ASX announcement

13 January 2017

Analyst Pack template based on revised operating model

Suncorp today released an Analyst Pack template showing historical financial information for the revised operating model. It features three functional segments: Insurance, Banking and Wealth, and New Zealand.

Suncorp CFO Steve Johnston said that the template was being released to ensure that analysts and investors could prepare for Suncorp's half year announcement on 9 February 2017.

"Suncorp has previously been recognised for a high standard of financial reporting by the investment community. We have prepared the Analyst Pack template with the objectives of maintaining the quality and transparency of our financial disclosures as well as providing historical information based on the new functional segments."

Ends

For more information contact:

Analysts/Investors

Andrew Dempster

0497 799 960

1

Suncorp Group Ltd - ABN 66 145 290 124 - Level 28, 266 George Street, Brisbane Qld 4000 suncorpgroup.com.au

SUNCORP GROUP LIMITED ABN 66 145 290 124

PROFORMA TEMPLATE

ANALYST PACK

TEMPLATE FOR NEW OPERATING MODEL

HALF YEAR ENDED 31 DECEMBER 2016

Financial results

for the half year ended 31 December 2016

Basis of preparation

PROFORMA TEMPLATE

Disclaimer

Registered office Investor Relations

Level 28, 266 George Street Mark Ley

Brisbane Queensland 4000 Head of Investor Relations

Telephone: (07) 3362 1222 Telephone: 0411 139 134

suncorpgroup.com.au mark.ley@suncorp.com.au

2

Financial results

for the half year ended 31 December 2016

Table of Contents

Basis of preparation 2 Financial results summary 4 Group 4

Result overview 4

Outlook 4

Contribution to profit by division 5

Statement of financial positon 6

Insurance 7

Result overview 7

Outlook 7

Profit contribution 8

General Insurance 10

Life Insurance 15

Banking & Wealth 17

Result overview 17

Outlook 17

Profit contribution 18

Bank 19

Wealth 27

New Zealand 28

PROFORMA TEMPLATE

Result overview 28

Outlook 28

Profit contribution 29

General Insurance 31

Life Insurance 35

Group (continued) 37

Capital 37

Investments 37

Dividends 37

Income tax 38

Reinsurance 38

Appendix 1 - Consolidated statement of comprehensive income and financial position 39 Appendix 2 - Ratio calculations 41 Appendix 3 - Underlying ITR 44 Appendix 4 - General Insurance ITR Split 45 Appendix 5 - Group capital 48 Appendix 6 - Operating expenses 49 Appendix 7 - Life Embedded Value 50 Appendix 8 - Life Risk assumptions 51 Appendix 9 - Statements of assets and liabilities 52 Appendix 10 - Life invested shareholder assets 55 Appendix 11 - Definitions 56 Appendix 12 - 2017 key dates 58

3

Suncorp Group Ltd. published this content on 13 January 2017 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 12 January 2017 22:20:02 UTC.

Original documenthttp://www.suncorpgroup.com.au/announcements-pdf/872810

Public permalinkhttp://www.publicnow.com/view/E1427F39DE3E3AA450A52429B05193D7F96FD5A2