Loan Portfolio of $4.60
billion, up 26% from $3.65
billion
Quarterly Revenue of $405 million, up 20% from $338 million
Quarterly Diluted EPS of $4.25; Adjusted Quarterly Diluted EPS1
of $4.45, up 11% from $4.01
Annual Diluted EPS of $16.30; Adjusted Annual Diluted EPS1
of $16.71, up 18% from $14.21
Annual Dividend per Share Increased to
$5.84, up 25% from $4.68
MISSISSAUGA,
ON, Feb. 13, 2025 /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
fourth quarter and full year ended December
31, 2024.
Fourth Quarter Results
During the quarter, the Company generated
$814 million in loan originations, up
15% compared to $705 million produced
in the fourth quarter of 2023. The increase in lending was driven
by a record volume of applications for credit, which were up 28%
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 growth
in the loan portfolio of $203
million. At quarter end, the consumer loan portfolio was
$4.60 billion, up 26% from
$3.65 billion in the fourth quarter
of 2023. The growth in consumer loans led to an increase in
revenue, which was a record $405
million in the quarter, up 20% from $338 million in the fourth quarter of last
year.
During the quarter, the Company continued to
experience stable credit and payment performance. The annualized
net charge off rate was 9.1%, up slightly from 8.8% in the fourth
quarter of 2023, and below the midpoint of the Company's forecasted
range of between 8.75% and 9.75% for the quarter. The Company's
allowance for future credit losses increased to 7.61%, compared to
7.38% in the third quarter, due to unfavourable changes in forward
looking macroeconomic indicators produced by Moody's Analytics.
Operating income for the fourth quarter of 2024
was a record $165 million, up 20%
from $137 million in the fourth
quarter of 2023. Operating margin for the fourth quarter was 40.7%,
up slightly from 40.6% in the same period last year. After
adjusting for unusual and non-recurring items, the Company reported
record adjusted operating income2 of $168 million, an increase of 20% compared to
$141 million in the fourth quarter of
2023. Adjusted operating margin1 for the fourth quarter
was 41.6%, consistent with 41.6% in the same period in 2023. The
efficiency ratio1 for the fourth quarter of 2024 was
24.2%, an improvement of 410 bps from 28.3% in the fourth quarter
of 2023, reflecting an increase in operating leverage.
Net income in the fourth quarter was $73.8 million, down slightly from $74.6 million in the same period of 2023, which
resulted in diluted earnings per share of $4.25, down 2% from the $4.34 reported in the fourth quarter of 2023.
After adjustments, adjusted net income2 was a record
$77.4 million, up 12% from
$69.0 million in the fourth quarter
of 2023. Adjusted diluted earnings per share1 was a
record $4.45, up 11% from
$4.01 in the fourth quarter of 2023.
Return on equity during the quarter was 24.7%, compared to 28.9% in
the fourth quarter of 2023. Adjusted return on equity1
was 25.9% in the quarter, compared to 26.7% in the same period of
2023.
"The fourth quarter rounded out another record
year for the company, in which we issued over $3.2 billion in loans, highlighting the critical
role we play in providing everyday Canadians access to credit and
the support to enhance their ability to gain future access to lower
borrowing costs," said David Ingram,
goeasy's Executive Chairman and Interim Chief Executive Officer,
"In addition we also bolstered our balance sheet with another
$200 million of new capital, lifting
our total funding capacity to $1.9
billion to support our organic growth plans. With a
declining leverage profile, we also repurchased approximately
$69 million in shares during and
subsequent to quarter-end," Mr. Ingram continued, "We are proud to
have met or exceeded all of our full year forecasts for 2024 and
are excited to introduce our new outlook, which includes scaling
the loan portfolio to between $7
billion and $8 billion by the
end of 2027. We have successfully integrated the new interest rate
cap to our credit models and begin 2025 with confidence that our
team will continue to generate another year of record
earnings."
Other Key Fourth Quarter Highlights
easyfinancial
- Record revenue of $367 million,
up 23%
- 45% of the loan portfolio secured, up from 42%
- Record volume of applications for credit, up 28%
- New customer volume at 46,800, up 16%
- 71% of net loan advances1 in the quarter were issued
to new customers, up from 67%
- Average loan book per branch3 improved to a record
$7.0 million, an increase of 22%
- Weighted average interest rate3 on consumer loans of
29.0%, down slightly from 30.3%
- Record operating income of $174
million, up 16%
easyhome
- Revenue of $37.8 million, down
slightly from $38.6 million
- Consumer loan portfolio within easyhome stores increased to
$116.2 million, up 9%
- Financial revenue2 from consumer lending increased
to $13.2 million, up 7%
- Operating income of $10.0
million, up 6%
Overall
- 94th consecutive quarter of positive net income
- 2025 marks the 21st
consecutive year of paying dividends and the 11th
consecutive year of a dividend increase
- 59th consecutive quarter of same store revenue
growth
- Total customers served approximately 1.5 million since
easyfinancial's inception
- Acquired and organically originated over $16.0 billion in loans since easyfinancial's
inception
- Adjusted return on equity1 of 25.9%, down from
26.7%
- Fully drawn weighted average cost of borrowing at 6.5%, down
from 6.8%
- Net debt to net capitalization4 of 74% on
December 31, 2024
Full Year Results
For the year of 2024, the Company funded a record
$3.17 billion in loan originations,
up 17% from $2.71 billion in 2023.
The consumer loan portfolio finished at $4.60 billion, up 26% from $3.65 billion as of December 31, 2023.
For the year of 2024, the Company produced record
revenues of $1.52 billion, up 22%
compared to $1.25 billion in 2023.
Operating income for the year was a record $610 million compared with $477 million in 2023, an increase of $133 million or 28%. Adjusted operating
income2 for the year was a record $628 million, 28% higher compared to $491 million in the prior year. Efficiency
ratio1 for the year was 25.3%, an improvement of 490 bps
from 30.2% in 2023.
Net income for the year was $283 million and diluted earnings per share was
$16.30, compared with $248 million or $14.48 per share in 2023. Adjusted net
income2 for the year was a record $290 million and adjusted diluted earnings per
share1 was a record $16.71
compared with $243 million or
$14.21 per share, increases of 19%
and 18%, respectively. Reported return on equity was 24.9%, while
adjusted return on equity1 was 25.5%, up slightly from
25.4% in 2023.
Balance Sheet and Liquidity
Total assets were $5.19
billion as of December 31,
2024, an increase of 25% from $4.16
billion as of December 31,
2023, primarily driven by growth in the consumer loan
portfolio.
In December 2024,
the Company increased its existing revolving securitization
warehouse facility collateralized by automotive consumer loans (the
"Automotive Securitization Facility") by $200 million to $700
million. The maturity of the Automotive Securitization
Facility was also extended by a year to December 15, 2026. The lending syndicate
continues to consist of Bank of Montreal and Wells Fargo Bank, and the
facility continues to bear interest on advances payable at the rate
of Adjusted Daily Compounded Canadian Overnight Repo Rate Average
("Adjusted CORRA") plus 185 bps. Based on the current
Adjusted CORRA rate, the interest rate would be 5.43%. The Company
will continue to utilize an interest rate swap agreement to
generate fixed rate payments on the amounts drawn.
During the quarter, the Company recognized a net
investment gain of $6.1 million,
mainly due to fair value changes in the Company's investments and
from the disposal of its remaining investment in Affirm Holdings
Inc. ("Affirm"). Including the cash received on the initial
sale of PayBright Inc. to Affirm in January
2021, the total net realized gains amount to $129.4 million, relative to the initial
investment of $34 million made in
2019, or approximately 3.8 times the initial investment.
Free cash flow from operations before net growth
in gross consumer loans receivable2 in the quarter was
$185 million compared to $85 million in the fourth 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,
the Company has approximately $1.9
billion in total funding capacity as of December 31, 2024 and a net debt to net
capitalization ratio of 74%. 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 6.8%, and the fully drawn weighted average
cost of borrowing was 6.5%. 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.
Future Outlook
The Company has provided a new 3-year forecast
for the years 2025 through 2027. The periods of 2025 and 2026 have
been updated to reflect the most recent outlook. The forecast
reflects an effective date of January 1,
2025 for the previously announced new legislation to reduce
the maximum allowable rate of interest. The Company employs the use
of probability weighted third party economic forecasts to establish
its economic outlook.
The Company continues to pursue a long-term
strategy that includes expanding its product range, developing its
channels of distribution, and leveraging risk-based pricing to
reduce the cost of borrowing for its consumers and extend the life
of its customer relationships. As such, the total yield earned on
its consumer loan portfolio and net charge off rates will gradually
decline, while operating margins expand. The forecast outlined
below is based on the Company's expected domestic organic growth
plan and does not include the impact of any future mergers or
acquisitions, or the associated gains or losses related to its
investments.
The following tables outline the Company's new
3-year forecast for the years 2025 through 2027, and the prior
forecast, which was issued in August
2024.
New Forecast
|
Forecast for 2025
|
Forecast for 2026
|
Forecast for 2027
|
Gross consumer loans
receivable at year end
|
$5.40 - $5.70
billion
|
$6.40 - $6.70
billion
|
$7.35 - $7.75
billion
|
Total Company
revenue
|
$1.62 - $1.82
billion
|
$1.80 - $2.00
billion
|
$2.00 - $2.20
billion
|
Total yield on consumer
loans (including ancillary products)1
|
31.0% -
32.5%
|
29.0% -
31.0%
|
29.0% -
31.0%
|
Net charge offs as a
percentage of average gross consumer loans receivable
|
7.75% -
9.75%
|
7.5% -
9.5%
|
7.5% -
9.5%
|
Total Company operating
margin
|
41%+
|
42.5%+
|
43%+
|
Return on
equity
|
23%+
|
23%+
|
23%+
|
Previous Forecast
|
Prior Forecast for 2025
|
Prior Forecast for 2026
|
Prior Forecast for
2027
|
Gross consumer loans
receivable at year end
|
$5.30 - $5.60
billion
|
$6.00 - $6.40
billion
|
n/a
|
Total Company
revenue
|
$1.60 - $1.80
billion
|
$1.75 - $1.95
billion
|
n/a
|
Total yield on consumer
loans (including ancillary products)1
|
31.25% -
33.25%
|
29.5% -
31.5%
|
n/a
|
Net charge offs as a
percentage of average gross consumer loans receivable
|
7.75% -
9.75%
|
7.5% -
9.5%
|
n/a
|
Total Company operating
margin
|
41%+
|
42%+
|
n/a
|
Return on
equity
|
21%+
|
21%+
|
n/a
|
Update on CEO Leadership Transition
Effective January 1,
2025, David Ingram, goeasy's
Executive Chairman, assumed the additional role of Interim
President & Chief Executive Officer. Mr. Ingram previously
served as Chief Executive Officer from 2001 through 2018, and has
served as Executive Chairman since 2019. Jason Mullins, the Company's previous President
& Chief Executive Officer since 2019, will continue in the role
of a Director on the Board.
In July of 2024, the Board formed a CEO
Transition Committee to lead the identification and selection of
the organization's next Chief Executive Officer. The Committee is
pleased to share it has made significant progress on the search and
is in advanced stages with a preferred candidate. The Company will
continue to provide further updates as they become available.
Dividend
Based on its 2024 adjusted earnings and the
Company's confidence in its continued growth, the Board of
Directors has approved an increase to the annual dividend from
$4.68 per share to $5.84 per share, an increase of 25%. This year
marks the 11th consecutive year of an increase in the
dividend to shareholders. As such, the Board of Directors has
approved a quarterly dividend of $1.46 per share payable on April 11, 2025 to the holders of common shares of
record as at the close of business on March
28, 2025.
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 10,800 merchant partners
across Canada. Throughout the
Company's history, it has acquired and organically served
approximately 1.5 million Canadians and originated over
$16.0 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
$6.3 million to support its
long-standing partnerships with BGC Canada and many other local
charities.
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:
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.
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF FINANCIAL POSITION
|
|
|
|
|
(Expressed in thousands
of Canadian dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As At
|
As At
|
|
|
|
December
31,
|
December
31,
|
|
|
|
2024
|
2023
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash
|
|
|
251,381
|
144,577
|
Accounts
receivable
|
|
|
42,438
|
30,762
|
Prepaid
expenses
|
|
|
9,488
|
9,462
|
Consumer loans
receivable, net
|
|
|
4,366,533
|
3,447,588
|
Investments
|
|
|
41,918
|
61,464
|
Lease assets
|
|
|
40,973
|
45,187
|
Derivative financial
assets
|
|
|
60,675
|
21,904
|
Property and equipment,
net
|
|
|
35,004
|
35,382
|
Right-of-use assets,
net
|
|
|
54,224
|
61,987
|
Intangible assets,
net
|
|
|
110,979
|
124,931
|
Goodwill
|
|
|
180,923
|
180,923
|
TOTAL
ASSETS
|
|
|
5,194,536
|
4,164,167
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Liabilities
|
|
|
|
|
Revolving credit
facility
|
|
|
21,797
|
190,921
|
Accounts payable and
other liabilities
|
|
|
156,903
|
72,409
|
Income taxes
payable
|
|
|
24,567
|
24,691
|
Dividends
payable
|
|
|
19,519
|
15,960
|
Unearned
revenue
|
|
|
25,864
|
26,965
|
Accrued interest
payable
|
|
|
49,003
|
12,875
|
Deferred income tax
liabilities, net
|
|
|
4,184
|
24,259
|
Lease
liabilities
|
|
|
62,164
|
70,809
|
Secured
borrowings
|
|
|
120,335
|
143,177
|
Revolving
securitization warehouse facilities
|
|
|
1,073,876
|
1,364,741
|
Derivative financial
liabilities
|
|
|
21,466
|
42,457
|
Notes
payable
|
|
|
2,413,795
|
1,120,826
|
TOTAL
LIABILITIES
|
|
|
3,993,473
|
3,110,090
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
Share
capital
|
|
|
438,302
|
428,328
|
Contributed
surplus
|
|
|
26,942
|
24,817
|
Accumulated other
comprehensive loss
|
|
|
(56,938)
|
(9,721)
|
Retained
earnings
|
|
|
792,757
|
610,653
|
TOTAL SHAREHOLDERS'
EQUITY
|
|
|
1,201,063
|
1,054,077
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
5,194,536
|
4,164,167
|
|
|
|
|
|
goeasy
Ltd.
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF INCOME
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
Year
Ended
|
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|
2024
|
2023
|
2024
|
2023
|
|
|
|
|
|
REVENUE
|
|
|
|
|
Interest
income
|
304,363
|
244,668
|
1,121,822
|
888,928
|
Lease
revenue
|
23,213
|
24,691
|
95,407
|
99,848
|
Commissions
earned
|
71,092
|
61,510
|
275,726
|
234,485
|
Charges and
fees
|
6,517
|
7,243
|
30,334
|
26,808
|
|
405,185
|
338,112
|
1,523,289
|
1,250,069
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
BAD
DEBTS
|
128,978
|
91,570
|
467,764
|
341,639
|
|
|
|
|
|
OTHER OPERATING
EXPENSES
|
|
|
|
|
Salaries and
benefits
|
50,461
|
49,322
|
201,791
|
200,917
|
Share-based
compensation
|
1,050
|
3,678
|
13,534
|
12,938
|
Technology
costs
|
9,798
|
7,410
|
38,088
|
28,402
|
Advertising and
promotion
|
9,271
|
8,305
|
32,979
|
31,020
|
Underwriting and
collections
|
6,416
|
4,231
|
21,251
|
16,564
|
Occupancy
|
5,060
|
6,269
|
20,632
|
25,405
|
Other
expenses
|
8,299
|
8,519
|
33,698
|
30,335
|
|
90,355
|
87,734
|
361,973
|
345,581
|
|
|
|
|
|
DEPRECIATION AND
AMORTIZATION
|
|
|
|
|
Depreciation of lease
assets
|
7,622
|
8,207
|
29,482
|
33,535
|
Amortization of
intangible assets
|
5,368
|
5,552
|
22,788
|
21,999
|
Depreciation of
right-of-use assets
|
5,253
|
5,420
|
21,349
|
21,260
|
Depreciation of
property and equipment
|
2,554
|
2,392
|
10,276
|
9,537
|
|
20,797
|
21,571
|
83,895
|
86,331
|
|
|
|
|
|
TOTAL OPERATING
EXPENSES
|
240,130
|
200,875
|
913,632
|
773,551
|
|
|
|
|
|
OPERATING
INCOME
|
165,055
|
137,237
|
609,657
|
476,518
|
|
|
|
|
|
OTHER
INCOME
|
6,105
|
1,310
|
3,132
|
9,771
|
|
|
|
|
|
FINANCE
COSTS
|
(71,645)
|
(36,580)
|
(225,492)
|
(149,334)
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
99,515
|
101,967
|
387,297
|
336,955
|
|
|
|
|
|
INCOME TAX EXPENSE
(RECOVERY)
|
|
|
|
|
Current
|
29,748
|
22,994
|
113,370
|
90,809
|
Deferred
|
(4,058)
|
4,371
|
(9,183)
|
(1,752)
|
|
25,690
|
27,365
|
104,187
|
89,057
|
|
|
|
|
|
NET
INCOME
|
73,825
|
74,602
|
283,110
|
247,898
|
|
|
|
|
|
BASIC EARNINGS PER
SHARE
|
4.32
|
4.41
|
16.56
|
14.70
|
DILUTED EARNINGS PER
SHARE
|
4.25
|
4.34
|
16.30
|
14.48
|
|
|
|
|
|
SUMMARY OF FINANCIAL
RESULTS BY REPORTABLE SEGMENT
|
|
|
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2024
|
|
|
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Interest
income
|
294,150
|
10,213
|
-
|
304,363
|
|
|
|
Lease
revenue
|
-
|
23,213
|
-
|
23,213
|
|
|
|
Commissions
earned
|
67,498
|
3,594
|
-
|
71,092
|
|
|
|
Charges and
fees
|
5,696
|
821
|
-
|
6,517
|
|
|
|
|
367,344
|
37,841
|
-
|
405,185
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Bad debts
|
124,334
|
4,644
|
-
|
128,978
|
|
|
|
Other operating
expenses
|
59,413
|
13,499
|
17,443
|
90,355
|
|
|
|
Depreciation and
amortization
|
9,408
|
9,697
|
1,692
|
20,797
|
|
|
|
|
193,155
|
27,840
|
19,135
|
240,130
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
174,189
|
10,001
|
(19,135)
|
165,055
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
|
6,105
|
|
|
|
|
|
|
|
|
|
|
|
Finance
costs
|
|
|
|
(71,645)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
99,515
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
|
25,690
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
73,825
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
4.25
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2023
|
|
|
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Interest
income
|
235,142
|
9,526
|
-
|
244,668
|
|
|
|
Lease
revenue
|
-
|
24,691
|
-
|
24,691
|
|
|
|
Commissions
earned
|
58,015
|
3,495
|
-
|
61,510
|
|
|
|
Charges and
fees
|
6,308
|
935
|
-
|
7,243
|
|
|
|
|
299,465
|
38,647
|
-
|
338,112
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Bad debts
|
87,076
|
4,494
|
-
|
91,570
|
|
|
|
Other operating
expenses
|
52,533
|
14,330
|
20,871
|
87,734
|
|
|
|
Depreciation and
amortization
|
9,614
|
10,419
|
1,538
|
21,571
|
|
|
|
|
149,223
|
29,243
|
22,409
|
200,875
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
150,242
|
9,404
|
(22,409)
|
137,237
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
|
1,310
|
|
|
|
|
|
|
|
|
|
|
|
Finance
costs
|
|
|
|
(36,580)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
101,967
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
|
27,365
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
74,602
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
4.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December
31, 2024
|
|
|
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Interest
income
|
1,081,843
|
39,979
|
-
|
1,121,822
|
|
|
|
Lease
revenue
|
-
|
95,407
|
-
|
95,407
|
|
|
|
Commissions
earned
|
261,630
|
14,096
|
-
|
275,726
|
|
|
|
Charges and
fees
|
26,941
|
3,393
|
-
|
30,334
|
|
|
|
|
1,370,414
|
152,875
|
-
|
1,523,289
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Bad debts
|
452,558
|
15,206
|
-
|
467,764
|
|
|
|
Other operating
expenses
|
212,451
|
54,987
|
94,535
|
361,973
|
|
|
|
Depreciation and
amortization
|
38,995
|
38,096
|
6,804
|
83,895
|
|
|
|
|
704,004
|
108,289
|
101,339
|
913,632
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
666,410
|
44,586
|
(101,339)
|
609,657
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
|
3,132
|
|
|
|
|
|
|
|
|
|
|
|
Finance
costs
|
|
|
|
(225,492)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
387,297
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
|
104,187
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
283,110
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
16.30
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December
31, 2023
|
|
|
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Interest
income
|
853,228
|
35,700
|
-
|
888,928
|
|
|
|
Lease
revenue
|
-
|
99,848
|
-
|
99,848
|
|
|
|
Commissions
earned
|
220,363
|
14,122
|
-
|
234,485
|
|
|
|
Charges and
fees
|
23,226
|
3,582
|
-
|
26,808
|
|
|
|
|
1,096,817
|
153,252
|
-
|
1,250,069
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Bad debts
|
327,196
|
14,443
|
-
|
341,639
|
|
|
|
Other operating
expenses
|
197,358
|
59,610
|
88,613
|
345,581
|
|
|
|
Depreciation and
amortization
|
37,747
|
42,259
|
6,325
|
86,331
|
|
|
|
|
562,301
|
116,312
|
94,938
|
773,551
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
534,516
|
36,940
|
(94,938)
|
476,518
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
|
9,771
|
|
|
|
|
|
|
|
|
|
|
|
Finance
costs
|
|
|
|
(149,334)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
336,955
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
|
89,057
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
247,898
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
14.48
|
|
|
|
|
|
|
|
|
SUMMARY OF FINANCIAL RESULTS AND KEY PERFORMANCE
INDICATORS
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share and
percentages)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
|
December
31,
|
December
31,
|
Variance
|
Variance
|
|
2024
|
2023
|
$ /
bps
|
%
change
|
|
|
|
|
|
|
|
Summary Financial
Results
|
|
|
|
|
|
Revenue
|
405,185
|
338,112
|
67,073
|
19.8 %
|
|
Bad debts
|
128,978
|
91,570
|
37,408
|
40.9 %
|
|
Other operating
expenses
|
90,355
|
87,734
|
2,621
|
3.0 %
|
|
EBITDA1
|
184,335
|
151,911
|
32,424
|
21.3 %
|
|
EBITDA
margin1
|
45.5 %
|
44.9 %
|
60 bps
|
1.3 %
|
|
Depreciation and
amortization
|
20,797
|
21,571
|
(774)
|
(3.6 %)
|
|
Operating
income
|
165,055
|
137,237
|
27,818
|
20.3 %
|
|
Operating
margin
|
40.7 %
|
40.6 %
|
10 bps
|
0.2 %
|
|
Other income
|
6,105
|
1,310
|
4,795
|
366.0 %
|
|
Finance
costs
|
71,645
|
36,580
|
35,065
|
95.9 %
|
|
Effective income tax
rate
|
25.8 %
|
26.8 %
|
(100 bps)
|
(3.7 %)
|
|
Net
income
|
73,825
|
74,602
|
(777)
|
(1.0 %)
|
|
Diluted earnings per
share
|
4.25
|
4.34
|
(0.09)
|
(2.1 %)
|
|
Return on
receivables
|
6.5 %
|
8.3 %
|
(180 bps)
|
(21.7 %)
|
|
Return on
assets
|
5.9 %
|
7.4 %
|
(150 bps)
|
(20.3 %)
|
|
Return on
equity
|
24.7 %
|
28.9 %
|
(420 bps)
|
(14.5 %)
|
|
Return on tangible
common equity1
|
32.0 %
|
39.5 %
|
(750 bps)
|
(19.0 %)
|
|
|
|
|
|
|
|
Adjusted Financial
Results1
|
|
|
|
|
|
Other operating
expenses
|
97,885
|
95,810
|
2,075
|
2.2 %
|
|
Efficiency
ratio
|
24.2 %
|
28.3 %
|
(410 bps)
|
(14.5 %)
|
|
Operating
income
|
168,422
|
140,643
|
27,779
|
19.8 %
|
|
Operating
margin
|
41.6 %
|
41.6 %
|
-
|
-
|
|
Net income
|
77,399
|
68,961
|
8,438
|
12.2 %
|
|
Diluted earnings per
share
|
4.45
|
4.01
|
0.44
|
11.0 %
|
|
Return on
receivables
|
6.8 %
|
7.7 %
|
(90 bps)
|
(11.7 %)
|
|
Return on
assets
|
6.1 %
|
6.8 %
|
(70 bps)
|
(10.3 %)
|
|
Return on
equity
|
25.9 %
|
26.7 %
|
(80 bps)
|
(3.0 %)
|
|
Return on tangible
common equity
|
32.5 %
|
35.3 %
|
(280 bps)
|
(7.9 %)
|
|
|
|
|
|
|
|
Key Performance
Indicators
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Financials
|
|
|
|
|
|
easyfinancial
revenue
|
367,344
|
299,465
|
67,879
|
22.7 %
|
|
easyfinancial operating
margin
|
47.4 %
|
50.2 %
|
(280 bps)
|
(5.6 %)
|
|
easyhome
revenue
|
37,841
|
38,647
|
(806)
|
(2.1 %)
|
|
easyhome operating
margin
|
26.4 %
|
24.3 %
|
210 bps
|
8.6 %
|
|
|
|
|
|
|
|
Portfolio
Indicators
|
|
|
|
|
|
Gross consumer loans
receivable
|
4,596,115
|
3,645,202
|
950,913
|
26.1 %
|
|
Growth in consumer
loans receivable
|
202,762
|
214,926
|
(12,164)
|
(5.7 %)
|
|
Gross loan
originations
|
813,689
|
704,875
|
108,814
|
15.4 %
|
|
Total yield on consumer
loans (including ancillary
products)1
|
33.6 %
|
34.9 %
|
(130 bps)
|
(3.7 %)
|
|
Net charge offs as a
percentage of average gross
consumer loans receivable
|
9.1 %
|
8.8 %
|
30 bps
|
3.4 %
|
|
Free cash flows from
operations before net growth in
gross consumer loans receivable1
|
185,177
|
85,142
|
100,035
|
117.5 %
|
|
Potential monthly
leasing revenue1
|
6,875
|
7,654
|
(779)
|
(10.2 %)
|
|
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.
|
|
|
|
|
|
|
|
|
Year
Ended
|
|
|
|
|
December
31,
|
December
31,
|
Variance
|
Variance
|
|
2024
|
2023
|
$ /
bps
|
%
change
|
|
|
|
|
|
|
|
Summary Financial
Results
|
|
|
|
|
|
Revenue
|
1,523,289
|
1,250,069
|
273,220
|
21.9 %
|
|
Bad debts
|
467,764
|
341,639
|
126,125
|
36.9 %
|
|
Other operating
expenses
|
361,973
|
345,581
|
16,392
|
4.7 %
|
|
EBITDA1
|
667,202
|
539,085
|
128,117
|
23.8 %
|
|
EBITDA
margin1
|
43.8 %
|
43.1 %
|
70 bps
|
1.6 %
|
|
Depreciation and
amortization
|
83,895
|
86,331
|
(2,436)
|
(2.8 %)
|
|
Operating
income
|
609,657
|
476,518
|
133,139
|
27.9 %
|
|
Operating
margin
|
40.0 %
|
38.1 %
|
190 bps
|
5.0 %
|
|
Other
income
|
3,132
|
9,771
|
(6,639)
|
(67.9 %)
|
|
Finance
costs
|
225,492
|
149,334
|
76,158
|
51.0 %
|
|
Effective income tax
rate
|
26.9 %
|
26.4 %
|
50 bps
|
1.9 %
|
|
Net
income
|
283,110
|
247,898
|
35,212
|
14.2 %
|
|
Diluted earnings per
share
|
16.30
|
14.48
|
1.82
|
12.6 %
|
|
Return on
receivables
|
6.8 %
|
7.6 %
|
(80 bps)
|
(10.5 %)
|
|
Return on
assets
|
6.1 %
|
6.7 %
|
(60 bps)
|
(9.0 %)
|
|
Return on
equity
|
24.9 %
|
25.9 %
|
(100 bps)
|
(3.9 %)
|
|
Return on tangible
common equity1
|
32.8 %
|
36.7 %
|
(390 bps)
|
(10.6 %)
|
|
|
|
|
|
|
|
Adjusted Financial
Results1
|
|
|
|
|
|
Other operating
expenses
|
386,017
|
377,574
|
8,443
|
2.2 %
|
|
Efficiency
ratio
|
25.3 %
|
30.2 %
|
(490 bps)
|
(16.2 %)
|
|
Operating
income
|
628,195
|
491,160
|
137,035
|
27.9 %
|
|
Operating
margin
|
41.2 %
|
39.3 %
|
190 bps
|
4.8 %
|
|
Net income
|
290,142
|
243,175
|
46,967
|
19.3 %
|
|
Diluted earnings per
share
|
16.71
|
14.21
|
2.50
|
17.6 %
|
|
Return on
receivables
|
7.0 %
|
7.5 %
|
(50 bps)
|
(6.7 %)
|
|
Return on
assets
|
6.2 %
|
6.5 %
|
(30 bps)
|
(4.6 %)
|
|
Return on
equity
|
25.5 %
|
25.4 %
|
10 bps
|
0.4 %
|
|
Return on tangible
common equity
|
32.5 %
|
34.6 %
|
(210 bps)
|
(6.1 %)
|
|
|
|
|
|
|
|
Key Performance
Indicators
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Financials
|
|
|
|
|
|
easyfinancial
revenue
|
1,370,414
|
1,096,817
|
273,597
|
24.9 %
|
|
easyfinancial operating
margin
|
48.6 %
|
48.7 %
|
(10 bps)
|
(0.2 %)
|
|
easyhome
revenue
|
152,875
|
153,252
|
(377)
|
(0.2 %)
|
|
easyhome operating
margin
|
29.2 %
|
24.1 %
|
510 bps
|
21.2 %
|
|
|
|
|
|
|
|
Portfolio
Indicators
|
|
|
|
|
|
Gross consumer loans
receivable
|
4,596,115
|
3,645,202
|
950,913
|
26.1 %
|
|
Growth in consumer
loans receivable
|
950,913
|
850,508
|
100,405
|
11.8 %
|
|
Gross loan
originations
|
3,166,227
|
2,709,194
|
457,033
|
16.9 %
|
|
Total yield on consumer
loans (including ancillary
products)1
|
34.1 %
|
35.3 %
|
(120 bps)
|
(3.4 %)
|
|
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
|
481,467
|
377,291
|
104,176
|
27.6 %
|
|
Potential monthly
leasing revenue1
|
6,875
|
7,654
|
(779)
|
(10.2 %)
|
|
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 42 of
the Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted net income and adjusted earnings per share for the
three-month periods and years ended December
31, 2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
Year
Ended
|
($ in 000's except
earnings per share)
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Net income as
stated
|
73,825
|
74,602
|
283,110
|
247,898
|
|
|
|
|
|
Impact of adjusting
items
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory costs1
|
-
|
-
|
4,941
|
-
|
Integration
costs2
|
92
|
131
|
497
|
608
|
Contract exit
fee4
|
-
|
-
|
-
|
934
|
Depreciation and
amortization
|
|
|
|
|
Amortization of
acquired intangible
assets3
|
3,275
|
3,275
|
13,100
|
13,100
|
Other
income5
|
(6,105)
|
(1,310)
|
(3,132)
|
(9,771)
|
Finance
costs
|
|
|
|
|
Refinancing costs
related to Notes
Payable6,7
|
9,429
|
9,501
|
9,429
|
9,501
|
Discount on the
repurchase of Notes
Payable6
|
(1,487)
|
-
|
(1,487)
|
-
|
Fair value change on
prepayment
options related to Notes
Payable8
|
761
|
(19,035)
|
(13,216)
|
(19,035)
|
Total pre-tax impact
of adjusting items
|
5,965
|
(7,438)
|
10,132
|
(4,663)
|
Income tax impact
of above
adjusting items
|
(2,391)
|
1,797
|
(3,100)
|
(60)
|
After-tax impact of
adjusting items
|
3,574
|
(5,641)
|
7,032
|
(4,723)
|
|
|
|
|
|
Adjusted net
income
|
77,399
|
68,961
|
290,142
|
243,175
|
|
|
|
|
|
Weighted average
number of diluted
shares outstanding
|
17,383
|
17,207
|
17,366
|
17,117
|
|
|
|
|
|
Diluted earnings per
share as stated
|
4.25
|
4.34
|
16.30
|
14.48
|
Per share impact of
adjusting items
|
0.20
|
(0.33)
|
0.41
|
(0.27)
|
Adjusted diluted
earnings per share
|
4.45
|
4.01
|
16.71
|
14.21
|
Adjusting items
related to the advisory costs
|
1 Advisory
costs for the three-month period and year ended December 31, 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
|
5 For the
three-month periods and years ended December 31, 2024 and 2023, net
investment income were mainly due to fair value changes in the
Company's investments.
|
Adjusting item
related to the refinancing of Notes Payable
|
6 In the
fourth quarter of 2024, the Company the Company extinguished a
total of US$255.4 million of 4.375% senior unsecured notes payable
maturing on May 1, 2026 that were validly tendered and accepted for
repurchase at a price of US$999.58 per US$1,000 principal amount,
resulting in a $1.5 million discount. As a result of
repurchasing these notes and the unwinding of the related
cross-currency swaps, the Company incurred tender offer fees,
recognized the remaining unamortized deferred financing costs
related to these notes, realized derivative loss, and reclassified
the net change in cash flow hedge from OCI to the consolidated
statements of income resulting in a total refinancing cost of $9.4
million.
|
7 In the
fourth quarter of 2023, the Company repaid its 5.375% senior
unsecured notes payable maturing on December 1, 2024 ("2024 Notes")
that would have matured on December 1, 2024 and unwound the related
cross currency swaps, incurring a $9.5 million refinancing costs,
which included the recognition of the remaining unamortized
deferred financing costs, realized derivative loss on the
settlement of the cross-currency swaps associated to 2024 Notes,
and the net change in cash flow hedge that was reclassified from
other comprehensive income to consolidated statement of
income.
|
Adjusting item
related to prepayment options embedded in the Notes
Payable
|
8 For the
three-month periods and years ended December 31, 2024 and 2023, the
Company recognized a fair value change on the prepayment options
related to Notes Payable.
|
Adjusted Other Operating Expenses and Efficiency
Ratio
Adjusted other operating expenses is a non-IFRS measure, while
efficiency ratio is a non-IFRS ratio. Refer to "Key Performance
Indicators and Non-IFRS Measures" section on page 42 of the
Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted other operating expenses and efficiency ratio for the
three-month periods and years ended December
31, 2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
Year
Ended
|
($ in 000's except
earnings per share)
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Other operating
expenses as stated
|
90,355
|
87,734
|
361,973
|
345,581
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Integration
costs
|
(92)
|
(131)
|
(497)
|
(608)
|
Advisory
costs
|
-
|
-
|
(4,941)
|
-
|
Contract exit
fee
|
-
|
-
|
-
|
(934)
|
Depreciation and
amortization
|
|
|
|
|
Depreciation of lease
assets
|
7,622
|
8,207
|
29,482
|
33,535
|
Total impact of
adjusting items
|
7,530
|
8,076
|
24,044
|
31,993
|
|
|
|
|
|
Adjusted other
operating expenses
|
97,885
|
95,810
|
386,017
|
377,574
|
|
|
|
|
|
Total
revenue
|
405,185
|
338,112
|
1,523,289
|
1,250,069
|
|
|
|
|
|
Efficiency
ratio
|
24.2 %
|
28.3 %
|
25.3 %
|
30.2 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
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 42 of the
Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted operating income and adjusted operating margins for the
three-month periods and years ended December
31, 2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
easyfinancial
|
|
|
|
|
Operating
income
|
174,189
|
174,189
|
150,242
|
150,242
|
Divided by
revenue
|
367,344
|
367,344
|
299,465
|
299,465
|
|
|
|
|
|
easyfinancial
operating margin
|
47.4 %
|
47.4 %
|
50.2 %
|
50.2 %
|
|
|
|
|
|
easyhome
|
|
|
|
|
Operating
income
|
10,001
|
10,001
|
9,404
|
9,404
|
Divided by
revenue
|
37,841
|
37,841
|
38,647
|
38,647
|
|
|
|
|
|
easyhome operating
margin
|
26.4 %
|
26.4 %
|
24.3 %
|
24.3 %
|
|
|
|
|
|
Total
|
|
|
|
|
Operating
income
|
165,055
|
165,055
|
137,237
|
137,237
|
Other operating
expenses1
|
|
|
|
|
Integration
costs
|
-
|
92
|
-
|
131
|
Depreciation and
amortization1
|
|
|
|
|
Amortization of
acquired intangible assets
|
-
|
3,275
|
-
|
3,275
|
Adjusted operating
income
|
165,055
|
168,422
|
137,237
|
140,643
|
|
|
|
|
|
Divided by
revenue
|
405,185
|
405,185
|
338,112
|
338,112
|
|
|
|
|
|
Total operating
margin
|
40.7 %
|
41.6 %
|
40.6 %
|
41.6 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
|
|
Year
Ended
|
($ in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
easyfinancial
|
|
|
|
|
Operating
income
|
666,410
|
666,410
|
534,516
|
534,516
|
Divided by
revenue
|
1,370,414
|
1,370,414
|
1,096,817
|
1,096,817
|
|
|
|
|
|
easyfinancial
operating margin
|
48.6 %
|
48.6 %
|
48.7 %
|
48.7 %
|
|
|
|
|
|
easyhome
|
|
|
|
|
Operating
income
|
44,586
|
44,586
|
36,940
|
36,940
|
Divided by
revenue
|
152,875
|
152,875
|
153,252
|
53,252
|
|
|
|
|
|
easyhome operating
margin
|
29.2 %
|
29.2 %
|
24.1 %
|
24.1 %
|
|
|
|
|
|
Total
|
|
|
|
|
Operating
income
|
609,657
|
609,657
|
476,518
|
476,518
|
Other operating
expenses1
|
|
|
|
|
Advisory
costs
|
-
|
4,941
|
-
|
-
|
Integration
costs
|
-
|
497
|
-
|
608
|
Contract exit
fee
|
-
|
-
|
-
|
934
|
Depreciation and
amortization1
|
|
|
|
|
Amortization of
acquired intangible assets
|
-
|
13,100
|
-
|
13,100
|
Adjusted operating
income
|
609,657
|
628,195
|
476,518
|
491,160
|
|
|
|
|
|
Divided by
revenue
|
1,523,289
|
1,523,289
|
1,250,069
|
1,250,069
|
|
|
|
|
|
Total operating
margin
|
40.0 %
|
41.2 %
|
38.1 %
|
39.3 %
|
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 42 of the Company's MD&A for the year ended
December 31, 2024. Items used to
calculate EBITDA and EBITDA margin for the three-month periods and
years ended December 31, 2024 and
2023 include those indicated in the chart below:
|
Three Months
Ended
|
Year
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Net income as
stated
|
73,825
|
74,602
|
283,110
|
247,898
|
|
|
|
|
|
Finance cost
|
71,645
|
36,580
|
225,492
|
149,334
|
Income tax
expense
|
25,690
|
27,365
|
104,187
|
89,027
|
Depreciation and
amortization
|
20,797
|
21,571
|
83,895
|
86,331
|
Depreciation of lease
assets
|
(7,622)
|
(8,207)
|
(29,482)
|
(33,535)
|
EBITDA
|
184,335
|
151,911
|
667,202
|
539,085
|
|
|
|
|
|
Divided by
revenue
|
405,185
|
338,112
|
1,523,289
|
1,250,069
|
|
|
|
|
|
EBITDA
margin
|
45.5 %
|
44.9 %
|
43.8 %
|
43.1 %
|
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 42 of
the Company's MD&A for the year ended December 31, 2024. Items used to calculate free
cash flow from operations before net growth in gross consumer loans
receivable for the three-month periods and years ended December 31, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
Year
Ended
|
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Cash used in operating
activities
|
(17,585)
|
(129,784)
|
(469,446)
|
(473,217)
|
|
|
|
|
|
Net growth in gross
consumer loans
receivable during the period
|
202,762
|
214,926
|
950,913
|
850,508
|
|
|
|
|
|
Free cash flows from
operations before
net growth in gross consumer loans
receivable
|
185,177
|
85,142
|
481,467
|
377,291
|
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
42 of the Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted return on assets for the three-month periods and years
ended December 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
73,825
|
73,825
|
74,602
|
74,602
|
After-tax impact of
adjusting items1
|
-
|
3,574
|
-
|
(5,641)
|
Adjusted net
income
|
73,825
|
77,399
|
74,602
|
68,961
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
gross consumer
loans receivable
|
4,536,022
|
4,536,022
|
3,577,393
|
3,577,393
|
|
|
|
|
|
Return on
receivables
|
6.5 %
|
6.8 %
|
8.3 %
|
7.7 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
|
|
Year
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
283,110
|
283,110
|
247,898
|
247,898
|
After-tax impact of
adjusting items1
|
-
|
7,032
|
-
|
(4,723)
|
Adjusted net
income
|
283,110
|
290,142
|
247,898
|
243,175
|
|
|
|
|
|
Divided by average
gross consumer
loans receivable
|
4,167,684
|
4,167,684
|
3,245,686
|
3,245,686
|
|
|
|
|
|
Return on
receivables
|
6.8 %
|
7.0 %
|
7.6 %
|
7.5 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
Adjusted Return on Assets
Adjusted return on assets is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 42 of
the Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted return on assets for the three-month periods and years
ended December 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
73,825
|
73,825
|
74,602
|
74,602
|
After-tax impact of
adjusting items1
|
-
|
3,574
|
-
|
(5,641)
|
Adjusted net
income
|
73,825
|
77,399
|
74,602
|
68,961
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
total assets for the
period
|
5,043,428
|
5,043,428
|
4,050,068
|
4,050,068
|
|
|
|
|
|
Return on
assets
|
5.9 %
|
6.1 %
|
7.4 %
|
6.8 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
|
|
Year
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
283,110
|
283,110
|
247,898
|
247,898
|
After-tax impact of
adjusting items1
|
-
|
7,032
|
-
|
(4,723)
|
Adjusted net
income
|
283,110
|
290,142
|
247,898
|
243,175
|
|
|
|
|
|
Divided by average
total assets for the
period
|
4,658,528
|
4,658,528
|
3,715,531
|
3,715,531
|
|
|
|
|
|
Return on
assets
|
6.1 %
|
6.2 %
|
6.7 %
|
6.5 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
Adjusted Return on Equity
Adjusted return on equity is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 42 of
the Company's MD&A for the year ended December 31, 2024. Items used to calculate
adjusted return on equity for the three-month periods and years
ended December 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
73,825
|
73,825
|
74,602
|
74,602
|
After-tax impact of
adjusting items1
|
-
|
3,574
|
-
|
(5,641)
|
Adjusted net
income
|
73,825
|
77,399
|
74,602
|
68,961
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
shareholders' equity
for the period
|
1,196,902
|
1,196,902
|
1,033,259
|
1,033,259
|
|
|
|
|
|
Return on
equity
|
24.7 %
|
25.9 %
|
28.9 %
|
26.7 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
|
|
Year
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
283,110
|
283,110
|
247,898
|
247,898
|
After-tax impact of
adjusting items1
|
-
|
7,032
|
-
|
(4,723)
|
Adjusted net
income
|
283,110
|
290,142
|
247,898
|
243,175
|
|
|
|
|
|
Divided by average
shareholders' equity
for the period
|
1,139,198
|
1,139,198
|
958,322
|
958,322
|
|
|
|
|
|
Return on
equity
|
24.9 %
|
25.5 %
|
25.9 %
|
25.4 %
|
1 For
explanation of adjusting items, refer to the corresponding
"Adjusted Net Income and Adjusted Diluted Earnings Per Share"
section.
|
Reported and Adjusted Return on Tangible Common
Equity
Reported and adjusted return on tangible common equity are
non-IFRS ratios. Refer to "Key Performance Indicators and Non-IFRS
Measures" section on page 42 of the Company's MD&A for the year
ended December 31, 2024. Items used
to calculate reported and adjusted return on tangible common equity
for the three-month periods and years ended December 31, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
73,825
|
73,825
|
74,602
|
74,602
|
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
|
76,232
|
76,232
|
77,009
|
77,009
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Integration
costs
|
-
|
92
|
-
|
131
|
Other
income
|
-
|
(6,105)
|
-
|
(1,310)
|
Finance
costs
|
|
|
|
|
Refinancing costs
related to Notes
Payable
|
-
|
9,429
|
-
|
9,501
|
Discount on the
repurchase of Notes
Payable
|
-
|
(1,487)
|
-
|
-
|
Fair value change on
prepayment
options related to Notes Payable
|
-
|
761
|
-
|
(19,035)
|
Total pre-tax impact of
adjusting items
|
-
|
2,690
|
-
|
(10,713)
|
Income tax impact of
above adjusting
items
|
|
(1,523)
|
-
|
2,665
|
After-tax impact of
adjusting items
|
-
|
1,167
|
-
|
(8,048)
|
|
|
|
|
|
Adjusted net
income
|
76,232
|
77,399
|
77,009
|
68,961
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Average shareholders'
equity
|
1,196,902
|
1,196,902
|
1,033,259
|
1,033,259
|
Average
goodwill
|
(180,923)
|
(180,923)
|
(180,923)
|
(180,923)
|
Average acquired
intangible assets2
|
(84,604)
|
(84,604)
|
(97,704)
|
(97,704)
|
Average related
deferred tax liabilities
|
22,420
|
22,420
|
25,892
|
25,892
|
Divided by average
tangible common
equity
|
953,795
|
953,795
|
780,524
|
780,524
|
|
|
|
|
|
Return on tangible
common equity
|
32.0 %
|
32.5 %
|
39.5 %
|
35.3 %
|
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.
|
|
|
Year
Ended
|
($ in 000's except
percentages)
|
December
31,
2024
|
December
31,
2024
(adjusted)
|
December
31,
2023
|
December
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
283,110
|
283,110
|
247,898
|
247,898
|
Amortization of
acquired intangible assets
|
13,100
|
13,100
|
13,100
|
13,100
|
Income tax impact of
the above item
|
(3,471)
|
(3,471)
|
(3,471)
|
(3,471)
|
Net income before
amortization of
acquired intangible assets, net of
income tax
|
292,739
|
292,739
|
257,527
|
257,527
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory
costs
|
-
|
4,941
|
-
|
-
|
Integration
costs
|
-
|
497
|
-
|
608
|
Contract exit
fee
|
-
|
|
-
|
934
|
Other
income
|
-
|
(3,132)
|
-
|
(9,771)
|
Finance
costs
|
|
|
|
|
Refinancing costs
related to Notes
Payable
|
-
|
9,429
|
-
|
9,501
|
Discount on the
repurchase of Notes
Payable
|
-
|
(1,487)
|
-
|
-
|
Fair value change on
prepayment
options related to Notes Payable
|
-
|
(13,216)
|
-
|
(19,035)
|
Total pre-tax impact of
adjusting items
|
-
|
(2,968)
|
-
|
(17,763)
|
Income tax impact of
above adjusting
items
|
-
|
371
|
-
|
3,411
|
After-tax impact of
adjusting items
|
-
|
(2,597)
|
-
|
(14,352)
|
|
|
|
|
|
Adjusted net
income
|
292,739
|
290,142
|
257,527
|
243,175
|
|
|
|
|
|
Average shareholders'
equity
|
1,139,198
|
1,139,198
|
958,322
|
958,322
|
Average
goodwill
|
(180,923)
|
(180,923)
|
(180,923)
|
(180,923)
|
Average acquired
intangible assets2
|
(89,517)
|
(89,517)
|
(102,617)
|
(102,617)
|
Average related
deferred tax liabilities
|
23,722
|
23,722
|
27,194
|
27,194
|
Divided by average
tangible common
equity
|
892,480
|
892,480
|
701,976
|
701,976
|
|
|
|
|
|
Return on tangible
common equity
|
32.8 %
|
32.5 %
|
36.7 %
|
34.6 %
|
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 is
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 December 31,
2024 and 2023 include those indicated in the chart
below:
($in
000's)
|
Three Months
Ended
|
December
31,
2024
|
December
31,
2023
|
Total company
revenue
|
405,185
|
338,112
|
Less: easyfinancial
revenue
|
(367,344)
|
(299,465)
|
Less: leasing
revenue
|
(24,612)
|
(26,236)
|
easyhome financial
revenue
|
13,229
|
12,411
|
Total Yield on Consumer Loans as a Percentage of Average
Gross Consumer Loans Receivable
Total yield on consumer loans as a percentage of average gross
consumer loans receivable is a non-IFRS ratio. See description in
section "Portfolio Analysis" on page 31 of the Company's MD&A
for the year ended December 31, 2024.
Items used to calculate total yield on consumer loans as a
percentage of average gross consumer loans receivable for the
three-month periods and years ended December
31, 2024 and 2023 include those indicated in the chart
below::
|
Three Months
Ended
|
Year
Ended
|
($in 000's except
percentages)
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Total Company
revenue
|
405,185
|
338,112
|
1,523,289
|
1,250,069
|
Less: Leasing
revenue
|
(24,612)
|
(26,236)
|
(101,129)
|
(105,925)
|
Financial
revenue
|
380,573
|
311,876
|
1,422,160
|
1,144,144
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4/4
|
X 4/4
|
|
|
|
|
|
Divided by average
gross consumer
loans receivable
|
4,536,022
|
3,577,393
|
4,167,684
|
3,245,686
|
|
|
|
|
|
Total yield on
consumer loans as a
percentage of average gross
consumer loans receivable
(annualized)
|
33.6 %
|
34.9 %
|
34.1 %
|
35.3 %
|
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 31 of the
Company's MD&A for the year ended December 31, 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-month periods ended December 31,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
Year
Ended
|
($ in
000's)
|
December
31,
2024
|
December
31,
2023
|
December
31,
2024
|
December
31,
2023
|
|
|
|
|
|
Gross loan
originations
|
813,689
|
704,875
|
3,166,227
|
2,709,194
|
|
|
|
|
|
Loan originations to
new customers
|
428,753
|
345,339
|
1,701,171
|
1,354,907
|
|
|
|
|
|
Loan originations to
existing customers
|
384,936
|
359,536
|
1,465,056
|
1,354,287
|
Less: Proceeds applied
to repay existing
loans
|
(207,416)
|
(191,978)
|
(766,764)
|
(724,702)
|
Net advance to existing
customers
|
177,520
|
167,558
|
698,292
|
629,585
|
|
|
|
|
|
Net principal
written
|
606,273
|
512,897
|
2,399,463
|
1,984,492
|
|
|
|
|
|
Percentage net
advances to new
customers
|
71 %
|
67 %
|
71 %
|
68 %
|
|
|
|
|
|
Net Debt to Net Capitalization
Net debt to net capitalization is a capital management measure.
Refer to "Financial Condition" section on page 54 of the Company's
MD&A for the year ended December 31,
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