STOCK TITAN

Manulife reports strong topline results in 2Q23 with APE sales up 12%, NBV up 10%, new business CSM of $592 million up 15% and Global Wealth and Asset Management net inflows of $2.2 billion. Net income attributed to shareholders was $1.0 billion in 2Q23 and core earnings were $1.6 billion with strong EPS and core EPS growth

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Rhea-AI Summary
Manulife Financial Corporation has announced its second quarter of 2023 results. Key highlights include net income attributed to shareholders of $1.0 billion, up $0.9 billion compared to the second quarter of 2022. Core earnings were $1.6 billion, up 4% on a constant exchange rate basis. APE sales increased by 12% to $1.6 billion, and NBV increased by 10% to $585 million. The company's LICAT ratio is 136%.
Positive
  • Net income attributed to shareholders increased by $0.9 billion compared to the second quarter of 2022.
  • Core earnings were $1.6 billion, up 4% on a constant exchange rate basis.
  • APE sales increased by 12% to $1.6 billion.
  • NBV increased by 10% to $585 million.
  • The company's LICAT ratio is 136%.
Negative
  • None.

C$ unless otherwise stated                                  TSX/NYSE/PSE: MFC                     SEHK: 945

This earnings news release for Manulife Financial Corporation ("Manulife" or the "Company") should be read in conjunction with the Company's Second Quarter 2023 Report to Shareholders, including our unaudited interim Consolidated Financial Statements for the three and six months ended June 30, 2023, prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB"), which are both available on our website at www.manulife.com/en/investors/results-and-reports. The Company's Management's Discussion & Analysis ("MD&A") and additional information relating to the Company is available on the SEDAR+ website at http://www.sedarplus.com and on the U.S. Securities and Exchange Commission's ("SEC") website at http://www.sec.gov.

Manulife adopted IFRS 17 "Insurance Contracts" and IFRS 9 "Financial Instruments" effective for years beginning on January 1, 2023, to be applied retrospectively. Our quarterly and year-to-date 2022 results have been restated in accordance with IFRS 17 and IFRS 9.

The comparative restated 2022 results in this news release may not be fully representative of our market risk profile, as the transition of our general fund portfolio for asset-liability matching purposes under IFRS 17 and IFRS 9 was not completed until early 2023. Consequently, year-over-year variations between our 2023 results compared to the restated 2022 results should be viewed in this context.

In addition, our restated 2022 results are also not directly comparable to 2023 results because IFRS 9 hedge accounting and expected credit loss ("ECL") principles are applied prospectively effective January 1, 2023. Accordingly, we have also presented comparative quarterly and year-to-date 2022 results as if IFRS had allowed such principles to be implemented for 2022. Such results are denoted as being "transitional" throughout this news release and include the transitional net income attributed to shareholders for 2022. For a complete list of transitional financial measures, please see section A1 "Implementation of IFRS 17 and IFRS 9" of the Second Quarter 2023 MD&A.

TORONTO, Aug. 9, 2023 /PRNewswire/ - Today, Manulife announced its second quarter of 2023 ("2Q23") results. Key highlights include:

  • Net income attributed to shareholders of $1.0 billion in 2Q23, up $0.9 billion compared with transitional net income attributed to shareholders1 for the second quarter of 2022 ("2Q22"), and up $3.1 billion compared with 2Q22 net loss attributed to shareholders
  • Core earnings1 of $1.6 billion in 2Q23, up 4% on a constant exchange rate basis2 from 2Q22
  • Core EPS3 of $0.83 in 2Q23, up 6%2 compared with 2Q22, and diluted earnings per common share ("EPS") of $0.50 in 2Q23, up $0.44 compared with transitional EPS3 of $0.06 in 2Q22, and up $1.63 compared with EPS of -$1.13 in 2Q22
  • Core ROE3 of 15.5% and ROE of 9.3% in 2Q23
  • APE sales4 of $1.6 billion in 2Q23, up 12%4 from 2Q22
  • NBV4 of $585 million in 2Q23, up 10% from 2Q22
  • New business contractual service margin ("CSM")5 of $592 million in 2Q23, up 15%2 from 2Q22
  • CSM balance net of NCI of $17.4 billion and post-tax CSM net of NCI1 of $14.9 billion as at June 30, 2023, an increase of $140 million and $218 million from December 31, 2022, respectively
  • Global Wealth and Asset Management ("Global WAM") net inflows6 of $2.2 billion in 2Q23, compared with net inflows of $1.7 billion in 2Q22
  • LICAT ratio7 of 136%
  • Purchased for cancellation 0.9% of common shares outstanding, or approximately 17.3 million common shares, for $443 million in 2Q23
  • Adjusted book value per common share8 of $29.42 and book value per common share of $21.30 as of June 30, 2023, an increase of $1.36 and $0.68 from June 30, 2022, respectively

"We are pleased to report strong topline performance during the second quarter including double-digit year-over-year growth in new business metrics9 from our global insurance business, particularly with new business CSM growing at our medium-term target of 15%," said Roy Gori, Manulife President & Chief Executive Officer. "Our Asia business generated 26% growth in both APE sales and new business CSM, as we capitalize on the recovery across the region, mainly in Hong Kong. In addition, Global WAM generated net inflows of $2.2 billion while core EBITDA margin improved by 2.2 percentage points quarter-over-quarter to 24.6%3. I am encouraged by the momentum we are driving across our global business and the future earnings we expect that these sales will generate."

"We delivered solid operating results in 2Q23, including core earnings of $1.6 billion, core ROE of 15.5% and core EPS growth of 6%," Mr. Gori continued. "Our net income of $1.0 billion increased from the prior year despite the impact of downward pressure on real estate valuations."

Colin Simpson, Chief Financial Officer, said, "Our capital position is strong with a LICAT ratio of 136%. We have repurchased 1.8% of our common shares so far this year10 which, along with an increase in core earnings, has resulted in strong second quarter core ROE. We have an enviable portfolio of businesses, which provide us with a strategic advantage and position us well for success, as evidenced by topline growth in 2Q23. We look forward to CSM growth translating into stable and growing insurance earnings."

BUSINESS HIGHLIGHTS:

To continue helping our customers live longer, healthier, better lives, we:

  • launched enhanced healthcare coverage in Hong Kong to better address the growing demand for health and protection services. Customers can now use our expanded hospital network covering over 3,000 hospitals across mainland China. We are the first life insurer in the market to cover all Grade III public hospitals;
  • continued to expand our behavioural insurance program in Canada by making Manulife Vitality available on new Manulife Par individual insurance policies; and
  • deepened our collaboration with ŌURA to offer John Hancock Vitality members discounts on ŌURA rings and the ability to earn points for healthy sleep habits and mindfulness.

We remain committed to our Environmental, Social and Governance ("ESG") strategy:

  • We strengthened our commitment to reducing emissions by disclosing science-based11 targets, including an increased ambition to reduce absolute scope 1 and 2 emissions 40% by 2035, and a combination of sector-specific and asset-class specific interim targets to reduce the General Account's financed emissions as outlined in our 2022 ESG Report published in May 2023.12 Currently, Manulife's owned timberland and agriculture properties remove more carbon from the atmosphere than emitted in our operations;
  • We announced the launch of our industry-first ESG themed funds in Manulife Mandatory Provident Fund ("MPF") in Hong Kong Retirement. This makes our flagship MPF scheme the first in the MPF market to provide both sustainable equity and fixed income investment options; and
  • Manulife was named one of Corporate Knights' Best 50 Corporate Citizens in Canada for the third consecutive year.

We continue to make progress on our digital journey:

  • In Global WAM, we announced a new partnership with Envestnet in Canada Retail that will provide advisors with a leading-edge portfolio management platform to deliver a better client experience and improve advisor productivity. The Envestnet platform is a market tested portfolio management solution which will give advisors access to advanced trading and modelling capabilities, streamlined workflows and automated tasks, more robust and client-friendly reporting, and the ability to manage accounts in a unified structure. These benefits will enable advisors to increase their efficiency and focus on their client relationships and business growth. This partnership signifies another successful step in our digital transformation journey as a leader of advice in Canada;
  • In Asia, we continued to drive utilization of connected agent profiles in Manulife Shop, our proprietary online channel in the Philippines, to enable us to enhance customer experience, fulfill a wider range of customer needs, and improve agent activity and productivity. In 2Q23, this contributed to a 16% increase quarter-over-quarter in organic lead submissions through the channel. We plan to roll out connected agent profiles to additional markets in the second half of 2023;
  • In Canada, we reduced our call transfer rates by nearly half compared with 2Q22 in our Group Benefits contact centre, by leveraging Amazon AWS Connect, which contributed to a 14% improvement in the contact centre's transactional NPS. We continue to expand the use of this technology, which enables a more holistic digital customer experience and drives operational efficiency; and
  • In the U.S., we received recognition from LIBRA Insurance Partners, the largest independently owned life insurance marketing organization in the U.S.13, as one of the carriers who provide a best-in-class experience on an electronic platform for permanent life insurance products. We also eliminated over 3 million pieces of paper by completing our first e-delivery of life insurance policy prospectuses.

________________________________________

1

Transitional net income attributed to shareholders, core earnings and post-tax CSM net of NCI ("post-tax CSM") are non-GAAP financial measures. For more information on non-GAAP and other financial measures, see "Non-GAAP and other financial measures" below and in our 2Q23 MD&A.

2

Percentage growth / declines in core earnings, diluted core earnings per common share ("core EPS") and new business CSM stated on a constant exchange rate basis are non-GAAP ratios.

3

Core EPS, transitional EPS and core return on common shareholders' equity ("Core ROE") are non-GAAP ratios.

4

For more information on annualized premium equivalent ("APE") sales and new business value ("NBV"), see "Non-GAAP and other financial measures" below. In this news release, percentage growth / declines in NBV and APE sales are stated on a constant exchange rate basis.

5

New business CSM is net of non-controlling interests ("NCI").

6

For more information on net flows, see "Non-GAAP and other financial measures" below.

7

Life Insurance Capital Adequacy Test ("LICAT") ratio of The Manufacturers Life Insurance Company ("MLI"). 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.

8

Adjusted book value per common share and core EBITDA margin are non-GAAP ratios.

9

Includes APE sales, NBV and new business CSM.

10

As of June 30, 2023.

11

Targets developed in alignment with the methodology for financial institutions outlined by the Science-based Targets Initiative (SBTi), in combination with Partnership for Carbon Accounting Financials (PCAF) methodologies for emissions accounting.

12

See "Caution regarding forward-looking statements" below.

13

Based on gross annual production according to Paradigm Partners International, a third-party research firm specializing in the insurance landscape.

FINANCIAL HIGHLIGHTS:

Quarterly Results

YTD Results

($ millions, unless otherwise stated)

2Q23

2Q22
Transitional

 

2023

2022

Transitional

Profitability:









Net income (loss) attributed to shareholders(1)

$

1,025

$

168

$

2,431

$

1,493

Return on common shareholders' equity ("ROE")(1)


9.3 %


1.1 %


11.4 %


7.1 %

Diluted earnings (loss) per common share ($)(1)

$

0.50

$

0.06

$

1.23

$

0.71


Quarterly Results

YTD Results

($ millions, unless otherwise stated)

2Q23

2Q22

2023

2022

Profitability:









Net income (loss) attributed to shareholders

$

1,025

$

(2,119)

$

2,431

$

(3,339)

Core earnings

$

1,637

$

1,526

$

3,168

$

2,919

EPS ($)

$

0.50

$

(1.13)

$

1.23

$

(1.79)

Core EPS ($)

$

0.83

$

0.76

$

1.63

$

1.45

ROE


9.3 %


(22.4) %


11.4 %


(17.9) %

Core ROE


15.5 %


15.1 %


15.2 %


14.5 %

Expense efficiency ratio(2)


45.1 %


43.1 %


46.1 %


44.7 %

Expenditure efficiency ratio(2)


51.9 %


50.1 %


52.9 %


51.7 %

General expenses

$

1,022

$

884

$

2,108

$

1,815

Core expenses(3)

$

1,598

$

1,381

$

3,203

$

2,797

Core expenditures(3)

$

2,099

$

1,835

$

4,211

$

3,707

Business performance:









Asia APE sales

$

1,181

$

900

$

2,354

$

1,987

Canada APE sales

$

322

$

361

$

615

$

724

U.S. APE sales

$

130

$

147

$

264

$

307

Total APE sales

$

1,633

$

1,408

$

3,233

$

3,018

Asia new business value

$

424

$

393

$

796

$

762

Canada new business value

$

106

$

82

$

198

$

186

U.S. new business value

$

55

$

35

$

100

$

76

Total new business value

$

585

$

510

$

1,094

$

1,024

Asia new business CSM

$

432

$

328

$

733

$

645

Canada new business CSM

$

57

$

47

$

103

$

108

U.S. new business CSM

$

103

$

118

$

198

$

230

Total new business CSM

$

592

$

493

$

1,034

$

983

Asia CSM net of NCI

$

9,630

$

9,025

$

9,630

$

9,025

Canada CSM

$

3,656

$

3,626

$

3,656

$

3,626

U.S. CSM

$

4,106

$

4,026

$

4,106

$

4,026

Corporate and Other CSM

$

31

$

34

$

31

$

34

Total CSM net of NCI

$

17,423

$

16,711

$

17,423

$

16,711

Post-tax CSM net of NCI

$

14,877

$

14,224

$

14,877

$

14,224

Global WAM net flows ($ billions)

$

2.2

$

1.7

$

6.6

$

8.5

Global WAM gross flows ($ billions)(4)

$

35.2

$

34.1

$

74.0

$

72.5

Global WAM assets under management and administration ($ billions)(3)

$

819.6

$

746.8

$

819.6

$

746.8

Global WAM total invested assets ($ billions)

$

5.5

$

5.7

$

5.5

$

5.7

Global WAM segregated funds net assets ($ billions)

$

238.7

$

213.3

$

238.7

$

213.3

Financial strength:









MLI's LICAT ratio


136 %


137 %


136 %


137 %

Financial leverage ratio(2)


25.8 %


26.0 %


25.8 %


26.0 %

Book value per common share ($)

$

21.30

$

20.62

$

21.30

$

20.62

Adjusted book value per common share ($)

$

29.42

$

28.06

$

29.42

$

28.06

(1)

2022 results for transitional net income attributed to shareholders, transitional EPS and transitional ROE, a non-GAAP ratio, are adjusted to include IFRS 9 hedge accounting and expected credit loss principles ("IFRS 9 transitional impacts"). See 2Q23 MD&A for more information. For 2023, there are no IFRS 9 transitional adjustments as ECL and hedge accounting is effective January 1, 2023 and therefore the impact is included in net income attributed to shareholders.

(2)

This item is a non-GAAP ratio.

(3)

This item is a non-GAAP financial measure. See "Non-GAAP and other financial measures" below and in our 2Q23 MD&A for additional information.

(4)

For more information on gross flows, see "Non-GAAP and other financial measures" below and in our 2Q23 MD&A.

PROFITABILITY:

Reported net income attributed to shareholders of $1.0 billion in 2Q23, $0.9 billion higher than 2Q22 transitional net income attributed to shareholders, and $3.1 billion higher than 2Q22 net loss attributed to shareholders

The increase in 2Q23 net income attributed to shareholders compared with 2Q22 transitional net income attributed to shareholders was primarily driven by a smaller charge from market experience and growth in core earnings. The net charge from market experience in 2Q23 was driven by lower-than-expected returns (including fair value changes) on alternative long duration assets ("ALDA") mainly related to real estate and energy as well as changes in foreign currency exchange rates, partially offset by higher-than-expected returns on public equity. Net income attributed to shareholders in 2Q23 increased by $3.1 billion compared with 2Q22, driven by factors mentioned above and $2.3 billion of transitional impacts due to the application of IFRS 9 hedge accounting and ECL principles (transitional impacts are geography-related and do not impact total shareholders' equity as the corresponding offset is in other comprehensive income).

Delivered core earnings of $1.6 billion in 2Q23, an increase of 4% compared with 2Q22

The increase in core earnings compared with 2Q22 was driven by an increase in expected investment earnings related to higher investment yields and business growth, higher returns on surplus assets net of higher cost of debt financing and a smaller net charge in the provision for ECL. These were partially offset by higher workforce related costs, a charge from net unfavourable insurance experience (compared with a net gain in 2Q22) and a slower CSM amortization on certain variable fee approach ("VFA") contracts. In addition, lower core earnings in Global WAM were driven by an increase in workforce related costs and lower earnings from seed capital investments due to repatriations, partially offset by higher net fee income from increased fee spread and business mix.

BUSINESS PERFORMANCE:

Annualized premium equivalent ("APE") sales of $1.6 billion in 2Q23, an increase of 12% compared with 2Q22

In Asia, APE sales increased 26%, driven by growth in Hong Kong and Asia Other1, partially offset by lower sales in Japan. In Hong Kong, APE sales doubled, reflecting strong growth in our broker and bancassurance channels, primarily driven by a return of demand from mainland Chinese visitor ("MCV") customers following the reopening of the border between Hong Kong and mainland China since February 2023. In Japan, APE sales decreased 17%, driven by lower sales in other wealth and corporate-owned life insurance products. Asia Other APE sales increased 12%, as higher sales in mainland China through our bancassurance channel were partially offset by lower sales in Vietnam and international high net worth business2. In Canada, APE sales decreased 11%, driven by usual variability in the group insurance market with lower large-case sales partially offset by higher mid-size business sales, as well as lower sales of segregated fund products. In the U.S., APE sales decreased 15% due to the adverse impact of higher short-term interest rates on accumulation insurance products, particularly for our higher net worth customers. APE sales of products with the John Hancock Vitality PLUS feature represented 75% of overall U.S. sales in 2Q23, an increase from 71% in 2Q22.

New business value ("NBV") of $585 million in 2Q23, an increase of 10% compared with 2Q22

In Asia, NBV increased 3% from 2Q22 driven by higher sales volumes partially offset by business mix. In Canada, NBV increased 29% driven by higher margins in all business lines largely due to product mix, partially offset by lower sales volumes in Annuities and Group Insurance. In the U.S., NBV increased 43% due to pricing actions, higher interest rates, and product mix, partially offset by lower sales volumes.

New business CSM of $592 million in 2Q23, an increase of 15% compared with 2Q22

In Asia, new business CSM increased 26% from 2Q22 driven by higher sales volumes and model refinements, partially offset by business mix. In Canada, new business CSM increased 21% driven by product mix in Individual Insurance. Under IFRS 17, the majority of Group Insurance and affinity products are classified as premium allocation approach ("PAA") and do not generate CSM. In the U.S., new business CSM decreased 17% consistent with lower sales volumes.

CSM net of NCI was $17,423 million as at June 30, 2023, an increase of $140 million compared with December 31, 2022

The $140 million increase in CSM net of NCI reflects an increase in total CSM movement of $126 million, net of a decrease in NCI of $14 million. Organic CSM movement was an increase of $468 million for the first half of 2023 driven by the impact of new insurance business and expected movements related to finance income or expenses, partially offset by amounts recognized for service provided in year-to-date earnings and a net loss from insurance experience. Inorganic CSM movement was a decrease of $342 million for the first half of 2023 driven by changes in foreign currency exchange rates, partially offset by net positive equity market experience and higher interest rates on VFA contracts. Post-tax CSM net of NCI was $14,877 million as at June 30, 2023.

Reported Global WAM net inflows of $2.2 billion in 2Q23, compared with 2Q22 net inflows of $1.7 billion

Net inflows in Retirement were $0.7 billion in 2Q23 compared with net inflows of $1.0 billion in 2Q22, driven by higher pension plan redemptions and member withdrawals, partially offset by higher new pension plan sales and growth in member contributions. Net outflows in Retail were $0.1 billion in 2Q23 compared with net outflows of $1.9 billion in 2Q22, reflecting lower mutual fund redemption rates, partially offset by lower sales due to reduced investor demand amid continued equity market and interest rate volatility. Net inflows in Institutional Asset Management were $1.6 billion in 2Q23 compared with net inflows of $2.5 billion in 2Q22, driven by higher redemptions and the non-recurrence of a $1.9 billion equity mandate sale in 2Q22, partially offset by higher sales in mainland China from acquiring full ownership interest of Manulife Fund Management ("MFM"), and higher fixed income and timberland mandate sales.

________________________________________

1

Asia Other excludes Hong Kong and Japan.

2

Effective January 1, 2023, international high net worth business was reclassified from the U.S. segment to the Asia segment. Prior period comparative information has been restated to reflect the change in segment reporting.

QUARTERLY EARNINGS RESULTS CONFERENCE CALL

Manulife Financial Corporation will host a Second Quarter 2023 Earnings Results Conference Call at 8:00 a.m. ET on August 10, 2023. For local and international locations, please call 416-340-2217 or toll free, North America 1-800-806-5484 (Passcode: 5591790 #). Please call in 15 minutes before the call starts. You will be required to provide your name and organization to the operator. A replay of this call will be available until November 4, 2023 by calling 905-694-9451 or 1-800-408-3053 (Passcode: 8915240 #).

The conference call will also be webcast through Manulife's website at 8:00 a.m. ET on August 10, 2023. You may access the webcast at: manulife.com/en/investors/results-and-reports. An archived version of the webcast will be available on the website following the call at the same URL as above.

The Second Quarter 2023 Statistical Information Package is also available on the Manulife website at: www.manulife.com/en/investors/results-and-reports.

Any information contained in, or otherwise accessible through, websites mentioned in this news release does not form a part of this document unless it is expressly incorporated by reference.

EARNINGS:

The following table presents net income attributed to shareholders for 2Q23 and 1Q23 and transitional net income attributed to shareholders for 2Q22 and year-to-date 2022 results, consisting of core earnings and details of the items excluded from core earnings:


Quarterly Results

YTD Results

($ millions)

2Q23

1Q23

2Q22

2023

2022

Core earnings






Asia

$            473

$            489

$            450

$            962

$            929

Canada

374

353

366

727

700

U.S.

458

385

428

843

721

Global Wealth and Asset Management

320

287

327

607

671

Corporate and Other

12

17

(45)

29

(102)

Total core earnings

$         1,637

$         1,531

$         1,526

$         3,168

$         2,919

Items excluded from core earnings:

Market experience gains (losses)

(570)

(65)

(1,358)

(635)

(1,355)

Change in actuarial methods and assumptions that flow
   directly through income

-

-

-

-

-

Restructuring charge

-

-

-

-

-

Reinsurance transactions, tax-related items and other

(42)

(60)

-

(102)

(71)

Net income attributed to shareholders / Transitional(1)

$         1,025

$         1,406

$            168

$         2,431

$         1,493

(1)

This item is a non-GAAP financial measure.

NON-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 before income taxes, depreciation and amortization ("core EBITDA"); transitional net income (loss) attributed to shareholders; common shareholders' transitional net income; adjusted book value; post-tax contractual service margin; post-tax contractual service margin net of NCI ("post-tax CSM net of NCI"); total expenses; core expenses; total expenditures; core expenditures; core revenue; and assets under management and administration ("AUMA").

Non-GAAP ratios include core return on common shareholders' equity ("core ROE"); diluted core earnings per common share ("core EPS"); transitional return on common shareholders' equity ("transitional ROE"); transitional diluted earnings per common share ("transitional diluted EPS"); expense efficiency ratio; expenditure efficiency ratio; financial leverage ratio; adjusted book value per common share; core EBITDA margin and percentage growth/decline on a constant exchange rate basis in any of the above non-GAAP financial measures and new business CSM.

Other specified financial measures include assets under administration; NBV; APE sales; gross flows; net flows; average assets under management and administration ("average AUMA") and percentage growth/decline in such other financial measures.

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. For more information on non-GAAP financial measures, including those referred to above, see the section "Non-GAAP and other financial measures" in our 2Q23 MD&A, which is incorporated by reference.

Reconciliation of core earnings to net income attributed to shareholders


2Q23

($ millions, post-tax and based on actual foreign exchange
rates in effect in the applicable reporting period, unless
otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Income (loss) before income taxes

$        345

$        312

$        220

$        362

$        197

$     1,436

Income tax (expense) recovery







Core earnings

(73)

(97)

(110)

(45)

18

(307)

Items excluded from core earnings

(18)

33

73

1

(47)

42

Income tax (expense) recovery

(91)

(64)

(37)

(44)

(29)

(265)

Net income (post-tax)

254

248

183

318

168

1,171

Less: Net income (post-tax) attributed to







Non-controlling interests ("NCI")

25

-

-

1

-

26

Participating policyholders

99

21

-

-

-

120

Net income (loss) attributed to shareholders (post-tax)

130

227

183

317

168

1,025

Less: Items excluded from core earnings (post-tax)







Market experience gains (losses)

(297)

(147)

(275)

(7)

156

(570)

Changes in actuarial methods and assumptions that
   flow directly through income

-

-

-

-

-

-

Restructuring charge

-

-

-

-

-

-

Reinsurance transactions, tax related items and other

(46)

-

-

4

-

(42)

Core earnings (post-tax)

$        473

$        374

$        458

$        320

$          12

$     1,637

Income tax on core earnings (see above)

73

97

110

45

(18)

307

Core earnings (pre-tax)

$        546

$        471

$        568

$        365

$          (6)

$     1,944


Core earnings, CER basis


2Q23


(Canadian $ millions, post-tax and based on actual foreign
exchange rates in effect in the applicable reporting period,
unless otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total


Core earnings (post-tax)

$        473

$        374

$        458

$        320

$          12

$     1,637


CER adjustment(1)

-

-

-

-

-

-


Core earnings, CER basis (post-tax)

$        473

$        374

$        458

$        320

$          12

$     1,637


Income tax on core earnings, CER basis(2)

73

97

110

45

(18)

307


Core earnings, CER basis (pre-tax)

$        546

$        471

$        568

$        365

$          (6)

$     1,944

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.

(2)

Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q23.


Reconciliation of core earnings to net income attributed to shareholders


1Q23

($ millions, post-tax and based on actual foreign exchange
rates in effect in the applicable reporting period, unless
otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Income (loss) before income taxes

$        613

$        423

$        219

$       345

$        119

$     1,719

Income tax (expense) recovery







Core earnings

(68)

(85)

(86)

(45)

14

(270)

Items excluded from core earnings

(37)

(14)

53

(3)

(38)

(39)

Income tax (expense) recovery

(105)

(99)

(33)

(48)

(24)

(309)

Net income (post-tax)

508

324

186

297

95

1,410

Less: Net income (post-tax) attributed to







Non-controlling interests ("NCI")

54

-

-

-

-

54

Participating policyholders

(65)

15

-

-

-

(50)

Net income (loss) attributed to shareholders (post-tax)

519

309

186

297

95

1,406

Less: Items excluded from core earnings (post-tax)







Market experience gains (losses)

30

(44)

(166)

9

106

(65)

Changes in actuarial methods and assumptions that
   flow directly through income

-

-

-

-

-

-

Restructuring charge

-

-

-

-

-

-

Reinsurance transactions, tax related items and other

-

-

(33)

1

(28)

(60)

Core earnings (post-tax)

$        489

$        353

$        385

$       287

$          17

$     1,531

Income tax on core earnings (see above)

68

85

86

45

(14)

270

Core earnings (pre-tax)

$        557

$        438

$        471

$       332

$            3

$     1,801


Core earnings, CER basis


1Q23


(Canadian $ millions, post-tax and based on actual foreign
exchange rates in effect in the applicable reporting period,
unless otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total


Core earnings (post-tax)

$        489

$        353

$        385

$        287

$          17

$     1,531


CER adjustment(1)

(8)

-

(3)

(1)

-

(12)


Core earnings, CER basis (post-tax)

$        481

$        353

$        382

$        286

$          17

$     1,519


Income tax on core earnings, CER basis(2)

67

85

85

45

(14)

268


Core earnings, CER basis (pre-tax)

$        548

$        438

$        467

$        331

$            3

$     1,787

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.

(2)

Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q23.


Reconciliation of core earnings and transitional net income attributed to shareholders to net income attributed to shareholders


2Q22

($ millions, post-tax and based on actual foreign exchange
rates in effect in the applicable reporting period, unless
otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Income (loss) before income taxes

$          49

$      (923)

$   (1,561)

$        170

$      (391)

$   (2,656)

Income tax (expense) recovery







Core earnings

(64)

(88)

(101)

(60)

12

(301)

Items excluded from core earnings

(35)

415

436

40

(2)

854

Income tax (expense) recovery

(99)

327

335

(20)

10

553

Net income (post-tax)

(50)

(596)

(1,226)

150

(381)

(2,103)

Less: Net income (post-tax) attributed to







Non-controlling interests

52

-

-

-

-

52

Participating policyholders

(51)

15

-

-

-

(36)

Net income (loss) attributed to shareholders (post-tax)

(51)

(611)

(1,226)

150

(381)

(2,119)

IFRS 9 transitional impacts (post-tax)

(176)

882

1,581

-

-

2,287

Transitional net income (loss) attributed to shareholders (post-tax)

(227)

271

355

150

(381)

168

Less: Items excluded from core earnings (post-tax)







Market experience gains (losses)

(677)

(95)

(73)

(177)

(336)

(1,358)

Changes in actuarial methods and assumptions that
   flow directly through income

-

-

-

-

-

-

Restructuring charge

-

-

-

-

-

-

Reinsurance transactions, tax related items and other

-

-

-

-

-

-

Core earnings (post-tax)

$        450

$        366

$        428

$        327

$        (45)

$     1,526

Income tax on core earnings (see above)

64

88

101

60

(12)

301

Core earnings (pre-tax)

$        514

$        454

$        529

$        387

$        (57)

$     1,827


Core earnings, CER basis


2Q22

(Canadian $ millions, post-tax and based on actual foreign
exchange rates in effect in the applicable reporting period,
unless otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Core earnings (post-tax)

$        450

$        366

$        428

$        327

$        (45)

$     1,526

CER adjustment(1)

18

-

22

12

-

52

Core earnings, CER basis (post-tax)

$        468

$        366

$        450

$        339

$        (45)

$     1,578

Income tax on core earnings, CER basis(2)

65

88

106

62

(12)

309

Core earnings, CER basis (pre-tax)

$        533

$        454

$        556

$        401

$        (57)

$     1,887

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.

(2)

Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q23.


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)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Income (loss) before income taxes

$        958

$        735

$        439

$        707

$        316

$     3,155

Income tax (expense) recovery







Core earnings

(141)

(182)

(196)

(90)

32

(577)

Items excluded from core earnings

(55)

19

126

(2)

(85)

3

Income tax (expense) recovery

(196)

(163)

(70)

(92)

(53)

(574)

Net income (post-tax)

762

572

369

615

263

2,581

Less: Net income (post-tax) attributed to







Non-controlling interests

79

-

-

1

-

80

Participating policyholders

34

36

-

-

-

70

Net income (loss) attributed to shareholders (post-tax)

649

536

369

614

263

2,431

Less: Items excluded from core earnings (post-tax)







Market experience gains (losses)

(267)

(191)

(441)

2

262

(635)

Changes in actuarial methods and assumptions that
   flow directly through income

-

-

-

-

-

-

Restructuring charge

-

-

-

-

-

-

Reinsurance transactions, tax related items and other

(46)

-

(33)

5

(28)

(102)

Core earnings (post-tax)

$        962

$        727

$        843

$        607

$          29

$     3,168

Income tax on core earnings (see above)

141

182

196

90

(32)

577

Core earnings (pre-tax)

$     1,103

$        909

$     1,039

$        697

$          (3)

$     3,745


Core earnings, CER basis


YTD 2023

(Canadian $ millions, post-tax and based on actual foreign
exchange rates in effect in the applicable reporting period,
unless otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Core earnings (post-tax)

$        962

$        727

$        843

$        607

$          29

$     3,168

CER adjustment(1)

(8)

-

(2)

(1)

(1)

(12)

Core earnings, CER basis (post-tax)

$        954

$        727

$        841

$        606

$          28

$     3,156

Income tax on core earnings, CER basis(2)

140

182

195

90

(32)

575

Core earnings, CER basis (pre-tax)

$     1,094

$        909

$     1,036

$        696

$          (4)

$     3,731

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.

(2)

Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q23.


Reconciliation of core earnings and transitional net income attributed to shareholders to net income attributed to shareholders


YTD 2022

($ millions, post-tax and based on actual foreign exchange
rates in effect in the applicable reporting period, unless
otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Income (loss) before income taxes

$        241

$   (1,961)

$   (2,336)

$        506

$      (769)

$   (4,319)

Income tax (expense) recovery







Core earnings

(128)

(160)

(162)

(124)

32

(542)

Items excluded from core earnings

(44)

870

673

51

(15)

1,535

Income tax (expense) recovery

(172)

710

511

(73)

17

993

Net income (post-tax)

69

(1,251)

(1,825)

433

(752)

(3,326)

Less: Net income (post-tax) attributed to







Non-controlling interests

54

-

-

-

-

54

Participating policyholders

(73)

32

-

-

-

(41)

Net income (loss) attributed to shareholders (post-tax)

88

(1,283)

(1,825)

433

(752)

(3,339)

IFRS 9 transitional impacts (post-tax)

(110)

1,880

3,065

-

(3)

4,832

Transitional net income (loss) attributed to
   shareholders (post-tax)

(22)

597

1,240

433

(755)

1,493

Less: Items excluded from core earnings (post-tax)







Market experience gains (losses)

(951)

(103)

519

(238)

(582)

(1,355)

Changes in actuarial methods and assumptions that
   flow directly through income

-

-

-

-

-

-

Restructuring charge

-

-

-

-

-

-

Reinsurance transactions, tax related items and other

-

-

-

-

(71)

(71)

Core earnings (post-tax)

$        929

$        700

$        721

$        671

$      (102)

$     2,919

Income tax on core earnings (see above)

127

160

162

124

(32)

541

Core earnings (pre-tax)

$     1,056

$        860

$        883

$        795

$      (134)

$     3,460


Core earnings, CER basis


YTD 2022

(Canadian $ millions, post-tax and based on actual foreign
exchange rates in effect in the applicable reporting period,
unless otherwise stated)

Asia

Canada

U.S.

Global
WAM

Corporate
and Other

Total

Core earnings (post-tax)

$        929

$        700

$        721

$        671

$      (102)

$     2,919

CER adjustment(1)

27

-

40

25

2

94

Core earnings, CER basis (post-tax)

$        956

$        700

$        761

$        696

$      (100)

$     3,013

Income tax on core earnings, CER basis(2)

130

160

171

127

(32)

556

Core earnings, CER basis (pre-tax)

$     1,086

$        860

$        932

$        823

$      (132)

$     3,569

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.

(2)

Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q23.


Core earnings available to
 common shareholders
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)


Quarterly Results

YTD Results

Full Year
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Core earnings

$    1,637

$    1,531

$    1,543

$    1,339

$    1,526

$    3,168

$    2,919

$    5,801

Less: Preferred share dividends

(98)

(52)

(97)

(51)

(60)

(150)

(112)

(260)

Core earnings available to common
   shareholders 

1,539

1,479

1,446

1,288

1,466

3,018

2,807

5,541

CER adjustment(1)

-

(12)

(4)

27

52

(12)

94

117

Core earnings available to common
   shareholders, CER basis

$    1,539

$    1,467

$    1,442

$    1,315

$    1,518

$    3,006

$    2,901

$    5,658

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Core ROE
($ millions, unless otherwise stated)


Quarterly Results

YTD Results

Full Year
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Core earnings available to common
   shareholders

$    1,539

$    1,479

$    1,446

$    1,288

$    1,466

$    3,018

$    2,807

$    5,541

Annualized core earnings available
   to common shareholders

$    6,173

$    5,998

$    5,737

$    5,110

$    5,880

$    6,086

$    5,661

$    5,541

Average common shareholders'
   equity (see below)

$  39,881

$  40,465

$  40,667

$  40,260

$  39,095

$  40,173

$  38,988

$  39,726

Core ROE (annualized) (%)

15.5 %

14.8 %

14.1 %

12.7 %

15.1 %

15.2 %

14.5 %

14.0 %

Average common shareholders' equity









Total shareholders' and other equity

$  45,707

$  47,375

$  46,876

$  47,778

$  46,061

$  45,707

$  46,061

$  46,876

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

$  39,047

$  40,715

$  40,216

$  41,118

$  39,401

$  39,047

$  39,401

$  40,216

Average common shareholders'
   equity

$  39,881

$  40,465

$  40,667

$  40,260

$  39,095

$  40,173

$  38,988

$  39,726


Transitional ROE
($ millions, unless otherwise stated)


Quarterly Results

YTD
Results

Full Year
Results


4Q22

3Q22

2Q22

1Q22

2022

2022

Total transitional net income (loss) attributed to
   shareholders

$    1,228

$       777

$       168

$   1,325

$    1,493

$    3,498

Preferred share dividends and other equity distributions

(97)

(51)

(60)

(52)

(112)

(260)

Common shareholders transitional net income (loss)

$    1,131

$       726

$       108

$   1,273

$    1,381

$    3,238

Annualized common shareholders transitional net income
   (loss)

$    4,487

$    2,876

$       437

$   5,163

$    2,785

$    3,238

Average common shareholders' equity (see below)

$  40,667

$  40,260

$  39,095

$ 38,881

$  38,988

$  39,726

Transitional ROE (annualized) (%)

11.0 %

7.1 %

1.1 %

13.3 %

7.1 %

8.2 %


Post-tax CSM
($ millions and based on actual foreign exchange rates in effect in the applicable reporting period)

As at

Jun 30,
2023

Mar 31,
2023

Dec 31,
2022

Sept 30,
2022

Jun 30,
2022

Post-tax CSM






CSM

$       18,103

$       18,200

$       17,977

$       17,798

$       17,452

Marginal tax rate on CSM

(2,645)

(2,724)

(2,726)

(2,632)

(2,595)

Post-tax CSM

$       15,458

$       15,476

$       15,251

$       15,166

$       14,857

CSM, net of NCI

$       17,423

$       17,467

$       17,283

$       17,086

$       16,711

Marginal tax rate on CSM net of NCI

(2,546)

(2,617)

(2,624)

(2,526)

(2,487)

Post-tax CSM net of NCI

$       14,877

$       14,850

$       14,659

$       14,560

$       14,224


New business CSM 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
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

New business CSM, net of NCI









Hong Kong

$    191

$    119

$        110

$    127

$      94

$    310

$   200

$         437

Japan

19

36

28

37

38

55

75

140

Asia Other

222

146

186

176

196

368

370

732

International High Net Worth








197

Mainland China








12

Singapore








189

Vietnam








305

Other Emerging Markets








29

Asia

432

301

324

340

328

733

645

1,309

Canada

57

46

47

44

47

103

108

199

U.S.

103

95

71

86

118

198

230

387

Total new business CSM net of NCI

592

442

442

470

493

1,034

983

1,895

Asia NCI 

38

19

-

2

1

57

18

20

Total impact of new insurance business in CSM

$    630

$    461

$        442

$    472

$    494

$ 1,091

$ 1,001

$      1,915

New business CSM, net of NCI, CER adjustment(1)






Hong Kong

$         -

$      (1)

$          (1)

$        3

$        5

$      (1)

$     12

$           14

Japan

-

(1)

1

2

(1)

(1)

(4)

(3)

Asia Other

-

(2)

2

7

11

(2)

15

25

International High Net Worth








5

Mainland China








-

Singapore








12

Vietnam








8

Other Emerging Markets








-

Asia

-

(4)

2

12

15

(4)

23

36

Canada

-

-

-

-

(1)

-

-

-

U.S.

-

-

(1)

3

6

-

13

15

Total new business CSM net of NCI

-

(4)

1

15

20

(4)

36

51

Asia NCI 

-

(1)

(1)

(1)

1

(1)

(1)

(1)

Total impact of new insurance business in CSM

$         -

$      (5)

$             -

$      14

$      21

$      (5)

$     35

$           50

New business CSM net of NCI, CER basis









Hong Kong

$    191

$    118

$        109

$    130

$      99

$    309

$   212

$         451

Japan

19

35

29

39

37

54

71

137

Asia Other

222

144

188

183

207

366

385

757

International High Net Worth








202

Mainland China








12

Singapore








201

Vietnam








313

Other Emerging Markets








29

Asia

432

297

326

352

343

729

668

1,345

Canada

57

46

47

44

46

103

108

199

U.S.

103

95

70

89

124

198

243

402

Total new business CSM net of NCI, CER basis

592

438

443

485

513

1,030

1,019

1,946

Asia NCI, CER basis

38

18

(1)

1

2

56

17

19

Total impact of new insurance business in
   CSM, CER basis

$    630

$    456

$        442

$    486

$    515

$ 1,086

$ 1,036

$      1,965

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Adjusted book value

As at

($ millions)

June 30,
2023

Mar 31,
2023

Dec 31,
2022

Sept 30,
2022

June 30,
2022

Common shareholders' equity

$   39,047

$   40,715

$   40,216

$   41,118

$   39,401

Post tax CSM, net of NCI

14,877

14,850

14,659

14,560

14,224

Adjusted book value

$   53,924

$   55,565

$   54,875

$   55,678

$   53,625


Global WAM AUMA reconciliation
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)

As at

June 30,
2023

Mar 31,
2023

Dec 31,
2022

Sept 30,
2022

June 30,
2022

Total invested assets

$   403,428

$   412,476

$   400,142

$   396,583

$   391,098

Less: Non Global WAM total invested assets

397,964

406,911

394,390

390,997

385,400

Total invested assets – Global WAM

5,464

5,565

5,752

5,586

5,698

Total segregated funds net assets

$   365,981

$   364,044

$   348,563

$   335,245

$   334,903

Less: Non Global WAM total segregated funds net assets

127,304

128,466

124,372

120,776

121,624

Total invested assets – Global WAM

238,677

235,578

224,191

214,469

213,279

Global WAM total invested assets and net segregated funds
   assets

$   244,141

$   241,143

$   229,943

$   220,055

$   218,977

Global WAM AUMA






Total invested assets

$       5,464

$       5,565

$       5,752

$       5,586

$       5,698

Segregated funds net assets






Segregated funds net assets - Institutional

3,564

3,718

3,719

4,118

4,098

Segregated funds net assets - Other

235,113

231,860

220,472

210,351

209,181

Total

238,677

235,578

224,191

214,469

213,279

Mutual funds

267,835

267,767

258,273

249,591

250,517

Institutional asset management(1)

112,491

113,781

109,739

100,474

96,997

Other funds

14,674

14,302

13,617

12,910

15,075

Total Global WAM AUM

639,141

636,993

611,572

583,030

581,566

Assets under administration

180,430

177,510

170,768

168,316

165,197

Total Global WAM AUMA

$   819,571

$   814,503

$   782,340

$   751,346

$   746,763

Total Global WAM AUMA

$   819,571

$   814,503

$   782,340

$   751,346

$   746,763

CER adjustment(2)

-

(15,583)

(15,342)

(19,868)

12,252

Total Global WAM AUMA, CER basis

$   819,571

$   798,920

$   766,998

$   731,478

$   759,015

(1)

Institutional asset management excludes Institutional segregated funds net assets.

(2)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Core expenses
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)


Quarterly Results

YTD Results

Full Year
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Core expenses









General expenses - Statements of Income

$ 1,022

$ 1,086

$ 1,002

$    914

$    884

$ 2,108

$ 1,815

$    3,731

Directly attributable acquisition expense for
   contracts measured using the PAA method(1)

35

33

15

17

15

68

26

58

Directly attributable maintenance expense(1)

550

546

577

497

483

1,096

965

2,039

Total expenses

1,607

1,665

1,594

1,428

1,382

3,272

2,806

5,828

Less: General expenses included in items excluded
   from core earnings









Restructuring charge

-

-

-

-

-

-

-

-

Integration and acquisition

-

-

18

-

-

-

8

26

Legal provisions and Other expenses

9

60

-

39

1

69

1

40

Total

9

60

18

39

1

69

9

66

Core expenses

$ 1,598

$ 1,605

$ 1,576

$ 1,389

$ 1,381

$ 3,203

$ 2,797

$    5,762

CER adjustment(2)

-

(11)

(3)

25

36

(11)

72

94

Core expenses, CER basis

$ 1,598

$ 1,594

$ 1,573

$ 1,414

$ 1,417

$ 3,192

$ 2,869

$    5,856

Total expenses

$ 1,607

$ 1,665

$ 1,594

$ 1,428

$ 1,382

$ 3,272

$ 2,806

$    5,828

CER adjustment(2)

-

(10)

(3)

27

35

(10)

71

95

Total expenses, CER basis

$ 1,607

$ 1,655

$ 1,591

$ 1,455

$ 1,417

$ 3,262

$ 2,877

$    5,923

(1)

Expenses are components of insurance service expenses on the Statements of Income that flow directly through income.

(2)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Core expenditures
($ millions, and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)


Quarterly Results

YTD Results

Full Year
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Core expenditures









Total expenses

$ 1,607

$ 1,665

$ 1,594

$ 1,428

$ 1,382

$ 3,272

$ 2,806

$    5,828

Directly attributable acquisition expenses
   capitalized through the CSM(1)

501

507

532

467

454

1,008

910

1,909

Total expenditures

2,108

2,172

2,126

1,895

1,836

4,280

3,716

7,737

Less: General expenses included in items excluded
   from core earnings (see core expenses
   reconciliation above)

9

60

18

39

1

69

9

66

Core expenditures

$ 2,099

$ 2,112

$ 2,108

$ 1,856

$ 1,835

$ 4,211

$ 3,707

$    7,671

CER adjustment(2)

-

(17)

(3)

39

47

(17)

86

122

Core expenditures, CER basis

$ 2,099

$ 2,095

$ 2,105

$ 1,895

$ 1,882

$ 4,194

$ 3,793

$    7,793

Total expenditures

$ 2,108

$ 2,172

$ 2,126

$ 1,895

$ 1,836

$ 4,280

$ 3,716

$    7,737

CER adjustment(2)

-

(17)

(3)

40

46

(17)

86

124

Total expenditures, CER basis

$ 2,108

$ 2,155

$ 2,123

$ 1,935

$ 1,882

$ 4,263

$ 3,802

$    7,861

(1)

Expenses are components of insurance service expenses on the Statements of Income and are then capitalized to CSM.

(2)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Reconciliation of Global WAM core earnings to core EBITDA
($ 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
Results


2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Global WAM core earnings (post-tax)

$    320

$    287

$    274

$    354

$    327

$    607

$    671

$     1,299

Addback taxes, acquisition costs, other expenses and
   deferred sales commissions









Core income tax (expense) recovery (see above)

45

45

47

51

60

90

124

222

Amortization of deferred acquisition costs and
   other depreciation

40

40

43

36

37

80

75

154

Amortization of deferred sales commissions

19

21

25

24

24

40

49

98

Core EBITDA

$    424

$    393

$    389

$    465

$    448

$    817

$    919

$     1,773

CER adjustment(1)

-

(2)

(3)

10

15

(2)

32

39

Core EBITDA, CER basis

$    424

$    391

$    386

$    475

$    463

$    815

$    951

$     1,812

(1)

The impact of updating foreign exchange rates to that which was used in 2Q23.


Core EBITDA margin and core revenue


Quarterly Results

YTD Results

Full Year
Results

($ millions, unless otherwise stated)

2Q23

1Q23

4Q22

3Q22

2Q22

2023

2022

2022

Core EBITDA margin









Core EBITDA

$    424

$    393

$    389

$    465

$    448

$    817

$    919

$    1,773

Core revenue

$ 1,722

$ 1,756

$ 1,646

$ 1,610

$ 1,596

$ 3,478

$ 3,260

$    6,516

Core EBITDA margin

24.6 %

22.4 %

23.6 %

28.9 %

28.1 %

23.5 %

28.2 %

27.2 %

Global WAM core revenue









Other revenue per financial statements

$ 1,691

$ 1,691

$ 1,671

$ 1,547

$ 1,446

$ 3,382

$ 2,968

$    6,186

Less: Other revenue in segments other than Global
   WAM

44

26

26

(9)

(106)

70

(222)

(205)

Other revenue in Global WAM (fee income)

$ 1,647

$ 1,665

$ 1,645

$ 1,556

$ 1,552

$ 3,312

$ 3,190

$    6,391

Investment income per financial statements

$ 4,135

$ 3,520

$ 4,271

$ 3,832

$ 3,531

$ 7,655

$ 7,101

$  15,204

Realized and unrealized gains (losses) on assets
   supporting insurance and investment contract
   liabilities per financial statements

950

1,944

(2,453)

(1,112)

(5,685)

2,894

(10,081)

(13,646)

Total investment income

5,085

5,464

1,818

2,720

(2,154)

10,549

(2,980)

1,558

Less: Investment income in segments other than
   Global WAM

5,010

5,357

1,672

2,748

(1,981)

10,367

(2,761)

1,659

Investment income in Global WAM

$      75

$    107

$    146

$    (28)

$  (173)

$    182

$  (219)

$     (101)

Total Other revenue and investment income in Global
   WAM

$ 1,722

$ 1,772

$ 1,791

$ 1,528

$ 1,379

$ 3,494

$ 2,971

$    6,290

Less: Total revenue reported in items excluded from
   core earnings









  Market experience gains (losses)

7

12

55

(82)

(217)

19

(289)

(316)

  Revenue related to integration and acquisitions

(7)

4

90

-

-

(3)

-

90

Global WAM core revenue

$ 1,722

$ 1,756

$ 1,646

$ 1,610

$ 1,596

$ 3,478

$ 3,260

$    6,516

CAUTION REGARDING FORWARD-LOOKING STATEMENTS:

From time to time, Manulife 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 with respect to our ability to achieve our medium-term financial and operating targets, our journey to net zero, 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 fair value through other comprehensive income; 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; 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.

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 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, under "Risk Management and Risk Factors Update" and "Critical Actuarial and Accounting Policies" in the Management's Discussion and Analysis in our most recent interim report, in the "Risk Management" note to the Consolidated Financial Statements in our most recent annual and interim reports, as well as 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.

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/manulife-reports-strong-topline-results-in-2q23-with-ape-sales-up-12-nbv-up-10-new-business-csm-of-592-million-up-15-and-global-wealth-and-asset-management-net-inflows-of-2-2-billion-net-income-attributed-to-shareholders-w-301897229.html

SOURCE Manulife Financial Corporation

FAQ

What are the key highlights of Manulife's second quarter of 2023 results?

The key highlights include net income attributed to shareholders of $1.0 billion, up $0.9 billion compared to the second quarter of 2022. Core earnings were $1.6 billion, up 4% on a constant exchange rate basis. APE sales increased by 12% to $1.6 billion, and NBV increased by 10% to $585 million. The company's LICAT ratio is 136%.

What is the LICAT ratio?

The LICAT ratio is the Life Insurance Capital Adequacy Test ratio of The Manufacturers Life Insurance Company (MLI). Manulife's LICAT ratio is 136%.

How much did net income attributed to shareholders increase compared to the second quarter of 2022?

Net income attributed to shareholders increased by $0.9 billion compared to the second quarter of 2022.

What was the percentage increase in APE sales?

APE sales increased by 12% to $1.6 billion.

What was the percentage increase in NBV?

NBV increased by 10% to $585 million.

Manulife Financial Corp.

NYSE:MFC

MFC Rankings

MFC Latest News

MFC Stock Data

56.69B
1.75B
0.03%
58.81%
0.92%
Insurance - Life
Financial Services
Link
United States of America
Toronto