Form 20-F |
¨ |
Form 40-F |
☒ |
Exhibit |
Description of Exhibit |
|
99.1 |
News release - fourth quarter results dated February 19, 2025 |
|
99.2 |
News release - quarterly dividend announcement dated February 19, 2025 |
|
MANULIFE FINANCIAL CORPORATION |
||
By: |
/s/ Eddy Mezzetta |
|
Name: |
Eddy Mezzetta |
|
Title: |
Vice President and Chief Counsel, Corporate Law |
|
Date: February 19, 2025 |
||


($ millions, unless otherwise stated) |
Quarterly Results |
Full Year Results |
||||||||
4Q24 |
4Q23 |
Change4,7 |
2024 |
2023 |
Change |
|||||
Net Income attributed to shareholders |
$ |
1,638 |
$ |
1,659 |
(3)% |
$ |
5,385 |
$ |
5,103 |
5% |
Core Earnings |
$ |
1,907 |
$ |
1,773 |
6% |
$ |
7,226 |
$ |
6,684 |
8% |
EPS ($) |
$ |
0.88 |
$ |
0.86 |
0% |
$ |
2.84 |
$ |
2.61 |
8% |
Core EPS ($) |
$ |
1.03 |
$ |
0.92 |
9% |
$ |
3.87 |
$ |
3.47 |
11% |
ROE |
14.0% |
15.3% |
-1.3 pps |
12.0% |
11.9% |
0.1 pps |
||||
Core ROE |
16.5% |
16.4% |
0.1 pps |
16.4% |
15.9% |
0.5 pps |
||||
Book value per common share ($) |
$ |
25.63 |
$ |
22.36 |
15% |
$ |
25.63 |
$ |
22.36 |
15% |
Adjusted BV per common share ($)2 |
$ |
37.02 |
$ |
32.19 |
15% |
$ |
37.02 |
$ |
32.19 |
15% |
Financial leverage ratio (%)2 |
23.7% |
24.3% |
-0.6 pps |
23.7% |
24.3% |
-0.6 pps |
||||
APE sales |
$ |
2,248 |
$ |
1,550 |
42% |
$ |
8,385 |
$ |
6,440 |
30% |
New business CSM |
$ |
842 |
$ |
626 |
32% |
$ |
2,887 |
$ |
2,167 |
32% |
NBV |
$ |
842 |
$ |
630 |
31% |
$ |
3,077 |
$ |
2,324 |
32% |
Global WAM net flows ($ billions) |
$ |
1.2 |
$ |
(1.3) |
- |
$ |
13.3 |
$ |
4.5 |
196% |
($ millions, unless otherwise stated) |
Quarterly Results |
Full Year Results |
||||||||
4Q24 |
4Q23 |
Change7 |
2024 |
2023 |
Change |
|||||
Asia (US$) |
||||||||||
Net Income attributed to shareholders |
$ |
417 |
$ |
452 |
(8)% |
$ |
1,717 |
$ |
995 |
71% |
Core Earnings |
477 |
414 |
16% |
1,890 |
1,518 |
27% |
||||
APE sales |
1,187 |
731 |
63% |
4,429 |
3,313 |
36% |
||||
New Business CSM |
419 |
303 |
38% |
1,567 |
1,148 |
38% |
||||
NBV |
418 |
306 |
37% |
1,612 |
1,206 |
35% |
||||
Canada |
||||||||||
Net Income attributed to shareholders |
$ |
439 |
$ |
365 |
20% |
$ |
1,221 |
$ |
1,191 |
3% |
Core Earnings |
390 |
352 |
11% |
1,568 |
1,487 |
5% |
||||
APE sales |
376 |
363 |
4% |
1,689 |
1,409 |
20% |
||||
New Business CSM |
116 |
70 |
66% |
357 |
224 |
59% |
||||
NBV |
168 |
139 |
21% |
627 |
490 |
28% |
||||
U.S. (US$) |
||||||||||
Net Income attributed to shareholders |
$ |
73 |
$ |
146 |
(50)% |
$ |
96 |
$ |
473 |
(80)% |
Core Earnings |
294 |
349 |
(16)% |
1,234 |
1,304 |
(5)% |
||||
APE sales |
151 |
141 |
7% |
454 |
416 |
9% |
||||
New Business CSM |
100 |
105 |
(5)% |
278 |
292 |
(5)% |
||||
NBV |
63 |
54 |
17% |
175 |
153 |
14% |
||||
Global WAM |
||||||||||
Net Income attributed to shareholders |
$ |
384 |
$ |
365 |
3% |
$ |
1,597 |
$ |
1,297 |
22% |
Core Earnings |
481 |
353 |
34% |
1,736 |
1,321 |
30% |
||||
Gross flows ($ billions)7 |
43.5 |
35.1 |
21% |
171.7 |
143.4 |
19% |
||||
Average AUMA ($ billions)7 |
1,015 |
817 |
21% |
946 |
813 |
15% |
||||
Core EBITDA margin |
28.6% |
25.7% |
290 bps |
27.1% |
24.9% |
220 bps |
||||






Quarterly Results |
Full Year Results |
||||
($ millions) |
4Q24 |
3Q24 |
4Q23 |
2024 |
2023 |
Core earnings |
|||||
Asia |
$666 |
$619 |
$564 |
$2,589 |
$2,048 |
Canada |
390 |
412 |
352 |
1,568 |
1,487 |
U.S. |
412 |
411 |
474 |
1,690 |
1,759 |
Global Wealth and Asset Management |
481 |
499 |
353 |
1,736 |
1,321 |
Corporate and Other |
(42) |
(113) |
30 |
(357) |
69 |
Total core earnings |
$1,907 |
$1,828 |
$1,773 |
$7,226 |
$6,684 |
Items excluded from core earnings:
Market experience gains (losses)
|
(192) |
186 |
(133) |
(1,450) |
(1,790) |
Change in actuarial methods and assumptions that flow
directly through income
|
- |
(199) |
119 |
(199) |
105 |
Restructuring charge |
(52) |
(20) |
(36) |
(72) |
(36) |
Reinsurance transactions, tax-related items and other |
(25) |
44 |
(64) |
(120) |
140 |
Net income attributed to shareholders |
$1,638 |
$1,839 |
$1,659 |
$5,385 |
$5,103 |

2024 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$3,197 |
$1,679 |
$132 |
$1,747 |
$335 |
$7,090 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(267) |
(399) |
(408) |
(171) |
(21) |
(1,266) |
Items excluded from core earnings |
(193) |
46 |
411 |
23 |
(233) |
54 |
Income tax (expenses) recoveries |
(460) |
(353) |
3 |
(148) |
(254) |
(1,212) |
Net income (post-tax) |
2,737 |
1,326 |
135 |
1,599 |
81 |
5,878 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests (“NCI”) |
241 |
- |
- |
2 |
4 |
247 |
Participating policyholders |
141 |
105 |
- |
- |
- |
246 |
Net income (loss) attributed to shareholders (post-tax) |
2,355 |
1,221 |
135 |
1,597 |
77 |
5,385 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(178) |
(384) |
(1,327) |
4 |
435 |
(1,450) |
Changes in actuarial methods and assumptions that
flow directly through income
|
(5) |
2 |
(202) |
- |
6 |
(199) |
Restructuring charge |
- |
(6) |
- |
(66) |
- |
(72) |
Reinsurance transactions, tax related items and other |
(51) |
41 |
(26) |
(77) |
(7) |
(120) |
Core earnings (post-tax) |
$2,589 |
$1,568 |
$1,690 |
$1,736 |
$(357) |
$7,226 |
Income tax on core earnings (see above) |
267 |
399 |
408 |
171 |
21 |
1,266 |
Core earnings (pre-tax) |
$2,856 |
$1,967 |
$2,098 |
$1,907 |
$(336) |
$8,492 |
2024 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$2,589 |
$1,568 |
$1,690 |
$1,736 |
$(357) |
$7,226 |
CER adjustment(1) |
51 |
- |
36 |
27 |
4 |
118 |
Core earnings, CER basis (post-tax) |
$2,640 |
$1,568 |
$1,726 |
$1,763 |
$(353) |
$7,344 |
Income tax on core earnings, CER basis(2) |
272 |
399 |
417 |
171 |
21 |
1,280 |
Core earnings, CER basis (pre-tax) |
$2,912 |
$1,967 |
$2,143 |
$1,934 |
$(332) |
$8,624 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$1,890 |
$1,234 |
||||
CER adjustment US $(1) |
(1) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$1,889 |
$1,234 |
||||

2023 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
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
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 |
2023 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$2,048 |
$1,487 |
$1,759 |
$1,321 |
$69 |
$6,684 |
CER adjustment(1) |
26 |
- |
65 |
32 |
9 |
132 |
Core earnings, CER basis (post-tax) |
$2,074 |
$1,487 |
$1,824 |
$1,353 |
$78 |
$6,816 |
Income tax on core earnings, CER basis(2) |
280 |
378 |
416 |
206 |
(99) |
1,181 |
Core earnings, CER basis (pre-tax) |
$2,354 |
$1,865 |
$2,240 |
$1,559 |
$(21) |
$7,997 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$1,518 |
$1,304 |
||||
CER adjustment US $(1) |
(34) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$1,484 |
$1,304 |
||||

4Q24 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$781 |
$579 |
$112 |
$419 |
$222 |
$2,113 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(71) |
(97) |
(98) |
(61) |
(18) |
(345) |
Items excluded from core earnings |
(85) |
(20) |
89 |
26 |
(71) |
(61) |
Income tax (expenses) recoveries |
(156) |
(117) |
(9) |
(35) |
(89) |
(406) |
Net income (post-tax) |
625 |
462 |
103 |
384 |
133 |
1,707 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests (“NCI”) |
18 |
- |
- |
- |
4 |
22 |
Participating policyholders |
24 |
23 |
- |
- |
- |
47 |
Net income (loss) attributed to shareholders (post-tax) |
583 |
439 |
103 |
384 |
129 |
1,638 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(83) |
55 |
(309) |
(23) |
168 |
(192) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
(6) |
- |
(46) |
- |
(52) |
Reinsurance transactions, tax related items and other |
- |
- |
- |
(28) |
3 |
(25) |
Core earnings (post-tax) |
$666 |
$390 |
$412 |
$481 |
$(42) |
$1,907 |
Income tax on core earnings (see above) |
71 |
97 |
98 |
61 |
18 |
345 |
Core earnings (pre-tax) |
$737 |
$487 |
$510 |
$542 |
$(24) |
$2,252 |
4Q24 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$666 |
$390 |
$412 |
$481 |
$(42) |
$1,907 |
CER adjustment(1) |
- |
- |
- |
- |
- |
- |
Core earnings, CER basis (post-tax) |
$666 |
$390 |
$412 |
$481 |
$(42) |
$1,907 |
Income tax on core earnings, CER basis(2) |
71 |
97 |
98 |
61 |
18 |
345 |
Core earnings, CER basis (pre-tax) |
$737 |
$487 |
$510 |
$542 |
$(24) |
$2,252 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$477 |
$294 |
||||
CER adjustment US $(1) |
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$477 |
$294 |
||||

3Q24 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
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 (“NCI”) |
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
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 |
3Q24 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$619 |
$412 |
$411 |
$499 |
$(113) |
$1,828 |
CER adjustment(1) |
12 |
- |
11 |
10 |
1 |
34 |
Core earnings, CER basis (post-tax) |
$631 |
$412 |
$422 |
$509 |
$(112) |
$1,862 |
Income tax on core earnings, CER basis(2) |
66 |
104 |
115 |
5 |
28 |
318 |
Core earnings, CER basis (pre-tax) |
$697 |
$516 |
$537 |
$514 |
$(84) |
$2,180 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$453 |
$302 |
||||
CER adjustment US $(1) |
(2) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$451 |
$302 |
||||

4Q23 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
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
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 |
4Q23 |
||||||
Asia |
Canada |
U.S. |
Global
WAM
|
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$564 |
$352 |
$474 |
$353 |
$30 |
$1,773 |
CER adjustment(1) |
11 |
- |
13 |
7 |
3 |
34 |
Core earnings, CER basis (post-tax) |
$575 |
$352 |
$487 |
$360 |
$33 |
$1,807 |
Income tax on core earnings, CER basis(2) |
78 |
87 |
116 |
56 |
(38) |
299 |
Core earnings, CER basis (pre-tax) |
$653 |
$439 |
$603 |
$416 |
$(5) |
$2,106 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$414 |
$349 |
||||
CER adjustment US $(1) |
(3) |
(1) |
||||
Core earnings, CER basis (post-tax), US $ |
$411 |
$348 |
||||

Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Core earnings |
$1,907 |
$1,828 |
$1,737 |
$1,754 |
$1,773 |
$7,226 |
$6,684 |
Less: Preferred share dividends |
101 |
56 |
99 |
55 |
99 |
311 |
303 |
Core earnings available to common shareholders |
1,806 |
1,772 |
1,638 |
1,699 |
1,674 |
6,915 |
6,381 |
CER adjustment(1) |
- |
34 |
36 |
48 |
34 |
118 |
132 |
Core earnings available to common shareholders,
CER basis
|
$1,806 |
$1,806 |
$1,674 |
$1,747 |
$1,708 |
$7,033 |
$6,513 |
Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Core earnings available to common shareholders (post-
tax)
|
$1,806 |
$1,772 |
$1,638 |
$1,699 |
$1,674 |
$6,915 |
$6,381 |
Annualized core earnings available to common
shareholders
|
$7,185 |
$7,049 |
$6,588 |
$6,833 |
$6,641 |
$6,915 |
$6,381 |
Average common shareholders’ equity (see below) |
$43,613 |
$42,609 |
$41,947 |
$40,984 |
$40,563 |
$42,288 |
$40,201 |
Core ROE (annualized %) |
16.5% |
16.6% |
15.7% |
16.7% |
16.4% |
16.4% |
15.9% |
Average common shareholders’ equity |
|||||||
Total shareholders’ and other equity |
$50,972 |
$49,573 |
$48,965 |
$48,250 |
$47,039 |
$50,972 |
$47,039 |
Less: Preferred shares and other equity |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
Common shareholders’ equity |
$44,312 |
$42,913 |
$42,305 |
$41,590 |
$40,379 |
$44,312 |
$40,379 |
Average common shareholders’ equity |
$43,613 |
$42,609 |
$41,947 |
$40,984 |
$40,563 |
$42,288 |
$40,201 |
As at |
Dec 31, 2024 |
Sept 30, 2024 |
June 30, 2024 |
Mar 31, 2024 |
Dec 31, 2023 |
CSM |
$23,425 |
$22,213 |
$21,760 |
$22,075 |
$21,301 |
Less: CSM for NCI |
1,298 |
1,283 |
1,002 |
986 |
861 |
CSM, net of NCI |
$22,127 |
$20,930 |
$20,758 |
$21,089 |
$20,440 |
CER adjustment(1) |
- |
618 |
889 |
894 |
1,118 |
CSM, net of NCI, CER basis |
$22,127 |
$21,548 |
$21,647 |
$21,983 |
$21,558 |
Post-tax CSM |
|||||
CSM |
$23,425 |
$22,213 |
$21,760 |
$22,075 |
$21,301 |
Marginal tax rate on CSM |
(2,599) |
(2,488) |
(2,576) |
(2,650) |
(2,798) |
Post-tax CSM |
$20,826 |
$19,725 |
$19,184 |
$19,425 |
$18,503 |
CSM, net of NCI |
$22,127 |
$20,930 |
$20,758 |
$21,089 |
$20,440 |
Marginal tax rate on CSM net of NCI |
(2,445) |
(2,335) |
(2,468) |
(2,542) |
(2,692) |
Post-tax CSM net of NCI |
$19,682 |
$18,595 |
$18,290 |
$18,547 |
$17,748 |
As at |
Dec 31, 2024 |
Sept 30, 2024 |
June 30, 2024 |
Mar 31, 2024 |
Dec 31, 2023 |
Common shareholders’ equity |
$44,312 |
$42,913 |
$42,305 |
$41,590 |
$40,379 |
Post-tax CSM, net of NCI |
19,682 |
18,595 |
18,290 |
18,547 |
17,748 |
Adjusted book value |
$63,994 |
$61,508 |
$60,595 |
$60,137 |
$58,127 |

Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
New business CSM, net of NCI |
|||||||
Hong Kong |
$299 |
$254 |
$200 |
$168 |
$199 |
$921 |
$676 |
Japan |
66 |
86 |
90 |
48 |
42 |
290 |
126 |
Asia Other |
221 |
253 |
188 |
275 |
173 |
937 |
747 |
International High Net Worth |
187 |
231 |
|||||
Mainland China |
270 |
138 |
|||||
Singapore |
391 |
244 |
|||||
Vietnam |
17 |
87 |
|||||
Other Emerging Markets |
72 |
47 |
|||||
Asia |
586 |
593 |
478 |
491 |
414 |
2,148 |
1,549 |
Canada |
116 |
95 |
76 |
70 |
70 |
357 |
224 |
U.S. |
140 |
71 |
74 |
97 |
142 |
382 |
394 |
Total new business CSM net of NCI |
842 |
759 |
628 |
658 |
626 |
2,887 |
2,167 |
Asia NCI |
- |
- |
- |
- |
39 |
- |
142 |
Total impact of new insurance business in CSM |
$842 |
$759 |
$628 |
$658 |
$665 |
$2,887 |
$2,309 |
New business CSM, net of NCI, CER adjustment(1),(2) |
|||||||
Hong Kong |
$- |
$7 |
$4 |
$6 |
$5 |
$17 |
$25 |
Japan |
- |
1 |
4 |
1 |
(1) |
6 |
(6) |
Asia Other |
- |
4 |
6 |
11 |
6 |
21 |
22 |
International High Net Worth |
3 |
9 |
|||||
Mainland China |
7 |
4 |
|||||
Singapore |
9 |
12 |
|||||
Vietnam |
(1) |
(4) |
|||||
Other Emerging Markets |
3 |
1 |
|||||
Asia |
- |
12 |
14 |
18 |
10 |
44 |
41 |
Canada |
- |
- |
- |
- |
- |
- |
- |
U.S. |
- |
1 |
2 |
4 |
4 |
7 |
14 |
Total new business CSM net of NCI |
- |
13 |
16 |
22 |
14 |
51 |
55 |
Asia NCI |
- |
1 |
- |
(1) |
(40) |
(1) |
(143) |
Total impact of new insurance business in CSM |
$- |
$14 |
$16 |
$21 |
$(26) |
$50 |
$(88) |
New business CSM net of NCI, CER basis |
|||||||
Hong Kong |
$299 |
$261 |
$204 |
$174 |
$204 |
$938 |
$701 |
Japan |
66 |
87 |
94 |
49 |
41 |
296 |
120 |
Asia Other |
221 |
257 |
194 |
286 |
179 |
958 |
769 |
International High Net Worth |
190 |
240 |
|||||
Mainland China |
277 |
142 |
|||||
Singapore |
400 |
256 |
|||||
Vietnam |
16 |
83 |
|||||
Other Emerging Markets |
75 |
48 |
|||||
Asia |
586 |
605 |
492 |
509 |
424 |
2,192 |
1,590 |
Canada |
116 |
95 |
76 |
70 |
70 |
357 |
224 |
U.S. |
140 |
72 |
76 |
101 |
146 |
389 |
408 |
Total new business CSM net of NCI, CER basis |
842 |
772 |
644 |
680 |
640 |
2,938 |
2,222 |
Asia NCI, CER basis |
- |
1 |
- |
(1) |
(1) |
(1) |
(1) |
Total impact of new insurance business in CSM,
CER basis
|
$842 |
$773 |
$644 |
$679 |
$639 |
$2,937 |
$2,221 |

Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Global WAM core earnings (post-tax) |
$481 |
$499 |
$399 |
$357 |
$353 |
$1,736 |
$1,321 |
Add back taxes, acquisition costs, other expenses and deferred
sales commissions
|
|||||||
Core income tax (expenses) recoveries (see above) |
61 |
6 |
46 |
58 |
55 |
171 |
204 |
Amortization of deferred acquisition costs and other
depreciation
|
49 |
48 |
49 |
42 |
45 |
188 |
166 |
Amortization of deferred sales commissions |
20 |
19 |
19 |
20 |
21 |
78 |
80 |
Core EBITDA |
$611 |
$572 |
$513 |
$477 |
$474 |
$2,173 |
$1,771 |
CER adjustment(1) |
- |
11 |
7 |
13 |
7 |
31 |
39 |
Core EBITDA, CER basis |
$611 |
$583 |
$520 |
$490 |
$481 |
$2,204 |
$1,810 |
Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Core EBITDA margin |
|||||||
Core EBITDA |
$611 |
$572 |
$513 |
$477 |
$474 |
$2,173 |
$1,771 |
Core revenue |
$2,140 |
$2,055 |
$1,948 |
$1,873 |
$1,842 |
$8,016 |
$7,103 |
Core EBITDA margin |
28.6% |
27.8% |
26.3% |
25.5% |
25.7% |
27.1% |
24.9% |
Global WAM core revenue |
|||||||
Other revenue per financial statements |
$2,003 |
$1,928 |
$1,849 |
$1,808 |
$1,719 |
$7,588 |
$6,746 |
Less: Other revenue in segments other than Global WAM |
(2) |
53 |
40 |
58 |
31 |
149 |
37 |
Other revenue in Global WAM (fee income) |
$2,005 |
$1,875 |
$1,809 |
$1,750 |
$1,688 |
$7,439 |
$6,709 |
Investment income per financial statements |
$5,250 |
$4,487 |
$4,261 |
$4,251 |
$4,497 |
$18,249 |
$16,180 |
Realized and unrealized gains (losses) on assets supporting
insurance and investment contract liabilities per financial
statements
|
(622) |
1,730 |
564 |
538 |
2,674 |
2,210 |
3,138 |
Total investment income |
4,628 |
6,217 |
4,825 |
4,789 |
7,171 |
20,459 |
19,318 |
Less: Investment income in segments other than Global WAM |
4,550 |
5,991 |
4,687 |
4,649 |
6,941 |
19,877 |
18,886 |
Investment income in Global WAM |
$78 |
$226 |
$138 |
$140 |
$230 |
$582 |
$432 |
Total other revenue and investment income in Global WAM |
$2,083 |
$2,101 |
$1,947 |
$1,890 |
$1,918 |
$8,021 |
$7,141 |
Less: Total revenue reported in items excluded from core
earnings
|
|||||||
Market experience gains (losses) |
(28) |
33 |
(9) |
8 |
63 |
4 |
28 |
Revenue related to integration and acquisitions |
(29) |
13 |
8 |
9 |
13 |
1 |
10 |
Global WAM core revenue |
$2,140 |
$2,055 |
$1,948 |
$1,873 |
$1,842 |
$8,016 |
$7,103 |
Quarterly Results |
Full Year Results |
|
4Q24 |
2024 |
|
Core earnings available to common shareholders |
$1,806 |
$6,915 |
Less: GMT included in core earnings |
(57) |
(164) |
Core earnings available to common shareholders excluding the impact GMT |
$1,863 |
$7,079 |

Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Net income (loss) attributed to shareholders: |
|||||||
Asia |
$583 |
$827 |
$582 |
$363 |
$615 |
$2,355 |
$1,348 |
Canada |
439 |
430 |
79 |
273 |
365 |
1,221 |
1,191 |
U.S. |
103 |
5 |
135 |
(108) |
198 |
135 |
639 |
Global WAM |
384 |
498 |
350 |
365 |
365 |
1,597 |
1,297 |
Corporate and Other |
129 |
79 |
(104) |
(27) |
116 |
77 |
628 |
Total net income (loss) attributed to shareholders |
1,638 |
1,839 |
1,042 |
866 |
1,659 |
5,385 |
5,103 |
Preferred share dividends and other equity distributions |
(101) |
(56) |
(99) |
(55) |
(99) |
(311) |
(303) |
Common shareholders’ net income (loss) |
$1,537 |
$1,783 |
$943 |
$811 |
$1,560 |
$5,074 |
$4,800 |
CER adjustment(1) |
|||||||
Asia |
$- |
$26 |
$8 |
$18 |
$20 |
$52 |
$60 |
Canada |
- |
- |
- |
4 |
(8) |
4 |
(6) |
U.S. |
- |
5 |
3 |
(1) |
5 |
7 |
47 |
Global WAM |
- |
11 |
9 |
12 |
9 |
32 |
39 |
Corporate and Other |
- |
2 |
(2) |
- |
2 |
- |
(30) |
Total net income (loss) attributed to shareholders |
- |
44 |
18 |
33 |
28 |
95 |
110 |
Preferred share dividends and other equity distributions |
- |
- |
- |
- |
- |
- |
- |
Common shareholders’ net income (loss) |
$- |
$44 |
$18 |
$33 |
$28 |
$95 |
$110 |
Net income (loss) attributed to shareholders, CER basis |
|||||||
Asia |
$583 |
$853 |
$590 |
$381 |
$635 |
$2,407 |
$1,408 |
Canada |
439 |
430 |
79 |
277 |
357 |
1,225 |
1,185 |
U.S. |
103 |
10 |
138 |
(109) |
203 |
142 |
686 |
Global WAM |
384 |
509 |
359 |
377 |
374 |
1,629 |
1,336 |
Corporate and Other |
129 |
81 |
(106) |
(27) |
118 |
77 |
598 |
Total net income (loss) attributed to shareholders, CER basis |
1,638 |
1,883 |
1,060 |
899 |
1,687 |
5,480 |
5,213 |
Preferred share dividends and other equity distributions, CER basis |
(101) |
(56) |
(99) |
(55) |
(99) |
(311) |
(303) |
Common shareholders’ net income (loss), CER basis |
$1,537 |
$1,827 |
$961 |
$844 |
$1,588 |
$5,169 |
$4,910 |
Asia net income attributed to shareholders, U.S. dollars |
|||||||
Asia net income (loss) attributed to shareholders, US $(2) |
$417 |
$606 |
$424 |
$270 |
$452 |
$1,717 |
$995 |
CER adjustment, US $(1) |
- |
4 |
(1) |
4 |
2 |
7 |
15 |
Asia net income (loss) attributed to shareholders, U.S. $, CER basis(1) |
$417 |
$610 |
$423 |
$274 |
$454 |
$1,724 |
$1,010 |

Quarterly Results |
Full Year Results |
||||||
4Q24 |
3Q24 |
2Q24 |
1Q24 |
4Q23 |
2024 |
2023 |
|
Core expenses |
|||||||
General expenses - Statements of Income |
$1,328 |
$1,204 |
$1,225 |
$1,102 |
$1,180 |
$4,859 |
$4,330 |
Directly attributable acquisition expense for contracts
measured using the PAA method and for other
products without a CSM(1)
|
43 |
36 |
39 |
38 |
42 |
156 |
147 |
Directly attributable maintenance expense(1) |
517 |
509 |
509 |
539 |
565 |
2,074 |
2,205 |
Total expenses |
1,888 |
1,749 |
1,773 |
1,679 |
1,787 |
7,089 |
6,682 |
Less: General expenses included in items excluded
from core earnings
|
|||||||
Restructuring charge |
67 |
25 |
- |
- |
46 |
92 |
46 |
Integration and acquisition |
- |
- |
57 |
- |
8 |
57 |
8 |
Legal provisions and Other expenses |
24 |
8 |
3 |
6 |
8 |
41 |
78 |
Total |
91 |
33 |
60 |
6 |
62 |
190 |
132 |
Core expenses |
$1,797 |
$1,716 |
$1,713 |
$1,673 |
$1,725 |
$6,899 |
$6,550 |
CER adjustment(2) |
- |
22 |
28 |
36 |
27 |
86 |
114 |
Core expenses, CER basis |
$1,797 |
$1,738 |
$1,741 |
$1,709 |
$1,752 |
$6,985 |
$6,664 |
Total expenses |
$1,888 |
$1,749 |
$1,773 |
$1,679 |
$1,787 |
$7,089 |
$6,682 |
CER adjustment(2) |
- |
22 |
29 |
37 |
28 |
88 |
117 |
Total expenses, CER basis |
$1,888 |
$1,771 |
$1,802 |
$1,716 |
$1,815 |
$7,177 |
$6,799 |


Media Contact: |
Investor Relations: |
Anne Hammer |
Hung Ko |
Manulife |
Manulife |
201-925-1213 |
416-806-9921 |
anne_hammer@manulife.com |
hung_ko@manulife.com |