EX-99.2 3 d26289dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

             For the three months ended     For the nine months ended  

(unaudited, in millions of Canadian dollars except for

per share amounts)

    September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Revenue

  

       

Premiums

  

       

Gross

  

  $     3,835      $     4,080      $     11,661      $     11,476   

Less: Ceded

  

    1,721        1,385        4,817        4,181   

Net premiums

  

    2,114        2,695        6,844        7,295   

Net investment income (loss):

  

       

Interest and other investment income

  

    1,362        1,265        3,961        3,683   

Fair value and foreign currency changes on assets and liabilities (Note 5)

   

    (168     495        (1,173     3,976   

Net gains (losses) on available-for-sale assets

  

    47        48        189        153   

Net investment income (loss)

  

    1,241        1,808        2,977        7,812   

Fee income

  

    1,338        1,111        3,886        3,282   

Total revenue

  

    4,693        5,614        13,707        18,389   

Benefits and expenses

  

       

Gross claims and benefits paid (Note 7)

  

    3,516        3,080        10,407        9,419   

Increase (decrease) in insurance contract liabilities (Note 7)

  

    419        1,663        592        6,260   

Decrease (increase) in reinsurance assets (Note 7)

  

    (66     (68     (380     (180

Increase (decrease) in investment contract liabilities (Note 7)

  

    (32     3        (39     59   

Reinsurance expenses (recoveries) (Note 8)

  

    (1,662     (1,357     (4,638     (4,033

Commissions

  

    534        484        1,534        1,389   

Net transfer to (from) segregated funds (Note 11)

  

    (27     (5     (40     (11

Operating expenses

  

    1,245        1,099        3,654        3,346   

Premium taxes

  

    74        62        217        183   

Interest expense

  

    86        77        242        242   

Total benefits and expenses

  

    4,087        5,038        11,549        16,674   

Income (loss) before income taxes

  

    606        576        2,158        1,715   

Less: Income tax expense (benefit) (Note 9)

  

    79        116        419        367   

Total net income (loss)

  

    527        460        1,739        1,348   

Less: Net income (loss) attributable to participating policyholders

   

    21        (1     14        3   

Shareholders’ net income (loss)

  

    506        461        1,725        1,345   

Less: Preferred shareholders’ dividends

  

    24        26        76        85   

Common shareholders’ net income (loss)

  

  $ 482      $ 435      $ 1,649      $ 1,260   

Average exchange rates during the reporting periods:

  

       
     U.S. dollars        1.31        1.09        1.26        1.09   
     U.K. pounds        2.03        1.82        1.93        1.83   

Earnings (loss) per share (Note 13)

  

       

Basic

  

  $ 0.79      $ 0.71      $ 2.69      $ 2.06   

Diluted

  

  $ 0.79      $ 0.71      $ 2.68      $ 2.05   

Dividends per common share

  

  $ 0.38      $ 0.36      $ 1.12      $ 1.08   

The attached notes form part of these Interim Consolidated Financial Statements.

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   35


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

 

 

     For the three months ended     For the nine months ended  
(unaudited, in millions of Canadian dollars)   September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Total net income (loss)

  $ 527      $ 460      $ 1,739      $ 1,348   

Other comprehensive income (loss), net of taxes:

       

Items that may be reclassified subsequently to income:

       

Change in unrealized foreign currency translation gains (losses):

       

Unrealized gains (losses) before net investment hedges

    561        316        1,234        413   

Unrealized gains (losses) on net investment hedges

    (11     (7     (22     (8

Change in unrealized gains (losses) on available-for-sale assets:

       

Unrealized gains (losses)

    (182     (10     (136     254   

Reclassifications to net income (loss)

    (26     (35     (103     (105

Change in unrealized gains (losses) on cash flow hedges:

       

Unrealized gains (losses)

    3        4        3        10   

Reclassifications to net income (loss)

    (3     (5     (4     (15

Total items that may be reclassified subsequently to income

    342        263        972        549   

Items that will not be reclassified subsequently to income:

       

Remeasurement of defined benefit plans

    (2     (16     33        (93

Total items that will not be reclassified subsequently to income

    (2     (16     33        (93

Total other comprehensive income (loss)

    340        247        1,005        456   

Total comprehensive income (loss)

    867        707        2,744        1,804   

Less: Participating policyholders’ comprehensive income (loss)

    25        2        23        6   

Shareholders’ comprehensive income (loss)

  $       842      $       705      $     2,721      $     1,798   

 

INCOME TAXES INCLUDED IN OTHER COMPREHENSIVE INCOME (LOSS)

 

  

                                 
     For the three months ended     For the nine months ended  
(unaudited, in millions of Canadian dollars)   September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Income tax benefit (expense):

       

Items that may be reclassified subsequently to income:

       

Unrealized foreign currency translation gains / losses, including net investment hedges

  $ (3   $ 1      $ (13   $ 1   

Unrealized gains / losses on available-for-sale assets

    52        3        55        (70

Reclassifications to net income for available-for-sale assets

    11        7        42        27   

Unrealized gains / losses on cash flow hedges

    (1     (2     (1     (4

Reclassifications to net income for cash flow hedges

    1        2        1        5   

Total items that may be reclassified subsequently to income

    60        11        84        (41

Items that will not be reclassified subsequently to income:

       

Remeasurement of defined benefit plans

    2        8        (13     38   

Total items that will not be reclassified subsequently to income

    2        8        (13                38   

Total income tax benefit (expense) included in other comprehensive income (loss)

  $          62      $          19      $          71      $ (3)   

The attached notes form part of these Interim Consolidated Financial Statements.

 

36   Sun Life Financial Inc.    Third Quarter 2015   INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

 

 

              As at  
(unaudited, in millions of Canadian dollars)            September 30,
2015
     December 31,
2014
 

Assets

        

Cash, cash equivalents and short-term securities (Note 5)

      $ 8,052       $ 6,818   

Debt securities (Note 5)

        68,386         66,214   

Equity securities (Note 5)

        5,232         5,223   

Mortgages and loans

        38,274         33,679   

Derivative assets

        2,238         1,839   

Other invested assets (Note 5)

        2,764         2,375   

Policy loans

        3,087         2,895   

Investment properties

              6,505         6,108   

Invested assets

        134,538         125,151   

Other assets

        4,086         3,429   

Reinsurance assets (Note 7)

        5,110         4,042   

Deferred tax assets

        1,280         1,230   

Property and equipment

        603         555   

Intangible assets

        1,455         895   

Goodwill

              4,582         4,117   

Total general fund assets

        151,654         139,419   

Investments for account of segregated fund holders (Note 11)

  

     88,248         83,938   

Total assets

            $ 239,902       $ 223,357   

Liabilities and equity

        

Liabilities

        

Insurance contract liabilities (Note 7)

      $ 107,827       $ 101,228   

Investment contract liabilities (Note 7)

        2,880         2,819   

Derivative liabilities

        3,284         1,603   

Deferred tax liabilities

        340         155   

Other liabilities

        11,010         9,725   

Senior debentures

        2,848         2,849   

Subordinated debt

              2,692         2,168   

Total general fund liabilities

        130,881         120,547   

Insurance contracts for account of segregated fund holders (Note 11)

  

     80,751         76,736   

Investment contracts for account of segregated fund holders (Note 11)

  

     7,497         7,202   

Total liabilities

            $     219,129       $     204,485   

Equity

        

Issued share capital and contributed surplus

      $ 10,861       $ 10,805   

Retained earnings and accumulated other comprehensive income

  

     9,912         8,067   

Total equity

            $ 20,773       $ 18,872   

Total liabilities and equity

            $ 239,902       $ 223,357   

Exchange rates at the end of the reporting periods:

        
     U.S. dollars         1.33         1.16   
     U.K. pounds         2.01         1.81   

The attached notes form part of these Interim Consolidated Financial Statements.

Approved on behalf of the Board of Directors on November 4, 2015.

 

LOGO

   LOGO

Dean A. Connor

  

William D. Anderson

President and Chief Executive Officer

  

Director

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   37


CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

 

 

      For the nine months ended  
(unaudited, in millions of Canadian dollars)    September 30,
2015
     September 30,
2014
 

Shareholders:

     

Preferred shares

     

Balance, beginning of period

   $ 2,257       $ 2,503   

Redemption of preferred shares

             (246

Balance, end of period

     2,257         2,257   

Common shares (Note 10)

     

Balance, beginning of period

     8,465         8,304   

Stock options exercised

     35         52   

Common shares purchased for cancellation

     (74        

Issued under dividend reinvestment and share purchase plan

     65         69   

Issued as consideration for business acquisition (Note 3)

     34           

Balance, end of period

     8,525         8,425   

Contributed surplus

     

Balance, beginning of period

     83         95   

Share-based payments

     3         3   

Stock options exercised

     (7      (10

Balance, end of period

     79         88   

Retained earnings

     

Balance, beginning of period

     6,762         5,899   

Net income (loss)

     1,725         1,345   

Redemption of preferred shares

             (4

Dividends on common shares

     (685      (648

Dividends on preferred shares

     (76      (85

Common shares purchased for cancellation (Note 10)

     (138        

Balance, end of period

     7,588         6,507   

Accumulated other comprehensive income (loss), net of taxes

     

Unrealized gains (losses) on available-for-sale assets

     548         329   

Unrealized cumulative translation differences, net of hedging activities

     773         110   

Unrealized gains (losses) on transfers to investment properties

     6         6   

Unrealized gains (losses) on derivatives designated as cash flow hedges

     6         13   

Cumulative changes in liabilities for defined benefit plans

     (169      (32

Balance, beginning of period

     1,164         426   

Total other comprehensive income (loss) for the period

     996         453   

Balance, end of period

     2,160         879   

Total shareholders’ equity, end of period

   $ 20,609       $ 18,156   

Participating policyholders:

     

Retained earnings

     

Balance, beginning of period

   $ 135       $ 126   

Net income (loss)

     14         3   

Balance, end of period

     149         129   

Accumulated other comprehensive income (loss), net of taxes

     

Unrealized cumulative translation differences, net of hedging activities

     6         1   

Balance, beginning of period

     6         1   

Total other comprehensive income (loss) for the period

     9         3   

Balance, end of period

     15         4   

Total participating policyholders’ equity, end of period

   $ 164       $ 133   

Total equity

   $     20,773       $     18,289   

The attached notes form part of these Interim Consolidated Financial Statements.

 

38   Sun Life Financial Inc.    Third Quarter 2015   INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

     For the three months ended     For the nine months ended  
(unaudited, in millions of Canadian dollars)   September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Cash flows provided by (used in) operating activities

       

Total income (loss) before income taxes

  $ 606      $ 576      $ 2,158      $ 1,715   

Add: Interest expense related to financing activities

    75        75        223        235   

Operating items not affecting cash:

       

Increase (decrease) in contract liabilities

    484        1,717        565        6,624   

(Increase) decrease in reinsurance assets

    (182     (50     (504     (313

Unrealized (gains) losses on invested assets

    834        (2     2,785        (2,961

Other non-cash items

    (162     (624     (1,477     (592

Operating cash items:

       

Deferred acquisition costs

    (14     (12     (45     (33

Realized (gains) losses on assets

    (233     (227     (755     (750

Sales, maturities and repayments of invested assets

    9,855        12,968        34,242        52,524   

Purchases of invested assets

    (10,086     (13,595     (34,232     (54,846

Change in policy loans

    (23            (47     14   

Income taxes received (paid)

    (151     (31     (365     (185

Mortgage securitization (Note 5)

    65               164        213   

Other cash items

    197        163        13        223   

Net cash provided by (used in) operating activities

    1,265        958        2,725        1,868   

Cash flows provided by (used in) investing activities

       

Net (purchase) sale of property and equipment

    (26     (27     (65     (58

Investment in and transactions with joint ventures and associates

           7        (3     (80

Dividends received from associates and joint ventures

      5        32        5   

Cash received on sale of discontinued operation

                         72   

Acquisitions, net of cash and cash equivalents acquired (Note 3)

    (573            (578       

Other investing activities

    (16     (24     (50     (43

Net cash provided by (used in) investing activities

    (615     (39     (664     (104

Cash flows provided by (used in) financing activities

       

Increase in (repayment of) borrowed funds

    24        (23     55        (251

Issuance of subordinated debt, net of issuance costs (Note 10)

    497               497        249   

Redemption of subordinated debt

                         (500

Redemption of preferred shares

                         (250

Issuance of common shares on exercise of stock options

    1        22        28        42   

Common shares purchased for cancellation (Note 10)

                  (212       

Dividends paid on common and preferred shares

    (228     (221     (685     (665

Interest expense paid

    (52     (57     (200     (223

Net cash provided by (used in) financing activities

    242        (279     (517     (1,598

Changes due to fluctuations in exchange rates

    185        74        375        115   

Increase (decrease) in cash and cash equivalents

    1,077        714        1,919        281   

Net cash and cash equivalents, beginning of period

    4,206        2,891        3,364        3,324   

Net cash and cash equivalents, end of period

    5,283        3,605        5,283        3,605   

Short-term securities, end of period

    2,629        2,561        2,629        2,561   

Net cash and cash equivalents and short-term securities, end of period (Note 5)

  $     7,912      $     6,166      $     7,912      $     6,166   

The attached notes form part of these Interim Consolidated Financial Statements.

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   39


Condensed Notes to the Interim Consolidated Financial Statements

 

 

(Unaudited, in millions of Canadian dollars except for per share amounts and where otherwise stated)

1.     Significant Accounting Policies

 

 

Description of Business

Sun Life Financial Inc. (“SLF Inc.”) is a publicly traded company domiciled in Canada and is the holding company of Sun Life Assurance Company of Canada (“Sun Life Assurance”). SLF Inc. and its subsidiaries are collectively referred to as “us”, “our”, “ours”, “we”, or “the Company”.

Our Interim Consolidated Financial Statements have been prepared in accordance with International Accounting Standard (“IAS”) 34 Interim Financial Reporting as issued and adopted by the International Accounting Standards Board (“IASB”). We have used accounting policies which are consistent with our accounting policies in our 2014 Annual Consolidated Financial Statements. Our Interim Consolidated Financial Statements should be read in conjunction with our 2014 Annual Consolidated Financial Statements, as interim financial statements do not include all the information incorporated in annual consolidated financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”).

2.     Change in Accounting Policy

 

 

Amended International Financial Reporting Standard Issued in 2015

In September 2015, the IASB deferred the effective date of IFRS 15 Revenue from Contracts with Customers (“IFRS 15”) from January 1, 2017 to January 1, 2018. IFRS 15 was issued in May 2014 and we are currently assessing the impact the adoption of this standard will have on our Consolidated Financial Statements.

3.     Acquisitions

 

 

Completed in 2015

On September 1, 2015, we completed the acquisition of the Bentall Kennedy group of companies (“Bentall Kennedy”) for cash consideration of $557. Bentall Kennedy is a real estate investment manager operating in Canada and the U.S. and provides specialized real estate investment management and real estate services, including property management and leasing. The acquired business complements our expertise in asset-liability management, fixed income and alternative asset classes by extending our real estate and mortgage investment capabilities. The fair value of the net identifiable assets acquired was $392, which includes intangible assets of $475 and a net deferred tax liability of $83. The acquired intangible assets include finite life intangible assets of $125 and indefinite life intangible assets of $350. The finite life intangible assets relate to client relationships which are subject to amortization on a straight-line basis over their projected economic lives of 20 years. The indefinite life intangible assets relate to fund management contracts and will not be amortized. We recognized goodwill of $165 as a result of this transaction. Although the valuation and purchase price accounting have largely been completed, the amounts recognized may change due to the recent closing of this acquisition.

On July 31, 2015, we completed the acquisition of all of the shares of Prime Advisors, Inc. (“Prime Advisors”) for cash consideration of $76. The acquired business increased our capacity for liability-driven investing as Prime Advisors specializes in customized fixed income portfolios, primarily for U.S. insurance companies. The fair value of the net identifiable assets acquired in the transaction was $23, which includes a client relationship intangible asset of $16 that is subject to amortization on a straight-line basis over its projected economic life of 15 years. We recognized goodwill of $53 as a result of this transaction. Although the valuation and purchase price accounting have largely been completed, the amounts recognized may change due to the recent closing of this acquisition.

On April 2, 2015, we completed the acquisition of all the shares of Ryan Labs Asset Management Inc., previously Ryan Labs, Inc., (“Ryan Labs”), a New York-based asset manager for $46. The acquired business increased our capacity for liability-driven investing and total return fixed income strategies in the United States. The purchase price consisted of SLF Inc. common shares valued at $34, cash of $5, and estimated contingent consideration of $7 to be paid in SLF Inc. common shares if certain future performance targets are achieved. The fair value of the net identifiable assets acquired in the transaction was $9, which includes an intangible asset of $11 and a related deferred tax liability of $5. The acquired intangible asset consists of client relationships which are subject to amortization on a straight-line basis over its projected economic life of 15 years. We recognized goodwill of $37 as a result of this transaction.

Goodwill arising from these transactions includes the benefit of synergies, future business and other economic benefits.

 

40   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


The Sun Life Financial Asset Management (“SLF Asset Management”) reportable segment in Note 4 includes the results of the entities acquired. The net assets acquired, including intangible assets and goodwill, are also included in that reportable segment. As a result of these acquisitions, total general fund assets increased by $882 and total general fund liabilities increased by $203 in the SLF Asset Management segment, calculated as at the dates of the acquisitions. The increase in total general fund assets included an increase of $60 due to cash and cash equivalents acquired.

The Total revenue and Total net income (loss) from these acquisitions included in our Interim Consolidated Statements of Operations from the dates of acquisition to September 30, 2015 were $29 and $5, respectively. Had these acquisitions been completed as at January 1, 2015, Total revenue and Total net income (loss) in our Interim Consolidated Statements of Operations for the nine months ended September 30, 2015 would have been $13,856 and $1,757, respectively. For the nine months ended September 30, 2015, we incurred acquisition costs of $12 that were included in Operating expenses.

Pending Acquisition

On September 9, 2015, we entered into an agreement with Assurant, Inc. (“Assurant”) to acquire Assurant’s U.S. Employee Benefits business for a cash consideration of US$940 which consists of a ceding commission and a payment for the acquisition of direct subsidiaries. The transaction will add new capabilities and increase the size and scale of our Sun Life Financial United States (“SLF U.S.”) business segment. The acquisition will be financed using a combination of cash and subordinated debt issued by SLF Inc. The transaction is expected to close by the end of the first quarter of 2016 and is subject to regulatory approvals and customary closing conditions.

4.     Segmented Information

 

 

In the third quarter of 2015, we renamed our MFS segment to SLF Asset Management to reflect our acquisitions that were completed in 2015. This segment includes the operations of MFS Investment Management, previously reported as the MFS segment. The operations of Sun Life Investment Management (“SLIM”) have been added to this segment. SLIM consists of the results of acquisitions completed in 2015 as described in Note 3, and our third-party business in Sun Life Investment Management Inc.

We have five reportable segments: Sun Life Financial Canada (“SLF Canada”), SLF U.S., SLF Asset Management, Sun Life Financial Asia (“SLF Asia”), and Corporate.

These reportable segments operate in the financial services industry and reflect our management structure and internal financial reporting. Corporate includes the results of our United Kingdom (“U.K.”) business unit and our Corporate Support operations, which include run-off reinsurance operations as well as investment income, expenses, capital, and other items not allocated to our other business groups.

Revenues from our reportable segments are derived principally from life and health insurance, investment management and annuities, and mutual funds. Revenues not attributed to the strategic business units are derived primarily from Corporate investments and earnings on capital. Transactions between segments are executed and priced on an arm’s-length basis in a manner similar to transactions with third parties.

The expenses in each business segment may include costs or services directly incurred or provided on their behalf at the enterprise level. For other costs not directly attributable to one of our business segments, we use a management reporting framework that uses assumptions, judgments and methodologies for allocating overhead costs, and indirect expenses to our business segments.

Intersegment transactions consist primarily of internal financing agreements which are measured at fair values prevailing when the arrangements are negotiated. Intersegment investment income consists primarily of interest paid by SLF U.S. to Corporate. Intersegment fee income is primarily asset management fees paid by SLF Canada and Corporate to SLF Asset Management, and by SLF Asset Management to SLF U.S. Intersegment transactions are presented in the Consolidation adjustments column in the following tables.

Management considers its external clients to be individuals and corporations. We are not reliant on any individual client as none are individually significant to our operations.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   41


Results by segment for the three months ended September 30 are as follows:

 

     SLF
Canada
   

SLF

U.S.

    SLF Asset
Management
    SLF
Asia
    Corporate     Consolidation
adjustments
    Total  

2015

             

Gross premiums:

             

Annuities

  $ 345      $ 25      $      $      $ 4      $      $ 374   

Life insurance

    956        560               274        28               1,818   

Health insurance

    1,039        596               4        4               1,643   

Total gross premiums

    2,340        1,181               278        36               3,835   

Less: ceded premiums

    1,391        153               11        166               1,721   

Net investment income (loss)

    202        814               (20     260        (15     1,241   

Fee income

    238        51        950        77        41        (19     1,338   

Total revenue

    1,389        1,893        950        324        171        (34     4,693   

Less:

             

Total benefits and expenses

    1,183        1,881        637        233        187        (34     4,087   

Income tax expense (benefit)

    58        (52     109        14        (50            79   

Total net income (loss)

  $ 148      $ 64      $ 204      $ 77      $ 34      $      $ 527   

2014

             

Gross premiums:

             

Annuities

  $ 664      $ 144      $      $      $ 10      $      $ 818   

Life insurance

    878        683               201        30               1,792   

Health insurance

    979        483               5        3               1,470   

Total gross premiums

        2,521            1,310               206        43                     4,080   

Less: ceded premiums

    1,242        130               8        5                –        1,385   

Net investment income (loss)

    967        395        (13     99        375        (15     1,808   

Fee income

    224        46            770        59        26        (14     1,111   

Total revenue

    2,470        1,621        757            356            439        (29     5,614   

Less:

             

Total benefits and expenses

    2,175        1,640        540        294        418        (29     5,038   

Income tax expense (benefit)

    55        (15     80        11        (15            116   

Total net income (loss)

  $ 240      $ (4   $ 137      $ 51      $ 36      $      $ 460   

 

42   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


Results by segment for the nine months ended September 30 are as follows:

 

      SLF
Canada
   

SLF

U.S.

    SLF Asset
Management
   

SLF

Asia

    Corporate     Consolidation
adjustments
    Total  

2015

              

Gross premiums:

              

Annuities

   $ 1,427      $ 119      $      $      $ 17      $      $ 1,563   

Life insurance

     2,778        1,664               759        81               5,282   

Health insurance

     3,073        1,717               12        14               4,816   

Total gross premiums

     7,278        3,500               771        112               11,661   

Less: ceded premiums

     4,166        450               29        172               4,817   

Net investment income (loss)

     1,887        818        1        73        244        (46     2,977   

Fee income

     722        152        2,720        225        121        (54     3,886   

Total revenue

     5,721        4,020        2,721        1,040        305      $ (100     13,707   

Less:

              

Total benefits and expenses

     4,945        3,747        1,893        765        299        (100     11,549   

Income tax expense (benefit)

     148        40        314        37        (120            419   

Total net income (loss)

   $ 628      $ 233      $ 514      $ 238      $ 126      $      $ 1,739   

2014

              

Gross premiums:

              

Annuities

   $ 1,548      $ 282      $      $      $ 22      $      $ 1,852   

Life insurance

     2,628        1,951               570        82               5,231   

Health insurance

     2,938        1,435               12        8               4,393   

Total gross premiums

     7,114        3,668               582        112               11,476   

Less: ceded premiums

     3,760        379               24        18               4,181   

Net investment income (loss)

         4,312            2,156        (12     541        858        (43     7,812   

Fee income

     661        134            2,254        166        112        (45     3,282   

Total revenue

     8,327        5,579        2,242            1,265            1,064        (88         18,389   

Less:

              

Total benefits and expenses

     7,545        5,351        1,664        1,113        1,089        (88     16,674   

Income tax expense (benefit)

     109        52        244        32        (70             –        367   

Total net income (loss)

   $ 673      $ 176      $ 334      $ 120      $ 45      $      $ 1,348   

5.     Total Invested Assets and Related Net Investment Income

 

 

5.A Asset Classification

The carrying values of our debt securities, equity securities, and other invested assets presented in our Interim Consolidated Statements of Financial Position consist of the following:

 

As at    Fair value
through profit
or loss
    

Available-

for-sale

     Other(1)      Total  

September 30, 2015

           

Debt securities

   $     55,201       $     13,185       $       $     68,386   

Equity securities

   $ 4,376       $ 856       $       $ 5,232   

Other invested assets

   $ 1,673       $ 176       $     915       $ 2,764   

December 31, 2014

           

Debt securities

   $ 53,127       $ 13,087       $       $ 66,214   

Equity securities

   $ 4,357       $ 866       $       $ 5,223   

Other invested assets

   $ 1,347       $ 136       $ 892       $ 2,375   

 

(1)

Other consists primarily of investments accounted for using the equity method of accounting.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   43


5.B Fair Value and Foreign Currency Changes on Assets and Liabilities

Fair value and foreign currency changes on assets and liabilities recorded to net income consist of the following:

 

     For the three months ended      For the nine months ended  
      September 30,
2015
     September 30,
2014
     September 30,
2015
     September 30,
2014
 

Fair value change:

           

Cash, cash equivalents and short-term securities

   $ 26       $ 3       $ 43       $ 7   

Debt securities

     (30      495         (753      2,913   

Equity securities

     (302      14         (250      344   

Derivative investments

     (406      (344      (1,469      210   

Other invested assets

     11         (4      49         27   

Total change in fair value through profit or loss assets and liabilities

     (701      164         (2,380      3,501   

Fair value changes on investment properties

     47         31         163         128   

Foreign exchange gains (losses)(1)(2)

     486         300               1,044         347   

Fair value and foreign currency changes on assets and liabilities

   $     (168    $         495       $ (1,173    $     3,976   

 

(1)

Primarily arises from the translation of foreign currency denominated available-for-sale assets and mortgages and loans. Any offsetting amounts arising from foreign currency derivatives are included in the fair value change on derivative investments.

(2)

Foreign exchange gains (losses) for 2014 have been reclassified from Interest and other investment income to be consistent with current year presentation.

5.C Impairment of Available-For-Sale Assets

We recognized impairment losses on available-for-sale assets of $5 and $7 for the three and nine months ended September 30, 2015, respectively ($nil and $15 for the three and nine months ended September 30, 2014).

5.D Cash, Cash Equivalents and Short-Term Securities

Cash, cash equivalents and short-term securities presented in our Interim Consolidated Statements of Financial Position and Net cash, cash equivalents and short-term securities presented in our Interim Consolidated Statements of Cash Flows consist of the following:

 

As at          September 30,
2015
     December 31,
2014
     September 30,
2014
 

Cash

      $ 1,647       $ 1,283       $     1,329   

Cash equivalents

        3,776         2,085         2,307   

Short-term securities

          2,629         3,450         2,561   

Cash, cash equivalents and short-term securities

        8,052         6,818         6,197   

Less: Bank overdraft, recorded in Other liabilities

          140         4         31   

Net cash, cash equivalents and short-term securities

        $     7,912       $       6,814       $ 6,166   

5.E Mortgage Securitization

We securitize certain insured fixed rate commercial mortgages through the creation of mortgage-backed securities under the National Housing Act Mortgage-Backed Securities (“NHA MBS”) Program sponsored by the Canada Mortgage and Housing Corporation (“CMHC”). The NHA MBS are then sold to Canada Housing Trust, a government-sponsored security trust that issues securities to third-party investors under the Canadian Mortgage Bond (“CMB”) program. The securitization of these assets does not qualify for derecognition as we have not transferred substantially all of the risks and rewards of ownership. Specifically, we continue to be exposed to prepayment and interest rate risk associated with these assets. There are no expected credit losses on the securitized mortgages as the mortgages were already insured by the CMHC prior to securitization. These assets continue to be recognized as Mortgages and loans in our Interim Consolidated Statements of Financial Position. Proceeds from securitization transactions are recognized as secured borrowings and included in Other liabilities in our Interim Consolidated Statements of Financial Position.

Receipts of principal on the securitized mortgages are deposited into a principal reinvestment account (“PRA”) to meet our repayment obligation upon maturity under the CMB program. The assets in the PRA are typically comprised of cash and cash equivalents and certain asset-backed securities. We are exposed to reinvestment risk due to the amortizing nature of the securitized mortgages relative to our repayment obligation for the full principal amount due at maturity. We mitigate the reinvestment risk using interest rate swaps.

 

44   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


The carrying value and fair value of the securitized mortgages as at September 30, 2015 are $457 and $474, respectively ($299 and $311 as at December 31, 2014). The carrying value and fair value of the associated liabilities as at September 30, 2015 are $467 and $485, respectively ($303 and $313 as at December 31, 2014). The carrying value of asset-backed securities in the PRA as at September 30, 2015 and December 31, 2014 are $13 and $6, respectively. There are no cash and cash equivalents in the PRA as at September 30, 2015 and December 31, 2014.

The fair value of the secured borrowings from mortgage securitization is based on the methodologies and assumptions for asset-backed securities described in Note 5 of our 2014 Annual Consolidated Financial Statements. The fair value of these liabilities is categorized in Level 2 of the fair value hierarchy as at September 30, 2015 and December 31, 2014.

5.F Fair Value Measurement

The fair value methodologies and assumptions for assets and liabilities carried at fair value as well as disclosures on unobservable inputs, sensitivities, and valuation processes for Level 3 assets can be found in Note 5 of our 2014 Annual Consolidated Financial Statements.

5.F.i Fair Value Hierarchy

We categorize our assets and liabilities carried at fair value, based on the priority of the inputs to the valuation techniques used to measure fair value, into a three-level fair value hierarchy as follows:

Level 1: Fair value is based on the unadjusted quoted prices for identical assets or liabilities in an active market. The types of assets and liabilities classified as Level 1 generally include cash and cash equivalents, certain U.S. government and agency securities, exchange-traded equity securities, and certain segregated and mutual fund units held for account of segregated fund holders.

Level 2: Fair value is based on quoted prices for similar assets or liabilities traded in active markets, or prices from valuation techniques that use significant observable inputs, or inputs that are derived principally from or corroborated with observable market data through correlation or other means. The types of assets and liabilities classified as Level 2 generally include Canadian federal, provincial and municipal government, other foreign government and corporate debt securities, certain asset-backed securities, over-the-counter derivatives, and certain segregated and mutual fund units held for account of segregated fund holders.

Level 3: Fair value is based on valuation techniques that require one or more significant inputs that are not based on observable market inputs. These unobservable inputs reflect our expectations about the assumptions market participants would use in pricing the asset or liability. The types of assets and liabilities classified as Level 3 generally include certain corporate bonds, certain other invested assets, and investment properties.

Our assets and liabilities that are carried at fair value on a recurring basis by hierarchy level are as follows:

 

As at September 30, 2015    Level 1      Level 2      Level 3      Total  

Assets

           

Cash, cash equivalents and short-term securities

   $ 7,323       $ 729       $       $ 8,052   

Debt securities – fair value through profit or loss

     1,174         53,380         647         55,201   

Debt securities – available-for-sale

     317         12,486         382         13,185   

Equity securities – fair value through profit or loss

     2,549         1,652         175         4,376   

Equity securities – available-for-sale

     686         170                 856   

Derivative assets

     19         2,219                 2,238   

Other invested assets

     711         80         1,058         1,849   

Investment properties

                     6,505         6,505   

Total invested assets measured at fair value

   $     12,779       $ 70,716       $ 8,767       $ 92,262   

Investments for account of segregated fund holders

   $ 27,118       $ 60,403       $ 727       $ 88,248   

Total assets measured at fair value

   $ 39,897       $     131,119       $     9,494       $     180,510   

Liabilities

           

Investment contract liabilities

   $       $       $ 5       $ 5   

Derivative liabilities

     45         3,239                 3,284   

Total liabilities measured at fair value

   $ 45       $ 3,239       $ 5       $ 3,289   

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   45


Debt securities – fair value through profit or loss consist of the following:

 

As at September 30, 2015   Level 1     Level 2     Level 3     Total  

Canadian federal government

  $      $ 1,664      $ 40      $ 1,704   

Canadian provincial and municipal government

           9,959        38        9,997   

U.S. government and agency

    1,174        59        8        1,241   

Other foreign government

           5,910        27        5,937   

Corporate

           33,036        380        33,416   

Asset-backed securities:

       

Commercial mortgage-backed securities

           1,388        13        1,401   

Residential mortgage-backed securities

           998        7        1,005   

Collateralized debt obligations

           33        70        103   

Other

           333        64        397   

Total debt securities – fair value through profit or loss

  $       1,174      $       53,380      $       647      $       55,201   

Debt securities – available-for-sale consist of the following:

 

As at September 30, 2015   Level 1     Level 2     Level 3     Total  

Canadian federal government

  $      $ 1,578      $      $ 1,578   

Canadian provincial and municipal government

           809               809   

U.S. government and agency

    317                      317   

Other foreign government

           735        3        738   

Corporate

           7,829        89        7,918   

Asset-backed securities:

       

Commercial mortgage-backed securities

           949        18        967   

Residential mortgage-backed securities

           208               208   

Collateralized debt obligations

                  213        213   

Other

           378        59        437   

Total debt securities – available-for-sale

  $          317      $       12,486      $        382      $       13,185   

Our assets and liabilities that are carried at fair value on a recurring basis by hierarchy level are as follows:

 

As at December 31, 2014   Level 1     Level 2     Level 3     Total  

Assets

       

Cash, cash equivalents and short-term securities

  $ 5,596      $ 1,222      $      $ 6,818   

Debt securities – fair value through profit or loss

    1,125        51,111        891        53,127   

Debt securities – available-for-sale

    345        12,462        280        13,087   

Equity securities – fair value through profit or loss

    2,626        1,606        125        4,357   

Equity securities – available-for-sale

    722        144               866   

Derivative assets

    21        1,818               1,839   

Other invested assets

    625        70        788        1,483   

Investment properties

                  6,108        6,108   

Total invested assets measured at fair value

  $     11,060      $ 68,433      $ 8,192      $ 87,685   

Investments for account of segregated fund holders

  $ 27,510      $ 55,898      $ 530      $ 83,938   

Total assets measured at fair value

  $ 38,570      $     124,331      $     8,722      $     171,623   

Liabilities

       

Investment contract liabilities

  $      $ 11      $ 5      $ 16   

Derivative liabilities

    13        1,590               1,603   

Total liabilities measured at fair value

  $ 13      $ 1,601      $ 5      $ 1,619   

 

46   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


Debt securities – fair value through profit or loss consist of the following:

 

As at December 31, 2014   Level 1     Level 2     Level 3     Total  

Canadian federal government

  $      $ 1,814      $ 17      $ 1,831   

Canadian provincial and municipal government

           10,314        21        10,335   

U.S. government and agency

    1,125        50        8        1,183   

Other foreign government

           5,234        71        5,305   

Corporate

           31,050        611        31,661   

Asset-backed securities:

       

Commercial mortgage-backed securities

           1,388        28        1,416   

Residential mortgage-backed securities

           742        31        773   

Collateralized debt obligations

           28        71        99   

Other

           491        33        524   

Total debt securities – fair value through profit or loss

  $     1,125      $     51,111      $          891      $     53,127   

Debt securities – available-for-sale consist of the following:

 

As at December 31, 2014   Level 1     Level 2     Level 3     Total  

Canadian federal government

  $      $ 1,717      $      $ 1,717   

Canadian provincial and municipal government

           768               768   

U.S. government and agency

    345        61               406   

Other foreign government

           535        1        536   

Corporate

           7,929        99        8,028   

Asset-backed securities:

       

Commercial mortgage-backed securities

           939        3        942   

Residential mortgage-backed securities

           215               215   

Collateralized debt obligations

                  136        136   

Other

           298        41        339   

Total debt securities – available-for-sale

  $        345      $     12,462      $          280      $     13,087   

There were no significant transfers between Level 1 and Level 2 for the three and nine months ended September 30, 2015 and September 30, 2014.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   47


The following table provides a reconciliation of the beginning and ending balances for assets and liabilities that are categorized in Level 3 for the three months ended September 30, 2015:

 

     Beginning
balance
    Included
in  net
income(1)(3)
    Included
in OCI(3)
    Purchases     Sales     Settlements    

Transfers
into

Level 3(2)

    Transfers
(out) of
Level 3(2)
    Foreign
currency
translation(4)
    Ending
balance
    Gains
(losses)
included in
earnings
relating to
instruments
still held at
the reporting
date(1)
 

Assets

                     

Debt securities – fair value through profit or loss

  $ 771      $ 2      $      $ 75      $      $ (7   $ 25      $ (237   $ 18      $ 647      $ (2

Debt securities – available-for-sale

    342        4        1        57               (2            (34     14        382        1   

Equity securities – fair value through profit or loss

    165        2               1                                    7        175        2   

Other invested assets

    923        46        1        119        (35                          4        1,058        46   

Investment properties

    6,372        28               105        (121                          121        6,505        56   

Total invested assets measured at fair value

  $ 8,573      $ 82      $ 2      $ 357      $ (156   $ (9   $ 25      $ (271   $ 164      $ 8,767      $ 103   

Investments for account of segregated fund holders

  $ 721      $ 21      $      $ 95      $ (117   $      $      $ (10   $ 17      $ 727      $ 24   

Total assets measured at fair value

  $   9,294      $   103      $     2      $   452      $ (273   $ (9   $   25      $ (281   $   181      $   9,494      $   127   

Liabilities(5)

                     

Investment contract liabilities

  $ 5      $      $      $      $       –      $       –      $      $       –      $      $ 5      $   

Total liabilities measured at fair value

  $ 5      $      $      $      $      $      $      $      $      $ 5      $   

 

(1) 

Included in Net investment income (loss) for Total invested assets measured at fair value in our Interim Consolidated Statements of Operations.

(2) 

Transfers into Level 3 occur when the inputs used to price the assets and liabilities lack observable market data, and as a result, no longer meet the Level 1 or 2 definitions at the reporting date. Transfers out of Level 3 occur when the pricing inputs become more transparent and satisfy the Level 1 or 2 criteria and are primarily the result of observable market data being available at the reporting date, thus removing the requirement to rely on inputs that lack observability.

(3) 

Total gains and losses in net income (loss) and Other Comprehensive Income (“OCI”) are calculated assuming transfers into or out of Level 3 occur at the beginning of the period. For an asset or liability that transfers into Level 3 during the reporting period, the entire change in fair value for the period is included in the table above. For transfers out of Level 3 during the reporting period, the change in fair value for the period is excluded from the table above.

(4) 

Foreign currency translation relates to the foreign exchange impact of translating Level 3 assets and liabilities of foreign subsidiaries from their functional currencies to Canadian dollars.

(5) 

For liabilities, gains are indicated by negative numbers.

 

48   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


The following table provides a reconciliation of the beginning and ending balances for assets and liabilities that are categorized in Level 3 for the nine months ended September 30, 2015:

 

     Beginning
balance
    Included
in  net
income(1)(3)
    Included
in OCI(3)
    Purchases     Sales     Settlements    

Transfers
into

Level 3(2)

    Transfers
(out) of
Level 3(2)
    Foreign
currency
translation(4)
    Ending
balance
    Gains
(losses)
included in
earnings
relating to
instruments
still held at
the reporting
date(1)
 

Assets

                     

Debt securities – fair value through profit or loss

  $ 891      $ 12      $      $ 247      $ (7   $ (61   $ 107      $ (594   $ 52      $ 647      $ (8

Debt securities – available-for-sale

    280        7        1        262        (3     (12     8        (186     25        382        1   

Equity securities – fair value through profit or loss

    125        11               28        (2                          13        175        8   

Other invested assets

    788        75        (5     259        (67                          8        1,058        76   

Investment properties

    6,108        124               261        (236                          248        6,505        179   

Total invested assets measured at fair value

  $ 8,192      $ 229      $ (4   $ 1,057      $ (315   $ (73   $ 115      $ (780   $ 346      $ 8,767      $ 256   

Investments for account of segregated fund holders

  $ 530      $ 48      $     –      $ 214      $ (126   $ (1   $ 16      $ (15   $ 61      $ 727      $ 57   

Total assets measured at fair value

  $   8,722      $   277      $ (4   $   1,271      $ (441   $ (74   $ 131      $ (795   $   407      $   9,494      $   313   

Liabilities(5)

                     

Investment contract liabilities

  $ 5      $      $      $      $       –      $       –      $       –      $       –      $      $ 5      $   

Total liabilities measured at fair value

  $ 5      $      $      $      $      $      $      $      $      $ 5      $   

 

(1) 

Included in Net investment income (loss) for Total invested assets measured at fair value in our Interim Consolidated Statements of Operations.

(2) 

Transfers into Level 3 occur when the inputs used to price the assets and liabilities lack observable market data, and as a result, no longer meet the Level 1 or 2 definitions at the reporting date. Transfers out of Level 3 occur when the pricing inputs become more transparent and satisfy the Level 1 or 2 criteria and are primarily the result of observable market data being available at the reporting date, thus removing the requirement to rely on inputs that lack observability.

(3) 

Total gains and losses in net income (loss) and OCI are calculated assuming transfers into or out of Level 3 occur at the beginning of the period. For an asset or liability that transfers into Level 3 during the reporting period, the entire change in fair value for the period is included in the table above. For transfers out of Level 3 during the reporting period, the change in fair value for the period is excluded from the table above.

(4) 

Foreign currency translation relates to the foreign exchange impact of translating Level 3 assets and liabilities of foreign subsidiaries from their functional currencies to Canadian dollars.

(5) 

For liabilities, gains are indicated by negative numbers.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   49


The following table provides a reconciliation of the beginning and ending balances for assets and liabilities that are categorized in Level 3 for the three months ended September 30, 2014:

 

     Beginning
balance
    Included
in  net
income(1)(3)
    Included
in OCI(3)
    Purchases     Sales     Settlements    

Transfers
into

Level 3(2)

    Transfers
(out) of
Level 3(2)
    Foreign
currency
translation(4)
    Ending
balance
    Gains
(losses)
included in
earnings
relating to
instruments
still held at
the reporting
date(1)
 

Assets

                     

Debt securities – fair value through profit or loss

  $ 750      $ 3      $      $ 141      $      $ (3   $ 54      $ (159   $ 18      $ 804      $ 3   

Debt securities – available-for-sale

    197        2        (1     114               (2            (11     9        308        (1

Equity securities – fair value through profit or loss

    123        (4            7        (3                          3        126        (4

Other invested assets

    690        6        (6     56        (18                          3        731        7   

Investment properties

    6,054        19               49        (33                          74        6,163        39   

Total invested assets measured at fair value

  $ 7,814      $ 26      $ (7   $ 367      $ (54   $ (5   $ 54      $ (170   $ 107      $ 8,132      $ 44   

Investments for account of segregated fund holders

  $ 543      $ 15      $      $ 20      $ (96   $     –      $ 5      $      $ (1   $ 486      $ 5   

Total assets measured at fair value

  $   8,357      $   41      $ (7   $   387      $ (150   $ (5   $   59      $ (170   $   106      $   8,618      $   49   

Liabilities(5)

                     

Investment contract liabilities

  $ 7      $ (1   $     –      $      $       –      $ (1   $      $       –      $      $ 5      $   

Total liabilities measured at fair value

  $ 7      $ (1   $      $      $      $ (1   $      $      $      $ 5      $   

 

(1) 

Included in Net investment income (loss) for Total invested assets measured at fair value in our Interim Consolidated Statements of Operations.

(2) 

Transfers into Level 3 occur when the inputs used to price the assets and liabilities lack observable market data, and as a result, no longer meet the Level 1 or 2 definitions at the reporting date. Transfers out of Level 3 occur when the pricing inputs become more transparent and satisfy the Level 1 or 2 criteria and are primarily the result of observable market data being available at the reporting date, thus removing the requirement to rely on inputs that lack observability.

(3) 

Total gains and losses in net income (loss) and OCI are calculated assuming transfers into or out of Level 3 occur at the beginning of the period. For an asset or liability that transfers into Level 3 during the reporting period, the entire change in fair value for the period is included in the table above. For transfers out of Level 3 during the reporting period, the change in fair value for the period is excluded from the table above.

(4) 

Foreign currency translation relates to the foreign exchange impact of translating Level 3 assets and liabilities of foreign subsidiaries from their functional currencies to Canadian dollars.

(5) 

For liabilities, gains are indicated by negative numbers.

 

50   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


The following table provides a reconciliation of the beginning and ending balances for assets and liabilities that are categorized in Level 3 for the nine months ended September 30, 2014:

 

     Beginning
balance
    Included
in net
income(1)(3)
    Included
in OCI(3)
    Purchases     Sales     Settlements     Transfers
into
Level  3(2)
    Transfers
(out) of
Level 3(2)
    Foreign
currency
translation(4)
    Ending
balance
    Gains
(losses)
included in
earnings
relating to
instruments
still held at
the reporting
date(1)
 

Assets

                     

Debt securities – fair value through profit or loss

  $ 1,017      $ 4      $ 2      $ 436      $ (30   $ (29   $ 80      $ (699   $ 23      $ 804      $ (1

Debt securities – available-for-sale

    307        1        4        266        (99     (27            (152     8        308        3   

Equity securities – fair value through profit or loss

    115        4               7        (3                          3        126        3   

Other invested assets

    618        20        1        146        (57                         –        3        731        22   

Investment properties

    6,092        87               138        (240           –                      86        6,163        131   

Total invested assets measured at fair value

  $   8,149      $   116      $   7      $ 993      $ (429   $ (56   $   80      $ (851   $   123      $   8,132      $   158   

Investments for account of segregated fund holders

  $ 482      $ 32      $      $ 74      $ (113   $ (1   $      $ (2   $ 14      $ 486      $ 27   

Total assets measured at fair value

  $ 8,631      $ 148      $ 7      $   1,067      $ (542   $ (57   $ 80      $ (853   $ 137      $ 8,618      $ 185   

Liabilities(5)

                     

Investment contract liabilities

  $ 7      $ (1   $      $      $       –      $ (1   $      $      $      $ 5      $   

Total liabilities measured at fair value

  $ 7      $ (1   $      $      $      $ (1   $      $      $      $ 5      $   

 

(1) 

Included in Net investment income (loss) for Total invested assets measured at fair value in our Interim Consolidated Statements of Operations.

(2) 

Transfers into Level 3 occur when the inputs used to price the assets and liabilities lack observable market data, and as a result, no longer meet the Level 1 or 2 definitions at the reporting date. Transfers out of Level 3 occur when the pricing inputs become more transparent and satisfy the Level 1 or 2 criteria and are primarily the result of observable market data being available at the reporting date, thus removing the requirement to rely on inputs that lack observability.

(3) 

Total gains and losses in net income (loss) and OCI are calculated assuming transfers into or out of Level 3 occur at the beginning of the period. For an asset or liability that transfers into Level 3 during the reporting period, the entire change in fair value for the period is included in the table above. For transfers out of Level 3 during the reporting period, the change in fair value for the period is excluded from the table above.

(4) 

Foreign currency translation relates to the foreign exchange impact of translating Level 3 assets and liabilities of foreign subsidiaries from their functional currencies to Canadian dollars.

(5) 

For liabilities, gains are indicated by negative numbers.

6.     Financial Instrument and Insurance Risk Management

 

 

Our risk management policies and procedures for managing risks related to financial instruments and insurance contracts can be found in Notes 6 and 7, respectively, of our 2014 Annual Consolidated Financial Statements.

Our financial instrument market risk sensitivities are included in our Management’s Discussion and Analysis (“MD&A”) for the three and nine months ended September 30, 2015. The shaded text and tables in the Risk Management section of the MD&A represent our disclosures on market risk sensitivities in accordance with IFRS 7 Financial Instruments: Disclosures and include discussions on how we measure our risk and our objectives, policies, and methodologies for managing this risk. Therefore, the shaded text and tables in the MD&A represent an integral part of these Interim Consolidated Financial Statements.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   51


7.     Insurance Contract Liabilities and Investment Contract Liabilities

 

 

7.A Insurance Contract Liabilities

7.A.i Changes in Insurance Contract Liabilities and Reinsurance Assets

Changes in Insurance contract liabilities and Reinsurance assets are as follows:

 

    For the three months ended
September 30, 2015
    For the nine months ended
September 30, 2015
 
     Insurance
contract
liabilities
    Reinsurance
Assets
    Net     Insurance
contract
liabilities
    Reinsurance
assets
    Net  

Balances before Other policy liabilities and assets, beginning of period

  $ 98,568      $ 4,234      $ 94,334      $ 95,243      $ 3,671      $ 91,572   

Change in balances on in-force policies

    (24     98        (122     (1,400     135        (1,535

Balances arising from new policies

    301        26        275        1,715        241        1,474   

Method and assumption changes

    142        (58     200        277        4        273   

Increase (decrease) in Insurance contract liabilities and Reinsurance assets

    419        66        353        592        380        212   

Foreign exchange rate movements

    2,459        233        2,226        5,611        482        5,129   

Balances before Other policy liabilities and assets, end of period

    101,446        4,533        96,913        101,446        4,533        96,913   

Other policy liabilities and assets

    6,381        577        5,804        6,381        577        5,804   

Balances, end of period

  $   107,827      $       5,110      $   102,717      $   107,827      $       5,110      $   102,717   
    For the three months ended
September 30, 2014
    For the nine months ended
September 30, 2014
 
     Insurance
contract
liabilities
    Reinsurance
assets
    Net     Insurance
contract
liabilities
    Reinsurance
assets
    Net  

Balances before Other policy liabilities and assets, beginning of period

  $ 88,391      $ 3,535      $ 84,856      $ 83,426      $ 3,414      $ 80,012   

Change in balances on in-force policies

    792        (136     928        4,424        (72     4,496   

Balances arising from new policies

    677        20        657        1,699        67        1,632   

Method and assumption changes

    194        184        10        137        185        (48

Increase (decrease) in Insurance contract liabilities and Reinsurance assets

    1,663        68        1,595        6,260        180        6,080   

Foreign exchange rate movements

    1,354        144        1,210        1,722        153        1,569   

Balances before Other policy liabilities and assets, end of period

    91,408        3,747        87,661        91,408        3,747        87,661   

Other policy liabilities and assets

    5,827        380        5,447        5,827        380        5,447   

Balances, end of period

  $ 97,235      $ 4,127      $ 93,108      $ 97,235      $ 4,127      $ 93,108   

 

52   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


7.A.ii Impact of Method and Assumption Changes

Impacts of method and assumptions changes on insurance contract liabilities net of reinsurance assets are as follows:

 

    

For the three

months ended
September 30, 2015

    

For the nine

months ended
September 30, 2015

    Description

Mortality / Morbidity

  $ (214    $ (204   Updates to reflect mortality/morbidity experience in all jurisdictions and changes to future mortality improvement assumptions in the International insurance business in SLF U.S.

Lapse and other policyholder behaviour

    760         755      Updates to reflect experience as discussed below.

Expense

    89         87      Updates to reflect expense studies primarily in our International wealth business in SLF U.S. and the individual wealth business in SLF Canada.

Investment returns

    (173      (170   Updates to various investment related assumptions. The largest item is a change to the provision for investment risk in the SLF Canada participating account.

Model enhancements and other

    (262      (195   Other changes, the largest of which is a change in the tax assumptions in the SLF U.S. insurance business.

Total impact

  $    200       $    273       

Changes in lapse and policyholder behaviour assumptions are primarily in the individual insurance businesses in SLF Canada and SLF U.S. The largest items, which all had negative impacts, were the increase in lapse rates at renewal for term insurance in SLF Canada to reflect a stronger link between lapse rates and the size of the renewal premium increase; the reduction in lapse rates at medium policy durations for Universal Life policies in SLF Canada to reflect emerging experience; the reduction in assumed premium payments for flexible premium insurance policies in SLF U.S. to reflect the increasing tendency of policyholders to stop paying premiums when their policy becomes fully funded; and the reduction in lapse rates on International insurance policies, especially for no-lapse-guarantee policies.

 

    

For the three

months ended
September 30, 2014

    

For the nine

months ended
September 30, 2014

    Description

Mortality / Morbidity

  $ 38       $ 37      Updates to reflect recent experience.

Lapse and other policyholder behaviour

       238            235      Updates to reflect recent lapse and premium persistency experience across product lines and jurisdictions.

Expense

    (8      (2   Updates to reflect lower than previously assumed maintenance expenses.

Investment returns

    (132      (136   Primarily updates to credit spread assumptions, asset default assumptions, and provisions for investment risks in the participating accounts.

Model enhancements

    (126      (182   Reflects various modelling enhancements, with the largest impact in SLF Canada Group Benefits.

Total impact

  $ 10       $ (48    

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   53


7.B Investment Contract Liabilities

7.B.i Changes in Investment Contract Liabilities

Changes in investment contract liabilities without discretionary participation features (“DPF”) are as follows:

 

     For the three months ended
September 30, 2015
     For the nine months ended
September 30, 2015
 
      Measured at
fair value
     Measured at
amortized cost
     Measured at
fair value
     Measured at
amortized cost
 

Balances, beginning of period

   $           10       $      2,149       $          16       $       2,142   

Deposits

             86                 265   

Interest

             12                 33   

Withdrawals

     (6      (50      (12      (249

Fees

             (1              (3

Change in fair value

                               

Other

             6         (1      11   

Foreign exchange rate movements

     1         (5      2         (2

Balances, end of period

   $ 5       $ 2,197       $ 5       $ 2,197   
     For the three months ended
September 30, 2014
     For the nine months ended
September 30, 2014
 
      Measured at
fair value
     Measured at
amortized cost
     Measured at
fair value
     Measured at
amortized cost
 

Balances, beginning of period

   $ 19       $ 2,088       $ 18       $ 2,000   

Deposits

             122                 386   

Interest

             13                 34   

Withdrawals

     (1      (109      (1      (317

Fees

                             (2

Change in fair value

     (2              (1        

Other

             4         1         16   

Foreign exchange rate movements

     1         1                 2   

Balances, end of period

   $ 17       $ 2,119       $ 17       $ 2,119   

Changes in investment contract liabilities with DPF are as follows:

 

     For the three months ended      For the nine months ended  
      September 30,
2015
     September 30,
2014
     September 30,
2015
     September 30,
2014
 

Balances, beginning of period

   $ 683       $ 622       $ 661       $ 584   

Change in liabilities on in-force policies

     (48      (10      (79      3   

Liabilities arising from new policies

     4         2         7         23   

Increase (decrease) in liabilities

     (44      (8      (72      26   

Foreign exchange rate movements

     39         26         89         30   

Balances, end of period

   $         678       $         640       $        678       $          640   

7.C Gross Claims and Benefits Paid

Gross claims and benefits paid consist of the following:

 

     For the three months ended      For the nine months ended  
      September 30,
2015
     September 30,
2014
     September 30,
2015
     September 30,
2014
 

Maturities and surrenders

   $ 732       $ 687       $ 2,174       $ 2,175   

Annuity payments

     443         322         1,309         954   

Death and disability benefits

     909         792         2,660         2,401   

Health benefits

     1,158         1,047         3,446         3,102   

Policyholder dividends and interest on claims and deposits

     274         232         818         787   

Total gross claims and benefits paid

   $      3,516       $      3,080       $   10,407       $       9,419   

 

54   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


8.     Reinsurance

 

 

8.A Reinsurance (Expenses) Recoveries

Reinsurance (expenses) recoveries consist of the following:

 

     For the three months ended      For the nine months ended  
      September 30,
2015
     September 30,
2014
     September 30,
2015
     September 30,
2014
 

Recovered claims and benefits

   $     1,419       $     1,122       $     4,029       $     3,440   

Commissions

     24         14         52         40   

Reserve adjustments

     86         95         161         172   

Operating expenses and other

     133         126         396         381   

Reinsurance (expenses) recoveries

   $ 1,662       $ 1,357       $ 4,638       $ 4,033   

8.B Reinsurance Gains or Losses

During the quarter, we entered into a reinsurance arrangement that resulted in a profit on inception of $13 after tax for the three and nine months ended September 30, 2015 ($nil for the three and nine months ended September 30, 2014).

9.     Income Taxes

 

 

Our effective income tax rate differs from the combined Canadian federal and provincial statutory income tax rate as follows:

 

     For the three months ended      For the nine months ended  
      September 30,
2015
     September 30,
2014
     September 30,
2015
     September 30,
2014
 
             %             %             %             %  

Total net income (loss)

   $     527         $     460         $     1,739         $     1,348     

Add: Income tax expense (benefit)

     79                 116                 419                 367           

Total net income (loss) before income taxes

   $ 606               $ 576               $ 2,158               $ 1,715           

Taxes at the combined Canadian federal and provincial statutory income tax rate

   $ 162        26.8       $ 152        26.5       $ 577        26.8       $ 454        26.5   

Increase (decrease) in rate resulting from:

                   

Higher (lower) effective rates on income subject to taxation in foreign jurisdictions

     (52     (8.6      4        0.6         (28     (1.3      44        2.6   

Tax (benefit) cost of unrecognized tax losses and tax credits

     1        0.2         (10     (1.7      22        1.0         (8     (0.5

Tax exempt investment income

     (14     (2.3      (28     (4.9      (90     (4.3      (105     (6.1

Tax rate and other legislative changes

                                   (5     (0.2               

Adjustments in respect of prior periods, including resolution of tax disputes

     (30     (5.1      (2     (0.4      (65     (3.0      (19     (1.1

Other

     12        2.0                        8        0.4         1          

Total tax expense (benefit) and effective income tax rate

   $ 79        13.0       $ 116        20.1       $ 419        19.4       $ 367        21.4   

In the second quarter of 2015, a provincial corporate tax rate increase from 10% to 12% was enacted in Alberta, Canada. As a result, our statutory tax rate increased from 26.5% in 2014 to 26.75% (rounded to 26.8% in the table above) in 2015 and future years.

Statutory income tax rates in other jurisdictions in which we conduct business range from 0% to 35%, which creates a tax rate differential and corresponding tax provision difference compared to the Canadian federal and provincial statutory rate when applied to foreign income not subject to tax in Canada. Generally, higher earnings in jurisdictions with higher statutory tax rates, such as the U.S., result in an increase of our tax expense, while earnings arising in tax jurisdictions with statutory rates lower than 26.75% reduce our tax expense. These differences are reported in Higher (lower) effective rates on income subject to taxation in foreign jurisdictions.

Tax (benefit) cost of unrecognized tax losses and tax credits for the three months ended September 30, 2015 mainly includes unrecognized losses in the U.K. The amount for the nine months ended September 30, 2015 includes unrecognized losses arising on the finalization of 2014 Canadian tax filings. The tax benefit for the three and nine months ended September 30, 2014 mainly reflected recognition of foreign tax credits.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   55


Tax exempt investment income includes tax rate differences related to various types of investment income that is taxed at rates lower than our statutory income tax rate, such as dividend income, capital gains arising in Canada, and various others. Fluctuations in foreign exchange rates, changes in market values of real estate properties and other investments have an impact on the amount of these tax rate differences.

Adjustments in respect of prior periods, including the resolution of tax disputes for the three and nine months ended September 30, 2015 relates primarily to audit adjustments and the finalization of 2014 tax filings in Canada and the U.S. In 2014, the adjustments mainly related to the finalization of tax filings in various jurisdictions.

10.     Capital Management

 

 

10.A Capital

Our capital base is structured to exceed minimum regulatory and internal capital targets, and maintain strong credit and financial strength ratings while maintaining a capital efficient structure. We strive to achieve an optimal capital structure by balancing the use of debt and equity financing. Capital is managed both on a consolidated basis under principles that consider all the risks associated with the business as well as at the business group level under the principles appropriate to the jurisdiction in which each operates. We manage the capital for all of our international subsidiaries on a local statutory basis in a manner commensurate with their individual risk profiles. Further details on our capital, and how it is managed, are included in Note 22 of our 2014 Annual Consolidated Financial Statements.

Sun Life Assurance is subject to the Minimum Continuing Capital and Surplus Requirements (“MCCSR”) of the Office of the Superintendent of Financial Institutions, Canada (“OSFI”). Sun Life Assurance’s MCCSR ratio as at September 30, 2015 was above the minimum levels that would require any regulatory or corrective action. In the U.S., Sun Life Assurance operates through a branch which is subject to U.S. regulatory supervision and it exceeded the levels under which regulatory action would be required as at September 30, 2015. In addition, other subsidiaries of SLF Inc. that must comply with local capital or solvency requirements in the jurisdiction in which they operate maintained capital levels above minimum local requirements as at September 30, 2015.

Our capital base consists mainly of common shareholders’ equity, participating policyholders’ equity, preferred shareholders’ equity, and certain other capital securities that qualify as regulatory capital.

10.B Significant Capital Transactions

10.B.i Common Shares

Changes in common shares issued and outstanding are as follows:

 

For the nine months ended September 30,    2015      2014  
Common shares (in millions of shares)    Number of
shares
    Amount      Number of
shares
    Amount  

Balance, beginning of period

     613.1      $ 8,465         609.4      $ 8,304   

Stock options exercised

     1.0        35         1.5        52   

Common shares purchased for cancellation(1)

     (5.3     (74               

Shares issued under the dividend reinvestment and share purchase plan(2)

     1.5        65         1.8        69   

Shares issued as consideration for business acquisition (Note 3)

     0.9        34                  

Balance, end of period

     611.2      $   8,525         612.7      $   8,425   

 

(1) 

On November 10, 2014, SLF Inc. launched a normal course issuer bid under which it is authorized to purchase and cancel up to 9 million common shares between November 10, 2014 and November 9, 2015, through the facilities of the Toronto Stock Exchange and alternative Canadian trading platforms, at prevailing market rates. The common shares purchased and cancelled under this program during the first three quarters of 2015 were purchased at an average price per share of $39.97 for a total price of $212. The total amount paid to purchase the shares is allocated to Common shares and Retained earnings in our Interim Consolidated Statements of Changes in Equity. The amount allocated to Common shares is based on the average cost per common share and amounts paid above the average cost are allocated to Retained earnings.

(2) 

Common shares issued under the SLF Inc.’s Dividend Reinvestment and Share Purchase Plan for dividend reinvestments in the first three quarters of 2015 and 2014 were issued from treasury at no discount. SLF Inc. also issued an insignificant number of common shares from treasury at no discount for optional cash purchases.

10.B.ii Preferred Shares

On May 13, 2015, SLF Inc. announced that it did not intend to exercise its right to redeem its Class A Non-Cumulative Rate Reset Preferred Shares Series 8R (the “Series 8R Shares”) on June 30, 2015 and therefore, holders of these shares had a right to convert all or part of their Series 8R Shares on a one-for-one basis into Class A Non-Cumulative Floating Rate Preferred Shares Series 9QR (the “Series 9QR Shares”) on June 30, 2015. On June 30, 2015, 6.0 million of the 11.2 million Series 8R Shares were converted into Series 9QR Shares. As a result, 5.2 million Series 8R Shares and 6.0 million of the Series 9QR Shares were outstanding as at June 30, 2015. On June 30, 2015, the quarterly dividend rate on the Series 8R Shares was reset for the period commencing on June 30, 2015 to but excluding June 30, 2020 to 2.275% per annum. Holders of the Series 9QR Shares will receive a floating non-cumulative quarterly dividend at an annual rate equal to the then 3-month Government of Canada treasury bill yield

 

56   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


plus 1.41%. The dividend rate on the Series 9QR Shares for the period commencing on September 30, 2015 to but excluding December 31, 2015, is 1.786% per annum. Subject to regulatory approval, SLF Inc. may redeem the Series 8R Shares and the Series 9QR Shares in whole or in part, at par, on June 30, 2020 and on June 30 every five years thereafter and may redeem the Series 9QR Shares on any other date at $25.50 per share.

10.B.iii Subordinated Debt

On September 25, 2015, SLF Inc. issued $500 principal amount of Series 2015-1 Subordinated Unsecured 2.60% Fixed/Floating Debentures due 2025 (the “Debentures”). The net proceeds of $497 will be used to partially fund the acquisition of the U.S. Employee Benefits business of Assurant and may also be used for general corporate purposes. The Debentures bear interest at a fixed rate of 2.60% per annum payable in equal semi-annual instalments to, but excluding September 25, 2020, and, from September 25, 2020 to but excluding the maturity date, September 25, 2025, at a variable rate equal to the Canadian dollar offered rate for three-months bankers’ acceptances (“CDOR”) plus 1.43% per annum payable in quarterly instalments. At SLF Inc.’s option, and subject to prior approval of Superintendent of Financial Institutions, SLF Inc. may redeem the Debentures, in whole or in part, on or after September 25, 2020 at a redemption price equal to par, together with accrued and unpaid interest to, but excluding, the date fixed for redemption. The Debentures are direct, unsecured subordinated obligations of SLF Inc. and rank equally and rateably with all other subordinated unsecured indebtedness of SLF Inc. The Debentures qualify as capital for Canadian regulatory purposes.

11.     Segregated Funds

 

 

11.A Investments for Account of Segregated Fund Holders

The carrying value of investments held for segregated fund holders are as follows:

 

As at   September 30,
2015
    December 31,
2014
 

Segregated and mutual fund units

  $ 73,207      $ 69,402   

Equity securities

    10,720        10,600   

Debt securities

    3,246        3,050   

Cash, cash equivalents and short-term securities

    819        686   

Investment properties

    465        391   

Mortgages

    35        30   

Other assets

    97        99   

Total assets

  $     88,589      $     84,258   

Less: Liabilities arising from investing activities

  $ 341      $ 320   

Total investments for account of segregated fund holders

  $ 88,248      $ 83,938   

11.B Changes in Insurance Contracts and Investment Contracts for Account of Segregated Fund Holders

Changes in insurance contracts and investment contracts for account of segregated fund holders are as follows:

 

    Insurance contracts     Investment contracts  
For the three months ended   September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Balances, beginning of period

  $ 82,713      $ 75,332      $ 7,787      $ 7,129   

Additions to segregated funds:

       

Deposits

    2,608        1,876        18        31   

Net transfer (to) from general funds

    (27     (5              

Net realized and unrealized gains (losses)

    (3,003     198        (452     35   

Other investment income

    398        437        56        48   

Total additions

  $ (24   $ 2,506      $ (378   $ 114   

Deductions from segregated funds:

       

Payments to policyholders and their beneficiaries

    2,064        2,762        143        116   

Management fees

    204        185        17        20   

Taxes and other expenses

    39        29        (2     3   

Foreign exchange rate movements

    (369     (93     (246     1   

Total deductions

  $ 1,938      $ 2,883      $ (88   $ 140   

Net additions (deductions)

  $ (1,962   $ (377   $ (290   $ (26

Balances, end of period

  $     80,751      $     74,955      $       7,497      $       7,103   

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   57


    Insurance contracts     Investment contracts  
For the nine months ended   September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Balances, beginning of period

  $ 76,736      $ 69,088      $ 7,202      $ 7,053   

Additions to segregated funds:

       

Deposits

    9,434        6,999        90        95   

Net transfer (to) from general funds

    (40     (11              

Net realized and unrealized gains (losses)

    (441     4,761        (224     (22

Other investment income

    1,048        856        166        160   

Total additions

  $ 10,001      $ 12,605      $ 32      $ 233   

Deductions from segregated funds:

       

Payments to policyholders and their beneficiaries

    6,418        6,435        516        353   

Management fees

    600        555        61        64   

Taxes and other expenses

    116        90        5        7   

Foreign exchange rate movements

    (1,148     (342     (845     (241

Total deductions

  $ 5,986      $ 6,738      $ (263   $ 183   

Net additions (deductions)

  $ 4,015      $ 5,867      $ 295      $ 50   

Balances, end of period

  $     80,751      $     74,955      $       7,497      $       7,103   

12.     Commitments, Guarantees and Contingencies

 

 

Guarantees of Sun Life Assurance Preferred Shares and Subordinated Debentures

SLF Inc. has provided a guarantee on the $150 of 6.30% subordinated debentures due 2028 issued by Sun Life Assurance. Claims under this guarantee will rank equally with all other subordinated indebtedness of SLF Inc. SLF Inc. has also provided a subordinated guarantee of the preferred shares issued by Sun Life Assurance from time to time, other than such preferred shares which are held by SLF Inc. and its affiliates. Sun Life Assurance has no outstanding preferred shares subject to the guarantee. As a result of these guarantees, Sun Life Assurance is entitled to rely on exemptive relief from most continuous disclosure and the certification requirements of Canadian securities laws.

The following tables set forth certain consolidating summary financial information for SLF Inc. and Sun Life Assurance (Consolidated):

 

Results for the three months ended   SLF Inc.
(unconsolidated)
    Sun Life
Assurance
(consolidated)
   

Other

subsidiaries

of SLF Inc.
(combined)

    Consolidation
adjustment
    SLF Inc.
(consolidated)
 

September 30, 2015

         

Revenue

  $ 94      $ 3,686      $ 1,422      $ (509   $ 4,693   

Shareholders’ net income (loss)

  $ 506      $ 490      $ (25   $ (465   $ 506   

September 30, 2014

         

Revenue

  $ (30   $ 4,808      $ 1,079      $         (243   $ 5,614   

Shareholders’ net income (loss)

  $ 447      $ 390      $ 169      $ (545   $ 461   
Results for the nine months ended   SLF Inc.
(unconsolidated)
    Sun Life
Assurance
(consolidated)
    Other
subsidiaries of
SLF Inc.
(combined)
    Consolidation
adjustment
    SLF Inc.
(consolidated)
 

September 30, 2015

         

Revenue

  $ 283      $ 10,820      $ 3,386      $ (782   $ 13,707   

Shareholders’ net income (loss)

  $ 1,725      $ 1,371      $ 226      $ (1,597   $ 1,725   

September 30, 2014

         

Revenue

  $ 130      $     15,960      $       3,617      $     (1,318   $     18,389   

Shareholders’ net income (loss)

  $       1,331      $ 1,109      $ 323      $ (1,418   $ 1,345   

 

58   Sun Life Financial Inc.    Third Quarter 2015   CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


Assets and liabilities as at   SLF Inc.
(unconsolidated)
    Sun Life
Assurance
(consolidated)
    Other
subsidiaries of
SLF Inc.
(combined)
    Consolidation
adjustment
    SLF Inc.
(consolidated)
 

September 30, 2015

         

Invested assets

  $     21,541      $     127,034      $ 6,349      $ (20,386   $     134,538   

Total other general fund assets

  $ 9,682      $ 20,302      $     22,354      $ (35,222   $ 17,116   

Investments for account of segregated fund holders

  $      $ 88,200      $ 48      $               –      $ 88,248   

Insurance contract liabilities

  $      $ 108,116      $ 6,886      $ (7,175   $ 107,827   

Investment contract liabilities

  $      $ 2,880      $      $      $ 2,880   

Total other general fund liabilities

  $ 10,614      $ 20,445      $ 20,072      $ (30,957   $ 20,174   

December 31, 2014

         

Invested assets

  $ 19,211      $ 118,450      $ 5,412      $ (17,922   $ 125,151   

Total other general fund assets

  $ 9,354      $ 17,074      $ 19,124      $ (31,284   $ 14,268   

Investments for account of segregated fund holders

  $      $ 83,891      $ 47      $      $ 83,938   

Insurance contract liabilities

  $      $ 101,440      $ 5,700      $ (5,912   $ 101,228   

Investment contract liabilities

  $      $ 2,819      $      $      $ 2,819   

Total other general fund liabilities

  $ 9,834      $ 17,112      $ 17,925      $ (28,371   $ 16,500   

13.     Earnings (Loss) Per Share

 

 

Details of the calculation of the net income (loss) and the weighted average number of shares used in the earnings per share computations are as follows:

 

    For the three months ended     For the nine months ended  
     September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 

Common shareholders’ net income (loss) for basic earnings per share

  $ 482      $ 435      $ 1,649      $ 1,260   

Add: increase in income due to convertible instruments(1)

    3        3        8        8   

Common shareholders’ net income (loss) on a diluted basis

  $ 485      $ 438      $ 1,657      $ 1,268   

Weighted average number of common shares outstanding for basic earnings per share (in millions)

    611        612        612        611   

Add: dilutive impact of stock options(2) (in millions)

    1        2        1        1   

Add: dilutive impact of convertible securities(1) (in millions)

    5        5        5        6   

Weighted average number of common shares outstanding on a diluted basis (in millions)

    617        619        618        618   

Basic earnings (loss) per share

  $ 0.79      $ 0.71      $ 2.69      $ 2.06   

Diluted earnings (loss) per share

  $            0.79      $         0.71      $         2.68      $           2.05   

 

(1) 

The convertible instruments are the Sun Life ExchangEable Capital Securities (“SLEECS”) – Series B issued by Sun Life Capital Trust.

(2) 

Excludes the impact of 2 million stock options for the three and nine months ended September 30, 2015 (3 million for the three and nine months ended September 30, 2014) because these stock options were antidilutive for the period.

14.     Subsequent Event

 

 

On October 8, 2015, SLF Inc. announced its intention to redeem all of the outstanding $600 principal amount of Series A Senior Unsecured 4.80% Fixed/Floating debentures due 2035 which are redeemable at SLF Inc.’s option on November 23, 2015 at a redemption price equal to the principal amount together with accrued and unpaid interest to that date.

 

CONDENSED NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)   Sun Life Financial Inc.   Third Quarter 2015   59