share_log

Intact Financial Corporation Reports Q1-2024 Results

Intact Financial Corporation Reports Q1-2024 Results

Intact 金融公司報告 Q1-2024 業績
Intact Financial Corp ·  05/07 12:00

(in Canadian dollars except as otherwise noted)

(除非另有說明,否則以加元計)

TORONTO, May 7, 2024 /CNW/ - (TSX: IFC)

多倫多,2024 年 5 月 7 日 /CNW/-(多倫多證券交易所股票代碼:IFC)

Highlights

亮點

  • Operating DPW1,2 increased 6%, with organic growth of 7%, driven by double-digit growth in personal lines
  • Undiscounted combined ratio1 of 91.2%, led by solid underlying performance across all geographies
  • Net operating income per share1 up 19% to $3.63, largely on the back of premium growth and strong investment results
  • EPS up 79% to $3.68 driven by investment gains on our equity portfolio as well as the gain on the sale of our UK direct Personal Lines operations
  • Operating ROE1 increased to 14.7% from higher operating earnings, while BVPS1 grew 9% to $84.76
  • Balance sheet is strong with $2.7 billion of total capital margin1 and adjusted debt-to-total capital ratio1 of 20.5%, largely on target
  • 運行 DPW1,2 在個人電話兩位數增長的推動下,增長了6%,有機增長了7%
  • 未貼現的合併比率1 增長91.2%,這得益於所有地區的穩健基本表現
  • 每股淨營業收入1 上漲19%,至3.63美元,這主要是由於保費增長和強勁的投資業績
  • 每股收益增長79%,至3.68美元,這得益於我們股票投資組合的投資收益以及出售英國直接個人信貸業務的收益
  • 運營投資回報率1 由於營業收益的增加而增長至14.7%,而BVPS1 增長9%,至84.76美元
  • 資產負債表強勁,總資本利潤率爲27億美元1 以及調整後的債務與總資本比率1 20.5%,基本達到了目標

Charles Brindamour, Chief Executive Officer, said:

首席執行官查爾斯·布林達穆爾說:

"We delivered strong results again this quarter with contribution from all segments, resulting in mid-teens ROE and solid book value growth. We also continued to make good progress on the integration of DLG, closed the sale of our UK direct Personal Lines operations and advanced on all other aspects of our strategic roadmap. With our strong balance sheet and business fundamentals, we are on course to grow net operating income per share by 10% per year over time and outperform the industry ROE by at least 500 basis points."

“本季度我們在所有細分市場的貢獻下再次取得了強勁的業績,實現了十幾歲的投資回報率和穩健的賬面價值增長。我們在整合DLG方面也繼續取得良好進展, 完成了對我們在英國的直接個人專線業務的出售 並在我們的戰略路線圖的所有其他方面取得了進展。憑藉我們強勁的資產負債表和業務基本面,我們有望逐步將每股淨營業收入每年增長10%,並比行業投資回報率高出至少500個點子。”

Consolidated Highlights
(in millions of Canadian dollars except as otherwise noted)

Q1-2024

Q1-2023

Change

Operating direct premiums written1,2

5,110

4,809

6 %

Combined ratio (discounted)1

86.8 %

87.4 %

(0.6) pts

Combined ratio (undiscounted)1

91.2 %

91.9 %

(0.7) pts

Underwriting income1, 3

687

613

12 %

Operating net investment income

380

295

29 %

Net unwind of discount on claims liabilities1,3

(227)

(226)

nm

Operating net investment result1

153

69

122 %

Distribution income1

100

105

(5) %

Net operating income attributable to common shareholders1

648

537

21 %

Net income

673

377

79 %

Per share measures (in dollars)




Net operating income per share (NOIPS)1

$3.63

$3.06

19 %

Earnings per share (EPS)

$3.68

$2.06

79 %

Book value per share1

$84.76

$77.72

9 %

Return on equity for the last 12 months




Operating ROE1

14.7 %

14.1 %

0.6 pts

Adjusted ROE1

13.5 %

18.3 %

(4.8) pts

ROE1

10.6 %

15.4 %

(4.8) pts

Total capital margin1

2,654

2,796

(142)

Adjusted debt-to-total capital ratio1

20.5 %

22.4 %

(1.9) pts

合併摘要
(除非另有說明,否則以百萬加元計)

2024 年第一季度

2023 年第一季度

改變

已繳的經營直接保費1,2

5,110

4,809

6%

合併比率(折扣)1

86.8%

87.4%

(0.6) pts

合併比率(未貼現)1

91.2%

91.9%

(0.7) pts

承保收入1、3

687

613

12%

營業淨投資收益

380

295

29%

理賠負債折扣的淨還款額1,3

(227)

(226)

nm

運營淨投資業績1

153

69

122%

分配收入1

100

105

(5)%

歸屬於普通股股東的淨營業收入1

648

537

21%

淨收入

673

377

79%

每股衡量標準(以美元計)




每股淨營業收入 (NOIPS)1

3.63 美元

3.06 美元

19%

每股收益 (EPS)

3.68 美元

2.06 美元

79%

每股賬面價值1

84.76 美元

77.72 美元

9%

過去 12 個月的股本回報率




運營投資回報率1

14.7%

14.1%

0.6 pts

調整後的收益率1

13.5%

18.3%

(4.8) 分

羅伊1

10.6%

15.4%

(4.8) 分

總資本利潤率1

2,654

2796

(142)

調整後的債務與總資本比率1

20.5%

22.4%

(1.9) pts

12-Month Industry Outlook

12 個月行業展望

  • We expect favourable market conditions to continue, driven by inflation and catastrophe losses.
  • In Canada, both personal property and auto premium growth could reach a low double-digit level.
  • In commercial and specialty lines across all geographies, we expect mid to high single-digit premium growth.
  • 我們預計,在通貨膨脹和災難性損失的推動下,有利的市場條件將持續下去。
  • 在加拿大,個人財產和汽車保費增長都可能達到兩位數的低水平。
  • 在所有地區的商業和專業產品中,我們預計保費將增長中到較高的個位數。

___________________________

1

This release contains Non-GAAP financial measures, Non-GAAP ratios and other financial measures (each as defined in National Instrument 52-112 "Non-GAAP and Other Financial Measures Disclosure"). Refer to Section 16 – Non-GAAP and other financial measures in the Q1-2024 Management's Discussion and Analysis for further details.

2

DPW change (growth) is presented in constant currency.

3

Underwriting income includes our underlying performance, catastrophe losses, prior year development as well as the discount build on claims liabilities. The discount build is largely offset with the net unwind of discount on claims liabilities presented within operating net investment result.

_____________________

1

本新聞稿包含非公認會計准則財務指標、非公認會計准則比率和其他財務指標(均定義見國家儀器52-112 “非公認會計准則和其他財務指標披露”)。有關更多詳情,請參閱 Q1-2024 管理層討論與分析中的第 16 節 — 非公認會計准則和其他財務指標。

2

DPW 變化(增長)以固定貨幣表示。

3

承保收入包括我們的基本業績、災難損失、上一年度的發展以及基於索賠負債的折扣。營業淨投資業績中列報的理賠負債折現淨額在很大程度上抵消了折扣的增加。

Segment Results

分部業績

(in millions of Canadian dollars except as otherwise noted)

Q1-2024

Q1-2023

Change

Operating direct premiums written1,2

Canada

3,252

2,996

9 %

UK&I3

1,245

1,235

(2) %

US

613

578

6 %

Total

5,110

4,809

6 %

Combined ratio1

Canada

90.7 %

91.7 %

(1.0) pt

UK&I3

94.6 %

94.6 %

- pts

US

88.0 %

89.1 %

(1.1) pts

Combined ratio (undiscounted)

91.2 %

91.9 %

(0.7) pts

Impact of discounting

(4.4) %

(4.5) %

0.1 pts

Combined ratio (discounted)

86.8 %

87.4 %

(0.6) pts

(除非另有說明,否則以百萬加元計)

2024 年第一季度

2023 年第一季度

改變

已繳的經營直接保費1,2

加拿大

3,252

2,996

9%

UK&I3

1,245

1,235

(2)%

我們

613

578

6%

總計

5,110

4,809

6%

合併比率1

加拿大

90.7%

91.7%

(1.0) pt

UK&I3

94.6%

94.6%

-pts

我們

88.0%

89.1%

(1.1) 積分

合併比率(未貼現)

91.2%

91.9%

(0.7) pts

折扣的影響

(4.4)%

(4.5)%

0.1 pts

合併比率(折扣)

86.8%

87.4%

(0.6) pts

Q1-2024 Consolidated Performance

Q1-2024 綜合業績

  • Overall operating DPW increased 6%, with organic growth of 7% (excluding exits and acquisitions) led by double-digit growth in Canada personal lines and healthy rate increases across our commercial lines of business.
  • Overall combined ratio was solid at 91.2% (undiscounted), reflecting mild weather and lower catastrophe losses in the quarter, as well as continued rate actions in favourable market conditions.
  • Operating net investment income of $380 million for the quarter increased 29% year-over-year, reflecting higher reinvestment yields and increased turnover of our portfolio over the last 12 months.
  • Distribution income decreased by 5% to $100 million, reflecting lower contribution from On Side due to mild winter weather, as well as lower variable commissions compared to last year's strong level. We continue to expect a growth of at least 10% in 2024.
  • 總體運營DPW增長了6%,有機增長了7%(不包括退出和收購),這得益於加拿大個人業務的兩位數增長以及我們商業業務領域的健康增長。
  • 總體綜合比率穩步保持在91.2%(未貼現),這反映了本季度天氣溫和和和災難損失的減少,以及在有利的市場條件下持續的利率走勢。
  • 本季度營業淨投資收入爲3.8億美元,同比增長29%,這反映了過去12個月中再投資收益率的提高和投資組合營業額的增加。
  • 分銷收入下降了5%,至1億美元,這反映了On Side由於溫和的冬季天氣而減少了投入,以及與去年的強勁水平相比,可變佣金有所降低。我們仍然預計,2024年將增長至少10%。

Lines of Business4

業務範圍4

P&C Canada

加拿大寶潔公司

  • Personal auto premium growth was strong at 11%, reflecting high single-digit rate increases and continued unit growth. The combined ratio of 98.6% reflected a 2-point impact from mild winter seasonality, 1-point impact from unfavourable industry pools and another
    1-point impact from non-recurring expenses, essentially incentive compensation related. Underlying performance reflected a 3-point improvement year-over-year, which was tempered by lower favourable PYD in the quarter. We continue to expect a seasonally adjusted sub-95 combined ratio in 2024.
  • Personal property premiums grew by 9%, driven by strong rate increases and unit growth momentum. The combined ratio was strong at 82.5%, improving by 2 points from the prior year, reflecting the absence of catastrophe losses in the period, along with favourable development on prior year losses.
  • Commercial lines premiums grew by 5%, reflecting continued rate discipline, tempered by increased competition in regular commercial and specialty lines. The combined ratio was strong at 87.3% for the quarter, reflecting solid underlying performance, low catastrophe losses and very favorable prior-year development.
  • 個人汽車 保費增長強勁,達到11%,反映了較高的個位數增幅和單位的持續增長。98.6%的合併比率反映了溫和的冬季季節性的2點影響,不利的行業池的1點影響以及另一個百分點的影響
    來自非經常性支出的1點影響,本質上與激勵性薪酬有關。基本業績反映了同比增長3個百分點,但受到本季度PYD下降的抑制。我們仍然預計,經季節性調整後的2024年合併比率將低於95。
  • 個人財產 在強勁的加息和單位增長勢頭的推動下,保費增長了9%。合併比率強勁,爲82.5%,比上年提高了2個百分點,這反映了該期間沒有發生災難性損失,也反映了上年損失的良好發展。
  • 商業專線 保費增長了5%,這反映了持續的費率紀律,同時受到常規商業和專業產品競爭加劇的抑制。本季度的合併比率強勁,爲87.3%,這反映了穩健的基本表現,較低的災難損失以及非常有利的去年發展。

P&C UK&I

P&C 英國&I

  • Excluding the impact of the UK Personal Lines exit, operating DPW growth in constant currency was 29%, mainly due to the brokered Commercial Lines operations acquired from Direct Line Insurance Group plc in Q4-2023. The combined ratio of 94.6% included 7 points of catastrophe losses, approximately 2 points above expectations. The underlying performance including DLG was otherwise solid at 92.6% for the first quarter.
  • 不包括英國個人專線退出的影響,按固定貨幣計算,運營DPW增長了29%,這主要是由於經紀商的商業航線業務在 Q4-2023 中從直線保險集團有限公司手中收購了。94.6%的合併比率包括7個百分點的災難損失,比預期高出約2個百分點。除此之外,包括DLG在內的基礎表現穩健,第一季度爲92.6%。

______________________________

1

This release contains Non-GAAP financial measures, Non-GAAP ratios and other financial measures (each as defined in National Instrument 52-112 "Non-GAAP and Other Financial Measures Disclosure"). Refer to Section 16 – Non-GAAP and other financial measures in the Q1-2024 Management's Discussion and Analysis for further details.

2

DPW change (growth) is presented in constant currency.

3

The comparative period results presented in the table are on a reported basis. Following the exit of the UK personal lines operations in 2023, performance of this segment is now analyzed on a pro-forma basis (which excludes UK Personal Lines results) for comparability. Pro-forma growth in constant currency was 29% in Q1-2024, and pro-forma combined ratio was 88.4% for Q1-2023.

4

Combined ratios within the Lines of Business are reported on an undiscounted basis.

______________________

1

本新聞稿包含非公認會計准則財務指標、非公認會計准則比率和其他財務指標(均定義見國家儀器52-112 “非公認會計准則和其他財務指標披露”)。有關更多詳情,請參閱 Q1-2024 管理層討論與分析中的第 16 節 — 非公認會計准則和其他財務指標。

2

DPW 變化(增長)以固定貨幣表示。

3

表中列出的比較期間結果是以報告爲基礎的。繼英國個人專線業務於2023年退出之後,現在將對該細分市場的表現進行分析(不包括英國個人專線的業績),以進行可比性。Q1-2024 按固定貨幣計算的預計增長率爲29%,Q1-2023 的預計合併比率爲88.4%。

4

業務範圍內的合併比率以未貼現的方式報告。

P&C US

P&C 我們

  • Operating DPW grew 6% on a constant currency basis, reflecting healthy rate increases across most lines of business, with a focus on pricing discipline. The combined ratio was solid at 88.0% for the quarter, 1 point better than prior year, reflecting a favourable business mix and continued underwriting discipline.
  • 按固定貨幣計算,運營DPW增長了6%,這反映了大多數業務領域的健康利率增長,重點是定價紀律。本季度的合併比率穩定在88.0%,比上年增長1個百分點,這反映了良好的業務組合和持續的承保紀律。

Net Operating Income, EPS and ROE

淨營業收入、每股收益和投資回報率

  • Net operating income attributable to common shareholders of $648 million increased 21% from last year, driven by solid underwriting and investment results.
  • Strong Earnings Per Share of $3.68, up 79% year-over-year, as the gain on sale of our UK direct Personal Lines operations and favourable equity movements largely offset strategic costs associated with the DLG and RSA acquisitions.
  • Operating ROE increased to 14.7% on strong operating performance across the business, despite an impact of nearly 2.5 points from excess catastrophe losses over the last 12 months. Adjusted ROE of 13.5% and ROE of 10.6% remained healthy despite strategic costs from our restructuring and de-risking activities in the UK&I.
  • 歸屬於普通股股東的淨營業收入爲6.48億美元,比去年增長了21%,這得益於穩健的承保和投資業績。
  • 強勁的每股收益爲3.68美元,同比增長79%,這是由於我們在英國的直接個人專線業務的出售收益和有利的股權變動在很大程度上抵消了與DLG和RSA收購相關的戰略成本。
  • 儘管過去12個月的超額災難損失造成了近2.5個百分點的影響,但由於整個業務的強勁經營業績,營業收益率仍增長至14.7%。儘管我們在英國和英國的重組和去風險活動帶來了戰略成本,但調整後的投資回報率爲13.5%,投資回報率爲10.6%,投資回報率保持良好。

Balance Sheet

資產負債表

  • The Company ended the quarter in a strong financial position, with a total capital margin of $2.7 billion and solid regulatory capital ratios in all jurisdictions.
  • Adjusted debt-to-total capital ratio decreased to 20.5% as at March 31, 2024, returning close to our long-term target quicker than anticipated, reflecting strong capital generation in a benign catastrophe loss quarter, which was deployed for deleveraging activities.
  • IFC's book value per share (BVPS) of $84.76 as at March 31, 2024 increased 9% year-over-year, and was 4% higher than in Q4-2023, due to strong operating earnings.
  • 該公司在本季度末的財務狀況良好,總資本利潤率爲27億美元,所有司法管轄區的監管資本比率均穩健。
  • 截至2024年3月31日,調整後的債務與總資本比率降至20.5%,恢復到長期目標的速度快於預期,這反映了爲去槓桿化活動而部署的良性災難損失季度的強勁資本產生。
  • 由於強勁的營業收益,截至2024年3月31日,國際金融公司的每股賬面價值(BVPS)爲84.76美元,同比增長9%,比 Q4-2023 高出4%。

Common Share Dividend

普通股股息

  • The Board of Directors approved the quarterly dividend of $1.21 per share on the Company's outstanding common shares. The dividends are payable on June 28, 2024, to shareholders of record on June 14, 2024.
  • 董事會批准了公司已發行普通股的季度股息爲每股1.21美元。股息將於2024年6月28日支付給2024年6月14日的登記股東。

Preferred Share Dividends

優先股分紅

  • The Board of Directors also approved a quarterly dividend of 30.25625 cents per share on the Company's Class A Series 1 preferred shares, 21.60625 cents per share on the Class A Series 3 preferred shares, 32.50 cents per share on the Class A Series 5 preferred shares, 33.125 cents per share on the Class A Series 6 preferred shares, 37.575 cents per share on the Class A Series 7 preferred shares, 33.75 cents per share on the Class A Series 9 preferred shares, and 32.8125 cents per share on the Class A Series 11 preferred shares. The dividends are payable as of June 30, 2024, to shareholders of record on June 14, 2024.
  • 董事會還批准了公司A類1系列優先股的季度股息爲每股30.25625美分,A類3系列優先股的季度股息爲每股21.60625美分,A類5系列優先股的季度股息爲每股32.50美分,A系列6優先股每股33.125美分,A類7系列優先股每股37.575美分,33.75美元 A類9優先股每股美分,A系列11優先股每股32.8125美分。股息自2024年6月30日起支付給2024年6月14日的登記股東。

Analysts' Estimates

分析師的估計

  • The average estimate of earnings per share and net operating income per share for the quarter among the analysts who follow the Company was $2.92 and $3.40, respectively.
  • 關注該公司的分析師對本季度每股收益和每股淨營業收入的平均估計分別爲2.92美元和3.40美元。

Management's Discussion and Analysis (MD&A) and Interim Condensed Consolidated Financial Statements

管理層的討論與分析(MD&A)和中期簡明合併財務報表

This Press Release, which was approved by the Company's Board of Directors on the Audit Committee's recommendation, should be read in conjunction with the Q1-2024 MD&A, as well as the Q1-2024 interim condensed consolidated financial statements, which are available on the Company's website at www.intactfc.com and later today on SEDAR+ at www.sedarplus.ca.

本新聞稿經公司董事會根據審計委員會的建議批准,應與 Q1-2024 MD&A 以及 Q1-2024 中期簡明合併財務報表一併閱讀,後者可在公司網站上查閱 www.intactfc.com 今天晚些時候在 SEDAR+ 上 www.sedarplus.ca

For the definitions of measures and other insurance-related terms used in this Press Release, please refer to the MD&A and to the glossary available in the "Investors" section of the Company's website at www.intactfc.com.

有關本新聞稿中使用的措施和其他保險相關術語的定義,請參閱MD&A和公司網站 “投資者” 部分提供的詞彙表 www.intactfc.com

Conference Call Details

電話會議詳情

Intact Financial Corporation will host a conference call to review its earnings results tomorrow at 11:00 a.m. ET. To listen to the call via live audio webcast and to view the Company's interim condensed Consolidated Financial Statements, MD&A, presentation slides, Supplementary financial information and other information not included in this press release, visit the Company's website at www.intactfc.com and link to "Investors". The conference call is also available by dialing 416-764-8659 or 1-888-664-6392 (toll-free in North America). Please call 10 minutes before the start of the call. A replay of the call will be available on May 8, 2024 at 2:00 p.m. ET until midnight on May 15, 2024. To listen to the replay, call 416-764-8677 or 1-888-390-0541 (toll-free in North America), entry code 498474. A transcript of the call will also be made available on Intact Financial Corporation's website.

Intact Financial Corporation將於美國東部時間明天上午11點舉行電話會議,審查其收益業績。要通過網絡直播收聽電話會議並查看公司的中期簡明合併財務報表、MD&A、演示幻燈片、補充財務信息以及本新聞稿中未包含的其他信息,請訪問公司的網站 www.intactfc.com 並鏈接到 “投資者”。也可以撥打 416-764-8659 或 1-888-664-6392(北美免費電話)進行電話會議。請在通話開始前 10 分鐘致電。電話會議的重播將於美國東部時間2024年5月8日下午2點直至2024年5月15日午夜播出。要收聽重播,請撥打416-764-8677或1-888-390-0541(北美免費電話),輸入代碼爲498474。電話會議記錄也將在Intact Financial Corporation的網站上公佈。

About Intact Financial Corporation

Intact 金融公司簡介

Intact Financial Corporation (TSX: IFC) is the largest provider of property and casualty (P&C) insurance in Canada, a leading provider of global specialty insurance, and, with RSA, a leader in the U.K. and Ireland. Our business has grown organically and through acquisitions to over
$22 billion of total annual operating DPW.

Intact Financial Corporation(多倫多證券交易所股票代碼:IFC)是加拿大最大的財產和意外險(P&C)保險提供商,是全球領先的專業保險提供商,與RSA一起是英國和愛爾蘭的領導者。我們的業務實現了有機增長,並通過收購實現了增長
每年的運營DPW總額爲220億美元。

In Canada, Intact distributes insurance under the Intact Insurance brand through agencies and a wide network of brokers, including its wholly owned subsidiary BrokerLink. Through belairdirect, Intact distributes directly to consumers. Intact also provides affinity insurance solutions through affinity groups, travel insurance, as well as exclusive and tailored offerings through Intact Prestige.

在加拿大,Intact通過代理機構和廣泛的經紀人網絡(包括其全資子公司BrokerLink)以Intact Insurance品牌分銷保險。Intact 通過 belairdirect 直接分銷給消費者。Intact還通過親和團體、旅行保險以及Intact Prestige提供的獨家和量身定製的產品提供親和力保險解決方案。

In the U.S., Intact Insurance Specialty Solutions provides a range of specialty insurance products and services through independent agencies, regional and national brokers, and wholesalers and managing general agencies.

在美國,Intact Insurance Specialty Solutions通過獨立機構、地區和國家經紀人以及批發商和管理總代理機構提供一系列專業保險產品和服務。

In the U.K., Ireland, and Europe, Intact provides personal, commercial and specialty insurance solutions through the RSA, NIG and FarmWeb brands.

在英國、愛爾蘭和歐洲,Intact通過RSA、NIG和FarmWeb品牌提供個人、商業和專業保險解決方案。

Non-GAAP and other financial measures

非公認會計准則和其他財務指標

Non-GAAP financial measures and Non-GAAP ratios (which are calculated using Non-GAAP financial measures) do not have standardized meanings prescribed by IFRS (or GAAP) and may not be comparable to similar measures used by other companies in our industry. Non-GAAP and other financial measures are used by management and financial analysts to assess our performance. Further, they provide users with an enhanced understanding of our financial results and related trends, and increase transparency and clarity into the core results of the business.

非公認會計准則財務指標和非公認會計准則比率(使用非公認會計准則財務指標計算)不具有國際財務報告準則(或GAAP)規定的標準化含義,可能無法與我們行業中其他公司使用的類似指標進行比較。管理層和財務分析師使用非公認會計准則和其他財務指標來評估我們的業績。此外,它們使用戶能夠更好地了解我們的財務業績和相關趨勢,並提高業務核心業績的透明度和清晰度。

Non-GAAP financial measures and Non-GAAP ratios used in this Press Release and the Company's financial reports include measures related to our consolidated performance, our underwriting performance and our financial strength.

本新聞稿和公司財務報告中使用的非公認會計准則財務指標和非公認會計准則比率包括與我們的合併業績、承保業績和財務實力相關的指標。

For more information about these supplementary financial measures, Non-GAAP financial measures, and Non-GAAP ratios, including definitions and explanations of how these measures provide useful information, refer to Section 16 – Non-GAAP and other financial measures in the Q1-2024 MD&A dated May 7, 2024, which is available on our website at www.intactfc.com and on SEDAR+ at www.sedarplus.ca.

有關這些補充財務指標、非公認會計准則財務指標和非公認會計准則比率的更多信息,包括這些指標如何提供有用信息的定義和解釋,請參閱2024年5月7日發佈的 Q1-2024 MD&A中的第16節——非公認會計准則和其他財務指標,該報告可在我們的網站上查閱 www.intactfc.com 然後在 SEDAR+ 上 www.sedarplus.ca

Table 1 Reconciliation of NOI, NOIPS and OROE to Net income attributable to common shareholders, as reported under IFRS

表1 根據國際財務報告準則報告的NOI、NOIPS和OROE與歸屬於普通股股東的淨收益的對賬


Q1-2024

Q1-2023




Net income attributable to shareholders, as reported under IFRS

673

377

Remove: pre-tax non-operating results

13

141

Remove: non-operating tax expense (benefit)

(21)

35

NOI attributable to shareholders

665

553

Remove: preferred share dividends and other equity distribution

(17)

(16)

NOI attributable to common shareholders

648

537

Divided by weighted-average number of common shares (in millions)

178.3

175.3

NOIPS, basic and diluted (in dollars)

3.63

3.06

NOI attributable to common shareholders for the last 12 months

2,172

2,114

Adjusted average common shareholders' equity, excluding AOCI

14,785

15,039

OROE for the last 12 months

14.7 %

14.1 %


2024 年第一季度

2023 年第一季度




根據國際財務報告準則報告的歸屬於股東的淨收益

673

377

刪除:稅前非經營業績

13

141

刪除:非營業稅支出(福利)

(21)

35

歸屬於股東的 NOI

665

553

刪除:優先股分紅和其他權益分配

(17)

(16)

歸屬於普通股股東的 NOI

648

537

除以普通股的加權平均數(以百萬計)

178.3

175.3

NOIPS,基本和攤薄後(以美元計)

3.63

3.06

過去 12 個月歸屬於普通股股東的 NOI

2,172

2,114

調整後的平均普通股股東權益,不包括AOCI

14,785

15,039

過去 12 個月的 OROE

14.7%

14.1%

Table 2 Reconciliation of underwriting results on a MD&A basis with the interim condensed consolidated financial statements

表2 基於管理與分析的承保業績與中期簡明合併財務報表的對賬

Financial statements

FS

1

2

3

4

5

6

7

8

Total

MD&A

MD&A

For the quarter ended March 31, 2024












Insurance revenue

6,511

(673)

(359)




(281)

(20)

15

(1,318)

5,193

Operating net underwriting revenue

Insurance service expense

(5,358)

314

420

(148)

8

(49)

302

20

(15)

852

(4,506)

Sum of: Operating net claims ($2,717 million) and Operating net underwriting expenses ($1,789 million)

Expense from reinsurance contracts

(673)

673








673

-

n/a

Income from reinsurance contracts

314

(314)








(314)

-

n/a

Insurance service result

794

-

61

(148)

8

(49)

21

-

-

(107)

687

Underwriting income (loss)

For the quarter ended March 31, 2023












Insurance revenue

6,354

(847)

(80)




(541)

(59)

37

(1,490)

4,864

Operating net underwriting revenue

Insurance service expense

(5,596)

733

140

(86)

6

(35)

565

59

(37)

1,345

(4,251)

Sum of: Operating net claims ($2,599 million) and Operating net underwriting expenses ($1,652 million)

Expense from reinsurance contracts

(847)

847








847

-

n/a

Income from reinsurance contracts

733

(733)








(733)

-

n/a

Insurance service result

644

-

60

(86)

6

(35)

24

-

-

(31)

613

Underwriting income (loss)

財務報表

FS

1

2

3

4

5

6

7

8

總計

MD&A

MD&A

截至2024年3月31日的季度












保險收入

6,511

(673)

(359)




(281)

(20)

15

(1,318)

5,193

運營淨承保收入

保險服務費用

(5,358)

314

420

(148)

8

(49)

302

20

(15)

852

(4,506)

總和:營業淨索賠(27.17億美元)和運營淨承保費用(17.89億美元)

再保險合同的費用

(673)

673








673

-

不適用

再保險合同的收入

314

(314)








(314)

-

不適用

保險服務結果

794

-

61

(148)

8

(49)

21

-

-

(107)

687

承保收入(虧損)

截至2023年3月31日的季度












保險收入

6,354

(847)

(80)




(541)

(59)

37

(1,490)

4,864

運營淨承保收入

保險服務費用

(5,596)

733

140

(86)

6

(35)

565

59

(37)

1,345

(4,251)

總和:營業淨索賠(25.99億美元)和運營淨承保費用(16.52億美元)

再保險合同的費用

(847)

847








847

-

不適用

再保險合同的收入

733

(733)








(733)

-

不適用

保險服務結果

644

-

60

(86)

6

(35)

24

-

-

(31)

613

承保收入(虧損)

Reconciling items in the table above:

正在協調上表中的項目:

1

Adjustment to present results net of reinsurance

2

Adjustment to exclude net underwriting revenue, net claims, net underwriting expenses from exited lines (treated as non-operating)

3

Adjustment to include indirect underwriting expenses (from Other income and expense under IFRS)

4

Adjustment to exclude the non-operating pension expense

5

Adjustment to reclassify intercompany commissions (to Distribution income & Other corporate income (expense))

6

Adjustment to exclude Net insurance service results from claims acquired in a business combination (treated as non-operating)

7

Adjustment to reclassify Assumed (ceded) commissions and premium adjustments

8

Adjustment to reclassify Net insurance revenue from retroactive reinsurance contracts

1

對扣除再保險後的現行業績的調整

2

調整以排除退出項目中的淨承保收入、淨索賠、淨承保費用(視爲非營業)

3

調整以包括間接承保費用(來自國際財務報告準則下的其他收入和支出)

4

調整以排除非營業養老金支出

5

調整以對公司間佣金進行重新分類(至分配收入和其他公司收入(支出))

6

進行調整,將企業合併中獲得的索賠中的淨保險服務業績排除在外(視爲非營業)

7

對假定(割讓)佣金和保費調整進行重新分類的調整

8

調整以對來自追溯再保險合同的淨保險收入進行重新分類

Table 3 Reconciliation of Net unwind of discount on claims liabilities to Net insurance financial result, as reported under IFRS

表3 按照《國際財務報告準則》報告的理賠負債折現淨額與淨保險財務業績的對賬




Q1-2024

Q1-2023






Net insurance financial result, as reported under IFRS



(97)

(251)

Remove: Changes in discount rates and other financial assumptions



(81)

92

Remove: Net foreign currency gains (losses)



(30)

(44)

Remove: Net insurance financial result from claims acquired in a business combination



(19)

(23)

Net unwind of discount on claims liabilities



(227)

(226)




2024 年第一季度

2023 年第一季度






根據國際財務報告準則報告的淨保險財務業績



(97)

(251)

刪除:貼現率和其他財務假設的變化



(81)

92

刪除:淨外幣收益(虧損)



(30)

(44)

刪除:企業合併中獲得的索賠的淨保險財務業績



(19)

(23)

理賠負債折扣的淨還款額



(227)

(226)

Table 4 Reconciliation of ROE to Net income attributable to shareholders, as reported under IFRS

表4 根據《國際財務報告準則》報告的淨收益與歸屬於股東的淨收益的對賬


Q1-2024

Q1-2023

Net income attributable to shareholders

673

377

Remove: preferred share dividends and other equity distribution

(17)

(16)

Net income attributable to common shareholders

656

361

Divided by weighted-average number of common shares (in millions)

178.3

175.3

EPS, basic and diluted (in dollars)

3.68

2.06

Net income attributable to common shareholders for the last 12 months

1,527

2,269

Adjusted average common shareholders' equity

14,397

14,762

ROE for the last 12 months

10.6 %

15.4 %


2024 年第一季度

2023 年第一季度

歸屬於股東的淨收益

673

377

刪除:優先股分紅和其他權益分配

(17)

(16)

歸屬於普通股股東的淨收益

656

361

除以普通股的加權平均數(以百萬計)

178.3

175.3

基本每股收益和攤薄後每股收益(以美元計)

3.68

2.06

過去12個月歸屬於普通股股東的淨收益

1,527

2,269

調整後的平均普通股股東權益

14,397

14,762

過去 12 個月的投資回報率

10.6%

15.4%

Table 5 Reconciliation of consolidated results on a MD&A basis with the interim condensed consolidated financial statements

表5 基於管理與分析的合併業績與中期簡明合併財務報表的對賬


MD&A captions

Pre-tax



As presented in the Financial statements

Distribution
income

Total
finance
costs

Other
operating
income
(expense)

Operating

net investment
result

Total
income
taxes

Non-
operating
results

Underwriting
income
(loss)

Total F/S
caption

For the quarter ended March 31, 2024

Insurance service result

43


6



(90)

835

794

Net investment income




380




380

Net gains (losses) on investment portfolio






(40)


(40)

Net insurance financial result




(227)


130


(97)

Share of profits from investments in associates and joint ventures

38

(5)

2


(7)

(6)


22

Other net gains (losses)






180


180

Other income and expense

19


(36)



(74)

(148)

(239)

Other finance costs


(57)






(57)

Acquisition, integration and restructuring costs






(113)


(113)

Income tax benefit (expense)





(157)



(157)










Total, as reported in MD&A

100

(62)

(28)

153

(164)

(13)

687


For the quarter ended March 31, 2023

Insurance service result

36


(1)



(90)

699

644

Net investment income




295




295

Net gains (losses) on investment portfolio






149


149

Net insurance financial result




(226)


(25)


(251)

Share of profits from investments in associates and joint ventures

47

(4)

1


(10)

(4)


30

Other net gains (losses)






17


17

Other income and expense

22


(31)



(52)

(86)

(147)

Other finance costs


(50)






(50)

Acquisition, integration and restructuring costs






(136)


(136)

Income tax benefit (expense)





(174)



(174)










Total, as reported in MD&A

105

(54)

(31)

69

(184)

(141)

613



MD&A 字幕

稅前



如財務報表所示

分佈
收入

總計
金融
成本

其他
操作的
收入
(費用)

正在運營

淨投資
結果

總計
收入

非-
操作的
結果

承保
收入
(損失)

F/S 總計
字幕

截至2024年3月31日的季度

保險服務結果

43


6



(90)

835

794

淨投資收益




380




380

投資組合的淨收益(虧損)






(40)


(40)

淨保險財務業績




(227)


130


(97)

投資聯營企業和合資企業的利潤份額

38

(5)

2


(7)

(6)


22

其他淨收益(虧損)






180


180

其他收入和支出

19


(36)



(74)

(148)

(239)

其他財務費用


(57)






(57)

收購、整合和重組成本






(113)


(113)

所得稅優惠(費用)





(157)



(157)










總計,如 MD&A 中所述

100

(62)

(28)

153

(164)

(13)

687


截至2023年3月31日的季度

保險服務結果

36


(1)



(90)

699

644

淨投資收益




295




295

投資組合的淨收益(虧損)






149


149

淨保險財務業績




(226)


(25)


(251)

投資聯營企業和合資企業的利潤份額

47

(4)

1


(10)

(4)


30

其他淨收益(虧損)






17


17

其他收入和支出

22


(31)



(52)

(86)

(147)

其他財務費用


(50)






(50)

收購、整合和重組成本






(136)


(136)

所得稅優惠(費用)





(174)



(174)










總計,如 MD&A 中所述

105

(54)

(31)

69

(184)

(141)

613


Table 6 Reconciliation of AEPS and AROE to Net income attributable to shareholders, as reported under IFRS

表6 根據國際財務報告準則報告的AEPS和AROE與歸屬於股東的淨收益的對賬


Q1-2024

Q1-2023

Net income attributable to shareholders, as reported under IFRS

673

377

Remove acquisition-related items, after tax



Amortization of acquired intangible assets

57

49

Acquisition and integration costs

55

45

Tax adjustments on acquisition-related items

-

1

Net result from claims acquired in a business combination

2

1

Adjusted net income attributable to shareholders

787

473

Remove: preferred share dividends and other equity distribution

(17)

(16)

Adjusted net income attributable to common shareholders

770

457

Divided by weighted-average number of common shares (in millions)

178.3

175.3

AEPS, basic and diluted (in dollars)

4.31

2.61

Adjusted net income attributable to common shareholders for the last 12 months

1,950

2,697

Adjusted average common shareholders' equity

14,397

14,762

AROE for the last 12 months

13.5 %

18.3 %


2024 年第一季度

2023 年第一季度

根據國際財務報告準則報告的歸屬於股東的淨收益

673

377

稅後移除與收購相關的項目



收購的無形資產的攤銷

57

49

收購和整合成本

55

45

收購相關項目的稅收調整

-

1

企業合併中獲得的索賠的淨結果

2

1

歸屬於股東的調整後淨收益

787

473

刪除:優先股分紅和其他權益分配

(17)

(16)

歸屬於普通股股東的調整後淨收益

770

457

除以普通股的加權平均數(以百萬計)

178.3

175.3

AEPS,基本和攤薄後(以美元計)

4.31

2.61

過去12個月歸屬於普通股股東的調整後淨收益

1,950

2,697

調整後的平均普通股股東權益

14,397

14,762

過去 12 個月的 AROE

13.5%

18.3%

Table 7 Calculation of BVPS and BVPS, excluding AOCI

表 7 BVPS 和 BVPS 的計算,不包括 AOCI

As at March 31,

2024

2023




Equity attributable to shareholders, as reported under IFRS

16,740

15,241

Remove: Preferred shares and other equity, as reported under IFRS

(1,619)

(1,619)




Common shareholders' equity

15,121

13,622

Remove: AOCI, as reported under IFRS

292

484




Common shareholders' equity (excluding AOCI)

15,413

14,106




Number of common shares outstanding at the same date (in millions)

178.4

175.3

BVPS

84.76

77.72

BVPS (excluding AOCI)

86.39

80.49

截至3月31日,

2024

2023




根據國際財務報告準則報告的歸屬於股東的股權

16,740

15,241

刪除:根據國際財務報告準則報告的優先股和其他股權

(1,619)

(1,619)




普通股股東權益

15,121

13,622

刪除:根據國際財務報告準則報告的AOCI

292

484




普通股股東權益(不包括AOCI)

15,413

14,106




同日已發行普通股數量(單位:百萬股)

178.4

175.3

BVPS

84.76

77.72

BVPS(不包括 AOCI)

86.39

80.49

Table 8 Adjusted average common shareholders' equity and Adjusted average common shareholders' equity, excluding AOCI

表 8 調整後的平均普通股股東權益和調整後的平均普通股股東權益,不包括AOCI

As at March 31,

2024

2023




Ending common shareholders' equity

15,121

13,622

Remove: significant capital transaction in the last 12 months

(557)

1,195

Ending common shareholders' equity, excluding significant capital transaction

14,564

14,817

Beginning common shareholders' equity

13,622

14,923

Average common shareholders' equity, excluding significant capital transaction

14,093

14,870

Weighted impact of significant capital transactions1

304

(108)

Adjusted average common shareholders' equity

14,397

14,762




Ending common shareholders' equity, excluding AOCI

15,413

14,106

Remove: significant capital transaction in the last 12 months

(557)

1,195

Ending common shareholders' equity, excluding AOCI and significant capital transaction

14,856

15,301

Beginning common shareholders' equity, excluding AOCI

14,106

14,993

Average common shareholders' equity, excluding AOCI and significant capital transaction

14,481

15,147

Weighted impact of significant capital transactions1

304

(108)

Adjusted average common shareholders' equity, excluding AOCI

14,785

15,039

截至3月31日

2024

2023




終止普通股股東權益

15,121

13,622

刪除:過去12個月的重大資本交易

(557)

1,195

期末普通股股東權益,不包括重大資本交易

14,564

14,817

初始普通股股東權益

13,622

14,923

普通股股東權益的平均值,不包括重大資本交易

14,093

14,870

重大資本交易的加權影響1

304

(108)

調整後 普通股股東權益的平均值

14,397

14,762




期末普通股股東權益,不包括AOCI

15,413

14,106

刪除:過去12個月的重大資本交易

(557)

1,195

期末普通股股東權益,不包括AOCI和重大資本交易

14,856

15,301

初始普通股股東權益,不包括AOCI

14,106

14,993

普通股股東權益的平均值,不包括AOCI和重大資本交易

14,481

15,147

重大資本交易的加權影響1

304

(108)

調整後 普通股股東權益的平均值,不包括AOCI

14,785

15,039

1 March 31, 2023 figure represents the net weighted impact of the February 27, 2023 significant capital transaction. March 31, 2024 figure represents the weighted impact of the September 13, 2023 significant capital transaction.

1 2023年3月31日的數字代表了2023年2月27日重大資本交易的淨加權影響。2024年3月31日的數字代表了2023年9月13日重大資本交易的加權影響。

Table 9 Reconciliation of Debt outstanding (excluding hybrid debt) and Total capital to Debt outstanding, Equity attributable to shareholders and Equity attributable to NCI, as reported under IFRS

表9 根據國際財務報告準則報告的未償債務(不包括混合債務)和總資本與未償債務、股東應占權益和歸屬於NCI的權益的對賬

As at

March 31, 2024

Dec. 31, 2023




Debt outstanding, as reported under IFRS

4,714

5,081

Remove: hybrid subordinated notes

(247)

(247)




Debt outstanding (excluding hybrid debt)

4,467

4,834




Debt outstanding, as reported under IFRS

4,714

5,081

Equity attributable to shareholders, as reported under IFRS

16,740

16,190

Preferred shares from Equity attributable to non-controlling interests

285

285

Adjusted total capital

21,739

21,556




Debt outstanding (excluding hybrid debt)

4,467

4,834

Adjusted total capital

21,739

21,556

Adjusted debt-to-total capital ratio

20.5 %

22.4 %




Debt outstanding, as reported under IFRS

4,714

5,081

Preferred shares and other equity, as reported under IFRS

1,619

1,619

Preferred shares from Equity attributable to non-controlling interests

285

285

Debt outstanding and preferred shares (including NCI)

6,618

6,985

Adjusted total capital

21,739

21,556

Total leverage ratio

30.4 %

32.4 %

Adjusted debt-to-total capital ratio

20.5 %

22.4 %

Preferred shares and hybrids

9.9 %

10.0 %

截至目前

2024年3月31日

2023年12月31日




根據國際財務報告準則報告的未償債務

4,714

5,081

移除:混合附屬票據

(247)

(247)




未償債務(不包括混合債務)

4,467

4,834




根據國際財務報告準則報告的未償債務

4,714

5,081

根據國際財務報告準則報告的歸屬於股東的股權

16,740

16,190

歸屬於非控股權益的股權中的優先股

285

285

調整後的總資本

21,739

21,556




未償債務(不包括混合債務)

4,467

4,834

調整後的總資本

21,739

21,556

調整後的債務與總資本比率

20.5%

22.4%




根據國際財務報告準則報告的未償債務

4,714

5,081

根據國際財務報告準則報告的優先股和其他股權

1,619

1,619

歸屬於非控股權益的股權中的優先股

285

285

未償債務和優先股(包括NCI)

6,618

6,985

調整後的總資本

21,739

21,556

總槓桿率

30.4%

32.4%

調整後的債務與總資本比率

20.5%

22.4%

優先股和混合股

9.9%

10.0%

Forward Looking Statements

前瞻性陳述

Certain statements made in this news release are forward-looking statements. These statements include, without limitation, statements relating to the outlook for the property and casualty insurance industry in Canada, the U.S. and the UK, the Company's business outlook, the Company's growth prospects, the Direct Line Insurance Group plc's brokered Commercial Lines operations acquisition and the exit of Royal & Sun Alliance Insurance Limited ("RSA") from the UK personal lines market, including the sale of our UK direct personal lines operations to Admiral Group plc. All such forward-looking statements are made pursuant to the 'safe harbour' provisions of applicable Canadian securities laws.

本新聞稿中的某些陳述是前瞻性陳述。這些聲明包括但不限於與加拿大、美國和英國財產和意外傷害保險行業前景、公司的業務前景、公司的增長前景、Direct Line Insurance Group plc經紀的商業航線業務收購以及皇家太陽聯盟保險有限公司(“RSA”)退出英國個人保險市場,包括將我們的英國直接個人專線業務出售給Admiral Group plc有關的聲明。所有此類前瞻性陳述均根據適用的加拿大證券法的 “安全港” 條款作出。

Forward-looking statements, by their very nature, are subject to inherent risks and uncertainties and are based on several assumptions, both general and specific, which give rise to the possibility that actual results or events could differ materially from our expectations expressed in or implied by such forward-looking statements as a result of various factors, including those discussed in the Company's most recently filed Annual Information Form dated February 13, 2024 and available on SEDAR+ at www.sedarplus.ca. As a result, we cannot guarantee that any forward-looking statement will materialize and we caution you against relying on any of these forward-looking statements. Except as may be required by Canadian securities laws, we do not undertake any obligation to update or revise any forward-looking statements contained in this news release, whether as a result of new information, future events or otherwise. Please read the cautionary note at the beginning of the Q1-2024 MD&A.

就其本質而言,前瞻性陳述受固有的風險和不確定性影響,並基於幾種一般和具體假設,這使得實際業績或事件可能由於各種因素而與我們在此類前瞻性陳述中表達或暗示的預期存在重大差異,包括公司最近提交的2024年2月13日年度信息表中討論的並在SEDAR+上查閱的內容 www.sedarplus.ca。因此,我們無法保證任何前瞻性陳述都能實現,我們提醒您不要依賴任何前瞻性陳述。除非加拿大證券法另有要求,否則我們沒有義務更新或修改本新聞稿中包含的任何前瞻性陳述,無論是由於新信息、未來事件還是其他原因。請閱讀 Q1-2024 MD&A 開頭的警示說明。

SOURCE Intact Financial Corporation

來源 Intact 金融公司

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論