IGM Financial Inc
TSX:IGM
Income Statement
Earnings Waterfall
IGM Financial Inc
Revenue
|
3.2B
CAD
|
Cost of Revenue
|
-1.3B
CAD
|
Gross Profit
|
1.9B
CAD
|
Operating Expenses
|
-971.4m
CAD
|
Operating Income
|
894.6m
CAD
|
Other Expenses
|
254.3m
CAD
|
Net Income
|
1.1B
CAD
|
Income Statement
IGM Financial Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 596
N/A
|
2 658
+2%
|
2 709
+2%
|
2 790
+3%
|
2 831
+1%
|
2 870
+1%
|
2 908
+1%
|
2 908
+0%
|
2 917
+0%
|
2 877
-1%
|
2 864
0%
|
2 889
+1%
|
2 941
+2%
|
3 007
+2%
|
3 065
+2%
|
3 063
0%
|
3 058
0%
|
3 068
+0%
|
3 068
0%
|
3 112
+1%
|
3 099
0%
|
3 084
0%
|
3 089
+0%
|
3 081
0%
|
3 116
+1%
|
3 125
+0%
|
3 070
-2%
|
3 105
+1%
|
3 151
+1%
|
3 231
+3%
|
3 380
+5%
|
3 483
+3%
|
3 588
+3%
|
3 643
+2%
|
3 617
-1%
|
3 549
-2%
|
3 149
-11%
|
3 342
+6%
|
3 289
-2%
|
3 246
-1%
|
3 186
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(886)
|
(911)
|
(938)
|
(968)
|
(993)
|
(1 016)
|
(1 038)
|
(1 052)
|
(1 062)
|
(1 057)
|
(1 056)
|
(1 066)
|
(1 090)
|
(1 118)
|
(1 135)
|
(1 138)
|
(1 143)
|
(1 139)
|
(1 125)
|
(1 119)
|
(1 099)
|
(1 087)
|
(1 093)
|
(1 149)
|
(1 343)
|
(1 273)
|
(1 309)
|
(1 307)
|
(1 323)
|
(1 358)
|
(1 420)
|
(1 476)
|
(1 514)
|
(1 545)
|
(1 552)
|
(1 539)
|
(1 290)
|
(1 444)
|
(1 396)
|
(1 361)
|
(1 320)
|
|
Gross Profit |
1 710
N/A
|
1 747
+2%
|
1 770
+1%
|
1 822
+3%
|
1 838
+1%
|
1 854
+1%
|
1 870
+1%
|
1 856
-1%
|
1 855
0%
|
1 820
-2%
|
1 808
-1%
|
1 823
+1%
|
1 851
+2%
|
1 889
+2%
|
1 930
+2%
|
1 925
0%
|
1 916
0%
|
1 929
+1%
|
1 943
+1%
|
1 993
+3%
|
2 001
+0%
|
1 997
0%
|
1 996
0%
|
1 932
-3%
|
1 773
-8%
|
1 851
+4%
|
1 761
-5%
|
1 798
+2%
|
1 827
+2%
|
1 874
+3%
|
1 960
+5%
|
2 007
+2%
|
2 074
+3%
|
2 098
+1%
|
2 065
-2%
|
2 010
-3%
|
1 860
-7%
|
1 898
+2%
|
1 892
0%
|
1 886
0%
|
1 866
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(730)
|
(748)
|
(777)
|
(794)
|
(878)
|
(895)
|
(900)
|
(918)
|
(883)
|
(897)
|
(913)
|
(930)
|
(916)
|
(935)
|
(922)
|
(936)
|
(922)
|
(1 119)
|
(1 152)
|
(1 182)
|
(1 021)
|
(1 065)
|
(1 072)
|
(1 001)
|
(801)
|
(871)
|
(813)
|
(891)
|
(902)
|
(916)
|
(930)
|
(874)
|
(888)
|
(898)
|
(906)
|
(911)
|
(850)
|
(897)
|
(987)
|
(977)
|
(971)
|
|
Selling, General & Administrative |
(730)
|
(748)
|
(777)
|
(795)
|
(513)
|
(895)
|
(900)
|
(918)
|
(465)
|
(897)
|
(913)
|
(930)
|
(496)
|
(935)
|
(922)
|
(936)
|
(471)
|
(1 119)
|
(1 152)
|
(1 182)
|
(538)
|
(1 065)
|
(1 072)
|
(1 001)
|
(801)
|
(871)
|
(813)
|
(891)
|
(902)
|
(916)
|
(930)
|
(874)
|
(888)
|
(898)
|
(906)
|
(911)
|
(850)
|
(897)
|
(987)
|
(977)
|
(971)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(330)
|
0
|
0
|
0
|
(379)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(427)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
980
N/A
|
999
+2%
|
994
0%
|
1 027
+3%
|
961
-6%
|
959
0%
|
970
+1%
|
939
-3%
|
972
+4%
|
923
-5%
|
895
-3%
|
893
0%
|
935
+5%
|
955
+2%
|
1 008
+6%
|
990
-2%
|
994
+0%
|
810
-18%
|
791
-2%
|
810
+2%
|
980
+21%
|
932
-5%
|
924
-1%
|
931
+1%
|
972
+4%
|
981
+1%
|
948
-3%
|
907
-4%
|
926
+2%
|
958
+4%
|
1 030
+8%
|
1 133
+10%
|
1 185
+5%
|
1 200
+1%
|
1 159
-3%
|
1 099
-5%
|
1 010
-8%
|
1 001
-1%
|
906
-10%
|
909
+0%
|
895
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
5
|
6
|
4
|
11
|
16
|
18
|
19
|
21
|
15
|
15
|
12
|
8
|
(2)
|
(9)
|
(19)
|
(12)
|
6
|
12
|
29
|
29
|
13
|
12
|
(3)
|
(18)
|
5
|
20
|
40
|
61
|
64
|
76
|
82
|
89
|
91
|
82
|
98
|
281
|
281
|
269
|
250
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
981
N/A
|
1 001
+2%
|
999
0%
|
1 033
+3%
|
965
-7%
|
969
+0%
|
986
+2%
|
956
-3%
|
991
+4%
|
944
-5%
|
910
-4%
|
908
0%
|
947
+4%
|
963
+2%
|
1 007
+5%
|
981
-3%
|
785
-20%
|
798
+2%
|
796
0%
|
822
+3%
|
986
+20%
|
961
-3%
|
937
-2%
|
943
+1%
|
969
+3%
|
963
-1%
|
954
-1%
|
927
-3%
|
965
+4%
|
1 019
+6%
|
1 094
+7%
|
1 209
+10%
|
1 268
+5%
|
1 290
+2%
|
1 250
-3%
|
1 181
-6%
|
1 107
-6%
|
1 282
+16%
|
1 186
-7%
|
1 177
-1%
|
1 144
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(211)
|
(216)
|
(215)
|
(223)
|
(203)
|
(202)
|
(210)
|
(201)
|
(210)
|
(197)
|
(188)
|
(188)
|
(168)
|
(174)
|
(189)
|
(188)
|
(174)
|
(179)
|
(174)
|
(176)
|
(210)
|
(203)
|
(200)
|
(204)
|
(220)
|
(223)
|
(215)
|
(200)
|
(201)
|
(213)
|
(234)
|
(268)
|
(287)
|
(291)
|
(281)
|
(266)
|
(246)
|
(250)
|
(226)
|
(223)
|
(215)
|
|
Income from Continuing Operations |
771
|
785
|
784
|
810
|
762
|
768
|
776
|
756
|
781
|
747
|
722
|
720
|
779
|
789
|
817
|
793
|
611
|
619
|
622
|
647
|
776
|
758
|
737
|
739
|
749
|
740
|
739
|
727
|
765
|
806
|
860
|
941
|
981
|
999
|
969
|
915
|
861
|
1 032
|
960
|
955
|
929
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
|
Net Income (Common) |
762
N/A
|
776
+2%
|
775
0%
|
802
+3%
|
753
-6%
|
759
+1%
|
767
+1%
|
747
-3%
|
772
+3%
|
738
-4%
|
713
-3%
|
711
0%
|
771
+8%
|
781
+1%
|
809
+4%
|
784
-3%
|
602
-23%
|
610
+1%
|
613
+0%
|
638
+4%
|
767
+20%
|
749
-2%
|
731
-2%
|
735
+1%
|
747
+2%
|
740
-1%
|
739
0%
|
727
-2%
|
764
+5%
|
806
+5%
|
860
+7%
|
940
+9%
|
979
+4%
|
996
+2%
|
966
-3%
|
911
-6%
|
867
-5%
|
1 029
+19%
|
960
-7%
|
954
-1%
|
1 149
+20%
|
|
EPS (Diluted) |
3.03
N/A
|
3.08
+2%
|
3.07
0%
|
3.17
+3%
|
2.98
-6%
|
3.01
+1%
|
3.08
+2%
|
3.02
-2%
|
3.11
+3%
|
3.03
-3%
|
2.95
-3%
|
2.94
0%
|
3.19
+9%
|
3.25
+2%
|
3.36
+3%
|
3.26
-3%
|
2.5
-23%
|
2.53
+1%
|
2.55
+1%
|
2.65
+4%
|
3.18
+20%
|
3.12
-2%
|
3.04
-3%
|
3.07
+1%
|
3.12
+2%
|
3.1
-1%
|
3.06
-1%
|
3.05
0%
|
3.21
+5%
|
3.38
+5%
|
3.6
+7%
|
3.9
+8%
|
4.08
+5%
|
4.14
+1%
|
4.03
-3%
|
3.83
-5%
|
3.63
-5%
|
4.31
+19%
|
4.01
-7%
|
3.99
0%
|
4.81
+21%
|