Loan Originations of $839 million, up 16% from $722 million
Loan Growth of
$255 million, up 11% from
$230 million
Loan Portfolio
of $4.39 billion, up 28% from
$3.43 billion
Revenue of
$383 million, up 19% from
$322 million
Diluted EPS of
$4.88; Adjusted Diluted
EPS1 of $4.32, up 13% from
$3.81
MISSISSAUGA,
ON, Nov. 7, 2024 /CNW/ - goeasy Ltd.
(TSX: GSY), ("goeasy" or the "Company"), one
of Canada's leading consumer
lenders focused on delivering a full suite of financial services to
Canadians with non-prime credit, today reported results for the
third quarter ended September 30,
2024.
Third Quarter Results
During the quarter, the Company generated a
record $839 million in loan
originations, up 16% compared to $722
million produced in the third quarter of 2023. The increase
in lending was driven by continued strength in the volume of
applications for credit, which was up 22% over the prior year. The
Company experienced strong performance across several product and
acquisition channels, including unsecured lending, home equity
lending, point-of-sale and automotive financing.
The increase in loan originations led to record
third quarter growth in the loan portfolio of $255 million, which was up 11% from $230 million of loan book growth in the third
quarter of 2023. At quarter end, the consumer loan portfolio was
$4.39 billion, up 28% from
$3.43 billion in the third quarter of
2023. The growth in consumer loans led to an increase in revenue,
which was a record $383 million in
the quarter, up 19% from $322 million
in the third quarter of last year.
During the quarter, the Company continued to
experience stable credit and payment performance, driven by ongoing
enhancements to the Company's credit models and underwriting
practices, and an increase in the proportion of secured loans,
which lifted to 45% at quarter-end. The annualized net charge off
rate was 9.2%, up slightly from 8.8% in the same quarter of the
prior year, and in line with the Company's forecasted range of
between 8.75% and 9.75% for the quarter. The Company's allowance
for future credit losses increased slightly to 7.38%, compared to
7.31% in the second quarter.
Operating income for the third quarter of 2024
was a record $160 million, up 26%
from $127 million in the third
quarter of 2023. Operating margin for the third quarter was a
record 41.7%, up from 39.3% in the same period last year. After
adjusting for unusual and non-recurring items, the Company reported
record adjusted operating income2 of $163 million, an increase of 25% compared to
$130 million in the third quarter of
2023. Adjusted operating margin1 for the third quarter
was a record 42.6%, up from 40.4% in the same period in 2023. The
efficiency ratio1 for the third quarter of 2024 was a
record 23.1%, an improvement of 550 bps from 28.6% in the third
quarter of 2023, reflecting an increase in operating leverage.
Net income in the third quarter was $84.9 million, up 28% from $66.3 million in the same period of 2023, which
resulted in diluted earnings per share of $4.88, up 26% from the $3.87 reported in the third quarter of 2023.
After adjustments, adjusted net income2 was a record
$75.1 million, up 15% from
$65.2 million in the third quarter of
2023. Adjusted diluted earnings per share1 was a record
$4.32, up 13% from $3.81 in the third quarter of 2023. Return on
equity during the quarter was 29.1%, compared to 27.0% in the third
quarter of 2023. Adjusted return on equity1 was 25.7% in
the quarter, compared to 26.6% in the same period of 2023.
"Our third quarter results continued to
demonstrate the resilience of our business model during periods of
macro-economic stress, with record loan originations, stable credit
losses, and record adjusted diluted EPS which increased 13%," said
Jason Mullins, goeasy's President
and Chief Executive Officer, "We were also pleased to make
additional enhancements to our balance sheet, lifting our total
funding capacity to over $1.8
billion. With the heightened level of liquidity and
declining leverage profile, we also repurchased approximately
$9 million in shares subsequent to
quarter-end," Mr. Mullins concluded, "We are pleased to remain on
track to achieving all of our forecasted metrics for 2024, as we
continue on our journey to become Canada's leading non-prime consumer lender and
help over 60% of our customers graduate back to prime."
Other Key Third Quarter Highlights
easyfinancial
- Record revenue of $346 million,
up 22%
- New customer volume at 48,600, up 14%
- 72% of net loan advances1 in the quarter were issued
to new customers, up from 68%
- Record volume of originations in automotive financing, up
60%
- Average loan book per branch3 improved to a record
$6.6 million, an increase of 18%
- Weighted average interest rate3 on consumer loans of
29.3%, down slightly from 30.1%
- Record operating income of $173
million, up 23%
easyhome
- Revenue of $37.7 million, down
slightly from $38.1 million
- Consumer loan portfolio within easyhome stores increased to
$112.5 million, up 10%
- Financial revenue2 from consumer lending increased
to $12.8 million, up 5%
- Operating income of $11.4
million, up 23%
Overall
- Ranked on the 2024 Report on Business magazine's list of
Canada's Top Growing Companies,
based on three-year cumulative revenue growth
- 93rd consecutive quarter of positive net income
- 2024 marks the 20th
consecutive year of paying dividends and the 10th
consecutive year of a dividend increase
- 58th consecutive quarter of same store revenue
growth
- Total customers served approximately 1.5 million
- Acquired and organically originated over $15.1 billion in loans
- Adjusted return on equity1 of 25.7%, down from
26.6%
- Fully drawn weighted average cost of borrowing at 6.6%, up from
6.2%
- Net debt to net capitalization4 of 73% on
September 30, 2024, in line with the
Company's target leverage profile
Nine Months Results
For the first nine months of 2024, the Company
funded $2.35 billion in loan
originations, up 17% from $2.00
billion in the same period of 2023. The consumer loan
receivable portfolio finished at $4.39
billion, up 28% from $3.43
billion as of September 30,
2023.
For the first nine months of 2024, the Company
produced record revenues of $1.12
billion, up 23% compared to $912
million in the same period of 2023. Operating income for the
period was a record $445 million
compared with $339 million in the
first nine months of 2023, an increase of $105 million or 31%. Adjusted operating
income2 for the first nine months of 2024 was a record
$460 million, 31% higher compared to
$351 million in the same period of
2023. Efficiency ratio1 for the first nine months of
2024 was 25.8%, an improvement of 510 bps from 30.9% in the same
period of 2023.
Net income for the first nine months of 2024 was
$209 million and diluted earnings per
share was $12.06, compared with
$173 million or $10.14 per share. Adjusted net income2
for the first nine months of 2024 was $213
million and adjusted diluted earnings per share1
was $12.26 compared with $174 million or $10.19 per share, increases of 22% and 20%,
respectively. Reported return on equity was 24.8%, while adjusted
return on equity1 was 25.2%, up from 24.9% in the same
period of 2023.
Balance Sheet and Liquidity
Total assets were $4.89
billion as of September 30,
2024, an increase of 24% from $3.94
billion as of September 30,
2023, primarily driven by growth in the consumer loan
portfolio.
Subsequent to quarter-end, the Company issued
US$400 million aggregate principal
amount of 6.875% senior unsecured notes due 2030 (the
"USD 2030 Notes") and
$150 million aggregate principal
amount of 6.000% senior unsecured notes due 2030 (together with the
USD 2030 Notes, the "2030
Notes"). In connection with the offering, the Company entered
into a Currency Swap to reduce the Canadian dollar equivalent cost
of borrowing on the USD 2030 Notes to
5.977% per annum. The Company used the net proceeds from the sale
of the 2030 Notes to fund a cash tender offer (the "Tender
Offer") to purchase any and all of its outstanding 4.375%
senior unsecured notes due 2026 (the "2026 Notes"),
partially repay indebtedness under its secured facilities and for
general corporate purposes.
In October 2024,
the Company announced the expiration of the Tender Offer and
accepted for purchase US$255.4
million combined aggregate principal amount of 2026 Notes
under the Tender Offer, representing 79.8% of the US$320 million aggregate principal amount of 2026
Notes outstanding.
During the quarter, the Company recognized an
unrealized net investment gain of $4.2
million, mainly due to fair value changes in the Company's
investments.
Free cash flow from operations before net growth
in gross consumer loans receivable2 in the quarter was
$126 million compared to $134 million in the third quarter of 2023. Based
on the cash on hand at the end of the quarter and the borrowing
capacity under the Company's existing revolving credit facilities,
including the aforementioned balance sheet enhancements implemented
following the quarter, the Company has approximately $1.8 billion in total funding capacity as of
November 4, 2024 and a net debt to
net capitalization ratio of 73%, in line with the Company's desired
level of financial leverage. The Company remains confident that the
capacity available under its existing funding facilities, and its
ability to raise additional debt financing, is sufficient to fund
its organic growth forecast.
At quarter-end, the Company's weighted average
cost of borrowing was 6.7%, and the fully drawn weighted average
cost of borrowing was 6.6%. The Company estimates that it could
currently grow the consumer loan portfolio by approximately
$300 million per year solely from
internal cash flows, without utilizing external debt. The Company
also estimates that once its existing and available sources of debt
are fully utilized, it could continue to grow the loan portfolio by
approximately $500 million per year
solely from internal cash flows.
Leadership Transition & Interim CEO
Update
In July 2024, the
Company announced that Mr. Mullins will transition out of his role
as President and Chief Executive Officer at year-end, while
remaining as a director on the Board. The Board of Directors has a
global search underway for a seasoned and experienced executive and
is currently assessing candidates.
The Board of Directors also announced today that
David Ingram, goeasy's Executive
Chairman and former Chief Executive Officer, will assume the role
of Interim Chief Executive Officer effective January 1, 2025, until such time that a new CEO
is appointed. Mr. Ingram assumed the role of Executive Chairman of
the Board on January 1, 2019, prior
to which he was goeasy's Chief Executive Officer from 2001 to
2018.
Dividend
The Board of Directors has approved a quarterly
dividend of $1.17 per share payable
on January 10, 2025 to the holders of
common shares of record as at the close of business on December 27, 2024.
Forward-Looking Statements
All figures reported above with respect to
outlook are targets established by the Company and are subject to
change as plans and business conditions vary. Accordingly,
investors are cautioned not to place undue reliance on the
foregoing guidance. Actual results may differ materially.
This press release includes forward-looking
statements about goeasy, including, but not limited to, its
business operations, strategy and expected financial performance
and condition. Forward-looking statements include, but are not
limited to, statements with respect to forecasts for growth of the
consumer loans receivable, annual revenue growth forecasts,
strategic initiatives, new product offerings and new delivery
channels, anticipated cost savings, planned capital expenditures,
anticipated capital requirements and the Company's ability to
secure sufficient capital, liquidity of the Company, plans and
references to future operations and results, critical accounting
estimates, expected future yields and net charge off rates on
loans, the dealer relationships, the size and characteristics
of the Canadian non-prime lending market and the continued
development of the type and size of competitors in the market. In
certain cases, forward-looking statements that are predictive in
nature, depend upon or refer to future events or conditions, and/or
can be identified by the use of words such as "expect", "continue",
"anticipate", "intend", "aim", "plan", "believe", "budget",
"estimate", "forecast", "foresee", "target" or negative versions
thereof and similar expressions, and/or state that certain actions,
events or results "may", "could", "would", "might" or "will" be
taken, occur or be achieved.
Forward-looking statements are based on certain
factors and assumptions, including expected growth, results of
operations and business prospects and are inherently subject to,
among other things, risks, uncertainties and assumptions about the
Company's operations, economic factors and the industry generally.
There can be no assurance that forward-looking statements will
prove to be accurate as actual results and future events could
differ materially from those expressed or implied by
forward-looking statements made by the Company. Some important
factors that could cause actual results to differ materially from
those expressed in the forward-looking statements include, but are
not limited to, goeasy's ability to enter into new lease and/or
financing agreements, collect on existing lease and/or financing
agreements, open new locations on favourable terms, offer products
which appeal to customers at a competitive rate, respond to changes
in legislation, react to uncertainties related to regulatory
action, raise capital under favourable terms, compete, manage the
impact of litigation (including shareholder litigation), control
costs at all levels of the organization and maintain and enhance
the system of internal controls.
The Company cautions that the foregoing list is
not exhaustive. These and other factors could cause actual results
to differ materially from our expectations expressed in the
forward-looking statements, and further details and descriptions of
these and other factors are disclosed in the Company's Management's
Discussion and Analysis ("MD&A"), including under the
section entitled "Risk Factors".
The reader is cautioned to consider these, and
other factors carefully and not to place undue reliance on
forward-looking statements, which may not be appropriate for other
purposes. The Company is under no obligation (and expressly
disclaims any such obligation) to update or alter the
forward-looking statements whether as a result of new information,
future events or otherwise, unless required by law.
About goeasy
goeasy Ltd. is a Canadian company, headquartered
in Mississauga, Ontario, that
provides non-prime leasing and lending services through its
easyhome, easyfinancial and LendCare brands. Supported by over
2,500 employees, the Company offers a wide variety of financial
products and services including unsecured and secured instalment
loans, merchant financing through a variety of verticals and
lease-to-own merchandise. Customers can transact seamlessly through
an omni-channel model that includes online and mobile platforms,
over 400 locations across Canada, and point-of-sale financing
offered in the retail, powersports, automotive, home improvement
and healthcare verticals, through over 10,500 merchant partners
across Canada. Throughout the
Company's history, it has acquired and organically served
approximately 1.5 million Canadians and originated over
$15.1 billion in loans.
Accredited by the Better Business Bureau, goeasy
is the proud recipient of several awards in recognition of its
exceptional culture and continued business growth including 2024
Best Workplaces™ in Financial Services & Insurance, Waterstone
Canada's Most Admired Corporate Cultures, ranking on the 2022
Report on Business Women Lead Here executive gender diversity
benchmark, placing on the 2024 Report on Business ranking of
Canada's Top Growing Companies,
ranking on the TSX30, Greater Toronto Top Employers Award and has
been certified as a Great Place to Work®. The Company is
represented by a diverse group of team members from over 70
nationalities who believe strongly in giving back to communities in
which it operates. To date, goeasy has raised and donated over
$6.0 million to support its
long-standing partnerships with BGC Canada and many other local
charities. In 2023, the Company announced a 3-year, $1.4 million commitment to BGC Canada's Food
Fund.
goeasy Ltd.'s. common shares are listed on the
TSX under the trading symbol "GSY". goeasy is rated BB- with a
stable trend from S&P and Ba3 with a stable trend from
Moody's.
For more information about goeasy and our
business units, visit www.goeasy.com, www.easyfinancial.com,
www.lendcare.ca, www.easyhome.ca.
For further information contact:
Jason Mullins
President & Chief Executive Officer
(905) 272-2788
Farhan Ali
Khan
Executive Vice President & Chief Strategy and Corporate
Development Officer
(905) 272-2788
Notes:
1 These are non-IFRS ratios. Refer to "Non-IFRS
Measures and Other Financial Measures" section in this press
release.
2 These are non-IFRS measures. Refer to "Non-IFRS
Measures and Other Financial Measures" section in this press
release.
3 These are supplementary financial measures. Refer to
"Non-IFRS Measures and Other Financial Measures" section in this
press release.
4 These are capital management measures. Refer to
"Non-IFRS Measures and Other Financial Measures" section in this
press release.
5 Non-IFRS ratios, non-IFRS measures, supplementary
financial measures and capital management measures are not
determined in accordance with IFRS, do not have standardized
meanings and may not be comparable to similar financial measures
presented by other companies.
goeasy
Ltd.
|
|
|
|
|
|
|
|
|
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
(Unaudited)
|
|
|
|
|
(Expressed in thousands
of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As At
|
As At
|
|
|
|
September
30,
|
December
31,
|
|
|
|
2024
|
2023
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash
|
|
|
151,056
|
144,577
|
Accounts
receivable
|
|
|
39,458
|
30,762
|
Prepaid
expenses
|
|
|
12,031
|
9,462
|
Consumer loans
receivable, net
|
|
|
4,179,169
|
3,447,588
|
Investments
|
|
|
58,491
|
61,464
|
Lease assets
|
|
|
41,312
|
45,187
|
Derivative financial
assets
|
|
|
29,024
|
21,904
|
Property and equipment,
net
|
|
|
33,516
|
35,382
|
Right-of-use assets,
net
|
|
|
55,032
|
61,987
|
Intangible assets,
net
|
|
|
112,308
|
124,931
|
Goodwill
|
|
|
180,923
|
180,923
|
TOTAL
ASSETS
|
|
|
4,892,320
|
4,164,167
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Liabilities
|
|
|
|
|
Revolving credit
facility
|
|
|
47,483
|
190,921
|
Accounts payable and
accrued liabilities
|
|
|
78,227
|
72,409
|
Income taxes
payable
|
|
|
17,060
|
24,691
|
Dividends
payable
|
|
|
19,658
|
15,960
|
Unearned
revenue
|
|
|
25,516
|
26,965
|
Accrued interest
payable
|
|
|
52,556
|
12,875
|
Deferred income tax
liabilities, net
|
|
|
16,290
|
24,259
|
Lease
liabilities
|
|
|
63,225
|
70,809
|
Secured
borrowings
|
|
|
136,151
|
143,177
|
Revolving
securitization warehouse facilities
|
|
|
1,246,660
|
1,364,741
|
Derivative financial
liabilities
|
|
|
59,588
|
42,457
|
Notes
payable
|
|
|
1,937,165
|
1,120,826
|
TOTAL
LIABILITIES
|
|
|
3,699,579
|
3,110,090
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
Share
capital
|
|
|
441,648
|
428,328
|
Contributed
surplus
|
|
|
26,065
|
24,817
|
Accumulated other
comprehensive loss
|
|
|
(36,027)
|
(9,721)
|
Retained
earnings
|
|
|
761,055
|
610,653
|
TOTAL SHAREHOLDERS'
EQUITY
|
|
|
1,192,741
|
1,054,077
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
4,892,320
|
4,164,167
|
|
|
|
|
|
goeasy
Ltd.
|
|
|
|
|
|
|
|
|
|
INTERIM CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
(Unaudited)
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
|
September
30,
|
September
30,
|
September
30,
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
REVENUE
|
|
|
|
|
Interest
income
|
282,665
|
229,269
|
817,459
|
644,260
|
Lease
revenue
|
23,439
|
24,540
|
72,194
|
75,157
|
Commissions
earned
|
69,703
|
61,527
|
204,634
|
172,975
|
Charges and
fees
|
7,388
|
6,396
|
23,817
|
19,565
|
|
383,195
|
321,732
|
1,118,104
|
911,957
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
BAD
DEBTS
|
121,092
|
89,539
|
338,786
|
250,069
|
|
|
|
|
|
OTHER OPERATING
EXPENSES
|
|
|
|
|
Salaries and
benefits
|
44,311
|
49,886
|
151,330
|
151,595
|
Share-based
compensation
|
3,894
|
3,262
|
12,484
|
9,260
|
Technology
costs
|
9,960
|
7,244
|
28,290
|
20,992
|
Advertising and
promotion
|
6,768
|
6,476
|
23,708
|
22,715
|
Occupancy
|
5,078
|
6,096
|
15,572
|
19,136
|
Underwriting and
collections
|
4,944
|
4,255
|
14,835
|
12,333
|
Other
expenses
|
6,249
|
6,676
|
25,399
|
21,816
|
|
81,204
|
83,895
|
271,618
|
257,847
|
|
|
|
|
|
DEPRECIATION AND
AMORTIZATION
|
|
|
|
|
Depreciation of lease
assets
|
7,538
|
8,415
|
21,860
|
25,328
|
Amortization of
intangible assets
|
5,693
|
5,656
|
17,420
|
16,447
|
Depreciation of
right-of-use assets
|
5,342
|
5,323
|
16,096
|
15,840
|
Depreciation of
property and equipment
|
2,645
|
2,341
|
7,722
|
7,145
|
|
21,218
|
21,735
|
63,098
|
64,760
|
|
|
|
|
|
TOTAL OPERATING
EXPENSES
|
223,514
|
195,169
|
673,502
|
572,676
|
|
|
|
|
|
OPERATING
INCOME
|
159,681
|
126,563
|
444,602
|
339,281
|
|
|
|
|
|
OTHER (LOSS)
INCOME
|
4,165
|
4,148
|
(2,973)
|
8,461
|
|
|
|
|
|
FINANCE
COSTS
|
(47,850)
|
(40,875)
|
(153,847)
|
(112,754)
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
115,996
|
89,836
|
287,782
|
234,988
|
|
|
|
|
|
INCOME TAX EXPENSE
(RECOVERY)
|
|
|
|
|
Current
|
31,288
|
24,819
|
83,622
|
67,815
|
Deferred
|
(232)
|
(1,293)
|
(5,125)
|
(6,123)
|
|
31,056
|
23,526
|
78,497
|
61,692
|
|
|
|
|
|
NET
INCOME
|
84,940
|
66,310
|
209,285
|
173,296
|
|
|
|
|
|
BASIC EARNINGS PER
SHARE
|
4.95
|
3.93
|
12.25
|
10.29
|
DILUTED EARNINGS PER
SHARE
|
4.88
|
3.87
|
12.06
|
10.14
|
|
|
|
|
|
SEGMENT
REPORTING
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share)
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2024
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
272,755
|
9,910
|
-
|
282,665
|
Lease
revenue
|
-
|
23,439
|
-
|
23,439
|
Commissions
earned
|
66,220
|
3,483
|
-
|
69,703
|
Charges and
fees
|
6,528
|
860
|
-
|
7,388
|
|
345,503
|
37,692
|
-
|
383,195
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
117,391
|
3,701
|
-
|
121,092
|
Other operating
expenses
|
45,762
|
12,924
|
22,518
|
81,204
|
Depreciation and
amortization
|
9,840
|
9,690
|
1,688
|
21,218
|
|
172,993
|
26,315
|
24,206
|
223,514
|
|
|
|
|
|
Operating income
(loss)
|
172,510
|
11,377
|
(24,206)
|
159,681
|
|
|
|
|
|
Other
income
|
|
|
|
4,165
|
|
|
|
|
|
Finance
costs
|
|
|
|
(47,850)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
115,996
|
|
|
|
|
|
Income
taxes
|
|
|
|
31,056
|
|
|
|
|
|
Net
income
|
|
|
|
84,940
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
4.88
|
|
|
|
|
|
|
Three Months Ended
September 30, 2023
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
219,995
|
9,274
|
-
|
229,269
|
Lease
revenue
|
-
|
24,540
|
-
|
24,540
|
Commissions
earned
|
57,991
|
3,536
|
-
|
61,527
|
Charges and
fees
|
5,636
|
760
|
-
|
6,396
|
|
283,622
|
38,110
|
-
|
321,732
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
85,674
|
3,865
|
-
|
89,539
|
Other operating
expenses
|
48,201
|
14,454
|
21,240
|
83,895
|
Depreciation and
amortization
|
9,622
|
10,562
|
1,551
|
21,735
|
|
143,497
|
28,881
|
22,791
|
195,169
|
|
|
|
|
|
Operating income
(loss)
|
140,125
|
9,229
|
(22,791)
|
126,563
|
|
|
|
|
|
Other
income
|
|
|
|
4,148
|
|
|
|
|
|
Finance
costs
|
|
|
|
(40,875)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
89,836
|
|
|
|
|
|
Income
taxes
|
|
|
|
23,526
|
|
|
|
|
|
Net
income
|
|
|
|
66,310
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
3.87
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2024
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
787,693
|
29,766
|
-
|
817,459
|
Lease
revenue
|
-
|
72,194
|
-
|
72,194
|
Commissions
earned
|
194,132
|
10,502
|
-
|
204,634
|
Charges and
fees
|
21,245
|
2,572
|
-
|
23,817
|
|
1,003,070
|
115,034
|
-
|
1,118,104
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
328,224
|
10,562
|
-
|
338,786
|
Other operating
expenses
|
153,038
|
41,488
|
77,092
|
271,618
|
Depreciation and
amortization
|
29,587
|
28,399
|
5,112
|
63,098
|
|
510,849
|
80,449
|
82,204
|
673,502
|
|
|
|
|
|
Operating income
(loss)
|
492,221
|
34,585
|
(82,204)
|
444,602
|
|
|
|
|
|
Other
loss
|
|
|
|
(2,973)
|
|
|
|
|
|
Finance
costs
|
|
|
|
(153,847)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
287,782
|
|
|
|
|
|
Income
taxes
|
|
|
|
78,497
|
|
|
|
|
|
Net
income
|
|
|
|
209,285
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
12.06
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2023
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
618,086
|
26,174
|
-
|
644,260
|
Lease
revenue
|
-
|
75,157
|
-
|
75,157
|
Commissions
earned
|
162,348
|
10,627
|
-
|
172,975
|
Charges and
fees
|
16,918
|
2,647
|
-
|
19,565
|
|
797,352
|
114,605
|
-
|
911,957
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
240,120
|
9,949
|
-
|
250,069
|
Other operating
expenses
|
144,825
|
45,280
|
67,742
|
257,847
|
Depreciation and
amortization
|
28,133
|
31,840
|
4,787
|
64,760
|
|
413,078
|
87,069
|
72,529
|
572,676
|
|
|
|
|
|
Operating income
(loss)
|
384,274
|
27,536
|
(72,529)
|
339,281
|
|
|
|
|
|
Other
income
|
|
|
|
8,461
|
|
|
|
|
|
Finance
costs
|
|
|
|
(112,754)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
234,988
|
|
|
|
|
|
Income
taxes
|
|
|
|
61,692
|
|
|
|
|
|
Net
income
|
|
|
|
173,296
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
10.14
|
SUMMARY OF FINANCIAL
RESULTS AND KEY PERFORMANCE INDICATORS
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share and
percentages)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
September
30,
|
September
30,
|
Variance
|
Variance
|
2024
|
2023
|
$ /
bps
|
%
change
|
|
|
|
|
|
Summary Financial
Results
|
|
|
|
|
Revenue
|
383,195
|
321,732
|
61,463
|
19.1 %
|
Bad debts
|
121,092
|
89,539
|
31,553
|
35.2 %
|
Other operating
expenses
|
81,204
|
83,895
|
(2,691)
|
(3.2 %)
|
EBITDA1
|
177,526
|
144,031
|
33,495
|
23.3 %
|
EBITDA
margin1
|
46.3 %
|
44.8 %
|
150 bps
|
3.3 %
|
Depreciation and
amortization
|
21,218
|
21,735
|
(517)
|
(2.4 %)
|
Operating
income
|
159,681
|
126,563
|
33,118
|
26.2 %
|
Operating
margin
|
41.7 %
|
39.3 %
|
240 bps
|
6.1 %
|
Other income
|
4,165
|
4,148
|
17
|
0.4 %
|
Finance
costs
|
47,850
|
40,875
|
6,975
|
17.1 %
|
Effective income tax
rate
|
26.8 %
|
26.2 %
|
60 bps
|
2.3 %
|
Net
income
|
84,940
|
66,310
|
18,630
|
28.1 %
|
Diluted earnings per
share
|
4.88
|
3.87
|
1.01
|
26.1 %
|
Return on
receivables
|
7.9 %
|
7.9 %
|
-
|
-
|
Return on
assets
|
7.1 %
|
7.0 %
|
10 bps
|
1.4 %
|
Return on
equity
|
29.1 %
|
27.0 %
|
210 bps
|
7.8 %
|
Return on tangible
common equity1
|
37.8 %
|
37.8 %
|
-
|
-
|
|
|
|
|
|
Adjusted Financial
Results1
|
|
|
|
|
Other operating
expenses
|
88,640
|
92,144
|
(3,504)
|
(3.8 %)
|
Efficiency
ratio
|
23.1 %
|
28.6 %
|
(550 bps)
|
(19.2 %)
|
Operating
income
|
163,058
|
130,004
|
33,056
|
25.4 %
|
Operating
margin
|
42.6 %
|
40.4 %
|
220 bps
|
5.4 %
|
Net income
|
75,123
|
65,241
|
9,882
|
15.1 %
|
Diluted earnings per
share
|
4.32
|
3.81
|
0.51
|
13.4 %
|
Return on
receivables
|
7.0 %
|
7.8 %
|
(80 bps)
|
(10.3 %)
|
Return on
assets
|
6.3 %
|
6.9 %
|
(60 bps)
|
(8.7 %)
|
Return on
equity
|
25.7 %
|
26.6 %
|
(90 bps)
|
(3.4 %)
|
Return on tangible
common equity
|
32.5 %
|
35.9 %
|
(340 bps)
|
(9.5 %)
|
|
|
|
|
|
Key Performance
Indicators
|
|
|
|
|
|
|
|
|
|
Segment
Financials
|
|
|
|
|
easyfinancial
revenue
|
345,503
|
283,622
|
61,881
|
21.8 %
|
easyfinancial operating
margin
|
49.9 %
|
49.4 %
|
50 bps
|
1.0 %
|
easyhome
revenue
|
37,692
|
38,110
|
(418)
|
(1.1 %)
|
easyhome operating
margin
|
30.2 %
|
24.2 %
|
600 bps
|
24.8 %
|
|
|
|
|
|
Portfolio
Indicators
|
|
|
|
|
Gross consumer loans
receivable
|
4,393,353
|
3,430,276
|
963,077
|
28.1 %
|
Growth in consumer
loans receivable
|
255,198
|
230,063
|
25,135
|
10.9 %
|
Gross loan
originations
|
839,446
|
721,917
|
117,529
|
16.3 %
|
Total yield on consumer
loans (including ancillary products)1
|
33.2 %
|
35.3 %
|
(210 bps)
|
(5.9 %)
|
Net charge offs as a
percentage of average gross consumer loans receivable
|
9.2 %
|
8.8 %
|
40 bps
|
4.5 %
|
Free cash flows from
operations before net growth in gross consumer loans
receivable1
|
126,064
|
133,575
|
(7,511)
|
(5.6 %)
|
Potential monthly
leasing revenue1
|
6,989
|
7,411
|
(422)
|
(5.7 %)
|
1
|
EBITDA, adjusted other
operating expenses, adjusted operating income, adjusted net income
and free cash flows from operations before net growth in gross
consumer loans receivable are non-IFRS measures. EBITDA margin,
efficiency ratio, adjusted operating margin, adjusted diluted
earnings per share, adjusted return on equity, adjusted return on
receivable, adjusted return on assets, reported and adjusted return
on tangible common equity and total yield on consumer loans
(including ancillary products) are non-IFRS ratios. Refer to
"Non-IFRS Measures and Other Financial Measures" section in this
press release.
|
|
Nine Months
Ended
|
|
|
|
September
30,
|
September
30,
|
Variance
|
Variance
|
|
2024
|
2023
|
$ /
bps
|
%
change
|
Summary Financial
Results
|
|
|
|
|
Revenue
|
1,118,104
|
911,957
|
206,147
|
22.6 %
|
Bad debts
|
338,786
|
250,069
|
88,717
|
35.5 %
|
Other operating
expenses
|
271,618
|
257,847
|
13,771
|
5.3 %
|
EBITDA1
|
482,867
|
387,174
|
95,693
|
24.7 %
|
EBITDA
margin1
|
43.2 %
|
42.5 %
|
70 bps
|
1.6 %
|
Depreciation and
amortization
|
63,098
|
64,760
|
(1,662)
|
(2.6 %)
|
Operating
income
|
444,602
|
339,281
|
105,321
|
31.0 %
|
Operating
margin
|
39.8 %
|
37.2 %
|
260 bps
|
7.0 %
|
Other (loss)
income
|
(2,973)
|
8,461
|
(11,434)
|
(135.1 %)
|
Finance
costs
|
153,847
|
112,754
|
41,093
|
36.4 %
|
Effective income tax
rate
|
27.3 %
|
26.3 %
|
100 bps
|
3.8 %
|
Net
income
|
209,285
|
173,296
|
35,989
|
20.8 %
|
Diluted earnings per
share
|
12.06
|
10.14
|
1.92
|
18.9 %
|
Return on
receivables
|
6.9 %
|
7.4 %
|
(50 bps)
|
(6.8 %)
|
Return on
assets
|
6.2 %
|
6.4 %
|
(20 bps)
|
(3.1 %)
|
Return on
equity
|
24.8 %
|
24.7 %
|
10 bps
|
0.4 %
|
Return on tangible
common equity1
|
33.0 %
|
35.6 %
|
(260 bps)
|
(7.3 %)
|
|
|
|
|
|
Adjusted Financial
Results1
|
|
|
|
|
Other operating
expenses
|
288,132
|
281,764
|
6,368
|
2.3 %
|
Efficiency
ratio
|
25.8 %
|
30.9 %
|
(510 bps)
|
(16.5 %)
|
Operating
income
|
459,773
|
350,517
|
109,256
|
31.2 %
|
Operating
margin
|
41.1 %
|
38.4 %
|
270 bps
|
7.0 %
|
Net income
|
212,743
|
174,214
|
38,529
|
22.1 %
|
Diluted earnings per
share
|
12.26
|
10.19
|
2.07
|
20.3 %
|
Return on
receivables
|
7.0 %
|
7.4 %
|
(40 bps)
|
(5.4 %)
|
Return on
assets
|
6.3 %
|
6.4 %
|
(10 bps)
|
(1.6 %)
|
Return on
equity
|
25.2 %
|
24.9 %
|
30 bps
|
1.2 %
|
Return on tangible
common equity
|
32.4 %
|
34.3 %
|
(190 bps)
|
(5.5 %)
|
|
|
|
|
|
Key Performance
Indicators
|
|
|
|
|
|
|
|
|
|
Segment
Financials
|
|
|
|
|
easyfinancial
revenue
|
1,003,070
|
797,352
|
205,718
|
25.8 %
|
easyfinancial operating
margin
|
49.1 %
|
48.2 %
|
90 bps
|
1.9 %
|
easyhome
revenue
|
115,034
|
114,605
|
429
|
0.4 %
|
easyhome operating
margin
|
30.1 %
|
24.0 %
|
610 bps
|
25.4 %
|
|
|
|
|
|
Portfolio
Indicators
|
|
|
|
|
Gross consumer loans
receivable
|
4,393,353
|
3,430,276
|
963,077
|
28.1 %
|
Growth in consumer
loans receivable
|
748,151
|
635,582
|
112,569
|
17.7 %
|
Gross loan
originations
|
2,352,538
|
2,004,319
|
348,219
|
17.4 %
|
Total yield on consumer
loans (including ancillary products)1
|
34.3 %
|
35.4 %
|
(110 bps)
|
(3.1 %)
|
Net charge offs as a
percentage of average gross consumer loans receivable
|
9.2 %
|
8.9 %
|
30 bps
|
3.4 %
|
Free cash flows from
operations before net growth in gross consumer loans
receivable1
|
296,290
|
292,149
|
4,141
|
1.4 %
|
Potential monthly
leasing revenue1
|
6,989
|
7,411
|
(422)
|
(5.7 %)
|
1 EBITDA,
adjusted other operating expenses, adjusted operating income,
adjusted net income and free cash flows from operations before net
growth in gross consumer loans receivable are non-IFRS measures.
EBITDA margin, efficiency ratio, adjusted operating margin,
adjusted diluted earnings per share, adjusted return on equity,
adjusted return on receivable, adjusted return on assets, reported
and adjusted return on tangible common equity and total yield on
consumer loans (including ancillary products) are non-IFRS ratios.
Refer to "Non-IFRS Measures and Other Financial Measures" section
in this press release.
|
Non-IFRS Measures and Other Financial Measures
The Company uses a number of financial measures to assess its
performance. Some of these measures are not calculated in
accordance with International Financial Reporting Standards (IFRS)
as issued by International Accounting Standards Board (IASB), are
not identified by IFRS and do not have standardized meanings that
would ensure consistency and comparability among companies using
these measures. The Company believes that non-IFRS measures are
useful in assessing ongoing business performance and provide
readers with a better understanding of how management assesses
performance. These non-IFRS measures are used throughout this press
release and listed below. An explanation of the composition of
non-IFRS measures and other financial measures can be found in the
Company's MD&A, available on www.sedarplus.ca.
Adjusted Net Income and Adjusted Diluted Earnings Per
Share
Adjusted net income is a non-IFRS measure, while adjusted
diluted earnings per share is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 31 of
the Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate adjusted net income and adjusted earnings per share for
the three and nine-month periods ended September 30, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
Nine Months
Ended
|
($ in 000's except
earnings per share)
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Net income as
stated
|
84,940
|
66,310
|
209,285
|
173,296
|
|
|
|
|
|
Impact of adjusting
items
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory costs1
|
11
|
-
|
4,941
|
-
|
Integration
costs2
|
91
|
166
|
405
|
477
|
Contract exit
fee4
|
-
|
-
|
-
|
934
|
Depreciation and
amortization
|
|
|
|
|
Amortization of
acquired intangible assets3
|
3,275
|
3,275
|
9,825
|
9,825
|
Other loss
(income)5
|
(4,165)
|
(4,148)
|
2,973
|
(8,461)
|
Finance
costs
|
|
|
|
|
Fair value change on
prepayment options related to Notes Payable7
|
(11,819)
|
-
|
(13,977)
|
-
|
Total pre-tax impact
of adjusting items
|
(12,607)
|
(707)
|
4,167
|
2,775
|
Income tax impact
of above adjusting items
|
2,790
|
(362)
|
(709)
|
(1,857)
|
After-tax impact of
adjusting items
|
(9,817)
|
(1,069)
|
3,458
|
918
|
|
|
|
|
|
Adjusted net
income
|
75,123
|
65,241
|
212,743
|
174,214
|
|
|
|
|
|
Weighted average
number of diluted shares outstanding
|
17,401
|
17,144
|
17,351
|
17,090
|
|
|
|
|
|
Diluted earnings per
share as stated
|
4.88
|
3.87
|
12.06
|
10.14
|
Per share impact of
adjusting items
|
(0.56)
|
(0.06)
|
0.20
|
0.05
|
Adjusted diluted
earnings per share
|
4.32
|
3.81
|
12.26
|
10.19
|
Adjusting items
related to the advisory costs
|
1 Advisory
costs for the three and nine-month periods ended September 30, 2024
were related to non-recurring advisory, consulting and legal
costs.
|
Adjusting items
related to the LendCare acquisition
|
2
Integration costs related to representation and warranty insurance
costs, and other integration costs related to the acquisition of
LendCare.
|
3
Amortization of the $131 million intangible asset related to the
acquisition of LendCare with an estimated useful life of ten
years.
|
Adjusting items
related to a contract exit fee
|
4 In the
first quarter of 2023, the Company settled its dispute with the
third-party technology provider that was contracted in 2020 to
develop a new loan management system.
|
Adjusting item
related to other income (loss)
|
5 For the
three and nine-month periods ended September 30, 2024 and 2023, net
investment income (losses) were mainly due to fair value changes in
the Company's investments.
|
Adjusting item
related to prepayment options embedded in the Notes
Payable
|
6 For the
three and nine-month periods ended September 30, 2024, the Company
recognized a fair value change on the prepayment options related to
Notes Payable.
|
Adjusted Other Operating Expenses and Efficiency
Ratio
Adjusted other operating expenses is a non-IFRS measure, while
efficiency ratio is a non-IFRS ratio. Refer to "Key Performance
Indicators and Non-IFRS Measures" section on page 31 of the
Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate adjusted other operating expenses and efficiency ratio
for the three and nine-month periods ended September 30, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
Nine Months
Ended
|
($ in 000's except
earnings per share)
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Other operating
expenses as stated
|
81,204
|
83,895
|
271,618
|
257,847
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Integration
costs
|
(91)
|
-
|
(405)
|
-
|
Advisory
costs
|
(11)
|
(166)
|
(4,941)
|
(477)
|
Contract exit
fee
|
-
|
-
|
-
|
(934)
|
Depreciation and
amortization
|
|
|
|
|
Depreciation of lease
assets
|
7,538
|
8,415
|
21,860
|
25,328
|
Total impact of
adjusting items
|
7,436
|
8,249
|
16,514
|
23,917
|
|
|
|
|
|
Adjusted other
operating expenses
|
88,640
|
92,144
|
288,132
|
281,764
|
|
|
|
|
|
Total
revenue
|
383,195
|
321,732
|
1,118,104
|
911,957
|
|
|
|
|
|
Efficiency
ratio
|
23.1 %
|
28.6 %
|
25.8 %
|
30.9 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
Adjusted Operating Income and Adjusted Operating
Margin
Adjusted operating income is a non-IFRS measure, while adjusted
operating margin is a non-IFRS ratio. Refer to "Key Performance
Indicators and Non-IFRS Measures" section on page 31 of the
Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate adjusted operating income and adjusted operating margins
for the three and nine-month periods ended September 30, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2024
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
easyfinancial
|
|
|
|
|
Operating
income
|
172,510
|
172,510
|
140,125
|
140,125
|
Divided by
revenue
|
345,503
|
345,503
|
283,622
|
283,622
|
|
|
|
|
|
easyfinancial
operating margin
|
49.9 %
|
49.9 %
|
49.4 %
|
49.4 %
|
|
|
|
|
|
easyhome
|
|
|
|
|
Operating
income
|
11,377
|
11,377
|
9,229
|
9,229
|
Divided by
revenue
|
37,692
|
37,692
|
38,110
|
38,110
|
|
|
|
|
|
easyhome operating
margin
|
30.2 %
|
30.2 %
|
24.2 %
|
24.2 %
|
|
|
|
|
|
Total
|
|
|
|
|
Operating
income
|
159,681
|
159,681
|
126,563
|
126,563
|
Other operating
expenses1
|
|
|
|
|
Advisory
costs
|
-
|
11
|
-
|
-
|
Integration
costs
|
-
|
91
|
-
|
166
|
Depreciation and
amortization1
|
|
|
|
|
Amortization of
acquired intangible assets
|
-
|
3,275
|
-
|
3,275
|
Adjusted operating
income
|
159,681
|
163,058
|
126,563
|
130,004
|
|
|
|
|
|
Divided by
revenue
|
383,195
|
383,195
|
321,732
|
321,732
|
|
|
|
|
|
Total operating
margin
|
41.7 %
|
42.6 %
|
39.3 %
|
40.4 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
|
Nine Months
Ended
|
($ in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
easyfinancial
|
|
|
|
|
Operating
income
|
492,221
|
492,221
|
384,274
|
384,274
|
Divided by
revenue
|
1,003,070
|
1,003,070
|
797,352
|
797,352
|
|
|
|
|
|
easyfinancial
operating margin
|
49.1 %
|
49.1 %
|
48.2 %
|
48.2 %
|
|
|
|
|
|
easyhome
|
|
|
|
|
Operating
income
|
34,585
|
34,585
|
27,536
|
27,536
|
Divided by
revenue
|
115,034
|
115,034
|
114,605
|
114,605
|
|
|
|
|
|
easyhome operating
margin
|
30.1 %
|
30.1 %
|
24.0 %
|
24.0 %
|
|
|
|
|
|
Total
|
|
|
|
|
Operating
income
|
444,602
|
444,602
|
339,281
|
339,281
|
Other operating
expenses1
|
|
|
|
|
Advisory
costs
|
-
|
4,941
|
-
|
-
|
Integration
costs
|
-
|
405
|
-
|
477
|
Contract exit
fee
|
-
|
-
|
-
|
934
|
Depreciation and
amortization1
|
|
|
|
|
Amortization of
acquired intangible assets
|
-
|
9,825
|
-
|
9,825
|
Adjusted operating
income
|
444,602
|
459,773
|
339,281
|
350,517
|
|
|
|
|
|
Divided by
revenue
|
1,118,104
|
1,118,104
|
911,957
|
911,957
|
|
|
|
|
|
Total operating
margin
|
39.8 %
|
41.1 %
|
37.2 %
|
38.4 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
Earnings before Interest, Taxes, Depreciation and
Amortization ("EBITDA") and EBITDA Margin
EBITDA is a non-IFRS measure, while EBITDA margin is a non-IFRS
ratio. Refer to "Key Performance Indicators and Non-IFRS Measures"
section on page 31 of the Company's MD&A for the three and
nine-month periods ended September 30,
2024. Items used to calculate EBITDA and EBITDA margin for
the three and nine-month periods ended September 30, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
Nine Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Net income as
stated
|
84,940
|
66,310
|
209,285
|
173,296
|
|
|
|
|
|
Finance cost
|
47,850
|
40,875
|
153,847
|
112,754
|
Income tax
expense
|
31,056
|
23,526
|
78,497
|
61,692
|
Depreciation and
amortization
|
21,218
|
21,735
|
63,098
|
64,760
|
Depreciation of lease
assets
|
(7,538)
|
(8,415)
|
(21,860)
|
(25,328)
|
EBITDA
|
177,526
|
144,031
|
482,867
|
387,174
|
|
|
|
|
|
Divided by
revenue
|
383,195
|
321,732
|
1,118,104
|
911,957
|
|
|
|
|
|
EBITDA
margin
|
46.3 %
|
44.8 %
|
43.2 %
|
42.5 %
|
Free Cash Flow from Operations before Net Growth in Gross
Consumer Loans Receivable
Free cash flow from operations before net growth in gross
consumer loans receivable is a non-IFRS measure. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 31 of
the Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate free cash flow from operations before net growth in gross
consumer loans receivable for the three and nine-month periods
ended September 30, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
Nine Months
Ended
|
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Cash used in operating
activities
|
(129,134)
|
(96,488)
|
(451,861)
|
(343,433)
|
|
|
|
|
|
Net growth in gross
consumer loans receivable during the period
|
255,198
|
230,063
|
748,151
|
635,582
|
|
|
|
|
|
Free cash flows from
operations before net growth in gross consumer loans
receivable
|
126,064
|
133,575
|
296,290
|
292,149
|
Adjusted Return on Receivables
Adjusted return on receivables is a non-IFRS ratio. Refer to
"Key Performance Indicators and Non-IFRS Measures" section on page
31 of the Company's MD&A for the three and nine-month periods
ended September 30, 2024. Items used
to calculate adjusted return on receivables for the three and
nine-month periods ended September 30,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
84,940
|
84,940
|
66,310
|
66,310
|
After-tax impact of
adjusting items1
|
-
|
(9,817)
|
-
|
(1,069)
|
Adjusted net
income
|
84,940
|
75,123
|
66,310
|
65,241
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
gross consumer loans receivable
|
4,314,520
|
4,314,520
|
3,354,550
|
3,354,550
|
|
|
|
|
|
Return on
receivables
|
7.9 %
|
7.0 %
|
7.9 %
|
7.8 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
|
Nine Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
209,285
|
209,285
|
173,296
|
173,296
|
After-tax impact of
adjusting items1
|
-
|
3,458
|
-
|
918
|
Adjusted net
income
|
209,285
|
212,743
|
173,296
|
174,214
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4/3
|
X 4/3
|
X 4/3
|
X 4/3
|
|
|
|
|
|
Divided by average
gross consumer loans receivable
|
4,044,904
|
4,044,904
|
3,135,118
|
3,135,118
|
|
|
|
|
|
Return on
receivables
|
6.9 %
|
7.0 %
|
7.4 %
|
7.4 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
Adjusted Return on Assets
Adjusted return on assets is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 31 of
the Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate adjusted return on assets for the three and nine-month
periods ended September 30, 2024 and
2023 include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
84,940
|
84,940
|
66,310
|
66,310
|
After-tax impact of
adjusting items1
|
-
|
(9,817)
|
-
|
(1,069)
|
Adjusted net
income
|
84,940
|
75,123
|
66,310
|
65,241
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
total assets for the period
|
4,758,955
|
4,758,955
|
3,808,271
|
3,808,271
|
|
|
|
|
|
Return on
assets
|
7.1 %
|
6.3 %
|
7.0 %
|
6.9 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
|
Nine Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
209,285
|
209,285
|
173,296
|
173,296
|
After-tax impact of
adjusting items1
|
-
|
3,458
|
-
|
918
|
Adjusted net
income
|
209,285
|
212,743
|
173,296
|
174,214
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4/3
|
X 4/3
|
X 4/3
|
X 4/3
|
|
|
|
|
|
Divided by average
total assets for the period
|
4,524,526
|
4,524,526
|
3,603,372
|
3,603,372
|
|
|
|
|
|
Return on
assets
|
6.2 %
|
6.3 %
|
6.4 %
|
6.4 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
Adjusted Return on Equity
Adjusted return on equity is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 31 of
the Company's MD&A for the three and nine-month periods ended
September 30, 2024. Items used to
calculate adjusted return on equity for the three and nine-month
periods ended September 30, 2024 and
2023 include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
84,940
|
84,940
|
66,310
|
66,310
|
After-tax impact of
adjusting items1
|
-
|
(9,817)
|
-
|
(1,069)
|
Adjusted net
income
|
84,940
|
75,123
|
66,310
|
65,241
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
shareholders' equity for the period
|
1,168,802
|
1,168,802
|
982,871
|
982,871
|
|
|
|
|
|
Return on
equity
|
29.1 %
|
25.7 %
|
27.0 %
|
26.6 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
|
Nine Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
209,285
|
209,285
|
173,296
|
173,296
|
After-tax impact of
adjusting items1
|
-
|
3,458
|
-
|
918
|
Adjusted net
income
|
209,285
|
212,743
|
173,296
|
174,214
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4/3
|
X 4/3
|
X 4/3
|
X 4/3
|
|
|
|
|
|
Divided by average
shareholders' equity for the period
|
1,123,732
|
1,123,732
|
934,383
|
934,383
|
|
|
|
|
|
Return on
equity
|
24.8 %
|
25.2 %
|
24.7 %
|
24.9 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
Reported and Adjusted Return on Tangible Common
Equity
Reported and adjusted return on tangible common equity are
non-IFRS ratios. Refer to "Key Performance Indicators and Non-IFRS
Measures" section on page 31 of the Company's MD&A for the
three and nine-month periods ended September
30, 2024. Items used to calculate reported and adjusted
return on tangible common equity for the three and nine-month
periods ended September 30, 2024 and
2023 include those indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
84,940
|
84,940
|
66,310
|
66,310
|
Amortization of
acquired intangible assets
|
3,275
|
3,275
|
3,275
|
3,275
|
Income tax impact of
the above item
|
(868)
|
(868)
|
(868)
|
(868)
|
Net income before
amortization of acquired intangible assets, net of income
tax
|
87,347
|
87,347
|
68,717
|
68,717
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory
costs
|
-
|
11
|
-
|
-
|
Integration
costs
|
-
|
91
|
-
|
166
|
Other
income
|
-
|
(4,165)
|
-
|
(4,148)
|
Finance
costs
|
|
|
|
|
Fair value change on
prepayment options related to Notes Payable
|
-
|
(11,819)
|
-
|
-
|
Total pre-tax impact of
adjusting items
|
-
|
(15,882)
|
-
|
(3,982)
|
Income tax impact of
above adjusting items
|
-
|
3,658
|
-
|
506
|
After-tax impact of
adjusting items
|
-
|
(12,224)
|
-
|
(3,476)
|
|
|
|
|
|
Adjusted net
income
|
87,347
|
75,123
|
68,717
|
65,241
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Average shareholders'
equity
|
1,168,802
|
1,168,802
|
982,871
|
982,871
|
Average
goodwill
|
(180,923)
|
(180,923)
|
(180,923)
|
(180,923)
|
Average acquired
intangible assets2
|
(87,879)
|
(87,879)
|
(100,979)
|
(100,979)
|
Average related
deferred tax liabilities
|
23,288
|
23,288
|
26,759
|
26,759
|
Divided by average
tangible common equity
|
923,288
|
923,288
|
727,728
|
727,728
|
|
|
|
|
|
Return on tangible
common equity
|
37.8 %
|
32.5 %
|
37.8 %
|
35.9 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
2
|
Excludes intangible
assets relating to software.
|
|
Nine Months
Ended
|
($ in 000's except
percentages)
|
September
30,
2024
|
September
30,
2024
(adjusted)
|
September
30,
2023
|
September
30,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
209,285
|
209,285
|
173,296
|
173,296
|
Amortization of
acquired intangible assets
|
9,825
|
9,825
|
9,825
|
9,825
|
Income tax impact of
the above item
|
(2,604)
|
(2,604)
|
(2,604)
|
(2,604)
|
Net income before
amortization of acquired intangible assets, net of income
tax
|
216,506
|
216,506
|
180,517
|
180,517
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory
costs
|
-
|
4,941
|
-
|
-
|
Integration
costs
|
-
|
405
|
-
|
477
|
Contract exit
fee
|
-
|
-
|
-
|
934
|
Other loss
(income)
|
-
|
2,973
|
-
|
(8,461)
|
Finance
costs
|
|
|
|
|
Fair value change on
prepayment options related to Notes Payable
|
-
|
(13,977)
|
-
|
-
|
Total pre-tax impact of
adjusting items
|
-
|
(5,658)
|
-
|
(7,050)
|
Income tax impact of
above adjusting items
|
-
|
1,895
|
-
|
747
|
After-tax impact of
adjusting items
|
-
|
(3,763)
|
-
|
(6,303)
|
|
|
|
|
|
Adjusted net
income
|
216,506
|
212,743
|
180,517
|
174,214
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4/3
|
X 4/3
|
X 4/3
|
X 4/3
|
|
|
|
|
|
Average shareholders'
equity
|
1,123,732
|
1,123,732
|
934,383
|
934,383
|
Average
goodwill
|
(180,923)
|
(180,923)
|
(180,923)
|
(180,923)
|
Average acquired
intangible assets2
|
(91,154)
|
(91,154)
|
(104,254)
|
(104,254)
|
Average related
deferred tax liabilities
|
24,156
|
24,156
|
27,627
|
27,627
|
Divided by average
tangible common equity
|
875,811
|
875,811
|
676,833
|
676,833
|
|
|
|
|
|
Return on tangible
common equity
|
33.0 %
|
32.4 %
|
35.6 %
|
34.3 %
|
1
|
For explanation of
adjusting items, refer to the corresponding "Adjusted Net Income
and Adjusted Diluted Earnings Per Share" section.
|
2
|
Excludes intangible
assets relating to software.
|
easyhome Financial Revenue
easyhome financial revenue is a non-IFRS measure. It's
calculated as total company revenue less easyfinancial revenue and
leasing revenue. The Company believes that easyhome financial
revenue is an important measure of the performance of the easyhome
segment. Items used to calculate easyhome financial revenue for the
three-month periods ended September 30,
2024 and 2023 include those indicated in the chart
below:
($in
000's)
|
Three Months
Ended
|
September
30,
2024
|
September
30,
2023
|
Total company
revenue
|
383,195
|
321,732
|
Less: easyfinancial
revenue
|
(345,503)
|
(283,622)
|
Less: leasing
revenue
|
(24,860)
|
(25,925)
|
easyhome financial
revenue
|
12,832
|
12,185
|
Total Yield on Consumer Loans as a Percentage of Average
Gross Consumer Loans Receivable
Total yield on consumer loans as a percentage of average gross
consumer loans receivable is a non-IFRS ratio. See description in
section "Portfolio Analysis" on page 20 of the Company's MD&A
for the three and nine-month periods ended September 30, 2024. Items used to calculate total
yield on consumer loans as a percentage of average gross consumer
loans receivable for the three and nine-month periods ended
September 30, 2024 and 2023 include
those indicated in the chart below:
|
Three Months
Ended
|
Nine Months
Ended
|
($in 000's except
percentages)
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Total Company
revenue
|
383,195
|
321,732
|
1,118,104
|
911,957
|
Less: Leasing
revenue
|
(24,860)
|
(25,925)
|
(76,517)
|
(79,689)
|
Financial
revenue
|
358,335
|
295,807
|
1,041,587
|
832,268
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X
4
|
X 4
|
X 4/3
|
X 4/3
|
|
|
|
|
|
Divided by average
gross consumer loans receivable
|
4,314,520
|
3,354,550
|
4,044,904
|
3,135,118
|
|
|
|
|
|
Total yield on
consumer loans as a percentage of average gross consumer loans
receivable (annualized)
|
33.2 %
|
35.3 %
|
34.3 %
|
35.4 %
|
Net Principal Written and Percentage Net Principal Written to
New Customers
Net principal written (Net loan advances) is a non-IFRS measure.
See description in section "Portfolio Analysis" on page 20 of the
Company's MD&A for the three and nine-month periods ended
September 30, 2024. The percentage of
net loan advances to new customers is a non-IFRS ratio. It is
calculated as loan originations to new customers divided by the net
principal written. The Company uses percentage of net loan advances
to new customers, among other measures, to assess the operating
performance of its lending business. Items used to calculate
the percentage of net loan advances to new customers for the three
and nine-month periods ended September 30,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
Nine Months
Ended
|
($ in
000's)
|
September
30,
2024
|
September
30,
2023
|
September
30,
2024
|
September
30,
2023
|
|
|
|
|
|
Gross loan
originations
|
839,446
|
721,917
|
2,352,538
|
2,004,319
|
|
|
|
|
|
Loan originations to
new customers
|
457,617
|
358,330
|
1,272,418
|
1,009,568
|
|
|
|
|
|
Loan originations to
existing customers
|
381,829
|
363,587
|
1,080,120
|
994,751
|
Less: Proceeds applied
to repay existing loans
|
(203,608)
|
(195,725)
|
(559,348)
|
(532,724)
|
Net advance to existing
customers
|
178,221
|
167,862
|
520,772
|
462,027
|
|
|
|
|
|
Net principal
written
|
635,838
|
526,192
|
1,793,190
|
1,471,595
|
|
|
|
|
|
Percentage net
advances to new customers
|
72 %
|
68 %
|
71 %
|
69 %
|
|
|
|
|
|
Net Debt to Net Capitalization
Net debt to net capitalization is a capital management measure.
Refer to "Financial Condition" section on page 43 of the Company's
MD&A for the three and nine-month periods ended September 30, 2024.
Average Loan Book Per
Branch
Average loan book per branch is a supplementary financial
measure. It is calculated as gross consumer loans receivable held
by easyfinancial branch locations divided by the number of total
easyfinancial branch locations.
Weighted Average Interest Rate
Weighted average interest rate is a supplementary financial
measure. It is calculated as the sum of individual loan balance
multiplied by interest rate divided by gross consumer loans
receivable.
SOURCE goeasy Ltd