news release q2 2024
TSX/NYSE/PSE: MFC SEHK: 945 |
C$ unless otherwise stated |
Key highlights for the second quarter of 2024 ("2Q24") include:
- Core earnings1 of
$1.7 billion , up 6% on a constant exchange rate basis2 from the second quarter of 2023
("2Q23") - Net income attributed to shareholders of
$1.0 billion , in-line with 2Q23 - Core EPS3 of
$0.91 , up 9%2 from 2Q23. EPS of$0.52 , up 1%2 from 2Q23 - Excluding the impact of Global Minimum Taxes ("GMT")4, core EPS3 was
$0.94 , up 12%2 from 2Q23 - Core ROE3 of 15.7% and ROE of 9.0%
- LICAT ratio5 of 139%
- APE sales up 17%6, new business CSM up 6%2 and new business value ("NBV") up 23%6 from 2Q237
- Global Wealth and Asset Management net inflows6 of
$0.1 billion , down from$2.2 billion in 2Q23 - Bought back 31 million, or
$1.1 billion worth of common shares as ofJuly 31, 2024 , and plan to buy back the maximum 90 million shares through the current NCIB, representing a capital retuof more than$3 billion 8
"At our Investor Day in June, we communicated our goals of raising the bar on our financial targets. We are pleased to demonstrate continued positive momentum in the second quarter, with core EPS and new business value growth of 9% and 23%, respectively. As part of our transformation toward a higher retuand lower risk business, we are proud to have closed the largest UL reinsurance transaction in
Roy Gori , Manulife President & Chief Executive Officer
"Adjusted book value per common share3 continued to grow and was up 15% year-over-year. Core ROE of 15.7% in the second quarter reflected strong profitability despite the impact of GMT. Our capital position remained strongwith a LICAT ratio of 139%. We have repurchased more than 31 million common shares and are planning on buying back the full 90 million shares under our current program, representing a capital retuof over
Colin Simpson , Manulife Chief Financial Officer
Results at a Glance
|
|
Quarterly Results |
|
|
|
YTD Results |
|
|||
|
|
|
|
|
|
|
|
|
|
|
($ millions, unless otherwise stated) |
|
2Q24 |
|
2Q23 |
Change2,6 |
|
2024 |
|
2023 |
Change |
Net income attributed to shareholders |
$ |
1,042 |
$ |
1,025 |
(1)% |
$ |
1,908 |
$ |
2,431 |
(22)% |
Core earnings |
$ |
1,737 |
$ |
1,637 |
6% |
$ |
3,491 |
$ |
3,168 |
11% |
EPS ($) |
$ |
0.52 |
$ |
0.50 |
1% |
$ |
0.97 |
$ |
1.23 |
(21)% |
Core EPS ($) |
$ |
0.91 |
$ |
0.83 |
9% |
$ |
1.85 |
$ |
1.63 |
14% |
ROE |
|
9.0% |
|
9.3% |
-0.3 pps |
|
8.5% |
|
11.4% |
-2.9 pps |
Core ROE |
|
15.7% |
|
15.5% |
0.2 pps |
|
16.2% |
|
15.2% |
1.0 pps |
Book value per common share ($) |
$ |
23.71 |
$ |
21.30 |
11% |
$ |
23.71 |
$ |
21.30 |
11% |
|
$ |
33.96 |
$ |
29.42 |
15% |
$ |
33.96 |
$ |
29.42 |
15% |
Financial leverage ratio (%)3 |
|
24.6% |
|
25.8% |
-1.2 pps |
|
24.6% |
|
25.8% |
-1.2 pps |
APE sales |
$ |
1,907 |
$ |
1,633 |
17% |
$ |
3,790 |
$ |
3,233 |
19% |
New business CSM |
$ |
628 |
$ |
592 |
6% |
$ |
1,286 |
$ |
1,034 |
25% |
NBV |
$ |
723 |
$ |
585 |
23% |
$ |
1,392 |
$ |
1,094 |
28% |
Global WAM net flows ($ billions) |
$ |
0.1 |
$ |
2.2 |
(96)% |
$ |
6.8 |
$ |
6.6 |
4% |
|
|
|
|
|
|
|
|
|
|
|
1
Results by Segment
|
|
Quarterly Results |
|
|
|
YTD Results |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
($ millions, unless otherwise stated) |
|
2Q24 |
|
2Q23 |
Change6 |
|
2024 |
|
2023 |
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributed to shareholders |
$ |
424 |
$ |
96 |
289% |
$ |
694 |
$ |
480 |
41% |
|
Core earnings |
|
472 |
|
353 |
40% |
|
960 |
|
714 |
40% |
|
APE sales |
|
920 |
|
879 |
7% |
|
1,870 |
|
1,747 |
10% |
|
New business CSM |
|
349 |
|
323 |
10% |
|
713 |
|
545 |
34% |
|
NBV |
|
370 |
|
315 |
19% |
|
713 |
|
590 |
23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributed to shareholders |
$ |
79 |
$ |
227 |
(65)% |
$ |
352 |
$ |
536 |
(34)% |
|
Core earnings |
|
402 |
|
374 |
7% |
|
766 |
|
727 |
5% |
|
APE sales |
|
520 |
|
322 |
61% |
|
970 |
|
615 |
58% |
|
New business CSM |
|
76 |
|
57 |
33% |
|
146 |
|
103 |
42% |
|
NBV |
|
159 |
|
106 |
50% |
|
316 |
|
198 |
60% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributed to shareholders |
$ |
98 |
$ |
136 |
(28)% |
$ |
18 |
$ |
274 |
(93)% |
|
Core earnings |
|
303 |
|
341 |
(11)% |
|
638 |
|
626 |
2% |
|
APE sales |
|
93 |
|
97 |
(4)% |
|
206 |
|
196 |
5% |
|
New business CSM |
|
54 |
|
77 |
(30)% |
|
126 |
|
147 |
(14)% |
|
NBV |
|
41 |
|
40 |
3% |
|
78 |
|
74 |
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Global WAM |
|
|
|
|
|
|
|
|
|
|
|
Net income attributed to shareholders |
$ |
350 |
$ |
317 |
9% |
$ |
715 |
$ |
614 |
16% |
|
Core earnings |
|
399 |
|
320 |
23% |
|
756 |
|
607 |
24% |
|
Gross flows ($ billions)6 |
|
41.4 |
|
35.2 |
17% |
|
86.9 |
|
74.0 |
18% |
|
Average AUMA ($ billions)6 |
|
933.1 |
|
814.9 |
13% |
|
916.7 |
|
809.5 |
13% |
|
Core EBITDA margin (%) |
|
26.3% |
|
24.6% |
170 bps |
|
25.9% |
|
23.5% |
240 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
Strategic Highlights
We are expanding our customer reach through strategic partnerships and new product offerings
In Global WAM, we completed the acquisition of CQS, the
In the
We are deploying Generative AI and delivering on our Digital, Customer Leader strategic priority
In
In Global WAM, we piloted our
In
In the
2
We are helping our customers live longer, healthier, and better lives
In the
In
Strong earnings results reflect continued business growth, more than offsetting the impact of GMT and reinsurance transactions11
Core earnings of
Our positive momentum continued in 2Q24 with a 6% increase year-over-year, as strong business growth more than offset the impact of GMT.
Asia core earnings were up 40%, benefitting from continued business growth momentum and updates to actuarial methods and assumptions in the second half of 2023.- Global WAM core earnings grew 23%, driven by higher fee income from favourable market impacts and positive net flows, and a favourable tax true-up.
- In
Canada , strong growth inGroup Insurance and favourable net insurance experience contributed to a 7% growth in 2Q24 core earnings. - In the
U.S. , adverse net insurance experience and foregone core earnings from the long-term care reinsurance transaction announced inDecember 2023 resulted in an 11% decrease in 2Q24 core earnings. - In Corporate and Other, core earnings decreased
$138 million , reflecting the impact of GMT, higher interest on allocated capital to operating segments and higher workforce-related expenses.
Net Income attributed to shareholders of
Net income was in-line compared with 2Q23, as improved market experience and core earnings growth were offset by a
Continued momentum in new insurance business results and positive net flows in Global WAM
We delivered another quarter of strong new business growth in our insurance businesses with APE sales and NBV hitting record levels in 2Q24, demonstrating the strength and benefits of our diversified portfolio. Overall, our APE sales, new business CSM and NBV increasedyear-over-yearby 17%, 6% and 23%, respectively.
Asia continued to generate positive momentum and grew APE sales, new business CSM and NBV by 7%, 10% and 19%, respectively, reflecting higher sales volumes inJapan andHong Kong in 2Q24. The year- over-year improvement of 3.4 percentage points in NBV margin reflected our pricing discipline and changes in business mix.Canada delivered excellent growth and record level NBV this quarter. Compared with 2Q23, APE sales and NBV increased 61% and 50%, respectively, driven by higher sales volumes in all business units, led by a large-caseGroup Insurance sale. New business CSM was up 33% driven by margin expansion inIndividual Insurance and higher sales volumes in segregated fund products.- In the
U.S. , APE sales decreased 4% year-over-year with a shift in product mix, while NBV was up 3%. New business CSM decreased 30% due to change in product mix and the impact of higher interest rates.
Global WAM net inflows of
- Retirement net outflows of
$1.3 billion in 2Q24 compared with net inflows of$0.7 billion in 2Q23, as higher member contributions were more than offset by increased member withdrawals and a large-case retirement plan redemption in theU.S. - Retail net outflows of
$0.1 billion in 2Q24 were in line with 2Q23, as increased demand for investment products amid equity market recovery and improved investor sentiment was offset by higher redemptions.
3
- Institutional Asset Management net inflows of
$1.4 billion in 2Q24 compared with net inflows of$1.6 billion in 2Q23 as net inflows from CQS were more than offset by higher redemptions in fixed income mandates and lower sales in alternative mandates.
Organic Contractual Service Margin ("CSM") growth contributing to higher CSM balance
CSM12 was
CSM increased
- Core earnings and post-tax contractual service margin net of NCI ("post-tax CSM net of NCI") are non-GAAP financial measures. For more information on non- GAAP and other financial measures, see "Non-GAAP and other financial measures" below and in our 2Q24 Management's Discussion and Analysis ("2Q24 MD&A").
- Percentage growth / declines in core earnings, diluted core earnings per common share ("core EPS"), diluted earnings (loss) per share ("EPS"), core EPS excluding the impact of GMT, new business contractual service margin net of NCI ("new business CSM"), and net income attributed to shareholders are stated on a constant exchange rate basis and are non-GAAP ratios.
- Core EPS, core EPS excluding the impact of GMT, core ROE, core EBITDA margin, adjusted book value per common share ("adjusted BV per common share") and financial leverage ratio are non-GAAP ratios.
- On
June 20, 2024 ,Canada enacted the Global Minimum Tax Act. The impact was reflected in Corporate & Other in situations where GMT was not substantively enacted in local jurisdictions where we operate as ofJune 30, 2024 . - Life Insurance Capital Adequacy Test ("LICAT") ratio of The
Manufacturers Life Insurance Company ("MLI") as atJune 30, 2024 . LICAT ratio is disclosed under the Office of the Superintendentof Financial Institutions Canada's ("OSFI's") Life Insurance Capital Adequacy Test Public Disclosure Requirements guideline. - For more information on annualized premium equivalent ("APE") sales, NBV, Global Wealth and Asset Management ("Global WAM") net flows, new business value margin ("NBV margin"), gross flows, and average asset under management and administration ("average AUMA"), see "Non-GAAP and other financial measures" below. In this news release, percentage growth/decline in APE sales, NBV, net flows, gross flows and average AUMA are stated on a constant exchange rate basis.
- Refer to "Results at a Glance" for 2Q24 and 2Q23 results.
- NCIB stands for Normal Course Issuer Bid. The estimated capital retuis calculated based on MFC share price as of market close on
July 31, 2024 . See
"Caution regarding forward-looking statements" below. - Also referred to as the RGA reinsurance transaction.
Telus Health (Canada) Ltd. - See section A1 "Profitability" in our 2Q24 MD&A for more information on notable items attributable to core earnings and net income attributed to shareholders.
- Net of non-controlling interests.
4
Quarterly Results Conference Call
Manulife will host a conference call and live webcast on its second quarter 2024 results on
The archived webcast will be available following the call at the same URL as above. A replay of the call will also be available until
The Second Quarter 2024 Statistical Information Package is also available on the Manulife website at www.manulife.com/en/investors/results-and-reports.
This earnings news release should be read in conjunction with the Company's Second Quarter 2024 Report to Shareholders, including our unaudited interim Consolidated Financial Statements for the three and six months ended
Any information contained in, or otherwise accessible through, websites mentioned in this news release does not form a part of this document unless it is expressly incorporated by reference.
Media Inquiries |
Investor Relations |
|
|
(201) 925-1213 |
(416) 806-9921 |
5
Earnings
The following table presents net income attributed to shareholders, consisting of core earnings and details of the items excluded from core earnings:
|
|
Quarterly Results |
|
|
YTD Results |
|
||||
($ millions) |
|
2Q24 |
|
1Q24 |
|
2Q23 |
|
2024 |
|
2023 |
Core earnings |
|
|
|
|
|
|
|
|
|
|
|
$ |
647 |
$ |
657 |
$ |
473 |
$ |
1,304 |
$ |
962 |
|
|
402 |
|
364 |
|
374 |
|
766 |
|
727 |
|
|
415 |
|
452 |
|
458 |
|
867 |
|
843 |
Global Wealth and Asset Management |
|
399 |
|
357 |
|
320 |
|
756 |
|
607 |
Corporate and Other |
|
(126) |
|
(76) |
|
12 |
|
(202) |
|
29 |
Total core earnings |
$ |
1,737 |
$ |
1,754 |
$ |
1,637 |
$ |
3,491 |
$ |
3,168 |
Items excluded from core earnings: |
|
|
|
|
|
|
|
|
|
|
Market experience gains (losses) |
|
(665) |
|
(779) |
|
(570) |
|
(1,444) |
|
(635) |
Change in actuarial methods and assumptions that |
|
|
|
|
|
|
|
|
|
|
flow directly through income |
|
- |
|
- |
|
- |
|
- |
|
- |
Restructuring charge |
|
- |
|
- |
|
- |
|
- |
|
- |
Reinsurance transactions, tax-related items and other |
|
(30) |
|
(109) |
|
(42) |
|
(139) |
|
(102) |
Net income attributed to shareholders |
$ |
1,042 |
$ |
866 |
$ |
1,025 |
$ |
1,908 |
$ |
2,431 |
Non-GAAP and other financial measures
The Company prepares its Consolidated Financial Statements in accordance with International Financial Reporting Standards ("IFRS") as issued by the
Non-GAAPfinancial measures include core earnings (loss); core earnings available to common shareholders; core earnings before interest, taxes, depreciation and amortization ("core EBITDA"); core revenue; adjusted book value; post-tax contractual service margin; and post-tax contractual service margin net of NCI ("post-tax CSM net of NCI"). In addition, non-GAAP financial measures include the following stated on a constant exchange rate ("CER") basis: any of the foregoing non-GAAP financial measures; net income attributed to shareholders; and common shareholders' net income.
Non-GAAPratios include core retuon common shareholders' equity ("core ROE"); diluted core earnings per common share ("core EPS"); core EPS excluding the impact of Global Minimum Taxes ("GMT"); adjusted book value per common share; financial leverage ratio; core EBITDA margin; and percentage growth/decline on a constant exchange rate basis in any of the above non-GAAP financial measures and non-GAAP ratios; net income attributed to shareholders; diluted earnings per common share ("EPS"); and new business CSM.
Other specified financial measures include NBV; APE sales; gross flows; net flows; average assets under management and administration ("average AUMA"); new business value margin ("NBV margin"); and percentage growth/decline in these foregoing specified financial measures. In addition, explanations of the components of the CSM movement, other than the new business CSM were provided in the 2Q24 MD&A.
Non-GAAP financial measures and non-GAAP ratios are not standardized financial measures under GAAP and, therefore, might not be comparable to similar financial measures disclosed by other issuers. Therefore, they should not be considered in isolation or as a substitute for any other financial information prepared in accordance with GAAP. For more information on non-GAAP financial measures, including those referred to above, see the section "Non-GAAP and other financial measures" in our 2Q24 MD&A, which is incorporated by reference.
6
Reconciliation of core earnings to net income attributed to shareholders - 2Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
2Q24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
|
Income (loss) before income taxes |
$ |
763 |
$ |
141 |
$ |
156 |
$ |
383 |
$ |
(59) |
$ |
1,384 |
Income tax (expenses) recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings |
|
(64) |
|
(107) |
|
(95) |
|
(46) |
|
(8) |
|
(320) |
Items excluded from core earnings |
|
(51) |
|
68 |
|
74 |
|
14 |
|
(37) |
|
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 |
|
(7) |
|
41 |
|
- |
|
(42) |
|
(22) |
|
(30) |
Core earnings (post-tax) |
$ |
647 |
$ |
402 |
$ |
415 |
$ |
399 |
$ |
(126) |
$ |
1,737 |
Income tax on core earnings (see above) |
|
64 |
|
107 |
|
95 |
|
46 |
|
8 |
|
320 |
Core earnings (pre-tax) |
$ |
711 |
$ |
509 |
$ |
510 |
$ |
445 |
$ |
(118) |
$ |
2,057 |
Core earnings, CER basis and
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
2Q24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
||
Core earnings (post-tax) |
$ |
647 |
$ |
402 |
$ |
415 |
$ |
399 |
$ |
(126) |
$ |
1,737 |
|
CER adjustment(1) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
Core earnings, CER basis (post-tax) |
$ |
647 |
$ |
402 |
$ |
415 |
$ |
399 |
$ |
(126) |
$ |
1,737 |
|
Income tax on core earnings, CER basis(2) |
|
64 |
|
107 |
|
95 |
|
46 |
|
8 |
|
320 |
|
Core earnings, CER basis (pre-tax) |
$ |
711 |
$ |
509 |
$ |
510 |
$ |
445 |
$ |
(118) |
$ |
2,057 |
|
Core earnings ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings (post-tax)(3), US $ |
$ |
472 |
|
|
$ |
303 |
|
|
|
|
|
|
|
CER adjustment US $(1) |
|
- |
|
|
|
- |
|
|
|
|
|
|
|
Core earnings, CER basis (post-tax), US $ |
$ |
472 |
|
|
$ |
303 |
|
|
|
|
|
|
|
- The impact of updating foreign exchange rates to that which was used in 2Q24.
- Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q24.
- Core earnings (post-tax) in Canadian $ is translated to US $ using the US $ Statement of Income exchange rate for 2Q24.
7
Reconciliation of core earnings to net income attributed to shareholders - 1Q24
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated) 1Q24
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
|
Income (loss) before income taxes |
$ |
594 |
$ |
381 |
$ |
(154) |
$ |
426 |
$ |
5 |
$ |
1,252 |
Income tax (expenses) recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings |
|
(67) |
|
(91) |
|
(103) |
|
(58) |
|
33 |
|
(286) |
Items excluded from core earnings |
|
(83) |
|
8 |
|
149 |
|
(3) |
|
(65) |
|
6 |
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 |
|
(44) |
|
- |
|
(26) |
|
2 |
|
(41) |
|
(109) |
Core earnings (post-tax) |
$ |
657 |
$ |
364 |
$ |
452 |
$ |
357 |
$ |
(76) |
$ |
1,754 |
Income tax on core earnings (see above) |
|
67 |
|
91 |
|
103 |
|
58 |
|
(33) |
|
286 |
Core earnings (pre-tax) |
$ |
724 |
$ |
455 |
$ |
555 |
$ |
415 |
$ |
(109) |
$ |
2,040 |
Core earnings, CER basis and
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated) 1Q24
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
||
Core earnings (post-tax) |
$ |
657 |
$ |
364 |
$ |
452 |
$ |
357 |
$ |
(76) |
$ |
1,754 |
|
CER adjustment(1) |
|
1 |
|
- |
|
7 |
|
3 |
|
- |
|
11 |
|
Core earnings, CER basis (post-tax) |
$ |
658 |
$ |
364 |
$ |
459 |
$ |
360 |
$ |
(76) |
$ |
1,765 |
|
Income tax on core earnings, CER basis(2) |
|
67 |
|
91 |
|
104 |
|
58 |
|
(33) |
|
287 |
|
Core earnings, CER basis (pre-tax) |
$ |
725 |
$ |
455 |
$ |
563 |
$ |
418 |
$ |
(109) |
$ |
2,052 |
|
Core earnings ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings (post-tax)(3), US $ |
$ |
488 |
|
|
$ |
335 |
|
|
|
|
|
|
|
CER adjustment US $(1) |
|
(7) |
|
|
|
- |
|
|
|
|
|
|
|
Core earnings, CER basis (post-tax), US $ |
$ |
481 |
|
|
$ |
335 |
|
|
|
|
|
|
|
- The impact of updating foreign exchange rates to that which was used in 2Q24.
- Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q24.
- Core earnings (post-tax) in Canadian $ is translated to US $ using the US $ Statement of Income exchange rate for 1Q24.
8
Reconciliation of core earnings to net income attributed to shareholders - 2Q23
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
2Q23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
|
Income (loss) before income taxes |
$ |
345 |
$ |
312 |
$ |
220 |
$ |
362 |
$ |
197 |
$ |
1,436 |
Income tax (expenses) recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings |
|
(73) |
|
(97) |
|
(110) |
|
(45) |
|
18 |
|
(307) |
Items excluded from core earnings |
|
(18) |
|
33 |
|
73 |
|
1 |
|
(47) |
|
42 |
Income tax (expenses) recoveries |
|
(91) |
|
(64) |
|
(37) |
|
(44) |
|
(29) |
|
(265) |
Net income (post-tax) |
|
254 |
|
248 |
|
183 |
|
318 |
|
168 |
|
1,171 |
Less: Net income (post-tax) attributed to |
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
25 |
|
- |
|
- |
|
1 |
|
- |
|
26 |
Participating policyholders |
|
99 |
|
21 |
|
- |
|
- |
|
- |
|
120 |
Net income (loss) attributed to shareholders (post-tax) |
|
130 |
|
227 |
|
183 |
|
317 |
|
168 |
|
1,025 |
Less: Items excluded from core earnings (post-tax) |
|
|
|
|
|
|
|
|
|
|
|
|
Market experience gains (losses) |
|
(297) |
|
(147) |
|
(275) |
|
(7) |
|
156 |
|
(570) |
Changes in actuarial methods and assumptions that |
|
|
|
|
|
|
|
|
|
|
|
|
flow directly through income |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Restructuring charge |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Reinsurance transactions, tax related items and other |
|
(46) |
|
- |
|
- |
|
4 |
|
- |
|
(42) |
Core earnings (post-tax) |
$ |
473 |
$ |
374 |
$ |
458 |
$ |
320 |
$ |
12 |
$ |
1,637 |
Income tax on core earnings (see above) |
|
73 |
|
97 |
|
110 |
|
45 |
|
(18) |
|
307 |
Core earnings (pre-tax) |
$ |
546 |
$ |
471 |
$ |
568 |
$ |
365 |
$ |
(6) |
$ |
1,944 |
Core earnings, CER basis and
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
2Q23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
||
Core earnings (post-tax) |
$ |
473 |
$ |
374 |
$ |
458 |
$ |
320 |
$ |
12 |
$ |
1,637 |
|
CER adjustment(1) |
|
(11) |
|
1 |
|
9 |
|
3 |
|
- |
|
2 |
|
Core earnings, CER basis (post-tax) |
$ |
462 |
$ |
375 |
$ |
467 |
$ |
323 |
$ |
12 |
$ |
1,639 |
|
Income tax on core earnings, CER basis(2) |
|
70 |
|
97 |
|
111 |
|
45 |
|
(17) |
|
306 |
|
Core earnings, CER basis (pre-tax) |
$ |
532 |
$ |
472 |
$ |
578 |
$ |
368 |
$ |
(5) |
$ |
1,945 |
|
Core earnings ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings (post-tax)(3), US $ |
$ |
353 |
|
|
$ |
341 |
|
|
|
|
|
|
|
CER adjustment US $(1) |
|
(16) |
|
|
|
- |
|
|
|
|
|
|
|
Core earnings, CER basis (post-tax), US $ |
$ |
337 |
|
|
$ |
341 |
|
|
|
|
|
|
|
- The impact of updating foreign exchange rates to that which was used in 2Q24.
- Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q24.
- Core earnings (post-tax) in Canadian $ is translated to US $ using the US $ Statement of Income exchange rate for 2Q23.
9
Reconciliation of core earnings to net income attributed to shareholders - YTD 2024
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
YTD 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
|
Income (loss) before income taxes |
$ |
1,357 |
$ |
522 |
$ |
2 |
$ |
809 |
$ |
(54) |
$ |
2,636 |
Income tax (expenses) recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings |
|
(131) |
|
(198) |
|
(198) |
|
(104) |
|
25 |
|
(606) |
Items excluded from core earnings |
|
(134) |
|
76 |
|
223 |
|
11 |
|
(102) |
|
74 |
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 |
|
(51) |
|
41 |
|
(26) |
|
(40) |
|
(63) |
|
(139) |
Core earnings (post-tax) |
$ |
1,304 |
$ |
766 |
$ |
867 |
$ |
756 |
$ |
(202) |
$ |
3,491 |
Income tax on core earnings (see above) |
|
131 |
|
198 |
|
198 |
|
104 |
|
(25) |
|
606 |
Core earnings (pre-tax) |
$ |
1,435 |
$ |
964 |
$ |
1,065 |
$ |
860 |
$ |
(227) |
$ |
4,097 |
Core earnings, CER basis and
($ millions, post-tax and based on actual foreign exchange rates in effect in the applicable reporting period, unless otherwise stated)
|
|
|
|
|
|
YTD 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global |
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
WAM |
and Other |
|
Total |
||
Core earnings (post-tax) |
$ |
1,304 |
$ |
766 |
$ |
867 |
$ |
756 |
$ |
(202) |
$ |
3,491 |
|
CER adjustment(1) |
|
1 |
|
- |
|
7 |
|
3 |
|
- |
|
11 |
|
Core earnings, CER basis (post-tax) |
$ |
1,305 |
$ |
766 |
$ |
874 |
$ |
759 |
$ |
(202) |
$ |
3,502 |
|
Income tax on core earnings, CER basis(2) |
|
131 |
|
198 |
|
199 |
|
104 |
|
(25) |
|
607 |
|
Core earnings, CER basis (pre-tax) |
$ |
1,436 |
$ |
964 |
$ |
1,073 |
$ |
863 |
$ |
(227) |
$ |
4,109 |
|
Core earnings ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings (post-tax)(3), US $ |
$ |
960 |
|
|
$ |
638 |
|
|
|
|
|
|
|
CER adjustment US $(1) |
|
(7) |
|
|
|
- |
|
|
|
|
|
|
|
Core earnings, CER basis (post-tax), US $ |
$ |
953 |
|
|
$ |
638 |
|
|
|
|
|
|
|
- The impact of updating foreign exchange rates to that which was used in 2Q24.
- Income tax on core earnings adjusted to reflect the foreign exchange rates for the Statement of Income in effect for 2Q24.
- Core earnings (post-tax) in Canadian $ is translated to US $ using the US $ Statement of Income exchange rate for the two respective quarters that make up 2024 year-to-date core earnings.
10
Attachments
Disclaimer
U-Haul Holding Company Reports First Quarter Fiscal 2025 Financial Results
SIP q2 2024 pdf
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News