Form 20-F |
¨ |
Form 40-F |
☒ |
Exhibit |
Description of Exhibit |
|
99.1 |
News release - second quarter results dated Aug 6, 2025 |
|
99.2 |
News release - quarterly dividend announcement dated August 6, 2025 |
|
MANULIFE FINANCIAL CORPORATION |
||
By: |
/s/ Eddy Mezzetta |
|
Name: |
Eddy Mezzetta |
|
Title: |
Vice President and Chief Counsel, Corporate Law |
|
Date: August 6, 2025 |
||

($ millions, unless otherwise stated) |
Quarterly Results |
YTD Results |
||||
2Q25 |
2Q24 |
Change3,6 |
2025 |
2024 |
Change3,6 |
|
Net income attributed to shareholders |
$1,789 |
$1,042 |
72% |
$2,274 |
$1,908 |
16% |
Core earnings7 |
$1,726 |
$1,737 |
(2)% |
$3,493 |
$3,447 |
(2)% |
EPS ($) |
$0.98 |
$0.52 |
88% |
$1.23 |
$0.97 |
23% |
Core EPS ($)7 |
$0.95 |
$0.91 |
2% |
$1.94 |
$1.82 |
3% |
ROE |
15.6% |
9.0% |
6.6 pps |
9.7% |
8.5% |
1.2 pps |
Core ROE7 |
15.0% |
15.7% |
(0.7) pps |
15.3% |
16.0% |
(0.7) pps |
Book value per common share ($) |
$24.90 |
$23.71 |
5% |
$24.90 |
$23.71 |
5% |
Adjusted BV per common share ($)4,7 |
$35.78 |
$33.32 |
7% |
$35.78 |
$33.32 |
7% |
Financial leverage ratio (%)4,7 |
23.6% |
25.0% |
(1.4) pps |
23.6% |
25.0% |
(1.4) pps |
APE sales |
$2,230 |
$1,907 |
15% |
$4,919 |
$3,790 |
26% |
New business CSM |
$882 |
$628 |
37% |
$1,789 |
$1,286 |
34% |
NBV7 |
$846 |
$691 |
20% |
$1,753 |
$1,332 |
27% |
Global WAM net flows ($ billions)6 |
$0.9 |
$0.1 |
417% |
$1.4 |
$6.8 |
(80)% |
($ millions, unless otherwise stated) |
Quarterly Results |
YTD Results |
||||
2Q25 |
2Q24 |
Change6 |
2025 |
2024 |
Change6 |
|
Asia (US$) |
||||||
Net income attributed to shareholders |
$600 |
$424 |
44% |
$1,035 |
$694 |
49% |
Core earnings7 |
520 |
449 |
13% |
1,012 |
914 |
10% |
APE sales |
1,233 |
920 |
31% |
2,645 |
1,870 |
41% |
New business CSM |
480 |
349 |
34% |
978 |
713 |
36% |
NBV7 |
451 |
346 |
28% |
908 |
669 |
35% |
Canada |
||||||
Net income attributed to shareholders |
$390 |
$79 |
394% |
$612 |
$352 |
74% |
Core earnings |
419 |
402 |
4% |
793 |
766 |
4% |
APE sales |
345 |
520 |
(34)% |
836 |
970 |
(14)% |
New business CSM |
100 |
76 |
32% |
191 |
146 |
31% |
NBV |
161 |
159 |
1% |
341 |
316 |
8% |
U.S. (US$) |
||||||
Net income attributed to shareholders |
$26 |
$98 |
(73)% |
$(371) |
$18 |
-% |
Core earnings |
141 |
303 |
(53)% |
392 |
638 |
(39)% |
APE sales |
130 |
93 |
40% |
250 |
206 |
21% |
New business CSM |
86 |
54 |
59% |
156 |
126 |
24% |
NBV |
46 |
41 |
12% |
94 |
78 |
21% |
Global WAM |
||||||
Net income attributed to shareholders |
$482 |
$350 |
36% |
$925 |
$715 |
25% |
Core earnings7 |
463 |
386 |
19% |
917 |
735 |
22% |
Gross flows ($ billions)6 |
43.8 |
41.4 |
5% |
94.1 |
86.9 |
5% |
Average AUMA ($ billions)6 |
1,005 |
933 |
7% |
1,022 |
917 |
9% |
Core EBITDA margin (%) |
30.1% |
26.3% |
380 bps |
29.2% |
25.9% |
330 bps |
Media Inquiries |
Investor Relations |
|||
Fiona McLean |
Derek Theobalds |
|||
(437) 441-7491 |
(416) 254-1774 |
|||
fiona_mclean@manulife.com |
derek_theobalds@manulife.com |
|||
Quarterly Results |
YTD Results |
||||
($ millions) |
2Q25 |
1Q25 |
2Q24 |
2025 |
2024 |
Core earnings(1) |
|||||
Asia |
$720 |
$705 |
$616 |
$1,425 |
$1,242 |
Canada |
419 |
374 |
402 |
793 |
766 |
U.S. |
194 |
361 |
415 |
555 |
867 |
Global Wealth and Asset Management |
463 |
454 |
386 |
917 |
735 |
Corporate and Other |
(70) |
(127) |
(82) |
(197) |
(163) |
Total core earnings |
$1,726 |
$1,767 |
$1,737 |
$3,493 |
$3,447 |
Items excluded from core earnings |
|||||
Market experience gains (losses) |
113 |
(1,332) |
(665) |
(1,219) |
(1,444) |
Restructuring charge |
- |
- |
- |
- |
- |
Reinsurance transactions, tax-related items and other(1) |
(50) |
50 |
(30) |
- |
(95) |
Net income attributed to shareholders |
$1,789 |
$485 |
$1,042 |
$2,274 |
$1,908 |
2Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$1,092 |
$526 |
$31 |
$575 |
$37 |
$2,261 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(94) |
(110) |
(37) |
(89) |
32 |
(298) |
Items excluded from core earnings |
(55) |
(5) |
42 |
(4) |
(18) |
(40) |
Income tax (expenses) recoveries |
(149) |
(115) |
5 |
(93) |
14 |
(338) |
Net income (post-tax) |
943 |
411 |
36 |
482 |
51 |
1,923 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
49 |
- |
- |
- |
- |
49 |
Participating policyholders |
64 |
21 |
- |
- |
- |
85 |
Net income (loss) attributed to shareholders (post-
tax)
|
830 |
390 |
36 |
482 |
51 |
1,789 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
161 |
(27) |
(158) |
16 |
121 |
113 |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
(51) |
(2) |
- |
3 |
- |
(50) |
Core earnings (post-tax) |
$720 |
$419 |
$194 |
$463 |
$(70) |
$1,726 |
Income tax on core earnings (see above) |
94 |
110 |
37 |
89 |
(32) |
298 |
Core earnings (pre-tax) |
$814 |
$529 |
$231 |
$552 |
$(102) |
$2,024 |
2Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$720 |
$419 |
$194 |
$463 |
$(70) |
$1,726 |
CER adjustment(1) |
- |
- |
- |
- |
- |
- |
Core earnings, CER basis (post-tax) |
$720 |
$419 |
$194 |
$463 |
$(70) |
$1,726 |
Income tax on core earnings, CER basis(2) |
94 |
110 |
37 |
89 |
(32) |
298 |
Core earnings, CER basis (pre-tax) |
$814 |
$529 |
$231 |
$552 |
$(102) |
$2,024 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$520 |
$141 |
||||
CER adjustment US $(1) |
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$520 |
$141 |
||||
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) |
(16) |
- |
(13) |
(11) |
- |
(40) |
Core earnings, CER basis (post-tax) |
$689 |
$374 |
$348 |
$443 |
$(127) |
$1,727 |
Income tax on core earnings, CER basis(2) |
99 |
89 |
81 |
84 |
(29) |
324 |
Core earnings, CER basis (pre-tax) |
$788 |
$463 |
$429 |
$527 |
$(156) |
$2,051 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$492 |
$251 |
||||
CER adjustment US $(1) |
6 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$498 |
$251 |
||||
2Q24 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$763 |
$141 |
$156 |
$383 |
$(59) |
$1,384 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(95) |
(107) |
(95) |
(59) |
36 |
(320) |
Items excluded from core earnings |
(20) |
68 |
74 |
27 |
(81) |
68 |
Income tax (expenses) recoveries |
(115) |
(39) |
(21) |
(32) |
(45) |
(252) |
Net income (post-tax) |
648 |
102 |
135 |
351 |
(104) |
1,132 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
38 |
- |
- |
1 |
- |
39 |
Participating policyholders |
28 |
23 |
- |
- |
- |
51 |
Net income (loss) attributed to shareholders (post-
tax)
|
582 |
79 |
135 |
350 |
(104) |
1,042 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(58) |
(364) |
(280) |
(7) |
44 |
(665) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
24 |
41 |
- |
(29) |
(66) |
(30) |
Core earnings (post-tax) |
$616 |
$402 |
$415 |
$386 |
$(82) |
$1,737 |
Income tax on core earnings (see above) |
95 |
107 |
95 |
59 |
(36) |
320 |
Core earnings (pre-tax) |
$711 |
$509 |
$510 |
$445 |
$(118) |
$2,057 |
2Q24 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$616 |
$402 |
$415 |
$386 |
$(82) |
$1,737 |
CER adjustment(1) |
19 |
- |
4 |
3 |
- |
26 |
Core earnings, CER basis (post-tax) |
$635 |
$402 |
$419 |
$389 |
$(82) |
$1,763 |
Income tax on core earnings, CER basis(2) |
96 |
107 |
97 |
59 |
(36) |
323 |
Core earnings, CER basis (pre-tax) |
$731 |
$509 |
$516 |
$448 |
$(118) |
$2,086 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$449 |
$303 |
||||
CER adjustment US $(1) |
10 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$459 |
$303 |
||||
YTD 2025 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$1,962 |
$831 |
$(700) |
$1,103 |
$(236) |
$2,960 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(195) |
(199) |
(121) |
(175) |
61 |
(629) |
Items excluded from core earnings |
(85) |
25 |
288 |
(2) |
(11) |
215 |
Income tax (expenses) recoveries |
(280) |
(174) |
167 |
(177) |
50 |
(414) |
Net income (post-tax) |
1,682 |
657 |
(533) |
926 |
(186) |
2,546 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
116 |
- |
- |
1 |
(2) |
115 |
Participating policyholders |
112 |
45 |
- |
- |
- |
157 |
Net income (loss) attributed to shareholders (post-
tax)
|
1,454 |
612 |
(533) |
925 |
(184) |
2,274 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
84 |
(179) |
(1,088) |
5 |
(41) |
(1,219) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
(55) |
(2) |
- |
3 |
54 |
- |
Core earnings (post-tax) |
$1,425 |
$793 |
$555 |
$917 |
$(197) |
$3,493 |
Income tax on core earnings (see above) |
195 |
199 |
121 |
175 |
(61) |
629 |
Core earnings (pre-tax) |
$1,620 |
$992 |
$676 |
$1,092 |
$(258) |
$4,122 |
YTD 2025 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$1,425 |
$793 |
$555 |
$917 |
$(197) |
$3,493 |
CER adjustment(1) |
(16) |
- |
(13) |
(11) |
- |
(40) |
Core earnings, CER basis (post-tax) |
$1,409 |
$793 |
$542 |
$906 |
$(197) |
$3,453 |
Income tax on core earnings, CER basis(2) |
193 |
199 |
118 |
173 |
(61) |
622 |
Core earnings, CER basis (pre-tax) |
$1,602 |
$992 |
$660 |
$1,079 |
$(258) |
$4,075 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$1,012 |
$392 |
||||
CER adjustment US $(1) |
6 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$1,018 |
$392 |
||||
YTD 2024 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$1,357 |
$522 |
$2 |
$809 |
$(54) |
$2,636 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(193) |
(198) |
(198) |
(125) |
64 |
(650) |
Items excluded from core earnings |
(72) |
76 |
223 |
32 |
(141) |
118 |
Income tax (expenses) recoveries |
(265) |
(122) |
25 |
(93) |
(77) |
(532) |
Net income (post-tax) |
1,092 |
400 |
27 |
716 |
(131) |
2,104 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
93 |
- |
- |
1 |
- |
94 |
Participating policyholders |
54 |
48 |
- |
- |
- |
102 |
Net income (loss) attributed to shareholders (post-
tax)
|
945 |
352 |
27 |
715 |
(131) |
1,908 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(308) |
(455) |
(814) |
(1) |
134 |
(1,444) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
11 |
41 |
(26) |
(19) |
(102) |
(95) |
Core earnings (post-tax) |
$1,242 |
$766 |
$867 |
$735 |
$(163) |
$3,447 |
Income tax on core earnings (see above) |
193 |
198 |
198 |
125 |
(64) |
650 |
Core earnings (pre-tax) |
$1,435 |
$964 |
$1,065 |
$860 |
$(227) |
$4,097 |
YTD 2024 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$1,242 |
$766 |
$867 |
$735 |
$(163) |
$3,447 |
CER adjustment(1) |
38 |
- |
16 |
10 |
1 |
65 |
Core earnings, CER basis (post-tax) |
$1,280 |
$766 |
$883 |
$745 |
$(162) |
$3,512 |
Income tax on core earnings, CER basis(2) |
197 |
198 |
202 |
126 |
(63) |
660 |
Core earnings, CER basis (pre-tax) |
$1,477 |
$964 |
$1,085 |
$871 |
$(225) |
$4,172 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$914 |
$638 |
||||
CER adjustment US $(1) |
11 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$925 |
$638 |
||||
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Core earnings |
$1,726 |
$1,767 |
$1,907 |
$1,828 |
$1,737 |
$3,493 |
$3,447 |
$7,182 |
Less: Preferred share dividends and other equity
distributions
|
103 |
57 |
101 |
56 |
99 |
160 |
154 |
311 |
Core earnings available to common shareholders |
1,623 |
1,710 |
1,806 |
1,772 |
1,638 |
3,333 |
3,293 |
6,871 |
CER adjustment(2) |
- |
(40) |
(9) |
23 |
26 |
(40) |
65 |
79 |
Core earnings available to common shareholders,
CER basis
|
$1,623 |
$1,670 |
$1,797 |
$1,795 |
$1,664 |
$3,293 |
$3,358 |
$6,950 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Core earnings available to common shareholders |
$1,623 |
$1,710 |
$1,806 |
$1,772 |
$1,638 |
$3,333 |
$3,293 |
$6,871 |
Annualized core earnings available to common
shareholders (post-tax)
|
$6,510 |
$6,935 |
$7,185 |
$7,049 |
$6,588 |
$6,721 |
$6,622 |
$6,871 |
Average common shareholders’ equity (see below) |
$43,448 |
$44,394 |
$43,613 |
$42,609 |
$41,947 |
$43,921 |
$41,466 |
$42,288 |
Core ROE (annualized) (%) |
15.0% |
15.6% |
16.5% |
16.6% |
15.7% |
15.3% |
16.0% |
16.2% |
Average common shareholders’ equity |
||||||||
Total shareholders’ and other equity |
$49,080 |
$51,135 |
$50,972 |
$49,573 |
$48,965 |
$49,080 |
$48,965 |
$50,972 |
Less: Preferred shares and other equity |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
Common shareholders’ equity |
$42,420 |
$44,475 |
$44,312 |
$42,913 |
$42,305 |
$42,420 |
$42,305 |
$44,312 |
Average common shareholders’ equity |
$43,448 |
$44,394 |
$43,613 |
$42,609 |
$41,947 |
$43,921 |
$41,466 |
$42,288 |
As at |
Jun 30, 2025 |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
Jun 30, 2024 |
CSM |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
Less: CSM for NCI |
1,406 |
1,417 |
1,298 |
1,283 |
1,002 |
CSM, net of NCI |
$22,316 |
$22,296 |
$22,127 |
$20,930 |
$20,758 |
CER adjustment(2) |
- |
(737) |
(582) |
50 |
277 |
CSM, net of NCI, CER basis |
$22,316 |
$21,559 |
$21,545 |
$20,980 |
$21,035 |
CSM by segment |
|||||
Asia |
$15,786 |
$15,904 |
$15,540 |
$14,715 |
$13,456 |
Asia NCI |
1,406 |
1,417 |
1,298 |
1,283 |
1,002 |
Canada |
4,133 |
4,052 |
4,109 |
4,036 |
3,769 |
U.S. |
2,386 |
2,329 |
2,468 |
2,171 |
3,522 |
Corporate and Other |
11 |
11 |
10 |
8 |
11 |
CSM |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
CSM, CER adjustment(2) |
|||||
Asia |
$- |
$(617) |
$(453) |
$30 |
$288 |
Asia NCI |
- |
(55) |
(40) |
(14) |
17 |
Canada |
- |
- |
- |
- |
- |
U.S. |
- |
(121) |
(128) |
20 |
(12) |
Corporate and Other |
- |
- |
- |
- |
- |
Total |
$- |
$(793) |
$(621) |
$36 |
$293 |
CSM, CER basis |
|||||
Asia |
$15,786 |
$15,287 |
$15,087 |
$14,745 |
$13,744 |
Asia NCI |
1,406 |
1,362 |
1,258 |
1,269 |
1,019 |
Canada |
4,133 |
4,052 |
4,109 |
4,036 |
3,769 |
U.S. |
2,386 |
2,208 |
2,340 |
2,191 |
3,510 |
Corporate and Other |
11 |
11 |
10 |
8 |
11 |
Total CSM, CER basis |
$23,722 |
$22,920 |
$22,804 |
$22,249 |
$22,053 |
Post-tax CSM |
|||||
CSM |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
$21,760 |
Marginal tax rate on CSM |
(3,940) |
(3,929) |
(3,928) |
(3,719) |
(3,718) |
Post-tax CSM |
$19,782 |
$19,784 |
$19,497 |
$18,494 |
$18,042 |
CSM, net of NCI |
$22,316 |
$22,296 |
$22,127 |
$20,930 |
$20,758 |
Marginal tax rate on CSM net of NCI |
(3,789) |
(3,772) |
(3,774) |
(3,566) |
(3,608) |
Post-tax CSM net of NCI |
$18,527 |
$18,524 |
$18,353 |
$17,364 |
$17,150 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
New business CSM |
||||||||
Hong Kong |
$286 |
$316 |
$299 |
$254 |
$200 |
$602 |
$368 |
$921 |
Japan |
74 |
81 |
66 |
86 |
90 |
155 |
138 |
290 |
Asia Other(2) |
303 |
318 |
221 |
253 |
188 |
621 |
463 |
937 |
International High Net Worth |
187 |
|||||||
Mainland China |
270 |
|||||||
Singapore |
391 |
|||||||
Vietnam |
17 |
|||||||
Other Emerging Markets |
72 |
|||||||
Asia |
663 |
715 |
586 |
593 |
478 |
1,378 |
969 |
2,148 |
Canada |
100 |
91 |
116 |
95 |
76 |
191 |
146 |
357 |
U.S. |
119 |
101 |
140 |
71 |
74 |
220 |
171 |
382 |
Total new business CSM |
$882 |
$907 |
$842 |
$759 |
$628 |
$1,789 |
$1,286 |
$2,887 |
New business CSM, CER adjustment(3) |
||||||||
Hong Kong |
- |
$(11) |
$(3) |
$4 |
$1 |
(11) |
$6 |
$6 |
Japan |
- |
2 |
3 |
5 |
9 |
2 |
11 |
19 |
Asia Other(2) |
- |
(6) |
(1) |
5 |
6 |
(6) |
15 |
20 |
International High Net Worth |
2 |
|||||||
Mainland China |
2 |
|||||||
Singapore |
15 |
|||||||
Vietnam |
(1) |
|||||||
Other Emerging Markets |
2 |
|||||||
Asia |
- |
(15) |
(1) |
14 |
16 |
(15) |
32 |
45 |
Canada |
- |
- |
- |
- |
- |
- |
- |
(1) |
U.S. |
- |
(4) |
(1) |
1 |
1 |
(4) |
4 |
3 |
Total new business CSM |
$- |
$(19) |
$(2) |
$15 |
$17 |
$(19) |
$36 |
$47 |
New business CSM, CER basis |
||||||||
Hong Kong |
$286 |
$305 |
$296 |
$258 |
$201 |
$591 |
$374 |
$927 |
Japan |
74 |
83 |
69 |
91 |
99 |
157 |
149 |
309 |
Asia Other(2) |
303 |
312 |
220 |
258 |
194 |
615 |
478 |
957 |
International High Net Worth |
189 |
|||||||
Mainland China |
272 |
|||||||
Singapore |
406 |
|||||||
Vietnam |
16 |
|||||||
Other Emerging Markets |
74 |
|||||||
Asia |
663 |
700 |
585 |
607 |
494 |
1,363 |
1,001 |
2,193 |
Canada |
100 |
91 |
116 |
95 |
76 |
191 |
146 |
356 |
U.S. |
119 |
97 |
139 |
72 |
75 |
216 |
175 |
385 |
Total new business CSM, CER basis |
$882 |
$888 |
$840 |
$774 |
$645 |
$1,770 |
$1,322 |
$2,934 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Net income (loss) attributed to shareholders: |
||||||||
Asia |
$830 |
$624 |
$583 |
$827 |
$582 |
$1,454 |
$945 |
$2,355 |
Canada |
390 |
222 |
439 |
430 |
79 |
612 |
352 |
1,221 |
U.S. |
36 |
(569) |
103 |
5 |
135 |
(533) |
27 |
135 |
Global WAM |
482 |
443 |
384 |
498 |
350 |
925 |
715 |
1,597 |
Corporate and Other |
51 |
(235) |
129 |
79 |
(104) |
(184) |
(131) |
77 |
Total net income (loss) attributed to shareholders |
1,789 |
485 |
1,638 |
1,839 |
1,042 |
2,274 |
1,908 |
5,385 |
Preferred share dividends and other equity distributions |
(103) |
(57) |
(101) |
(56) |
(99) |
(160) |
(154) |
(311) |
Common shareholders’ net income (loss) |
$1,686 |
$428 |
$1,537 |
$1,783 |
$943 |
$2,114 |
$1,754 |
$5,074 |
CER adjustment(1) |
||||||||
Asia |
$- |
$(33) |
$(9) |
$8 |
$(6) |
$(33) |
$9 |
$8 |
Canada |
- |
1 |
(4) |
(1) |
2 |
1 |
6 |
2 |
U.S. |
- |
19 |
(3) |
2 |
1 |
19 |
9 |
8 |
Global WAM |
- |
(16) |
(4) |
4 |
4 |
(16) |
11 |
11 |
Corporate and Other |
- |
5 |
(1) |
(3) |
(3) |
5 |
(7) |
(12) |
Total net income (loss) attributed to shareholders |
- |
(24) |
(21) |
10 |
(2) |
(24) |
28 |
17 |
Preferred share dividends and other equity distributions |
- |
- |
- |
- |
- |
- |
- |
- |
Common shareholders’ net income (loss) |
$- |
$(24) |
$(21) |
$10 |
$(2) |
$(24) |
$28 |
$17 |
Net income (loss) attributed to shareholders, CER basis |
||||||||
Asia |
$830 |
$591 |
$574 |
$835 |
$576 |
$1,421 |
$954 |
$2,363 |
Canada |
390 |
223 |
435 |
429 |
81 |
613 |
358 |
1,223 |
U.S. |
36 |
(550) |
100 |
7 |
136 |
(514) |
36 |
143 |
Global WAM |
482 |
427 |
380 |
502 |
354 |
909 |
726 |
1,608 |
Corporate and Other |
51 |
(230) |
128 |
76 |
(107) |
(179) |
(138) |
65 |
Total net income (loss) attributed to shareholders,
CER basis
|
1,789 |
461 |
1,617 |
1,849 |
1,040 |
2,250 |
1,936 |
5,402 |
Preferred share dividends and other equity distributions,
CER basis
|
(103) |
(57) |
(101) |
(56) |
(99) |
(160) |
(154) |
(311) |
Common shareholders' net income (loss), CER basis |
$1,686 |
$404 |
$1,516 |
$1,793 |
$941 |
$2,090 |
$1,782 |
$5,091 |
Asia net income attributed to shareholders, U.S. dollars |
||||||||
Asia net income (loss) attributed to shareholders, US $(2) |
$600 |
$435 |
$417 |
$606 |
$424 |
$1,035 |
$694 |
$1,717 |
CER adjustment, US $(1) |
- |
(8) |
(2) |
(3) |
(7) |
(8) |
(5) |
(10) |
Asia net income (loss) attributed to shareholders, U.S.
$, CER basis(1)
|
$600 |
$427 |
$415 |
$603 |
$417 |
$1,027 |
$689 |
$1,707 |
Net income (loss) attributed to shareholders (pre-tax) |
||||||||
Net income (loss) attributed to shareholders (post-tax) |
$1,789 |
$485 |
$1,638 |
$1,839 |
$1,042 |
$2,274 |
$1,908 |
$5,385 |
Tax on net income attributed to shareholders |
307 |
47 |
388 |
229 |
238 |
354 |
485 |
1,102 |
Net income (loss) attributed to shareholders (pre-tax) |
2,096 |
532 |
2,026 |
2,068 |
1,280 |
2,628 |
2,393 |
6,487 |
CER adjustment(1) |
- |
(3) |
1 |
23 |
24 |
(3) |
31 |
56 |
Net income (loss) attributed to shareholders (pre-tax),
CER basis
|
$2,096 |
$529 |
$2,027 |
$2,091 |
$1,304 |
$2,625 |
$2,424 |
$6,543 |
As at |
Jun 30, 2025 |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
Jun 30, 2024 |
($ millions) | |||||
Common shareholders’ equity |
$42,420 |
$44,475 |
$44,312 |
$42,913 |
$42,305 |
Post-tax CSM, net of NCI |
18,527 |
18,524 |
18,353 |
17,364 |
17,150 |
Adjusted book value |
$60,947 |
$62,999 |
$62,665 |
$60,277 |
$59,455 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Global WAM core earnings (post-tax) |
$463 |
$454 |
$459 |
$479 |
$386 |
$917 |
$735 |
$1,673 |
Add back taxes, acquisition costs, other expenses and
deferred sales commissions
|
||||||||
Core income tax (expenses) recoveries (see above) |
89 |
86 |
83 |
26 |
59 |
175 |
125 |
234 |
Amortization of deferred acquisition costs and other
depreciation
|
51 |
46 |
49 |
48 |
49 |
97 |
91 |
188 |
Amortization of deferred sales commissions |
20 |
22 |
20 |
19 |
19 |
42 |
39 |
78 |
Core EBITDA |
$623 |
$608 |
$611 |
$572 |
$513 |
$1,231 |
$990 |
$2,173 |
CER adjustment(1) |
- |
(15) |
(5) |
7 |
3 |
(15) |
12 |
14 |
Core EBITDA, CER basis |
$623 |
$593 |
$606 |
$579 |
$516 |
$1,216 |
$1,002 |
$2,187 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Core EBITDA margin |
||||||||
Core EBITDA |
$623 |
$608 |
$611 |
$572 |
$513 |
$1,231 |
$990 |
$2,173 |
Core revenue |
$2,069 |
$2,140 |
$2,140 |
$2,055 |
$1,948 |
$4,209 |
$3,821 |
$8,016 |
Core EBITDA margin |
30.1% |
28.4% |
28.6% |
27.8% |
26.3% |
29.2% |
25.9% |
27.1% |
Global WAM core revenue |
||||||||
Other revenue per financial statements |
$1,851 |
$1,986 |
$2,003 |
$1,928 |
$1,849 |
$3,837 |
$3,657 |
$7,588 |
Less: Other revenue in segments other than Global
WAM
|
(48) |
11 |
(2) |
53 |
40 |
(37) |
98 |
149 |
Other revenue in Global WAM (fee income) |
$1,899 |
$1,975 |
$2,005 |
$1,875 |
$1,809 |
$3,874 |
$3,559 |
$7,439 |
Investment income per financial statements |
$4,740 |
$4,234 |
$5,250 |
$4,487 |
$4,261 |
$8,974 |
$8,512 |
$18,249 |
Realized and unrealized gains (losses) on assets
supporting insurance and investment contract
liabilities per financial statements
|
2,377 |
(992) |
(622) |
1,730 |
564 |
1,385 |
1,102 |
2,210 |
Total investment income |
7,117 |
3,242 |
4,628 |
6,217 |
4,825 |
10,359 |
9,614 |
20,459 |
Less: Investment income in segments other than Global
WAM
|
6,924 |
3,089 |
4,550 |
5,991 |
4,687 |
10,013 |
9,336 |
19,877 |
Investment income in Global WAM |
$193 |
$153 |
$78 |
$226 |
$138 |
$346 |
$278 |
$582 |
Total other revenue and investment income in Global
WAM
|
$2,092 |
$2,128 |
$2,083 |
$2,101 |
$1,947 |
$4,220 |
$3,837 |
$8,021 |
Less: Total revenue reported in items excluded from core
earnings
|
||||||||
Market experience gains (losses) |
20 |
(14) |
(28) |
33 |
(9) |
6 |
(1) |
4 |
Revenue related to integration and acquisitions |
3 |
2 |
(29) |
13 |
8 |
5 |
17 |
1 |
Global WAM core revenue |
$2,069 |
$2,140 |
$2,140 |
$2,055 |
$1,948 |
$4,209 |
$3,821 |
$8,016 |
For the three months ended June 30, |
2025 |
2024 |
Core earnings |
$1,726 |
$1,737 |
Less: (Increase) recovery in the ECL(1) |
(83) |
(4) |
Core earnings, excluding change in ECL |
1,809 |
1,741 |
CER adjustment(2) |
- |
26 |
Core earnings, excluding change in ECL, CER basis |
$1,809 |
$1,767 |
For the three months ended June 30, |
2025 |
2024 |
Core earnings available to common shareholders |
$1,623 |
$1,638 |
Less: (Increase) recovery in the ECL(1) |
(83) |
(4) |
Core earnings available to common shareholders, excluding change in ECL |
1,706 |
1,642 |
CER adjustment(2) |
- |
26 |
Core earnings available to common shareholders, excluding change in ECL, CER basis |
$1,706 |
$1,668 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2Q24 |
2025 |
2024 |
2024 |
|
Core expenses |
||||||||
General expenses – Statements of Income |
$1,140 |
$1,202 |
$1,328 |
$1,204 |
$1,225 |
$2,342 |
$2,327 |
$4,859 |
Directly attributable acquisition expense for contracts
measured using the PAA method(1)
|
40 |
42 |
43 |
36 |
39 |
82 |
77 |
156 |
Directly attributable maintenance expense(1) |
514 |
532 |
517 |
509 |
509 |
1,046 |
1,048 |
2,074 |
Total expenses |
1,694 |
1,776 |
1,888 |
1,749 |
1,773 |
3,470 |
3,452 |
7,089 |
Less: General expenses included in items excluded from
core earnings
|
||||||||
Restructuring charge |
- |
- |
67 |
25 |
- |
- |
- |
92 |
Integration and acquisition |
- |
- |
- |
- |
57 |
- |
57 |
57 |
Legal provisions and Other expenses |
5 |
- |
24 |
8 |
3 |
5 |
9 |
41 |
Total |
5 |
- |
91 |
33 |
60 |
5 |
66 |
190 |
Core expenses |
$1,689 |
$1,776 |
$1,797 |
$1,716 |
$1,713 |
$3,465 |
$3,386 |
$6,899 |
CER adjustment(2) |
- |
(29) |
(5) |
15 |
19 |
(29) |
47 |
58 |
Core expenses, CER basis |
$1,689 |
$1,747 |
$1,792 |
$1,731 |
$1,732 |
$3,436 |
$3,433 |
$6,957 |
Total expenses |
$1,694 |
$1,776 |
$1,888 |
$1,749 |
$1,773 |
$3,470 |
$3,452 |
$7,089 |
CER adjustment(2) |
- |
(30) |
(5) |
15 |
20 |
(30) |
48 |
58 |
Total expenses, CER basis |
$1,694 |
$1,746 |
$1,883 |
$1,764 |
$1,793 |
$3,440 |
$3,500 |
$7,147 |
