Loan Originations of $686 million, up 12% from $616 million
Loan Growth of
$207 million, up 6% from $196 million
Loan Portfolio of
$3.85 billion, up 29% from
$2.99 billion
Revenue of
$357 million, up 24% from
$287 million
Diluted EPS of
$3.40; Adjusted Diluted
EPS1 of $3.83, up 24% from
$3.10
MISSISSAUGA, ON, May 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 non-prime
Canadians, today reported results for the first quarter ended
March 31, 2024.
First Quarter Results
The Company generated record first quarter loan
originations of $686 million, up 12%
compared to $616 million produced in
the first quarter of 2023. The increase in lending was driven by a
record volume of applications for credit, which were up 41% over
the prior year. The Company experienced strong performance across
several product and acquisition channels, including unsecured
lending and automotive financing.
The increase in loan originations led to growth
in the loan portfolio of $207
million, which was up 6% from $196
million of loan book growth in the first quarter of 2023. At
quarter end, the consumer loan portfolio was $3.85 billion, up 29% from $2.99 billion in the first quarter of 2023. The
growth in consumer loans led to an increase in revenue, which was a
record $357 million in the quarter,
up 24% from $287 million in the first
quarter of last year.
During the quarter, the Company continued to
experience stable credit and payment performance. The net charge
off rate was 9.1%, at the midpoint of the Company's forecasted
range of between 8.5% and 9.5%. The Company's allowance for future
credit losses increased slightly to 7.38%, compared to 7.28% in the
fourth quarter.
Operating income for the first quarter of 2024
was a record $138 million, up 35%
from $102 million in the first
quarter of 2023. Operating margin for the first quarter was 38.6%,
up from 35.5% in the same period last year. After adjusting for
unusual and non-recurring items, the Company reported record
adjusted operating income2 of $144 million, an increase of 35% compared to
$106 million in the first quarter of
2023. Adjusted operating margin1 for the first quarter
was 40.2%, up from 37.1% in the same period in 2023. The efficiency
ratio1 for the first quarter of 2024 was 27.4%, an
improvement of 570 bps from 33.1% in the first quarter of 2023,
reflecting an increase in operating leverage.
Net income in the first quarter was $58.9 million, up 15% from $51.4 million in the same period of 2023, which
resulted in diluted earnings per share of $3.40, up 13% from the $3.01 reported in the first quarter of 2023.
After adjustments, adjusted net income2 was $66.3 million, up 25% from $52.9 million in the first quarter of 2023.
Adjusted diluted earnings per share1 was $3.83, up 24% from $3.10 in the first quarter of 2023. Return on
equity during the quarter was 21.9%, compared to 23.2% in the first
quarter of 2023. Adjusted return on equity1 was 24.6% in
the quarter, an increase of 70 bps from 23.9% in the same period of
2023.
"It was a strong start to the year with over
$200 million in portfolio growth, a
net charge-off rate within our targeted range at 9.1%, and adjusted
earnings per share rising 24%," said Jason
Mullins, goeasy's President and Chief Executive Officer,
"During the quarter we also bolstered our balance sheet and
liquidity, with another $500 million
of new capital, providing us with additional funding to support our
organic growth plans," Mr. Mullins continued, "With the momentum we
are experiencing in the business, we now expect to finish at the
high end of our loan growth forecast for the year, further
accelerating our journey to be the leading consumer lender for the
over 9 million Canadians with non-prime credit."
Other Key First Quarter
Highlights
easyfinancial
- Record revenue of $318 million,
up 28%
- 43% of the loan portfolio secured, up from 41%
- Record volume of applications for credit, up 41%
- New customer volume at 40,400, up 17%
- 69% of net loan advances1 in the quarter were issued
to new customers, up from 67%
- Record volume of originations in automotive financing, up
49%
- Average loan book per branch3 improved to a record
$6.0 million, an increase of 18%
- Weighted average interest rate3 on consumer loans of
30.0%, down slightly from 30.2%
- Record operating income of $155
million, up 30%
easyhome
- Revenue of $39.1 million, up
2%
- Consumer loan portfolio within easyhome stores increased to
$107.9 million, up 17%
- Financial revenue2 from consumer lending increased
to $12.8 million, up 15%
- Record operating income of $11.3
million, up 24%
Overall
- 91st consecutive quarter of positive net income
- 2024 marks the 20th
consecutive year of paying dividends and the 10th
consecutive year of a dividend increase
- 56th consecutive quarter of same store revenue
growth
- Total customers served over 1.4 million
- Acquired and organically originated over $13.5 billion in loans
- Adjusted return on equity1 of 24.6%, up from
23.9%
- Fully drawn weighted average cost of borrowing at 6.9%, up from
5.7%
- Net debt to net capitalization4 of 72% on
March 31, 2024, in line with the
Company's target leverage profile
Balance Sheet and
Liquidity
Total assets were $4.42
billion as of March 31, 2024,
an increase of 26% from $3.49 billion
as of March 31, 2023, primarily
driven by growth in the consumer loan portfolio.
In February 2024,
the Company issued US$400 million
aggregate principal amount of senior unsecured notes due 2029 (the
"Notes"). In connection with the offering, the Company
entered into a currency swap agreement (the "Currency Swap")
to reduce the Canadian dollar equivalent cost of borrowing on the
Notes to 7.195% per annum. Before giving effect to the Currency
Swap, the coupon on the Notes is 7.625% per annum. The Company used
the proceeds from the sale of the Notes to partially repay
indebtedness under its secured facilities and for general corporate
purposes.
During the quarter, the Company recognized an
unrealized net investment loss of $4.4
million, due to a fair value change in the Company's
investments.
Free cash flow from operations before net growth
in gross consumer loans receivable2 in the quarter was
$77 million compared to $82 million in the first 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 had approximately $1.26
billion in total funding capacity as of March 31, 2024. 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 6.9%. The Company estimates that it could
currently grow the consumer loan portfolio by approximately
$250 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 $450 million per year
solely from internal cash flows. The Company also estimates that if
it were to run-off its consumer loan and leasing portfolios, the
value of the total cash repayments paid to the Company over the
remaining life of its contracts would be approximately $4.6 billion. If, during such a run-off scenario
with reasonable cost reductions, all excess cash flows were applied
directly to debt, the Company estimates it would extinguish all
external debt within 18 months.
Dividend
The Board of Directors has approved a quarterly
dividend of $1.17 per share payable
on July 12, 2024 to the holders of
common shares of record as at the close of business on June 28, 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 10,000 merchant partners
across Canada. Throughout the
Company's history, it has acquired and organically served
approximately 1.4 million Canadians and originated over
$13.5 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 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
$5.6 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
Senior Vice President, Chief 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
|
|
|
|
March
31,
|
December
31,
|
|
|
|
2024
|
2023
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Cash
|
|
|
191,403
|
144,577
|
Accounts
receivable
|
|
|
31,911
|
30,762
|
Prepaid
expenses
|
|
|
12,038
|
9,462
|
Consumer loans
receivable, net
|
|
|
3,653,437
|
3,447,588
|
Investments
|
|
|
57,066
|
61,464
|
Lease assets
|
|
|
43,861
|
45,187
|
Derivative financial
assets
|
|
|
31,929
|
21,904
|
Property and equipment,
net
|
|
|
34,901
|
35,382
|
Right-of-use assets,
net
|
|
|
58,069
|
61,987
|
Intangible assets,
net
|
|
|
120,490
|
124,931
|
Goodwill
|
|
|
180,923
|
180,923
|
TOTAL
ASSETS
|
|
|
4,416,028
|
4,164,167
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
Liabilities
|
|
|
|
|
Revolving credit
facility
|
|
|
(837)
|
190,921
|
Accounts payable and
accrued liabilities
|
|
|
65,706
|
72,409
|
Income taxes
payable
|
|
|
6,219
|
24,691
|
Dividends
payable
|
|
|
19,574
|
15,960
|
Unearned
revenue
|
|
|
25,326
|
26,965
|
Accrued
interest
|
|
|
39,165
|
12,875
|
Deferred income tax
liabilities, net
|
|
|
22,767
|
24,259
|
Lease
liabilities
|
|
|
66,672
|
70,809
|
Secured
borrowings
|
|
|
143,311
|
143,177
|
Revolving
securitization warehouse facilities
|
|
|
1,225,251
|
1,364,741
|
Derivative financial
liabilities
|
|
|
19,658
|
42,457
|
Notes
payable
|
|
|
1,679,970
|
1,120,826
|
TOTAL
LIABILITIES
|
|
|
3,312,782
|
3,110,090
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
Share
capital
|
|
|
435,554
|
428,328
|
Contributed
surplus
|
|
|
21,064
|
24,817
|
Accumulated other
comprehensive loss
|
|
|
(3,395)
|
(9,721)
|
Retained
earnings
|
|
|
650,023
|
610,653
|
TOTAL SHAREHOLDERS'
EQUITY
|
|
|
1,103,246
|
1,054,077
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
4,416,028
|
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
|
|
|
|
March
31,
|
March
31,
|
|
|
|
2024
|
2023
|
|
|
|
|
|
REVENUE
|
|
|
|
|
Interest
income
|
|
|
260,072
|
201,428
|
Lease
revenue
|
|
|
24,741
|
25,565
|
Commissions
earned
|
|
|
63,964
|
53,916
|
Charges and
fees
|
|
|
8,337
|
6,388
|
|
|
|
357,114
|
287,297
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
BAD
DEBTS
|
|
|
105,195
|
75,896
|
|
|
|
|
|
OTHER OPERATING
EXPENSES
|
|
|
|
|
Salaries and
benefits
|
|
|
52,450
|
51,163
|
Share-based
compensation
|
|
|
4,252
|
3,024
|
Advertising and
promotion
|
|
|
7,774
|
7,247
|
Occupancy
|
|
|
5,326
|
6,644
|
Technology
costs
|
|
|
8,340
|
7,289
|
Underwriting and
collections
|
|
|
4,702
|
3,985
|
Other
expenses
|
|
|
10,486
|
8,425
|
|
|
|
93,330
|
87,777
|
|
|
|
|
|
DEPRECIATION AND
AMORTIZATION
|
|
|
|
|
Depreciation of lease
assets
|
|
|
7,080
|
8,507
|
Amortization of
intangible assets
|
|
|
5,842
|
5,309
|
Depreciation of
right-of-use assets
|
|
|
5,406
|
5,246
|
Depreciation of
property and equipment
|
|
|
2,550
|
2,495
|
|
|
|
20,878
|
21,557
|
|
|
|
|
|
TOTAL OPERATING
EXPENSES
|
|
|
219,403
|
185,230
|
|
|
|
|
|
OPERATING
INCOME
|
|
|
137,711
|
102,067
|
|
|
|
|
|
OTHER (LOSS)
INCOME
|
|
|
(4,398)
|
1,983
|
|
|
|
|
|
FINANCE
COSTS
|
|
|
(51,313)
|
(34,226)
|
|
|
|
|
|
INCOME BEFORE INCOME
TAXES
|
|
|
82,000
|
69,824
|
|
|
|
|
|
INCOME TAX EXPENSE
(RECOVERY)
|
|
|
|
|
Current
|
|
|
24,857
|
19,560
|
Deferred
|
|
|
(1,801)
|
(1,172)
|
|
|
|
23,056
|
18,388
|
|
|
|
|
|
NET
INCOME
|
|
|
58,944
|
51,436
|
|
|
|
|
|
BASIC EARNINGS PER
SHARE
|
|
|
3.46
|
3.06
|
DILUTED EARNINGS PER
SHARE
|
|
|
3.40
|
3.01
|
SEGMENT
REPORTING
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, 2024
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
250,139
|
9,933
|
-
|
260,072
|
Lease
revenue
|
-
|
24,741
|
-
|
24,741
|
Commissions
earned
|
60,494
|
3,470
|
-
|
63,964
|
Charges and
fees
|
7,423
|
914
|
-
|
8,337
|
|
318,056
|
39,058
|
-
|
357,114
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
101,303
|
3,892
|
-
|
105,195
|
Other operating
expenses
|
52,011
|
14,562
|
26,757
|
93,330
|
Depreciation and
amortization
|
9,875
|
9,283
|
1,720
|
20,878
|
|
163,189
|
27,737
|
28,477
|
219,403
|
|
|
|
|
|
Operating income
(loss)
|
154,867
|
11,321
|
(28,477)
|
137,711
|
|
|
|
|
|
Other
loss
|
|
|
|
(4,398)
|
|
|
|
|
|
Finance
costs
|
|
|
|
(51,313)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
82,000
|
|
|
|
|
|
Income
taxes
|
|
|
|
23,056
|
|
|
|
|
|
Net
income
|
|
|
|
58,944
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
3.40
|
|
|
|
|
|
|
Three Months Ended
March 31, 2023
|
|
easyfinancial
|
easyhome
|
Corporate
|
Total
|
|
|
|
|
|
Revenue
|
|
|
|
|
Interest
income
|
193,179
|
8,249
|
-
|
201,428
|
Lease
revenue
|
-
|
25,565
|
-
|
25,565
|
Commissions
earned
|
50,384
|
3,532
|
-
|
53,916
|
Charges and
fees
|
5,414
|
974
|
-
|
6,388
|
|
248,977
|
38,320
|
-
|
287,297
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Bad debts
|
73,265
|
2,631
|
-
|
75,896
|
Other operating
expenses
|
47,778
|
15,848
|
24,151
|
87,777
|
Depreciation and
amortization
|
9,206
|
10,734
|
1,617
|
21,557
|
|
130,249
|
29,213
|
25,768
|
185,230
|
|
|
|
|
|
Operating income
(loss)
|
118,728
|
9,107
|
(25,768)
|
102,067
|
|
|
|
|
|
Other
income
|
|
|
|
1,983
|
|
|
|
|
|
Finance
costs
|
|
|
|
(34,226)
|
|
|
|
|
|
Income before income
taxes
|
|
|
|
69,824
|
|
|
|
|
|
Income
taxes
|
|
|
|
18,388
|
|
|
|
|
|
Net
income
|
|
|
|
51,436
|
|
|
|
|
|
Diluted earnings per
share
|
|
|
|
3.01
|
SUMMARY OF FINANCIAL
RESULTS AND KEY PERFORMANCE INDICATORS
|
|
|
|
|
(Expressed in thousands
of Canadian dollars, except earnings per share and
percentages)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
March
31,
|
March
31,
|
Variance
|
Variance
|
2024
|
2023
|
$ /
bps
|
%
change
|
|
|
|
|
|
Summary Financial
Results
|
|
|
|
|
Revenue
|
357,114
|
287,297
|
69,817
|
24.3 %
|
Bad debts
|
105,195
|
75,896
|
29,299
|
38.6 %
|
Other operating
expenses
|
93,330
|
87,777
|
5,553
|
6.3 %
|
EBITDA1
|
147,111
|
117,100
|
30,011
|
25.6 %
|
EBITDA
margin1
|
41.2 %
|
40.8 %
|
40 bps
|
1.0 %
|
Depreciation and
amortization
|
20,878
|
21,557
|
(679)
|
(3.1 %)
|
Operating
income
|
137,711
|
102,067
|
35,644
|
34.9 %
|
Operating
margin
|
38.6 %
|
35.5 %
|
310 bps
|
8.7 %
|
Other (loss)
income
|
(4,398)
|
1,983
|
(6,381)
|
(321.8 %)
|
Finance
costs
|
51,313
|
34,226
|
17,087
|
49.9 %
|
Effective income tax
rate
|
28.1 %
|
26.3 %
|
180 bps
|
6.8 %
|
Net
income
|
58,944
|
51,436
|
7,508
|
14.6 %
|
Diluted earnings per
share
|
3.40
|
3.01
|
0.39
|
13.0 %
|
Return on
receivables
|
6.2 %
|
7.0 %
|
(80
bps)
|
(11.4 %)
|
Return on
assets
|
5.5 %
|
6.1 %
|
(60
bps)
|
(9.8 %)
|
Return on
equity
|
21.9 %
|
23.2 %
|
(130
bps)
|
(5.6 %)
|
Return on tangible
common equity1
|
29.6 %
|
34.4 %
|
(480
bps)
|
(14.0 %)
|
|
|
|
|
|
Adjusted Financial
Results1
|
|
|
|
|
Other operating
expenses
|
97,685
|
95,181
|
2,504
|
2.6 %
|
Efficiency
ratio
|
27.4 %
|
33.1 %
|
(570
bps)
|
(17.2 %)
|
Operating
income
|
143,711
|
106,445
|
37,266
|
35.0 %
|
Operating
margin
|
40.2 %
|
37.1 %
|
310 bps
|
8.4 %
|
Net income
|
66,288
|
52,933
|
13,355
|
25.2 %
|
Diluted earnings per
share
|
3.83
|
3.10
|
0.73
|
23.5 %
|
Return on
receivables
|
7.0 %
|
7.2 %
|
(20
bps)
|
(2.8 %)
|
Return on
assets
|
6.2 %
|
6.2 %
|
-
|
-
|
Return on
equity
|
24.6 %
|
23.9 %
|
70 bps
|
2.9 %
|
Return on tangible
common equity
|
32.0 %
|
33.8 %
|
(180
bps)
|
(5.3 %)
|
|
|
|
|
|
Key Performance
Indicators
|
|
|
|
|
|
|
|
|
|
Segment Financials
|
|
|
|
|
easyfinancial
revenue
|
318,056
|
248,977
|
69,079
|
27.7 %
|
easyfinancial operating
margin
|
48.7 %
|
47.7 %
|
100 bps
|
2.1 %
|
easyhome
revenue
|
39,058
|
38,320
|
738
|
1.9 %
|
easyhome operating
margin
|
29.0 %
|
23.8 %
|
520 bps
|
21.8 %
|
|
|
|
|
|
Portfolio Indicators
|
|
|
|
|
Gross consumer loans
receivable
|
3,852,079
|
2,990,686
|
861,393
|
28.8 %
|
Growth in consumer
loans receivable
|
206,877
|
195,992
|
10,885
|
5.6 %
|
Gross loan
originations
|
686,433
|
615,619
|
70,814
|
11.5 %
|
Total yield on consumer
loans (including ancillary products)1
|
35.0 %
|
35.6 %
|
(60
bps)
|
(1.7 %)
|
Net charge offs as a
percentage of average gross consumer loans receivable
|
9.1 %
|
8.9 %
|
20 bps
|
2.2 %
|
Free cash flows from
operations before net growth in gross consumer loans
receivable1
|
77,142
|
82,101
|
(4,959)
|
(6.0 %)
|
Potential monthly
leasing revenue1
|
7,377
|
7,729
|
(352)
|
(4.6 %)
|
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 23 of
the Company's MD&A for the three-month period ended
March 31, 2024. Items used to
calculate adjusted net income and adjusted earnings per share for
the three-month periods ended March 31,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
($ in 000's except
earnings per share)
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Net income as
stated
|
58,944
|
51,436
|
|
|
|
Impact of adjusting
items
|
|
|
Other operating
expenses
|
|
|
Advisory
costs1
|
2,543
|
-
|
Integration
costs2
|
182
|
169
|
Contract exit
fee4
|
-
|
934
|
Depreciation and
amortization
|
|
|
Amortization of
acquired intangible assets3
|
3,275
|
3,275
|
Other loss
(income)5
|
4,398
|
(1,983)
|
Finance
costs
|
|
|
Fair value change on
prepayment options related to Notes Payable6
|
(1,198)
|
-
|
Total pre-tax impact
of adjusting items
|
9,200
|
2,395
|
Income tax impact
of above adjusting items
|
(1,856)
|
(898)
|
After-tax impact of
adjusting items
|
7,344
|
1,497
|
|
|
|
Adjusted net
income
|
66,288
|
52,933
|
|
|
|
Weighted average
number of diluted shares outstanding
|
17,319
|
17,072
|
|
|
|
Diluted earnings per
share as stated
|
3.40
|
3.01
|
Per share impact of
adjusting items
|
0.43
|
0.09
|
Adjusted diluted
earnings per share
|
3.83
|
3.10
|
Adjusting items
related to the advisory costs
|
1
|
Advisory costs in the
first quarter of 2024 were related to non-recurring advisory,
consulting and legal costs.
|
Adjusting items
related to the LendCare acquisition
|
2
|
Integration costs
related to advisory and consulting costs, employee incentives,
representation and warranty insurance costs, and other integration
costs related to the acquisition of LendCare.
|
3
|
Amortization of the
$131 million intangible asset related to the acquisition of
LendCare with an estimated useful life of ten years.
|
Adjusting items
related to a contract exit fee
|
4
|
In the first quarter of
2023, the Company settled its dispute with the third-party
technology provider that was contracted in 2020 to develop a new
loan management system.
|
Adjusting item
related to other income (loss)
|
5
|
For the three-month
periods ended March 31, 2024 and 2023, net investment (losses)
income were mainly due to fair value changes on the Company's
investments.
|
Adjusting item
related to prepayment options embedded in the Notes
Payable
|
6
|
For the three-month
period ended March 31, 2024, the Company recognized a fair value
income on the prepayment options related to Notes
Payable.
|
Adjusted Other Operating Expenses
and Efficiency Ratio
Adjusted other operating expenses is a non-IFRS measure, while
efficiency ratio is a non-IFRS ratio. Refer to "Key Performance
Indicators and Non-IFRS Measures" section on page 23 of the
Company's MD&A for the three-month period ended March 31, 2024. Items used to calculate adjusted
other operating expenses and efficiency ratio for the three-month
periods ended March 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
earnings per share)
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Other operating
expenses as stated
|
93,330
|
87,777
|
|
|
|
Impact of adjusting
items1
|
|
|
Other operating
expenses
|
|
|
Advisory
costs
|
(2,543)
|
-
|
Integration
costs
|
(182)
|
(169)
|
Contract exit
fee
|
-
|
(934)
|
Depreciation and
amortization
|
|
|
Depreciation of lease
assets
|
7,080
|
8,507
|
Total impact of
adjusting items
|
4,355
|
7,404
|
|
|
|
Adjusted other
operating expenses
|
97,685
|
95,181
|
|
|
|
Total
revenue
|
357,114
|
287,297
|
|
|
|
Efficiency
ratio
|
27.4 %
|
33.1 %
|
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 23 of the
Company's MD&A for the three-month period ended March 31, 2024. Items used to calculate adjusted
operating income and adjusted operating margins for the three-month
periods ended March 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
March
31,
2024
|
March
31,
2024
(adjusted)
|
March
31,
2023
|
March
31,
2023
(adjusted)
|
|
|
|
|
|
easyfinancial
|
|
|
|
|
Operating
income
|
154,867
|
154,867
|
118,728
|
118,728
|
Divided by
revenue
|
318,056
|
318,056
|
248,977
|
248,977
|
|
|
|
|
|
easyfinancial
operating margin
|
48.7 %
|
48.7 %
|
47.7 %
|
47.7 %
|
|
|
|
|
|
easyhome
|
|
|
|
|
Operating
income
|
11,321
|
11,321
|
9,107
|
9,107
|
Divided by
revenue
|
39,058
|
39,058
|
38,320
|
38,320
|
|
|
|
|
|
easyhome operating
margin
|
29.0 %
|
29.0 %
|
23.8 %
|
23.8 %
|
|
|
|
|
|
Total
|
|
|
|
|
Operating
income
|
137,711
|
137,711
|
102,067
|
102,067
|
Other operating
expenses1
|
|
|
|
|
Advisory
costs
|
-
|
2,543
|
-
|
-
|
Integration
costs
|
-
|
182
|
-
|
169
|
Contract exit
fee
|
-
|
-
|
-
|
934
|
Depreciation and
amortization1
|
|
|
|
|
Amortization of
acquired intangible assets
|
-
|
3,275
|
-
|
3,275
|
Adjusted operating
income
|
137,711
|
143,711
|
102,067
|
106,445
|
|
|
|
|
|
Divided by
revenue
|
357,114
|
357,114
|
287,297
|
287,297
|
|
|
|
|
|
Total operating
margin
|
38.6 %
|
40.2 %
|
35.5 %
|
37.1 %
|
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 23 of the Company's MD&A for the three-month
period ended March 31, 2024. Items
used to calculate EBITDA and EBITDA margin for the three-month
periods ended March 31, 2024 and 2023
include those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Net income as
stated
|
58,944
|
51,436
|
|
|
|
Finance cost
|
51,313
|
34,226
|
Income tax
expense
|
23,056
|
18,388
|
Depreciation and
amortization
|
20,878
|
21,557
|
Depreciation of lease
assets
|
(7,080)
|
(8,507)
|
EBITDA
|
147,111
|
117,100
|
|
|
|
Divided by
revenue
|
357,114
|
287,297
|
|
|
|
EBITDA
margin
|
41.2 %
|
40.8 %
|
Free Cash Flow from Operations
before Net Growth in Gross Consumer Loans Receivable
Free cash flow from operations before net growth in gross
consumer loans receivable is a non-IFRS measure. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 23 of
the Company's MD&A for the three-month period ended
March 31, 2024. Items used to
calculate free cash flow from operations before net growth in gross
consumer loans receivable for the three-month periods ended
March 31, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Cash used in operating
activities
|
(129,735)
|
(113,891)
|
|
|
|
Net growth in gross
consumer loans receivable during the period
|
206,877
|
195,992
|
|
|
|
Free cash flows from
operations before net growth in gross consumer loans
receivable
|
77,142
|
82,101
|
Adjusted Return on
Receivables
Adjusted return on receivables is a non-IFRS ratio. Refer to
"Key Performance Indicators and Non-IFRS Measures" section on page
23 of the Company's MD&A for the three-month period ended
March 31, 2024. Items used to
calculate adjusted return on assets for the three-month periods
ended March 31, 2024 and 2023 include
those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
March
31,
2024
|
March
31,
2024
(adjusted)
|
March
31,
2023
|
March
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
58,944
|
58,944
|
51,436
|
51,436
|
After-tax impact of
adjusting items1
|
-
|
7,344
|
-
|
1,497
|
Adjusted net
income
|
58,944
|
66,288
|
51,436
|
52,933
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
gross consumer loans receivable
|
3,778,309
|
3,778,309
|
2,924,908
|
2,924,908
|
|
|
|
|
|
Return on
receivables
|
6.2 %
|
7.0 %
|
7.0 %
|
7.2 %
|
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 23 of
the Company's MD&A for the three-month period ended
March 31, 2024. Items used to
calculate adjusted return on assets for the three-month periods
ended March 31, 2024 and 2023 include
those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
March
31,
2024
|
March
31,
2024
(adjusted)
|
March
31,
2023
|
March
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
58,944
|
58,944
|
51,436
|
51,436
|
After-tax impact of
adjusting items1
|
-
|
7,344
|
-
|
1,497
|
Adjusted net
income
|
58,944
|
66,288
|
51,436
|
52,933
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
total assets for the period
|
4,290,098
|
4,290,098
|
3,398,474
|
3,398,474
|
|
|
|
|
|
Return on
assets
|
5.5 %
|
6.2 %
|
6.1 %
|
6.2 %
|
1 For explanation of adjusting
items, refer to the corresponding "Adjusted Net Income and Adjusted
Diluted Earnings Per Share" section.
|
Adjusted Return on
Equity
Adjusted return on equity is a non-IFRS ratio. Refer to "Key
Performance Indicators and Non-IFRS Measures" section on page 23 of
the Company's MD&A for the three-month period ended
March 31, 2024. Items used to
calculate adjusted return on equity for the three-month periods
ended March 31, 2024 and 2023 include
those indicated in the chart below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
March
31,
2024
|
March
31,
2024
(adjusted)
|
March
31,
2023
|
March
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
58,944
|
58,944
|
51,436
|
51,436
|
After-tax impact of
adjusting items1
|
-
|
7,344
|
-
|
1,497
|
Adjusted net
income
|
58,944
|
66,288
|
51,436
|
52,933
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Divided by average
shareholders' equity for the period
|
1,078,662
|
1,078,662
|
885,896
|
885,896
|
|
|
|
|
|
Return on
equity
|
21.9 %
|
24.6 %
|
23.2 %
|
23.9 %
|
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 23 of the Company's MD&A for the
three-month period ended March 31,
2024. Items used to calculate reported and adjusted return
on tangible common equity for the three-month periods ended
March 31, 2024 and 2023 include those
indicated in the chart below:
|
Three Months
Ended
|
($ in 000's except
percentages)
|
March
31,
2024
|
March
31,
2024
(adjusted)
|
March
31,
2023
|
March
31,
2023
(adjusted)
|
|
|
|
|
|
Net income as
stated
|
58,944
|
58,944
|
51,436
|
51,436
|
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
|
61,351
|
61,351
|
53,843
|
53,843
|
|
|
|
|
|
Impact of adjusting
items1
|
|
|
|
|
Other operating
expenses
|
|
|
|
|
Advisory
costs
|
-
|
2,543
|
-
|
-
|
Integration
costs
|
-
|
182
|
-
|
169
|
Contract exit
fee
|
-
|
-
|
-
|
934
|
Other loss
(income)
|
-
|
4,398
|
-
|
(1,983)
|
Finance
costs
|
|
|
|
|
Fair value change on
prepayment options related to Notes Payable
|
-
|
(1,198)
|
-
|
-
|
Total pre-tax impact of
adjusting items
|
-
|
5,925
|
-
|
(880)
|
Income tax impact of
above adjusting items
|
-
|
(988)
|
-
|
(30)
|
After-tax impact of
adjusting items
|
-
|
4,937
|
-
|
(910)
|
|
|
|
|
|
Adjusted net
income
|
61,351
|
66,288
|
53,843
|
52,933
|
|
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
X 4
|
X 4
|
|
|
|
|
|
Average shareholders'
equity
|
1,078,662
|
1,078,662
|
885,896
|
885,896
|
Average
goodwill
|
(180,923)
|
(180,923)
|
(180,923)
|
(180,923)
|
Average acquired
intangible assets2
|
(94,429)
|
(94,429)
|
(107,529)
|
(107,529)
|
Average related
deferred tax liabilities
|
25,024
|
25,024
|
28,495
|
28,495
|
Divided by average
tangible common equity
|
828,334
|
828,334
|
625,939
|
625,939
|
|
|
|
|
|
Return on tangible
common equity
|
29.6 %
|
32.0 %
|
34.4 %
|
33.8 %
|
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 March 31,
2024 and 2023 include those indicated in the chart
below:
($in
000's)
|
Three Months
Ended
|
March
31,
2024
|
March
31,
2023
|
Total company
revenue
|
357,114
|
287,297
|
Less: easyfinancial
revenue
|
(318,056)
|
(248,977)
|
Less: leasing
revenue
|
(26,249)
|
(27,148)
|
easyhome financial
revenue
|
12,809
|
11,172
|
Total Yield on Consumer Loans as a
Percentage of Average Gross Consumer Loans Receivable
Total yield on consumer loans as a percentage of average gross
consumer loans receivable is a non-IFRS ratio. See description in
section "Portfolio Analysis" on page 13 of the Company's MD&A
for the three-month period ended March 31,
2024. Items used to calculate total yield on consumer loans
as a percentage of average gross consumer loans receivable for the
three-month periods ended March 31,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
($in 000's except
percentages)
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Total Company
revenue
|
357,114
|
287,297
|
Less: Leasing
revenue
|
(26,249)
|
(27,148)
|
Financial
revenue
|
330,865
|
260,149
|
|
|
|
Multiplied by number of
periods in a year
|
X 4
|
X 4
|
|
|
|
Divided by average
gross consumer loans receivable
|
3,778,309
|
2,924,908
|
|
|
|
Total yield on
consumer loans as a percentage of average gross consumer loans
receivable (annualized)
|
35.0 %
|
35.6 %
|
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 13 of the
Company's MD&A for the three-month period ended March 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 March 31,
2024 and 2023 include those indicated in the chart
below:
|
Three Months
Ended
|
($ in
000's)
|
March
31,
2024
|
March
31,
2023
|
|
|
|
Gross loan
originations
|
686,433
|
615,619
|
|
|
|
Loan originations to
new customers
|
355,881
|
302,543
|
|
|
|
Loan originations to
existing customers
|
330,552
|
313,076
|
Less: Proceeds applied
to repay existing loans
|
(171,082)
|
(162,954)
|
Net advance to existing
customers
|
159,470
|
150,122
|
|
|
|
Net principal
written
|
515,351
|
452,665
|
Percentage net
advances to new customers
|
69.1 %
|
66.8 %
|
Net Debt to Net
Capitalization
Net debt to net capitalization is a capital management measure.
Refer to "Financial Condition" section on page 31 of the Company's
MD&A for the three-month period ended March 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