Form 20-F |
¨ |
Form 40-F |
☒ |
Exhibit |
Description of Exhibit |
|
99.1 |
News release - first quarter results dated May 7, 2025 |
|
99.2 |
News release - quarterly dividend announcement dated May 7, 2025 |
|
MANULIFE FINANCIAL CORPORATION |
||
By: |
/s/ Eddy Mezzetta |
|
Name: |
Eddy Mezzetta |
|
Title: |
Vice President and Chief Counsel, Corporate Law |
|
Date: May 7, 2025 |
||

($ millions, unless otherwise stated) |
Quarterly Results |
||
1Q25 |
1Q24 |
Change3,7 |
|
Net income attributed to shareholders |
$485 |
$866 |
(47)% |
Core earnings |
$1,767 |
$1,710 |
(1)% |
EPS ($) |
$0.25 |
$0.45 |
(48)% |
Core EPS ($) |
$0.99 |
$0.91 |
3% |
ROE |
3.9% |
8.0% |
(4.1) pps |
Core ROE4 |
15.6% |
16.2% |
(0.6) pps |
Book value per common share ($) |
$25.88 |
$23.09 |
12% |
Adjusted BV per common share ($)4,5 |
$36.66 |
$32.74 |
12% |
Financial leverage ratio (%)4 |
23.9% |
24.6% |
(0.7) pps |
APE sales |
$2,689 |
$1,883 |
37% |
New business CSM |
$907 |
$658 |
31% |
NBV |
$907 |
$641 |
36% |
Global WAM net flows ($ billions) |
$0.5 |
$6.7 |
(93)% |
($ millions, unless otherwise stated) |
Quarterly Results |
||
1Q25 |
1Q24 |
Change7 |
|
Asia (US$) |
|||
Net income attributed to shareholders |
$435 |
$270 |
57% |
Core earnings4 |
492 |
465 |
7% |
APE sales |
1,412 |
950 |
50% |
New business CSM |
498 |
364 |
38% |
NBV4 |
457 |
323 |
43% |
Canada |
|||
Net income attributed to shareholders |
$222 |
$273 |
(19)% |
Core earnings |
374 |
364 |
3% |
APE sales |
491 |
450 |
9% |
New business CSM |
91 |
70 |
30% |
NBV |
180 |
157 |
15% |
U.S. (US$) |
|||
Net income attributed to shareholders |
$(397) |
$(80) |
(396)% |
Core earnings |
251 |
335 |
(25)% |
APE sales |
120 |
113 |
6% |
New business CSM |
70 |
72 |
(3)% |
NBV |
48 |
37 |
30% |
Global WAM |
|||
Net income attributed to shareholders |
$443 |
$365 |
15% |
Core earnings4 |
454 |
349 |
24% |
Gross flows ($ billions)7 |
50.3 |
45.4 |
5% |
Average AUMA ($ billions)7 |
1,041 |
880 |
13% |
Core EBITDA margin (%) |
28.4% |
25.5% |
290 bps |
Media Inquiries |
Investor Relations |
|||
Fiona McLean |
Hung Ko |
|||
(437) 441-7491 |
(416) 806-9921 |
|||
fiona_mclean@manulife.com |
hung_ko@manulife.com |
|||
Quarterly Results |
|||
($ millions) |
1Q25 |
4Q24 |
1Q24 |
Core earnings(1) |
|||
Asia |
$705 |
$640 |
$626 |
Canada |
374 |
390 |
364 |
U.S. |
361 |
412 |
452 |
Global Wealth and Asset Management |
454 |
459 |
349 |
Corporate and Other |
(127) |
6 |
(81) |
Total core earnings |
$1,767 |
$1,907 |
$1,710 |
Items excluded from core earnings |
|||
Market experience gains (losses) |
(1,332) |
(192) |
(779) |
Restructuring charge |
- |
(52) |
- |
Reinsurance transactions, tax-related items and other(1) |
50 |
(25) |
(65) |
Net income attributed to shareholders |
$485 |
$1,638 |
$866 |
1Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate and
Other
|
Total |
|
Income (loss) before income taxes |
$870 |
$305 |
$(731) |
$528 |
$(273) |
$699 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(101) |
(89) |
(84) |
(86) |
29 |
(331) |
Items excluded from core earnings |
(30) |
30 |
246 |
2 |
7 |
255 |
Income tax (expenses) recoveries |
(131) |
(59) |
162 |
(84) |
36 |
(76) |
Net income (post-tax) |
739 |
246 |
(569) |
444 |
(237) |
623 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
67 |
- |
- |
1 |
(2) |
66 |
Participating policyholders |
48 |
24 |
- |
- |
- |
72 |
Net income (loss) attributed to shareholders (post-
tax)
|
624 |
222 |
(569) |
443 |
(235) |
485 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(77) |
(152) |
(930) |
(11) |
(162) |
(1,332) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
(4) |
- |
- |
- |
54 |
50 |
Core earnings (post-tax) |
$705 |
$374 |
$361 |
$454 |
$(127) |
$1,767 |
Income tax on core earnings (see above) |
101 |
89 |
84 |
86 |
(29) |
331 |
Core earnings (pre-tax) |
$806 |
$463 |
$445 |
$540 |
$(156) |
$2,098 |
1Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate and
Other
|
Total |
|
Core earnings (post-tax) |
$705 |
$374 |
$361 |
$454 |
$(127) |
$1,767 |
CER adjustment(1) |
- |
- |
- |
- |
- |
- |
Core earnings, CER basis (post-tax) |
$705 |
$374 |
$361 |
$454 |
$(127) |
$1,767 |
Income tax on core earnings, CER basis(2) |
101 |
89 |
84 |
86 |
(29) |
331 |
Core earnings, CER basis (pre-tax) |
$806 |
$463 |
$445 |
$540 |
$(156) |
$2,098 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$492 |
$251 |
||||
CER adjustment US $(1) |
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$492 |
$251 |
||||
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 |
(97) |
(97) |
(98) |
(83) |
30 |
(345) |
Items excluded from core earnings |
(59) |
(20) |
89 |
48 |
(119) |
(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 |
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 |
26 |
- |
- |
(6) |
(45) |
(25) |
Core earnings (post-tax) |
$640 |
$390 |
$412 |
$459 |
$6 |
$1,907 |
Income tax on core earnings (see above) |
97 |
97 |
98 |
83 |
(30) |
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) |
$640 |
$390 |
$412 |
$459 |
$6 |
$1,907 |
CER adjustment(1) |
14 |
- |
11 |
8 |
2 |
35 |
Core earnings, CER basis (post-tax) |
$654 |
$390 |
$423 |
$467 |
$8 |
$1,942 |
Income tax on core earnings, CER basis(2) |
100 |
97 |
99 |
85 |
(30) |
351 |
Core earnings, CER basis (pre-tax) |
$754 |
$487 |
$522 |
$552 |
$(22) |
$2,293 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$457 |
$294 |
||||
CER adjustment US $(1) |
(2) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$455 |
$294 |
||||
1Q24 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$594 |
$381 |
$(154) |
$426 |
$5 |
$1,252 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(98) |
(91) |
(103) |
(66) |
28 |
(330) |
Items excluded from core earnings |
(52) |
8 |
149 |
5 |
(60) |
50 |
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
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
(13) |
- |
(26) |
10 |
(36) |
(65) |
Core earnings (post-tax) |
$626 |
$364 |
$452 |
$349 |
$(81) |
$1,710 |
Income tax on core earnings (see above) |
98 |
91 |
103 |
66 |
(28) |
330 |
Core earnings (pre-tax) |
$724 |
$455 |
$555 |
$415 |
$(109) |
$2,040 |
1Q24 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$626 |
$364 |
$452 |
$349 |
$(81) |
$1,710 |
CER adjustment(1) |
33 |
- |
29 |
16 |
2 |
80 |
Core earnings, CER basis (post-tax) |
$659 |
$364 |
$481 |
$365 |
$(79) |
$1,790 |
Income tax on core earnings, CER basis(2) |
104 |
91 |
109 |
68 |
(28) |
344 |
Core earnings, CER basis (pre-tax) |
$763 |
$455 |
$590 |
$433 |
$(107) |
$2,134 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$465 |
$335 |
||||
CER adjustment US $(1) |
(6) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$459 |
$335 |
||||
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
Core earnings |
$1,767 |
$1,907 |
$1,828 |
$1,737 |
$1,710 |
$7,182 |
Less: Preferred share dividends and other equity
distributions
|
57 |
101 |
56 |
99 |
55 |
311 |
Core earnings available to common shareholders |
1,710 |
1,806 |
1,772 |
1,638 |
1,655 |
6,871 |
CER adjustment(2) |
- |
35 |
68 |
68 |
80 |
251 |
Core earnings available to common shareholders,
CER basis
|
$1,710 |
$1,841 |
$1,840 |
$1,706 |
$1,735 |
$7,122 |
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
Core earnings available to common shareholders |
$1,710 |
$1,806 |
$1,772 |
$1,638 |
$1,655 |
$6,871 |
Annualized core earnings available to common
shareholders (post-tax)
|
$6,935 |
$7,185 |
$7,049 |
$6,588 |
$6,656 |
$6,871 |
Average common shareholders’ equity (see below) |
$44,394 |
$43,613 |
$42,609 |
$41,947 |
$40,984 |
$42,288 |
Core ROE (annualized) (%) |
15.6% |
16.5% |
16.6% |
15.7% |
16.2% |
16.2% |
Average common shareholders’ equity |
||||||
Total shareholders' and other equity |
$51,135 |
$50,972 |
$49,573 |
$48,965 |
$48,250 |
$50,972 |
Less: Preferred shares and other equity |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
Common shareholders' equity |
$44,475 |
$44,312 |
$42,913 |
$42,305 |
$41,590 |
$44,312 |
Average common shareholders’ equity |
$44,394 |
$43,613 |
$42,609 |
$41,947 |
$40,984 |
$42,288 |
As at |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
Jun 30, 2024 |
Mar 31, 2024 |
CSM |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
$22,075 |
Less: CSM for NCI |
1,417 |
1,298 |
1,283 |
1,002 |
986 |
CSM, net of NCI |
$22,296 |
$22,127 |
$20,930 |
$20,758 |
$21,089 |
CER adjustment(2) |
- |
157 |
770 |
1,034 |
1,027 |
CSM, net of NCI, CER basis |
$22,296 |
$22,284 |
$21,700 |
$21,792 |
$22,116 |
CSM by segment |
|||||
Asia |
$15,904 |
$15,540 |
$14,715 |
$13,456 |
$13,208 |
Asia NCI |
1,417 |
1,298 |
1,283 |
1,002 |
986 |
Canada |
4,052 |
4,109 |
4,036 |
3,769 |
4,205 |
U.S. |
2,329 |
2,468 |
2,171 |
3,522 |
3,649 |
Corporate and Other |
11 |
10 |
8 |
11 |
27 |
CSM |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
$22,075 |
CSM, CER adjustment(2) |
|||||
Asia |
$- |
$158 |
$630 |
$854 |
$804 |
Asia NCI |
- |
10 |
37 |
58 |
62 |
Canada |
- |
- |
- |
- |
- |
U.S. |
- |
- |
140 |
181 |
224 |
Corporate and Other |
- |
- |
- |
- |
- |
Total |
$- |
$168 |
$807 |
$1,093 |
$1,090 |
CSM, CER basis |
|||||
Asia |
$15,904 |
$15,698 |
$15,345 |
$14,310 |
$14,012 |
Asia NCI |
1,417 |
1,308 |
1,320 |
1,060 |
1,048 |
Canada |
4,052 |
4,109 |
4,036 |
3,769 |
4,205 |
U.S. |
2,329 |
2,468 |
2,311 |
3,703 |
3,873 |
Corporate and Other |
11 |
10 |
8 |
11 |
27 |
Total CSM, CER basis |
$23,713 |
$23,593 |
$23,020 |
$22,853 |
$23,165 |
Post-tax CSM |
|||||
CSM |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
$22,075 |
Marginal tax rate on CSM |
(3,929) |
(3,928) |
(3,719) |
(3,718) |
(3,820) |
Post-tax CSM |
$19,784 |
$19,497 |
$18,494 |
$18,042 |
$18,255 |
CSM, net of NCI |
$22,296 |
$22,127 |
$20,930 |
$20,758 |
$21,089 |
Marginal tax rate on CSM net of NCI |
(3,772) |
(3,774) |
(3,566) |
(3,608) |
(3,712) |
Post-tax CSM net of NCI |
$18,524 |
$18,353 |
$17,364 |
$17,150 |
$17,377 |
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
New business CSM |
||||||
Hong Kong |
$316 |
$299 |
$254 |
$200 |
$168 |
$921 |
Japan |
81 |
66 |
86 |
90 |
48 |
290 |
Asia Other(2) |
318 |
221 |
253 |
188 |
275 |
937 |
International High Net Worth |
187 |
|||||
Mainland China |
270 |
|||||
Singapore |
391 |
|||||
Vietnam |
17 |
|||||
Other Emerging Markets |
72 |
|||||
Asia |
715 |
586 |
593 |
478 |
491 |
2,148 |
Canada |
91 |
116 |
95 |
76 |
70 |
357 |
U.S. |
101 |
140 |
71 |
74 |
97 |
382 |
Total new business CSM |
$907 |
$842 |
$759 |
$628 |
$658 |
$2,887 |
New business CSM, CER adjustment(3) |
||||||
Hong Kong |
- |
$8 |
$13 |
$10 |
$9 |
$40 |
Japan |
- |
1 |
3 |
6 |
3 |
13 |
Asia Other(2) |
- |
4 |
9 |
9 |
16 |
38 |
International High Net Worth |
9 |
|||||
Mainland China |
11 |
|||||
Singapore |
14 |
|||||
Vietnam |
- |
|||||
Other Emerging Markets |
4 |
|||||
Asia |
- |
13 |
25 |
25 |
28 |
91 |
Canada |
- |
- |
- |
- |
- |
- |
U.S. |
- |
4 |
3 |
3 |
7 |
17 |
Total new business CSM |
$- |
$17 |
$28 |
$28 |
$35 |
$108 |
New business CSM, CER basis |
||||||
Hong Kong |
$316 |
$307 |
$267 |
$210 |
$177 |
$961 |
Japan |
81 |
67 |
89 |
96 |
51 |
303 |
Asia Other(2) |
318 |
225 |
262 |
197 |
291 |
975 |
International High Net Worth |
196 |
|||||
Mainland China |
281 |
|||||
Singapore |
405 |
|||||
Vietnam |
17 |
|||||
Other Emerging Markets |
76 |
|||||
Asia |
715 |
599 |
618 |
503 |
519 |
2,239 |
Canada |
91 |
116 |
95 |
76 |
70 |
357 |
U.S. |
101 |
144 |
74 |
77 |
104 |
399 |
Total new business CSM, CER basis |
$907 |
$859 |
$787 |
$656 |
$693 |
$2,995 |
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
Net income (loss) attributed to shareholders: |
||||||
Asia |
$624 |
$583 |
$827 |
$582 |
$363 |
$2,355 |
Canada |
222 |
439 |
430 |
79 |
273 |
1,221 |
U.S. |
(569) |
103 |
5 |
135 |
(108) |
135 |
Global WAM |
443 |
384 |
498 |
350 |
365 |
1,597 |
Corporate and Other |
(235) |
129 |
79 |
(104) |
(27) |
77 |
Total net income (loss) attributed to shareholders |
485 |
1,638 |
1,839 |
1,042 |
866 |
5,385 |
Preferred share dividends and other equity distributions |
(57) |
(101) |
(56) |
(99) |
(55) |
(311) |
Common shareholders' net income (loss) |
$428 |
$1,537 |
$1,783 |
$943 |
$811 |
$5,074 |
CER adjustment(1) |
||||||
Asia |
$- |
$10 |
$48 |
$25 |
$35 |
$118 |
Canada |
- |
(8) |
- |
- |
6 |
(2) |
U.S. |
- |
4 |
10 |
7 |
(7) |
14 |
Global WAM |
- |
9 |
23 |
17 |
21 |
70 |
Corporate and Other |
- |
6 |
2 |
(4) |
(2) |
2 |
Total net income (loss) attributed to shareholders |
- |
21 |
83 |
45 |
53 |
202 |
Preferred share dividends and other equity distributions |
- |
- |
- |
- |
- |
- |
Common shareholders' net income (loss) |
$- |
$21 |
$83 |
$45 |
$53 |
$202 |
Net income (loss) attributed to shareholders, CER basis |
||||||
Asia |
$624 |
$593 |
$875 |
$607 |
$398 |
$2,473 |
Canada |
222 |
431 |
430 |
79 |
279 |
1,219 |
U.S. |
(569) |
107 |
15 |
142 |
(115) |
149 |
Global WAM |
443 |
393 |
521 |
367 |
386 |
1,667 |
Corporate and Other |
(235) |
135 |
81 |
(108) |
(29) |
79 |
Total net income (loss) attributed to shareholders,
CER basis
|
485 |
1,659 |
1,922 |
1,087 |
919 |
5,587 |
Preferred share dividends and other equity distributions,
CER basis
|
(57) |
(101) |
(56) |
(99) |
(55) |
(311) |
Common shareholders' net income (loss), CER basis |
$428 |
$1,558 |
$1,866 |
$988 |
$864 |
$5,276 |
Asia net income attributed to shareholders, U.S. dollars |
||||||
Asia net income (loss) attributed to shareholders, US $(2) |
$435 |
$417 |
$606 |
$424 |
$270 |
$1,717 |
CER adjustment, US $(1) |
- |
(4) |
4 |
(1) |
7 |
6 |
Asia net income (loss) attributed to shareholders,
U.S. $, CER basis(1)
|
$435 |
$413 |
$610 |
$423 |
$277 |
$1,723 |
Net income (loss) attributed to shareholders (pre-tax) |
||||||
Net income (loss) attributed to shareholders (post-tax) |
$485 |
$1,638 |
$1,839 |
$1,042 |
$866 |
$5,385 |
Tax on net income attributed to shareholders |
47 |
388 |
229 |
238 |
247 |
1,102 |
Net income (loss) attributed to shareholders (pre-tax) |
532 |
2,026 |
2,068 |
1,280 |
1,113 |
6,487 |
CER adjustment(1) |
- |
36 |
60 |
60 |
42 |
198 |
Net income (loss) attributed to shareholders (pre-
tax), CER basis
|
$532 |
$2,062 |
$2,128 |
$1,340 |
$1,155 |
$6,685 |
As at |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
Jun 30, 2024 |
Mar 31, 2024 |
($ millions) | |||||
Common shareholders' equity |
$44,475 |
$44,312 |
$42,913 |
$42,305 |
$41,590 |
Post-tax CSM, net of NCI |
18,524 |
18,353 |
17,364 |
17,150 |
17,377 |
Adjusted book value |
$62,999 |
$62,665 |
$60,277 |
$59,455 |
$58,967 |
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
Global WAM core earnings (post-tax) |
$454 |
$459 |
$479 |
$386 |
$349 |
$1,673 |
Add back taxes, acquisition costs, other expenses and
deferred sales commissions
|
||||||
Core income tax (expenses) recoveries (see above) |
86 |
83 |
26 |
59 |
66 |
234 |
Amortization of deferred acquisition costs and other
depreciation
|
46 |
49 |
48 |
49 |
42 |
188 |
Amortization of deferred sales commissions |
22 |
20 |
19 |
19 |
20 |
78 |
Core EBITDA |
$608 |
$611 |
$572 |
$513 |
$477 |
$2,173 |
CER adjustment(1) |
- |
11 |
21 |
18 |
21 |
71 |
Core EBITDA, CER basis |
$608 |
$622 |
$593 |
$531 |
$498 |
$2,244 |
Quarterly Results |
Full Year
Results
|
|||||
1Q25 |
4Q24 |
3Q24 |
2Q24 |
1Q24 |
2024 |
|
Core EBITDA margin |
||||||
Core EBITDA |
$608 |
$611 |
$572 |
$513 |
$477 |
$2,173 |
Core revenue |
$2,140 |
$2,140 |
$2,055 |
$1,948 |
$1,873 |
$8,016 |
Core EBITDA margin |
28.4% |
28.6% |
27.8% |
26.3% |
25.5% |
27.1% |
Global WAM core revenue |
||||||
Other revenue per financial statements |
$1,986 |
$2,003 |
$1,928 |
$1,849 |
$1,808 |
$7,588 |
Less: Other revenue in segments other than Global
WAM
|
11 |
(2) |
53 |
40 |
58 |
149 |
Other revenue in Global WAM (fee income) |
$1,975 |
$2,005 |
$1,875 |
$1,809 |
$1,750 |
$7,439 |
Investment income per financial statements |
$4,234 |
$5,250 |
$4,487 |
$4,261 |
$4,251 |
$18,249 |
Realized and unrealized gains (losses) on assets
supporting insurance and investment contract
liabilities per financial statements
|
(992) |
(622) |
1,730 |
564 |
538 |
2,210 |
Total investment income |
3,242 |
4,628 |
6,217 |
4,825 |
4,789 |
20,459 |
Less: Investment income in segments other than Global
WAM
|
3,089 |
4,550 |
5,991 |
4,687 |
4,649 |
19,877 |
Investment income in Global WAM |
$153 |
$78 |
$226 |
$138 |
$140 |
$582 |
Total other revenue and investment income in Global
WAM
|
$2,128 |
$2,083 |
$2,101 |
$1,947 |
$1,890 |
$8,021 |
Less: Total revenue reported in items excluded from core
earnings
|
||||||
Market experience gains (losses) |
(14) |
(28) |
33 |
(9) |
8 |
4 |
Revenue related to integration and acquisitions |
2 |
(29) |
13 |
8 |
9 |
1 |
Global WAM core revenue |
$2,140 |
$2,140 |
$2,055 |
$1,948 |
$1,873 |
$8,016 |
