exhibit99-1.htm

November 13, 2014 – Press Release Reporting Third Quarter Results

Investment Division

Warren Thomson, Senior Executive Vice President and Chief Investment Officer, said, “We experienced exceptional General Fund investment-related results, driven primarily by large positive returns on our private equity and other alternative long-duration asset holdings and the favourable impact of additional investments in real estate, private equity and timberland on the measurement of our policy liabilities. In addition, credit experience continued to be a positive contributor to investment-related experience."

Mr. Thomson continued, “Long-term investment performance continues to be a differentiator for Manulife Asset Management, with the significant majority of public asset classes once again outperforming their benchmarks on a 1, 3, and 5-year basis.”

At September 30, 2014 total assets managed by Manulife Asset Management ("MAM") were $309 billion, including $266 billion managed for external clients. Assets managed for external clients increased $7 billion from June 30, 2014. At September 30, 2014, MAM had a total of 85 Four- or Five-Star Morningstar rated funds, an increase of 3 funds since June 30, 2014.

CORPORATE ITEMS

In a separate news release today, MFC announced that the Board of Directors approved a quarterly dividend of 15.5 cents per share on the common shares of MFC, payable on and after December 19, 2014 to shareholders of record at the close of business on November 25, 2014.

The Board of Directors also approved, in respect of MFC’s December 19, 2014 common share dividend payment date and pursuant to MFC’s Canadian Dividend Reinvestment and Share Purchase Plan and its U.S. Dividend Reinvestment and Share Purchase Plan, that the required common shares be purchased on the open market. The purchase price of such shares will be based on the average of the actual cost to purchase such common shares. There are no applicable discounts because the common shares are being purchased on the open market and are not being issued from treasury.

AWARDS & RECOGNITION

In the U.S., John Hancock received the 2014 LIMRA LOMA “Social Media Silver Bowl Awards” for “Best use of Twitter” for the #WeRunTogether social-media campaign in support of John Hancock’s Boston marathon sponsorship and “Best of the Best” for the overall John Hancock social media program (Facebook, Twitter, LinkedIn and YouTube).

In Hong Kong, Manulife Hong Kong received the “Yahoo! Emotive Brand Award” for the 11th consecutive year. The award aims to recognize the most emotionally appealing brands in the territory, as selected through online public voting.

In Hong Kong, Indonesia and the Philippines, Manulife Asset Management portfolio managers were recognized in The Asset Benchmark Research 2014 (“The Asset”) as “Most Astute Investors in Local Currency Bonds”. This is the 8th year that Manulife Asset Management’s portfolio managers have been ranked at the top of The Asset’s survey.

In Canada, Manulife was named to the 2014/2015 “Dow Jones Sustainability North American Index”. This recognition highlights Manulife’s continued commitment to ethical and sustainable business practices, good governance and making positive contributions to the communities it serves.

Notes:

Manulife Financial Corporation will host a Third Quarter Earnings Results Conference Call at 2:00 p.m. ET on November 13, 2014. For local and international locations, please call 416-340-8530 and toll free in North America please call 1-800-769-8320. Please call in ten minutes before the call starts. You will be required to provide your name and organization to the operator. A replay of this call will be available by 6:00 p.m. ET on November 13, 2014 through November 27, 2014 by calling 905-694-9451 or 1-800-408-3053 (passcode: 6718073).

November 13, 2014 – Press Release Reporting Third Quarter Results

The conference call will also be webcast through Manulife Financial’s website at 2:00 p.m. ET on November 13, 2014. You may access the webcast at: www.manulife.com/quarterlyreports. An archived version of the webcast will be available at 4:30 p.m. ET on the website at the same URL as above.

The Third Quarter 2014 Statistical Information Package will also be available on the Manulife Financial website at: www.manulife.com/quarterlyreports. The document may be downloaded before the webcast begins.

Media inquiries:

Sean B. Pasternak

(416) 852-2745

sean_pasternak@manulife.com

Investor Relations:

Steven Moore

(416) 926-6495

steven_moore@manulife.com

Investor Relations:

Robert Veloso

(416) 852-8982

robert_veloso@manulife.com

November 13, 2014 – Press Release Reporting Third Quarter Results

MANAGEMENT’S DISCUSSION AND ANALYSIS

This Management’s Discussion and Analysis (“MD&A”) is current as of November 13, 2014, unless otherwise noted. This MD&A should be read in conjunction with the MD&A and audited Consolidated Financial Statements contained in our 2013 Annual Report.

For further information relating to our risk management practices and risk factors affecting the Company, see “Risk Factors” in our most recent Annual Information Form, “Risk Management and Risk Factors” and “Critical Accounting and Actuarial Policies” in the MD&A in our 2013 Annual Report, and the “Risk Management” note to the Consolidated Financial Statements in our 2013 Annual Report.

In this MD&A, the terms “Company”, “Manulife Financial”, “Manulife” and “we” mean Manulife Financial Corporation (“MFC”) and its subsidiaries.

Contents
A	OVERVIEW	D	RISK MANAGEMENT AND RISK FACTORS UPDATE
1.	Q3 highlights	1.	Variable annuity and segregated fund guarantees
2.	Standard Life transaction	2.	Caution related to sensitivities
3.	Q4 items	3.	Publicly traded equity performance risk
4.	Future changes to non-GAAP measures	4.	Interest rate and spread risk

B	FINANCIAL HIGHLIGHTS	E	ACCOUNTING MATTERS AND CONTROLS
1.	Q3 and year-to-date earnings analysis	1.	Critical accounting and actuarial policies
2.	Premiums and deposits	2.	Actuarial methods and assumptions
3.	Funds under management	3.	Sensitivity of policy liabilities to updates to assumptions
4.	Capital	4.	Accounting and reporting changes
5.	Impact of fair value accounting	5.	U.S. GAAP results

C	PERFORMANCE BY DIVISION	F	OTHER
1.	Asia	1.	Performance and Non-GAAP Measures
2.	Canadian	2.	Key planning assumptions and uncertainties
3.	U.S.	3.	Caution regarding forward-looking statements
4.	Corporate and Other

A OVERVIEW

A1	Q3 highlights

Manulife reported 3Q14 net income attributed to shareholders of $1,100 million and core earnings13 of $755 million compared with 3Q13 net income attributed to shareholders of $1,034 million and core earnings of $704 million.

Results included investment-related experience gains of $370 million (of which $50 million is included in core earnings), and a net charge of $69 million related to our annual review of actuarial methods and assumptions and updates to actuarial standards related to bond parameter calibration for stochastic models used to value segregated fund liabilities.

The $51 million increase in core earnings was driven by higher fee income on higher assets under management in our wealth businesses, lower net hedging costs, and the favourable impact of

13	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

a stronger U.S. dollar, partially offset by the non-recurrence in 3Q14 of a release of tax provisions from the closure of prior years’ tax filings that benefited 3Q13. The $15 million net increase in items excluded from core earnings included lower charges related to the changes in actuarial methods and assumptions mostly offset by the non-recurrence of a gain related to a specific asset allocation activity in 3Q13.

Net income attributed to shareholders for the 9 months ended September 30, 2014 was $2,861 million, compared with the $1,833 million for the same period of 2013. Four items primarily contributed to the $1,028 million increase: higher core earnings ($243 million), higher investment-related experience ($271 million), a lower charge for changes in actuarial methods and assumptions ($217 million) and the non-recurrence of a charge related to the direct impact of equity markets and interest rates ($255 million).

The Minimum Continuing Capital and Surplus Requirements (“MCCSR”) ratio for The Manufacturers Life Insurance Company (“MLI”) increased 5 points from June 30, 2014 to 248% reflecting the contribution of 3Q14 earnings. As a result of strong 3Q14 earnings and the favourable impact of a stronger U.S. dollar, the Company’s financial leverage ratio improved from 28.2% at 2Q14 to 27.1%.

Insurance sales14 were $660 million in 3Q14, an increase of 7%15 compared with 3Q13 as strong results in Asia were partially offset by mixed results in Canada and the U.S. In Asia, sales rose 46% as increased sales in Hong Kong, Indonesia and Asia Other businesses added to the continued momentum in Japan. Institutional insurance sales in Canada decreased 32%, reflecting competitive pressures, and Retail sales increased 11%, reflecting the success of a recently launched universal life product. U.S. insurance sales in 3Q14, while 19% lower compared with 3Q13, were 8% higher compared with 2Q14 due to new product enhancements. On a year-to-date basis, insurance sales were 19% below the same period of 2013 as the 32% increase in sales in Asia was more than offset by lower sales in Group Benefits and U.S. Insurance.

Wealth sales were $11.7 billion in 3Q14, an increase of 1% compared with 3Q13. In Asia, wealth sales increased 74% reflecting our success in launching new products in combination with marketing campaigns and improved market sentiment. Sales were 15% lower in Canada primarily due to the impact of competitive pressures in a slowing residential mortgage market on new bank loan volumes (which we include in wealth sales) and normal variability in large case group retirement sales. In the U.S., sales were 6% below 3Q13, while retention and net flows were strong. On a year-to-date basis, wealth sales were 1% below the same period of 2013 due to lower new bank loan volumes.

A2	Agreement regarding acquisition of Canadian-based operations of Standard Life plc

On September 3, 2014, MLI entered into an agreement with Standard Life Oversea Holdings Limited, a subsidiary of Standard Life plc, and Standard Life plc to acquire the shares of Standard Life Financial Inc. and of Standard Life Investments Inc., collectively the Canadian-based operations of Standard Life plc, for approximately $4 billion in cash at closing, subject to certain adjustments.

The transaction was approved by the shareholders of Standard Life plc on October 3, 2014. The waiting period under the Competition Act (Canada) expired on November 10, 2014. The closing remains subject to the approval of the Canadian Minister of Finance and certain securities regulators. Subject to the receipt of all necessary approvals, the transaction is anticipated to close in the first quarter of 2015.

The acquisition will be funded in part by the issuance of common shares. On September 15, 2014, we completed offerings of approximately $2.26 billion of subscription receipts that will be exchanged for common shares upon closing of the acquisition. The subscription receipt offerings comprised an approximately $1.76 billion public bought deal offering, as well as a concurrent private placement to

14	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

15	Growth (declines) in sales, premiums and deposits and funds under management are stated on a constant currency basis. Constant currency basis is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

the Caisse de dépôt et placement du Québec for $500 million. The balance of the acquisition funding will be from internal resources and possible future debt and/or preferred share issuances.

This transaction significantly builds the Company’s capability to serve customers in all of Canada, and elsewhere in the world, from Quebec. Based on industry data from the Fraser Group and the Investment Funds Institute of Canada, on a pro forma basis as of December 31, 2013 after giving effect to the transaction, the transaction would add $19.0 billion in assets under administration16 to our group retirement business in Canada, bringing our total group retirement assets under administration as of December 31, 2013 to $40.9 billion16, and would add $5.4 billion in assets under management16 to our mutual funds business in Canada, bringing our total mutual fund assets under management to $33.0 billion as of December 31, 201317. The transaction would, based on information from the Fraser Group, also increase our annual Canadian group benefits premiums and deposits18 from $7.5 billion to $8.3 billion on a pro forma basis for the year ended December 31, 2013 after giving effect to the transaction.18

Transaction highlights19:

Excluding transition and integration costs, after the first year we expect the transaction to be accretive by approximately 3 cents to earnings per common share (“EPS”) per year over each of the next 3 years. It will also increase our earnings capacity beyond our 2016 core earnings objective of $4 billion.

·	The transaction, and the financing, maintain our strong capital position and financial flexibility, and in no way inhibit our ability to pay dividends. In fact, it will enhance our ability to increase dividends in the future.

·	We believe the transaction will improve core earnings, however the transition costs reported in core earnings will create a modest, temporary headwind on our core return on common shareholders’ equity (“Core ROE”) objective of 13%.

·	Excluding transition and integration costs, the transaction is expected to be marginally accretive to EPS in the 1st year.

·	Increases earnings contributions from less capital intensive, fee-based businesses.

·	Integration costs totaling $150 million post-tax expected to be incurred in the first three years and we expect revenue synergies which will build over time.

·	Annual cost savings of $100 million post-tax expected to be largely achieved by the 3rd year.

·	Targeting MCCSR ratio in the range of 235% to 240% at close.

·	Targeting financial leverage ratio of approximately 28% at close.

·	We continue to target a 25% financial leverage ratio over the long-term.

·	Does not significantly impact our interest rate or equity market risk profile.

Q4 items

In the fourth quarter, the Canadian Actuarial Standards Board’s (“ASB”) revisions to the Canadian Actuarial Standards of Practice, issued in May 2014 and related to economic reinvestment assumptions used in the valuation of policy liabilities, will become effective. As noted previously, we estimate that the impact of these revisions will be a charge to net income of up to $200 million.

A4	Future changes to non-GAAP measures

Core earnings is a non-GAAP measure which we use to better understand the long-term earnings capacity and valuation of the business. It excludes the direct impact of changes in equity markets and interest rates as well as a number of other items that are considered material and exceptional in nature. Since we introduced this measure in 2012, we have included up to $200 million of favourable

16	Source: Fraser Group, “Pension Universe Report”, data as of December 31, 2013, includes capital accumulation plans only.

17	Source: Investment Funds Institute of Canada, data as of December 31, 2013.

18	Source: Fraser Group, “Group Universe Report”, data for the year ended December 31, 2013.

19	See “Caution regarding forward-looking statements” and “Performance and Non-GAAP Measures” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

investment-related experience in core earnings per year. Recent investment–related experience has trended higher than the amount currently included in core earnings and, accordingly, we intend to increase the maximum annual amount included in core earnings to $400 million per year beginning in 2015.

Net income attributed to shareholders in accordance with U.S. GAAPand Total equity in accordance with U.S. GAAP – This is the last quarter we will be disclosing U.S. GAAP measures. In the past, we elected to report consolidated U.S. GAAP information because of our large U.S. domiciled investor base and for comparison purposes with our U.S. peers. In the aftermath of the financial crisis, presenting U.S. GAAP measures highlighted the significant impact of fair value accounting on our financial statements under International Financial Reporting Standards (“IFRS”). In 2012, we introduced a core earnings metric which also highlights such impact. This metric has gained acceptance with our stakeholders and, therefore, we will discontinue the use of consolidated U.S. GAAP information starting in 4Q14.

November 13, 2014 – Press Release Reporting Third Quarter Results

B	FINANCIAL HIGHLIGHTS

	Quarterly Results									YTD Results
(C$ millions, unless otherwise stated, unaudited)		3Q 2014			2Q 2014			3Q 2013			2014			2013
Net income attributed to shareholders	$	1,100		$	943		$	1,034		$	2,861		$	1,833
Preferred share dividends		(28	)		(36	)		(33	)		(98	)		(97	)
Common shareholders’ net income		1,072			907		$	1,001			2,763		$	1,736
Reconciliation of core earnings to net income attributed to shareholders:
Core earnings(1)	$	755		$	701		$	704		$	2,175		$	1,932
Investment-related experience in excess of amounts included in core earnings		320			217			491			762			491
Core earnings plus investment-related experience in excess of amounts included in core earnings	$	1,075		$	918		$	1,195		$	2,937		$	2,423
Other items to reconcile core earnings to net income attributed to shareholders:
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities		70			55			94			35			(255	)
Changes in actuarial methods and assumptions		(69	)		(30	)		(252	)		(139	)		(356	)
Other items (see section B1)		24			-			(3	)		28			21
Net income attributed to shareholders	$	1,100		$	943		$	1,034		$	2,861		$	1,833
Basic earnings per common share (C$)	$	0.58		$	0.49		$	0.54		$	1.49		$	0.95
Diluted earnings per common share (C$)	$	0.57		$	0.49		$	0.54		$	1.48		$	0.94
Diluted core earnings per common share (C$)(1)	$	0.39		$	0.36		$	0.36		$	1.11		$	0.99
Return on common shareholders’ equity (“ROE”) (%)		14.8	%		13.1	%		16.8	%		13.3	%		10.1	%
Core ROE (%)(1)		10.1	%		9.6	%		11.3	%		10.0	%		10.6	%
U.S. GAAP net income (loss) attributed to shareholders(1)	$	823		$	906		$	148		$	3,890		$	(889	)
Sales(1) Insurance products(2)	$	660		$	587		$	601		$	1,784		$	2,140
Wealth products	$	11,742		$	13,322		$	11,299		$	38,842		$	37,440
Premiums and deposits(1) Insurance products	$	6,455		$	6,007		$	6,057		$	18,366		$	18,380
Wealth products	$	15,632		$	18,959		$	14,645		$	54,123		$	48,334
Funds under management (C$ billions)(1)	$	663		$	637		$	575		$	663		$	575
Capital (C$ billions)(1)	$	37.7		$	35.8		$	31.1		$	37.7		$	31.1
MLI’s MCCSR ratio		248	%		243	%		229	%		248	%		229	%

(1)	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

(2)	Insurance sales have been adjusted to exclude Taiwan business, which was sold in 4Q13, for all periods.

November 13, 2014 – Press Release Reporting Third Quarter Results

B1	Q3 and year-to-date earnings analysis

The table below reconciles core earnings to reported net income attributed to shareholders for 3Q14 and year-to-date.

	Quarterly Results									YTD Results
(C$ millions, unaudited)		3Q 2014			2Q 2014			3Q 2013			2014			2013
Core earnings(1)
Asia Division(2)	$	273		$	231		$	242		$	748		$	694
Canadian Division(2)		243			232			268			703			672
U.S. Division(2)		342			329			361			1,045			1,144
Corporate and Other (excluding expected cost of macro hedges and core investment gains)		(107	)		(92	)		(135	)		(334	)		(368	)
Expected cost of macro hedges(2)		(46	)		(49	)		(84	)		(137	)		(360	)
Investment-related experience in core earnings(3)		50			50			52			150			150
Core earnings	$	755		$	701		$	704		$	2,175		$	1,932
Investment-related experience in excess of amounts included in core earnings(3)		320			217			491			762			491
Core earnings plus investment-related experience in excess of amounts included in core earnings	$	1,075		$	918		$	1,195		$	2,937		$	2,423
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities (see table below)(3),(4)		70			55			94			35			(255	)
Changes in actuarial methods and assumptions		(69	)		(30	)		(252	)		(139	)		(356	)
Other items		24			-			(3	)		28			21
Net income attributed to shareholders	$	1,100		$	943		$	1,034		$	2,861		$	1,833

(1)	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

(2)

The expected cost of the macro equity hedges is relative to our long-term valuation assumptions. Of the $38 million decrease in expected macro hedging costs compared with 3Q13, approximately half was offset by an increase in dynamic hedging costs, primarily in Asia and the U.S. The difference between the actual cost and the expected cost is included in the direct impact of equity markets and interest rates.

(3)

Net insurance contract liabilities under IFRS for Canadian insurers are determined using the Canadian Asset Liability Method (“CALM”). Under CALM, the measurement of policy liabilities includes estimates regarding future expected investment income on assets supporting the policies. Experience gains and losses are reported when current period activity differs from what was assumed in the policy liabilities at the beginning of the period. These gains and losses can relate to both the investment returns earned in the period, as well as to the change in our policy liabilities driven by the impact of current period investing activities on future expected investment income assumptions. The direct impact of markets is separately reported.

(4)

The direct impact of equity markets and interest rates is relative to our policy liability valuation assumptions and includes changes to interest rate assumptions, including a quarterly ultimate reinvestment rate (“URR”) update for North America and for Japan, as well as experience gains and losses on derivatives associated with our macro equity hedges. We also include gains and losses on the sale of available-for-sale (“AFS”) bonds and derivative positions in the surplus segment. See table below for components of this item.

The quarterly gain (charge) related to the direct impact of equity markets and interest rates and variable annuity guarantee liabilities in the table above is attributable to:

(C$ millions, unaudited)		3Q 2014			2Q 2014			3Q 2013
Direct impact of equity markets and variable annuity guarantee liabilities(1)	$	(35	)	$	66		$	306
Fixed income reinvestment rates assumed in the valuation of policy liabilities(2)		165			22			(77	)
Sale of AFS bonds and derivative positions in the Corporate and Other segment		(15	)		(8	)		(72	)
Charges due to lower fixed income URR assumptions used in the valuation of policy liabilities		(45	)		(25	)		(63	)
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities	$	70		$	55		$	94
Direct impact of equity markets and interest rates	$	119		$	6		$	(66	)

(1)	In 3Q14, gross equity exposure losses of $407 million were partially offset by net hedge gains of $372 million.

(2)	In 3Q14, the $165 million gain for fixed income reinvestment assumptions was driven by the increase in corporate spreads in the U.S.

November 13, 2014 – Press Release Reporting Third Quarter Results

B2 Premiums and deposits20

Premiums and deposits for insurance products were $6.5 billion in 3Q14, an increase of 4% on a constant currency basis from 3Q13. Strong sales in Asia and business growth in Canada were partially offset by the slowdown in the U.S. estate planning market.

Premiums and deposits for wealth products were $15.6 billion in 3Q14, an increase of $1 billion or 3% on a constant currency basis, compared with 3Q13. Premiums and deposits increased 70% in Asia and were partially offset by a decline of 2% in Canada and 5% in the U.S.

B3	Funds under management20

Funds under management as at September 30, 2014 were a record $663 billion, an increase of $88 billion from September 30, 2013. The increase was due to positive net flows in North American mutual fund businesses and increases in equity markets.

B4 Capital20

MFC’s total capital as at September 30, 2014 was $37.7 billion, an increase of $1.9 billion from June 30, 2014 and an increase of $6.6 billion from September 30, 2013.

B5 Impact of fair value accounting

Fair value accounting policies affect the measurement of both our assets and our liabilities. The impact on the measurement of both assets and liabilities of investment activities and market movements are reported as experience gains (losses) on investments, the direct impact of equity markets and interest rates and variable annuity guarantee liabilities, each of which impacts net income (see section A1 above for discussion of third quarter experience).

Net realized and unrealized gains reported in investment income were $1.6 billion for 3Q14. This amount was primarily driven by the mark-to-market impact of the decrease in interest rates on our bond and fixed income derivative holdings.

As outlined in the “Critical Accounting and Actuarial Policies” in the MD&A in the 2013 Annual Report, net insurance contract liabilities under IFRS are determined using CALM, as required by the Canadian Institute of Actuaries. The measurement of policy liabilities includes the estimated value of future policyholder benefits and settlement obligations to be paid over the term remaining on in-force policies, including the costs of servicing the policies, reduced by the future expected policy revenues and future expected investment income on assets supporting the policies. Investment returns are projected using the current asset portfolios and projected reinvestment strategies. Experience gains and losses are reported when current period activity differs from what was assumed in the policy liabilities at the beginning of the period. We classify gains and losses by assumption type. For example, current period investing activities that increase (decrease) the future expected investment income on assets supporting the policies will result in an investment-related experience gain (loss).

20	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

C PERFORMANCE BY DIVISION

C1 Asia Division

($ millions, unless otherwise stated)	Quarterly Results						YTD Results
Canadian dollars		3Q 2014		2Q 2014		3Q 2013		3Q 2014		3Q 2013
Net income attributed to shareholders	$	332	$	337	$	480	$	911	$	1,794
Core earnings(1)		273		231		242		748		694
Premiums and deposits		4,691		4,150		3,218		12,641		12,824
Funds under management (billions)		84.5		81.4		80.1		84.5		80.1
U.S. dollars
Net income attributed to shareholders	$	305	$	308	$	463	$	832	$	1,761
Core earnings		251		212		233		684		677
Premiums and deposits		4,308		3,806		3,099		11,558		12,553
Funds under management (billions)		75.4		76.2		77.9		75.4		77.9

(1)	See “Performance and Non-GAAP Measures” for a reconciliation between IFRS net income attributed to shareholders and core earnings.

Asia Division reported 3Q14 net income attributed to shareholders of US$305 million and core earnings of US$251 million compared with 3Q13 net income attributed to shareholders of US$463 million and core earnings of US$233 million. The decline in net income attributed to shareholders of US$158 million was driven by the direct impact of equity markets on variable annuity guarantee liabilities not dynamically hedged.

Core earnings increased US$41 million, or 17%, compared to 3Q13 after adjusting for the increased dynamic hedging costs (there is a corresponding decrease in macro hedging costs in the Corporate and Other segment), the impact of changes in currency rates and the sale of our Taiwan insurance business in 4Q13. The growth in core earnings was driven by higher sales volumes and margins, higher fee income on higher assets under management and favourable policyholder experience.

Year-to-date net income attributed to shareholders was US$832 million in 2014 compared with US$1,761 million for the same period of 2013. The decline of US$929 million was primarily due to the benefit of US$1,062 million in 2013 related to the direct impact of equity markets on variable annuity guarantee liabilities not dynamically hedged. Year-to-date core earnings in 2014 increased US$101 million, an increase of 15% after adjusting for the same items as in the paragraph above, reflecting strong new business and stable in-force growth, improved new business margins following pricing actions in 2013 and favourable policyholder experience.

Premiums and deposits in 3Q14 were US$4.3 billion, an increase of 42% on a constant currency basis compared with 3Q13. Premiums and deposits for insurance products were US$1.7 billion, an increase of 16% compared with 3Q13 (adjusted to exclude the Taiwan Insurance business sold in 4Q13), driven by strong corporate product sales in Japan and in-force business growth in Hong Kong, Japan, Indonesia and China. Wealth management premiums and deposits of US$2.6 billion increased by 70% compared with 3Q13 reflecting improved market sentiment, higher Hong Kong pension deposits, as well as new product and fund launches in Japan and China.

Funds under management as at September 30, 2014 were US$75.4 billion, an increase of 1% on a constant currency basis compared with September 30, 2013. Net policyholder cash inflows of US$2.2 billion and favourable market returns in the past 12 months were largely offset by the US$2 billion impact from the sale of our Taiwan insurance business as well as unfavorable currency movements.

November 13, 2014 – Press Release Reporting Third Quarter Results

C2 Canadian Division

($ millions, unless otherwise stated)	Quarterly Results						YTD Results
Canadian dollars		3Q 2014		2Q 2014		3Q 2013		3Q 2014		3Q 2013
Net income (loss) attributed to shareholders	$	286	$	267	$	414	$	930	$	455
Core earnings(1)		243		232		268		703		672
Premiums and deposits		5,073		5,069		4,901		16,192		15,897
Funds under management (billions)		156.0		153.4		138.8		156.0		138.8

(1)	See “Performance and Non-GAAP Measures” for a reconciliation between IFRS net income attributed to shareholders and core earnings.

Canadian Division reported 3Q14 net income attributed to shareholders of $286 million and core earnings of $243 million compared with 3Q13 net income attributed to shareholders of $414 million and core earnings of $268 million. The decrease in net income was primarily attributable to a $130 million decline in market and investment-related experience. Increases in core earnings were driven by in-force business growth, including higher fee income from our growing wealth management businesses, were more than offset by lower new business margins and the non-recurrence in 3Q14 of a release of tax provisions from the closure of prior years’ tax filings that benefited 3Q13.

Year-to-date net income attributed to shareholders was $930 million compared with $455 million for the same period of 2013. The increase of $475 million primarily relates to the combination of favourable investment-related experience for the first 9 months of 2014 and higher charges related to the direct impact of equity markets and interest rates for the corresponding period of 2013. Year-to-date core earnings of $703 million were $31 million higher than the first 9 months of 2013 reflecting business growth and improved claims experience partly offset by the release of tax provisions in 2013 noted above.

Premiums and deposits in 3Q14 were $5.1 billion, 4% higher than 3Q13, reflecting volatility in insurance single premiums.

Funds under management were a record $156.0 billion as at September 30, 2014, an increase of 12% from September 30, 2013 driven by business growth and the favourable impact of equity market appreciation and lower interest rates.

November 13, 2014 – Press Release Reporting Third Quarter Results

C3 U.S. Division

($ millions, unless otherwise stated)	Quarterly Results						YTD Results
Canadian dollars		3Q 2014		2Q 2014		3Q 2013		3Q 2014		3Q 2013
Net income attributed to shareholders	$	679	$	559	$	928	$	1,641	$	2,083
Core earnings(1)		342		329		361		1,045		1,144
Premiums and deposits		11,342		12,947		11,473		37,688		34,911
Funds under management (billions)		376.9		360.5		319.9		376.9		319.9

U.S. dollars
Net income attributed to shareholders	$	623	$	513	$	894	$	1,502	$	2,033
Core earnings		314		302		348		955		1,120
Premiums and deposits		10,415		11,873		11,046		34,434		34,125
Funds under management (billions)		336.3		337.7		311.0		336.3		311.0

(1)	See “Performance and Non-GAAP Measures” for a reconciliation between IFRS net income attributed to shareholders and core loss.

U.S. Division reported 3Q14 net income attributed to shareholders of US$623 million and core earnings of US$314 million compared with 3Q13 net income attributed to shareholders of US$894 million and core earnings of US$348 million. The majority of the decrease in net income relates to a gain in 3Q13 from a specific asset allocation activity. The US$34 million decrease in core earnings was driven by unfavourable policyholder experience primarily in JH Life, compared with favourable experience in 3Q13, and increased dynamic hedging costs for which there is a corresponding decrease in macro hedging costs in the Corporate and Other segment. In addition, the impact of higher equity markets and risk management activities leading to lower releases of provisions for adverse deviation on variable annuity business and lower new business gains in the Insurance business contributed to the decrease. Partially offsetting these items were higher wealth management fee income due to higher asset levels and lower amortization of deferred acquisition costs due to the on-going run-off of variable annuity business.

Year-to-date net income attributed to shareholders was US$1,502 million in 2014 compared with US$2,033 million for the same period in 2013. Year-to-date core earnings of US$955 million in 2014 were US$165 million lower than the first 9 months of 2013. In addition to the items above, we reported unfavourable claims experience in 1Q14, more favourable tax related items in 2013 and less favourable market and investment-related experience in 2014.

Premiums and deposits for 3Q14 were US$10.4 billion, a decrease of 6% compared with 3Q13. The decrease was driven by lower sales of mutual funds, lower annuity deposits, and lower life insurance premiums consistent with dampened sales partially offset by higher sales of 401(k) plans.

Funds under management as at September 30, 2014 were US$336.3 billion, up 8% from September 30, 2013 levels. The increase was due to positive investment returns and strong net mutual fund sales partially offset by surrender and benefit payments in John Hancock Annuities.

November 13, 2014 – Press Release Reporting Third Quarter Results

C4 Corporate and Other

($ millions, unless otherwise stated)	Quarterly Results									YTD Results
Canadian dollars		3Q 2014			2Q 2014			3Q 2013			3Q 2014			3Q 2013
Net loss attributed to shareholders	$	(197	)	$	(220	)	$	(788	)	$	(621	)	$	(2,499	)
Core loss (excl. macro hedges and core investment gains)(1)	$	(107	)	$	(92	)	$	(135	)	$	(334	)	$	(368	)
Expected cost of macro hedges		(46	)		(49	)		(84	)		(137	)		(360	)
Investment-related experience included in core earnings		50			50			52			150			150
Total core loss	$	(103	)	$	(91	)	$	(167	)	$	(321	)	$	(578	)
Premiums and deposits	$	981		$	2,800		$	1,110		$	5,968		$	3,082
Funds under management (billions)		45.1			42.0			35.8			45.1			35.8

(1)	See “Performance and Non-GAAP Measures” for a reconciliation between IFRS net income attributed to shareholders and core earnings.

Corporate and Other is composed of: Investment performance on assets backing capital, net of amounts allocated to operating divisions and financing costs; Investment Division’s external asset management business; Property and Casualty (“P&C”) Reinsurance business; as well as run-off reinsurance operations including variable annuities and accident and health.

For segment reporting purposes, the impact of updates to actuarial assumptions, settlement costs for macro equity hedges and other non-operating items are included in this segment’s earnings.

Corporate and Other reported a net loss attributed to shareholders of $197 million for 3Q14 compared to a net loss of $788 million for 3Q13. The core loss was $103 million in 3Q14 compared to a core loss of $167 million in 3Q13.

Charges in 3Q14 not included in core earnings totaled $94 million (3Q13 - $621 million):

·	$69 million net charge for changes in actuarial methods and assumptions (3Q13 - $252 million),

·	$15 million of realized losses on AFS bonds and interest rate swaps (3Q13 - $72 million), and

·	$50 million related to the total company offset included in core investment-related experience.

·	Partially offsetting these items were $29 million of net experience gains on macro hedges (3Q13 - $245 million net experience losses) and $11 million of other mark-to-market gains.

The core loss declined by $64 million from 3Q13 due to a decrease in the expected cost of macro hedging and lower interest expense on tax related items.

On a year-to-date basis the net loss attributed to shareholders was $621 million in 2014 compared to a net loss of $2,499 million for the same period of 2013. The improvement primarily relates to lower macro hedging losses, lower realized losses on AFS bonds and related swaps and other mark-to-market items. The year-to-date core loss of $321 million in 2014 was $257 million lower than the same period in 2013, primarily reflecting a decrease in the expected cost of macro hedging (note this is mostly offset by increased dynamic hedge costs in the operating divisions).

Premiums and deposits for 3Q14 of $981 million decreased from $1,110 million in 3Q13 due to the timing of inflows from institutional asset management clients.

Funds under management of $45.1 billion as at September 30, 2014 (September 30, 2013 – $35.8 billion) included record assets managed by Manulife Asset Management on behalf of institutional clients of $38.8 billion (2013 – $30.7 billion) and $11.3 billion (2013 – $7 billion) of the Company’s own funds, partially offset by a $5 billion (2013 – $1.9 billion) total company adjustment related to the reclassification of derivative positions from invested assets to other assets and liabilities. The increase in the Company’s own funds includes the net cash proceeds in escrow from the issuance of common equity by way of offerings of approximately $2.26 billion of subscription receipts, net income earned over the period and the impact of the stronger U.S. dollar.

November 13, 2014 – Press Release Reporting Third Quarter Results

D.	RISK MANAGEMENT AND RISK FACTORS UPDATE

This section provides an update to our risk management practices and risk factors outlined in the MD&A in our 2013 Annual Report. The shaded text and tables in this section of the MD&A represent our disclosure on market and liquidity risk in accordance with IFRS7, “Financial Instruments – Disclosures”. Accordingly, the following shaded text and tables represent an integral part of our unaudited Interim Consolidated Financial Statements.

D1	Variable annuity and segregated fund guarantees

As described in the MD&A in our 2013 Annual Report, guarantees on variable products and segregated funds may include one or more of death, maturity, income and withdrawal guarantees. Variable annuity and segregated fund guarantees are contingent and only payable upon the occurrence of the relevant event, if fund values at that time are below guaranteed values. Depending on future equity market levels, liabilities on current in-force business would be due primarily in the period from 2015 to 2038.

We seek to mitigate a portion of the risks embedded in our retained (i.e. net of reinsurance) variable annuity and segregated fund guarantee business through the combination of our dynamic and macro hedging strategies (see section D3 “Publicly traded equity performance risk” below).

The table below shows selected information regarding the Company’s variable annuity and segregated fund guarantees gross and net of reinsurance.

Variable annuity and segregated fund guarantees, net of reinsurance

As at	September 30, 2014						December 31, 2013
(C$ millions)	Guarantee value		Fund value		Amount at risk(4),(5)		Guarantee value		Fund value		Amount at risk(4),(5)
Guaranteed minimum income benefit(1)	$	5,935	$	4,788	$	1,174	$	6,194	$	5,161	$	1,109
Guaranteed minimum withdrawal benefit		65,956		63,659		4,112		66,189		63,849		4,120
Guaranteed minimum accumulation benefit		15,624		19,548		42		16,942		20,581		94
Gross living benefits(2)	$	87,515	$	87,995	$	5,328	$	89,325	$	89,591	$	5,323
Gross death benefits(3)		12,226		10,914		1,339		12,490		11,230		1,413
Total gross of reinsurance and hedging	$	99,741	$	98,909	$	6,667	$	101,815	$	100,821	$	6,736
Living benefits reinsured	$	5,171	$	4,194	$	994	$	5,422	$	4,544	$	942
Death benefits reinsured		3,562		3,349		559		3,601		3,465		564
Total reinsured	$	8,733	$	7,543	$	1,553	$	9,023	$	8,009	$	1,506
Total, net of reinsurance	$	91,008	$	91,366	$	5,114	$	92,792	$	92,812	$	5,230

(1)	Contracts with guaranteed long-term care benefits are included in this category.

(2)	Where a policy includes both living and death benefits, the guarantee in excess of the living benefit is included in the death benefit category.

(3)	Death benefits include stand-alone guarantees and guarantees in excess of living benefit guarantees where both death and living benefits are provided on a policy.

(4)

Amount at risk (in-the-money amount) is the excess of guarantee values over fund values on all policies where the guarantee value exceeds the fund value. This amount is not currently payable. For guaranteed minimum death benefit, the amount at risk is defined as the current guaranteed minimum death benefit in excess of the current account balance. For guaranteed minimum income benefit, the amount at risk is defined as the excess of the current annuitization income base over the current account value. For all guarantees, the amount at risk is floored at zero at the single contract level.

(5)

The amount at risk net of reinsurance at September 30, 2014 was $5,114 million (December 31, 2013 – $5,230 million) of which: US$3,404 million (December 31, 2013 – US$3,124 million) was on our U.S. business, $757 million (December 31, 2013 – $1,248 million) was on our Canadian business, US$202 million (December 31, 2013 – US$335 million) was on our Japan business and US$282 million (December 31, 2013 – US$285 million) was related to Asia (other than Japan) and our run-off reinsurance business.

The amount at risk on variable annuity contracts, net of reinsurance, was $5.1 billion at September 30, 2014 compared with $5.2 billion at December 31, 2013.

The policy liabilities established for variable annuity and segregated fund guarantees were $3,245 million at September 30, 2014 (December 31, 2013 - $1,197 million). For non-dynamically hedged business, policy liabilities increased from $589 million at December 31, 2013 to $693 million at September 30, 2014. For the dynamically hedged business, the policy liabilities increased from $608

November 13, 2014 – Press Release Reporting Third Quarter Results

million at December 31, 2013 to $2,552 million at September 30, 2014. The increase in the total policy liabilities for variable annuity and segregated fund guarantees since December 31, 2013 is mainly due to the decline in yield curves and, in the case of dynamically hedged business, is also due to the decrease in swap rates in North America.

D2	Caution related to sensitivities

In this document, we provide sensitivities and risk exposure measures for certain risks. These include sensitivities due to specific changes in market prices and interest rate levels projected using internal models as at a specific date, and are measured relative to a starting level reflecting the Company’s assets and liabilities at that date and the actuarial factors, investment activity and investment returns assumed in the determination of policy liabilities. The risk exposures measure the impact of changing one factor at a time and assume that all other factors remain unchanged. Actual results can differ significantly from these estimates for a variety of reasons including the interaction among these factors when more than one changes; changes in actuarial and investment return and future investment activity assumptions; actual experience differing from the assumptions, changes in business mix, effective tax rates and other market factors; and the general limitations of our internal models. For these reasons, the sensitivities should only be viewed as directional estimates of the underlying sensitivities for the respective factors based on the assumptions outlined below. Given the nature of these calculations, we cannot provide assurance that the actual impact on net income attributed to shareholders will be as indicated or on MLI’s MCCSR ratio will be as indicated.

D3	Publicly traded equity performance risk

As outlined in our 2013 Annual Report, our macro hedging strategy is designed to mitigate public equity risk arising from variable annuity guarantees not dynamically hedged and from other products and fees. In addition, our variable annuity guarantee dynamic hedging strategy is not designed to completely offset the sensitivity of policy liabilities to all risks associated with the guarantees embedded in these products (see pages 48 and 49 of our 2013 Annual Report).

The tables below show the potential impact on net income attributed to shareholders resulting from an immediate 10, 20 and 30 % change in market values of publicly traded equities followed by a return to the expected level of growth assumed in the valuation of policy liabilities. The potential impact is shown after taking into account the impact of the change in markets on the hedge assets. While we cannot reliably estimate the amount of the change in dynamically hedged variable annuity guarantee liabilities that will not be offset by the profit or loss on the dynamic hedge assets, we make certain assumptions for the purposes of estimating the impact on shareholders’ net income.

This estimate assumes that the performance of the dynamic hedging program would not completely offset the gain/loss from the dynamically hedged variable annuity guarantee liabilities. It assumes that the hedge assets are based on the actual position at the period end, and that equity hedges in the dynamic program are rebalanced at 5% intervals. In addition, we assume that the macro hedge assets are rebalanced in line with market changes.

It is also important to note that these estimates are illustrative, and that the hedging program may underperform these estimates, particularly during periods of high realized volatility and/or periods where both interest rates and equity market movements are unfavourable.

This disclosure has been simplified in 2014 to exclude the impact of assuming that the change in the value of dynamic hedge assets completely offsets the change in dynamically hedged variable annuity guarantees, and now shows the impact of macro and dynamic hedge assets in aggregate.

November 13, 2014 – Press Release Reporting Third Quarter Results

Potential impact on net income attributed to shareholders arising from changes to public equities (1)

As at September 30, 2014
(C$ millions)		-30	%		-20	%		-10	%		10	%		20	%		30	%
Underlying sensitivity to net income attributed to shareholders(2)
Variable annuity guarantees	$	(4,620	)	$	(2,660	)	$	(1,110	)	$	730		$	1,200		$	1,490
Asset based fees		(350	)		(230	)		(120	)		120			230			350
General fund equity investments(3)		(570	)		(380	)		(180	)		180			370			570
Total underlying sensitivity before hedging	$	(5,540	)	$	(3,270	)	$	(1,410	)	$	1,030		$	1,800		$	2,410
Impact of macro and dynamic hedge assets(4)	$	3,750		$	2,130		$	930		$	(800	)	$	(1,380	)	$	(1,830	)
Net potential impact on net income after impact of hedging	$	(1,790	)	$	(1,140	)	$	(480	)	$	230		$	420		$	580

As at December 31, 2013
(C$ millions)		-30	%		-20	%		-10	%		10	%		20	%		30	%
Underlying sensitivity to net income attributed to shareholders(2)
Variable annuity guarantees	$	(4,120	)	$	(2,310	)	$	(960	)	$	610		$	1,060		$	1,380
Asset based fees		(310	)		(210	)		(110	)		110			210			310
General fund equity investments(3)		(420	)		(280	)		(130	)		140			280			430
Total underlying sensitivity before hedging	$	(4,850	)	$	(2,800	)	$	(1,200	)	$	860		$	1,550		$	2,120
Impact of macro and dynamic hedge assets(4)	$	3,510		$	1,880		$	770		$	(680	)	$	(1,160	)	$	(1,510	)
Net potential impact on net income after impact of hedging	$	(1,340	)	$	(920	)	$	(430	)	$	180		$	390		$	610

(1)	See “Caution related to sensitivities” above.

(2)	Defined as earnings sensitivity to a change in public equity markets including settlements on reinsurance contracts, but before the offset of hedge assets or other risk mitigants.

(3)

This impact for general fund equities is calculated as at a point-in-time and does not include: (i) any potential impact on public equity weightings; (ii) any gains or losses on public equities held in the Corporate and Other segment; or (iii) any gains or losses on public equity investments held in Manulife Bank. The participating policy funds are largely self-supporting and generate no material impact on net income attributed to shareholders as a result of changes in equity markets.

(4)

Includes the impact of rebalancing equity hedges in the macro and dynamic hedging program. The impact of dynamic hedge rebalancing represents the impact of rebalancing equity hedges for dynamically hedged variable annuity guarantee best estimate liabilities at 5% intervals, but does not include any impact in respect of other sources of hedge ineffectiveness e.g. fund tracking, realized volatility and equity, interest rate correlations different from expected, among other factors.

Potential impact on MLI’s MCCSR ratio arising from public equity returns different from the expected return for policy liability valuation(1),(2)

	Impact on MLI MCCSR ratio
Percentage points		-30	%	-20	%	-10	%	10	%	20	%	30	%
September 30, 2014		(23	)	(12	)	(4	)	2		15		17
December 31, 2013		(14	)	(8	)	(4	)	13		25		25

(1)	See “Caution related to sensitivities” above. In addition, estimates exclude changes to the net actuarial gains/losses with respect to the Company’s pension obligations as a result of changes in equity markets, as the impact on the quoted sensitivities is not considered to be material.

(2)

The potential impact is shown assuming that the change in value of the hedge assets does not completely offset the change in the dynamically hedged variable annuity guarantee liabilities. The estimated amount that would not be completely offset relates to our practices of not hedging the provisions for adverse deviation and of rebalancing equity hedges for dynamically hedged variable annuity liabilities at 5% intervals.

The following table shows the notional value of shorted equity futures contracts utilized for our variable annuity guarantee dynamic hedging and our macro equity risk hedging strategies.

As at	September 30,		December 31,
(C$ millions)	2014		2013
For variable annuity guarantee dynamic hedging strategy	$	9,600	$	7,500
For macro equity risk hedging strategy		3,000		2,000
Total	$	12,600	$	9,500

November 13, 2014 – Press Release Reporting Third Quarter Results

D4	Interest rate and spread risk

At September 30, 2014, we estimated the sensitivity of our net income attributed to shareholders to a 100 basis point parallel decline in interest rates to be a charge of $700 million, and to a 100 basis point increase in interest rates to be a benefit of $300 million. The $300 million increase in sensitivity to a 100 basis point decline in interest rates from December 31, 2013 was primarily attributable to interest rate movements during 2014 as well as updates to our valuation assumptions as a result of our annual review of actuarial methods and assumptions.

The 100 basis point parallel decline includes a change of one per cent in current government, swap and corporate rates for all maturities across all markets with no change in credit spreads between government, swap and corporate rates, and with a floor of zero on government rates and corporate spreads, relative to the rates assumed in the valuation of policy liabilities, including embedded derivatives. As the sensitivity to a 100 basis point change in interest rates includes any associated change in the applicable prescribed reinvestment scenario, the impact of changes to interest rates for less than, or more than, the amounts indicated are unlikely to be linear. Furthermore, the reinvestment scenario changes tend to amplify the negative effects of a decrease in interest rates, and dampen the positive effects of an increase in interest rates. For variable annuity guarantee liabilities that are dynamically hedged, it is assumed that interest rate hedges are rebalanced at 20 basis point intervals.

The income impact does not allow for any future potential changes to the URR assumptions or other potential impacts of lower interest rate levels, for example, increased strain on the sale of new business or lower interest earned on our surplus assets. It also does not reflect potential management actions to realize gains or losses on AFS fixed income assets held in the surplus segment in order to partially offset changes in MLI’s MCCSR ratio due to changes in interest rate levels.

Potential impact on net income attributed to shareholders and MLI’s MCCSR ratio of an immediate 1% parallel change in interest rates relative to rates assumed in the valuation of policy liabilities(1),(2),(3),(4)

	September 30, 2014						December 31,2013
As at		-100	bp		+100	bp		-100	bp		+100	bp
Net income attributed to shareholders (C$ millions)
Excluding change in market value of AFS fixed income assets held in the surplus segment	$	(700	)	$	300		$	(400	)	$	-
From fair value changes in AFS fixed income assets held in surplus, if realized		700			(600	)		600			(600	)
MLI's MCCSR ratio (Percentage points)
Before impact of change in market value of AFS fixed income assets held in the surplus segment(5)		(16	)		13			(13	)		18
From fair value changes in AFS fixed income assets held in surplus, if realized		4			(5	)		4			(5	)

(1)	See “Caution related to sensitivities” above. In addition, estimates exclude changes to the net actuarial gains/losses with respect to the Company’s pension obligations as a result of changes in interest rates, as the impact on the quoted sensitivities is not considered to be material.

(2)

Includes guaranteed insurance and annuity products, including variable annuity contracts as well as adjustable benefit products where benefits are generally adjusted as interest rates and investment returns change, a portion of which have minimum credited rate guarantees. For adjustable benefit products subject to minimum rate guarantees, the sensitivities are based on the assumption that credited rates will be floored at the minimum.

(3)	The amount of gain or loss that can be realized on AFS fixed income assets held in the surplus segment will depend on the aggregate amount of unrealized gain or loss.

(4)

Sensitivities are based on projected asset and liability cash flows at the beginning of the quarter adjusted for the estimated impact of new business, investment markets and asset trading during the quarter. Any true-up to these estimates, as a result of the final asset and liability cash flows to be used in the next quarter’s projection, are reflected in the next quarter’s sensitivities. Impact of realizing fair value changes in AFS fixed income assets is as of the end of the quarter.

(5)

The impact on MLI’s MCCSR ratio includes both the impact of the change in earnings on available capital as well as the change in required capital that results from a change in interest rates. The potential increase in required capital accounted for 10 of the 16 point impact of a 100 bp decline in interest rates on MLI’s MCCSR ratio this quarter.

November 13, 2014 – Press Release Reporting Third Quarter Results

The following table shows the potential impact on net income attributed to shareholders resulting from a change in credit spreads and swap spreads over government bond rates for all maturities across all markets with a floor of zero on the total interest rate, relative to the spreads assumed in the valuation of policy liabilities.

Potential impact on net income attributed to shareholders arising from changes to corporate spreads and swap spreads(1),(2),(3)

As at
(C$ millions)	September 30, 2014			December 31, 2013
Corporate spreads(4)
Increase 50 basis points	$	500		$	400
Decrease 50 basis points		(500	)		(400	)
Swap spreads
Increase 20 basis points	$	(500	)	$	(400	)
Decrease 20 basis points		500			400

(1)	See “Caution related to sensitivities” above.

(2)

The impact on net income attributed to shareholders assumes no gains or losses are realized on our AFS fixed income assets held in the surplus segment and excludes the impact arising from changes in off-balance sheet bond fund value arising from changes in credit spreads. The participating policy funds are largely self-supporting and generate no material impact on net income attributed to shareholders as a result of changes in corporate and swap spreads.

(3)

(4)	Corporate spreads are assumed to grade to an expected long-term average over five years.

As the sensitivity to a 50 basis point decline in corporate spreads includes the impact of a change in prescribed reinvestment scenarios where applicable, the impact of changes to corporate spreads for less than, or more than, the amounts indicated are unlikely to be linear. The potential earnings impact of a 50 basis point decline in corporate spreads related to the impact of the scenario change was not significant at September 30, 2014 and was not significant at December 31, 2013. The $100 million increase in sensitivity to corporate spreads was primarily attributable to interest rate and corporate spread movements during 2014. The $100 million increase in sensitivity to swap spreads was primarily attributable to interest rate and swap spread movements during 2014.

Alternative Long-Duration Asset (“ALDA”) Performance Risk

The following table shows the potential impact on net income attributed to shareholders resulting from changes in market values of ALDA that differ from the expected levels assumed in the valuation of policy liabilities.

Potential impact on net income attributed to shareholders arising from changes in ALDA returns(1),(2),(3),(4)

As at	September 30, 2014						December 31, 2013
(C$ millions)		-10	%		10	%		-10	%		10	%
Real estate, agriculture and timber assets	$	(1,200	)	$	1,200		$	(1,000	)	$	1,000
Private equities and other alternative long-duration assets		(1,100	)		1,100			(900	)		800
Alternative long-duration assets	$	(2,300	)	$	2,300		$	(1,900	)	$	1,800

(1)	See “Caution Related to Sensitivities” above.

(2)	This impact is calculated as at a point-in-time impact and does not include: (i) any potential impact on ALDA, weightings; (ii) any gains or losses on ALDA held in the Corporate and Other segment; or (iii) any gains or losses on ALDA held in Manulife Bank.

(3)	The participating policy funds are largely self-supporting and generate no material impact on net income attributed to shareholders as a result of changes in alternative long-duration asset returns.

(4)	Net income impact does not consider any impact of the market correction on assumed future return assumptions.

November 13, 2014 – Press Release Reporting Third Quarter Results

The increased sensitivity from December 31, 2013 to September 30, 2014 is related to the impact of the decrease in risk free rates in some jurisdictions during the period, decreasing the rate at which funds can be reinvested, as well as the increase in market value of the ALDA, due to investment activities and positive investment returns.

E	ACCOUNTING MATTERS AND CONTROLS

E1 Critical accounting and actuarial policies

Our significant accounting policies under IFRS are described in note 1 to our Consolidated Financial Statements for the year ended December 31, 2013. The critical accounting policies and the estimation processes related to the determination of insurance contract liabilities, fair values of financial instruments, the application of derivative and hedge accounting, the determination of pension and other post-employment benefit obligations and expenses, and accounting for income taxes and uncertain tax positions are described on pages 67 to 75 of our 2013 Annual Report.

E2	Actuarial methods and assumptions

A comprehensive review of actuarial methods and assumptions is performed annually. The review is designed to reduce the Company’s exposure to uncertainty by ensuring assumptions for both asset-related and liability-related risks remain appropriate. This is accomplished by monitoring experience and selecting assumptions which represent a current best estimate view of expected future experience, and margins that are appropriate for the risks assumed. While the assumptions selected represent the Company’s current best estimates and assessment of risk, the ongoing monitoring of experience and changes in the economic environment are likely to result in future changes to the valuation assumptions, which could be material.

The quantification of the impact of the 2014 comprehensive review of valuation methods and assumptions is as of July 1, 2014 for all lines of business.

In the third quarter of 2014, the completion of the annual review of actuarial methods and assumptions resulted in an increase in insurance and investment contract liabilities of $62 million, net of reinsurance. Net of the income attributed to participating policyholders and non-controlling interests, net income attributed to shareholders decreased by $69 million post-tax.

For the quarter ended September 30, 2014	Change in net insurance and investment contract liabilities			Change in net income attributed to shareholders
Assumption (C$ millions)	Increase (decrease)			Increase (decrease)
Mortality and morbidity updates	$	(113	)	$	99
Lapses and policyholder behaviour		425			(329	)
Updates to actuarial standards
Segregated fund bond calibration		217			(157	)
Other updates		(467	)		318
Net impact	$	62		$	(69	)

Updates to mortality and morbidity

Mortality assumptions were updated across several business units to reflect recent experience. Updates to our Canadian Retail Insurance mortality led to a $273 million increase in net income attributed to shareholders. Other mortality and morbidity updates led to a $136 million increase to net income attributed to shareholders, and were primarily from our JH Annuities business where in aggregate we benefited from updates to mortality assumptions. These were partially offset by updates in JH Life insurance, primarily for policies issued at older ages, which led to a $310 million decrease in net income attributed to shareholders.

November 13, 2014 – Press Release Reporting Third Quarter Results

Updates to lapses and policyholder behaviour

Lapse rates for several of our Canadian Retail Insurance non-participating whole life and universal life products were updated to reflect recent experience which led to a $224 million decrease in net income attributed to shareholders.

Other updates to lapse and policyholder behaviour assumptions were made across several business units including Indonesia, and Canadian and U.S. variable annuities to reflect updated experience results which led to a $105 million decrease in net income attributed to shareholders.

Updates to actuarial standards

Updates to actuarial standards related to bond parameter calibration for stochastic models used to value segregated fund liabilities resulted in a $157 million decrease in net income attributed to shareholders.

Other updates

The Company performed an in depth review of the modelling of future tax cash flows for its U.S. insurance business and this review resulted in improvements to the modeling resulting in an increase in net income attributed to shareholders of $489 million.

The Company made a number of model refinements related to the projection of both asset and liability cash flows across several business units which led to a $171 million decrease in net income attributed to shareholders.

E3	Sensitivity of policy liabilities to updates and assumptions

When the assumptions underlying our determination of policy liabilities are updated to reflect recent and emerging experience or change in outlook, the result is a change in the value of policy liabilities which in turn affects income. The sensitivity of after-tax income to updates to asset related assumptions underlying policy liabilities is shown below, assuming that there is a simultaneous update to the assumption across all business units.

For updates to asset related assumptions, the sensitivity is shown net of the corresponding impact on income of the change in the value of the assets supporting policy liabilities. In practice, experience for each assumption will frequently vary by business and geographic market and assumption updates are made on a business/geographic specific basis. Actual results can differ materially from these estimates for a variety of reasons including the interaction among these factors when more than one changes; changes in actuarial and investment return and future investment activity assumptions; actual experience differing from the assumptions; changes in business mix, effective tax rates and other market factors; and the general limitations of our internal models.

Most participating business is excluded from this analysis because of the ability to pass both favourable and adverse experience to the policyholders through the participating dividend adjustment. The estimated potential impact on net income for the next 5 years and the following 5 years from changes in the fixed income URR driven by changes in risk free rates is not shown here. After the implementation of the revised actuarial standards of practice relating to reinvestment assumptions in 4Q14, we do not anticipate that there will be any further impact on net income due to changes in fixed income URR21.

21	See “Caution related to forward-looking statements” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

Potential impact on net income attributed to shareholders arising from changes to asset related assumptions supporting actuarial liabilities, excluding the fixed income ultimate reinvestment rate discussed above

As at	Increase (decrease) in after-tax income
(C$ millions)	September 30, 2014						December 31, 2013
Asset related assumptions updated periodically in valuation basis changes	Increase			Decrease			Increase			Decrease
100 basis point change in future annual returns for public equities(1)	$	400		$	(400	)	$	400		$	(400	)
100 basis point change in future annual returns for alternative long-duration assets(2)		4,700			(4,500	)		3,800			(3,700	)
100 basis point change in equity volatility assumption for stochastic segregated fund modelling(3)		(200	)		200			(200	)		200

(1)

The sensitivity to public equity returns above includes the impact on both segregated fund guarantee reserves and on other policy liabilities. For a 100 basis point increase in expected growth rates, the impact from segregated fund guarantee reserves is a $100 million increase (December 31, 2013 – $200 million increase). For a 100 basis point decrease in expected growth rates, the impact from segregated fund guarantee reserves is a $200 million decrease (December 31, 2013 – $200 million decrease). Expected long-term annual market growth assumptions for public equities pre-dividends for key markets are based on long-term historical observed experience and compliance with actuarial standards. The growth rates for returns in the major markets used in the stochastic valuation models for valuing segregated fund guarantees are 7.6% per annum in Canada, 7.6% per annum in the U.S. and 5.2% per annum in Japan. Growth assumptions for European equity funds are market-specific and vary between 5.8% and 7.85%.

(2)

ALDA include commercial real estate, timber and agricultural real estate, oil and gas, and private equities. The increase of $900 million in sensitivity from December 31, 2013 to September 30, 2014 is related to the impact of the decrease in risk free rates in some jurisdictions during the period, decreasing the rate at which funds can be reinvested, as well as the increase in market value of the ALDA, due to investment activities and positive investment returns.

(3)

Volatility assumptions for public equities are based on long-term historic observed experience and compliance with actuarial standards. The resulting volatility assumptions are 17.15% per annum in Canada and 17.15% per annum in the U.S. for large cap public equities, and 19% per annum in Japan. For European equity funds, the volatility assumptions vary between 16.25% and 18.4%.

E4	Accounting and reporting changes

Topic	Effective Date	Recognition / Measurement / Presentation	Impact / Expected Impact
Future Accounting Changes
Annual Improvements 2012-2014 cycle	Jan 1, 2016	Measurement and Presentation	Not significant
IFRS 10 "Consolidated Financial Statements" and IAS 28 "Investments in Associates and Joint Ventures"	Jan 1, 2016	Recognition	Not significant

E5	U.S. GAAP results

Net income attributed to shareholders in accordance with U.S. GAAP22 for 3Q14 was $823 million, compared with net income attributed to shareholders of $1,100 million under IFRS. As we are no longer reconciling our financial results under IFRS and U.S. GAAP within our Consolidated Financial Statements, net income attributed to shareholders in accordance with U.S. GAAP is considered a non-GAAP financial measure. The reconciliation of the major differences between net income attributed to shareholders in accordance with IFRS and the net income attributed to shareholders in accordance with U.S. GAAP for 3Q14 follows, with major differences expanded upon below:

22	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below. See also section A4 “Future changes to non-GAAP measures” above.

November 13, 2014 – Press Release Reporting Third Quarter Results


For the quarters ended September 30,	Quarterly Results
(C$ millions, unaudited)	2014			2013
Net income attributed to shareholders in accordance with IFRS	$	1,100		$	1,034
Key earnings differences:
Variable annuity guarantee liabilities and related dynamic hedges(1)	$	221		$	(635	)
Impact of mark-to-market accounting and investing activities on investment income and policy liabilities(2)		(10	)		(394	)
New business differences including acquisition costs(3)		(223	)		(210	)
Changes in actuarial methods and assumptions(4)		(335	)		175
Other differences		70			178
Total earnings difference	$	(277	)	$	(886	)
Net income attributed to shareholders in accordance with U.S. GAAP	$	823		$	148

(1)

IFRS follows a predominantly “mark-to-market” accounting approach to measure variable annuity guarantee liabilities while U.S. GAAP only uses “mark-to-market” accounting for certain benefit guarantees. The U.S. GAAP accounting results in an accounting mismatch between the hedge assets supporting the dynamically hedged guarantees and the guarantees not accounted for on a mark-to-market basis. Another difference is that U.S. GAAP reflects the Company’s own credit standing in the measurement of the liability. In 3Q14, we reported a net gain of $178 million (3Q13 – charge of $169 million) in our total variable annuity businesses under U.S. GAAP compared with a charge of $43 million under IFRS (3Q13 – gain of $466 million). Under both accounting bases we reported charges on our macro hedging program of $17 million in 3Q14 (3Q13 – $329 million).

(2)

Under IFRS, accumulated unrealized gains and losses arising from fixed income investments and interest rate derivatives supporting policy liabilities are largely offset in the valuation of the policy liabilities. The 3Q14 IFRS impacts of fixed income reinvestment assumptions, general fund equity investments, fixed income and alternative long-duration asset investing totaled a net gain of $455 million (3Q13 – $416 million) compared with U.S. GAAP net realized gains and other investment-related gains of $445 million (3Q13 – $22 million).

(3)	Acquisition costs that are related to and vary with the production of new business are explicitly deferred and amortized under U.S. GAAP but are recognized as an implicit reduction in insurance liabilities along with other new business gains and losses under IFRS.

(4)	The charge recognized under IFRS from changes in actuarial methods and assumptions of $69 million in 3Q14 (3Q13 – $252 million) compared to a charge of $404 million (3Q13 –$77 million) on a U.S. GAAP basis.

Total equity in accordance with U.S. GAAP23 as at September 30, 2014 was approximately $13.5 billion higher than under IFRS. Of this difference, approximately $7 billion was attributable to the higher cumulative net income on a U.S. GAAP basis. The remaining difference was primarily attributable to the recording of net unrealized gains on fixed income investments and derivatives in a cash flow hedging relationship in Accumulated Other Comprehensive Income (“AOCI”) under U.S. GAAP partially offset by the impact of currency translation on net foreign operations.

Other

F1	Performance and Non-GAAP Measures

We use a number of non-GAAP financial measures to measure overall performance and to assess each of our businesses. A financial measure is considered a non-GAAP measure for Canadian securities law purposes if it is presented other than in accordance with generally accepted accounting principles used for the Company’s audited financial statements. Non-GAAP measures include: Core Earnings (Loss); Net Income Attributed to Shareholders in Accordance with U.S. GAAP; Total Equity in Accordance with U.S. GAAP; Core ROE; Diluted Core Earnings Per Common Share; Constant Currency Basis; Earnings Per Share (“EPS”) excluding Transition and Integration Costs; Assets under Management (“AUM”); Assets under Administration (“AUA”); Premiums and Deposits; Funds under Management; Capital; New Business Embedded Value; and Sales. Non-GAAP financial measures are not defined terms under GAAP and, therefore, with the exception of Net Income Attributed to Shareholders in Accordance with U.S. GAAP and Total Equity in Accordance with U.S. GAAP (which are comparable to the equivalent measures of issuers whose financial statements are prepared in accordance with U.S. GAAP), are unlikely to be comparable to similar terms used 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.

23	This item is a non-GAAP measure. See “Performance and Non-GAAP Measures” below. See also section A4 “Future changes to non-GAAP measures” above.

November 13, 2014 – Press Release Reporting Third Quarter Results

Core earnings (loss) is a non-GAAP measure which we use to better understand the long-term earnings capacity and valuation of the business. Core earnings excludes the direct impact of changes in equity markets and interest rates as well as a number of other items, outlined below, that are considered material and exceptional in nature. While this metric is relevant to how we manage our business and offers a consistent methodology, it is not insulated from macro-economic factors, which can have a significant impact.

Any future changes to the core earnings definition referred to below, will be disclosed24.

Items that are included in core earnings are:

1.	Expected earnings on in-force, including expected release of provisions for adverse deviation, fee income, margins on group business and spread business such as Manulife Bank and asset fund management.

2.	Macro hedging costs based on expected market returns.

3.	New business strain.

4.	Policyholder experience gains or losses.

5.	Acquisition and operating expenses compared to expense assumptions used in the measurement of insurance and investment contract liabilities.

6.	Up to $200 million of favourable investment-related experience reported in a single year which is referred to as “core investment gains”.

7.	Earnings on surplus other than mark-to-market items. Gains on available-for-sale (“AFS”) equities and seed money investments are included in core earnings.

8.	Routine or non-material legal settlements.

9.	All other items not specifically excluded.

10.	Tax on the above items.

11.	All tax related items except the impact of enacted or substantially enacted income tax rate changes.

Items excluded from core earnings are:

1.	The direct impact of equity markets and interest rates and variable annuity guarantee liabilities, consisting of:

The earnings impact of the difference between the net increase (decrease) in variable annuity liabilities that are dynamically hedged and the performance of the related hedge assets. Our variable annuity dynamic hedging strategy is not designed to completely offset the sensitivity of insurance and investment contract liabilities to all risks or measurements associated with the guarantees embedded in these products for a number of reasons, including: provisions for adverse deviation, fund performance, the portion of the interest rate risk that is not dynamically hedged, realized equity and interest rate volatilities and changes to policyholder behaviour.

Gains (charges) on variable annuity guarantee liabilities that are not dynamically hedged.

Gains (charges) on general fund equity investments supporting insurance and investment contract liabilities and on fee income.

Gains (charges) on macro equity hedges relative to expected costs. The expected cost of macro hedges is calculated using the equity assumptions used in the valuation of insurance and investment contract liabilities.

Gains (charges) on higher (lower) fixed income reinvestment rates assumed in the valuation of insurance and investment contract liabilities, including the impact on the fixed income ultimate reinvestment rate (“URR”).

Gains (charges) on sale of AFS bonds and open derivatives not in hedging relationships in the Corporate and Other segment.

24	See section A4 “Future changes to non-GAAP measures” above.

November 13, 2014 – Press Release Reporting Third Quarter Results

Net favourable investment-related experience in excess of $200 million per annum or net unfavourable investment-related experience on a year-to-date basis. Investment-related experience relates to fixed income trading, alternative long-duration asset returns, credit experience and asset mix changes. This favourable and unfavourable investment-related experience is a combination of reported investment experience as well as the impact of investing activities on the measurement of our insurance and investment contract liabilities. The maximum of $200 million per annum to be reported in core earnings compares with an average of over $80 million per quarter of favourable investment-related experience reported since 1Q07.

3.	Mark-to-market gains or losses on assets held in the Corporate and Other segment other than gains on AFS equities and seed money investments in new segregated or mutual funds.

4.	Changes in actuarial methods and assumptions.

5.	The impact on the measurement of insurance and investment contract liabilities of changes in product features or new reinsurance transactions, if material.

6.	Goodwill impairment charges.

7.	Gains or losses on disposition of a business.

8.	Material one-time only adjustments, including highly unusual/extraordinary and material legal settlements or other items that are material and exceptional in nature.

9.	Tax on the above items.

10.	Impact of enacted or substantially enacted income tax rate changes.

November 13, 2014 – Press Release Reporting Third Quarter Results

The following table summarizes for the past eight quarters core earnings and net income (loss) attributed to shareholders.

Total Company

	Quarterly Results
(C$ millions, unaudited)		3	Q		2	Q		1	Q		4	Q		3	Q		2	Q		1	Q		4	Q
		2014			2014			2014			2013			2013			2013			2013			2012	(1)
Core earnings (loss)
Asia Division	$	273		$	231		$	244		$	227		$	242		$	226		$	226		$	180
Canadian Division		243			232			228			233			268			225			179			233
U.S. Division		342			329			374			366			361			343			440			293
Corporate and Other (excluding expected cost of macro hedges and core investment gains)		(107	)		(92	)		(135	)		(138	)		(135	)		(105	)		(128	)		(62	)
Expected cost of macro hedges		(46	)		(49	)		(42	)		(53	)		(84	)		(128	)		(148	)		(140	)
Investment-related experience included in core earnings		50			50			50			50			52			48			50			50
Total core earnings	$	755		$	701		$	719		$	685		$	704		$	609		$	619		$	554
Investment-related experience in excess of amounts included in core earnings		320			217			225			215			491			(97	)		97			321
Core earnings plus investment-related experience in excess of amounts included in core earnings	$	1,075		$	918		$	944		$	900		$	1,195		$	512		$	716		$	875
Other items to reconcile core earnings to net income attributed to shareholders:
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities (details below)		70			55			(90	)		(81	)		94			(242	)		(107	)		82
Impact of in-force product changes and recapture of reinsurance treaties		24			-			-			261			-			-			-			-
Change in actuarial methods and assumptions		(69	)		(30	)		(40	)		(133	)		(252	)		(35	)		(69	)		(87	)
Disposition of Taiwan insurance business		-			-			-			350			-			-			-			-
Tax items and restructuring charge related to organizational design		-			-			4			-			(3	)		24			-			207
Net income attributed to shareholders	$	1,100		$	943		$	818		$	1,297		$	1,034		$	259		$	540		$	1,077

Other market-related factors
Direct impact of equity markets and variable annuity guarantee liabilities	$	(35	)	$	66		$	(71	)	$	105		$	306		$	(196	)	$	243		$	412
Gains (charges) on higher (lower) fixed income reinvestment rates assumed in the valuation of policy liabilities		165			22			9			(105	)		(77	)		151			(245	)		(290	)
Gains (charges) on sale of AFS bonds and derivative positions in the Corporate segment		(15	)		(8	)		(3	)		(55	)		(72	)		(127	)		(8	)		(40	)
Charges due to lower fixed income URR assumptions used in the valuation of policy liabilities		(45	)		(25	)		(25	)		(26	)		(63	)		(70	)		(97	)		-
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities	$	70		$	55		$	(90	)	$	(81	)	$	94		$	(242	)	$	(107	)	$	82

(1)	The 2012 results were restated to reflect the retrospective application of new IFRS accounting standards effective January 1, 2013. For a detailed description of the change see note 2 to our 2013 Annual Consolidated Financial Statements.

November 13, 2014 – Press Release Reporting Third Quarter Results

Asia Division

	Quarterly Results
(C$ millions, unaudited)		3	Q		2	Q		1	Q		4	Q		3	Q		2	Q		1	Q		4	Q
		2014			2014			2014			2013			2013			2013			2013			2012
Asia Division core earnings	$	273		$	231		$	244		$	227		$	242		$	226		$	226		$	180
Investment-related experience in excess of amounts included in core earnings		27			18			19			(5	)		(4	)		(18	)		43			33
Core earnings plus investment- related experience in excess of amounts included in core earnings	$	300		$	249		$	263		$	222		$	238		$	208		$	269		$	213
Other items to reconcile core earnings to net income attributable to shareholders
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities		32			88			(25	)		85			242			178			659			469
Recapture of reinsurance treaty and tax items		-			-			-			68			-			-			-			-
Disposition of Taiwan insurance business		-			-			-			350			-			-			-			-
Tax items		-			-			4			-			-			-			-			-
Net income attributed to shareholders	$	332		$	337		$	242		$	725		$	480		$	386		$	928		$	682

Canadian Division

	Quarterly Results
(C$ millions, unaudited)		3	Q		2	Q		1	Q		4	Q		3	Q		2	Q		1	Q		4	Q
		2014			2014			2014			2013			2013			2013			2013			2012
Canadian Division core earnings	$	243		$	232		$	228		$	233		$	268		$	225		$	179		$	233
Investment-related experience in excess of amounts included in core earnings		19			46			135			106			135			(88	)		(187	)		(31	)
Core earnings plus investment- related experience in excess of amounts included in core earnings	$	262		$	278		$	363		$	339		$	403		$	137		$	(8	)	$	202
Other items to reconcile core earnings to net income (loss) attributable to shareholders
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities		-			(11	)		14			34			14			(34	)		(54	)		49
Recapture of reinsurance treaty and tax items		24			-			-			-			(3	)		-			-			-
Net income (loss) attributed to shareholders	$	286		$	267		$	377		$	373		$	414		$	103		$	(62	)	$	251

U.S. Division

	Quarterly Results
(C$ millions, unaudited)		3	Q		2	Q		1	Q		4	Q		3	Q		2	Q		1	Q		4	Q
		2014			2014			2014			2013			2013			2013			2013			2012	(1)
U.S. Division core earnings	$	342		$	329		$	374		$	366		$	361		$	343		$	440		$	293
Investment-related experience in excess of amounts included in core earnings		319			206			111			161			404			65			263			367
Core earnings plus investment- related experience in excess of amounts included in core earnings	$	661		$	535		$	485		$	527		$	765		$	408		$	703		$	660
Other items to reconcile core earnings to net income (loss) attributable to shareholders
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities		18			24			(82	)		105			163			21			23			(104	)
Impact of in-force product changes and recapture of reinsurance treaties		-			-			-			193			-			-			-			-
Tax items		-			-			-			-			-			-			-			170
Net income attributed to shareholders	$	679		$	559		$	403		$	825		$	928		$	429		$	726		$	726

(1)	The 2012 results were restated to reflect the retrospective application of new IFRS accounting standards effective January 1, 2013. For a detailed description of the change see note 2 to our 2013 Annual Consolidated Financial Statements.

November 13, 2014 – Press Release Reporting Third Quarter Results

Corporate and Other

	Quarterly Results
(C$ millions, unaudited)		3	Q		2	Q		1	Q		4	Q		3	Q		2	Q		1	Q		4	Q
		2014			2014			2014			2013			2013			2013			2013			2012	(1)
Corporate and Other core loss (excluding expected cost of macro hedges and core investment gains)	$	(107	)	$	(92	)	$	(135	)	$	(138	)	$	(135	)	$	(105	)	$	(128	)	$	(62	)
Expected cost of macro hedges		(46	)		(49	)		(42	)		(53	)		(84	)		(128	)		(148	)		(140	)
Investment-related experience included in core earnings		50			50			50			50			52			48			50			50
Total core loss	$	(103	)	$	(91	)	$	(127	)	$	(141	)	$	(167	)	$	(185	)	$	(226	)	$	(152	)
Investment-related experience in excess of amounts included in core earnings		(45	)		(53	)		(40	)		(47	)		(44	)		(56	)		(22	)		(48	)
Core loss plus investment-related experience in excess of amounts included in core earnings	$	(148	)	$	(144	)	$	(167	)	$	(188	)	$	(211	)	$	(241	)	$	(248	)	$	(200	)
Other items to reconcile core earnings (losses) to net income (loss) attributed to shareholders
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities		20			(46	)		3			(305	)		(325	)		(407	)		(735	)		(332	)
Changes in actuarial methods and assumptions		(69	)		(30	)		(40	)		(133	)		(252	)		(35	)		(69	)		(87	)
Tax items and restructuring charge related to organizational design		-			-			-			-			-			24			-			37
Net loss attributed to shareholders	$	(197	)	$	(220	)	$	(204	)	$	(626	)	$	(788	)	$	(659	)	$	(1,052	)	$	(582	)

(1)	The 2012 results were restated to reflect the retrospective application of new IFRS accounting standards effective January 1, 2013. For a detailed description of the change see note 2 to our 2013 Annual Consolidated Financial Statements.

Net income (loss) attributed to shareholders in accordance with U.S. GAAP is a non-GAAP profitability measure. It shows what the net income would have been if the Company had applied U.S. GAAP as its primary financial reporting basis. We considered this to be a relevant profitability measure given our large U.S. domiciled investor base and for comparability to our U.S. peers who report under U.S. GAAP.

Total equity in accordance with U.S. GAAP is a non-GAAP measure. It shows what the total equity would have been if the Company had applied U.S. GAAP as its primary financial reporting basis. We considered this to be a relevant measure given our large U.S. domiciled investor base and for comparability to our U.S. peers who report under U.S. GAAP.

Core return on common shareholders’ equity (“Core ROE”) is a non-GAAP profitability measure that presents core earnings available to common shareholders as a percentage of the capital deployed to earn the core earnings. The Company calculates Core ROE using average common shareholders’ equity.

Diluted core earnings per common share is core earnings available to common shareholders expressed per diluted weighted average common share outstanding.

The Company also uses financial performance measures that are prepared on a constant currency basis, which exclude the impact of currency fluctuations (from local currency to Canadian dollars at a total company level and from local currency to U.S. dollars in Asia) and which are non-GAAP measures. Quarterly amounts stated on a constant currency basis in this report are calculated, as appropriate, using the income statement and balance sheet exchange rates effective for the third quarter of 2014.

Earnings Per Share (“EPS”) excluding Transition and Integration Costs is a non-GAAP measure of the Company’s profitability. It shows what the earnings per common share would be excluding transition and integration costs which are one-time costs.

Assets under management (“AUM”) is a non-GAAP measure of the size of the Company’s Canadian mutual fund business. It represents the assets managed by the Company, on behalf of mutual fund clients, on a discretionary basis for which the Company earns investment management fees.

November 13, 2014 – Press Release Reporting Third Quarter Results

Assets under administration (“AUA”) is a non-GAAP measure of the size of the Company’s Canadian group pension business. It represents the asset base on which the Company provides administrative services such as recordkeeping, custodial and customer reporting services.

Premiums and deposits is a non-GAAP measure of top line growth. The Company calculates premiums and deposits as the aggregate of (i) general fund premiums, net of reinsurance, reported as premiums on the Consolidated Statements of Income, (ii) segregated fund deposits, excluding seed money, (“deposits from policyholders”), (iii) investment contract deposits, (iv) mutual fund deposits, (v) deposits into institutional advisory accounts, (vi) premium equivalents for “administration services only” group benefits contracts (“ASO premium equivalents”), (vii) premiums in the Canadian Group Benefits reinsurance ceded agreement, and (viii) other deposits in other managed funds.

Premiums and deposits	Quarterly Results
(C$ millions)		3Q 2014		2Q 2014			3Q 2013
Net premium income	$	4,641	$	4,232		$	4,369
Deposits from policyholders		5,509		5,587			5,321
Premiums and deposits per financial statements	$	10,150	$	9,819		$	9,690
Investment contract deposits		15		9			9
Mutual fund deposits		8,982		10,524			8,111
Institutional advisory account deposits		962		2,743			1,089
ASO premium equivalents		736		775			723
Group Benefits ceded premiums		1,132		991			981
Other fund deposits		110		105			99
Total premiums and deposits	$	22,087	$	24,966		$	20,702
Currency impact		-		(38	)		709
Constant currency premiums and deposits	$	22,087	$	24,928		$	21,411

Funds under management is a non-GAAP measure of the size of the Company. It represents the total of the invested asset base that the Company and its customers invest in.

Funds under management
As at	Quarterly Results
(C$ millions)	September 30, 2014		June 30, 2014		September 30, 2013
Total invested assets	$	257,842	$	244,129	$	229,221
Segregated funds net assets		250,406		247,186		226,975
Funds under management per financial statements	$	508,248	$	491,315	$	456,196
Mutual funds		111,600		105,147		81,049
Institutional advisory accounts (excluding segregated funds)		36,498		35,210		28,686
Other funds		6,185		5,588		8,721
Total funds under management	$	662,531	$	637,260	$	574,652
Currency impact		-		19,987		33,287
Constant currency funds under management	$	662,531	$	657,247	$	607,939

Capital The definition we use for capital, a non-GAAP measure, serves as a foundation of our capital management activities at the MFC level. For regulatory reporting purposes, the numbers are further adjusted for various additions or deductions to capital as mandated by the guidelines used by OSFI. Capital is calculated as the sum of (i) total equity excluding AOCI on cash flow hedges and (ii) liabilities for preferred shares and capital instruments.

November 13, 2014 – Press Release Reporting Third Quarter Results

Capital
As at	Quarterly Results
(C$ millions)	September 30, 2014		June 30, 2014		September 30, 2013
Total equity	$	32,596	$	30,780	$	26,881
Add AOCI loss on cash flow hedges		159		136		115
Add liabilities for preferred shares and capital instruments		4,909		4,884		4,119
Total capital	$	37,664	$	35,800	$	31,115

New business embedded value (“NBEV”) is the change in shareholders’ economic value as a result of sales in the reporting period. NBEV is calculated as the present value of expected future earnings, after the cost of capital, on actual new business sold in the period using future mortality, morbidity, policyholder behaviour, expense and investment assumptions that are consistent with the assumptions used in the valuation of our policy liabilities.

The principal economic assumptions used in the NBEV calculations in 3Q14 were as follows:

	Canada			U.S.			Hong Kong			Japan
MCCSR ratio		150	%		150	%		150	%		150	%
Discount rate		8.25	%		8.50	%		9.00	%		6.25	%
Jurisdictional income tax rate		26.5	%		35	%		16.5	%		30.78	%
Foreign exchange rate		n/a			1.088969			0.140491			0.010471
Yield on surplus assets		4.50	%		4.50	%		4.50	%		2.00	%

Sales are measured according to product type:

For individual insurance, sales include 100% of new annualized premiums and 10% of both excess and single premiums. For individual insurance, new annualized premiums reflect the annualized premium expected in the first year of a policy that requires premium payments for more than one year. Single premium is the lump sum premium from the sale of a single premium product, e.g. travel insurance. Sales are reported gross before the impact of reinsurance.

For group insurance, sales include new annualized premiums and administrative services only premium equivalents on new cases, as well as the addition of new coverages and amendments to contracts, excluding rate increases.

For individual wealth management contracts, all new deposits are reported as sales. This includes individual annuities, both fixed and variable; mutual funds; and, college savings 529 plans. Sales also include bank loans and mortgages authorized in the period. As we have discontinued sales of new VA contracts in the U.S., beginning in the first quarter of 2013, subsequent deposits into existing U.S. VA contracts are not reported as sales.

For group pensions/retirement savings, sales of new regular premiums and deposits reflect an estimate of expected deposits in the first year of the plan with the Company. Single premium sales reflect the assets transferred from the previous plan provider. Total sales include both new regular and single premiums and deposits. Sales include the impact of the addition of a new division or of a new product to an existing client.

F2	Key planning assumptions and uncertainties

Manulife’s 2016 management objectives25 do not constitute guidance and are based on certain key planning assumptions, including: current accounting and regulatory capital standards; no acquisitions; equity market and interest rate assumptions consistent with our long-term assumptions, and favourable investment-related experience included in core earnings.

25	See “Caution regarding forward-looking statements” below.

November 13, 2014 – Press Release Reporting Third Quarter Results

F3	Caution regarding forward-looking statements

From time to time, MFC makes written and/or oral forward-looking statements, including in this document. In addition, our representatives may make forward-looking statements orally to analysts, investors, the media and others. All such statements are made pursuant to the “safe harbour” provisions of Canadian provincial securities laws and the U.S. Private Securities Litigation Reform Act of 1995.

The forward-looking statements in this document include, but are not limited to, statements with respect to the anticipated benefits and costs of the acquisition of the Canadian-based operations of Standard Life plc, the anticipated effect of the acquisition on Manulife’s strategy, operations and financial performance, including its EPS, earnings capacity, capital and MCCSR ratio, dividends, financial leverage, 2016 management objectives for core earnings and Core ROE, products, services and capabilities, earnings contributions, cost savings and transition and integration costs, revenue synergies, statements with respect to the financing structure for the acquisition and the completion of and timing for completion of the acquisition, statements with respect to our 2016 management objectives for core earnings and core ROE, and statements with respect to the potential impact of revisions to the Canadian Actuarial Standards Board standard related to economic reinvestment assumptions used in the valuation of insurance and investment contract liabilities.

The forward-looking statements in this document also relate to, among other things, our objectives, goals, strategies, intentions, plans, beliefs, expectations and estimates, and can generally be identified by the use of words such as “may”, “will”, “could”, “should”, “would”, “likely”, “suspect”, “outlook”, “expect”, “intend”, “estimate”, “anticipate”, “believe”, “plan”, “forecast”, “objective”, “seek”, “aim”, “continue”, “goal”, “restore”, “embark” and “endeavour” (or the negative thereof) and words and expressions of similar import, and include statements concerning possible or assumed future results. Although we believe that the expectations reflected in such forward-looking statements are reasonable, such statements involve risks and uncertainties, and undue reliance should not be placed on such statements and they should not be interpreted as confirming market or analysts’ expectations in any way.

Certain material factors or assumptions are applied in making forward-looking statements, including that: the acquisition financing is completed as outlined in this document; that the acquisition will be completed in the first quarter of 2015; estimates for 2015 and 2016 EPS; estimated after-tax cost savings, including estimated savings as a result of synergies from areas such as information technology, real estate and personnel costs; estimated integration costs; revenue synergies increasing over time; and, in the case of MFC’s 2016 management objectives for core earnings and core ROE, the assumptions described under "Key Planning Assumptions and Uncertainties" in our 2013 Annual Report and in this document, and actual results may differ materially from those expressed or implied in such statements.

Important factors that could cause actual results to differ materially from expectations include but are not limited to: the factors identified in “Key Planning Assumptions and Uncertainties” in our 2013 Annual Report and in this document; general business and economic conditions (including but not limited to the performance, volatility and correlation of equity markets, interest rates, credit and swap spreads, currency rates, investment losses and defaults, market liquidity and creditworthiness of guarantors, reinsurers and counterparties); changes in laws and regulations; changes in accounting standards; our ability to execute strategic plans and changes to strategic plans; downgrades in our or Standard Life Financial Inc.’s or Standard Life Investments Inc.’s insurance subsidiary’s financial strength or credit ratings; our ability to maintain our reputation; impairments of goodwill or intangible assets or the establishment of provisions against future tax assets; the accuracy of estimates relating to morbidity, mortality and policyholder behaviour; the accuracy of other estimates used in applying accounting policies and actuarial methods; our ability to implement effective hedging strategies and unforeseen consequences arising from such strategies; our ability to source appropriate assets to back our long dated liabilities; level of competition and consolidation; our ability to market and distribute products through current and future distribution channels, including through our proposed collaboration arrangements with Standard Life plc; unforeseen liabilities or asset impairments arising from acquisitions and dispositions of businesses, including with respect to the acquisition of the Canadian-based operations of Standard Life plc; the realization of losses arising from the sale of

November 13, 2014 – Press Release Reporting Third Quarter Results

investments classified as available-for-sale; our liquidity, including the availability of financing to satisfy existing financial liabilities on expected maturity dates when required; obligations to pledge additional collateral; the availability of letters of credit to provide capital management flexibility; accuracy of information received from counterparties and the ability of counterparties to meet their obligations; the availability, affordability and adequacy of reinsurance; legal and regulatory proceedings, including tax audits, tax litigation or similar proceedings; our ability to adapt products and services to the changing market; our ability to attract and retain key executives, employees and agents; the appropriate use and interpretation of complex models or deficiencies in models used; political, legal, operational and other risks associated with our non-North American operations; acquisitions and our ability to complete acquisitions including the availability of equity and debt financing for this purpose, including with respect to the acquisition and integration of Standard Life Financial Inc. and Standard Life Investments Inc. and their subsidiaries; the failure to realize some or all of the expected benefits of the acquisition of the Canadian-based operations of Standard Life plc; the disruption of or changes to key elements of the Company’s or public infrastructure systems; environmental concerns; and our ability to protect our intellectual property and exposure to claims of infringement.

Additional information about material risk factors that could cause actual results to differ materially from expectations and about material factors or assumptions applied in making forward-looking statements may be found in the body of this document as well as under “Risk Factors” in our most recent Annual Information Form, under “Risk Management”, “Risk Management and Risk Factors” and “Critical Accounting and Actuarial Policies” in the Management’s Discussion and Analysis in our most recent annual report, under “Risk Management and Risk Factors Update” and “Critical Accounting and Actuarial Policies” in the Management’s Discussion and Analysis in our most recent interim report, in the “Risk Management” note to consolidated financial statements in our most recent annual and interim reports and elsewhere in our filings with Canadian and U.S. securities regulators.

There can be no assurance that the proposed acquisition of the Canadian-based operations of Standard Life plc will occur or that the anticipated benefits and effects of the acquisition will be realized. The acquisition is subject to various regulatory approvals, including from the Canadian Minister of Finance and certain securities regulatory authorities, and the fulfillment of certain conditions and there can be no assurance that any such approvals will be obtained and/or any such conditions will be met. The proposed acquisition could be modified, restructured or terminated.

The forward-looking statements in this document are, unless otherwise indicated, stated as of the date hereof and are presented for the purpose of assisting investors and others in understanding our financial position and results of operations, our future operations if the acquisition is completed, as well as our objectives and strategic priorities, and may not be appropriate for other purposes. We do not undertake to update any forward-looking statements, except as required by law.

The pro forma financial information set forth in this document should not be considered to be what the actual financial position or other results of operations would have necessarily been had MFC, Standard Life Financial Inc. and Standard Life Investments Inc. operated as a single combined company as at, or for, the periods stated.

November 13, 2014 – Press Release Reporting Third Quarter Results

Consolidated Statements of Income

For the three months ended September 30,
(Canadian $ in millions except per share amounts, unaudited)	2014			2013
Revenue
Net premiums	$	4,641		$	4,369
Investment income
Investment income		2,618			2,483
Realized and unrealized gains (losses) on assets supporting insurance and investment contract liabilities and on the macro hedge program(1)		1,561			(2,513	)
Other revenue		2,215			1,966
Total revenue	$	11,035		$	6,305
Contract benefits and expenses
To contract holders and beneficiaries
Gross claims and benefits	$	5,111		$	4,604
Change in insurance contract liabilities		2,875			(898	)
Change in investment contract liabilities		40			52
Benefits and expenses ceded to reinsurers		(1,668	)		(1,660	)
Change in reinsurance assets		369			383
Net benefits and claims	$	6,727		$	2,481
General expenses		1,184			1,097
Investment expenses		304			288
Commissions		1,065			983
Interest expense		284			265
Net premium taxes		79			73
Total contract benefits and expenses	$	9,643		$	5,187
Income before income taxes	$	1,392		$	1,118
Income tax (expense) recovery		(287	)		(172	)
Net income	$	1,105		$	946
Net income (loss) attributed to:
Non-controlling interests	$	9		$	20
Participating policyholders		(4	)		(108	)
Shareholders		1,100			1,034
	$	1,105		$	946
Net income attributed to shareholders	$	1,100		$	1,034
Preferred share dividends		(28	)		(33	)
Common shareholders' net income	$	1,072		$	1,001
Earnings per share:
Basic earnings per common share	$	0.58		$	0.54
Diluted earnings per common share		0.57			0.54

(1)

The realized and unrealized gains (losses) on assets supporting insurance and investment contract liabilities are mostly offset by changes in the measurement of our policy obligations. For fixed income assets supporting insurance and investment contracts, equities supporting pass-through products and derivatives related to variable annuity hedging programs, the impact of realized/unrealized gains (losses) on the assets is largely offset in the change in insurance and investment contract liabilities. The realized/unrealized gains (losses) on assets supporting insurance and investment contract liabilities related primarily to the impact of interest rate changes on bond and fixed income derivative positions as well as interest rate swaps supporting the dynamic hedge program. See Section B5 above.

November 13, 2014 – Press Release Reporting Third Quarter Results

Consolidated Statements of Financial Position
As at
(Canadian $ in millions, unaudited)	September 30, 2014			December 31, 2013
Assets
Cash and short-term securities	$	17,971		$	13,630
Debt securities		129,586			114,957
Public equities		14,074			13,075
Mortgages		38,638			37,558
Private placements		22,100			21,015
Policy loans		7,720			7,370
Loans to bank clients		1,786			1,901
Real estate		10,204			9,708
Other invested assets		15,763			13,495
Total invested assets	$	257,842		$	232,709
Other assets
Accrued investment income	$	1,901		$	1,813
Outstanding premiums		749			734
Derivatives		13,385			9,673
Reinsurance assets		18,052			17,443
Deferred tax assets		3,188			2,763
Goodwill and intangible assets		5,393			5,298
Miscellaneous		4,408			3,324
Total other assets	$	47,076		$	41,048
Segregated funds net assets	$	250,406		$	239,871
Total assets	$	555,324		$	513,628
Liabilities and Equity
Liabilities
Insurance contract liabilities	$	216,683		$	193,242
Investment contract liabilities		2,568			2,524
Deposits from bank clients		19,781			19,869
Derivatives		8,367			8,929
Deferred tax liabilities		1,343			617
Other liabilities		12,614			10,383
	$	261,356		$	235,564
Long-term debt		3,843			4,775
Liabilities for preferred shares and capital instruments		4,909			4,385
Liabilities for subscription receipts		2,214			-
Segregated funds net liabilities		250,406			239,871
Total liabilities	$	522,728		$	484,595
Equity
Preferred shares	$	2,447		$	2,693
Common shares		20,548			20,234
Contributed surplus		266			256
Shareholders' retained earnings		7,301			5,294
Shareholders' accumulated other comprehensive income (loss) on:
Pension and other post-employment plans		(462	)		(452	)
Available-for-sale securities		619			324
Cash flow hedges		(159	)		(84	)
Translation of foreign operations		1,481			258
Total shareholders' equity	$	32,041		$	28,523
Participating policyholders' equity		96			134
Non-controlling interests		459			376
Total equity	$	32,596		$	29,033
Total liabilities and equity	$	555,324		$	513,628

November 13, 2014 – Press Release Reporting Third Quarter Results