TORONTO--(BUSINESS WIRE)--CI Financial Corp. (“CI”) (TSX: CIX, NYSE: CIXX) today released record financial results for the quarter ended December 31, 2021.
“2021 was the most successful year in the history of CI in terms of financial performance and asset gathering,” said Kurt MacAlpine, CI Chief Executive Officer. “These outstanding results stem from the tremendous progress we have made in executing on our strategy and the successful transformation of the company. During the year, we added $6.6 billion of new client assets, excluding market moves and M&A. This was the result of robust growth in wealth management and our best asset management flows in six years.
“In the U.S., we significantly expanded our wealth management business by completing the acquisitions of eight registered investment advisors and taking minority stakes in two alternative asset managers in the fourth quarter alone,” Mr. MacAlpine said. “At $151 billion in assets, U.S. wealth management is now our largest business line.
“In Canada, our wealth management platform posted year-over-year asset growth of 20%, reaching $80.6 billion, while AUM in our asset management segment grew by more than 11% due to strong investment performance and positive net sales. The significant turnaround in net sales stems from actions taken to modernize our asset management business, including integrating our boutique investment teams into a single global platform and introducing a broad range of innovative investment solutions.”
Operating and financial data highlights
(in billions) |
For the Three Months Ended |
|
For the Year Ended |
|||||
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
Core assets under management* |
144.2 |
139.4 |
138.2 |
132.6 |
129.6 |
|
144.2 |
129.6 |
U.S. assets under management |
7.9 |
7.2 |
6.6 |
5.9 |
5.5 |
|
7.9 |
5.5 |
Total assets under management |
152.1 |
146.6 |
144.8 |
138.5 |
135.1 |
|
152.1 |
135.1 |
Core average assets under management* |
143.0 |
141.1 |
135.9 |
131.6 |
126.2 |
|
137.9 |
124.1 |
Total average assets under management |
150.5 |
148.0 |
141.9 |
137.1 |
131.2 |
|
144.4 |
126.9 |
|
|
|
|
|
|
|
|
|
Canadian wealth management |
80.6 |
76.9 |
75.5 |
71.1 |
67.3 |
|
80.6 |
67.3 |
U.S. wealth management |
151.3 |
97.0 |
83.8 |
31.0 |
29.2 |
|
151.3 |
29.2 |
Total wealth management assets |
232.0 |
173.8 |
159.3 |
102.1 |
96.5 |
|
232.0 |
96.5 |
|
|
|
|
|
|
|
|
|
Total assets |
384.1 |
320.4 |
304.0 |
240.6 |
231.5 |
|
384.1 |
231.5 |
|
|
|
|
|
|
|
|
|
Total asset management net flows |
-- |
0.8 |
0.4 |
(0.9) |
(2.1) |
|
0.3 |
(8.8) |
|
|
|
|
|
|
|
|
|
* Core assets represent Canada and Australia
(in millions, except per share amounts) |
For the Three Months Ended |
|
For the Year Ended |
|||||
(2021 amounts unaudited) |
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
Net income |
123.7 |
43.8 |
117.6 |
124.2 |
105.0 |
|
409.3 |
476.0 |
Basic earnings per share |
0.63 |
0.22 |
0.58 |
0.60 |
0.50 |
|
2.03 |
2.22 |
Diluted earnings per share |
0.62 |
0.22 |
0.57 |
0.59 |
0.50 |
|
2.02 |
2.21 |
EBITDA |
237.3 |
141.3 |
212.6 |
203.5 |
174.2 |
|
794.7 |
752.4 |
EBITDA per share |
1.21 |
0.71 |
1.05 |
0.98 |
0.83 |
|
3.94 |
3.51 |
Cash flow from operating activities |
163.7 |
182.5 |
130.1 |
189.7 |
77.3 |
|
665.9 |
542.0 |
|
|
|
|
|
|
|
|
|
Adjusted net income1 |
171.0 |
159.2 |
153.0 |
151.6 |
148.7 |
|
634.8 |
528.7 |
Adjusted basic earnings per share1 |
0.87 |
0.80 |
0.75 |
0.73 |
0.71 |
|
3.15 |
2.47 |
Adjusted EBITDA1 |
277.2 |
258.1 |
242.3 |
236.3 |
226.0 |
|
1,013.9 |
807.0 |
Adjusted EBITDA per share1 |
1.41 |
1.30 |
1.19 |
1.14 |
1.08 |
|
5.03 |
$3.77 |
Free cash flow1 |
187.1 |
180.9 |
164.1 |
155.6 |
145.6 |
|
687.7 |
563.8 |
|
|
|
|
|
|
|
|
|
Share repurchases |
20.4 |
99.1 |
132.0 |
112.7 |
29.8 |
|
364.3 |
257.9 |
Dividends paid per share |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
|
0.72 |
0.72 |
|
|
|
|
|
|
|
|
|
Average basic shares outstanding |
196.8 |
199.3 |
203.0 |
207.5 |
209.3 |
|
201.6 |
214.1 |
Average diluted shares outstanding |
198.4 |
202.3 |
205.5 |
209.3 |
211.1 |
|
202.5 |
215.6 |
|
|
|
|
|
|
|
|
|
Long term debt (including current portion) |
3,776 |
3,408 |
3,350 |
2,201 |
2,456 |
|
3,776 |
2,456 |
Net debt1 |
3,453 |
2,655 |
2,461 |
1,856 |
1,872 |
|
3,453 |
1,872 |
Net debt to adjusted EBITDA1 |
3.14 |
2.59 |
2.53 |
1.94 |
2.08 |
|
3.14 |
2.08 |
|
|
|
|
|
|
|
|
|
1. Free cash flow, net debt, adjusted net income, adjusted earnings per share and adjusted EBITDA are not standardized earnings measures prescribed by IFRS. For further information, see “Non-IFRS Measures” note below.
Financial highlights
Total fourth quarter revenues grew by 15.3% as compared to the third quarter. Excluding foreign currency exchange gains and losses and a gain on an investment during the fourth quarter, total revenue grew 6.8%, primarily driven by seasonal performance fees and distributions related to seed capital investments in certain funds, higher average core assets under management, as well as by recent acquisitions and higher client asset balances.
Total expenses in the fourth quarter decreased slightly from the third quarter. Excluding adjustments related to changes in fair value for contingent consideration and amortization of intangible assets related to our acquisitions, legal and restructuring charges, and contingent consideration recorded as compensation, total expenses increased 3.5% primarily due to year-end incentive compensation adjustments and higher marketing and branding costs.
Net income grew to $123.7 million in the fourth quarter from $43.8 million in the third quarter. Excluding the adjustments noted above, fourth quarter net income was $171.0 million, which increased 7.4% from $159.2 million in the third quarter.
For the full year, revenues grew 33% to $2.7 billion, reflecting the impact of acquisitions, favorable market conditions and positive organic growth across the franchise. For the full year, expenses grew 52% to $2.1 billion, reflecting the impact of acquisitions as well as higher variable costs associated with higher asset levels. Net income was $412.4 million in 2021 as compared to $475.5 million in 2020. Adjusted net income (see non-IFRS measures) increased to $634.8 million from $528.7 million, primarily due to the impact of acquisitions and favorable market conditions.
Capital allocation
In the fourth quarter of 2021, CI repurchased 0.8 million shares at a cost of $20.9 million, for an average cost of $26.21 per share, and paid $35.6 million in dividends at a rate of $0.18 per share.
The Board of Directors declared a quarterly dividend of $0.18 per share, payable on July 15, 2022 to shareholders of record on June 30, 2022. The annual dividend rate of $0.72 per share represented a yield of 3.3% on CI’s closing share price of $21.80 on February 18, 2022.
Fourth quarter business highlights
-
CI completed the acquisitions of eight registered investment advisors with combined assets of approximately $43.3 billion. They are all high-quality firms focused on high-net-worth and ultra-high-net-worth clients and include:
- Budros, Ruhlin & Roe, Inc., a Columbus, Ohio-based RIA managing $4.4 billion in assets.
- CPWM, LLC (doing business as Columbia Pacific Wealth Management), which manages $8.6 billion from its headquarters in Seattle and an office in San Francisco.
- Gofen and Glossberg, LLC, a Chicago-based RIA with $9.7 billion in assets and a history dating back to 1932.
- Matrix Capital Advisors, LLC, of Chicago, which oversees $0.9 billion in assets.
- McCutchen Group LLC, a Seattle-based multi-family office managing $4.7 billion.
- Odyssey Wealth Management, LLC, an RIA with $0.3 billion in assets acquired by CI affiliate RGT Wealth Advisors, LLC of Dallas.
- RegentAtlantic Capital, LLC, a $9.1-billion RIA based in Morristown, N.J. with an office in New York City.
- R.H. Bluestein& Co., which manages $5.6 billion from offices in Birmingham, Michigan and New YorkCity.
-
CI acquired minority stakes in two alternative investment firms:
- Columbia Pacific Advisors, LLC of Seattle, which manages approximately $4.8 billion in assets across a broad selection of institutional-caliber alternative strategies.
- GLAS Funds, LLC of Cleveland, a leading tech-enabled platform providing investors with secure and streamlined digital access to alternative investments. It has $1.6 billion in combined assets under management and assets under contract.
- CI Global Asset Management (“CI GAM”) investment funds received extensive industry recognition for investment excellence. CI GAM received 13 Refinitiv Canada Lipper Fund Awards and 38 FundGrade A+® Awards. The FundGrade A+ winners included 16 mutual funds and exchange-traded funds and 22 segregated funds managed by the firm. The Lipper and FundGrade A+ awards were announced in November and January, respectively.
Following quarter-end:
- Effective January 1, CI established CI Private Wealth US, LLC (“CIPW”) to hold CI’s interests in its U.S. RIAs. CIPW is structured as a partnership in which CI is majority owner and certain employees of CIPW and its affiliates hold shares in the firm. This unique model aligns the interests of all partners and incentivizes them to collaborate, realize synergies, and drive the profitable growth of the firm as a whole.
- CI agreed to acquire Corient Capital Partners, LLC, a Newport Beach, California-based RIA overseeing approximately $6.3 billion on behalf of ultra-high-net-worth individuals and families across the United States.
- CI agreed to acquire Toronto-based Northwood Family Office Ltd., Canada’s leading multi-family office. It manages and co-ordinates the integrated financial, investment and personal affairs of wealthy Canadian and global families and oversees approximately $2.2 billion of investment assets.
- CI continued to build on its leadership position in digital assets in Canada with the acquisition of a minority stake in Newton Crypto Ltd., a crypto asset trading platform, and the launch of the CI Galaxy Multi-Crypto ETF (TSX: CMCX).
Analysts’ conference call
CI will hold a conference call with analysts today at 10:00 a.m. EST, 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: 652352):
- Canada toll-free: 1-833-950-0062
- United States: 1-844-200-6205
- United States (New York local): 1-646-904-5544.
About CI Financial
CI Financial Corp. is an integrated global wealth and asset management company. CI’s primary asset management businesses are CI Global Asset Management (CI Investments Inc.) and GSFM Pty Ltd., and it operates in Canadian wealth management through CI Assante Wealth Management (Assante Wealth Management (Canada) Ltd.), CI Private Counsel LP, Aligned Capital Partners Inc., CI Direct Investing (WealthBar Financial Services Inc.), and CI Investment Services Inc.
CI’s U.S. wealth management businesses consist of Barrett Asset Management, LLC, Balasa Dinverno Foltz LLC, BRR OpCo, LLC, Bowling Portfolio Management LLC, Brightworth, LLC, The Cabana Group, LLC, CPWM, LLC, Congress Wealth Management LLC, Dowling & Yahnke, LLC, Doyle Wealth Management, LLC, Gofen & Glossberg, LLC, Matrix Capital Advisors, LLC, McCutchen Group LLC, OCM Capital Partners, LLC, Portola Partners Group LLC, Radnor Financial Advisors, LLC, RegentAtlantic Capital, LLC, The Roosevelt Investment Group, LLC, RGT Wealth Advisors, LLC, R.H. Bluestein & Co., Segall Bryant & Hamill, LLC, Stavis & Cohen Private Wealth, LLC, and Surevest LLC.
CI is listed on the Toronto Stock Exchange under CIX and on the New York Stock Exchange under CIXX. Further information is available at www.cifinancial.com.
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.
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 these forward-looking statements include that announced acquisitions will be completed, that the investment fund industry will remain stable and that interest rates will remain relatively stable. Factors that could cause actual results to differ materially from expectations include, among other things, general economic and market conditions, including interest and foreign exchange rates, global financial markets, changes in government regulations or in tax laws, industry competition, technological developments and other factors described or discussed in CI’s disclosure materials filed with applicable securities regulatory authorities from time to time. 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.
The Refinitiv Lipper Fund Awards, granted annually, highlight funds and fund companies that have excelled in delivering consistently strong risk-adjusted performance relative to their peers. The Refinitiv Lipper Fund Awards are based on the Lipper Leader for Consistent Return rating, which is a risk-adjusted performance measure calculated over 36, 60 and 120 months. The fund with the highest Lipper Leader for Consistent Return (Effective Return) value in each eligible classification wins the Refinitiv Lipper Fund Award. For more information, see lipperfundawards.com. Although Refinitiv Lipper makes reasonable efforts to ensure the accuracy and reliability of the data contained herein, the accuracy is not guaranteed by Refinitiv Lipper.
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. 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.
CI Financial Corp. |
||||||||
Consolidated Statement of Operations |
||||||||
(in millions, except per share amounts) |
||||||||
(unaudited) |
||||||||
|
For the Three Months Ended |
|
For the Year Ended |
|||||
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
Management Fees |
464.9 |
460.9 |
441.1 |
425.1 |
415.9 |
|
1,792.1 |
1,635.8 |
Administration Fees |
258.5 |
243.0 |
193.7 |
167.5 |
125.6 |
|
862.6 |
364.4 |
Other Revenues |
39.5 |
(42.6) |
27.6 |
47.8 |
26.8 |
|
72.3 |
52.6 |
Total Revenues |
762.9 |
661.3 |
662.4 |
640.4 |
568.3 |
|
2,727.0 |
2,052.8 |
|
|
|
|
|
|
|
|
|
SG&A |
203.9 |
192.5 |
165.6 |
140.2 |
116.7 |
|
702.3 |
449.4 |
Trailer Fees |
142.5 |
142.0 |
136.4 |
130.8 |
129.4 |
|
551.7 |
509.4 |
Advisor & Dealer Fees |
112.8 |
110.9 |
99.3 |
101.5 |
87.0 |
|
424.5 |
253.4 |
Deferred Sales Commissions |
1.1 |
1.4 |
1.3 |
1.9 |
1.4 |
|
5.7 |
7.5 |
Interest and Lease Finance |
32.5 |
31.6 |
24.2 |
21.3 |
17.8 |
|
109.7 |
65.4 |
Amortization and Depreciation |
29.1 |
26.8 |
21.4 |
19.6 |
13.9 |
|
96.8 |
43.5 |
Other Expenses |
65.9 |
73.7 |
47.6 |
62.9 |
59.9 |
|
250.2 |
81.3 |
Total Expenses |
587.8 |
578.9 |
495.9 |
478.3 |
426.1 |
|
2,140.9 |
1,410.0 |
|
|
|
|
|
|
|
|
|
Income Before Income Taxes |
175.1 |
82.4 |
166.6 |
162.1 |
142.2 |
|
586.2 |
642.7 |
Income Taxes |
51.3 |
37.0 |
48.2 |
37.4 |
36.6 |
|
173.8 |
167.2 |
Non-Controlling Interest |
- |
1.6 |
0.8 |
0.6 |
0.6 |
|
3.1 |
(0.4) |
Net Income Attributable to Shareholders |
123.7 |
43.8 |
117.6 |
124.2 |
105.0 |
|
409.3 |
476.0 |
|
|
|
|
|
|
|
|
|
Earnings Per Share – Basic |
$0.63 |
$0.22 |
$0.58 |
$0.60 |
$0.50 |
|
$2.03 |
$2.22 |
Earnings Per Share – Diluted |
$0.62 |
$0.22 |
$0.57 |
$0.59 |
$0.50 |
|
$2.02 |
$2.21 |
Average Common Shares Outstanding - Basic |
196.8 |
199.3 |
203.0 |
207.5 |
209.3 |
|
201.6 |
214.1 |
Average Common Shares Outstanding - Diluted |
198.4 |
202.3 |
205.5 |
209.3 |
211.1 |
|
202.5 |
215.6 |
CI Financial Corp. |
|||
Consolidated Balance Sheet |
|||
(in millions) |
|||
(unaudited) |
|||
December 31, |
|||
2021 |
2020 |
||
(unaudited) |
|
||
Assets |
|||
Cash and short-term investments |
230.8 |
483.6 |
|
Client and trust funds on deposit |
1,199.9 |
973.1 |
|
Investments |
131.8 |
133.4 |
|
Accounts receivable and prepaid expenses |
273.0 |
240.9 |
|
Income taxes recoverable |
3.6 |
7.7 |
|
Total current assets |
1,839.0 |
1,838.7 |
|
Capital assets, net |
52.6 |
47.0 |
|
Right-of-use asset |
142.6 |
50.6 |
|
Intangibles |
6,185.2 |
4,291.0 |
|
Deferred income taxes |
56.9 |
7.8 |
|
Other assets |
383.2 |
124.7 |
|
Total assets |
8,659.6 |
6,359.8 |
|
Liabilities and Shareholders' equity |
|||
Accounts payable and accrued liabilities |
369.1 |
315.9 |
|
Current portion of provisions and other financial liabilities |
572.4 |
275.7 |
|
Dividends payable |
71.1 |
75.3 |
|
Client and trust funds payable |
1,202.1 |
961.1 |
|
Income taxes payable |
19.0 |
3.2 |
|
Current portion of long-term debt |
297.5 |
203.8 |
|
Current portion of lease liabilities |
20.2 |
14.9 |
|
Total current liabilities |
2,551.4 |
1,849.9 |
|
Long-term debt |
3,478.5 |
2,252.3 |
|
Deferred income taxes |
480.8 |
470.7 |
|
Provisions and other financial liabilities |
379.6 |
107.8 |
|
Lease liabilities |
153.5 |
61.3 |
|
Total liabilities |
7,043.9 |
4,742.1 |
|
Equity |
|||
Share capital |
1,810.2 |
1,868.0 |
|
Contributed surplus |
28.4 |
22.8 |
|
Deficit |
(226.7) |
(287.6) |
|
Accumulated other comprehensive income |
(23.3) |
(20.7) |
|
Total equity attributable to the shareholders of the company |
1,588.6 |
1,582.4 |
|
Non-controlling interest |
27.1 |
35.3 |
|
Total Equity |
1,615.6 |
1,617.7 |
|
Total liabilities and equity |
8,659.6 |
6,359.8 |
|
CI Financial Corp. |
||
Consolidated Statement of Cash Flows |
||
(in millions) |
||
(unaudited) |
||
Year ended December 31, |
||
2021 |
2020 |
|
|
(unaudited) |
|
Operating Activities |
|
|
Net income for the period |
412.4 |
475.5 |
Add (deduct) items not involving cash: |
|
|
Realized and unrealized (gain) loss |
(20.6) |
(6.9) |
Fair value change - acquisition liabilities |
149.9 |
- |
Contingent consideration recorded as compensation |
7.2 |
- |
Equity-based compensation |
22.0 |
10.7 |
Amortization and depreciation |
96.8 |
43.5 |
Deferred income taxes |
(42.4) |
(1.7) |
Loss on repurchase of long-term debt |
24.9 |
2.3 |
Operating cash flow from continuing operations |
650.2 |
523.4 |
Net change in operating assets and liabilities |
15.7 |
18.6 |
Cash and cash equivalents provided by (used in) continuing operating activities |
665.9 |
541.9 |
|
||
Investing Activities |
|
|
Purchase of investments |
(5.1) |
(17.6) |
Proceeds on sale of investments |
15.4 |
23.6 |
Additions to capital assets |
(7.8) |
(12.0) |
Increase in other assets |
(167.4) |
(47.6) |
Additions to intangibles |
(12.4) |
(17.1) |
Cash paid to settle acquisition liabilities |
(290.0) |
- |
Acquisitions, net of cash acquired |
(934.5) |
(527.3) |
Cash used in investing activities |
(1,401.8) |
(598.1) |
|
||
Financing Activities |
|
|
Repurchase of long-term debt |
(50.7) |
(56.0) |
Repurchase of share capital |
(364.3) |
(257.9) |
Payment of lease liabilities |
(16.7) |
(12.2) |
Net distributions from non-controlling interest |
(3.1) |
0.8 |
Repayment of long-term debt |
(640.4) |
(569.0) |
Issuance of long-term debt |
1,704.8 |
1,471.0 |
Dividends paid |
(146.5) |
(155.3) |
Cash and cash equivalents provided by (used in) financing activities |
483.1 |
421.4 |
Net increase (decrease) in cash and cash equivalents during the period |
(252.8) |
365.2 |
Cash and cash equivalents, beginning of period |
483.6 |
118.4 |
Cash and cash equivalents, end of period |
230.8 |
483.6 |
CI Financial Corp. |
||||||||||||||||
Segment Results |
||||||||||||||||
(in millions) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Asset Management Segment |
For the Three Months Ended |
|
For the Year Ended |
|||||||||||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
||||||||
|
(unaudited) |
|
(unaudited) |
|
||||||||||||
Management Fees |
469.6 |
|
465.6 |
|
445.5 |
|
429.2 |
|
419.6 |
|
|
1810.0 |
|
1,650.1 |
|
|
Other Revenues |
20.5 |
|
(26.4 |
) |
8.2 |
|
24.7 |
|
0.8 |
|
|
26.9 |
|
(2.2 |
) |
|
Total Revenues |
490.1 |
|
439.2 |
|
453.7 |
|
453.9 |
|
420.5 |
|
|
1,836.9 |
|
1,647.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A |
95.9 |
|
98.2 |
|
93.5 |
|
89.0 |
|
82.5 |
|
|
376.7 |
|
325.2 |
|
|
Trailer Fees |
151.4 |
|
150.9 |
|
144.9 |
|
139.0 |
|
137.2 |
|
|
586.2 |
|
538.4 |
|
|
Deferred Sales Commissions |
1.2 |
|
1.5 |
|
1.4 |
|
2.0 |
|
1.5 |
|
|
6.1 |
|
8.0 |
|
|
Amortization and Depreciation |
6.1 |
|
6.1 |
|
6.1 |
|
7.2 |
|
6.7 |
|
|
25.4 |
|
24.7 |
|
|
Other Expenses |
26.9 |
|
5.9 |
|
27.5 |
|
30.4 |
|
52.7 |
|
|
90.6 |
|
69.2 |
|
|
Total Expenses |
281.4 |
|
262.5 |
|
273.3 |
|
267.7 |
|
280.5 |
|
|
1,085.0 |
|
965.5 |
|
|
Income before income taxes and non-segmented
|
208.7 |
|
176.7 |
|
180.4 |
|
186.2 |
|
140.0 |
|
|
751.9 |
|
682.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Non-controlling interest |
(0.2 |
) |
(0.5 |
) |
(0.2 |
) |
- |
|
(0.4 |
) |
|
(1.0 |
) |
(0.9 |
) |
|
Amortization of acquisition related intangibles |
0.6 |
|
0.6 |
|
0.6 |
|
0.5 |
|
0.5 |
|
|
2.3 |
|
2.0 |
|
|
FX (gains) and losses |
1.4 |
|
19.0 |
|
(1.2 |
) |
(8.2 |
) |
13.0 |
|
|
11.0 |
|
8.4 |
|
|
Change in fair value of contingent consideration |
14.2 |
|
1.9 |
|
10.0 |
|
- |
|
- |
|
|
26.2 |
|
- |
|
|
Write-down/(write-up) on investments |
(16.8 |
) |
- |
|
- |
|
- |
|
1.8 |
|
|
(16.8 |
) |
1.8 |
|
|
Legal and restructuring charges |
10.4 |
|
0.4 |
|
14.6 |
|
0.1 |
|
47.5 |
|
|
25.6 |
|
54.6 |
|
|
Bond redemption costs |
- |
|
- |
|
0.2 |
|
24.7 |
|
1.9 |
|
|
24.9 |
|
1.9 |
|
|
Gain on equity investment |
- |
|
- |
|
(1.4 |
) |
- |
|
- |
|
|
(1.4 |
) |
- |
|
|
Adjusted income before income taxes and non-
|
218.3 |
|
198.1 |
|
203.1 |
|
203.3 |
|
204.2 |
|
|
822.8 |
|
750.1 |
|
|
Wealth Management Segment |
For the Three Months Ended |
|
For the Year Ended |
|||||||||||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
||||||||
|
(unaudited) |
|
(unaudited) |
|
||||||||||||
Administration Fees |
308.0 |
|
292.2 |
|
240.3 |
|
212.3 |
|
167.9 |
|
|
1,052.8 |
|
530.1 |
|
|
Other Revenues |
19.0 |
|
(16.2 |
) |
19.4 |
|
23.1 |
|
26.0 |
|
|
45.3 |
|
54.8 |
|
|
Total Revenues |
327.0 |
|
276.0 |
|
259.7 |
|
235.4 |
|
194.0 |
|
|
1,098.2 |
|
584.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
SG&A |
112.8 |
|
99.1 |
|
76.7 |
|
55.4 |
|
38.0 |
|
|
344.0 |
|
138.8 |
|
|
Advisor and dealer fees |
153.1 |
|
151.0 |
|
137.3 |
|
137.8 |
|
121.4 |
|
|
579.2 |
|
389.3 |
|
|
Amortization and Depreciation |
23.0 |
|
20.7 |
|
15.3 |
|
12.4 |
|
7.2 |
|
|
71.4 |
|
18.8 |
|
|
Other Expenses |
39.0 |
|
67.9 |
|
20.1 |
|
32.5 |
|
7.3 |
|
|
159.5 |
|
12.2 |
|
|
Total Expenses |
328.1 |
|
338.6 |
|
249.4 |
|
238.2 |
|
173.9 |
|
|
1,154.2 |
|
559.0 |
|
|
Income (loss) before income taxes and non-
|
(1.1 |
) |
(62.6 |
) |
10.3 |
|
(2.8 |
) |
20.1 |
|
|
(56.0 |
) |
25.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Non-controlling interest |
(0.9 |
) |
(1.5 |
) |
(0.5 |
) |
(0.7 |
) |
(0.4 |
) |
|
(3.6 |
) |
(0.1 |
) |
|
Amortization of acquisition related intangibles |
18.1 |
|
16.2 |
|
11.4 |
|
9.4 |
|
4.6 |
|
|
55.1 |
|
9.9 |
|
|
FX (gains) and losses |
(4.5 |
) |
31.2 |
|
(7.0 |
) |
(12.0 |
) |
(15.2 |
) |
|
7.8 |
|
(15.8 |
) |
|
Change in fair value of contingent consideration |
29.7 |
|
59.5 |
|
12.4 |
|
22.2 |
|
- |
|
|
123.7 |
|
- |
|
|
Write-down/(write-up) on investments |
- |
|
- |
|
- |
|
7.1 |
|
- |
|
|
7.1 |
|
- |
|
|
Legal and restructuring charges |
3.2 |
|
3.5 |
|
2.9 |
|
0.7 |
|
4.6 |
|
|
10.3 |
|
6.0 |
|
|
Bond redemption costs |
- |
|
- |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
Contingent consideration recorded as compensation |
2.1 |
|
4.2 |
|
0.9 |
|
- |
|
- |
|
|
7.2 |
|
- |
|
|
Adjusted income before income taxes and non-
|
46.6 |
|
50.4 |
|
30.6 |
|
24.0 |
|
13.7 |
|
|
151.6 |
|
25.9 |
|
|
| Assets Under Management | For the Three Months Ended |
|
For the Year Ended |
|||||
(in billions) |
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
Assets under management, beginning |
146.6 |
144.8 |
138.5 |
135.1 |
128.3 |
|
135.1 |
131.7 |
Gross sales |
5.8 |
5.7 |
6.8 |
6.2 |
4.9 |
|
24.5 |
18.3 |
Redemptions |
5.9 |
4.9 |
6.4 |
7.0 |
7.0 |
|
24.2 |
27.1 |
Net sales |
-- |
0.8 |
0.4 |
(0.9) |
(2.1) |
|
0.3 |
(8.8) |
Acquisitions (divestitures) |
|
|
0.2 |
|
|
|
0.2 |
5.0 |
Fund performance |
5.5 |
1.0 |
5.7 |
4.3 |
8.9 |
|
16.5 |
7.1 |
Assets under management, ending |
152.1 |
146.6 |
144.8 |
138.5 |
135.1 |
|
152.1 |
135.1 |
Average assets under management |
150.5 |
148.0 |
141.9 |
137.1 |
131.2 |
|
144.4 |
126.9 |
|
|
|
|
|
|
|
|
|
Core assets under management, ending |
144.2 |
139.4 |
138.2 |
132.6 |
129.6 |
|
144.2 |
129.6 |
Core average assets under management |
143.0 |
141.1 |
135.9 |
131.6 |
126.2 |
|
137.9 |
124.1 |
|
|||||||
Asset Management Sales |
Quarter ended December 31, 2021 |
|
Quarter ended December 31, 2020 |
||||
(In millions) |
Gross Sales |
Redemptions |
Net Sales |
|
Gross Sales |
Redemptions |
Net Sales |
Canadian Business |
|
|
|
|
|
|
|
Retail |
4,562 |
4,420 |
142 |
|
3,722 |
4,976 |
(1,255) |
Institutional |
385 |
716 |
(331) |
|
302 |
1,226 |
(925) |
|
4,947 |
5,136 |
(189) |
|
4,023 |
6,203 |
(2,180) |
Australian Business |
|
|
|
|
|
|
|
Retail |
175 |
86 |
90 |
|
276 |
116 |
160 |
Institutional |
27 |
35 |
(8) |
|
124 |
320 |
(197) |
|
203 |
121 |
82 |
|
400 |
436 |
(36) |
U.S. |
656 |
396 |
260 |
|
428 |
126 |
301 |
Closed Business |
7 |
202 |
(195) |
|
12 |
237 |
(226) |
Total |
5,813 |
5,855 |
(42) |
|
4,863 |
7,003 |
(2,140) |
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-GAAP 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 contained in this press release include:
- Adjusted net income and adjusted basic earnings per share
- EBITDA, EBITDA per basic share, adjusted EBITDA, and adjusted EBITDA per basic share
- Free cash flow
- Net debt.
Our adjusted net income, adjusted basic earnings per share, adjusted EBITDA, adjusted EBITDA per basic share and free cash flow excludes the following revenues and expenses which we believe allows investors a consistent way to analyze our financial performance:
- 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 classified as compensation per IFRS
- restructuring charges
- gains or losses in assets and investments
- costs related to issuing or retiring debt obligations.
Further explanations of these Non-IFRS measures can be found in the “Non-IFRS Measures” section of Management’s Discussion and Analysis dated November 11, 2021 available on SEDAR at www.sedar.com or at www.cifinancial.com.
Adjusted Net Income and EPS |
For the Three Months Ended |
|
For the Year Ended |
|||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
Reported Net Income Before Non-controlling Interest |
123.9 |
45.4 |
118.4 |
124.8 |
105.7 |
|
412.5 |
475.5 |
Amortization of Acquisition Related Intangibles |
18.7 |
16.8 |
12.0 |
9.9 |
5.2 |
|
57.4 |
12.0 |
FX (gains) and Losses |
(3.1) |
50.3 |
(8.2) |
(20.2) |
(2.2) |
|
18.8 |
(7.5) |
Change in Fair Value of Acquisition Liabilities |
43.9 |
61.4 |
22.4 |
22.2 |
-- |
|
149.9 |
-- |
Legal and Restructuring Charges |
13.6 |
3.9 |
17.5 |
0.8 |
52.1 |
|
35.9 |
60.6 |
Write-down in Assets |
(16.8) |
-- |
-- |
7.1 |
1.8 |
|
(9.7) |
1.8 |
Bond Redemption Costs |
-- |
-- |
0.2 |
24.7 |
1.9 |
|
24.9 |
1.9 |
Gain on Equity Investment |
-- |
-- |
(1.4) |
-- |
-- |
|
(1.4) |
-- |
Contingent Consideration Recorded as compensation |
2.1 |
4.2 |
0.9 |
-- |
-- |
|
7.2 |
-- |
Total Adjustments (pre-tax) |
58.2 |
136.6 |
43.6 |
44.5 |
58.8 |
|
283.0 |
68.8 |
Tax Effect (recovery) |
(11.1) |
(21.2) |
(8.2) |
(17.0) |
(14.9) |
|
(57.5) |
(16.1) |
Non-Controlling Interest |
-- |
1.6 |
0.8 |
0.7 |
0.8 |
|
3.1 |
(0.4) |
Adjusted Net Income |
171.0 |
159.2 |
153.0 |
151.6 |
148.7 |
|
634.8 |
528.7 |
Average Common Shares Outstanding - Basic |
196.8 |
199.3 |
203.0 |
207.5 |
209.3 |
|
201.6 |
214.1 |
Adjusted Earnings Per Share – Basic |
0.87 |
0.80 |
0.75 |
0.73 |
0.71 |
|
3.15 |
2.47 |
EBITDA |
For the Three Months Ended |
|
For the Year Ended |
|||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
Net Income |
123.7 |
45.4 |
118.4 |
124.8 |
105.7 |
|
412.4 |
475.5 |
Add: |
|
|
|
|
|
|
|
|
Interest & lease finance |
32.5 |
31.6 |
24.2 |
21.3 |
17.8 |
|
109.6 |
65.4 |
Provision for income taxes |
51.3 |
37.0 |
48.2 |
37.4 |
36.6 |
|
173.8 |
167.2 |
Amortization and depreciation |
29.8 |
27.3 |
21.8 |
20.0 |
14.2 |
|
98.8 |
44.2 |
EBITDA |
237.3 |
141.3 |
212.6 |
203.5 |
174.2 |
|
794.7 |
752.4 |
Average Common Shares Outstanding - Basic |
196.8 |
199.3 |
203.0 |
207.5 |
209.3 |
|
201.6 |
214.1 |
EBITDA per share |
1.21 |
0.71 |
1.05 |
0.98 |
0.83 |
|
3.94 |
3.51 |
Adjusted EBITDA |
For the Three Months Ended |
|
For the Year Ended |
|||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
EBITDA |
237.5 |
141.3 |
212.6 |
203.5 |
174.2 |
|
794.8 |
752.4 |
Adjustments: |
|
|
|
|
|
|
|
|
FX (gains) and losses |
(3.1) |
50.3 |
(8.2) |
(20.2) |
(2.2) |
|
18.8 |
(7.5) |
Change in fair value of acquisition liabilities |
43.9 |
61.4 |
22.4 |
22.2 |
-- |
|
149.9 |
-- |
Legal & restructuring provision |
13.6 |
3.9 |
17.5 |
0.8 |
52.1 |
|
35.9 |
60.6 |
Write-downs (gains) in assets and investments |
(16.8) |
-- |
(1.4) |
7.1 |
1.8 |
|
(11.1) |
1.8 |
Bond redemption costs |
-- |
-- |
0.2 |
24.7 |
1.9 |
|
24.9 |
1.9 |
Contingent consideration recorded as compensation |
2.1 |
4.2 |
0.9 |
-- |
-- |
|
7.2 |
-- |
Less: Non-controlling interest |
(0.2) |
3.0 |
1.9 |
1.8 |
1.8 |
|
6.4 |
2.2 |
Adjusted EBITDA |
277.2 |
258.1 |
242.3 |
236.3 |
226.0 |
|
1,013.9 |
807.0 |
Average Common Shares Outstanding - Basic |
196.8 |
199.3 |
203.0 |
207.5 |
209.3 |
|
201.6 |
214.1 |
Adjusted EBTIDA per share |
1.41 |
1.30 |
1.19 |
1.14 |
1.08 |
|
5.03 |
3.77 |
|
|
|
|
|
|
|
|
|
Net Debt |
For the Three Months Ended |
|
|
|||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
|
|
|
(unaudited) |
|
|
|
||||
Gross Debt |
3,776.0 |
3,408.4 |
3,350.2 |
2,200.9 |
2,456.1 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
Cash and short-term investments |
230.8 |
653.9 |
801.3 |
248.4 |
483.6 |
|
|
|
Marketable securities |
116.9 |
122.5 |
121.1 |
122.0 |
118.1 |
|
|
|
Add: |
|
|
|
|
|
|
|
|
Regulatory capital and non-controlling interest |
25.0 |
23.1 |
33.4 |
25.9 |
18.0 |
|
|
|
Net debt |
3,453.4 |
2,655.1 |
2,461.2 |
1,856.4 |
1,872.4 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
277.2 |
258.1 |
242.3 |
236.3 |
226.0 |
|
|
|
Annualized |
1,099.8 |
1,024.1 |
971.9 |
958.3 |
899.1 |
|
|
|
Gross leverage (Gross debt/Annualized EBITDA) |
3.4x |
3.3x |
3.4x |
2.3x |
2.7x |
|
|
|
Net leverage (Net debt/Annualized EBITDA) |
3.1x |
2.6x |
2.5x |
1.9x |
2.1x |
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
For the Three Months Ended |
|
For the Year Ended |
|||||
(in millions)
|
Dec. 31,
|
Sep. 30,
|
Jun. 30,
|
Mar. 31,
|
Dec. 31,
|
|
Dec. 31,
|
Dec. 31,
|
|
(unaudited) |
|
(unaudited) |
|
||||
Cash provided by operating activities |
163.7 |
182.5 |
130.1 |
189.7 |
77.3 |
|
665.9 |
542.0 |
Net change in operating assets and liabilities |
15.5 |
(47.3) |
28.0 |
(11.9) |
31.7 |
|
(15.7) |
(18.6) |
Operating Cash Flow |
179.2 |
135.3 |
158.1 |
177.8 |
108.9 |
|
650.2 |
523.4 |
Adjustments: |
|
|
|
|
|
|
|
|
FX (gains) and losses |
(3.1) |
50.3 |
(8.2) |
(20.2) |
(2.2) |
|
18.8 |
(7.5) |
Legal & restructuring charges |
13.6 |
3.9 |
17.5 |
0.8 |
52.1 |
|
35.9 |
60.6 |
Write-down (gain) in assets and investments |
-- |
-- |
-- |
7.1 |
1.8 |
|
7.1 |
1.8 |
Sub-total |
10.5 |
54.2 |
9.4 |
(12.3) |
51.7 |
|
61.8 |
54.9 |
Tax effect (recovery) of adjustments |
(2.6) |
(5.9) |
(1.4) |
(8.3) |
(13.5) |
|
(18.1) |
(12.8) |
Less: Non-controlling interest |
-- |
2.6 |
1.9 |
1.7 |
1.6 |
|
6.2 |
1.7 |
Free Cash Flow |
187.1 |
180.9 |
164.1 |
155.6 |
145.6 |
|
687.7 |
563.8 |
