Skip to main content

CI Financial Reports Financial Results for the First Quarter of 2025

  • Diluted EPS of $(0.06), adjusted diluted EPS1 of $0.96
  • EBITDA of $158.3 million, adjusted EBITDA attributable to shareholders1 of $273.9 million
  • EBITDA per share of $1.09 and adjusted EBITDA attributable to shareholders1 per share of $1.88
  • Operating cash flow of $148.4 million, free cash flow1 of $200.8 million
  • Operating cash flow per share of $1.02, free cash flow per share of $1.38
  • Total assets of $546.1 billion, up $71.9 billion or 15.2% year over year
  • Paid $28.8 million in dividends at $0.20 per share

All financial amounts in Canadian dollars as at March 31, 2025, unless stated otherwise.

CI Financial Corp. (“CI”) (TSX: CIX) today released financial results for the quarter ended March 31, 2025.

Financial highlights

First quarter net loss attributable to shareholders was $8.5 million compared to a net loss of $405.4 million in the fourth quarter of 2024. Excluding non-operating items, adjusted net income attributable to shareholders1 was $140.7 million in the fourth quarter, down 8.6% from $153.9 million in the previous quarter.

First quarter total net revenues were $787.7 million, up from $677.8 million in the fourth quarter of 2024. Excluding non-operating items, adjusted total net revenues1 were $792.4 million, down 0.9% from $799.5 million. U.S. wealth management revenues increased due to acquisitions during the quarter, which were partially offset by lower asset management fees. Asset management fees were higher in the fourth quarter due to performance fees, which are typically recorded in the fourth quarter.

First quarter total expenses decreased to $764.3 million from $1,046.7 million in the fourth quarter of 2024. Excluding non-operating items, adjusted total expenses1 were $549.7 million, up 2.9% from $534.0 million in the previous quarter, primarily due to higher SG&A expenses as a result of acquisitions, and increased depreciation and other amortization.

Corient acquisitions

During the first quarter, Corient completed the acquisitions of two U.S. registered investment advisor businesses – the multi-family office of Geller & Co. of New York, and Rootstock Investment Management, LLC of Pennsylvania – adding approximately US$11 billion in client assets.

Capital allocation

In the first quarter of 2025, CI paid $28.8 million in dividends at a rate of $0.20 per share. CI also paid a quarterly dividend of $0.20 per share on April 15, 2025 to shareholders of record as of March 31, 2025.

In March, CI announced a debenture offering with a principal amount of $500 million maturing on April 3, 2028. The offering closed on April 1, 2025.

Mubadala Capital transaction

As previously announced, CI has entered into a definitive agreement with an affiliate of Mubadala Capital to take CI private by way of a plan of arrangement under the Business Corporations Act (Ontario) (the “Arrangement”), which was overwhelmingly approved by CI shareholders on February 12, 2025, and approved by the Ontario Superior Court of Justice (Commercial List) on February 18, 2025. Completion of the Arrangement remains subject to certain closing conditions, including the receipt of certain regulatory approvals. All regulatory approval requests have been submitted and are proceeding in the normal course. CI expects that the transaction will close in the third quarter of 2025.

As a result of the pending transaction, CI will not be holding a conference call to discuss its earnings.

Annual meeting

Given the pending closing of the transaction, CI has obtained an exemption from the Toronto Stock Exchange’s requirement to hold its annual meeting of shareholders on or before June 30, 2025. CI does not expect to hold another annual meeting of shareholders prior to the closing of the Arrangement.

Operating and financial data highlights

[millions of dollars, except share amounts]

As of and for the quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Total AUM and Client Assets:

 

 

 

 

 

Asset Management AUM (2)

134,994

137,819

135,395

130,063

130,132

Canada Wealth Management assets

101,947

102,032

100,128

95,551

93,726

Canada custody (3)

35,624

34,697

31,886

29,350

28,011

U.S. Wealth Management assets (4)

273,573

254,871

250,646

234,062

222,347

Total assets

546,138

529,420

518,054

489,026

474,216

 

 

 

 

 

 

Asset Management Net Inflows:

 

 

 

 

 

Retail

(334)

1,921

41

(332)

(1,320)

Institutional

(210)

105

(24)

(43)

4

Australia

86

(274)

213

(24)

(92)

Closed Business

(188)

(212)

(160)

(216)

(212)

Total Asset Management Segment

(645)

1,540

70

(616)

(1,620)

U.S. Asset Management (5)

311

658

147

740

78

 

 

 

 

 

 

IFRS Results

 

 

 

 

 

Net income attributable to shareholders

(8.5)

(405.4)

(27.6)

176.4

(154.4)

Diluted earnings per share

(0.06)

(2.85)

(0.19)

1.15

(1.00)

Pretax income

23.4

(368.9)

7.3

231.3

(122.6)

Pretax margin

3.0%

(54.4)%

0.9%

23.5%

(19.0)%

Operating cash flow before the change in operating assets and liabilities

182.3

1.8

166.3

95.9

88.3

 

 

 

 

 

 

Adjusted Results (1)

 

 

 

 

 

Adjusted net income

140.7

153.9

141.2

135.5

132.8

Adjusted diluted earnings per share

0.96

1.06

0.97

0.90

0.86

Adjusted EBITDA

324.9

340.3

316.8

293.4

289.5

Adjusted EBITDA margin

41.0%

42.6%

42.0%

40.1%

41.4%

Adjusted EBITDA attributable to shareholders

273.9

292.7

270.5

253.2

246.1

Free cash flow

200.8

179.9

192.3

151.7

156.2

 

 

 

 

 

 

Average shares outstanding

143,373,011

142,254,436

144,175,387

149,248,861

153,821,117

Adjusted average diluted shares outstanding

145,814,512

144,852,964

146,222,481

150,662,154

155,018,911

Ending shares outstanding

143,380,401

143,335,143

143,489,243

149,075,523

153,821,117

 

 

 

 

 

 

Total debt

4,245

4,047

3,741

3,642

3,608

Net debt

4,100

3,884

3,602

3,510

3,480

Net debt to adjusted EBITDA

3.7

3.3

3.3

3.5

3.5

  1. Free cash flow, net debt, adjusted net income, adjusted earnings per share, adjusted diluted 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.
  2. Includes $35.5 billion, $35.4 billion, $36.0 billion, $34.1 billion, and $34.4 billion of assets managed by CI and held by clients of advisors with CI Assante Wealth Management (CI Assante), CI Private Counsel (CIPC) and Aligned Capital Partners (Aligned Capital) as at March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, respectively.
  3. Includes $30.5 billion, $29.8 billion, $27.5 billion, $25.6 billion, and $24.5 billion of assets advised by CI and held by clients of advisors with CI Assante, CIPC, CI Direct Investing and Aligned Capital as at March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, respectively.
  4. Month-end USD/CAD exchange rates of 1.4391, 1.4375, 1.3524, 1.3680, and 1.3546 for March 2025, December 2024, September 2024, June 2024, and March 2024.
  5. Includes 100% of flows from CI’s minority investments in Columbia Pacific Advisors, OCM Capital Partners (up to and including October 2024), The Cabana Group and GLASfunds Holdings.

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, operating as CI Wealth, which includes CI Assante Wealth Management, Aligned Capital Partners, CI Assante Private Client, CI Private Wealth, Northwood Family Office, CI Coriel Capital, CI Direct Investing, CI Direct Trading 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.

Forward-Looking Information

This press release contains “forward-looking information” within the meaning of applicable Canadian securities laws. Forward-looking information may relate to our future outlook and anticipated events or results and may include information regarding our financial position, business strategy, growth strategy, budgets, operations, financial results, taxes, dividend policy, plans and objectives. Particularly, information regarding our expectations of future results, performance, achievements, prospects or opportunities, including the timing for completion of the Arrangement, is forward-looking information. In some cases, forward-looking information can be identified by the use of forward-looking terminology such as “plans”, “targets”, “expects” or “does not expect”, “is expected”, “an opportunity exists”, “budget”, “scheduled”, “estimates”, “outlook”, “forecasts”, “projection”, “prospects”, “strategy”, “intends”, “anticipates”, “does not anticipate”, “believes”, or variations of such words and phrases or statements that certain actions, events or results “may”, “could”, “would”, “might”, “will”, “will be taken”, “occur” or “be achieved”. In addition, any statements that refer to expectations, intentions, projections or other characterizations of future events or circumstances contain forward-looking information. Statements containing forward-looking information are not historical facts but instead represent management’s expectations, estimates and projections regarding future events or circumstances.

Undue reliance should not be placed on forward-looking information. The forward-looking information in this press release is based on our opinions, estimates and assumptions in light of our experience and perception of historical trends, current conditions and expected future developments, as well as other factors that we currently believe are appropriate and reasonable in the circumstances. Despite a careful process to prepare and review the forward-looking information, there can be no assurance that the underlying opinions, estimates and assumptions will prove to be correct. Further, forward-looking information is subject to known and unknown risks, uncertainties and other factors that may cause actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking information, including but not limited to, those described in this press release. The belief that the investment fund industry and wealth management industry will remain stable and that interest rates will remain relatively stable are material factors made in preparing the forward-looking information and management’s expectations contained in this press release and that may cause actual results to differ materially from the forward-looking information disclosed in this press release. In addition, factors that could cause actual results to differ materially from expectations include, among other things, the possibility that the Arrangement may not be completed, the timing of closing of the Arrangement, the negative impact that the failure to complete the Arrangement for any reason could have on the price of the shares or on the business of the Corporation, general economic and market conditions, including interest and foreign exchange rates, global financial markets, the impact of pandemics or epidemics, 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. Additional information about the risks and uncertainties of the Corporation’s business and material risk factors or assumptions on which information contained in forward‐looking information is based is provided in the Corporation’s disclosure materials, including the Corporation’s most recently filed annual information form and any subsequently filed interim management’s discussion and analysis, which are available under our profile on SEDAR+ at www.sedarplus.ca.

There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. Accordingly, readers should not place undue reliance on forward looking information, which speaks only as of the date made. The forward-looking information contained in this press release represents our expectations as of the date of this news release and is subject to change after such date. CI disclaims any intention or obligation or undertaking to update or revise any forward-looking information, whether as a result of new information, future events or otherwise, except as required by applicable law.

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., a wholly owned subsidiary of CI.

 

CONSOLIDATED STATEMENT OF INCOME

 

 

 

For the three-month period ended March 31

 

2025

 

 

2024

[in thousands of Canadian dollars, except per share amounts]

$

 

 

$

REVENUE

 

 

 

Canada asset management fees

 

383,367

371,630

Trailer fees and deferred sales commissions

 

(114,825)

(113,610)

Net asset management fees

 

268,542

258,020

Canada wealth management fees

 

181,954

159,687

U.S. wealth management fees

 

293,051

242,083

Other revenues

 

48,215

35,432

Foreign exchange gains (losses)

 

(3,185)

(54,586)

Other gains

 

(833)

5,047

Total net revenues

 

787,744

645,683

 

 

 

 

EXPENSES

 

 

 

Selling, general and administrative

 

414,187

431,998

Advisor and dealer fees

 

137,802

120,793

Interest and lease finance

 

62,698

48,286

Amortization and depreciation

 

20,012

17,233

Amortization of intangible assets from acquisitions

 

50,637

35,012

Transaction, integration, restructuring and legal

 

19,471

23,432

Change in fair value of contingent consideration

 

5,920

32,132

Change in fair value of Preferred Share Liability

 

47,776

52,286

Other

 

5,808

7,120

Total expenses

 

764,311

768,292

Income (loss) before income taxes

 

23,433

(122,609)

 

 

 

 

Provision for (recovery of) income taxes

 

 

 

Current

 

30,909

37,411

Deferred

 

1,146

(5,481)

 

 

32,055

31,930

Net income (loss) for the period

 

(8,622)

(154,539)

Net income (loss) attributable to non-controlling interests

 

(88)

(103)

Net income (loss) attributable to shareholders

 

(8,534)

(154,436)

Basic earnings (loss) per share attributable to shareholders

 

(0.06)

(1.00)

Diluted earnings (loss) per share attributable to shareholders

 

(0.06)

(1.00)

 

 

 

 

Other comprehensive income (loss), net of tax

 

 

 

Exchange differences on translation of foreign operations

 

1,977

31,428

Total other comprehensive income (loss), net of tax

 

1,977

31,428

Comprehensive loss for the period

 

(6,645)

(123,111)

Comprehensive income (loss) attributable to non-controlling interests

 

(88)

324

Comprehensive loss attributable to shareholders

 

(6,557)

(123,435)

 
 

 

As at

As at

CONSOLIDATED BALANCE SHEET

March 31, 2025

December 31, 2024

[in thousands of Canadian dollars]

$

$

 

 

 

ASSETS

 

 

Current

 

 

Cash and cash equivalents

146,696

167,611

Client and trust funds on deposit

1,285,392

1,082,126

Investments

45,835

36,594

Accounts receivable and prepaid expenses

431,122

433,001

Income taxes receivable

56,838

49,587

Total current assets

1,965,883

1,768,919

Capital assets, net

176,336

170,168

Right-of-use assets

264,212

237,944

Intangibles and goodwill

8,389,576

8,086,266

Deferred income tax assets

106,820

107,106

Other assets

389,473

394,355

Total assets

11,292,300

10,764,758

LIABILITIES AND EQUITY

 

 

Current

 

 

Accounts payable and accrued liabilities

509,104

527,652

Current portion of provisions and other financial liabilities

235,267

209,258

Dividends payable

28,676

57,334

Client and trust funds payable

1,286,490

1,076,242

Income taxes payable

10,245

17,004

Redeemable unit liabilities

1,469,646

1,464,371

Preferred Share Liability

2,094,940

2,044,888

Current portion of long-term debt

1,083,293

889,975

Current portion of lease liabilities

32,231

30,483

Total current liabilities

6,749,892

6,317,207

Long-term debt

3,161,743

3,157,257

Provisions and other financial liabilities

120,495

54,224

Other long-term payable

27,361

29,189

Deferred income tax liabilities

482,076

480,122

Lease liabilities

345,736

316,233

Total liabilities

10,887,303

10,354,232

Equity

 

 

Share capital

1,375,134

1,373,814

Contributed surplus

14,105

14,124

Deficit

(1,114,368)

(1,105,649)

Accumulated other comprehensive income

128,858

126,881

Total equity attributable to the shareholders of the Company

403,729

409,170

Non-controlling interests

1,268

1,356

Total equity

404,997

410,526

Total liabilities and equity

11,292,300

10,764,759

 
 
CONSOLIDATED STATEMENT OF CASH FLOWS

 

 

For the three-month period ended March 31

2025

2024

[in thousands of Canadian dollars]

$

$

 

 

 

OPERATING ACTIVITIES (*)

 

 

Net income (loss) for the year

(8,622)

(154,539)

Add (deduct) items not involving cash

 

 

Other (gains) losses

833

(5,047)

Change in fair value of contingent consideration

5,920

32,132

Change in fair value of Preferred Share Liability

47,776

52,286

Contingent and deferred consideration recorded as compensation

327

763

Amortization of loan guarantees

(356)

(574)

Recognition of non-cash vesting of redeemable unit liabilities

35,950

109,860

Equity-based compensation

26,905

5,072

Equity accounted income

244

188

Amortization of equity accounted investments

1,478

1,410

Amortization and depreciation

20,012

17,233

Amortization of intangible assets from acquisitions

50,637

35,012

Deferred income taxes

1,146

(5,481)

Cash provided by operating activities before net change in operating assets and liabilities

182,250

88,315

Net change in operating assets and liabilities

(33,888)

31,393

Cash provided by operating activities

148,362

119,708

 

 

 

INVESTING ACTIVITIES

 

 

Purchase of marketable securities

(9,630)

(630)

Proceeds on sale of marketable securities

18

2,711

Additions to capital assets

(11,265)

(31,926)

Decrease (increase) in other assets

(1,379)

(39,364)

Net cash paid on acquisition

(171,567)

(691)

Additions to intangibles

(309)

(711)

Cash paid to settle contingent liabilities

(41,586)

(51,195)

Cash used in investing activities

(235,718)

(121,806)

 

 

 

FINANCING ACTIVITIES

 

 

Repayment of long-term debt

(375,000)

Issuance (repayment) of long-term debt

193,000

420,000

Repurchase of share capital

(115)

Issuance of share capital

18

Payment of lease liabilities

(11,654)

(3,349)

Dividends paid to shareholders

(28,843)

(31,248)

Redeemable share units

(86,080)

(19,071)

Cash provided by financing activities

66,441

(8,783)

Net increase (decrease) in cash and cash equivalents during the year

(20,915)

(10,881)

Cash and cash equivalents, beginning of year

167,611

137,030

Cash and cash equivalents, end of year

146,696

126,149

SUPPLEMENTAL CASH FLOW INFORMATION

 

 

(*) Included in operating activities are the following:

 

 

Interest paid

26,921

17,151

Income taxes paid

44,913

36,378

 

ASSETS UNDER MANAGEMENT AND NET FLOWS

[billions of dollars]

Quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Beginning AUM

137.8

135.4

130.1

130.1

125.0

Gross inflows

7.2

9.3

6.3

8.1

6.7

Gross outflows

(7.8)

(7.8)

(6.2)

(8.7)

(8.3)

Net inflows/(outflows)

(0.6)

1.5

0.1

(0.6)

(1.6)

Market move and FX

(2.2)

0.9

5.3

0.5

6.7

Ending AUM

135.0

137.8

135.4

130.1

130.1

Proprietary AUM

35.5

35.4

36.0

34.1

34.4

Non-proprietary AUM

99.5

102.4

99.4

95.9

95.7

Average assets under management

138.3

138.2

132.5

129.2

126.8

Annualized organic growth

(1.9)%

4.5%

0.2%

(1.9)%

(5.2)%

 

 

 

 

 

 

Gross management fee/average AUM

1.14%

1.15%

1.17%

1.18%

1.19%

Net management fee/average AUM

0.78%

0.79%

0.79%

0.80%

0.81%

 

 

 

 

 

 

Net Inflows/(Outflows)

 

 

 

 

 

Retail

(0.3)

1.9

(0.3)

(1.3)

Institutional

(0.2)

0.1

Closed business

(0.2)

(0.2)

(0.2)

(0.2)

(0.2)

Total Canada net inflows/(outflows)

(0.7)

1.8

(0.1)

(0.6)

(1.5)

Australia

0.1

(0.3)

0.2

(0.1)

Total net inflows/(outflows)

(0.6)

1.5

0.1

(0.6)

(1.6)

 

Retail

[billions of dollars]

Quarters Ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Beginning AUM

115.3

108.0

115.1

108.1

103.7

Net Flows

(0.3)

1.9

0.0

(0.3)

-1.3

Market Move / FX

(2.1)

4.3

(6.8)

12.7

5.7

Acquisitions

Ending AUM

112.9

115.3

108.0

115.1

108.1

Average AUM

114.1

111.7

111.5

105.3

100.7

 

Institutional

[billions of dollars]

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Beginning AUM

9.3

9.6

9.2

9.1

8.8

Net Flows

(0.2)

0.1

0.0

Market Move / FX

0.0

(0.4)

0.4

0.1

0.3

Acquisitions

Ending AUM

9.1

9.3

9.6

9.2

9.1

Average AUM

9.2

9.5

9.4

8.9

8.5

 

AUSTRALIA

[billions of dollars]

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Beginning AUM

6.0

6.2

5.8

5.7

5.4

Net Flows

0.1

(0.3)

0.2

0.0

(0.1)

Market Move / FX

0.0

0.1

0.2

0.1

0.4

Acquisitions

Ending AUM

6.1

6.0

6.2

5.8

5.7

Average AUM

6.1

6.1

6.0

5.4

5.0

 

CLOSED BUSINESS

[billions of dollars]

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Beginning AUM

7.2

7.3

7.1

7.3

7.1

Net Flows

(0.2)

(0.2)

(0.2)

(0.2)

(0.2)

Market Move / FX

(0.1)

0.1

0.4

0.4

Acquisitions

Ending AUM

6.9

7.2

7.3

7.1

7.3

Average AUM

7.1

7.3

7.2

7.2

7.2

 

AUM BY ASSET CLASS

[billions of dollars]

Quarters ended

Mar. 31, 2025

 

Dec. 31, 2024

 

Sep. 30, 2024

 

Jun. 30, 2024

 

Mar. 31, 2024

Balanced

52.8

53.6

53.5

51.8

52.5

Equity

43.1

45.3

44.6

42.4

42.7

Fixed income

14.2

14.0

12.8

12.0

11.7

Alternatives

8.3

8.6

7.8

7.6

7.7

Cash/Other

10.6

10.2

10.5

10.6

9.8

Total Canada asset management

128.9

131.8

129.1

124.3

124.5

Australia

6.1

6.0

6.2

5.8

5.7

Total asset management segment

135.0

137.8

135.4

130.1

130.1

 

CANADA WEALTH MANAGEMENT CLIENT ASSETS

[billions of dollars]

Quarters ended

Mar. 31, 2025

 

Dec. 31, 2024

 

Sep. 30, 2024

 

Jun. 30, 2024

 

Mar. 31, 2024

Beginning client assets

102.0

100.1

95.6

93.7

88.0

Acquisitions

Net flows and market move

(0.1)

1.9

4.6

1.8

5.7

Ending client assets

101.9

102.0

100.1

95.6

93.7

Average client assets

102.0

101.1

97.8

94.6

90.9

Wealth management fees/average client assets

0.89%

0.88%

0.88%

0.90%

0.89%

 

 

 

 

 

 

Canada custody

35.6

34.7

31.9

29.4

28.0

Proprietary custody

30.5

29.8

27.5

25.5

24.5

Non-proprietary custody

5.1

4.9

4.4

3.8

3.5

 

U.S. WEALTH MANAGEMENT CLIENT ASSETS

[billions of dollars]

Quarters ended

Mar. 31, 2025

 

Dec. 31, 2024

 

Sep. 30, 2024

 

Jun. 30, 2024

 

Mar. 31, 2024

Beginning billable client assets

243.6

240.0

223.7

212.4

196.8

Acquisitions/divestitures

18.5

(7.6)

8.2

5.6

Net flows and market move

(13.1)

11.2

8.1

5.8

15.5

Ending billable client assets

249.0

243.6

240.0

223.7

212.4

Non-billable client assets

24.6

11.3

10.7

10.3

10.0

Total client assets

273.6

254.9

250.6

234.1

222.3

Fees/beginning billable client assets

0.49%

0.49%

0.49%

0.49%

0.49%

 

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, adjusted EBITDA margin and adjusted net revenue
  • Free cash flow
  • Net debt.

These non-IFRS financial 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:

  • Costs related to our acquisitions, including:
    • amortization of intangible assets
    • change in fair value of contingent consideration
    • related advisory and legal fees
    • contingent consideration and consideration for strategic recruitment classified as compensation per IFRS
    • Interest expense associated with redeemable preferred shares issued in connection with acquisitions
  • Integration-related costs associated with our U.S. Wealth segment, including:
    • organizational expenses for the establishment of Corient
    • restructuring and severance-related charges
    • rebranding efforts
    • technology, operations and real estate related integration costs
  • Accounting treatment of Corient and CIPW Canada redeemable units including:
    • compensation expenses associated with Corient and CIPW Canada redeemable units
    • non-cash charges related to guarantees for Corient and CIPW Canada related loans
  • Gains or losses related to foreign currency fluctuations
  • Legal provisions for a class action related to market timing and others
  • Certain realized and unrealized gains or losses in assets and investments
  • Costs related to issuing or retiring debt obligations and any related gains or losses
  • Unusual trading or bad debt write-off charges
  • Preparation costs for the planned initial public offering of our U.S. Wealth business or sale to a group of institutional investors
  • Pass-through carried interest revenue and expense as a result of CI being deemed the principal to a revenue arrangement but where the economics are directly related to an entity in which CI has no interest.
  • Changes in fair value for preferred shares issued to a group of institutional investors
  • Costs related to the Mubadala privatization offer, including third-party costs and additional share-based compensation expenses directly attributable to the transaction.

Further explanations of these Non-IFRS measures can be found in the “Non-IFRS Measures” section of Management’s Discussion and Analysis dated May 13, 2025 available on SEDAR+ at www.sedarplus.ca or at www.cifinancial.com.

 

ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE

 

 

 

[millions of dollars, except per share amounts]

 

Quarters ended

 

Mar. 31, 2025

 

Dec. 31, 2024

 

Mar. 31, 2024

Net Income

 

(8.6)

(400.8)

(154.5)

Amortization of intangible assets from acquisitions

 

50.6

53.3

35.0

Amortization of intangible assets for equity accounted investments

 

1.5

1.2

1.4

Change in fair value of contingent consideration

 

5.9

5.3

32.1

Change in fair value of Preferred Share Liability

 

47.8

243.1

52.3

Interest expense

 

1.5

Acquisition and strategic recruitment consideration recorded as compensation

7.8

23.7

13.8

Non-controlling interest reclassification

 

0.7

0.7

1.0

Accounting for Corient and CIPW Canada redeemable units

 

61.2

97.2

126.7

Severance

 

2.2

1.8

9.8

Amortization of loan guarantees

 

(0.4)

(0.6)

(0.6)

FX losses

 

3.2

145.2

54.6

Transaction, integration, restructuring and legal

 

20.0

42.5

26.4

Accelerated share based compensation

 

18.7

45.9

Other (gains)/losses

 

(24.7)

(3.1)

Total adjustments

 

219.3

634.5

351.0

Tax effect of adjustments

 

(29.8)

(35.9)

(26.3)

Less: Non-controlling interest

 

40.1

44.0

37.4

Adjusted net income

 

140.7

153.9

132.8

Adjusted earnings per share

 

0.98

1.08

0.86

Adjusted diluted earnings per share

 

0.96

1.06

0.86

 

 

 

 

 

Average diluted shares outstanding under IFRS

 

143.4

142.3

153.8

Weighted average impact of Options

 

0.1

0.1

Weighted average impact of RSU awards

 

2.4

2.5

1.2

Adjusted average diluted shares outstanding

 

145.8

144.9

155.0

 

 

 

 

 

 

 

 

 

 

EBITDA, ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN

[millions of dollars, except per share amounts]

Quarters ended

Mar. 31, 2025

Dec. 31, 2024

Mar. 31, 2024

Pretax income (loss)

23.4

(368.9)

(122.6)

Amortization of intangible assets from acquisitions

50.6

53.3

35.0

Amortization of intangible assets for equity accounted investments

1.5

1.2

1.4

Depreciation and other amortization

20.0

16.6

17.2

Interest and lease finance expense

62.7

59.5

48.3

EBITDA

158.3

(238.3)

(20.7)

Change in fair value of contingent consideration

5.9

5.3

32.1

Change in fair value of Preferred Share Liability

47.8

243.1

52.3

Acquisition and strategic recruitment consideration recorded as compensation

7.8

23.7

13.8

Non-controlling interest reclassification

0.7

0.7

1.0

Accounting for Corient and CIPW Canada redeemable units

61.2

97.2

126.7

Severance

2.2

1.8

9.8

Amortization of loan guarantees

(0.4)

(0.6)

(0.6)

FX losses

3.2

145.2

54.6

Transaction, integration, restructuring and legal

19.5

41.1

23.4

Accelerated share based compensation

18.7

45.9

Other gains

(24.7)

(3.1)

Total adjustments

166.6

578.6

310.1

Adjusted EBITDA

324.9

340.3

289.5

Less: Non-controlling interest

51.0

47.6

43.4

Adjusted EBITDA attributable to shareholders

273.9

292.7

246.1

 

 

 

 

Reported net revenue

787.7

677.8

645.7

Less: FX losses

(3.2)

(145.2)

(54.6)

Less: Non-operating other gains

24.7

3.1

Less: Amortization of equity accounted investments

(1.5)

(1.2)

(1.4)

Adjusted net revenue

792.4

799.5

698.6

Adjusted EBITDA margin

41.0%

42.6%

41.4%

 

FREE CASH FLOW

[millions of dollars]

 

Quarters ended

 

Mar. 31, 2025

 

Dec. 31, 2024

 

Mar. 31, 2024

Cash provided by operating activities

 

148.4

107.1

119.7

Less: Net change in operating assets and liabilities

 

(33.9)

105.3

31.4

Operating cash flow before the change in operating assets and liabilities

182.3

1.8

88.3

FX (gains)/losses

 

3.2

145.2

54.6

Transaction, integration, restructuring and legal

 

20.0

42.5

26.4

Other (gains)/loses

 

Total adjustments

 

23.2

187.7

80.9

Tax effect (recovery) of adjustments

 

(4.8)

(9.1)

(12.8)

Less: Non-controlling interest

 

(0.2)

0.5

0.3

Free cash flow

 

200.8

179.9

156.2

 
 

NET DEBT

 

 

 

 

 

 

Quarters ended

[millions of dollars]

Mar. 31, 2025

 

Dec. 31, 2024

 

Sep. 30, 2024

 

Jun. 30, 2024

 

Mar. 31, 2024

Current portion of long-term debt

1,083.3

890.0

346.7

525.0

482.4

Long-term debt

3,161.7

3,157.3

3,394.4

3,117.2

3,125.2

 

4,245.0

4,047.2

3,741.0

3,642.2

3,607.6

Less:

 

 

 

 

 

Cash and short-term investments

146.7

167.6

144.1

128.1

126.1

Marketable securities

30.9

21.8

18.1

27.8

27.0

Add:

 

 

 

 

 

Regulatory capital and non-controlling interests

32.1

26.2

23.6

24.0

25.4

Net Debt

4,099.5

3,884.0

3,602.4

3,510.4

3,479.9

 

 

 

 

 

 

Adjusted EBITDA attributable to shareholders

273.9

292.7

270.5

253.2

246.1

Adjusted EBITDA, annualized

1,095.4

1,170.7

1,081.9

1,012.7

984.4

Gross leverage (Gross debt/Annualized adjusted EBITDA)

3.9

3.5

3.5

3.6

3.7

Net leverage (Net debt/Annualized adjusted EBITDA)

3.7

3.3

3.3

3.5

3.5

 

SUMMARY OF QUARTERLY RESULTS

 

 

 

 

[millions of dollars, except per share amounts]

IFRS Results

 

Adjusted Results

For the quarters ended

 

For the quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

Asset management fees

383.4

395.4

383.1

374.9

371.6

 

383.4

395.4

383.1

374.9

371.6

Trailer fees and deferred sales commissions

(114.8)

(118.8)

(116.2)

(113.9)

(113.6)

 

(114.8)

(118.8)

(116.2)

(113.9)

(113.6)

Net asset management fees

268.5

276.6

266.9

261.0

258.0

 

268.5

276.6

266.9

261.0

258.0

Canada wealth management fees

182.0

179.1

172.5

168.7

159.7

 

182.0

179.1

172.5

168.7

159.7

U.S. wealth management fees

293.1

293.8

274.9

261.3

242.1

 

293.1

293.8

274.9

261.3

242.1

Other revenues

48.2

48.8

38.1

34.8

35.4

 

49.7

49.9

39.5

36.3

36.8

FX gains/(losses)

(3.2)

(145.2)

24.8

(22.6)

(54.6)

 

Other gains/(losses)

(0.8)

24.7

8.3

282.7

5.0

 

(0.8)

0.1

1.1

4.1

2.0

Total net revenues

787.7

677.8

785.4

986.0

645.7

 

792.4

799.5

754.9

731.3

698.6

Expenses

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

414.2

485.2

397.6

432.2

432.0

 

324.6

317.3

300.5

301.1

282.3

Advisor and dealer fees

137.8

135.7

131.4

128.6

120.8

 

137.8

135.7

131.4

128.6

120.8

Other

5.8

6.9

7.1

9.3

7.1

 

5.1

6.3

6.2

8.3

6.1

Interest and lease finance expense

62.7

59.5

59.3

55.2

48.3

 

62.6

59.4

57.8

51.7

45.1

Depreciation and other amortization

20.0

16.6

19.0

18.4

17.2

 

19.5

15.4

17.4

18.2

16.0

Amortization of intangible assets from acquisitions

50.6

53.3

37.7

36.5

35.0

 

Transaction, integration, restructuring and legal

19.5

41.1

35.0

19.5

23.4

 

Change in fair value of contingent consideration

5.9

5.3

1.9

12.6

32.1

 

Change in fair value of Preferred Share Liability

47.8

243.1

89.1

42.4

52.3

 

Total expenses

764.3

1,046.7

778.1

754.7

768.3

 

549.7

534.0

513.2

507.9

470.3

Pretax income (loss)

23.4

(368.9)

7.3

231.3

(122.6)

 

242.7

265.6

241.7

223.5

228.4

Income tax expense

32.1

31.8

34.2

54.2

31.9

 

61.9

67.7

61.6

57.0

58.2

Net income (loss)

(8.6)

(400.8)

(26.8)

177.0

(154.5)

 

180.8

197.8

180.1

166.5

170.1

Less: Non-controlling interest

(0.1)

4.6

0.8

0.6

(0.1)

 

40.1

44.0

38.9

31.0

37.4

Net income (loss) attributable to shareholders

(8.5)

(405.4)

(27.6)

176.4

(154.4)

 

140.7

153.9

141.2

135.5

132.8

Basic earnings per share

(0.06)

(2.85)

(0.19)

1.18

(1.00)

 

0.98

1.08

0.98

0.91

0.86

Diluted earnings per share

(0.06)

(2.85)

(0.19)

1.15

(1.00)

 

0.96

1.06

0.97

0.90

0.86

 

RESULTS OF OPERATIONS - ASSET MANAGEMENT SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

[millions of dollars, except per share amounts]

IFRS Results

 

Adjusted Results

For the quarters ended

 

For the quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

Asset management fees

388.6

400.7

388.1

379.9

376.3

 

388.6

400.7

388.1

379.9

376.3

Trailer fees and deferred sales commissions

(122.8)

(127.1)

(123.9)

(121.4)

(121.0)

 

(122.8)

(127.1)

(123.9)

(121.4)

(121.0)

Net asset management fees

265.8

273.6

264.3

258.4

255.4

 

265.8

273.6

264.3

258.4

255.4

Other revenues

5.6

29.3

10.7

6.2

4.4

 

5.6

29.3

10.7

6.2

4.4

FX gains/(losses)

(3.0)

(148.8)

25.7

(22.7)

(58.7)

 

Other gains/(losses)

(0.8)

7.3

281.9

4.4

 

(0.8)

0.1

1.7

3.5

1.7

Total net revenues

267.6

154.1

308.0

523.8

205.5

 

270.6

303.1

276.7

268.1

261.5

Expenses

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

123.1

157.4

105.9

111.9

108.0

 

106.1

113.5

104.1

106.1

101.2

Other

0.2

1.9

0.3

3.2

0.1

 

0.2

1.9

0.3

3.2

0.1

Interest and lease finance expense

0.6

0.6

0.6

0.5

0.5

 

0.6

0.6

0.6

0.5

0.5

Depreciation and other amortization

4.9

4.9

4.3

4.4

4.0

 

4.9

4.9

4.3

4.4

4.0

Amortization of intangible assets from acquisitions

0.6

0.6

0.6

0.6

0.6

 

Transaction, integration, restructuring and legal

2.0

22.7

10.4

0.3

1.3

 

Change in fair value of contingent consideration

1.9

1.0

3.3

(0.3)

3.5

 

Total expenses

133.4

189.1

125.5

120.6

118.0

 

111.8

120.8

109.3

114.2

105.7

Pretax income

134.2

(35.0)

182.5

403.2

87.5

 

158.8

182.3

167.4

153.9

155.7

 

 

 

 

 

 

 

 

 

 

 

 

Non-IFRS adjustments

 

 

 

 

 

 

 

 

 

 

 

Pretax income

134.2

(35.0)

182.5

403.2

87.5

 

158.8

182.3

167.4

153.9

155.7

Amortization of intangible assets from acquisitions

0.6

0.6

0.6

0.6

0.6

 

Depreciation and other amortization

4.9

4.9

4.3

4.4

4.0

 

4.9

4.9

4.3

4.4

4.0

Interest and lease finance expense

0.6

0.6

0.6

0.5

0.5

 

0.6

0.6

0.6

0.5

0.5

EBITDA

140.3

(28.9)

188.1

408.7

92.6

 

164.3

187.7

172.4

158.8

160.2

Change in fair value of contingent consideration

1.9

1.0

3.3

(0.3)

3.5

 

FX (gains)/losses

3.0

148.8

(25.7)

22.7

58.7

 

Severance

0.9

0.5

1.8

5.8

6.9

 

Amortization of loan guarantees

 

Transaction, integration, restructuring and legal

2.0

22.7

10.4

0.3

1.3

 

Accelerated share based compensation

16.1

43.5

 

Other (gains)/losses

0.2

(0.2)

2.9

(2.7)

 

Gain on debt retirement

(5.3)

(281.3)

 

Total adjustments

24.0

216.6

(15.7)

(249.9)

67.7

 

Adjusted EBITDA

164.3

187.7

172.4

158.8

160.2

 

164.3

187.7

172.4

158.8

160.2

Less: Non-controlling interest

0.1

0.1

(0.1)

(0.4)

 

0.1

0.1

(0.1)

(0.4)

Adjusted EBITDA attributable to shareholders

164.3

187.7

172.3

158.9

160.6

 

164.3

187.7

172.3

158.9

160.6

 

RESULTS OF OPERATIONS - CANADA WEALTH MANAGEMENT SEGMENT

 

 

 

 

 

[millions of dollars, except per share amounts]

IFRS Results

 

Adjusted Results

For the quarters ended

 

For the quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

Canada wealth management fees

224.7

224.8

215.9

211.4

201.0

 

224.7

224.8

215.9

211.4

201.0

Other revenues

31.5

29.7

32.6

33.3

33.4

 

31.5

29.8

32.7

33.4

33.4

FX gains/(losses)

(0.2)

2.1

(0.8)

1.0

 

Total net revenues

256.0

256.7

247.8

244.7

235.4

 

256.2

254.6

248.6

244.7

234.4

Expenses

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

62.8

59.3

58.4

57.1

55.4

 

58.8

57.1

57.0

56.8

53.9

Advisor and dealer fees

172.5

172.3

166.2

162.9

153.9

 

172.5

172.3

166.2

162.9

153.9

Other

3.6

3.8

5.4

6.1

6.3

 

2.9

4.4

4.5

5.0

5.3

Interest and lease finance expense

0.4

0.4

0.3

0.3

0.4

 

0.4

0.4

0.3

0.3

0.4

Depreciation and other amortization

4.8

5.0

5.0

4.8

4.9

 

4.8

5.0

5.0

4.8

4.9

Amortization of intangible assets from acquisitions

2.6

2.4

2.3

2.3

2.3

 

Transaction, integration, restructuring and legal

1.8

 

Change in fair value of contingent consideration

(0.4)

1.2

0.2

0.3

1.6

 

Total expenses

246.4

246.2

237.9

233.9

224.8

 

239.5

239.2

233.1

229.9

218.4

Pretax income

9.6

10.5

9.9

10.8

10.6

 

16.7

15.5

15.5

14.8

16.0

 

 

 

 

 

 

 

 

 

 

 

 

Non-IFRS adjustments

 

 

 

 

 

 

 

 

 

 

 

Pretax income

9.6

10.5

9.9

10.8

10.6

 

16.7

15.5

15.5

14.8

16.0

Amortization of intangible assets from acquisitions

2.6

2.4

2.3

2.3

2.3

 

Amortization of intangible assets for equity accounted investments

0.1

0.1

0.1

0.1

0.1

 

Depreciation and other amortization

4.8

5.0

5.0

4.8

4.9

 

4.8

5.0

5.0

4.8

4.9

Interest and lease finance expense

0.4

0.4

0.3

0.3

0.4

 

0.4

0.4

0.3

0.3

0.4

EBITDA

17.5

18.4

17.6

18.3

18.3

 

22.0

20.9

20.8

19.9

21.3

Change in fair value of contingent consideration

(0.4)

1.2

0.2

0.3

1.6

 

Contingent consideration recorded as compensation (included in SG&A)

0.1

0.1

0.1

0.1

 

Accounting for CIPW Canada redeemable units (included in SG&A)

0.8

0.6

1.6

(0.3)

0.7

 

FX (gains)/losses

0.2

(2.1)

0.8

(1.0)

 

Severance

0.5

0.5

(0.3)

0.5

0.7

 

Transaction, integration, restructuring and legal

1.8

 

Accelerated share based compensation

2.6

1.1

 

Non-controlling interest reclassification (included in Other)

0.7

(0.6)

0.9

1.1

1.0

 

Total adjustments

4.5

2.5

3.2

1.7

3.1

 

Adjusted EBITDA

22.0

20.9

20.8

19.9

21.3

 

22.0

20.9

20.8

19.9

21.3

Less: Non-controlling interest

1.3

1.3

1.8

1.9

1.8

 

1.3

1.3

1.8

1.9

1.8

Adjusted EBITDA attributable to shareholders

20.7

19.6

19.0

18.0

19.5

 

20.7

19.6

19.0

18.0

19.5

 
RESULTS OF OPERATIONS - U.S. WEALTH MANAGEMENT SEGMENT

 

 

 

 

[millions of dollars, except per share amounts]

IFRS Results

 

Adjusted Results

For the quarters ended

 

For the quarters ended

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

 

Mar. 31, 2025

Dec. 31, 2024

Sep. 30, 2024

Jun. 30, 2024

Mar. 31, 2024

Revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. wealth management fees

293.1

293.8

274.9

261.3

242.1

 

293.1

293.8

274.9

261.3

242.1

Other revenues

22.8

0.5

5.1

5.7

7.4

 

24.2

1.6

6.5

7.0

8.8

FX gains/(losses)

1.5

(0.2)

0.1

3.1

 

Other gains/(losses)

24.8

1.0

0.8

0.6

 

(0.1)

(0.6)

0.6

0.3

Total net revenues

315.8

320.5

280.8

267.8

253.2

 

317.2

295.3

280.8

268.9

251.1

Expenses

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

244.1

285.1

249.5

278.9

283.7

 

175.5

163.3

155.5

153.9

142.4

Other

3.1

0.3

1.6

0.4

0.8

 

3.1

0.3

1.6

0.4

0.8

Interest and lease finance expense

4.5

3.8

3.9

5.1

5.2

 

4.4

3.6

3.5

4.7

3.5

Depreciation and other amortization

10.3

6.7

9.7

9.2

8.3

 

9.8

5.4

9.4

8.9

7.0

Amortization of intangible assets from acquisitions

47.4

50.3

34.7

33.6

32.1

 

Transaction, integration, restructuring and legal

17.5

16.6

24.5

19.1

22.1

 

Change in fair value of contingent consideration

4.4

4.3

(1.5)

12.6

27.1

 

Change in fair value of Preferred Share Liability

47.8

243.1

89.1

42.4

52.3

 

Total expenses

379.0

610.2

411.4

401.3

431.7

 

192.8

172.7

170.0

167.9

153.8

Pretax income

(63.2)

(289.7)

(130.6)

(133.5)

(178.4)

 

124.4

122.6

110.7

101.0

97.4

 

 

 

 

 

 

 

 

 

 

 

 

Non-IFRS adjustments

 

 

 

 

 

 

 

 

 

 

 

Pretax income

(63.2)

(289.7)

(130.6)

(133.5)

(178.4)

 

124.4

122.6

110.7

101.0

97.4

Amortization of intangible assets from acquisitions

47.4

50.3

34.7

33.6

32.1

 

Amortization of intangible assets for equity accounted investments

1.4

1.1

1.3

1.4

1.3

 

Depreciation and other amortization

10.3

6.7

9.7

9.2

8.3

 

9.8

5.4

9.4

9.2

8.3

Interest and lease finance expense

4.5

3.8

3.9

5.1

5.2

 

4.4

3.6

3.5

5.1

5.2

EBITDA

0.4

(227.8)

(81.0)

(84.2)

(131.5)

 

138.6

131.7

123.7

114.6

107.9

Change in fair value of contingent consideration

4.4

4.3

(1.5)

12.6

27.1

 

Change in fair value of Preferred Share Liability

47.8

243.1

89.1

42.4

52.3

 

Acquisition and strategic recruitment consideration recorded as compensation (included in SG&A)

7.7

23.7

11.2

25.7

13.7

 

Non-controlling interest reclassification (included in Other)

 

Accounting for redeemable units (included in SG&A)

60.4

96.6

80.8

99.0

126.0

 

FX (gains)/losses

(1.5)

0.2

(0.1)

(3.1)

 

Severance

0.8

0.9

2.1

0.9

2.2

 

Amortization of loan guarantees

(0.4)

(0.6)

(0.2)

(0.5)

(0.6)

 

Transaction, integration, restructuring and legal

17.5

16.6

24.5

19.1

22.1

 

Accelerated share-based compensation

1.3

 

Other (gains)/losses

(24.8)

(1.6)

(0.2)

(0.4)

 

Total adjustments

138.2

359.5

204.6

198.9

239.4

 

Adjusted EBITDA

138.6

131.7

123.7

114.6

107.9

 

138.6

131.7

123.7

114.6

107.9

Less: Non-controlling interest

49.7

46.3

44.5

38.3

41.9

 

49.7

46.3

44.5

38.3

41.9

Adjusted EBITDA attributable to shareholders

88.9

85.4

79.2

76.3

66.0

 

88.9

85.4

79.2

76.3

66.0

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.

"

"