded from core earnings | (33) | (29) | 67 | (3) | (30) | (28) |
| Income tax (expenses) recoveries | (109) | (116) | (46) | (58) | 7 | (322) |
| Net income (post-tax) | 738 | 382 | 198 | 366 | 117 | 1,801 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 37 | - | - | 1 | 1 | 39 |
| Participating policyholders | 86 | 17 | - | - | - | 103 |
| Net income (loss) attributed to shareholders (post-tax) | 615 | 365 | 198 | 365 | 116 | 1,659 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | - | 9 | (279) | 51 | 86 | (133) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | 89 | 4 | 26 | - | - | 119 |
| Restructuring charge | - | - | - | (36) | - | (36) |
| Reinsurance transactions, tax related items and other | (38) | - | (23) | (3) | - | (64) |
| Core earnings (post-tax) | $564 | $352 | $474 | $353 | $30 | $1,773 |
| Income tax on core earnings (see above) | 76 | 87 | 113 | 55 | (37) | 294 |
| Core earnings (pre-tax) | $640 | $439 | $587 | $408 | $(7) | $2,067 |
Core earnings, CER basis and U.S. dollars – 4Q23
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 4Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $564 | $352 | $474 | $353 | $30 | $1,773 |
| CER adjustment(1) | - | - | 1 | - | 1 | 2 |
| Core earnings, CER basis (post-tax) | $564 | $352 | $475 | $353 | $31 | $1,775 |
| Income tax on core earnings, CER basis(2) | 77 | 87 | 113 | 56 | (38) | 295 |
| Core earnings, CER basis (pre-tax) | $641 | $439 | $588 | $409 | $(7) | $2,070 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 414 | 349 | ||||
| CER adjustment US $(1) | (1) | - | ||||
| Core earnings, CER basis (post-tax), US $ | 413 | 349 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for 4Q23. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 46 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 3Q23
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $439 | $376 | $68 | $366 | $(75) | $1,174 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (62) | (109) | (93) | (59) | 30 | (293) |
| Items excluded from core earnings | (73) | 15 | 97 | 11 | 294 | 344 |
| Income tax (expenses) recoveries | (135) | (94) | 4 | (48) | 324 | 51 |
| Net income (post-tax) | 304 | 282 | 72 | 318 | 249 | 1,225 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 25 | - | - | - | - | 25 |
| Participating policyholders | 195 | (8) | - | - | - | 187 |
| Net income (loss) attributed to shareholders (post-tax) | 84 | 290 | 72 | 318 | 249 | 1,013 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (286) | (159) | (476) | (43) | (58) | (1,022) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | (157) | 37 | 106 | - | - | (14) |
| Restructuring charge | - | - | - | - | - | - |
| Reinsurance transactions, tax related items and other | 5 | 4 | - | - | 297 | 306 |
| Core earnings (post-tax) | $522 | $408 | $442 | $361 | $10 | $1,743 |
| Income tax on core earnings (see above) | 62 | 109 | 93 | 59 | (30) | 293 |
| Core earnings (pre-tax) | $584 | $517 | $535 | $420 | $(20) | $2,036 |
Core earnings, CER basis and U.S. dollars – 3Q23
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $522 | $408 | $442 | $361 | $10 | $1,743 |
| CER adjustment(1) | 4 | - | 7 | 4 | 1 | 16 |
| Core earnings, CER basis (post-tax) | $526 | $408 | $449 | $365 | $11 | $1,759 |
| Income tax on core earnings, CER basis(2) | 62 | 109 | 95 | 59 | (30) | 295 |
| Core earnings, CER basis (pre-tax) | $588 | $517 | $544 | $424 | $(19) | $2,054 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 390 | 329 | ||||
| CER adjustment US $(1) | (4) | - | ||||
| Core earnings, CER basis (post-tax), US $ | 386 | 329 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for 3Q23. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 47 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – YTD 2024
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2024 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $2,416 | $1,100 | $20 | $1,328 | $113 | $4,977 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (196) | (302) | (310) | (110) | (3) | (921) |
| Items excluded from core earnings | (108) | 66 | 322 | (3) | (162) | 115 |
| Income tax (expenses) recoveries | (304) | (236) | 12 | (113) | (165) | (806) |
| Net income (post-tax) | 2,112 | 864 | 32 | 1,215 | (52) | 4,171 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 223 | - | - | 2 | - | 225 |
| Participating policyholders | 117 | 82 | - | - | - | 199 |
| Net income (loss) attributed to shareholders (post-tax) | 1,772 | 782 | 32 | 1,213 | (52) | 3,747 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (95) | (439) | (1,018) | 27 | 267 | (1,258) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | (5) | 2 | (202) | - | 6 | (199) |
| Restructuring charge | - | - | - | (20) | - | (20) |
| Reinsurance transactions, tax related items and other | (51) | 41 | (26) | (49) | (10) | (95) |
| Core earnings (post-tax) | $1,923 | $1,178 | $1,278 | $1,255 | $(315) | $5,319 |
| Income tax on core earnings (see above) | 196 | 302 | 310 | 110 | 3 | 921 |
| Core earnings (pre-tax) | $2,119 | $1,480 | $1,588 | $1,365 | $(312) | $6,240 |
Core earnings, CER basis and U.S. dollars – YTD 2024
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2024 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $1,923 | $1,178 | $1,278 | $1,255 | $(315) | $5,319 |
| CER adjustment(1) | 15 | - | 3 | 2 | 1 | 21 |
| Core earnings, CER basis (post-tax) | $1,938 | $1,178 | $1,281 | $1,257 | $(314) | $5,340 |
| Income tax on core earnings, CER basis(2) | 197 | 302 | 312 | 110 | 3 | 924 |
| Core earnings, CER basis (pre-tax) | $2,135 | $1,480 | $1,593 | $1,367 | $(311) | $6,264 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 1,413 | 940 | ||||
| CER adjustment US $(1) | 6 | - | ||||
| Core earnings, CER basis (post-tax), US $ | 1,419 | 940 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for the respective quarters that make up 2024 year-to-date core earnings. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 48 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – YTD 2023
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $1,397 | $1,111 | $507 | $1,073 | $241 | $4,329 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (203) | (291) | (289) | (149) | 62 | (870) |
| Items excluded from core earnings | (128) | 34 | 223 | 9 | 209 | 347 |
| Income tax (expenses) recoveries | (331) | (257) | (66) | (140) | 271 | (523) |
| Net income (post-tax) | 1,066 | 854 | 441 | 933 | 512 | 3,806 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 104 | - | - | 1 | - | 105 |
| Participating policyholders | 229 | 28 | - | - | - | 257 |
| Net income (loss) attributed to shareholders (post-tax) | 733 | 826 | 441 | 932 | 512 | 3,444 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (553) | (350) | (917) | (41) | 204 | (1,657) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | (157) | 37 | 106 | - | - | (14) |
| Restructuring charge | - | - | - | - | - | - |
| Reinsurance transactions, tax related items and other | (41) | 4 | (33) | 5 | 269 | 204 |
| Core earnings (post-tax) | $1,484 | $1,135 | $1,285 | $968 | $39 | $4,911 |
| Income tax on core earnings (see above) | 203 | 291 | 289 | 149 | (62) | 870 |
| Core earnings (pre-tax) | $1,687 | $1,426 | $1,574 | $1,117 | $(23) | $5,781 |
Core earnings, CER basis and U.S. dollars – YTD 2023
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $1,484 | $1,135 | $1,285 | $968 | $39 | $4,911 |
| CER adjustment(1) | (11) | - | 18 | 8 | 2 | 17 |
| Core earnings, CER basis (post-tax) | $1,473 | $1,135 | $1,303 | $976 | $41 | $4,928 |
| Income tax on core earnings, CER basis(2) | 199 | 291 | 293 | 149 | (61) | 871 |
| Core earnings, CER basis (pre-tax) | $1,672 | $1,426 | $1,596 | $1,125 | $(20) | $5,799 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 1,104 | 955 | ||||
| CER adjustment US $(1) | (24) | - | ||||
| Core earnings, CER basis (post-tax), US $ | 1,080 | 955 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for the respective quarters that make up 2023 year-to-date core earnings. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 49 |
|---|
Reconciliation of core earnings to net income attributed to shareholders – 2023
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Income (loss) before income taxes | $2,244 | $1,609 | $751 | $1,497 | $351 | $6,452 |
| Income tax (expenses) recoveries | ||||||
| Core earnings | (279) | (378) | (402) | (204) | 99 | (1,164) |
| Items excluded from core earnings | (161) | 5 | 290 | 6 | 179 | 319 |
| Income tax (expenses) recoveries | (440) | (373) | (112) | (198) | 278 | (845) |
| Net income (post-tax) | 1,804 | 1,236 | 639 | 1,299 | 629 | 5,607 |
| Less: Net income (post-tax) attributed to | ||||||
| Non-controlling interests | 141 | - | - | 2 | 1 | 144 |
| Participating policyholders | 315 | 45 | - | - | - | 360 |
| Net income (loss) attributed to shareholders (post-tax) | 1,348 | 1,191 | 639 | 1,297 | 628 | 5,103 |
| Less: Items excluded from core earnings (post-tax) | ||||||
| Market experience gains (losses) | (553) | (341) | (1,196) | 10 | 290 | (1,790) |
| Changes in actuarial methods and assumptions that<br><br>flow directly through income | (68) | 41 | 132 | - | - | 105 |
| Restructuring charge | - | - | - | (36) | - | (36) |
| Reinsurance transactions, tax related items and other | (79) | 4 | (56) | 2 | 269 | 140 |
| Core earnings (post-tax) | $2,048 | $1,487 | $1,759 | $1,321 | $69 | $6,684 |
| Income tax on core earnings (see above) | 279 | 378 | 402 | 204 | (99) | 1,164 |
| Core earnings (pre-tax) | $2,327 | $1,865 | $2,161 | $1,525 | $(30) | $7,848 |
Core earnings, CER basis and U.S. dollars – 2023
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Core earnings (post-tax) | $2,048 | $1,487 | $1,759 | $1,321 | $69 | $6,684 |
| CER adjustment(1) | (10) | - | 19 | 8 | 2 | 19 |
| Core earnings, CER basis (post-tax) | $2,038 | $1,487 | $1,778 | $1,329 | $71 | $6,703 |
| Income tax on core earnings, CER basis(2) | 276 | 378 | 406 | 204 | (99) | 1,165 |
| Core earnings, CER basis (pre-tax) | $2,314 | $1,865 | $2,184 | $1,533 | $(28) | $7,868 |
| Core earnings (U.S. dollars) – Asia and U.S. segments | ||||||
| Core earnings (post-tax)(3), US $ | 1,518 | 1,304 | ||||
| CER adjustment US $(1) | (25) | - | ||||
| Core earnings, CER basis (post-tax), US $ | 1,493 | 1,304 | ||||
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.(2)Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.(3)Core earnings (post-tax) in Canadian is translated to US using the US Statement of Income exchange rate for the respective quarters that make up 2023 core earnings. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 50 |
|---|
Segment core earnings by business line or geographic source
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
Asia
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (US $ millions) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | ||||||||||
| Hong Kong | $254 | $243 | $241 | $218 | $190 | $738 | $510 | $728 | ||||||||||
| Japan | 81 | 92 | 102 | 79 | 87 | 275 | 230 | 309 | ||||||||||
| Asia Other(1) | 127 | 145 | 151 | 119 | 119 | 423 | 375 | 494 | ||||||||||
| International High Net Worth | 72 | |||||||||||||||||
| Mainland China | 49 | |||||||||||||||||
| Singapore | 161 | |||||||||||||||||
| Vietnam | 133 | |||||||||||||||||
| Other Emerging Markets(2) | 79 | |||||||||||||||||
| Regional Office | (9) | (8) | (6) | (2) | (6) | (23) | (11) | (13) | ||||||||||
| Total Asia core earnings | $453 | $472 | $488 | $414 | $390 | $1,413 | $1,104 | $1,518 | ||||||||||
| (1)Core earnings for Asia Other is reported by country annually, on a full year basis.<br><br>(2)Other Emerging Markets includes Indonesia, the Philippines, Malaysia, Thailand, Cambodia and Myanmar. | Quarterly Results | YTD Results | Full Year<br><br>Results | |||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||
| (US $ millions), CER basis(1) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | ||||||||||
| Hong Kong | $254 | $243 | $241 | $217 | $191 | $738 | $510 | $728 | ||||||||||
| Japan | 81 | 96 | 102 | 78 | 84 | 279 | 214 | 292 | ||||||||||
| Asia Other(2) | 127 | 147 | 151 | 120 | 117 | 425 | 367 | 486 | ||||||||||
| International High Net Worth | 72 | |||||||||||||||||
| Mainland China | 48 | |||||||||||||||||
| Singapore | 164 | |||||||||||||||||
| Vietnam | 127 | |||||||||||||||||
| Other Emerging Markets(3) | 75 | |||||||||||||||||
| Regional Office | (9) | (8) | (6) | (2) | (6) | (23) | (11) | (13) | ||||||||||
| Total Asia core earnings, CER basis | $453 | $478 | $488 | $413 | $386 | $1,419 | $1,080 | $1,493 | ||||||||||
| (1)Core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24.<br><br>(2)Core earnings for Asia Other is reported by country annually, on a full year basis.<br><br>(3)Other Emerging Markets includes Indonesia, the Philippines, Malaysia, Thailand, Cambodia and Myanmar. |
Canada
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| (Canadian $ in millions) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Insurance | $320 | $307 | $266 | $258 | $310 | $893 | $843 | $1,101 |
| Annuities | 51 | 55 | 53 | 48 | 48 | 159 | 156 | 204 |
| Manulife Bank | 41 | 40 | 45 | 46 | 50 | 126 | 136 | 182 |
| Total Canada core earnings | $412 | $402 | $364 | $352 | $408 | $1,178 | $1,135 | $1,487 |
| Manulife Financial Corporation – Third Quarter 2024 | 51 | |||||||
| --- | --- |
U.S.
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| (US $ in millions) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| U.S. Insurance | $268 | $254 | $286 | $300 | $283 | $808 | $833 | $1,133 |
| U.S. Annuities | 34 | 49 | 49 | 49 | 46 | 132 | 122 | 171 |
| Total U.S. core earnings | $302 | $303 | $335 | $349 | $329 | $940 | $955 | $1,304 |
Global WAM by business line
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| (Canadian $ in millions) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Retirement | $304 | $226 | $202 | $203 | $192 | $732 | $542 | $745 |
| Retail | 154 | 135 | 131 | 127 | 135 | 420 | 375 | 502 |
| Institutional asset management | 41 | 38 | 24 | 23 | 34 | 103 | 51 | 74 |
| Total Global WAM core earnings | $499 | $399 | $357 | $353 | $361 | $1,255 | $968 | $1,321 |
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
| (Canadian $ in millions), CER basis(1) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Retirement | $304 | $226 | $204 | $203 | $195 | $734 | $548 | $750 |
| Retail | 154 | 135 | 132 | 127 | 136 | 421 | 377 | 504 |
| Institutional asset management | 41 | 37 | 24 | 23 | 34 | 102 | 51 | 75 |
| Total Global WAM core earnings,<br><br>CER basis | $499 | $398 | $360 | $353 | $365 | $1,257 | $976 | $1,329 |
| (1)Core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24. |
Global WAM by geographic source
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| (Canadian $ in millions) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Asia | $157 | $138 | $108 | $109 | $108 | $403 | $295 | $404 |
| Canada | 107 | 85 | 90 | 100 | 94 | 282 | 278 | 378 |
| U.S. | 235 | 176 | 159 | 144 | 159 | 570 | 395 | 539 |
| Total Global WAM core earnings | $499 | $399 | $357 | $353 | $361 | $1,255 | $968 | $1,321 |
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
| (Canadian $ in millions), CER basis(1) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Asia | $157 | $138 | $109 | $108 | $110 | $404 | $298 | $406 |
| Canada | 107 | 85 | 90 | 100 | 94 | 282 | 278 | 378 |
| U.S. | 235 | 175 | 161 | 145 | 161 | 571 | 400 | 545 |
| Total Global WAM core earnings,<br><br>CER basis | $499 | $398 | $360 | $353 | $365 | $1,257 | $976 | $1,329 |
| (1)Core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24. | ||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 52 | |||||||
| --- | --- |
Core earnings available to common shareholders is a financial measure that is used in the calculation of core
ROE and core EPS. It is calculated as core earnings (post-tax) less preferred share dividends and other equity
distributions.
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| ($ millions, post-tax and based on actual<br><br>foreign exchange rates in effect in the<br><br>applicable reporting period, unless<br><br>otherwise stated) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Core earnings | $1,828 | $1,737 | $1,754 | $1,773 | $1,743 | $5,319 | $4,911 | $6,684 |
| Less: Preferred share dividends and<br><br>other equity distributions | 56 | 99 | 55 | 99 | 54 | 210 | 204 | 303 |
| Core earnings available to common<br><br>shareholders | 1,772 | 1,638 | 1,699 | 1,674 | 1,689 | 5,109 | 4,707 | 6,381 |
| CER adjustment(1) | - | 5 | 16 | 2 | 16 | 21 | 17 | 19 |
| Core earnings available to common<br><br>shareholders, CER basis | $1,772 | $1,643 | $1,715 | $1,676 | $1,705 | $5,130 | $4,724 | $6,400 |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24. |
Core ROE measures profitability using core earnings available to common shareholders as a percentage of the
capital deployed to earn the core earnings. The Company calculates core ROE using average common
shareholders’ equity quarterly, as the average of common shareholders’ equity at the start and end of the quarter,
and annually, as the average of the quarterly average common shareholders’ equity for the year.
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Core earnings available to common<br><br>shareholders | $1,772 | $1,638 | $1,699 | $1,674 | $1,689 | $5,109 | $4,707 | $6,381 |
| Annualized core earnings available<br><br>to common shareholders (post-tax) | $7,049 | $6,588 | $6,833 | $6,641 | $6,701 | $6,824 | $6,293 | $6,381 |
| Average common shareholders’<br><br>equity (see below) | $42,609 | $41,947 | $40,984 | $40,563 | $39,897 | $41,847 | $40,081 | $40,201 |
| Core ROE (annualized) (%) | 16.6% | 15.7% | 16.7% | 16.4% | 16.8% | 16.3% | 15.7% | 15.9% |
| Average common shareholders’<br><br>equity | ||||||||
| Total shareholders’ and other equity | $49,573 | $48,965 | $48,250 | $47,039 | $47,407 | $49,573 | $47,407 | $47,039 |
| Less: Preferred shares and other equity | 6,660 | 6,660 | 6,660 | 6,660 | 6,660 | 6,660 | 6,660 | 6,660 |
| Common shareholders’ equity | $42,913 | $42,305 | $41,590 | $40,379 | $40,747 | $42,913 | $40,747 | $40,379 |
| Average common shareholders’<br><br>equity | $42,609 | $41,947 | $40,984 | $40,563 | $39,897 | $41,847 | $40,081 | $40,201 |
Core EPS is equal to core earnings available to common shareholders divided by diluted weighted average
common shares outstanding. Core EPS excluding the impact of GMT is equal to core earnings available to
common shareholders excluding the impact of GMT divided by diluted weighted average common shares
outstanding.
Core earnings available to common shareholders excluding the impact of GMT
Core earnings available to shareholders excluding the impact of GMT is calculated as core earnings available to
common shareholders less GMT included in core earnings. We believe this measure will aid investors to better
understand the impact that the adoption of the Global Minimum Tax Act had on our operating performance.
| For the three months ended September 30, | |
|---|---|
| ($ millions and post-tax) | 2024 |
| Core earnings available to common shareholders | $1,772 |
| Less: GMT included in core earnings | (61) |
| Core earnings available to common shareholders excluding the impact GMT | $1,833 |
| Manulife Financial Corporation – Third Quarter 2024 | 53 |
| --- | --- |
Core earnings related to strategic priorities
The Company measures its progress on certain strategic priorities using core earnings, including core earnings
from highest potential businesses. The core earnings for these businesses is calculated consistent with our
definition of core earnings and expressed as a percentage of total core earnings.
| For the nine months ended September 30,<br><br>($ millions and post-tax, unless otherwise stated) | 2024 | 2023 |
|---|---|---|
| Core earnings highest potential businesses(1) | $3,745 | $2,950 |
| Core earnings - All other businesses | 1,574 | 1,961 |
| Core earnings | 5,319 | 4,911 |
| Items excluded from core earnings | (1,572) | (1,467) |
| Net income (loss) attributed to shareholders | $3,747 | $3,444 |
| Highest potential businesses core earnings contribution | 70% | 60% |
| (1)Includes core earnings from Asia and Global WAM segments, Canada Group Benefits, and behavioral insurance products. |
The effective tax rate on core earnings is equal to income tax on core earnings divided by pre-tax core earnings.
Common share core dividend payout ratio is a ratio that measures the percentage of core earnings paid to
common shareholders as dividends. It is calculated as dividends per common share divided by core EPS.
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | |
| Per share dividend | $0.40 | $0.40 | $0.40 | $0.37 | $0.37 | $1.20 | $1.10 | $1.46 |
| Core EPS | $1.00 | $0.91 | $0.94 | $0.92 | $0.92 | $2.84 | $2.55 | $3.47 |
| Common share core dividend payout ratio | 40% | 44% | 43% | 40% | 40% | 42% | 43% | 42% |
The Company also uses financial performance measures that are prepared on a constant exchange rate basis,
which exclude the impact of currency fluctuations (from local currency to Canadian dollars at a total Company level
and from local currency to U.S. dollars in Asia). Such financial measures may be stated on a constant exchange
rate basis or the percentage growth/decline in the financial measure on a constant exchange rate basis, using the
exchange rates for the Consolidated Statements of Income and Consolidated Statements of Financial Position
effective for the third quarter of 2024.
Information supporting constant exchange rate basis for GAAP and non-GAAP financial measures is presented
below and throughout this section.
Basic EPS and diluted EPS, CER basis is equal to common shareholders’ net income on a CER basis divided by
the weighted average common shares outstanding and diluted weighted common shares outstanding, respectively.
General expenses, CER basis
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | |
| General expenses | $1,204 | $1,225 | $1,102 | $1,180 | $1,042 | $3,531 | $3,150 | $4,330 |
| CER adjustment(1) | - | (3) | 8 | 1 | 8 | 5 | 22 | 22 |
| General expenses, CER basis | $1,204 | $1,222 | $1,110 | $1,181 | $1,050 | $3,536 | $3,172 | $4,352 |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24. | ||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 54 | |||||||
| --- | --- |
Drivers of earnings (“DOE”) is used to identify the primary sources of gains or losses in each reporting period. It
is one of the key tools we use to understand and manage our business. The DOE line items are comprised of
amounts that have been included in our financial statements. The core DOE shows the sources of core earnings
and the items excluded from core earnings, reconciled to net income attributed to shareholders. The elements of
the core earnings DOE are described below:
Net insurance service result represents the core earnings associated with providing insurance service to
policyholders within the period including:
•Expected earnings on insurance contracts which includes the release of risk adjustment for expired
non-financial risk, the CSM recognized for service provided and expected earnings on short-term PAA
insurance business.
•Impact of new insurance business relates to income at initial recognition from new insurance contracts.
Losses would occur if the group of new insurance contracts was onerous at initial recognition. If
reinsurance contracts provide coverage for the direct insurance contracts, then the loss is offset by a
corresponding gain on reinsurance contracts held.
•Insurance experience gains (losses) arise from items such as claims, persistency, and expenses, where
the actual experience in the current period differs from the expected results assumed in the insurance and
investment contract liabilities. Generally, this line would be driven by claims and expenses, as persistency
experience relates to future service and would be offset by changes to the carrying amount of the
contractual service margin unless the group is onerous, in which case the impact of persistency
experience would be included in core earnings.
•Other represents pre-tax net income on residual items in the insurance result section.
Net investment result represents the core earnings associated with investment results within the period. Note
that results associated with Global WAM and Manulife Bank are shown on separate DOE lines. However, within
the Consolidated Statements of Income, the results associated with these businesses would impact the total
investment result. This section includes:
•Expected investment earnings, which is the difference between expected asset returns and the
associated finance income or expense from insurance and investment contract liabilities, net of investment
expenses.
•Change in expected credit loss, which is the gain or charge to net income attributed to shareholders for
credit losses to bring the allowance for credit losses to a level management considers adequate for
expected credit-related losses on its portfolio.
•Expected earnings on surplus reflects the expected investment return on surplus assets.
•Other represents pre-tax net income on residual items in the investment result section.
Global WAM is the pre-tax net income from the Global Wealth and Asset Management segment, adjusted for
applicable items excluded from core earnings as noted in the core earnings (loss) section above.
Manulife Bank is the pre-tax net income from Manulife Bank, adjusted for applicable items excluded from core
earnings as noted in the core earnings (loss) section above.
Other represents net income associated with items outside of the net insurance service result, net investment
result, Global WAM and Manulife Bank. Other includes lines attributed to core earnings such as:
•Non-directly attributable expenses are expenses incurred by the Company which are not directly
attributable to fulfilling insurance contracts. Non-directly attributable expenses exclude non-directly
attributable investment expenses as they are included in the net investment result.
•Other represents pre-tax net income on residual items in the Other section. Most notably this would
include the cost of financing debt issued by Manulife.
| Manulife Financial Corporation – Third Quarter 2024 | 55 |
|---|
Net income attributed to shareholders includes the following items excluded from core earnings:
•Market experience gains (losses) related to items excluded from core earnings that relate to changes in
market variables.
•Changes in actuarial methods and assumptions that flow directly through income related to updates
in the methods and assumptions used to value insurance contract liabilities.
•Restructuring charges includes a charge taken to reorganize operations.
•Reinsurance transactions, tax-related items and other include the impacts of new or changes to in-
force reinsurance contracts, the impact of enacted or substantively enacted income tax rate changes and
other amounts defined as items excluded from core earnings not specifically captured in the lines above.
All of the above items are discussed in more detail in our definition of items excluded from core earnings.
| Manulife Financial Corporation – Third Quarter 2024 | 56 |
|---|
DOE Reconciliation – 3Q24
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $548 | $363 | $338 | $- | $48 | $1,297 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | (3) | 6 | 158 | - | - | 161 |
| NCI | 33 | - | - | - | - | 33 |
| Participating policyholders | 55 | 18 | - | - | - | 73 |
| Core net insurance service result | 463 | 339 | 180 | - | 48 | 1,030 |
| Core net insurance service result, CER adjustment(1) | - | - | - | - | - | - |
| Core net insurance service result, CER basis | $463 | $339 | $180 | $- | $48 | $1,030 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $644 | $563 | $(303) | $(196) | $393 | $1,101 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 389 | - | (196) | - | 193 |
| Add: Consolidation and other adjustments from Other DOE line | (1) | 1 | - | - | (148) | (148) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | 194 | 3 | (668) | - | 154 | (317) |
| NCI | 125 | - | - | - | - | 125 |
| Participating policyholders | 33 | 26 | - | - | - | 59 |
| Core net investment result | 291 | 146 | 365 | - | 91 | 893 |
| Core net investment result, CER adjustment(1) | - | - | - | - | - | - |
| Core net investment result, CER basis | $291 | $146 | $365 | $- | $91 | $893 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $69 | $- | $518 | $- | $587 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | 12 | - | 13 | - | 25 |
| Core earnings in Manulife Bank and Global WAM | - | 57 | - | 505 | - | 562 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | - | - | - |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $57 | $- | $505 | $- | $562 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $(42) | $74 | $26 | $1,875 | $(5) | $1,928 |
| General expenses per financial statements | (83) | (154) | (41) | (795) | (131) | (1,204) |
| Commissions related to non-insurance contracts | (3) | (15) | 2 | (364) | 10 | (370) |
| Interest expenses per financial statements | (5) | (253) | (4) | (1) | (148) | (411) |
| Total financial statements values included in Other | (133) | (348) | (17) | 715 | (274) | (57) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (319) | - | 715 | - | 396 |
| Consolidation and other adjustments to net investment result DOE line | (1) | - | - | (1) | (148) | (150) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | (49) | 3 | 5 | - | 98 | 57 |
| NCI | (2) | - | - | 1 | - | (1) |
| Participating policyholders | (6) | (3) | - | - | - | (9) |
| Add: Participating policyholders’ earnings transfer to shareholders | 5 | 3 | - | - | - | 8 |
| Other core earnings | (70) | (26) | (22) | - | (224) | (342) |
| Other core earnings, CER adjustment(1) | - | - | - | - | - | - |
| Other core earnings, CER basis | $(70) | $(26) | $(22) | $- | $(224) | $(342) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(39) | $(114) | $(13) | $(20) | $(88) | $(274) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | 66 | (6) | 99 | (14) | (60) | 85 |
| NCI | (26) | - | - | - | - | (26) |
| Participating policyholders | (14) | (4) | - | - | - | (18) |
| Core income tax (expenses) recoveries | (65) | (104) | (112) | (6) | (28) | (315) |
| Core income tax (expenses) recoveries, CER adjustment(1) | - | - | - | - | - | - |
| Core income tax (expenses) recoveries, CER basis | $(65) | $(104) | $(112) | $(6) | $(28) | $(315) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 57 | |||||
| --- | --- |
DOE Reconciliation – 2Q24
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $520 | $343 | $157 | $- | $17 | $1,037 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | (13) | (5) | 43 | - | 1 | 26 |
| NCI | 17 | - | - | - | - | 17 |
| Participating policyholders | 47 | 22 | - | - | - | 69 |
| Core net insurance service result | 469 | 326 | 114 | - | 16 | 925 |
| Core net insurance service result, CER adjustment(1) | 4 | (1) | - | - | 1 | 4 |
| Core net insurance service result, CER basis | $473 | $325 | $114 | $- | $17 | $929 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $271 | $161 | $6 | $(240) | $315 | $513 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 380 | - | (240) | - | 140 |
| Add: Consolidation and other adjustments from Other DOE line | - | (1) | - | - | (154) | (155) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (59) | (385) | (405) | - | 65 | (784) |
| NCI | 23 | - | - | - | - | 23 |
| Participating policyholders | (3) | 9 | - | - | - | 6 |
| Core net investment result | 310 | 156 | 411 | - | 96 | 973 |
| Core net investment result, CER adjustment(1) | 4 | - | (1) | - | - | 3 |
| Core net investment result, CER basis | $314 | $156 | $410 | $- | $96 | $976 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $48 | $- | $383 | $- | $431 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | (9) | - | (62) | - | (71) |
| Core earnings in Manulife Bank and Global WAM | - | 57 | - | 445 | - | 502 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | (1) | - | (1) |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $57 | $- | $444 | $- | $501 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $63 | $73 | $27 | $1,809 | $(123) | $1,849 |
| General expenses per financial statements | (79) | (155) | (32) | (828) | (131) | (1,225) |
| Commissions related to non-insurance contracts | (4) | (15) | 1 | (356) | 10 | (364) |
| Interest expenses per financial statements | (8) | (266) | (3) | (2) | (147) | (426) |
| Total financial statements values included in Other | (28) | (363) | (7) | 623 | (391) | (166) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (333) | - | 623 | - | 290 |
| Consolidation and other adjustments to net investment result DOE line | - | - | - | - | (154) | (154) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | 50 | 2 | 8 | (1) | (7) | 52 |
| NCI | - | - | - | 1 | - | 1 |
| Participating policyholders | (2) | - | - | - | - | (2) |
| Add: Participating policyholders’ earnings transfer to shareholders | 8 | 2 | - | - | - | 10 |
| Other core earnings | (68) | (30) | (15) | - | (230) | (343) |
| Other core earnings, CER adjustment(1) | (1) | - | - | - | - | (1) |
| Other core earnings, CER basis | $(69) | $(30) | $(15) | $- | $(230) | $(344) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(115) | $(39) | $(21) | $(32) | $(45) | $(252) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (43) | 74 | 74 | 14 | (37) | 82 |
| NCI | (2) | - | - | - | - | (2) |
| Participating policyholders | (6) | (6) | - | - | - | (12) |
| Core income tax (expenses) recoveries | (64) | (107) | (95) | (46) | (8) | (320) |
| Core income tax (expenses) recoveries, CER adjustment(1) | (1) | - | - | - | - | (1) |
| Core income tax (expenses) recoveries, CER basis | $(65) | $(107) | $(95) | $(46) | $(8) | $(321) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 58 | |||||
| --- | --- |
DOE Reconciliation – 1Q24
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 1Q24 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $547 | $284 | $119 | $- | $28 | $978 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | 11 | (3) | 2 | - | (1) | 9 |
| NCI | 33 | - | - | - | - | 33 |
| Participating policyholders | 48 | 24 | - | - | - | 72 |
| Core net insurance service result | 455 | 263 | 117 | - | 29 | 864 |
| Core net insurance service result, CER adjustment(1) | 5 | 1 | 1 | - | - | 7 |
| Core net insurance service result, CER basis | $460 | $264 | $118 | $- | $29 | $871 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $54 | $453 | $(290) | $(230) | $361 | $348 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 396 | - | (230) | - | 166 |
| Add: Consolidation and other adjustments from Other DOE line | - | (1) | - | - | (156) | (157) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (291) | (100) | (720) | - | 106 | (1,005) |
| NCI | 40 | - | - | - | - | 40 |
| Participating policyholders | (3) | 7 | - | - | - | 4 |
| Core net investment result | 308 | 149 | 430 | - | 99 | 986 |
| Core net investment result, CER adjustment(1) | 4 | - | 5 | - | - | 9 |
| Core net investment result, CER basis | $312 | $149 | $435 | $- | $99 | $995 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $65 | $- | $426 | $- | $491 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | 4 | - | 11 | - | 15 |
| Core earnings in Manulife Bank and Global WAM | - | 61 | - | 415 | - | 476 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 3 | - | 3 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $61 | $- | $418 | $- | $479 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $55 | $75 | $39 | $1,750 | $(111) | $1,808 |
| General expenses per financial statements | (56) | (142) | (21) | (743) | (140) | (1,102) |
| Commissions related to non-insurance contracts | - | (18) | 3 | (349) | 8 | (356) |
| Interest expenses per financial statements | (6) | (271) | (4) | (2) | (141) | (424) |
| Total financial statements values included in Other | (7) | (356) | 17 | 656 | (384) | (74) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (331) | - | 656 | - | 325 |
| Consolidation and other adjustments to net investment result DOE line | - | (1) | - | - | (156) | (157) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | 39 | (3) | 9 | - | 9 | 54 |
| NCI | - | - | - | - | - | - |
| Participating policyholders | 1 | - | - | - | - | 1 |
| Add: Participating policyholders’ earnings transfer to shareholders | 8 | 3 | - | - | - | 11 |
| Other core earnings | (39) | (18) | 8 | - | (237) | (286) |
| Other core earnings, CER adjustment(1) | - | - | - | - | - | - |
| Other core earnings, CER basis | $(39) | $(18) | $8 | $- | $(237) | $(286) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(150) | $(83) | $46 | $(61) | $(32) | $(280) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (53) | 11 | 149 | (3) | (65) | 39 |
| NCI | (18) | - | - | - | - | (18) |
| Participating policyholders | (12) | (3) | - | - | - | (15) |
| Core income tax (expenses) recoveries | (67) | (91) | (103) | (58) | 33 | (286) |
| Core income tax (expenses) recoveries, CER adjustment(1) | - | - | (2) | - | - | (2) |
| Core income tax (expenses) recoveries, CER basis | $(67) | $(91) | $(105) | $(58) | $33 | $(288) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 59 | |||||
| --- | --- |
DOE Reconciliation – 4Q23
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 4Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $644 | $306 | $195 | $- | $91 | $1,236 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | 130 | 12 | 21 | - | (2) | 161 |
| NCI | 19 | - | - | - | 1 | 20 |
| Participating policyholders | 60 | 39 | - | - | - | 99 |
| Core net insurance service result | 435 | 255 | 174 | - | 92 | 956 |
| Core net insurance service result, CER adjustment(1) | - | - | 1 | - | - | 1 |
| Core net insurance service result, CER basis | $435 | $255 | $175 | $- | $92 | $957 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $285 | $511 | $72 | $(139) | $344 | $1,073 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 377 | - | (139) | - | 238 |
| Add: Consolidation and other adjustments from Other DOE line | - | 3 | - | - | (162) | (159) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (47) | 9 | (359) | - | 39 | (358) |
| NCI | 37 | - | - | - | - | 37 |
| Participating policyholders | 50 | (10) | - | - | - | 40 |
| Core net investment result | 245 | 138 | 431 | - | 143 | 957 |
| Core net investment result, CER adjustment(1) | - | - | 1 | - | - | 1 |
| Core net investment result, CER basis | $245 | $138 | $432 | $- | $143 | $958 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $72 | $- | $424 | $- | $496 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | 8 | - | 16 | - | 24 |
| Core earnings in Manulife Bank and Global WAM | - | 64 | - | 408 | - | 472 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 1 | - | 1 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $64 | $- | $409 | $- | $473 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $(16) | $75 | $8 | $1,688 | $(36) | $1,719 |
| General expenses per financial statements | (59) | (136) | (28) | (793) | (164) | (1,180) |
| Commissions related to non-insurance contracts | (3) | (12) | 1 | (330) | 9 | (335) |
| Interest expenses per financial statements | (4) | (246) | (4) | (2) | (134) | (390) |
| Total financial statements values included in Other | (82) | (319) | (23) | 563 | (325) | (186) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (305) | - | 564 | - | 259 |
| Consolidation and other adjustments to net investment result DOE line | - | 3 | - | - | (162) | (159) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | (26) | 4 | (5) | (2) | 79 | 50 |
| NCI | (2) | - | - | 1 | - | (1) |
| Participating policyholders | (4) | (1) | - | - | - | (5) |
| Add: Participating policyholders’ earnings transfer to shareholders | 10 | 2 | - | - | - | 12 |
| Other core earnings | (40) | (18) | (18) | - | (242) | (318) |
| Other core earnings, CER adjustment(1) | 1 | - | (1) | - | - | - |
| Other core earnings, CER basis | $(39) | $(18) | $(19) | $- | $(242) | $(318) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(109) | $(116) | $(46) | $(58) | $7 | $(322) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (6) | (20) | 67 | (3) | (30) | 8 |
| NCI | (17) | - | - | - | - | (17) |
| Participating policyholders | (10) | (9) | - | - | - | (19) |
| Core income tax (expenses) recoveries | (76) | (87) | (113) | (55) | 37 | (294) |
| Core income tax (expenses) recoveries, CER adjustment(1) | (1) | - | - | (1) | 1 | (1) |
| Core income tax (expenses) recoveries, CER basis | $(77) | $(87) | $(113) | $(56) | $38 | $(295) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 60 | |||||
| --- | --- |
DOE Reconciliation – 3Q23
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 3Q23 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $467 | $366 | $108 | $- | $64 | $1,005 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | (112) | 11 | (51) | - | (1) | (153) |
| NCI | 15 | - | - | - | - | 15 |
| Participating policyholders | 177 | 21 | - | - | - | 198 |
| Core net insurance service result | 387 | 334 | 159 | - | 65 | 945 |
| Core net insurance service result, CER adjustment(1) | 4 | - | 2 | - | 1 | 7 |
| Core net insurance service result, CER basis | $391 | $334 | $161 | $- | $66 | $952 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $4 | $389 | $(45) | $(303) | $273 | $318 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 380 | - | (303) | - | 77 |
| Add: Consolidation and other adjustments from Other DOE line | - | (23) | - | - | (131) | (154) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (274) | (130) | (418) | - | (5) | (827) |
| NCI | 17 | - | - | - | - | 17 |
| Participating policyholders | 28 | (21) | - | - | - | 7 |
| Core net investment result | 233 | 137 | 373 | - | 147 | 890 |
| Core net investment result, CER adjustment(1) | - | - | 6 | - | - | 6 |
| Core net investment result, CER basis | $233 | $137 | $379 | $- | $147 | $896 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $55 | $- | $365 | $- | $420 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | (11) | - | (55) | - | (66) |
| Core earnings in Manulife Bank and Global WAM | - | 66 | - | 420 | - | 486 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 4 | - | 4 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $66 | $- | $424 | $- | $490 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $26 | $53 | $31 | $1,709 | $(174) | $1,645 |
| General expenses per financial statements | (52) | (128) | (29) | (703) | (129) | (1,041) |
| Commissions related to non-insurance contracts | (3) | (14) | 6 | (334) | 9 | (336) |
| Interest expenses per financial statements | (3) | (290) | (3) | (1) | (119) | (416) |
| Total financial statements values included in Other | (32) | (379) | 5 | 671 | (413) | (148) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (325) | - | 670 | - | 345 |
| Consolidation and other adjustments to net investment result DOE line | - | (23) | - | - | (132) | (155) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | 5 | (4) | 2 | - | (49) | (46) |
| NCI | 2 | - | - | 1 | - | 3 |
| Participating policyholders | 3 | (5) | - | - | - | (2) |
| Add: Participating policyholders’ earnings transfer to shareholders | 6 | 2 | - | - | - | 8 |
| Other core earnings | (36) | (20) | 3 | - | (232) | (285) |
| Other core earnings, CER adjustment(1) | - | - | 1 | - | - | 1 |
| Other core earnings, CER basis | $(36) | $(20) | $4 | $- | $(232) | $(284) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(135) | $(94) | $4 | $(48) | $324 | $51 |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (58) | 16 | 97 | 12 | 294 | 361 |
| NCI | (9) | - | - | (1) | - | (10) |
| Participating policyholders | (6) | (1) | - | - | - | (7) |
| Core income tax (expenses) recoveries | (62) | (109) | (93) | (59) | 30 | (293) |
| Core income tax (expenses) recoveries, CER adjustment(1) | - | - | (2) | - | - | (2) |
| Core income tax (expenses) recoveries, CER basis | $(62) | $(109) | $(95) | $(59) | $30 | $(295) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 61 | |||||
| --- | --- |
DOE Reconciliation – YTD 2024
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2024 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $1,615 | $990 | $614 | $- | $93 | $3,312 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | (5) | (2) | 203 | - | - | 196 |
| NCI | 83 | - | - | - | - | 83 |
| Participating policyholders | 150 | 64 | - | - | - | 214 |
| Core net insurance service result | 1,387 | 928 | 411 | - | 93 | 2,819 |
| Core net insurance service result, CER adjustment(1) | 9 | - | 1 | - | 1 | 11 |
| Core net insurance service result, CER basis | $1,396 | $928 | $412 | $- | $94 | $2,830 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $969 | $1,177 | $(587) | $(666) | $1,069 | $1,962 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 1,165 | - | (666) | - | 499 |
| Add: Consolidation and other adjustments from Other DOE line | (1) | (1) | - | - | (458) | (460) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (156) | (482) | (1,793) | - | 325 | (2,106) |
| NCI | 188 | - | - | - | - | 188 |
| Participating policyholders | 27 | 42 | - | - | - | 69 |
| Core net investment result | 909 | 451 | 1,206 | - | 286 | 2,852 |
| Core net investment result, CER adjustment(1) | 8 | - | 4 | - | - | 12 |
| Core net investment result, CER basis | $917 | $451 | $1,210 | $- | $286 | $2,864 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $182 | $- | $1,327 | $- | $1,509 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | 7 | - | (38) | - | (31) |
| Core earnings in Manulife Bank and Global WAM | - | 175 | - | 1,365 | - | 1,540 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 2 | - | 2 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $175 | $- | $1,367 | $- | $1,542 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $76 | $222 | $92 | $5,434 | $(239) | $5,585 |
| General expenses per financial statements | (218) | (451) | (94) | (2,366) | (402) | (3,531) |
| Commissions related to non-insurance contracts | (7) | (48) | 6 | (1,069) | 28 | (1,090) |
| Interest expenses per financial statements | (19) | (790) | (11) | (5) | (436) | (1,261) |
| Total financial statements values included in Other | (168) | (1,067) | (7) | 1,994 | (1,049) | (297) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (983) | - | 1,994 | - | 1,011 |
| Consolidation and other adjustments to net investment result DOE line | (1) | (1) | - | (1) | (458) | (461) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | 40 | 2 | 22 | (1) | 100 | 163 |
| NCI | (2) | - | - | 2 | - | - |
| Participating policyholders | (7) | (3) | - | - | - | (10) |
| Add: Participating policyholders’ earnings transfer to shareholders | 21 | 8 | - | - | - | 29 |
| Other core earnings | (177) | (74) | (29) | - | (691) | (971) |
| Other core earnings, CER adjustment(1) | (1) | - | - | - | - | (1) |
| Other core earnings, CER basis | $(178) | $(74) | $(29) | $- | $(691) | $(972) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(304) | $(236) | $12 | $(113) | $(165) | $(806) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (30) | 79 | 322 | (3) | (162) | 206 |
| NCI | (46) | - | - | - | - | (46) |
| Participating policyholders | (32) | (13) | - | - | - | (45) |
| Core income tax (expenses) recoveries | (196) | (302) | (310) | (110) | (3) | (921) |
| Core income tax (expenses) recoveries, CER adjustment(1) | (1) | - | (2) | - | - | (3) |
| Core income tax (expenses) recoveries, CER basis | $(197) | $(302) | $(312) | $(110) | $(3) | $(924) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 62 | |||||
| --- | --- |
DOE Reconciliation – YTD 2023
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| YTD 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $1,297 | $887 | $412 | $- | $145 | $2,741 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | (130) | 7 | (76) | - | (1) | (200) |
| NCI | 68 | - | - | - | - | 68 |
| Participating policyholders | 248 | 68 | - | - | - | 316 |
| Core net insurance service result | 1,111 | 812 | 488 | - | 146 | 2,557 |
| Core net insurance service result, CER adjustment(1) | (4) | - | 7 | - | 2 | 5 |
| Core net insurance service result, CER basis | $1,107 | $812 | $495 | $- | $148 | $2,562 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $193 | $1,206 | $161 | $(807) | $1,132 | $1,885 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 1,068 | - | (807) | - | 261 |
| Add: Consolidation and other adjustments from Other DOE line | - | (23) | - | - | (395) | (418) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (558) | (354) | (937) | - | 259 | (1,590) |
| NCI | 55 | - | - | - | - | 55 |
| Participating policyholders | 24 | (7) | - | - | - | 17 |
| Core net investment result | 672 | 476 | 1,098 | - | 478 | 2,724 |
| Core net investment result, CER adjustment(1) | (13) | - | 15 | - | 1 | 3 |
| Core net investment result, CER basis | $659 | $476 | $1,113 | $- | $479 | $2,727 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $179 | $- | $1,072 | $- | $1,251 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | (6) | - | (45) | - | (51) |
| Core earnings in Manulife Bank and Global WAM | - | 185 | - | 1,117 | - | 1,302 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 8 | - | 8 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $185 | $- | $1,125 | $- | $1,310 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $83 | $197 | $71 | $5,021 | $(345) | $5,027 |
| General expenses per financial statements | (161) | (378) | (128) | (2,138) | (345) | (3,150) |
| Commissions related to non-insurance contracts | (7) | (43) | 2 | (992) | 30 | (1,010) |
| Interest expenses per financial statements | (8) | (758) | (11) | (11) | (376) | (1,164) |
| Total financial statements values included in Other | (93) | (982) | (66) | 1,880 | (1,036) | (297) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (889) | - | 1,879 | - | 990 |
| Consolidation and other adjustments to net investment result DOE line | - | (23) | - | - | (395) | (418) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | 19 | (6) | (54) | - | 6 | (35) |
| NCI | 6 | - | - | 1 | - | 7 |
| Participating policyholders | 2 | (11) | - | - | - | (9) |
| Add: Participating policyholders’ earnings transfer to shareholders | 24 | 6 | - | - | - | 30 |
| Other core earnings | (96) | (47) | (12) | - | (647) | (802) |
| Other core earnings, CER adjustment(1) | 2 | - | - | - | - | 2 |
| Other core earnings, CER basis | $(94) | $(47) | $(12) | $- | $(647) | $(800) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(331) | $(257) | $(66) | $(140) | $271 | $(523) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (83) | 50 | 223 | 10 | 209 | 409 |
| NCI | (25) | - | - | (1) | - | (26) |
| Participating policyholders | (20) | (16) | - | - | - | (36) |
| Core income tax (expenses) recoveries | (203) | (291) | (289) | (149) | 62 | (870) |
| Core income tax (expenses) recoveries, CER adjustment(1) | 4 | - | (4) | - | (1) | (1) |
| Core income tax (expenses) recoveries, CER basis | $(199) | $(291) | $(293) | $(149) | $61 | $(871) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 63 | |||||
| --- | --- |
DOE Reconciliation – 2023
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| 2023 | ||||||
|---|---|---|---|---|---|---|
| Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total | |
| Net insurance service result reconciliation | ||||||
| Total insurance service result - financial statements | $1,941 | $1,193 | $607 | $- | $236 | $3,977 |
| Less: Insurance service result attributed to: | ||||||
| Items excluded from core earnings | - | 19 | (55) | - | (3) | (39) |
| NCI | 87 | - | - | - | 1 | 88 |
| Participating policyholders | 308 | 107 | - | - | - | 415 |
| Core net insurance service result | 1,546 | 1,067 | 662 | - | 238 | 3,513 |
| Core net insurance service result, CER adjustment(1) | (3) | - | 7 | - | 2 | 6 |
| Core net insurance service result, CER basis | $1,543 | $1,067 | $669 | $- | $240 | $3,519 |
| Total investment result reconciliation | ||||||
| Total investment result per financial statements | $478 | $1,717 | $233 | $(946) | $1,476 | $2,958 |
| Less: Reclassify Manulife Bank(2) and Global WAM to their own DOE lines | - | 1,445 | - | (946) | - | 499 |
| Add: Consolidation and other adjustments from Other DOE line | - | (20) | - | - | (557) | (577) |
| Less: Net investment result attributed to: | ||||||
| Items excluded from core earnings | (605) | (345) | (1,296) | - | 298 | (1,948) |
| NCI | 92 | - | - | - | - | 92 |
| Participating policyholders | 74 | (17) | - | - | - | 57 |
| Core net investment result | 917 | 614 | 1,529 | - | 621 | 3,681 |
| Core net investment result, CER adjustment(1) | (13) | - | 16 | - | 1 | 4 |
| Core net investment result, CER basis | $904 | $614 | $1,545 | $- | $622 | $3,685 |
| Manulife Bank and Global WAM by DOE line reconciliation | ||||||
| Manulife Bank and Global WAM net income attributed to shareholders | $- | $251 | $- | $1,496 | $- | $1,747 |
| Less: Manulife Bank and Global WAM attributed to: | ||||||
| Items excluded from core earnings | - | 2 | - | (29) | - | (27) |
| Core earnings in Manulife Bank and Global WAM | - | 249 | - | 1,525 | - | 1,774 |
| Core earnings in Manulife Bank and Global WAM, CER adjustment(1) | - | - | - | 8 | - | 8 |
| Core earnings in Manulife Bank and Global WAM, CER basis | $- | $249 | $- | $1,533 | $- | $1,782 |
| Other reconciliation | ||||||
| Other revenue per financial statements | $67 | $272 | $79 | $6,709 | $(381) | $6,746 |
| General expenses per financial statements | (220) | (514) | (156) | (2,931) | (509) | (4,330) |
| Commissions related to non-insurance contracts | (10) | (55) | 3 | (1,322) | 39 | (1,345) |
| Interest expenses per financial statements | (12) | (1,004) | (15) | (13) | (510) | (1,554) |
| Total financial statements values included in Other | (175) | (1,301) | (89) | 2,443 | (1,361) | (483) |
| Less: Reclassifications: | ||||||
| Manulife Bank and Global WAM to their own DOE lines | - | (1,194) | - | 2,443 | - | 1,249 |
| Consolidation and other adjustments to net investment result DOE line | - | (20) | - | - | (557) | (577) |
| Less: Other attributed to: | ||||||
| Items excluded from core earnings | (7) | (2) | (59) | (2) | 85 | 15 |
| NCI | 4 | - | - | 2 | - | 6 |
| Participating policyholders | (2) | (12) | - | - | - | (14) |
| Add: Participating policyholders’ earnings transfer to shareholders | 34 | 8 | - | - | - | 42 |
| Other core earnings | (136) | (65) | (30) | - | (889) | (1,120) |
| Other core earnings, CER adjustment(1) | 3 | - | - | - | (1) | 2 |
| Other core earnings, CER basis | $(133) | $(65) | $(30) | $- | $(890) | $(1,118) |
| Income tax (expenses) recoveries reconciliation | ||||||
| Income tax (expenses) recoveries per financial statements | $(440) | $(373) | $(112) | $(198) | $278 | $(845) |
| Less: Income tax (expenses) recoveries attributed to: | ||||||
| Items excluded from core earnings | (89) | 30 | 290 | 7 | 179 | 417 |
| NCI | (42) | - | - | (1) | - | (43) |
| Participating policyholders | (30) | (25) | - | - | - | (55) |
| Core income tax (expenses) recoveries | (279) | (378) | (402) | (204) | 99 | (1,164) |
| Core income tax (expenses) recoveries, CER adjustment(1) | 3 | - | (4) | - | - | (1) |
| Core income tax (expenses) recoveries, CER basis | $(276) | $(378) | $(406) | $(204) | $99 | $(1,165) |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Manulife Bank is part of Canada segment. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 64 | |||||
| --- | --- |
The contractual service margin (“CSM”) is a liability that represents future unearned profits on insurance
contracts written. It is a component of our insurance and reinsurance contract liabilities on our Statement of
Financial Position and includes amounts attributed to common shareholders, participating policyholders and NCI.
In 2023, we included amounts attributed to common shareholders, participating policyholders and NCI in our
reporting of changes in the CSM. Effective January 1, 2024, we no longer include amounts related to NCI in this
reporting, and prior year amounts have been restated. In addition, the new business CSM reconciliation has been
adjusted to remove NCI information.
Changes in the CSM net of NCI are classified as organic and inorganic. CSM growth is the percentage change in
the CSM net of NCI compared with a prior period on a constant exchange rate basis.
Changes in CSM net of NCI that are classified as organic include the following impacts:
•Impact of new insurance business (“impact of new business” or “new business CSM”) is the impact from
insurance contracts initially recognized in the period and includes acquisition expense related gains
(losses) which impact the CSM in the period. It excludes the impact from entering into new in-force
reinsurance contracts which would generally be considered a management action.
•Expected movement related to finance income or expenses (“interest accretion”) includes interest
accreted on the CSM net of NCI during the period and the expected change on VFA contracts if returns are
as expected.
•CSM recognized for service provided (“CSM amortization”) is the portion of the CSM net of NCI that is
recognized in net income for service provided in the period; and
•Insurance experience gains (losses) and other is primarily the change from experience variances that
relate to future periods. This includes persistency experience and changes in future period cash flows
caused by other current period experience.
Changes in CSM net of NCI that are classified as inorganic include:
•Changes in actuarial methods and assumptions that adjust the CSM;
•Effect of movement in exchange rates over the reporting period;
•Impact of markets; and
•Reinsurance transactions, tax-related and other items that reflects the impact related to future cash
flows from items such as gains or losses on disposition of a business, the impact of enacted or
substantively enacted income tax rate changes, material one-time only adjustments that are exceptional in
nature and other amounts not specifically captured in the previous inorganic items.
Post-tax CSM is used in the definition of financial leverage ratio and consolidated capital and is calculated as the
CSM adjusted for the marginal income tax rate in the jurisdictions that report a CSM balance. Post-tax CSM net of
NCI is used in the adjusted book value per share calculation and is calculated as the CSM net of NCI adjusted for
the marginal income tax rate in the jurisdictions that report this balance.
New business CSM growth is the percentage change in the new business CSM compared with a prior period on
a constant exchange rate basis.
| Manulife Financial Corporation – Third Quarter 2024 | 65 |
|---|
CSM and post-tax CSM information
($ millions pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| As at | Sept 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sept 30, 2023 |
|---|---|---|---|---|---|
| CSM | $22,213 | $21,760 | $22,075 | $21,301 | $18,149 |
| Less: CSM for NCI | 1,283 | 1,002 | 986 | 861 | 780 |
| CSM, net of NCI | $20,930 | $20,758 | $21,089 | $20,440 | $17,369 |
| CER adjustment(1) | - | 218 | 207 | 427 | 152 |
| CSM, net of NCI, CER basis | $20,930 | $20,976 | $21,296 | $20,867 | $17,521 |
| CSM by segment | |||||
| Asia | $14,715 | $13,456 | $13,208 | $12,617 | $10,030 |
| Asia NCI | 1,283 | 1,002 | 986 | 861 | 780 |
| Canada | 4,036 | 3,769 | 4,205 | 4,060 | 3,662 |
| U.S. | 2,171 | 3,522 | 3,649 | 3,738 | 3,651 |
| Corporate and Other | 8 | 11 | 27 | 25 | 26 |
| CSM | $22,213 | $21,760 | $22,075 | $21,301 | $18,149 |
| CSM, CER adjustment(1) | |||||
| Asia | $- | $264 | $221 | $346 | $163 |
| Asia NCI | - | 28 | 33 | 35 | 33 |
| Canada | - | - | - | - | - |
| U.S. | - | (47) | (14) | 81 | (12) |
| Corporate and Other | - | - | - | - | - |
| Total | $- | $245 | $240 | $462 | $184 |
| CSM, CER basis | |||||
| Asia | $14,715 | $13,720 | $13,429 | $12,963 | $10,193 |
| Asia NCI | 1,283 | 1,030 | 1,019 | 896 | 813 |
| Canada | 4,036 | 3,769 | 4,205 | 4,060 | 3,662 |
| U.S. | 2,171 | 3,475 | 3,635 | 3,819 | 3,639 |
| Corporate and Other | 8 | 11 | 27 | 25 | 26 |
| Total CSM, CER basis | $22,213 | $22,005 | $22,315 | $21,763 | $18,333 |
| Post-tax CSM | |||||
| CSM | $22,213 | $21,760 | $22,075 | $21,301 | $18,149 |
| Marginal tax rate on CSM | (2,488) | (2,576) | (2,650) | (2,798) | (2,474) |
| Post-tax CSM | $19,725 | $19,184 | $19,425 | $18,503 | $15,675 |
| CSM, net of NCI | $20,930 | $20,758 | $21,089 | $20,440 | $17,369 |
| Marginal tax rate on CSM net of NCI | (2,335) | (2,468) | (2,542) | (2,692) | (2,377) |
| Post-tax CSM net of NCI | $18,595 | $18,290 | $18,547 | $17,748 | $14,992 |
| (1)The impact of reflecting CSM and CSM net of NCI using the foreign exchange rates for the Statement of Financial Position in effect for 3Q24. | |||||
| Manulife Financial Corporation – Third Quarter 2024 | 66 | ||||
| --- | --- |
New business CSM(1) detail, CER basis
($ millions pre-tax, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | |
| New business CSM | ||||||||
| Hong Kong | $254 | $200 | $168 | $199 | $167 | $622 | $477 | $676 |
| Japan | 86 | 90 | 48 | 42 | 29 | 224 | 84 | 126 |
| Asia Other | 253 | 188 | 275 | 173 | 206 | 716 | 574 | 747 |
| International High Net Worth | 231 | |||||||
| Mainland China | 138 | |||||||
| Singapore | 244 | |||||||
| Vietnam | 87 | |||||||
| Other Emerging Markets | 47 | |||||||
| Asia | 593 | 478 | 491 | 414 | 402 | 1,562 | 1,135 | 1,549 |
| Canada | 95 | 76 | 70 | 70 | 51 | 241 | 154 | 224 |
| U.S. | 71 | 74 | 97 | 142 | 54 | 242 | 252 | 394 |
| Total new business CSM | $759 | $628 | $658 | $626 | $507 | $2,045 | $1,541 | $2,167 |
| New business CSM, CER adjustment(2),(3) | ||||||||
| Hong Kong | $- | $- | $1 | $1 | $3 | $1 | $7 | $- |
| Japan | - | 4 | 1 | (1) | (1) | 5 | (5) | (8) |
| Asia Other | - | 2 | 5 | 2 | 6 | 7 | 5 | (5) |
| International High Net Worth | 1 | |||||||
| Mainland China | (1) | |||||||
| Singapore | - | |||||||
| Vietnam | (4) | |||||||
| Other Emerging Markets | (1) | |||||||
| Asia | - | 6 | 7 | 2 | 8 | 13 | 7 | (13) |
| Canada | - | - | - | - | 1 | - | - | - |
| U.S. | - | (1) | 1 | (1) | 1 | - | 1 | (1) |
| Total new business CSM | $- | $5 | $8 | $1 | $10 | $13 | $8 | $(14) |
| New business CSM, CER basis | ||||||||
| Hong Kong | $254 | $200 | $169 | $200 | $170 | $623 | $484 | $676 |
| Japan | 86 | 94 | 49 | 41 | 28 | 229 | 79 | 118 |
| Asia Other | 253 | 190 | 280 | 175 | 212 | 723 | 579 | 742 |
| International High Net Worth | 232 | |||||||
| Mainland China | 137 | |||||||
| Singapore | 244 | |||||||
| Vietnam | 83 | |||||||
| Other Emerging Markets | 46 | |||||||
| Asia | 593 | 484 | 498 | 416 | 410 | 1,575 | 1,142 | 1,536 |
| Canada | 95 | 76 | 70 | 70 | 52 | 241 | 154 | 224 |
| U.S. | 71 | 73 | 98 | 141 | 55 | 242 | 253 | 393 |
| Total new business CSM, CER basis | $759 | $633 | $666 | $627 | $517 | $2,058 | $1,549 | $2,153 |
| (1)New business CSM is net of NCI.<br><br>(2)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(3)New business CSM for Asia Other is reported by country annually, on a full year basis. Other Emerging Markets within Asia Other include Indonesia, the<br><br>Philippines, Malaysia, Thailand, Cambodia and Myanmar. | ||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 67 | |||||||
| --- | --- |
Net income financial measures on a CER basis
($ Canadian millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | |
| Net income (loss) attributed to shareholders: | ||||||||
| Asia | $827 | $582 | $363 | $615 | $84 | $1,772 | $733 | $1,348 |
| Canada | 430 | 79 | 273 | 365 | 290 | 782 | 826 | 1,191 |
| U.S. | 5 | 135 | (108) | 198 | 72 | 32 | 441 | 639 |
| Global WAM | 498 | 350 | 365 | 365 | 318 | 1,213 | 932 | 1,297 |
| Corporate and Other | 79 | (104) | (27) | 116 | 249 | (52) | 512 | 628 |
| Total net income (loss) attributed to shareholders | 1,839 | 1,042 | 866 | 1,659 | 1,013 | 3,747 | 3,444 | 5,103 |
| Preferred share dividends and other equity distributions | (56) | (99) | (55) | (99) | (54) | (210) | (204) | (303) |
| Common shareholders’ net income (loss) | $1,783 | $943 | $811 | $1,560 | $959 | $3,537 | $3,240 | $4,800 |
| CER adjustment(1) | ||||||||
| Asia | $- | $(10) | $3 | $1 | $- | $(7) | $17 | $18 |
| Canada | - | 1 | 2 | (5) | 3 | 3 | 2 | (3) |
| U.S. | - | (1) | 5 | (2) | - | 4 | 13 | 11 |
| Global WAM | - | (1) | 3 | - | 4 | 2 | 8 | 8 |
| Corporate and Other | - | (1) | - | - | (7) | (1) | (20) | (20) |
| Total net income (loss) attributed to shareholders | - | (12) | 13 | (6) | - | 1 | 20 | 14 |
| Preferred share dividends and other equity distributions | - | - | - | - | - | - | - | - |
| Common shareholders’ net income (loss) | $- | $(12) | $13 | $(6) | $- | $1 | $20 | $14 |
| Net income (loss) attributed to shareholders, CER basis | ||||||||
| Asia | $827 | $572 | $366 | $616 | $84 | $1,765 | $750 | $1,366 |
| Canada | 430 | 80 | 275 | 360 | 293 | 785 | 828 | 1,188 |
| U.S. | 5 | 134 | (103) | 196 | 72 | 36 | 454 | 650 |
| Global WAM | 498 | 349 | 368 | 365 | 322 | 1,215 | 940 | 1,305 |
| Corporate and Other | 79 | (105) | (27) | 116 | 242 | (53) | 492 | 608 |
| Total net income (loss) attributed to shareholders, CER<br><br>basis | 1,839 | 1,030 | 879 | 1,653 | 1,013 | 3,748 | 3,464 | 5,117 |
| Preferred share dividends and other equity distributions, CER<br><br>basis | (56) | (99) | (55) | (99) | (54) | (210) | (204) | (303) |
| Common shareholders’ net income (loss), CER basis | $1,783 | $931 | $824 | $1,554 | $959 | $3,538 | $3,260 | $4,814 |
| Asia net income attributed to shareholders, U.S. dollars | ||||||||
| Asia net income (loss) attributed to shareholders, US $(2) | $606 | $424 | $270 | $452 | $63 | $1,300 | $543 | $995 |
| CER adjustment, US $(1) | - | (5) | (2) | (1) | (1) | (7) | 6 | 5 |
| Asia net income (loss) attributed to shareholders, U.S. $,<br><br>CER basis(1) | $606 | $419 | $268 | $451 | $62 | $1,293 | $549 | $1,000 |
| Net income (loss) attributed to shareholders (pre-tax) | ||||||||
| Net income (loss) attributed to shareholders (post-tax) | $1,839 | $1,042 | $866 | $1,659 | $1,013 | $3,747 | $3,444 | $5,103 |
| Tax on net income attributed to shareholders | 229 | 238 | 247 | 288 | (67) | 714 | 462 | 750 |
| Net income (loss) attributed to shareholders (pre-tax) | 2,068 | 1,280 | 1,113 | 1,947 | 946 | 4,461 | 3,906 | 5,853 |
| CER adjustment(1) | - | 5 | 9 | 2 | 5 | 14 | 21 | 22 |
| Net income (loss) attributed to shareholders (pre-tax), CER<br><br>basis | $2,068 | $1,285 | $1,122 | $1,949 | $951 | $4,475 | $3,927 | $5,875 |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Asia net income attributed to shareholders (post-tax) in Canadian dollars is translated to U.S. dollars using the U.S. dollar Statement of Income rate for the<br><br>respective reporting period. |
AUMA is a financial measure of the size of the Company. It is comprised of AUM and AUA. AUM includes assets of
the General Account, consisting of total invested assets and segregated funds net assets, and external client
assets for which we provide investment management services, consisting of mutual fund, institutional asset
management and other fund net assets. AUA are assets for which we provide administrative services only. Assets
under management and administration is a common industry metric for wealth and asset management businesses.
Our Global WAM business also manages assets on behalf of other segments of the Company. Global WAM-
managed AUMA is a financial measure equal to the sum of Global WAM’s AUMA and assets managed by Global
WAM on behalf of other segments. It is an important measure of the assets managed by Global WAM.
| Manulife Financial Corporation – Third Quarter 2024 | 68 |
|---|
AUM and AUMA reconciliations
(Canadian $ in millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| CAD | US (4) | |||||||
|---|---|---|---|---|---|---|---|---|
| September 30, 2024 | September 30, 2024 | |||||||
| As at | Asia | Canada | U.S. | Global WAM | Corporate<br><br>and Other | Total | Asia | U.S. |
| Total invested assets | ||||||||
| Manulife Bank net lending<br><br>assets | $- | $26,371 | $- | $- | $- | $26,371 | $- | $- |
| Derivative<br><br>reclassification(1) | - | - | - | - | 2,420 | 2,420 | - | - |
| Invested assets excluding<br><br>above items | 160,377 | 81,874 | 134,164 | 9,464 | 14,482 | 400,361 | 118,748 | 99,311 |
| Total | 160,377 | 108,245 | 134,164 | 9,464 | 16,902 | 429,152 | 118,748 | 99,311 |
| Segregated funds net assets | ||||||||
| Segregated funds net<br><br>assets - Institutional | - | - | - | 3,289 | - | 3,289 | - | - |
| Segregated funds net<br><br>assets - Other(2) | 28,163 | 37,902 | 74,916 | 278,759 | (50) | 419,690 | 20,852 | 55,454 |
| Total | 28,163 | 37,902 | 74,916 | 282,048 | (50) | 422,979 | 20,852 | 55,454 |
| AUM per financial<br><br>statements | 188,540 | 146,147 | 209,080 | 291,512 | 16,852 | 852,131 | 139,600 | 154,765 |
| Mutual funds | - | - | - | 321,210 | - | 321,210 | - | - |
| Institutional asset<br><br>management(3) | - | - | - | 148,386 | - | 148,386 | - | - |
| Other funds | - | - | - | 18,131 | - | 18,131 | - | - |
| Total AUM | 188,540 | 146,147 | 209,080 | 779,239 | 16,852 | 1,339,858 | 139,600 | 154,765 |
| Assets under administration | - | - | - | 211,617 | - | 211,617 | - | - |
| Total AUMA | $188,540 | $146,147 | $209,080 | $990,856 | $16,852 | $1,551,475 | $139,600 | $154,765 |
| Total AUMA, US (4) | 1,148,433 | |||||||
| Total AUMA | $188,540 | $146,147 | $209,080 | $990,856 | $16,852 | 1,551,475 | ||
| CER adjustment(5) | - | - | - | - | - | - | ||
| Total AUMA, CER basis | $188,540 | $146,147 | $209,080 | $990,856 | $16,852 | 1,551,475 | ||
| Global WAM Managed AUMA | ||||||||
| Global WAM AUMA | 990,856 | |||||||
| AUM managed by Global WAM for Manulife’s other segments | 220,309 | |||||||
| Total | 1,211,165 | |||||||
| (1)Corporate and Other amount is related to net derivative assets reclassified from total invested assets to other lines on the Statement of Financial Position.(2)Corporate and Other segregated funds net assets represent elimination of amounts held by the Company.(3)Institutional asset management excludes Institutional segregated funds net assets.(4)US AUMA is calculated as total AUMA in Canadian divided by the US exchange rate in effect at the end of the quarter.(5)The impact of updating foreign exchange rates to that which was used in 3Q24. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 69 |
|---|
AUM and AUMA reconciliations
(Canadian $ in millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| CAD | US (4) | |||||||
|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | June 30, 2024 | |||||||
| As at | Asia | Canada | U.S. | Global WAM | Corporate<br><br>and Other | Total | Asia | U.S. |
| Total invested assets | ||||||||
| Manulife Bank net lending<br><br>assets | $- | $26,045 | $- | $- | $- | $26,045 | $- | $- |
| Derivative<br><br>reclassification(1) | - | - | - | - | 5,546 | 5,546 | - | - |
| Invested assets excluding<br><br>above items | 148,153 | 77,422 | 130,453 | 8,989 | 14,011 | 379,028 | 108,216 | 95,335 |
| Total | 148,153 | 103,467 | 130,453 | 8,989 | 19,557 | 410,619 | 108,216 | 95,335 |
| Segregated funds net assets | ||||||||
| Segregated funds net<br><br>assets - Institutional | - | - | - | 3,380 | - | 3,380 | - | - |
| Segregated funds net<br><br>assets - Other(2) | 26,468 | 36,595 | 72,950 | 266,759 | (46) | 402,726 | 19,333 | 53,313 |
| Total | 26,468 | 36,595 | 72,950 | 270,139 | (46) | 406,106 | 19,333 | 53,313 |
| AUM per financial<br><br>statements | 174,621 | 140,062 | 203,403 | 279,128 | 19,511 | 816,725 | 127,549 | 148,648 |
| Mutual funds | - | - | - | 304,214 | - | 304,214 | - | - |
| Institutional asset<br><br>management(3) | - | - | - | 142,314 | - | 142,314 | - | - |
| Other funds | - | - | - | 17,202 | - | 17,202 | - | - |
| Total AUM | 174,621 | 140,062 | 203,403 | 742,858 | 19,511 | 1,280,455 | 127,549 | 148,648 |
| Assets under administration | - | - | - | 201,064 | - | 201,064 | - | - |
| Total AUMA | $174,621 | $140,062 | $203,403 | $943,922 | $19,511 | $1,481,519 | $127,549 | $148,648 |
| Total AUMA, US (4) | 1,082,705 | |||||||
| Total AUMA | $174,621 | $140,062 | $203,403 | $943,922 | $19,511 | 1,481,519 | ||
| CER adjustment(5) | 2,954 | - | (2,543) | (4,852) | - | (4,441) | ||
| Total AUMA, CER basis | $177,575 | $140,062 | $200,860 | $939,070 | $19,511 | 1,477,078 | ||
| Global WAM Managed AUMA | ||||||||
| Global WAM AUMA | 943,922 | |||||||
| AUM managed by Global WAM for Manulife’s other segments | 211,773 | |||||||
| Total | 1,155,695 | |||||||
| Note: For footnotes (1) to (5), refer to the “AUM and AUMA reconciliation” table as at September 30, 2024 above. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 70 |
|---|
AUM and AUMA reconciliations
(Canadian $ in millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| CAD | US (4) | |||||||
|---|---|---|---|---|---|---|---|---|
| March 31, 2024 | March 31, 2024 | |||||||
| As at | Asia | Canada | U.S. | Global WAM | Corporate<br><br>and Other | Total | Asia | U.S. |
| Total invested assets | ||||||||
| Manulife Bank net lending<br><br>assets | $- | $25,420 | $- | $- | $- | $25,420 | $- | $- |
| Derivative<br><br>reclassification(1) | - | - | - | - | 5,114 | 5,114 | - | - |
| Invested assets excluding<br><br>above items | 144,720 | 84,075 | 129,896 | 8,133 | 13,318 | 380,142 | 106,881 | 95,988 |
| Total | 144,720 | 109,495 | 129,896 | 8,133 | 18,432 | 410,676 | 106,881 | 95,988 |
| Segregated funds net assets | ||||||||
| Segregated funds net<br><br>assets - Institutional | - | - | - | 3,334 | - | 3,334 | - | - |
| Segregated funds net<br><br>assets - Other(2) | 26,203 | 37,218 | 72,547 | 262,854 | (47) | 398,775 | 19,360 | 53,609 |
| Total | 26,203 | 37,218 | 72,547 | 266,188 | (47) | 402,109 | 19,360 | 53,609 |
| AUM per financial<br><br>statements | 170,923 | 146,713 | 202,443 | 274,321 | 18,385 | 812,785 | 126,241 | 149,597 |
| Mutual funds | - | - | - | 300,178 | - | 300,178 | - | - |
| Institutional asset<br><br>management(3) | - | - | - | 121,263 | - | 121,263 | - | - |
| Other funds | - | - | - | 16,981 | - | 16,981 | - | - |
| Total AUM | 170,923 | 146,713 | 202,443 | 712,743 | 18,385 | 1,251,207 | 126,241 | 149,597 |
| Assets under administration | - | - | - | 198,698 | - | 198,698 | - | - |
| Total AUMA | $170,923 | $146,713 | $202,443 | $911,441 | $18,385 | $1,449,905 | $126,241 | $149,597 |
| Total AUMA, US (4) | 1,071,424 | |||||||
| Total AUMA | $170,923 | $146,713 | $202,443 | $911,441 | $18,385 | 1,449,905 | ||
| CER adjustment(5) | 3,372 | - | (292) | 1,434 | - | 4,514 | ||
| Total AUMA, CER basis | $174,295 | $146,713 | $202,151 | $912,875 | $18,385 | 1,454,419 | ||
| Global WAM Managed AUMA | ||||||||
| Global WAM AUMA | 911,441 | |||||||
| AUM managed by Global WAM for Manulife’s other segments | 211,528 | |||||||
| Total | 1,122,969 | |||||||
| Note: For footnotes (1) to (5), refer to the “AUM and AUMA reconciliation” table as at September 30, 2024 above. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 71 |
|---|
AUM and AUMA reconciliations
(Canadian $ in millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| CAD | US (4) | |||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 | December 31, 2023 | |||||||
| As at | Asia | Canada | U.S. | Global WAM | Corporate<br><br>and Other | Total | Asia | U.S. |
| Total invested assets | ||||||||
| Manulife Bank net lending<br><br>assets | $- | $25,321 | $- | $- | $- | $25,321 | $- | $- |
| Derivative<br><br>reclassification(1) | - | - | - | - | 3,201 | 3,201 | - | - |
| Invested assets excluding<br><br>above items | 144,433 | 86,135 | 133,959 | 7,090 | 17,071 | 388,688 | 109,533 | 101,592 |
| Total | 144,433 | 111,456 | 133,959 | 7,090 | 20,272 | 417,210 | 109,533 | 101,592 |
| Segregated funds net assets | ||||||||
| Segregated funds net<br><br>assets - Institutional | - | - | - | 3,328 | - | 3,328 | - | - |
| Segregated funds net<br><br>assets - Other(2) | 24,854 | 36,085 | 68,585 | 244,738 | (46) | 374,216 | 18,846 | 52,014 |
| Total | 24,854 | 36,085 | 68,585 | 248,066 | (46) | 377,544 | 18,846 | 52,014 |
| AUM per financial<br><br>statements | 169,287 | 147,541 | 202,544 | 255,156 | 20,226 | 794,754 | 128,379 | 153,606 |
| Mutual funds | - | - | - | 277,365 | - | 277,365 | - | - |
| Institutional asset<br><br>management(3) | - | - | - | 119,161 | - | 119,161 | - | - |
| Other funds | - | - | - | 15,435 | - | 15,435 | - | - |
| Total AUM | 169,287 | 147,541 | 202,544 | 667,117 | 20,226 | 1,206,715 | 128,379 | 153,606 |
| Assets under administration | - | - | - | 182,046 | - | 182,046 | - | - |
| Total AUMA | $169,287 | $147,541 | $202,544 | $849,163 | $20,226 | $1,388,761 | $128,379 | $153,606 |
| Total AUMA, US (4) | 1,053,209 | |||||||
| Total AUMA | $169,287 | $147,541 | $202,544 | $849,163 | $20,226 | 1,388,761 | ||
| CER adjustment(5) | 4,932 | - | 4,964 | 15,522 | - | 25,418 | ||
| Total AUMA, CER basis | $174,219 | $147,541 | $207,508 | $864,685 | $20,226 | 1,414,179 | ||
| Global WAM Managed AUMA | ||||||||
| Global WAM AUMA | 849,163 | |||||||
| AUM managed by Global WAM for Manulife’s other segments | 205,814 | |||||||
| Total | 1,054,977 | |||||||
| Note: For footnotes (1) to (5), refer to the “AUM and AUMA reconciliation” table as at September 30, 2024 above. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 72 |
|---|
AUM and AUMA reconciliations
(Canadian $ in millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| CAD | US (4) | |||||||
|---|---|---|---|---|---|---|---|---|
| September 30, 2023 | September 30, 2023 | |||||||
| As at | Asia | Canada | U.S. | Global WAM | Corporate<br><br>and Other | Total | Asia | U.S. |
| Total invested assets | ||||||||
| Manulife Bank net lending<br><br>assets | $- | $25,123 | $- | $- | $- | $25,123 | $- | $- |
| Derivative<br><br>reclassification(1) | - | - | - | - | 8,141 | 8,141 | - | - |
| Invested assets excluding<br><br>above items | 135,820 | 78,377 | 128,790 | 6,723 | 15,762 | 365,472 | 100,438 | 95,259 |
| Total | 135,820 | 103,500 | 128,790 | 6,723 | 23,903 | 398,736 | 100,438 | 95,259 |
| Segregated funds net assets | ||||||||
| Segregated funds net<br><br>assets - Institutional | - | - | - | 3,477 | - | 3,477 | - | - |
| Segregated funds net<br><br>assets - Other(2) | 23,769 | 34,448 | 64,796 | 230,469 | (47) | 353,435 | 17,587 | 47,926 |
| Total | 23,769 | 34,448 | 64,796 | 233,946 | (47) | 356,912 | 17,587 | 47,926 |
| AUM per financial<br><br>statements | 159,589 | 137,948 | 193,586 | 240,669 | 23,856 | 755,648 | 118,025 | 143,185 |
| Mutual funds | - | - | - | 266,069 | - | 266,069 | - | - |
| Institutional asset<br><br>management(3) | - | - | - | 111,754 | - | 111,754 | - | - |
| Other funds | - | - | - | 14,359 | - | 14,359 | - | - |
| Total AUM | 159,589 | 137,948 | 193,586 | 632,851 | 23,856 | 1,147,830 | 118,025 | 143,185 |
| Assets under administration | - | - | - | 173,897 | - | 173,897 | - | - |
| Total AUMA | $159,589 | $137,948 | $193,586 | $806,748 | $23,856 | $1,321,727 | $118,025 | $143,185 |
| Total AUMA, US (4) | 977,609 | |||||||
| Total AUMA | $159,589 | $137,948 | $193,586 | $806,748 | $23,856 | 1,321,727 | ||
| CER adjustment(5) | 3,435 | - | (129) | 1,819 | - | 5,125 | ||
| Total AUMA, CER basis | $163,024 | $137,948 | $193,457 | $808,567 | $23,856 | 1,326,852 | ||
| Global WAM Managed AUMA | ||||||||
| Global WAM AUMA | 806,748 | |||||||
| AUM managed by Global WAM for Manulife’s other segments | 201,407 | |||||||
| Total | 1,008,155 | |||||||
| Note: For footnotes (1) to (5), refer to the “AUM and AUMA reconciliation” table as at September 30, 2024 above. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 73 |
|---|
Global WAM AUMA and Managed AUMA by business line and geographic source
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| As at | Sept 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sept 30, 2023 |
|---|---|---|---|---|---|
| Global WAM AUMA by business line | |||||
| Retirement | $501,173 | $477,740 | $467,579 | $431,601 | $410,433 |
| Retail | 335,570 | 318,269 | 316,406 | 292,629 | 278,372 |
| Institutional asset management | 154,113 | 147,913 | 127,456 | 124,933 | 117,943 |
| Total | $990,856 | $943,922 | $911,441 | $849,163 | $806,748 |
| Global WAM AUMA by business line, CER<br><br>basis(1) | |||||
| Retirement | $501,173 | $473,238 | $467,167 | $439,917 | $410,329 |
| Retail | 335,570 | 317,075 | 317,048 | 297,611 | 279,119 |
| Institutional asset management | 154,113 | 148,757 | 128,660 | 127,157 | 119,119 |
| Total | $990,856 | $939,070 | $912,875 | $864,685 | $808,567 |
| Global WAM AUMA by geographic source | |||||
| Asia | $137,040 | $128,791 | $122,354 | $115,523 | $113,642 |
| Canada | 255,281 | 242,781 | 243,678 | 233,351 | 219,518 |
| U.S. | 598,535 | 572,350 | 545,409 | 500,289 | 473,588 |
| Total | $990,856 | $943,922 | $911,441 | $849,163 | $806,748 |
| Global WAM AUMA by geographic source,<br><br>CER basis(1) | |||||
| Asia | $137,040 | $131,194 | $124,708 | $118,764 | $115,821 |
| Canada | 255,281 | 242,781 | 243,678 | 233,351 | 219,518 |
| U.S. | 598,535 | 565,095 | 544,489 | 512,570 | 473,228 |
| Total | $990,856 | $939,070 | $912,875 | $864,685 | $808,567 |
| Global WAM Managed AUMA by business line | |||||
| Retirement | $501,173 | $477,740 | $467,579 | $431,601 | $410,433 |
| Retail | 416,425 | 396,457 | 395,755 | 368,843 | 351,384 |
| Institutional asset management | 293,567 | 281,498 | 259,635 | 254,533 | 246,338 |
| Total | $1,211,165 | $1,155,695 | $1,122,969 | $1,054,977 | $1,008,155 |
| Global WAM Managed AUMA by business line,<br><br>CER basis(1) | |||||
| Retirement | $501,173 | $473,238 | $467,167 | $439,917 | $410,329 |
| Retail | 416,425 | 394,584 | 396,265 | 374,938 | 352,064 |
| Institutional asset management | 293,567 | 280,907 | 260,649 | 259,443 | 247,430 |
| Total | $1,211,165 | $1,148,729 | $1,124,081 | $1,074,298 | $1,009,823 |
| Global WAM Managed AUMA by geographic<br><br>source | |||||
| Asia | $219,344 | $205,776 | $198,464 | $191,238 | $188,098 |
| Canada | 307,051 | 292,698 | 294,591 | 282,487 | 266,935 |
| U.S. | 684,770 | 657,221 | 629,914 | 581,252 | 553,122 |
| Total | $1,211,165 | $1,155,695 | $1,122,969 | $1,054,977 | $1,008,155 |
| Global WAM Managed AUMA by geographic<br><br>source, CER basis(1) | |||||
| Asia | $219,344 | $207,188 | $200,684 | $196,335 | $190,225 |
| Canada | 307,051 | 292,698 | 294,591 | 282,487 | 266,935 |
| U.S. | 684,770 | 648,843 | 628,806 | 595,476 | 552,663 |
| Total | $1,211,165 | $1,148,729 | $1,124,081 | $1,074,298 | $1,009,823 |
| (1)AUMA adjusted to reflect the foreign exchange rates for the Statement of Financial Position in effect for 3Q24. |
Average assets under management and administration (“average AUMA”) is the average of Global WAM’s
AUMA during the reporting period. It is a measure used in analyzing and explaining fee income and earnings of our
Global WAM segment. It is calculated as the average of the opening balance of AUMA and the ending balance of
AUMA using daily balances where available and month-end or quarter-end averages when daily averages are
unavailable. Similarly, Global WAM average managed AUMA and average AUA are the average of Global
WAM’s managed AUMA and AUA, respectively, and are calculated in a manner consistent with average AUMA.
| Manulife Financial Corporation – Third Quarter 2024 | 74 |
|---|
Manulife Bank net lending assets is a financial measure equal to the sum of Manulife Bank’s loans and
mortgages, net of allowances. Manulife Bank average net lending assets is a financial measure which is
calculated as the quarter-end average of the opening and the ending balance of net lending assets. Both of these
financial measures are a measure of the size of Manulife Bank’s portfolio of loans and mortgages and are used to
analyze and explain its earnings.
| As at<br><br>($ millions) | Sept 30,<br><br>2024 | Jun 30,<br><br>2024 | Mar 31,<br><br>2024 | Dec 31,<br><br>2023 | Sept 30,<br><br>2023 |
|---|---|---|---|---|---|
| Mortgages | $54,083 | $53,031 | $52,605 | $52,421 | $51,012 |
| Less: mortgages not held by Manulife Bank | 29,995 | 29,324 | 29,568 | 29,536 | 28,402 |
| Total mortgages held by Manulife Bank | 24,088 | 23,707 | 23,037 | 22,885 | 22,610 |
| Loans to Bank clients | 2,283 | 2,338 | 2,383 | 2,436 | 2,513 |
| Manulife Bank net lending assets | $26,371 | $26,045 | $25,420 | $25,321 | $25,123 |
| Manulife Bank average net lending assets | |||||
| Beginning of period | $26,045 | $25,420 | $25,321 | $25,123 | $25,003 |
| End of period | 26,371 | 26,045 | 25,420 | 25,321 | 25,123 |
| Manulife Bank average net lending assets by quarter | $26,208 | $25,733 | $25,371 | $25,222 | $25,063 |
| Manulife Bank average net lending assets – Year-to-date | 25,846 | $24,951 | |||
| Manulife Bank average net lending assets – full year | 25,050 |
All values are in US Dollars.
Financial leverage ratio is a debt-to-equity ratio. The ratio is calculated as the sum of long-term debt, capital
instruments and preferred shares and other equity instruments divided by the sum of long-term debt, capital
instruments, equity and post-tax CSM.
Adjusted book value is the sum of common shareholders’ equity and post-tax CSM net of NCI. It is an important
measure for monitoring growth and measuring insurance businesses’ value. Adjusted book value per common
share is calculated by dividing adjusted book value by the number of common shares outstanding at the end of the
period.
| As at<br><br>($ millions) | Sept 30,<br><br>2024 | Jun 30,<br><br>2024 | Mar 31,<br><br>2024 | Dec 31,<br><br>2023 | Sept 30,<br><br>2023 |
|---|---|---|---|---|---|
| Common shareholders’ equity | $42,913 | $42,305 | $41,590 | $40,379 | $40,747 |
| Post-tax CSM, net of NCI | 18,595 | 18,290 | 18,547 | 17,748 | 14,992 |
| Adjusted book value | $61,508 | $60,595 | $60,137 | $58,127 | $55,739 |
Consolidated capital serves as a foundation of our capital management activities at the MFC level. Consolidated
capital is calculated as the sum of: (i) total equity excluding accumulated other comprehensive income (“AOCI”) on
cash flow hedges; (ii) post-tax CSM; and (iii) certain other capital instruments that qualify as regulatory capital. For
regulatory reporting purposes under the LICAT framework, the numbers are further adjusted for various additions
or deductions to capital as mandated by the guidelines defined by OSFI.
| As at<br><br>($ millions) | Sept 30,<br><br>2024 | Jun 30,<br><br>2024 | Mar 31,<br><br>2024 | Dec 31,<br><br>2023 | Sept 30,<br><br>2023 |
|---|---|---|---|---|---|
| Total equity | $51,639 | $50,756 | $49,892 | $48,727 | $49,035 |
| Less: AOCI gain/(loss) on cash flow hedges | 70 | 95 | 70 | 26 | 47 |
| Total equity excluding AOCI on cash flow hedges | 51,569 | 50,661 | 49,822 | 48,701 | 48,988 |
| Post-tax CSM | 19,725 | 19,184 | 19,425 | 18,503 | 15,675 |
| Qualifying capital instruments | 6,997 | 7,714 | 7,196 | 6,667 | 6,702 |
| Consolidated capital | $78,291 | $77,559 | $76,443 | $73,871 | $71,365 |
| Manulife Financial Corporation – Third Quarter 2024 | 75 | ||||
| --- | --- |
Core EBITDA is a financial measure which Manulife uses to better understand the long-term earnings capacity
and valuation of our Global WAM business on a basis more comparable to how the profitability of global asset
managers are generally measured. Core EBITDA presents core earnings before the impact of interest, taxes,
depreciation, and amortization. Core EBITDA excludes certain acquisition expenses related to insurance contracts
in our retirement businesses which are deferred and amortized over the expected lifetime of the customer
relationship. Core EBITDA was selected as a key performance indicator for our Global WAM business, as EBITDA
is widely used among asset management peers, and core earnings is a primary profitability metric for the
Company overall.
Reconciliation of Global WAM core earnings to core EBITDA and Global WAM core EBITDA by
business line and geographic source
($ millions, pre-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 | |
| Global WAM core earnings (post-tax) | $499 | $399 | $357 | $353 | $361 | $1,255 | $968 | $1,321 |
| Add back taxes, acquisition costs, other expenses<br><br>and deferred sales commissions | ||||||||
| Core income tax (expenses) recoveries (see<br><br>above) | 6 | 46 | 58 | 55 | 59 | 110 | 149 | 204 |
| Amortization of deferred acquisition costs and<br><br>other depreciation | 48 | 49 | 42 | 45 | 41 | 139 | 121 | 166 |
| Amortization of deferred sales commissions | 19 | 19 | 20 | 21 | 19 | 58 | 59 | 80 |
| Core EBITDA | $572 | $513 | $477 | $474 | $480 | $1,562 | $1,297 | $1,771 |
| CER adjustment(1) | - | (2) | 4 | (1) | 5 | 2 | 10 | 9 |
| Core EBITDA, CER basis | $572 | $511 | $481 | $473 | $485 | $1,564 | $1,307 | $1,780 |
| Core EBITDA by business line | ||||||||
| Retirement | $320 | $284 | $265 | $265 | $242 | $869 | $692 | $957 |
| Retail | 200 | 181 | 178 | 175 | 190 | 559 | 529 | 704 |
| Institutional asset management | 52 | 48 | 34 | 34 | 48 | 134 | 76 | 110 |
| Total | $572 | $513 | $477 | $474 | $480 | $1,562 | $1,297 | $1,771 |
| Core EBITDA by geographic source | ||||||||
| Asia | $157 | $144 | $139 | $135 | $132 | $440 | $370 | $505 |
| Canada | 157 | 133 | 139 | 152 | 146 | 429 | 430 | 582 |
| U.S. | 258 | 236 | 199 | 187 | 202 | 693 | 497 | 684 |
| Total | $572 | $513 | $477 | $474 | $480 | $1,562 | $1,297 | $1,771 |
| Core EBITDA by business line, CER basis(2) | ||||||||
| Retirement | $320 | $283 | $267 | $265 | $245 | $870 | $699 | $964 |
| Retail | 200 | 181 | 179 | 175 | 191 | 560 | 531 | 706 |
| Institutional asset management | 52 | 47 | 35 | 33 | 49 | 134 | 77 | 110 |
| Total, CER basis | $572 | $511 | $481 | $473 | $485 | $1,564 | $1,307 | $1,780 |
| Core EBITDA by geographic source, CER<br><br>basis(2) | ||||||||
| Asia | $157 | $143 | $141 | $135 | $134 | $441 | $373 | $508 |
| Canada | 157 | 133 | 139 | 152 | 146 | 429 | 430 | 582 |
| U.S. | 258 | 235 | 201 | 186 | 205 | 694 | 504 | 690 |
| Total, CER basis | $572 | $511 | $481 | $473 | $485 | $1,564 | $1,307 | $1,780 |
| (1)The impact of updating foreign exchange rates to that which was used in 3Q24.<br><br>(2)Core EBITDA adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 3Q24. | ||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 76 | |||||||
| --- | --- |
Core EBITDA margin is a financial measure which Manulife uses to better understand the long-term profitability of
our Global WAM business on a more comparable basis to how profitability of global asset managers are
measured. Core EBITDA margin presents core earnings before the impact of interest, taxes, depreciation, and
amortization divided by core revenue from these businesses. Core revenue is used to calculate our core EBITDA
margin, and is equal to the sum of pre-tax other revenue and investment income in Global WAM included in core
EBITDA, and it excludes such items as revenue related to integration and acquisitions and market experience
gains (losses). Core EBITDA margin was selected as a key performance indicator for our Global WAM business,
as EBITDA margin is widely used among asset management peers, and core earnings is a primary profitability
metric for the Company overall.
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Core EBITDA margin | ||||||||
| Core EBITDA | $572 | $513 | $477 | $474 | $480 | $1,562 | $1,297 | $1,771 |
| Core revenue | $2,055 | $1,948 | $1,873 | $1,842 | $1,783 | $5,876 | $5,261 | $7,103 |
| Core EBITDA margin | 27.8% | 26.3% | 25.5% | 25.7% | 26.9% | 26.6% | 24.7% | 24.9% |
| Global WAM core revenue | ||||||||
| Other revenue per financial statements | $1,928 | $1,849 | $1,808 | $1,719 | $1,645 | $5,585 | $5,027 | $6,746 |
| Less: Other revenue in segments other than Global<br><br>WAM | 53 | 40 | 58 | 31 | (64) | 151 | 6 | 37 |
| Other revenue in Global WAM (fee income) | $1,875 | $1,809 | $1,750 | $1,688 | $1,709 | $5,434 | $5,021 | $6,709 |
| Investment income per financial statements | $4,487 | $4,261 | $4,251 | $4,497 | $4,028 | $12,999 | $11,683 | $16,180 |
| Realized and unrealized gains (losses) on assets<br><br>supporting insurance and investment contract<br><br>liabilities per financial statements | 1,730 | 564 | 538 | 2,674 | (2,430) | 2,832 | 464 | 3,138 |
| Total investment income | 6,217 | 4,825 | 4,789 | 7,171 | 1,598 | 15,831 | 12,147 | 19,318 |
| Less: Investment income in segments other than<br><br>Global WAM | 5,991 | 4,687 | 4,649 | 6,941 | 1,578 | 15,327 | 11,945 | 18,886 |
| Investment income in Global WAM | $226 | $138 | $140 | $230 | $20 | $504 | $202 | $432 |
| Total other revenue and investment income in<br><br>Global WAM | $2,101 | $1,947 | $1,890 | $1,918 | $1,729 | $5,938 | $5,223 | $7,141 |
| Less: Total revenue reported in items excluded<br><br>from core earnings | ||||||||
| Market experience gains (losses) | 33 | (9) | 8 | 63 | (54) | 32 | (35) | 28 |
| Revenue related to integration and acquisitions | 13 | 8 | 9 | 13 | - | 30 | (3) | 10 |
| Global WAM core revenue | $2,055 | $1,948 | $1,873 | $1,842 | $1,783 | $5,876 | $5,261 | $7,103 |
Core expenses is used to calculate our expense efficiency ratio and is equal to total expenses that are included in
core earnings and excludes such items as material legal provisions for settlements, restructuring charges and
expenses related to integration and acquisitions. Total expenses include the following amounts from our financial
statements:
1.General expenses that flow directly through income;
2.Directly attributable maintenance expenses, which are reported in insurance service expenses and flow
directly through income; and
3.Directly attributable acquisition expenses for contracts measured using the PAA method and for other
products without a CSM, both of which are reported in insurance service expenses, and flow directly
through income.
| Manulife Financial Corporation – Third Quarter 2024 | 77 | |||||||
|---|---|---|---|---|---|---|---|---|
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- |
| ($ millions, and based on actual foreign<br><br>exchange rates in effect in the applicable<br><br>reporting period, unless otherwise stated) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Core expenses | ||||||||
| General expenses - Statements of Income | $1,204 | $1,225 | $1,102 | $1,180 | $1,042 | $3,531 | $3,150 | $4,330 |
| Directly attributable acquisition expense for<br><br>contracts measured using the PAA method and<br><br>for other products without a CSM(1) | 36 | 39 | 38 | 42 | 37 | 113 | 105 | 147 |
| Directly attributable maintenance expense(1) | 509 | 509 | 539 | 565 | 544 | 1,557 | 1,640 | 2,205 |
| Total expenses | 1,749 | 1,773 | 1,679 | 1,787 | 1,623 | 5,201 | 4,895 | 6,682 |
| Less: General expenses included in items<br><br>excluded from core earnings | ||||||||
| Restructuring charge | 25 | - | - | 46 | - | 25 | - | 46 |
| Integration and acquisition | - | 57 | - | 8 | - | 57 | - | 8 |
| Legal provisions and Other expenses | 8 | 3 | 6 | 8 | 1 | 17 | 70 | 78 |
| Total | 33 | 60 | 6 | 62 | 1 | 99 | 70 | 132 |
| Core expenses | $1,716 | $1,713 | $1,673 | $1,725 | $1,622 | $5,102 | $4,825 | $6,550 |
| CER adjustment(2) | - | 1 | 11 | 2 | 12 | 12 | 19 | 21 |
| Core expenses, CER basis | $1,716 | $1,714 | $1,684 | $1,727 | $1,634 | $5,114 | $4,844 | $6,571 |
| Total expenses | $1,749 | $1,773 | $1,679 | $1,787 | $1,623 | $5,201 | $4,895 | $6,682 |
| CER adjustment(2) | - | 1 | 11 | 2 | 12 | 12 | 19 | 21 |
| Total expenses, CER basis | $1,749 | $1,774 | $1,690 | $1,789 | $1,635 | $5,213 | $4,914 | $6,703 |
| (1)Expenses are components of insurance service expenses on the Statements of Income that flow directly through income.<br><br>(2)The impact of updating foreign exchange rates to that which was used in 3Q24. |
Expense efficiency ratio is a financial measure which Manulife uses to measure progress towards our target to
be more efficient. It is defined as core expenses divided by the sum of core earnings before income taxes (“pre-tax
core earnings”) and core expenses.
Embedded value (“EV”) is a measure of the present value of shareholders’ interests in the expected future
distributable earnings on in-force business reflected in the Consolidated Statements of Financial Position of
Manulife, excluding any value associated with future new business.
With the adoption of IFRS 17 “Insurance Contracts”, the calculation of EV has changed for periods beginning after
2022 as follows:
•Canadian businesses, the International High Net Worth business, as well as business ceded to an affiliate
reinsurer, reflect IFRS 17 earnings and LICAT required capital, instead of IFRS 4 earnings and LICAT
required capital;
•U.S. businesses reflects local statutory earnings (NAIC) and capital requirements (RBC), instead of IFRS 4
earnings and LICAT required capital; and
•Asian businesses remained on local statutory bases.
EV for periods after December 31, 2022 is calculated as the sum of the adjusted net worth and the value of in-
force business calculated as at December 31. The adjusted net worth is the IFRS shareholders’ equity adjusted for
goodwill and intangible assets, fair value of surplus assets, the fair value of debt, preferred shares, and other
equity, and local statutory balance sheet, regulatory reserve, and capital for our U.S. and Asian businesses. The
value of in-force business in Canada and the International High Net Worth business and business ceded to an
affiliate reinsurer is the present value of expected future IFRS earnings, on an IFRS 17 basis, on in-force business
less the present value of the cost of holding capital to support the in-force business under the LICAT framework.
The value of the remaining in-force business in the U.S. and Asia reflects local statutory earnings and capital
requirements. The value of in-force business excludes Global WAM, Bank or P&C Reinsurance businesses.
Net annualized fee income yield on average AUMA (“Net fee income yield”) is a financial measure that
represents the net annualized fee income from Global WAM channels over average AUMA. This measure provides
information on Global WAM’s adjusted return generated from managing AUMA.
| Manulife Financial Corporation – Third Quarter 2024 | 78 |
|---|
Net annualized fee income is a financial measure that represents Global WAM income before income taxes,
adjusted to exclude items unrelated to net fee income, including general expenses, investment income, non-AUMA
related net benefits and claims, and net premium taxes. It also excludes the components of Global WAM net fee
income from managing assets on behalf of other segments. This measure is annualized based on the number of
days in the year divided by the number of days in the reporting period.
Reconciliation of income before income taxes to net fee income yield
| Quarterly Results | YTD Results | Full Year<br><br>Results | ||||||
|---|---|---|---|---|---|---|---|---|
| ($ millions, unless otherwise stated) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | 2024 | 2023 | 2023 |
| Income before income taxes | $2,341 | $1,384 | $1,252 | $2,123 | $1,174 | $4,977 | $4,329 | $6,452 |
| Less: Income before income taxes for<br><br>segments other than Global WAM | 1,822 | 1,001 | 826 | 1,699 | 808 | 3,649 | 3,256 | 4,955 |
| Global WAM income before income<br><br>taxes | 519 | 383 | 426 | 424 | 366 | 1,328 | 1,073 | 1,497 |
| Items unrelated to net fee income | 677 | 771 | 665 | 648 | 717 | 2,113 | 2,067 | 2,715 |
| Global WAM net fee income | 1,196 | 1,154 | 1,091 | 1,072 | 1,083 | 3,441 | 3,140 | 4,212 |
| Less: Net fee income from other<br><br>segments | 169 | 169 | 155 | 174 | 171 | 493 | 449 | 623 |
| Global WAM net fee income excluding<br><br>net fee income from other segments | 1,027 | 985 | 936 | 898 | 912 | 2,948 | 2,691 | 3,589 |
| Net annualized fee income | $4,084 | $3,963 | $3,765 | $3,563 | $3,618 | $3,941 | $3,598 | $3,589 |
| Average Assets under Management<br><br>and Administration | $963,003 | $933,061 | $879,837 | $816,706 | $813,157 | $923,914 | $812,341 | $812,662 |
| Net fee income yield (bps) | 42.4 | 42.5 | 42.8 | 43.6 | 44.5 | 42.7 | 44.3 | 44.2 |
New business value (“NBV”) is the change in embedded value as a result of sales in the reporting period. NBV is
calculated as the present value of shareholders’ interests in expected future distributable earnings, after the cost of
capital calculated under the LICAT framework in Canada and the International High Net Worth business, and the
local capital requirements in Asia and the U.S., on actual new business sold in the period using assumptions that
are consistent with the assumptions used in the calculation of embedded value. NBV excludes businesses
with immaterial insurance risks, such as the Company’s Global WAM, Manulife Bank and the P&C Reinsurance
businesses. NBV is a useful metric to evaluate the value created by the Company’s new business franchise.
New business value margin (“NBV margin”) is calculated as NBV divided by APE sales excluding NCI. APE
sales are calculated as 100% of regular premiums and deposits sales and 10% of single premiums and deposits
sales. NBV margin is a useful metric to help understand the profitability of our new business.
Sales are measured according to product type:
For individual insurance, sales include 100% of new annualized premiums and 10% of both excess and single
premiums. For individual insurance, new annualized premiums reflect the annualized premium expected in the first
year of a policy that requires premium payments for more than one year. Single premium is the lump sum premium
from the sale of a single premium product, e.g. travel insurance. Sales are reported gross before the impact of
reinsurance.
For group insurance, sales include new annualized premiums and administrative services only premium
equivalents on new cases, as well as the addition of new coverages and amendments to contracts, excluding rate
increases.
Insurance-based wealth accumulation product sales include all new deposits into variable and fixed annuity
contracts. As we discontinued sales of new variable annuity contracts in the U.S. in the first quarter of 2013,
subsequent deposits into existing U.S. variable annuity contracts are not reported as sales. Asia variable annuity
deposits are included in APE sales.
APE sales are comprised of 100% of regular premiums and deposits and 10% of excess and single premiums and
deposits for both insurance and insurance-based wealth accumulation products.
| Manulife Financial Corporation – Third Quarter 2024 | 79 |
|---|
Gross flows is a new business measure presented for our Global WAM business and includes all deposits into
mutual funds, group pension/retirement savings products, private wealth and institutional asset management
products. Gross flows is a common industry metric for WAM businesses as it provides a measure of how
successful the businesses are at attracting assets.
Net flows is presented for our Global WAM business and includes gross flows less redemptions for mutual funds,
group pension/retirement savings products, private wealth and institutional asset management products. In
addition, net flows include the net flows of exchange traded funds and non-proprietary products sold by Manulife
Securities. Net flows is a common industry metric for WAM businesses as it provides a measure of how successful
the businesses are at attracting and retaining assets. When net flows are positive, they are referred to as net
inflows. Conversely, negative net flows are referred to as net outflows.
Remittances is defined as the cash remitted or made available for distribution to Manulife Financial Corporation
from its subsidiaries. It is a key metric used by management to evaluate our financial flexibility.
E4Caution regarding forward-looking statements
From time to time, MFC makes written and/or oral forward-looking statements, including in this document. In
addition, our representatives may make forward-looking statements orally to analysts, investors, the media and
others. All such statements are made pursuant to the “safe harbour” provisions of Canadian provincial securities
laws and the U.S. Private Securities Litigation Reform Act of 1995.
The forward-looking statements in this document include, but are not limited to, statements about our ability to
achieve our medium-term financial and operating targets, our strategic priorities and targets, planned share
buybacks, the impact of changes in tax laws, the probability and impact of LICAT scenario switches, and strategic
and products risks and also relate to, among other things, our objectives, goals, strategies, intentions, plans,
beliefs, expectations and estimates, and can generally be identified by the use of words such as “may”, “will”,
“could”, “should”, “would”, “likely”, “suspect”, “outlook”, “expect”, “intend”, “estimate”, “anticipate”, “believe”, “plan”,
“forecast”, “objective”, “seek”, “aim”, “continue”, “goal”, “restore”, “embark” and “endeavour” (or the negative
thereof) and words and expressions of similar import, and include statements concerning possible or assumed
future results. Although we believe that the expectations reflected in such forward-looking statements are
reasonable, such statements involve risks and uncertainties, and undue reliance should not be placed on such
statements and they should not be interpreted as confirming market or analysts’ expectations in any way.
Certain material factors or assumptions are applied in making forward-looking statements and actual results may
differ materially from those expressed or implied in such statements. Important factors that could cause actual
results to differ materially from expectations include but are not limited to: general business and economic
conditions (including but not limited to the performance, volatility and correlation of equity markets, interest rates,
credit and swap spreads, inflation rates, currency rates, investment losses and defaults, market liquidity and
creditworthiness of guarantors, reinsurers and counterparties); the ongoing prevalence of COVID-19, including any
variants, as well as actions that have been, or may be taken by governmental authorities in response to
COVID-19, including the impacts of any variants; changes in laws and regulations; changes in accounting
standards applicable in any of the territories in which we operate; changes in regulatory capital requirements; our
ability to obtain premium rate increases on in-force policies; our ability to execute strategic plans and changes to
strategic plans; downgrades in our financial strength or credit ratings; our ability to maintain our reputation;
impairments of goodwill or intangible assets or the establishment of provisions against future tax assets; the
accuracy of estimates relating to morbidity, mortality and policyholder behaviour; the accuracy of other estimates
used in applying accounting policies, actuarial methods and embedded value methods; our ability to implement
effective hedging strategies and unforeseen consequences arising from such strategies; our ability to source
appropriate assets to back our long-dated liabilities; level of competition and consolidation; our ability to market
and distribute products through current and future distribution channels; unforeseen liabilities or asset impairments
arising from acquisitions and dispositions of businesses; the realization of losses arising from the sale of
investments classified as FVOCI; our liquidity, including the availability of financing to satisfy existing financial
liabilities on expected maturity dates when required; obligations to pledge additional collateral; the availability of
letters of credit to provide capital management flexibility; accuracy of information received from counterparties and
the ability of counterparties to meet their obligations; the availability, affordability and adequacy of reinsurance;
| Manulife Financial Corporation – Third Quarter 2024 | 80 |
|---|
legal and regulatory proceedings, including tax audits, tax litigation or similar proceedings; our ability to adapt
products and services to the changing market; our ability to attract and retain key executives, employees and
agents; the appropriate use and interpretation of complex models or deficiencies in models used; political, legal,
operational and other risks associated with our non-North American operations; geopolitical uncertainty, including
international conflicts; acquisitions and our ability to complete acquisitions including the availability of equity and
debt financing for this purpose; the disruption of or changes to key elements of the Company’s or public
infrastructure systems; environmental concerns, including climate change; our ability to protect our intellectual
property and exposure to claims of infringement; and our inability to withdraw cash from subsidiaries and the fact
that the amount and timing of any future common share repurchases will depend on the earnings, cash
requirements and financial condition of Manulife, market conditions, capital requirements (including under LICAT
capital standards), common share issuance requirements, applicable law and regulations (including Canadian and
U.S. securities laws and Canadian insurance company regulations), and other factors deemed relevant by
Manulife, and may be subject to regulatory approval or conditions.
Additional information about material risk factors that could cause actual results to differ materially from
expectations and about material factors or assumptions applied in making forward-looking statements may be
found in this document under “Risk Management and Risk Factors Update” and “Critical Actuarial and Accounting
Policies”, under “Risk Management and Risk Factors” and “Critical Actuarial and Accounting Policies” in the
Management’s Discussion and Analysis in our most recent annual report and, in the “Risk Management” note to
the consolidated financial statements in our most recent annual and interim reports and elsewhere in our filings
with Canadian and U.S. securities regulators.
The forward-looking statements in this document are, unless otherwise indicated, stated as of the date hereof and
are presented for the purpose of assisting investors and others in understanding our financial position and results
of operations, our future operations, as well as our objectives and strategic priorities, and may not be appropriate
for other purposes. We do not undertake to update any forward-looking statements, except as required by law.
E5Quarterly financial information
The following table provides summary information related to our eight most recently completed quarters. With the
adoption of IFRS 17 and IFRS 9 “Financial Instruments” on January 1, 2023, we have restated 2022 quarterly
information using the new standards.
| As at and for the three months ended<br><br>($ millions, except per share amounts or otherwise stated) | Sept 30,<br><br>2024 | Jun 30,<br><br>2024 | Mar 31,<br><br>2024 | Dec 31,<br><br>2023 | Sept 30,<br><br>2023 | Jun 30,<br><br>2023 | Mar 31,<br><br>2023 | Dec 31,<br><br>2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||
| Insurance revenue | $6,746 | $6,515 | $6,497 | $6,414 | $6,215 | $5,580 | $5,763 | $6,128 |
| Net investment result | 5,912 | 4,512 | 4,493 | 6,784 | 1,265 | 4,819 | 5,153 | 1,440 |
| Other revenue | 1,928 | 1,849 | 1,808 | 1,719 | 1,645 | 1,691 | 1,691 | 1,671 |
| Total revenue | $14,586 | $12,876 | $12,798 | $14,917 | $9,125 | $12,090 | $12,607 | $9,239 |
| Income (loss) before income taxes | $2,341 | $1,384 | $1,252 | $2,123 | $1,174 | $1,436 | $1,719 | $697 |
| Income tax (expenses) recoveries | (274) | (252) | (280) | (322) | 51 | (265) | (309) | 226 |
| Net income (loss) | $2,067 | $1,132 | $972 | $1,801 | $1,225 | $1,171 | $1,410 | $923 |
| Net income (loss) attributed to shareholders | $1,839 | $1,042 | $866 | $1,659 | $1,013 | $1,025 | $1,406 | $915 |
| Basic earnings (loss) per common share | $1.01 | $0.53 | $0.45 | $0.86 | $0.53 | $0.50 | $0.73 | $0.43 |
| Diluted earnings (loss) per common share | $1.00 | $0.52 | $0.45 | $0.86 | $0.52 | $0.50 | $0.73 | $0.43 |
| Segregated funds deposits | $11,545 | $11,324 | $12,206 | $10,361 | $10,172 | $10,147 | $11,479 | $10,165 |
| Total assets (in billions) | $953 | $915 | $907 | $876 | $836 | $851 | $862 | $834 |
| Weighted average common shares (in millions) | 1,774 | 1,793 | 1,805 | 1,810 | 1,826 | 1,842 | 1,858 | 1,878 |
| Diluted weighted average common shares (in millions) | 1,780 | 1,799 | 1,810 | 1,814 | 1,829 | 1,846 | 1,862 | 1,881 |
| Dividends per common share | $0.400 | $0.400 | $0.400 | $0.365 | $0.365 | $0.365 | $0.365 | $0.330 |
| CDN$ to US$1 - Statement of Financial Position | 1.3510 | 1.3684 | 1.3533 | 1.3186 | 1.3520 | 1.3233 | 1.3534 | 1.3549 |
| CDN$ to US$1 - Statement of Income | 1.3639 | 1.3682 | 1.3485 | 1.3612 | 1.3411 | 1.3430 | 1.3524 | 1.3575 |
| Manulife Financial Corporation – Third Quarter 2024 | 81 | |||||||
| --- | --- |
E6Revenue
| Revenue | Quarterly Results | YTD Results | |||
|---|---|---|---|---|---|
| ($ millions, unaudited) | 3Q24 | 2Q24 | 3Q23 | 2024 | 2023 |
| Insurance revenue | $6,746 | $6,515 | $6,215 | $19,758 | $17,558 |
| Net investment income | 5,912 | 4,512 | 1,265 | 14,917 | 11,237 |
| Other revenue | 1,928 | 1,849 | 1,645 | 5,585 | 5,027 |
| Total revenue | $14,586 | $12,876 | $9,125 | $40,260 | $33,822 |
| Asia | $3,314 | $3,814 | $1,547 | $10,714 | $8,424 |
| Canada | 4,365 | 3,037 | 2,446 | 10,942 | 9,130 |
| U.S. | 4,531 | 4,002 | 3,478 | 12,224 | 10,756 |
| Global Wealth and Asset Management | 1,775 | 1,633 | 1,382 | 4,960 | 4,264 |
| Corporate and Other | 601 | 390 | 272 | 1,420 | 1,248 |
| Total revenue | $14,586 | $12,876 | $9,125 | $40,260 | $33,822 |
Total revenue was $14.6 billion in 3Q24 compared with $9.1 billion in 3Q23 due to an increase in net investment
income, insurance revenue and other revenue.
By segment, the increase in revenue reflected a higher net investment income in all segments, higher insurance
revenue in the Asia, the U.S and Canada, and higher other revenue in Global WAM and Corporate and Other,
partially offset by Asia.
On a year-to-date basis, total revenue was $40.3 billion in 2024 compared with $33.8 billion in 2023 due to an
increase in net investment income, insurance revenue and other revenue.
By segment, the increase in year-to-date revenue reflected higher net investment income in all segments, higher
insurance revenue in the U.S, Canada and Asia, and higher other revenue in Global WAM.
E7Other
No changes were made in our internal control over financial reporting during the three months ended September
30, 2024, that have materially affected or are reasonably likely to materially affect our internal control over financial
reporting.
As in prior quarters, MFC’s Audit Committee has reviewed this MD&A and the unaudited interim financial report
and MFC’s Board of Directors approved this MD&A prior to its release.
| Manulife Financial Corporation – Third Quarter 2024 | 82 | |
|---|---|---|
| Consolidated Statements of Financial Position | ||
| --- | ||
| As at | ||
| --- | --- | --- |
| (Canadian $ in millions, unaudited) | September 30, 2024 | December 31, 2023 |
| Assets | ||
| Cash and short-term securities | $22,884 | $20,338 |
| Debt securities | 207,859 | 212,149 |
| Public equities | 30,850 | 25,531 |
| Mortgages | 54,083 | 52,421 |
| Private placements | 48,404 | 45,606 |
| Loans to Bank clients | 2,283 | 2,436 |
| Real estate | 12,942 | 13,049 |
| Other invested assets | 49,847 | 45,680 |
| Total invested assets (note 3) | 429,152 | 417,210 |
| Other assets | ||
| Accrued investment income | 2,905 | 2,678 |
| Derivatives (note 4) | 9,138 | 8,546 |
| Insurance contract assets (note 5) | 112 | 145 |
| Reinsurance contract held assets (note 5) | 59,283 | 42,651 |
| Deferred tax assets | 6,236 | 6,739 |
| Goodwill and intangible assets | 10,727 | 10,310 |
| Miscellaneous | 12,098 | 9,751 |
| Total other assets | 100,499 | 80,820 |
| Segregated funds net assets (note 15) | 422,979 | 377,544 |
| Total assets | $952,630 | $875,574 |
| Liabilities and Equity | ||
| Liabilities | ||
| Insurance contract liabilities, excluding those for account of segregated fund holders (note 5) | $390,943 | $367,996 |
| Reinsurance contract held liabilities (note 5) | 2,763 | 2,831 |
| Investment contract liabilities (note 6) | 13,266 | 11,816 |
| Deposits from Bank clients | 22,345 | 21,616 |
| Derivatives (note 4) | 11,539 | 11,730 |
| Deferred tax liabilities | 2,038 | 1,697 |
| Other liabilities | 21,896 | 18,879 |
| Long-term debt (note 8) | 6,225 | 6,071 |
| Capital instruments (note 9) | 6,997 | 6,667 |
| Total liabilities, excluding those for account of segregated fund holders | 478,012 | 449,303 |
| Insurance contract liabilities for account of segregated fund holders (note 5) | 123,720 | 114,143 |
| Investment contract liabilities for account of segregated fund holders | 299,259 | 263,401 |
| Insurance and investment contract liabilities for account of segregated fund holders<br><br>(note 15) | 422,979 | 377,544 |
| Total liabilities | 900,991 | 826,847 |
| Equity | ||
| Preferred shares and other equity (note 10) | 6,660 | 6,660 |
| Common shares (note 10) | 21,015 | 21,527 |
| Contributed surplus | 208 | 222 |
| Shareholders and other equity holders’ retained earnings | 4,973 | 4,819 |
| Shareholders and other equity holders’ accumulated other comprehensive income (loss)<br><br>(“AOCI”): | ||
| Insurance finance income (expenses) | 29,250 | 30,010 |
| Reinsurance finance income (expenses) | (4,863) | (4,634) |
| Fair value through other comprehensive income (“OCI”) investments | (13,444) | (16,262) |
| Translation of foreign operations | 5,767 | 4,801 |
| Other | 7 | (104) |
| Total shareholders and other equity holders’ equity | 49,573 | 47,039 |
| Participating policyholders’ equity | 504 | 257 |
| Non-controlling interests | 1,562 | 1,431 |
| Total equity | 51,639 | 48,727 |
| Total liabilities and equity | $952,630 | $875,574 |
| The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements. |


Roy Gori
President and Chief Executive Officer
Don Lindsay
Chair of the Board of Directors
| Manulife Financial Corporation – Third Quarter 2024 | 83 | |||||
|---|---|---|---|---|---|---|
| Consolidated Statements of Income | ||||||
| --- | For the | three months ended<br><br>September 30, | nine months ended<br><br>September 30, | |||
| --- | --- | --- | --- | --- | ||
| (Canadian $ in millions except per share amounts, unaudited) | 2024 | 2023 | 2024 | 2023 | ||
| Insurance service result | ||||||
| Insurance revenue (note 5) | $6,746 | $6,215 | $19,758 | $17,558 | ||
| Insurance service expenses | (5,435) | (5,144) | (15,979) | (14,418) | ||
| Net expenses from reinsurance contracts held | (14) | (66) | (467) | (399) | ||
| Total insurance service result | 1,297 | 1,005 | 3,312 | 2,741 | ||
| Investment result | ||||||
| Investment income (note 3) | ||||||
| Investment income | 4,487 | 4,028 | 12,999 | 11,683 | ||
| Realized and unrealized gains (losses) on assets supporting<br><br>insurance and investment contract liabilities | 1,730 | (2,430) | 2,832 | 464 | ||
| Investment expenses | (305) | (333) | (914) | (910) | ||
| Net investment income (loss) | 5,912 | 1,265 | 14,917 | 11,237 | ||
| Insurance finance income (expenses) and effect of movement in<br><br>foreign exchange rates (note 5) | (3,733) | (780) | (12,814) | (8,292) | ||
| Reinsurance finance income (expenses) and effect of movement in<br><br>foreign exchange rates | (1,003) | (95) | 175 | (748) | ||
| Non-performance risk of reinsurers | 33 | - | 33 | - | ||
| Decrease (increase) in investment contract liabilities | (108) | (72) | (349) | (312) | ||
| 1,101 | 318 | 1,962 | 1,885 | |||
| Segregated funds investment result (note 15) | ||||||
| Investment income related to segregated funds net assets | 22,898 | (10,891) | 51,332 | 18,000 | ||
| Financial changes related to insurance and investment contract<br><br>liabilities for account of segregated fund holders | (22,898) | 10,891 | (51,332) | (18,000) | ||
| Net segregated funds investment result | - | - | - | - | ||
| Total investment result | 1,101 | 318 | 1,962 | 1,885 | ||
| Other revenue (note 11) | 1,928 | 1,645 | 5,585 | 5,027 | ||
| General expenses | (1,204) | (1,042) | (3,531) | (3,150) | ||
| Commissions related to non-insurance contracts | (370) | (336) | (1,090) | (1,010) | ||
| Interest expenses | (411) | (416) | (1,261) | (1,164) | ||
| Net income (loss) before income taxes | 2,341 | 1,174 | 4,977 | 4,329 | ||
| Income tax (expenses) recoveries | (274) | 51 | (806) | (523) | ||
| Net income (loss) | $2,067 | $1,225 | $4,171 | $3,806 | ||
| Net income (loss) attributed to: | ||||||
| Non-controlling interests | $131 | $25 | $225 | $105 | ||
| Participating policyholders | 97 | 187 | 199 | 257 | ||
| Shareholders and other equity holders | 1,839 | 1,013 | 3,747 | 3,444 | ||
| $2,067 | $1,225 | $4,171 | $3,806 | |||
| Net income (loss) attributed to shareholders | $1,839 | $1,013 | $3,747 | $3,444 | ||
| Preferred share dividends and other equity distributions | (56) | (54) | (210) | (204) | ||
| Common shareholders’ net income (loss) | $1,783 | $959 | $3,537 | $3,240 | ||
| Earnings per share | ||||||
| Basic earnings per common share (note 10) | $1.01 | $0.53 | $1.98 | $1.76 | ||
| Diluted earnings per common share (note 10) | 1.00 | 0.52 | 1.97 | 1.76 | ||
| Dividends per common share | 0.40 | 0.37 | 1.20 | 1.10 | ||
| The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 84 | |||||
| --- | --- | |||||
| Consolidated Statements of Comprehensive Income | ||||||
| --- | For the | three months ended<br><br>September 30, | nine months ended<br><br>September 30, | |||
| --- | --- | --- | --- | --- | ||
| (Canadian $ in millions, unaudited) | 2024 | 2023 | 2024 | 2023 | ||
| Net income (loss) | $2,067 | $1,225 | $4,171 | $3,806 | ||
| Other comprehensive income (loss) (“OCI”), net of tax: | ||||||
| Items that may be subsequently reclassified to net income: | ||||||
| Foreign exchange gains (losses) on: | ||||||
| Translation of foreign operations | 11 | 655 | 1,149 | (568) | ||
| Net investment hedges | 57 | (143) | (183) | 34 | ||
| Insurance finance income (expenses) | (9,502) | 13,516 | (2,074) | 7,800 | ||
| Reinsurance finance income (expenses) | 1,841 | (1,860) | (146) | (1,369) | ||
| Fair value through OCI investments: | ||||||
| Unrealized gains (losses) arising during the period on assets<br><br>supporting insurance and investment contract liabilities | 8,387 | (10,501) | 2,848 | (5,702) | ||
| Reclassification of net realized gains (losses) and provision for credit<br><br>losses recognized in income | (190) | 60 | 1,162 | 193 | ||
| Other | (12) | 47 | 52 | 54 | ||
| Total items that may be subsequently reclassified to net income | 592 | 1,774 | 2,808 | 442 | ||
| Items that will not be reclassified to net income | (26) | 11 | 62 | 6 | ||
| Other comprehensive income (loss), net of tax | 566 | 1,785 | 2,870 | 448 | ||
| Total comprehensive income (loss), net of tax | $2,633 | $3,010 | $7,041 | $4,254 | ||
| Total comprehensive income (loss) attributed to: | ||||||
| Non-controlling interests | $159 | $6 | $141 | $49 | ||
| Participating policyholders | 125 | 183 | 247 | 243 | ||
| Shareholders and other equity holders | 2,349 | 2,821 | 6,653 | 3,962 | ||
| Income Taxes included in Other Comprehensive Income | ||||||
| --- | For the | three months ended<br><br>September 30, | nine months ended<br><br>September 30, | |||
| --- | --- | --- | --- | --- | ||
| (Canadian $ in millions, unaudited) | 2024 | 2023 | 2024 | 2023 | ||
| Income tax expenses (recoveries) on: | ||||||
| Unrealized foreign exchange gains (losses) on translation of foreign<br><br>operations | $(1) | $- | $- | $- | ||
| Unrealized foreign exchange gains (losses) on net investment<br><br>hedges | 2 | (11) | (16) | 7 | ||
| Insurance / reinsurance finance income (expenses) | (1,377) | 2,649 | 121 | 1,578 | ||
| Unrealized gains (losses) on fair value through OCI investments | 1,507 | (2,249) | 412 | (1,326) | ||
| Reclassification of net realized gains (losses) on fair value through<br><br>OCI investments | (56) | 1 | 275 | 1 | ||
| Other | (10) | 15 | 30 | 14 | ||
| Total income tax expenses (recoveries) | $65 | $405 | $822 | $274 | ||
| The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 85 | |||||
| --- | --- | |||||
| Consolidated Statements of Changes in Equity | ||||||
| --- | For the nine months ended September 30, | |||||
| --- | --- | --- | ||||
| (Canadian $ in millions, unaudited) | 2024 | 2023 | ||||
| Preferred shares and other equity | ||||||
| Balance, beginning of period | $6,660 | $6,660 | ||||
| Issued (note 10) | - | - | ||||
| Balance, end of period | 6,660 | 6,660 | ||||
| Common shares | ||||||
| Balance, beginning of period | 21,527 | 22,178 | ||||
| Repurchased (note 10) | (607) | (590) | ||||
| Issued on exercise of stock options and deferred share units | 95 | 54 | ||||
| Balance, end of period | 21,015 | 21,642 | ||||
| Contributed surplus | ||||||
| Balance, beginning of period | 222 | 238 | ||||
| Exercise of stock options and deferred share units | (14) | (9) | ||||
| Balance, end of period | 208 | 229 | ||||
| Shareholders and other equity holders’ retained earnings | ||||||
| Balance, beginning of period | 4,819 | 3,947 | ||||
| Opening adjustment of financial assets at adoption of IFRS 9 | - | (409) | ||||
| Restated balance, beginning of period | 4,819 | 3,538 | ||||
| Net income (loss) attributed to shareholders and other equity holders | 3,747 | 3,444 | ||||
| Common shares repurchased (note 10) | (1,234) | (672) | ||||
| Common share dividends | (2,150) | (2,009) | ||||
| Preferred share dividends and other equity distributions | (210) | (204) | ||||
| Other | 1 | - | ||||
| Balance, end of period | 4,973 | 4,097 | ||||
| Shareholders and other equity holders’ accumulated other comprehensive income (loss) (“AOCI”) | ||||||
| Balance, beginning of period | 13,811 | 13,853 | ||||
| Opening adjustment of financial assets at adoption of IFRS 9 | - | 408 | ||||
| Restated balance, beginning of period | 13,811 | 14,261 | ||||
| Change in unrealized foreign exchange gains (losses) on net foreign operations | 966 | (533) | ||||
| Changes in insurance / reinsurance finance income (expenses) | (989) | 6,367 | ||||
| Change in unrealized gains (losses) on fair value through OCI investments | 2,818 | (5,375) | ||||
| Other changes in OCI attributed to shareholders and other equity holders | 111 | 59 | ||||
| Balance, end of period | 16,717 | 14,779 | ||||
| Total shareholders and other equity holders’ equity, end of period | 49,573 | 47,407 | ||||
| Participating policyholders’ equity | ||||||
| Balance, beginning of period | 257 | (77) | ||||
| Net income (loss) attributed to participating policyholders | 199 | 257 | ||||
| Other comprehensive income (losses) attributed to participating policyholders | 48 | (14) | ||||
| Balance, end of period | 504 | 166 | ||||
| Non-controlling interests | ||||||
| Balance, beginning of period | 1,431 | 1,427 | ||||
| Net income (loss) attributed to non-controlling interests | 225 | 105 | ||||
| Other comprehensive income (losses) attributed to non-controlling interests | (84) | (56) | ||||
| Contributions (distributions and acquisitions), net | (10) | (14) | ||||
| Balance, end of period | 1,562 | 1,462 | ||||
| Total equity, end of period | $51,639 | $49,035 | ||||
| The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 86 | |||||
| --- | --- | |||||
| Consolidated Statements of Cash Flows | ||||||
| --- | --- | --- | ||||
| For the nine months ended September 30, | ||||||
| (Canadian $ in millions, unaudited) | 2024 | 2023 | ||||
| Operating activities | ||||||
| Net income (loss) | $4,171 | $3,806 | ||||
| Adjustments: | ||||||
| Increase (decrease) in insurance contract net liabilities | 11,130 | 2,397 | ||||
| Increase (decrease) in investment contract liabilities | 349 | 312 | ||||
| (Increase) decrease in reinsurance contract assets, excluding reinsurance transaction noted below<br><br>(note 5) | (569) | 1,027 | ||||
| Amortization of (premium) discount on invested assets | (218) | (78) | ||||
| Contractual service margin (“CSM”) amortization | (1,753) | (1,395) | ||||
| Other amortization | 441 | 420 | ||||
| Net realized and unrealized (gains) losses and impairment on assets | (1,988) | 796 | ||||
| Deferred income tax expenses (recoveries) | 275 | (95) | ||||
| Net loss on reinsurance transactions (pre-tax) (note 5) | 71 | - | ||||
| Cash provided by operating activities before undernoted items | 11,909 | 7,190 | ||||
| Changes in policy related and operating receivables and payables | 7,457 | 7,065 | ||||
| Cash provided by (used in) operating activities | 19,366 | 14,255 | ||||
| Investing activities | ||||||
| Purchases and mortgage advances | (102,294) | (59,631) | ||||
| Disposals and repayments | 87,311 | 51,668 | ||||
| Change in investment broker net receivables and payables | 571 | 424 | ||||
| Net cash increase (decrease) from sale (purchase) of subsidiaries | (324) | (1) | ||||
| Cash provided by (used in) investing activities | (14,736) | (7,540) | ||||
| Financing activities | ||||||
| Change in repurchase agreements and securities sold but not yet purchased | (131) | (391) | ||||
| Issue of capital instruments, net (note 9) | 1,596 | 1,194 | ||||
| Redemption of capital instruments (note 9) | (1,359) | (600) | ||||
| Secured borrowing from securitization transactions | 654 | 412 | ||||
| Change in deposits from Bank clients, net | 718 | (567) | ||||
| Lease payments | (91) | (71) | ||||
| Shareholders’ dividends and other equity distributions | (2,360) | (2,213) | ||||
| Contributions from (distributions to) non-controlling interests, net | (10) | (14) | ||||
| Common shares repurchased (note 10) | (1,841) | (1,262) | ||||
| Common shares issued, net (note 10) | 95 | 54 | ||||
| Cash provided by (used in) financing activities | (2,729) | (3,458) | ||||
| Cash and short-term securities | ||||||
| Increase (decrease) during the period | 1,901 | 3,257 | ||||
| Effect of foreign exchange rate changes on cash and short-term securities | 404 | (153) | ||||
| Balance, beginning of period | 19,884 | 18,635 | ||||
| Balance, end of period | 22,189 | 21,739 | ||||
| Cash and short-term securities | ||||||
| Beginning of period | ||||||
| Gross cash and short-term securities | 20,338 | 19,153 | ||||
| Net payments in transit, included in other liabilities | (454) | (518) | ||||
| Net cash and short-term securities, beginning of period | 19,884 | 18,635 | ||||
| End of period | ||||||
| Gross cash and short-term securities | 22,884 | 22,137 | ||||
| Net payments in transit, included in other liabilities | (695) | (398) | ||||
| Net cash and short-term securities, end of period | $22,189 | $21,739 | ||||
| Supplemental disclosures on cash flow information | ||||||
| Interest received | $9,962 | $9,071 | ||||
| Interest paid | 1,183 | 1,158 | ||||
| Income taxes paid | 662 | 251 | ||||
| The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements. | ||||||
| Manulife Financial Corporation – Third Quarter 2024 | 87 | |||||
| --- | --- |
CONDENSED NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Canadian $ in millions except per share amounts or unless otherwise stated, unaudited)
| Note 1 Nature of Operations and Material Accounting Policy Information |
|---|
(a) Reporting entity
Manulife Financial Corporation (“MFC”) is a publicly traded company and the holding company of The
Manufacturers Life Insurance Company (“MLI”), a Canadian life insurance company. MFC, including its
subsidiaries (collectively, “Manulife” or the “Company”) is a leading financial services group with principal
operations in Asia, Canada and the United States. Manulife’s international network of employees, agents and
distribution partners offers financial protection and wealth management products and services to personal and
business clients as well as asset management services to institutional customers. The Company operates as
Manulife in Asia and Canada and as John Hancock and Manulife in the United States.
These Interim Consolidated Financial Statements and condensed notes have been prepared in accordance with
International Accounting Standard (“IAS”) 34 “Interim Financial Reporting” as issued by the International
Accounting Standards Board (“IASB”), using accounting policies which are consistent with those used in the
Company’s 2023 Annual Consolidated Financial Statements.
These Interim Consolidated Financial Statements should be read in conjunction with the audited Annual
Consolidated Financial Statements for the year ended December 31, 2023, included on pages 155 to 276 of the
Company’s 2023 Annual Report, as well as the disclosures on risk in denoted components of the “Risk
Management and Risk Factors Update” section of the Third Quarter 2024 Management Discussion and Analysis
(“MD&A”). Those denoted risk disclosures are an integral part of these Interim Consolidated Financial Statements.
These Interim Consolidated Financial Statements as at and for the three and nine months ended September 30,
2024 were authorized for issue by MFC’s Board of Directors on November 6, 2024.
(b) Basis of preparation
Refer to note 1 of the Company’s 2023 Annual Consolidated Financial Statements for a summary of material
estimation processes used in the preparation of these Interim Consolidated Financial Statements under
International Financial Reporting Standards (“IFRS”) and description of the Company’s measurement techniques in
determining carrying values and respective fair values of its assets and liabilities.
| Note 2 Accounting and Reporting Changes |
|---|
Future accounting and reporting changes
(I) Annual Improvements to IFRS Accounting Standards – Volume 11
Annual Improvements to IFRS Accounting Standards – Volume 11 was issued in July 2024 and is effective on or
after January 1, 2026. The IASB issued eight minor amendments to different standards as part of the Annual
Improvements process, to be applied retrospectively except for amendments to IFRS 1 “First-Time Adoption of
International Financial Reporting Standards” for first time adopters and to IFRS 9 “Financial Instruments” (“IFRS
9”) for derecognition of lease liabilities. Adoption of these amendments is not expected to have a significant impact
on the Company’s Consolidated Financial Statements.
(II) Amendments to the Classification and Measurement of Financial Instruments (Amendments
to IFRS 9 and IFRS 7)
Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 “Financial
Instruments” and IFRS 7 “Financial Instruments: Disclosures” (“IFRS 7”)) were issued in May 2024 to be effective
for years beginning on January 2026 and to be applied retrospectively. The amendments clarify guidance on timing
of derecognition of financial liabilities, on the assessment of cash flow characteristics and resulting classification
and disclosure of financial assets with terms referencing contingent events including environmental, social and
corporate governance events, and of the treatment of non-recourse assets and contractually linked instruments.
The Company is assessing the impact of these amendments on the Company’s Consolidated Financial
Statements.
| Manulife Financial Corporation – Third Quarter 2024 | 88 |
|---|
(III) IFRS 18 “Presentation and Disclosure in the Financial Statements”
IFRS 18 “Presentation and Disclosure in Financial Statements” (“IFRS 18”) was issued in April 2024 to be effective
for years beginning on January 1, 2027 and to be applied retrospectively. The standard replaces IAS 1
“Presentation of Financial Statements” (“IAS 1”) while carrying forward many elements of IAS 1 unchanged. IFRS
18 introduces three sets of new requirements for presentation of financial statements and disclosures within
financial statements:
•Introduction of five defined categories of income and expenses: operating, investing, financing, income
taxes and discontinued operations, with defined subtotals and totals for “operating income (loss)”, “income
or loss before financing and income taxes” and “income (loss)”,
•disclosure within a note to financial statements of management-defined performance measures (“MPMs”)
with a reconciliation between MPMs and IFRS performance measures. MPMs are defined as subtotals of
income and expenses not specified by IFRS Accounting Standards, which are used in public
communications outside financial statements to communicate management’s view of the Company’s
financial performance, and
•enhanced guidance on organizing information and determining whether to provide the information in the
financial statements or in the notes. IFRS 18 also requires enhanced disclosure of operating expenses
based on their characteristics, including their nature, function or both.
The Company is assessing the impact of this standard on the Company’s Consolidated Financial Statements.
(IV) Amendments to IAS 12 “Income Taxes”
Amendments to IAS 12 “Income Taxes” (“IAS 12”) were issued in May 2023. The amendments relate to the
Organization for Economic Co-operation and Development’s International Pillar Two tax reform, which seeks to
establish a global minimum income tax rate of 15% and addresses inter-jurisdictional base erosion and profit
shifting, targeting larger international companies. Most jurisdictions have agreed to participate and effective dates
for Global Minimum Taxes (“GMT”) vary by jurisdiction based on local legislation.
The amendments require that, effective for years beginning on or after January 1, 2023, disclosure of current tax
expense or recovery related to GMT is required along with, to the extent that GMT legislation is enacted or
substantively enacted but not yet in effect, disclosure of known or reasonably estimable information that helps
users of financial statements understand the Company’s exposure to GMT arising from that legislation. The
amendments introduce a temporary mandatory exception in IAS 12 from recognizing and disclosing deferred tax
assets and liabilities related to GMT. The Company has applied the temporary exception from accounting for
deferred taxes in respect of GMT.
On June 20, 2024, Canada enacted the Global Minimum Tax Act, retrospective to fiscal periods commencing on or
after December 31, 2023. The Company is in scope of this legislation because it is located in Canada and will be
required to pay additional GMT in Canada in respect of its global entities whose effective tax rate is below 15%.
The Company’s entities will also be subject to GMT in those jurisdictions where a Qualifying Domestic Minimum
Top-up Tax (“QDMTT”) is in effect.
Based on the financial data of the first three quarters of 2024, the Company expects to pay GMT of $89 and $177
for the three and nine months ended September 30, 2024, arising from its operations in Hong Kong, China,
Singapore, Barbados, Bermuda, and Macau. GMT from each of these jurisdictions, except for Barbados, is
expected to be payable in Canada for 2024 as they do not currently have a QDMTT in effect. Barbados passed
legislation on May 28, 2024, introducing a QDMTT retrospective to January 1, 2024. As such, any GMT arising
from the Company’s operations in Barbados will be payable in Barbados.
As at September 30, 2024, certain other jurisdictions in which the Company operates, including Belgium, Ireland,
Japan, Luxembourg, Malaysia, Netherlands, New Zealand, Switzerland, the United Kingdom, and Vietnam, have
enacted legislation to adopt GMT. The assessment of the Company’s potential exposure to GMT in these
jurisdictions is based on the most recent information available regarding the financial performance of the
constituent entities and the associated statutory income tax rate. Based on the assessment, the Company’s
operations within these jurisdictions do not have a material exposure to GMT and therefore no disclosure of current
tax expense or recovery related to GMT is provided.
The United States adopted a Corporate Alternative Minimum Tax (“CAMT”) of 15%, with an effective date of
January 1, 2023. CAMT is not a QDMTT for the purposes of GMT.
| Manulife Financial Corporation – Third Quarter 2024 | 89 |
|---|
In response to GMT, Bermuda enacted the Corporate Income Tax 2023 Act on December 27, 2023. The
Company’s Bermuda tax-resident subsidiaries and branches will be subject to this new tax regime effective
January 1, 2025, at a rate of 15%. The Bermuda corporate income tax is not a QDMTT for the purposes of GMT.
| Note 3 Invested Assets and Investment Income |
|---|
(a) Carrying values and fair values of invested assets
| As at September 30, 2024 | FVTPL(1) | FVOCI(2) | Other(3) | Total carrying<br><br>value | Total fair<br><br>value(4) |
|---|---|---|---|---|---|
| Cash and short-term securities(5) | $24 | $16,946 | $5,914 | $22,884 | $22,884 |
| Debt securities(6),(7) | |||||
| Canadian government and agency | 1,132 | 18,713 | - | 19,845 | 19,845 |
| U.S. government and agency | 48 | 27,705 | 909 | 28,662 | 28,434 |
| Other government and agency | 69 | 34,360 | - | 34,429 | 34,429 |
| Corporate | 2,610 | 119,911 | 496 | 123,017 | 122,862 |
| Mortgage / asset-backed securities | 23 | 1,883 | - | 1,906 | 1,906 |
| Public equities (FVTPL mandatory) | 30,850 | - | - | 30,850 | 30,850 |
| Mortgages | 1,261 | 28,725 | 24,097 | 54,083 | 54,393 |
| Private placements(7) | 779 | 47,625 | - | 48,404 | 48,404 |
| Loans to Bank clients | - | - | 2,283 | 2,283 | 2,260 |
| Real estate | |||||
| Own use property(8) | - | - | 2,638 | 2,638 | 2,754 |
| Investment property | - | - | 10,304 | 10,304 | 10,304 |
| Other invested assets | |||||
| Alternative long-duration assets(9) | 32,015 | 417 | 12,919 | 45,351 | 46,327 |
| Various other | 130 | - | 4,366 | 4,496 | 4,496 |
| Total invested assets | $68,941 | $296,285 | $63,926 | $429,152 | $430,148 |
| (1)Fair value through profit or loss (“FVTPL”) classification was elected for debt instruments backing certain insurance contract liabilities to substantially reduce any accounting mismatch arising from changes in the fair value of these assets, and changes in the carrying value of the related insurance contract liabilities.(2)Fair value through other comprehensive income (“FVOCI”) classification for debt instruments backing certain insurance contract liabilities inherently reduces any accounting mismatch arising from changes in the fair value of these assets, and changes in the carrying value of the related insurance contract liabilities.(3)Other includes mortgages and loans to Bank clients held at amortized cost, own use properties, investment properties, equity method accounted investments, and leveraged leases. Also includes debt securities, which qualify as having Solely Payment of Principal and Interest (“SPPI”), are held to collect contractual cash flows and are carried at amortized cost.(4)Invested assets above include debt securities, mortgages, private placements and approximately 417 (December 31, 2023 – 360) of other invested assets, which primarily qualify as SPPI. Invested assets which do not have SPPI qualifying cash flows as at September 30, 2024 include debt securities, private placements and other invested assets with fair values of nil, 137 and 505, respectively (December 31, 2023 – nil, 115 and 539, respectively). The change in the fair value of these invested assets for the nine months ended September 30, 2024 was a 12 decrease (a 49 increase during the year ended December 31, 2023).(5)Includes short-term securities with remaining maturities of less than one year at acquisition amounting to 8,154 (December 31, 2023 – 6,162), cash equivalents with remaining maturities of less than 90 days at acquisition amounting to 8,818 (December 31, 2023 – 7,832) and cash of 5,912 (December 31, 2023 – 6,344).(6)Debt securities include securities which were acquired with remaining maturities of less than one year and less than 90 days of 1,566 and 163, respectively (December 31, 2023 – 1,294 and 1,413, respectively).(7)As at September 30, 2024, the Company has no significant remaining floating rate invested assets subject to interest rate benchmark reform.(8)Own use property of 2,473 as at September 30, 2024 (December 31, 2023 – 2,430), are underlying items for insurance contracts with direct participating features and are measured at fair value as if they were investment properties, as permitted by IAS 16 “Property, Plant and Equipment”. Own use property of 165 (December 31, 2023 – 161) is carried at cost less accumulated depreciation and any accumulated impairment losses.(9)Alternative long-duration assets (“ALDA”) include investments in infrastructure of 16,972, private equity of 16,786, timber and agriculture of 5,968, energy of 1,796 and various other ALDA of 3,829 (December 31, 2023 – 14,950, 15,445, 5,719, 1,859, and 3,461, respectively). |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 90 | ||||
|---|---|---|---|---|---|
| As at December 31, 2023 | FVTPL(1) | FVOCI(2) | Other(3) | Total carrying<br><br>value | Total fair<br><br>value(4) |
| --- | --- | --- | --- | --- | --- |
| Cash and short-term securities(5) | $1 | $13,993 | $6,344 | $20,338 | $20,338 |
| Debt securities(6),(7) | |||||
| Canadian government and agency | 1,219 | 19,769 | - | 20,988 | 20,988 |
| U.S. government and agency | 1,303 | 26,287 | 888 | 28,478 | 28,251 |
| Other government and agency | 90 | 30,576 | - | 30,666 | 30,666 |
| Corporate | 2,372 | 127,190 | 484 | 130,046 | 129,899 |
| Mortgage / asset-backed securities | 16 | 1,955 | - | 1,971 | 1,971 |
| Public equities (FVTPL mandatory) | 25,531 | - | - | 25,531 | 25,531 |
| Mortgages | 1,055 | 28,473 | 22,893 | 52,421 | 52,310 |
| Private placements(7) | 654 | 44,952 | - | 45,606 | 45,606 |
| Loans to Bank clients | - | - | 2,436 | 2,436 | 2,411 |
| Real estate | |||||
| Own use property(8) | - | - | 2,591 | 2,591 | 2,716 |
| Investment property | - | - | 10,458 | 10,458 | 10,458 |
| Other invested assets | |||||
| Alternative long-duration assets(9) | 29,671 | 360 | 11,403 | 41,434 | 42,313 |
| Various other | 126 | - | 4,120 | 4,246 | 4,246 |
| Total invested assets | $62,038 | $293,555 | $61,617 | $417,210 | $417,704 |
| For footnotes (1) to (9), refer to the “Carrying values and fair values of invested assets” table as at September 30, 2024 above. | |||||
| Manulife Financial Corporation – Third Quarter 2024 | 91 | ||||
| --- | --- |
(b) Fair value measurement
The following tables present fair values and the fair value hierarchy of invested assets and segregated funds net
assets measured at fair value in the Consolidated Statements of Financial Position.
| As at September 30, 2024 | Total fair value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Cash and short-term securities | ||||
| FVOCI | $16,946 | $- | $16,946 | $- |
| FVTPL | 24 | - | 24 | - |
| Other | 5,912 | 5,912 | - | - |
| Debt securities | ||||
| FVOCI | ||||
| Canadian government and agency | 18,713 | - | 18,713 | - |
| U.S. government and agency | 27,705 | - | 27,705 | - |
| Other government and agency | 34,360 | - | 34,346 | 14 |
| Corporate | 119,911 | - | 119,799 | 112 |
| Residential mortgage-backed securities | 5 | - | 5 | - |
| Commercial mortgage-backed securities | 296 | - | 296 | - |
| Other asset-backed securities | 1,582 | - | 1,582 | - |
| FVTPL | ||||
| Canadian government and agency | 1,132 | - | 1,132 | - |
| U.S. government and agency | 48 | - | 48 | - |
| Other government and agency | 69 | - | 69 | - |
| Corporate | 2,610 | 73 | 2,526 | 11 |
| Commercial mortgage-backed securities | 1 | - | 1 | - |
| Other asset-backed securities | 22 | - | 22 | - |
| Private placements(1) | ||||
| FVOCI | 47,625 | - | 39,437 | 8,188 |
| FVTPL | 779 | - | 650 | 129 |
| Mortgages | ||||
| FVOCI | 28,725 | - | - | 28,725 |
| FVTPL | 1,261 | - | - | 1,261 |
| Public equities | ||||
| FVTPL | 30,850 | 30,775 | 70 | 5 |
| Real estate(2) | ||||
| Investment property | 10,304 | - | - | 10,304 |
| Own use property | 2,473 | - | - | 2,473 |
| Other invested assets(3) | 36,325 | 72 | - | 36,253 |
| Segregated funds net assets(4) | 422,979 | 385,530 | 34,093 | 3,356 |
| Total | $810,657 | $422,362 | $297,464 | $90,831 |
| (1)Fair value of private placements is determined through an internal valuation methodology using both observable and non-market observable inputs. Non-market observable inputs include credit assumptions and liquidity spread adjustments. Private placements are classified within Level 2 unless the liquidity adjustment constitutes a material price impact, in which case the securities are classified as Level 3.(2)For real estate properties, the significant non-market observable inputs are capitalization rates ranging from 2.05% to 9.50% for the nine months ended September 30, 2024 (ranging from 2.72% to 10.75% for the year ended December 31, 2023), terminal capitalization rates ranging from 3.10% to 10.00% for the nine months ended September 30, 2024 (ranging from 3.00% to 10.00% for the year ended December 31, 2023) and discount rates ranging from 3.60% to 13.75% for the nine months ended September 30, 2024 (ranging from 3.20% to 14.00% for the year ended December 31, 2023). Holding other factors constant, a lower capitalization or terminal capitalization rate will tend to increase the fair value of an investment property. Changes in fair value based on variations in non-market observable inputs generally cannot be extrapolated because the relationship between the directional changes of each input is not usually linear.(3)Other invested assets measured at fair value are held in infrastructure and timber sectors and include fund investments of 29,206 (December 31, 2023 – 27,532) recorded at net asset value. The significant inputs used in the valuation of the Company’s infrastructure investments are primarily future distributable cash flows, terminal values and discount rates. Holding other factors constant, an increase to future distributable cash flows or terminal values would tend to increase the fair value of an infrastructure investment, while an increase in the discount rate would have the opposite effect. Discount rates for the nine months ended September 30, 2024 ranged from 7.85% to 20.00% (ranged from 7.35% to 15.60% for the year ended December 31, 2023). Disclosure of distributable cash flow and terminal value ranges are not meaningful given the disparity in estimates by project. The significant inputs used in the valuation of the Company’s investments in timberland properties are timber prices and discount rates. Holding other factors constant, an increase to timber prices would tend to increase the fair value of a timberland investment, while an increase in the discount rates would have the opposite effect. Discount rates for the nine months ended September 30, 2024 ranged from 3.25% to 6.50% (ranged from 4.00% to 7.00% for the year ended December 31, 2023). A range of prices for timber is not meaningful as the market price depends on factors such as property location and proximity to markets and export yards.(4)Segregated funds net assets are measured at fair value. The Company’s Level 3 segregated funds underlying assets are predominantly in investment properties and timberland properties valued as described above. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 92 | |||
|---|---|---|---|---|
| As at December 31, 2023 | Total fair value | Level 1 | Level 2 | Level 3 |
| --- | --- | --- | --- | --- |
| Cash and short-term securities | ||||
| FVOCI | $13,993 | $- | $13,993 | $- |
| FVTPL | 1 | - | 1 | - |
| Other | 6,343 | 6,343 | - | - |
| Debt securities | ||||
| FVOCI | ||||
| Canadian government and agency | 19,769 | - | 19,769 | - |
| U.S. government and agency | 26,287 | - | 26,287 | - |
| Other government and agency | 30,576 | - | 30,566 | 10 |
| Corporate | 127,190 | - | 126,959 | 231 |
| Residential mortgage-backed securities | 6 | - | 6 | - |
| Commercial mortgage-backed securities | 370 | - | 370 | - |
| Other asset-backed securities | 1,579 | - | 1,558 | 21 |
| FVTPL | ||||
| Canadian government and agency | 1,219 | - | 1,219 | - |
| U.S. government and agency | 1,303 | - | 1,303 | - |
| Other government and agency | 90 | - | 90 | - |
| Corporate | 2,372 | - | 2,372 | - |
| Commercial mortgage-backed securities | 1 | - | 1 | - |
| Other asset-backed securities | 15 | - | 15 | - |
| Private placements(1) | ||||
| FVOCI | 44,952 | - | 37,270 | 7,682 |
| FVTPL | 654 | - | 575 | 79 |
| Mortgages | ||||
| FVOCI | 28,473 | - | - | 28,473 |
| FVTPL | 1,055 | - | - | 1,055 |
| Public equities | ||||
| FVTPL | 25,531 | 25,423 | 67 | 41 |
| Real estate(2) | ||||
| Investment property | 10,458 | - | - | 10,458 |
| Own use property | 2,430 | - | - | 2,430 |
| Other invested assets(3) | 33,653 | 68 | - | 33,585 |
| Segregated funds net assets(4) | 377,544 | 343,061 | 30,991 | 3,492 |
| Total | $755,864 | $374,895 | $293,412 | $87,557 |
| Note: For footnotes (1) to (4), refer to the “Fair value measurement” table as at September 30, 2024 above. |
The following tables present fair value of invested assets not measured at fair value by the fair value hierarchy.
| As at September 30, 2024 | Carrying value | Total fair value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|---|
| Short-term securities | $2 | $2 | $- | $2 | $- |
| Mortgages | 24,097 | 24,407 | - | - | 24,407 |
| Loans to Bank clients | 2,283 | 2,260 | - | 2,260 | - |
| Real estate - own use property | 165 | 281 | - | - | 281 |
| Public bonds held at amortized cost | 1,405 | 1,022 | - | 1,022 | - |
| Other invested assets(1) | 13,522 | 14,498 | 545 | - | 13,953 |
| Total invested assets disclosed at fair value | $41,474 | $42,470 | $545 | $3,284 | $38,641 |
| As at December 31, 2023 | Carrying value | Total fair value | Level 1 | Level 2 | Level 3 |
| --- | --- | --- | --- | --- | --- |
| Short-term securities | $1 | $1 | $- | $1 | $- |
| Mortgages | 22,893 | 22,782 | - | - | 22,782 |
| Loans to Bank clients | 2,436 | 2,411 | - | 2,411 | - |
| Real estate - own use property | 161 | 286 | - | - | 286 |
| Public bonds held at amortized cost | 1,372 | 998 | - | 998 | - |
| Other invested assets(1) | 12,027 | 12,906 | 240 | - | 12,666 |
| Total invested assets disclosed at fair value | $38,890 | $39,384 | $240 | $3,410 | $35,734 |
| (1)The carrying value of other invested assets includes equity method accounted other invested assets of 9,516 (December 31, 2023 – 8,237) and leveraged leases of 4,006 (December 31, 2023 – 3,790). Fair value of leveraged leases is disclosed at their carrying values as fair value is not routinely calculated on these investments. Fair value for energy properties is determined using external appraisals based on discounted cash flow methodology. Inputs used in valuation are primarily comprised of forecasted price curves, planned production, as well as capital expenditures, and operating costs. Fair value of equity method accounted other invested assets is determined using a variety of valuation techniques including discounted cash flows and market comparable approaches. Inputs vary based on the specific investment. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 93 |
|---|
Transfers between Level 1 and Level 2
The Company records transfers of assets and liabilities between Level 1 and Level 2 at their fair values as at the
end of each reporting period, consistent with the date of the determination of fair value. Assets are transferred out
of Level 1 when they are no longer transacted with sufficient frequency and volume in an active market.
Conversely, assets are transferred from Level 2 to Level 1 when transaction volume and frequency are indicative
of an active market. During the three and nine months ended September 30, 2024 and September 30, 2023, there
were no transfers of assets between Level 1 and Level 2.
For segregated funds net assets, during the three and nine months ended September 30, 2024, the Company had
$nil and $nil transfers from Level 1 to Level 2 (September 30, 2023 – $3 and $nil). During the three and nine
months ended September 30, 2024, the Company had $1 and $1 transfers from Level 2 to Level 1 (September 30,
2023 – $nil and $nil).
Invested assets and segregated funds net assets measured at fair value using significant non-
market observable inputs (Level 3)
The Company classifies fair values of invested assets, derivatives and segregated funds net assets as Level 3 if
there are no observable markets for these assets or, in the absence of active markets, significant non-market
observable inputs are used to determine fair value. The Company prioritizes the use of market-based inputs over
non-market observable inputs in determining Level 3 fair values. The gains and losses in the tables below include
the changes in fair value due to both observable and non-market observable factors.
| Manulife Financial Corporation – Third Quarter 2024 | 94 |
|---|
The following tables present the movement in invested assets, net derivatives and segregated funds net assets
measured at fair value using significant non-market observable inputs (Level 3) for the three months ended
September 30, 2024 and September 30, 2023.
| For the three months ended<br><br>September 30, 2024 | Balance,<br><br>July 1,<br><br>2024 | Total gains<br><br>(losses)<br><br>included in<br><br>net<br><br>income(1) | Total gains<br><br>(losses)<br><br>included in<br><br>AOCI(2) | Purchases | Sales | Settlements | Transfer<br><br>in(3) | Transfer<br><br>out(3) | Currency<br><br>movement | Balance,<br><br>September<br><br>30, 2024 | Change in<br><br>unrealized<br><br>gains (losses)<br><br>on assets still<br><br>held | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt securities | ||||||||||||||||||||||||
| FVOCI | ||||||||||||||||||||||||
| Other government & agency | $14 | $- | $- | $- | $- | $- | $- | $- | $- | $14 | $- | |||||||||||||
| Corporate | 222 | - | (33) | - | - | 9 | - | (86) | - | 112 | - | |||||||||||||
| Other securitized assets | 19 | - | 31 | - | - | (19) | - | (33) | 2 | - | - | |||||||||||||
| Debt securities | ||||||||||||||||||||||||
| FVTPL | ||||||||||||||||||||||||
| Corporate | 11 | - | - | - | - | - | - | - | - | 11 | - | |||||||||||||
| Public equities | ||||||||||||||||||||||||
| FVTPL | 4 | (1) | - | - | - | - | - | - | 2 | 5 | (1) | |||||||||||||
| Private placements | ||||||||||||||||||||||||
| FVOCI | 8,093 | 21 | 61 | 579 | (380) | (230) | 30 | (10) | 24 | 8,188 | - | |||||||||||||
| FVTPL | 111 | 5 | - | 10 | - | (1) | - | - | 4 | 129 | 5 | |||||||||||||
| Mortgages | ||||||||||||||||||||||||
| FVOCI | 28,132 | (40) | 1,130 | 399 | (526) | (179) | - | - | (191) | 28,725 | - | |||||||||||||
| FVTPL | 1,184 | 47 | - | 76 | (36) | (9) | - | - | (1) | 1,261 | - | |||||||||||||
| Investment property | 10,409 | (117) | - | 40 | (4) | - | - | - | (24) | 10,304 | (119) | |||||||||||||
| Own use property | 2,448 | (14) | - | 5 | - | - | - | - | 34 | 2,473 | (14) | |||||||||||||
| Other invested assets | 35,412 | 323 | 8 | 1,132 | (310) | (272) | - | - | (40) | 36,253 | 180 | |||||||||||||
| Total invested assets | 86,059 | 224 | 1,197 | 2,241 | (1,256) | (701) | 30 | (129) | (190) | 87,475 | 51 | |||||||||||||
| Derivatives, net | (2,586) | 774 | - | - | - | (47) | - | 154 | (1) | (1,706) | 764 | |||||||||||||
| Segregated funds net assets | 3,456 | 25 | (76) | 18 | (41) | (3) | - | - | (23) | 3,356 | 7 | |||||||||||||
| Total | $86,929 | $1,023 | $1,121 | $2,259 | $(1,297) | $(751) | $30 | $25 | $(214) | $89,125 | $822 | For the three months ended<br><br>September 30, 2023 | Balance,<br><br>July 1,<br><br>2023 | Total gains<br><br>(losses)<br><br>included in<br><br>net<br><br>income(1) | Total gains<br><br>(losses)<br><br>included in<br><br>AOCI(2) | Purchases | Sales | Settlements | Transfer<br><br>in(3) | Transfer<br><br>out(3) | Currency<br><br>movement | Balance,<br><br>September<br><br>30, 2023 | Change in<br><br>unrealized<br><br>gains (losses)<br><br>on assets still<br><br>held | |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||
| Debt securities | ||||||||||||||||||||||||
| FVOCI | ||||||||||||||||||||||||
| Other government & agency | $10 | $- | $- | $- | $- | $- | $- | $- | $- | $10 | $- | |||||||||||||
| Corporate | 102 | - | 1 | 34 | - | - | - | - | 2 | 139 | - | |||||||||||||
| Other securitized assets | 23 | - | 1 | - | - | (2) | - | - | (1) | 21 | - | |||||||||||||
| Public equities | ||||||||||||||||||||||||
| FVTPL | 4 | (1) | - | - | - | - | - | - | 1 | 4 | (1) | |||||||||||||
| Private placements | ||||||||||||||||||||||||
| FVOCI | 8,918 | - | (196) | 224 | (133) | (262) | 133 | (863) | 155 | 7,976 | - | |||||||||||||
| FVTPL | 64 | (4) | - | - | - | - | - | - | - | 60 | (5) | |||||||||||||
| Mortgages | ||||||||||||||||||||||||
| FVOCI | 28,073 | (13) | (850) | 293 | (297) | (188) | - | - | 399 | 27,417 | - | |||||||||||||
| FVTPL | 1,008 | (19) | - | 30 | (30) | (11) | - | - | (1) | 977 | - | |||||||||||||
| Investment property | 10,715 | (299) | - | 104 | - | - | - | - | 120 | 10,640 | (299) | |||||||||||||
| Own use property | 2,548 | (51) | - | 6 | - | - | - | - | 34 | 2,537 | (51) | |||||||||||||
| Other invested assets | 32,093 | (478) | 812 | 999 | (78) | (287) | - | - | 426 | 33,487 | (410) | |||||||||||||
| Total invested assets | 83,558 | (865) | (232) | 1,690 | (538) | (750) | 133 | (863) | 1,135 | 83,268 | (766) | |||||||||||||
| Derivatives, net | (2,391) | (1,954) | - | - | - | (11) | - | 377 | (51) | (4,030) | (1,953) | |||||||||||||
| Segregated funds net assets | 3,739 | (57) | - | (24) | (32) | 19 | - | - | 39 | 3,684 | 14 | |||||||||||||
| Total | $84,906 | $(2,876) | $(232) | $1,666 | $(570) | $(742) | $133 | $(486) | $1,123 | $82,922 | $(2,705) | |||||||||||||
| (1)These amounts are included in net investment income on the Consolidated Statements of Income except for the amount related to segregated funds net<br><br>assets, where the amount is recorded in investment income related to segregated funds net assets.<br><br>(2)These amounts are included in AOCI on the Consolidated Statements of Financial Position.<br><br>(3)The Company uses fair values of the assets at the beginning of the period for assets transferred into and out of Level 3 except for derivatives, where the<br><br>Company uses fair value at the end of the period and at the beginning of the period, respectively. | ||||||||||||||||||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 95 | |||||||||||||||||||||||
| --- | --- |
The following tables present the movement in invested assets, net derivatives and segregated funds net assets
measured at fair value using significant non-market observable inputs (Level 3) for the nine months ended
September 30, 2024 and September 30, 2023.
| For the nine months ended<br><br>September 30, 2024 | Balance,<br><br>January 1,<br><br>2024 | Total gains<br><br>(losses)<br><br>included in<br><br>net<br><br>income(1) | Total gains<br><br>(losses)<br><br>included in<br><br>AOCI(2) | Purchases | Sales | Settlements | Transfer<br><br>in(3) | Transfer<br><br>out(3) | Currency<br><br>movement | Balance,<br><br>September<br><br>30, 2024 | Change in<br><br>unrealized<br><br>gains (losses)<br><br>on assets still<br><br>held |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt securities | |||||||||||
| FVOCI | |||||||||||
| Other government & agency | $10 | $- | $- | $- | $- | $- | $4 | $- | $- | $14 | $- |
| Corporate | 231 | - | (33) | - | - | (2) | - | (86) | 2 | 112 | - |
| Other securitized assets | 21 | - | 33 | - | - | (22) | - | (33) | 1 | - | - |
| Debt securities | |||||||||||
| FVTPL | |||||||||||
| Corporate | - | - | - | 11 | - | - | - | - | - | 11 | - |
| Public equities | |||||||||||
| FVTPL | 41 | (1) | - | - | - | - | - | (36) | 1 | 5 | (1) |
| Private placements | |||||||||||
| FVOCI | 7,682 | 25 | 56 | 2,173 | (1,022) | (620) | 254 | (544) | 184 | 8,188 | - |
| FVTPL | 79 | 1 | - | 49 | - | (18) | 29 | (14) | 3 | 129 | 1 |
| Mortgages | |||||||||||
| FVOCI | 28,473 | (20) | 731 | 1,370 | (1,737) | (552) | - | - | 460 | 28,725 | - |
| FVTPL | 1,055 | 42 | - | 281 | (92) | (25) | - | - | - | 1,261 | - |
| Investment property | 10,458 | (398) | - | 155 | (67) | - | - | - | 156 | 10,304 | (409) |
| Own use property | 2,430 | (46) | - | 14 | - | - | - | - | 75 | 2,473 | (46) |
| Other invested assets | 33,585 | 1,071 | 44 | 3,153 | (1,498) | (831) | - | - | 729 | 36,253 | 687 |
| Total invested assets | 84,065 | 674 | 831 | 7,206 | (4,416) | (2,070) | 287 | (713) | 1,611 | 87,475 | 232 |
| Derivatives, net | (2,166) | (330) | - | - | - | (96) | - | 936 | (50) | (1,706) | (128) |
| Segregated funds net assets | 3,492 | 5 | (71) | 117 | (230) | 13 | - | - | 30 | 3,356 | (78) |
| Total | $85,391 | $349 | $760 | $7,323 | $(4,646) | $(2,153) | $287 | $223 | $1,591 | $89,125 | $26 |
| For the nine months ended<br><br>September 30, 2023 | Balance,<br><br>January 1,<br><br>2023 | Total gains<br><br>(losses)<br><br>included in<br><br>net<br><br>income(1) | Total gains<br><br>(losses)<br><br>included in<br><br>AOCI(2) | Purchases | Sales | Settlements | Transfer<br><br>in(3) | Transfer<br><br>out(3),(4) | Currency<br><br>movement | Balance,<br><br>September<br><br>30, 2023 | Change in<br><br>unrealized<br><br>gains (losses)<br><br>on assets still<br><br>held |
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Debt securities | |||||||||||
| FVOCI | |||||||||||
| Other government & agency | $9 | $- | $- | $2 | $- | $- | $- | $- | $(1) | $10 | $- |
| Corporate | 32 | - | 1 | 100 | - | (3) | 8 | - | 1 | 139 | - |
| Other securitized assets | 26 | - | 2 | - | - | (5) | - | - | (2) | 21 | - |
| Public equities | |||||||||||
| FVTPL | 71 | - | - | - | - | - | - | (67) | - | 4 | - |
| Private placements | |||||||||||
| FVOCI | 7,828 | (5) | (1) | 1,549 | (442) | (610) | 2,461 | (2,634) | (170) | 7,976 | - |
| FVTPL | 31 | (1) | - | 17 | - | (1) | 13 | - | 1 | 60 | (1) |
| Mortgages | |||||||||||
| FVOCI | 28,621 | 61 | (766) | 1,127 | (965) | (566) | - | - | (95) | 27,417 | - |
| FVTPL | 1,138 | (17) | - | 48 | (160) | (31) | - | - | (1) | 977 | - |
| Investment property | 11,417 | (831) | - | 235 | (102) | - | - | - | (79) | 10,640 | (833) |
| Own use property | 2,682 | (131) | - | 8 | - | - | - | - | (22) | 2,537 | (131) |
| Other invested assets | 31,069 | 3 | 816 | 3,303 | (534) | (789) | - | - | (381) | 33,487 | (20) |
| Total invested assets | 82,924 | (921) | 52 | 6,389 | (2,203) | (2,005) | 2,482 | (2,701) | (749) | 83,268 | (985) |
| Derivatives, net | (3,188) | (1,721) | - | - | - | 413 | - | 449 | 17 | (4,030) | (1,723) |
| Segregated funds net assets | 3,985 | (24) | - | 48 | (336) | 15 | - | 1 | (5) | 3,684 | 25 |
| Total | $83,721 | $(2,666) | $52 | $6,437 | $(2,539) | $(1,577) | $2,482 | $(2,251) | $(737) | $82,922 | $(2,683) |
| (1)These amounts are included in net investment income on the Consolidated Statements of Income except for the amount related to segregated funds net assets, where the amount is recorded in investment income related to segregated funds net assets.(2)These amounts are included in AOCI on the Consolidated Statements of Financial Position.(3)The Company uses fair values of the assets at the beginning of the year for assets transferred into and out of Level 3 except for derivatives, where the Company uses fair value at the end of the period and at the beginning of the year, respectively.(4)Private placement bonds of 1,771 with maturity dates beyond 30 years were reclassed from Level 3 to Level 2 in the prior period to align with the fair value leveling treatment of public bonds. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 96 |
|---|
Transfers into Level 3 primarily result where a lack of observable market data (versus the previous period) arises.
Transfers from Level 3 primarily result from observable market data becoming available for derivatives, or for the
entire term structure of the private placements.
(c) Investment income
| three months ended<br><br>September 30, | nine months ended<br><br>September 30, | |||
|---|---|---|---|---|
| For the | 2024 | 2023 | 2024 | 2023 |
| Interest income | $3,429 | $3,297 | $10,290 | $9,446 |
| Dividends, rental income and other income | 935 | 859 | 2,335 | 2,245 |
| Impairments, provisions and recoveries, net | (36) | (119) | 25 | (289) |
| Other | 159 | (9) | 349 | 281 |
| Investment income | 4,487 | 4,028 | 12,999 | 11,683 |
| Realized and unrealized gains (losses) on assets supporting insurance and<br><br>investment contract liabilities | ||||
| Debt securities | (589) | (386) | (1,803) | 580 |
| Public equities | 1,527 | (735) | 3,824 | 943 |
| Mortgages | (11) | (22) | (55) | 51 |
| Private placements | (420) | 15 | 112 | 455 |
| Real estate | (37) | (357) | (375) | (993) |
| Other invested assets | 101 | 174 | 662 | 606 |
| Derivatives | 1,159 | (1,119) | 467 | (1,178) |
| 1,730 | (2,430) | 2,832 | 464 | |
| Investment expenses | (305) | (333) | (914) | (910) |
| Net investment income (loss) | $5,912 | $1,265 | $14,917 | $11,237 |
(d) Remaining term to maturity
The following tables present remaining term to maturity for invested assets.
| Remaining term to maturity(1) | |||||||
|---|---|---|---|---|---|---|---|
| As at September 30, 2024 | Less than<br><br>1 year | 1 to 3<br><br>years | 3 to 5<br><br>years | 5 to 10<br><br>years | Over 10<br><br>years | With no<br><br>specific<br><br>maturity | Total |
| Cash and short-term securities | $22,884 | $- | $- | $- | $- | $- | $22,884 |
| Debt securities | |||||||
| Canadian government and agency | 471 | 2,181 | 826 | 3,337 | 13,030 | - | 19,845 |
| U.S. government and agency | 630 | 513 | 1,099 | 5,002 | 21,418 | - | 28,662 |
| Other government and agency | 265 | 1,380 | 1,222 | 3,611 | 27,951 | - | 34,429 |
| Corporate | 7,853 | 14,749 | 15,442 | 33,152 | 51,806 | 15 | 123,017 |
| Mortgage / asset-backed securities | 58 | 248 | 269 | 455 | 876 | - | 1,906 |
| Public equities | - | - | - | - | - | 30,850 | 30,850 |
| Mortgages | 4,842 | 12,200 | 10,126 | 7,812 | 9,532 | 9,571 | 54,083 |
| Private placements | 1,419 | 4,685 | 4,540 | 9,891 | 27,793 | 76 | 48,404 |
| Loans to Bank clients | 40 | 19 | 3 | - | - | 2,221 | 2,283 |
| Real estate | |||||||
| Own use property | - | - | - | - | - | 2,638 | 2,638 |
| Investment property | - | - | - | - | - | 10,304 | 10,304 |
| Other invested assets | |||||||
| Alternative long-duration assets | 70 | - | 113 | 25 | 732 | 44,411 | 45,351 |
| Various other(2) | - | 20 | - | 3,375 | 610 | 491 | 4,496 |
| Total invested assets | $38,532 | $35,995 | $33,640 | $66,660 | $153,748 | $100,577 | $429,152 |
| (1)Represents contractual maturity. Actual maturity may differ due to prepayment privileges in the applicable contract.<br><br>(2)Primarily includes equity method accounted investments and leveraged leases. | |||||||
| Manulife Financial Corporation – Third Quarter 2024 | 97 | ||||||
| --- | --- | ||||||
| Remaining term to maturity(1) | |||||||
| --- | --- | --- | --- | --- | --- | --- | --- |
| As at December 31, 2023 | Less than<br><br>1 year | 1 to 3<br><br>years | 3 to 5<br><br>years | 5 to 10<br><br>years | Over 10<br><br>years | With no<br><br>specific<br><br>maturity | Total |
| Cash and short-term securities | $20,338 | $- | $- | $- | $- | $- | $20,338 |
| Debt securities | |||||||
| Canadian government and agency | 657 | 1,435 | 1,580 | 3,656 | 13,660 | - | 20,988 |
| U.S. government and agency | 297 | 725 | 744 | 4,504 | 22,208 | - | 28,478 |
| Other government and agency | 412 | 1,052 | 1,892 | 3,864 | 23,446 | - | 30,666 |
| Corporate | 8,475 | 15,512 | 18,548 | 33,361 | 54,100 | 50 | 130,046 |
| Mortgage / asset-backed securities | 106 | 153 | 279 | 556 | 877 | - | 1,971 |
| Public equities | - | - | - | - | - | 25,531 | 25,531 |
| Mortgages | 3,363 | 12,076 | 10,181 | 7,690 | 9,644 | 9,467 | 52,421 |
| Private placements | 1,418 | 3,486 | 4,704 | 9,137 | 26,790 | 71 | 45,606 |
| Loans to Bank clients | 39 | 23 | 1 | - | - | 2,373 | 2,436 |
| Real estate | |||||||
| Own use property | - | - | - | - | - | 2,591 | 2,591 |
| Investment property | - | - | - | - | - | 10,458 | 10,458 |
| Other invested assets | |||||||
| Alternative long-duration assets | - | 67 | 22 | 82 | 732 | 40,531 | 41,434 |
| Various other(2) | - | - | 19 | 1,528 | 2,242 | 457 | 4,246 |
| Total invested assets | $35,105 | $34,529 | $37,970 | $64,378 | $153,699 | $91,529 | $417,210 |
| Note: For footnote (1) and (2), refer to the “Remaining term to maturity” table as at September 30, 2024 above. | |||||||
| Note 4 Derivative and Hedging Instruments | |||||||
| --- |
The Company uses derivative financial instruments (“derivatives”) including swaps, forward and futures
agreements, and options to manage current and anticipated exposures to changes in interest rates, foreign
exchange rates, commodity prices and equity market prices, and to replicate exposure to different types of
investments. The Company’s policies and procedures for derivative and hedging instruments can be found in notes
1 and 5 of the Company’s 2023 Annual Consolidated Financial Statements.
| Manulife Financial Corporation – Third Quarter 2024 | 98 |
|---|
(a) Fair value of derivatives
The following table presents gross notional amount and fair value of derivative instruments by the underlying risk
exposure.
| September 30, 2024 | December 31, 2023 | ||||||
|---|---|---|---|---|---|---|---|
| As at | Notional<br><br>amount | Fair value | Notional<br><br>amount | Fair value | |||
| Type of hedge | Instrument type | Assets | Liabilities | Assets | Liabilities | ||
| Qualifying hedge accounting relationships | |||||||
| Fair value hedges | Interest rate swaps | $197,000 | $2,647 | $3,214 | $184,309 | $2,627 | $3,044 |
| Foreign currency swaps | 11,624 | 69 | 1,642 | 9,055 | 78 | 1,518 | |
| Forward contracts | 20,899 | 336 | 2,224 | 23,461 | 165 | 2,672 | |
| Cash flow hedges | Interest rate swaps | 8,488 | 23 | 58 | 8,372 | 20 | 48 |
| Foreign currency swaps | 1,177 | 59 | 217 | 1,150 | 35 | 181 | |
| Forward contracts | - | - | - | - | - | - | |
| Equity contracts | 439 | 7 | - | 240 | 3 | - | |
| Net investment hedges | Forward contracts | 688 | - | 24 | 654 | - | 16 |
| Total derivatives in qualifying hedge accounting<br><br>relationships | 240,315 | 3,141 | 7,379 | 227,241 | 2,928 | 7,479 | |
| Derivatives not designated in qualifying hedge<br><br>accounting relationships | |||||||
| Interest rate swaps | 103,032 | 2,349 | 2,884 | 103,806 | 2,361 | 3,098 | |
| Interest rate futures | 8,952 | - | - | 9,449 | - | - | |
| Interest rate options | 5,458 | 24 | - | 5,841 | 33 | - | |
| Foreign currency swaps | 34,294 | 1,939 | 392 | 33,148 | 1,873 | 398 | |
| Currency rate futures | 2,421 | - | - | 2,581 | - | - | |
| Forward contracts | 50,701 | 915 | 794 | 34,080 | 769 | 597 | |
| Equity contracts | 23,297 | 767 | 68 | 19,760 | 579 | 115 | |
| Credit default swaps | 123 | 3 | - | 131 | 3 | - | |
| Equity futures | 3,809 | - | - | 4,040 | - | - | |
| Total derivatives not designated in qualifying hedge<br><br>accounting relationships | 232,087 | 5,997 | 4,138 | 212,836 | 5,618 | 4,208 | |
| Total derivatives | $472,402 | $9,138 | $11,517 | $440,077 | $8,546 | $11,687 |
As at September 30, 2024, the Company has no significant remaining derivatives subject to interest rate
benchmark reform.
The following tables present the fair values of the derivative instruments by the remaining term to maturity. Fair
values disclosed below do not incorporate the impact of master netting agreements (refer to note 7).
| Remaining term to maturity | |||||
|---|---|---|---|---|---|
| As at September 30, 2024 | Less than<br><br>1 year | 1 to 3<br><br>years | 3 to 5<br><br>years | Over 5<br><br>years | Total |
| Derivative assets | $1,388 | $749 | $727 | $6,274 | $9,138 |
| Derivative liabilities | 1,509 | 1,425 | 753 | 7,830 | 11,517 |
| Remaining term to maturity | |||||
| As at December 31, 2023 | Less than<br><br>1 year | 1 to 3<br><br>years | 3 to 5<br><br>years | Over 5<br><br>years | Total |
| Derivative assets | $1,189 | $603 | $573 | $6,181 | $8,546 |
| Derivative liabilities | 1,561 | 1,982 | 717 | 7,427 | 11,687 |
| Manulife Financial Corporation – Third Quarter 2024 | 99 | ||||
| --- | --- |
Fair value and the fair value hierarchy of derivative instruments
| As at September 30, 2024 | Fair value | Level 1 | Level 2 | Level 3 |
|---|---|---|---|---|
| Derivative assets | ||||
| Interest rate contracts | $5,913 | $- | $5,350 | $563 |
| Foreign exchange contracts | 2,448 | - | 2,448 | - |
| Equity contracts | 774 | - | 766 | 8 |
| Credit default swaps | 3 | - | 3 | - |
| Total derivative assets | $9,138 | $- | $8,567 | $571 |
| Derivative liabilities | ||||
| Interest rate contracts | $8,720 | $- | $6,446 | $2,274 |
| Foreign exchange contracts | 2,729 | - | 2,727 | 2 |
| Equity contracts | 68 | - | 67 | 1 |
| Total derivative liabilities | $11,517 | $- | $9,240 | $2,277 |
| As at December 31, 2023 | Fair value | Level 1 | Level 2 | Level 3 |
| Derivative assets | ||||
| Interest rate contracts | $5,813 | $- | $5,262 | $551 |
| Foreign exchange contracts | 2,148 | - | 2,148 | - |
| Equity contracts | 582 | - | 572 | 10 |
| Credit default swaps | 3 | - | 3 | - |
| Total derivative assets | $8,546 | $- | $7,985 | $561 |
| Derivative liabilities | ||||
| Interest rate contracts | $9,176 | $- | $6,451 | $2,725 |
| Foreign exchange contracts | 2,396 | - | 2,395 | 1 |
| Equity contracts | 115 | - | 114 | 1 |
| Total derivative liabilities | $11,687 | $- | $8,960 | $2,727 |
Movement in net derivatives measured at fair value using significant non-market observable inputs (Level 3) is
presented in note 3 (b).
(b) Embedded derivatives
Certain insurance contracts contain features that are classified as embedded derivatives and are measured
separately at FVTPL, including reinsurance contracts related to guaranteed minimum income benefits and
contracts containing certain credit and interest rate features.
Certain reinsurance contracts with guaranteed minimum income benefits contain embedded derivatives requiring
separate measurement at FVTPL as the financial components contained in the reinsurance contracts do not
contain significant insurance risk. Claims expenses and claims paid on the reinsurance assumed offset claims
recovered under reinsured contracts. Reinsured contracts with guaranteed minimum income benefits had a fair
value of $326 (December 31, 2023 – $402) and reinsurance assumed with guaranteed minimum income benefits
had a fair value of $nil (December 31, 2023 – $46).
The Company’s credit and interest rate embedded derivatives promise to pay the returns on a portfolio of assets to
the contract holder. These embedded derivatives contain credit and interest rate risks that are financial risks
embedded in the underlying insurance and investment contracts. As at September 30, 2024, these embedded
derivative liabilities had a fair value of $356 (December 31, 2023 – $487).
Other insurance contract features which are classified as embedded derivatives but are exempt from separate
measurement at fair value include variable universal life and variable life products’ minimum guaranteed credited
rates, no lapse guarantees, guaranteed annuitization options, Consumer Price Index indexing of benefits, and
segregated fund minimum guarantees other than reinsurance ceded / assumed guaranteed minimum income
benefits. These embedded derivatives are measured and reported within insurance contract liabilities and are
exempt from separate fair value measurement as they contain insurance risk and / or are closely related to the
insurance host contracts.
| Manulife Financial Corporation – Third Quarter 2024 | 100 |
|---|---|
| Note 5 Insurance and Reinsurance Contract Assets and Liabilities | |
| --- |
(a) Movements in carrying amounts of insurance and reinsurance contracts
The following tables present the movement in the net carrying amounts of insurance contracts issued and
reinsurance contracts held during the period for the Company. The changes include amounts that are recognized
in income and OCI, and movements due to cash flows.
Insurance contracts – Analysis by measurement components
The following tables present the movement in the net assets or liabilities for insurance contracts issued, showing
estimates of the present value of future cash flows, risk adjustment, CSM and assets for acquisition cash flows, for
the nine months ended September 30, 2024 and for the year ended December 31, 2023 and insurance finance
(income) expenses for the nine months ended September 30, 2024.
| Estimates of<br><br>PV of future<br><br>cash flows | Risk<br><br>adjustment for<br><br>non-financial<br><br>risk | CSM | Assets for<br><br>insurance<br><br>acquisition<br><br>cash flows | Total | ||||
|---|---|---|---|---|---|---|---|---|
| Opening General Measurement Method (“GMM”) and Variable Fee Approach<br><br>(“VFA”) insurance contract assets | $(416) | $141 | $131 | $- | $(144) | |||
| Opening GMM and VFA insurance contract liabilities | 310,807 | 22,697 | 21,973 | (59) | 355,418 | |||
| Opening Premium Allocation Approach (“PAA”) insurance contract net liabilities | 12,712 | 626 | - | (761) | 12,577 | |||
| Opening insurance contract liabilities for account of segregated fund holders | 114,143 | - | - | - | 114,143 | |||
| Net opening balance, January 1, 2024 | 437,246 | 23,464 | 22,104 | (820) | 481,994 | |||
| Changes that relate to current services | (724) | (1,080) | (1,978) | - | (3,782) | |||
| Changes that relate to future services | (2,647) | (1,170) | 4,555 | - | 738 | |||
| Changes that relate to past services | (51) | 1 | - | - | (50) | |||
| Insurance service result | (3,422) | (2,249) | 2,577 | - | (3,094) | |||
| Insurance finance (income) expenses | 13,357 | 929 | 258 | - | 14,544 | |||
| Effects of movements in foreign exchange rates | 7,413 | 616 | 514 | - | 8,543 | |||
| Total changes in income and OCI | 17,348 | (704) | 3,349 | - | 19,993 | |||
| Total cash flows | 2,520 | - | - | - | 2,520 | |||
| Movements related to insurance acquisition cash flows | (4) | - | - | (2) | (6) | |||
| Change in PAA balance | 424 | 45 | - | 4 | 473 | |||
| Movements related to insurance contract liabilities for account of segregated<br><br>fund holders | 9,577 | - | - | - | 9,577 | |||
| Net closing balance | 467,111 | 22,805 | 25,453 | (818) | 514,551 | |||
| Closing GMM and VFA insurance contract assets | (498) | 144 | 247 | - | (107) | |||
| Closing GMM and VFA insurance contract liabilities | 330,753 | 21,990 | 25,206 | (61) | 377,888 | |||
| Closing PAA insurance contract net liabilities | 13,136 | 671 | - | (757) | 13,050 | |||
| Closing insurance contract liabilities for account of segregated fund insurance<br><br>holders | 123,720 | - | - | - | 123,720 | |||
| Net closing balance, September 30, 2024 | $467,111 | $22,805 | $25,453 | $(818) | $514,551 | Insurance finance (income) expenses (“IFIE”) | For the nine months ended<br><br>September 30, 2024 | |
| --- | --- | |||||||
| Insurance finance (income) expenses for products not under PAA, per disclosure above(1) | $14,544 | |||||||
| Insurance finance (income) expenses for products under PAA | 628 | |||||||
| Reclassification of derivative OCI to IFIE – cash flow hedges | - | |||||||
| Reclassification of derivative (income) loss changes to IFIE – fair value hedge | 243 | |||||||
| Total insurance finance (income) expenses from insurance contracts issued | 15,415 | |||||||
| Effect of movements in foreign exchange rates | (360) | |||||||
| Total insurance finance (income) expenses from insurance contracts issued and effect of movement in foreign<br><br>exchange rates | $15,055 | |||||||
| Portion recognized in (income) expenses, including effects of foreign exchange rates | $12,814 | |||||||
| Portion recognized in OCI, including effects of foreign exchange rates | 2,241 | |||||||
| (1)The insurance finance (income) expenses reflect effect of time value of money and financial risk, which includes but is not limited to interest accreted using<br><br>locked-in rate, changes in interest rates and other financial assumptions, changes in fair value of underlying items of direct participation contracts and effects of<br><br>risk mitigation option. | ||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 101 | |||||||
| --- | --- | |||||||
| Estimates of<br><br>PV of future<br><br>cash flows | Risk<br><br>adjustment for<br><br>non-financial<br><br>risk | CSM | Assets for<br><br>insurance<br><br>acquisition<br><br>cash flows | Total | ||||
| --- | --- | --- | --- | --- | --- | |||
| Opening GMM and VFA insurance contract assets | $(1,827) | $512 | $657 | $- | $(658) | |||
| Opening GMM and VFA insurance contract liabilities | 297,967 | 25,750 | 19,192 | (56) | 342,853 | |||
| Opening PAA insurance contract net liabilities | 12,125 | 605 | - | (749) | 11,981 | |||
| Opening insurance contract liabilities for account of segregated fund holders | 110,216 | - | - | - | 110,216 | |||
| Net opening balance, January 1, 2023 | 418,481 | 26,867 | 19,849 | (805) | 464,392 | |||
| Changes that relate to current services | 152 | (1,620) | (2,162) | - | (3,630) | |||
| Changes that relate to future services | (1,884) | (2,667) | 4,642 | - | 91 | |||
| Changes that relate to past services | (28) | (4) | - | - | (32) | |||
| Insurance service result | (1,760) | (4,291) | 2,480 | - | (3,571) | |||
| Insurance finance (income) expenses | 22,340 | 1,646 | 320 | - | 24,306 | |||
| Effects of movements in foreign exchange rates | (8,405) | (779) | (545) | - | (9,729) | |||
| Total changes in income and OCI | 12,175 | (3,424) | 2,255 | - | 11,006 | |||
| Total cash flows | 2,081 | - | - | - | 2,081 | |||
| Movements related to insurance acquisition cash flows | (5) | - | - | (3) | (8) | |||
| Change in PAA balance | 587 | 21 | - | (12) | 596 | |||
| Movements related to insurance contract liabilities for account of segregated<br><br>fund holders | 3,927 | - | - | - | 3,927 | |||
| Net closing balance | 437,246 | 23,464 | 22,104 | (820) | 481,994 | |||
| Closing GMM and VFA insurance contract assets | (416) | 141 | 131 | - | (144) | |||
| Closing GMM and VFA insurance contract liabilities | 310,807 | 22,697 | 21,973 | (59) | 355,418 | |||
| Closing PAA insurance contract net liabilities | 12,712 | 626 | - | (761) | 12,577 | |||
| Closing insurance contract liabilities for account of segregated fund insurance<br><br>holders | 114,143 | - | - | - | 114,143 | |||
| Net closing balance, December 31, 2023 | $437,246 | $23,464 | $22,104 | $(820) | $481,994 |
Reinsurance contracts held – Analysis by measurement components
The following tables present the movement in the net assets or liabilities for reinsurance contracts held, showing
estimates of the present value of future cash flows, risk adjustment and CSM for the nine months ended
September 30, 2024 and for the year ended December 31, 2023.
| Estimates of<br><br>PV of future<br><br>cash flows | Risk<br><br>adjustment<br><br>for non-<br><br>financial risk | CSM | Total | |
|---|---|---|---|---|
| Opening reinsurance contract held assets | $38,156 | $3,685 | $514 | $42,355 |
| Opening reinsurance contract held liabilities | (4,384) | 1,305 | 289 | (2,790) |
| Opening PAA reinsurance contract net assets | 239 | 16 | - | 255 |
| Net opening balance, January 1, 2024 | 34,011 | 5,006 | 803 | 39,820 |
| Changes that relate to current services | (116) | (401) | (225) | (742) |
| Changes that relate to future services | (3,219) | 911 | 2,612 | 304 |
| Changes that relate to past services | 2 | - | - | 2 |
| Insurance service result | (3,333) | 510 | 2,387 | (436) |
| Insurance finance (income) expenses from reinsurance contracts | 527 | 283 | 50 | 860 |
| Effects of changes in non-performance risk of reinsurers | (48) | - | - | (48) |
| Effects of movements in foreign exchange rates | 1,112 | 117 | 1 | 1,230 |
| Total changes in income and OCI | (1,742) | 910 | 2,438 | 1,606 |
| Total cash flows | 15,105 | - | - | 15,105 |
| Change in PAA balance | (8) | (3) | - | (11) |
| Net closing balance | 47,366 | 5,913 | 3,241 | 56,520 |
| Closing reinsurance contract held assets | 50,558 | 5,420 | 3,012 | 58,990 |
| Closing reinsurance contract held liabilities | (3,423) | 480 | 229 | (2,714) |
| Closing PAA reinsurance contract net assets | 231 | 13 | - | 244 |
| Net closing balance, September 30, 2024 | $47,366 | $5,913 | $3,241 | $56,520 |
| Manulife Financial Corporation – Third Quarter 2024 | 102 | |||
| --- | --- | |||
| Estimates of<br><br>PV of future<br><br>cash flows | Risk<br><br>adjustment<br><br>for non-<br><br>financial risk | CSM | Total | |
| --- | --- | --- | --- | --- |
| Opening reinsurance contract held assets | $39,656 | $4,049 | $1,873 | $45,578 |
| Opening reinsurance contract held liabilities | (3,919) | 1,574 | (1) | (2,346) |
| Opening PAA reinsurance contract net assets | 240 | 8 | - | 248 |
| Net opening balance, January 1, 2023 | 35,977 | 5,631 | 1,872 | 43,480 |
| Changes that relate to current services | (19) | (478) | (164) | (661) |
| Changes that relate to future services | 1,412 | (442) | (894) | 76 |
| Changes that relate to past services | 5 | - | - | 5 |
| Insurance service result | 1,398 | (920) | (1,058) | (580) |
| Insurance finance (income) expenses from reinsurance contracts | 173 | 447 | 10 | 630 |
| Effects of changes in non-performance risk of reinsurers | (14) | - | - | (14) |
| Effects of movements in foreign exchange rates | (916) | (160) | (21) | (1,097) |
| Total changes in income and OCI | 641 | (633) | (1,069) | (1,061) |
| Total cash flows | (2,606) | - | - | (2,606) |
| Change in PAA balance | (1) | 8 | - | 7 |
| Net closing balance | 34,011 | 5,006 | 803 | 39,820 |
| Closing reinsurance contract held assets | 38,156 | 3,685 | 514 | 42,355 |
| Closing reinsurance contract held liabilities | (4,384) | 1,305 | 289 | (2,790) |
| Closing PAA reinsurance contract net assets | 239 | 16 | - | 255 |
| Net closing balance, December 31, 2023 | $34,011 | $5,006 | $803 | $39,820 |
(b) Effect of new business recognized in the period
The following table presents components of new business for insurance contracts issued for the periods
presented.
| For the nine months ended<br><br>September 30, 2024 | For the year ended<br><br>December 31, 2023 | |||
|---|---|---|---|---|
| Non-onerous | Onerous | Non-onerous | Onerous | |
| New business insurance contracts | ||||
| Estimates of present value of cash outflows | $24,447 | $1,777 | $22,211 | $3,796 |
| Insurance acquisition cash flows | 4,381 | 310 | 4,295 | 623 |
| Claims and other insurance service expenses payable | 20,066 | 1,467 | 17,916 | 3,173 |
| Estimates of present value of cash inflows | (27,346) | (1,773) | (25,541) | (3,761) |
| Risk adjustment for non-financial risk | 618 | 80 | 962 | 218 |
| Contractual service margin | 2,281 | - | 2,368 | - |
| Amount included in insurance contract liabilities for the period | $- | $84 | $- | $253 |
The following table presents components of new business for reinsurance contracts held portfolios for the periods
presented.
| For the nine months ended<br><br>September 30, 2024 | For the year ended<br><br>December 31, 2023 | |
|---|---|---|
| New business reinsurance contracts | ||
| Estimates of present value of cash outflows | $(19,980) | $(1,997) |
| Estimates of present value of cash inflows | 18,204 | 1,933 |
| Risk adjustment for non-financial risk | 1,194 | 399 |
| Contractual service margin | 625 | (263) |
| Amount included in reinsurance assets for the period | $43 | $72 |
| Manulife Financial Corporation – Third Quarter 2024 | 103 | |
| --- | --- |
(c) Insurance revenue
The following table shows the components of insurance revenue in the Consolidated Statements of Income.
Insurance revenue excludes investment components and loss component. It also does not reflect any financial
changes such as effect of time value of money, which are recognized in insurance finance income and expenses.
| three months ended<br><br>September 30, | nine months ended<br><br>September 30, | |||
|---|---|---|---|---|
| For the | 2024 | 2023 | 2024 | 2023 |
| Expected incurred claims and other insurance service result | $3,611 | $3,431 | $10,673 | $9,666 |
| Change in risk adjustment for non-financial risk expired | 341 | 409 | 1,073 | 1,126 |
| CSM recognized for services provided | 696 | 501 | 1,978 | 1,533 |
| Recovery of insurance acquisition cash flows | 381 | 219 | 973 | 600 |
| Contracts under PAA | 1,717 | 1,655 | 5,061 | 4,633 |
| Total insurance revenue | $6,746 | $6,215 | $19,758 | $17,558 |
(d) Significant judgements and estimates
Discount rates
The following tables present the spot rates used for discounting liability cash flows.
| September 30, 2024 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | Liquidity category | Observable<br><br>years | Ultimate<br><br>year | 1 year | 5 years | 10 years | 20 years | 30 years | Ultimate | |||||||||||||
| Canada | CAD | Illiquid | 30 | 70 | 3.81% | 3.78% | 4.72% | 4.94% | 5.15% | 4.40% | ||||||||||||
| Somewhat liquid(1) | 30 | 70 | 3.80% | 3.73% | 4.59% | 4.88% | 5.01% | 4.40% | ||||||||||||||
| U.S. | USD | Illiquid | 30 | 70 | 4.27% | 4.25% | 5.28% | 5.71% | 5.52% | 5.15% | ||||||||||||
| Somewhat liquid(1) | 30 | 70 | 4.37% | 4.29% | 5.17% | 5.69% | 5.50% | 5.03% | ||||||||||||||
| Japan | JPY | Somewhat liquid(1) | 30 | 70 | 0.64% | 1.01% | 1.44% | 2.20% | 2.83% | 1.60% | ||||||||||||
| Hong Kong | HKD | Illiquid | 15 | 55 | 3.13% | 3.45% | 4.35% | 4.20% | 3.94% | 3.70% | December 31, 2023 | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||||
| Currency | Liquidity category | Observable<br><br>years | Ultimate<br><br>year | 1 year | 5 years | 10 years | 20 years | 30 years | Ultimate | |||||||||||||
| Canada | CAD | Illiquid | 30 | 70 | 5.17% | 4.33% | 4.92% | 4.86% | 4.80% | 4.40% | ||||||||||||
| Somewhat liquid(1) | 30 | 70 | 5.14% | 4.22% | 4.69% | 4.72% | 4.69% | 4.40% | ||||||||||||||
| U.S. | USD | Illiquid | 30 | 70 | 5.38% | 4.54% | 5.37% | 5.65% | 5.27% | 5.00% | ||||||||||||
| Somewhat liquid(1) | 30 | 70 | 5.32% | 4.57% | 5.25% | 5.56% | 5.18% | 4.88% | ||||||||||||||
| Japan | JPY | Somewhat liquid(1) | 30 | 70 | 0.53% | 0.77% | 1.08% | 1.75% | 2.24% | 1.60% | ||||||||||||
| Hong Kong | HKD | Illiquid | 15 | 55 | 4.20% | 4.01% | 4.98% | 4.61% | 4.19% | 3.80% | ||||||||||||
| (1)Somewhat liquid refers to liquidity level that is between liquid and illiquid. It is higher liquidity than illiquid and lower liquidity than liquid. |
(e) Actuarial methods and assumptions
The Company performs a comprehensive review of actuarial methods and assumptions annually. The review is
designed to reduce the Company’s exposure to uncertainty by ensuring assumptions for insurance contract liability
risks remain appropriate. This is accomplished by monitoring experience and updating assumptions that represent
a best estimate of expected future experience, and maintaining a risk adjustment that is appropriate for the risks
assumed. While the assumptions selected represent the Company’s best estimates and assessment of risk, the
ongoing monitoring of experience and changes in the economic environment are likely to result in future changes
to the actuarial assumptions, which could materially impact the insurance contract net liabilities. The changes
implemented from the review are generally implemented in the third quarter of each year, though updates may be
made outside the third quarter in certain circumstances.
2024 Review of Actuarial Methods and Assumptions
The completion of the 2024 annual review of actuarial methods and assumptions resulted in a decrease in pre-tax
fulfilment cash flows of $174, excluding the portion related to non-controlling interests. These changes resulted in a
decrease in pre-tax net income attributed to shareholders of $250 ($199 post-tax), an increase in pre-tax net
income attributed to participating policyholders of $29 ($21 post-tax), a decrease in CSM of $421, an increase in
pre-tax other comprehensive income attributed to shareholders of $771 ($632 post-tax), and an increase in pre-tax
other comprehensive income attributed to participating policyholders of $45 ($32 post-tax).
| Manulife Financial Corporation – Third Quarter 2024 | 104 |
|---|
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows(1)
| For the three and nine months ended September 30, 2024 | Total |
|---|---|
| Lapse and policyholder behaviour updates | $620 |
| Reinsurance contract and other risk adjustment review | 427 |
| Expense updates | (406) |
| Financial related updates | (386) |
| Mortality and morbidity updates | (273) |
| Methodology and other updates | (156) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $(174) |
| (1)Excludes the portion related to non-controlling interests of (215). The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be (389). |
All values are in US Dollars.
Impact of changes in actuarial methods and assumptions on pre-tax net income attributed to
shareholders, pre-tax net income attributed to participating policyholders, OCI and CSM(1)
| For the three and nine months ended September 30, 2024 | Total |
|---|---|
| Portion recognized in net income (loss) attributed to: | |
| Participating policyholders | $29 |
| Shareholders | (250) |
| (221) | |
| Portion recognized in OCI attributed to: | |
| Participating policyholders | 45 |
| Shareholders | 771 |
| 816 | |
| Portion recognized in CSM | (421) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $174 |
| (1)Excludes the portion related to non-controlling interests of 215. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be 389. |
All values are in US Dollars.
Lapse and policyholder behaviour updates
Updates to lapses and policyholder behaviour assumptions resulted in an increase in pre-tax fulfilment cash flows
of $620.
The increase was primarily driven by a detailed review of the lapse assumptions for the Company’s non-
participating products in its U.S. life insurance business and its International High Net Worth business in Asia
segment. For U.S. protection products, lapse rates declined during the COVID-19 pandemic and continue to
remain low, while for U.S. indexed universal life, U.S. bank-owned life insurance, and Asia’s International High Net
Worth business, lapse rates increased due to the impact of higher short-term interest rates. The Company updated
its lapse assumptions to reflect these experience trends. The ultimate lapse rates for products with no-lapse
guarantees were not changed.
Reinsurance contract and other risk adjustment review
The review of the Company’s reinsurance contracts and risk adjustment, excluding changes that were a direct
result of other assumption updates, resulted in an increase in pre-tax fulfilment cash flows of $427.
The increase was driven by updates to the Company’s reinsurance contract fulfilment cash flows to reflect current
reinsurance market conditions and the resulting expected cost on older U.S. mortality reinsurance, partially offset
by updates to the Company’s risk adjustment methodology in North America related to non-financial risk.
The Company’s overall risk adjustment continues to be within the 90 – 95% confidence level.
Expense updates
Expense updates resulted in a decrease in pre-tax fulfilment cash flows of $406.
The decrease was driven by a detailed review of the Company’s global expenses, including investment expenses.
The Company aligned them with its current cost structure and included the impact of changes in classification of
certain expenses from directly attributable to non-directly attributable.
Financial related updates
Financial related updates resulted in a decrease in pre-tax fulfilment cash flows of $386.
| Manulife Financial Corporation – Third Quarter 2024 | 105 |
|---|
The decrease was driven by a review of the discount rates used in the valuation of the Company’s non-
participating business, which included increases to ultimate risk-free rates in the U.S. to align with historical
averages, as well as updates to parameters used to determine illiquidity premiums. This was partially offset by
refinements to crediting rate projections on certain U.S. universal life products.
Mortality and morbidity updates
Mortality and morbidity updates resulted in a decrease in pre-tax fulfilment cash flows of $273.
The decrease was driven by morbidity updates to health insurance products in Hong Kong to reflect lower hospital
claims on certain business that the Company accounts for under the general measurement model, partially offset
by updates to mortality and morbidity assumptions on critical illness products in Hong Kong to reflect emerging
experience.
Methodology and other updates
Methodology and other updates resulted in a decrease in pre-tax fulfilment cash flows of $156.
The decrease was driven by the impact of annual updates to the Company’s valuation models for participating
products in Asia and Canada reflecting higher interest rates during the year, partially offset by various other smaller
items that netted to an increase in fulfilment cash flows.
2023 Review of Actuarial Methods and Assumptions
The completion of the 2023 annual review of actuarial methods and assumptions resulted in a decrease in pre-tax
fulfilment cash flows of $347, excluding the portion related to non-controlling interests. These changes resulted in
an increase in pre-tax net income attributed to shareholders of $27 (a decrease of $14 post-tax), an increase in
pre-tax net income attributed to participating policyholders of $58 ($74 post-tax), an increase in CSM of $116, and
an increase in pre-tax other comprehensive income of $146 ($110 post-tax).
Since the beginning of 2020, some lines of business have seen impacts to mortality and policyholder behaviour
driven by the COVID-19 pandemic. Given the long-term nature of the Company’s assumptions, the Company’s
2023 experience studies have excluded experience that was materially impacted by COVID-19 as this is not seen
to be indicative of the levels of actual future claims or lapses.
Impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows(1)
| For the three and nine months ended September 30, 2023 | Total |
|---|---|
| Canada variable annuity product review | $(133) |
| Mortality and morbidity updates | 265 |
| Lapse and policyholder behaviour updates | 98 |
| Methodology and other updates | (577) |
| Impact of changes in actuarial methods and assumptions, pre-tax | $(347) |
| (1)Excludes the portion related to non-controlling interests of (103). The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be (450). |
All values are in US Dollars.
Impact of changes in actuarial methods and assumptions on pre-tax net income attributed to
shareholders, pre-tax net income attributed to participating policyholders, OCI and CSM(1)
| For the three and nine months ended September 30, 2023 | Total |
|---|---|
| Portion recognized in net income (loss) attributed to: | |
| Participating policyholders | $58 |
| Shareholders | 27 |
| 85 | |
| Portion recognized in OCI attributed to: | |
| Participating policyholders | - |
| Shareholders | 146 |
| 146 | |
| Portion recognized in CSM | 116 |
| Impact of changes in actuarial methods and assumptions, pre-tax | $347 |
| (1)Excludes the portion related to non-controlling interests of 103. The impact of changes in actuarial methods and assumptions on pre-tax fulfilment cash flows, including the portion related to non-controlling interests, would be 450. |
All values are in US Dollars.
Canada variable annuity product review
The review of the Company’s variable annuity products in Canada resulted in a decrease in pre-tax fulfilment cash
flows of $133.
| Manulife Financial Corporation – Third Quarter 2024 | 106 |
|---|
The decrease was driven by a reduction in investment management fees, partially offset by updates to product
assumptions, including surrenders, incidence, and utilization, to reflect emerging experience.
Mortality and morbidity updates
Mortality and morbidity updates resulted in an increase in pre-tax fulfilment cash flows of $265.
The increase was driven by a strengthening of incidence rates for certain products in Vietnam to align with
emerging experience and updates to mortality assumptions in the Company’s U.S. life insurance business to
reflect industry trends, as well as emerging experience. This was partially offset by updates to morbidity
assumptions for certain products in Japan to reflect actual experience.
Lapse and policyholder behaviour updates
Updates to lapses and policyholder behaviour assumptions resulted in an increase in pre-tax fulfilment cash flows
of $98.
The increase was primarily driven by a detailed review of lapse assumptions for the Company’s universal life level
cost of insurance products in Canada, which resulted in a reduction to the lapse rates to align with emerging
trends.
Methodology and other updates
Methodology and other updates resulted in a decrease in pre-tax fulfilment cash flows of $577.
The decrease was driven by the impact of cost-of-guarantees for participating policyholders across all segments
from annual updates related to parameters, dividend recalibration, and market movements during the year, as well
as modelling refinements for certain products in Asia. This was partially offset by a modelling methodology update
to project future premiums on the Company’s U.S. life insurance business.
(f) Reinsurance transactions
Agreement with Global Atlantic Financial Group
On December 11, 2023, the Company announced it entered into agreements with Global Atlantic Financial Group
Ltd. (“GA”) to reinsure policies from the U.S. long-term care (“LTC”), U.S. structured settlements, and Japan whole
life legacy blocks. Under the terms of the transaction, the Company will retain responsibility for the administration
of the policies, with no intended impact to policyholders. The transaction was structured as coinsurance of an 80%
quota share for the LTC block and 100% quota shares for the other blocks.
The transaction closed on February 22, 2024, with the Company transferring invested assets measured at FVOCI
of $13.4 billion and reinsuring insurance and investment contract net liabilities of $13.2 billion. The Company
recognized a reinsurance contractual service margin of $308 and financial assets of $134.
Agreement with RGA Life Reinsurance Company of Canada
On March 25, 2024, the Company announced it entered into an agreement with RGA Life Reinsurance Company
of Canada (“RGA Canada”) to reinsure policies from its Canadian universal life block. Under the terms of the
transaction, the Company will retain responsibility for the administration of the policies, with no intended impact to
policyholders. The transaction was structured as coinsurance with a 100% quota share.
The transaction closed on April 2, 2024, with the Company transferring invested assets measured at FVOCI of
$5.5 billion and reinsuring insurance contract liabilities of $5.4 billion. The Company recognized a reinsurance
contractual service margin of $213.
| Manulife Financial Corporation – Third Quarter 2024 | 107 |
|---|---|
| Note 6 Investment Contract Assets and Liabilities | |
| --- |
(a) Carrying value and fair value of investment contract assets and liabilities
Investment contract liabilities are contractual financial obligations of the Company that do not contain significant
insurance risk. Those contracts are subsequently measured either at fair value or at amortized cost.
The following table presents the gross carrying and fair values of investment contract liabilities, the carrying and
fair values of reinsurance financial assets and the net carrying and fair values of investment contract liabilities for
the periods presented.
| September 30, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| As at | Investment<br><br>contract<br><br>liabilities,<br><br>gross of<br><br>reinsurance | Reinsurance<br><br>financial<br><br>assets | Net | Investment<br><br>contract<br><br>liabilities,<br><br>gross of<br><br>reinsurance | Reinsurance<br><br>financial<br><br>assets | Net |
| Investment contract liabilities, measured<br><br>at fair value | ||||||
| Fair value | $767 | $676 | $91 | $749 | $- | $749 |
| Investment contract liabilities, measured<br><br>at amortized cost | ||||||
| Carrying value | 12,499 | 999 | 11,500 | 11,067 | 27 | 11,040 |
| Fair value | 12,693 | 928 | 11,765 | 10,994 | 27 | 10,967 |
(b) Fair value measurement
The fair value of investment contract assets and liabilities was determined using Level 2 valuation techniques
(December 31, 2023 – Level 2.)
| Note 7 Risk Management |
|---|
The Company’s policies and procedures for managing risk related to financial instruments and insurance contracts
can be found in note 9 of the Company’s 2023 Annual Consolidated Financial Statements as well as the denoted
components in the “Risk Management and Risk Factors” section of the Company’s MD&A in the Company’s 2023
Annual Report.
(a) Risk disclosures included in the Third Quarter 2024 MD&A
Market risk sensitivities related to variable annuity and segregated fund guarantees, publicly traded equity
performance risk, interest rate and spread risk and alternative long-duration asset performance risk are disclosed
in denoted components in the “Risk Management and Risk Factors” section of the Third Quarter 2024 MD&A.
These disclosures are in accordance with IFRS 7, IFRS 17 “Insurance Contracts” and IAS 34 “Interim Financial
Reporting” and are an integral part of these Interim Consolidated Financial Statements. The risks to which the
Company is exposed at the end of the reporting period are representative of risks it is typically exposed to
throughout the reporting period.
(b) Credit risk
Credit risk is the risk of loss due to inability or unwillingness of a borrower, or counterparty, to fulfill its payment
obligations. Worsening regional and global economic conditions, segment or industry sector challenges, or
company specific factors could result in defaults or downgrades and could lead to increased provisions or
impairments related to the Company’s general fund invested assets.
The Company’s exposure to credit risk is managed through risk management policies and procedures which
include a defined credit evaluation and adjudication process, delegated credit approval authorities and established
exposure limits by borrower, corporate connection, credit rating, industry and geographic region. The Company
measures derivative counterparty exposure as net potential credit exposure, which takes into consideration fair
values of all transactions with each counterparty, net of any collateral held, and an allowance to reflect future
potential exposure. Reinsurance counterparty exposure is measured reflecting the level of ceded liabilities.
The Company also ensures where warranted, that mortgages, private placements and loans to Bank clients are
secured by collateral, the nature of which depends on the credit risk of the counterparty.
Credit risk associated with derivative counterparties is discussed in note 7(e).
| Manulife Financial Corporation – Third Quarter 2024 | 108 |
|---|
(I) Credit quality
The following tables present financial instruments subject to credit exposure, without considering any collateral
held or other credit enhancements, presenting separately Stage 1, Stage 2, and Stage 3 credit risk profiles, with
allowances, plus allowances for loan commitments.
| As at September 30, 2024 | Stage 1 | Stage 2 | Stage 3 | Total |
|---|---|---|---|---|
| Debt securities, measured at FVOCI | ||||
| Investment grade | $194,748 | $1,210 | $- | $195,958 |
| Non-investment grade | 6,034 | 570 | 10 | 6,614 |
| Total carrying value | 200,782 | 1,780 | 10 | 202,572 |
| Allowance for credit losses | 237 | 47 | 9 | 293 |
| Debt securities, measured at amortized cost | ||||
| Investment grade | 1,406 | - | - | 1,406 |
| Non-investment grade | - | - | - | - |
| Total | 1,406 | - | - | 1,406 |
| Allowance for credit losses | 1 | - | - | 1 |
| Total carrying value, net of allowance | 1,405 | - | - | 1,405 |
| Private placements, measured at FVOCI | ||||
| Investment grade | 41,100 | 700 | - | 41,800 |
| Non-investment grade | 4,601 | 1,113 | 111 | 5,825 |
| Total carrying value | 45,701 | 1,813 | 111 | 47,625 |
| Allowance for credit losses | 116 | 121 | 143 | 380 |
| Commercial mortgages, measured at FVOCI | ||||
| AAA | 233 | - | - | 233 |
| AA | 6,704 | - | - | 6,704 |
| A | 14,552 | - | - | 14,552 |
| BBB | 5,202 | 1,340 | - | 6,542 |
| BB | 10 | 597 | - | 607 |
| B and lower | - | 20 | 67 | 87 |
| Total carrying value | 26,701 | 1,957 | 67 | 28,725 |
| Allowance for credit losses | 36 | 39 | 131 | 206 |
| Commercial mortgages, measured at amortized cost | ||||
| AAA | - | - | - | - |
| AA | - | - | - | - |
| A | 161 | 30 | - | 191 |
| BBB | - | - | - | - |
| BB | - | - | - | - |
| B and lower | 185 | 9 | 5 | 199 |
| Total | 346 | 39 | 5 | 390 |
| Allowance for credit losses | 1 | 1 | - | 2 |
| Total carrying value, net of allowance | 345 | 38 | 5 | 388 |
| Residential mortgages, measured at amortized cost | ||||
| Performing | 22,489 | 1,181 | - | 23,670 |
| Non-performing | - | - | 46 | 46 |
| Total | 22,489 | 1,181 | 46 | 23,716 |
| Allowance for credit losses | 4 | 2 | 1 | 7 |
| Total carrying value, net of allowance | 22,485 | 1,179 | 45 | 23,709 |
| Loans to Bank clients, measured at amortized cost | ||||
| Performing | 2,235 | 43 | - | 2,278 |
| Non-performing | - | - | 8 | 8 |
| Total | 2,235 | 43 | 8 | 2,286 |
| Allowance for credit losses | 1 | 1 | 1 | 3 |
| Total carrying value, net of allowance | 2,234 | 42 | 7 | 2,283 |
| Other invested assets, measured at FVOCI | ||||
| Investment grade | - | - | - | - |
| Non-investment grade | 417 | - | - | 417 |
| Total carrying value | 417 | - | - | 417 |
| Allowance for credit losses | 15 | - | - | 15 |
| Other invested assets, measured at amortized cost | ||||
| Investment grade | 4,008 | - | - | 4,008 |
| Non-investment grade | - | - | - | - |
| Total | 4,008 | - | - | 4,008 |
| Allowance for credit losses | 2 | - | - | 2 |
| Total carrying value, net of allowance | 4,006 | - | - | 4,006 |
| Loan commitments | ||||
| Allowance for credit losses | 8 | 1 | 1 | 10 |
| Total carrying value, net of allowance | $304,076 | $6,809 | $245 | $311,130 |
| Manulife Financial Corporation – Third Quarter 2024 | 109 | |||
| --- | --- | |||
| As at December 31, 2023 | Stage 1 | Stage 2 | Stage 3 | Total |
| --- | --- | --- | --- | --- |
| Debt securities, measured at FVOCI | ||||
| Investment grade | $197,562 | $2,252 | $- | $199,814 |
| Non-investment grade | 5,367 | 596 | - | 5,963 |
| Total carrying value | 202,929 | 2,848 | - | 205,777 |
| Allowance for credit losses | 283 | 54 | 6 | 343 |
| Debt securities, measured at amortized cost | ||||
| Investment grade | 1,373 | - | - | 1,373 |
| Non-investment grade | - | - | - | - |
| Total | 1,373 | - | - | 1,373 |
| Allowance for credit losses | 1 | - | - | 1 |
| Total carrying value, net of allowance | 1,372 | - | - | 1,372 |
| Private placements, measured at FVOCI | ||||
| Investment grade | 37,722 | 1,644 | - | 39,366 |
| Non-investment grade | 5,210 | 295 | 81 | 5,586 |
| Total carrying value | 42,932 | 1,939 | 81 | 44,952 |
| Allowance for credit losses | 126 | 108 | 83 | 317 |
| Commercial mortgages, measured at FVOCI | ||||
| AAA | 279 | - | - | 279 |
| AA | 6,815 | - | - | 6,815 |
| A | 14,111 | 86 | - | 14,197 |
| BBB | 5,513 | 984 | - | 6,497 |
| BB | 10 | 532 | - | 542 |
| B and lower | - | 36 | 107 | 143 |
| Total carrying value | 26,728 | 1,638 | 107 | 28,473 |
| Allowance for credit losses | 40 | 42 | 143 | 225 |
| Commercial mortgages, measured at amortized cost | ||||
| AAA | - | - | - | - |
| AA | - | - | - | - |
| A | 148 | 48 | - | 196 |
| BBB | - | - | - | - |
| BB | - | - | - | - |
| B and lower | 145 | 35 | - | 180 |
| Total | 293 | 83 | - | 376 |
| Allowance for credit losses | 1 | 2 | - | 3 |
| Total carrying value, net of allowance | 292 | 81 | - | 373 |
| Residential mortgages, measured at amortized cost | ||||
| Performing | 20,898 | 1,570 | - | 22,468 |
| Non-performing | - | - | 60 | 60 |
| Total | 20,898 | 1,570 | 60 | 22,528 |
| Allowance for credit losses | 4 | 2 | 2 | 8 |
| Total carrying value, net of allowance | 20,894 | 1,568 | 58 | 22,520 |
| Loans to Bank clients, measured at amortized cost | ||||
| Performing | 2,387 | 44 | - | 2,431 |
| Non-performing | - | - | 8 | 8 |
| Total | 2,387 | 44 | 8 | 2,439 |
| Allowance for credit losses | 2 | - | 1 | 3 |
| Total carrying value, net of allowance | 2,385 | 44 | 7 | 2,436 |
| Other invested assets, measured at FVOCI | ||||
| Investment grade | - | - | - | - |
| Non-investment grade | 360 | - | - | 360 |
| Total carrying value | 360 | - | - | 360 |
| Allowance for credit losses | 16 | - | - | 16 |
| Other invested assets, measured at amortized cost | ||||
| Investment grade | 3,791 | - | - | 3,791 |
| Non-investment grade | - | - | - | - |
| Total | 3,791 | - | - | 3,791 |
| Allowance for credit losses | 1 | - | - | 1 |
| Total carrying value, net of allowance | 3,790 | - | - | 3,790 |
| Loan commitments | ||||
| Allowance for credit losses | 9 | 1 | 2 | 12 |
| Total carrying value, net of allowance | $301,682 | $8,118 | $253 | $310,053 |
| Manulife Financial Corporation – Third Quarter 2024 | 110 | |||
| --- | --- |
(II) Allowance for credit losses
The following tables provide details on the allowance for credit losses by stage as at and for the nine months
ended September 30, 2024 and for the year ended December 31, 2023.
| As at September 30, 2024 | Stage 1 | Stage 2 | Stage 3 | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance, January 1, 2024 | $483 | $209 | $237 | $929 | ||||||
| Net re-measurement due to transfers | 1 | (8) | 7 | - | ||||||
| Transfer to stage 1 | 8 | (8) | - | - | ||||||
| Transfer to stage 2 | (6) | 6 | - | - | ||||||
| Transfer to stage 3 | (1) | (6) | 7 | - | ||||||
| Net originations, purchases, disposals and repayments | 24 | (9) | (41) | (26) | ||||||
| Changes to risk, parameters, and models | (95) | 17 | 83 | 5 | ||||||
| Foreign exchange and other adjustments | 8 | 3 | - | 11 | ||||||
| Balance, end of the period | $421 | $212 | $286 | $919 | As at December 31, 2023 | Stage 1 | Stage 2 | Stage 3 | Total | |
| --- | --- | --- | --- | --- | ||||||
| Balance, beginning of the year | $511 | $141 | $72 | $724 | ||||||
| Net re-measurement due to transfers | 4 | 6 | (10) | - | ||||||
| Transfer to stage 1 | 12 | (11) | (1) | - | ||||||
| Transfer to stage 2 | (6) | 28 | (22) | - | ||||||
| Transfer to stage 3 | (2) | (11) | 13 | - | ||||||
| Net originations, purchases, disposals and repayments | 45 | 8 | (23) | 30 | ||||||
| Changes to risk, parameters, and models | (71) | 48 | 233 | 210 | ||||||
| Foreign exchange and other adjustments | (6) | 6 | (35) | (35) | ||||||
| Balance, end of the year | $483 | $209 | $237 | $929 |
(III) Significant judgements and estimates
The following table shows certain key macroeconomic variables used to estimate the expected credit loss (“ECL”)
allowances by market. For the base case, upside and downside scenarios, the projections are provided for the
next 12 months and then for the remaining forecast period, which represents a medium-term view.
| Base case scenario | Upside scenario | Downside scenario 1 | Downside scenario 2 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| As at September 30, 2024 | Current<br><br>quarter | Next 12<br><br>months | Ensuing 4<br><br>years | Next 12<br><br>months | Ensuing 4<br><br>years | Next 12<br><br>months | Ensuing 4<br><br>years | Next 12<br><br>months | Ensuing 4<br><br>years |
| Canada | |||||||||
| Gross Domestic Product (GDP), in<br><br>U.S. $ billions | $1,965 | 2.2% | 2.0% | 3.7% | 2.3% | (1.7)% | 2.2% | (3.5)% | 2.0% |
| Unemployment rate | 6.4% | 6.5% | 6.2% | 6.2% | 5.7% | 7.5% | 7.9% | 7.9% | 9.7% |
| NYMEX Light Sweet Crude Oil (in<br><br>U.S. dollars, per barrel) | 81.6 | 77.7 | 71.8 | 82.0 | 73.7 | 64.8 | 66.0 | 56.4 | 60.4 |
| U.S. | |||||||||
| Gross Domestic Product (GDP), in<br><br>U.S. $ billions | $23,019 | 1.6% | 2.2% | 3.7% | 2.3% | (2.3)% | 2.5% | (4.2)% | 2.3% |
| Unemployment rate | 4.2% | 4.1% | 4.0% | 3.4% | 3.3% | 6.8% | 6.0% | 7.2% | 7.9% |
| 7-10 Year BBB U.S. Corporate<br><br>Index | 5.6% | 6.1% | 6.1% | 5.9% | 6.2% | 5.5% | 5.5% | 6.1% | 5.4% |
| Japan | |||||||||
| Gross Domestic Product (GDP), in<br><br>JPY billions | ¥559,676 | 1.1% | 0.7% | 3.2% | 0.9% | (4.0)% | 1.0% | (7.6)% | 1.6% |
| Unemployment rate | 2.6% | 2.5% | 2.3% | 2.5% | 2.1% | 3.0% | 3.0% | 3.2% | 3.6% |
| Hong Kong | |||||||||
| Unemployment rate | 3.0% | 3.0% | 3.0% | 2.6% | 2.7% | 4.1% | 3.9% | 4.5% | 4.7% |
| Hang Seng Index | 16,688 | 12.8% | 5.6% | 26.3% | 5.2% | (19.3)% | 11.9% | (38.3)% | 15.3% |
| China | |||||||||
| Gross Domestic Product (GDP), in<br><br>CNY billions | ¥112,780 | 4.7% | 4.2% | 7.3% | 4.4% | (2.8)% | 4.6% | (5.9)% | 3.8% |
| FTSE Xinhua A200 Index | 9,376 | 0.5% | 4.3% | 18.5% | 2.3% | (35.6)% | 11.2% | (45.5)% | 12.7% |
| Manulife Financial Corporation – Third Quarter 2024 | 111 | ||||||||
| --- | --- |
(IV) Sensitivity to changes in economic assumptions
The following table shows the actual ECL allowance recorded by the Company which results from using all four
macroeconomic scenarios (including the more heavily weighted best estimate baseline scenario, one upside and
two downside scenarios) weighted by probability of occurrence and shows the ECL allowance which would result
from using only the baseline scenario.
| As at | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Probability-weighted ECLs | $919 | $929 |
| Baseline ECL | $687 | $659 |
| Difference - in amount | $232 | $270 |
| Difference - in percentage | 25.24% | 29.06% |
(c) Securities lending, repurchase and reverse repurchase transactions
As at September 30, 2024, the Company had loaned securities (which are included in invested assets) with a
market value of $1,005 (December 31, 2023 – $626). The Company holds collateral with a current market value
that exceeds the value of securities lent in all cases.
As at September 30, 2024, the Company had engaged in reverse repurchase transactions of $963 (December 31,
2023 – $466) which are recorded as short-term receivables. In addition, the Company had engaged in repurchase
transactions of $71 as at September 30, 2024 (December 31, 2023 – $202) which are recorded as payables.
(d) Credit default swaps
The Company replicates exposure to specific issuers by selling credit protection via credit default swaps (“CDS”) to
complement its cash debt securities investing. The Company does not write CDS protection more than its
government bond holdings.
The following tables present details of the credit default swap protection sold by type of contract and external
agency rating for the underlying reference security.
| As at September 30, 2024 | Notional<br><br>amount(1) | Fair value | Weighted<br><br>average<br><br>maturity<br><br>(in years)(2) |
|---|---|---|---|
| Single name CDS(3),(4) – Corporate debt | |||
| AA | $24 | $1 | 3 |
| A | 71 | 1 | 3 |
| BBB | 28 | 1 | 2 |
| Total single name CDS | $123 | $3 | 3 |
| Total CDS protection sold | $123 | $3 | 3 |
| As at December 31, 2023 | Notional<br><br>amount(1) | Fair value | Weighted<br><br>average<br><br>maturity<br><br>(in years)(2) |
| Single name CDS(3),(4) – Corporate debt | |||
| AA | $23 | $1 | 4 |
| A | 94 | 2 | 3 |
| BBB | 14 | - | 1 |
| Total single name CDS | $131 | $3 | 3 |
| Total CDS protection sold | $131 | $3 | 3 |
| (1)Notional amounts represent the maximum future payments the Company would have to pay its counterparties assuming a default of the underlying credit<br><br>and zero recovery on the underlying issuer obligations.<br><br>(2)The weighted average maturity of the CDS is weighted based on notional amounts.<br><br>(3)Ratings are based on S&P where available followed by Moody’s, DBRS, and Fitch. If no rating is available from a rating agency, an internally developed<br><br>rating is used.<br><br>(4)The Company held no purchased credit protection as at September 30, 2024 and December 31, 2023. | |||
| Manulife Financial Corporation – Third Quarter 2024 | 112 | ||
| --- | --- |
(e) Derivatives
The Company’s point-in-time exposure to losses related to credit risk of a derivative counterparty is limited to the
amount of any net gains that may have accrued with the particular counterparty. Gross derivative counterparty
exposure is measured as the total fair value (including accrued interest) of all outstanding contracts in a gain
position excluding any offsetting contracts in a loss position and the impact of collateral on hand. The Company
limits the risk of credit losses from derivative counterparties by using investment grade counterparties, entering
into master netting arrangements which permit the offsetting of contracts in a loss position in the case of a
counterparty default and entering into Credit Support Annex agreements whereby collateral must be provided
when the exposure exceeds a certain threshold.
All contracts are held with or guaranteed by investment grade counterparties, the majority of whom are rated A- or
higher. As at September 30, 2024, the percentage of the Company’s derivative exposure with counterparties rated
AA- or higher was 32 per cent (December 31, 2023 – 33 per cent). As at September 30, 2024, the largest single
counterparty exposure, without taking into consideration the impact of master netting agreements or the benefit of
collateral held, was $1,225 (December 31, 2023 – $1,357). The net exposure to this counterparty, after taking into
consideration master netting agreements and the fair value of collateral held, was $nil (December 31, 2023 – $nil).
(f) Offsetting financial assets and financial liabilities
Certain derivatives, securities lent and repurchase agreements have conditional offset rights. The Company does
not offset these financial instruments in the Consolidated Statements of Financial Position, as the rights of offset
are conditional.
In the case of derivatives, collateral is collected from and pledged to counterparties and clearing houses to
manage credit risk exposure in accordance with Credit Support Annexes to swap agreements and clearing
agreements. Under master netting agreements, the Company has a right of offset in the event of default,
insolvency, bankruptcy or other early termination.
In the case of reverse repurchase and repurchase transactions, additional collateral may be collected from or
pledged to counterparties to manage credit exposure according to bilateral reverse repurchase or repurchase
agreements. In the event of default by a reverse repurchase transaction counterparty, the Company is entitled to
liquidate the collateral held to offset against the same counterparty’s obligation.
| Manulife Financial Corporation – Third Quarter 2024 | 113 |
|---|
The following tables present the effect of conditional master netting agreements and similar arrangements. Similar
arrangements may include global master repurchase agreements, global master securities lending agreements,
and any related rights to financial collateral pledged or received.
| Related amounts not set off in the<br><br>Consolidated Statements of Financial<br><br>Position | |||||
|---|---|---|---|---|---|
| As at September 30, 2024 | Gross amounts of<br><br>financial<br><br>instruments(1) | Amounts subject to<br><br>enforceable master<br><br>netting agreements<br><br>or similar<br><br>arrangements | Financial and<br><br>cash collateral<br><br>pledged<br><br>(received)(2) | Net amounts<br><br>including<br><br>financing<br><br>entity(3) | Net amounts<br><br>excluding<br><br>financing entity |
| Financial assets | |||||
| Derivative assets | $9,533 | $(6,218) | $(3,095) | $220 | $220 |
| Securities lending | 1,005 | - | (1,005) | - | - |
| Reverse repurchase agreements | 963 | - | (963) | - | - |
| Total financial assets | $11,501 | $(6,218) | $(5,063) | $220 | $220 |
| Financial liabilities | |||||
| Derivative liabilities | $(12,296) | $6,218 | $5,980 | $(98) | $(19) |
| Repurchase agreements | (71) | - | 71 | - | - |
| Total financial liabilities | $(12,367) | $6,218 | $6,051 | $(98) | $(19) |
| Related amounts not set off in the<br><br>Consolidated Statements of Financial<br><br>Position | |||||
| As at December 31, 2023 | Gross amounts of<br><br>financial<br><br>instruments(1) | Amounts subject to<br><br>enforceable master<br><br>netting agreements<br><br>or similar<br><br>arrangements | Financial and<br><br>cash collateral<br><br>pledged<br><br>(received)(2) | Net amounts<br><br>including<br><br>financing<br><br>entity(3) | Net amounts<br><br>excluding<br><br>financing entity |
| Financial assets | |||||
| Derivative assets | $9,044 | $(6,516) | $(2,374) | $154 | $154 |
| Securities lending | 626 | - | (626) | - | - |
| Reverse repurchase agreements | 466 | (202) | (264) | - | - |
| Total financial assets | $10,136 | $(6,718) | $(3,264) | $154 | $154 |
| Financial liabilities | |||||
| Derivative liabilities | $(12,600) | $6,516 | $5,958 | $(126) | $(57) |
| Repurchase agreements | (202) | 202 | - | - | - |
| Total financial liabilities | $(12,802) | $6,718 | $5,958 | $(126) | $(57) |
| (1)Financial assets and liabilities include accrued interest of 404 and 779, respectively (December 31, 2023 – 502 and 913, respectively).(2)Financial and cash collateral exclude over-collateralization. As at September 30, 2024, the Company was over-collateralized on OTC derivative assets, OTC derivative liabilities, securities lending and reverse repurchase agreements and repurchase agreements in the amounts of 330, 1,731, 58, and nil, respectively (December 31, 2023 – 424, 1,420, 20 and nil, respectively). As at September 30, 2024, collateral pledged (received) does not include collateral-in-transit on OTC instruments or initial margin on exchange traded contracts or cleared contracts.(3)Includes derivative contracts entered between the Company and its unconsolidated financing entity. The Company does not exchange collateral on derivative contracts entered with this entity. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 114 |
|---|
The Company also has certain credit linked note assets and variable surplus note liabilities which have
unconditional offsetting rights. Under the netting agreements, the Company has rights of offset including in the
event of the Company’s default, insolvency, or bankruptcy. These financial instruments are offset in the
Consolidated Statements of Financial Position.
A credit linked note is a debt instrument the term of which, in this case, is linked to a variable surplus note. A
surplus note is a subordinated debt obligation that often qualifies as surplus (the U.S. statutory equivalent of
equity) by some U.S. state insurance regulators. Interest payments on surplus notes are made after all other
contractual payments are made. The following tables present the effect of unconditional netting.
| As at September 30, 2024 | Gross amounts<br><br>of financial<br><br>instruments | Amounts subject to<br><br>an enforceable<br><br>netting arrangement | Net amounts<br><br>of financial<br><br>instruments |
|---|---|---|---|
| Credit linked note | $1,347 | $(1,347) | $- |
| Variable surplus note | (1,347) | 1,347 | - |
| As at December 31, 2023 | Gross amounts<br><br>of financial<br><br>instruments | Amounts subject to<br><br>an enforceable<br><br>netting arrangement | Net amounts<br><br>of financial<br><br>instruments |
| Credit linked note | $1,276 | $(1,276) | $- |
| Variable surplus note | (1,276) | 1,276 | - |
| Note 8 Long-Term Debt | |||
| --- |
(a) Carrying value of long-term debt instruments
| As at | |||||
|---|---|---|---|---|---|
| Issue date | Maturity date | Par value | September 30, 2024 | December 31, 2023 | |
| 3.050% Senior notes(1) | August 27, 2020 | August 27, 2060 | US$1,155 | $1,558 | $1,519 |
| 5.375% Senior notes(1) | March 4, 2016 | March 4, 2046 | US$750 | 1,002 | 977 |
| 3.703% Senior notes(1) | March 16, 2022 | March 16, 2032 | US$750 | 1,008 | 983 |
| 2.396% Senior notes(1) | June 1, 2020 | June 1, 2027 | US$200 | 270 | 263 |
| 2.484% Senior notes(1) | May 19, 2020 | May 19, 2027 | US$500 | 674 | 657 |
| 3.527% Senior notes(1) | December 2, 2016 | December 2, 2026 | US$270 | 364 | 356 |
| 4.150% Senior notes(1) | March 4, 2016 | March 4, 2026 | US$1,000 | 1,349 | 1,316 |
| Total | $6,225 | $6,071 | |||
| (1)These U.S. dollar senior notes have been designated as hedges of the Company’s net investment in its U.S. operations which reduces the earnings volatility<br><br>that would otherwise arise from the re-measurement of these senior notes into Canadian dollars. |
(b) Fair value measurement
The Company measures its long-term debt at amortized cost in the Consolidated Statements of Financial Position.
As at September 30, 2024, the fair value of long-term debt was $5,540 (December 31, 2023 – $5,525). The fair
value of long-term debt was determined using Level 2 valuation techniques (December 31, 2023 – Level 2).
| Manulife Financial Corporation – Third Quarter 2024 | 115 |
|---|---|
| Note 9 Capital Instruments | |
| --- |
(a) Carrying value of capital instruments
| As at | ||||||
|---|---|---|---|---|---|---|
| Issue date | Earliest par<br><br>redemption date | Maturity date | Par value | September 30,<br><br>2024 | December 31,<br><br>2023 | |
| JHFC Subordinated notes(1) | December 14, 2006 | n/a | December 15, 2036 | $650 | $647 | $647 |
| 2.818% MFC Subordinated debentures(1) | May 12, 2020 | May 13, 2030 | May 13, 2035 | $1,000 | 997 | 996 |
| 4.275% MFC Subordinated notes(2),(3) | June 19, 2024 | June 19, 2029 | June 19, 2034 | S$500 | 524 | - |
| 5.054% MFC Subordinated debentures(4) | February 23, 2024 | February 23, 2029 | February 23, 2034 | $1,100 | 1,095 | - |
| 5.409% MFC Subordinated debentures | March 10, 2023 | March 10, 2028 | March 10, 2033 | $1,200 | 1,196 | 1,195 |
| 4.061% MFC Subordinated notes(1),(5) | February 24, 2017 | February 24, 2027 | February 24, 2032 | US$750 | 1,012 | 987 |
| 2.237% MFC Subordinated debentures(1) | May 12, 2020 | May 12, 2025 | May 12, 2030 | $1,000 | 999 | 999 |
| 3.00% MFC Subordinated notes(1),(8) | November 21, 2017 | November 21, 2024 | November 21, 2029 | S$500 | 527 | 499 |
| 3.049% MFC Subordinated debentures(6) | August 18, 2017 | August 20, 2024 | August 20, 2029 | $750 | - | 750 |
| 7.375% JHUSA Surplus notes(7) | February 25, 1994 | n/a | February 15, 2024 | US$450 | - | 594 |
| Total | $6,997 | $6,667 | ||||
| (1)CDOR was decommissioned on June 28, 2024. On July 1, 2024, capital instruments of 647 (December 31, 2023 – 647) which had an interest rate referencing CDOR, transitioned to an interest rate referencing CORRA. In addition, capital instruments with interest rates resetting in the future that reference CDOR and the US Dollar Mid-Swap rate (based on London Interbank Offered Rate (LIBOR)) amount to 1,996 and 1,012, respectively (December 31, 2023 – 2,745 and 987, respectively). Future rate resets for these capital instruments may rely on alternative reference rates such as CORRA, the alternative rate for CDOR, and the Secured Overnight Financing Rate (SOFR), the alternative rate for LIBOR. As at September 30, 2024, the interest rate benchmark reform has not resulted in material changes in the Company’s risk management strategy.(2)Designated as a hedge of the Company’s net investment in its Singapore operations which reduces the earnings volatility that would otherwise arise from the re-measurement of the subordinated notes into Canadian dollars. (3)Issued by MFC during the second quarter of 2024, interest is payable semi-annually. After June 19, 2029, the interest rate will reset to equal the prevailing 5-year SORA Overnight Indexed Swap (SORA OIS) Rate plus 1.201%. With regulatory approval, MFC may redeem the notes, in whole, but not in part, on June 19, 2029 and on any interest payment date thereafter, at a redemption price equal to par, together with accrued and unpaid interest to, but excluding, the date fixed for redemption.(4)Issued by MFC during the first quarter of 2024, interest is payable semi-annually. After February 23, 2029, the interest rate will reset to equal the Daily Compounded CORRA plus 1.44%. With regulatory approval, MFC may redeem the debentures, in whole, or in part, on or after February 23, 2029, at a redemption price equal to par, together with accrued and unpaid interest to, but excluding, the date fixed for redemption.(5)Designated as a hedge of the Company’s net investment in its U.S. operations which reduces the earnings volatility that would otherwise arise from the re-measurement of the subordinated notes into Canadian dollars.(6) The 3.049% MFC Subordinated debentures were redeemed at par on August 20, 2024, the earliest par redemption date. (7) The 7.375% JHUSA Surplus notes matured and were redeemed on February 15, 2024.(8) On September 26, 2024, MFC announced its intention to redeem the 3.00% MFC Subordinated notes at par on November 21, 2024. |
All values are in US Dollars.
(b) Fair value measurement
The Company measures capital instruments at amortized cost in the Consolidated Statements of Financial
Position. As at September 30, 2024, the fair value of capital instruments was $7,037 (December 31, 2023 –
$6,483). The fair value of capital instruments was determined using Level 2 valuation techniques (December 31,
2023 – Level 2).
| Manulife Financial Corporation – Third Quarter 2024 | 116 |
|---|---|
| Note 10 Equity Capital and Earnings Per Share | |
| --- |
(a) Preferred shares and other equity instruments
The following table presents information about the outstanding preferred shares and other equity instruments as at
September 30, 2024 and December 31, 2023.
| Issue date | Annual<br><br>dividend /<br><br>distribution rate(1) | Earliest<br><br>redemption<br><br>date(2),(3) | Number of<br><br>shares<br><br>(in millions) | Face<br><br>amount | Net amount(4) as at | ||
|---|---|---|---|---|---|---|---|
| September 30,<br><br>2024 | December 31,<br><br>2023 | ||||||
| Preferred shares | |||||||
| Class A preferred shares | |||||||
| Series 2 | February 18, 2005 | 4.65% | n/a | 14 | $350 | $344 | $344 |
| Series 3 | January 3, 2006 | 4.50% | n/a | 12 | 300 | 294 | 294 |
| Class 1 preferred shares | |||||||
| Series 3(5),(6) | March 11, 2011 | 2.348% | June 19, 2026 | 7 | 163 | 160 | 160 |
| Series 4(7) | June 20, 2016 | floating | June 19, 2026 | 1 | 37 | 36 | 36 |
| Series 9(5),(6) | May 24, 2012 | 5.978% | September 19, 2027 | 10 | 250 | 244 | 244 |
| Series 11(5),(6) | December 4, 2012 | 6.159% | March 19, 2028 | 8 | 200 | 196 | 196 |
| Series 13(5),(6) | June 21, 2013 | 6.350% | September 19, 2028 | 8 | 200 | 196 | 196 |
| Series 15(5),(6),(8) | February 25, 2014 | 5.775% | June 19, 2029 | 8 | 200 | 195 | 195 |
| Series 17(5),(6) | August 15, 2014 | 3.800% | December 19, 2024 | 14 | 350 | 343 | 343 |
| Series 19(5),(6) | December 3, 2014 | 3.675% | March 19, 2025 | 10 | 250 | 246 | 246 |
| Series 25(5),(6) | February 20, 2018 | 5.942% | June 19, 2028 | 10 | 250 | 245 | 245 |
| Other equity instruments | |||||||
| Limited recourse capital notes (LRCN)(9) | |||||||
| Series 1(10) | February 19, 2021 | 3.375% | May 19, 2026 | n/a | 2,000 | 1,982 | 1,982 |
| Series 2(10) | November 12, 2021 | 4.100% | February 19, 2027 | n/a | 1,200 | 1,189 | 1,189 |
| Series 3(10) | June 16, 2022 | 7.117% | June 19, 2027 | n/a | 1,000 | 990 | 990 |
| Total | 102 | $6,750 | $6,660 | $6,660 | |||
| (1)Holders of Class A and Class 1 preferred shares are entitled to receive non-cumulative preferential cash dividends on a quarterly basis, as and when declared by the Board of Directors. Non-deferrable distributions are payable to all LRCN holders semi-annually at the Company’s discretion.(2)Redemption of all preferred shares is subject to regulatory approval. MFC may redeem each series, in whole or in part, at par, on the earliest redemption date or every five years thereafter, except for Class A Series 2, Class A Series 3 and Class 1 Series 4 preferred shares. Class A Series 2 and Series 3 preferred shares are past their respective earliest redemption date and MFC may redeem these preferred shares, in whole or in part, at par at any time, subject to regulatory approval, as noted. MFC may redeem the Class 1 Series 4 preferred shares, in whole or in part, at any time, at 25.00 per share if redeemed on June 19, 2026 (the earliest redemption date) and on June 19 every five years thereafter, or at 25.50 per share if redeemed on any other date after June 19, 2021, subject to regulatory approval, as noted.(3)Redemption of all LRCN series is subject to regulatory approval. MFC may at its option redeem each series in whole or in part, at a redemption price equal to par, together with accrued and unpaid interest. The redemption period for Series 1 is every five years during the period from May 19 and including June 19, commencing in 2026. The redemption period for Series 2 is every five years during the period from February 19 and including March 19, commencing in 2027. After the first redemption date, the redemption period for Series 3 is every five years during the period from May 19 to and including June 19, commencing in 2032.(4)Net of after-tax issuance costs.(5)On the earliest redemption date and every five years thereafter, the annual dividend rate will be reset to the five-year Government of Canada bond yield plus a yield specified for each series. The specified yield for Class 1 preferred shares is: Series 3 – 1.41%, Series 9 – 2.86%, Series 11 – 2.61%, Series 13 – 2.22%, Series 15 – 2.16%, Series 17 – 2.36%, Series 19 – 2.30%, and Series 25 – 2.55%.(6)On the earliest redemption date and every five years thereafter, Class 1 preferred shares are convertible at the option of the holder into a new series that is one number higher than their existing series, and the holders are entitled to non-cumulative preferential cash dividends, payable quarterly if and when declared by the Board of Directors, at a rate equal to the three-month Government of Canada Treasury bill yield plus the rate specified in footnote 5 above.(7)The floating dividend rate for the Class 1 Series 4 shares equals the three-month Government of Canada Treasury bill yield plus 1.41%.(8)MFC did not exercise its right to redeem the outstanding Class 1 Shares Series 15 on June 19, 2024, which was the earliest redemption date. The dividend rate was reset as specified in footnote 5 above to an annual fixed rate of 5.775%, for a five-year period commencing on June 20, 2024.(9)Non-payment of distributions or principal on any LRCN series when due will result in a recourse event. The recourse of each noteholder will be limited to their proportionate amount of the Limited Recourse Trust’s assets which comprise of Class 1 Series 27 preferred shares for LRCN Series 1, Class 1 Series 28 preferred shares for LRCN Series 2, and Class 1 Series 29 preferred shares for LRCN Series 3. All claims of the holders of LRCN series against MFC will be extinguished upon receipt of the corresponding trust assets. The Class 1 Series 27, Series 28, and Series 29 preferred shares are eliminated on consolidation while being held in the Limited Recourse Trust.(10)The LRCN Series 1 distribute at a fixed rate of 3.375% payable semi-annually, until June 18, 2026; on June 19, 2026 and every five years thereafter until June 19, 2076, the rate will be reset at a rate equal to the five-year Government of Canada yield as defined in the prospectus, plus 2.839%. The LRCN Series 2 distribute at a fixed rate of 4.10% payable semi-annually, until March 18, 2027; on March 19, 2027 and every five years thereafter until March 19, 2077, the rate will be reset at a rate equal to the five-year Government of Canada yield as defined in the prospectus, plus 2.704%. The LRCN Series 3 distribute at a fixed rate of 7.117% payable semi-annually, until June 18, 2027; on June 19, 2027 and every five years thereafter until June 19, 2077, the rate will be reset at a rate equal to the five-year Government of Canada yield as defined in the prospectus, plus 3.95%. |
All values are in US Dollars.
| Manulife Financial Corporation – Third Quarter 2024 | 117 |
|---|
(b) Common shares
As at September 30, 2024, there were 14 million outstanding stock options and deferred share units that entitle the
holders to receive common shares or payment in cash or common shares, at the option of the holders (December
31, 2023 – 17 million).
The following table presents changes in common shares issued and outstanding.
| Number of common shares (in millions) | For the nine months ended<br><br>September 30, 2024 | For the year ended<br><br>December 31, 2023 |
|---|---|---|
| Balance, beginning of period | 1,806 | 1,865 |
| Repurchased for cancellation | (51) | (63) |
| Issued on exercise of stock options and deferred share units | 4 | 4 |
| Balance, end of period | 1,759 | 1,806 |
Normal course issuer bid
On February 20, 2024, the Company received approval from the Toronto Stock Exchange (“TSX”) to launch a
normal course issuer bid (“NCIB”) that permits the purchase for cancellation of up to 50 million common shares,
representing approximately 2.8% of its issued and outstanding common shares. Purchases under the NCIB
commenced on February 23, 2024 and may continue until February 22, 2025, when the NCIB expires, or such
earlier date as the Company completes its purchases.
On May 7, 2024, the Company announced that the TSX approved an amendment to the existing NCIB to increase
the number of common shares that it may repurchase for cancellation from up to 50 million common shares
(approximately 2.8% of shares outstanding) to up to 90 million common shares (approximately 5% of shares
outstanding as at February 12, 2024).
The Company’s previous NCIB expired on February 22, 2024, with no purchases during 2024.
During the nine months ended September 30, 2024, the Company purchased for cancellation 51 million shares
(2023 – 33 million shares) for $1,807 and incurred $34 tax on net repurchases of equity (2023 – $1,262 and $nil,
respectively). Of this, $607 was recorded in common shares and $1,234 was recorded in retained earnings in the
Consolidated Statements of Changes in Equity (2023 – $590 and $672, respectively).
(c) Earnings per share
The following is a reconciliation of the denominator (number of shares) in the calculation of basic and diluted
earnings per common share.
| For the | three months ended<br><br>September 30, | nine months ended<br><br>September 30, | ||
|---|---|---|---|---|
| (in millions) | 2024 | 2023 | 2024 | 2023 |
| Weighted average number of common shares | 1,774 | 1,826 | 1,790 | 1,842 |
| Dilutive stock-based awards(1) | 6 | 3 | 6 | 3 |
| Weighted average number of diluted common shares | 1,780 | 1,829 | 1,796 | 1,845 |
| (1)The dilutive effect of stock-based awards was calculated using the treasury stock method. This method calculates the number of incremental shares by<br><br>assuming the outstanding stock-based awards are (i) exercised and (ii) then reduced by the number of shares assumed to be repurchased from the issuance<br><br>proceeds, using the average market price of MFC common shares for the period. | ||||
| Note 11 Revenue from Service Contracts | ||||
| --- |
The Company provides investment management services, transaction processing and administrative services and
distribution and related services to proprietary and third-party investment funds, retirement plans, group benefit
plans, institutional investors and other arrangements. The Company also provides real estate management
services to tenants of the Company’s investment properties.
The Company’s service contracts generally impose single performance obligations, each consisting of a series of
similar related services for each customer.
| Manulife Financial Corporation – Third Quarter 2024 | 118 |
|---|
The Company’s performance obligations within service arrangements are generally satisfied over time as the
customer simultaneously receives and consumes the benefits of the services rendered, measured using an output
method. Fees typically include variable consideration and the related revenue is recognized to the extent that it is
highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the
uncertainty is subsequently resolved.
Asset based fees vary with asset values of accounts under management, subject to market conditions and investor
behaviors beyond the Company’s control. Transaction processing and administrative fees vary with activity
volumes, also beyond the Company’s control. Some fees, including distribution fees, are based on account
balances and transaction volumes. Fees related to account balances and transaction volumes are measured daily.
Real estate management service fees include fixed portions plus recovery of variable costs of services rendered to
tenants. Fees related to services provided are generally recognized as services are rendered, which is when it
becomes highly probable that no significant reversal of cumulative revenue recognized will occur. The Company
has determined that its service contracts have no significant financing components because fees are collected
monthly. The Company has no significant contract assets or contract liabilities.
The following tables present revenue from service contracts by service lines and reporting segments as disclosed
in note 14.
| For the three months ended September 30, 2024 | Global WAM | Asia,<br><br>Canada, U.S.,<br><br>and Corporate<br><br>and Other | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Investment management and other related fees | $900 | $(105) | $795 | |||||
| Transaction processing, administration, and service fees | 738 | 76 | 814 | |||||
| Distribution fees and other | 228 | 19 | 247 | |||||
| Total included in other revenue | 1,866 | (10) | 1,856 | |||||
| Revenue from non-service lines | 9 | 63 | 72 | |||||
| Total other revenue | $1,875 | $53 | $1,928 | |||||
| Real estate management services included in net investment income | $- | $72 | $72 | For the three months ended September 30, 2023 | Global WAM | Asia,<br><br>Canada, U.S.,<br><br>and Corporate<br><br>and Other | Total | |
| --- | --- | --- | --- | |||||
| Investment management and other related fees | $852 | $(117) | $735 | |||||
| Transaction processing, administration, and service fees | 651 | 62 | 713 | |||||
| Distribution fees and other | 211 | 17 | 228 | |||||
| Total included in other revenue | 1,714 | (38) | 1,676 | |||||
| Revenue from non-service lines | (5) | (26) | (31) | |||||
| Total other revenue | $1,709 | $(64) | $1,645 | |||||
| Real estate management services included in net investment income | $- | $74 | $74 | For the nine months ended September 30, 2024 | Global WAM | Asia,<br><br>Canada, U.S.,<br><br>and Corporate<br><br>and Other | Total | |
| --- | --- | --- | --- | |||||
| Investment management and other related fees | $2,625 | $(347) | $2,278 | |||||
| Transaction processing, administration, and service fees | 2,131 | 225 | 2,356 | |||||
| Distribution fees and other | 672 | 43 | 715 | |||||
| Total included in other revenue | 5,428 | (79) | 5,349 | |||||
| Revenue from non-service lines | 6 | 230 | 236 | |||||
| Total other revenue | $5,434 | $151 | $5,585 | |||||
| Real estate management services included in net investment income | $- | $224 | $224 | |||||
| Manulife Financial Corporation – Third Quarter 2024 | 119 | |||||||
| --- | --- | |||||||
| For the nine months ended September 30, 2023 | Global WAM | Asia,<br><br>Canada, U.S.,<br><br>and Corporate<br><br>and Other | Total | |||||
| --- | --- | --- | --- | |||||
| Investment management and other related fees | $2,480 | $(306) | $2,174 | |||||
| Transaction processing, administration, and service fees | 1,912 | 200 | 2,112 | |||||
| Distribution fees and other | 632 | 43 | 675 | |||||
| Total included in other revenue | 5,024 | (63) | 4,961 | |||||
| Revenue from non-service lines | (3) | 69 | 66 | |||||
| Total other revenue | $5,021 | $6 | $5,027 | |||||
| Real estate management services included in net investment income | $- | $231 | $231 | |||||
| Note 12 Employee Future Benefits | ||||||||
| --- |
The Company maintains defined contribution and defined benefit pension plans, and other post-employment plans
for eligible employees and agents. The following tables present information about the financial impacts of the
Company’s material pension and retiree welfare plans in the U.S. and Canada.
| Pension plans | Retiree welfare plans(1) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| For the three months ended September 30, | 2024 | 2023 | 2024 | 2023 | ||||||
| Defined benefit current service cost | $11 | $11 | $- | $- | ||||||
| Defined benefit administrative expenses | 2 | 3 | - | 1 | ||||||
| Service cost | 13 | 14 | - | 1 | ||||||
| Interest on net defined benefit (asset) liability | 1 | 2 | (1) | (1) | ||||||
| Defined benefit cost | 14 | 16 | (1) | - | ||||||
| Defined contribution cost | 24 | 22 | - | - | ||||||
| Net benefit cost reported in earnings | $38 | $38 | $(1) | $- | ||||||
| Actuarial (gain) loss on economic assumption changes | $100 | $(146) | $16 | $(21) | ||||||
| Investment (gain) loss (excluding interest income) | (84) | 149 | (9) | 14 | ||||||
| Change in effect of asset limit | 2 | (5) | - | - | ||||||
| Remeasurement (gain) loss recorded in AOCI, net of tax | $18 | $(2) | $7 | $(7) | ||||||
| (1)There are no material current service costs for the retiree welfare plans as they are closed and mostly frozen. The remeasurement gain or loss on these plans<br><br>is due to the volatility of discount rates and investment returns. | Pension plans | Retiree welfare plans(1) | ||||||||
| --- | --- | --- | --- | --- | ||||||
| For the nine months ended September 30, | 2024 | 2023 | 2024 | 2023 | ||||||
| Defined benefit current service cost | $33 | $31 | $- | $- | ||||||
| Defined benefit administrative expenses | 7 | 8 | 1 | 1 | ||||||
| Service cost | 40 | 39 | 1 | 1 | ||||||
| Interest on net defined benefit (asset) liability | 3 | 4 | (3) | (2) | ||||||
| Defined benefit cost | 43 | 43 | (2) | (1) | ||||||
| Defined contribution cost | 76 | 72 | - | - | ||||||
| Net benefit cost reported in earnings | $119 | $115 | $(2) | $(1) | ||||||
| Actuarial (gain) loss on economic assumption changes | $17 | $(116) | $2 | $(17) | ||||||
| Investment (gain) loss (excluding interest income) | (70) | 84 | (9) | 12 | ||||||
| Change in effect of asset limit | 5 | (2) | - | - | ||||||
| Remeasurement (gain) loss recorded in AOCI, net of tax | $(48) | $(34) | $(7) | $(5) | ||||||
| (1)There are no material current service costs for the retiree welfare plans as they are closed and mostly frozen. The remeasurement gain or loss on these plans<br><br>is due to the volatility of discount rates and investment returns. | ||||||||||
| Manulife Financial Corporation – Third Quarter 2024 | 120 | |||||||||
| --- | --- | |||||||||
| Note 13 Commitments and Contingencies | ||||||||||
| --- |
(a) Legal proceedings
The Company is regularly involved in legal actions, both as a defendant and as a plaintiff. The legal actions where
the Company is a party ordinarily relate to its activities as a provider of insurance protection or wealth
management products, reinsurance, or in its capacity as an investment adviser, employer, or taxpayer. Other life
insurers and asset managers, operating in the jurisdictions in which the Company does business, have been
subject to a wide variety of other types of actions, some of which resulted in substantial judgments or settlements
against the defendants; it is possible that the Company may become involved in similar actions in the future. In
addition, government and regulatory bodies in Canada, the United States, Asia and other jurisdictions where the
Company conducts business regularly make inquiries and, from time to time, require the production of information
or conduct examinations concerning the Company’s compliance with, among other things, insurance laws,
securities laws, and laws governing the activities of broker-dealers.
In September 2023, a lawsuit was initiated against the Company in the U.S. District Court of the Southern District
of New York as a putative class action on behalf of all current and former owners of universal life insurance policies
issued by the Company that state that “cost of insurance rates will be based on future expectations that include
taxes.” The Plaintiff’s theory is that the Company impermissibly failed to decrease the COI rates charged to these
policy owners after the implementation of the Tax Cuts and Jobs Act of 2018. It is too early in the litigation to offer
any reliable opinion about the scope of the class policies that may be at issue or the likely outcome.
(b) Guarantees
(I) Guarantees regarding Manulife Finance (Delaware), L.P. (“MFLP”)
MFC has guaranteed the payment of amounts on the $650 subordinated debentures due on December 15, 2041
issued by MFLP, a wholly owned unconsolidated financing entity.
The following tables present certain condensed consolidated financial information for MFC and MFLP.
Condensed Consolidated Statements of Income Information
| For the three months ended September 30, 2024 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total insurance service result | $- | $1,297 | $- | $1,297 | $- | |||||||
| Total investment result | 370 | 1,434 | (703) | 1,101 | 12 | |||||||
| Other revenue | (22) | 1,951 | (1) | 1,928 | (3) | |||||||
| Net income (loss) attributed to shareholders and other equity<br><br>holders | 1,839 | 1,593 | (1,593) | 1,839 | (2) | For the three months ended September 30, 2023 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |
| --- | --- | --- | --- | --- | --- | |||||||
| Total insurance service result | $- | $1,005 | $- | $1,005 | $- | |||||||
| Total investment result | 283 | 595 | (560) | 318 | 14 | |||||||
| Other revenue | (7) | 1,652 | - | 1,645 | 4 | |||||||
| Net income (loss) attributed to shareholders and other equity<br><br>holders | 1,013 | 825 | (825) | 1,013 | 7 | For the nine months ended September 30, 2024 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |
| --- | --- | --- | --- | --- | --- | |||||||
| Total insurance service result | $- | $3,312 | $- | $3,312 | $- | |||||||
| Total investment result | 558 | 2,470 | (1,066) | 1,962 | 39 | |||||||
| Other revenue | (29) | 5,614 | - | 5,585 | 6 | |||||||
| Net income (loss) attributed to shareholders and other equity<br><br>holders | 3,747 | 3,494 | (3,494) | 3,747 | 11 | |||||||
| Manulife Financial Corporation – Third Quarter 2024 | 121 | |||||||||||
| --- | --- | |||||||||||
| For the nine months ended September 30, 2023 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |||||||
| --- | --- | --- | --- | --- | --- | |||||||
| Total insurance service result | $- | $2,741 | $- | $2,741 | $- | |||||||
| Total investment result | 415 | 2,341 | (871) | 1,885 | 40 | |||||||
| Other revenue | 14 | 5,015 | (2) | 5,027 | (1) | |||||||
| Net income (loss) attributed to shareholders and other equity<br><br>holders | 3,444 | 3,268 | (3,268) | 3,444 | 6 |
Condensed Consolidated Statements of Financial Position Information
| As at September 30, 2024 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total invested assets | $101 | $429,051 | $- | $429,152 | $19 | |||||||
| Insurance contract assets | - | 112 | - | 112 | - | |||||||
| Reinsurance contract held assets | - | 59,283 | - | 59,283 | - | |||||||
| Total other assets | 100,297 | 115,913 | (175,106) | 41,104 | 998 | |||||||
| Segregated funds net assets | - | 422,979 | - | 422,979 | - | |||||||
| Insurance contract liabilities, excluding those for account of<br><br>segregated fund holders | - | 390,943 | - | 390,943 | - | |||||||
| Reinsurance contract held liabilities | - | 2,763 | - | 2,763 | - | |||||||
| Investment contract liabilities | - | 13,266 | - | 13,266 | - | |||||||
| Total other liabilities | 50,825 | 124,343 | (104,128) | 71,040 | 746 | |||||||
| Insurance contract liabilities for account of segregated fund<br><br>holders | - | 123,720 | - | 123,720 | - | |||||||
| Investment contract liabilities for account of segregated fund<br><br>holders | - | 299,259 | - | 299,259 | - | As at December 31, 2023 | MFC<br><br>(Guarantor) | Subsidiaries<br><br>on a combined<br><br>basis | Consolidation<br><br>adjustments | Total<br><br>consolidated<br><br>amounts | MFLP | |
| --- | --- | --- | --- | --- | --- | |||||||
| Total invested assets | $86 | $417,124 | $- | $417,210 | $9 | |||||||
| Insurance contract assets | - | 145 | - | 145 | - | |||||||
| Reinsurance contract held assets | - | 42,651 | - | 42,651 | - | |||||||
| Total other assets | 59,023 | 42,411 | (63,410) | 38,024 | 969 | |||||||
| Segregated funds net assets | - | 377,544 | - | 377,544 | - | |||||||
| Insurance contract liabilities, excluding those for account of<br><br>segregated fund holders | - | 367,996 | - | 367,996 | - | |||||||
| Reinsurance contract held liabilities | - | 2,831 | - | 2,831 | - | |||||||
| Investment contract liabilities | - | 11,816 | - | 11,816 | - | |||||||
| Total other liabilities | 12,070 | 55,129 | (539) | 66,660 | 718 | |||||||
| Insurance contract liabilities for account of segregated fund<br><br>holders | - | 114,143 | - | 114,143 | - | |||||||
| Investment contract liabilities for account of segregated fund<br><br>holders | - | 263,401 | - | 263,401 | - |
(II) Guarantees regarding John Hancock Life Insurance Company (U.S.A.) (“JHUSA”)
Details of guarantees regarding certain securities issued or to be issued by JHUSA are outlined in note 16.
| Note 14 Segment and Geographic Reporting |
|---|
The Company’s reporting segments are Asia, Canada, U.S., Global WAM and Corporate and Other. Each
reporting segment is responsible for managing its operating results, developing products, and defining strategies
for services and distribution based on the profile and needs of its businesses and markets. The Company’s
significant product and service offerings by the reporting segments are mentioned below.
Wealth and asset management businesses (Global WAM) – branded as Manulife Investment Management,
provides investment advice and innovative solutions to retirement, retail, and institutional clients. Products and
services are distributed through multiple distribution channels, including agents and brokers affiliated with the
Company, independent securities brokerage firms and financial advisors pension plan consultants and banks.
| Manulife Financial Corporation – Third Quarter 2024 | 122 |
|---|
Insurance and annuity products (Asia, Canada and U.S.) – include a variety of individual life insurance,
individual and group long-term care insurance and guaranteed and partially guaranteed annuity products. Products
are distributed through multiple distribution channels, including insurance agents, brokers, banks, financial
planners and direct marketing. Manulife Bank of Canada offers a variety of deposit and credit products to
Canadian customers.
Corporate and Other segment – comprised of investment performance of assets backing capital, net of amounts
allocated to operating segments; costs incurred by the corporate office related to shareholder activities (not
allocated to the operating segments); financing costs; property and casualty reinsurance business; and run-off
reinsurance operations including variable annuities and accident and health. In addition, consolidations and
eliminations of transactions between operating segments are also included.
The following tables present results by reporting segments and by geographical location.
(a) By Segment
| For the three months ended<br><br>September 30, 2024 | Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total |
|---|---|---|---|---|---|---|
| Insurance service result | ||||||
| Life, health and property and casualty<br><br>insurance | $567 | $301 | $297 | $- | $48 | $1,213 |
| Annuities and pensions | (19) | 62 | 41 | - | - | 84 |
| Total insurance service result | 548 | 363 | 338 | - | 48 | 1,297 |
| Net investment income (loss) | 1,947 | 1,995 | 1,674 | (78) | 374 | 5,912 |
| Insurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (2,265) | (1,368) | (1,455) | - | 19 | (5,069) |
| Annuities and pensions | 1,848 | (127) | (385) | - | - | 1,336 |
| Total insurance finance income<br><br>(expenses) | (417) | (1,495) | (1,840) | - | 19 | (3,733) |
| Reinsurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (406) | 97 | (363) | - | 2 | (670) |
| Annuities and pensions | (490) | - | 157 | - | - | (333) |
| Total reinsurance finance income<br><br>(expenses) | (896) | 97 | (206) | - | 2 | (1,003) |
| Non-performance risk of reinsurers | 2 | (16) | 47 | - | - | 33 |
| Decrease (increase) in investment contract<br><br>liabilities | 8 | (18) | 22 | (118) | (2) | (108) |
| Net segregated fund investment result | - | - | - | - | - | - |
| Total investment result | 644 | 563 | (303) | (196) | 393 | 1,101 |
| Other revenue | (42) | 74 | 26 | 1,875 | (5) | 1,928 |
| Other expenses | (86) | (169) | (39) | (1,159) | (121) | (1,574) |
| Interest expenses | (5) | (253) | (4) | (1) | (148) | (411) |
| Net income (loss) before income taxes | 1,059 | 578 | 18 | 519 | 167 | 2,341 |
| Income tax (expenses) recoveries | (39) | (114) | (13) | (20) | (88) | (274) |
| Net income (loss) | 1,020 | 464 | 5 | 499 | 79 | 2,067 |
| Less net income (loss) attributed to: | ||||||
| Non-controlling interests | 130 | - | - | 1 | - | 131 |
| Participating policyholders | 63 | 34 | - | - | - | 97 |
| Net income (loss) attributed to<br><br>shareholders and other equity holders | $827 | $430 | $5 | $498 | $79 | $1,839 |
| Manulife Financial Corporation – Third Quarter 2024 | 123 | |||||
| --- | --- | |||||
| For the three months ended<br><br>September 30, 2023 | Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total |
| --- | --- | --- | --- | --- | --- | --- |
| Insurance service result | ||||||
| Life, health and property and casualty<br><br>insurance | $500 | $314 | $87 | $- | $64 | $965 |
| Annuities and pensions | (33) | 52 | 21 | - | - | 40 |
| Total insurance service result | 467 | 366 | 108 | - | 64 | 1,005 |
| Net investment income (loss) | 362 | 188 | 773 | (317) | 259 | 1,265 |
| Insurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | 227 | (69) | (775) | - | 5 | (612) |
| Annuities and pensions | (533) | 279 | 86 | - | - | (168) |
| Total insurance finance income<br><br>(expenses) | (306) | 210 | (689) | - | 5 | (780) |
| Reinsurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (48) | 9 | 35 | - | 2 | (2) |
| Annuities and pensions | 1 | - | (94) | - | - | (93) |
| Total reinsurance finance income<br><br>(expenses) | (47) | 9 | (59) | - | 2 | (95) |
| Decrease (increase) in investment contract<br><br>liabilities | (5) | (18) | (70) | 14 | 7 | (72) |
| Net segregated fund investment result | - | - | - | - | - | - |
| Total investment result | 4 | 389 | (45) | (303) | 273 | 318 |
| Other revenue | 26 | 53 | 31 | 1,709 | (174) | 1,645 |
| Other expenses | (55) | (142) | (23) | (1,038) | (120) | (1,378) |
| Interest expenses | (3) | (290) | (3) | (2) | (118) | (416) |
| Net income (loss) before income taxes | 439 | 376 | 68 | 366 | (75) | 1,174 |
| Income tax (expenses) recoveries | (135) | (94) | 4 | (48) | 324 | 51 |
| Net income (loss) | 304 | 282 | 72 | 318 | 249 | 1,225 |
| Less net income (loss) attributed to: | ||||||
| Non-controlling interests | 25 | - | - | - | - | 25 |
| Participating policyholders | 195 | (8) | - | - | - | 187 |
| Net income (loss) attributed to<br><br>shareholders and other equity holders | $84 | $290 | $72 | $318 | $249 | $1,013 |
| Manulife Financial Corporation – Third Quarter 2024 | 124 | |||||
| --- | --- | |||||
| For the nine months ended<br><br>September 30, 2024 | Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total |
| --- | --- | --- | --- | --- | --- | --- |
| Insurance service result | ||||||
| Life, health and property and casualty<br><br>insurance | $1,640 | $812 | $522 | $- | $93 | $3,067 |
| Annuities and pensions | (25) | 178 | 92 | - | - | 245 |
| Total insurance service result | 1,615 | 990 | 614 | - | 93 | 3,312 |
| Net investment income (loss) | 6,599 | 3,884 | 3,816 | (409) | 1,027 | 14,917 |
| Insurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (4,962) | (3,055) | (4,453) | - | 44 | (12,426) |
| Annuities and pensions | (476) | 127 | (39) | - | - | (388) |
| Total insurance finance income<br><br>(expenses) | (5,438) | (2,928) | (4,492) | - | 44 | (12,814) |
| Reinsurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (549) | 292 | 379 | - | (3) | 119 |
| Annuities and pensions | 360 | (1) | (303) | - | - | 56 |
| Total reinsurance finance income<br><br>(expenses) | (189) | 291 | 76 | - | (3) | 175 |
| Non-performance risk of reinsurers | 2 | (16) | 47 | - | - | 33 |
| Decrease (increase) in investment contract<br><br>liabilities | (5) | (54) | (34) | (257) | 1 | (349) |
| Net segregated fund investment result | - | - | - | - | - | - |
| Total investment result | 969 | 1,177 | (587) | (666) | 1,069 | 1,962 |
| Other revenue | 76 | 222 | 92 | 5,434 | (239) | 5,585 |
| Other expenses | (225) | (499) | (88) | (3,435) | (374) | (4,621) |
| Interest expenses | (19) | (790) | (11) | (5) | (436) | (1,261) |
| Net income (loss) before income taxes | 2,416 | 1,100 | 20 | 1,328 | 113 | 4,977 |
| Income tax (expenses) recoveries | (304) | (236) | 12 | (113) | (165) | (806) |
| Net income (loss) | 2,112 | 864 | 32 | 1,215 | (52) | 4,171 |
| Less net income (loss) attributed to: | ||||||
| Non-controlling interests | 223 | - | - | 2 | - | 225 |
| Participating policyholders | 117 | 82 | - | - | - | 199 |
| Net income (loss) attributed to<br><br>shareholders and other equity holders | $1,772 | $782 | $32 | $1,213 | $(52) | $3,747 |
| Total assets | $202,980 | $160,048 | $258,305 | $295,386 | $35,911 | $952,630 |
| Manulife Financial Corporation – Third Quarter 2024 | 125 | |||||
| --- | --- | |||||
| For the nine months ended<br><br>September 30, 2023 | Asia | Canada | U.S. | Global<br><br>WAM | Corporate<br><br>and Other | Total |
| --- | --- | --- | --- | --- | --- | --- |
| Insurance service result | ||||||
| Life, health and property and casualty<br><br>insurance | $1,405 | $742 | $348 | $- | $145 | $2,640 |
| Annuities and pensions | (108) | 145 | 64 | - | - | 101 |
| Total insurance service result | 1,297 | 887 | 412 | - | 145 | 2,741 |
| Net investment income (loss) | 4,782 | 2,685 | 3,399 | (726) | 1,097 | 11,237 |
| Insurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | (2,458) | (1,804) | (3,124) | - | 722 | (6,664) |
| Annuities and pensions | (2,140) | 346 | 166 | - | - | (1,628) |
| Total insurance finance income<br><br>(expenses) | (4,598) | (1,458) | (2,958) | - | 722 | (8,292) |
| Reinsurance finance income (expenses) | ||||||
| Life, health and property and casualty<br><br>insurance | 41 | 31 | 215 | - | (692) | (405) |
| Annuities and pensions | 4 | (1) | (346) | - | - | (343) |
| Total reinsurance finance income<br><br>(expenses) | 45 | 30 | (131) | - | (692) | (748) |
| Decrease (increase) in investment contract<br><br>liabilities | (36) | (51) | (149) | (81) | 5 | (312) |
| Net segregated fund investment result | - | - | - | - | - | - |
| Total investment result | 193 | 1,206 | 161 | (807) | 1,132 | 1,885 |
| Other revenue | 83 | 197 | 71 | 5,021 | (345) | 5,027 |
| Other expenses | (168) | (421) | (126) | (3,130) | (315) | (4,160) |
| Interest expenses | (8) | (758) | (11) | (11) | (376) | (1,164) |
| Net income (loss) before income taxes | 1,397 | 1,111 | 507 | 1,073 | 241 | 4,329 |
| Income tax (expenses) recoveries | (331) | (257) | (66) | (140) | 271 | (523) |
| Net income (loss) | 1,066 | 854 | 441 | 933 | 512 | 3,806 |
| Less net income (loss) attributed to: | ||||||
| Non-controlling interests | 104 | - | - | 1 | - | 105 |
| Participating policyholders | 229 | 28 | - | - | - | 257 |
| Net income (loss) attributed to<br><br>shareholders and other equity holders | $733 | $826 | $441 | $932 | $512 | $3,444 |
| Total assets | $167,878 | $147,472 | $234,816 | $243,467 | $42,241 | $835,874 |
(b) By Geographic Location
| For the three months ended<br><br>September 30, 2024 | Asia | Canada | U.S. | Other | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Insurance service result | ||||||||||||
| Life, health and property and casualty insurance | $567 | $299 | $291 | $56 | $1,213 | |||||||
| Annuities and pensions | (19) | 62 | 41 | - | 84 | |||||||
| Total insurance service result | 548 | 361 | 332 | 56 | 1,297 | |||||||
| Net investment income (loss) | 2,008 | 2,200 | 1,701 | 3 | 5,912 | |||||||
| Insurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (2,265) | (1,370) | (1,434) | - | (5,069) | |||||||
| Annuities and pensions | 1,848 | (127) | (385) | - | 1,336 | |||||||
| Total insurance finance income (expenses) | (417) | (1,497) | (1,819) | - | (3,733) | |||||||
| Reinsurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (406) | 99 | (363) | - | (670) | |||||||
| Annuities and pensions | (490) | - | 157 | - | (333) | |||||||
| Total reinsurance finance income (expenses) | (896) | 99 | (206) | - | (1,003) | |||||||
| Non-performance risk of reinsurers | 2 | (16) | 47 | - | 33 | |||||||
| Decrease (increase) in investment contract liabilities | (59) | (45) | (3) | (1) | (108) | |||||||
| Net segregated fund investment result | - | - | - | - | - | |||||||
| Total investment result | $638 | $741 | $(280) | $2 | $1,101 | |||||||
| Other revenue | $175 | $639 | $959 | $155 | $1,928 | |||||||
| Manulife Financial Corporation – Third Quarter 2024 | 126 | |||||||||||
| --- | --- | |||||||||||
| For the three months ended<br><br>September 30, 2023 | Asia | Canada | U.S. | Other | Total | |||||||
| --- | --- | --- | --- | --- | --- | |||||||
| Insurance service result | ||||||||||||
| Life, health and property and casualty insurance | $505 | $310 | $89 | $61 | $965 | |||||||
| Annuities and pensions | (33) | 52 | 21 | - | 40 | |||||||
| Total insurance service result | 472 | 362 | 110 | 61 | 1,005 | |||||||
| Net investment income (loss) | 360 | 275 | 629 | 1 | 1,265 | |||||||
| Insurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | 228 | (75) | (770) | 5 | (612) | |||||||
| Annuities and pensions | (533) | 279 | 86 | - | (168) | |||||||
| Total insurance finance income (expenses) | (305) | 204 | (684) | 5 | (780) | |||||||
| Reinsurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (52) | 15 | 35 | - | (2) | |||||||
| Annuities and pensions | 1 | - | (94) | - | (93) | |||||||
| Total reinsurance finance income (expenses) | (51) | 15 | (59) | - | (95) | |||||||
| Decrease (increase) in investment contract liabilities | (31) | (35) | (5) | (1) | (72) | |||||||
| Net segregated fund investment result | - | - | - | - | - | |||||||
| Total investment result | $(27) | $459 | $(119) | $5 | $318 | |||||||
| Other revenue | $404 | $520 | $763 | $(42) | $1,645 | For the nine months ended<br><br>September 30, 2024 | Asia | Canada | U.S. | Other | Total | |
| --- | --- | --- | --- | --- | --- | |||||||
| Insurance service result | ||||||||||||
| Life, health and property and casualty insurance | $1,640 | $809 | $512 | $106 | $3,067 | |||||||
| Annuities and pensions | (25) | 178 | 92 | - | 245 | |||||||
| Total insurance service result | 1,615 | 987 | 604 | 106 | 3,312 | |||||||
| Net investment income (loss) | 6,689 | 4,443 | 3,764 | 21 | 14,917 | |||||||
| Insurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (4,962) | (3,053) | (4,411) | - | (12,426) | |||||||
| Annuities and pensions | (476) | 127 | (39) | - | (388) | |||||||
| Total insurance finance income (expenses) | (5,438) | (2,926) | (4,450) | - | (12,814) | |||||||
| Reinsurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (549) | 289 | 379 | - | 119 | |||||||
| Annuities and pensions | 360 | (1) | (303) | - | 56 | |||||||
| Total reinsurance finance income (expenses) | (189) | 288 | 76 | - | 175 | |||||||
| Non-performance risk of reinsurers | 2 | (16) | 47 | - | 33 | |||||||
| Decrease (increase) in investment contract liabilities | (150) | (122) | (73) | (4) | (349) | |||||||
| Net segregated fund investment result | - | - | - | - | - | |||||||
| Total investment result | $914 | $1,667 | $(636) | $17 | $1,962 | |||||||
| Other revenue | $1,195 | $1,714 | $2,692 | $(16) | $5,585 | For the nine months ended<br><br>September 30, 2023 | Asia | Canada | U.S. | Other | Total | |
| --- | --- | --- | --- | --- | --- | |||||||
| Insurance service result | ||||||||||||
| Life, health and property and casualty insurance | $1,420 | $728 | $339 | $153 | $2,640 | |||||||
| Annuities and pensions | (108) | 145 | 64 | - | 101 | |||||||
| Total insurance service result | 1,312 | 873 | 403 | 153 | 2,741 | |||||||
| Net investment income (loss) | 4,911 | 3,195 | 3,111 | 20 | 11,237 | |||||||
| Insurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | (2,457) | (1,124) | (3,100) | 17 | (6,664) | |||||||
| Annuities and pensions | (2,140) | 346 | 166 | - | (1,628) | |||||||
| Total insurance finance income (expenses) | (4,597) | (778) | (2,934) | 17 | (8,292) | |||||||
| Reinsurance finance income (expenses) | ||||||||||||
| Life, health and property and casualty insurance | 29 | (649) | 215 | - | (405) | |||||||
| Annuities and pensions | 4 | (1) | (346) | - | (343) | |||||||
| Total reinsurance finance income (expenses) | 33 | (650) | (131) | - | (748) | |||||||
| Decrease (increase) in investment contract liabilities | (143) | (93) | (71) | (5) | (312) | |||||||
| Net segregated fund investment result | - | - | - | - | - | |||||||
| Total investment result | $204 | $1,674 | $(25) | $32 | $1,885 | |||||||
| Other revenue | $1,086 | $1,603 | $2,387 | $(49) | $5,027 | |||||||
| Manulife Financial Corporation – Third Quarter 2024 | 127 | |||||||||||
| --- | --- | |||||||||||
| Note 15 Segregated Funds | ||||||||||||
| --- |
The Company manages a number of segregated funds on behalf of policyholders. Policyholders are provided with
the opportunity to invest in different categories of segregated funds that hold a range of underlying investments.
The underlying investments consist of both individual securities and mutual funds.
Segregated funds underlying investments may be exposed to a variety of financial and other risks. These risks are
primarily mitigated by investment guidelines that are actively monitored by professional and experienced portfolio
advisors. The Company is not exposed to these risks beyond the liabilities related to the guarantees associated
with certain variable life and annuity products included in segregated funds. Accordingly, the Company’s exposure
to loss from segregated fund products is limited to the value of these guarantees.
As at September 30, 2024, these guarantees are recorded within the Company’s insurance contract liabilities and
amount to $2,201 (December 31, 2023 – $2,675), of which $720 are reinsured (December 31, 2023 – $980).
Assets supporting these guarantees, net of reinsurance, are recognized in invested assets according to their
investment type. “Insurance contract liabilities for account of segregated fund holders” on the Consolidated
Statements of Financial Position exclude these guarantees and are considered to be a non-distinct investment
component of insurance contract liabilities. The denoted components in the “Risk Management and Risk Factors
Update” section of the Third Quarter 2024 MD&A provide information regarding market risk sensitivities associated
with variable annuity and segregated fund guarantees.
| Note 16 Information Provided in Connection with Investments in Deferred Annuity<br><br>Contracts and SignatureNotes Issued or Assumed by John Hancock Life<br><br>Insurance Company (U.S.A.) |
|---|
The following condensed consolidated financial information, presented in accordance with IFRS, and the related
disclosure have been included in these Interim Consolidated Financial Statements with respect to JHUSA in
compliance with Regulation S-X and Rule 12h-5 of the United States Securities and Exchange Commission (the
“Commission”). These financial statements are incorporated by reference in certain of the MFC and its subsidiaries
registration statements and relate to MFC’s guarantee of certain securities to be issued by its subsidiaries. For
information about JHUSA, the MFC guarantees and restrictions on the ability of MFC to obtain funds from its
subsidiaries by dividend or loan, refer to note 24 to the Company’s 2023 Annual Consolidated Financial
Statements.
| Manulife Financial Corporation – Third Quarter 2024 | 128 |
|---|
Condensed Consolidated Statement of Financial Position
| As at September 30, 2024 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Assets | |||||
| Total invested assets | $101 | $107,906 | $321,282 | $(137) | $429,152 |
| Investments in unconsolidated subsidiaries | 66,926 | 9,112 | 52,568 | (128,606) | - |
| Insurance contract assets | - | - | 195 | (83) | 112 |
| Reinsurance contract held assets | - | 47,473 | 22,589 | (10,779) | 59,283 |
| Other assets | 33,371 | 10,702 | 71,956 | (74,925) | 41,104 |
| Segregated funds net assets | - | 210,225 | 214,358 | (1,604) | 422,979 |
| Total assets | $100,398 | $385,418 | $682,948 | $(216,134) | $952,630 |
| Liabilities and equity | |||||
| Insurance contract liabilities, excluding those for account<br><br>of segregated fund holders | $- | $148,556 | $253,415 | $(11,028) | $390,943 |
| Reinsurance contract held liabilities | - | - | 2,763 | - | 2,763 |
| Investment contract liabilities | - | 4,936 | 8,967 | (637) | 13,266 |
| Other liabilities | 38,251 | 5,733 | 88,862 | (75,028) | 57,818 |
| Long-term debt | 6,225 | - | - | - | 6,225 |
| Capital instruments | 6,349 | - | 33,048 | (32,400) | 6,997 |
| Insurance contract liabilities for account of segregated<br><br>fund holders | - | 56,088 | 67,632 | - | 123,720 |
| Investment contract liabilities for account of segregated<br><br>fund holders | - | 154,137 | 146,726 | (1,604) | 299,259 |
| Shareholders and other equity holders’ equity | 49,573 | 16,022 | 79,415 | (95,437) | 49,573 |
| Participating policyholders’ equity | - | (54) | 558 | - | 504 |
| Non-controlling interests | - | - | 1,562 | - | 1,562 |
| Total liabilities and equity | $100,398 | $385,418 | $682,948 | $(216,134) | $952,630 |
Condensed Consolidated Statement of Financial Position
| As at December 31, 2023 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Assets | |||||
| Total invested assets | $86 | $109,433 | $307,930 | $(239) | $417,210 |
| Investments in unconsolidated subsidiaries | 58,694 | 8,674 | 17,916 | (85,284) | - |
| Insurance contract assets | - | - | 217 | (72) | 145 |
| Reinsurance contract held assets | - | 42,418 | 10,380 | (10,147) | 42,651 |
| Other assets | 329 | 8,731 | 32,700 | (3,736) | 38,024 |
| Segregated funds net assets | - | 188,067 | 191,241 | (1,764) | 377,544 |
| Total assets | $59,109 | $357,323 | $560,384 | $(101,242) | $875,574 |
| Liabilities and equity | |||||
| Insurance contract liabilities, excluding those for account<br><br>of segregated fund holders | $- | $145,589 | $232,972 | $(10,565) | $367,996 |
| Reinsurance contract held liabilities | - | - | 2,831 | - | 2,831 |
| Investment contract liabilities | - | 3,487 | 8,928 | (599) | 11,816 |
| Other liabilities | 573 | 5,869 | 51,266 | (3,786) | 53,922 |
| Long-term debt | 6,071 | - | - | - | 6,071 |
| Capital instruments | 5,426 | 594 | 647 | - | 6,667 |
| Insurance contract liabilities for account of segregated<br><br>fund holders | - | 51,719 | 62,424 | - | 114,143 |
| Investment contract liabilities for account of segregated<br><br>fund holders | - | 136,348 | 128,817 | (1,764) | 263,401 |
| Shareholders and other equity holders’ equity | 47,039 | 13,773 | 70,755 | (84,528) | 47,039 |
| Participating policyholders’ equity | - | (56) | 313 | - | 257 |
| Non-controlling interests | - | - | 1,431 | - | 1,431 |
| Total liabilities and equity | $59,109 | $357,323 | $560,384 | $(101,242) | $875,574 |
| Manulife Financial Corporation – Third Quarter 2024 | 129 | ||||
| --- | --- |
Condensed Consolidated Statement of Income
| For the three months ended<br><br>September 30, 2024 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Insurance service result | |||||
| Insurance revenue | $- | $2,811 | $4,306 | $(371) | $6,746 |
| Insurance service expenses | - | (2,570) | (3,223) | 358 | (5,435) |
| Net expenses from reinsurance contracts held | - | 69 | (100) | 17 | (14) |
| Total insurance service result | - | 310 | 983 | 4 | 1,297 |
| Investment result | |||||
| Net investment income (loss) | 370 | 1,377 | 4,796 | (631) | 5,912 |
| Insurance / reinsurance finance income (expenses) | - | (2,027) | (2,546) | (163) | (4,736) |
| Other investment result | - | 68 | (117) | (26) | (75) |
| Total investment result | 370 | (582) | 2,133 | (820) | 1,101 |
| Other revenue | (22) | 255 | 1,802 | (107) | 1,928 |
| Other expenses | (14) | (251) | (1,376) | 67 | (1,574) |
| Interest expenses | (126) | (32) | (1,109) | 856 | (411) |
| Net income (loss) before income taxes | 208 | (300) | 2,433 | - | 2,341 |
| Income tax (expenses) recoveries | (51) | 108 | (331) | - | (274) |
| Net income (loss) after income taxes | 157 | (192) | 2,102 | - | 2,067 |
| Equity in net income (loss) of unconsolidated subsidiaries | 1,682 | 163 | (29) | (1,816) | - |
| Net income (loss) | $1,839 | $(29) | $2,073 | $(1,816) | $2,067 |
| Net income (loss) attributed to: | |||||
| Non-controlling interests | $- | $- | $131 | $- | $131 |
| Participating policyholders | - | 138 | 97 | (138) | 97 |
| Shareholders and other equity holders | 1,839 | (167) | 1,845 | (1,678) | 1,839 |
| $1,839 | $(29) | $2,073 | $(1,816) | $2,067 |
Condensed Consolidated Statement of Income
| For the three months ended<br><br>September 30, 2023 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Insurance service result | |||||
| Insurance revenue | $- | $2,634 | $3,947 | $(366) | $6,215 |
| Insurance service expenses | - | (2,453) | (3,179) | 488 | (5,144) |
| Net expenses from reinsurance contracts held | - | 23 | 15 | (104) | (66) |
| Total insurance service result | - | 204 | 783 | 18 | 1,005 |
| Investment result | |||||
| Net investment income (loss) | 283 | 509 | 968 | (495) | 1,265 |
| Insurance / reinsurance finance income (expenses) | - | (77) | (792) | (6) | (875) |
| Other investment result | - | 39 | (86) | (25) | (72) |
| Total investment result | 283 | 471 | 90 | (526) | 318 |
| Other revenue | (7) | 140 | 1,624 | (112) | 1,645 |
| Other expenses | (13) | (260) | (1,169) | 64 | (1,378) |
| Interest expenses | (110) | 10 | (872) | 556 | (416) |
| Net income (loss) before income taxes | 153 | 565 | 456 | - | 1,174 |
| Income tax (expenses) recoveries | (35) | (88) | 174 | - | 51 |
| Net income (loss) after income taxes | 118 | 477 | 630 | - | 1,225 |
| Equity in net income (loss) of unconsolidated subsidiaries | 895 | 181 | 658 | (1,734) | - |
| Net income (loss) | $1,013 | $658 | $1,288 | $(1,734) | $1,225 |
| Net income (loss) attributed to: | |||||
| Non-controlling interests | $- | $- | $25 | $- | $25 |
| Participating policyholders | - | (2) | 188 | 1 | 187 |
| Shareholders and other equity holders | 1,013 | 660 | 1,075 | (1,735) | 1,013 |
| $1,013 | $658 | $1,288 | $(1,734) | $1,225 | |
| Manulife Financial Corporation – Third Quarter 2024 | 130 | ||||
| --- | --- |
Condensed Consolidated Statement of Income
| For the nine months ended<br><br>September 30, 2024 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Insurance service result | |||||
| Insurance revenue | $- | $8,221 | $12,668 | $(1,131) | $19,758 |
| Insurance service expenses | - | (7,581) | (9,528) | 1,130 | (15,979) |
| Net expenses from reinsurance contracts held | - | (124) | (373) | 30 | (467) |
| Total insurance service result | - | 516 | 2,767 | 29 | 3,312 |
| Investment result | |||||
| Net investment income (loss) | 558 | 3,264 | 11,889 | (794) | 14,917 |
| Insurance / reinsurance finance income (expenses) | - | (3,803) | (8,673) | (163) | (12,639) |
| Other investment result | - | 44 | (283) | (77) | (316) |
| Total investment result | 558 | (495) | 2,933 | (1,034) | 1,962 |
| Other revenue | (29) | 659 | 5,299 | (344) | 5,585 |
| Other expenses | (39) | (837) | (3,950) | 205 | (4,621) |
| Interest expenses | (366) | (36) | (2,003) | 1,144 | (1,261) |
| Net income (loss) before income taxes | 124 | (193) | 5,046 | - | 4,977 |
| Income tax (expenses) recoveries | (1) | 155 | (960) | - | (806) |
| Net income (loss) after income taxes | 123 | (38) | 4,086 | - | 4,171 |
| Equity in net income (loss) of unconsolidated subsidiaries | 3,624 | 439 | 401 | (4,464) | - |
| Net income (loss) | $3,747 | $401 | $4,487 | $(4,464) | $4,171 |
| Net income (loss) attributed to: | |||||
| Non-controlling interests | $- | $- | $225 | $- | $225 |
| Participating policyholders | - | 136 | 199 | (136) | 199 |
| Shareholders and other equity holders | 3,747 | 265 | 4,063 | (4,328) | 3,747 |
| $3,747 | $401 | $4,487 | $(4,464) | $4,171 |
Condensed Consolidated Statement of Income
| For the nine months ended<br><br>September 30, 2023 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Insurance service result | |||||
| Insurance revenue | $- | $7,166 | $11,563 | $(1,171) | $17,558 |
| Insurance service expenses | - | (6,532) | (9,209) | 1,323 | (14,418) |
| Net expenses from reinsurance contracts held | - | (206) | (65) | (128) | (399) |
| Total insurance service result | - | 428 | 2,289 | 24 | 2,741 |
| Investment result | |||||
| Net investment income (loss) | 415 | 2,699 | 8,759 | (636) | 11,237 |
| Insurance / reinsurance finance income (expenses) | - | (2,339) | (6,797) | 96 | (9,040) |
| Other investment result | - | 87 | (321) | (78) | (312) |
| Total investment result | 415 | 447 | 1,641 | (618) | 1,885 |
| Other revenue | 14 | 542 | 4,815 | (344) | 5,027 |
| Other expenses | (42) | (816) | (3,506) | 204 | (4,160) |
| Interest expenses | (324) | (23) | (1,551) | 734 | (1,164) |
| Net income (loss) before income taxes | 63 | 578 | 3,688 | - | 4,329 |
| Income tax (expenses) recoveries | 16 | (16) | (523) | - | (523) |
| Net income (loss) after income taxes | 79 | 562 | 3,165 | - | 3,806 |
| Equity in net income (loss) of unconsolidated subsidiaries | 3,365 | 583 | 1,145 | (5,093) | - |
| Net income (loss) | $3,444 | $1,145 | $4,310 | $(5,093) | $3,806 |
| Net income (loss) attributed to: | |||||
| Non-controlling interests | $- | $- | $105 | $- | $105 |
| Participating policyholders | - | (77) | 257 | 77 | 257 |
| Shareholders and other equity holders | 3,444 | 1,222 | 3,948 | (5,170) | 3,444 |
| $3,444 | $1,145 | $4,310 | $(5,093) | $3,806 | |
| Manulife Financial Corporation – Third Quarter 2024 | 131 | ||||
| --- | --- |
Consolidated Statement of Cash Flows
| For the nine months ended September 30, 2024 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income (loss) | $3,747 | $401 | $4,487 | $(4,464) | $4,171 |
| Adjustments: | |||||
| Equity in net income of unconsolidated subsidiaries | (3,624) | (439) | (401) | 4,464 | - |
| Increase (decrease) in insurance contract net liabilities | - | 323 | 10,807 | - | 11,130 |
| Increase (decrease) in investment contract liabilities | - | 106 | 243 | - | 349 |
| (Increase) decrease in reinsurance contract assets, excluding<br><br>reinsurance transactions | - | (125) | (444) | - | (569) |
| Amortization of (premium) discount on invested assets | - | 28 | (246) | - | (218) |
| CSM amortization | - | (323) | (1,430) | - | (1,753) |
| Other amortization | 8 | 109 | 324 | - | 441 |
| Net realized and unrealized (gains) losses and impairment on<br><br>assets | (33) | 666 | (2,621) | - | (1,988) |
| Deferred income tax expenses (recoveries) | (2) | (30) | 307 | - | 275 |
| Net loss on reinsurance transactions (pre-tax) | - | 33 | 38 | - | 71 |
| Cash provided by (used in) operating activities before undernoted<br><br>items | 96 | 749 | 11,064 | - | 11,909 |
| Dividends from unconsolidated subsidiaries | - | 293 | - | (293) | - |
| Changes in policy related and operating receivables and payables | (455) | 2,551 | 5,361 | - | 7,457 |
| Cash provided by (used in) operating activities | (359) | 3,593 | 16,425 | (293) | 19,366 |
| Investing activities | |||||
| Purchases and mortgage advances | - | (16,206) | (86,088) | - | (102,294) |
| Disposals and repayments | - | 12,564 | 74,747 | - | 87,311 |
| Changes in investment broker net receivables and payables | - | 123 | 448 | - | 571 |
| Net cash increase (decrease) from sale (purchase) of subsidiaries | - | - | (324) | - | (324) |
| Investment in common shares of subsidiaries | (1,607) | - | - | 1,607 | - |
| Capital contribution to unconsolidated subsidiaries | - | (2) | - | 2 | - |
| Return of capital from unconsolidated subsidiaries | - | 7 | - | (7) | - |
| Notes receivable from parent | - | - | (37,729) | 37,729 | - |
| Notes receivable from subsidiaries | (32,489) | - | - | 32,489 | - |
| Cash provided by (used in) investing activities | (34,096) | (3,514) | (48,946) | 71,820 | (14,736) |
| Financing activities | |||||
| Change in repurchase agreements and securities sold but not yet<br><br>purchased | - | - | (131) | - | (131) |
| Issue of capital instruments, net | 1,596 | - | - | - | 1,596 |
| Redemption of capital instruments | (750) | (609) | - | - | (1,359) |
| Secured borrowing from securitization transactions | - | - | 654 | - | 654 |
| Changes in deposits from Bank clients, net | - | - | 718 | - | 718 |
| Lease payments | - | (2) | (89) | - | (91) |
| Shareholders’ dividends and other equity distributions | (2,360) | - | - | - | (2,360) |
| Common shares repurchased | (1,841) | - | - | - | (1,841) |
| Common shares issued, net | 95 | - | 1,607 | (1,607) | 95 |
| Contributions from (distributions to) non-controlling interests, net | - | - | (10) | - | (10) |
| Dividends paid to parent | - | - | (293) | 293 | - |
| Capital contributions by parent | - | - | 2 | (2) | - |
| Return of capital to parent | - | - | (7) | 7 | - |
| Notes payable to parent | - | - | 32,489 | (32,489) | - |
| Notes payable to subsidiaries | 37,729 | - | - | (37,729) | - |
| Cash provided by (used in) financing activities | 34,469 | (611) | 34,940 | (71,527) | (2,729) |
| Cash and short-term securities | |||||
| Increase (decrease) during the period | 14 | (532) | 2,419 | - | 1,901 |
| Effect of foreign exchange rate changes on cash and short-term<br><br>securities | 1 | 99 | 304 | - | 404 |
| Balance, beginning of period | 86 | 4,004 | 15,794 | - | 19,884 |
| Balance, end of period | 101 | 3,571 | 18,517 | - | 22,189 |
| Cash and short-term securities | |||||
| Beginning of period | |||||
| Gross cash and short-term securities | 86 | 4,329 | 15,923 | - | 20,338 |
| Net payments in transit, included in other liabilities | - | (325) | (129) | - | (454) |
| Net cash and short-term securities, beginning of period | 86 | 4,004 | 15,794 | - | 19,884 |
| End of period | |||||
| Gross cash and short-term securities | 101 | 3,884 | 18,899 | - | 22,884 |
| Net payments in transit, included in other liabilities | - | (313) | (382) | - | (695) |
| Net cash and short-term securities, end of period | $101 | $3,571 | $18,517 | $- | $22,189 |
| Supplemental disclosures on cash flow information: | |||||
| Interest received | $542 | $2,880 | $7,726 | $(1,186) | $9,962 |
| Interest paid | 423 | 35 | 1,911 | (1,186) | 1,183 |
| Income taxes paid (refund) | 7 | 9 | 646 | - | 662 |
| Manulife Financial Corporation – Third Quarter 2024 | 132 | ||||
| --- | --- |
Consolidated Statement of Cash Flows
| For the nine months ended September 30, 2023 | MFC<br><br>(Guarantor) | JHUSA<br><br>(Issuer) | Other<br><br>subsidiaries | Consolidation<br><br>adjustments | Consolidated<br><br>MFC |
|---|---|---|---|---|---|
| Operating activities | |||||
| Net income (loss) | $3,444 | $1,145 | $4,310 | $(5,093) | $3,806 |
| Adjustments: | |||||
| Equity in net income of unconsolidated subsidiaries | (3,365) | (583) | (1,145) | 5,093 | - |
| Increase (decrease) in insurance contract net liabilities | - | 348 | 2,049 | - | 2,397 |
| Increase (decrease) in investment contract liabilities | - | (172) | 484 | - | 312 |
| (Increase) decrease in reinsurance contract assets, excluding<br><br>reinsurance transactions | - | 33 | 994 | - | 1,027 |
| Amortization of (premium) discount on invested assets | - | 25 | (103) | - | (78) |
| CSM amortization | - | (348) | (1,047) | - | (1,395) |
| Other amortization | 7 | 101 | 312 | - | 420 |
| Net realized and unrealized (gains) losses and impairment on<br><br>assets | 7 | 763 | 26 | - | 796 |
| Deferred income tax expenses (recoveries) | (18) | 32 | (109) | - | (95) |
| Stock option expense | - | (2) | 2 | - | - |
| Cash provided by (used in) operating activities before undernoted<br><br>items | 75 | 1,342 | 5,773 | - | 7,190 |
| Dividends from unconsolidated subsidiaries | - | 258 | (408) | 150 | - |
| Changes in policy related and operating receivables and payables | (472) | (1,024) | 8,561 | - | 7,065 |
| Cash provided by (used in) operating activities | (397) | 576 | 13,926 | 150 | 14,255 |
| Investing activities | |||||
| Purchases and mortgage advances | - | (10,619) | (49,012) | - | (59,631) |
| Disposals and repayments | - | 11,238 | 40,430 | - | 51,668 |
| Changes in investment broker net receivables and payables | - | 68 | 356 | - | 424 |
| Net cash increase (decrease) from sale (purchase) of subsidiaries | - | - | (1) | - | (1) |
| Investment in common shares of subsidiaries | (1,200) | - | - | 1,200 | - |
| Notes receivable from parent | - | - | (31,108) | 31,108 | - |
| Notes receivable from subsidiaries | (26,659) | - | - | 26,659 | - |
| Cash provided by (used in) investing activities | (27,859) | 687 | (39,335) | 58,967 | (7,540) |
| Financing activities | |||||
| Change in repurchase agreements and securities sold but not yet<br><br>purchased | - | - | (391) | - | (391) |
| Issue of capital instruments, net | 1,194 | - | - | - | 1,194 |
| Redemption of capital instruments | (600) | - | - | - | (600) |
| Secured borrowing from securitization transactions | - | - | 412 | - | 412 |
| Changes in deposits from Bank clients, net | - | - | (567) | - | (567) |
| Lease payments | - | (2) | (69) | - | (71) |
| Shareholders’ dividends and other equity distributions | (2,213) | - | - | - | (2,213) |
| Common shares repurchased | (1,262) | - | - | - | (1,262) |
| Common shares issued, net | 54 | - | 1,200 | (1,200) | 54 |
| Contributions from (distributions to) non-controlling interests, net | - | - | (14) | - | (14) |
| Dividends paid to parent | - | 408 | (258) | (150) | - |
| Notes payable to parent | - | - | 26,659 | (26,659) | - |
| Notes payable to subsidiaries | 31,108 | - | - | (31,108) | - |
| Cash provided by (used in) financing activities | 28,281 | 406 | 26,972 | (59,117) | (3,458) |
| Cash and short-term securities | |||||
| Increase (decrease) during the period | 25 | 1,669 | 1,563 | - | 3,257 |
| Effect of foreign exchange rate changes on cash and short-term<br><br>securities | - | (4) | (149) | - | (153) |
| Balance, beginning of period | 63 | 2,215 | 16,357 | - | 18,635 |
| Balance, end of period | 88 | 3,880 | 17,771 | - | 21,739 |
| Cash and short-term securities | |||||
| Beginning of period | |||||
| Gross cash and short-term securities | 63 | 2,614 | 16,476 | - | 19,153 |
| Net payments in transit, included in other liabilities | - | (399) | (119) | - | (518) |
| Net cash and short-term securities, beginning of period | 63 | 2,215 | 16,357 | - | 18,635 |
| End of period | |||||
| Gross cash and short-term securities | 88 | 4,187 | 17,862 | - | 22,137 |
| Net payments in transit, included in other liabilities | - | (307) | (91) | - | (398) |
| Net cash and short-term securities, end of period | $88 | $3,880 | $17,771 | $- | $21,739 |
| Supplemental disclosures on cash flow information: | |||||
| Interest received | $442 | $2,307 | $7,295 | $(973) | $9,071 |
| Interest paid | 375 | 72 | 1,684 | (973) | 1,158 |
| Income taxes paid (refund) | 2 | 7 | 242 | - | 251 |
| Note 17 Comparatives | |||||
| --- |
Certain comparative amounts have been reclassified to conform to the current period’s presentation.
| Manulife Financial Corporation – Third Quarter 2024 | 133 | ||||||
|---|---|---|---|---|---|---|---|
| SHAREHOLDER INFORMATION | |||||||
| --- | MANULIFE FINANCIAL<br><br>CORPORATION<br><br>HEAD OFFICE<br><br>200 Bloor Street East<br><br>Toronto, ON Canada M4W 1E5<br><br>Telephone: 416 926-3000<br><br>Website: www.manulife.com<br><br>INVESTOR RELATIONS<br><br>Financial analysts, portfolio<br><br>managers and other investors<br><br>requiring financial information<br><br>may contact our Investor Relations<br><br>Department or access our website<br><br>at www.manulife.com<br><br>Email: [email protected]<br><br>SHAREHOLDER SERVICES<br><br>For information or assistance<br><br>regarding your share account,<br><br>including dividends, changes of<br><br>address or ownership, lost<br><br>certificates, to eliminate duplicate<br><br>mailings or to receive shareholder<br><br>material electronically, please<br><br>contact our Transfer Agents in<br><br>Canada, the United States, Hong<br><br>Kong or the Philippines. If you live<br><br>outside one of these countries, please<br><br>contact our Canadian Transfer Agent. | TRANSFER AGENTS<br><br>Canada<br><br>TSX Trust Company<br><br>301 - 100 Adelaide St. West<br><br>Toronto, ON Canada M5H 4H1<br><br>Toll Free: 1 800 783-9495<br><br>Collect: 416 682-3864<br><br>Email: [email protected]<br><br>Website: www.tsxtrust.com<br><br>TSX Trust Company offices are also<br><br>located in Toronto, Vancouver and<br><br>Calgary.<br><br>United States<br><br>Equiniti Trust Company, LLC<br><br>P.O. Box 27757<br><br>Newark, NJ<br><br>United States 07101<br><br>Toll Free: 1 800 249-7702<br><br>Collect: 416 682-3864<br><br>Email: [email protected]<br><br>Website: www.tsxtrust.com/manulife<br><br>Hong Kong<br><br>Tricor Investor Services Limited<br><br>17/F, Far East Finance Centre<br><br>16 Harcourt Road<br><br>Hong Kong<br><br>Telephone: 852 2980-1333<br><br>Email: [email protected]<br><br>Website: www.tricoris.com | Philippines<br><br>RCBC Trust Company<br><br>Ground Floor, West Wing<br><br>GPL (Grepalife) Building<br><br>221 Senator Gil Puyat Avenue<br><br>Makati City, Metro Manila, Philippines<br><br>Telephone: 632 5318-8567<br><br>Email: [email protected]<br><br>Website: www.rcbc.com/stocktransfer<br><br>AUDITORS<br><br>Ernst & Young LLP<br><br>Chartered Professional Accountants<br><br>Licensed Public Accountants<br><br>Toronto, Canada<br><br>The following Manulife documents are<br><br>available online at www.manulife.com<br><br>•Annual Report and Proxy<br><br>Circular<br><br>•Notice of Annual Meeting<br><br>•Shareholders Reports<br><br>•Public Accountability Statement<br><br>•2023 Sustainability Report | ||||
| --- | --- | --- | |||||
| Rating | |||||||
| --- | Financial strength is a key factor in generating new<br><br>business, maintaining and expanding distribution relations<br><br>and providing a base for expansion, acquisitions and<br><br>growth. As at September 30, 2024, Manulife had total capital<br><br>of C$78.3 billion, including C$49.6 billion of total<br><br>shareholders’ and other equity. The Manufacturers Life<br><br>Insurance Company’s financial strength ratings are among<br><br>the strongest in the insurance industry. Rating agencies<br><br>include AM Best Company (“AM Best”), DBRS Limited and<br><br>affiliated entities (“Morningstar DBRS”), Fitch Ratings Inc.<br><br>(“Fitch”), Moody’s Investors Service Inc. (“Moody’s”), and<br><br>S&P Global Ratings (“S&P”). | As at November 6, 2024 | |||||
| --- | --- | --- | --- | ||||
| Rating Agency | MLI Rating | Rank | |||||
| S&P | AA- | (4th of 21 ratings) | |||||
| Moody’s | A1 | (5th of 21 ratings) | |||||
| Fitch | AA | (3rd of 21 ratings) | |||||
| Morningstar DBRS | AA | (3rd of 22 ratings) | |||||
| AM Best | A+ (Superior) | (2nd of 13 ratings) | |||||
| Common Stock Trading Data | |||||||
| --- | The following values are the high, low and close<br><br>prices, including the average daily trading volume for<br><br>Manulife Financial Corporation’s common stock on<br><br>the Canadian exchanges, the U.S. exchanges, The<br><br>Stock Exchange of Hong Kong and the Philippine<br><br>Stock Exchange for the third quarter. The common<br><br>stock symbol is MFC on all exchanges except Hong<br><br>Kong where it is 945. | As at September 30, 2024, there were 1,759 million common shares<br><br>outstanding. | |||||
| --- | --- | --- | --- | --- | --- | ||
| July 1 –<br><br>September 30,<br><br>2024 | Canada<br><br>Canadian $ | U.S.<br><br>United States $ | Hong Kong<br><br>Hong Kong $ | Philippines<br><br>Philippine<br><br>Pesos | |||
| High | $39.97 | $29.63 | $228.40 | P 1,548 | |||
| Low | $33.19 | $24.13 | $187.60 | P 1,260 | |||
| Close | $39.97 | $29.55 | $224.60 | P 1,500 | |||
| Average Daily<br><br>Volume (000) | 9,125 | 2,036 | 16 | 0.1 | |||
| Manulife Financial Corporation – Third Quarter 2024 | 134 | ||||||
| --- | --- |
Consent to receive documents electronically
| Electronic documents available from Manulife.<br><br>Manulife is pleased to offer Electronic Documents. Access<br><br>the information when you want, no more waiting for the<br><br>mail.<br><br>The Manulife documents available electronically are:<br><br>•Annual Report and Proxy Circular<br><br>•Notice of Annual Meeting<br><br>•Shareholder Reports | These documents will be available to you on our website<br><br>www.manulife.com at the same time as they are mailed to<br><br>other shareholders. Documents relating to the annual<br><br>meeting, including annual reports, will be available on the<br><br>website at least until the next version is available.<br><br>We will notify you when documents will be available on the<br><br>website and confirm the instructions for accessing the<br><br>documents at the same time. In the event that the<br><br>documents are not available on our website, paper copies<br><br>will be mailed to you.<br><br>This information is also available for viewing or<br><br>downloading under quarterly reports from the Investor<br><br>Relations section of our website at www.manulife.com |
|---|
………………………………………………………………..Detach Here……………………………………………………………………
| To receive documents electronically when they are<br><br>available through Manulife’s electronic delivery service,<br><br>complete this form and return it as indicated.<br><br>I have read and understand the statement on the reverse<br><br>and consent to receive electronically the Manulife<br><br>documents listed in the manner described. I acknowledge<br><br>that I have the computer requirements to access the<br><br>documents that are made available on Manulife’s website.<br><br>I understand that I am not required to consent to electronic<br><br>delivery and that I may revoke my consent at any time.<br><br>Please note: We will contact you by phone only if there is a<br><br>problem with your email address.<br><br>The information provided is confidential and will not be<br><br>used for any purpose other than that described. | Please Print: |
|---|---|
| Shareholder Name | |
| Contact Phone Number | |
| Shareholder Email Address | |
| Shareholder Signature | |
| Date |









manulife.com
Manulife, Manulife & Stylized M Design, and Stylized M Design are trademarks of The Manufacturers Life Insurance Company and are
used by it, and by its affiliates, including Manulife Financial Corporation, under license.
Document
Exhibit 99.2
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Roy Gori, President and Chief Executive Officer of Manulife Financial Corporation, certify the following:
1.Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Manulife Financial Corporation (the "issuer") for the interim period ended September 30, 2024.
2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3.Fair Representation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4.Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuer's Annual and Interim Filings, for the issuer.
5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i)material information related to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
5.1Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
5.2N/A
5.3N/A
6.Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
Date: November 6, 2024
| /s/ Roy Gori |
|---|
| Roy Gori |
| President and Chief Executive Officer |
Document
Exhibit 99.3
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Colin Simpson, Chief Financial Officer of Manulife Financial Corporation, certify the following:
1.Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Manulife Financial Corporation (the "issuer") for the interim period ended September 30, 2024.
2.No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3.Fair Representation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4.Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuer's Annual and Interim Filings, for the issuer.
5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
(a)designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i)material information related to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
(ii)information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b)designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
5.1Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
5.2N/A
5.3N/A
6.Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on July 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
Date: November 6, 2024
| /s/ Colin Simpson |
|---|
| Colin Simpson |
| Chief Financial Officer |