Form 20-F
|
☐
|
Form 40-F
|
☑
|
Yes
|
☐
|
No
|
☑
|
Exhibit
|
Description of Exhibit
|
99.1
|
Second Quarter Report to Shareholders
|
99.2
|
Certification Chief Executive Officer
|
99.3
|
Certification Chief Financial Officer
|
MANULIFE FINANCIAL CORPORATION
|
|
By: /s/ James D. Gallagher
|
|
Name: James D. Gallagher
|
|
Title: Executive Vice President and General Counsel
|
|
Date: August 8, 2018
|
Exhibit
|
Description of Exhibit
|
99.1
|
Second Quarter Report to Shareholders
|
99.2
|
Certification Chief Executive Officer
|
99.3
|
Certification Chief Financial Officer
|
1 |
Core earnings, diluted core earnings per common share and core ROE are non-GAAP measures.
|
1 |
Core investment gains and expense efficiency ratio are non-GAAP measures.
|
2 |
Effective the first quarter of 2018, policyholder experience is being reported excluding minority interest. Comparative prior periods have been updated.
|
3 |
See "Caution regarding forward-looking statements" below.
|
1 |
APE sales, NBV, gross flows, net flows and AUMA are non-GAAP measures.
|
2 |
Asia Other excludes Japan and Hong Kong.
|
· |
Asia – providing insurance products and insurance-based wealth accumulation products in Asia.
|
· |
Canada – providing insurance products, insurance-based wealth accumulation products, and banking services in Canada.
|
· |
U.S. – providing life insurance products and administering in-force long-term care and insurance-based wealth accumulation products in the U.S.
|
· |
Global Wealth and Asset Management – providing fee-based wealth solutions with little or no guarantees to our retail, retirement and institutional customers around the world.
|
· |
Corporate and Other – comprised of investment performance on assets backing capital, net of amounts allocated to operating segments; costs incurred by the corporate office related to shareholder activities (not allocated to operating segments); financing costs; our Property and Casualty Reinsurance business; and run-off reinsurance business lines. Previously we reported the impact of updates to actuarial methods and assumptions in Corporate and Other. These are now reported in the operating segments.
|
Quarterly Results
|
YTD Results
|
|||||||||||||||||||
($ millions)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Core earnings
|
||||||||||||||||||||
Asia
|
$
|
406
|
$
|
427
|
$
|
350
|
$
|
833
|
$
|
707
|
||||||||||
Canada
|
403
|
290
|
278
|
693
|
533
|
|||||||||||||||
U.S.
|
456
|
432
|
359
|
888
|
800
|
|||||||||||||||
Global Wealth and Asset Management
|
239
|
227
|
214
|
466
|
402
|
|||||||||||||||
Corporate and Other (excluding core investment gains)
|
(177
|
)
|
(169
|
)
|
(181
|
)
|
(346
|
)
|
(367
|
)
|
||||||||||
Core investment gains
|
104
|
96
|
154
|
200
|
200
|
|||||||||||||||
Total core earnings
|
1,431
|
1,303
|
1,174
|
2,734
|
2,275
|
|||||||||||||||
Items excluded from core earnings:
Investment-related experience outside of core earnings
|
18
|
-
|
138
|
18
|
138
|
|||||||||||||||
Direct impact of equity markets and interest rates and variable annuity
guarantee liabilities
|
45
|
50
|
(37
|
)
|
95
|
230
|
||||||||||||||
Restructuring charge
|
(200
|
)
|
-
|
-
|
(200
|
)
|
-
|
|||||||||||||
Other
|
(32
|
)
|
19
|
(20
|
)
|
(13
|
)
|
(38
|
)
|
|||||||||||
Net income (loss) attributed to shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
1,255
|
$
|
2,634
|
$
|
2,605
|
· |
Signed a 15-year exclusive bancassurance deal with Sathapana bank in Cambodia;
|
· |
Continued our roll-out of the net promoter system, now achieving implementation in 9 markets;
|
· |
Enhanced our electronic point-of-sale in Japan; and
|
1 |
NBV margin is a non-GAAP measure.
|
· |
Launched an end-to-end paperless solution through our exclusive bancassurance arrangement with Bank Danamon in Indonesia.
|
· |
Japan APE sales in 2Q18 were US$232 million, a decrease of 23% compared with 2Q17 due to continued increased competition in the corporate market segment. Despite lower sales, Japan NBV in 2Q18 of US$79 million increased 9% compared with 2Q17 due to higher margins from improved product mix and management actions. Japan NBV margin was 34.2%, an increase of 9.9 percentage points compared with 2Q17.
|
· |
Individual insurance APE sales in 2Q18 of $63 million decreased $4 million or 6% compared with 2Q17 largely due to the impact of pricing actions in 2017 to improve profitability.
|
· |
Group insurance APE sales in 2Q18 of $82 million decreased $309 million or 79% compared with 2Q17, due to the non-recurrence of one large-case sale in the prior year.
|
1 |
Segregated fund products include guarantees. These products are also referred to as variable annuities.
|
· |
Gross flows in Asia in 2Q18 were $5.8 billion, a decrease of 13% compared with 2Q17, driven by lower mutual fund sales in mainland China and several large-case retirement plan sales in 2Q17 in Indonesia, partially offset by higher institutional asset management gross flows, notably into the U.S. Real Estate Investment Trust in Singapore. Year-to-date gross flows of $13.2 billion in 2018 were 9% higher than the same period in 2017.
|
1 |
Core earnings before interest, taxes, depreciation and amortization ("Core EBITDA") is a non-GAAP measure.
|
· |
Net flows in 2Q18 were $1.6 billion, compared with net flows of $1.5 billion in 2Q17, driven by lower redemptions in retail and institutional asset management, partially offset by lower gross flows as mentioned above. Year-to-date net flows of $3.6 billion in 2018 were $1.1 billion higher than the same period in 2017.
|
· |
Gross flows in the U.S. in 2Q18 were $17.8 billion, a decrease of 1% compared with 2Q17, driven by lower institutional model allocations as well as lower sales of fixed income funds in retail, partially offset by the successful launch of the John Hancock Infrastructure Fund in institutional asset management and growth in retirement gross flows. Year-to-date gross flows in 2018 of $38.8 billion were 2% higher than the same period in 2017.
|
Net flows in 2Q18 were negative $2.2 billion, compared with positive net flows of $3.7 billion in 2Q17, driven by the redemption of three large-case retirement plans, and lower gross flows in retail as mentioned above. Year-to-date net flows in 2018 of $2.3 billion were $3.6 billion lower than the same period of 2017.
|
A. OVERVIEW
1. Earnings
2. Sales
3. Capital related items
4. Strategic priorities
5. ALDA update
6. Expense efficiency
7. Annual review of actuarial methods and assumptions
B. FINANCIAL HIGHLIGHTS
1. Second quarter earnings analysis
2. Revenue
3. Premiums and deposits
4. Assets under management and administration
5. Capital
6. Impact of fair value accounting
7. Impact of foreign currency exchange rates
C. PERFORMANCE BY SEGMENT
1. Asia
2. Canada
3. U.S.
4. Global Wealth and Asset Management
5. Corporate and Other
|
D. RISK MANAGEMENT AND RISK FACTORS UPDATE
1. Variable annuity and segregated fund guarantees
2. Caution related to sensitivities
3. Publicly traded equity performance risk
4. Interest rate and spread risk
5. Alternative long-duration asset ("ALDA") performance risk
E. ACCOUNTING MATTERS AND CONTROLS
1. Critical accounting and actuarial policies
2. Sensitivity of policy liabilities to asset related assumptions
3. Accounting and reporting changes
4. Quarterly financial information
5. Other
F. OTHER
1. Quarterly dividend
2. Outstanding shares - selected information
3. Performance and Non-GAAP Measures
4. Caution regarding forward-looking statements
|
1 |
This item is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
2 |
Effective the first quarter of 2018 ("1Q18"), policyholder experience is being reported excluding minority interest. Comparative prior periods have been updated.
|
3 |
See "Caution regarding forward-looking statements" below.
|
4 |
Percentage growth / declines in APE sales are stated on a constant exchange rate basis. Constant exchange rate basis is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
5 |
Asia Other excludes Japan and Hong Kong.
|
1. |
Optimizing our portfolio to make sure we're putting our capital to best use – We have set a target to free up $5 billion in capital from legacy businesses by 2022. The updated target includes $2 billion from the decision to reduce the allocation of ALDA in our portfolio asset mix supporting our North American legacy businesses that we announced in late 2017.
|
2. |
Managing our costs to be competitive and create value – We have set a target to achieve a 50% expense efficiency ratio1 and $1 billion in expense saving and avoidance by 2022.
|
3. |
Accelerating growth in our highest-potential businesses – We have set a target to generate two-thirds of core earnings from high potential businesses by 2022.
|
4. |
Focussed on putting our customers first – We have set a target to improve our net promoter score by 30 percentage points by 2022.
|
5. |
Fostering a high performing team and culture – We have set a target to achieve top quartile employee engagement by 2022.
|
1 |
This item is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
2 |
Percentage growth / declines in NBV and gross flows are stated on a constant exchange rate basis. Constant exchange rate basis is a non-GAAP measure.
|
3 |
See "Caution regarding forward-looking statements.
|
Quarterly Results
|
YTD Results
|
|||||||||||||||||||
($ millions, unless otherwise stated, unaudited)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income attributed to shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
1,255
|
$
|
2,634
|
$
|
2,605
|
||||||||||
Preferred share dividends
|
(44
|
)
|
(39
|
)
|
(39
|
)
|
(83
|
)
|
(80
|
)
|
||||||||||
Common shareholders' net income
|
$
|
1,218
|
$
|
1,333
|
$
|
1,216
|
$
|
2,551
|
$
|
2,525
|
||||||||||
Core earnings(1)
|
$
|
1,431
|
$
|
1,303
|
$
|
1,174
|
$
|
2,734
|
$
|
2,275
|
||||||||||
Basic earnings per common share ($)
|
$
|
0.61
|
$
|
0.67
|
$
|
0.62
|
$
|
1.29
|
$
|
1.28
|
||||||||||
Diluted earnings per common share ($)
|
$
|
0.61
|
$
|
0.67
|
$
|
0.61
|
$
|
1.28
|
$
|
1.27
|
||||||||||
Diluted core earnings per common share ($)(1)
|
$
|
0.70
|
$
|
0.64
|
$
|
0.57
|
$
|
1.33
|
$
|
1.11
|
||||||||||
Return on common shareholders' equity ("ROE")
|
12.3
|
%
|
14.1
|
%
|
12.4
|
%
|
13.2
|
%
|
13.0
|
%
|
||||||||||
Core ROE(1)
|
14.0
|
%
|
13.4
|
%
|
11.5
|
%
|
13.7
|
%
|
11.3
|
%
|
||||||||||
Sales(1)
Annualized premium equivalent sales
|
$
|
1,245
|
$
|
1,387
|
$
|
1,612
|
$
|
2,632
|
$
|
3,157
|
||||||||||
Wealth and asset management gross flows
|
$
|
29,102
|
$
|
36,466
|
$
|
30,343
|
$
|
65,568
|
$
|
62,702
|
||||||||||
Wealth and asset management net flows
|
$
|
92
|
$
|
9,977
|
$
|
5,854
|
$
|
10,069
|
$
|
10,457
|
||||||||||
New business value(1)
|
$
|
411
|
$
|
384
|
$
|
338
|
$
|
795
|
$
|
724
|
||||||||||
Premiums and deposits(1)
Insurance
|
$
|
11,718
|
$
|
11,603
|
$
|
10,784
|
$
|
23,321
|
$
|
21,489
|
||||||||||
Wealth and asset management
|
$
|
29,102
|
$
|
36,466
|
$
|
30,343
|
$
|
65,568
|
$
|
62,702
|
||||||||||
Corporate and Other
|
$
|
24
|
$
|
23
|
$
|
22
|
$
|
47
|
$
|
43
|
||||||||||
Assets under management and administration ($ billions)(1)
|
$
|
1,118
|
$
|
1,098
|
$
|
1,041
|
$
|
1,118
|
$
|
1,041
|
||||||||||
Capital ($ billions)(1)
|
$
|
54.3
|
$
|
52.5
|
$
|
52.0
|
$
|
54.3
|
$
|
52.0
|
||||||||||
MLI's LICAT ratio
|
132
|
%
|
129
|
%
|
-
|
132
|
%
|
-
|
||||||||||||
MLI's MCCSR ratio
|
-
|
-
|
230
|
%
|
-
|
230
|
%
|
(1) |
This item is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
· |
Canada – providing insurance products, insurance-based wealth accumulation products, and banking services in Canada.
|
· |
U.S. – providing life insurance products and administering in-force long-term care and insurance-based wealth accumulation products in the U.S.
|
· |
Global Wealth and Asset Management – providing fee-based wealth solutions with little or no guarantees to our retail, retirement and institutional customers around the world.
|
Quarterly Results
|
YTD Results
|
|||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Core earnings(1)
|
||||||||||||||||||||
Asia
|
$
|
406
|
$
|
427
|
$
|
350
|
$
|
833
|
$
|
707
|
||||||||||
Canada
|
403
|
290
|
278
|
693
|
533
|
|||||||||||||||
U.S.
|
456
|
432
|
359
|
888
|
800
|
|||||||||||||||
Global Wealth and Asset Management
|
239
|
227
|
214
|
466
|
402
|
|||||||||||||||
Corporate and Other (excluding core investment gains)
|
(177
|
)
|
(169
|
)
|
(181
|
)
|
(346
|
)
|
(367
|
)
|
||||||||||
Core investment gains
|
104
|
96
|
154
|
200
|
200
|
|||||||||||||||
Total core earnings
|
1,431
|
1,303
|
1,174
|
2,734
|
2,275
|
|||||||||||||||
Items excluded from core earnings:
Investment-related experience outside of core earnings
|
18
|
-
|
138
|
18
|
138
|
|||||||||||||||
Direct impact of equity markets and interest rates and variable annuity guarantee liabilities(2),(3) (see table below)
|
45
|
50
|
(37
|
)
|
95
|
230
|
||||||||||||||
Restructuring charge
|
(200
|
)
|
-
|
-
|
(200
|
)
|
-
|
|||||||||||||
Other
|
(32
|
)
|
19
|
(20
|
)
|
(13
|
)
|
(38
|
)
|
|||||||||||
Net income (loss) attributed to shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
1,255
|
$
|
2,634
|
$
|
2,605
|
(1) |
This item is a non-GAAP measure. See "Performance and Non-GAAP Measures" below. In addition, all values, including comparative periods, are shown based on the Company's new reporting segments noted in this section.
|
(2) |
As outlined under "Critical Accounting and Actuarial Policies" below, net insurance contract liabilities under International Financial Reporting Standards ("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 equity markets and interest rates is separately reported. Our definition of core earnings (see "Performance and Non-GAAP Measures" below) includes up to $400 million of favourable investment-related experience reported in a single year.
|
(3) |
The direct impact of equity markets and interest rates is relative to our policy liability valuation assumptions and includes changes to interest rate assumptions, including experience gains and losses on derivatives associated with our macro equity hedges. We also include gains and losses on derivative positions and the sale of available-for-sale ("AFS") bonds in the Corporate and Other segment. See table below for components of this item.
|
Quarterly Results
|
YTD Results
|
|||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Direct impact of equity markets and variable annuity guarantee liabilities
|
$
|
(26
|
)
|
$
|
(187
|
)
|
$
|
55
|
$
|
(213
|
)
|
$
|
277
|
|||||||
Fixed income reinvestment rates assumed in the valuation of policy liabilities
|
175
|
313
|
(73
|
)
|
488
|
(23
|
)
|
|||||||||||||
Sale of AFS bonds and derivative positions in the Corporate and Other segment
|
(104
|
)
|
(76
|
)
|
(19
|
)
|
(180
|
)
|
(24
|
)
|
||||||||||
Direct impact of equity markets and interest
rates and variable annuity guarantee liabilities
|
$
|
45
|
$
|
50
|
$
|
(37
|
)
|
$
|
95
|
$
|
230
|
Quarterly Results
|
YTD Results
|
|||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Gross premiums
|
$
|
9,831
|
$
|
9,466
|
$
|
9,030
|
$
|
19,297
|
$
|
18,115
|
||||||||||
Premiums ceded to reinsurers
|
(1,077
|
)
|
(1,141
|
)
|
(2,056
|
)
|
(2,218
|
)
|
(4,091
|
)
|
||||||||||
Net premium income
|
8,754
|
8,325
|
6,974
|
17,079
|
14,024
|
|||||||||||||||
Investment income
|
3,566
|
3,235
|
3,444
|
6,801
|
6,761
|
|||||||||||||||
Other revenue
|
2,964
|
2,502
|
2,872
|
5,466
|
5,465
|
|||||||||||||||
Revenue before realized and unrealized investment income gains and losses
|
15,284
|
14,062
|
13,290
|
29,346
|
26,250
|
|||||||||||||||
Realized and unrealized gains and losses on assets supporting insurance and investment contract liabilities and on the macro hedge program
|
(1,615
|
)
|
(5,316
|
)
|
3,303
|
(6,931
|
)
|
3,893
|
||||||||||||
Total revenue
|
$
|
13,669
|
$
|
8,746
|
$
|
16,593
|
$
|
22,415
|
$
|
30,143
|
1 |
Percentage growth / declines in premiums and deposits and AUMA are stated on a constant exchange rate basis. Constant exchange rate basis is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
2 |
This item is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
($ millions, unless otherwise stated)
|
Quarterly Results(1)
|
YTD Results(1)
|
||||||||||||||||||
Canadian dollars
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income attributed to shareholders
|
$
|
363
|
$
|
448
|
$
|
508
|
$
|
811
|
$
|
1,053
|
||||||||||
Core earnings(2)
|
406
|
427
|
350
|
833
|
707
|
|||||||||||||||
Annualized premium equivalent sales
|
918
|
984
|
923
|
1,902
|
1,943
|
|||||||||||||||
Revenue
|
4,937
|
4,305
|
5,432
|
9,242
|
10,567
|
|||||||||||||||
Revenue before realized and unrealized investment
income gains and losses(3)
|
5,354
|
5,264
|
4,665
|
10,618
|
9,327
|
|||||||||||||||
Premiums and deposits
|
5,316
|
5,640
|
4,708
|
10,956
|
9,387
|
|||||||||||||||
Assets under management ($ billions)
|
98.6
|
96.1
|
87.4
|
98.6
|
87.4
|
|||||||||||||||
U.S. dollars |
||||||||||||||||||||
Net income attributed to shareholders
|
US | $ | 280 | US | $ | 355 | US | $ | 377 | US | $ | 635 | US | $ | 789 | |||||
Core earnings(2)
|
315
|
338
|
260
|
653
|
530
|
|||||||||||||||
Annualized premium equivalent sales
|
711
|
778
|
686
|
1,489
|
1,457
|
|||||||||||||||
Revenue
|
3,823
|
3,404
|
4,039
|
7,227
|
7,919
|
|||||||||||||||
Revenue before realized and unrealized investment
income gains and losses(3)
|
4,146
|
4,163
|
3,470
|
8,309
|
6,992
|
|||||||||||||||
Premiums and deposits
|
4,117
|
4,460
|
3,502
|
8,577
|
7,035
|
|||||||||||||||
Assets under management ($ billions)
|
74.9
|
74.5
|
67.3
|
74.9
|
67.3
|
(1) |
(2) |
See "Performance and Non-GAAP Measures" for a reconciliation between IFRS net income attributed to shareholders and core earnings.
|
(3) |
See section B6 "Impact of fair value accounting".
|
Quarterly Results(1)
|
YTD Results(1)
|
|||||||||||||||||||
($ millions, unless otherwise stated)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
510
|
$
|
459
|
$
|
23
|
$
|
969
|
$
|
151
|
||||||||||
Core earnings(2)
|
403
|
290
|
278
|
693
|
533
|
|||||||||||||||
Annualized premium equivalent sales
|
198
|
290
|
524
|
488
|
899
|
|||||||||||||||
Revenue
|
4,497
|
3,194
|
3,205
|
7,691
|
6,146
|
|||||||||||||||
Revenue before realized and unrealized
investment income gains and losses(3)
|
4,241
|
3,582
|
2,727
|
7,823
|
5,334
|
|||||||||||||||
Premiums and deposits
|
4,245
|
3,803
|
3,693
|
8,048
|
7,427
|
|||||||||||||||
Assets under management ($ billions)
|
146.0
|
144.4
|
144.9
|
146.0
|
144.9
|
(1) |
The Company made a number of reporting changes in 1Q18. Please refer to section B1 "Second quarter earnings analysis" and section F3 "Performance and Non-GAAP Measures" for details.
|
(2) |
See "Performance and Non-GAAP Measures" below for a reconciliation between IFRS net income attributed to shareholders and core earnings.
|
(3) |
See section B6 "Impact of fair value accounting".
|
($ millions, unless otherwise stated)
|
Quarterly Results(1)
|
YTD Results(1)
|
||||||||||||||||||
Canadian dollars
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income attributed to shareholders
|
$
|
630
|
$
|
538
|
$
|
682
|
$
|
1,168
|
$
|
1,375
|
||||||||||
Core earnings(2)
|
456
|
432
|
359
|
888
|
800
|
|||||||||||||||
Annualized premium equivalent sales
|
129
|
113
|
165
|
242
|
315
|
|||||||||||||||
Revenue
|
2,982
|
19
|
6,671
|
3,001
|
10,925
|
|||||||||||||||
Revenue before realized and unrealized
investment income gains and losses(3)
|
4,461
|
3,981
|
4,541
|
8,442
|
8,974
|
|||||||||||||||
Premiums and deposits
|
2,156
|
2,160
|
2,382
|
4,316
|
4,676
|
|||||||||||||||
Assets under management ($ billions)
|
233.5
|
229.8
|
230.3
|
233.5
|
230.3
|
|||||||||||||||
U.S. dollars |
||||||||||||||||||||
Net income attributed to shareholders
|
US | $ | 488 | US | $ | 425 | US | $ | 507 | US | $ | 913 | US | $ | 1,031 | |||||
Core earnings(2)
|
353
|
341
|
267
|
694
|
600
|
|||||||||||||||
Annualized premium equivalent sales
|
99
|
90
|
123
|
189
|
236
|
|||||||||||||||
Revenue
|
2,308
|
16
|
4,960
|
2,324
|
8,174
|
|||||||||||||||
Revenue before realized and unrealized
investment income gains and losses(3)
|
3,454
|
3,148
|
3,375
|
6,602
|
6,724
|
|||||||||||||||
Premiums and deposits
|
1,670
|
1,709
|
1,772
|
3,379
|
3,505
|
|||||||||||||||
Assets under management ($ billions)
|
177.4
|
178.2
|
177.5
|
177.4
|
177.5
|
(1) |
The Company made a number of reporting changes in 1Q18. Please refer to section B1 "Second quarter earnings analysis" and section F3 "Performance and Non-GAAP Measures" for details.
|
(2) |
See "Performance and Non-GAAP Measures" below for a reconciliation between IFRS net income attributed to shareholders and core earnings.
|
(3) |
See section B6 "Impact of fair value accounting".
|
Quarterly Results(1)
|
YTD Results(1)
|
|||||||||||||||||||
($ millions, unless otherwise stated)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income attributed to shareholders
|
$
|
233
|
$
|
223
|
$
|
201
|
$
|
456
|
$
|
376
|
||||||||||
Core earnings(2)
|
239
|
227
|
214
|
466
|
402
|
|||||||||||||||
Core EBITDA(3)
|
370
|
360
|
377
|
730
|
719
|
|||||||||||||||
Sales
|
||||||||||||||||||||
Wealth and asset management gross flows
|
29,102
|
36,466
|
30,343
|
65,568
|
62,702
|
|||||||||||||||
Wealth and asset management net flows
|
92
|
9,977
|
5,854
|
10,069
|
10,457
|
|||||||||||||||
Revenue
|
1,359
|
1,347
|
1,315
|
2,706
|
2,584
|
|||||||||||||||
Premiums and deposits
|
29,102
|
36,466
|
30,343
|
65,568
|
62,702
|
|||||||||||||||
Assets under management and administration ($ billions)
|
639.9
|
626.9
|
582.7
|
639.9
|
582.7
|
(1) |
The Company made a number of reporting changes in 1Q18. Please refer to section B1 "Second quarter earnings analysis" and section F3 "Performance and Non-GAAP Measures" for details.
|
(2) |
See "Performance and Non-GAAP Measures" below for a reconciliation between IFRS net income attributed to shareholders and core earnings.
|
(3) |
Core EBITDA is a non-GAAP measure and is equal to core earnings before interest, taxes, depreciation and amortization. See F3 "Performance and Non-GAAP Measures" below.
|
Quarterly Results(1)
|
YTD Results(1)
|
|||||||||||||||||||
($ millions, unless otherwise stated)
|
2Q18
|
1Q18
|
2Q17
|
2018
|
2017
|
|||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
(474
|
)
|
$
|
(296
|
)
|
$
|
(159
|
)
|
$
|
(770
|
)
|
$
|
(350
|
)
|
|||||
Core loss excluding core investment gains(2)
|
$
|
(177
|
)
|
$
|
(169
|
)
|
$
|
(181
|
)
|
$
|
(346
|
)
|
$
|
(367
|
)
|
|||||
Core investment gains
|
104
|
96
|
154
|
200
|
200
|
|||||||||||||||
Total core gain (loss)
|
$
|
(73
|
)
|
$
|
(73
|
)
|
$
|
(27
|
)
|
$
|
(146
|
)
|
$
|
(167
|
)
|
|||||
Revenue
|
$
|
(106
|
)
|
$
|
(119
|
)
|
$
|
(30
|
)
|
$
|
(225
|
)
|
$
|
(79
|
)
|
|||||
Premiums and deposits
|
24
|
23
|
22
|
47
|
43
|
|||||||||||||||
Assets under management ($ billions)
|
0.3
|
0.9
|
(4.1
|
)
|
0.3
|
(4.1
|
)
|
(1) |
The Company made a number of reporting changes in 1Q18. Please refer to section B1 "Second quarter earnings analysis" and section F3 "Performance and Non-GAAP Measures" for details.
|
(2) |
See "Performance and Non-GAAP Measures" for a reconciliation between IFRS net income attributed to shareholders and core earnings.
|
June 30, 2018
|
December 31, 2017
|
|||||||||||||||||||||||
As at
($ millions)
|
Guarantee
value
|
Fund value
|
Amount at
risk(4),(5)
|
Guarantee
value
|
Fund value
|
Amount at
risk(4),(5)
|
||||||||||||||||||
Guaranteed minimum income benefit(1)
|
$
|
5,265
|
$
|
4,167
|
$
|
1,143
|
$
|
5,201
|
$
|
4,195
|
$
|
1,074
|
||||||||||||
Guaranteed minimum withdrawal benefit
|
61,891
|
54,973
|
7,299
|
61,767
|
56,512
|
5,943
|
||||||||||||||||||
Guaranteed minimum accumulation benefit
|
18,095
|
18,478
|
23
|
18,162
|
18,705
|
11
|
||||||||||||||||||
Gross living benefits(2)
|
85,251
|
77,618
|
8,465
|
85,130
|
79,412
|
7,028
|
||||||||||||||||||
Gross death benefits(3)
|
10,834
|
16,797
|
1,045
|
10,743
|
16,973
|
1,001
|
||||||||||||||||||
Total gross of reinsurance
|
96,085
|
94,415
|
9,510
|
95,873
|
96,385
|
8,029
|
||||||||||||||||||
Living benefits reinsured
|
4,522
|
3,603
|
951
|
4,522
|
3,667
|
911
|
||||||||||||||||||
Death benefits reinsured
|
2,367
|
2,299
|
400
|
3,014
|
3,040
|
435
|
||||||||||||||||||
Total reinsured
|
6,889
|
5,902
|
1,351
|
7,536
|
6,707
|
1,346
|
||||||||||||||||||
Total, net of reinsurance
|
$
|
89,196
|
$
|
88,513
|
$
|
8,159
|
$
|
88,337
|
$
|
89,678
|
$
|
6,683
|
(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 as outlined in footnote 3.
|
(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 June 30, 2018 was $8,159 million (December 31, 2017 – $6,683 million) of which: US$4,708 million (December 31, 2017 – US$3,982 million) was on our U.S. business, $1,495 million (December 31, 2017 – $1,342 million) was on our Canadian business, US$170 million (December 31, 2017 – US$95 million) was on our Japan business and US$183 million (December 31, 2017 – US$181 million) was related to Asia (other than Japan) and our run-off reinsurance business.
|
As at June 30, 2018
|
||||||||||||||||||||||||
($ millions)
|
-30
|
%
|
-20
|
%
|
-10
|
%
|
10
|
%
|
20
|
%
|
30
|
%
|
||||||||||||
Underlying sensitivity to net income attributed to
shareholders(4)
|
||||||||||||||||||||||||
Variable annuity guarantees
|
$
|
(4,060
|
)
|
$
|
(2,440
|
)
|
$
|
(1,090
|
)
|
$
|
790
|
$
|
1,350
|
$
|
1,780
|
|||||||||
Asset based fees
|
(510
|
)
|
(340
|
)
|
(170
|
)
|
170
|
340
|
510
|
|||||||||||||||
General fund equity investments(5)
|
(1,030
|
)
|
(670
|
)
|
(290
|
)
|
280
|
570
|
840
|
|||||||||||||||
Total underlying sensitivity before hedging
|
(5,600
|
)
|
(3,450
|
)
|
(1,550
|
)
|
1,240
|
2,260
|
3,130
|
|||||||||||||||
Impact of macro and dynamic hedge assets(6)
|
3,310
|
1,980
|
840
|
(750
|
)
|
(1,310
|
)
|
(1,720
|
)
|
|||||||||||||||
Net potential impact on net income after impact of
hedging
|
$
|
(2,290
|
)
|
$
|
(1,470
|
)
|
$
|
(710
|
)
|
$
|
490
|
$
|
950
|
$
|
1,410
|
|||||||||
As at December 31, 2017 |
||||||||||||||||||||||||
($ millions)
|
-30
|
%
|
-20
|
%
|
-10
|
%
|
10
|
%
|
20
|
%
|
30
|
%
|
||||||||||||
Underlying sensitivity to net income attributed to
shareholders(4)
|
||||||||||||||||||||||||
Variable annuity guarantees
|
$
|
(3,940
|
)
|
$
|
(2,260
|
)
|
$
|
(960
|
)
|
$
|
670
|
$
|
1,110
|
$
|
1,410
|
|||||||||
Asset based fees
|
(510
|
)
|
(340
|
)
|
(170
|
)
|
170
|
340
|
510
|
|||||||||||||||
General fund equity investments(5)
|
(930
|
)
|
(590
|
)
|
(270
|
)
|
270
|
540
|
810
|
|||||||||||||||
Total underlying sensitivity before hedging
|
(5,380
|
)
|
(3,190
|
)
|
(1,400
|
)
|
1,110
|
1,990
|
2,730
|
|||||||||||||||
Impact of macro and dynamic hedge assets(6)
|
3,220
|
1,850
|
790
|
(640
|
)
|
(1,100
|
)
|
(1,410
|
)
|
|||||||||||||||
Net potential impact on net income after impact of
hedging
|
$
|
(2,160
|
)
|
$
|
(1,340
|
)
|
$
|
(610
|
)
|
$
|
470
|
$
|
890
|
$
|
1,320
|
(2) |
The tables above 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.
|
(3) |
Please refer to section E2 "Sensitivity of policy liabilities to asset related assumptions" for more information on the level of growth assumed and on the net income sensitivity to changes in these long-term assumptions.
|
(4) |
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.
|
(5) |
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 AFS 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.
|
(6) |
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.
|
Impact on MLI's LICAT ratio
|
||||||||||||||||||||||||
Percentage points
|
-30
|
%
|
-20
|
%
|
-10
|
%
|
10
|
%
|
20
|
%
|
30
|
%
|
||||||||||||
June 30, 2018
|
(6
|
)
|
(4
|
)
|
(2
|
)
|
2
|
5
|
7
|
|||||||||||||||
March 31, 2018
|
(6
|
)
|
(4
|
)
|
(2
|
)
|
2
|
4
|
6
|
(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.
|
(3) |
The Office of the Superintendent of Financial Institutions ("OSFI") rules for segregated fund guarantees reflect full capital impacts of shocks over 20 quarters within a prescribed range. As such, the deterioration in equity markets could lead to further increases in capital requirements after the initial shock.
|
June 30, 2018
|
December 31, 2017
|
|||||||||||||||
As at
|
-50
|
bp
|
+50
|
bp
|
-50
|
bp
|
+50
|
bp
|
||||||||
Net income attributed to shareholders ($ millions)
|
||||||||||||||||
Excluding change in market value of AFS fixed income assets held in the surplus segment
|
$
|
(200
|
)
|
$
|
100
|
$
|
(200
|
)
|
$
|
100
|
||||||
From fair value changes in AFS fixed income assets held in surplus, if realized
|
1,400
|
(1,200
|
)
|
1,100
|
(1,000
|
)
|
||||||||||
MLI's LICAT ratio (Percentage points)
|
||||||||||||||||
LICAT ratio change in percentage points(5)
|
3
|
(2
|
)
|
(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 and the impact of realizing fair value changes in AFS fixed income is based on the holdings at the end of the period.
|
(5) |
As at
|
||||||||
($ millions)
|
June 30, 2018
|
December 31, 2017
|
||||||
Corporate spreads(4),(5)
|
||||||||
Increase 50 basis points
|
$
|
700
|
$
|
1,000
|
||||
Decrease 50 basis points
|
(800
|
)
|
(1,000
|
)
|
||||
Swap spreads
|
||||||||
Increase 20 basis points
|
$
|
(300
|
)
|
$
|
(400
|
)
|
||
Decrease 20 basis points
|
300
|
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 of changes in segregated fund bond values due to 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.
|
(4) |
Corporate spreads are assumed to grade to the long-term average over five years.
|
(5) |
As the sensitivity to a 50 basis point decline in corporate spreads includes the impact of a change in deterministic 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.
|
As at
|
June 30, 2018
|
December 31, 2017
|
||||||||||||||
($ millions)
|
-10
|
%
|
10
|
%
|
-10
|
%
|
10
|
%
|
||||||||
Real estate, agriculture and timber assets
|
$
|
(1,400
|
)
|
$
|
1,400
|
$
|
(1,300
|
)
|
$
|
1,300
|
||||||
Private equities and other ALDA
|
(1,600
|
)
|
1,500
|
(1,500
|
)
|
1,400
|
||||||||||
Alternative long-duration assets
|
$
|
(3,000
|
)
|
$
|
2,900
|
$
|
(2,800
|
)
|
$
|
2,700
|
(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; or (ii) any gains or losses on ALDA held in the Corporate and Other segment.
|
(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 ALDA returns. For some classes of ALDA, where there is not an appropriate long-term benchmark available, the return assumptions used in valuation are not permitted by the Standards of Practice and CIA guidance to result in a lower reserve than an assumption based on a historical return benchmark for public equities in the same jurisdiction.
|
(4)
|
Net income impact does not consider any impact of the market correction on assumed future return assumptions.
|
(5)
|
Please refer to section E2 "Sensitivity of policy liabilities to asset related assumptions" for more information on the level of growth assumed and on the net income sensitivity to changes in these long-term assumptions.
|
(6)
|
The sensitivities as at June 30, 2018 reflect ALDA dispositions completed as of that date. Further ALDA dispositions as part of our decision to change the portfolio asset mix supporting our North American legacy business will be reflected in the sensitivity as they occur.
|
As at
|
Increase (decrease) in after-tax income
|
|||||||||||||||
($ millions)
|
June 30, 2018
|
December 31, 2017
|
||||||||||||||
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)
|
$
|
500
|
$
|
(500
|
)
|
$
|
400
|
$
|
(400
|
)
|
||||||
100 basis point change in future annual returns for ALDA(2)
|
3,600
|
(4,100
|
)
|
3,600
|
(4,100
|
)
|
||||||||||
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. Expected long-term annual market growth assumptions for public equities are based on long-term historical observed experience and compliance with actuarial standards. The growth rates inclusive of dividends in the major markets used in the stochastic valuation models for valuing segregated fund guarantees are 9.3% per annum in Canada, 9.6% per annum in the U.S. and 6.2% per annum in Japan. Growth assumptions for European equity funds are market-specific and vary between 8.1% and 9.9%.
|
(2) |
Expected long-term return assumptions for ALDA and public equity are set in accordance with the Standards of Practice for the valuation of insurance contract liabilities and guidance published by the CIA. Annual best estimate return assumptions for ALDA and public equity include market growth rates and annual income, such as rent, production proceeds and dividends, and will vary based on our holding period. Over a 20-year horizon, our best estimate return assumptions range between 5.25% and 12%, with an average of 9.5% based on the current asset mix backing our guaranteed insurance and annuity business as of June 30, 2018, adjusted to reflect our decision to reduce the allocation to ALDA in the portfolio asset mix of our North American legacy businesses. Our return assumptions including the margins for adverse deviations in our valuation, which take into account the uncertainty of achieving the returns, range between 2.5% and 7.5%, with an average of 6.3% based on the asset mix backing our guaranteed insurance and annuity business as of June 30, 2018, adjusted to reflect our decision to reduce the allocation to ALDA in the portfolio asset mix of our North American legacy businesses. See section A5 "ALDA update".
|
(3) |
Volatility assumptions for public equities are based on long-term historical observed experience and compliance with actuarial standards. The resulting volatility assumptions are 16.95% per annum in Canada and 17.15% per annum in the U.S. for large-cap public equities, and 19.25% per annum in Japan. For European equity funds, the volatility varies between 16.5% and 18.4%.
|
As at and for the three months ended
|
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sept 30,
|
Jun 30,
|
Mar 31,
|
Dec 31,
|
Sept 30,
|
||||||||||||||||||||||||
($ millions, except per share amounts or
otherwise stated, unaudited)
|
2018
|
2018
|
2017
|
2017
|
2017
|
2017
|
2016
|
2016
|
||||||||||||||||||||||||
Revenue
|
||||||||||||||||||||||||||||||||
Premium income
|
||||||||||||||||||||||||||||||||
Life and health insurance
|
$
|
7,628
|
$
|
7,300
|
$
|
6,000
|
$
|
6,321
|
$
|
6,040
|
$
|
5,994
|
$
|
6,093
|
$
|
5,950
|
||||||||||||||||
Annuities and pensions
|
1,126
|
1,025
|
943
|
922
|
934
|
1,056
|
908
|
1,247
|
||||||||||||||||||||||||
Net premium income
|
8,754
|
8,325
|
6,943
|
7,243
|
6,974
|
7,050
|
7,001
|
7,197
|
||||||||||||||||||||||||
Investment income
|
3,566
|
3,235
|
3,579
|
3,309
|
3,444
|
3,317
|
3,309
|
3,568
|
||||||||||||||||||||||||
Realized and unrealized gains and losses
on assets supporting insurance and
investment contract liabilities(1)
|
(1,615
|
)
|
(5,316
|
)
|
2,988
|
(1,163
|
)
|
3,303
|
590
|
(16,421
|
)
|
771
|
||||||||||||||||||||
Other revenue
|
2,964
|
2,502
|
2,737
|
2,544
|
2,872
|
2,593
|
2,637
|
2,921
|
||||||||||||||||||||||||
Total revenue
|
$
|
13,669
|
$
|
8,746
|
$
|
16,247
|
$
|
11,933
|
$
|
16,593
|
$
|
13,550
|
$
|
(3,474
|
)
|
$
|
14,457
|
|||||||||||||||
Income (loss) before income taxes
|
$
|
1,535
|
$
|
1,714
|
$
|
(2,123
|
)
|
$
|
1,269
|
$
|
1,618
|
$
|
1,737
|
$
|
(285
|
)
|
$
|
1,314
|
||||||||||||||
Income tax (expense) recovery
|
(246
|
)
|
(337
|
)
|
424
|
(13
|
)
|
(304
|
)
|
(346
|
)
|
450
|
(117
|
)
|
||||||||||||||||||
Net income (loss)
|
$
|
1,289
|
$
|
1,377
|
$
|
(1,699
|
)
|
$
|
1,256
|
$
|
1,314
|
$
|
1,391
|
$
|
165
|
$
|
1,197
|
|||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
(1,606
|
)
|
$
|
1,105
|
$
|
1,255
|
$
|
1,350
|
$
|
63
|
$
|
1,117
|
|||||||||||||||
Reconciliation of core earnings to net
income attributed to shareholders
|
||||||||||||||||||||||||||||||||
Total core earnings(2)
|
$
|
1,431
|
$
|
1,303
|
$
|
1,205
|
$
|
1,085
|
$
|
1,174
|
$
|
1,101
|
$
|
1,287
|
$
|
996
|
||||||||||||||||
Other items to reconcile net income attributed
to shareholders to core earnings(3):
|
||||||||||||||||||||||||||||||||
Investment-related experience outside of
core earnings
|
18
|
-
|
18
|
11
|
138
|
-
|
-
|
280
|
||||||||||||||||||||||||
Direct impact of equity markets, interest
rates and variable annuity guarantee
liabilities
|
45
|
50
|
(68
|
)
|
47
|
(37
|
)
|
267
|
(1,202
|
)
|
414
|
|||||||||||||||||||||
Change in actuarial methods and
assumptions
|
-
|
-
|
(33
|
)
|
(2
|
)
|
-
|
-
|
(10
|
)
|
(455
|
)
|
||||||||||||||||||||
Charge related to decision to change asset
mix in legacy businesses
|
-
|
-
|
(1,032
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Charge related to U.S. Tax Reform
|
-
|
-
|
(1,777
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Restructuring charges
|
(200
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other
|
(32
|
)
|
19
|
81
|
(36
|
)
|
(20
|
)
|
(18
|
)
|
(12
|
)
|
(118
|
)
|
||||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
(1,606
|
)
|
$
|
1,105
|
$
|
1,255
|
$
|
1,350
|
$
|
63
|
$
|
1,117
|
|||||||||||||||
Basic earnings (loss) per common
share
|
$
|
0.61
|
$
|
0.67
|
$
|
(0.83
|
)
|
$
|
0.54
|
$
|
0.62
|
$
|
0.66
|
$
|
0.01
|
$
|
0.55
|
|||||||||||||||
Diluted earnings (loss) per common
share
|
$
|
0.61
|
$
|
0.67
|
$
|
(0.83
|
)
|
$
|
0.54
|
$
|
0.61
|
$
|
0.66
|
$
|
0.01
|
$
|
0.55
|
|||||||||||||||
Segregated funds deposits
|
$
|
9,872
|
$
|
9,728
|
$
|
8,421
|
$
|
8,179
|
$
|
8,544
|
$
|
9,632
|
$
|
8,247
|
$
|
8,291
|
||||||||||||||||
Total assets (in billions)
|
$
|
752
|
$
|
740
|
$
|
730
|
$
|
713
|
$
|
726
|
$
|
728
|
$
|
721
|
$
|
742
|
||||||||||||||||
Weighted average common shares
(in millions)
|
1,984
|
1,983
|
1,980
|
1,978
|
1,977
|
1,976
|
1,974
|
1,973
|
||||||||||||||||||||||||
Diluted weighted average common
shares (in millions)
|
1,989
|
1,989
|
1,988
|
1,986
|
1,984
|
1,984
|
1,980
|
1,976
|
||||||||||||||||||||||||
Dividends per common share
|
$
|
0.220
|
$
|
0.220
|
$
|
0.205
|
$
|
0.205
|
$
|
0.205
|
$
|
0.205
|
$
|
0.185
|
$
|
0.185
|
||||||||||||||||
CDN$ to US$1 - Statement of Financial
Position
|
1.3168
|
1.2894
|
1.2545
|
1.2480
|
1.2977
|
1.3323
|
1.3426
|
1.3116
|
||||||||||||||||||||||||
CDN$ to US$1 - Statement of Income
|
1.2912
|
1.2647
|
1.2712
|
1.2528
|
1.3450
|
1.3238
|
1.3343
|
1.3050
|
(1) |
For fixed income assets supporting insurance and investment contract liabilities and for equities supporting pass-through products and derivatives related to variable hedging programs, the impact of realized and unrealized gains and losses on the assets is largely offset in the change in insurance and investment contract liabilities.
|
(2) |
Core earnings is a non-GAAP measure. See "Performance and Non-GAAP Measures" below.
|
(3) |
For explanations of other items, see "Q2 earnings analysis" table in section B "Financial Highlights" and for an operating segment split of these items see the 8 quarter trend tables in section F3 "Performance and Non-GAAP Measures" which reconcile net income attributed to shareholders to core earnings.
|
Class A Shares Series 2 – $0.29063 per share
|
Class 1 Shares Series 13 – $0.2375 per share
|
Class A Shares Series 3 – $0.28125 per share
|
Class 1 Shares Series 15 – $0.24375 per share
|
Class 1 Shares Series 3 – $0.136125 per share
|
Class 1 Shares Series 17 – $0.24375 per share
|
Class 1 Shares Series 4 – $0.168625 per share
|
Class 1 Shares Series 19 – $0.2375 per share
|
Class 1 Shares Series 5 – $0.243188 per share
|
Class 1 Shares Series 21 – $0.35 per share
|
Class 1 Shares Series 7 – $0.2695 per share
|
Class 1 Shares Series 23 – $0.303125 per share
|
Class 1 Shares Series 9 – $0.271938 per share
|
Class 1 Shares Series 25 – $0.29375 per share
|
Class 1 Shares Series 11 – $0.295688 per share
|
· |
The definition of the Global Wealth and Asset Management business now includes the Guaranteed Interest Account portion of the Canadian Pension defined contribution business.
|
· |
The NBV calculation has been refined for our Canadian segregated fund guarantee business.
|
· |
The calculation of net flows and AUMA now includes the sale of non-proprietary products in Canada.
|
1. |
Expected earnings on in-force policies, 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 and gains.
|
4. |
Policyholder experience gains or losses.
|
5. |
Acquisition and operating expenses compared with expense assumptions used in the measurement of policy liabilities.
|
6. |
Up to $400 million of net favourable investment-related experience reported in a single year, which are referred to as "core investment gains". This means up to $100 million in the first quarter, up to $200 million on a year-to-date basis in the second quarter, up to $300 million on a year-to-date basis in the third quarter and up to $400 million on a full year basis in the fourth quarter. Any investment-related experience losses reported in a quarter will be offset against the net year-to-date investment-related experience gains with the difference being included in core earnings subject to a maximum of the year-to-date core investment gains and a minimum of zero, which reflects our expectation that investment-related experience will be positive through-the-business cycle. To the extent any investment-related experience losses cannot be fully offset in a quarter they will be carried forward to be offset against investment-related experience gains in subsequent quarters in the same year, for purposes of determining core investment gains. Investment-related experience relates to fixed income investing, ALDA returns, credit experience and asset mix changes other than those related to a strategic change. An example of a strategic asset mix change is outlined below.
|
· |
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 policy liabilities. We do not attribute specific components of investment-related experience to amounts included or excluded from core earnings.
|
· |
Our average net annualized investment-related experience calculated from the introduction of core earnings in 2012 to the end of 2017 was $475 million (2012 to the end of 2016 was $456 million).
|
· |
The decision announced on December 22, 2017 to reduce the allocation to ALDA in the portfolio asset mix supporting our legacy businesses was the first strategic asset mix change since we introduced the core earnings metric in 2012. We have refined our description of investment-related experience to note that asset mix changes other than those related to a strategic change are taken into consideration in the investment-related experience component of core investment gains.
|
· |
While historical investment return time horizons may vary in length based on underlying asset classes generally exceeding 20 years, for purposes of establishing the threshold, we look at a business cycle that is five or more years and includes a recession. We monitor the appropriateness of the threshold as part of our annual five-year planning process and would adjust it, either to a higher or lower amount, in the future if we believed that our threshold was no longer appropriate.
|
· |
Specific criteria used for evaluating a potential adjustment to the threshold may include, but are not limited to, the extent to which actual investment-related experience differs materially from actuarial assumptions used in measuring insurance contract liabilities, material market events, material dispositions or acquisitions of assets, and regulatory or accounting changes.
|
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 substantively enacted income tax rate changes.
|
1. |
The direct impact of equity markets and interest rates and variable annuity guarantee liabilities includes the items listed below.
|
· |
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 not dynamically hedged.
|
· |
Gains (charges) on general fund equity investments supporting policy 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.
|
· |
Gains (charges) on sale of AFS bonds and open derivatives not in hedging relationships in the Corporate and Other segment.
|
2. |
Net favourable investment-related experience in excess of $400 million per annum or net unfavourable investment-related experience on a year-to-date basis.
|
3. |
Mark-to-market gains or losses on assets held in the Corporate and Other segment other than gains on AFS equities and seed money investments in new segregated or mutual funds.
|
4. |
Changes in actuarial methods and assumptions. As noted in the Critical Accounting and Actuarial Policies section above, policy liabilities for IFRS are valued in Canada under standards established by the Actuarial Standards Board. The standards require a comprehensive review of actuarial methods and assumptions to be performed annually. The review is designed to reduce the Company's exposure to uncertainty by ensuring assumptions for both asset related and liability related risks remain appropriate and is accomplished by monitoring experience and selecting assumptions which represent a current best estimate view of expected future experience, and margins that are appropriate for the risks assumed. By excluding the results of the annual reviews, core earnings assist investors in evaluating our operational performance and comparing our operational performance from period to period with other global insurance companies because the associated gain or loss is not reflective of current year performance and not reported in net income in most actuarial standards outside of Canada.
|
5. |
The impact on the measurement of policy liabilities of changes in product features or new reinsurance transactions, if material.
|
6. |
Goodwill impairment charges.
|
7. |
Gains or losses on disposition of a business.
|
8. |
Material one-time only adjustments, including highly unusual/extraordinary and material legal settlements or other items that are material and exceptional in nature.
|
9. |
Tax on the above items.
|
10. |
Impact of enacted or substantially enacted income tax rate changes.
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
Core earnings (loss)
|
||||||||||||||||||||||||||||||||
Asia
|
$
|
406
|
$
|
427
|
$
|
372
|
$
|
374
|
$
|
350
|
$
|
357
|
$
|
341
|
$
|
342
|
||||||||||||||||
Canada
|
403
|
290
|
273
|
403
|
278
|
255
|
308
|
312
|
||||||||||||||||||||||||
U.S.
|
456
|
432
|
463
|
346
|
359
|
441
|
387
|
312
|
||||||||||||||||||||||||
Global Wealth and Asset Management
|
239
|
227
|
198
|
216
|
214
|
188
|
186
|
168
|
||||||||||||||||||||||||
Corporate and Other (excluding core
investment gains)
|
(177
|
)
|
(169
|
)
|
(201
|
)
|
(354
|
)
|
(181
|
)
|
(186
|
)
|
(115
|
)
|
(155
|
)
|
||||||||||||||||
Core investment gains
|
104
|
96
|
100
|
100
|
154
|
46
|
180
|
17
|
||||||||||||||||||||||||
Total core earnings (loss)
|
1,431
|
1,303
|
1,205
|
1,085
|
1,174
|
1,101
|
1,287
|
996
|
||||||||||||||||||||||||
Items to reconcile core earnings (loss) to
net income (loss) attributed to shareholders:
|
||||||||||||||||||||||||||||||||
Investment-related experience outside
of core earnings
|
18
|
-
|
18
|
11
|
138
|
-
|
-
|
280
|
||||||||||||||||||||||||
Direct impact of equity markets and
interest rates and variable annuity
guarantee liabilities
|
45
|
50
|
(68
|
)
|
47
|
(37
|
)
|
267
|
(1,202
|
)
|
414
|
|||||||||||||||||||||
Change in actuarial methods and
assumptions
|
-
|
-
|
(33
|
)
|
(2
|
)
|
-
|
-
|
(10
|
)
|
(455
|
)
|
||||||||||||||||||||
Charge related to decision to change
portfolio asset mix supporting our
legacy businesses
|
-
|
-
|
(1,032
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Charge related to U.S. Tax Reform
|
-
|
-
|
(1,777
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Restructuring charges
|
(200
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other
|
(32
|
)
|
19
|
81
|
(36
|
)
|
(20
|
)
|
(18
|
)
|
(12
|
)
|
(118
|
)
|
||||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
1,262
|
$
|
1,372
|
$
|
(1,606
|
)
|
$
|
1,105
|
$
|
1,255
|
$
|
1,350
|
$
|
63
|
$
|
1,117
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
Asia core earnings (loss)
|
$
|
406
|
$
|
427
|
$
|
372
|
$
|
374
|
$
|
350
|
$
|
357
|
$
|
341
|
$
|
342
|
||||||||||||||||
Items to reconcile core earnings (loss) to
net income (loss) attributed to shareholders:
|
||||||||||||||||||||||||||||||||
Investment-related experience outside of
core earnings
|
46
|
48
|
62
|
48
|
62
|
69
|
74
|
62
|
||||||||||||||||||||||||
Direct impact of equity markets and
interest rates and variable annuity
guarantee liabilities
|
(86
|
)
|
(27
|
)
|
(140
|
)
|
(62
|
)
|
96
|
119
|
(15
|
)
|
107
|
|||||||||||||||||||
Change in actuarial methods and
assumptions
|
-
|
-
|
5
|
161
|
-
|
-
|
(38
|
)
|
(92
|
)
|
||||||||||||||||||||||
Other
|
(3
|
)
|
-
|
(39
|
)
|
-
|
-
|
-
|
(10
|
)
|
-
|
|||||||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
363
|
$
|
448
|
$
|
260
|
$
|
521
|
$
|
508
|
$
|
545
|
$
|
352
|
$
|
419
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
Canada core earnings (loss)
|
$
|
403
|
$
|
290
|
$
|
273
|
$
|
403
|
$
|
278
|
$
|
255
|
$
|
308
|
$
|
312
|
||||||||||||||||
Items to reconcile core earnings (loss) to
net income (loss) attributed to shareholders:
|
||||||||||||||||||||||||||||||||
Investment-related experience outside of
core earnings
|
83
|
145
|
76
|
(125
|
)
|
(12
|
)
|
(38
|
)
|
17
|
35
|
|||||||||||||||||||||
Direct impact of equity markets and
interest rates and variable annuity
guarantee liabilities
|
13
|
(60
|
)
|
(21
|
)
|
115
|
(238
|
)
|
(83
|
)
|
(266
|
)
|
59
|
|||||||||||||||||||
Change in actuarial methods and
assumptions
|
-
|
-
|
(7
|
)
|
43
|
-
|
-
|
68
|
(56
|
)
|
||||||||||||||||||||||
Charge related to decision to
change portfolio asset mix supporting
our legacy businesses
|
-
|
-
|
(343
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other
|
11
|
84
|
(7
|
)
|
(4
|
)
|
(5
|
)
|
(6
|
)
|
(11
|
)
|
(8
|
)
|
||||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
510
|
$
|
459
|
$
|
(29
|
)
|
$
|
432
|
$
|
23
|
$
|
128
|
$
|
116
|
$
|
342
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
U.S. core earnings (loss)
|
$
|
456
|
$
|
432
|
$
|
463
|
$
|
346
|
$
|
359
|
$
|
441
|
$
|
387
|
$
|
312
|
||||||||||||||||
Items to reconcile core earnings (loss) to
net income (loss) attributed to shareholders:
|
||||||||||||||||||||||||||||||||
Investment-related experience outside
of core earnings
|
(59
|
)
|
(101
|
)
|
(33
|
)
|
181
|
164
|
30
|
97
|
192
|
|||||||||||||||||||||
Direct impact of equity markets and
interest rates and variable annuity
guarantee liabilities
|
267
|
268
|
75
|
50
|
159
|
222
|
(623
|
)
|
72
|
|||||||||||||||||||||||
Change in actuarial methods and
assumptions
|
-
|
-
|
(31
|
)
|
(214
|
)
|
-
|
-
|
(39
|
)
|
(309
|
)
|
||||||||||||||||||||
Charge related to decision to change
portfolio asset mix supporting our
legacy businesses
|
-
|
-
|
(689
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Charge related to U.S. Tax Reform
|
-
|
-
|
(2,822
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other
|
(34
|
)
|
(61
|
)
|
139
|
(41
|
)
|
-
|
-
|
(18
|
)
|
(97
|
)
|
|||||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
630
|
$
|
538
|
$
|
(2,898
|
)
|
$
|
322
|
$
|
682
|
$
|
693
|
$
|
(196
|
)
|
$
|
170
|
Quarterly Results
|
|||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
|||||||||||||||||||||||||
Global WAM core earnings (loss)
|
$
|
239
|
$
|
227
|
$
|
198
|
$
|
216
|
$
|
214
|
$
|
188
|
$
|
186
|
$
|
168
|
|||||||||||||||||
Items to reconcile core earnings (loss) to
net income (loss) attributed to shareholders:
|
|||||||||||||||||||||||||||||||||
Impact related to U.S. Tax Reform
|
-
|
-
|
308
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Other
|
(6
|
)
|
(4
|
)
|
(10
|
)
|
(10
|
)
|
(13
|
)
|
(13
|
)
|
(14
|
)
|
(12
|
)
|
|||||||||||||||||
Net income (loss) attributed to
shareholders
|
$
|
233
|
$
|
223
|
$
|
496
|
$
|
206
|
$
|
201
|
$
|
175
|
$
|
172
|
$
|
156
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
Corporate and Other core income
(loss) (excluding core investment
gains)(1)
|
$
|
(177
|
)
|
$
|
(169
|
)
|
$
|
(201
|
)
|
$
|
(354
|
)
|
$
|
(181
|
)
|
$
|
(186
|
)
|
$
|
(115
|
)
|
$
|
(155
|
)
|
||||||||
Core investment gains (loss)
|
104
|
96
|
100
|
100
|
154
|
46
|
180
|
17
|
||||||||||||||||||||||||
Total core earnings (loss)
|
(73
|
)
|
(73
|
)
|
(101
|
)
|
(254
|
)
|
(27
|
)
|
(140
|
)
|
65
|
(138
|
)
|
|||||||||||||||||
Other items to reconcile core earnings
(loss) to net income (loss) attributed to
shareholders:
|
||||||||||||||||||||||||||||||||
Investment-related experience outside
of core earnings
|
(52
|
)
|
(92
|
)
|
(87
|
)
|
(92
|
)
|
(79
|
)
|
(61
|
)
|
(187
|
)
|
(10
|
)
|
||||||||||||||||
Direct impact of equity markets and
interest rates and variable annuity
guarantee liabilities
|
(149
|
)
|
(131
|
)
|
17
|
(56
|
)
|
(53
|
)
|
9
|
(298
|
)
|
175
|
|||||||||||||||||||
Changes in actuarial methods and
assumptions
|
-
|
-
|
-
|
8
|
-
|
-
|
-
|
1
|
||||||||||||||||||||||||
Impact related to U.S. Tax Reform
|
-
|
-
|
737
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Restructuring charges
|
(200
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Other
|
-
|
-
|
(1
|
)
|
18
|
-
|
1
|
39
|
-
|
|||||||||||||||||||||||
Net income (loss) attributed to
shareholders(1)
|
$
|
(474
|
)
|
$
|
(296
|
)
|
$
|
565
|
$
|
(376
|
)
|
$
|
(159
|
)
|
$
|
(191
|
)
|
$
|
(381
|
)
|
$
|
28
|
(1) |
The Corporate and Other segment includes earnings on assets backing capital net of amounts allocated to operating segments.
|
Premiums and deposits
|
Quarterly Results
|
|||||||||||
($ millions)
|
2Q18
|
1Q18
|
2Q17
|
|||||||||
Gross premiums
|
$
|
9,831
|
$
|
9,466
|
$
|
9,030
|
||||||
Ceded premiums (excluding Canada Group Benefits reinsurance)
|
(949
|
)
|
(1,012
|
)
|
(1,002
|
)
|
||||||
Segregated fund deposits
|
9,872
|
9,728
|
8,544
|
|||||||||
Mutual fund deposits
|
16,450
|
21,610
|
19,545
|
|||||||||
Institutional advisory account deposits
|
4,592
|
7,222
|
3,983
|
|||||||||
Other fund deposits
|
191
|
239
|
198
|
|||||||||
ASO premium equivalents
|
848
|
821
|
812
|
|||||||||
Investment contract deposits
|
9
|
18
|
39
|
|||||||||
Total premiums and deposits
|
40,844
|
48,092
|
41,149
|
|||||||||
Currency impact
|
-
|
668
|
(992
|
)
|
||||||||
Premiums and deposits at constant exchange rates
|
$
|
40,844
|
$
|
48,760
|
$
|
40,157
|
Assets under management and administration
|
||||||||||||
As at
|
||||||||||||
($ millions)
|
June 30, 2018
|
March 31, 2018
|
June 30, 2017
|
|||||||||
Total invested assets
|
$
|
348,974
|
$
|
342,389
|
$
|
329,296
|
||||||
Segregated funds net assets
|
331,995
|
326,011
|
321,267
|
|||||||||
Assets under management per financial statements
|
680,969
|
668,400
|
650,563
|
|||||||||
Mutual funds
|
201,839
|
197,854
|
179,979
|
|||||||||
Institutional advisory accounts (excluding segregated funds)
|
100,777
|
98,275
|
86,916
|
|||||||||
Other funds
|
7,711
|
7,247
|
6,638
|
|||||||||
Total assets under management
|
991,296
|
971,776
|
924,096
|
|||||||||
Other assets under administration
|
127,058
|
126,271
|
117,064
|
|||||||||
Currency impact
|
-
|
12,820
|
11,384
|
|||||||||
AUMA at constant exchange rates
|
$
|
1,118,354
|
$
|
1,110,867
|
$
|
1,052,544
|
Capital
|
||||||||||||
As at
|
||||||||||||
June 30, 2018
|
March 31, 2018
|
June 30, 2017
|
||||||||||
Total equity
|
$
|
45,318
|
$
|
44,089
|
$
|
44,225
|
||||||
Add AOCI loss on cash flow hedges
|
139
|
146
|
148
|
|||||||||
Add liabilities for capital instruments
|
8,888
|
8,275
|
7,630
|
|||||||||
Total capital
|
$
|
54,345
|
$
|
52,510
|
$
|
52,003
|
Quarterly Results
|
||||||||||||||||||||||||||||||||
($ millions, unaudited)
|
2Q18
|
1Q18
|
4Q17
|
3Q17
|
2Q17
|
1Q17
|
4Q16
|
3Q16
|
||||||||||||||||||||||||
Core EBITDA
|
$
|
370
|
$
|
360
|
$
|
355
|
$
|
352
|
$
|
377
|
$
|
342
|
$
|
315
|
$
|
298
|
||||||||||||||||
Amortization of deferred acquisition costs
and other depreciation
|
75
|
73
|
87
|
84
|
88
|
85
|
85
|
89
|
||||||||||||||||||||||||
Amortization of deferred sales commissions
|
24
|
29
|
25
|
23
|
23
|
28
|
24
|
24
|
||||||||||||||||||||||||
Core earnings before income taxes
|
271
|
258
|
243
|
245
|
266
|
229
|
206
|
185
|
||||||||||||||||||||||||
Core income tax (expense) recovery
|
(32
|
)
|
(31
|
)
|
(45
|
)
|
(29
|
)
|
(52
|
)
|
(41
|
)
|
(20
|
)
|
(16
|
)
|
||||||||||||||||
$
|
239
|
$
|
227
|
$
|
198
|
$
|
216
|
$
|
214
|
$
|
188
|
$
|
186
|
$
|
169
|
Consolidated Statements of Financial Position
|
||||||||
As at
|
||||||||
(Canadian $ in millions, unaudited)
|
June 30, 2018
|
December 31, 2017
|
||||||
Assets
|
||||||||
Cash and short-term securities
|
$
|
17,230
|
$
|
15,965
|
||||
Debt securities
|
180,821
|
174,000
|
||||||
Public equities
|
21,567
|
21,545
|
||||||
Mortgages
|
47,019
|
44,742
|
||||||
Private placements
|
34,701
|
32,132
|
||||||
Policy loans
|
6,117
|
5,808
|
||||||
Loans to bank clients
|
1,803
|
1,737
|
||||||
Real estate
|
14,216
|
13,810
|
||||||
Other invested assets
|
25,500
|
24,483
|
||||||
Total invested assets (note 3)
|
348,974
|
334,222
|
||||||
Other assets
|
||||||||
Accrued investment income
|
2,263
|
2,182
|
||||||
Outstanding premiums
|
1,256
|
1,148
|
||||||
Derivatives (note 4)
|
13,145
|
15,569
|
||||||
Reinsurance assets
|
31,296
|
30,359
|
||||||
Deferred tax assets
|
4,775
|
4,569
|
||||||
Goodwill and intangible assets
|
10,065
|
9,840
|
||||||
Miscellaneous
|
8,456
|
7,337
|
||||||
Total other assets
|
71,256
|
71,004
|
||||||
Segregated funds net assets (note 14)
|
331,995
|
324,307
|
||||||
Total assets
|
$
|
752,225
|
$
|
729,533
|
||||
Liabilities and Equity
|
||||||||
Liabilities
|
||||||||
Insurance contract liabilities (note 5)
|
$
|
315,473
|
$
|
304,605
|
||||
Investment contract liabilities (note 5)
|
3,201
|
3,126
|
||||||
Deposits from bank clients
|
19,122
|
18,131
|
||||||
Derivatives (note 4)
|
7,183
|
7,822
|
||||||
Deferred tax liabilities
|
1,457
|
1,281
|
||||||
Other liabilities
|
14,985
|
14,927
|
||||||
361,421
|
349,892
|
|||||||
Long-term debt (note 7)
|
4,603
|
4,784
|
||||||
Capital instruments (note 8)
|
8,888
|
8,387
|
||||||
Segregated funds net liabilities (note 14)
|
331,995
|
324,307
|
||||||
Total liabilities
|
706,907
|
687,370
|
||||||
Equity
|
||||||||
Preferred shares (note 9)
|
3,822
|
3,577
|
||||||
Common shares (note 9)
|
23,031
|
22,989
|
||||||
Contributed surplus
|
274
|
277
|
||||||
Shareholders' retained earnings
|
11,768
|
10,083
|
||||||
Shareholders' accumulated other comprehensive income (loss):
|
||||||||
Pension and other post-employment plans
|
(388
|
)
|
(364
|
)
|
||||
Available-for-sale securities
|
(115
|
)
|
179
|
|||||
Cash flow hedges
|
(139
|
)
|
(109
|
)
|
||||
Translation of foreign operations and real estate revaluation surplus
|
5,891
|
4,381
|
||||||
Total shareholders' equity
|
44,144
|
41,013
|
||||||
Participating policyholders' equity
|
132
|
221
|
||||||
Non-controlling interests
|
1,042
|
929
|
||||||
Total equity
|
45,318
|
42,163
|
||||||
Total liabilities and equity
|
$
|
752,225
|
$
|
729,533
|
||||
The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements.
|
||||||||
Roy Gori
President and Chief Executive Officer
|
John Cassaday
Chairman of the Board of Directors
|
|||||||
|
Consolidated Statements of Income
|
||||||||||||||||
For the
|
three months ended
June 30,
|
six months ended
June 30,
|
||||||||||||||
(Canadian $ in millions except per share amounts, unaudited)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Revenue
|
||||||||||||||||
Premium income
|
||||||||||||||||
Gross premiums
|
$
|
9,831
|
$
|
9,030
|
$
|
19,297
|
$
|
18,115
|
||||||||
Premiums ceded to reinsurers
|
(1,077
|
)
|
(2,056
|
)
|
(2,218
|
)
|
(4,091
|
)
|
||||||||
Net premiums
|
8,754
|
6,974
|
17,079
|
14,024
|
||||||||||||
Investment income (note 3)
|
||||||||||||||||
Investment income
|
3,566
|
3,444
|
6,801
|
6,761
|
||||||||||||
Realized and unrealized gains (losses) on assets supporting
insurance and investment contract liabilities and on the
macro hedge program
|
(1,615
|
)
|
3,303
|
(6,931
|
)
|
3,893
|
||||||||||
Net investment income (loss)
|
1,951
|
6,747
|
(130
|
)
|
10,654
|
|||||||||||
Other revenue (note 10)
|
2,964
|
2,872
|
5,466
|
5,465
|
||||||||||||
Total revenue
|
13,669
|
16,593
|
22,415
|
30,143
|
||||||||||||
Contract benefits and expenses
|
||||||||||||||||
To contract holders and beneficiaries
|
||||||||||||||||
Gross claims and benefits (note 5)
|
7,177
|
6,525
|
13,824
|
13,128
|
||||||||||||
Change in insurance contract liabilities
|
1,389
|
6,113
|
(1,178
|
)
|
7,564
|
|||||||||||
Change in investment contract liabilities
|
35
|
41
|
79
|
95
|
||||||||||||
Benefits and expenses ceded to reinsurers
|
(1,343
|
)
|
(2,218
|
)
|
(2,556
|
)
|
(4,370
|
)
|
||||||||
Change in reinsurance assets
|
475
|
467
|
454
|
2,257
|
||||||||||||
Net benefits and claims
|
7,733
|
10,928
|
10,623
|
18,674
|
||||||||||||
General expenses
|
2,092
|
1,785
|
3,927
|
3,492
|
||||||||||||
Investment expenses
|
416
|
398
|
822
|
789
|
||||||||||||
Commissions
|
1,457
|
1,491
|
2,978
|
3,115
|
||||||||||||
Interest expense
|
318
|
279
|
604
|
538
|
||||||||||||
Net premium taxes
|
118
|
94
|
212
|
180
|
||||||||||||
Total contract benefits and expenses
|
12,134
|
14,975
|
19,166
|
26,788
|
||||||||||||
Income before income taxes
|
1,535
|
1,618
|
3,249
|
3,355
|
||||||||||||
Income tax expense
|
(246
|
)
|
(304
|
)
|
(583
|
)
|
(650
|
)
|
||||||||
Net income
|
$
|
1,289
|
$
|
1,314
|
$
|
2,666
|
$
|
2,705
|
||||||||
Net income (loss) attributed to:
|
||||||||||||||||
Non-controlling interests
|
$
|
67
|
$
|
61
|
$
|
121
|
$
|
115
|
||||||||
Participating policyholders
|
(40
|
)
|
(2
|
)
|
(89
|
)
|
(15
|
)
|
||||||||
Shareholders
|
1,262
|
1,255
|
2,634
|
2,605
|
||||||||||||
$
|
1,289
|
$
|
1,314
|
$
|
2,666
|
$
|
2,705
|
|||||||||
Net income attributed to shareholders
|
$
|
1,262
|
$
|
1,255
|
$
|
2,634
|
$
|
2,605
|
||||||||
Preferred share dividends
|
(44
|
)
|
(39
|
)
|
(83
|
)
|
(80
|
)
|
||||||||
Common shareholders' net income
|
$
|
1,218
|
$
|
1,216
|
$
|
2,551
|
$
|
2,525
|
||||||||
Earnings per share
|
||||||||||||||||
Basic earnings per common share (note 9)
|
$
|
0.61
|
$
|
0.62
|
$
|
1.29
|
$
|
1.28
|
||||||||
Diluted earnings per common share (note 9)
|
0.61
|
0.61
|
1.28
|
1.27
|
||||||||||||
Dividends per common share
|
0.220
|
0.205
|
0.440
|
0.410
|
||||||||||||
The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements.
|
Consolidated Statements of Comprehensive Income
|
||||||||||||||||
For the
|
three months ended
June 30,
|
six months ended
June 30,
|
||||||||||||||
(Canadian $ in millions, unaudited)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Net income
|
$
|
1,289
|
$
|
1,314
|
$
|
2,666
|
$
|
2,705
|
||||||||
Other comprehensive income (loss) ("OCI"), net of tax
|
||||||||||||||||
Items that may be subsequently reclassified to net income:
|
||||||||||||||||
Foreign exchange gains (losses) on:
|
||||||||||||||||
Translation of foreign operations
|
433
|
(987
|
)
|
1,700
|
(1,064
|
)
|
||||||||||
Net investment hedges
|
(72
|
)
|
131
|
(190
|
)
|
80
|
||||||||||
Available-for-sale financial securities:
|
||||||||||||||||
Unrealized gains (losses) arising during the period
|
(5
|
)
|
233
|
(331
|
)
|
430
|
||||||||||
Reclassification of net realized (gains) losses and impairments to net income
|
48
|
4
|
35
|
12
|
||||||||||||
Cash flow hedges:
|
||||||||||||||||
Unrealized gains (losses) arising during the period
|
4
|
26
|
(36
|
)
|
79
|
|||||||||||
Reclassification of realized losses to net income
|
3
|
3
|
6
|
5
|
||||||||||||
Share of other comprehensive income (losses) of associates
|
-
|
-
|
-
|
1
|
||||||||||||
Total items that may be subsequently reclassified to net income
|
411
|
(590
|
)
|
1,184
|
(457
|
)
|
||||||||||
Items that will not be reclassified to net income:
|
||||||||||||||||
Change in pension and other post-employment plans
|
(3
|
)
|
5
|
(24
|
)
|
6
|
||||||||||
Total items that will not be reclassified to net income
|
(3
|
)
|
5
|
(24
|
)
|
6
|
||||||||||
Other comprehensive income (loss), net of tax
|
408
|
(585
|
)
|
1,160
|
(451
|
)
|
||||||||||
Total comprehensive income (loss), net of tax
|
$
|
1,697
|
$
|
729
|
$
|
3,826
|
$
|
2,254
|
||||||||
Total comprehensive income (loss) attributed to:
|
||||||||||||||||
Non-controlling interests
|
$
|
67
|
$
|
61
|
$
|
119
|
$
|
115
|
||||||||
Participating policyholders
|
(41
|
)
|
(2
|
)
|
(89
|
)
|
(15
|
)
|
||||||||
Shareholders
|
1,671
|
670
|
3,796
|
2,154
|
Income Taxes included in Other Comprehensive Income
|
||||||||||||||||
For the
|
three months ended
June 30,
|
six months ended
June 30,
|
||||||||||||||
(Canadian $ in millions, unaudited)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Income tax expense (recovery) on:
|
||||||||||||||||
Unrealized foreign exchange gains/losses on translation of foreign operations
|
$
|
1
|
$
|
(1
|
)
|
$
|
1
|
$
|
(1
|
)
|
||||||
Unrealized foreign exchange gains/losses on net investment hedges
|
-
|
25
|
(30
|
)
|
11
|
|||||||||||
Unrealized gains/losses on available-for-sale financial securities
|
11
|
76
|
(117
|
)
|
137
|
|||||||||||
Reclassification of realized gains/losses and recoveries/impairments to
net income on available-for-sale financial securities
|
18
|
12
|
26
|
16
|
||||||||||||
Unrealized gains/losses on cash flow hedges
|
(5
|
)
|
7
|
34
|
30
|
|||||||||||
Reclassification of realized gains/losses to net income on cash flow hedges
|
1
|
1
|
2
|
3
|
||||||||||||
Change in pension and other post-employment plans
|
-
|
2
|
16
|
3
|
||||||||||||
Total income tax expense (recovery)
|
$
|
26
|
$
|
122
|
$
|
(68
|
)
|
$
|
199
|
|||||||
The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements.
|
Consolidated Statements of Changes in Equity
|
||||||||
For the six months ended June 30,
|
||||||||
(Canadian $ in millions, unaudited)
|
2018
|
2017
|
||||||
Preferred shares
|
||||||||
Balance, beginning of period
|
$
|
3,577
|
$
|
3,577
|
||||
Issued during the period (note 9)
|
250
|
-
|
||||||
Issuance costs, net of tax
|
(5
|
)
|
-
|
|||||
Balance, end of period
|
3,822
|
3,577
|
||||||
Common shares
|
||||||||
Balance, beginning of period
|
22,989
|
22,865
|
||||||
Issued on exercise of stock options
|
42
|
39
|
||||||
Balance, end of period
|
23,031
|
22,904
|
||||||
Contributed surplus
|
||||||||
Balance, beginning of period
|
277
|
284
|
||||||
Exercise of stock options and deferred share units
|
(7
|
)
|
(7
|
)
|
||||
Stock option expense
|
4
|
10
|
||||||
Balance, end of period
|
274
|
287
|
||||||
Shareholders' retained earnings
|
||||||||
Balance, beginning of period
|
10,083
|
9,759
|
||||||
Net income attributed to shareholders
|
2,634
|
2,605
|
||||||
Preferred share dividends
|
(83
|
)
|
(80
|
)
|
||||
Common share dividends
|
(866
|
)
|
(809
|
)
|
||||
Balance, end of period
|
11,768
|
11,475
|
||||||
Shareholders' accumulated other comprehensive income (loss) ("AOCI")
|
||||||||
Balance, beginning of period
|
4,087
|
5,347
|
||||||
Change in actuarial gains (losses) on pension and other post-employment plans
|
(24
|
)
|
6
|
|||||
Change in unrealized foreign exchange gains (losses) of net foreign operations
|
1,510
|
(984
|
)
|
|||||
Change in unrealized gains (losses) on available-for-sale financial securities
|
(294
|
)
|
442
|
|||||
Change in unrealized gains (losses) on derivative instruments designated as cash flow hedges
|
(30
|
)
|
84
|
|||||
Share of other comprehensive income (losses) of associates
|
-
|
1
|
||||||
Balance, end of period
|
5,249
|
4,896
|
||||||
Total shareholders' equity, end of period
|
44,144
|
43,139
|
||||||
Participating policyholders' equity
|
||||||||
Balance, beginning of period
|
221
|
248
|
||||||
Net income (loss) attributed to participating policyholders
|
(89
|
)
|
(15
|
)
|
||||
Balance, end of period
|
132
|
233
|
||||||
Non-controlling interests
|
||||||||
Balance, beginning of period
|
929
|
743
|
||||||
Net income attributed to non-controlling interests
|
121
|
115
|
||||||
Other comprehensive income (loss) attributed to non-controlling interests
|
(2
|
)
|
-
|
|||||
Contributions (distributions), net
|
(6
|
)
|
(5
|
)
|
||||
Balance, end of period
|
1,042
|
853
|
||||||
Total equity, end of period
|
$
|
45,318
|
$
|
44,225
|
||||
The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements.
|
Consolidated Statements of Cash Flows
|
||||||||
For the six months ended June 30,
|
||||||||
(Canadian $ in millions, unaudited)
|
2018
|
2017
|
||||||
Operating activities
|
||||||||
Net income
|
$
|
2,666
|
$
|
2,705
|
||||
Adjustments:
|
||||||||
Increase (decrease) in insurance contract liabilities
|
(1,178
|
)
|
7,564
|
|||||
Increase (decrease) in investment contract liabilities
|
79
|
95
|
||||||
(Increase) decrease in reinsurance assets
|
454
|
2,257
|
||||||
Amortization of (premium) discount on invested assets
|
113
|
76
|
||||||
Other amortization
|
309
|
265
|
||||||
Net realized and unrealized (gains) losses and impairment on assets
|
6,782
|
(4,744
|
)
|
|||||
Deferred income tax expense (recovery)
|
69
|
565
|
||||||
Restructuring charge
|
200
|
-
|
||||||
Stock option expense
|
4
|
10
|
||||||
Cash provided by operating activities before undernoted item
|
9,498
|
8,793
|
||||||
Changes in policy related and operating receivables and payables
|
(689
|
)
|
(737
|
)
|
||||
Cash provided by operating activities
|
8,809
|
8,056
|
||||||
Investing activities
|
||||||||
Purchases and mortgage advances
|
(51,831
|
)
|
(43,866
|
)
|
||||
Disposals and repayments
|
43,377
|
36,462
|
||||||
Change in investment broker net receivables and payables
|
94
|
166
|
||||||
Net cash decrease from purchase of subsidiaries and businesses
|
-
|
(10
|
)
|
|||||
Cash used in investing activities
|
(8,360
|
)
|
(7,248
|
)
|
||||
Financing activities
|
||||||||
Increase (decrease) in repurchase agreements and securities sold but not yet purchased
|
48
|
1
|
||||||
Redemption of long-term debt (note 7)
|
(400
|
)
|
-
|
|||||
Issue of capital instruments, net (note 8)
|
597
|
994
|
||||||
Redemption of capital instruments (note 8)
|
(200
|
)
|
(499
|
)
|
||||
Secured borrowing from securitization transactions
|
-
|
441
|
||||||
Changes in deposits from Bank clients, net
|
966
|
342
|
||||||
Shareholders' dividends paid in cash
|
(949
|
)
|
(889
|
)
|
||||
Contributions from (distribution to) non-controlling interests, net
|
(6
|
)
|
(5
|
)
|
||||
Common shares issued, net (note 9)
|
42
|
39
|
||||||
Preferred shares issued, net (note 9)
|
245
|
-
|
||||||
Cash provided by (used in) financing activities
|
343
|
424
|
||||||
Cash and short-term securities
|
||||||||
Increase (decrease) during the period
|
792
|
1,232
|
||||||
Effect of foreign exchange rate changes on cash and short-term securities
|
486
|
(310
|
)
|
|||||
Balance, beginning of period
|
15,098
|
14,238
|
||||||
Balance, end of period
|
16,376
|
15,160
|
||||||
Cash and short-term securities
|
||||||||
Beginning of period
|
||||||||
Gross cash and short-term securities
|
15,965
|
15,151
|
||||||
Net payments in transit, included in other liabilities
|
(867
|
)
|
(913
|
)
|
||||
Net cash and short-term securities, beginning of period
|
15,098
|
14,238
|
||||||
End of period
|
||||||||
Gross cash and short-term securities
|
17,230
|
15,866
|
||||||
Net payments in transit, included in other liabilities
|
(854
|
)
|
(706
|
)
|
||||
Net cash and short-term securities, end of period
|
$
|
16,376
|
$
|
15,160
|
||||
Supplemental disclosures on cash flow information
|
||||||||
Interest received
|
$
|
5,355
|
$
|
5,327
|
||||
Interest paid
|
576
|
539
|
||||||
Income taxes paid
|
828
|
336
|
||||||
The accompanying notes are an integral part of these unaudited Interim Consolidated Financial Statements.
|
Note 1 |
Nature of Operations and Significant Accounting Policies
|
Note 2 |
Accounting and Reporting Changes
|
· |
Global Wealth and Asset Management ("Global WAM") – providing fee-based wealth solutions with little or no guarantees to the Company's retail, retirement and institutional customers around the world.
|
· |
Asia – providing insurance products and insurance-based wealth accumulation products in Asia.
|
· |
Canada – providing insurance products, insurance-based wealth accumulation products, and banking services in Canada.
|
· |
U.S. – providing life insurance products and administering long-term care and in-force insurance-based wealth accumulation products in the U.S.
|
· |
Corporate and Other – comprised of investment performance on assets backing capital, net of amounts allocated to the operating segments; costs incurred by the corporate office related to shareholder activities; financing costs; Property and Casualty Reinsurance Business; and run-off reinsurance business lines.
|
Note 3 |
Invested Assets and Investment Income
|
(a) |
Carrying values and fair values of invested assets
|
As at June 30, 2018
|
FVTPL(1)
|
AFS(2)
|
Other(3)
|
Total carrying
value
|
Total fair
value
|
|||||||||||||||
Cash and short-term securities(4)
|
$
|
868
|
$
|
11,708
|
$
|
4,654
|
$
|
17,230
|
$
|
17,230
|
||||||||||
Debt securities(5)
|
||||||||||||||||||||
Canadian government and agency
|
17,623
|
6,623
|
-
|
24,246
|
24,246
|
|||||||||||||||
U.S. government and agency
|
10,912
|
11,855
|
-
|
22,767
|
22,767
|
|||||||||||||||
Other government and agency
|
16,603
|
3,783
|
-
|
20,386
|
20,386
|
|||||||||||||||
Corporate
|
105,061
|
5,237
|
-
|
110,298
|
110,298
|
|||||||||||||||
Mortgage/asset-backed securities
|
2,896
|
228
|
-
|
3,124
|
3,124
|
|||||||||||||||
Public equities
|
18,821
|
2,746
|
-
|
21,567
|
21,567
|
|||||||||||||||
Mortgages
|
-
|
-
|
47,019
|
47,019
|
47,476
|
|||||||||||||||
Private placements
|
-
|
-
|
34,701
|
34,701
|
35,607
|
|||||||||||||||
Policy loans
|
-
|
-
|
6,117
|
6,117
|
6,117
|
|||||||||||||||
Loans to Bank clients
|
-
|
-
|
1,803
|
1,803
|
1,806
|
|||||||||||||||
Real estate
|
||||||||||||||||||||
Own use property
|
-
|
-
|
2,114
|
2,114
|
3,337
|
|||||||||||||||
Investment property
|
-
|
-
|
12,102
|
12,102
|
12,102
|
|||||||||||||||
Other invested assets
|
||||||||||||||||||||
Alternative long-duration assets(6)
|
12,467
|
89
|
8,972
|
21,528
|
22,245
|
|||||||||||||||
Various other
|
149
|
-
|
3,823
|
3,972
|
3,972
|
|||||||||||||||
Total invested assets
|
$
|
185,400
|
$
|
42,269
|
$
|
121,305
|
$
|
348,974
|
$
|
352,280
|
||||||||||
As at December 31, 2017
|
FVTPL(1)
|
AFS(2)
|
Other(3)
|
Total carrying
value
|
Total fair
value
|
|||||||||||||||
Cash and short-term securities(4)
|
$
|
439
|
$
|
11,429
|
$
|
4,097
|
$
|
15,965
|
$
|
15,965
|
||||||||||
Debt securities(5)
|
||||||||||||||||||||
Canadian government and agency
|
17,886
|
4,892
|
-
|
22,778
|
22,778
|
|||||||||||||||
U.S. government and agency
|
12,497
|
13,472
|
-
|
25,969
|
25,969
|
|||||||||||||||
Other government and agency
|
16,838
|
2,988
|
-
|
19,826
|
19,826
|
|||||||||||||||
Corporate
|
96,785
|
5,366
|
-
|
102,151
|
102,151
|
|||||||||||||||
Mortgage/asset-backed securities
|
3,018
|
258
|
-
|
3,276
|
3,276
|
|||||||||||||||
Public equities
|
18,473
|
3,072
|
-
|
21,545
|
21,545
|
|||||||||||||||
Mortgages
|
-
|
-
|
44,742
|
44,742
|
46,065
|
|||||||||||||||
Private placements
|
-
|
-
|
32,132
|
32,132
|
34,581
|
|||||||||||||||
Policy loans
|
-
|
-
|
5,808
|
5,808
|
5,808
|
|||||||||||||||
Loans to Bank clients
|
-
|
-
|
1,737
|
1,737
|
1,742
|
|||||||||||||||
Real estate
|
||||||||||||||||||||
Own use property
|
-
|
-
|
1,281
|
1,281
|
2,448
|
|||||||||||||||
Investment property
|
-
|
-
|
12,529
|
12,529
|
12,529
|
|||||||||||||||
Other invested assets
|
||||||||||||||||||||
Alternative long-duration assets(6)
|
12,018
|
88
|
8,624
|
20,730
|
21,053
|
|||||||||||||||
Various other
|
142
|
-
|
3,611
|
3,753
|
3,752
|
|||||||||||||||
Total invested assets
|
$
|
178,096
|
$
|
41,565
|
$
|
114,561
|
$
|
334,222
|
$
|
339,488
|
(1) |
FVTPL classification was elected for securities backing insurance contract liabilities to substantially reduce any accounting mismatch arising from changes in the fair value of these assets and changes in the value of the related insurance contract liabilities. If this election had not been made and instead the available-for-sale ("AFS") classification was selected, there would be an accounting mismatch because changes in insurance contract liabilities are recognized in net income rather than in OCI.
|
(2) |
Securities that are designated as AFS are not actively traded by the Company but sales do occur as circumstances warrant. Such sales result in a reclassification of any accumulated unrealized gain (loss) in AOCI to net income as a realized gain (loss).
|
(3) |
Primarily includes assets classified as loans and carried at amortized cost, own use properties, investment properties, equity method accounted investments, oil and gas investments, and leveraged leases.
|
(4) |
Includes short-term securities with maturities of less than one year at acquisition amounting to $3,699 (December 31, 2017 – $2,737) cash equivalents with maturities of less than 90 days at acquisition amounting to $8,877 (December 31, 2017 – $9,131) and cash of $4,654 (December 31, 2017 – $4,097).
|
(5) |
Debt securities include securities which were acquired with maturities of less than one year and less than 90 days of $969 and $nil, respectively (December 31, 2017 – $1,768 and $161, respectively).
|
(6) |
Alternative long-duration assets ("ALDA") include investments in private equity of $5,408, power and infrastructure of $7,171, oil and gas of $3,211, timber and agriculture sectors of $5,103 and various other invested assets of $635 (December 31, 2017 – $4,959, $7,355, $2,813, $5,033 and $570 respectively). During 2018,
|
|
$1,422 of power and infrastructure ALDA were sold to John Hancock Infrastructure Master Fund L.P. in the USA, an associate of the Company which is a structured entity based on partnership voting rights. The Company provides management services to the fund and owns approximately 0.1% of its partnership interests as well as 1% of its tax blocker entities. During 2018, $510 (2017 – $395) of U.S. commercial real estate was sold to the Manulife US Real Estate Investment Trust in Singapore, an associate of the Company which is a structured entity based on unitholder voting rights. The Company provides management services to the trust and owns approximately 8.5% (2017 - 9.5%) of its units. During 2017, $619 of U.S. commercial real estate was sold to Hancock US Real Estate Fund, L.P., an associate of the Company which is a structured entity based on partnership voting rights. The Company provides management services to the fund and owns approximately 11.7% of its partnership interests.
|
(b) |
Investment income
|
three months ended
|
six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
For the
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Interest income
|
$
|
2,780
|
$
|
2,724
|
$
|
5,462
|
$
|
5,343
|
||||||||
Dividend, rental and other income
|
834
|
686
|
1,375
|
1,277
|
||||||||||||
Net recoveries (impairments and provisions)
|
19
|
4
|
46
|
3
|
||||||||||||
Other
|
(67
|
)
|
30
|
(82
|
)
|
138
|
||||||||||
3,566
|
3,444
|
6,801
|
6,761
|
|||||||||||||
Realized and unrealized gains (losses) on assets supporting insurance and investment contract liabilities
and on the macro equity hedging program
|
||||||||||||||||
Debt securities
|
(1,239
|
)
|
2,311
|
(4,431
|
)
|
2,859
|
||||||||||
Public equities
|
279
|
245
|
22
|
947
|
||||||||||||
Mortgages
|
10
|
10
|
14
|
18
|
||||||||||||
Private placements
|
8
|
44
|
(67
|
)
|
9
|
|||||||||||
Real estate
|
145
|
131
|
239
|
193
|
||||||||||||
Other invested assets
|
87
|
100
|
(244
|
)
|
70
|
|||||||||||
Derivatives, including macro equity hedging program
|
(905
|
)
|
462
|
(2,464
|
)
|
(203
|
)
|
|||||||||
(1,615
|
)
|
3,303
|
(6,931
|
)
|
3,893
|
|||||||||||
Total investment income
|
$
|
1,951
|
$
|
6,747
|
$
|
(130
|
)
|
$
|
10,654
|
(c) |
Fair value measurement
|
Total fair value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Cash and short-term securities
|
||||||||||||||||
FVTPL
|
$
|
868
|
$
|
-
|
$
|
868
|
$
|
-
|
||||||||
AFS
|
11,708
|
-
|
11,708
|
-
|
||||||||||||
Other
|
4,654
|
4,654
|
-
|
-
|
||||||||||||
Debt securities
|
||||||||||||||||
FVTPL
|
||||||||||||||||
Canadian government and agency
|
17,623
|
-
|
17,623
|
-
|
||||||||||||
U.S. government and agency
|
10,912
|
-
|
10,912
|
-
|
||||||||||||
Other government and agency
|
16,603
|
-
|
16,381
|
222
|
||||||||||||
Corporate
|
105,061
|
2
|
104,375
|
684
|
||||||||||||
Residential mortgage/asset-backed securities
|
14
|
-
|
7
|
7
|
||||||||||||
Commercial mortgage/asset-backed securities
|
1,147
|
-
|
1,147
|
-
|
||||||||||||
Other securitized assets
|
1,735
|
-
|
1,735
|
-
|
||||||||||||
AFS
|
||||||||||||||||
Canadian government and agency
|
6,623
|
-
|
6,623
|
-
|
||||||||||||
U.S. government and agency
|
11,855
|
-
|
11,855
|
-
|
||||||||||||
Other government and agency
|
3,783
|
-
|
3,745
|
38
|
||||||||||||
Corporate
|
5,237
|
-
|
5,136
|
101
|
||||||||||||
Residential mortgage/asset-backed securities
|
24
|
-
|
23
|
1
|
||||||||||||
Commercial mortgage/asset-backed securities
|
141
|
-
|
141
|
-
|
||||||||||||
Other securitized assets
|
63
|
-
|
63
|
-
|
||||||||||||
Public equities
|
||||||||||||||||
FVTPL
|
18,821
|
18,818
|
-
|
3
|
||||||||||||
AFS
|
2,746
|
2,744
|
2
|
-
|
||||||||||||
Real estate - investment property(1)
|
12,102
|
-
|
-
|
12,102
|
||||||||||||
Other invested assets(2)
|
15,744
|
-
|
-
|
15,744
|
||||||||||||
Segregated funds net assets(3)
|
331,995
|
293,484
|
34,103
|
4,408
|
||||||||||||
Total
|
$
|
579,459
|
$
|
319,702
|
$
|
226,447
|
$
|
33,310
|
As at December 31, 2017
|
Total fair value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Cash and short-term securities
|
||||||||||||||||
FVTPL
|
$
|
439
|
$
|
-
|
$
|
439
|
$
|
-
|
||||||||
AFS
|
11,429
|
-
|
11,429
|
-
|
||||||||||||
Other
|
4,097
|
4,097
|
-
|
-
|
||||||||||||
Debt securities
|
||||||||||||||||
FVTPL
|
||||||||||||||||
Canadian government and agency
|
17,886
|
-
|
17,886
|
-
|
||||||||||||
U.S. government and agency
|
12,497
|
-
|
12,497
|
-
|
||||||||||||
Other government and agency
|
16,838
|
-
|
16,599
|
239
|
||||||||||||
Corporate
|
96,785
|
2
|
96,073
|
710
|
||||||||||||
Residential mortgage/asset-backed securities
|
8
|
-
|
7
|
1
|
||||||||||||
Commercial mortgage/asset-backed securities
|
1,099
|
-
|
1,099
|
-
|
||||||||||||
Other securitized assets
|
1,911
|
-
|
1,886
|
25
|
||||||||||||
AFS
|
||||||||||||||||
Canadian government and agency
|
4,892
|
-
|
4,892
|
-
|
||||||||||||
U.S. government and agency
|
13,472
|
-
|
13,472
|
-
|
||||||||||||
Other government and agency
|
2,988
|
-
|
2,941
|
47
|
||||||||||||
Corporate
|
5,366
|
-
|
5,278
|
88
|
||||||||||||
Residential mortgage/asset-backed securities
|
37
|
-
|
37
|
-
|
||||||||||||
Commercial mortgage/asset-backed securities
|
138
|
-
|
138
|
-
|
||||||||||||
Other securitized assets
|
83
|
-
|
82
|
1
|
||||||||||||
Public equities
|
||||||||||||||||
FVTPL
|
18,473
|
18,470
|
-
|
3
|
||||||||||||
AFS
|
3,072
|
3,069
|
3
|
-
|
||||||||||||
Real estate - investment property(1)
|
12,529
|
-
|
-
|
12,529
|
||||||||||||
Other invested assets(2)
|
16,203
|
-
|
-
|
16,203
|
||||||||||||
Segregated funds net assets(3)
|
324,307
|
286,490
|
33,562
|
4,255
|
||||||||||||
Total
|
$
|
564,549
|
$
|
312,128
|
$
|
218,320
|
$
|
34,101
|
(1) |
For real estate investment properties, the significant unobservable inputs are capitalization rates (ranging from 3.50% to 8.75% during the period and ranging from 3.50% to 9.00% during the year 2017) and terminal capitalization rates (ranging from 3.65% to 9.25% during the period and ranging from 4.0% to 9.25% during the year 2017). Holding other factors constant, a lower capitalization or terminal capitalization rate will tend to increase the fair value of an investment property. Changes in fair value based on variations in unobservable inputs generally cannot be extrapolated because the relationship between the directional changes of each input is not usually linear.
|
(2) |
Other invested assets measured at fair value are held primarily in the power and infrastructure and timber sectors. The significant inputs used in the valuation of the Company's power and infrastructure investments are primarily future distributable cash flows, terminal values and discount rates. Holding other factors constant, an increase to future distributable cash flows or terminal values would tend to increase the fair value of a power and infrastructure investment, while an increase in the discount rate would have the opposite effect. Discount rates during the period ranged from 8.95% to 15.0% (for the year ended December 31, 2017 – ranged from 9.20% to 16.5%). Disclosure of distributable cash flow and terminal value ranges are not meaningful given the disparity in estimates by project. The significant inputs used in the valuation of the Company's investments in timberland are timber prices and discount rates. Holding other factors constant, an increase to timber prices would tend to increase the fair value of a timberland investment, while an increase in the discount rates would have the opposite effect. Discount rates during the period ranged from 5.0% to 7.25% (for the year ended December 31, 2017 – ranged from 5.0% to 7.5%). A range of prices for timber is not meaningful as the market price depends on factors such as property location and proximity to markets and export yards.
|
(3) |
Segregated funds net assets are measured at fair value. The Company's Level 3 segregated funds assets are predominantly invested in timberland properties valued as described above.
|
As at June 30, 2018
|
Carrying
value
|
Total fair
value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Mortgages
|
$
|
47,019
|
$
|
47,476
|
$
|
-
|
$
|
-
|
$
|
47,476
|
||||||||||
Private placements
|
34,701
|
35,607
|
-
|
30,030
|
5,577
|
|||||||||||||||
Policy loans
|
6,117
|
6,117
|
-
|
6,117
|
-
|
|||||||||||||||
Loans to Bank clients
|
1,803
|
1,806
|
-
|
1,806
|
-
|
|||||||||||||||
Real estate - own use property
|
2,114
|
3,337
|
-
|
-
|
3,337
|
|||||||||||||||
Other invested assets(1)
|
9,756
|
10,473
|
113
|
-
|
10,360
|
|||||||||||||||
Total invested assets disclosed at fair value
|
$
|
101,510
|
$
|
104,816
|
$
|
113
|
$
|
37,953
|
$
|
66,750
|
As at December 31, 2017
|
Carrying
value
|
Total fair
value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Mortgages
|
$
|
44,742
|
$
|
46,065
|
$
|
-
|
$
|
-
|
$
|
46,065
|
||||||||||
Private placements
|
32,132
|
34,581
|
-
|
28,514
|
6,067
|
|||||||||||||||
Policy loans
|
5,808
|
5,808
|
-
|
5,808
|
-
|
|||||||||||||||
Loans to Bank clients
|
1,737
|
1,742
|
-
|
1,742
|
-
|
|||||||||||||||
Real estate - own use property
|
1,281
|
2,448
|
-
|
-
|
2,448
|
|||||||||||||||
Other invested assets(1)
|
8,280
|
8,602
|
88
|
-
|
8,514
|
|||||||||||||||
Total invested assets disclosed at fair value
|
$
|
93,980
|
$
|
99,246
|
$
|
88
|
$
|
36,064
|
$
|
63,094
|
(1) |
Other invested assets disclosed at fair value include $3,446 (December 31, 2017 – $3,273) of leveraged leases which are disclosed at their carrying values as fair value is not routinely calculated on these investments.
|
For the three months ended
June 30, 2018
|
Balance,
April 1,2018
|
Net realized/ unrealized gains (losses) included in net income(1)
|
Net realized/ unrealized gains (losses) included in AOCI(2)
|
Purchases
|
Sales
|
Settlements
|
Transfer
into
Level 3(3)
|
Transfer
out of
Level 3(3)
|
Currency movement
|
Balance,
June 30, 2018
|
Change in unrealized gains (losses) on assets still held
|
|||||||||||||||||||||||||||||||||
Debt securities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
$
|
233
|
$
|
(5
|
)
|
$
|
-
|
$
|
1
|
$
|
(2
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
(5
|
)
|
$
|
222
|
$
|
(6
|
)
|
||||||||||||||||||
Corporate
|
688
|
4
|
-
|
27
|
(25
|
)
|
(1
|
)
|
-
|
-
|
(9
|
)
|
684
|
6
|
||||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
|||||||||||||||||||||||||||||||||
Other securitized assets
|
30
|
1
|
-
|
-
|
-
|
-
|
-
|
(31
|
)
|
-
|
-
|
1
|
||||||||||||||||||||||||||||||||
958
|
-
|
-
|
28
|
(27
|
)
|
(1
|
)
|
-
|
(31
|
)
|
(14
|
)
|
913
|
1
|
||||||||||||||||||||||||||||||
AFS
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
44
|
-
|
(1
|
)
|
-
|
(5
|
)
|
-
|
-
|
-
|
-
|
38
|
-
|
|||||||||||||||||||||||||||||||
Corporate
|
91
|
-
|
(1
|
)
|
19
|
(6
|
)
|
-
|
-
|
-
|
(2
|
)
|
101
|
-
|
||||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
|
)
|
1
|
-
|
||||||||||||||||||||||||||||||||
Other securitized assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
137
|
-
|
(2
|
)
|
19
|
(11
|
)
|
-
|
-
|
-
|
(3
|
)
|
140
|
-
|
|||||||||||||||||||||||||||||||
Public equities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
|||||||||||||||||||||||||||||||||
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
||||||||||||||||||||||||||||||||||
Real estate - investment property
|
13,139
|
151
|
-
|
60
|
(644
|
)
|
-
|
-
|
(706
|
)
|
102
|
12,102
|
118
|
|||||||||||||||||||||||||||||||
Other invested assets
|
15,548
|
49
|
6
|
711
|
(538
|
)
|
(243
|
)
|
-
|
(35
|
)
|
246
|
15,744
|
(62
|
)
|
|||||||||||||||||||||||||||||
28,687
|
200
|
6
|
771
|
(1,182
|
)
|
(243
|
)
|
-
|
(741
|
)
|
348
|
27,846
|
56
|
|||||||||||||||||||||||||||||||
Segregated funds net assets
|
4,325
|
101
|
-
|
28
|
(80
|
)
|
(12
|
)
|
-
|
-
|
46
|
4,408
|
74
|
|||||||||||||||||||||||||||||||
Total
|
$
|
34,110
|
$
|
301
|
$
|
4
|
$
|
846
|
$
|
(1,300
|
)
|
$
|
(256
|
)
|
$
|
-
|
$
|
(772
|
)
|
$
|
377
|
$
|
33,310
|
$
|
131
|
For the three months ended
June 30, 2017
|
Balance,
April 1, 2017
|
Net realized/ unrealized gains (losses) included in net income(1)
|
Net realized/ unrealized gains (losses) included in AOCI(2)
|
Purchases
|
Sales
|
Settlements
|
Transfer
into
Level 3(3)
|
Transfer
out of
Level 3(3)
|
Currency movement
|
Balance,
June 30, 2017
|
Change in unrealized gains (losses) on assets still held
|
|||||||||||||||||||||||||||||||||
Debt securities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
$
|
242
|
$
|
3
|
$
|
-
|
$
|
10
|
$
|
(9
|
)
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1
|
$
|
247
|
$
|
4
|
|||||||||||||||||||||
Corporate
|
688
|
11
|
-
|
24
|
(8
|
)
|
(10
|
)
|
-
|
(21
|
)
|
(10
|
)
|
674
|
(2
|
)
|
||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
(1
|
)
|
||||||||||||||||||||||||||||||||
Commercial mortgage/asset-backed securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
Other securitized assets
|
32
|
-
|
-
|
-
|
-
|
(1
|
)
|
-
|
-
|
(2
|
)
|
29
|
-
|
|||||||||||||||||||||||||||||||
964
|
14
|
-
|
34
|
(17
|
)
|
(11
|
)
|
-
|
(21
|
)
|
(11
|
)
|
952
|
1
|
||||||||||||||||||||||||||||||
AFS
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
50
|
-
|
1
|
7
|
(5
|
)
|
-
|
-
|
-
|
-
|
53
|
-
|
||||||||||||||||||||||||||||||||
Corporate
|
78
|
-
|
-
|
9
|
(3
|
)
|
-
|
-
|
-
|
-
|
84
|
-
|
||||||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
|
)
|
-
|
-
|
||||||||||||||||||||||||||||||||
Commercial mortgage/asset-backed securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
Other securitized assets
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
|||||||||||||||||||||||||||||||||
130
|
-
|
1
|
16
|
(8
|
)
|
-
|
-
|
-
|
(1
|
)
|
138
|
-
|
||||||||||||||||||||||||||||||||
Public equities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
|||||||||||||||||||||||||||||||||
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
||||||||||||||||||||||||||||||||||
Real estate - investment property
|
12,847
|
109
|
-
|
636
|
(633
|
)
|
-
|
-
|
-
|
(211
|
)
|
12,748
|
100
|
|||||||||||||||||||||||||||||||
Other invested assets
|
15,344
|
88
|
(2
|
)
|
495
|
(243
|
)
|
(231
|
)
|
-
|
-
|
(338
|
)
|
15,113
|
(42
|
)
|
||||||||||||||||||||||||||||
28,191
|
197
|
(2
|
)
|
1,131
|
(876
|
)
|
(231
|
)
|
-
|
-
|
(549
|
)
|
27,861
|
58
|
||||||||||||||||||||||||||||||
Segregated funds net assets
|
4,370
|
1
|
-
|
31
|
(98
|
)
|
(13
|
)
|
-
|
-
|
(60
|
)
|
4,231
|
(2
|
)
|
|||||||||||||||||||||||||||||
Total
|
$
|
33,662
|
$
|
212
|
$
|
(1
|
)
|
$
|
1,212
|
$
|
(999
|
)
|
$
|
(255
|
)
|
$
|
-
|
$
|
(21
|
)
|
$
|
(621
|
)
|
$
|
33,189
|
$
|
57
|
(1) |
Included in net investment income on the Consolidated Statements of Income except for the amount related to segregated funds net assets.
|
(2) |
Included in AOCI on the Consolidated Statements of Financial Position except for the amount related to segregated funds net assets.
|
(3) |
For assets that are transferred into and/or out of Level 3, the Company uses fair value of the assets at the beginning of period.
|
For the six months ended
June 30, 2018
|
Balance,
January 1,
2018
|
Net realized/ unrealized gains (losses) included in net income(1)
|
Net realized/ unrealized gains (losses) included in AOCI(2)
|
Purchases
|
Sales
|
Settlements
|
Transfer
into
Level 3(3)
|
Transfer
out of
Level 3(3)
|
Currency movement
|
Balance,
June 30,
2018
|
Change in unrealized gains (losses) on assets still held
|
|||||||||||||||||||||||||||||||||
Debt securities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
$
|
239
|
$
|
(5
|
)
|
$
|
-
|
$
|
14
|
$
|
(25
|
)
|
$
|
(14
|
)
|
$
|
-
|
$
|
-
|
$
|
13
|
$
|
222
|
$
|
(6
|
)
|
||||||||||||||||||
Corporate
|
710
|
(7
|
)
|
-
|
42
|
(39
|
)
|
(2
|
)
|
-
|
(55
|
)
|
35
|
684
|
(5
|
)
|
||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
1
|
6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
6
|
|||||||||||||||||||||||||||||||||
Other securitized assets
|
25
|
-
|
-
|
31
|
-
|
-
|
-
|
(56
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
975
|
(6
|
)
|
-
|
87
|
(64
|
)
|
(16
|
)
|
-
|
(111
|
)
|
48
|
913
|
(5
|
)
|
|||||||||||||||||||||||||||||
AFS
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
46
|
-
|
(1
|
)
|
1
|
(7
|
)
|
(4
|
)
|
-
|
-
|
3
|
38
|
-
|
||||||||||||||||||||||||||||||
Corporate
|
89
|
-
|
(2
|
)
|
24
|
(6
|
)
|
-
|
-
|
(7
|
)
|
3
|
101
|
-
|
||||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
|||||||||||||||||||||||||||||||||
Other securitized assets
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
136
|
-
|
(2
|
)
|
25
|
(13
|
)
|
(4
|
)
|
-
|
(8
|
)
|
6
|
140
|
-
|
||||||||||||||||||||||||||||||
Public equities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
|||||||||||||||||||||||||||||||||
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
||||||||||||||||||||||||||||||||||
Real estate - investment property
|
12,529
|
246
|
-
|
438
|
(752
|
)
|
-
|
-
|
(706
|
)
|
347
|
12,102
|
193
|
|||||||||||||||||||||||||||||||
Other invested assets
|
16,203
|
(1,098
|
)
|
7
|
1,631
|
(1,164
|
)
|
(417
|
)
|
-
|
(35
|
)
|
617
|
15,744
|
(493
|
)
|
||||||||||||||||||||||||||||
28,732
|
(852
|
)
|
7
|
2,069
|
(1,916
|
)
|
(417
|
)
|
-
|
(741
|
)
|
964
|
27,846
|
(300
|
)
|
|||||||||||||||||||||||||||||
Segregated funds net assets
|
4,255
|
123
|
-
|
63
|
(123
|
)
|
(19
|
)
|
3
|
(2
|
)
|
108
|
4,408
|
87
|
||||||||||||||||||||||||||||||
Total
|
$
|
34,101
|
$
|
(735
|
)
|
$
|
5
|
$
|
2,244
|
$
|
(2,116
|
)
|
$
|
(456
|
)
|
$
|
3
|
$
|
(862
|
)
|
$
|
1,126
|
$
|
33,310
|
$
|
(218
|
)
|
For the six months ended
June 30, 2017
|
Balance,
January 1,
2017
|
Net realized/ unrealized gains (losses) included in net income(1)
|
Net realized/ unrealized gains (losses) included in AOCI(2)
|
Purchases
|
Sales
|
Settlements
|
Transfer
into
Level 3(3)
|
Transfer
out of
Level 3(3)
|
Currency movement
|
Balance,
June 30,
2017
|
Change in unrealized gains (losses) on assets still held
|
|||||||||||||||||||||||||||||||||
Debt securities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
$
|
272
|
$
|
4
|
$
|
-
|
$
|
12
|
$
|
(37
|
)
|
$
|
(6
|
)
|
$
|
-
|
$
|
-
|
$
|
2
|
$
|
247
|
$
|
5
|
||||||||||||||||||||
Corporate
|
651
|
16
|
-
|
50
|
(25
|
)
|
(18
|
)
|
24
|
(21
|
)
|
(3
|
)
|
674
|
1
|
|||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
(1
|
)
|
||||||||||||||||||||||||||||||||
Commercial mortgage/asset-backed securities
|
6
|
-
|
-
|
-
|
(5
|
)
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
Other securitized assets
|
35
|
-
|
-
|
-
|
-
|
(4
|
)
|
-
|
-
|
(2
|
)
|
29
|
-
|
|||||||||||||||||||||||||||||||
966
|
20
|
-
|
62
|
(67
|
)
|
(29
|
)
|
24
|
(21
|
)
|
(3
|
)
|
952
|
5
|
||||||||||||||||||||||||||||||
AFS
|
||||||||||||||||||||||||||||||||||||||||||||
Other government & agency
|
51
|
-
|
1
|
11
|
(8
|
)
|
(2
|
)
|
-
|
-
|
-
|
53
|
-
|
|||||||||||||||||||||||||||||||
Corporate
|
74
|
-
|
-
|
17
|
(6
|
)
|
(2
|
)
|
-
|
-
|
1
|
84
|
-
|
|||||||||||||||||||||||||||||||
Residential mortgage/asset-backed securities
|
1
|
-
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||
Commercial mortgage/asset-backed securities
|
2
|
-
|
-
|
-
|
(1
|
)
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||
Other securitized assets
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1
|
)
|
1
|
-
|
||||||||||||||||||||||||||||||||
130
|
-
|
-
|
28
|
(15
|
)
|
(5
|
)
|
-
|
-
|
-
|
138
|
-
|
||||||||||||||||||||||||||||||||
Public equities
|
||||||||||||||||||||||||||||||||||||||||||||
FVTPL
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
|||||||||||||||||||||||||||||||||
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
-
|
||||||||||||||||||||||||||||||||||
Real estate - investment property
|
12,756
|
165
|
-
|
814
|
(729
|
)
|
-
|
-
|
-
|
(258
|
)
|
12,748
|
151
|
|||||||||||||||||||||||||||||||
Other invested assets
|
14,849
|
62
|
(1
|
)
|
1,374
|
(359
|
)
|
(428
|
)
|
-
|
-
|
(384
|
)
|
15,113
|
(80
|
)
|
||||||||||||||||||||||||||||
27,605
|
227
|
(1
|
)
|
2,188
|
(1,088
|
)
|
(428
|
)
|
-
|
-
|
(642
|
)
|
27,861
|
71
|
||||||||||||||||||||||||||||||
Segregated funds net assets
|
4,574
|
25
|
-
|
51
|
(143
|
)
|
(14
|
)
|
-
|
(184
|
)
|
(78
|
)
|
4,231
|
18
|
|||||||||||||||||||||||||||||
Total
|
$
|
33,282
|
$
|
272
|
$
|
(1
|
)
|
$
|
2,329
|
$
|
(1,313
|
)
|
$
|
(476
|
)
|
$
|
24
|
$
|
(205
|
)
|
$
|
(723
|
)
|
$
|
33,189
|
$
|
94
|
(1) |
Included in net investment income on the Consolidated Statements of Income except for the amount related to segregated funds net assets.
|
(2) |
Included in AOCI on the Consolidated Statements of Financial Position except for the amount related to segregated funds net assets.
|
(3) |
For assets that are transferred into and/or out of Level 3, the Company uses fair values of the assets at the beginning of period.
|
Note 4 |
Derivative and Hedging Instruments
|
June 30, 2018
|
December 31, 2017
|
||||||||||||||||||||||||
As at
|
Notional
amount
|
Fair value
|
Notional
amount
|
Fair value
|
|||||||||||||||||||||
Type of hedge
|
Instrument type
|
Assets
|
Liabilities
|
Assets
|
Liabilities
|
||||||||||||||||||||
Qualifying hedge accounting relationships
|
|||||||||||||||||||||||||
Fair value hedges
|
Interest rate swaps
|
$
|
637
|
$
|
-
|
$
|
21
|
$
|
548
|
$
|
-
|
$
|
20
|
||||||||||||
Foreign currency swaps
|
88
|
3 | - | 84 | 1 | 4 | |||||||||||||||||||
Cash flow hedges
|
Foreign currency swaps
|
1,792
|
35
|
327
|
1,757
|
20
|
333
|
||||||||||||||||||
Forward contracts
|
123 | - | 9 | 165 | - | 4 | |||||||||||||||||||
Equity contracts
|
171 | 5 | 5 | 125 | 16 | 1 | |||||||||||||||||||
Net investment hedges
|
Forward contracts
|
1,609
|
46
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total derivatives in qualifying hedge accounting relationships
|
4,420
|
89
|
362
|
2,679
|
37
|
362
|
|||||||||||||||||||
Derivatives not designated in qualifying hedge
accounting relationships
|
|||||||||||||||||||||||||
Interest rate swaps
|
277,080
|
10,721
|
5,422
|
246,270
|
12,984
|
6,251
|
|||||||||||||||||||
Interest rate futures
|
12,340
|
-
|
-
|
11,551
|
-
|
-
|
|||||||||||||||||||
Interest rate options
|
10,666
|
289
|
-
|
10,093
|
312
|
-
|
|||||||||||||||||||
Foreign currency swaps
|
19,199
|
525
|
1,193
|
16,321
|
494
|
1,122
|
|||||||||||||||||||
Currency rate futures
|
3,541
|
-
|
-
|
3,157
|
-
|
-
|
|||||||||||||||||||
Forward contracts
|
26,311
|
691
|
117
|
20,341
|
915
|
65
|
|||||||||||||||||||
Equity contracts
|
15,332
|
818
|
89
|
13,597
|
813
|
22
|
|||||||||||||||||||
Credit default swaps
|
639
|
12
|
-
|
606
|
14
|
-
|
|||||||||||||||||||
Equity futures | 11,273 | - | - | 12,158 | - | - | |||||||||||||||||||
Total derivatives not designated in qualifying hedge
accounting relationships
|
376,381
|
13,056
|
6,821
|
334,094
|
15,532
|
7,460
|
|||||||||||||||||||
Total derivatives
|
$
|
380,801
|
$
|
13,145
|
$
|
7,183
|
$
|
336,773
|
$
|
15,569
|
$
|
7,822
|
Remaining term to maturity
|
||||||||||||||||||||
As at June 30, 2018
|
Less than
1 year
|
1 to 3
years
|
3 to 5
years
|
Over 5
years
|
Total
|
|||||||||||||||
Derivative assets
|
$
|
693
|
$
|
702
|
$
|
829
|
$
|
10,921
|
$
|
13,145
|
||||||||||
Derivative liabilities
|
207
|
190
|
242
|
6,544
|
7,183
|
|||||||||||||||
Remaining term to maturity
|
||||||||||||||||||||
As at December 31, 2017
|
Less than
1 year
|
1 to 3
years
|
3 to 5
years
|
Over 5
years
|
Total
|
|||||||||||||||
Derivative assets
|
$
|
605
|
$
|
822
|
$
|
889
|
$
|
13,253
|
$
|
15,569
|
||||||||||
Derivative liabilities
|
224
|
149
|
168
|
7,281
|
7,822
|
As at June 30, 2018
|
Fair value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Derivative assets
|
||||||||||||||||
Interest rate contracts
|
$
|
11,660
|
$
|
-
|
$
|
11,056
|
$
|
604
|
||||||||
Foreign exchange contracts
|
650
|
-
|
643
|
7
|
||||||||||||
Equity contracts
|
823
|
-
|
771
|
52
|
||||||||||||
Credit default swaps
|
12
|
-
|
12
|
-
|
||||||||||||
Total derivative assets
|
$
|
13,145
|
$
|
-
|
$
|
12,482
|
$
|
663
|
||||||||
Derivative liabilities
|
||||||||||||||||
Interest rate contracts
|
$
|
5,522
|
$
|
-
|
$
|
5,233
|
$
|
289
|
||||||||
Foreign exchange contracts
|
1,567
|
-
|
1,567
|
-
|
||||||||||||
Equity contracts
|
94
|
-
|
61
|
33
|
||||||||||||
Total derivative liabilities
|
$
|
7,183
|
$
|
-
|
$
|
6,861
|
$
|
322
|
||||||||
As at December 31, 2017
|
Fair value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Derivative assets
|
||||||||||||||||
Interest rate contracts
|
$
|
14,199
|
$
|
-
|
$
|
13,181
|
$
|
1,018
|
||||||||
Foreign exchange contracts
|
527
|
-
|
527
|
-
|
||||||||||||
Equity contracts
|
829
|
-
|
768
|
61
|
||||||||||||
Credit default swaps
|
14
|
-
|
14
|
-
|
||||||||||||
Total derivative assets
|
$
|
15,569
|
$
|
-
|
$
|
14,490
|
$
|
1,079
|
||||||||
Derivative liabilities
|
||||||||||||||||
Interest rate contracts
|
$
|
6,309
|
$
|
-
|
$
|
6,012
|
$
|
297
|
||||||||
Foreign exchange contracts
|
1,490
|
-
|
1,490
|
-
|
||||||||||||
Equity contracts
|
23
|
-
|
10
|
13
|
||||||||||||
Total derivative liabilities
|
$
|
7,822
|
$
|
-
|
$
|
7,512
|
$
|
310
|
three months ended
June 30,
|
six months ended
June 30,
|
|||||||||||||||
For the
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Balance at the beginning of the period
|
$
|
291
|
$
|
183
|
$
|
769
|
$
|
163
|
||||||||
Net realized / unrealized gains (losses) included in:
|
||||||||||||||||
Net income(1)
|
102
|
343
|
(350
|
)
|
425
|
|||||||||||
OCI(2)
|
(5
|
)
|
3
|
(23
|
)
|
(7
|
)
|
|||||||||
Purchases
|
3
|
73
|
8
|
105
|
||||||||||||
Settlements
|
(10
|
)
|
18
|
(4
|
)
|
(46
|
)
|
|||||||||
Transfers
|
||||||||||||||||
Into Level 3(3)
|
-
|
-
|
-
|
-
|
||||||||||||
Out of Level 3(3)
|
(49
|
)
|
158
|
(77
|
)
|
134
|
||||||||||
Currency movement
|
9
|
(21
|
)
|
18
|
(17
|
)
|
||||||||||
Balance at the end of the period
|
$
|
341
|
$
|
757
|
$
|
341
|
$
|
757
|
||||||||
Change in unrealized gains (losses) on instruments still held
|
$
|
89
|
$
|
445
|
$
|
(356
|
)
|
$
|
499
|
(1) |
These amounts are included in investment income on the Consolidated Statements of Income.
|
(2) |
These amounts are included in AOCI on the Consolidated Statements of Financial Position.
|
(3) |
For derivatives transferred into and out of Level 3, the Company uses the fair value of the items at the end and beginning of the period, respectively. Transfers into Level 3 occur when the inputs used to price the assets and liabilities lack observable market data (versus the previous period). Transfers out of Level 3 occur when inputs used to price the assets and liabilities become available from observable market data.
|
Note 5 |
Insurance and Investment Contract Liabilities
|
(a) |
Insurance and investment contracts
|
(b) |
Investment contracts – Fair value measurement
|
three months ended June 30,
|
six months ended June 30,
|
|||||||||||||||
For the
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Death, disability and other claims
|
$
|
3,934
|
$
|
3,904
|
$
|
7,819
|
$
|
7,721
|
||||||||
Maturity and surrender benefits
|
1,787
|
1,601
|
3,584
|
3,216
|
||||||||||||
Annuity payments
|
1,028
|
1,111
|
2,037
|
2,226
|
||||||||||||
Policyholder dividends and experience rating refunds
|
790
|
268
|
1,113
|
565
|
||||||||||||
Net transfers from segregated funds
|
(362
|
)
|
(359
|
)
|
(729
|
)
|
(600
|
)
|
||||||||
Total
|
$
|
7,177
|
$
|
6,525
|
$
|
13,824
|
$
|
13,128
|
Note 6 |
Risk Management
|
(a) |
Risk disclosures included in the Second Quarter's MD&A
|
(I) |
Credit quality
|
As at June 30, 2018
|
AAA
|
AA
|
A |
|
BBB
|
BB
|
B and lower
|
Total
|
||||||||||||||||||||
Commercial mortgages
|
||||||||||||||||||||||||||||
Retail
|
$
|
128
|
$
|
1,506
|
$
|
4,408
|
$
|
2,146
|
$
|
11
|
$
|
90
|
$
|
8,289
|
||||||||||||||
Office
|
58
|
1,389
|
5,009
|
1,868
|
71
|
5
|
8,400
|
|||||||||||||||||||||
Multi-family residential
|
502
|
1,444
|
2,262
|
720
|
-
|
-
|
4,928
|
|||||||||||||||||||||
Industrial
|
31
|
368
|
1,825
|
358
|
136
|
-
|
2,718
|
|||||||||||||||||||||
Other
|
341
|
331
|
1,132
|
1,044
|
14
|
-
|
2,862
|
|||||||||||||||||||||
Total commercial mortgages
|
1,060
|
5,038
|
14,636
|
6,136
|
232
|
95
|
27,197
|
|||||||||||||||||||||
Agricultural mortgages
|
-
|
159
|
-
|
392
|
23
|
-
|
574
|
|||||||||||||||||||||
Private placements
|
1,132
|
4,466
|
13,026
|
14,011
|
918
|
1,148
|
34,701
|
|||||||||||||||||||||
Total
|
$
|
2,192
|
$
|
9,663
|
$
|
27,662
|
$
|
20,539
|
$
|
1,173
|
$
|
1,243
|
$
|
62,472
|
||||||||||||||
As at December 31, 2017
|
AAA
|
AA
|
A |
|
BBB
|
BB
|
B and lower
|
Total
|
||||||||||||||||||||
Commercial mortgages
|
||||||||||||||||||||||||||||
Retail
|
$
|
110
|
$
|
1,517
|
$
|
4,363
|
$
|
2,050
|
$
|
44
|
$
|
57
|
$
|
8,141
|
||||||||||||||
Office
|
57
|
1,272
|
4,635
|
1,647
|
70
|
28
|
7,709
|
|||||||||||||||||||||
Multi-family residential
|
523
|
1,395
|
1,805
|
726
|
-
|
-
|
4,449
|
|||||||||||||||||||||
Industrial
|
33
|
386
|
1,542
|
477
|
145
|
-
|
2,583
|
|||||||||||||||||||||
Other
|
362
|
331
|
1,012
|
973
|
14
|
-
|
2,692
|
|||||||||||||||||||||
Total commercial mortgages
|
1,085
|
4,901
|
13,357
|
5,873
|
273
|
85
|
25,574
|
|||||||||||||||||||||
Agricultural mortgages
|
-
|
159
|
-
|
405
|
25
|
-
|
589
|
|||||||||||||||||||||
Private placements
|
1,038
|
4,246
|
11,978
|
13,160
|
717
|
993
|
32,132
|
|||||||||||||||||||||
Total
|
$
|
2,123
|
$
|
9,306
|
$
|
25,335
|
$
|
19,438
|
$
|
1,015
|
$
|
1,078
|
$
|
58,295
|
As at
|
June 30, 2018
|
December 31, 2017
|
||||||||||||||||||||||
Insured
|
Uninsured
|
Total
|
Insured
|
Uninsured
|
Total
|
|||||||||||||||||||
Residential mortgages
|
||||||||||||||||||||||||
Performing
|
$
|
7,111
|
$
|
12,106
|
$
|
19,217
|
$
|
7,256
|
$
|
11,310
|
$
|
18,566
|
||||||||||||
Non-performing(1)
|
15
|
16
|
31
|
4
|
9
|
13
|
||||||||||||||||||
Loans to Bank clients
|
||||||||||||||||||||||||
Performing
|
n/a
|
1,800
|
1,800
|
n/a
|
1,734
|
1,734
|
||||||||||||||||||
Non-performing(1)
|
n/a
|
3
|
3
|
n/a
|
3
|
3
|
||||||||||||||||||
Total
|
$
|
7,126
|
$
|
13,925
|
$
|
21,051
|
$
|
7,260
|
$
|
13,056
|
$
|
20,316
|
(1) |
Non-performing refers to assets that are 90 days or more past due if uninsured and 365 days or more if insured.
|
Past due but not impaired
|
||||||||||||||||||||
As at June 30, 2018
|
Less than 90
days
|
90 days and
greater
|
Total
|
Total impaired
|
Allowance for
credit losses
|
|||||||||||||||
Debt securities
|
||||||||||||||||||||
FVTPL
|
$
|
122
|
$
|
-
|
$
|
122
|
$
|
22
|
$
|
-
|
||||||||||
AFS
|
301
|
4
|
305
|
1
|
-
|
|||||||||||||||
Private placements
|
263
|
-
|
263
|
16
|
11
|
|||||||||||||||
Mortgages and loans to Bank clients
|
71
|
-
|
71
|
86
|
39
|
|||||||||||||||
Other financial assets
|
100
|
45
|
145
|
1
|
-
|
|||||||||||||||
Total
|
$
|
857
|
$
|
49
|
$
|
906
|
$
|
126
|
$
|
50
|
Past due but not impaired
|
||||||||||||||||||||
As at December 31, 2017
|
Less than 90
days
|
90 days and
greater
|
Total
|
Total impaired
|
Allowance for
credit losses
|
|||||||||||||||
Debt securities
|
||||||||||||||||||||
FVTPL
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
45
|
$
|
-
|
||||||||||
AFS
|
104
|
2
|
106
|
1
|
-
|
|||||||||||||||
Private placements
|
363
|
-
|
363
|
40
|
39
|
|||||||||||||||
Mortgages and loans to Bank clients
|
76
|
16
|
92
|
86
|
46
|
|||||||||||||||
Other financial assets
|
46
|
26
|
72
|
1
|
-
|
|||||||||||||||
Total
|
$
|
589
|
$
|
44
|
$
|
633
|
$
|
173
|
$
|
85
|
(c) |
Securities lending, repurchase and reverse repurchase transactions
|
(d) |
Credit default swaps
|
As at June 30, 2018
|
Notional
amount(2)
|
Fair value
|
Weighted
average maturity
(in years)(3)
|
|||||||||||||
Single name CDSs(1) – Corporate debt
|
||||||||||||||||
AAA
|
$
|
13
|
$
|
-
|
-
|
|||||||||||
AA
|
24
|
-
|
2
|
|||||||||||||
A
|
435
|
9
|
3
|
|||||||||||||
BBB
|
167
|
3
|
2
|
|||||||||||||
Total single name CDSs
|
$
|
639
|
$
|
12
|
2
|
|||||||||||
Total CDS protection sold
|
$
|
639
|
$
|
12
|
2
|
As at December 31, 2017
|
Notional
amount(2)
|
Fair value
|
Weighted
average maturity
(in years)(3)
|
|||||||||||||
Single name CDSs(1) – Corporate debt
|
||||||||||||||||
AAA
|
$
|
13
|
$
|
-
|
1
|
|||||||||||
AA
|
35
|
1
|
2
|
|||||||||||||
A
|
408
|
10
|
3
|
|||||||||||||
BBB
|
150
|
3
|
2
|
|||||||||||||
Total single name CDSs
|
$
|
606
|
$
|
14
|
3
|
|||||||||||
Total CDS protection sold
|
$
|
606
|
$
|
14
|
3
|
(1) |
These credit ratings are based on S&P where available followed by Moody's, DBRS and Fitch. If rating is not available from a rating agency, an internally developed rating is used.
|
(2) |
Notional amounts represent the maximum future payments the Company would have to pay its counterparties assuming a default of the underlying credit and zero recovery on the underlying issuer obligation.
|
(3) |
The weighted average maturity of the CDS is weighted based on notional amounts.
|
(e) |
Derivatives
|
(f) |
Offsetting financial assets and financial liabilities
|
Related amounts not set off in the Consolidated Statements of Financial Position
|
||||||||||||||||||||
As at June 30, 2018
|
Gross amounts of financial instruments presented in the Consolidated Statements of Financial Position(1)
|
Amounts subject to an enforceable master netting arrangement or similar agreements
|
Financial and cash collateral pledged (received)(2)
|
Net amount including financing trusts(3)
|
Net amounts excluding financing trusts
|
|||||||||||||||
Financial assets
|
||||||||||||||||||||
Derivative assets
|
$
|
13,723
|
$
|
(6,056
|
)
|
$
|
(7,579
|
)
|
$
|
88
|
$
|
87
|
||||||||
Securities lending
|
2,962
|
-
|
(2,962
|
)
|
-
|
-
|
||||||||||||||
Reverse repurchase agreements
|
272
|
(182
|
)
|
(90
|
)
|
-
|
-
|
|||||||||||||
Total financial assets
|
$
|
16,957
|
$
|
(6,238
|
)
|
$
|
(10,631
|
)
|
$
|
88
|
$
|
87
|
||||||||
Financial liabilities
|
||||||||||||||||||||
Derivative liabilities
|
$
|
(8,018
|
)
|
$
|
6,056
|
$
|
1,725
|
$
|
(237
|
)
|
$
|
(64
|
)
|
|||||||
Repurchase agreements
|
(274
|
)
|
182
|
92
|
-
|
-
|
||||||||||||||
Total financial liabilities
|
$
|
(8,292
|
)
|
$
|
6,238
|
$
|
1,817
|
$
|
(237
|
)
|
$
|
(64
|
)
|
Related amounts not set off in the Consolidated Statements of Financial Position
|
||||||||||||||||||||
As at December 31, 2017
|
Gross amounts of financial instruments presented in the Consolidated Statements of Financial Position(1)
|
Amounts subject to an enforceable master netting arrangement or similar agreements
|
Financial and cash collateral pledged (received)(2)
|
Net amount including financing trusts(3)
|
Net amounts excluding financing trusts
|
|||||||||||||||
Financial assets
|
||||||||||||||||||||
Derivative assets
|
$
|
16,204
|
$
|
(6,714
|
)
|
$
|
(9,395
|
)
|
$
|
95
|
$
|
95
|
||||||||
Securities lending
|
1,563
|
-
|
(1,563
|
)
|
-
|
-
|
||||||||||||||
Reverse repurchase agreements
|
230
|
(46
|
)
|
(184
|
)
|
-
|
-
|
|||||||||||||
Total financial assets
|
$
|
17,997
|
$
|
(6,760
|
)
|
$
|
(11,142
|
)
|
$
|
95
|
$
|
95
|
||||||||
Financial liabilities
|
||||||||||||||||||||
Derivative liabilities
|
$
|
(8,649
|
)
|
$
|
6,714
|
$
|
1,718
|
$
|
(217
|
)
|
$
|
(30
|
)
|
|||||||
Repurchase agreements
|
(228
|
)
|
46
|
182
|
-
|
-
|
||||||||||||||
Total financial liabilities
|
$
|
(8,877
|
)
|
$
|
6,760
|
$
|
1,900
|
$
|
(217
|
)
|
$
|
(30
|
)
|
(1) |
Financial assets and financial liabilities in the above table include accrued interest of $587 and $835, respectively (December 31, 2017 – $638 and $827, respectively).
|
(2) |
Financial and cash collateral pledged excludes over-collateralization. As at June 30, 2018, the Company was over-collateralized on OTC derivative assets, OTC derivative liabilities, securities lending and reverse purchase agreements and repurchase agreements in the amounts of $699, $399, $157 and nil, respectively (December 31, 2017 – $743, $382, $79 and nil, respectively). As at June 30, 2018, collateral pledged (received) does not include collateral in transit on OTC instruments or include initial margin on exchange traded contracts or cleared contracts.
|
(3) |
Includes derivative contracts entered between the Company and its financing trusts which it does not consolidate. The Company does not exchange collateral on derivative contracts entered with these trusts.
|
As at June 30, 2018
|
Gross amounts of financial instruments
|
Amounts subject to an enforceable netting arrangement
|
Net amounts of financial instruments presented in the Consolidated Statements of Financial Position
|
|||||||||
Credit linked note(1)
|
$
|
572
|
$
|
(572
|
)
|
$
|
-
|
|||||
Variable surplus note
|
(572
|
)
|
572
|
-
|
||||||||
As at December 31, 2017
|
Gross amounts of financial instruments
|
Amounts subject to an enforceable netting arrangement
|
Net amounts of financial instruments presented in the Consolidated Statements of Financial Position
|
|||||||||
Credit linked note(1)
|
$
|
461
|
$
|
(461
|
)
|
$
|
-
|
|||||
Variable surplus note
|
(461
|
)
|
461
|
-
|
(1) |
In 2017, the Company entered into a twenty-year financing facility agreement with a third party, agreeing to issue variable surplus notes in exchange for an equal amount of credit linked notes. These notes are held to support John Hancock Life Insurance Company (USA) ("JHUSA") excess reserves under U.S. National Association of Insurance Commissioners' Model Regulation XXX. In certain scenarios, the credit linked note will be drawn upon by the Company and in return the Company will issue fixed surplus notes equal to the draw payment received. The third party has agreed to fund any such payment under the credit-linked notes in return for a fee. As at June 30, 2018, the Company had nil fixed surplus notes outstanding.
|
(a) |
Carrying value of long-term debt instruments
|
June 30,
|
December 31,
|
|||||||||||||
As at
|
Issue date
|
Maturity date
|
Par value
|
2018
|
2017
|
|||||||||
4.70% Senior notes(1)
|
June 23, 2016
|
June 23, 2046
|
US$1,000
|
$
|
1,308
|
$
|
1,246
|
|||||||
5.375% Senior notes(1)
|
March 4, 2016
|
March 4, 2046
|
US$750
|
975
|
928
|
|||||||||
3.527% Senior notes(1)
|
December 2, 2016
|
December 2, 2026
|
US$270
|
355
|
338
|
|||||||||
4.150% Senior notes(1)
|
March 4, 2016
|
March 4, 2026
|
US$1,000
|
1,308
|
1,246
|
|||||||||
4.90% Senior notes(1)
|
September 17, 2010
|
September 17, 2020
|
US$500
|
657
|
626
|
|||||||||
5.505% Medium term notes(2)
|
June 26, 2008
|
June 26, 2018
|
$400 |
-
|
400
|
|||||||||
Total
|
$
|
4,603
|
$
|
4,784
|
(1) |
These U.S. dollar senior notes have been designated as hedges of the Company's net investment in its U.S. operations and reduces the earnings volatility that would otherwise arise from the re-measurement of these senior notes into Canadian dollars.
|
(2) |
On June 26, 2018, the 5.505% Medium term notes matured.
|
(b) |
Fair value measurement
|
(a) |
Carrying value of capital instruments
|
As at
|
Issue date
|
Earliest par
redemption date
|
Maturity date
|
Par value
|
June 30, 2018
|
December 31 2017
|
||||||||||||
7.535% MFCT II Senior debenture notes
|
July 10, 2009
|
December 31, 2019
|
December 31, 2108
|
$1,000
|
$
|
1,000
|
$
|
1,000
|
||||||||||
JHFC Subordinated notes
|
December 14, 2006
|
n/a
|
December 15, 2036
|
$650
|
647
|
647
|
||||||||||||
4.061% MFC Subordinated notes
|
February 24, 2017
|
February 24, 2027
|
February 24, 2032
|
US$750
|
982
|
935
|
||||||||||||
3.00% MFC Subordinated notes
|
November 21, 2017
|
November 21, 2024
|
November 21, 2029
|
S$500 |
480
|
467
|
||||||||||||
3.049% MFC Subordinated debentures
|
August 18, 2017
|
August 20, 2024
|
August 20, 2029
|
$750 |
746
|
746
|
||||||||||||
3.317% MFC Subordinated debentures(1)
|
May 9, 2018
|
May 9, 2023
|
May 9, 2028
|
$600 |
597
|
-
|
||||||||||||
3.181% MLI Subordinated debentures
|
November 20, 2015
|
November 22, 2022
|
November 22, 2027
|
$1,000
|
997
|
996
|
||||||||||||
3.85% MFC Subordinated notes
|
May 25, 2016
|
May 25, 2021
|
May 25, 2026
|
S$500 |
481
|
467
|
||||||||||||
2.389% MLI Subordinated debentures
|
June 1, 2015
|
January 5, 2021
|
January 5, 2026
|
$350
|
349
|
349
|
||||||||||||
2.10% MLI Subordinated debentures
|
March 10, 2015
|
June 1, 2020
|
June 1, 2025
|
$750 |
749
|
748
|
||||||||||||
2.64% MLI Subordinated debentures
|
December 1, 2014
|
January 15, 2020
|
January 15, 2025
|
$500
|
499
|
499
|
||||||||||||
2.811% MLI Subordinated debentures
|
February 21, 2014
|
February 21, 2019
|
February 21, 2024
|
$500
|
500
|
499
|
||||||||||||
7.375% JHUSA Surplus notes
|
February 25, 1994
|
n/a
|
February 15, 2024
|
US$450
|
611
|
584
|
||||||||||||
2.926% MLI Subordinated debentures
|
November 29, 2013
|
November 29, 2018
|
November 29, 2023
|
$250
|
250
|
250
|
||||||||||||
2.819% MLI Subordinated debentures(2)
|
February 25, 2013
|
February 26, 2018
|
February 26, 2023
|
$200
|
-
|
200
|
||||||||||||
Total
|
$
|
8,888
|
$
|
8,387
|
(1) |
Issued by MFC during the year, interest is payable semi-annually. After May 9, 2023, the interest rate will reset to equal the 90-day Banker's Acceptance rate plus 0.78%. With regulatory approval, MFC may redeem the debentures, in whole, or in part, on or after May 9, 2023, at a redemption price equal to par, together with accrued and unpaid interest.
|
(2) |
MLI redeemed in full the 2.819% subordinated debentures at par, on February 26, 2018, the earliest par redemption date.
|
(b) |
Fair value measurement
|
Note 9 |
Share Capital and Earnings Per Share
|
(a) |
Preferred shares
|
2018
|
2017
|
|||||||||||||||
For the periods ended June 30,
|
Number of shares
(in millions)
|
Amount
|
Number of shares
(in millions)
|
Amount
|
||||||||||||
Balance, January 1
|
146
|
$
|
3,577
|
146
|
$
|
3,577
|
||||||||||
Issued, Class 1 shares, Series 25(1)
|
10
|
250
|
-
|
-
|
||||||||||||
Issuance costs, net of tax
|
-
|
(5
|
)
|
-
|
-
|
|||||||||||
Balance, June 30
|
156
|
$
|
3,822
|
146
|
$
|
3,577
|
(1) |
On February 20, 2018, MFC issued 10 million of Non-Cumulative Rate Reset Class 1 Shares Series 25 at a price of $25 per share for gross proceeds of $250.
|
As at June 30, 2018
|
Issue date
|
Annual
dividend rate(1)
|
Earliest
redemption date(2)
|
Number of
shares
(in millions)
|
Face
amount
|
Net
amount(3)
|
|||||||||||||||
Class A preferred shares
|
|||||||||||||||||||||
Series 2
|
February 18, 2005
|
4.65
|
%
|
n/a
|
14
|
$
|
350
|
$
|
344
|
||||||||||||
Series 3
|
January 3, 2006
|
4.50
|
%
|
n/a
|
12
|
300
|
294
|
||||||||||||||
Class 1 preferred shares
|
|||||||||||||||||||||
Series 3(4),(5)
|
March 11, 2011
|
2.178
|
%
|
June 19, 2021
|
6
|
158
|
155
|
||||||||||||||
Series 4
|
June 20, 2016
|
floating(6)
|
n/a
|
2
|
42
|
41
|
|||||||||||||||
Series 5(4),(5)
|
December 6, 2011
|
3.891
|
%
|
December 19, 2021
|
8
|
200
|
195
|
||||||||||||||
Series 7(4),(5)
|
February 22, 2012
|
4.312
|
%
|
March 19, 2022
|
10
|
250
|
244
|
||||||||||||||
Series 9(4),(5)
|
May 24, 2012
|
4.351
|
%
|
September 19, 2022
|
10
|
250
|
244
|
||||||||||||||
Series 11(4),(5),(7)
|
December 4, 2012
|
4.731
|
%
|
March 19, 2023
|
8
|
200
|
196
|
||||||||||||||
Series 13(4),(5)
|
June 21, 2013
|
3.80
|
%
|
September 19, 2018
|
8
|
200
|
196
|
||||||||||||||
Series 15(4),(5)
|
February 25, 2014
|
3.90
|
%
|
June 19, 2019
|
8
|
200
|
195
|
||||||||||||||
Series 17(4),(5)
|
August 15, 2014
|
3.90
|
%
|
December 19, 2019
|
14
|
350
|
343
|
||||||||||||||
Series 19(4),(5)
|
December 3, 2014
|
3.80
|
%
|
March 19, 2020
|
10
|
250
|
246
|
||||||||||||||
Series 21(4),(5)
|
February 25, 2016
|
5.60
|
%
|
June 19, 2021
|
17
|
425
|
417
|
||||||||||||||
Series 23(4),(5)
|
November 22, 2016
|
4.85
|
%
|
March 19, 2022
|
19
|
475
|
467
|
||||||||||||||
Series 25(4),(5)
|
February 20, 2018
|
4.70
|
%
|
June 19, 2023
|
10
|
250
|
245
|
||||||||||||||
Total
|
156
|
$
|
3,900
|
$
|
3,822
|
(1) |
Holders of Class A and Class 1 preferred shares are entitled to receive non-cumulative preferential cash dividends on a quarterly basis, as and when declared by the Board of Directors.
|
(2) |
Redemption of all preferred shares is subject to regulatory approval. MFC may redeem each series, in whole or in part, at par, on the earliest redemption date or every five years thereafter, with the exception of Class A Series 2, Class A Series 3 and Class 1 Series 4 preferred shares. Class A Series 2 and Series 3 preferred shares are past their respective earliest redemption date and MFC may redeem these shares, in whole or in part, at par at any time, subject to regulatory approval, as noted. MFC may redeem the Class 1 Series 4, in whole or in part, at any time, at $25.00 per share if redeemed on June 19, 2021 and on June 19 every five years thereafter, or at $25.50 per share if redeemed on any other date after June 19, 2016, subject to regulatory approval, as noted.
|
(3) |
Net of after-tax issuance costs.
|
(4) |
On the earliest redemption date and every five years thereafter, the annual dividend rate will be reset to the five-year Government of Canada bond yield plus a yield specified for each series. The specified yield for Class 1 shares is: Series 3 – 1.41%, Series 5 – 2.90%, Series 7 – 3.13%, Series 9 – 2.86%, Series 11 – 2.61%, Series 13 – 2.22%, Series 15 – 2.16%, Series 17 – 2.36%, Series 19 – 2.30%, Series 21 – 4.97%, Series 23 – 3.83% and Series 25 – 2.55%.
|
(5) |
On the earliest redemption date and every five years thereafter, Class 1 preferred shares are convertible at the option of the holder into a new series that is one number higher than their existing series, and the holders are entitled to non-cumulative preferential cash dividends, payable quarterly if and when declared by the Board of Directors, at a rate equal to the three-month Government of Canada Treasury bill yield plus the rate specified in footnote 4 above.
|
(6) |
The floating dividend rate for the Class 1 Shares Series 4 will equal the three-month Government of Canada Treasury bill yield plus 1.41%.
|
(7) |
MFC did not exercise its right to redeem all or any of the outstanding Class 1 Shares Series 11 on March 19, 2018 (the earliest redemption date). Dividend rate for Class 1 Shares Series 11 was reset as specified in footnote 4 above to an annual fixed rate of 4.731% for a five-year period commencing on March 20, 2018.
|
(b) |
Common shares
|
For the
|
six months ended
|
year ended
|
||||||
Number of common shares (in millions)
|
June 30, 2018
|
December 31, 2017
|
||||||
Balance, beginning of period
|
1,982
|
1,975
|
||||||
Issued on exercise of stock options and deferred share units
|
2
|
7
|
||||||
Balance, end of period
|
1,984
|
1,982
|
three months ended
|
six months ended
|
|||||||||||||||
For the
|
June 30,
|
June 30,
|
||||||||||||||
(in millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Weighted average number of common shares
|
1,984
|
1,977
|
1,983
|
1,976
|
||||||||||||
Dilutive stock-based awards(1)
|
5
|
7
|
6
|
8
|
||||||||||||
Weighted average number of diluted common shares
|
1,989
|
1,984
|
1,989
|
1,984
|
(1) |
The dilutive effect of stock-based awards was calculated using the treasury stock method. This method calculates the number of incremental shares by assuming the outstanding stock-based awards are (i) exercised and (ii) then reduced by the number of shares assumed to be repurchased from the issuance proceeds, using the average market price of MFC common shares for the period.
|
(c) |
Earnings per share
|
three months ended
|
six months ended
|
|||||||||||||||
For the
|
June 30,
|
June 30,
|
||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Basic earnings per common share
|
$
|
0.61
|
$
|
0.62
|
$
|
1.29
|
$
|
1.28
|
||||||||
Diluted earnings per common share
|
0.61
|
0.61
|
1.28
|
1.27
|
Note 10 |
Revenue from Service Contracts
|
For the three months ended June 30, 2018
|
Asia
|
Canada
|
U.S.
|
Global
WAM
|
Corporate
and Other
|
Total
|
||||||||||||||||||
Investment management and other related fees
|
$
|
113
|
$
|
215
|
$
|
96
|
$
|
816
|
$
|
(54
|
)
|
$
|
1,186
|
|||||||||||
Transaction processing, administration, and service fees
|
49
|
46
|
54
|
378
|
-
|
527
|
||||||||||||||||||
Distribution fees and other
|
35
|
10
|
123
|
166
|
2
|
336
|
||||||||||||||||||
Total included in other revenue
|
197
|
271
|
273
|
1,360
|
(52
|
)
|
2,049
|
|||||||||||||||||
Real estate management services reported in net investment income
|
10
|
40
|
43
|
-
|
3
|
96
|
||||||||||||||||||
Total
|
$
|
207
|
$
|
311
|
$
|
316
|
$
|
1,360
|
$
|
(49
|
)
|
$
|
2,145
|
For the three months ended June 30, 2017
|
Asia
|
Canada
|
U.S.
|
Global
WAM
|
Corporate
and Other
|
Total
|
||||||||||||||||||
Investment management and other related fees
|
$
|
133
|
$
|
216
|
$
|
107
|
$
|
778
|
$
|
(63
|
)
|
$
|
1,171
|
|||||||||||
Transaction processing, administration, and service fees
|
30
|
46
|
55
|
356
|
1
|
488
|
||||||||||||||||||
Distribution fees and other
|
50
|
8
|
114
|
167
|
-
|
339
|
||||||||||||||||||
Total included in other revenue
|
213
|
270
|
276
|
1,301
|
(62
|
)
|
1,998
|
|||||||||||||||||
Real estate management services reported in net investment income
|
5
|
41
|
61
|
-
|
1
|
108
|
||||||||||||||||||
Total
|
$
|
218
|
$
|
311
|
$
|
337
|
$
|
1,301
|
$
|
(61
|
)
|
$
|
2,106
|
For the six months ended June 30, 2018
|
Asia
|
Canada
|
U.S.
|
Global WAM
|
Corporate and Other
|
Total
|
||||||||||||||||||
Investment management and other related fees
|
$
|
230
|
$
|
429
|
$
|
189
|
$
|
1,621
|
$
|
(112
|
)
|
$
|
2,357
|
|||||||||||
Transaction processing, administration, and service fees
|
98
|
93
|
106
|
740
|
2
|
1,039
|
||||||||||||||||||
Distribution fees and other
|
82
|
13
|
274
|
343
|
(8
|
)
|
704
|
|||||||||||||||||
Total included in other revenue
|
410
|
535
|
569
|
2,704
|
(118
|
)
|
4,100
|
|||||||||||||||||
Real estate management services reported in net investment income
|
17
|
81
|
73
|
-
|
4
|
175
|
||||||||||||||||||
Total
|
$
|
427
|
$
|
616
|
$
|
642
|
$
|
2,704
|
$
|
(114
|
)
|
$
|
4,275
|
For the six months ended June 30, 2017
|
Asia
|
Canada
|
U.S.
|
Global WAM
|
Corporate and Other
|
Total
|
||||||||||||||||||
Investment management and other related fees
|
$
|
231
|
$
|
425
|
$
|
213
|
$
|
1,522
|
$
|
(124
|
)
|
$
|
2,267
|
|||||||||||
Transaction processing, administration, and service fees
|
100
|
94
|
110
|
701
|
2
|
1,007
|
||||||||||||||||||
Distribution fees and other
|
76
|
20
|
292
|
335
|
(28
|
)
|
695
|
|||||||||||||||||
Total included in other revenue
|
407
|
539
|
615
|
2,558
|
(150
|
)
|
3,969
|
|||||||||||||||||
Real estate management services reported in net investment income
|
8
|
84
|
105
|
-
|
2
|
199
|
||||||||||||||||||
Total
|
$
|
415
|
$
|
623
|
$
|
720
|
$
|
2,558
|
$
|
(148
|
)
|
$
|
4,168
|
Note 11 |
Employee Future Benefits
|
Pension plans
|
Retiree welfare plans
|
|||||||||||||||
For the three months ended June 30,
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Defined benefit current service cost
|
$
|
11
|
$
|
13
|
$
|
-
|
$
|
-
|
||||||||
Defined benefit administrative expenses
|
1
|
1
|
1
|
1
|
||||||||||||
Service cost
|
12
|
14
|
1
|
1
|
||||||||||||
Interest on net defined benefit (asset) liability
|
3
|
5
|
-
|
-
|
||||||||||||
Defined benefit cost
|
15
|
19
|
1
|
1
|
||||||||||||
Defined contribution cost
|
22
|
19
|
-
|
-
|
||||||||||||
Net benefit cost
|
$
|
37
|
$
|
38
|
$
|
1
|
$
|
1
|
||||||||
|
Pension plans
|
Retiree welfare plans
|
||||||||||||||
For the six months ended June 30,
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Defined benefit current service cost
|
$
|
21
|
$
|
26
|
$
|
-
|
$
|
-
|
||||||||
Defined benefit administrative expenses
|
3
|
2
|
1
|
1
|
||||||||||||
Past service cost amendment(1)
|
8
|
-
|
-
|
-
|
||||||||||||
Service cost
|
32
|
28
|
1
|
1
|
||||||||||||
Interest on net defined benefit (asset) liability
|
6
|
9
|
1
|
1
|
||||||||||||
Defined benefit cost
|
38
|
37
|
2
|
2
|
||||||||||||
Defined contribution cost
|
44
|
41
|
-
|
-
|
||||||||||||
Net benefit cost
|
$
|
82
|
$
|
78
|
$
|
2
|
$
|
2
|
Note 12 |
Commitments and Contingencies
|
(a) |
Legal proceedings
|
(b) |
Guarantees
|
(I) |
Guarantees regarding Manulife Finance (Delaware), L.P. ("MFLP")
|
(II) |
Guarantees regarding The Manufacturers Life Insurance Company
|
MFC
(Guarantor)
|
MLI
consolidated
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
|||||||||||||||||||
Total revenue
|
$
|
145
|
$
|
13,681
|
$
|
146
|
$
|
(303
|
)
|
$
|
13,669
|
$
|
15
|
|||||||||||
Net income (loss) attributed to shareholders
|
1,262
|
1,335
|
(141
|
)
|
(1,194
|
)
|
1,262
|
5
|
||||||||||||||||
For the three months ended June 30, 2017
|
MFC
(Guarantor)
|
MLI
consolidated(1)
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
||||||||||||||||||
Total revenue
|
$
|
72
|
$
|
16,615
|
$
|
90
|
$
|
(184
|
)
|
$
|
16,593
|
$
|
6
|
|||||||||||
Net income (loss) attributed to shareholders
|
1,255
|
1,339
|
(86
|
)
|
(1,253
|
)
|
1,255
|
(2
|
)
|
|||||||||||||||
For the six months ended June 30, 2018
|
MFC
(Guarantor)
|
MLI
consolidated
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
||||||||||||||||||
Total revenue
|
$
|
152
|
$
|
22,439
|
$
|
151
|
$
|
(327
|
)
|
$
|
22,415
|
$
|
32
|
|||||||||||
Net income (loss) attributed to shareholders
|
2,634
|
2,781
|
(146
|
)
|
(2,635
|
)
|
2,634
|
12
|
||||||||||||||||
For the six months ended June 30, 2017
|
MFC
(Guarantor)
|
MLI
consolidated(1)
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
||||||||||||||||||
Total revenue
|
$
|
85
|
$
|
30,167
|
$
|
90
|
$
|
(199
|
)
|
$
|
30,143
|
$
|
14
|
|||||||||||
Net income (loss) attributed to shareholders
|
2,605
|
2,745
|
(86
|
)
|
(2,659
|
)
|
2,605
|
(2
|
)
|
(1) |
During 2017, MLI acquired John Hancock Reassurance Company Ltd. ("JHRECO") from MFC. MLI has restated its historical IFRS financial statements to reflect the combined accounts of MLI and JHRECO on a retroactive basis.
|
As at June 30, 2018
|
MFC
(Guarantor)
|
MLI
consolidated
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
||||||||||||||||||
Invested assets
|
$
|
20
|
$
|
348,944
|
$
|
10
|
$
|
-
|
$
|
348,974
|
$
|
17
|
||||||||||||
Total other assets
|
73,860
|
73,098
|
40,154
|
(115,856
|
)
|
71,256
|
1,043
|
|||||||||||||||||
Segregated funds net assets
|
-
|
331,995
|
-
|
-
|
331,995
|
-
|
||||||||||||||||||
Insurance contract liabilities
|
-
|
315,473
|
-
|
-
|
315,473
|
-
|
||||||||||||||||||
Investment contract liabilities
|
-
|
3,201
|
-
|
-
|
3,201
|
-
|
||||||||||||||||||
Segregated funds net liabilities
|
-
|
331,995
|
-
|
-
|
331,995
|
-
|
||||||||||||||||||
Total other liabilities
|
29,736
|
48,907
|
40,297
|
(62,702
|
)
|
56,238
|
833
|
|||||||||||||||||
As at December 31, 2017
|
MFC
(Guarantor)
|
MLI
consolidated
|
Other subsidiaries of MFC on a combined basis
|
Consolidation adjustments
|
Total consolidated amounts
|
MFLP
|
||||||||||||||||||
Invested assets
|
$
|
21
|
$
|
334,191
|
$
|
10
|
$
|
-
|
$
|
334,222
|
$
|
5
|
||||||||||||
Total other assets
|
48,688
|
71,180
|
4
|
(48,868
|
)
|
71,004
|
1,033
|
|||||||||||||||||
Segregated funds net assets
|
-
|
324,307
|
-
|
-
|
324,307
|
-
|
||||||||||||||||||
Insurance contract liabilities
|
-
|
304,605
|
-
|
-
|
304,605
|
-
|
||||||||||||||||||
Investment contract liabilities
|
-
|
3,126
|
-
|
-
|
3,126
|
-
|
||||||||||||||||||
Segregated funds net liabilities
|
-
|
324,307
|
-
|
-
|
324,307
|
-
|
||||||||||||||||||
Total other liabilities
|
7,696
|
48,145
|
-
|
(509
|
)
|
55,332
|
831
|
(III) |
Guarantees regarding John Hancock Life Insurance Company (U.S.A.) ("JHUSA")
|
Note 13 |
Segment and Geographic Reporting
|
(a) |
By Segment
|
For the three months ended
|
Global
|
Corporate
|
||||||||||||||||||||||
June 30, 2018
|
Asia
|
Canada
|
U.S.
|
WAM
|
and Other
|
Total
|
||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Premium income
|
||||||||||||||||||||||||
Life and health insurance
|
$
|
3,467
|
$
|
2,672
|
$
|
1,465
|
$
|
-
|
$
|
24
|
$
|
7,628
|
||||||||||||
Annuities and pensions
|
853
|
109
|
164
|
-
|
-
|
1,126
|
||||||||||||||||||
Net premium income
|
4,320
|
2,781
|
1,629
|
-
|
24
|
8,754
|
||||||||||||||||||
Net investment income
|
203
|
1,354
|
464
|
(2
|
)
|
(68
|
)
|
1,951
|
||||||||||||||||
Other revenue
|
414
|
362
|
889
|
1,361
|
(62
|
)
|
2,964
|
|||||||||||||||||
Total revenue
|
4,937
|
4,497
|
2,982
|
1,359
|
(106
|
)
|
13,669
|
|||||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||||||
Life and health insurance
|
2,499
|
2,900
|
1,287
|
-
|
(10
|
)
|
6,676
|
|||||||||||||||||
Annuities and pensions
|
785
|
145
|
113
|
14
|
-
|
1,057
|
||||||||||||||||||
Net benefits and claims
|
3,284
|
3,045
|
1,400
|
14
|
(10
|
)
|
7,733
|
|||||||||||||||||
Interest expense
|
45
|
110
|
13
|
1
|
149
|
318
|
||||||||||||||||||
Other expenses
|
1,122
|
749
|
798
|
1,081
|
333
|
4,083
|
||||||||||||||||||
Total contract benefits and expenses
|
4,451
|
3,904
|
2,211
|
1,096
|
472
|
12,134
|
||||||||||||||||||
Income (loss) before income taxes
|
486
|
593
|
771
|
263
|
(578
|
)
|
1,535
|
|||||||||||||||||
Income tax recovery (expense)
|
(96
|
)
|
(85
|
)
|
(141
|
)
|
(30
|
)
|
106
|
(246
|
)
|
|||||||||||||
Net income (loss)
|
390
|
508
|
630
|
233
|
(472
|
)
|
1,289
|
|||||||||||||||||
Less net income (loss) attributed to:
|
||||||||||||||||||||||||
Non-controlling interests
|
65
|
-
|
-
|
-
|
2
|
67
|
||||||||||||||||||
Participating policyholders
|
(38
|
)
|
(2
|
)
|
-
|
-
|
-
|
(40
|
)
|
|||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
363
|
$
|
510
|
$
|
630
|
$
|
233
|
$
|
(474
|
)
|
$
|
1,262
|
For the three months ended
|
Global
|
Corporate
|
||||||||||||||||||||||
June 30, 2017
|
Asia
|
Canada
|
U.S.
|
WAM
|
and Other
|
Total
|
||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Premium income
|
||||||||||||||||||||||||
Life and health insurance
|
$
|
3,250
|
$
|
1,096
|
$
|
1,672
|
$
|
-
|
$
|
22
|
$
|
6,040
|
||||||||||||
Annuities and pensions
|
616
|
109
|
209
|
-
|
-
|
934
|
||||||||||||||||||
Net premium income
|
3,866
|
1,205
|
1,881
|
-
|
22
|
6,974
|
||||||||||||||||||
Net investment income
|
1,289
|
1,461
|
3,989
|
16
|
(8
|
)
|
6,747
|
|||||||||||||||||
Other revenue
|
277
|
539
|
801
|
1,299
|
(44
|
)
|
2,872
|
|||||||||||||||||
Total revenue
|
5,432
|
3,205
|
6,671
|
1,315
|
(30
|
)
|
16,593
|
|||||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||||||
Life and health insurance
|
3,072
|
1,343
|
4,136
|
-
|
6
|
8,557
|
||||||||||||||||||
Annuities and pensions
|
530
|
1,115
|
702
|
24
|
-
|
2,371
|
||||||||||||||||||
Net benefits and claims
|
3,602
|
2,458
|
4,838
|
24
|
6
|
10,928
|
||||||||||||||||||
Interest expense
|
42
|
67
|
14
|
-
|
156
|
279
|
||||||||||||||||||
Other expenses
|
1,102
|
736
|
828
|
1,039
|
63
|
3,768
|
||||||||||||||||||
Total contract benefits and expenses
|
4,746
|
3,261
|
5,680
|
1,063
|
225
|
14,975
|
||||||||||||||||||
Income (loss) before income taxes
|
686
|
(56
|
)
|
991
|
252
|
(255
|
)
|
1,618
|
||||||||||||||||
Income tax recovery (expense)
|
(112
|
)
|
70
|
(309
|
)
|
(51
|
)
|
98
|
(304
|
)
|
||||||||||||||
Net income (loss)
|
574
|
14
|
682
|
201
|
(157
|
)
|
1,314
|
|||||||||||||||||
Less net income (loss) attributed to:
|
||||||||||||||||||||||||
Non-controlling interests
|
59
|
-
|
-
|
-
|
2
|
61
|
||||||||||||||||||
Participating policyholders
|
7
|
(9
|
)
|
-
|
-
|
-
|
(2
|
)
|
||||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
508
|
$
|
23
|
$
|
682
|
$
|
201
|
$
|
(159
|
)
|
$
|
1,255
|
As at and for the six months ended
|
Global
|
Corporate
|
||||||||||||||||||||||
June 30, 2018
|
Asia
|
Canada
|
U.S.
|
WAM
|
and Other
|
Total
|
||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Premium income
|
||||||||||||||||||||||||
Life and health insurance
|
$
|
7,208
|
$
|
4,696
|
$
|
2,977
|
$
|
-
|
$
|
47
|
$
|
14,928
|
||||||||||||
Annuities and pensions
|
1,598
|
238
|
315
|
-
|
-
|
2,151
|
||||||||||||||||||
Net premium income
|
8,806
|
4,934
|
3,292
|
-
|
47
|
17,079
|
||||||||||||||||||
Net investment income
|
(242
|
)
|
2,033
|
(1,807
|
)
|
1
|
(115
|
)
|
(130
|
)
|
||||||||||||||
Other revenue
|
678
|
724
|
1,516
|
2,705
|
(157
|
)
|
5,466
|
|||||||||||||||||
Total revenue
|
9,242
|
7,691
|
3,001
|
2,706
|
(225
|
)
|
22,415
|
|||||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||||||
Life and health insurance
|
5,090
|
4,639
|
133
|
-
|
1
|
9,863
|
||||||||||||||||||
Annuities and pensions
|
820
|
154
|
(241
|
)
|
27
|
-
|
760
|
|||||||||||||||||
Net benefits and claims
|
5,910
|
4,793
|
(108
|
)
|
27
|
1
|
10,623
|
|||||||||||||||||
Interest expense
|
88
|
201
|
24
|
1
|
290
|
604
|
||||||||||||||||||
Other expenses
|
2,232
|
1,491
|
1,640
|
2,162
|
414
|
7,939
|
||||||||||||||||||
Total contract benefits and expenses
|
8,230
|
6,485
|
1,556
|
2,190
|
705
|
19,166
|
||||||||||||||||||
Income (loss) before income taxes
|
1,012
|
1,206
|
1,445
|
516
|
(930
|
)
|
3,249
|
|||||||||||||||||
Income tax recovery (expense)
|
(186
|
)
|
(220
|
)
|
(277
|
)
|
(60
|
)
|
160
|
(583
|
)
|
|||||||||||||
Net income (loss)
|
826
|
986
|
1,168
|
456
|
(770
|
)
|
2,666
|
|||||||||||||||||
Less net income (loss) attributed to:
|
||||||||||||||||||||||||
Non-controlling interests
|
121
|
-
|
-
|
-
|
-
|
121
|
||||||||||||||||||
Participating policyholders
|
(106
|
)
|
17
|
-
|
-
|
-
|
(89
|
)
|
||||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
811
|
$
|
969
|
$
|
1,168
|
$
|
456
|
$
|
(770
|
)
|
$
|
2,634
|
|||||||||||
Total assets
|
$
|
103,798
|
$
|
220,887
|
$
|
269,114
|
$
|
136,663
|
$
|
21,763
|
$
|
752,225
|
As at and for the six months ended
|
Global
|
Corporate
|
||||||||||||||||||||||
June 30, 2017
|
Asia
|
Canada
|
U.S.
|
WAM
|
and Other
|
Total
|
||||||||||||||||||
Revenue
|
||||||||||||||||||||||||
Premium income
|
||||||||||||||||||||||||
Life and health insurance
|
$
|
6,508
|
$
|
2,185
|
$
|
3,298
|
$
|
-
|
$
|
43
|
$
|
12,034
|
||||||||||||
Annuities and pensions
|
1,348
|
243
|
399
|
-
|
-
|
1,990
|
||||||||||||||||||
Net premium income
|
7,856
|
2,428
|
3,697
|
-
|
43
|
14,024
|
||||||||||||||||||
Net investment income
|
2,221
|
2,765
|
5,634
|
28
|
6
|
10,654
|
||||||||||||||||||
Other revenue
|
490
|
953
|
1,594
|
2,556
|
(128
|
)
|
5,465
|
|||||||||||||||||
Total revenue
|
10,567
|
6,146
|
10,925
|
2,584
|
(79
|
)
|
30,143
|
|||||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||||||
Life and health insurance
|
6,131
|
2,824
|
7,544
|
-
|
15
|
16,514
|
||||||||||||||||||
Annuities and pensions
|
783
|
1,616
|
(282
|
)
|
43
|
-
|
2,160
|
|||||||||||||||||
Net benefits and claims
|
6,914
|
4,440
|
7,262
|
43
|
15
|
18,674
|
||||||||||||||||||
Interest expense
|
81
|
137
|
14
|
-
|
306
|
538
|
||||||||||||||||||
Other expenses
|
2,162
|
1,541
|
1,653
|
2,075
|
145
|
7,576
|
||||||||||||||||||
Total contract benefits and expenses
|
9,157
|
6,118
|
8,929
|
2,118
|
466
|
26,788
|
||||||||||||||||||
Income (loss) before income taxes
|
1,410
|
28
|
1,996
|
466
|
(545
|
)
|
3,355
|
|||||||||||||||||
Income tax recovery (expense)
|
(218
|
)
|
81
|
(621
|
)
|
(90
|
)
|
198
|
(650
|
)
|
||||||||||||||
Net income (loss)
|
1,192
|
109
|
1,375
|
376
|
(347
|
)
|
2,705
|
|||||||||||||||||
Less net income (loss) attributed to:
|
||||||||||||||||||||||||
Non-controlling interests
|
112
|
-
|
-
|
-
|
3
|
115
|
||||||||||||||||||
Participating policyholders
|
27
|
(42
|
)
|
-
|
-
|
-
|
(15
|
)
|
||||||||||||||||
Net income (loss) attributed to shareholders
|
$
|
1,053
|
$
|
151
|
$
|
1,375
|
$
|
376
|
$
|
(350
|
)
|
$
|
2,605
|
|||||||||||
Total assets
|
$
|
91,860
|
$
|
215,894
|
$
|
265,252
|
$
|
131,054
|
$
|
21,686
|
$
|
725,746
|
(b) |
By Geographic Location
|
For the three months ended
|
||||||||||||||||||||
June 30, 2018
|
Asia
|
Canada
|
U.S.
|
Other
|
Total
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Premium income
|
||||||||||||||||||||
Life and health insurance
|
$
|
3,485
|
$
|
2,570
|
$
|
1,466
|
$
|
107
|
$
|
7,628
|
||||||||||
Annuities and pensions
|
853
|
109
|
164
|
-
|
1,126
|
|||||||||||||||
Net premium income
|
4,338
|
2,679
|
1,630
|
107
|
8,754
|
|||||||||||||||
Net investment income
|
206
|
1,450
|
227
|
68
|
1,951
|
|||||||||||||||
Other revenue
|
632
|
716
|
1,604
|
12
|
2,964
|
|||||||||||||||
Total revenue
|
$
|
5,176
|
$
|
4,845
|
$
|
3,461
|
$
|
187
|
$
|
13,669
|
For the three months ended
|
||||||||||||||||||||
June 30, 2017
|
Asia
|
Canada
|
U.S.
|
Other
|
Total
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Premium income
|
||||||||||||||||||||
Life and health insurance
|
$
|
3,271
|
$
|
974
|
$
|
1,673
|
$
|
122
|
$
|
6,040
|
||||||||||
Annuities and pensions
|
616
|
109
|
209
|
-
|
934
|
|||||||||||||||
Net premium income
|
3,887
|
1,083
|
1,882
|
122
|
6,974
|
|||||||||||||||
Net investment income
|
1,324
|
1,526
|
3,929
|
(32
|
)
|
6,747
|
||||||||||||||
Other revenue
|
450
|
873
|
1,519
|
30
|
2,872
|
|||||||||||||||
Total revenue
|
$
|
5,661
|
$
|
3,482
|
$
|
7,330
|
$
|
120
|
$
|
16,593
|
For the six months ended
|
||||||||||||||||||||
June 30, 2018
|
Asia
|
Canada
|
U.S.
|
Other
|
Total
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Premium income
|
||||||||||||||||||||
Life and health insurance
|
$
|
7,244
|
$
|
4,488
|
$
|
2,978
|
$
|
218
|
$
|
14,928
|
||||||||||
Annuities and pensions
|
1,598
|
238
|
315
|
-
|
2,151
|
|||||||||||||||
Net premium income
|
8,842
|
4,726
|
3,293
|
218
|
17,079
|
|||||||||||||||
Net investment income
|
(214
|
)
|
2,210
|
(2,213
|
)
|
87
|
(130
|
)
|
||||||||||||
Other revenue
|
1,100
|
1,449
|
2,909
|
8
|
5,466
|
|||||||||||||||
Total revenue
|
$
|
9,728
|
$
|
8,385
|
$
|
3,989
|
$
|
313
|
$
|
22,415
|
For the six months ended
|
||||||||||||||||||||
June 30, 2017
|
Asia
|
Canada
|
U.S.
|
Other
|
Total
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Premium income
|
||||||||||||||||||||
Life and health insurance
|
$
|
6,547
|
$
|
1,954
|
$
|
3,299
|
$
|
234
|
$
|
12,034
|
||||||||||
Annuities and pensions
|
1,348
|
243
|
399
|
-
|
1,990
|
|||||||||||||||
Net premium income
|
7,895
|
2,197
|
3,698
|
234
|
14,024
|
|||||||||||||||
Net investment income
|
2,324
|
2,827
|
5,490
|
13
|
10,654
|
|||||||||||||||
Other revenue
|
816
|
1,591
|
3,043
|
15
|
5,465
|
|||||||||||||||
Total revenue
|
$
|
11,035
|
$
|
6,615
|
$
|
12,231
|
$
|
262
|
$
|
30,143
|
Note 14 |
Segregated Funds
|
As at
|
June 30, 2018
|
December 31, 2017
|
||||||
Investments at market value
|
||||||||
Cash and short-term securities
|
$
|
3,246
|
$
|
4,756
|
||||
Debt securities
|
15,598
|
15,472
|
||||||
Equities
|
12,496
|
12,624
|
||||||
Mutual funds
|
297,039
|
288,007
|
||||||
Other investments
|
4,644
|
4,514
|
||||||
Accrued investment income
|
184
|
201
|
||||||
Other assets and liabilities, net
|
(698
|
)
|
(766
|
)
|
||||
Total segregated funds net assets
|
$
|
332,509
|
$
|
324,808
|
||||
Composition of segregated funds net assets
|
||||||||
Held by policyholders
|
$
|
331,995
|
$
|
324,307
|
||||
Held by the Company
|
514
|
501
|
||||||
Total segregated funds net assets
|
$
|
332,509
|
$
|
324,808
|
three months ended June 30,
|
six months ended June 30,
|
|||||||||||||||
For the
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Net policyholder cash flow
|
||||||||||||||||
Deposits from policyholders
|
$
|
9,872
|
$
|
8,544
|
$
|
19,600
|
$
|
18,176
|
||||||||
Net transfers to general fund
|
(362
|
)
|
(359
|
)
|
(729
|
)
|
(600
|
)
|
||||||||
Payments to policyholders
|
(11,896
|
)
|
(11,031
|
)
|
(23,201
|
)
|
(22,863
|
)
|
||||||||
(2,386
|
)
|
(2,846
|
)
|
(4,330
|
)
|
(5,287
|
)
|
|||||||||
Investment related
|
||||||||||||||||
Interest and dividends
|
1,048
|
905
|
1,956
|
1,844
|
||||||||||||
Net realized and unrealized investment gains (losses)
|
4,392
|
7,197
|
2,053
|
19,055
|
||||||||||||
5,440
|
8,102
|
4,009
|
20,899
|
|||||||||||||
Other
|
||||||||||||||||
Management and administration fees
|
(1,319
|
)
|
(1,108
|
)
|
(2,301
|
)
|
(2,347
|
)
|
||||||||
Impact of changes in foreign exchange rates
|
4,263
|
(6,001
|
)
|
10,323
|
(7,164
|
)
|
||||||||||
2,944
|
(7,109
|
)
|
8,022
|
(9,511
|
)
|
|||||||||||
Net additions (deductions)
|
5,998
|
(1,853
|
)
|
7,701
|
6,101
|
|||||||||||
Segregated funds net assets, beginning of period
|
326,511
|
323,662
|
324,808
|
315,708
|
||||||||||||
Segregated funds net assets, end of period
|
$
|
332,509
|
$
|
321,809
|
$
|
332,509
|
$
|
321,809
|
Note 15 |
Information Provided in Connection with Investments in Deferred Annuity Contracts and SignatureNotes Issued or Assumed by John Hancock Life Insurance Company (U.S.A.)
|
As at June 30, 2018
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Assets
|
||||||||||||||||||||
Invested assets
|
$
|
20
|
$
|
110,386
|
$
|
238,943
|
$
|
(375
|
)
|
$
|
348,974
|
|||||||||
Investments in unconsolidated subsidiaries
|
53,204
|
7,014
|
35,781
|
(95,999
|
)
|
-
|
||||||||||||||
Reinsurance assets
|
-
|
50,541
|
8,632
|
(27,877
|
)
|
31,296
|
||||||||||||||
Other assets
|
20,656
|
17,284
|
63,761
|
(61,741
|
)
|
39,960
|
||||||||||||||
Segregated funds net assets
|
-
|
181,173
|
152,505
|
(1,683
|
)
|
331,995
|
||||||||||||||
Total assets
|
$
|
73,880
|
$
|
366,398
|
$
|
499,622
|
$
|
(187,675
|
)
|
$
|
752,225
|
|||||||||
Liabilities and equity
|
||||||||||||||||||||
Insurance contract liabilities
|
$
|
-
|
$
|
149,644
|
$
|
194,324
|
$
|
(28,495
|
)
|
$
|
315,473
|
|||||||||
Investment contract liabilities
|
-
|
1,169
|
2,034
|
(2
|
)
|
3,201
|
||||||||||||||
Other liabilities
|
21,846
|
18,019
|
64,493
|
(61,611
|
)
|
42,747
|
||||||||||||||
Long-term debt
|
4,603
|
-
|
-
|
-
|
4,603
|
|||||||||||||||
Capital instruments
|
3,287
|
612
|
24,989
|
(20,000
|
)
|
8,888
|
||||||||||||||
Segregated funds net liabilities
|
-
|
181,173
|
152,505
|
(1,683
|
)
|
331,995
|
||||||||||||||
Shareholders' equity
|
44,144
|
15,781
|
60,103
|
(75,884
|
)
|
44,144
|
||||||||||||||
Participating policyholders' equity
|
-
|
-
|
132
|
-
|
132
|
|||||||||||||||
Non-controlling interests
|
-
|
-
|
1,042
|
-
|
1,042
|
|||||||||||||||
Total liabilities and equity
|
$
|
73,880
|
$
|
366,398
|
$
|
499,622
|
$
|
(187,675
|
)
|
$
|
752,225
|
As at December 31, 2017
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Assets
|
||||||||||||||||||||
Invested assets
|
$
|
21
|
$
|
108,144
|
$
|
226,421
|
$
|
(364
|
)
|
$
|
334,222
|
|||||||||
Investments in unconsolidated subsidiaries
|
48,374
|
6,509
|
14,999
|
(69,882
|
)
|
-
|
||||||||||||||
Reinsurance assets
|
-
|
49,927
|
8,281
|
(27,849
|
)
|
30,359
|
||||||||||||||
Other assets
|
314
|
18,678
|
40,715
|
(19,062
|
)
|
40,645
|
||||||||||||||
Segregated funds net assets
|
-
|
176,139
|
149,812
|
(1,644
|
)
|
324,307
|
||||||||||||||
Total assets
|
$
|
48,709
|
$
|
359,397
|
$
|
440,228
|
$
|
(118,801
|
)
|
$
|
729,533
|
|||||||||
Liabilities and equity
|
||||||||||||||||||||
Insurance contract liabilities
|
$
|
-
|
$
|
147,155
|
$
|
185,884
|
$
|
(28,434
|
)
|
$
|
304,605
|
|||||||||
Investment contract liabilities
|
-
|
1,130
|
1,998
|
(2
|
)
|
3,126
|
||||||||||||||
Other liabilities
|
297
|
19,399
|
41,395
|
(18,930
|
)
|
42,161
|
||||||||||||||
Long-term debt
|
4,784
|
-
|
-
|
-
|
4,784
|
|||||||||||||||
Capital instruments
|
2,615
|
584
|
5,188
|
-
|
8,387
|
|||||||||||||||
Segregated funds net liabilities
|
-
|
176,139
|
149,812
|
(1,644
|
)
|
324,307
|
||||||||||||||
Shareholders' equity
|
41,013
|
14,990
|
54,801
|
(69,791
|
)
|
41,013
|
||||||||||||||
Participating policyholders' equity
|
-
|
-
|
221
|
-
|
221
|
|||||||||||||||
Non-controlling interests
|
-
|
-
|
929
|
-
|
929
|
|||||||||||||||
Total liabilities and equity
|
$
|
48,709
|
$
|
359,397
|
$
|
440,228
|
$
|
(118,801
|
)
|
$
|
729,533
|
For the three months ended
|
||||||||||||||||||||
June 30, 2018
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Net premium income
|
$
|
-
|
$
|
1,200
|
$
|
7,554
|
$
|
-
|
$
|
8,754
|
||||||||||
Net investment income (loss)
|
145
|
315
|
1,823
|
(332
|
)
|
1,951
|
||||||||||||||
Net other revenue
|
-
|
679
|
2,428
|
(143
|
)
|
2,964
|
||||||||||||||
Total revenue
|
145
|
2,194
|
11,805
|
(475
|
)
|
13,669
|
||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||
Net benefits and claims
|
-
|
1,207
|
6,276
|
250
|
7,733
|
|||||||||||||||
Commissions, investment and general expenses
|
9
|
873
|
3,479
|
(396
|
)
|
3,965
|
||||||||||||||
Other expenses
|
97
|
67
|
601
|
(329
|
)
|
436
|
||||||||||||||
Total contract benefits and expenses
|
106
|
2,147
|
10,356
|
(475
|
)
|
12,134
|
||||||||||||||
Income (loss) before income taxes
|
39
|
47
|
1,449
|
-
|
1,535
|
|||||||||||||||
Income tax (expense) recovery
|
(10
|
)
|
21
|
(257
|
)
|
-
|
(246
|
)
|
||||||||||||
Income (loss) after income taxes
|
29
|
68
|
1,192
|
-
|
1,289
|
|||||||||||||||
Equity in net income (loss) of unconsolidated subsidiaries
|
1,233
|
229
|
297
|
(1,759
|
)
|
-
|
||||||||||||||
Net income (loss)
|
$
|
1,262
|
$
|
297
|
$
|
1,489
|
$
|
(1,759
|
)
|
$
|
1,289
|
|||||||||
Net income (loss) attributed to:
|
||||||||||||||||||||
Non-controlling interests
|
$
|
-
|
$
|
-
|
$
|
67
|
$
|
-
|
$
|
67
|
||||||||||
Participating policyholders
|
-
|
(35
|
)
|
(40
|
)
|
35
|
(40
|
)
|
||||||||||||
Shareholders
|
1,262
|
332
|
1,462
|
(1,794
|
)
|
1,262
|
||||||||||||||
$
|
1,262
|
$
|
297
|
$
|
1,489
|
$
|
(1,759
|
)
|
$
|
1,289
|
For the three months ended
|
||||||||||||||||||||
June 30, 2017
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Net premium income
|
$
|
-
|
$
|
875
|
$
|
6,101
|
$
|
(2
|
)
|
$
|
6,974
|
|||||||||
Net investment income (loss)
|
70
|
3,149
|
3,784
|
(256
|
)
|
6,747
|
||||||||||||||
Net other revenue
|
2
|
1,028
|
3,396
|
(1,554
|
)
|
2,872
|
||||||||||||||
Total revenue
|
72
|
5,052
|
13,281
|
(1,812
|
)
|
16,593
|
||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||
Net benefits and claims
|
-
|
4,180
|
7,492
|
(744
|
)
|
10,928
|
||||||||||||||
Commissions, investment and general expenses
|
2
|
749
|
3,731
|
(808
|
)
|
3,674
|
||||||||||||||
Other expenses
|
93
|
62
|
478
|
(260
|
)
|
373
|
||||||||||||||
Total contract benefits and expenses
|
95
|
4,991
|
11,701
|
(1,812
|
)
|
14,975
|
||||||||||||||
Income (loss) before income taxes
|
(23
|
)
|
61
|
1,580
|
-
|
1,618
|
||||||||||||||
Income tax (expense) recovery
|
6
|
43
|
(353
|
)
|
-
|
(304
|
)
|
|||||||||||||
Income (loss) after income taxes
|
(17
|
)
|
104
|
1,227
|
-
|
1,314
|
||||||||||||||
Equity in net income (loss) of unconsolidated subsidiaries
|
1,272
|
322
|
426
|
(2,020
|
)
|
-
|
||||||||||||||
Net income (loss)
|
$
|
1,255
|
$
|
426
|
$
|
1,653
|
$
|
(2,020
|
)
|
$
|
1,314
|
|||||||||
Net income (loss) attributed to:
|
||||||||||||||||||||
Non-controlling interests
|
$
|
-
|
$
|
-
|
$
|
61
|
$
|
-
|
$
|
61
|
||||||||||
Participating policyholders
|
-
|
13
|
(2
|
)
|
(13
|
)
|
(2
|
)
|
||||||||||||
Shareholders
|
1,255
|
413
|
1,594
|
(2,007
|
)
|
1,255
|
||||||||||||||
$
|
1,255
|
$
|
426
|
$
|
1,653
|
$
|
(2,020
|
)
|
$
|
1,314
|
June 30, 2018
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation adjustments
|
Consolidated
MFC
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Net premium income
|
$
|
-
|
$
|
2,351
|
$
|
14,728
|
$
|
-
|
$
|
17,079
|
||||||||||
Net investment income (loss)
|
152
|
(1,781
|
)
|
1,850
|
(351
|
)
|
(130
|
)
|
||||||||||||
Net other revenue
|
-
|
1,101
|
3,899
|
466
|
5,466
|
|||||||||||||||
Total revenue
|
152
|
1,671
|
20,477
|
115
|
22,415
|
|||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||
Net benefits and claims
|
-
|
(616
|
)
|
9,938
|
1,301
|
10,623
|
||||||||||||||
Commissions, investment and general expenses
|
12
|
1,682
|
6,865
|
(832
|
)
|
7,727
|
||||||||||||||
Other expenses
|
189
|
117
|
864
|
(354
|
)
|
816
|
||||||||||||||
Total contract benefits and expenses
|
201
|
1,183
|
17,667
|
115
|
19,166
|
|||||||||||||||
Income (loss) before income taxes
|
(49
|
)
|
488
|
2,810
|
-
|
3,249
|
||||||||||||||
Income tax (expense) recovery
|
13
|
(61
|
)
|
(535
|
)
|
-
|
(583
|
)
|
||||||||||||
Income (loss) after income taxes
|
(36
|
)
|
427
|
2,275
|
-
|
2,666
|
||||||||||||||
Equity in net income (loss) of unconsolidated subsidiaries
|
2,670
|
471
|
898
|
(4,039
|
)
|
-
|
||||||||||||||
Net income (loss)
|
$
|
2,634
|
$
|
898
|
$
|
3,173
|
$
|
(4,039
|
)
|
$
|
2,666
|
|||||||||
Net income (loss) attributed to:
|
||||||||||||||||||||
Non-controlling interests
|
$
|
-
|
$
|
-
|
$
|
121
|
$
|
-
|
$
|
121
|
||||||||||
Participating policyholders
|
-
|
(1
|
)
|
(89
|
)
|
1
|
(89
|
)
|
||||||||||||
Shareholders
|
2,634
|
899
|
3,141
|
(4,040
|
)
|
2,634
|
||||||||||||||
$
|
2,634
|
$
|
898
|
$
|
3,173
|
$
|
(4,039
|
)
|
$
|
2,666
|
For the six months ended
|
||||||||||||||||||||
June 30, 2017
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation adjustments
|
Consolidate
MFC
|
|||||||||||||||
Revenue
|
||||||||||||||||||||
Net premium income
|
$
|
-
|
$
|
2,170
|
$
|
11,856
|
$
|
(2
|
)
|
$
|
14,024
|
|||||||||
Net investment income (loss)
|
82
|
4,282
|
6,649
|
(359
|
)
|
10,654
|
||||||||||||||
Net other revenue
|
3
|
1,674
|
5,526
|
(1,738
|
)
|
5,465
|
||||||||||||||
Total revenue
|
85
|
8,126
|
24,031
|
(2,099
|
)
|
30,143
|
||||||||||||||
Contract benefits and expenses
|
||||||||||||||||||||
Net benefits and claims
|
-
|
6,441
|
12,759
|
(526
|
)
|
18,674
|
||||||||||||||
Commissions, investment and general expenses
|
3
|
1,541
|
7,075
|
(1,223
|
)
|
7,396
|
||||||||||||||
Other expenses
|
180
|
101
|
787
|
(350
|
)
|
718
|
||||||||||||||
Total contract benefits and expenses
|
183
|
8,083
|
20,621
|
(2,099
|
)
|
26,788
|
||||||||||||||
Income (loss) before income taxes
|
(98
|
)
|
43
|
3,410
|
-
|
3,355
|
||||||||||||||
Income tax (expense) recovery
|
26
|
101
|
(777
|
)
|
-
|
(650
|
)
|
|||||||||||||
Income (loss) after income taxes
|
(72
|
)
|
144
|
2,633
|
-
|
2,705
|
||||||||||||||
Equity in net income (loss) of unconsolidated subsidiaries
|
2,677
|
637
|
781
|
(4,095
|
)
|
-
|
||||||||||||||
Net income (loss)
|
$
|
2,605
|
$
|
781
|
$
|
3,414
|
$
|
(4,095
|
)
|
$
|
2,705
|
|||||||||
Net income (loss) attributed to:
|
||||||||||||||||||||
Non-controlling interests
|
$
|
-
|
$
|
-
|
$
|
115
|
$
|
-
|
$
|
115
|
||||||||||
Participating policyholders
|
-
|
(1
|
)
|
(15
|
)
|
1
|
(15
|
)
|
||||||||||||
Shareholders
|
2,605
|
782
|
3,314
|
(4,096
|
)
|
2,605
|
||||||||||||||
$
|
2,605
|
$
|
781
|
$
|
3,414
|
$
|
(4,095
|
)
|
$
|
2,705
|
For the six months ended June 30, 2018
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Operating activities
|
||||||||||||||||||||
Net income (loss)
|
$
|
2,634
|
$
|
898
|
$
|
3,173
|
$
|
(4,039
|
)
|
$
|
2,666
|
|||||||||
Adjustments:
|
||||||||||||||||||||
Equity in net income of unconsolidated subsidiaries
|
(2,670
|
)
|
(471
|
)
|
(898
|
)
|
4,039
|
-
|
||||||||||||
Increase (decrease) in insurance contract liabilities
|
-
|
(4,931
|
)
|
3,753
|
-
|
(1,178
|
)
|
|||||||||||||
Increase (decrease) in investment contract liabilities
|
-
|
27
|
52
|
-
|
79
|
|||||||||||||||
(Increase) decrease in reinsurance assets
|
-
|
1,683
|
(1,229
|
)
|
-
|
454
|
||||||||||||||
Amortization of (premium) discount on invested assets
|
-
|
35
|
78
|
-
|
113
|
|||||||||||||||
Other amortization
|
2
|
54
|
253
|
-
|
309
|
|||||||||||||||
Net realized and unrealized (gains) losses and impairment on assets
|
(4
|
)
|
4,278
|
2,508
|
-
|
6,782
|
||||||||||||||
Deferred income tax expense (recovery)
|
(13
|
)
|
17
|
65
|
-
|
69
|
||||||||||||||
Restructuring charge
|
-
|
64
|
136
|
-
|
200
|
|||||||||||||||
Stock option expense
|
-
|
-
|
4
|
-
|
4
|
|||||||||||||||
Cash provided by (used in) operating activities before undernoted items
|
(51
|
)
|
1,654
|
7,895
|
-
|
9,498
|
||||||||||||||
Dividends from unconsolidated subsidiary
|
-
|
3
|
777
|
(780
|
)
|
-
|
||||||||||||||
Changes in policy related and operating receivables and payables
|
(81
|
)
|
(1,056
|
)
|
448
|
-
|
(689
|
)
|
||||||||||||
Cash provided by (used in) operating activities
|
(132
|
)
|
601
|
9,120
|
(780
|
)
|
8,809
|
|||||||||||||
Investing activities
|
||||||||||||||||||||
Purchases and mortgage advances
|
-
|
(19,991
|
)
|
(31,840
|
)
|
-
|
(51,831
|
)
|
||||||||||||
Disposals and repayments
|
-
|
20,032
|
23,345
|
-
|
43,377
|
|||||||||||||||
Changes in investment broker net receivables and payables
|
-
|
(228
|
)
|
322
|
-
|
94
|
||||||||||||||
Investment in common shares of subsidiaries
|
(850
|
)
|
-
|
-
|
850
|
-
|
||||||||||||||
Capital contribution to unconsolidated subsidiaries
|
-
|
(2
|
)
|
-
|
2
|
-
|
||||||||||||||
Return of capital from unconsolidated subsidiaries
|
-
|
70
|
-
|
(70
|
)
|
-
|
||||||||||||||
Notes receivable from parent
|
-
|
-
|
(21,800
|
)
|
21,800
|
-
|
||||||||||||||
Notes receivable from subsidiaries
|
(20,354
|
)
|
(79
|
)
|
-
|
20,433
|
-
|
|||||||||||||
Cash provided by (used in) investing activities
|
(21,204
|
)
|
(198
|
)
|
(29,973
|
)
|
43,015
|
(8,360
|
)
|
|||||||||||
Financing activities
|
||||||||||||||||||||
Increase (decrease) in repurchase agreements and securities
sold but not yet purchased
|
-
|
-
|
48
|
-
|
48
|
|||||||||||||||
Redemption of long-term debt
|
(400
|
)
|
-
|
-
|
-
|
(400
|
)
|
|||||||||||||
Issue of capital instruments, net
|
597
|
-
|
-
|
-
|
597
|
|||||||||||||||
Redemption of capital instruments
|
-
|
-
|
(200
|
)
|
-
|
(200
|
)
|
|||||||||||||
Changes in deposits from Bank clients, net
|
-
|
-
|
966
|
-
|
966
|
|||||||||||||||
Shareholders' dividends paid in cash
|
(949
|
)
|
-
|
-
|
-
|
(949
|
)
|
|||||||||||||
Dividends paid to parent
|
-
|
(777
|
)
|
(3
|
)
|
780
|
-
|
|||||||||||||
Contributions from (distributions to) non-controlling interests, net
|
-
|
-
|
(6
|
)
|
-
|
(6
|
)
|
|||||||||||||
Common shares issued, net
|
42
|
-
|
850
|
(850
|
)
|
42
|
||||||||||||||
Preferred shares issued, net
|
245
|
-
|
-
|
-
|
245
|
|||||||||||||||
Capital contributions by parent
|
-
|
-
|
2
|
(2
|
)
|
-
|
||||||||||||||
Return of capital to parent
|
-
|
-
|
(70
|
)
|
70
|
-
|
||||||||||||||
Notes payable to parent
|
-
|
-
|
20,433
|
(20,433
|
)
|
-
|
||||||||||||||
Notes payable to subsidiaries
|
21,800
|
-
|
-
|
(21,800
|
)
|
-
|
||||||||||||||
Cash provided by (used in) financing activities
|
21,335
|
(777
|
)
|
22,020
|
(42,235
|
)
|
343
|
|||||||||||||
Cash and short-term securities
|
||||||||||||||||||||
Increase (decrease) during the period
|
(1
|
)
|
(374
|
)
|
1,167
|
-
|
792
|
|||||||||||||
Effect of foreign exchange rate changes on cash and short-term
securities
|
-
|
201
|
285
|
-
|
486
|
|||||||||||||||
Balance, beginning of period
|
21
|
3,638
|
11,439
|
-
|
15,098
|
|||||||||||||||
Balance, end of period
|
20
|
3,465
|
12,891
|
-
|
16,376
|
|||||||||||||||
Cash and short-term securities
|
||||||||||||||||||||
Beginning of period
|
||||||||||||||||||||
Gross cash and short-term securities
|
21
|
4,133
|
11,811
|
-
|
15,965
|
|||||||||||||||
Net payments in transit, included in other liabilities
|
-
|
(495
|
)
|
(372
|
)
|
-
|
(867
|
)
|
||||||||||||
Net cash and short-term securities, beginning of period
|
21
|
3,638
|
11,439
|
-
|
15,098
|
|||||||||||||||
End of period
|
||||||||||||||||||||
Gross cash and short-term securities
|
20
|
4,014
|
13,196
|
-
|
17,230
|
|||||||||||||||
Net payments in transit, included in other liabilities
|
-
|
(549
|
)
|
(305
|
)
|
-
|
(854
|
)
|
||||||||||||
Net cash and short-term securities, end of period
|
$
|
20
|
$
|
3,465
|
$
|
12,891
|
$
|
-
|
$
|
16,376
|
||||||||||
Supplemental disclosures on cash flow information:
|
||||||||||||||||||||
Interest received
|
$
|
136
|
$
|
2,154
|
$
|
3,385
|
$
|
(320
|
)
|
$
|
5,355
|
|||||||||
Interest paid
|
173
|
45
|
678
|
(320
|
)
|
576
|
||||||||||||||
Income taxes paid (received)
|
(58
|
)
|
258
|
628
|
-
|
828
|
For the six months ended June 30, 2017
|
MFC
(Guarantor)
|
JHUSA
(Issuer)
|
Other
subsidiaries
|
Consolidation
adjustments
|
Consolidated
MFC
|
|||||||||||||||
Operating activities
|
||||||||||||||||||||
Net income (loss)
|
$
|
2,605
|
$
|
781
|
$
|
3,414
|
$
|
(4,095
|
)
|
$
|
2,705
|
|||||||||
Adjustments:
|
||||||||||||||||||||
Equity in net income of unconsolidated subsidiaries
|
(2,677
|
)
|
(637
|
)
|
(781
|
)
|
4,095
|
-
|
||||||||||||
Increase (decrease) in insurance contract liabilities
|
-
|
1,048
|
6,516
|
-
|
7,564
|
|||||||||||||||
Increase (decrease) in investment contract liabilities
|
-
|
28
|
67
|
-
|
95
|
|||||||||||||||
(Increase) decrease in reinsurance assets
|
-
|
2,055
|
202
|
-
|
2,257
|
|||||||||||||||
Amortization of (premium) discount on invested assets
|
-
|
5
|
71
|
-
|
76
|
|||||||||||||||
Other amortization
|
2
|
62
|
201
|
-
|
265
|
|||||||||||||||
Net realized and unrealized (gains) losses and impairment on assets
|
(6
|
)
|
(1,555
|
)
|
(3,183
|
)
|
-
|
(4,744
|
)
|
|||||||||||
Deferred income tax expense (recovery)
|
(23
|
)
|
(313
|
)
|
901
|
-
|
565
|
|||||||||||||
Stock option expense
|
-
|
(1
|
)
|
11
|
-
|
10
|
||||||||||||||
Cash provided by (used in) operating activities before undernoted items
|
(99
|
)
|
1,473
|
7,419
|
-
|
8,793
|
||||||||||||||
Dividends from unconsolidated subsidiary
|
-
|
10
|
338
|
(348
|
)
|
-
|
||||||||||||||
Changes in policy related and operating receivables and payables
|
(92
|
)
|
(751
|
)
|
106
|
-
|
(737
|
)
|
||||||||||||
Cash provided by (used in) operating activities
|
(191
|
)
|
732
|
7,863
|
(348
|
)
|
8,056
|
|||||||||||||
Investing activities
|
||||||||||||||||||||
Purchases and mortgage advances
|
-
|
(14,096
|
)
|
(29,770
|
)
|
-
|
(43,866
|
)
|
||||||||||||
Disposals and repayments
|
-
|
13,793
|
22,669
|
-
|
36,462
|
|||||||||||||||
Changes in investment broker net receivables and payables
|
-
|
61
|
105
|
-
|
166
|
|||||||||||||||
Investment in common shares of subsidiaries
|
(985
|
)
|
-
|
-
|
985
|
-
|
||||||||||||||
Net cash decrease from purchase of subsidiaries and businesses
|
-
|
-
|
(10
|
)
|
-
|
(10
|
)
|
|||||||||||||
Capital contribution to unconsolidated subsidiaries
|
-
|
(58
|
)
|
-
|
58
|
-
|
||||||||||||||
Return of capital from unconsolidated subsidiaries
|
-
|
5
|
-
|
(5
|
)
|
-
|
||||||||||||||
Notes receivable from parent
|
-
|
-
|
(19,185
|
)
|
19,185
|
-
|
||||||||||||||
Notes receivable from subsidiaries
|
(18,263
|
)
|
(32
|
)
|
-
|
18,295
|
-
|
|||||||||||||
Cash provided by (used in) investing activities
|
(19,248
|
)
|
(327
|
)
|
(26,191
|
)
|
38,518
|
(7,248
|
)
|
|||||||||||
Financing activities
|
||||||||||||||||||||
Increase (decrease) in repurchase agreements and securities
sold but not yet purchased
|
-
|
-
|
1
|
-
|
1
|
|||||||||||||||
Issue of capital instruments, net
|
994
|
-
|
-
|
-
|
994
|
|||||||||||||||
Redemption of capital instruments
|
-
|
-
|
(499
|
)
|
-
|
(499
|
)
|
|||||||||||||
Secured borrowings from securitization transactions
|
-
|
-
|
441
|
-
|
441
|
|||||||||||||||
Changes in deposits from Bank clients, net
|
-
|
-
|
342
|
-
|
342
|
|||||||||||||||
Shareholders' dividends paid in cash
|
(889
|
)
|
-
|
-
|
-
|
(889
|
)
|
|||||||||||||
Dividends paid to parent
|
-
|
(338
|
)
|
(10
|
)
|
348
|
-
|
|||||||||||||
Contributions from (distributions to) non-controlling interests, net
|
-
|
-
|
(5
|
)
|
-
|
(5
|
)
|
|||||||||||||
Common shares issued, net
|
39
|
-
|
985
|
(985
|
)
|
39
|
||||||||||||||
Capital contributions by parent
|
-
|
-
|
58
|
(58
|
)
|
-
|
||||||||||||||
Return of capital to parent
|
-
|
-
|
(5
|
)
|
5
|
-
|
||||||||||||||
Notes payable to parent
|
-
|
-
|
18,295
|
(18,295
|
)
|
-
|
||||||||||||||
Notes payable to subsidiaries
|
19,185
|
-
|
-
|
(19,185
|
)
|
-
|
||||||||||||||
Cash provided by (used in) financing activities
|
19,329
|
(338
|
)
|
19,603
|
(38,170
|
)
|
424
|
|||||||||||||
Cash and short-term securities
|
||||||||||||||||||||
Increase (decrease) during the period
|
(110
|
)
|
67
|
1,275
|
-
|
1,232
|
||||||||||||||
Effect of foreign exchange rate changes on cash and short-term
securities
|
(1
|
)
|
(141
|
)
|
(168
|
)
|
-
|
(310
|
)
|
|||||||||||
Balance, beginning of period
|
161
|
3,787
|
10,290
|
-
|
14,238
|
|||||||||||||||
Balance, end of period
|
50
|
3,713
|
11,397
|
-
|
15,160
|
|||||||||||||||
Cash and short-term securities
|
||||||||||||||||||||
Beginning of period
|
||||||||||||||||||||
Gross cash and short-term securities
|
161
|
4,317
|
10,673
|
-
|
15,151
|
|||||||||||||||
Net payments in transit, included in other liabilities
|
-
|
(530
|
)
|
(383
|
)
|
-
|
(913
|
)
|
||||||||||||
Net cash and short-term securities, beginning of period
|
161
|
3,787
|
10,290
|
-
|
14,238
|
|||||||||||||||
End of period
|
||||||||||||||||||||
Gross cash and short-term securities
|
50
|
4,103
|
11,713
|
-
|
15,866
|
|||||||||||||||
Net payments in transit, included in other liabilities
|
-
|
(390
|
)
|
(316
|
)
|
-
|
(706
|
)
|
||||||||||||
Net cash and short-term securities, end of period
|
$
|
50
|
$
|
3,713
|
$
|
11,397
|
$
|
-
|
$
|
15,160
|
||||||||||
Supplemental disclosures on cash flow information:
|
||||||||||||||||||||
Interest received
|
$
|
8
|
$
|
2,205
|
$
|
3,314
|
$
|
(200
|
)
|
$
|
5,327
|
|||||||||
Interest paid
|
168
|
47
|
524
|
(200
|
)
|
539
|
||||||||||||||
Income taxes paid
|
66
|
356
|
(86
|
)
|
-
|
336
|
Note 16 |
Comparatives
|
MANULIFE
HEAD OFFICE
200 Bloor Street East
Toronto, ON Canada M4W 1E5
Telephone: 416 926-3000
Fax: 416 926-5454
Web site: www.manulife.com
INVESTOR RELATIONS
Financial analysts, portfolio managers and
other investors requiring financial information
may contact our Investor Relations Department
or access our Web site at www.manulife.com
Fax: 416 926-3503
E-mail: investor_relations@manulife.com
SHAREHOLDER SERVICES
For information or assistance regarding
your share account, including dividends,
changes of address or ownership, lost
certificates, to eliminate duplicate mailings
or to receive shareholder material
electronically, please contact our Transfer
Agents in Canada, the United States, Hong
Kong or the Philippines. If you live outside one
of these countries please contact our Canadian
Transfer Agent.
|
TRANSFER AGENTS
Canada
AST Trust Company (Canada)
P.O. Box 700, Station B
Montreal, QC Canada H3B 3K3
Toll Free: 1 800 783-9495
Collect: 416 682-3864
E-mail: inquiries@astfinancial.com
Online: www.astfinancial.com/ca-en
AST Trust Company (Canada) offices are also
located in Toronto, Vancouver and Calgary.
United States
American Stock Transfer & Trust Company, LLC
P.O. Box 199036
Brooklyn, NY
United States 11219
Toll Free: 1 800 249-7702
E-mail: inquiries@astfinancial.com
Online: www.astfinancial.com
Hong Kong
Tricor Investor Services Limited
Level 22, Hopewell Centre
183 Queen's Road East
Wan Chai, Hong Kong
Telephone: 852 2980-1333
Email: is-enquiries@hk.tricorglobal.com Online: www.tricorglobal.com/services/investor-services
|
Philippines
Rizal Commercial Banking Corporation
Ground Floor, West Wing
GPL (Grepalife) Building
221 Senator Gil Puyat Avenue
Makati City, Metro Manila, Philippines
Telephone: 632 318-8567
E-mail: rcbcstocktransfer@rcbc.com
Online: www.rcbc.com
AUDITORS
Ernst & Young LLP
Chartered Professional Accountants
Licensed Public Accountants
Toronto, Canada
|
The following Manulife documents are available
online at www.manulife.com
· Annual Report and Proxy Circular
· Notice of Annual Meeting
· Shareholders Reports
· Public Accountability Statement
· Corporate Governance material
|
RATING
Financial strength is a key factor in generating new business, maintaining and expanding distribution relations and providing a base for expansion, acquisitions and growth. As at June 30, 2018, Manulife had total capital of C$54.3 billion, including C$44.1 billion of total shareholders’ equity. The Manufacturers Life Insurance Company’s financial strength and claims paying ability ratings are among the strongest in the insurance industry.
|
||||
Rating Agency
S&P Global Ratings
|
Rating
AA-
|
Rank
(4th of 21 ratings)
|
||
Moody’s Investors Services
|
A1
|
(5th of 21 ratings)
|
||
Fitch Ratings Inc.
|
AA-
|
(4th of 19 ratings)
|
||
DBRS Limited
|
AA (low)
|
(4th of 22 ratings)
|
||
A.M. Best Company
|
A+ (Superior)
|
(2nd of 13 ratings)
|
COMMON STOCK TRADING DATA
The following values are the high, low and close prices plus the average daily trading volume for Manulife Financial Corporation’s common stock on the Toronto Stock Exchange, the U.S. exchanges, The Stock Exchange of Hong Kong and the Philippine Stock Exchange for the second quarter. The common stock symbol is MFC on all exchanges except Hong Kong where it is 945.
|
As at June 30, 2018, there were 1,984 million common shares outstanding.
|
|||||
April 1 –
June 30,
2018
|
Toronto
Canadian $
|
U.S.
Composite
United States $
|
Hong Kong
Hong Kong $
|
Philippines
Philippine
Pesos
|
||
High
|
$25.20
|
$19.63
|
$153.20
|
P 900
|
||
Low
|
$23.11
|
$17.75
|
$140.00
|
P 820
|
||
Close
|
$23.62
|
$17.97
|
$141.00
|
P 830
|
||
Average Daily
Volume (000)
|
3,176
|
1,919
|
20
|
0.10
|
Consent to receive documents electronically
|
Electronic documents available from Manulife
Manulife is pleased to offer Electronic Documents. Access the
information when you want, no more waiting for the mail.
The Manulife documents available electronically are:
· Annual Report and Proxy Circular
· Notice of Annual Meeting
· Shareholder Reports
· Public Accountability Statement
· Corporate Governance material
|
These documents will be available to you on our Web site at www.manulife.com at the same time as they are mailed to other shareholders. Documents relating to the annual meeting, including annual reports will be available on the Web site at least until the next version is available.
We will notify you when documents will be available on the Web site and confirm the instructions for accessing the documents at the same time. In the event that the documents are not available on our Web site, paper copies will be mailed to you.
This information is also available for viewing or download under quarterly reports from the Investor Relations section of our Web site at www.manulife.com
|
To receive documents electronically when they are available through
Manulife’s electronic delivery service, complete this form and
return it as indicated.
I have read and understand the statement on the reverse and consent to
receive electronically the Manulife documents listed in the
manner described. I acknowledge that I have the computer requirements
to access the documents that are made available on Manulife’s
Web site. I understand that I am not required to consent to electronic
delivery and that I may revoke my consent at any time.
Please note: We will contact you by phone only if there is a problem with
your email address.
The information provided is confidential and will not be used for any
purpose other than that described.
|
Please Print:
_________________________________________________________
Shareholder Name
_________________________________________________________
Contact Phone Number
_________________________________________________________
Shareholder email Address
_________________________________________________________
Shareholder Signature
_________________________________________________________
Date
|
1. |
Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Manulife Financial Corporation (the "issuer") for the interim period ended June 30, 2018.
|
2. |
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3. |
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4. |
Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuer's Annual and Interim Filings, for the issuer.
|
5. |
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
(a) |
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(i) |
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(ii) |
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b) |
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
|
5.1 |
Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
5.2 |
N/A
|
5.3 |
N/A
|
6. |
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2018 and ended on June 30, 2018 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
|
1. |
Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Manulife Financial Corporation (the "issuer") for the interim period ended June 30, 2018.
|
2. |
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3. |
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4. |
Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuer's Annual and Interim Filings, for the issuer.
|
5. |
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
(a) |
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(i) |
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(ii) |
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b) |
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP.
|
5.1 |
Control framework: The control framework the issuer's other certifying officer(s) and I used to design the issuer's ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
|
5.2 |
N/A
|
5.3 |
N/A
|
6. |
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2018 and ended on June 30, 2018 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR.
|
21W94
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MIKW'A7]K+P=9BXM?''[/_P 0)E?
D!
M\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+!
M LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#
MQP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
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M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"
M](-7@[J$'82 A..%1X6KA@Z& M>._A7KUU#XR\2V%E>>#M:M?#\NK:6(7OK!9;B6Y,
M$EC;[K:Z/DF\95E=E$:R,-I /NJBOEC]IC]J_P (_';_ ()^_%WQ!X?^(/C[
MX.Z;H>F7%K>>,[[P'KFFZAX8<(K&ZAL;F"VNKC8&',((SD;@00.U\0_MB?#W
M]EW]G3P!KGC3QE?:I;^)+.PL=&N[;1KV_P!4\6W,EN'5K>PMXYKN661%,K(J
M,R*27( )H ]RHKP?X'?\%$? WQF^(MKX'OM+\<_#GXA7UC/J=KX7\:>'Y])O
M[ZUAV^9+;.=UM=;0ZEDMYI'C# NJ3G912;O?JM%HK7\FU^9Y?]H2;Y8PNVVE:VMMWO>WFDS]1K2X\_=\NW;C/
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M (
AO94+HD0/Z>?!_X.>%_V>O 6G>&_!?AW3?"_AK2P1;:9IMJ(($+?,[;%
MY:1F+,6.68DDDGD_S>VOPQU;]C/]L3P'\/\ P[-XA\0?$OP[-9:IXCTWP_<2
M?99M<5%O;32-BN@DMK8>2MS+G/OQPJ +T-E\9/B!AQ
MGGT& >>WMUK\WOA)X43_ (+,_MRZA\4?%^GR7W[.7P5U&XT3P-I5V"EIXNUF
M&8+/JTL62LUM&4=4#\,&C4@%;F-NK"8>%1N=72,=7;\EYO\ #?H<6,Q$J?+"
MFKREHO\ -^GX[&E\)?V5O'7_ 59\6Z5\7?VB$M[7X+R01:UX ^$D-R\L3I(
MKB"_UG:,2S&"02+&K.!YP4A-KQ2?+W_!;WX_:M^VO^V/X#_9)^$EQG3-+U&.
MTU6UMK:5+275F).)(U #6UC!&\SXP@+2MG,)*?H=_P %:O\ @H;HO_!//]F&
M\\06]QIUUX^UU)++PCIDLH9KF\*$"YDBW!GM8-P>3& _M*0R37,%Q-YEWJ
'X_WEO:VJMO:9(W]%PI''YGUKM_AW!#8_M!^!9-RAYO$%D,
M)TR+A!^N?SK/\*Z=!%X5:96W,JR*,=?,&"H_4\T?!^&34OVF_!B@']QK=FXC
M_NJ)T))KULOI^QE1\Y+\SU,*N6K27]Y'Z=V_^J%/J.W_ -54E?T&MC]8"BBB
MF 4444 %%%% !1110 4444 %%%% ".N]2OK4/]G1;0NW[I+=!U/_ .L_F:X#
M]L/XV7'[-/[)'Q2^(]K8PZI=?#[PEJOB6&RED,4=X]E9RW*Q,X!*JYB"D@$@
M'(YKYS^!W[0?[8WQV^#/A/QUH/PV_9FMM%\:Z)9:]80WWQ UQ;F*"Z@2>-9
MNCLJL%D *JS $'!(Q0!]F&Q0LIY&W.,8X)ZGV/7IZT?8%5-JM(O&-P/(]_K]
M?2O'],^)GQ8M/V@O OAO4OA[HTGA'4_"TVH>*?$^FZIYMMH^M(8U6Q@214EF
MB
35TGZ&IX'FD&M:
M>5D91)(@Z\?>##/T*BO <53^'<#2:Q>G.U8G
MW$M]W:<8'I6IK4JZ;$CJL:_:WV!PO'W
MV2!GK^0K^L,0GR'^?>,DU7+WPL@6'6)+@!55V921T^8,0/S_ )UZ9\/E?3;^
M^OI<^6RE