Form 20-F |
¨ |
Form 40-F |
☒ |
Exhibit |
Description of Exhibit |
|
99.1 |
News release - third quarter results dated November 12, 2025 |
|
99.2 |
News release - quarterly dividend announcement dated November 12, 2025 |
|
MANULIFE FINANCIAL CORPORATION |
||
By: |
/s/ Eddy Mezzetta |
|
Name: |
Eddy Mezzetta |
|
Title: |
Vice President and Chief Counsel, Corporate Law |
|
Date: November 12, 2025 |
||

($ millions, unless otherwise stated) |
Quarterly Results |
YTD Results |
||||
3Q25 |
3Q24 |
Change2,5 |
2025 |
2024 |
Change2,5 |
|
Net income attributed to shareholders |
$1,799 |
$1,839 |
(3)% |
$4,073 |
$3,747 |
7% |
Core earnings6 |
$2,035 |
$1,828 |
10% |
$5,528 |
$5,275 |
3% |
EPS ($) |
$1.02 |
$1.00 |
2% |
$2.25 |
$1.97 |
12% |
Core EPS ($)6 |
$1.16 |
$1.00 |
16% |
$3.10 |
$2.82 |
7% |
ROE |
16.0% |
16.6% |
(0.6) pps |
11.8% |
11.3% |
0.5 pps |
Core ROE6 |
18.1% |
16.6% |
1.5 pps |
16.2% |
16.2% |
0.1 pps |
Book value per common share ($) |
$26.07 |
$24.40 |
7% |
$26.07 |
$24.40 |
7% |
Adjusted BV per common share ($)3,6 |
$38.22 |
$34.27 |
12% |
$38.22 |
$34.27 |
12% |
Financial leverage ratio (%)6 |
22.7% |
23.9% |
(1.2) pps |
22.7% |
23.9% |
(1.2) pps |
APE sales |
$2,576 |
$2,347 |
8% |
$7,495 |
$6,137 |
19% |
New business CSM |
$966 |
$759 |
25% |
$2,755 |
$2,045 |
31% |
NBV6 |
$906 |
$806 |
11% |
$2,659 |
$2,138 |
21% |
Global WAM net flows ($ billions) |
$(6.2) |
$5.2 |
-% |
$(4.8) |
$12.0 |
-% |
($ millions, unless otherwise stated) |
Quarterly Results |
YTD Results |
||||
3Q25 |
3Q24 |
Change5 |
2025 |
2024 |
Change5 |
|
Asia (US$) |
||||||
Net income attributed to shareholders |
$649 |
$606 |
7% |
$1,684 |
$1,300 |
29% |
Core earnings |
550 |
428 |
29% |
1,562 |
1,342 |
16% |
APE sales |
1,452 |
1,372 |
5% |
4,097 |
3,242 |
26% |
New business CSM |
516 |
435 |
18% |
1,494 |
1,148 |
29% |
NBV |
490 |
453 |
7% |
1,398 |
1,122 |
24% |
Canada |
||||||
Net income attributed to shareholders |
$449 |
$430 |
4% |
$1,061 |
$782 |
36% |
Core earnings |
428 |
412 |
4% |
1,221 |
1,178 |
4% |
APE sales |
374 |
343 |
9% |
1,210 |
1,313 |
(8)% |
New business CSM |
109 |
95 |
15% |
300 |
241 |
24% |
NBV |
159 |
143 |
11% |
500 |
459 |
9% |
U.S. (US$) |
||||||
Net income attributed to shareholders |
$(54) |
$5 |
-% |
$(425) |
$23 |
-% |
Core earnings |
241 |
302 |
(20)% |
633 |
940 |
(33)% |
APE sales |
146 |
97 |
51% |
396 |
303 |
31% |
New business CSM |
106 |
52 |
104% |
262 |
178 |
47% |
NBV |
52 |
34 |
53% |
146 |
112 |
30% |
Global WAM |
||||||
Net income attributed to shareholders |
$523 |
$498 |
5% |
$1,448 |
$1,213 |
17% |
Core earnings |
525 |
479 |
9% |
1,442 |
1,214 |
17% |
Gross flows ($ billions)5 |
47.3 |
41.3 |
14% |
141.4 |
128.2 |
8% |
Average AUMA ($ billions)5 |
1,066 |
963 |
10% |
1,038 |
924 |
10% |
Core EBITDA margin (%) |
30.9% |
27.8% |
310 bps |
29.8% |
26.6% |
320 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) |
3Q25 |
2Q25 |
3Q24 |
2025 |
2024 |
Core earnings(1) |
|||||
Asia |
$759 |
$720 |
$584 |
$2,184 |
$1,826 |
Canada |
428 |
419 |
412 |
1,221 |
1,178 |
U.S. |
332 |
194 |
411 |
887 |
1,278 |
Global Wealth and Asset Management |
525 |
463 |
479 |
1,442 |
1,214 |
Corporate and Other |
(9) |
(70) |
(58) |
(206) |
(221) |
Total core earnings |
$2,035 |
$1,726 |
$1,828 |
$5,528 |
$5,275 |
Items excluded from core earnings |
|||||
Market experience gains (losses) |
(2) |
113 |
186 |
(1,221) |
(1,258) |
Change in actuarial methods and assumptions that flow directly
through income
|
(216) |
- |
(199) |
(216) |
(199) |
Restructuring charge |
- |
- |
(20) |
- |
(20) |
Amortization of acquisition-related intangible assets(2) |
(6) |
- |
- |
(6) |
- |
Reinsurance transactions, tax-related items and other(1) |
(12) |
(50) |
44 |
(12) |
(51) |
Net income attributed to shareholders |
$1,799 |
$1,789 |
$1,839 |
$4,073 |
$3,747 |
3Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$1,268 |
$551 |
$(109) |
$606 |
$(87) |
$2,229 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(93) |
(119) |
(79) |
(82) |
91 |
(282) |
Items excluded from core earnings |
(140) |
(5) |
113 |
1 |
3 |
(28) |
Income tax (expenses) recoveries |
(233) |
(124) |
34 |
(81) |
94 |
(310) |
Net income (post-tax) |
1,035 |
427 |
(75) |
525 |
7 |
1,919 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
128 |
- |
- |
2 |
- |
130 |
Participating policyholders |
12 |
(22) |
- |
- |
- |
(10) |
Net income (loss) attributed to shareholders (post-
tax)
|
895 |
449 |
(75) |
523 |
7 |
1,799 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
173 |
(37) |
(172) |
18 |
16 |
(2) |
Changes in actuarial methods and assumptions that
flow directly through income
|
(39) |
58 |
(235) |
- |
- |
(216) |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Amortization of acquisition-related intangible assets |
- |
- |
- |
(6) |
- |
(6) |
Reinsurance transactions, tax related items and other |
2 |
- |
- |
(14) |
- |
(12) |
Core earnings (post-tax) |
$759 |
$428 |
$332 |
$525 |
$(9) |
$2,035 |
Income tax on core earnings (see above) |
93 |
119 |
79 |
82 |
(91) |
282 |
Core earnings (pre-tax) |
$852 |
$547 |
$411 |
$607 |
$(100) |
$2,317 |
3Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$759 |
$428 |
$332 |
$525 |
$(9) |
$2,035 |
CER adjustment(1) |
- |
- |
- |
- |
- |
- |
Core earnings, CER basis (post-tax) |
$759 |
$428 |
$332 |
$525 |
$(9) |
$2,035 |
Income tax on core earnings, CER basis(2) |
93 |
119 |
79 |
82 |
(91) |
282 |
Core earnings, CER basis (pre-tax) |
$852 |
$547 |
$411 |
$607 |
$(100) |
$2,317 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$550 |
$241 |
||||
CER adjustment US $(1) |
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$550 |
$241 |
||||
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 |
- |
- |
- |
- |
- |
- |
Amortization of acquisition-related intangible assets |
- |
- |
- |
- |
- |
- |
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) |
(6) |
- |
(1) |
(1) |
- |
(8) |
Core earnings, CER basis (post-tax) |
$714 |
$419 |
$193 |
$462 |
$(70) |
$1,718 |
Income tax on core earnings, CER basis(2) |
94 |
110 |
37 |
89 |
(33) |
297 |
Core earnings, CER basis (pre-tax) |
$808 |
$529 |
$230 |
$551 |
$(103) |
$2,015 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$520 |
$141 |
||||
CER adjustment US $(1) |
(1) |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$519 |
$141 |
||||
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 |
(100) |
(104) |
(112) |
(26) |
27 |
(315) |
Items excluded from core earnings |
61 |
(10) |
99 |
6 |
(115) |
41 |
Income tax (expenses) recoveries |
(39) |
(114) |
(13) |
(20) |
(88) |
(274) |
Net income (post-tax) |
1,020 |
464 |
5 |
499 |
79 |
2,067 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
130 |
- |
- |
1 |
- |
131 |
Participating policyholders |
63 |
34 |
- |
- |
- |
97 |
Net income (loss) attributed to shareholders (post-
tax)
|
827 |
430 |
5 |
498 |
79 |
1,839 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
213 |
16 |
(204) |
28 |
133 |
186 |
Changes in actuarial methods and assumptions that
flow directly through income
|
(5) |
2 |
(202) |
- |
6 |
(199) |
Restructuring charge |
- |
- |
- |
(20) |
- |
(20) |
Amortization of acquisition-related intangible assets |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
35 |
- |
- |
11 |
(2) |
44 |
Core earnings (post-tax) |
$584 |
$412 |
$411 |
$479 |
$(58) |
$1,828 |
Income tax on core earnings (see above) |
100 |
104 |
112 |
26 |
(27) |
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) |
$584 |
$412 |
$411 |
$479 |
$(58) |
$1,828 |
CER adjustment(1) |
5 |
- |
5 |
4 |
1 |
15 |
Core earnings, CER basis (post-tax) |
$589 |
$412 |
$416 |
$483 |
$(57) |
$1,843 |
Income tax on core earnings, CER basis(2) |
100 |
104 |
114 |
26 |
(27) |
317 |
Core earnings, CER basis (pre-tax) |
$689 |
$516 |
$530 |
$509 |
$(84) |
$2,160 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$428 |
$302 |
||||
CER adjustment US $(1) |
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$428 |
$302 |
||||
YTD 2025 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$3,230 |
$1,382 |
$(809) |
$1,709 |
$(323) |
$5,189 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(288) |
(318) |
(200) |
(257) |
152 |
(911) |
Items excluded from core earnings |
(225) |
20 |
401 |
(1) |
(8) |
187 |
Income tax (expenses) recoveries |
(513) |
(298) |
201 |
(258) |
144 |
(724) |
Net income (post-tax) |
2,717 |
1,084 |
(608) |
1,451 |
(179) |
4,465 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
244 |
- |
- |
3 |
(2) |
245 |
Participating policyholders |
124 |
23 |
- |
- |
- |
147 |
Net income (loss) attributed to shareholders (post-
tax)
|
2,349 |
1,061 |
(608) |
1,448 |
(177) |
4,073 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
257 |
(216) |
(1,260) |
23 |
(25) |
(1,221) |
Changes in actuarial methods and assumptions that
flow directly through income
|
(39) |
58 |
(235) |
- |
- |
(216) |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Amortization of acquisition-related intangible assets |
- |
- |
- |
(6) |
- |
(6) |
Reinsurance transactions, tax related items and other |
(53) |
(2) |
- |
(11) |
54 |
(12) |
Core earnings (post-tax) |
$2,184 |
$1,221 |
$887 |
$1,442 |
$(206) |
$5,528 |
Income tax on core earnings (see above) |
288 |
318 |
200 |
257 |
(152) |
911 |
Core earnings (pre-tax) |
$2,472 |
$1,539 |
$1,087 |
$1,699 |
$(358) |
$6,439 |
YTD 2025 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$2,184 |
$1,221 |
$887 |
$1,442 |
$(206) |
$5,528 |
CER adjustment(1) |
(27) |
- |
(15) |
(14) |
- |
(56) |
Core earnings, CER basis (post-tax) |
$2,157 |
$1,221 |
$872 |
$1,428 |
$(206) |
$5,472 |
Income tax on core earnings, CER basis(2) |
284 |
318 |
196 |
255 |
(151) |
902 |
Core earnings, CER basis (pre-tax) |
$2,441 |
$1,539 |
$1,068 |
$1,683 |
$(357) |
$6,374 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$1,562 |
$633 |
||||
CER adjustment US $(1) |
4 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$1,566 |
$633 |
||||
YTD 2024 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$2,416 |
$1,100 |
$20 |
$1,328 |
$113 |
$4,977 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(293) |
(302) |
(310) |
(151) |
91 |
(965) |
Items excluded from core earnings |
(11) |
66 |
322 |
38 |
(256) |
159 |
Income tax (expenses) recoveries |
(304) |
(236) |
12 |
(113) |
(165) |
(806) |
Net income (post-tax) |
2,112 |
864 |
32 |
1,215 |
(52) |
4,171 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
223 |
- |
- |
2 |
- |
225 |
Participating policyholders |
117 |
82 |
- |
- |
- |
199 |
Net income (loss) attributed to shareholders (post-
tax)
|
1,772 |
782 |
32 |
1,213 |
(52) |
3,747 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(95) |
(439) |
(1,018) |
27 |
267 |
(1,258) |
Changes in actuarial methods and assumptions that
flow directly through income
|
(5) |
2 |
(202) |
- |
6 |
(199) |
Restructuring charge |
- |
- |
- |
(20) |
- |
(20) |
Amortization of acquisition-related intangible assets |
- |
- |
- |
- |
- |
- |
Reinsurance transactions, tax related items and other |
46 |
41 |
(26) |
(8) |
(104) |
(51) |
Core earnings (post-tax) |
$1,826 |
$1,178 |
$1,278 |
$1,214 |
$(221) |
$5,275 |
Income tax on core earnings (see above) |
293 |
302 |
310 |
151 |
(91) |
965 |
Core earnings (pre-tax) |
$2,119 |
$1,480 |
$1,588 |
$1,365 |
$(312) |
$6,240 |
YTD 2024 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$1,826 |
$1,178 |
$1,278 |
$1,214 |
$(221) |
$5,275 |
CER adjustment(1) |
33 |
- |
16 |
11 |
2 |
62 |
Core earnings, CER basis (post-tax) |
$1,859 |
$1,178 |
$1,294 |
$1,225 |
$(219) |
$5,337 |
Income tax on core earnings, CER basis(2) |
296 |
302 |
315 |
152 |
(91) |
974 |
Core earnings, CER basis (pre-tax) |
$2,155 |
$1,480 |
$1,609 |
$1,377 |
$(310) |
$6,311 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $ |
$1,342 |
$940 |
||||
CER adjustment US $(1) |
8 |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$1,350 |
$940 |
||||
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
Core earnings |
$2,035 |
$1,726 |
$1,767 |
$1,907 |
$1,828 |
$5,528 |
$5,275 |
$7,182 |
Less: Preferred share dividends and other equity
distributions
|
58 |
103 |
57 |
101 |
56 |
218 |
210 |
311 |
Core earnings available to common shareholders |
1,977 |
1,623 |
1,710 |
1,806 |
1,772 |
5,310 |
5,065 |
6,871 |
CER adjustment(2) |
- |
(8) |
(48) |
(18) |
15 |
(56) |
62 |
44 |
Core earnings available to common shareholders,
CER basis
|
$1,977 |
$1,615 |
$1,662 |
$1,788 |
$1,787 |
$5,254 |
$5,127 |
$6,915 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
Core earnings available to common shareholders |
$1,977 |
$1,623 |
$1,710 |
$1,806 |
$1,772 |
$5,310 |
$5,065 |
$6,871 |
Annualized core earnings available to common
shareholders (post-tax)
|
$7,844 |
$6,510 |
$6,935 |
$7,185 |
$7,049 |
$7,099 |
$6,766 |
$6,871 |
Average common shareholders’ equity (see below) |
$43,238 |
$43,448 |
$44,394 |
$43,613 |
$42,609 |
$43,693 |
$41,847 |
$42,288 |
Core ROE (annualized) (%) |
18.1% |
15.0% |
15.6% |
16.5% |
16.6% |
16.2% |
16.2% |
16.2% |
Average common shareholders’ equity |
||||||||
Total shareholders’ and other equity |
$50,716 |
$49,080 |
$51,135 |
$50,972 |
$49,573 |
$50,716 |
$49,573 |
$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 |
$44,056 |
$42,420 |
$44,475 |
$44,312 |
$42,913 |
$44,056 |
$42,913 |
$44,312 |
Average common shareholders’ equity |
$43,238 |
$43,448 |
$44,394 |
$43,613 |
$42,609 |
$43,693 |
$41,847 |
$42,288 |
As at |
Sep 30, 2025 |
Jun 30, 2025 |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
CSM |
$26,283 |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
Less: CSM for NCI |
1,565 |
1,406 |
1,417 |
1,298 |
1,283 |
CSM, net of NCI |
$24,718 |
$22,316 |
$22,296 |
$22,127 |
$20,930 |
CER adjustment(2) |
- |
270 |
(481) |
(328) |
298 |
CSM, net of NCI, CER basis |
$24,718 |
$22,586 |
$21,815 |
$21,799 |
$21,228 |
CSM by segment |
|||||
Asia |
$17,580 |
$15,786 |
$15,904 |
$15,540 |
$14,715 |
Asia NCI |
1,565 |
1,406 |
1,417 |
1,298 |
1,283 |
Canada |
4,490 |
4,133 |
4,052 |
4,109 |
4,036 |
U.S. |
2,649 |
2,386 |
2,329 |
2,468 |
2,171 |
Corporate and Other |
(1) |
11 |
11 |
10 |
8 |
CSM |
$26,283 |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
CSM, CER adjustment(2) |
|||||
Asia |
$- |
$222 |
$(404) |
$(245) |
$235 |
Asia NCI |
- |
35 |
(21) |
(9) |
18 |
Canada |
- |
- |
- |
- |
- |
U.S. |
- |
47 |
(77) |
(82) |
63 |
Corporate and Other |
- |
1 |
- |
- |
- |
Total |
$- |
$305 |
$(502) |
$(336) |
$316 |
CSM, CER basis |
|||||
Asia |
$17,580 |
$16,008 |
$15,500 |
$15,295 |
$14,950 |
Asia NCI |
1,565 |
1,441 |
1,396 |
1,289 |
1,301 |
Canada |
4,490 |
4,133 |
4,052 |
4,109 |
4,036 |
U.S. |
2,649 |
2,433 |
2,252 |
2,386 |
2,234 |
Corporate and Other |
(1) |
12 |
11 |
10 |
8 |
Total CSM, CER basis |
$26,283 |
$24,027 |
$23,211 |
$23,089 |
$22,529 |
Post-tax CSM |
|||||
CSM |
$26,283 |
$23,722 |
$23,713 |
$23,425 |
$22,213 |
Marginal tax rate on CSM |
(4,347) |
(3,940) |
(3,929) |
(3,928) |
(3,719) |
Post-tax CSM |
$21,936 |
$19,782 |
$19,784 |
$19,497 |
$18,494 |
CSM, net of NCI |
$24,718 |
$22,316 |
$22,296 |
$22,127 |
$20,930 |
Marginal tax rate on CSM net of NCI |
(4,181) |
(3,789) |
(3,772) |
(3,774) |
(3,566) |
Post-tax CSM net of NCI |
$20,537 |
$18,527 |
$18,524 |
$18,353 |
$17,364 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
New business CSM |
||||||||
Hong Kong |
$287 |
$286 |
$316 |
$299 |
$254 |
$889 |
$622 |
$921 |
Japan |
76 |
74 |
81 |
66 |
86 |
231 |
224 |
290 |
Asia Other(2) |
349 |
303 |
318 |
221 |
253 |
970 |
716 |
937 |
International High Net Worth |
187 |
|||||||
Mainland China |
270 |
|||||||
Singapore |
391 |
|||||||
Vietnam |
17 |
|||||||
Other Emerging Markets |
72 |
|||||||
Asia |
712 |
663 |
715 |
586 |
593 |
2,090 |
1,562 |
2,148 |
Canada |
109 |
100 |
91 |
116 |
95 |
300 |
241 |
357 |
U.S. |
145 |
119 |
101 |
140 |
71 |
365 |
242 |
382 |
Total new business CSM |
$966 |
$882 |
$907 |
$842 |
$759 |
$2,755 |
$2,045 |
$2,887 |
New business CSM, CER adjustment(3) |
||||||||
Hong Kong |
$- |
$(1) |
$(12) |
$(5) |
$2 |
$(13) |
$6 |
$2 |
Japan |
- |
(2) |
(1) |
1 |
2 |
(3) |
10 |
11 |
Asia Other(2) |
- |
- |
(4) |
- |
7 |
(4) |
23 |
23 |
International High Net Worth |
1 |
|||||||
Mainland China |
4 |
|||||||
Singapore |
18 |
|||||||
Vietnam |
(2) |
|||||||
Other Emerging Markets |
2 |
|||||||
Asia |
- |
(3) |
(17) |
(4) |
11 |
(20) |
39 |
36 |
Canada |
- |
- |
- |
- |
- |
- |
- |
(1) |
U.S. |
- |
- |
(4) |
(2) |
1 |
(4) |
3 |
1 |
Total new business CSM |
$- |
$(3) |
$(21) |
$(6) |
$12 |
$(24) |
$42 |
$36 |
New business CSM, CER basis |
||||||||
Hong Kong |
$287 |
$285 |
$304 |
$294 |
$256 |
$876 |
$628 |
$923 |
Japan |
76 |
72 |
80 |
67 |
88 |
228 |
234 |
301 |
Asia Other(2) |
349 |
303 |
314 |
221 |
260 |
966 |
739 |
960 |
International High Net Worth |
188 |
|||||||
Mainland China |
274 |
|||||||
Singapore |
409 |
|||||||
Vietnam |
15 |
|||||||
Other Emerging Markets |
74 |
|||||||
Asia |
712 |
660 |
698 |
582 |
604 |
2,070 |
1,601 |
2,184 |
Canada |
109 |
100 |
91 |
116 |
95 |
300 |
241 |
356 |
U.S. |
145 |
119 |
97 |
138 |
72 |
361 |
245 |
383 |
Total new business CSM, CER basis |
$966 |
$879 |
$886 |
$836 |
$771 |
$2,731 |
$2,087 |
$2,923 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
Net income (loss) attributed to shareholders: |
||||||||
Asia |
$895 |
$830 |
$624 |
$583 |
$827 |
$2,349 |
$1,772 |
$2,355 |
Canada |
449 |
390 |
222 |
439 |
430 |
1,061 |
782 |
1,221 |
U.S. |
(75) |
36 |
(569) |
103 |
5 |
(608) |
32 |
135 |
Global WAM |
523 |
482 |
443 |
384 |
498 |
1,448 |
1,213 |
1,597 |
Corporate and Other |
7 |
51 |
(235) |
129 |
79 |
(177) |
(52) |
77 |
Total net income (loss) attributed to shareholders |
1,799 |
1,789 |
485 |
1,638 |
1,839 |
4,073 |
3,747 |
5,385 |
Preferred share dividends and other equity distributions |
(58) |
(103) |
(57) |
(101) |
(56) |
(218) |
(210) |
(311) |
Common shareholders’ net income (loss) |
$1,741 |
$1,686 |
$428 |
$1,537 |
$1,783 |
$3,855 |
$3,537 |
$5,074 |
CER adjustment(1) |
||||||||
Asia |
$- |
$(10) |
$(40) |
$(4) |
$7 |
$(50) |
$13 |
$9 |
Canada |
- |
(1) |
1 |
- |
(1) |
- |
8 |
8 |
U.S. |
- |
1 |
21 |
(4) |
1 |
22 |
12 |
7 |
Global WAM |
- |
(3) |
(18) |
(6) |
2 |
(21) |
8 |
2 |
Corporate and Other |
- |
- |
7 |
(3) |
(2) |
7 |
(7) |
(9) |
Total net income (loss) attributed to shareholders |
- |
(13) |
(29) |
(17) |
7 |
(42) |
34 |
17 |
Preferred share dividends and other equity distributions |
- |
- |
- |
- |
- |
- |
- |
- |
Common shareholders’ net income (loss) |
$- |
$(13) |
$(29) |
$(17) |
$7 |
$(42) |
$34 |
$17 |
Net income (loss) attributed to shareholders, CER basis |
||||||||
Asia |
$895 |
$820 |
$584 |
$579 |
$834 |
$2,299 |
$1,785 |
$2,364 |
Canada |
449 |
389 |
223 |
439 |
429 |
1,061 |
790 |
1,229 |
U.S. |
(75) |
37 |
(548) |
99 |
6 |
(586) |
44 |
142 |
Global WAM |
523 |
479 |
425 |
378 |
500 |
1,427 |
1,221 |
1,599 |
Corporate and Other |
7 |
51 |
(228) |
126 |
77 |
(170) |
(59) |
68 |
Total net income (loss) attributed to shareholders,
CER basis
|
1,799 |
1,776 |
456 |
1,621 |
1,846 |
4,031 |
3,781 |
5,402 |
Preferred share dividends and other equity distributions,
CER basis
|
(58) |
(103) |
(57) |
(101) |
(56) |
(218) |
(210) |
(311) |
Common shareholders' net income (loss), CER basis |
$1,741 |
$1,673 |
$399 |
$1,520 |
$1,790 |
$3,813 |
$3,571 |
$5,091 |
Asia net income attributed to shareholders, U.S. dollars |
||||||||
Asia net income (loss) attributed to shareholders, US $(2) |
$649 |
$600 |
$435 |
$417 |
$606 |
$1,684 |
$1,300 |
$1,717 |
CER adjustment, US $(1) |
- |
(4) |
(11) |
3 |
- |
(15) |
(3) |
- |
Asia net income (loss) attributed to shareholders, U.S.
$, CER basis(1)
|
$649 |
$596 |
$424 |
$420 |
$606 |
$1,669 |
$1,297 |
$1,717 |
Net income (loss) attributed to shareholders (pre-tax) |
||||||||
Net income (loss) attributed to shareholders (post-tax) |
$1,799 |
$1,789 |
$485 |
$1,638 |
$1,839 |
$4,073 |
$3,747 |
$5,385 |
Tax on net income attributed to shareholders |
283 |
307 |
47 |
388 |
229 |
637 |
714 |
1,102 |
Net income (loss) attributed to shareholders (pre-tax) |
2,082 |
2,096 |
532 |
2,026 |
2,068 |
4,710 |
4,461 |
6,487 |
CER adjustment(1) |
- |
(8) |
(7) |
(8) |
16 |
(15) |
42 |
33 |
Net income (loss) attributed to shareholders (pre-tax),
CER basis
|
$2,082 |
$2,088 |
$525 |
$2,018 |
$2,084 |
$4,695 |
$4,503 |
$6,520 |
Sep 30, 2025 |
Jun 30, 2025 |
Mar 31, 2025 |
Dec 31, 2024 |
Sep 30, 2024 |
|
As at | |||||
Common shareholders’ equity |
$44,056 |
$42,420 |
$44,475 |
$44,312 |
$42,913 |
Post-tax CSM, net of NCI |
20,537 |
18,527 |
18,524 |
18,353 |
17,364 |
Adjusted book value |
$64,593 |
$60,947 |
$62,999 |
$62,665 |
$60,277 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
Global WAM core earnings (post-tax) |
$525 |
$463 |
$454 |
$459 |
$479 |
$1,442 |
$1,214 |
$1,673 |
Add back taxes, acquisition costs, other expenses and
deferred sales commissions
|
||||||||
Core income tax (expenses) recoveries (see above) |
82 |
89 |
86 |
83 |
26 |
257 |
151 |
234 |
Amortization of deferred acquisition costs and other
depreciation
|
44 |
51 |
46 |
49 |
48 |
141 |
139 |
188 |
Amortization of deferred sales commissions |
21 |
20 |
22 |
20 |
19 |
63 |
58 |
78 |
Core EBITDA |
$672 |
$623 |
$608 |
$611 |
$572 |
$1,903 |
$1,562 |
$2,173 |
CER adjustment(1) |
- |
(3) |
(17) |
(7) |
4 |
(20) |
13 |
6 |
Core EBITDA, CER basis |
$672 |
$620 |
$591 |
$604 |
$576 |
$1,883 |
$1,575 |
$2,179 |
Quarterly Results |
YTD Results |
Full Year
Results
|
||||||
3Q25 |
2Q25 |
1Q25 |
4Q24 |
3Q24 |
2025 |
2024 |
2024 |
|
Core EBITDA margin |
||||||||
Core EBITDA |
$672 |
$623 |
$608 |
$611 |
$572 |
$1,903 |
$1,562 |
$2,173 |
Core revenue |
$2,175 |
$2,069 |
$2,140 |
$2,140 |
$2,055 |
$6,384 |
$5,876 |
$8,016 |
Core EBITDA margin |
30.9% |
30.1% |
28.4% |
28.6% |
27.8% |
29.8% |
26.6% |
27.1% |
Global WAM core revenue |
||||||||
Other revenue per financial statements |
$2,145 |
$1,851 |
$1,986 |
$2,003 |
$1,928 |
$5,982 |
$5,585 |
$7,588 |
Less: Other revenue in segments other than Global
WAM
|
121 |
(53) |
11 |
(2) |
53 |
79 |
151 |
149 |
Other revenue in Global WAM (fee income) |
$2,024 |
$1,904 |
$1,975 |
$2,005 |
$1,875 |
$5,903 |
$5,434 |
$7,439 |
Investment income per financial statements |
$4,682 |
$4,740 |
$4,234 |
$5,250 |
$4,487 |
$13,656 |
$12,999 |
$18,249 |
Realized and unrealized gains (losses) on assets
supporting insurance and investment contract
liabilities per financial statements
|
3,784 |
2,377 |
(992) |
(622) |
1,730 |
5,169 |
2,832 |
2,210 |
Total investment income |
8,466 |
7,117 |
3,242 |
4,628 |
6,217 |
18,825 |
15,831 |
20,459 |
Less: Investment income in segments other than Global
WAM
|
8,275 |
6,924 |
3,089 |
4,550 |
5,991 |
18,288 |
15,327 |
19,877 |
Investment income in Global WAM |
$191 |
$193 |
$153 |
$78 |
$226 |
$537 |
$504 |
$582 |
Total other revenue and investment income in Global
WAM
|
$2,215 |
$2,097 |
$2,128 |
$2,083 |
$2,101 |
$6,440 |
$5,938 |
$8,021 |
Less: Total revenue reported in items excluded from core
earnings
|
||||||||
Market experience gains (losses) |
24 |
20 |
(14) |
(28) |
33 |
30 |
32 |
4 |
Revenue related to integration and acquisitions |
16 |
8 |
2 |
(29) |
13 |
26 |
30 |
1 |
Global WAM core revenue |
$2,175 |
$2,069 |
$2,140 |
$2,140 |
$2,055 |
$6,384 |
$5,876 |
$8,016 |
For the three months ended September 30, |
2025 |
2024 |
Core earnings |
$2,035 |
$1,828 |
Less: (Increase) recovery in the ECL |
35 |
(45) |
Core earnings, excluding change in ECL |
2,000 |
1,873 |
CER adjustment(1) |
- |
16 |
Core earnings, excluding change in ECL, CER basis |
$2,000 |
$1,889 |
For the three months ended September 30, |
2025 |
2024 |
Core earnings available to common shareholders |
$1,977 |
$1,772 |
Less: (Increase) recovery in the ECL |
35 |
(45) |
Core earnings available to common shareholders, excluding change in ECL |
1,942 |
1,817 |
CER adjustment(1) |
- |
16 |
Core earnings available to common shareholders, excluding change in ECL, CER basis |
$1,942 |
$1,833 |
