CIBC announces fourth quarter and fiscal 2025 results
|
|
"We delivered record financial performance in 2025 through the consistent execution of our client-focused strategy, driving high-quality earnings growth and delivering top-tier returns for our shareholders," said
Thanks to our
Fourth quarter highlights
|
|
Q4/25 |
Q4/24 |
Q3/25 |
YoY |
QoQ |
|
Revenue |
|
|
|
+14 % |
+4 % |
|
Reported Net Income |
|
|
|
+16 % |
+4 % |
|
Adjusted Net Income (1) |
|
|
|
+16 % |
+4 % |
|
Adjusted pre-provision, pre-tax earnings (1) |
|
|
|
+20 % |
+4 % |
|
Reported Diluted Earnings Per Share (EPS) |
|
|
|
+16 % |
+2 % |
|
Adjusted Diluted EPS (1) |
|
|
|
+16 % |
+2 % |
|
Reported Return on Common Shareholders' Equity (ROE) (2) |
14.1 % |
13.3 % |
14.2 % |
|
|
|
Adjusted ROE (1) |
14.1 % |
13.4 % |
14.2 % |
||
|
Net interest margin on average interest-earnings assets (2)(3) |
1.59 % |
1.50 % |
1.58 % |
||
|
Net interest margin on average interest-earnings assets (excluding trading) (2)(3) |
2.00 % |
1.86 % |
1.94 % |
||
|
Common Equity Tier 1 (CET1) Ratio (4) |
13.3 % |
13.3 % |
13.4 % |
||
-
$11 million ($8 million after-tax) amortization and impairment of acquisition-related intangible assets.
For the year ended
|
(1) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section, including the quantitative reconciliations of reported GAAP measures to: adjusted non-interest expenses and adjusted net income on pages 14 to 18; and adjusted pre-provision, pre-tax earnings on page 19. |
|
(2) |
For additional information on the composition of these specified financial measures, see the "Fourth quarter financial highlights" section. |
|
(3) |
Average balances are calculated as a weighted average of daily closing balances. |
|
(4) |
Our capital ratios are calculated pursuant to the Office of the Superintendent |
Core business performance
F2025 Financial Highlights
|
(C$ million) |
F2025 |
F2024 |
YoY Variance |
|
Canadian Personal and Business Banking (1) |
|
|
|
|
Reported Net Income |
|
|
up 7% |
|
Adjusted Net Income (2) |
|
|
up 7% |
|
Pre-provision, pre-tax earnings (2) |
|
|
up 14% |
|
Adjusted pre-provision, pre-tax earnings (2) |
|
|
up 14% |
|
|
|
|
|
|
Canadian Commercial Banking and Wealth Management (1) |
|
|
|
|
Reported Net Income |
|
|
up 13% |
|
Adjusted Net Income (2) |
|
|
up 13% |
|
Pre-provision, pre-tax earnings (2) |
|
|
up 14% |
|
Adjusted pre-provision, pre-tax earnings (2) |
|
|
up 14% |
|
|
|
|
|
|
|
|
|
|
|
Reported Net Income |
|
|
up 92% |
|
Adjusted Net Income (2) |
|
|
up 62% |
|
Pre-provision, pre-tax earnings (2) |
|
|
up 23% |
|
Adjusted pre-provision, pre-tax earnings (2) |
|
|
up 11% |
|
|
|
|
|
|
Capital Markets (1) |
|
|
|
|
Reported Net Income |
|
|
up 40% |
|
Adjusted Net Income (2) |
|
|
up 40% |
|
Pre-provision, pre-tax earnings (2) |
|
|
up 42% |
|
Adjusted pre-provision, pre-tax earnings (2) |
|
|
up 42% |
Strong fundamentals
While investing in core businesses,
- Capital ratios were strong, with a CET1 ratio(3) of 13.3% as noted above, and Tier 1(3) and Total capital ratios(3) of 15.1% and 17.4%, respectively, at
October 31, 2025 ; - Market risk, as measured by average Value-at-Risk, was
$11.4 million in 2025 compared with$11.0 million in 2024; - We continued to have solid credit performance, with a loan loss ratio(4) of 33 basis points compared with 32 basis points in 2024;
- Liquidity Coverage Ratio (LCR)(3) was 132% for the three months ended
October 31, 2025 ; and - Leverage Ratio(3) was 4.3% at
October 31, 2025 .
Credit quality
Provision for credit losses was
|
(1) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(2) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section. |
|
(3) |
Our capital ratios are calculated pursuant to OSFI's CAR Guideline, the leverage ratio is calculated pursuant to OSFI's Leverage Requirements Guideline, and the LCR is calculated pursuant to OSFI's Liquidity Adequacy Requirements (LAR) Guideline, all of which are based on BCBS standards. For additional information, see the "Capital management" and "Liquidity risk" sections of our 2025 Annual Report available on SEDAR+ at www.sedarplus.com. |
|
(4) |
For additional information on the composition of these specified financial measures, see the "Fourth quarter financial highlights" section. |
Key highlights across our bank in 2025 included:
- Achieved record-high net promoter scores for Personal Banking and Imperial Service and maintained strong net promoter scores in Commercial Banking, Private Banking and Wood Gundy, reflecting the confidence, loyalty and satisfaction that sets us apart as a trusted partner for our clients.
- Launched a new, innovative, no annual fee CIBC Adapta Mastercard that automatically adapts to spending practices and rewards more for everyday purchases.
- Established a new tiered Smart Account, which offers clients up to three accounts with unlimited transactions, enhanced benefits and rewards, and automatic tier upgrades as they deepen their relationship with CIBC.
- Launched Real-Time Experience (
CIBC CRTeX), an AI-enabled client personalization and engagement engine to further our industry-leading digital capabilities and enhance banking experiences. - Achieved strong year-over-year growth in commercial loans and deposits through proactive engagement and tailored solutions.
- Continued delivering industry-leading advice and capital markets solutions by expanding our capabilities and expertise, securing a market share of 14.2% among Strategic and Focus clients in
Canada , while maintaining leading growth, productivity, efficiency, and returns versus peers. - First major Canadian bank to sign the
Government of Canada's Voluntary Code of Conduct on theResponsible Development and Management of Advanced Generative AI Systems - Recognized by Global Finance for the third consecutive year as the Best Investment Bank in
Canada and for our leadership in environmental and social sustainability financing, receiving three sustainable finance awards from Global Finance, including Best Sustainable Finance Bank inCanada . - Ranked #6 Registered Investment Advisor in Barron's Top 100 RIA Firms list; remaining in the top 10 for the sixth consecutive year.
Making a difference in our communities
At
- The 34th annual Canadian Cancer Society CIBC Run for the Cure took place bringing together 60,000 participants and volunteers, including more than 14,000 Team
CIBC members at more than 50 sites acrossCanada . This year, over$18 million was raised, with TeamCIBC contributing$3 .1 million. - To support hurricane relief efforts in
Jamaica and otherCaribbean islands impacted by Hurricane Melissa,CIBC committed $100,000 to theCIBC Caribbean ComTrust Foundation and launched a relief fund forCIBC team members, clients and the public to add their support. -
CIBC donatedUS$25,000 toChicago White Sox Charities in support of Childhood Cancer Awareness Day, presented byCIBC . In collaboration with non-profit partners, theWhite Sox invited local families impacted by pediatric cancer to participate in special activities before and during the day's game.
|
Fourth quarter financial highlights |
||||||||||||||||||||
|
|
As at or for the |
|
|
|
|
As at or for the |
|
|
||||||||||||
|
|
|
|
|
three months ended |
|
|
|
|
twelve months ended |
|
|
|||||||||
|
|
2025 |
2025 |
|
2024 |
|
|
|
2025 |
2024 |
|
|
|||||||||
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Financial results ($ millions) |
|
|
||||||||||||||||||
|
Net interest income |
$ |
4,132 |
|
$ |
4,048 |
|
$ |
3,633 |
|
|
|
$ |
15,769 |
|
$ |
13,695 |
|
|
||
|
Non-interest income |
|
3,444 |
|
|
3,206 |
|
|
2,984 |
|
|
|
|
13,364 |
|
|
11,911 |
|
|
||
|
Total revenue |
|
7,576 |
|
|
7,254 |
|
|
6,617 |
|
|
|
|
29,133 |
|
|
25,606 |
|
|
||
|
Provision for credit losses |
|
605 |
|
|
559 |
|
|
419 |
|
|
|
|
2,342 |
|
|
2,001 |
|
|
||
|
Non-interest expenses |
|
4,179 |
|
|
3,976 |
|
|
3,791 |
|
|
|
|
15,852 |
|
|
14,439 |
|
|
||
|
Income before income taxes |
|
2,792 |
|
|
2,719 |
|
|
2,407 |
|
|
|
|
10,939 |
|
|
9,166 |
|
|
||
|
Income taxes |
|
612 |
|
|
623 |
|
|
525 |
|
|
|
|
2,485 |
|
|
2,012 |
|
|
||
|
Net income |
$ |
2,180 |
|
$ |
2,096 |
|
$ |
1,882 |
|
|
|
$ |
8,454 |
|
$ |
7,154 |
|
|
||
|
Net income attributable to non-controlling interests |
|
6 |
|
|
2 |
|
|
8 |
|
|
|
|
25 |
|
|
39 |
|
|
||
|
|
Preferred shareholders and other equity instrument holders |
|
116 |
|
|
82 |
|
|
72 |
|
|
|
|
364 |
|
|
263 |
|
|
|
|
|
Common shareholders |
|
2,058 |
|
|
2,012 |
|
|
1,802 |
|
|
|
|
8,065 |
|
|
6,852 |
|
|
|
|
Net income attributable to equity shareholders |
$ |
2,174 |
|
$ |
2,094 |
|
$ |
1,874 |
|
|
|
$ |
8,429 |
|
$ |
7,115 |
|
|
||
|
Financial measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Reported efficiency ratio (1) |
|
55.2 |
% |
|
54.8 |
% |
|
57.3 |
% |
|
|
|
54.4 |
% |
|
56.4 |
% |
|
||
|
Reported operating leverage (1) |
|
4.2 |
% |
|
1.9 |
% |
|
3.0 |
% |
|
|
|
4.0 |
% |
|
9.1 |
% |
|
||
|
Loan loss ratio (1) |
|
0.34 |
% |
|
0.33 |
% |
|
0.30 |
% |
|
|
|
0.33 |
% |
|
0.32 |
% |
|
||
|
Reported return on common shareholders' equity (1)(2) |
|
14.1 |
% |
|
14.2 |
% |
|
13.3 |
% |
|
|
|
14.3 |
% |
|
13.4 |
% |
|
||
|
Net interest margin (1) |
|
1.47 |
% |
|
1.46 |
% |
|
1.40 |
% |
|
|
|
1.43 |
% |
|
1.36 |
% |
|
||
|
Net interest margin on average interest-earning assets (1)(3) |
|
1.59 |
% |
|
1.58 |
% |
|
1.50 |
% |
|
|
|
1.55 |
% |
|
1.47 |
% |
|
||
|
Return on average assets (1)(3) |
|
0.77 |
% |
|
0.75 |
% |
|
0.72 |
% |
|
|
|
0.77 |
% |
|
0.71 |
% |
|
||
|
Return on average interest-earning assets (1)(3) |
|
0.84 |
% |
|
0.82 |
% |
|
0.78 |
% |
|
|
|
0.83 |
% |
|
0.77 |
% |
|
||
|
Reported effective tax rate |
|
21.9 |
% |
|
22.9 |
% |
|
21.8 |
% |
|
|
|
22.7 |
% |
|
21.9 |
% |
|
||
|
Common share information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Per share ($) |
- basic earnings |
$ |
2.21 |
|
$ |
2.16 |
|
$ |
1.91 |
|
|
|
$ |
8.62 |
|
$ |
7.29 |
|
|
|
|
|
|
- reported diluted earnings |
|
2.20 |
|
|
2.15 |
|
|
1.90 |
|
|
|
|
8.57 |
|
|
7.28 |
|
|
|
|
|
- dividends |
|
0.97 |
|
|
0.97 |
|
|
0.90 |
|
|
|
|
3.88 |
|
|
3.60 |
|
|
|
|
|
- book value (1) |
|
62.33 |
|
|
60.18 |
|
|
57.08 |
|
|
|
|
62.33 |
|
|
57.08 |
|
|
|
Closing share price ($) |
|
116.21 |
|
|
99.03 |
|
|
87.11 |
|
|
|
|
116.21 |
|
|
87.11 |
|
|
||
|
Shares outstanding (thousands) |
- weighted-average basic |
|
928,805 |
|
|
932,258 |
|
|
944,283 |
|
|
|
|
935,374 |
|
|
939,352 |
|
|
|
|
|
|
- weighted-average diluted |
|
935,115 |
|
|
937,518 |
|
|
948,609 |
|
|
|
|
940,675 |
|
|
941,712 |
|
|
|
|
|
- end of period |
|
926,614 |
|
|
929,451 |
|
|
942,295 |
|
|
|
|
926,614 |
|
|
942,295 |
|
|
|
Market capitalization ($ millions) |
$ |
107,682 |
|
$ |
92,044 |
|
$ |
82,083 |
|
|
|
$ |
107,682 |
|
$ |
82,083 |
|
|
||
|
Value measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total shareholder return |
|
18.38 |
% |
|
15.05 |
% |
|
23.33 |
% |
|
|
|
39.05 |
% |
|
87.56 |
% |
|
||
|
Dividend yield (based on closing share price) |
|
3.3 |
% |
|
3.9 |
% |
|
4.1 |
% |
|
|
|
3.3 |
% |
|
4.1 |
% |
|
||
|
Reported dividend payout ratio (1) |
|
43.8 |
% |
|
44.9 |
% |
|
47.2 |
% |
|
|
|
45.0 |
% |
|
49.4 |
% |
|
||
|
Market value to book value ratio |
|
1.86 |
|
|
1.65 |
|
|
1.53 |
|
|
|
|
1.86 |
|
|
1.53 |
|
|
||
|
Selected financial measures – adjusted (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Adjusted efficiency ratio |
|
55.0 |
% |
|
54.7 |
% |
|
57.2 |
% |
|
|
|
54.3 |
% |
|
55.8 |
% |
|
||
|
Adjusted operating leverage |
|
4.3 |
% |
|
1.7 |
% |
|
1.8 |
% |
|
|
|
3.1 |
% |
|
1.2 |
% |
|
||
|
Adjusted return on common shareholders' equity (2) |
|
14.1 |
% |
|
14.2 |
% |
|
13.4 |
% |
|
|
|
14.4 |
% |
|
13.7 |
% |
|
||
|
Adjusted effective tax rate |
|
22.0 |
% |
|
22.9 |
% |
|
21.8 |
% |
|
|
|
22.7 |
% |
|
22.0 |
% |
|
||
|
Adjusted diluted earnings per share ($) |
$ |
2.21 |
|
$ |
2.16 |
|
$ |
1.91 |
|
|
|
$ |
8.61 |
|
$ |
7.40 |
|
|
||
|
Adjusted dividend payout ratio |
|
43.6 |
% |
|
44.7 |
% |
|
47.0 |
% |
|
|
|
44.8 |
% |
|
48.5 |
% |
|
||
|
On- and off-balance sheet information ($ millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Cash, deposits with banks and securities |
$ |
327,238 |
|
$ |
330,184 |
|
$ |
302,409 |
|
|
|
$ |
327,238 |
|
$ |
302,409 |
|
|
||
|
Loans and acceptances, net of allowance for credit losses |
|
589,504 |
|
|
581,644 |
|
|
558,292 |
|
|
|
|
589,504 |
|
|
558,292 |
|
|
||
|
Total assets |
|
1,116,938 |
|
|
1,102,255 |
|
|
1,041,985 |
|
|
|
|
1,116,938 |
|
|
1,041,985 |
|
|
||
|
Deposits |
|
808,124 |
|
|
792,672 |
|
|
764,857 |
|
|
|
|
808,124 |
|
|
764,857 |
|
|
||
|
Common shareholders' equity (1) |
|
57,760 |
|
|
55,930 |
|
|
53,789 |
|
|
|
|
57,760 |
|
|
53,789 |
|
|
||
|
Average assets (3) |
|
1,118,611 |
|
|
1,103,447 |
|
|
1,035,847 |
|
|
|
|
1,104,285 |
|
|
1,005,133 |
|
|
||
|
Average interest-earning assets (1)(3) |
|
1,029,235 |
|
|
1,015,107 |
|
|
961,151 |
|
|
|
|
1,015,644 |
|
|
929,604 |
|
|
||
|
Average common shareholders' equity (1)(3) |
|
57,896 |
|
|
56,289 |
|
|
53,763 |
|
|
|
|
56,321 |
|
|
51,025 |
|
|
||
|
Assets under administration (AUA) (1)(5)(6) |
3,998,199 |
|
3,965,501 |
|
3,600,069 |
|
|
|
3,998,199 |
|
3,600,069 |
|
|
|||||||
|
Assets under management (AUM) (1)(6) |
430,982 |
|
402,901 |
|
383,264 |
|
|
|
430,982 |
|
383,264 |
|
|
|||||||
|
Balance sheet quality and liquidity measures (7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Risk-weighted assets (RWA) ($ millions) |
$ |
357,803 |
|
$ |
347,712 |
|
$ |
333,502 |
|
|
|
$ |
357,803 |
|
$ |
333,502 |
|
|
||
|
CET1 ratio |
|
13.3 |
% |
|
13.4 |
% |
|
13.3 |
% |
|
|
|
13.3 |
% |
|
13.3 |
% |
|
||
|
Tier 1 capital ratio |
|
15.1 |
% |
|
15.3 |
% |
|
14.8 |
% |
|
|
|
15.1 |
% |
|
14.8 |
% |
|
||
|
Total capital ratio |
|
17.4 |
% |
|
17.6 |
% |
|
17.0 |
% |
|
|
|
17.4 |
% |
|
17.0 |
% |
|
||
|
Leverage ratio |
|
4.3 |
% |
|
4.3 |
% |
|
4.3 |
% |
|
|
|
4.3 |
% |
|
4.3 |
% |
|
||
|
Total loss absorbing capacity (TLAC) ratio |
|
31.9 |
% |
|
32.9 |
% |
|
30.3 |
% |
|
|
|
31.9 |
% |
|
30.3 |
% |
|
||
|
TLAC leverage ratio |
|
9.0 |
% |
|
9.2 |
% |
|
8.7 |
% |
|
|
|
9.0 |
% |
|
8.7 |
% |
|
||
|
LCR (8) |
|
132 |
% |
|
127 |
% |
|
129 |
% |
|
|
|
n/a |
|
|
n/a |
|
|
||
|
Net stable funding ratio (NSFR) |
|
116 |
% |
|
115 |
% |
|
115 |
% |
|
|
|
116 |
% |
|
115 |
% |
|
||
|
Other information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time equivalent employees |
|
49,824 |
|
|
49,761 |
|
|
48,525 |
|
|
|
|
49,824 |
|
|
48,525 |
|
|
||
|
(1) |
Certain additional disclosures on the composition of these specified financial measures have been incorporated by reference and can be found in the "Glossary" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|||||||||||||||||||
|
(2) |
Annualized. |
|||||||||||||||||||
|
(3) |
Average balances are calculated as a weighted average of daily closing balances. |
|||||||||||||||||||
|
(4) |
Adjusted measures are non-GAAP measures. Adjusted measures are calculated in the same manner as reported measures, except that financial information included in the calculation of adjusted measures is adjusted to exclude the impact of items of note. For additional information and a reconciliation of reported results to adjusted results, where applicable, see the "Non-GAAP measures" section. |
|||||||||||||||||||
|
(5) |
Includes the full contract amount of AUA or custody under a 50/50 joint venture between |
|||||||||||||||||||
|
(6) |
AUM amounts are included in the amounts reported under AUA. |
|||||||||||||||||||
|
(7) |
RWA and our capital ratios are calculated pursuant to OSFI's CAR Guideline, the leverage ratio is calculated pursuant to OSFI's Leverage Requirements Guideline, and the LCR and NSFR are calculated pursuant to OSFI's LAR Guideline, all of which are based on BCBS standards. For additional information, see the "Capital management" and "Liquidity risk" sections of our 2025 Annual Report available on SEDAR+ at www.sedarplus.com. |
|||||||||||||||||||
|
(8) |
Average for the three months ended for each respective period. |
|||||||||||||||||||
|
n/a |
Not applicable. |
|||||||||||||||||||
|
Review of Canadian Personal and Business Banking fourth quarter results |
||||||||||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
(1) |
|
|
Revenue |
$ |
3,188 |
|
$ |
3,061 |
|
$ |
2,842 |
|
|
|
Provision for (reversal of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
340 |
|
|
361 |
|
|
292 |
|
|
|
Performing |
|
163 |
|
|
83 |
|
|
(12) |
|
|
Total provision for credit losses |
|
503 |
|
|
444 |
|
|
280 |
|
|
|
Non-interest expenses |
|
1,612 |
|
|
1,517 |
|
|
1,463 |
|
|
|
Income before income taxes |
|
1,073 |
|
|
1,100 |
|
|
1,099 |
|
|
|
Income taxes |
|
277 |
|
|
288 |
|
|
307 |
|
|
|
Net income |
$ |
796 |
|
$ |
812 |
|
$ |
792 |
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders |
$ |
796 |
|
$ |
812 |
|
$ |
792 |
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
2,572 |
|
$ |
2,459 |
|
$ |
2,239 |
|
|
|
Non-interest income (2) |
|
616 |
|
|
602 |
|
|
603 |
|
|
|
$ |
3,188 |
|
$ |
3,061 |
|
$ |
2,842 |
|
|
|
Net interest margin on average interest-earning assets (3) |
|
3.02 |
% |
|
2.91 |
% |
|
2.69 |
% |
|
|
Efficiency ratio |
|
50.6 |
% |
|
49.6 |
% |
|
51.5 |
% |
|
|
Operating leverage |
|
2.0 |
% |
|
7.3 |
% |
|
3.0 |
% |
|
|
Return on equity (4) |
|
25.3 |
% |
|
25.9 |
% |
|
26.0 |
% |
|
|
Average allocated common equity (4) |
$ |
12,473 |
|
$ |
12,458 |
|
$ |
12,142 |
|
|
|
Full-time equivalent employees |
|
13,827 |
|
|
13,800 |
|
|
13,757 |
|
|
Net income for the quarter was
Revenue of
Net interest margin on average interest-earning assets was up 33 basis points, mainly due to higher deposit and loan margins, and a favourable business mix.
Provision for credit losses of
Non-interest expenses of
|
(1) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(2) |
Includes intersegment revenue, which represents internal sales commissions and revenue allocations under the Product Owner/Customer Segment/Distributor Channel allocation management model. |
|
(3) |
Certain additional disclosures on the composition of these specified financial measures have been incorporated by reference and can be found in the "Glossary" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(4) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section. |
|
Review of Canadian Commercial Banking and Wealth Management fourth quarter results |
||||||||||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
(1) |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial banking |
$ |
694 |
|
$ |
679 |
|
$ |
637 |
|
|
|
Wealth management |
|
1,142 |
|
|
1,044 |
|
|
965 |
|
|
Total revenue |
|
1,836 |
|
|
1,723 |
|
|
1,602 |
|
|
|
Provision for (reversal of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
40 |
|
|
25 |
|
|
19 |
|
|
|
Performing |
|
12 |
|
|
(4) |
|
|
5 |
|
|
Total provision for credit losses |
|
52 |
|
|
21 |
|
|
24 |
|
|
|
Non-interest expenses |
|
957 |
|
|
879 |
|
|
823 |
|
|
|
Income before income taxes |
|
827 |
|
|
823 |
|
|
755 |
|
|
|
Income taxes |
|
224 |
|
|
225 |
|
|
204 |
|
|
|
Net income |
$ |
603 |
|
$ |
598 |
|
$ |
551 |
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders |
$ |
603 |
|
$ |
598 |
|
$ |
551 |
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
784 |
|
$ |
751 |
|
$ |
676 |
|
|
|
Non-interest income (2) |
|
1,052 |
|
|
972 |
|
|
926 |
|
|
|
|
$ |
1,836 |
|
$ |
1,723 |
|
$ |
1,602 |
|
|
Net interest margin on average interest-earning assets (3) |
|
2.96 |
% |
|
2.89 |
% |
|
2.80 |
% |
|
|
Efficiency ratio |
|
52.2 |
% |
|
51.0 |
% |
|
51.4 |
% |
|
|
Operating leverage |
|
(1.8) |
% |
|
2.2 |
% |
|
(3.9) |
% |
|
|
Return on equity (4) |
|
23.6 |
% |
|
23.8 |
% |
|
22.7 |
% |
|
|
Average allocated common equity (4) |
$ |
10,116 |
|
$ |
9,977 |
|
$ |
9,632 |
|
|
|
Full-time equivalent employees |
|
6,190 |
|
|
6,155 |
|
|
5,879 |
|
|
Net income for the quarter was
Revenue of
Net interest margin on average interest-earning assets was up 16 basis points, primarily due to favourable economic rates and volume growth in deposits.
Provision for credit losses of
Non-interest expenses of
|
(1) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(2) |
Includes intersegment revenue, which represents internal sales commissions and revenue allocations under the Product Owner/Customer Segment/Distributor Channel allocation management model. |
|
(3) |
Certain additional disclosures on the composition of these specified financial measures have been incorporated by reference and can be found in the "Glossary" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(4) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section. |
|
Review of |
||||||||||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
(1) |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial banking |
$ |
564 |
|
$ |
554 |
|
$ |
513 |
|
|
|
Wealth management |
|
246 |
|
|
236 |
|
|
220 |
|
|
Total revenue |
|
810 |
|
|
790 |
|
|
733 |
|
|
|
Provision for (reversal of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
40 |
|
|
57 |
|
|
84 |
|
|
|
Performing |
|
(73) |
|
|
(40) |
|
|
(1) |
|
|
Total provision for (reversal of) credit losses |
|
(33) |
|
|
17 |
|
|
83 |
|
|
|
Non-interest expenses |
|
500 |
|
|
450 |
|
|
415 |
|
|
|
Income before income taxes |
|
343 |
|
|
323 |
|
|
235 |
|
|
|
Income taxes |
|
68 |
|
|
69 |
|
|
35 |
|
|
|
Net income |
$ |
275 |
|
$ |
254 |
|
$ |
200 |
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders |
$ |
275 |
|
$ |
254 |
|
$ |
200 |
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
559 |
|
$ |
548 |
|
$ |
506 |
|
|
|
Non-interest income |
|
251 |
|
|
242 |
|
|
227 |
|
|
|
|
$ |
810 |
|
$ |
790 |
|
$ |
733 |
|
|
Net interest margin on average interest-earning assets (2) |
|
3.84 |
% |
|
3.78 |
% |
|
3.63 |
% |
|
|
Efficiency ratio |
|
61.8 |
% |
|
57.0 |
% |
|
56.7 |
% |
|
|
Return on equity (3) |
|
9.7 |
% |
|
9.0 |
% |
|
7.3 |
% |
|
|
Average allocated common equity (3) |
$ |
11,200 |
|
$ |
11,200 |
|
$ |
10,896 |
|
|
|
Full-time equivalent employees |
|
3,189 |
|
|
3,196 |
|
|
3,005 |
|
|
|
Review of |
||||||||||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
(1) |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial banking |
$ |
406 |
|
$ |
404 |
|
$ |
377 |
|
|
|
Wealth management |
|
178 |
|
|
172 |
|
|
161 |
|
|
Total revenue |
|
584 |
|
|
576 |
|
|
538 |
|
|
|
Provision for (reversal of) credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
29 |
|
|
42 |
|
|
61 |
|
|
|
Performing |
|
(53) |
|
|
(28) |
|
|
- |
|
|
Total provision for (reversal of) credit losses |
|
(24) |
|
|
14 |
|
|
61 |
|
|
|
Non-interest expenses |
|
360 |
|
|
327 |
|
|
304 |
|
|
|
Income before income taxes |
|
248 |
|
|
235 |
|
|
173 |
|
|
|
Income taxes |
|
49 |
|
|
49 |
|
|
26 |
|
|
|
Net income |
$ |
199 |
|
$ |
186 |
|
$ |
147 |
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders |
$ |
199 |
|
$ |
186 |
|
$ |
147 |
|
|
Total revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
403 |
|
$ |
399 |
|
$ |
371 |
|
|
|
Non-interest income |
|
181 |
|
|
177 |
|
|
167 |
|
|
|
$ |
584 |
|
$ |
576 |
|
$ |
538 |
|
|
|
Operating leverage |
|
(9.8) |
% |
|
0.9 |
% |
|
1.6 |
% |
|
Net income for the quarter was
Revenue of
Net interest margin on average interest-earning assets was up 21 basis points primarily due to favourable business mix and higher deposit margins, partially offset by lower loan margins.
Reversal of credit losses of
Non-interest expenses of
|
(1) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(2) |
Certain additional disclosures on the composition of these specified financial measures have been incorporated by reference and can be found in the "Glossary" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(3) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section. |
|
Review of Capital Markets fourth quarter results |
||||||||||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
$ millions, for the three months ended |
|
|
|
|
|
|
|
|
(1) |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Global markets |
$ |
911 |
|
$ |
930 |
|
$ |
717 |
|
|
|
Corporate and investment banking |
|
612 |
|
|
576 |
|
|
438 |
|
|
Total revenue |
|
1,523 |
|
|
1,506 |
|
|
1,155 |
|
|
|
Provision for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
71 |
|
|
37 |
|
|
21 |
|
|
|
Performing |
|
6 |
|
|
39 |
|
|
10 |
|
|
Total provision for credit losses |
|
77 |
|
|
76 |
|
|
31 |
|
|
|
Non-interest expenses |
|
710 |
|
|
721 |
|
|
652 |
|
|
|
Income before income taxes |
|
736 |
|
|
709 |
|
|
472 |
|
|
|
Income taxes |
|
188 |
|
|
169 |
|
|
126 |
|
|
|
Net income |
$ |
548 |
|
$ |
540 |
|
$ |
346 |
|
|
|
Net income attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity shareholders |
$ |
548 |
|
$ |
540 |
|
$ |
346 |
|
|
Efficiency ratio |
|
46.6 |
% |
|
47.9 |
% |
|
56.5 |
% |
|
|
Operating leverage |
|
23.0 |
% |
|
27.3 |
% |
|
3.9 |
% |
|
|
Return on equity (2) |
|
20.1 |
% |
|
20.7 |
% |
|
14.9 |
% |
|
|
Average allocated common equity (2) |
$ |
10,828 |
|
$ |
10,349 |
|
$ |
9,281 |
|
|
|
Full-time equivalent employees |
|
2,011 |
|
|
2,034 |
|
|
1,858 |
|
|
Net income for the quarter was
Revenue of
Provision for credit losses of
Non-interest expenses of
|
Review of Corporate and Other fourth quarter results |
|
||||||||
|
|
|
|
|
|
|
||||
|
|
2025 |
2025 |
|
2024 |
|
||||
|
$ millions, for the three months ended |
|
|
|
|
|
||||
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
International banking |
$ |
242 |
$ |
163 |
|
$ |
239 |
|
|
|
Other |
|
(23) |
|
11 |
|
|
46 |
|
|
Total revenue |
|
219 |
|
174 |
|
|
285 |
|
|
|
Provision for credit losses |
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
6 |
|
1 |
|
|
1 |
|
|
|
Performing |
|
- |
|
- |
|
|
- |
|
|
Total provision for credit losses |
|
6 |
|
1 |
|
|
1 |
|
|
|
Non-interest expenses |
|
400 |
|
409 |
|
|
438 |
|
|
|
Loss before income taxes |
|
(187) |
|
(236) |
|
|
(154) |
|
|
|
Income taxes |
|
(145) |
|
(128) |
|
|
(147) |
|
|
|
Net loss |
$ |
(42) |
$ |
(108) |
|
$ |
(7) |
|
|
|
Net income (loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
$ |
6 |
$ |
2 |
|
$ |
8 |
|
|
|
Equity shareholders |
|
(48) |
|
(110) |
|
|
(15) |
|
|
Full-time equivalent employees (3) |
|
24,607 |
|
24,576 |
|
|
24,026 |
|
|
Net loss for the quarter was
Revenue was down
The current quarter included a provision for credit losses of
Non-interest expenses of
Income tax benefit was down
|
(1) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
(2) |
This measure is a non-GAAP measure. For additional information, see the "Non-GAAP measures" section. |
|
(3) |
Includes full-time equivalent employees for which the expenses are allocated to the business lines within the SBUs. The majority of the full-time equivalent employees for functional and support costs of |
|
Consolidated balance sheet |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
$ millions, as at |
|
2025 |
|
|
2024 |
|
||
|
ASSETS |
|
|
|
|
|
|
||
|
Cash and non-interest-bearing deposits with banks |
$ |
12,379 |
|
$ |
8,565 |
|
||
|
Interest-bearing deposits with banks |
|
31,624 |
|
|
39,499 |
|
||
|
Securities |
|
|
283,235 |
|
|
254,345 |
|
|
|
Cash collateral on securities borrowed |
|
21,697 |
|
|
17,028 |
|
||
|
Securities purchased under resale agreements |
|
86,695 |
|
|
83,721 |
|
||
|
Loans |
|
|
|
|
|
|
||
|
Residential mortgages |
|
287,033 |
|
|
280,672 |
|
||
|
Personal |
|
47,866 |
|
|
46,681 |
|
||
|
Credit card |
|
21,581 |
|
|
20,551 |
|
||
|
Business and government (1) |
|
237,416 |
|
|
214,305 |
|
||
|
Allowance for credit losses |
|
(4,392) |
|
|
(3,917) |
|
||
|
|
|
|
|
589,504 |
|
|
558,292 |
|
|
Other |
|
|
|
|
|
|
||
|
Derivative instruments |
|
38,352 |
|
|
36,435 |
|
||
|
Property and equipment |
|
3,443 |
|
|
3,359 |
|
||
|
|
|
5,475 |
|
|
5,443 |
|
||
|
Software and other intangible assets |
|
2,894 |
|
|
2,830 |
|
||
|
Investments in equity-accounted associates and joint ventures |
|
808 |
|
|
785 |
|
||
|
Deferred tax assets |
|
1,027 |
|
|
821 |
|
||
|
Other assets |
|
39,805 |
|
|
30,862 |
|
||
|
|
|
|
|
91,804 |
|
|
80,535 |
|
|
Total assets |
|
$ |
1,116,938 |
|
$ |
1,041,985 |
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
|
Deposits |
|
|
|
|
|
|
||
|
Personal |
$ |
258,139 |
|
$ |
252,894 |
|
||
|
Business and government |
|
457,284 |
|
|
435,499 |
|
||
|
Bank |
|
26,723 |
|
|
20,009 |
|
||
|
Secured borrowings |
|
65,978 |
|
|
56,455 |
|
||
|
|
|
|
|
808,124 |
|
|
764,857 |
|
|
Obligations related to securities sold short |
|
24,244 |
|
|
21,642 |
|
||
|
Cash collateral on securities lent |
|
6,031 |
|
|
7,997 |
|
||
|
Obligations related to securities sold under repurchase agreements |
|
130,042 |
|
|
110,153 |
|
||
|
Other |
|
|
|
|
|
|
||
|
Derivative instruments |
|
41,411 |
|
|
40,654 |
|
||
|
Deferred tax liabilities |
|
47 |
|
|
49 |
|
||
|
Other liabilities (1) |
|
34,807 |
|
|
30,161 |
|
||
|
|
|
|
|
76,265 |
|
|
70,864 |
|
|
Subordinated indebtedness |
|
7,819 |
|
|
7,465 |
|
||
|
Total liabilities |
|
1,052,525 |
|
|
982,978 |
|
||
|
Equity |
|
|
|
|
|
|
||
|
Preferred shares and other equity instruments |
|
6,369 |
|
|
4,946 |
|
||
|
Common shares |
|
16,845 |
|
|
17,011 |
|
||
|
Contributed surplus |
|
226 |
|
|
159 |
|
||
|
Retained earnings |
|
36,471 |
|
|
33,471 |
|
||
|
Accumulated other comprehensive income (AOCI) |
|
4,218 |
|
|
3,148 |
|
||
|
Total shareholders' equity |
|
64,129 |
|
|
58,735 |
|
||
|
Non-controlling interests |
|
284 |
|
|
272 |
|
||
|
Total equity |
|
64,413 |
|
|
59,007 |
|
||
|
Total liabilities and equity |
|
$ |
1,116,938 |
|
$ |
1,041,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes customers' liability under acceptances of |
|||||||
|
Consolidated statement of income |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
For the three |
|
|
For the twelve |
|
||||||||||||||
|
|
months ended |
|
|
months ended |
|
||||||||||||||
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
2025 |
|
2024 |
|
|
||||||
|
$ millions, except as noted |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest income (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
$ |
8,117 |
|
$ |
7,976 |
|
$ |
8,668 |
|
|
|
$ |
32,074 |
|
$ |
33,925 |
|
|
|
|
Securities |
|
2,215 |
|
|
2,260 |
|
|
2,393 |
|
|
|
|
9,045 |
|
|
9,560 |
|
|
|
|
Securities borrowed or purchased under resale agreements |
|
1,222 |
|
|
1,307 |
|
|
1,441 |
|
|
|
|
5,260 |
|
|
5,811 |
|
|
|
|
Deposits with banks and other |
|
540 |
|
|
546 |
|
|
729 |
|
|
|
|
2,382 |
|
|
2,889 |
|
|
|
|
|
|
12,094 |
|
|
12,089 |
|
|
13,231 |
|
|
|
|
48,761 |
|
|
52,185 |
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
6,004 |
|
|
6,090 |
|
|
7,476 |
|
|
|
|
25,110 |
|
|
30,476 |
|
|
|
|
Securities sold short |
|
141 |
|
|
135 |
|
|
163 |
|
|
|
|
565 |
|
|
625 |
|
|
|
|
Securities lent or sold under repurchase agreements |
|
1,624 |
|
|
1,619 |
|
|
1,719 |
|
|
|
|
6,521 |
|
|
6,334 |
|
|
|
|
Subordinated indebtedness |
|
93 |
|
|
106 |
|
|
120 |
|
|
|
|
407 |
|
|
510 |
|
|
|
|
Other |
|
100 |
|
|
91 |
|
|
120 |
|
|
|
|
389 |
|
|
545 |
|
|
|
|
|
|
7,962 |
|
|
8,041 |
|
|
9,598 |
|
|
|
|
32,992 |
|
|
38,490 |
|
|
|
|
Net interest income |
|
4,132 |
|
|
4,048 |
|
|
3,633 |
|
|
|
|
15,769 |
|
|
13,695 |
|
|
|
|
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting and advisory fees |
|
245 |
|
|
291 |
|
|
182 |
|
|
|
|
915 |
|
|
707 |
|
|
|
|
Deposit and payment fees |
|
252 |
|
|
257 |
|
|
250 |
|
|
|
|
996 |
|
|
958 |
|
|
|
|
Credit fees |
|
269 |
|
|
253 |
|
|
217 |
|
|
|
|
1,015 |
|
|
1,218 |
|
|
|
|
Card fees |
|
95 |
|
|
105 |
|
|
105 |
|
|
|
|
402 |
|
|
414 |
|
|
|
|
Investment management and custodial fees |
|
595 |
|
|
555 |
|
|
526 |
|
|
|
|
2,241 |
|
|
1,980 |
|
|
|
|
Mutual fund fees |
|
520 |
|
|
493 |
|
|
465 |
|
|
|
|
2,019 |
|
|
1,796 |
|
|
|
|
Income from insurance activities, net |
|
81 |
|
|
71 |
|
|
85 |
|
|
|
|
317 |
|
|
356 |
|
|
|
|
Commissions on securities transactions |
|
160 |
|
|
132 |
|
|
129 |
|
|
|
|
554 |
|
|
431 |
|
|
|
|
Gains (losses) from financial instruments measured/designated at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fair value through profit or loss (FVTPL), net |
|
1,005 |
|
|
859 |
|
|
827 |
|
|
|
|
4,022 |
|
|
3,226 |
|
|
|
Gains (losses) from debt securities measured at fair value through |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other comprehensive income (FVOCI) and amortized cost, net |
|
(11) |
|
|
(25) |
|
|
(6) |
|
|
|
|
(14) |
|
|
43 |
|
|
|
Foreign exchange other than trading |
|
86 |
|
|
99 |
|
|
93 |
|
|
|
|
369 |
|
|
386 |
|
|
|
|
Income from equity-accounted associates and joint ventures |
|
26 |
|
|
29 |
|
|
18 |
|
|
|
|
117 |
|
|
79 |
|
|
|
|
Other |
|
121 |
|
|
87 |
|
|
93 |
|
|
|
|
411 |
|
|
317 |
|
|
|
|
|
|
3,444 |
|
|
3,206 |
|
|
2,984 |
|
|
|
|
13,364 |
|
|
11,911 |
|
|
|
|
Total revenue |
|
7,576 |
|
|
7,254 |
|
|
6,617 |
|
|
|
|
29,133 |
|
|
25,606 |
|
|
|
|
Provision for credit losses |
|
605 |
|
|
559 |
|
|
419 |
|
|
|
|
2,342 |
|
|
2,001 |
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation and benefits |
|
2,357 |
|
|
2,377 |
|
|
2,207 |
|
|
|
|
9,266 |
|
|
8,261 |
|
|
|
|
Occupancy costs |
|
240 |
|
|
204 |
|
|
208 |
|
|
|
|
847 |
|
|
830 |
|
|
|
|
Computer, software and office equipment |
|
827 |
|
|
732 |
|
|
723 |
|
|
|
|
2,946 |
|
|
2,719 |
|
|
|
|
Communications |
|
96 |
|
|
99 |
|
|
89 |
|
|
|
|
395 |
|
|
362 |
|
|
|
|
Advertising and business development |
|
121 |
|
|
97 |
|
|
103 |
|
|
|
|
398 |
|
|
344 |
|
|
|
|
Professional fees |
|
88 |
|
|
68 |
|
|
74 |
|
|
|
|
284 |
|
|
257 |
|
|
|
|
Business and capital taxes |
|
31 |
|
|
30 |
|
|
34 |
|
|
|
|
124 |
|
|
128 |
|
|
|
|
Other |
|
419 |
|
|
369 |
|
|
353 |
|
|
|
|
1,592 |
|
|
1,538 |
|
|
|
|
|
|
4,179 |
|
|
3,976 |
|
|
3,791 |
|
|
|
|
15,852 |
|
|
14,439 |
|
|
|
|
Income before income taxes |
|
2,792 |
|
|
2,719 |
|
|
2,407 |
|
|
|
|
10,939 |
|
|
9,166 |
|
|
|
|
Income taxes |
|
612 |
|
|
623 |
|
|
525 |
|
|
|
|
2,485 |
|
|
2,012 |
|
|
|
|
Net income |
$ |
2,180 |
|
$ |
2,096 |
|
$ |
1,882 |
|
|
|
$ |
8,454 |
|
$ |
7,154 |
|
|
|
|
Net income attributable to non-controlling interests |
$ |
6 |
|
$ |
2 |
|
$ |
8 |
|
|
|
$ |
25 |
|
$ |
39 |
|
|
|
|
|
Preferred shareholders and other equity instrument holders |
$ |
116 |
|
$ |
82 |
|
$ |
72 |
|
|
|
$ |
364 |
|
$ |
263 |
|
|
|
|
Common shareholders |
|
2,058 |
|
|
2,012 |
|
|
1,802 |
|
|
|
|
8,065 |
|
|
6,852 |
|
|
|
Net income attributable to equity shareholders |
$ |
2,174 |
|
$ |
2,094 |
|
$ |
1,874 |
|
|
|
$ |
8,429 |
|
$ |
7,115 |
|
|
|
|
Earnings per share (in dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
2.21 |
|
$ |
2.16 |
|
$ |
1.91 |
|
|
|
$ |
8.62 |
|
$ |
7.29 |
|
|
|
|
Diluted |
|
2.20 |
|
|
2.15 |
|
|
1.90 |
|
|
|
|
8.57 |
|
|
7.28 |
|
|
|
Dividends per common share (in dollars) |
|
0.97 |
|
|
0.97 |
|
|
0.90 |
|
|
|
|
3.88 |
|
|
3.60 |
|
|
|
|
(1) |
Interest income included |
||||||||||||||||||
|
Consolidated statement of comprehensive income |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three |
|
|
For the twelve |
|
||||||||
|
|
|
|
months ended |
|
|
months ended |
|
||||||||
|
|
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
2025 |
|
2024 |
|
|
|
$ millions |
|
|
|
|
|
|
|
|
|||||||
|
Net income |
$ |
2,180 |
$ |
2,096 |
$ |
1,882 |
|
|
$ |
8,454 |
$ |
7,154 |
|
||
|
Other comprehensive income (loss) (OCI), net of income tax, that is subject to subsequent |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net foreign currency translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on investments in foreign operations |
|
713 |
|
295 |
|
479 |
|
|
|
400 |
|
281 |
|
|
|
|
Net gains (losses) on hedges of investments in foreign operations |
|
(476) |
|
(215) |
|
(339) |
|
|
|
(365) |
|
(267) |
|
|
|
|
|
|
|
237 |
|
80 |
|
140 |
|
|
|
35 |
|
14 |
|
|
|
Net change in debt securities measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on securities measured at FVOCI |
|
116 |
|
159 |
|
(56) |
|
|
|
368 |
|
127 |
|
|
|
|
Net (gains) losses reclassified to net income |
|
5 |
|
(4) |
|
5 |
|
|
|
(14) |
|
(27) |
|
|
|
|
|
|
|
121 |
|
155 |
|
(51) |
|
|
|
354 |
|
100 |
|
|
|
Net change in cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on derivatives designated as cash flow hedges |
|
964 |
|
(343) |
|
581 |
|
|
|
1,419 |
|
2,348 |
|
|
|
|
Net (gains) losses reclassified to net income |
|
(497) |
|
(202) |
|
(331) |
|
|
|
(928) |
|
(813) |
|
|
|
|
|
467 |
|
(545) |
|
250 |
|
|
|
491 |
|
1,535 |
|
||
|
OCI, net of income tax, that is not subject to subsequent reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Net gains (losses) on post-employment defined benefit plans |
|
183 |
|
53 |
|
143 |
|
|
|
208 |
|
250 |
|
|
|
|
Net gains (losses) due to fair value change of fair value option (FVO) liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to changes in credit risk |
|
(22) |
|
(167) |
|
(19) |
|
|
|
(34) |
|
(216) |
|
|
|
Net gains (losses) on equity securities designated at FVOCI |
|
(1) |
|
4 |
|
(1) |
|
|
|
18 |
|
(13) |
|
|
|
|
|
|
|
160 |
|
(110) |
|
123 |
|
|
|
192 |
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive income (loss) (1) |
|
985 |
|
(420) |
|
462 |
|
|
|
1,072 |
|
1,670 |
|
||
|
Comprehensive income |
$ |
3,165 |
$ |
1,676 |
$ |
2,344 |
|
|
$ |
9,526 |
$ |
8,824 |
|
||
|
Comprehensive income attributable to non-controlling interests |
$ |
6 |
$ |
2 |
$ |
8 |
|
|
$ |
25 |
$ |
39 |
|
||
|
|
Preferred shareholders and other equity instrument holders |
$ |
116 |
$ |
82 |
$ |
72 |
|
|
$ |
364 |
$ |
263 |
|
|
|
|
Common shareholders |
|
3,043 |
|
1,592 |
|
2,264 |
|
|
|
9,137 |
|
8,522 |
|
|
|
Comprehensive income attributable to equity shareholders |
$ |
3,159 |
$ |
1,674 |
$ |
2,336 |
|
|
$ |
9,501 |
$ |
8,785 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three |
|
|
For the twelve |
|
||||||||
|
|
|
|
months ended |
|
|
months ended |
|
||||||||
|
|
|
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
2025 |
|
2024 |
|
|
$ millions |
|
|
|
|
|
|
|
|
|||||||
|
Income tax (expense) benefit allocated to each component of OCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Subject to subsequent reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Net foreign currency translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on investments in foreign operations |
$ |
(23) |
$ |
(5) |
$ |
(12) |
|
|
$ |
(12) |
$ |
(5) |
|
|
|
|
Net gains (losses) on hedges of investments in foreign operations |
|
9 |
|
(13) |
|
13 |
|
|
|
(68) |
|
- |
|
|
|
|
|
|
|
(14) |
|
(18) |
|
1 |
|
|
|
(80) |
|
(5) |
|
|
|
Net change in debt securities measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on securities measured at FVOCI |
|
(29) |
|
(51) |
|
13 |
|
|
|
(74) |
|
(12) |
|
|
|
|
Net (gains) losses reclassified to net income |
|
(1) |
|
1 |
|
(2) |
|
|
|
5 |
|
10 |
|
|
|
|
|
|
|
(30) |
|
(50) |
|
11 |
|
|
|
(69) |
|
(2) |
|
|
|
Net change in cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on derivatives designated as cash flow hedges |
|
(371) |
|
132 |
|
(223) |
|
|
|
(546) |
|
(903) |
|
|
|
|
Net (gains) losses reclassified to net income |
|
191 |
|
78 |
|
127 |
|
|
|
357 |
|
313 |
|
|
|
|
|
|
(180) |
|
210 |
|
(96) |
|
|
|
(189) |
|
(590) |
|
|
|
Not subject to subsequent reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Net gains (losses) on post-employment defined benefit plans |
|
(55) |
|
(22) |
|
(28) |
|
|
|
(66) |
|
(68) |
|
|
|
|
Net gains (losses) due to fair value change of FVO liabilities attributable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to changes in credit risk |
|
9 |
|
64 |
|
8 |
|
|
|
13 |
|
83 |
|
|
|
Net gains (losses) on equity securities designated at FVOCI |
|
1 |
|
(1) |
|
- |
|
|
|
(6) |
|
4 |
|
|
|
|
|
|
|
(45) |
|
41 |
|
(20) |
|
|
|
(59) |
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax (expense) benefit allocated to each component of OCI |
$ |
(269) |
$ |
183 |
$ |
(104) |
|
|
$ |
(397) |
$ |
(578) |
|
||
|
Consolidated statement of changes in equity |
||||||||||||||||
|
|
||||||||||||||||
|
|
For the three |
|
|
|
For the twelve |
|
|
|||||||||
|
|
|
months ended |
|
|
|
months ended |
|
|
||||||||
|
|
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
|
2025 |
|
2024 |
|
|
|
$ millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares and other equity instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
6,669 |
$ |
5,942 |
$ |
4,949 |
|
|
|
$ |
4,946 |
$ |
4,925 |
|
|
|
|
Issue of preferred shares and limited recourse capital notes (LRCNs) |
|
450 |
|
1,027 |
|
- |
|
|
|
|
2,770 |
|
1,000 |
|
|
|
|
Redemption of preferred shares and LRCNs |
|
(750) |
|
(300) |
|
- |
|
|
|
|
(1,350) |
|
(975) |
|
|
|
|
|
|
- |
|
- |
|
(3) |
|
|
|
|
3 |
|
(4) |
|
|
|
|
Balance at end of period |
$ |
6,369 |
$ |
6,669 |
$ |
4,946 |
|
|
|
$ |
6,369 |
$ |
4,946 |
|
|
|
|
Common shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
16,867 |
$ |
16,929 |
$ |
16,919 |
|
|
|
$ |
17,011 |
$ |
16,082 |
|
|
|
|
Issue of common shares |
|
36 |
|
46 |
|
182 |
|
|
|
|
168 |
|
1,019 |
|
|
|
|
Purchase of common shares for cancellation |
|
(63) |
|
(100) |
|
(90) |
|
|
|
|
(335) |
|
(90) |
|
|
|
|
|
|
5 |
|
(8) |
|
- |
|
|
|
|
1 |
|
- |
|
|
|
|
Balance at end of period |
$ |
16,845 |
$ |
16,867 |
$ |
17,011 |
|
|
|
$ |
16,845 |
$ |
17,011 |
|
|
|
|
Contributed surplus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
175 |
$ |
156 |
$ |
128 |
|
|
|
$ |
159 |
$ |
109 |
|
|
|
|
Compensation expense arising from equity-settled share-based awards |
|
9 |
|
3 |
|
7 |
|
|
|
|
20 |
|
16 |
|
|
|
|
Exercise of stock options and settlement of other equity-settled share-based awards |
|
(1) |
|
(3) |
|
(5) |
|
|
|
|
(10) |
|
(9) |
|
|
|
|
Other (1) |
|
43 |
|
19 |
|
29 |
|
|
|
|
57 |
|
43 |
|
|
|
|
Balance at end of period |
$ |
226 |
$ |
175 |
$ |
159 |
|
|
|
$ |
226 |
$ |
159 |
|
|
|
|
Retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
35,655 |
$ |
34,984 |
$ |
32,844 |
|
|
|
$ |
33,471 |
$ |
30,352 |
|
|
|
|
Net income attributable to equity shareholders |
|
2,174 |
|
2,094 |
|
1,874 |
|
|
|
|
8,429 |
|
7,115 |
|
|
|
|
Dividends and distributions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred and other equity instruments |
|
(116) |
|
(82) |
|
(72) |
|
|
|
|
(364) |
|
(263) |
|
|
|
|
Common |
|
(901) |
|
(904) |
|
(850) |
|
|
|
|
(3,629) |
|
(3,382) |
|
|
|
Premium on purchase of common shares for cancellation |
|
(330) |
|
(428) |
|
(329) |
|
|
|
|
(1,396) |
|
(329) |
|
|
|
|
Realized gains (losses) on equity securities designated at FVOCI reclassified from AOCI |
|
- |
|
2 |
|
3 |
|
|
|
|
2 |
|
(15) |
|
|
|
|
Other |
|
(11) |
|
(11) |
|
1 |
|
|
|
|
(42) |
|
(7) |
|
|
|
|
Balance at end of period |
$ |
36,471 |
$ |
35,655 |
$ |
33,471 |
|
|
|
$ |
36,471 |
$ |
33,471 |
|
|
|
|
AOCI, net of income tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AOCI, net of income tax, that is subject to subsequent reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net foreign currency translation adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
1,974 |
$ |
1,894 |
$ |
2,036 |
|
|
|
$ |
2,176 |
$ |
2,162 |
|
|
|
|
Net change in foreign currency translation adjustments |
|
237 |
|
80 |
|
140 |
|
|
|
|
35 |
|
14 |
|
|
|
|
Balance at end of period |
$ |
2,211 |
$ |
1,974 |
$ |
2,176 |
|
|
|
$ |
2,211 |
$ |
2,176 |
|
|
|
|
Net gains (losses) on debt securities measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
(74) |
$ |
(229) |
$ |
(256) |
|
|
|
$ |
(307) |
$ |
(407) |
|
|
|
|
Net change in securities measured at FVOCI |
|
121 |
|
155 |
|
(51) |
|
|
|
|
354 |
|
100 |
|
|
|
|
Balance at end of period |
$ |
47 |
$ |
(74) |
$ |
(307) |
|
|
|
$ |
47 |
$ |
(307) |
|
|
|
|
Net gains (losses) on cash flow hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
533 |
$ |
1,078 |
$ |
259 |
|
|
|
$ |
509 |
$ |
(1,026) |
|
|
|
|
Net change in cash flow hedges |
|
467 |
|
(545) |
|
250 |
|
|
|
|
491 |
|
1,535 |
|
|
|
|
Balance at end of period |
$ |
1,000 |
$ |
533 |
$ |
509 |
|
|
|
$ |
1,000 |
$ |
509 |
|
|
|
AOCI, net of income tax, that is not subject to subsequent reclassification to net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains (losses) on post-employment defined benefit plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
867 |
$ |
814 |
$ |
699 |
|
|
|
$ |
842 |
$ |
592 |
|
|
|
|
Net change in post-employment defined benefit plans |
|
183 |
|
53 |
|
143 |
|
|
|
|
208 |
|
250 |
|
|
|
|
Balance at end of period |
$ |
1,050 |
$ |
867 |
$ |
842 |
|
|
|
$ |
1,050 |
$ |
842 |
|
|
|
|
Net gains (losses) due to fair value change of FVO liabilities attributable to changes in credit risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Balance at beginning of period |
$ |
(100) |
$ |
67 |
$ |
(69) |
|
|
|
$ |
(88) |
$ |
128 |
|
|
|
|
Net change attributable to changes in credit risk |
|
(22) |
|
(167) |
|
(19) |
|
|
|
|
(34) |
|
(216) |
|
|
|
|
Balance at end of period |
$ |
(122) |
$ |
(100) |
$ |
(88) |
|
|
|
$ |
(122) |
$ |
(88) |
|
|
|
|
Net gains (losses) on equity securities designated at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
33 |
$ |
31 |
$ |
20 |
|
|
|
$ |
16 |
$ |
14 |
|
|
|
|
Net gains (losses) on equity securities designated at FVOCI |
|
(1) |
|
4 |
|
(1) |
|
|
|
|
18 |
|
(13) |
|
|
|
|
Realized gains (losses) on equity securities designated at FVOCI reclassified to retained earnings |
|
- |
|
(2) |
|
(3) |
|
|
|
|
(2) |
|
15 |
|
|
|
|
Balance at end of period |
$ |
32 |
$ |
33 |
$ |
16 |
|
|
|
$ |
32 |
$ |
16 |
|
|
|
Total AOCI, net of income tax |
$ |
4,218 |
$ |
3,233 |
$ |
3,148 |
|
|
|
$ |
4,218 |
$ |
3,148 |
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
$ |
277 |
$ |
280 |
$ |
254 |
|
|
|
$ |
272 |
$ |
232 |
|
|
|
|
Net income attributable to non-controlling interests |
|
6 |
|
2 |
|
8 |
|
|
|
|
25 |
|
39 |
|
|
|
|
Dividends |
|
(2) |
|
(3) |
|
(2) |
|
|
|
|
(9) |
|
(8) |
|
|
|
|
Other |
|
3 |
|
(2) |
|
12 |
|
|
|
|
(4) |
|
9 |
|
|
|
|
Balance at end of period |
$ |
284 |
$ |
277 |
$ |
272 |
|
|
|
$ |
284 |
$ |
272 |
|
|
|
|
Equity at end of period |
$ |
64,413 |
$ |
62,876 |
$ |
59,007 |
|
|
|
$ |
64,413 |
$ |
59,007 |
|
|
|
|
(1) |
Includes the portion of the estimated tax benefit related to employee stock options that is incremental to the amount recognized in the interim consolidated statement of income. |
|||||||||||||||
|
Consolidated statement of cash flows |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three |
|
|
|
For the twelve |
|
|
||||||||
|
|
|
|
|
months ended |
|
|
|
months ended |
|
|
||||||||
|
|
|
|
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
|
2025 |
|
2024 |
|
|
|
$ millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Cash flows provided by (used in) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Net income |
$ |
2,180 |
$ |
2,096 |
$ |
1,882 |
|
|
|
$ |
8,454 |
$ |
7,154 |
|
|
|||
|
Adjustments to reconcile net income to cash flows provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Provision for credit losses |
|
605 |
|
559 |
|
419 |
|
|
|
|
2,342 |
|
2,001 |
|
|
||
|
|
Amortization and impairment (1) |
|
324 |
|
287 |
|
289 |
|
|
|
|
1,178 |
|
1,170 |
|
|
||
|
|
Stock options and restricted shares expense |
|
9 |
|
3 |
|
7 |
|
|
|
|
20 |
|
16 |
|
|
||
|
|
Deferred income taxes |
|
(121) |
|
(150) |
|
(203) |
|
|
|
|
(257) |
|
(244) |
|
|
||
|
|
Losses (gains) from debt securities measured at FVOCI and amortized cost |
|
11 |
|
25 |
|
6 |
|
|
|
|
14 |
|
(43) |
|
|
||
|
|
Net losses (gains) on disposal of land, buildings and equipment |
|
- |
|
- |
|
(1) |
|
|
|
|
(2) |
|
(1) |
|
|
||
|
|
Other non-cash items, net |
|
(262) |
|
457 |
|
(258) |
|
|
|
|
(16) |
|
(1,822) |
|
|
||
|
|
Net changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
Interest-bearing deposits with banks |
|
4,462 |
|
(511) |
|
(3,334) |
|
|
|
|
7,875 |
|
(4,597) |
|
|
|
|
|
|
Loans, net of repayments |
|
(8,476) |
|
(10,756) |
|
(8,255) |
|
|
|
|
(33,381) |
|
(28,930) |
|
|
|
|
|
|
Deposits, net of withdrawals |
|
13,145 |
|
5,718 |
|
20,126 |
|
|
|
|
37,183 |
|
34,467 |
|
|
|
|
|
|
Obligations related to securities sold short |
|
3,417 |
|
734 |
|
(2,398) |
|
|
|
|
2,602 |
|
2,976 |
|
|
|
|
|
|
Accrued interest receivable |
|
(372) |
|
327 |
|
(226) |
|
|
|
|
44 |
|
(711) |
|
|
|
|
|
|
Accrued interest payable |
|
20 |
|
(292) |
|
(180) |
|
|
|
|
(983) |
|
452 |
|
|
|
|
|
|
Derivative assets |
|
(3,769) |
|
3,907 |
|
(6,188) |
|
|
|
|
(1,921) |
|
(3,240) |
|
|
|
|
|
|
Derivative liabilities |
|
4,636 |
|
(7,402) |
|
4,664 |
|
|
|
|
328 |
|
(813) |
|
|
|
|
|
|
Securities measured at FVTPL |
|
(6,767) |
|
(6,309) |
|
127 |
|
|
|
|
(22,817) |
|
(23,319) |
|
|
|
|
|
|
Other assets and liabilities measured/designated at FVTPL |
|
1,893 |
|
2,703 |
|
290 |
|
|
|
|
5,090 |
|
3,431 |
|
|
|
|
|
|
Current income taxes |
|
- |
|
(250) |
|
(174) |
|
|
|
|
(489) |
|
(257) |
|
|
|
|
|
|
Cash collateral on securities lent |
|
727 |
|
(1,411) |
|
(518) |
|
|
|
|
(1,966) |
|
(84) |
|
|
|
|
|
|
Obligations related to securities sold under repurchase agreements |
|
(15,617) |
|
12,380 |
|
(5,215) |
|
|
|
|
19,889 |
|
23,035 |
|
|
|
|
|
|
Cash collateral on securities borrowed |
|
(7) |
|
(2,745) |
|
(533) |
|
|
|
|
(4,669) |
|
(2,377) |
|
|
|
|
|
|
Securities purchased under resale agreements |
|
(485) |
|
5,051 |
|
(4,400) |
|
|
|
|
(2,974) |
|
(3,537) |
|
|
|
|
|
|
Other, net |
|
155 |
|
1,440 |
|
3,230 |
|
|
|
|
(1,706) |
|
6,361 |
|
|
|
|
Net cash flows provided by (used in) operating activities |
|
(4,292) |
|
5,861 |
|
(843) |
|
|
|
|
13,838 |
|
11,088 |
|
|
|||
|
Cash flows provided by (used in) financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Issue of subordinated indebtedness |
|
- |
|
- |
|
- |
|
|
|
|
1,250 |
|
2,250 |
|
|
|||
|
Redemption/repurchase/maturity of subordinated indebtedness |
|
- |
|
(1,000) |
|
- |
|
|
|
|
(1,069) |
|
(1,536) |
|
|
|||
|
Issue of preferred shares and LRCNs, net of issuance cost |
|
446 |
|
1,024 |
|
- |
|
|
|
|
2,757 |
|
996 |
|
|
|||
|
Redemption of preferred shares and LRCNs |
|
(750) |
|
(300) |
|
- |
|
|
|
|
(1,350) |
|
(975) |
|
|
|||
|
Issue of common shares for cash |
|
35 |
|
43 |
|
131 |
|
|
|
|
158 |
|
312 |
|
|
|||
|
Purchase of common shares for cancellation |
|
(393) |
|
(528) |
|
(419) |
|
|
|
|
(1,731) |
|
(419) |
|
|
|||
|
Net sale (purchase) of treasury shares |
|
5 |
|
(8) |
|
(3) |
|
|
|
|
4 |
|
(4) |
|
|
|||
|
Dividends and distributions paid |
|
(1,017) |
|
(986) |
|
(876) |
|
|
|
|
(3,993) |
|
(2,947) |
|
|
|||
|
Repayment of lease liabilities |
|
(74) |
|
(77) |
|
(80) |
|
|
|
|
(309) |
|
(287) |
|
|
|||
|
Other, net |
|
(7) |
|
(8) |
|
- |
|
|
|
|
(29) |
|
- |
|
|
|||
|
Net cash flows provided by (used in) financing activities |
|
(1,755) |
|
(1,840) |
|
(1,247) |
|
|
|
|
(4,312) |
|
(2,610) |
|
|
|||
|
Cash flows provided by (used in) investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Purchase of securities measured/designated at FVOCI and amortized cost |
|
(30,301) |
|
(26,677) |
|
(16,320) |
|
|
|
|
(98,369) |
|
(76,528) |
|
|
|||
|
Proceeds from sale of securities measured/designated at FVOCI and amortized cost |
|
12,275 |
|
13,745 |
|
8,299 |
|
|
|
|
46,299 |
|
29,761 |
|
|
|||
|
Proceeds from maturity of debt securities measured at FVOCI and amortized cost |
|
17,696 |
|
14,255 |
|
7,351 |
|
|
|
|
47,404 |
|
27,105 |
|
|
|||
|
Net sale (purchase) of property, equipment, software and other intangible assets |
|
(388) |
|
(282) |
|
(393) |
|
|
|
|
(1,109) |
|
(1,089) |
|
|
|||
|
Net cash flows provided by (used in) investing activities |
|
(718) |
|
1,041 |
|
(1,063) |
|
|
|
|
(5,775) |
|
(20,751) |
|
|
|||
|
Effect of exchange rate changes on cash and non-interest-bearing deposits with banks |
|
43 |
|
28 |
|
34 |
|
|
|
|
63 |
|
22 |
|
|
|||
|
Net increase (decrease) in cash and non-interest-bearing deposits with banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
during the period |
|
(6,722) |
|
5,090 |
|
(3,119) |
|
|
|
|
3,814 |
|
(12,251) |
|
|
||
|
Cash and non-interest-bearing deposits with banks at beginning of period |
|
19,101 |
|
14,011 |
|
11,684 |
|
|
|
|
8,565 |
|
20,816 |
|
|
|||
|
Cash and non-interest-bearing deposits with banks at end of period (2) |
$ |
12,379 |
$ |
19,101 |
$ |
8,565 |
|
|
|
$ |
12,379 |
$ |
8,565 |
|
|
|||
|
Cash interest paid |
$ |
7,942 |
$ |
8,333 |
$ |
9,777 |
|
|
|
$ |
33,975 |
$ |
38,038 |
|
|
|||
|
Cash interest received |
|
11,288 |
|
11,929 |
|
12,578 |
|
|
|
|
46,993 |
|
49,761 |
|
|
|||
|
Cash dividends received |
|
434 |
|
487 |
|
427 |
|
|
|
|
1,812 |
|
1,713 |
|
|
|||
|
Cash income taxes paid |
|
734 |
|
1,022 |
|
903 |
|
|
|
|
3,231 |
|
2,513 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Comprises amortization and impairment of buildings, right-of-use assets, furniture, equipment, leasehold improvements, and software and other intangible assets. |
|||||||||||||||||
|
(2) |
Includes restricted cash of |
|||||||||||||||||
Non-GAAP measures
We use a number of financial measures to assess the performance of our business lines. Some measures are calculated in accordance with International Financial Reporting Standards (IFRS or GAAP), while other measures do not have a standardized meaning under GAAP, and accordingly, these measures may not be comparable to similar measures used by other companies. Investors may find these non-GAAP measures, which include non-GAAP financial measures and non-GAAP ratios as defined in National Instrument 52-112 "Non-GAAP and Other Financial Measures Disclosure", useful in understanding how management views underlying business performance.
Management assesses results on a reported and adjusted basis and considers both as useful measures of performance. Adjusted measures, which include adjusted total revenue, adjusted provision for credit losses, adjusted non-interest expenses, adjusted income before income taxes, adjusted income taxes, adjusted net income and adjusted pre-provision, pre-tax earnings, remove items of note from reported results to calculate our adjusted results. Adjusted measures represent non-GAAP measures. Non-GAAP ratios include an adjusted measure as one or more of their components. Non-GAAP ratios include adjusted diluted EPS, adjusted efficiency ratio, adjusted operating leverage, adjusted dividend payout ratio, adjusted return on common shareholders' equity and adjusted effective tax rate.
Certain additional disclosures for these specified financial measures have been incorporated by reference and can be found in the "Non-GAAP measures" section of our 2025 Annual Report available on SEDAR+ at www.sedarplus.com.
|
The following table provides a reconciliation of GAAP (reported) results to non-GAAP (adjusted) results on a segmented basis. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
Canadian |
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
Personal |
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
and Business |
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the three months ended |
Banking |
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||
|
Operating results – reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
3,188 |
$ |
1,836 |
$ |
810 |
$ |
1,523 |
$ |
219 |
$ |
7,576 |
|
$ |
584 |
|
|
|
Provision for (reversal of) credit losses |
|
503 |
|
52 |
|
(33) |
|
77 |
|
6 |
|
605 |
|
|
(24) |
|
|
|
Non-interest expenses |
|
1,612 |
|
957 |
|
500 |
|
710 |
|
400 |
|
4,179 |
|
|
360 |
|
|
|
Income (loss) before income taxes |
|
1,073 |
|
827 |
|
343 |
|
736 |
|
(187) |
|
2,792 |
|
|
248 |
|
|
|
Income taxes |
|
277 |
|
224 |
|
68 |
|
188 |
|
(145) |
|
612 |
|
|
49 |
|
|
|
Net income (loss) |
|
796 |
|
603 |
|
275 |
|
548 |
|
(42) |
|
2,180 |
|
|
199 |
|
|
|
Net income attributable to non-controlling interests |
|
- |
|
- |
|
- |
|
- |
|
6 |
|
6 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders |
|
- |
|
- |
|
- |
|
- |
|
116 |
|
116 |
|
|
- |
|
|
|
Common shareholders |
|
796 |
|
603 |
|
275 |
|
548 |
|
(164) |
|
2,058 |
|
|
199 |
|
|
Net income (loss) attributable to equity shareholders |
|
796 |
|
603 |
|
275 |
|
548 |
|
(48) |
|
2,174 |
|
|
199 |
|
|
|
Diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
2.20 |
|
|
|
|
|
|
Impact of items of note (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
$ |
(7) |
$ |
- |
$ |
(4) |
$ |
- |
$ |
- |
$ |
(11) |
|
$ |
(3) |
|
|
Impact of items of note on non-interest expenses |
|
(7) |
|
- |
|
(4) |
|
- |
|
- |
|
(11) |
|
|
(3) |
|
|
|
Total pre-tax impact of items of note on net income |
|
7 |
|
- |
|
4 |
|
- |
|
- |
|
11 |
|
|
3 |
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
|
2 |
|
- |
|
1 |
|
- |
|
- |
|
3 |
|
|
1 |
|
|
Impact of items of note on income taxes |
|
2 |
|
- |
|
1 |
|
- |
|
- |
|
3 |
|
|
1 |
|
|
|
Total after-tax impact of items of note on net income |
$ |
5 |
$ |
- |
$ |
3 |
$ |
- |
$ |
- |
$ |
8 |
|
$ |
2 |
|
|
|
Impact of items of note on diluted EPS ($) (2) |
|
|
|
|
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
Operating results – adjusted (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue – adjusted |
$ |
3,188 |
$ |
1,836 |
$ |
810 |
$ |
1,523 |
$ |
219 |
$ |
7,576 |
|
$ |
584 |
|
|
|
Provision for (reversal of) credit losses – adjusted |
|
503 |
|
52 |
|
(33) |
|
77 |
|
6 |
|
605 |
|
|
(24) |
|
|
|
Non-interest expenses – adjusted |
|
1,605 |
|
957 |
|
496 |
|
710 |
|
400 |
|
4,168 |
|
|
357 |
|
|
|
Income (loss) before income taxes – adjusted |
|
1,080 |
|
827 |
|
347 |
|
736 |
|
(187) |
|
2,803 |
|
|
251 |
|
|
|
Income taxes – adjusted |
|
279 |
|
224 |
|
69 |
|
188 |
|
(145) |
|
615 |
|
|
50 |
|
|
|
Net income (loss) – adjusted |
|
801 |
|
603 |
|
278 |
|
548 |
|
(42) |
|
2,188 |
|
|
201 |
|
|
|
Net income attributable to non-controlling interests – adjusted |
|
- |
|
- |
|
- |
|
- |
|
6 |
|
6 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders – adjusted |
|
- |
|
- |
|
- |
|
- |
|
116 |
|
116 |
|
|
- |
|
|
|
Common shareholders – adjusted |
|
801 |
|
603 |
|
278 |
|
548 |
|
(164) |
|
2,066 |
|
|
201 |
|
|
Net income (loss) attributable to equity shareholders – adjusted |
|
801 |
|
603 |
|
278 |
|
548 |
|
(48) |
|
2,182 |
|
|
201 |
|
|
|
Adjusted diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
2.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Items of note are removed from reported results to calculate adjusted results. |
||||||||||||||||
|
(2) |
Includes the impact of rounding differences between diluted EPS and adjusted diluted EPS. |
||||||||||||||||
|
(3) |
Adjusted to exclude the impact of items of note. Adjusted measures are non-GAAP measures. |
||||||||||||||||
|
(4) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
||||||||||||||||
|
The following table provides a reconciliation of GAAP (reported) results to non-GAAP (adjusted) results on a segmented basis. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
Canadian |
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
Personal |
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
and Business |
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the three months ended |
Banking |
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||
|
Operating results – reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
3,061 |
$ |
1,723 |
$ |
790 |
$ |
1,506 |
$ |
174 |
$ |
7,254 |
|
$ |
576 |
|
|
|
Provision for credit losses |
|
444 |
|
21 |
|
17 |
|
76 |
|
1 |
|
559 |
|
|
14 |
|
|
|
Non-interest expenses |
|
1,517 |
|
879 |
|
450 |
|
721 |
|
409 |
|
3,976 |
|
|
327 |
|
|
|
Income (loss) before income taxes |
|
1,100 |
|
823 |
|
323 |
|
709 |
|
(236) |
|
2,719 |
|
|
235 |
|
|
|
Income taxes |
|
288 |
|
225 |
|
69 |
|
169 |
|
(128) |
|
623 |
|
|
49 |
|
|
|
Net income (loss) |
|
812 |
|
598 |
|
254 |
|
540 |
|
(108) |
|
2,096 |
|
|
186 |
|
|
|
Net income attributable to non-controlling interests |
|
- |
|
- |
|
- |
|
- |
|
2 |
|
2 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders |
|
- |
|
- |
|
- |
|
- |
|
82 |
|
82 |
|
|
- |
|
|
|
Common shareholders |
|
812 |
|
598 |
|
254 |
|
540 |
|
(192) |
|
2,012 |
|
|
186 |
|
|
Net income (loss) attributable to equity shareholders |
|
812 |
|
598 |
|
254 |
|
540 |
|
(110) |
|
2,094 |
|
|
186 |
|
|
|
Diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
2.15 |
|
|
|
|
|
|
Impact of items of note (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
$ |
(7) |
$ |
- |
$ |
(4) |
$ |
- |
$ |
- |
$ |
(11) |
|
$ |
(3) |
|
|
Impact of items of note on non-interest expenses |
|
(7) |
|
- |
|
(4) |
|
- |
|
- |
|
(11) |
|
|
(3) |
|
|
|
Total pre-tax impact of items of note on net income |
|
7 |
|
- |
|
4 |
|
- |
|
- |
|
11 |
|
|
3 |
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
|
2 |
|
- |
|
1 |
|
- |
|
- |
|
3 |
|
|
1 |
|
|
Impact of items of note on income taxes |
|
2 |
|
- |
|
1 |
|
- |
|
- |
|
3 |
|
|
1 |
|
|
|
Total after-tax impact of items of note on net income |
$ |
5 |
$ |
- |
$ |
3 |
$ |
- |
$ |
- |
$ |
8 |
|
$ |
2 |
|
|
|
Impact of items of note on diluted EPS ($) (2) |
|
|
|
|
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
Operating results – adjusted (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue – adjusted |
$ |
3,061 |
$ |
1,723 |
$ |
790 |
$ |
1,506 |
$ |
174 |
$ |
7,254 |
|
$ |
576 |
|
|
|
Provision for credit losses – adjusted |
|
444 |
|
21 |
|
17 |
|
76 |
|
1 |
|
559 |
|
|
14 |
|
|
|
Non-interest expenses – adjusted |
|
1,510 |
|
879 |
|
446 |
|
721 |
|
409 |
|
3,965 |
|
|
324 |
|
|
|
Income (loss) before income taxes – adjusted |
|
1,107 |
|
823 |
|
327 |
|
709 |
|
(236) |
|
2,730 |
|
|
238 |
|
|
|
Income taxes – adjusted |
|
290 |
|
225 |
|
70 |
|
169 |
|
(128) |
|
626 |
|
|
50 |
|
|
|
Net income (loss) – adjusted |
|
817 |
|
598 |
|
257 |
|
540 |
|
(108) |
|
2,104 |
|
|
188 |
|
|
|
Net income attributable to non-controlling interests – adjusted |
|
- |
|
- |
|
- |
|
- |
|
2 |
|
2 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders – adjusted |
|
- |
|
- |
|
- |
|
- |
|
82 |
|
82 |
|
|
- |
|
|
|
Common shareholders – adjusted |
|
817 |
|
598 |
|
257 |
|
540 |
|
(192) |
|
2,020 |
|
|
188 |
|
|
Net income (loss) attributable to equity shareholders – adjusted |
|
817 |
|
598 |
|
257 |
|
540 |
|
(110) |
|
2,102 |
|
|
188 |
|
|
|
Adjusted diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
2.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See previous page for footnote references. |
|||||||||||||||||
|
The following table provides a reconciliation of GAAP (reported) results to non-GAAP (adjusted) results on a segmented basis. |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
Canadian |
|
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
Personal |
|
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
and Business |
|
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the three months ended |
Banking |
|
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||
|
Operating results – reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
2,842 |
|
$ |
1,602 |
$ |
733 |
$ |
1,155 |
$ |
285 |
$ |
6,617 |
|
$ |
538 |
|
|
|
Provision for credit losses |
|
280 |
|
|
24 |
|
83 |
|
31 |
|
1 |
|
419 |
|
|
61 |
|
|
|
Non-interest expenses |
|
1,463 |
|
|
823 |
|
415 |
|
652 |
|
438 |
|
3,791 |
|
|
304 |
|
|
|
Income (loss) before income taxes |
|
1,099 |
|
|
755 |
|
235 |
|
472 |
|
(154) |
|
2,407 |
|
|
173 |
|
|
|
Income taxes |
|
307 |
|
|
204 |
|
35 |
|
126 |
|
(147) |
|
525 |
|
|
26 |
|
|
|
Net income (loss) |
|
792 |
|
|
551 |
|
200 |
|
346 |
|
(7) |
|
1,882 |
|
|
147 |
|
|
|
Net income attributable to non-controlling interests |
|
- |
|
|
- |
|
- |
|
- |
|
8 |
|
8 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders |
|
- |
|
|
- |
|
- |
|
- |
|
72 |
|
72 |
|
|
- |
|
|
|
Common shareholders |
|
792 |
|
|
551 |
|
200 |
|
346 |
|
(87) |
|
1,802 |
|
|
147 |
|
|
Net income (loss) attributable to equity shareholders |
|
792 |
|
|
551 |
|
200 |
|
346 |
|
(15) |
|
1,874 |
|
|
147 |
|
|
|
Diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
|
$ |
1.90 |
|
|
|
|
|
|
Impact of items of note (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
$ |
(6) |
|
$ |
- |
$ |
(6) |
$ |
- |
$ |
- |
$ |
(12) |
|
$ |
(4) |
|
|
|
Reversal related to the special assessment imposed by the Federal
|
|
- |
|
|
- |
|
3 |
|
- |
|
- |
|
3 |
|
|
2 |
|
|
Impact of items of note on non-interest expenses |
|
(6) |
|
|
- |
|
(3) |
|
- |
|
- |
|
(9) |
|
|
(2) |
|
|
|
Total pre-tax impact of items of note on net income |
|
6 |
|
|
- |
|
3 |
|
- |
|
- |
|
9 |
|
|
2 |
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
|
1 |
|
|
- |
|
2 |
|
- |
|
- |
|
3 |
|
|
1 |
|
|
|
Reversal related to the special assessment imposed by the |
|
- |
|
|
- |
|
(1) |
|
- |
|
- |
|
(1) |
|
|
(1) |
|
|
Impact of items of note on income taxes |
|
1 |
|
|
- |
|
1 |
|
- |
|
- |
|
2 |
|
|
- |
|
|
|
Total after-tax impact of items of note on net income |
$ |
5 |
|
$ |
- |
$ |
2 |
$ |
- |
$ |
- |
$ |
7 |
|
$ |
2 |
|
|
|
Impact of items of note on diluted EPS ($) (2) |
|
|
|
|
|
|
|
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
Operating results – adjusted (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue – adjusted |
$ |
2,842 |
|
$ |
1,602 |
$ |
733 |
$ |
1,155 |
$ |
285 |
$ |
6,617 |
|
$ |
538 |
|
|
|
Provision for credit losses – adjusted |
|
280 |
|
|
24 |
|
83 |
|
31 |
|
1 |
|
419 |
|
|
61 |
|
|
|
Non-interest expenses – adjusted |
|
1,457 |
|
|
823 |
|
412 |
|
652 |
|
438 |
|
3,782 |
|
|
302 |
|
|
|
Income (loss) before income taxes – adjusted |
|
1,105 |
|
|
755 |
|
238 |
|
472 |
|
(154) |
|
2,416 |
|
|
175 |
|
|
|
Income taxes – adjusted |
|
308 |
|
|
204 |
|
36 |
|
126 |
|
(147) |
|
527 |
|
|
26 |
|
|
|
Net income (loss) – adjusted |
|
797 |
|
|
551 |
|
202 |
|
346 |
|
(7) |
|
1,889 |
|
|
149 |
|
|
|
Net income attributable to non-controlling interests – adjusted |
|
- |
|
|
- |
|
- |
|
- |
|
8 |
|
8 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders – adjusted |
|
- |
|
|
- |
|
- |
|
- |
|
72 |
|
72 |
|
|
- |
|
|
|
Common shareholders – adjusted |
|
797 |
|
|
551 |
|
202 |
|
346 |
|
(87) |
|
1,809 |
|
|
149 |
|
|
Net income (loss) attributable to equity shareholders – adjusted |
|
797 |
|
|
551 |
|
202 |
|
346 |
|
(15) |
|
1,881 |
|
|
149 |
|
|
|
Adjusted diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
|
$ |
1.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See previous pages for footnote references. |
||||||||||||||||||
|
The following table provides a reconciliation of GAAP (reported) results to non-GAAP (adjusted) results on a segmented basis. |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
Canadian |
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
Personal |
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
and Business |
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the twelve months ended |
Banking |
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||
|
Operating results – reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
12,031 |
$ |
6,902 |
$ |
3,216 |
$ |
6,148 |
$ |
836 |
$ |
29,133 |
|
$ |
2,293 |
|
|
|
Provision for credit losses |
|
1,764 |
|
166 |
|
175 |
|
208 |
|
29 |
|
2,342 |
|
|
124 |
|
|
|
Non-interest expenses |
|
6,067 |
|
3,522 |
|
1,861 |
|
2,855 |
|
1,547 |
|
15,852 |
|
|
1,326 |
|
|
|
Income (loss) before income taxes |
|
4,200 |
|
3,214 |
|
1,180 |
|
3,085 |
|
(740) |
|
10,939 |
|
|
843 |
|
|
|
Income taxes |
|
1,093 |
|
873 |
|
222 |
|
812 |
|
(515) |
|
2,485 |
|
|
158 |
|
|
|
Net income (loss) |
|
3,107 |
|
2,341 |
|
958 |
|
2,273 |
|
(225) |
|
8,454 |
|
|
685 |
|
|
|
Net income attributable to non-controlling interests |
|
- |
|
- |
|
- |
|
- |
|
25 |
|
25 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders |
|
- |
|
- |
|
- |
|
- |
|
364 |
|
364 |
|
|
- |
|
|
|
Common shareholders |
|
3,107 |
|
2,341 |
|
958 |
|
2,273 |
|
(614) |
|
8,065 |
|
|
685 |
|
|
Net income (loss) attributable to equity shareholders |
|
3,107 |
|
2,341 |
|
958 |
|
2,273 |
|
(250) |
|
8,429 |
|
|
685 |
|
|
|
Diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
8.57 |
|
|
|
|
|
|
Impact of items of note (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
$ |
(27) |
$ |
- |
$ |
(18) |
$ |
- |
$ |
- |
$ |
(45) |
|
$ |
(13) |
|
|
Impact of items of note on non-interest expenses |
|
(27) |
|
- |
|
(18) |
|
- |
|
- |
|
(45) |
|
|
(13) |
|
|
|
Total pre-tax impact of items of note on net income |
|
27 |
|
- |
|
18 |
|
- |
|
- |
|
45 |
|
|
13 |
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
|
7 |
|
- |
|
5 |
|
- |
|
- |
|
12 |
|
|
4 |
|
|
Impact of items of note on income taxes |
|
7 |
|
- |
|
5 |
|
- |
|
- |
|
12 |
|
|
4 |
|
|
|
Total after-tax impact of items of note on net income |
$ |
20 |
$ |
- |
$ |
13 |
$ |
- |
$ |
- |
$ |
33 |
|
$ |
9 |
|
|
|
Impact of items of note on diluted EPS ($) (2) |
|
|
|
|
|
|
|
|
|
|
$ |
0.04 |
|
|
|
|
|
|
Operating results – adjusted (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue – adjusted |
$ |
12,031 |
$ |
6,902 |
$ |
3,216 |
$ |
6,148 |
$ |
836 |
$ |
29,133 |
|
$ |
2,293 |
|
|
|
Provision for credit losses – adjusted |
|
1,764 |
|
166 |
|
175 |
|
208 |
|
29 |
|
2,342 |
|
|
124 |
|
|
|
Non-interest expenses – adjusted |
|
6,040 |
|
3,522 |
|
1,843 |
|
2,855 |
|
1,547 |
|
15,807 |
|
|
1,313 |
|
|
|
Income (loss) before income taxes – adjusted |
|
4,227 |
|
3,214 |
|
1,198 |
|
3,085 |
|
(740) |
|
10,984 |
|
|
856 |
|
|
|
Income taxes – adjusted |
|
1,100 |
|
873 |
|
227 |
|
812 |
|
(515) |
|
2,497 |
|
|
162 |
|
|
|
Net income (loss) – adjusted |
|
3,127 |
|
2,341 |
|
971 |
|
2,273 |
|
(225) |
|
8,487 |
|
|
694 |
|
|
|
Net income attributable to non-controlling interests – adjusted |
|
- |
|
- |
|
- |
|
- |
|
25 |
|
25 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders – adjusted |
|
- |
|
- |
|
- |
|
- |
|
364 |
|
364 |
|
|
- |
|
|
|
Common shareholders – adjusted |
|
3,127 |
|
2,341 |
|
971 |
|
2,273 |
|
(614) |
|
8,098 |
|
|
694 |
|
|
Net income (loss) attributable to equity shareholders – adjusted |
|
3,127 |
|
2,341 |
|
971 |
|
2,273 |
|
(250) |
|
8,462 |
|
|
694 |
|
|
|
Adjusted diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
$ |
8.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See previous pages for footnote references. |
|||||||||||||||||
|
The following table provides a reconciliation of GAAP (reported) results to non-GAAP (adjusted) results on a segmented basis. |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
Canadian |
|
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
Personal |
|
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
and Business |
|
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the twelve months ended |
Banking |
|
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||
|
Operating results – reported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
10,942 |
|
$ |
6,018 |
$ |
2,820 |
$ |
4,800 |
$ |
1,026 |
$ |
25,606 |
|
$ |
2,074 |
|
|
|
Provision for credit losses |
|
1,233 |
|
|
123 |
|
560 |
|
84 |
|
1 |
|
2,001 |
|
|
412 |
|
|
|
Non-interest expenses |
|
5,706 |
|
|
3,066 |
|
1,718 |
|
2,479 |
|
1,470 |
|
14,439 |
|
|
1,263 |
|
|
|
Income (loss) before income taxes |
|
4,003 |
|
|
2,829 |
|
542 |
|
2,237 |
|
(445) |
|
9,166 |
|
|
399 |
|
|
|
Income taxes |
|
1,098 |
|
|
766 |
|
42 |
|
608 |
|
(502) |
|
2,012 |
|
|
31 |
|
|
|
Net income |
|
2,905 |
|
|
2,063 |
|
500 |
|
1,629 |
|
57 |
|
7,154 |
|
|
368 |
|
|
|
Net income attributable to non-controlling interests |
|
- |
|
|
- |
|
- |
|
- |
|
39 |
|
39 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders |
|
- |
|
|
- |
|
- |
|
- |
|
263 |
|
263 |
|
|
- |
|
|
|
Common shareholders |
|
2,905 |
|
|
2,063 |
|
500 |
|
1,629 |
|
(245) |
|
6,852 |
|
|
368 |
|
|
Net income attributable to equity shareholders |
|
2,905 |
|
|
2,063 |
|
500 |
|
1,629 |
|
18 |
|
7,115 |
|
|
368 |
|
|
|
Diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
|
$ |
7.28 |
|
|
|
|
|
|
Impact of items of note (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
$ |
(26) |
|
$ |
- |
$ |
(30) |
$ |
- |
$ |
- |
$ |
(56) |
|
$ |
(22) |
|
|
|
Charge related to the special assessment imposed by the |
|
- |
|
|
- |
|
(103) |
|
- |
|
- |
|
(103) |
|
|
(77) |
|
|
Impact of items of note on non-interest expenses |
|
(26) |
|
|
- |
|
(133) |
|
- |
|
- |
|
(159) |
|
|
(99) |
|
|
|
Total pre-tax impact of items of note on net income |
|
26 |
|
|
- |
|
133 |
|
- |
|
- |
|
159 |
|
|
99 |
|
|
|
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization and impairment of acquisition-related intangible assets |
|
7 |
|
|
- |
|
8 |
|
- |
|
- |
|
15 |
|
|
6 |
|
|
|
Charge related to the special assessment imposed by the |
|
- |
|
|
- |
|
26 |
|
- |
|
- |
|
26 |
|
|
19 |
|
|
Impact of items of note on income taxes |
|
7 |
|
|
- |
|
34 |
|
- |
|
- |
|
41 |
|
|
25 |
|
|
|
Total after-tax impact of items of note on net income |
$ |
19 |
|
$ |
- |
$ |
99 |
$ |
- |
$ |
- |
$ |
118 |
|
$ |
74 |
|
|
|
Impact of items of note on diluted EPS ($) (2) |
|
|
|
|
|
|
|
|
|
|
|
$ |
0.12 |
|
|
|
|
|
|
Operating results – adjusted (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue – adjusted |
$ |
10,942 |
|
$ |
6,018 |
$ |
2,820 |
$ |
4,800 |
$ |
1,026 |
$ |
25,606 |
|
$ |
2,074 |
|
|
|
Provision for credit losses – adjusted |
|
1,233 |
|
|
123 |
|
560 |
|
84 |
|
1 |
|
2,001 |
|
|
412 |
|
|
|
Non-interest expenses – adjusted |
|
5,680 |
|
|
3,066 |
|
1,585 |
|
2,479 |
|
1,470 |
|
14,280 |
|
|
1,164 |
|
|
|
Income (loss) before income taxes – adjusted |
|
4,029 |
|
|
2,829 |
|
675 |
|
2,237 |
|
(445) |
|
9,325 |
|
|
498 |
|
|
|
Income taxes – adjusted |
|
1,105 |
|
|
766 |
|
76 |
|
608 |
|
(502) |
|
2,053 |
|
|
56 |
|
|
|
Net income – adjusted |
|
2,924 |
|
|
2,063 |
|
599 |
|
1,629 |
|
57 |
|
7,272 |
|
|
442 |
|
|
|
Net income attributable to non-controlling interests – adjusted |
|
- |
|
|
- |
|
- |
|
- |
|
39 |
|
39 |
|
|
- |
|
|
|
|
Preferred shareholders and other equity instrument holders – adjusted |
|
- |
|
|
- |
|
- |
|
- |
|
263 |
|
263 |
|
|
- |
|
|
|
Common shareholders – adjusted |
|
2,924 |
|
|
2,063 |
|
599 |
|
1,629 |
|
(245) |
|
6,970 |
|
|
442 |
|
|
Net income attributable to equity shareholders – adjusted |
|
2,924 |
|
|
2,063 |
|
599 |
|
1,629 |
|
18 |
|
7,233 |
|
|
442 |
|
|
|
Adjusted diluted EPS ($) |
|
|
|
|
|
|
|
|
|
|
|
$ |
7.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See previous pages for footnote references. |
||||||||||||||||||
|
The following table provides a reconciliation of GAAP (reported) net income to non-GAAP (adjusted) pre-provision, pre-tax earnings on a segmented basis. |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian |
|
|
|
|
|
|
|
Commercial |
|
|||||
|
|
|
|
|
Canadian |
Commercial |
Commercial |
|
|
|
|
|
|
Banking |
|
|||||
|
|
|
|
|
Personal |
Banking |
Banking |
|
|
|
|
|
|
and Wealth |
|
|||||
|
|
|
|
|
and Business |
and Wealth |
and Wealth |
Capital |
Corporate |
|
|
Management |
|
|||||||
|
$ millions, for the three months ended |
Banking |
Management |
Management |
Markets |
and Other |
Total |
|
(US$ millions) |
|
||||||||||
|
2025 |
Net income (loss) |
$ |
796 |
$ |
603 |
$ |
275 |
$ |
548 |
$ |
(42) |
$ |
2,180 |
|
$ |
199 |
|
||
|
|
Add: provision for (reversal of) credit losses |
|
503 |
|
52 |
|
(33) |
|
77 |
|
6 |
|
605 |
|
|
(24) |
|
||
|
|
Add: income taxes |
|
277 |
|
224 |
|
68 |
|
188 |
|
(145) |
|
612 |
|
|
49 |
|
||
|
|
|
Pre-provision (reversal), pre-tax earnings (losses) (1) |
|
1,576 |
|
879 |
|
310 |
|
813 |
|
(181) |
|
3,397 |
|
|
224 |
|
|
|
|
|
Pre-tax impact of items of note (2) |
|
7 |
|
- |
|
4 |
|
- |
|
- |
|
11 |
|
|
3 |
|
|
|
|
|
Adjusted pre-provision (reversal), pre-tax earnings (losses) (3) |
$ |
1,583 |
$ |
879 |
$ |
314 |
$ |
813 |
$ |
(181) |
$ |
3,408 |
|
$ |
227 |
|
|
|
2025 |
Net income (loss) |
$ |
812 |
$ |
598 |
$ |
254 |
$ |
540 |
$ |
(108) |
$ |
2,096 |
|
$ |
186 |
|
||
|
|
Add: provision for credit losses |
|
444 |
|
21 |
|
17 |
|
76 |
|
1 |
|
559 |
|
|
14 |
|
||
|
|
Add: income taxes |
|
288 |
|
225 |
|
69 |
|
169 |
|
(128) |
|
623 |
|
|
49 |
|
||
|
|
|
Pre-provision (reversal), pre-tax earnings (losses) (1) |
|
1,544 |
|
844 |
|
340 |
|
785 |
|
(235) |
|
3,278 |
|
|
249 |
|
|
|
|
|
Pre-tax impact of items of note (2) |
|
7 |
|
- |
|
4 |
|
- |
|
- |
|
11 |
|
|
3 |
|
|
|
|
|
Adjusted pre-provision (reversal), pre-tax earnings (losses) (3) |
$ |
1,551 |
$ |
844 |
$ |
344 |
$ |
785 |
$ |
(235) |
$ |
3,289 |
|
$ |
252 |
|
|
|
2024 |
Net income (loss) |
$ |
792 |
$ |
551 |
$ |
200 |
$ |
346 |
$ |
(7) |
$ |
1,882 |
|
$ |
147 |
|
||
|
|
Add: provision for credit losses |
|
280 |
|
24 |
|
83 |
|
31 |
|
1 |
|
419 |
|
|
61 |
|
||
|
|
Add: income taxes |
|
307 |
|
204 |
|
35 |
|
126 |
|
(147) |
|
525 |
|
|
26 |
|
||
|
|
|
Pre-provision (reversal), pre-tax earnings (losses) (1) |
|
1,379 |
|
779 |
|
318 |
|
503 |
|
(153) |
|
2,826 |
|
|
234 |
|
|
|
|
|
Pre-tax impact of items of note (2) |
|
6 |
|
- |
|
3 |
|
- |
|
- |
|
9 |
|
|
2 |
|
|
|
|
|
Adjusted pre-provision (reversal), pre-tax earnings (losses) (3) |
$ |
1,385 |
$ |
779 |
$ |
321 |
$ |
503 |
$ |
(153) |
$ |
2,835 |
|
$ |
236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ millions, for the twelve months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
2025 |
Net income (loss) |
$ |
3,107 |
$ |
2,341 |
$ |
958 |
$ |
2,273 |
$ |
(225) |
$ |
8,454 |
|
$ |
685 |
|
||
|
|
Add: provision for credit losses |
|
1,764 |
|
166 |
|
175 |
|
208 |
|
29 |
|
2,342 |
|
|
124 |
|
||
|
|
Add: income taxes |
|
1,093 |
|
873 |
|
222 |
|
812 |
|
(515) |
|
2,485 |
|
|
158 |
|
||
|
|
|
Pre-provision (reversal), pre-tax earnings (losses) (1) |
|
5,964 |
|
3,380 |
|
1,355 |
|
3,293 |
|
(711) |
|
13,281 |
|
|
967 |
|
|
|
|
|
Pre-tax impact of items of note (2) |
|
27 |
|
- |
|
18 |
|
- |
|
- |
|
45 |
|
|
13 |
|
|
|
|
|
Adjusted pre-provision (reversal), pre-tax earnings (losses) (3) |
$ |
5,991 |
$ |
3,380 |
$ |
1,373 |
$ |
3,293 |
$ |
(711) |
$ |
13,326 |
|
$ |
980 |
|
|
|
2024 |
Net income |
$ |
2,905 |
$ |
2,063 |
$ |
500 |
$ |
1,629 |
$ |
57 |
$ |
7,154 |
|
$ |
368 |
|
||
|
|
Add: provision for credit losses |
|
1,233 |
|
123 |
|
560 |
|
84 |
|
1 |
|
2,001 |
|
|
412 |
|
||
|
|
Add: income taxes |
|
1,098 |
|
766 |
|
42 |
|
608 |
|
(502) |
|
2,012 |
|
|
31 |
|
||
|
|
|
Pre-provision (reversal), pre-tax earnings (losses) (1) |
|
5,236 |
|
2,952 |
|
1,102 |
|
2,321 |
|
(444) |
|
11,167 |
|
|
811 |
|
|
|
|
|
Pre-tax impact of items of note (2) |
|
26 |
|
- |
|
133 |
|
- |
|
- |
|
159 |
|
|
99 |
|
|
|
|
|
Adjusted pre-provision (reversal), pre-tax earnings (losses) (3) |
$ |
5,262 |
$ |
2,952 |
$ |
1,235 |
$ |
2,321 |
$ |
(444) |
$ |
11,326 |
|
$ |
910 |
|
|
|
|
|
|
|
|
|||||||||||||||
|
(1) |
Non-GAAP measure. |
|
|||||||||||||||||
|
(2) |
Items of note are removed from reported results to calculate adjusted results. |
|
|||||||||||||||||
|
(3) |
Adjusted to exclude the impact of items of note. Adjusted measures are non-GAAP measures. |
|
|||||||||||||||||
|
(4) |
Certain prior year information has been restated. For additional information, see the "External reporting changes" section of our 2025 Annual Report, available on SEDAR+ at www.sedarplus.com. |
|
|||||||||||||||||
Basis of presentation
The interim consolidated financial information in this news release is prepared in accordance with IFRS and is unaudited whereas the annual consolidated financial information is derived from audited financial statements. These interim consolidated financial statements follow the same accounting policies and methods of application as
Conference Call/Webcast
The conference call will be held at 7:30 a.m. (ET) and is available in English (1-888-596-4144 or 1-647-932-3411, Passcode: 1140241#) and French (1‑888-596-4144 or 1-438-802-6874, Passcode: 3212257#). Participants are asked to dial in 10 minutes before the call. Immediately following the formal presentations,
A live audio webcast of the conference call will also be available in English and French at www.cibc.com/en/about-
Details of
A telephone replay will be available in English (1-800-770-2030 or 1-647-362-9199, Passcode: 1140241#) and French (1-800-770-2030, Passcode: 3212257#) until 11:59 p.m. (ET) December 18, 2025. The audio webcast will be archived at www.cibc.com/en/about-
About
The information below forms a part of this news release.
Nothing in
The Board of Directors of
A NOTE ABOUT FORWARD-LOOKING STATEMENTS:
From time to time, we make written or oral forward-looking statements within the meaning of certain securities laws, including in this news release, in other filings with Canadian securities regulators or the
SOURCE