Form 20-F |
¨ |
Form 40-F |
☒ |
Exhibit |
Description of Exhibit |
|
99.1 |
News release - first quarter results dated May 13, 2026 |
|
99.2 |
News release - quarterly dividend announcement dated May 13, 2026 |
|
MANULIFE FINANCIAL CORPORATION |
||
By: |
/s/ Eddy Mezzetta |
|
Name: |
Eddy Mezzetta |
|
Title: |
Vice President and Chief Counsel, Corporate Law |
|
Date: May 13, 2026 |
||

($ millions, unless otherwise stated) |
Quarterly Results |
||
1Q26 |
1Q25 |
Change2,5
|
|
Net income attributed to shareholders |
$1,147 |
$485 |
149% |
Core earnings |
$1,836 |
$1,767 |
8% |
EPS ($) |
$0.65 |
$0.25 |
178% |
Core EPS ($) |
$1.06 |
$0.99 |
11% |
ROE |
10.1% |
3.9% |
6.2 pps |
Core ROE |
16.5% |
15.6% |
0.9 pps |
Book value per common share ($) |
$26.30 |
$25.88 |
2% |
Adjusted BV per common share ($)3
|
$39.01 |
$36.66 |
6% |
Financial leverage ratio (%)3
|
22.5% |
23.9% |
(1.4) pps |
APE sales |
$2,821 |
$2,689 |
7% |
New business CSM |
$1,019 |
$907 |
16% |
NBV |
$944 |
$907 |
7% |
Global WAM net flows ($ billions) |
$(4.4) |
$0.5 |
-% |
($ millions, unless otherwise stated) |
Quarterly Results |
||
1Q26 |
1Q25 |
Change5
|
|
Asia (US$) |
|||
Net income attributed to shareholders |
$433 |
$435 |
2% |
Core earnings |
598 |
492 |
22% |
APE sales |
1,599 |
1,412 |
11% |
New business CSM |
585 |
498 |
15% |
NBV |
533 |
457 |
15% |
Canada |
|||
Net income attributed to shareholders |
$238 |
$222 |
7% |
Core earnings |
352 |
374 |
(6)% |
APE sales |
416 |
491 |
(15)% |
New business CSM |
103 |
91 |
13% |
NBV |
152 |
180 |
(16)% |
U.S. (US$) |
|||
Net income attributed to shareholders |
$101 |
$(397) |
-% |
Core earnings |
241 |
251 |
(4)% |
APE sales |
155 |
120 |
29% |
New business CSM |
83 |
70 |
19% |
NBV |
44 |
48 |
(8)% |
Global WAM |
|||
Net income attributed to shareholders |
$403 |
$443 |
(5)% |
Core earnings |
448 |
454 |
2% |
Gross flows ($ billions)5
|
56.0 |
50.3 |
15% |
Average AUMA ($ billions)5
|
1,118 |
1,041 |
11% |
Core EBITDA margin (%) |
29.0% |
28.4% |
60 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 |
|||
($ millions) |
1Q26 |
4Q25 |
1Q25 |
Core earnings |
|||
Asia |
$820 |
$785 |
$705 |
Canada |
352 |
413 |
374 |
U.S. |
331 |
319 |
361 |
Global Wealth and Asset Management |
448 |
490 |
454 |
Corporate and Other |
(115) |
(14) |
(127) |
Total core earnings |
$1,836 |
$1,993 |
$1,767 |
Items excluded from core earnings |
|||
Market experience gains (losses) |
(666) |
(441) |
(1,332) |
Change in actuarial methods and assumptions that flow directly through income |
- |
- |
- |
Restructuring charge |
- |
(12) |
- |
Amortization of acquisition-related intangible assets(1)
|
(18) |
(12) |
- |
Reinsurance transactions, tax-related items and other |
(5) |
(29) |
50 |
Net income attributed to shareholders |
$1,147 |
$1,499 |
$485 |
1Q26 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$776 |
$325 |
$159 |
$489 |
$(283) |
$1,466 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(100) |
(88) |
(78) |
(88) |
42 |
(312) |
Items excluded from core earnings |
(27) |
26 |
57 |
12 |
14 |
82 |
Income tax (expenses) recoveries |
(127) |
(62) |
(21) |
(76) |
56 |
(230) |
Net income (post-tax) |
649 |
263 |
138 |
413 |
(227) |
1,236 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
33 |
- |
- |
10 |
- |
43 |
Participating policyholders |
21 |
25 |
- |
- |
- |
46 |
Net income (loss) attributed to shareholders (post-
tax)
|
595 |
238 |
138 |
403 |
(227) |
1,147 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(225) |
(114) |
(193) |
(22) |
(112) |
(666) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
- |
- |
- |
- |
- |
Amortization of acquisition-related intangible assets |
- |
- |
- |
(18) |
- |
(18) |
Reinsurance transactions, tax related items and other |
- |
- |
- |
(5) |
- |
(5) |
Core earnings (post-tax) |
$820 |
$352 |
$331 |
$448 |
$(115) |
$1,836 |
Income tax on core earnings (see above) |
100 |
88 |
78 |
88 |
(42) |
312 |
Core earnings (pre-tax) |
$920 |
$440 |
$409 |
$536 |
$(157) |
$2,148 |
1Q26 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$820 |
$352 |
$331 |
$448 |
$(115) |
$1,836 |
CER adjustment(1)
|
- |
- |
- |
- |
- |
- |
Core earnings, CER basis (post-tax) |
$820 |
$352 |
$331 |
$448 |
$(115) |
$1,836 |
Income tax on core earnings, CER basis(2)
|
100 |
88 |
78 |
88 |
(42) |
312 |
Core earnings, CER basis (pre-tax) |
$920 |
$440 |
$409 |
$536 |
$(157) |
$2,148 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $
|
$598 |
$241 |
||||
CER adjustment US $(1)
|
- |
- |
||||
Core earnings, CER basis (post-tax), US $ |
$598 |
$241 |
||||
4Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Income (loss) before income taxes |
$899 |
$354 |
$101 |
$542 |
$9 |
$1,905 |
Income tax (expenses) recoveries |
||||||
Core earnings |
(101) |
(111) |
(75) |
(93) |
52 |
(328) |
Items excluded from core earnings |
(102) |
25 |
55 |
10 |
30 |
18 |
Income tax (expenses) recoveries |
(203) |
(86) |
(20) |
(83) |
82 |
(310) |
Net income (post-tax) |
696 |
268 |
81 |
459 |
91 |
1,595 |
Less: Net income (post-tax) attributed to |
||||||
Non-controlling interests |
26 |
- |
- |
7 |
- |
33 |
Participating policyholders |
47 |
16 |
- |
- |
- |
63 |
Net income (loss) attributed to shareholders (post-
tax)
|
623 |
252 |
81 |
452 |
91 |
1,499 |
Less: Items excluded from core earnings (post-tax) |
||||||
Market experience gains (losses) |
(121) |
(158) |
(238) |
(1) |
77 |
(441) |
Changes in actuarial methods and assumptions that
flow directly through income
|
- |
- |
- |
- |
- |
- |
Restructuring charge |
- |
(3) |
- |
(9) |
- |
(12) |
Amortization of acquisition-related intangible assets |
- |
- |
- |
(12) |
- |
(12) |
Reinsurance transactions, tax related items and other |
(41) |
- |
- |
(16) |
28 |
(29) |
Core earnings (post-tax) |
$785 |
$413 |
$319 |
$490 |
$(14) |
$1,993 |
Income tax on core earnings (see above) |
101 |
111 |
75 |
93 |
(52) |
328 |
Core earnings (pre-tax) |
$886 |
$524 |
$394 |
$583 |
$(66) |
$2,321 |
4Q25 |
||||||
Asia |
Canada |
U.S. |
Global WAM |
Corporate
and Other
|
Total |
|
Core earnings (post-tax) |
$785 |
$413 |
$319 |
$490 |
$(14) |
$1,993 |
CER adjustment(1)
|
(14) |
- |
(6) |
(6) |
(1) |
(27) |
Core earnings, CER basis (post-tax) |
$771 |
$413 |
$313 |
$484 |
$(15) |
$1,966 |
Income tax on core earnings, CER basis(2)
|
99 |
111 |
74 |
92 |
(52) |
324 |
Core earnings, CER basis (pre-tax) |
$870 |
$524 |
$387 |
$576 |
$(67) |
$2,290 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $
|
$564 |
$229 |
||||
CER adjustment US $(1)
|
(1) |
(1) |
||||
Core earnings, CER basis (post-tax), US $ |
$563 |
$228 |
||||
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 |
- |
- |
- |
- |
- |
- |
Amortization of acquisition-related intangible assets |
- |
- |
- |
- |
- |
- |
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)
|
(31) |
- |
(16) |
(15) |
- |
(62) |
Core earnings, CER basis (post-tax) |
$674 |
$374 |
$345 |
$439 |
$(127) |
$1,705 |
Income tax on core earnings, CER basis(2)
|
96 |
89 |
80 |
84 |
(28) |
321 |
Core earnings, CER basis (pre-tax) |
$770 |
$463 |
$425 |
$523 |
$(155) |
$2,026 |
Core earnings (U.S. dollars) – Asia and U.S. segments |
||||||
Core earnings (post-tax)(3), US $
|
$492 |
$251 |
||||
CER adjustment US $(1)
|
- |
1 |
||||
Core earnings, CER basis (post-tax), US $ |
$492 |
$252 |
||||
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Core earnings |
$1,836 |
$1,993 |
$2,035 |
$1,726 |
$1,767 |
$7,521 |
Less: Preferred share dividends and other equity distributions |
58 |
103 |
58 |
103 |
57 |
321 |
Core earnings available to common shareholders |
1,778 |
1,890 |
1,977 |
1,623 |
1,710 |
7,200 |
CER adjustment(1)
|
- |
(27) |
(16) |
(21) |
(62) |
(126) |
Core earnings available to common shareholders, CER basis |
$1,778 |
$1,863 |
$1,961 |
$1,602 |
$1,648 |
$7,074 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Core earnings available to common shareholders |
$1,778 |
$1,890 |
$1,977 |
$1,623 |
$1,710 |
$7,200 |
Annualized core earnings available to common shareholders (post-tax) |
$7,211 |
$7,498 |
$7,844 |
$6,510 |
$6,935 |
$7,200 |
Average common shareholders’ equity (see below) |
$43,717 |
$43,759 |
$43,238 |
$43,448 |
$44,394 |
$43,709 |
Core ROE (annualized) (%) |
16.5% |
17.1% |
18.1% |
15.0% |
15.6% |
16.5% |
Average common shareholders’ equity |
||||||
Total shareholders’ and other equity |
$50,632 |
$50,121 |
$50,716 |
$49,080 |
$51,135 |
$50,121 |
Less: Preferred shares and other equity |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
6,660 |
Common shareholders’ equity |
$43,972 |
$43,461 |
$44,056 |
$42,420 |
$44,475 |
$43,461 |
Average common shareholders’ equity |
$43,717 |
$43,759 |
$43,238 |
$43,448 |
$44,394 |
$43,709 |
As at |
Mar 31, 2026 |
Dec 31, 2025 |
Sep 30, 2025 |
Jun 30, 2025 |
Mar 31, 2025 |
CSM |
$27,325 |
$26,568 |
$26,283 |
$23,722 |
$23,713 |
Less: CSM for NCI |
1,736 |
1,599 |
1,565 |
1,406 |
1,417 |
CSM, net of NCI |
$25,589 |
$24,969 |
$24,718 |
$22,316 |
$22,296 |
CER adjustment(1)
|
- |
332 |
(66) |
197 |
(556) |
CSM, net of NCI, CER basis |
$25,589 |
$25,301 |
$24,652 |
$22,513 |
$21,740 |
CSM by segment |
|||||
Asia |
$18,228 |
$17,750 |
$17,580 |
$15,786 |
$15,904 |
Asia NCI |
1,736 |
1,599 |
1,565 |
1,406 |
1,417 |
Canada |
4,432 |
4,459 |
4,490 |
4,133 |
4,052 |
U.S. |
2,927 |
2,760 |
2,649 |
2,386 |
2,329 |
Corporate and Other |
2 |
- |
(1) |
11 |
11 |
CSM |
$27,325 |
$26,568 |
$26,283 |
$23,722 |
$23,713 |
CSM, CER adjustment(1)
|
|||||
Asia |
$- |
$282 |
$(74) |
$143 |
$(486) |
Asia NCI |
- |
46 |
50 |
80 |
23 |
Canada |
- |
- |
- |
- |
- |
U.S. |
- |
50 |
8 |
54 |
(70) |
Corporate and Other |
- |
- |
- |
1 |
- |
Total |
$- |
$378 |
$(16) |
$278 |
$(533) |
CSM, CER basis |
|||||
Asia |
$18,228 |
$18,032 |
$17,506 |
$15,929 |
$15,418 |
Asia NCI |
1,736 |
1,645 |
1,615 |
1,486 |
1,440 |
Canada |
4,432 |
4,459 |
4,490 |
4,133 |
4,052 |
U.S. |
2,927 |
2,810 |
2,657 |
2,440 |
2,259 |
Corporate and Other |
2 |
- |
(1) |
12 |
11 |
Total CSM, CER basis |
$27,325 |
$26,946 |
$26,267 |
$24,000 |
$23,180 |
Post-tax CSM |
|||||
CSM |
$27,325 |
$26,568 |
$26,283 |
$23,722 |
$23,713 |
Marginal tax rate on CSM |
(4,510) |
(4,403) |
(4,347) |
(3,940) |
(3,929) |
Post-tax CSM |
$22,815 |
$22,165 |
$21,936 |
$19,782 |
$19,784 |
CSM, net of NCI |
$25,589 |
$24,969 |
$24,718 |
$22,316 |
$22,296 |
Marginal tax rate on CSM net of NCI |
(4,334) |
(4,236) |
(4,181) |
(3,789) |
(3,772) |
Post-tax CSM net of NCI |
$21,255 |
$20,733 |
$20,537 |
$18,527 |
$18,524 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
New business CSM |
||||||
Hong Kong |
$316 |
$244 |
$287 |
$286 |
$316 |
$1,133 |
Japan |
167 |
159 |
76 |
74 |
81 |
390 |
Mainland China |
114 |
55 |
112 |
63 |
126 |
356 |
Singapore |
165 |
159 |
182 |
140 |
138 |
619 |
Other(2)
|
40 |
80 |
55 |
100 |
54 |
289 |
Asia |
802 |
697 |
712 |
663 |
715 |
2,787 |
Canada |
103 |
135 |
109 |
100 |
91 |
435 |
U.S. |
114 |
188 |
145 |
119 |
101 |
553 |
Total new business CSM |
$1,019 |
$1,020 |
$966 |
$882 |
$907 |
$3,775 |
New business CSM, CER adjustment(3)
|
||||||
Hong Kong |
$- |
$(4) |
$(1) |
$(2) |
$(13) |
$(20) |
Japan |
- |
(6) |
(5) |
(6) |
(6) |
(23) |
Mainland China |
- |
1 |
3 |
2 |
- |
6 |
Singapore |
- |
(1) |
1 |
1 |
1 |
2 |
Other(2)
|
- |
(1) |
(1) |
(1) |
(2) |
(5) |
Asia |
- |
(11) |
(3) |
(6) |
(20) |
(40) |
Canada |
- |
- |
- |
- |
- |
- |
U.S. |
- |
(4) |
(1) |
(1) |
(4) |
(10) |
Total new business CSM |
$- |
$(15) |
$(4) |
$(7) |
$(24) |
$(50) |
New business CSM, CER basis |
||||||
Hong Kong |
$316 |
$240 |
$286 |
$284 |
$303 |
$1,113 |
Japan |
167 |
153 |
71 |
68 |
75 |
367 |
Mainland China |
114 |
56 |
115 |
65 |
126 |
362 |
Singapore |
165 |
158 |
183 |
141 |
139 |
621 |
Other(2)
|
40 |
79 |
54 |
99 |
52 |
284 |
Asia |
802 |
686 |
709 |
657 |
695 |
2,747 |
Canada |
103 |
135 |
109 |
100 |
91 |
435 |
U.S. |
114 |
184 |
144 |
118 |
97 |
543 |
Total new business CSM, CER basis |
$1,019 |
$1,005 |
$962 |
$875 |
$883 |
$3,725 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Net income (loss) attributed to shareholders: |
||||||
Asia |
$595 |
$623 |
$895 |
$830 |
$624 |
$2,972 |
Canada |
238 |
252 |
449 |
390 |
222 |
1,313 |
U.S. |
138 |
81 |
(75) |
36 |
(569) |
(527) |
Global WAM |
403 |
452 |
523 |
482 |
443 |
1,900 |
Corporate and Other |
(227) |
91 |
7 |
51 |
(235) |
(86) |
Total net income (loss) attributed to shareholders |
1,147 |
1,499 |
1,799 |
1,789 |
485 |
5,572 |
Preferred share dividends and other equity distributions |
(58) |
(103) |
(58) |
(103) |
(57) |
(321) |
Common shareholders’ net income (loss) |
$1,089 |
$1,396 |
$1,741 |
$1,686 |
$428 |
$5,251 |
CER adjustment(1)
|
||||||
Asia |
$- |
$(6) |
$9 |
$(8) |
$(40) |
$(45) |
Canada |
- |
(1) |
2 |
(1) |
2 |
2 |
U.S. |
- |
(1) |
(2) |
- |
24 |
21 |
Global WAM |
- |
(8) |
(1) |
(5) |
(20) |
(34) |
Corporate and Other |
- |
(3) |
(2) |
3 |
9 |
7 |
Total net income (loss) attributed to shareholders |
- |
(19) |
6 |
(11) |
(25) |
(49) |
Preferred share dividends and other equity distributions |
- |
- |
- |
- |
- |
- |
Common shareholders’ net income (loss) |
$- |
$(19) |
$6 |
$(11) |
$(25) |
$(49) |
Net income (loss) attributed to shareholders, CER basis |
||||||
Asia |
$595 |
$617 |
$904 |
$822 |
$584 |
$2,927 |
Canada |
238 |
251 |
451 |
389 |
224 |
1,315 |
U.S. |
138 |
80 |
(77) |
36 |
(545) |
(506) |
Global WAM |
403 |
444 |
522 |
477 |
423 |
1,866 |
Corporate and Other |
(227) |
88 |
5 |
54 |
(226) |
(79) |
Total net income (loss) attributed to shareholders, CER basis |
1,147 |
1,480 |
1,805 |
1,778 |
460 |
5,523 |
Preferred share dividends and other equity distributions, CER basis |
(58) |
(103) |
(58) |
(103) |
(57) |
(321) |
Common shareholders' net income (loss), CER basis |
$1,089 |
$1,377 |
$1,747 |
$1,675 |
$403 |
$5,202 |
Asia net income attributed to shareholders, U.S. dollars |
||||||
Asia net income (loss) attributed to shareholders, US $(2)
|
$433 |
$447 |
$649 |
$600 |
$435 |
$2,131 |
CER adjustment, US $(1)
|
- |
3 |
10 |
(1) |
(9) |
3 |
Asia net income (loss) attributed to shareholders, U.S. $, CER basis(1)
|
$433 |
$450 |
$659 |
$599 |
$426 |
$2,134 |
Net income (loss) attributed to shareholders (pre-tax) |
||||||
Net income (loss) attributed to shareholders (post-tax) |
$1,147 |
$1,499 |
$1,799 |
$1,789 |
$485 |
$5,572 |
Tax on net income attributed to shareholders |
215 |
292 |
283 |
307 |
47 |
929 |
Net income (loss) attributed to shareholders (pre-tax) |
1,362 |
1,791 |
2,082 |
2,096 |
532 |
6,501 |
CER adjustment(1)
|
- |
(17) |
(20) |
(23) |
(18) |
(78) |
Net income (loss) attributed to shareholders (pre-tax), CER basis |
$1,362 |
$1,774 |
$2,062 |
$2,073 |
$514 |
$6,423 |
Mar 31, 2026 |
Dec 31, 2025 |
Sep 30, 2025 |
Jun 30, 2025 |
Mar 31, 2025 |
|
As at | |||||
Common shareholders’ equity |
$43,972 |
$43,461 |
$44,056 |
$42,420 |
$44,475 |
Post-tax CSM, net of NCI |
21,255 |
20,733 |
20,537 |
18,527 |
18,524 |
Adjusted book value |
$65,227 |
$64,194 |
$64,593 |
$60,947 |
$62,999 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Global WAM core earnings (post-tax) |
$448 |
$490 |
$525 |
$463 |
$454 |
$1,932 |
Add back taxes, acquisition costs, other expenses and deferred sales
commissions
|
||||||
Core income tax (expenses) recoveries (see above) |
88 |
93 |
82 |
89 |
86 |
350 |
Amortization of deferred acquisition costs and other depreciation |
63 |
61 |
44 |
51 |
46 |
202 |
Amortization of deferred sales commissions |
24 |
24 |
21 |
20 |
22 |
87 |
Core EBITDA |
$623 |
$668 |
$672 |
$623 |
$608 |
$2,571 |
CER adjustment(1)
|
- |
(9) |
(2) |
(5) |
(20) |
(36) |
Core EBITDA, CER basis |
$623 |
$659 |
$670 |
$618 |
$588 |
$2,535 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Core EBITDA margin |
||||||
Core EBITDA |
$623 |
$668 |
$672 |
$623 |
$608 |
$2,571 |
Core revenue |
$2,146 |
$2,285 |
$2,175 |
$2,069 |
$2,140 |
$8,669 |
Core EBITDA margin |
29.0% |
29.2% |
30.9% |
30.1% |
28.4% |
29.7% |
Global WAM core revenue |
||||||
Other revenue per financial statements |
$1,930 |
$2,147 |
$2,145 |
$1,851 |
$1,986 |
$8,129 |
Less: Other revenue in segments other than Global WAM |
(56) |
28 |
121 |
(53) |
11 |
107 |
Other revenue in Global WAM (fee income) |
$1,986 |
$2,119 |
$2,024 |
$1,904 |
$1,975 |
$8,022 |
Investment income per financial statements |
$4,536 |
$5,358 |
$4,682 |
$4,740 |
$4,234 |
$19,014 |
Realized and unrealized gains (losses) on assets supporting insurance and
investment contract liabilities per financial statements
|
(1,384) |
1,106 |
3,784 |
2,377 |
(992) |
6,275 |
Total investment income |
3,152 |
6,464 |
8,466 |
7,117 |
3,242 |
25,289 |
Less: Investment income in segments other than Global WAM |
3,015 |
6,300 |
8,275 |
6,924 |
3,089 |
24,588 |
Investment income in Global WAM |
$137 |
$164 |
$191 |
$193 |
$153 |
$701 |
Total other revenue and investment income in Global WAM |
$2,123 |
$2,283 |
$2,215 |
$2,097 |
$2,128 |
$8,723 |
Less: Total revenue reported in items excluded from core earnings |
||||||
Market experience gains (losses) |
(28) |
(1) |
24 |
20 |
(14) |
29 |
Revenue related to integration and acquisitions |
5 |
(1) |
16 |
8 |
2 |
25 |
Global WAM core revenue |
$2,146 |
$2,285 |
$2,175 |
$2,069 |
$2,140 |
$8,669 |
Quarterly Results |
Full Year
Results
|
|||||
1Q26 |
4Q25 |
3Q25 |
2Q25 |
1Q25 |
2025 |
|
Core expenses |
||||||
General expenses – Statements of Income |
$1,251 |
$1,327 |
$1,232 |
$1,140 |
$1,202 |
$4,901 |
Directly attributable acquisition expense for contracts measured using the PAA
method and products without a CSM(1)
|
48 |
48 |
42 |
40 |
42 |
172 |
Directly attributable maintenance expense(1)
|
552 |
542 |
524 |
514 |
532 |
2,112 |
Total expenses |
1,851 |
1,917 |
1,798 |
1,694 |
1,776 |
7,185 |
Less: General expenses included in items excluded from core earnings |
||||||
Restructuring charge |
- |
16 |
- |
- |
- |
16 |
Amortization of acquisition-related intangible assets |
23 |
16 |
8 |
- |
- |
24 |
Integration and acquisition |
- |
7 |
22 |
- |
- |
29 |
Legal provisions and Other expenses |
1 |
5 |
10 |
5 |
- |
20 |
Total |
24 |
44 |
40 |
5 |
- |
89 |
Core expenses |
$1,827 |
$1,873 |
$1,758 |
$1,689 |
$1,776 |
$7,096 |
CER adjustment(2)
|
- |
(18) |
(5) |
(12) |
(39) |
(74) |
Core expenses, CER basis |
$1,827 |
$1,855 |
$1,753 |
$1,677 |
$1,737 |
$7,022 |
Total expenses |
$1,851 |
$1,917 |
$1,798 |
$1,694 |
$1,776 |
$7,185 |
CER adjustment(2)
|
- |
(18) |
(5) |
(11) |
(40) |
(74) |
Total expenses, CER basis |
$1,851 |
$1,899 |
$1,793 |
$1,683 |
$1,736 |
$7,111 |
