Skip to main content
hello world

Intact Financial Corporation reports Q3-2024 results

Cision PR Newswire - Tue Nov 5, 4:01PM CST

(in Canadian dollars except as otherwise noted)

TORONTO , Nov. 5, 2024 /CNW/ - (TSX: IFC)  

Highlights

  • Organic operating DPW 1,2 growth of 6%, excluding acquisitions and exits, led by continued momentum in Personal lines
  • Combined ratio 1 of 103.9% included 22 points of catastrophe losses, offsetting otherwise strong underlying performances across all geographies
  • Net operating income per share 1 was $1.01 (and EPS of $1.06 ), despite $5.03 of catastrophe losses, with double-digit growth in investment and distribution income
  • Operating ROE 1 remained strong at 15.8% over the last 12 months, up 4 points year-over-year, with BVPS 1 of $90.60 , up 3% sequentially, despite the unusually challenging operating environment 
  • Strong and resilient balance sheet with $2.6 billion of total capital margin 1 and an adjusted debt-to-total capital ratio 1 of 20.3%

Charles Brindamour, Chief Executive Officer, said: 

"The devastating effects from severe weather events in the quarter have impacted the lives of tens of thousands of customers.Our employees were on the ground within the first hours of these events providing immediate assistance to affected communities. We are leveraging our competitive advantages, which include On Side Restoration and Intact Service Centres, to minimize losses for our customers. In this context, our operations have shown great financial resiliency, reflected by our strong capital position and mid-teens operating ROE over the last 12 months. It's in these challenging moments that we demonstrate our purpose - to help people, businesses and society prosper in good times and be resilient in bad."

Consolidated Highlights

(in millions of Canadian dollars except as otherwise noted)

Q3-2024

Q3-2023

Change

YTD-2024

YTD-2023

Change



Operating direct premiums written 1 , 2

6,207

5,925

4 %

17,972

16,960

5 %



Combined ratio 1

103.9 %

98.3 %

5.6 pts

94.2 %

95.6 %

(1.4) pts



Underwriting (loss) income 1

(215)

88

(344) %

925

666

39 %



Operating net investment income

394

349

13 %

1,161

970

20 %



Distribution income 1

132

116

14 %

401

358

12 %



Net operating income attributable to common shareholders 1

182

349

(48) %

1,695

1,301

30 %



Net income

212

163

30 %

1,643

800

105 %



Per share measures (in dollars)















Net operating income per share (NOIPS) 1,3

$1.01

$1.98

(49) %

$9.49

$7.41

28 %



Earnings per share (EPS) – diluted 3

$1.06

$0.83

28 %

$8.78

$4.19

110 %



Book value per share 1

$90.60

$77.24

17 %









Return on equity for the last 12 months















Operating ROE 1

15.8 %

12.0 %

3.8 pts









Adjusted ROE 1

16.7 %

10.6 %

6.1 pts









ROE 1

13.8 %

7.8 %

6.0 pts









Total capital margin 1

2,566

2,841

(275)









Adjusted debt-to-total capital ratio 1

20.3 %

22.7 %

(2.4) pts











12-Month Industry Outlook

  • We expect the current insurance market conditions to persist, in light of the recent elevated catastrophe losses:
    • In both Personal auto and property, we expect low double-digit premium growth; and
    • In Commercial and Specialty lines across all geographies, we expect mid-single-digit premium growth.

___________________________________________

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 14 – Non-GAAP and other financial measures in the Q3-2024 Management's Discussion and Analysis for further details.

2

DPW change (growth) is presented in constant currency.

3

Per share metric is calculated based on the weighted-average diluted number of common shares.



Segment Results

(in millions of Canadian dollars except as otherwise noted)

Q3-2024

Q3-2023

Change

YTD-2024

YTD-2023

Change

Operating direct premiums written1,2

Canada

4,261

3,943

8 %

12,076

11,209

8 %

UK&I 3

1,075

1,157

(11) %

3,635

3,594

(2) %

US

871

825

4 %

2,261

2,157

4 %

Total

6,207

5,925

4 %

17,972

16,960

5 %

Combined ratio1  

Canada

109.5 %

101.8 %

  7.7 pts

95.4 %

97.3 %

(1.9) pts

UK&I 3

91.9 %

92.5 %

(0.6) pts

92.9 %

93.7 %

 (0.8) pts

US

87.4 %

88.5 %

(1.1) pts

88.0 %

89.6 %

(1.6) pts

Combined ratio

103.9 %

98.3 %

5.6 pts

94.2 %

95.6 %

(1.4) pts



Q3-2024 Consolidated Performance

  • Overall operating DPW increased 4%, with organic growth of 6%, after excluding the net impact from acquisitions and exits. This was led by rate increases and unit growth in hard market conditions across Personal lines. Within Commercial lines, growth was led by rates in the mid-single digits, with market conditions varying by line of business and increased competition in large accounts.
  • Overall combined ratio was elevated at 103.9% after incurring 22 points of catastrophe losses (approximately 17 points in excess of expectations) driven by severe weather events, mainly impacting our Canadian segment. Our results otherwise reflected robust underlying performance (excluding catastrophe losses and prior year development) across all geographies.
  • Operating net investment income of $394 million increased 13% year-over-year, mainly due to higher reinvestment yields captured in 2023.
  • Distribution income of $132 million increased 14% from last year, driven by strong contributions from our M&A activities, along with improved margins within BrokerLink.

Lines of Business

P&C Canada

  • Personal auto operating DPW grew 12%, reflecting rates and continued unit momentum in hard market conditions. The combined ratio of 97.6% included 7 points of catastrophe losses, more than 4 points above expectations. Excluding this, performance was strong, with an underlying improvement of 3 points year-over-year, which offset lower favourable PYD in the quarter.  
  • Personal property operating DPW grew by 8%, reflecting rates and unit growth in hard market conditions. The combined ratio of 147.5% was elevated after absorbing 72 points of catastrophe losses in the quarter. This line of business has shown long-term resiliency with an average combined ratio of 90% over the last 10 years.
  • Commercial lines operating DPW grew by 2%, reflecting mid-single-digit rate increases, offset by the impact of continued competition in large accounts. The combined ratio remained solid at 94.4%, as elevated catastrophe losses were largely offset by strong favourable PYD and a very robust underlying performance.

P&C UK&I 2

  • Excluding the impact of the UK Personal lines exit, operating DPW growth was 28%, mainly due to the Q4-2023 DLG brokered Commercial lines acquisition. Organic growth was muted in the quarter, as mid-single-digit rate actions and solid new business in Commercial lines were offset by moderating market conditions, particularly in large accounts in specialty lines. The combined ratio remained solid at 91.9%, in line with expectations following the DLG acquisition.

P&C US 2

  • Operating DPW grew 4%, reflecting mid-single-digit or better rate actions in most lines of business, offset by the impact of corrective actions taken in certain lines of business. The combined ratio was strong at 87.4% for the quarter, 1 point better than the prior year, reflecting continued underwriting discipline.

_____________________________________________

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 14 – Non-GAAP and other financial measures in the Q3-2024 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 28% in Q3-2024 and 33% in YTD-2024. Pro-forma combined ratios were 90.4% for Q3-2023 and 89.7% for YTD-2023.



Net Operating Income, EPS and ROE

  • Net operating income attributable to common shareholders remained profitable at $182 million after absorbing $1,216 million of catastrophe losses in the quarter. This reflected strong underwriting fundamentals, coupled with solid growth in distribution and investment activities.
  • Earnings Per Share increased year-over-year to $1.06 , despite the challenging environment, driven by our diversified sources of income and further supported by gains on our equity securities.
  • Operating ROE was resilient at 15.8%, withstanding the negative impact from catastrophe losses over the past 12 months.

Balance Sheet

  • The Company ended the quarter in a strong financial position, with a robust total capital margin of $2.6 billion despite the heavy catastrophe losses in the quarter. Regulatory capital ratios remained solid in all jurisdictions.
  • Adjusted debt-to-total capital ratio was 20.3% as at September 30, 2024 , up slightly from last quarter, following the severe weather events in the period combined with the cancellation of RSA's preferred shares.
  • IFC's book value per share (BVPS) of $90.60 as at September 30, 2024 increased 17% year-over-year, and was 3% higher than Q2-2024, led by solid earnings and market-related gains on our bond portfolio.

Common Share Dividend

  • 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 December 31, 2024 , to shareholders of record on December 16, 2024 .

Preferred Share Dividends

  • 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 December 31, 2024 , to shareholders of record on December 16, 2024 .

Analysts' Estimates

  • The average estimate of earnings per share and net operating income per share for the quarter among the analysts who follow the Company was a loss of $(0.17) and $(0.06) , respectively.

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

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 Q3-2024 MD&A, as well as the Q3-2024 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 .

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 .

Conference Call Details

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 437-900-0527 or 1-888-510-2154 (toll-free in North America ). Please call 10 minutes before the start of the call. A replay of the call will be available on November 6, 2024 at 1:00 p.m. ET until 11:59 p.m. ET on November 13, 2024 . To listen to the replay, call 289-819-1450 or 1-888-660-6345 (toll-free in North America ), entry code 05046. A transcript of the call will also be made available on Intact Financial Corporation's website.

About Intact Financial Corporation

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 UK and Ireland . Our business has grown organically and through acquisitions to over $22 billion of total annual operating DPW.

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.

In the US, 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.

In the UK, Ireland , and Europe , Intact provides Personal, Commercial and/or Specialty insurance solutions through the RSA, 123.ie, NIG and FarmWeb brands.

Non-GAAP and other financial measures

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.

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

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 14 – Non-GAAP and other financial measures in the Q3-2024 MD&A dated September 30 , 2024, which is available on our website at  www.intactfc.com  and on SEDAR+ at www.sedarplus.ca .

Table 1  Reconciliation of NOI, NOIPS and OROE to Net income attributable to shareholders



Q3-2024

Q3-2023

YTD-2024

YTD-2023











Net income attributable to shareholders, as reported under IFRS

207

163

1,630

792

Remove: pre-tax non-operating results

(23)

265

117

613

Remove: non-operating tax expense (benefit) 

15

(62)

10

(48)

NOI attributable to shareholders

199

366

1,757

1,357

Remove: preferred share dividends and other equity distribution

(17)

(17)

(62)

(56)

NOI attributable to common shareholders

182

349

1,695

1,301

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

178.6

175.9

178.6

175.5

NOIPS (in dollars)

1.01

1.98

9.49

7.41

NOI attributable to common shareholders for the last 12 months

2,408

1,791





Adjusted average common shareholders' equity, excluding AOCI

15,277

14,894





OROE for the last 12 months

15.8 %

12.0 %







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

Financial statements

F/S 

1

2

3

4

5

6

7

8

9

Total

MD&A 

MD&A

Quarter endedSeptember 30, 2024



Insurance revenue

6,757

(645)

(354)









(250)

(25)

22

(1,252)

5,505

Operating net underwriting revenue

Insurance service expense

(6,809)

848

375

(130)

8

(49)

(230)

264

25

(22)

1,089

(5,720)

Sum of: Operating net claims ($3,934

million) and Operating net underwriting

expenses ($1,786 million)

Expense from reinsurance

contracts

(645)

645

















645

-

n/a

Income from reinsurance

contracts

848

(848)

















(848)

-

n/a

Insurance service result

151

-

21

(130)

8

(49)

(230)

14

-

-

(366)

(215)

Underwriting income (loss)

Quarter endedSeptember 30, 2023



Insurance revenue

6,385

(815)

(63)









(245)

(67)

31

(1,159)

5,226

Operating net underwriting revenue

Insurance service expense

(5,948)

780

121

(97)

5

(42)

(252)

259

67

(31)

810

(5,138)

Sum of: Operating net claims ($3,420 

million) and Operating net underwriting

expenses ($1,718 million)

Expense from reinsurance

contracts

(815)

815

















815

-

n/a

Income from reinsurance

contracts

780

(780)

















(780)

-

n/a

Insurance service result

402

-

58

(97)

5

(42)

(252)

14

-

-

(314)

88

Underwriting income (loss)



Reconciling items in the table above:

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 operating income (expense))

6

Adjustment to exclude discount build on claims liabilities (treated as non-operating)

7

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

8

Adjustment to reclassify Assumed (ceded) commissions and premium adjustments

9

Adjustment to reclassify Net insurance revenue from retroactive reinsurance contracts



Table 3  Reconciliation of underwriting results on a MD&A basis with the interim condensed consolidated financial statements (year-to-date)

Financial statements

F/S 

1

2

3

4

5

6

7

8

9

Total

MD&A 

MD&A

Nine-month period ended September 30, 2024



Insurance revenue

19,756

(1,937)

(1,069)









(738)

(57)

44

(3,757)

15,999

Operating net underwriting revenue

Insurance service expense

(17,363)

1,527

1,165

(392)

24

(142)

(695)

789

57

(44)

2,289

(15,074)

Sum of: Operating net claims ($9,691

million) and Operating net underwriting

expenses ($5,383 million)

Expense from reinsurance

contracts

(1,937)

1,937

















1,937

-

n/a

Income from reinsurance

contracts

1,527

(1,527)

















(1,527)

-

n/a

Insurance service result

1,983

-

96

(392)

24

(142)

(695)

51

-

-

(1,058)

925

Underwriting income (loss)

Nine-month period ended September 30, 2023



Insurance revenue

18,982

(2,470)

(216)









(1,107)

(181)

98

(3,876)

15,106

Operating net underwriting revenue

Insurance service expense

(17,044)

2,054

371

(295)

17

(111)

(678)

1,163

181

(98)

2,604

(14,440)

Sum of: Operating net claims ($9,347

million) and Operating net underwriting

expenses ($5,093 million)

Expense from reinsurance

contracts

(2,470)

2,470

















2,470

-

n/a

Income from reinsurance

contracts

2,054

(2,054)

















(2,054)

-

n/a

Insurance service result

1,522

-

155

(295)

17

(111)

(678)

56

-

-

(856)

666

Underwriting income (loss)



Reconciling items in the table above:

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 operating income (expense))

6

Adjustment to exclude discount build on claims liabilities (treated as non-operating)

7

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

8

Adjustment to reclassify Assumed (ceded) commissions and premium adjustments

9

Adjustment to reclassify Net insurance revenue from retroactive reinsurance contracts



Table 4  Reconciliation of ROE to Net income attributable to shareholders



Q3-2024

Q3-2023

YTD-2024

YTD-2023

Net income attributable to shareholders, as reported under IFRS

207

163

1,630

792

Remove: preferred share dividends and other equity distribution 

(17)

(17)

(62)

(56)

Net income attributable to common shareholders 

190

146

1,568

736

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

178.4

175.9

178.3

175.5

EPS, basic (in dollars)

1.07

0.83

8.79

4.19

Divided by weighted-average diluted number of common shares 1 (in millions)

178.6

175.9

178.6

175.5

EPS, diluted (in dollars)  

1.06

0.83

8.78

4.19

Net income attributable to common shareholders for the last 12 months

2,064

1,066





Adjusted average common shareholders' equity

14,967

13,695





ROE for the last 12 months

13.8 %

7.8 %





1  Includes the net effect of the exercise of stock options. See Note 18 – Earnings per share to the interim condensed consolidated financial statements for more details.



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



MD&A captions

Pre-tax





As presented in the Financial

statements

Distribution

income

 

Total

finance

costs

Other

operating

income

(expense)

Operating

net

investment

income

 

Total

income

taxes

 

Non-

operating

results

Underwriting

income

(loss)

 

 

Total F/S

caption

For the quarter ended September 30, 2024

Insurance service result

28



21





187

(85)

151

Net investment income







394







394

Net gains (losses) on investment

portfolio











399



399

Net insurance financial result











(408)



(408)

Share of profits from investments in

associates and joint ventures

31

(4)

(1)



(7)

(2)



17

Other net gains (losses)











5



5

Other income and expense

73



(59)





(81)

(130)

(197)

Other finance costs



(55)











(55)

Acquisition, integration and restructuring

costs











(77)



(77)

Income tax benefit (expense)









(17)





(17)



















Total, as reported in MD&A

132

(59)

(39)

394

(24)

23

(215)



For the quarter ended September 30, 2023

Insurance service result

26



16





175

185

402

Net investment income







349







349

Net gains (losses) on investment

portfolio











(137)



(137)

Net insurance financial result











(149)



(149)

Share of profits from investments in

     associates and joint ventures

32

(2)





(7)

(7)



16

Other net gains (losses)











9



9

Other income and expense

58



(50)





(47)

(97)

(136)

Other finance costs



(61)











(61)

Acquisition, integration and restructuring

costs











(109)



(109)

Income tax benefit (expense)









(21)





(21)



















Total, as reported in MD&A

116

(63)

(34)

349

(28)

(265)

88





Table 6  Reconciliation of consolidated results on a MD&A basis with the interim condensed consolidated financial statements (year-to-date)



MD&A captions

Pre-tax





As presented in the Financial

statements

Distribution

income

 

Total

finance

costs

Other

operating

income

(expense)

Operating

net

investment

income

 

Total

income

taxes

 

Non-

operating

results

Underwriting

income

(loss)

 

 

Total F/S

caption

For the nine-month period ended September 30, 2024

Insurance service result

99



43





524

1,317

1,983

Net investment income







1,161







1,161

Net gains (losses) on investment

portfolio











325



325

Net insurance financial result











(700)



(700)

Share of profits from investments

in associates and joint ventures

121

(12)





(25)

(17)



67

Other net gains (losses)











259



259

Other income and expense

181



(170)





(228)

(392)

(609)

Other finance costs



(166)











(166)

Acquisition, integration and

restructuring costs











(280)



(280)

Income tax benefit (expense)









(397)





(397)



















Total, as reported in MD&A

401

(178)

(127)

1,161

(422)

(117)

925



For the nine-month period ended September 30, 2023

Insurance service result

71



40





450

961

1,522

Net investment income







970







970

Net gains (losses) on investment

portfolio











(283)



(283)

Net insurance financial result











(321)



(321)

Share of profits from investments in

     associates and joint ventures

129

(10)

(1)



(28)

(16)



74

Other net gains (losses)











28



28

Other income and expense

158



(151)





(150)

(295)

(438)

Other finance costs



(163)











(163)

Acquisition, integration and

restructuring costs











(321)



(321)

Income tax benefit (expense)









(268)





(268)



















Total, as reported in MD&A

358

(173)

(112)

970

(296)

(613)

666





Table 7  Reconciliation of AEPS and AROE to Net income attributable to shareholders



Q3-2024

Q3-2023

YTD-2024

YTD-2023

Net income attributable to shareholders, as reported under IFRS  

207

163

1,630

792

Remove acquisition-related items, after tax









Amortization of acquired intangible assets

58

50

171

149

Acquisition and integration costs

32

44

128

127

Tax adjustments on acquisition-related items

1

2

4

4

Net result from claims acquired in a business combination

1

1

2

2

Adjusted net income attributable to shareholders

299

260

1,935

1,074

Remove: preferred share dividends and other equity distribution

(17)

(17)

(62)

(56)

Adjusted net income attributable to common shareholders

282

243

1,873

1,018

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

178.6

175.9

178.6

175.5

AEPS (in dollars)

1.58

1.38

10.49

5.80

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

2,492

1,446





Adjusted average common shareholders' equity

14,967

13,695





AROE for the last 12 months

16.7 %

10.6 %







Table 8  Calculation of BVPS and BVPS (excluding AOCI)

As at September 30,

2024

2023







Equity attributable to shareholders, as reported under IFRS

17,780

15,392

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

(1,619)

(1,619)







Common shareholders' equity

16,161

13,773

Remove: AOCI, as reported under IFRS

(148)

767







Common shareholders' equity (excluding AOCI)  

16,013

14,540







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

178.4

178.3

BVPS

90.60

77.24

BVPS (excluding AOCI)

89.77

81.54



Table 9  Adjusted average common shareholders' equity and Adjusted average common shareholders' equity, excluding AOCI

As at September 30,

2024

2023







Ending common shareholders' equity

16,161

13,370

Remove: significant capital transaction in the last 12 months

-

638

Ending common shareholders' equity, excluding significant capital transaction

16,161

14,411

Beginning common shareholders' equity

13,773

14,340

Average common shareholders' equity, excluding significant capital transaction

14,967

14,376

Weighted impact of significant capital transactions 1

-

(681)

Adjusted average common shareholders' equity

14,967

13,695







Ending common shareholders' equity, excluding AOCI

16,013

14,540

Remove: significant capital transaction in the last 12 months

-

638

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

16,013

15,178

Beginning common shareholders' equity, excluding AOCI

14,540

15,972

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

15,277

15,575

Weighted impact of significant capital transactions 1

-

(681)

Adjusted average common shareholders' equity, excluding AOCI

15,277

14,894

1 September 30, 2023 figure represents the net weighted impact of the September 13, 2023 and February 27, 2023 significant capital transaction.



Table 10    Reconciliation of Debt outstanding (excluding hybrid debt) and Total capital to Debt outstanding, Equity attributable to shareholders and Equity attributable to NCI

As at

Sept. 30, 2024

June 30, 2024

Dec. 31, 2023









Debt outstanding, as reported under IFRS

4,843

4,650

5,081

Remove: hybrid subordinated notes

(247)

(247)

(247)









Debt outstanding (excluding hybrid debt)

4,596

4,403

4,834









Debt outstanding, as reported under IFRS

4,843

4,650

5,081

Equity attributable to shareholders, as reported under IFRS

17,780

17,315

16,190

Preferred shares from Equity attributable to non-controlling interests

-

285

285

Adjusted total capital

22,623

22,250

21,556









Debt outstanding (excluding hybrid debt)

4,596

4,403

4,834

Adjusted total capital

22,623

22,250

21,556

Adjusted debt-to-total capital ratio

20.3 %

19.8 %

22.4 %









Debt outstanding, as reported under IFRS

4,843

4,650

5,081

Preferred shares and other equity, as reported under IFRS

1,619

1,619

1,619

Preferred shares from Equity attributable to non-controlling interests

-

285

285

Debt outstanding and preferred shares (including NCI)

6,462

6,554

6,985

Adjusted total capital

22,623

22,250

21,556

Total leverage ratio

28.6 %

29.5 %

32.4 %

Adjusted debt-to-total capital ratio

20.3 %

19.8 %

22.4 %

Preferred shares and hybrids

8.3 %

9.7 %

10.0 %



Forward Looking Statements

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 U.K., the Company's business outlook, the Company's growth prospects and the recently acquired Direct Line Insurance Group plc's brokered Commercial lines operations integration. All such forward-looking statements are made pursuant to the 'safe harbour' provisions of applicable Canadian securities laws.

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 Q3-2024 MD&A.

SOURCE Intact Financial Corporation