Insurance and Reinsurance Contract Assets and Liabilities | Note 7 Insurance and Reinsurance Contract Assets and Liabilities (a) Composition Portfolio 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 asset and liabilities As at December 31, 2023 2022 Insurance Insurance liabilities Insurance Net Insurance Insurance liabilities Insurance liabilities for Net Asia $ (108 ) $ 131,729 $ 22,696 $ 154,317 $ (527 ) $ 121,105 $ 21,005 $ 141,583 Canada (33 ) 80,169 36,085 116,221 (81 ) 74,876 35,695 110,490 U.S. – 157,699 55,362 213,061 (56 ) 159,501 53,516 212,961 Corporate and Other (4 ) (781 ) – (785 ) – 163 – 163 Insurance contract balances (145 ) 368,816 114,143 482,814 (664 ) 355,645 110,216 465,197 Assets for insurance acquisition cash flows – (820 ) – (820 ) (9 ) (796 ) – (805 ) Total $ (145 ) $ 367,996 $ 114,143 $ 481,994 $ (673 ) $ 354,849 $ 110,216 $ 464,392 Reinsurance contract held asset and liabilities 2023 2022 As at December 31, Assets Liabilities Net Assets Liabilities Net Asia $ 3,540 $ (1,909 ) $ 1,631 $ 3,306 $ (1,462 ) $ 1,844 Canada 1,922 (913 ) 1,009 1,756 (911 ) 845 U.S. 37,437 (14 ) 37,423 40,384 (18 ) 40,366 Corporate and Other (248 ) 5 (243 ) 425 – 425 Total $ 42,651 $ (2,831 ) $ 39,820 $ 45,871 $ (2,391 ) $ 43,480 As at December 31, 2023 2022 Net insurance contract held liabilities $ 481,994 $ 464,392 Net reinsurance contract held assets (39,820 ) (43,480 ) Net insurance and reinsurance contract held liabilities $ 442,174 $ 420,912 (b) 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 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 for portfolios. (I) 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 for the years ended December 31, 2023 and December 31, 2022. Liabilities for remaining Liabilities for incurred claims Excluding loss Loss Products not PAA Estimates PAA Risk non-financial risk Assets for 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 result (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 (“IFIE”) 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 7 (f) $ 24,992 Liabilities for remaining Liabilities for incurred claims Excluding loss Loss Products not PAA Estimates PAA Risk non-financial risk Assets for Total Opening insurance contract assets $ (842 ) $ – $ 60 $ 27 $ – $ (217 ) $ (972 ) Opening insurance contract liabilities 388,585 303 4,342 12,230 689 (528 ) 405,621 Opening insurance contract liabilities for account of segregated fund holders 130,836 – – – – – 130,836 Net opening balance, January 1, 2022 518,579 303 4,402 12,257 689 (745 ) 535,485 Insurance revenue Expected incurred claims and other insurance service result (13,019 ) – – – – – (13,019 ) Change in risk adjustment for non-financial risk expired (1,665 ) – – – – – (1,665 ) CSM recognized for service provided (2,298 ) – – – – – (2,298 ) Recovery of insurance acquisition cash flows (534 ) – – – – – (534 ) Contracts under PAA (5,602 ) – – – – – (5,602 ) (23,118 ) – – – – – (23,118 ) Insurance service expense Incurred claims and other insurance service expenses – 233 12,775 5,982 266 – 19,256 Losses and reversal of losses on onerous contracts (future service) – 742 – – – – 742 Changes to liabilities for incurred claims (past service) – – (41 ) (1,554 ) (353 ) – (1,948 ) Amortization of insurance acquisition cash flows 1,285 – – – – – 1,285 Net impairment of assets for insurance acquisition cash flows – – – – – – – 1,285 975 12,734 4,428 (87 ) – 19,335 Investment components and premium refunds (18,222 ) – 16,514 1,708 – – – Insurance service result (40,055 ) 975 29,248 6,136 (87 ) – (3,783 ) Insurance finance (income) expenses (68,366 ) 9 753 (1,229 ) – – (68,833 ) Effects of movements in foreign exchange rates 15,886 41 136 12 – (14 ) 16,061 Total changes in income and OCI (92,535 ) 1,025 30,137 4,919 (87 ) (14 ) (56,555 ) Cash flows Premiums and premium tax received 47,526 – – – – – 47,526 Claims and other insurance service expenses paid, including investment components – – (28,675 ) (6,311 ) – – (34,986 ) Insurance acquisition cash flows (6,266 ) – – – – – (6,266 ) Total cash flows 41,260 – (28,675 ) (6,311 ) – – 6,274 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (146 ) – – – – 146 – Acquisition cash flows incurred in the year – – – – – (192 ) (192 ) Movements related to insurance contract liabilities for account of segregated fund holders (20,620 ) – – – – – (20,620 ) Net closing balance 446,538 1,328 5,864 10,865 602 (805 ) 464,392 Closing insurance contract assets (659 ) – 7 (12 ) – (9 ) (673 ) Closing insurance contract liabilities 336,981 1,328 5,857 10,877 602 (796 ) 354,849 Closing insurance contract liabilities for account of segregated fund holders 110,216 – – – – – 110,216 Net closing balance, December 31, 2022 $ 446,538 $ 1,328 $ 5,864 $ 10,865 $ 602 $ (805 ) $ 464,392 Insurance finance (income) expenses Insurance finance (income) expenses, per disclosure above $ (68,833 ) Reclassification of derivative OCI to IFIE – cash flow hedges – Reclassification of derivative (income) loss changes to IFIE – fair value hedge – Insurance finance (income) expenses, per disclosure in note 7 (f) $ (68,833 ) 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 and CSM for the years ended December 31, 2023 and December 31, 2022. CSM Estimates of Risk non-financial risk Fair value Other Assets for 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 7 (f) $ 24,992 CSM Estimates of Risk non-financial risk Fair value Other Assets for Total Opening GMM and VFA insurance contract assets $ (1,955 ) $ 365 $ 179 $ 453 $ – $ (958 ) Opening GMM and VFA insurance contract liabilities 341,125 30,780 19,842 992 (54 ) 392,685 Opening PAA insurance contract net liabilities 12,919 694 – – (691 ) 12,922 Opening insurance contract liabilities for account of segregated fund holders 130,836 – – – – 130,836 Net opening balance, January 1, 2022 482,925 31,839 20,021 1,445 (745 ) 535,485 CSM recognized for services provided – – (2,064 ) (234 ) – (2,298 ) Change in risk adjustment for non-financial risk for risk expired – (1,582 ) – – – (1,582 ) Experience adjustments 6 – – – – 6 Changes that relate to current services 6 (1,582 ) (2,064 ) (234 ) – (3,874 ) Contracts initially recognized during the year (2,880 ) 1,396 35 1,963 – 514 Changes in estimates that adjust the CSM 3,377 (994 ) (1,737 ) (646 ) – – Changes in estimates that relate to losses and reversal of losses on onerous contracts 229 (2 ) – – – 227 Changes that relate to future services 726 400 (1,702 ) 1,317 – 741 Adjustments to liabilities for incurred claims (33 ) (7 ) – – – (40 ) Changes that relate to past services (33 ) (7 ) – – – (40 ) Insurance service result 699 (1,189 ) (3,766 ) 1,083 – (3,173 ) Insurance finance (income) expenses (62,812 ) (5,105 ) 311 31 – (67,575 ) Effects of movements in foreign exchange rates 13,898 1,411 639 85 – 16,033 Total changes in income and OCI (48,215 ) (4,883 ) (2,816 ) 1,199 – (54,715 ) Total cash flows 5,190 – – – – 5,190 Allocation from assets for insurance acquisition cash flows to groups of insurance contracts (5 ) – – – 5 – Acquisition cash flows incurred in the year – – – – (7 ) (7 ) Change in PAA balance (794 ) (89 ) – – (58 ) (941 ) Movements related to insurance contract liabilities for account of segregated fund holders (20,620 ) – – – – (20,620 ) Net closing balance 418,481 26,867 17,205 2,644 (805 ) 464,392 Closing GMM and VFA insurance contract assets (1,827 ) 512 100 557 – (658 ) Closing GMM and VFA insurance contract liabilities 297,967 25,750 17,105 2,087 (56 ) 342,853 Closing PAA insurance contract net liabilities 12,125 605 – – (749 ) 11,981 Closing insurance contract liabilities for account of segregated fund insurance holders 110,216 – – – – 110,216 Net closing balance, December 31, 2022 $ 418,481 $ 26,867 $ 17,205 $ 2,644 $ (805 ) $ 464,392 Insurance finance (income) expenses Insurance finance (income) expenses, per disclosure above $ (67,575 ) Reclassification of derivative OCI to IFIE – cash flow hedges – Reclassification of derivative (income) loss changes to IFIE – fair value hedge – PAA items: PAA IFIE per disclosure (1,258 ) PAA Reclassification of derivative OCI to IFIE – cash flow hedges – PAA Reclassification of derivative (income) loss changes to IFIE – fair value hedge – Insurance finance (income) expenses, per disclosure in note 7 (f) $ (68,833 ) 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, 2023 and December 31, 2022. Assets (liabilities) for Assets (liabilities) for incurred claims Excluding loss Loss Products not PAA Estimates of PAA Risk 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 – (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 remaining coverage and incurred claims (continued) Assets (liabilities) for Assets (liabilities) for incurred claims Excluding loss Loss Products not PAA Estimates of PAA Risk non-financial risk Total Opening reinsurance contract held assets $ 45,699 $ 79 $ 6,740 $ 303 $ 8 $ 52,829 Opening reinsurance contract held liabilities (2,030 ) 19 (27 ) (41 ) – (2,079 ) Net opening balance, January 1, 2022 43,669 98 6,713 262 8 50,750 Changes in income and OCI Allocation of reinsurance premium paid (6,024 ) – – – – (6,024 ) Amounts recoverable from reinsurers Recoveries of incurred claims and other insurance service expenses – (30 ) 4,925 417 (4 ) 5,308 Recoveries and reversals of recoveries of losses on onerous underlying – 132 – – – 132 Adjustments to assets for incurred claims – – 3 (33 ) (9 ) (39 ) Insurance service result (6,024 ) 102 4,928 384 (13 ) (623 ) Investment components and premium refunds (1,341 ) – 1,341 – – – Net expenses from reinsurance contracts (7,365 ) 102 6,269 384 (13 ) (623 ) Net finance (income) expenses from reinsurance contracts (9,586 ) 5 446 (14 ) 13 (9,136 ) Effect of changes in non-performance risk of reinsurers 97 – – – – 97 Effects of movements in foreign exchange rates 2,683 8 455 – – 3,146 Contracts measured under PAA – – – – – – Total changes in income and OCI (14,171 ) 115 7,170 370 – (6,516 ) Cash flows Premiums paid 6,159 – – – – 6,159 Amounts received – – (6,499 ) (414 ) – (6,913 ) Total cash flows 6,159 – (6,499 ) (414 ) – (754 ) Net closing balance 35,657 213 7,384 218 8 43,480 Closing reinsurance contract held assets 37,853 209 7,521 280 8 45,871 Closing reinsurance contract held liabilities (2,196 ) 4 (137 ) (62 ) – (2,391 ) Net closing balance, December 31, 2022 $ 35,657 $ 213 $ 7,384 $ 218 $ 8 $ 43,480 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, 2023 and December 31, 2022. CSM Estimates of Risk adjustment for non-financial 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 CSM Estimates of Risk adjustment Fair value Other Total Opening reinsurance contract held assets $ 46,025 $ 4,977 $ 2,012 $ (501 ) $ 52,513 Opening reinsurance contract held liabilities (5,138 ) 1,719 1,262 105 (2,052 ) Opening PAA reinsurance contract net assets 281 8 – – 289 Net opening balance, January 1, 2022 41,168 6,704 3,274 (396 ) 50,750 CSM recognized for services received – – (231 ) (74 ) (305 ) Change in risk adjustment for non-financial risk for risk expired – (424 ) – – (424 ) Experience adjustments 9 – – – 9 Changes that relate to current services 9 (424 ) (231 ) (74 ) (720 ) Contracts initially recognized during the year (1,276 ) 717 (7 ) 717 151 Changes in recoveries of losses on onerous underlying contracts that adjust the CSM – – (15 ) (50 ) (65 ) Changes in estimates that adjust the CSM 1,337 173 (1,440 ) (70 ) – Changes in estimates that relate to losses and reversal of losses on onerous contracts 106 (60 ) – – 46 Changes that relate to future services 167 830 (1,462 ) 597 132 Adjustments to liabilities for incurred claims 3 – – – 3 Changes that relate to past services 3 – – – 3 Insurance service result 179 406 (1,693 ) 523 (585 ) Insurance finance (income) expenses from reinsurance contracts (7,463 ) (1,715 ) 56 (14 ) (9,136 ) Effects of changes in non-performance risk of reinsurers 97 – – – 97 Effects of movements in foreign exchange rates 2,787 236 98 24 3,145 Total changes in income and OCI (4,400 ) (1,073 ) (1,539 ) 533 (6,479 ) Total cash flows (750 ) – – – (750 ) Change in PAA balance (41 ) – – – (41 ) Net closing balance 35,977 5,631 1,735 137 43,480 Closing reinsurance contract held assets 39,656 4,049 1,774 99 45,578 Closing reinsurance contract held liabilities (3,919 ) 1,574 (39 ) 38 (2,346 ) Closing PAA reinsurance contract net assets 240 8 – – 248 Net closing balance, December 31, 2022 $ 35,977 $ 5,631 $ 1,735 $ 137 $ 43,480 (II) 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, 2023 and December 31, 2022. Insurance contracts issued Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2023 Estimates of PV of future Risk non-financial Estimates of Risk non-financial risk Fair value Other Assets for Total insurance 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 Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2022 Estimates of Risk Estimates of Risk non-financial risk Fair value Other Assets for Total insurance Asia $ 120,180 $ 10,017 $ 1,136 $ 2 $ 8,067 $ 2,181 $ (283 ) $ 141,300 Canada 91,599 3,764 10,532 603 3,811 181 (522 ) 109,968 U.S. 194,766 12,494 – – 5,419 282 – 212,961 Corporate and Other (189 ) (13 ) 457 – (92 ) – – 163 $ 406,356 $ 26,262 $ 12,125 $ 605 $ 17,205 $ 2,644 $ (805 ) $ 464,392 Reinsurance contracts held Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2023 Estimates of Risk non-financial risk Estimates of Risk non-financial risk Fair value Other Total reinsurance 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 Excluding contracts applying the PAA Contracts applying the PAA CSM As at December 31, 2022 Estimates of Risk non-financial risk Estimates of Risk non-financial risk Fair value Other Total reinsurance Asia $ (147 ) $ 1,895 $ (39 ) $ – $ 203 $ (68 ) $ 1,844 Canada (1,427 ) 1,672 277 8 374 (59 ) 845 U.S. 36,735 2,065 – – 1,302 264 40,366 Corporate and Other 576 (9 ) 2 – (144 ) – 425 $ 35,737 $ 5,623 $ 240 $ 8 $ 1,735 $ 137 $ 43,480 (c) Insurance revenue by transition method The following table provides information as a supplement to the insurance revenue disclosures in note 7 (b). 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 For the year ended December 31, 2022 Asia Canada U.S. Other Total Contracts under the fair value method $ 2,656 $ 3,370 $ 9,901 $ (96 ) $ 15,831 Contracts under the full retrospective method 666 122 76 – 864 Other contracts 1,412 4,625 268 118 6,423 Total $ 4,734 $ 8,117 $ 10,245 $ 22 $ 23,118 (d) 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, 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 Asia Canada U.S. Total As at Non-Onerous Onerous Non-Onerous Onerous Non-Onerous Onerous Non-Onerous Onerous New business insurance contracts Estimates of present value of cash outflows $ 8,470 $ 3,953 $ 3,604 $ 390 $ 1,845 $ 1,237 $ 13,919 $ 5,580 Insurance acquisition cash flows 2,244 499 600 119 568 228 3,412 846 Claims and other insurance service expenses payable 6,226 3,454 3,004 271 1,277 1,009 10,507 4,734 Estimates of present value of cash inflows (10,759 ) (3,772 ) (3,901 ) (431 ) (2,289 ) (1,227 ) (16,949 ) (5,430 ) Risk adjustment for non-financial risk 704 153 107 92 221 119 1,032 364 Contractual service margin 1,585 – 190 – 223 – 1,998 – Amount included in insurance contract liabilities for the year $ – $ 334 $ – $ 51 $ – $ 129 $ – $ 514 The following tables present components of new business for reinsurance contracts held portfolios for the years presented. 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 As at December 31, 2022 Asia Canada U.S. Total New business reinsurance contracts Estimates of present value of cash outflows $ (519 ) $ (291 ) $ (7,084 ) $ (7,894 ) Estimates of present value of cash inflows 453 261 5,904 6,618 Risk adjustment for non-financial risk 125 77 515 717 Contractual service margin (22 ) (15 ) 747 710 Amount included in reinsurance assets for the year $ 37 $ 32 $ 82 $ 151 (e) 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, 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 As at December 31, 2022 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 $ 333 $ 1,088 $ 936 $ 1,015 $ 620 $ 3,992 Reinsurance contracts held (36 ) (100 ) (69 ) (62 ) (48 ) (315 ) 297 988 867 953 572 3,677 U.S. Insurance contracts issued 541 1,770 1,468 1,375 547 5,701 Reinsurance contracts held (189 ) (586 ) (433 ) (296 ) (62 ) (1,566 ) 352 1,184 1,035 1,079 485 4,135 Asia Insurance contracts issued 922 2,933 2,442 2,435 1,516 10,248 Reinsurance contracts held (17 ) (79 ) (55 ) 5 11 (135 ) 905 2,854 2,387 2,440 1,527 10,113 Corporate Insurance contracts issued (8 ) (27 ) (23 ) (24 ) (10 ) (92 ) Reinsurance contracts held 12 40 35 38 19 144 4 13 12 14 9 52 Total $ 1,558 $ 5,039 $ 4,301 $ 4,486 $ 2,593 $ 17,977 (f) Investment income and insurance finance income and expenses For the year ended December 31, 202 Insurance Non-insurance (1) Total Investment return Investment related income $ 13,036 $ 3,079 $ 16,115 Net gains (losses) on financial assets at FVTPL 2,176 506 2,682 Unrealized gains (losses) on FVOCI assets 11,212 1,018 12,230 Impairment loss on financial assets (247 ) (57 ) (304 ) Investment expenses (540 ) (757 ) (1,297 ) Interest on required surplus 521 (521 ) – Total investment return 26,158 3,268 29,426 Portion recognized in income (expenses) 15,830 2,191 18,021 Portion recognized in OCI 10,328 1,077 11,405 Insurance finance income (expenses) from insurance contracts issued and effect of movement in exchange rates Interest accreted to insurance contracts using locked-in rate (8,214 ) 28 (8,186 ) Due to changes in interest rates and other financial assumptions (11,008 ) 21 (10,987 ) Changes in fair value of underlying items of direct participation contracts (7,384 ) – (7,384 ) Effects of risk mitigation option 1,267 – 1,267 Net foreign exchange income (expenses) (80 ) – (80 ) Hedge accounting offset from insurance contracts issued (41 ) – (41 ) Reclassification of derivative OCI to IFIE – cash flow hedges (3 ) – (3 ) Reclassification of derivative income (loss) changes to IFIE – fair value hedge 185 – 185 Other 237 – 237 Total insurance finance income (expenses) from insurance contracts issued (25,041 ) 49 (24,992 ) Effect of movements in foreign exchange rates (952 ) – (952 ) Total insurance finance income (expenses) from insurance contracts issued and effect of movement in foreign exchange rates (25,993 ) 49 (25,944 ) Portion recognized in income (expenses), including effects of exchange rates (13,930 ) 36 (13,894 ) Portion recognized in OCI, including effects of exchange rates (12,063 ) 13 (12,050 ) Reinsurance finance income (expenses) from reinsurance contracts held and effect of movement in foreign exchange rates Interest accreted to insurance contracts using locked-in rate 241 (12 ) 229 Due to changes in interest rate |