Insurance and Reinsurance Contract Assets and Liabilities | Insurance and Reinsurance Contract Assets and Liabilities Composition Portfolios of insurance contracts that are assets and those that are liabilities, and portfolios of reinsurance contracts that are assets and those that are liabilities, are presented separately in the Consolidated Statements of Financial Position. The components of net insurance and reinsurance contract liabilities are shown below. The composition of insurance contract assets and liabilities, and reinsurance contract held assets and liabilities by the reporting segment is as follows . Insurance contract assets and liabilities 2024 2023 As at December 31, Insurance contract assets Insurance contract liabilities Insurance contract liabilities for account of segregated fund holders Net insurance contract liabilities Insurance contract assets Insurance contract liabilities Insurance contract liabilities for account of segregated fund holders Net insurance contract liabilities Asia $ (53) $ 154,222 $ 26,367 $ 180,536 $ (108) $ 131,729 $ 22,696 $ 154,317 Canada (32) 82,459 38,099 120,526 (33) 80,169 36,085 116,221 U.S. - 161,484 62,079 223,563 - 157,699 55,362 213,061 Corporate and Other (6) (897) - (903) (4) (781) - (785) Insurance contract balances (91) 397,268 126,545 523,722 (145) 368,816 114,143 482,814 Assets for insurance acquisition cash flows (11) (867) - (878) - (820) - (820) Total $ (102) $ 396,401 $ 126,545 $ 522,844 $ (145) $ 367,996 $ 114,143 $ 481,994 Reinsurance contract held assets and liabilities 2024 2023 As at December 31, Assets Liabilities Net reinsurance contract held assets Assets Liabilities Net reinsurance contract held assets Asia $ 9,204 $ (2,394) $ 6,810 $ 3,540 $ (1,909) $ 1,631 Canada 7,021 (262) 6,759 1,922 (913) 1,009 U.S. 43,043 (13) 43,030 37,437 (14) 37,423 Corporate and Other (253) - (253) (248) 5 (243) Total $ 59,015 $ (2,669) $ 56,346 $ 42,651 $ (2,831) $ 39,820 As at December 31, 2024 2023 Net insurance contract held liabilities $ 522,844 $ 481,994 Net reinsurance contract held assets (56,346) (39,820) Net insurance and reinsurance contract held liabilities $ 466,498 $ 442,174 Movements in carrying amounts of insurance and reinsurance contracts The following tables present the movement in the net carrying amounts of insurance contracts issued and reinsurance contracts held during the year for the Company and for each reporting segment. The changes include amounts that are recognized in income and OCI, and movements due to cash flows. There are two types of tables presented: • Tables which analyze movements in the net assets or liabilities for remaining coverage and for incurred claims separately and reconcile them to the relevant Consolidated Statements of Income and Consolidated Statements of Comprehensive Income line items. • Tables which analyze movements of contracts by measurement components including estimates of the present value of future cash flows, risk adjustment and CSM. Total Insurance contracts – Analysis by remaining coverage and incurred claims The following tables present the movement in the net assets or liabilities for insurance contracts issued, showing the amounts for remaining coverage and the amounts for incurred claims and assets for insurance acquisition cash flows for the years ended December 31, 2024 and 2023 . Liabilities for remaining coverage Liabilities for incurred claims Excluding loss component Loss component Products not under PAA PAA Estimates of PV of future cash flows PAA Risk adjustment for non- financial risk Assets for insurance acquisition cash flows Total Opening insurance contract assets $ (201) $ - $ 56 $ - $ - $ - $ (145) Opening insurance contract liabilities 351,045 1,092 5,609 10,445 625 (820) 367,996 Opening insurance contract liabilities for account of segregated fund holders 114,143 - - - - - 114,143 Net opening balance, January 1, 2024 464,987 1,092 5,665 10,445 625 (820) 481,994 Insurance revenue Expected incurred claims and other insurance service expenses (14,340) - - - - - (14,340) Change in risk adjustment for non-financial risk expired (1,414) - - - - - (1,414) CSM recognized for services provided (2,697) - - - - - (2,697) Recovery of insurance acquisition cash flows (1,351) - - - - - (1,351) Contracts under PAA (6,790) - - - - - (6,790) (26,592) - - - - - (26,592) Insurance service expense Incurred claims and other insurance service expenses - (105) 13,855 7,423 224 - 21,397 Losses and reversal of losses on onerous contracts (future service) - 882 - - - - 882 Changes to liabilities for incurred claims (past service) - - (12) (2,391) (202) - (2,605) Amortization of insurance acquisition cash flows 2,148 - - - - - 2,148 Net impairment of assets for insurance acquisition cash flows - - - - - - - 2,148 777 13,843 5,032 22 - 21,822 Investment components and premium refunds (23,554) - 20,835 2,719 - - - Insurance service result (47,998) 777 34,678 7,751 22 - (4,770) Insurance finance (income) expenses 2,645 44 (85) 689 44 - 3,337 Effects of movements in foreign exchange rates 24,962 115 272 29 - (21) 25,357 Total changes in income and OCI (20,391) 936 34,865 8,469 66 (21) 23,924 Cash flows Premiums and premium tax received 55,437 - - - - - 55,437 Claims and other insurance service expenses paid, including investment components - - (34,776) (7,657) - - (42,433) Insurance acquisition cash flows (8,287) - - - - - (8,287) Total cash flows 47,150 - (34,776) (7,657) - - 4,717 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (156) - - - - 156 - Acquisition cash flows incurred in the year - - - - - (193) (193) Movements related to insurance contract liabilities for account of segregated fund holders 12,402 - - - - - 12,402 Net closing balance 503,992 2,028 5,754 11,257 691 (878) 522,844 Closing insurance contract assets (153) 5 56 1 - (11) (102) Closing insurance contract liabilities 377,600 2,023 5,698 11,256 691 (867) 396,401 Closing insurance contract liabilities for account of segregated fund holders 126,545 - - - - - 126,545 Net closing balance, December 31, 2024 $ 503,992 $ 2,028 $ 5,754 $ 11,257 $ 691 $ (878) $ 522,844 Insurance finance (income) expenses (“IFIE”) Insurance finance (income) expenses, per disclosure above $ 3,337 Reclassification of derivative OCI to IFIE – cash flow hedges (52) Reclassification of derivative (income) loss changes to IFIE – fair value hedge 3,346 Insurance finance (income) expenses, per disclosure in note 6 (f) $ 6,631 Insurance contracts – Analysis by remaining coverage and incurred claims (continued) Liabilities for remaining coverage Liabilities for incurred claims Excluding loss component Loss component Products not under PAA PAA Estimates of PV of future cash flows PAA Risk adjustment for non- financial risk Assets for insurance acquisition cash flows Total Opening insurance contract assets $ (659) $ - $ 7 $ (12) $ - $ (9) $ (673) Opening insurance contract liabilities 336,981 1,328 5,857 10,877 602 (796) 354,849 Opening insurance contract liabilities for account of segregated fund holders 110,216 - - - - - 110,216 Net opening balance, January 1, 2023 446,538 1,328 5,864 10,865 602 (805) 464,392 Insurance revenue Expected incurred claims and other insurance service expenses (13,165) - - - - - (13,165) Change in risk adjustment for non-financial risk expired (1,497) - - - - - (1,497) CSM recognized for services provided (2,162) - - - - - (2,162) Recovery of insurance acquisition cash flows (853) - - - - - (853) Contracts under PAA (6,295) - - - - - (6,295) (23,972) - - - - - (23,972) Insurance service expense Incurred claims and other insurance service expenses - (320) 13,446 6,136 254 - 19,516 Losses and reversal of losses on onerous contracts (future service) - 90 - - - - 90 Changes to liabilities for incurred claims (past service) - - (31) (1,605) (242) - (1,878) Amortization of insurance acquisition cash flows 1,654 - - - - - 1,654 Net impairment of assets for insurance acquisition cash flows - - - - - - - 1,654 (230) 13,415 4,531 12 - 19,382 Investment components and premium refunds (19,080) - 17,148 1,932 - - - Insurance service result (41,398) (230) 30,563 6,463 12 - (4,590) Insurance finance (income) expenses 24,268 32 15 848 11 - 25,174 Effects of movements in foreign exchange rates (9,657) (38) (71) (12) - 7 (9,771) Total changes in income and OCI (26,787) (236) 30,507 7,299 23 7 10,813 Cash flows Premiums and premium tax received 48,381 - - - - - 48,381 Claims and other insurance service expenses paid, including investment components - - (30,706) (7,719) - - (38,425) Insurance acquisition cash flows (6,920) - - - - - (6,920) Total cash flows 41,461 - (30,706) (7,719) - - 3,036 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (152) - - - - 152 - Acquisition cash flows incurred in the year - - - - - (174) (174) Movements related to insurance contract liabilities for account of segregated fund holders 3,927 - - - - - 3,927 Net closing balance 464,987 1,092 5,665 10,445 625 (820) 481,994 Closing insurance contract assets (201) - 56 - - - (145) Closing insurance contract liabilities 351,045 1,092 5,609 10,445 625 (820) 367,996 Closing insurance contract liabilities for account of segregated fund holders 114,143 - - - - - 114,143 Net closing balance, December 31, 2023 $ 464,987 $ 1,092 $ 5,665 $ 10,445 $ 625 $ (820) $ 481,994 Insurance finance (income) expenses Insurance finance (income) expenses, per disclosure above $ 25,174 Reclassification of derivative OCI to IFIE – cash flow hedges 3 Reclassification of derivative (income) loss changes to IFIE – fair value hedge (185) Insurance finance (income) expenses, per disclosure in note 6 (f) $ 24,992 Insurance contracts – Analysis by measurement components The following tables present the movement in the net assets or liabilities for insurance contracts issued, showing estimates of the present value of future cash flows, risk adjustment, CSM and assets for insurance acquisition cash flows for the years ended December 31, 2024 and 2023 . CSM Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Assets for insurance acquisition cash flows Total Opening GMM and VFA insurance contract assets $ (416) $ 141 $ 32 $ 99 $ - $ (144) Opening GMM and VFA insurance contract liabilities 310,807 22,697 17,381 4,592 (59) 355,418 Opening PAA insurance contract net liabilities 12,712 626 - - (761) 12,577 Opening insurance contract liabilities for account of segregated fund holders 114,143 - - - - 114,143 Net opening balance, January 1, 2024 437,246 23,464 17,413 4,691 (820) 481,994 CSM recognized for services provided - - (2,097) (600) - (2,697) Change in risk adjustment for non-financial risk for risk expired - (1,430) - - - (1,430) Experience adjustments (532) - - - - (532) Changes that relate to current services (532) (1,430) (2,097) (600) - (4,659) Contracts initially recognized during the year (4,043) 952 2 3,193 - 104 Changes in estimates that adjust the CSM (459) (1,866) 2,388 (63) - - Changes in estimates that relate to losses and reversal of losses on onerous contracts 770 7 - - - 777 Changes that relate to future services (3,732) (907) 2,390 3,130 - 881 Adjustments to liabilities for incurred claims (8) (4) - - - (12) Changes that relate to past services (8) (4) - - - (12) Insurance service result (4,272) (2,341) 293 2,530 - (3,790) Insurance finance (income) expenses 2,317 (59) 233 121 - 2,612 Effects of movements in foreign exchange rates 21,946 1,866 1,068 416 - 25,296 Total changes in income and OCI 19,991 (534) 1,594 3,067 - 24,118 Total cash flows 3,840 - - - - 3,840 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (6) - - - 6 - Acquisition cash flows incurred in the year - - - - (8) (8) Change in PAA balance 489 65 - - (56) 498 Movements related to insurance contract liabilities for account of segregated fund holders 12,402 - - - - 12,402 Net closing balance 473,962 22,995 19,007 7,758 (878) 522,844 Closing GMM and VFA insurance contract assets (490) 144 100 148 - (98) Closing GMM and VFA insurance contract liabilities 334,706 22,160 18,907 7,610 (61) 383,322 Closing PAA insurance contract net liabilities 13,201 691 - - (817) 13,075 Closing insurance contract liabilities for account of segregated fund insurance holders 126,545 - - - - 126,545 Net closing balance, December 31, 2024 $ 473,962 $ 22,995 $ 19,007 $ 7,758 $ (878) $ 522,844 Insurance finance (income) expenses Insurance finance (income) expenses, per disclosure above $ 2,612 Reclassification of derivative OCI to IFIE – cash flow hedges (52) Reclassification of derivative (income) loss changes to IFIE – fair value hedge 3,333 PAA items: PAA IFIE per disclosure 725 PAA Reclassification of derivative OCI to IFIE – cash flow hedges - PAA Reclassification of derivative (income) loss changes to IFIE – fair value hedge 13 Insurance finance (income) expenses, per disclosure in note 6 (f) $ 6,631 Insurance contracts – Analysis by measurement components (continued) CSM Estimates of PV of future cash flows Risk adjustment for non- financial risk Fair value Other Assets for insurance acquisition cash flows Total Opening GMM and VFA insurance contract assets $ (1,827) $ 512 $ 100 $ 557 $ - $ (658) Opening GMM and VFA insurance contract liabilities 297,967 25,750 17,105 2,087 (56) 342,853 Opening PAA insurance contract net liabilities 12,125 605 - - (749) 11,981 Opening insurance contract liabilities for account of segregated fund holders 110,216 - - - - 110,216 Net opening balance, January 1, 2023 418,481 26,867 17,205 2,644 (805) 464,392 CSM recognized for services provided - - (1,812) (350) - (2,162) Change in risk adjustment for non-financial risk for risk expired - (1,620) - - - (1,620) Experience adjustments 152 - - - - 152 Changes that relate to current services 152 (1,620) (1,812) (350) - (3,630) Contracts initially recognized during the year (3,295) 1,180 - 2,368 - 253 Changes in estimates that adjust the CSM 1,585 (3,859) 2,214 60 - - Changes in estimates that relate to losses and reversal of losses on onerous contracts (174) 12 - - - (162) Changes that relate to future services (1,884) (2,667) 2,214 2,428 - 91 Adjustments to liabilities for incurred claims (28) (4) - - - (32) Changes that relate to past services (28) (4) - - - (32) Insurance service result (1,760) (4,291) 402 2,078 - (3,571) Insurance finance (income) expenses 22,340 1,646 244 76 - 24,306 Effects of movements in foreign exchange rates (8,405) (779) (438) (107) - (9,729) Total changes in income and OCI 12,175 (3,424) 208 2,047 - 11,006 Total cash flows 2,081 - - - - 2,081 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (5) - - - 5 - Acquisition cash flows incurred in the year - - - - (8) (8) Change in PAA balance 587 21 - - (12) 596 Movements related to insurance contract liabilities for account of segregated fund holders 3,927 - - - - 3,927 Net closing balance 437,246 23,464 17,413 4,691 (820) 481,994 Closing GMM and VFA insurance contract assets (416) 141 32 99 - (144) Closing GMM and VFA insurance contract liabilities 310,807 22,697 17,381 4,592 (59) 355,418 Closing PAA insurance contract net liabilities 12,712 626 - - (761) 12,577 Closing insurance contract liabilities for account of segregated fund insurance holders 114,143 - - - - 114,143 Net closing balance, December 31, 2023 $ 437,246 $ 23,464 $ 17,413 $ 4,691 $ (820) $ 481,994 Insurance finance (income) expenses Insurance finance (income) expenses, per disclosure above $ 24,306 Reclassification of derivative OCI to IFIE – cash flow hedges 3 Reclassification of derivative (income) loss changes to IFIE – fair value hedge (120) PAA items: PAA IFIE per disclosure 868 PAA Reclassification of derivative OCI to IFIE – cash flow hedges - PAA Reclassification of derivative (income) loss changes to IFIE – fair value hedge (65) Insurance finance (income) expenses, per disclosure in note 6 (f) $ 24,992 Reinsurance contracts held – Analysis by remaining coverage and incurred claims The following tables present the movement in the net assets or liabilities for reinsurance contracts held, showing assets for remaining coverage and amounts recoverable on incurred claims arising from business ceded to reinsurers for the years ended December 31, 2024 and 2023 . Assets (liabilities) for remaining coverage Assets (liabilities) for incurred claims Excluding loss recovery component Loss recovery component Products not under PAA PAA Estimates of PV of future cash flows PAA Risk adjustment for non-financial risk Total Opening reinsurance contract held assets $ 35,079 $ 246 $ 7,035 $ 275 $ 16 $ 42,651 Opening reinsurance contract held liabilities (2,634) 2 (136) (63) - (2,831) Net opening balance, January 1, 2024 32,445 248 6,899 212 16 39,820 Changes in income and OCI Allocation of reinsurance premium paid (7,709) - - - - (7,709) Amounts recoverable from reinsurers Recoveries of incurred claims and other insurance service expenses - (32) 6,002 607 1 6,578 Recoveries and reversals of recoveries of losses on onerous underlying contracts - 372 - - - 372 Adjustments to assets for incurred claims - - 11 (14) (7) (10) Insurance service result (7,709) 340 6,013 593 (6) (769) Investment components and premium refunds (1,939) - 1,939 - - - Net expenses from reinsurance contracts (9,648) 340 7,952 593 (6) (769) Net finance (income) expenses from reinsurance contracts (1,859) 12 4 3 4 (1,836) Effect of changes in non-performance risk of reinsurers (58) - - - - (58) Effects of movements in foreign exchange rates 4,021 36 575 - - 4,632 Contracts measured under PAA - - - - - - Total changes in income and OCI (7,544) 388 8,531 596 (2) 1,969 Cash flows Premiums paid (1) 23,130 - - - - 23,130 Amounts received - - (7,991) (582) - (8,573) Total cash flows 23,130 - (7,991) (582) - 14,557 Net closing balance 48,031 636 7,439 226 14 56,346 Closing reinsurance contract held assets 50,723 631 7,395 252 14 59,015 Closing reinsurance contract held liabilities (2,692) 5 44 (26) - (2,669) Net closing balance, December 31, 2024 $ 48,031 $ 636 $ 7,439 $ 226 $ 14 $ 56,346 (1) The Company recorded $18.6 billion (2023 – $nil ) r einsurance contract held assets from reinsurance transactions which closed during the year. Refer to note 6 (m). Assets (liabilities) for remaining coverage Assets (liabilities) for incurred claims Excluding loss recovery component Loss recovery component Products not under PAA PAA Estimates of PV of future cash flows PAA Risk adjustment for non-financial risk Total Opening reinsurance contract held assets $ 37,853 $ 209 $ 7,521 $ 280 $ 8 $ 45,871 Opening reinsurance contract held liabilities (2,196) 4 (137) (62) - (2,391) Net opening balance, January 1, 2023 35,657 213 7,384 218 8 43,480 Changes in income and OCI Allocation of reinsurance premium paid (6,430) - - - - (6,430) Amounts recoverable from reinsurers Recoveries of incurred claims and other insurance service expenses - (45) 5,228 568 - 5,751 Recoveries and reversals of recoveries of losses on onerous underlying contracts - 77 - - - 77 Adjustments to assets for incurred claims - - 5 (24) 8 (11) Insurance service result (6,430) 32 5,233 544 8 (613) Investment components and premium refunds (1,519) - 1,519 - - - Net expenses from reinsurance contracts (7,949) 32 6,752 544 8 (613) Net finance (income) expenses from reinsurance contracts 719 8 (97) 9 - 639 Effect of changes in non-performance risk of reinsurers (14) - - - - (14) Effects of movements in foreign exchange rates (924) (5) (169) - - (1,098) Contracts measured under PAA - - - - - - Total changes in income and OCI (8,168) 35 6,486 553 8 (1,086) Cash flows Premiums paid 4,956 - - - - 4,956 Amounts received - - (6,971) (559) - (7,530) Total cash flows 4,956 - (6,971) (559) - (2,574) Net closing balance 32,445 248 6,899 212 16 39,820 Closing reinsurance contract held assets 35,079 246 7,035 275 16 42,651 Closing reinsurance contract held liabilities (2,634) 2 (136) (63) - (2,831) Net closing balance, December 31, 2023 $ 32,445 $ 248 $ 6,899 $ 212 $ 16 $ 39,820 Reinsurance contracts held – Analysis by measurement components The following tables present the movement in the net assets or liabilities for reinsurance contracts held, showing estimates of the present value of future cash flows, risk adjustment and CSM for the years ended December 31, 2024 and 2023 . CSM Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Total Opening reinsurance contract held assets $ 38,156 $ 3,685 $ 565 $ (51) $ 42,355 Opening reinsurance contract held liabilities (4,384) 1,305 116 173 (2,790) Opening PAA reinsurance contract net assets 239 16 - - 255 Net opening balance, January 1, 2024 34,011 5,006 681 122 39,820 CSM recognized for services received - - (62) (259) (321) Change in risk adjustment for non-financial risk for risk expired - (536) - - (536) Experience adjustments (265) - - - (265) Changes that relate to current services (265) (536) (62) (259) (1,122) Contracts initially recognized during the year (1,826) 1,261 2 620 57 Changes in recoveries of losses on onerous underlying contracts that adjust the CSM - - 110 32 142 Changes in estimates that adjust the CSM (1,577) (290) 1,657 210 - Changes in estimates that relate to losses and reversal of losses on onerous contracts 171 1 - - 172 Changes that relate to future services (3,232) 972 1,769 862 371 Adjustments to liabilities for incurred claims 11 - - - 11 Changes that relate to past services 11 - - - 11 Insurance service result (3,486) 436 1,707 603 (740) Insurance finance (income) expenses from reinsurance contracts (1,858) (62) 16 62 (1,842) Effects of changes in non-performance risk of reinsurers (58) - - - (58) Effects of movements in foreign exchange rates 4,069 411 103 47 4,630 Total changes in income and OCI (1,333) 785 1,826 712 1,990 Total cash flows 14,528 - - - 14,528 Change in PAA balance 10 (2) - - 8 Net closing balance 47,216 5,789 2,507 834 56,346 Closing reinsurance contract held assets 50,275 5,442 2,619 389 58,725 Closing reinsurance contract held liabilities (3,308) 333 (112) 445 (2,642) Closing PAA reinsurance contract net assets 249 14 - - 263 Net closing balance, December 31, 2024 $ 47,216 $ 5,789 $ 2,507 $ 834 $ 56,346 CSM Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Total Opening reinsurance contract held assets $ 39,656 $ 4,049 $ 1,774 $ 99 $ 45,578 Opening reinsurance contract held liabilities (3,919) 1,574 (39) 38 (2,346) Opening PAA reinsurance contract net assets 240 8 - - 248 Net opening balance, January 1, 2023 35,977 5,631 1,735 137 43,480 CSM recognized for services received - - (217) 53 (164) Change in risk adjustment for non-financial risk for risk expired - (478) - - (478) Experience adjustments (19) - - - (19) Changes that relate to current services (19) (478) (217) 53 (661) Contracts initially recognized during the year (64) 399 - (263) 72 Changes in recoveries of losses on onerous underlying contracts that adjust the CSM - - (36) 17 (19) Changes in estimates that adjust the CSM 1,433 (821) (821) 209 - Changes in estimates that relate to losses and reversal of losses on onerous contracts 43 (20) - - 23 Changes that relate to future services 1,412 (442) (857) (37) 76 Adjustments to liabilities for incurred claims 5 - - - 5 Changes that relate to past services 5 - - - 5 Insurance service result 1,398 (920) (1,074) 16 (580) Insurance finance (income) expenses from reinsurance contracts 173 447 41 (31) 630 Effects of changes in non-performance risk of reinsurers (14) - - - (14) Effects of movements in foreign exchange rates (916) (160) (21) - (1,097) Total changes in income and OCI 641 (633) (1,054) (15) (1,061) Total cash flows (2,606) - - - (2,606) Change in PAA balance (1) 8 - - 7 Net closing balance 34,011 5,006 681 122 39,820 Closing reinsurance contract held assets 38,156 3,685 565 (51) 42,355 Closing reinsurance contract held liabilities (4,384) 1,305 116 173 (2,790) Closing PAA reinsurance contract net assets 239 16 - - 255 Net closing balance, December 31, 2023 $ 34,011 $ 5,006 $ 681 $ 122 $ 39,820 Segment Carrying balance by measurement components The following tables present the carrying balances of net assets or liabilities for insurance contracts issued and reinsurance contracts held by measurement components, by reporting segment for the years ended December 31, 2024 and 2023 . Insurance contracts issued Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2024 Estimates of PV of future cash flows Risk adjustment for non-financial risk Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Assets for insurance acquisition cash flows Total insurance contract liabilities (assets) Asia $ 153,801 $ 7,630 $ 1,497 $ 3 $ 11,338 $ 6,267 $ (290) $ 180,246 Canada 100,296 3,350 11,452 688 3,986 753 (588) 119,937 U.S. 207,665 11,337 - - 3,823 738 - 223,563 Corporate and Other (1,001) (14) 252 - (140) - - (903) $ 460,761 $ 22,303 $ 13,201 $ 691 $ 19,007 $ 7,758 $ (878) $ 522,843 Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2023 Estimates of PV of future cash flows Risk adjustment for non-financial risk Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Assets for insurance acquisition cash flows Total insurance contract liabilities (assets) Asia $ 132,135 $ 6,764 $ 1,242 $ 5 $ 10,431 $ 3,740 $ (271) $ 154,046 Canada 96,455 3,649 11,153 621 3,851 492 (549) 115,672 U.S. 196,921 12,438 - - 3,243 459 - 213,061 Corporate and Other (977) (13) 317 - (112) - - (785) $ 424,534 $ 22,838 $ 12,712 $ 626 $ 17,413 $ 4,691 $ (820) $ 481,994 Reinsurance contracts held Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2024 Estimates of PV of future cash flows Risk adjustment for non-financial risk Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Total reinsurance contract liabilities (assets) Asia $ 4,462 $ 1,580 $ - $ - $ 627 $ 141 $ 6,810 Canada 4,308 1,561 248 13 426 203 6,759 U.S. 38,295 2,641 - 1 1,603 490 43,030 Corporate and Other (98) (7) 1 - (149) - (253) $ 46,967 $ 5,775 $ 249 $ 14 $ 2,507 $ 834 $ 56,346 Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2023 Estimates of PV of future cash flows Risk adjustment for non-financial risk Estimates of PV of future cash flows Risk adjustment for non-financial risk Fair value Other Total reinsurance contract liabilities (assets) Asia $ (351) $ 1,326 $ (37) $ - $ 623 $ 70 $ 1,631 Canada (1,238) 1,674 275 16 338 (56) 1,009 U.S. 35,461 1,997 - - (143) 108 37,423 Corporate and Other (100) (7) 1 - (137) - (243) $ 33,772 $ 4,990 $ 239 $ 16 $ 681 $ 122 $ 39,820 Insurance revenue by transition method The following tables provide information as a supplement to the insurance revenue disclosures in note 6 (b). For the year ended December 31, 2024 Asia Canada U.S. Other Total Contracts under the fair value method $ 2,629 $ 3,322 $ 10,975 $ (14) $ 16,912 Contracts under the full retrospective method 489 62 141 - 692 Other contracts 2,691 5,912 287 98 8,988 Total $ 5,809 $ 9,296 $ 11,403 $ 84 $ 26,592 For the year ended December 31, 2023 Asia Canada U.S. Other Total Contracts under the fair value method $ 2,499 $ 3,288 $ 10,123 $ (18) $ 15,892 Contracts under the full retrospective method 531 48 152 - 731 Other contracts 2,026 5,283 (81) 121 7,349 Total $ 5,056 $ 8,619 $ 10,194 $ 103 $ 23,972 Effect of new business recognized in the year The following tables present components of new business for insurance contracts issued for the years presented. Asia Canada U.S. Total As at December 31, 2024 Non- Onerous Onerous Non- Onerous Onerous Non- Onerous Onerous Non- Onerous Onerous New business insurance contracts Estimates of present value of cash outflows $ 26,508 $ 1,019 $ 5,386 $ 193 $ 3,439 $ 958 $ 35,333 $ 2,170 Insurance acquisition cash flows 4,764 147 860 40 802 211 6,426 398 Claims and other insurance service expenses payable 21,744 872 4,526 153 2,637 747 28,907 1,772 Estimates of present value of cash inflows (29,664) (1,002) (5,876) (203) (3,841) (960) (39,381) (2,165) Risk adjustment for non-financial risk 600 27 117 26 136 46 853 99 Contractual service margin 2,556 - 373 - 266 - 3,195 - Amount included in insurance contract liabilities for the year $ - $ 44 $ - $ 16 $ - $ 44 $ - $ 104 Asia Canada U.S. Total As at December 31, 2023 Non- Onerous Onerous Non- Onerous Onerous Non- Onerous Onerous Non- Onerous Onerous New business insurance contracts Estimates of present value of cash outflows $ 16,209 $ 2,399 $ 3,478 $ 271 $ 2,524 $ 1,126 $ 22,211 $ 3,796 Insurance acquisition cash flows 3,011 322 608 68 676 233 4,295 623 Claims and other insurance service expenses payable 13,198 2,077 2,870 203 1,848 893 17,916 3,173 Estimates of present value of cash inflows (18,765) (2,330) (3,823) (286) (2,953) (1,145) (25,541) (3,761) Risk adjustment for non-financial risk 679 89 115 41 168 88 962 218 Contractual service margin 1,877 - 230 - 261 - 2,368 - Amount included in insurance contract liabilities for the year $ - $ 158 $ - $ 26 $ - $ 69 $ - $ 253 The following tables present components of new business for reinsurance contracts held portfolios for the years presented. As at December 31, 2024 Asia Canada U.S. Total New business reinsurance contracts Estimates of present value of cash outflows $ (7,144) $ (6,153) $ (7,519) $ (20,816) Estimates of present value of cash inflows 6,950 5,876 6,164 18,990 Risk adjustment for non-financial risk 189 68 1,004 1,261 Contractual service margin 21 217 384 622 Amount included in reinsurance assets for the year $ 16 $ 8 $ 33 $ 57 As at December 31, 2023 Asia Canada U.S. Total New business reinsurance contracts Estimates of present value of cash outflows $ (916) $ (331) $ (750) $ (1,997) Estimates of present value of cash inflows 815 319 799 1,933 Risk adjustment for non-financial risk 170 76 153 399 Contractual service margin (57) (51) (155) (263) Amount included in reinsurance assets for the year $ 12 $ 13 $ 47 $ 72 Expected recognition of contractual service margin The following tables present expectations for the timing of recognition of CSM in income in future years. As at December 31, 2024 Less than 1 year 1 to 5 years 5 to 10 years 10 to 20 years More than 20 years Total Canada Insurance contracts issued $ 426 $ 1,347 $ 1,116 $ 1,173 $ 677 $ 4,739 Reinsurance contracts held (53) (150) (126) (144) (156) (629) 373 1,197 990 1,029 521 4,110 U.S. Insurance contracts issued 474 1,510 1,194 1,023 360 4,561 Reinsurance contracts held (278) (835) (569) (381) (30) (2,093) 196 675 625 642 330 2,468 Asia Insurance contracts issued 1,527 5,006 2,861 2,815 5,396 17,605 Reinsurance contracts held (72) (295) (194) (58) (149) (768) 1,455 4,711 2,667 2,757 5,247 16,837 Corporate Insurance contracts issued (10) (36) (35) (42) (17) (140) Reinsurance contracts held 13 67 59 11 (1) 149 3 31 24 (31) (18) 9 Total $ 2,027 $ 6,614 $ 4,306 $ 4,397 $ 6,080 $ 23,424 As at December 31, 2023 Less than 1 year 1 to 5 years 5 to 10 years 10 to 20 years More than 20 years Total Canada Insurance contracts issued $ 379 $ 1,213 $ 1,016 $ 1,084 $ 651 $ 4,343 Reinsurance contracts held (36) (83) (52) (46) (65) (282) 343 1,130 964 1,038 586 4,061 U.S. Insurance contracts issued 388 1,235 968 823 288 3,702 Reinsurance contracts held (50) (139) (35) 90 169 35 338 1,096 933 913 457 3,737 Asia Insurance contracts issued 1,273 4,066 3,320 3,308 2,204 14,171 Reinsurance contracts held (44) (202) (173) (105) (169) (693) 1,229 3,864 3,147 3,203 2,035 13,478 Corporate Insurance contracts issued (8) (28) (28) (34) (14) (112) Reinsurance contracts held 10 51 53 19 4 137 2 23 25 (15) (10) 25 Total $ 1,912 $ 6,113 $ 5,069 $ 5,139 $ 3,068 $ 21,301 Investment income and insurance finance income and expenses For the year ended December 31, 2024 Insurance contracts Non- insurance (1) Total Investment return Investment-related income $ 14,214 $ 3,268 $ 17,482 Net gains (losses) on financial assets at FVTPL 1,788 63 1,851 Unrealized gains (losses) on FVOCI assets 5,590 (6,803) (1,213) Impairment and recovery (loss) on financial assets 137 (28) 109 Investment expenses (644) (704) (1,348) Interest on required surplus 672 (672) - Total investment return 21,757 (4,876) 16,881 Portion recognized in income (expenses) 16,489 2,622 19,111 Portion recognized in OCI 5,268 (7,498) (2,230) Insurance finance income (expenses) from insurance contracts issued and effect of movement in exchange ra |