- Diluted EPS of ($1.00), adjusted diluted EPS1 of $0.86, matching a record high
- EBITDA of ($20.7) million, adjusted EBITDA attributable to shareholders1 of $246.1 million
- EBITDA per share of ($0.13) and record adjusted EBITDA attributable to shareholders1 per share of $1.64
- Operating cash flow of $119.7 million, free cash flow1 of $156.2 million
- Operating cash flow per share of $0.57, free cash flow per share of $1.01
- Record total assets of $474.2 billion, up $74.5 billion or 18.6% year over year
- Paid $31.2 million in dividends at $0.20 per share
- Repurchased 4.9 million shares under $85-million substantial issuer bid completed in April
All financial amounts in Canadian dollars as at March 31, 2024, unless stated otherwise.
CI Financial Corp. (“CI”) (TSX: CIX) today released financial results for the quarter ended March 31, 2024.
“CI’s first quarter was marked by robust growth, with total assets reaching a new high of $474.2 billion, a gain of $29.4 billion for the period,” said Kurt MacAlpine, CI Chief Executive Officer. “Adjusted earnings per share1 of $0.86 was up 6.2% from the previous quarter and up 16.2% from the year-ago quarter. Meanwhile, adjusted net revenues rose 4.8% and adjusted EBITDA increased 4.0% over the previous quarter.
"Corient continues to perform well, with our U.S. wealth management segment reporting a gain in adjusted EBITDA for the quarter of 7.9%. This reflects the quality of Corient and its distinct value proposition, along with steps we have taken to integrate the business and expand our offerings to clients.
“We remain committed to returning capital to shareholders through share buybacks and in early April we repurchased 4.9 million shares for $85 million through a substantial issuer bid,” Mr. MacAlpine said. “This follows an earlier successful issuer bid in December, under which we bought back more than 6.5 million shares.”
Operating and financial data highlights
[millions of dollars, except share amounts] |
As of and for the quarters ended |
||||||||||||||
Mar. 31, 2024 |
Dec. 31, 2023 |
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
|||||||||||
Total AUM and Client Assets: |
|
|
|
|
|
||||||||||
Asset Management AUM (2) |
130,132 |
|
125,004 |
|
119,040 |
|
122,377 |
|
121,987 |
|
|||||
Canada Wealth Management assets |
93,726 |
|
87,991 |
|
81,503 |
|
82,566 |
|
81,592 |
|
|||||
Canada custody (3) |
28,011 |
|
25,567 |
|
23,421 |
|
9,149 |
|
8,600 |
|
|||||
U.S. Wealth Management assets (4) |
222,347 |
|
206,282 |
|
197,016 |
|
193,980 |
|
187,481 |
|
|||||
Total assets |
474,216 |
|
444,844 |
|
420,980 |
|
408,072 |
|
399,659 |
|
|||||
|
|
|
|
|
|
||||||||||
Asset Management Net Inflows: |
|
|
|
|
|
||||||||||
Retail |
(1,320 |
) |
(397 |
) |
(110 |
) |
7 |
|
841 |
|
|||||
Institutional |
4 |
|
— |
|
(79 |
) |
(14 |
) |
(177 |
) |
|||||
Australia |
(92 |
) |
230 |
|
(105 |
) |
55 |
|
(81 |
) |
|||||
Closed Business |
(212 |
) |
(200 |
) |
(155 |
) |
(174 |
) |
(195 |
) |
|||||
Total Asset Management Segment |
(1,620 |
) |
(367 |
) |
(449 |
) |
(126 |
) |
388 |
|
|||||
U.S. Asset Management (5) |
78 |
|
(67 |
) |
(16 |
) |
(266 |
) |
(67 |
) |
|||||
|
|
|
|
|
|
||||||||||
IFRS Results |
|
|
|
|
|
||||||||||
Net income attributable to shareholders |
(154.4 |
) |
(63.5 |
) |
(12.4 |
) |
51.0 |
|
30.0 |
|
|||||
Diluted earnings per share |
(1.00 |
) |
(0.40 |
) |
(0.08 |
) |
0.28 |
|
0.16 |
|
|||||
Pretax income |
(122.6 |
) |
(38.2 |
) |
20.6 |
|
112.5 |
|
54.8 |
|
|||||
Pretax margin |
(19.0 |
)% |
(5.3 |
)% |
3.3 |
% |
14.5 |
% |
8.6 |
% |
|||||
Operating cash flow before the change in operating assets and liabilities |
88.3 |
|
185.3 |
|
104.7 |
|
126.9 |
|
145.6 |
|
|||||
|
|
|
|
|
|
||||||||||
Adjusted Results |
|
|
|
|
|
||||||||||
Adjusted net income |
132.8 |
|
128.2 |
|
132.8 |
|
136.0 |
|
136.8 |
|
|||||
Adjusted diluted earnings per share |
0.86 |
|
0.81 |
|
0.81 |
|
0.76 |
|
0.74 |
|
|||||
Adjusted EBITDA |
289.5 |
|
278.3 |
|
276.6 |
|
272.3 |
|
268.6 |
|
|||||
Adjusted EBITDA margin |
41.4 |
% |
41.7 |
% |
41.3 |
% |
40.6 |
% |
42.0 |
% |
|||||
Adjusted EBITDA attributable to shareholders |
246.1 |
|
238.7 |
|
237.8 |
|
245.3 |
|
250.1 |
|
|||||
Free cash flow |
156.2 |
|
170.9 |
|
179.4 |
|
143.3 |
|
155.1 |
|
|||||
|
|
|
|
|
|
||||||||||
Average shares outstanding |
153,821,117 |
|
158,125,830 |
|
161,549,038 |
|
178,883,346 |
|
184,517,832 |
|
|||||
Adjusted average diluted shares outstanding |
155,018,911 |
|
158,885,217 |
|
163,619,462 |
|
179,640,506 |
|
185,136,641 |
|
|||||
Ending shares outstanding |
153,821,117 |
|
153,821,117 |
|
158,867,975 |
|
167,640,863 |
|
184,517,832 |
|
|||||
|
|
|
|
|
|
||||||||||
Total debt |
3,608 |
|
3,507 |
|
3,289 |
|
3,132 |
|
4,190 |
|
|||||
Net debt |
3,480 |
|
3,365 |
|
3,113 |
|
2,887 |
|
4,052 |
|
|||||
Net debt to adjusted EBITDA |
3.5 |
|
3.5 |
|
3.3 |
|
2.9 |
|
4.0 |
|
- Free cash flow, net debt, adjusted net income, adjusted earnings per share, adjusted EBITDA, adjusted net revenues and adjusted expenses are not standardized earnings measures prescribed by IFRS. For further information, see “Non-IFRS Measures” note below.
- Includes $34.4 billion, $33.2 billion, $31.8 billion, $32.8 billion, and $33.0 billion of assets managed by CI and held by clients of advisors with CI Assante Wealth Management, CI Private Counsel (CIPC) and Aligned Capital Partners as at March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.
- Includes $24.5 billion, $21.5 billion, $19.7 billion, $5.4 billion, and $5.0 billion of assets advised by CI and held by clients of advisors with Assante, CIPC, CI Direct Investing and Aligned Capital as at March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively. Prior to July 2023, custody assets were historically not included as part of reported assets for Canada wealth management or consolidated total assets.
- Month-end USD/CAD exchange rates of 1.3546, 1.3250, 1.3582, 1.3248, and 1.3515 for March 2024, December 2023, September 2023, June 2023, and March 2023, respectively.
- Includes 100% of flows from CI’s minority investments in Columbia Pacific Advisors, OCM Capital Partners, The Cabana Group and GLASfunds Holdings.
Financial highlights
First quarter net loss attributable to shareholders was $154.4 million compared to a net loss of $63.5 million in the fourth quarter of 2023. Excluding non-operating items, adjusted net income attributable to shareholders1 was $132.8 million in the first quarter, up 3.6% from the previous quarter.
First quarter total net revenues were $645.7 million, down 9.8% from $715.6 million in the fourth quarter of 2023. Excluding non-operating items, adjusted total net revenues1 were $698.6 million, up 4.8% from $666.7 million due to higher revenues from all three segments.
First quarter total expenses increased 1.9% to $768.3 million from $753.7 million in the fourth quarter of 2023. Excluding non-operating items, adjusted total expenses1 were $470.3 million, up 4.8% from $448.7 million in the previous quarter as a result of seasonally higher payroll taxes, interest expense, and higher advisor and dealer fees due to higher Canada Wealth Management revenues.
Dividends and share repurchases
CI paid $31.2 million in dividends at a rate of $0.20 per share. The annual dividend rate of $0.80 per share represented a yield of 4.8% on CI’s closing share price of $16.75 on May 9, 2024. As announced yesterday, the Board of Directors of CI declared a quarterly dividend of $0.20 per share, payable on October 15, 2024 to shareholders of record as of September 30, 2024.
In February 2024, CI commenced a substantial issuer bid, which expired on April 2, 2024. Under the offer, CI purchased for cancellation 4,857,142 common shares at a purchase price of $17.50 per share, for an aggregate price of $85 million.
First quarter business highlights
- CI Global Asset Management (“CI GAM”) was the recipient of an industry-leading 35 FundGrade A+® Awards for 2023. These awards are presented annually by Fundata Canada Inc. to acknowledge Canadian investment funds that have demonstrated consistent, outstanding risk-adjusted performance.
- As part of CI’s strategic priority to modernize asset management, CI GAM was active in enhancing its product lineup. New products included: two ETFs providing targeted exposure to U.S. momentum and value stocks; mutual fund versions of its popular CI WisdomTree Quality, Dividend Growth ETFs; and a commodity-focused liquid alternative fund. CI GAM also reduced the minimum initial investment on the CI Private Pools to $5,000 from $25,000, providing expanded access to these popular solutions.
Following quarter-end:
- CI executed amendments to the trust indentures governing its 3.759% Debentures due 2025 and 3.904% Debentures due 2027 following approvals from debenture holders at meetings held April 4, 2024. The amendments remove the covenants preventing any subsidiary of CI from creating, assuming, or otherwise directly incurring certain indebtedness.
- CI GAM launched CI Global Artificial Intelligence ETF (TSX: CIAI) to offer investors exposure to investment opportunities created by AI technologies. CI GAM also completed the mergers of 13 mutual funds and six ETFs into other funds, simplifying and streamlining the firm’s product lineup.
- Northwood Family Office was named the winner of the 2024 Family Wealth Report Award for Best Multi-Family Office in North America (up to and including US$2.5 billion AUM/AUA).
Analysts’ conference call
CI will hold a conference call with analysts today at 9:00 a.m. EDT, led by Mr. MacAlpine and Chief Financial Officer Amit Muni. A live webcast of the call and slide presentation can be accessed here or through the Investor Relations section of CI’s website.
Alternatively, investors may listen to the discussion through the following numbers (access code: 155730):
- Canada toll-free: 1-833-950-0062
- United States toll-free: 1-833-470-1428
- All other locations: 1-929-526-1599.
A recording of the webcast will be archived on CI’s Investor Relations site.
About CI Financial
CI Financial Corp. is a diversified global asset and wealth management company operating primarily in Canada, the United States and Australia. Founded in 1965, CI has developed world-class portfolio management talent, extensive capabilities in all aspects of wealth planning, and a comprehensive product suite.
CI operates in three segments:
- Asset Management, which includes CI Global Asset Management, which operates in Canada, and GSFM, which operates in Australia.
- Canadian Wealth Management, which includes the operations of CI Assante Wealth Management, Aligned Capital Partners, CI Private Wealth, Northwood Family Office, Coriel Capital, CI Direct Investing and CI Investment Services.
- U.S. Wealth Management, which includes Corient Private Wealth, an integrated wealth management firm providing comprehensive solutions to ultra-high-net-worth and high-net-worth clients across the United States.
CI is headquartered in Toronto and listed on the Toronto Stock Exchange (TSX: CIX). To learn more, visit CI’s website or LinkedIn page.
Commissions, trailing commissions, management fees and expenses all may be associated with an investment in mutual funds and exchange-traded funds (ETFs). Please read the prospectus before investing. Important information about mutual funds and ETFs is contained in their respective prospectus. Mutual funds and ETFs are not guaranteed; their values change frequently, and past performance may not be repeated. You will usually pay brokerage fees to your dealer if you purchase or sell units of an ETF on recognized Canadian exchanges. If the units are purchased or sold on these Canadian exchanges, investors may pay more than the current net asset value when buying units of the ETF and may receive less than the current net asset value when selling them.
FundGrade A+® is used with permission from Fundata Canada Inc., all rights reserved. The annual FundGrade A+® Awards are presented by Fundata Canada Inc. to recognize the “best of the best” among Canadian investment funds. The FundGrade A+® calculation is supplemental to the monthly FundGrade ratings and is calculated at the end of each calendar year. The FundGrade rating system evaluates funds based on their risk-adjusted performance, measured by Sharpe Ratio, Sortino Ratio, and Information Ratio. The score for each ratio is calculated individually, covering all time periods from 2 to 10 years. The scores are then weighted equally in calculating a monthly FundGrade. The top 10% of funds earn an A Grade; the next 20% of funds earn a B Grade; the next 40% of funds earn a C Grade; the next 20% of funds receive a D Grade; and the lowest 10% of funds receive an E Grade. To be eligible, a fund must have received a FundGrade rating every month in the previous year. The FundGrade A+® uses a GPA-style calculation, where each monthly FundGrade from “A” to “E” receives a score from 4 to 0, respectively. A fund’s average score for the year determines its GPA. Any fund with a GPA of 3.5 or greater is awarded a FundGrade A+® Award. For more information, see www.FundGradeAwards.com. Although Fundata makes every effort to ensure the accuracy and reliability of the data contained herein, the accuracy is not guaranteed by Fundata.
This press release contains forward-looking statements concerning anticipated future events, results, circumstances, performance or expectations with respect to CI Financial Corp. (“CI”) and its products and services, including its business operations, strategy and financial performance and condition. Forward-looking statements are typically identified by words such as “believe”, “expect”, “foresee”, “forecast”, “anticipate”, “intend”, “estimate”, “goal”, “plan” and “project” and similar references to future periods, or conditional verbs such as “will”, “may”, “should”, “could” or “would”. These statements are not historical facts but instead represent management beliefs regarding future events, many of which by their nature are inherently uncertain and beyond management’s control. Although management believes that the expectations reflected in such forward-looking statements are based on reasonable assumptions, such statements involve risks and uncertainties. The material factors and assumptions applied in reaching the conclusions contained in the forward-looking statements include that asset levels will remain stable. The foregoing list is not exhaustive and the reader is cautioned to consider these and other factors carefully and not to place undue reliance on forward-looking statements. Other than as specifically required by applicable law, CI undertakes no obligation to update or alter any forward-looking statement after the date on which it is made, whether to reflect new information, future events or otherwise.
This communication is provided as a general source of information and should not be considered personal, legal, accounting, tax or investment advice, or construed as an endorsement or recommendation of any entity or security discussed. Individuals should seek the advice of professionals, as appropriate, regarding any particular investment. Investors should consult their professional advisors prior to implementing any changes to their investment strategies.
CI Global Asset Management is a registered business name of CI Investments Inc.
CONSOLIDATED STATEMENT OF INCOME |
|
|||||
For the three-month period ended March 31 |
2024 |
2023 |
||||
[in thousands of Canadian dollars, except per share amounts] |
$ |
$ |
||||
REVENUE |
|
|||||
Canada asset management fees |
371,630 |
|
377,665 |
|
||
Trailer fees and deferred sales commissions |
(113,610 |
) |
(115,896 |
) |
||
Net asset management fees |
258,020 |
|
261,769 |
|
||
Canada wealth management fees |
159,687 |
|
141,533 |
|
||
U.S. wealth management fees |
242,083 |
|
201,337 |
|
||
Other revenues |
35,432 |
|
32,320 |
|
||
Foreign exchange losses |
(54,586 |
) |
1,754 |
|
||
Other gains (losses) |
5,047 |
|
(889 |
) |
||
Total net revenues |
645,683 |
|
637,824 |
|
||
|
|
|||||
EXPENSES |
|
|||||
Selling, general and administrative |
431,998 |
|
304,598 |
|
||
Advisor and dealer fees |
120,793 |
|
107,822 |
|
||
Interest and lease finance |
48,286 |
|
47,179 |
|
||
Amortization and depreciation |
17,233 |
|
12,897 |
|
||
Amortization of intangible assets from acquisitions |
35,012 |
|
31,345 |
|
||
Transaction, integration, restructuring and legal |
23,432 |
|
14,175 |
|
||
Change in fair value of contingent consideration |
32,132 |
|
53,506 |
|
||
Change in fair value of Preferred Share Liability |
52,286 |
|
— |
|
||
Other |
7,120 |
|
11,507 |
|
||
Total expenses |
768,292 |
|
583,029 |
|
||
Income before income taxes |
(122,609 |
) |
54,795 |
|
||
|
|
|||||
Provision for (recovery of) income taxes |
|
|||||
Current |
37,411 |
|
39,069 |
|
||
Deferred |
(5,481 |
) |
(14,427 |
) |
||
|
31,930 |
|
24,642 |
|
||
Net income (loss) for the period |
(154,539 |
) |
30,153 |
|
||
Net income (loss) attributable to non-controlling interests |
(103 |
) |
185 |
|
||
Net income (loss) attributable to shareholders |
(154,436 |
) |
29,968 |
|
||
Basic earnings per share attributable to shareholders |
-$1.00 |
$0.16 |
|
|||
Diluted earnings per share attributable to shareholders |
-$1.00 |
$0.16 |
|
|||
|
|
|||||
Other comprehensive income (loss), net of tax |
|
|||||
Exchange differences on translation of foreign operations |
31,428 |
|
(2,868 |
) |
||
Total other comprehensive income, net of tax |
31,428 |
|
(2,868 |
) |
||
Comprehensive income (loss) for the period |
(123,111 |
) |
27,285 |
|
||
Comprehensive income (loss) attributable to non-controlling interests |
324 |
|
153 |
|
||
Comprehensive income (loss) attributable to shareholders |
(123,435 |
) |
27,132 |
|
||
|
As at |
As at |
||||
CONSOLIDATED BALANCE SHEET |
March 31, 2024 |
December 31, 2023 |
||||
[in thousands of Canadian dollars] |
$ |
$ |
||||
ASSETS |
|
|
||||
Current |
|
|
||||
Cash and cash equivalents |
126,149 |
|
137,029 |
|
||
Client and trust funds on deposit |
1,140,862 |
|
1,073,378 |
|
||
Investments |
41,732 |
|
42,781 |
|
||
Accounts receivable and prepaid expenses |
428,885 |
|
388,029 |
|
||
Assets held for sale |
— |
|
326 |
|
||
Income taxes receivable |
33,957 |
|
33,911 |
|
||
Total current assets |
1,771,585 |
|
1,675,454 |
|
||
Capital assets, net |
113,430 |
|
85,077 |
|
||
Right-of-use assets |
243,254 |
|
229,763 |
|
||
Intangibles and goodwill |
7,624,900 |
|
7,575,958 |
|
||
Deferred income taxes |
83,907 |
|
78,642 |
|
||
Other assets |
383,634 |
|
336,709 |
|
||
Total assets |
10,220,710 |
|
9,981,603 |
|
||
LIABILITIES AND EQUITY |
|
|
||||
Current |
|
|
||||
Accounts payable and accrued liabilities |
370,260 |
|
378,374 |
|
||
Current portion of provisions and other financial liabilities |
446,940 |
|
444,200 |
|
||
Dividends payable |
61,528 |
|
61,528 |
|
||
Client and trust funds payable |
1,140,009 |
|
1,068,809 |
|
||
Income taxes payable |
15,893 |
|
15,252 |
|
||
Redeemable unit liabilities |
1,205,521 |
|
1,089,996 |
|
||
Preferred Share Liability |
1,566,686 |
|
1,481,419 |
|
||
Current portion of long-term debt |
482,356 |
|
437,255 |
|
||
Current portion of lease liabilities |
29,682 |
|
17,575 |
|
||
Total current liabilities |
5,318,875 |
|
4,994,408 |
|
||
Long-term debt |
3,125,235 |
|
3,070,149 |
|
||
Provisions and other financial liabilities |
85,202 |
|
96,952 |
|
||
Other long-term payable |
21,082 |
|
15,853 |
|
||
Deferred income taxes |
478,363 |
|
479,150 |
|
||
Lease liabilities |
303,967 |
|
285,053 |
|
||
Total liabilities |
9,332,724 |
|
8,941,565 |
|
||
Equity |
|
|
||||
Share capital |
1,436,686 |
|
1,436,686 |
|
||
Contributed surplus |
37,940 |
|
34,828 |
|
||
Deficit |
(640,233 |
) |
(454,435 |
) |
||
Accumulated other comprehensive income |
41,684 |
|
10,683 |
|
||
Total equity attributable to the shareholders of the Company |
876,077 |
|
1,027,762 |
|
||
Non-controlling interests |
11,909 |
|
12,276 |
|
||
Total equity |
887,986 |
|
1,040,038 |
|
||
Total liabilities and equity |
10,220,710 |
|
9,981,603 |
|
||
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS |
|
|
||||
For the three-month period ended March 31 |
2024 |
2023 |
||||
[in thousands of Canadian dollars] |
$ |
$ |
||||
OPERATING ACTIVITIES (*) |
|
|
||||
Net income for the period |
(154,539 |
) |
30,153 |
|
||
Add (deduct) items not involving cash |
|
|
||||
Other (gains) losses |
(5,047 |
) |
889 |
|
||
Change in fair value of contingent consideration |
32,132 |
|
53,506 |
|
||
Change in fair value of Preferred Share Liability |
52,286 |
|
— |
|
||
Contingent and deferred consideration recorded as compensation |
763 |
|
1,703 |
|
||
Amortization of loan guarantees |
(574 |
) |
(255 |
) |
||
Recognition of non-cash vesting of redeemable unit liabilities |
109,860 |
|
28,968 |
|
||
Equity-based compensation |
5,072 |
|
3,554 |
|
||
Equity accounted income |
188 |
|
(4,786 |
) |
||
Amortization of equity accounted investments |
1,410 |
|
2,056 |
|
||
Amortization and depreciation |
17,233 |
|
12,897 |
|
||
Amortization of intangible assets from acquisitions |
35,012 |
|
31,345 |
|
||
Deferred income taxes |
(5,481 |
) |
(14,427 |
) |
||
Cash provided by operating activities before net change in operating assets and liabilities |
88,315 |
|
145,603 |
|
||
Net change in operating assets and liabilities |
31,393 |
|
(2,214 |
) |
||
Cash provided by operating activities |
119,708 |
|
143,389 |
|
||
|
|
|
||||
INVESTING ACTIVITIES |
|
|
||||
Cash paid to settle acquisition liabilities |
(51,195 |
) |
(74,976 |
) |
||
Acquisitions, net of cash acquired |
(691 |
) |
(7,108 |
) |
||
Purchase of investments |
(630 |
) |
(642 |
) |
||
Proceeds on sale of investments |
2,711 |
|
4 |
|
||
Additions to capital assets |
(31,926 |
) |
(9,121 |
) |
||
Decrease in other assets |
(39,364 |
) |
(3,211 |
) |
||
Additions to intangibles |
(711 |
) |
(3,104 |
) |
||
Cash used in investing activities |
(121,806 |
) |
(98,158 |
) |
||
|
|
|
||||
FINANCING ACTIVITIES |
|
|
||||
Repayment of long-term debt |
(375,000 |
) |
(320,000 |
) |
||
Issuance of long-term debt |
420,000 |
|
298,000 |
|
||
Transaction costs - repurchase of share capital |
(115 |
) |
— |
|
||
Payment of lease liabilities |
(3,349 |
) |
(6,350 |
) |
||
Dividends paid to shareholders |
(19,071 |
) |
523 |
|
||
Net distributions to non-controlling interest |
— |
|
(523 |
) |
||
Dividends paid to shareholders |
(31,248 |
) |
(33,531 |
) |
||
Cash used in financing activities |
(8,783 |
) |
(61,881 |
) |
||
Net decrease in cash and cash equivalents during the period |
(10,881 |
) |
(16,650 |
) |
||
Cash and cash equivalents, beginning of period |
137,030 |
|
153,619 |
|
||
Cash and cash equivalents, end of period |
126,149 |
|
136,969 |
|
||
SUPPLEMENTAL CASH FLOW INFORMATION |
|
|
||||
(*) Included in operating activities are the following: |
|
|
||||
Interest paid |
17,151 |
|
20,285 |
|
||
Income taxes paid |
36,378 |
|
40,126 |
|
||
ASSETS UNDER MANAGEMENT AND NET FLOWS |
|||||||||||||||
Quarters ended |
|||||||||||||||
[billions of dollars] |
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|||||
Beginning AUM |
125.0 |
|
119.0 |
|
122.4 |
|
122.0 |
|
117.8 |
|
|||||
Gross inflows |
6.7 |
|
7.3 |
|
5.7 |
|
6.1 |
|
6.9 |
|
|||||
Gross outflows |
(8.3 |
) |
(7.7 |
) |
(6.2 |
) |
(6.2 |
) |
(6.5 |
) |
|||||
Net inflows/(outflows) |
(1.6 |
) |
(0.4 |
) |
(0.4 |
) |
(0.1 |
) |
0.4 |
|
|||||
Acquisitions |
— |
|
— |
|
— |
|
— |
|
— |
|
|||||
Market move and FX |
6.7 |
|
6.3 |
|
(2.9 |
) |
0.5 |
|
3.8 |
|
|||||
Ending AUM |
130.1 |
|
125.0 |
|
119.0 |
|
122.4 |
|
122.0 |
|
|||||
Proprietary AUM |
34.4 |
|
33.2 |
|
31.8 |
|
32.8 |
|
33.0 |
|
|||||
Non-proprietary AUM |
95.7 |
|
91.8 |
|
87.2 |
|
89.6 |
|
89.0 |
|
|||||
Average assets under management |
126.8 |
|
121.1 |
|
122.1 |
|
122.1 |
|
121.9 |
|
|||||
Annualized organic growth |
(5.2 |
)% |
(1.2 |
)% |
(1.5 |
)% |
(0.4 |
)% |
1.3 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross management fee/average AUM |
1.19 |
% |
1.20 |
% |
1.24 |
% |
1.25 |
% |
1.27 |
% |
|||||
Net management fee/average AUM |
0.81 |
% |
0.81 |
% |
0.84 |
% |
0.85 |
% |
0.86 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Inflows/(Outflows) |
|
|
|
|
|
|
|
|
|
|
|||||
Retail |
(1.3 |
) |
(0.4 |
) |
(0.1 |
) |
— |
|
0.8 |
|
|||||
Institutional |
— |
|
— |
|
(0.1 |
) |
— |
|
(0.2 |
) |
|||||
Closed business |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
|||||
Total Canada net inflows/(outflows) |
(1.5 |
) |
(0.6 |
) |
(0.3 |
) |
(0.2 |
) |
0.5 |
|
|||||
Australia |
(0.1 |
) |
0.2 |
|
(0.1 |
) |
0.1 |
|
(0.1 |
) |
|||||
Total net inflows/(outflows) |
(1.6 |
) |
(0.4 |
) |
(0.4 |
) |
(0.1 |
) |
0.4 |
|
|||||
Retail |
|||||||||||
[billions of dollars] |
Quarters ended |
||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30. 2023 |
|
Mar. 31, 2023 |
||
Beginning AUM |
103.7 |
|
99.1 |
101.7 |
101.2 |
97.1 |
|||||
Net Flows |
(1.3 |
) |
-0.4 |
-0.1 |
0.0 |
0.8 |
|||||
Market Move / FX |
12.7 |
|
5.0 |
-2.5 |
0.5 |
3.3 |
|||||
Acquisitions |
— |
|
— |
— |
— |
— |
|||||
Ending AUM |
115.1 |
|
103.7 |
99.1 |
101.7 |
101.2 |
|||||
Average AUM |
105.3 |
|
100.7 |
101.5 |
101.3 |
100.9 |
|||||
Institutional |
||||||||||||
[billions of dollars] |
Quarters ended |
|||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30. 2023 |
|
Mar. 31, 2023 |
|||
Beginning AUM |
8.8 |
8.3 |
8.5 |
|
8.5 |
8.3 |
|
|||||
Net Flows |
0.0 |
0.0 |
(0.1 |
) |
0.0 |
(0.2 |
) |
|||||
Market Move / FX |
0.3 |
0.5 |
(0.1 |
) |
0.0 |
0.4 |
|
|||||
Acquisitions |
— |
— |
— |
|
— |
— |
|
|||||
Ending AUM |
9.1 |
8.8 |
8.3 |
|
8.5 |
8.5 |
|
|||||
Average AUM |
8.9 |
8.5 |
8.5 |
|
8.5 |
8.5 |
|
|||||
AUSTRALIA |
|||||||||||||
[billions of dollars] |
Quarters ended |
||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30. 2023 |
|
Mar. 31, 2023 |
||||
Beginning AUM |
5.4 |
|
4.8 |
5.0 |
|
4.9 |
5.0 |
|
|||||
Net Flows |
(0.1 |
) |
0.2 |
(0.1 |
) |
0.1 |
(0.1 |
) |
|||||
Market Move / FX |
0.4 |
|
0.4 |
(0.1 |
) |
0.0 |
0.0 |
|
|||||
Acquisitions |
— |
|
— |
— |
|
— |
— |
|
|||||
Ending AUM |
5.7 |
|
5.4 |
4.8 |
|
5.0 |
4.9 |
|
|||||
Average AUM |
5.4 |
|
5.0 |
4.9 |
|
5.0 |
5.0 |
|
|||||
CLOSED BUSINESS |
|||||||||||||||
[billions of dollars] |
Quarters ended |
||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30. 2023 |
|
Mar. 31, 2023 |
||||||
Beginning AUM |
7.1 |
|
6.9 |
|
7.2 |
|
7.4 |
|
7.3 |
|
|||||
Net Flows |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
(0.2 |
) |
|||||
Market Move / FX |
(6.6 |
) |
0.4 |
|
(0.1 |
) |
— |
|
0.3 |
|
|||||
Acquisitions |
— |
|
— |
|
— |
|
— |
|
— |
|
|||||
Ending AUM |
0.3 |
|
7.1 |
|
6.9 |
|
7.2 |
|
7.4 |
|
|||||
Average AUM |
7.2 |
|
7.0 |
|
7.2 |
|
7.3 |
|
7.5 |
|
|||||
AUM BY ASSET CLASS |
||||||||||
[billions of dollars] |
Quarters ended |
|||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|
Balanced |
52.5 |
51.4 |
47.7 |
49.8 |
50.8 |
|||||
Equity |
42.7 |
40.1 |
41.1 |
43.0 |
43.3 |
|||||
Fixed income |
11.7 |
11.6 |
10.5 |
11.1 |
11.3 |
|||||
Alternatives |
7.7 |
6.4 |
5.5 |
5.1 |
4.0 |
|||||
Cash/Other |
9.8 |
10.2 |
9.5 |
8.4 |
7.7 |
|||||
Total Canada asset management |
124.5 |
119.6 |
114.3 |
117.4 |
117.1 |
|||||
Australia |
5.7 |
5.4 |
4.8 |
5.0 |
4.9 |
|||||
Total asset management segment |
130.1 |
125.0 |
119.0 |
122.4 |
122.0 |
|||||
CANADA WEALTH MANAGEMENT CLIENT ASSETS |
|||||||||||||||
[billions of dollars] |
Quarters ended |
||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
||||||
Beginning client assets |
88.0 |
|
81.5 |
|
82.6 |
|
81.6 |
|
77.4 |
|
|||||
Acquisitions |
— |
|
1.3 |
|
— |
|
— |
|
— |
|
|||||
Net flows and market move |
5.7 |
|
5.2 |
|
(1.1 |
) |
1.0 |
|
4.2 |
|
|||||
Ending client assets |
93.7 |
|
88.0 |
|
81.5 |
|
82.6 |
|
81.6 |
|
|||||
Average client assets |
90.9 |
|
83.8 |
|
83.2 |
|
81.9 |
|
80.7 |
|
|||||
Wealth management fees/average client assets |
0.89 |
% |
0.91 |
% |
0.90 |
% |
0.91 |
% |
0.93 |
% |
|||||
|
|
|
|
|
|
||||||||||
Canada custody |
28.0 |
|
25.6 |
|
23.4 |
|
9.1 |
|
8.6 |
|
|||||
Proprietary custody |
24.5 |
|
21.5 |
|
19.7 |
|
5.4 |
|
5.0 |
|
|||||
Non-proprietary custody |
3.5 |
|
4.1 |
|
3.8 |
|
3.7 |
|
3.6 |
|
|||||
U.S. WEALTH MANAGEMENT CLIENT ASSETS |
|||||||||||||||
[billions of dollars] |
Quarters ended |
||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
||||||
Beginning billable client assets |
196.8 |
|
188.2 |
|
185.0 |
|
179.9 |
|
174.3 |
|
|||||
Acquisitions/divestitures |
— |
|
2.2 |
|
2.1 |
|
4.0 |
|
— |
|
|||||
Net flows and market move |
15.5 |
|
6.4 |
|
1.1 |
|
1.1 |
|
5.6 |
|
|||||
Ending billable client assets |
212.4 |
|
196.8 |
|
188.2 |
|
185.0 |
|
179.9 |
|
|||||
Non-billable client assets |
10.0 |
|
9.4 |
|
8.8 |
|
9.0 |
|
7.6 |
|
|||||
Total client assets |
222.3 |
|
206.3 |
|
197.0 |
|
194.0 |
|
187.5 |
|
|||||
Fees/beginning billable client assets |
0.49 |
% |
0.48 |
% |
0.49 |
% |
0.48 |
% |
0.47 |
% |
NON-IFRS MEASURES
In an effort to provide additional information regarding our results as determined by IFRS, we also disclose certain non-IFRS information which we believe provides useful and meaningful information. Our management reviews these non-IFRS financial measurements when evaluating our financial performance and results of operations; therefore, we believe it is useful to provide information with respect to these non-IFRS measurements so as to share this perspective of management. Non-IFRS measurements do not have any standardized meaning, do not replace nor are superior to IFRS financial measurements and may not be comparable to similar measures presented by other companies. The non-IFRS financial measurements include:
- Adjusted net income and adjusted basic and diluted earnings per share
- Adjusted EBITDA and adjusted EBITDA margin
- Free cash flow
- Net debt.
These non-IFRS measurements exclude the following revenues and expenses which we believe allows investors a consistent way to analyze our financial performance, allows for better analysis of core operating income and business trends and permits comparisons of companies within the industry, normalizing for different financing methods and levels of taxation:
- gains or losses related to foreign currency fluctuations on our cash balances
-
costs related to our acquisitions including:
- amortization of intangible assets
- change in fair value of contingent consideration
- related advisory fees
- contingent consideration and consideration for strategic recruitment classified as compensation per IFRS
- restructuring charges including organizational expenses for the establishment of Corient and CIPW
- legal provisions for a class action related to market timing
- certain gains or losses in assets and investments
- costs related to issuing or retiring debt obligations
- expenses associated with Corient and CIPW redeemable units.
Further explanations of these Non-IFRS measures can be found in the “Non-IFRS Measures” section of Management’s Discussion and Analysis dated May 10, 2024 available on SEDAR at www.sedar.com or at www.cifinancial.com.
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE |
|||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|||||||||
[millions of dollars, except per share amounts] |
Quarters ended |
||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Mar. 31, 2023 |
||||
Net Income |
(154.5 |
) |
(63.2 |
) |
30.2 |
|
|||
Amortization of intangible assets from acquisitions |
35.0 |
|
36.1 |
|
31.3 |
|
|||
Amortization of intangible assets for equity accounted investments |
1.4 |
|
1.4 |
|
2.1 |
|
|||
Change in fair value of contingent consideration |
32.1 |
|
26.8 |
|
53.5 |
|
|||
Change in fair value of preferred equity |
52.3 |
|
100.5 |
|
— |
|
|||
Interest expense on redeemable shares issued in connection with acquisitions |
1.5 |
|
0.9 |
|
— |
|
|||
Contingent consideration recorded as compensation |
13.8 |
|
2.0 |
|
1.7 |
|
|||
Non-controlling interest reclassification |
1.0 |
|
(1.4 |
) |
2.5 |
|
|||
Accounting for Corient and CIPW Canada redeemable units |
126.7 |
|
93.8 |
|
43.1 |
|
|||
Severance |
9.8 |
|
9.1 |
|
5.5 |
|
|||
Amortization of loan guarantees |
(0.6 |
) |
(1.3 |
) |
(0.3 |
) |
|||
FX (gains)/losses |
54.6 |
|
(52.2 |
) |
(1.8 |
) |
|||
Transaction, integration, restructuring and legal |
26.4 |
|
43.5 |
|
14.2 |
|
|||
Pass through carried interest revenue |
— |
|
4.8 |
|
— |
|
|||
Pass through carried interest expense |
— |
|
(4.8 |
) |
— |
|
|||
Other (gains)/losses |
(3.1 |
) |
(2.9 |
) |
1.9 |
|
|||
Total adjustments |
350.9 |
|
256.2 |
|
153.7 |
|
|||
Tax effect of adjustments |
(26.3 |
) |
(30.5 |
) |
(28.5 |
) |
|||
Less: Non-controlling interest |
37.4 |
|
34.2 |
|
18.5 |
|
|||
Adjusted net income |
132.8 |
|
128.2 |
|
136.8 |
|
|||
Adjusted earnings per share |
0.86 |
|
0.81 |
|
0.74 |
|
|||
Adjusted diluted earnings per share |
0.86 |
|
0.81 |
|
0.74 |
|
|||
|
|
|
|
||||||
Average diluted shares outstanding under IFRS |
153.8 |
|
168.3 |
|
185.1 |
|
|||
Weighted average impact of RSU awards |
1.2 |
|
— |
|
— |
|
|||
Shares convertible into common in connection with an acquisition |
— |
|
(9.4 |
) |
— |
|
|||
Adjusted average diluted shares outstanding |
155.0 |
|
158.9 |
|
185.1 |
|
|||
|
|
|
|
EBITDA, ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN |
|||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|||||||||
[millions of dollars, except per share amounts] |
Quarters ended |
||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Mar. 31, 2023 |
||||
Pretax income |
(122.6 |
) |
(38.2 |
) |
54.8 |
|
|||
Amortization of intangible assets from acquisitions |
35.0 |
|
36.1 |
|
31.3 |
|
|||
Amortization of intangible assets for equity accounted investments |
1.4 |
|
1.4 |
|
2.1 |
|
|||
Depreciation and other amortization |
17.2 |
|
17.3 |
|
12.9 |
|
|||
Interest and lease finance expense |
48.3 |
|
43.9 |
|
47.2 |
|
|||
EBITDA |
(20.7 |
) |
60.5 |
|
148.3 |
|
|||
Change in fair value of contingent consideration |
32.1 |
|
26.8 |
|
53.5 |
|
|||
Change in fair value of preferred equity |
52.3 |
|
100.5 |
|
— |
|
|||
Contingent consideration recorded as compensation |
13.8 |
|
2.0 |
|
1.7 |
|
|||
Non-controlling interest reclassification |
1.0 |
|
(1.4 |
) |
2.5 |
|
|||
Accounting for Corient and CIPW Canada redeemable units |
126.7 |
|
93.8 |
|
43.1 |
|
|||
Severance |
9.8 |
|
9.1 |
|
5.5 |
|
|||
Amortization of loan guarantees |
(0.6 |
) |
(1.3 |
) |
(0.3 |
) |
|||
FX (gains)/losses |
54.6 |
|
(52.2 |
) |
(1.8 |
) |
|||
Transaction, integration, restructuring and legal |
23.4 |
|
43.5 |
|
14.2 |
|
|||
Pass through carried interest revenue |
— |
|
4.8 |
|
— |
|
|||
Pass through carried interest expense |
— |
|
(4.8 |
) |
— |
|
|||
Other (gains)/losses |
(3.1 |
) |
(2.9 |
) |
1.9 |
|
|||
Total adjustments |
310.0 |
|
217.8 |
|
120.3 |
|
|||
Adjusted EBITDA |
289.3 |
|
278.3 |
|
268.6 |
|
|||
Less: Non-controlling interest |
43.4 |
|
39.6 |
|
18.5 |
|
|||
Adjusted EBITDA attributable to shareholders |
246.1 |
|
238.7 |
|
250.1 |
|
|||
|
|
|
|
||||||
Reported net revenue |
645.7 |
|
715.6 |
|
637.8 |
|
|||
Less: FX gains/(losses) |
(54.6 |
) |
52.2 |
|
1.8 |
|
|||
Less: Pass through carried interest revenue |
— |
|
(4.8 |
) |
— |
|
|||
Less: Non-Operating Other gains/(losses) |
3.1 |
|
2.9 |
|
(1.9 |
) |
|||
Less: Amortization of equity accounted investments |
(1.4 |
) |
(1.4 |
) |
(2.1 |
) |
|||
Adjusted net revenue |
698.6 |
|
666.7 |
|
640.0 |
|
|||
Adjusted EBITDA margin |
41.4 |
% |
41.7 |
% |
42.0 |
% |
|||
FREE CASH FLOW (unaudited except for Dec. 31, 2023 amounts) |
|||||||||
[millions of dollars] |
Quarters ended |
||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Mar. 31, 2023 |
||||
Cash provided by operating activities |
119.7 |
|
69.5 |
|
143.4 |
|
|||
Less: Net change in operating assets and liabilities |
31.4 |
|
(115.8 |
) |
(2.2 |
) |
|||
Operating cash flow before the change in operating assets and liabilities |
88.3 |
|
185.3 |
|
145.6 |
|
|||
FX (gains)/losses |
54.6 |
|
(52.2 |
) |
(1.8 |
) |
|||
Transaction, integration, restructuring and legal |
26.4 |
|
43.5 |
|
14.2 |
|
|||
Total adjustments |
80.9 |
|
(8.7 |
) |
12.4 |
|
|||
Tax effect (recovery) of adjustments |
(12.8 |
) |
(4.9 |
) |
(1.8 |
) |
|||
Less: Non-controlling interest |
0.3 |
|
0.8 |
|
1.1 |
|
|||
Free cash flow |
156.2 |
|
170.9 |
|
155.1 |
|
|||
NET DEBT (unaudited except for Dec. 31, 2023 amounts) |
||||||||||
|
Quarters ended |
|||||||||
[millions of dollars] |
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
Current portion of long-term debt |
482.4 |
437.3 |
157.2 |
— |
298.0 |
|||||
Long-term debt |
3,125.2 |
3,070.1 |
3,131.9 |
3,131.5 |
3,892.2 |
|||||
|
3,607.6 |
3,507.4 |
3,289.1 |
3,131.5 |
4,190.2 |
|||||
Less: |
|
|
|
|
|
|||||
Cash and short-term investments |
126.1 |
137.0 |
175.7 |
240.5 |
137.0 |
|||||
Marketable securities |
27.0 |
28.2 |
22.4 |
23.0 |
22.6 |
|||||
Add: |
|
|
|
|
|
|||||
Regulatory capital and non-controlling interests |
25.4 |
22.4 |
22.3 |
18.6 |
21.7 |
|||||
Net Debt |
3,479.9 |
3,364.6 |
3,113.3 |
2,886.6 |
4,052.2 |
|||||
|
|
|
|
|
|
|||||
Adjusted EBITDA |
246.1 |
238.7 |
237.8 |
245.3 |
250.1 |
|||||
Adjusted EBITDA, annualized |
984.4 |
954.9 |
943.3 |
983.8 |
1,014.2 |
|||||
Gross leverage (Gross debt/Annualized adjusted EBITDA) |
3.7 |
3.7 |
3.5 |
3.2 |
4.1 |
|||||
Net leverage (Net debt/Annualized adjusted EBITDA) |
3.5 |
3.5 |
3.3 |
2.9 |
4.0 |
|||||
SUMMARY OF QUARTERLY RESULTS |
||||||||||||||||||||||||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|
|
|
|||||||||||||||||||||||||||
[millions of dollars, except per share amounts] |
IFRS Results |
|
Adjusted Results |
|||||||||||||||||||||||||||
For the quarters ended |
|
For the quarters ended |
||||||||||||||||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Asset management fees |
371.6 |
|
361.9 |
|
375.6 |
|
375.8 |
|
377.7 |
|
|
371.6 |
|
361.9 |
|
375.6 |
|
375.8 |
|
377.7 |
|
|||||||||
Trailer fees and deferred sales commissions |
(113.6 |
) |
(111.3 |
) |
(114.7 |
) |
(114.9 |
) |
(115.9 |
) |
|
(113.6 |
) |
(111.3 |
) |
(114.7 |
) |
(114.9 |
) |
(115.9 |
) |
|||||||||
Net asset management fees |
258.0 |
|
250.6 |
|
260.8 |
|
261.0 |
|
261.8 |
|
|
258.0 |
|
250.6 |
|
260.8 |
|
261.0 |
|
261.8 |
|
|||||||||
Canada wealth management fees |
159.7 |
|
150.5 |
|
146.7 |
|
144.1 |
|
141.5 |
|
|
159.7 |
|
150.5 |
|
146.7 |
|
144.1 |
|
141.5 |
|
|||||||||
U.S. wealth management fees |
242.1 |
|
226.8 |
|
229.0 |
|
216.8 |
|
201.3 |
|
|
242.1 |
|
226.8 |
|
229.0 |
|
216.8 |
|
201.3 |
|
|||||||||
Other revenues |
35.4 |
|
31.6 |
|
40.9 |
|
31.3 |
|
32.3 |
|
|
36.8 |
|
37.8 |
|
33.6 |
|
32.7 |
|
34.4 |
|
|||||||||
FX gains/(losses) |
(54.6 |
) |
52.2 |
|
(60.4 |
) |
36.5 |
|
1.8 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Other gains/(losses) |
5.0 |
|
3.8 |
|
(0.4 |
) |
86.5 |
|
(0.9 |
) |
|
2.0 |
|
0.9 |
|
(0.5 |
) |
0.3 |
|
1.0 |
|
|||||||||
Total net revenues |
645.7 |
|
715.6 |
|
616.5 |
|
776.1 |
|
637.8 |
|
|
698.6 |
|
666.7 |
|
669.6 |
|
654.8 |
|
640.0 |
|
|||||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Selling, general & administrative |
432.0 |
|
375.9 |
|
343.5 |
|
345.9 |
|
304.6 |
|
|
282.3 |
|
272.4 |
|
275.8 |
|
265.9 |
|
254.6 |
|
|||||||||
Advisor and dealer fees |
120.8 |
|
113.8 |
|
110.3 |
|
108.2 |
|
107.8 |
|
|
120.8 |
|
113.8 |
|
110.3 |
|
108.2 |
|
107.8 |
|
|||||||||
Other |
7.1 |
|
(0.4 |
) |
16.7 |
|
10.9 |
|
11.5 |
|
|
6.1 |
|
5.8 |
|
6.9 |
|
8.5 |
|
9.0 |
|
|||||||||
Interest and lease finance expense |
48.3 |
|
43.9 |
|
39.8 |
|
46.1 |
|
47.2 |
|
|
45.1 |
|
41.2 |
|
39.9 |
|
44.0 |
|
47.2 |
|
|||||||||
Depreciation and other amortization |
17.2 |
|
17.3 |
|
12.9 |
|
13.3 |
|
12.9 |
|
|
16.0 |
|
15.5 |
|
12.9 |
|
13.3 |
|
12.9 |
|
|||||||||
Amortization of intangible assets from acquisitions |
35.0 |
|
36.1 |
|
34.8 |
|
33.1 |
|
31.3 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Transaction, integration, restructuring and legal |
23.4 |
|
39.9 |
|
23.7 |
|
55.8 |
|
14.2 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Change in fair value of contingent consideration |
32.1 |
|
26.8 |
|
(7.2 |
) |
15.2 |
|
53.5 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Change in fair value of Preferred Share Liability |
52.3 |
|
100.5 |
|
21.4 |
|
35.0 |
|
— |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Total expenses |
768.3 |
|
753.7 |
|
595.9 |
|
663.6 |
|
583.0 |
|
|
470.3 |
|
448.7 |
|
445.8 |
|
439.9 |
|
431.5 |
|
|||||||||
Pretax income |
(122.6 |
) |
(38.2 |
) |
20.6 |
|
112.5 |
|
54.8 |
|
|
228.4 |
|
218.0 |
|
223.9 |
|
215.0 |
|
208.5 |
|
|||||||||
Income tax expense |
31.9 |
|
25.1 |
|
32.8 |
|
61.1 |
|
24.6 |
|
|
58.2 |
|
55.6 |
|
57.1 |
|
54.8 |
|
53.2 |
|
|||||||||
Net income |
(154.5 |
) |
(63.2 |
) |
(12.2 |
) |
51.4 |
|
30.2 |
|
|
170.1 |
|
162.4 |
|
166.8 |
|
160.1 |
|
155.3 |
|
|||||||||
Less: Non-controlling interest |
(0.1 |
) |
0.3 |
|
0.2 |
|
0.4 |
|
0.2 |
|
|
37.4 |
|
34.2 |
|
34.0 |
|
24.2 |
|
18.5 |
|
|||||||||
Net income attributable to shareholders |
(154.4 |
) |
(63.5 |
) |
(12.4 |
) |
51.0 |
|
30.0 |
|
|
132.8 |
|
128.2 |
|
132.8 |
|
136.0 |
|
136.8 |
|
|||||||||
Basic earnings per share |
(1.00 |
) |
(0.40 |
) |
(0.08 |
) |
0.28 |
|
0.16 |
|
|
0.86 |
|
0.81 |
|
0.82 |
|
0.76 |
|
0.74 |
|
|||||||||
Diluted earnings per share |
(1.00 |
) |
(0.40 |
) |
(0.08 |
) |
0.28 |
|
0.16 |
|
|
0.86 |
|
0.81 |
|
0.81 |
|
0.76 |
|
0.74 |
|
|||||||||
RESULTS OF OPERATIONS - ASSET MANAGEMENT SEGMENT |
||||||||||||||||||||||||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
[millions of dollars, except per share amounts] |
IFRS Results |
|
Adjusted Results |
|||||||||||||||||||||||||||
For the quarters ended |
|
For the quarters ended |
||||||||||||||||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Asset management fees |
376.3 |
|
366.4 |
|
380.1 |
|
380.2 |
|
382.0 |
|
|
376.3 |
|
366.4 |
|
380.1 |
|
380.2 |
|
382.0 |
|
|||||||||
Trailer fees and deferred sales commissions |
(121.0 |
) |
(118.7 |
) |
(122.2 |
) |
(122.5 |
) |
(123.4 |
) |
|
(121.0 |
) |
(118.7 |
) |
(122.2 |
) |
(122.5 |
) |
(123.4 |
) |
|||||||||
Net asset management fees |
255.4 |
|
247.7 |
|
257.9 |
|
257.8 |
|
258.6 |
|
|
255.4 |
|
247.7 |
|
257.9 |
|
257.8 |
|
258.6 |
|
|||||||||
Other revenues |
4.4 |
|
4.7 |
|
4.8 |
|
5.1 |
|
4.0 |
|
|
4.4 |
|
4.7 |
|
4.8 |
|
5.1 |
|
4.0 |
|
|||||||||
FX gains/(losses) |
(58.7 |
) |
56.1 |
|
(61.9 |
) |
37.5 |
|
2.0 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Other gains/(losses) |
4.4 |
|
1.9 |
|
(0.4 |
) |
16.1 |
|
(0.9 |
) |
|
1.7 |
|
1.9 |
|
(0.5 |
) |
0.3 |
|
1.0 |
|
|||||||||
Total net revenues |
205.5 |
|
310.4 |
|
200.3 |
|
316.5 |
|
263.6 |
|
|
261.5 |
|
254.3 |
|
262.2 |
|
263.1 |
|
263.5 |
|
|||||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Selling, general & administrative |
108.0 |
|
108.7 |
|
110.9 |
|
101.0 |
|
98.9 |
|
|
101.2 |
|
97.4 |
|
105.2 |
|
102.6 |
|
98.6 |
|
|||||||||
Other |
0.1 |
|
0.3 |
|
0.7 |
|
— |
|
— |
|
|
0.1 |
|
0.3 |
|
0.7 |
|
— |
|
— |
|
|||||||||
Interest and lease finance expense |
0.5 |
|
0.5 |
|
2.5 |
|
(1.5 |
) |
0.6 |
|
|
0.5 |
|
0.5 |
|
2.5 |
|
(1.5 |
) |
0.6 |
|
|||||||||
Depreciation and other amortization |
4.0 |
|
3.9 |
|
2.5 |
|
5.4 |
|
3.8 |
|
|
4.0 |
|
3.9 |
|
2.5 |
|
5.4 |
|
3.8 |
|
|||||||||
Amortization of intangible assets from acquisitions |
0.6 |
|
0.6 |
|
0.6 |
|
0.6 |
|
0.6 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Transaction, integration, restructuring and legal |
1.3 |
|
2.0 |
|
0.6 |
|
34.6 |
|
1.7 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Change in fair value of contingent consideration |
3.5 |
|
8.8 |
|
(0.6 |
) |
0.7 |
|
(2.2 |
) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Total expenses |
118.0 |
|
124.7 |
|
117.2 |
|
140.8 |
|
103.5 |
|
|
105.7 |
|
102.0 |
|
111.0 |
|
106.6 |
|
103.0 |
|
|||||||||
Pretax income |
87.5 |
|
185.7 |
|
83.1 |
|
175.7 |
|
160.1 |
|
|
155.7 |
|
152.3 |
|
151.2 |
|
156.5 |
|
160.5 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Non-IFRS adjustments |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Pretax income |
87.5 |
|
185.7 |
|
83.1 |
|
175.7 |
|
160.1 |
|
|
155.7 |
|
152.3 |
|
151.2 |
|
156.5 |
|
160.5 |
|
|||||||||
Amortization of intangible assets from acquisitions |
0.6 |
|
0.6 |
|
0.6 |
|
0.6 |
|
0.6 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Depreciation and other amortization |
4.0 |
|
3.9 |
|
2.5 |
|
5.4 |
|
3.8 |
|
|
4.0 |
|
3.9 |
|
2.5 |
|
5.4 |
|
3.8 |
|
|||||||||
Interest and lease finance expense |
0.5 |
|
0.5 |
|
2.5 |
|
(1.5 |
) |
0.6 |
|
|
0.5 |
|
0.5 |
|
2.5 |
|
(1.5 |
) |
0.6 |
|
|||||||||
EBITDA |
92.6 |
|
190.7 |
|
88.7 |
|
180.2 |
|
165.1 |
|
|
160.2 |
|
156.6 |
|
156.2 |
|
160.5 |
|
164.9 |
|
|||||||||
Change in fair value of contingent consideration |
3.5 |
|
8.8 |
|
(0.6 |
) |
0.7 |
|
(2.2 |
) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
FX (gains)/losses |
58.7 |
|
(56.1 |
) |
61.9 |
|
(37.5 |
) |
(2.0 |
) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Severance |
6.9 |
|
8.8 |
|
6.1 |
|
0.1 |
|
0.5 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Amortization of loan guarantees |
— |
|
2.5 |
|
(0.5 |
) |
(1.8 |
) |
(0.3 |
) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Transaction, integration, restructuring and legal |
1.3 |
|
2.0 |
|
0.6 |
|
34.6 |
|
1.7 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Other (gains)/losses |
(2.7 |
) |
— |
|
— |
|
0.3 |
|
1.9 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Gain on debt retirement |
— |
|
— |
|
— |
|
(16.2 |
) |
— |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Total adjustments |
67.7 |
|
(34.0 |
) |
67.5 |
|
(19.8 |
) |
(0.2 |
) |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|||||||||
Adjusted EBITDA |
160.2 |
|
156.6 |
|
156.2 |
|
160.5 |
|
164.9 |
|
|
160.2 |
|
156.6 |
|
156.2 |
|
160.5 |
|
164.9 |
|
|||||||||
Less: Non-controlling interest |
(0.4 |
) |
0.1 |
|
0.2 |
|
0.2 |
|
0.2 |
|
|
(0.4 |
) |
0.1 |
|
0.2 |
|
0.2 |
|
0.2 |
|
|||||||||
Adjusted EBITDA attributable to shareholders |
160.6 |
|
156.5 |
|
156.0 |
|
160.3 |
|
164.7 |
|
|
160.6 |
|
156.5 |
|
156.0 |
|
160.3 |
|
164.7 |
|
|||||||||
RESULTS OF OPERATIONS - CANADA WEALTH MANAGEMENT SEGMENT |
|||||||||||||||||||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|
|
|
||||||||||||||||||||||
[millions of dollars, except per share amounts] |
IFRS Results |
|
Adjusted Results |
||||||||||||||||||||||
For the quarters ended |
|
For the quarters ended |
|||||||||||||||||||||||
|
Mar. 31, 2024 |
Dec. 31, 2023 |
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
|
Mar. 31, 2024 |
Dec. 31, 2023 |
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
||||||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Canada wealth management fees |
201.0 |
|
192.8 |
|
189.1 |
|
186.8 |
|
184.3 |
|
|
201.0 |
192.8 |
189.1 |
186.8 |
184.3 |
|||||||||
Other revenues |
33.4 |
|
31.7 |
|
30.7 |
|
30.5 |
|
31.8 |
|
|
33.4 |
31.7 |
30.7 |
30.6 |
31.8 |
|||||||||
FX gains/(losses) |
1.0 |
|
(1.8 |
) |
1.4 |
|
(0.5 |
) |
(0.2 |
) |
|
— |
— |
— |
— |
— |
|||||||||
Other gains/(losses) |
— |
|
— |
|
— |
|
— |
|
— |
|
|
— |
— |
— |
— |
— |
|||||||||
Total net revenues |
235.4 |
|
222.7 |
|
221.1 |
|
216.8 |
|
215.9 |
|
|
234.4 |
224.6 |
219.8 |
217.4 |
216.2 |
|||||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Selling, general & administrative |
55.4 |
|
50.6 |
|
52.2 |
|
50.3 |
|
48.2 |
|
|
53.9 |
49.8 |
49.2 |
49.3 |
47.7 |
|||||||||
Advisor and dealer fees |
153.9 |
|
147.9 |
|
144.4 |
|
142.5 |
|
141.7 |
|
|
153.9 |
147.9 |
144.4 |
142.5 |
141.7 |
|||||||||
Other |
6.3 |
|
6.2 |
|
5.9 |
|
9.3 |
|
9.8 |
|
|
5.3 |
5.1 |
4.8 |
8.0 |
8.8 |
|||||||||
Interest and lease finance expense |
0.4 |
|
0.3 |
|
0.6 |
|
— |
|
0.3 |
|
|
0.4 |
0.3 |
0.6 |
— |
0.3 |
|||||||||
Depreciation and other amortization |
4.9 |
|
5.1 |
|
5.2 |
|
2.9 |
|
4.1 |
|
|
4.9 |
5.1 |
5.2 |
2.9 |
4.1 |
|||||||||
Amortization of intangible assets from acquisitions |
2.3 |
|
2.3 |
|
2.2 |
|
2.2 |
|
2.1 |
|
|
— |
— |
— |
— |
— |
|||||||||
Transaction, integration, restructuring and legal |
— |
|
5.4 |
|
0.4 |
|
0.1 |
|
0.3 |
|
|
— |
— |
— |
— |
— |
|||||||||
Change in fair value of contingent consideration |
1.6 |
|
3.5 |
|
(0.4 |
) |
1.0 |
|
5.3 |
|
|
— |
— |
— |
— |
— |
|||||||||
Total expenses |
224.8 |
|
221.3 |
|
210.5 |
|
208.4 |
|
211.8 |
|
|
218.4 |
208.3 |
204.2 |
202.7 |
202.5 |
|||||||||
Pretax income |
10.6 |
|
1.4 |
|
10.7 |
|
8.5 |
|
4.1 |
|
|
16.0 |
16.3 |
15.6 |
14.7 |
13.7 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-IFRS adjustments |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Pretax income |
10.6 |
|
1.4 |
|
10.7 |
|
8.5 |
|
4.1 |
|
|
16.0 |
16.3 |
15.6 |
14.7 |
13.7 |
|||||||||
Amortization of intangible assets from acquisitions |
2.3 |
|
2.3 |
|
2.2 |
|
2.2 |
|
2.1 |
|
|
— |
— |
— |
— |
— |
|||||||||
Amortization of intangible assets for equity accounted investments |
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
|
— |
— |
— |
— |
— |
|||||||||
Depreciation and other amortization |
4.9 |
|
5.1 |
|
5.2 |
|
2.9 |
|
4.1 |
|
|
4.9 |
5.1 |
5.2 |
2.9 |
4.1 |
|||||||||
Interest and lease finance expense |
0.4 |
|
0.3 |
|
0.6 |
|
— |
|
0.3 |
|
|
0.4 |
0.3 |
0.6 |
— |
0.3 |
|||||||||
EBITDA |
18.3 |
|
9.1 |
|
18.7 |
|
13.6 |
|
10.7 |
|
|
21.3 |
21.7 |
21.4 |
17.6 |
18.0 |
|||||||||
Change in fair value of contingent consideration |
1.6 |
|
3.5 |
|
(0.4 |
) |
1.0 |
|
5.3 |
|
|
— |
— |
— |
— |
— |
|||||||||
Contingent consideration recorded as compensation (included in SG&A) |
0.1 |
|
0.1 |
|
0.1 |
|
0.2 |
|
0.2 |
|
|
— |
— |
— |
— |
— |
|||||||||
Accounting for CIPW Canada redeemable units (included in SG&A) |
0.7 |
|
0.7 |
|
2.0 |
|
0.2 |
|
0.2 |
|
|
— |
— |
— |
— |
— |
|||||||||
FX (gains)/losses |
(1.0 |
) |
1.8 |
|
(1.4 |
) |
0.5 |
|
0.2 |
|
|
— |
— |
— |
— |
— |
|||||||||
Severance |
0.7 |
|
— |
|
0.9 |
|
0.7 |
|
0.1 |
|
|
— |
— |
— |
— |
— |
|||||||||
Transaction, integration, restructuring and legal |
— |
|
5.4 |
|
0.4 |
|
0.1 |
|
0.3 |
|
|
— |
— |
— |
— |
— |
|||||||||
Non-controlling interest reclassification (included in Other) |
1.0 |
|
1.1 |
|
1.1 |
|
1.3 |
|
1.1 |
|
|
— |
— |
— |
— |
— |
|||||||||
Total adjustments |
3.1 |
|
12.6 |
|
2.7 |
|
4.0 |
|
7.3 |
|
|
— |
— |
— |
— |
— |
|||||||||
Adjusted EBITDA |
21.3 |
|
21.7 |
|
21.4 |
|
17.6 |
|
18.0 |
|
|
21.3 |
21.7 |
21.4 |
17.6 |
18.0 |
|||||||||
Less: Non-controlling interest |
1.8 |
|
2.0 |
|
1.2 |
|
1.4 |
|
1.9 |
|
|
1.8 |
2.0 |
1.2 |
1.4 |
1.9 |
|||||||||
Adjusted EBITDA attributable to shareholders |
19.5 |
|
19.7 |
|
20.1 |
|
16.2 |
|
16.2 |
|
|
19.5 |
19.7 |
20.1 |
16.2 |
16.2 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
RESULTS OF OPERATIONS - U.S. WEALTH MANAGEMENT SEGMENT |
||||||||||||||||||||||||||
(unaudited except for Dec. 31, 2023 amounts) |
|
|
|
|||||||||||||||||||||||
[millions of dollars, except per share amounts] |
IFRS Results |
|
Adjusted Results |
|||||||||||||||||||||||
For the quarters ended |
|
For the quarters ended |
||||||||||||||||||||||||
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|
Mar. 31, 2024 |
|
Dec. 31, 2023 |
|
Sep. 30, 2023 |
|
Jun. 30, 2023 |
|
Mar. 31, 2023 |
|||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
U.S. wealth management fees |
242.1 |
|
226.8 |
|
229.0 |
|
216.8 |
|
201.3 |
|
|
242.1 |
226.8 |
|
229.0 |
216.8 |
201.3 |
|||||||||
Other revenues |
7.4 |
|
4.5 |
|
14.9 |
|
5.4 |
|
6.3 |
|
|
8.8 |
10.6 |
|
7.6 |
6.7 |
8.3 |
|||||||||
FX gains/(losses) |
3.1 |
|
(2.1 |
) |
0.1 |
|
(0.6 |
) |
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Other gains/(losses) |
0.6 |
|
1.9 |
|
— |
|
70.4 |
|
— |
|
|
0.3 |
(1.0 |
) |
— |
— |
— |
|||||||||
Total net revenues |
253.2 |
|
231.1 |
|
244.0 |
|
291.9 |
|
207.7 |
|
|
251.1 |
236.4 |
|
236.6 |
223.5 |
209.6 |
|||||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Selling, general & administrative |
283.7 |
|
231.1 |
|
195.2 |
|
209.5 |
|
173.0 |
|
|
142.4 |
139.7 |
|
136.0 |
128.8 |
123.8 |
|||||||||
Other |
0.8 |
|
(6.9 |
) |
10.1 |
|
1.6 |
|
1.7 |
|
|
0.8 |
0.4 |
|
1.4 |
0.5 |
0.2 |
|||||||||
Interest and lease finance expense |
5.2 |
|
4.0 |
|
0.8 |
|
3.2 |
|
0.8 |
|
|
3.5 |
2.1 |
|
0.8 |
3.2 |
0.8 |
|||||||||
Depreciation and other amortization |
8.3 |
|
8.3 |
|
5.2 |
|
5.0 |
|
5.1 |
|
|
7.0 |
6.5 |
|
5.2 |
5.0 |
5.1 |
|||||||||
Amortization of intangible assets from acquisitions |
32.1 |
|
33.2 |
|
32.0 |
|
30.3 |
|
28.6 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Transaction, integration, restructuring and legal |
22.1 |
|
32.5 |
|
22.7 |
|
21.1 |
|
12.2 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Change in fair value of contingent consideration |
27.1 |
|
14.5 |
|
(6.1 |
) |
13.5 |
|
50.4 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Change in fair value of preferred equity |
52.3 |
|
100.5 |
|
21.4 |
|
35.0 |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Total expenses |
431.7 |
|
417.2 |
|
281.3 |
|
319.3 |
|
271.7 |
|
|
153.8 |
148.8 |
|
143.4 |
137.6 |
129.9 |
|||||||||
Pretax income |
(178.4 |
) |
(186.1 |
) |
(37.3 |
) |
(27.3 |
) |
(64.0 |
) |
|
97.4 |
87.7 |
|
93.2 |
85.9 |
79.7 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-IFRS adjustments |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Pretax income |
(178.4 |
) |
(186.1 |
) |
(37.3 |
) |
(27.3 |
) |
(64.0 |
) |
|
97.4 |
87.7 |
|
93.2 |
85.9 |
79.7 |
|||||||||
Amortization of intangible assets from acquisitions |
32.1 |
|
33.2 |
|
32.0 |
|
30.3 |
|
28.6 |
|
|
— |
— |
|
— |
|
|
|||||||||
Amortization of intangible assets for equity accounted investments |
1.3 |
|
1.3 |
|
1.3 |
|
1.3 |
|
2.0 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Depreciation and other amortization |
8.3 |
|
8.3 |
|
5.2 |
|
5.0 |
|
5.1 |
|
|
7.0 |
8.3 |
|
5.2 |
5.0 |
5.1 |
|||||||||
Interest and lease finance expense |
5.2 |
|
4.0 |
|
0.8 |
|
3.2 |
|
0.8 |
|
|
3.5 |
4.0 |
|
0.8 |
3.2 |
0.8 |
|||||||||
EBITDA |
(131.5 |
) |
(139.3 |
) |
2.1 |
|
12.5 |
|
(27.5 |
) |
|
107.9 |
100.0 |
|
99.3 |
94.2 |
85.6 |
|||||||||
Change in fair value of contingent consideration |
27.1 |
|
14.5 |
|
(6.1 |
) |
13.5 |
|
50.4 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Change in fair value of Preferred Share Liability |
52.3 |
|
100.5 |
|
21.4 |
|
35.0 |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Contingent and strategic recruitment consideration recorded as compensation (included in SG&A) |
13.7 |
|
1.9 |
|
4.3 |
|
0.6 |
|
1.5 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Non-controlling interest reclassification (included in Other) |
— |
|
(2.5 |
) |
— |
|
1.2 |
|
1.4 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Accounting for redeemable units (included in SG&A) |
126.0 |
|
93.2 |
|
54.7 |
|
79.4 |
|
42.9 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
FX (gains)/losses |
(3.1 |
) |
2.1 |
|
(0.1 |
) |
0.6 |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Severance |
2.2 |
|
0.2 |
|
0.2 |
|
0.7 |
|
4.8 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Amortization of loan guarantees |
(0.6 |
) |
(3.8 |
) |
— |
|
— |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Transaction, integration, restructuring and legal |
22.1 |
|
36.1 |
|
22.7 |
|
21.1 |
|
12.2 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Pass through carried interest revenue (included in Other revenues) |
— |
|
4.8 |
|
(8.7 |
) |
— |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Pass through carried interest expense (included in Other) |
— |
|
(4.8 |
) |
8.7 |
|
— |
|
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Other (gains)/losses |
(0.4 |
) |
(2.9 |
) |
— |
|
(70.3 |
) |
— |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Total adjustments |
239.4 |
|
239.3 |
|
97.2 |
|
81.7 |
|
113.1 |
|
|
— |
— |
|
— |
— |
— |
|||||||||
Adjusted EBITDA |
107.9 |
|
100.0 |
|
99.3 |
|
94.2 |
|
85.6 |
|
|
107.9 |
100.0 |
|
99.3 |
94.2 |
85.6 |
|||||||||
Less: Non-controlling interest |
41.9 |
|
37.4 |
|
37.6 |
|
25.4 |
|
16.5 |
|
|
41.9 |
37.4 |
|
37.6 |
25.4 |
16.5 |
|||||||||
Adjusted EBITDA attributable to shareholders |
66.0 |
|
62.5 |
|
61.6 |
|
68.8 |
|
69.1 |
|
|
66.0 |
62.5 |
|
61.6 |
68.8 |
69.1 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240510770564/en/
Contacts
Investor Relations
Jason Weyeneth, CFA
Vice-President, Investor Relations & Strategy
416-681-8779
jweyeneth@ci.com
Media
Canada
Murray Oxby
Vice-President, Communications
416-681-3254
moxby@ci.com
United States
Jimmy Moock
Managing Partner, StreetCred
610-304-4570
jimmy@streetcredpr.com
ci@streetcredpr.com