TORONTO, Feb. 28,
2024 /PRNewswire/ - EQB Inc. (TSX: EQB) (TSX:
EQB.PR.C) today reported earnings for the three months ended
January 31, 2024, that reflected
strong and resilient first quarter performance driven by growth in
loans under management, margin expansion, higher non-interest
revenue, EQ Bank customer growth and continued effective risk
management. EQB also announced a 20% y/y common share dividend
increase and reaffirmed its previous earnings guidance for 2024
anchored in the ongoing achievement of greater than 15% ROE.
EQB changed its fiscal year in 2023 to end October 31, resulting in a one-time 10-month
transition year and a four-month final quarter of 2023. As a
result, the comparisons below are shown year-over-year from
December 31, 2022, as the most
similar and comparable three-month period ("y/y"). Note the current
period includes the acquisition of a majority interest of ACM
Advisors that closed on December 14,
2023, and the comparative period includes the acquisition of
Concentra Bank that closed on November 1,
2022 – both within quarters for partial results.
- Adjusted ROE1 Q1 15.6% (reported Q1
15.0%)
- Total AUM + AUA2 $119
billion, +7% q/q, +16% y/y
- Revenue $299 million, +27%
y/y
- Adjusted Net income $108
million, +17% y/y (reported $104
million, +128% y/y)
- Adjusted diluted EPS1 Q1 $2.76, +12% y/y (reported Q1 $2.66, +124% y/y)
- Book value per share $71.33, +1% q/q, +14% y/y
- Common share dividends $0.42 per share, +5% q/q, +20% y/y
- Net interest margin (NIM) 2.01%, +1 bps q/q, +16 bps
y/y
- EQ Bank customer growth +6% q/q and 38% y/y to over
426,000 customers
- Total capital ratio 15.4% with CET1 of 14.2%; Equitable
Bank's Liquidity Coverage Ratio well in excess of the regulatory
minimum of 100%3
"EQB delivered first quarter results consistent with our
long-term value creation approach with ROE above 15%. This
performance is particularly encouraging in the context of the slow
housing market in the face of Bank of Canada monetary tightening," said Andrew Moor, president and CEO, EQB. "Moreover,
Canadians are increasingly embracing our Challenger Bank approach
to business. EQ Bank, our award-winning digital bank, is attracting
new customers at an accelerated daily pace aided by the launch of
our national "Second Chance" campaign. The campaign is getting
people to ask why so many of us still bank with our first-ever
financial institution when we celebrate choice and have changed
providers to get a better deal in so many other categories. Brought
to life by Eugene and Dan Levy in
English Canada and Diane Lavallée and Laurence Leboeuf in Québec, "Second Chance" is a
key element of building our brand value, and I am thrilled by its
success so far."
1 Adjusted
measures and ratios are Non-Generally Accepted Accounting
Principles (GAAP) measures and ratios. Adjusted measures and ratios
are calculated in the same manner as reported measures and ratios,
except that financial information included in the calculation of
adjusted measures and ratios is adjusted to exclude the impact of
the Concentra Bank and ACM acquisition and integration related
costs. For additional information and a reconciliation of reported
results to adjusted results, see the "Non-GAAP financial measures
and ratios" section.
|
2 These are
non-GAAP measures, see the "Non-GAAP financial measures and ratios"
section.
|
3 At January
31, 2024, Equitable Bank's liquid assets held for regulatory
purposes was $3.7 billion, surpassing the Bank's minimum required
policy liquidity. For additional information, see EQB's
Management's Discussion & Analysis.
|
EQ Bank customers +38% y/y with deposits of $8.3 billion
- EQ Bank customer base grew +6% q/q and +38% y/y to 426,000. EQ
Bank launched its "Second Chance" campaign across English Canada on
January 4, and "Deuxième chance"
across Québec on February 6,
encouraging Canadians to move on from their first-ever bank
accounts to EQ Bank/Banque EQ's Personal Account that combines the
best features of chequing with no fees and high interest
- EQ Bank will continue to challenge the status quo by launching
Canada's first all-digital Small
Business banking services to help business owners save and earn
more through an easy, secure and differentiated experience
Personal Banking loans under management +1% q/q to
$32.7 billion with strong
retention
- Single family portfolio increased to $30.2 billion as at January 31, 2024, as customer retention increased
while new originations moderated as a result of a slower housing
market caused by Bank of Canada
interest rate increases since 2022. Single family uninsured +2% q/q
and +4% y/y.
- Decumulation lending assets (including reverse mortgages and
insurance lending) +9% q/q and +55% y/y to $1.6 billion, with growth accelerating as a
result of successful consumer advertising that bolstered public
awareness, strong broker service and value to the borrower
Commercial Banking loans under management +1.3 billion q/q to
$31.2 billion
- The Bank continues to prioritize multi-unit residential lending
in major cities across the country with more than 70% of its total
commercial loans under management ("LUM") insured through various
CMHC programs. Insured multi-unit residential LUM +6% q/q and +34%
y/y to $21.1 billion
- The Canadian commercial office real estate market continues to
experience significant economic challenges; however, as part of the
Bank's risk appetite, only ~1% of the Bank's loan assets are
associated with offices, and those balances declined in the first
quarter. Equitable Bank's office lending is mostly restricted to
properties located in major urban centres and to smaller buildings,
for example those with professional service providers
Provisions in first quarter reflect credit risk at this point
in the cycle
- The Bank is appropriately reserved for credit losses with net
allowances as a percentage of total loan assets of 22 bps at
January 31, 2024, compared to 22 bps
at October 31, 2023, and 18 bps at
December 31, 2022
- Provision for credit losses (PCL) of $15.5 million in Q1 reflecting the impacts of
both future expected losses driven by macroeconomic forecasts and
loss modelling, and increased provisions of $17.3 million associated with Stage 3, two-thirds
of which was driven by the equipment financing business. Net
impaired loans increased to 94 bps of total loan assets at
January 31, 2024, +18 bps from
October 31, 2023, and +66 bps from
December 31, 2022
Stable, diversified and growing funding with more than 95%
term or insured
- Equitable Bank increased total deposits in Q1 to $31.8 billion, +1% q/q and +3% y/y
- Equitable Bank holds $3.7 billion
in liquid assets for regulatory purposes. Liquid assets cover 63%
of all demand deposits with sufficient contingency funding
available to cover the balance
- Equitable Bank's new Bearer Deposit Note (BDN) program
continues to add funding diversification. Since being launched in
Q4, it has now grown to nearly $500
million in funding
EQB increases common share dividend
- EQB's Board of Directors declared a dividend of $0.42 per common share payable on March 28, 2024, to shareholders of record as of
March 15, 2024, representing a 5%
increase from the dividend paid in December
2023 and 20% above the payment made in February 2023. EQB's Board of Directors amended
the Dividend Reinvestment Program (DRIP) to remove the 2%
discount
- The Board also declared a quarterly dividend of $0.373063 per preferred share, payable on
March 28, 2024, to shareholders of
record at the close of business March 15,
2024
- For the purposes of the Income Tax Act (Canada) and any similar provincial
legislation, dividends declared are eligible dividends, unless
otherwise indicated
"This is an important time for EQB as we consistently build our
business, which expanded to include ACM Advisors in the first
quarter, providing access to an attractive wealth management market
niche," said Chadwick Westlake, CFO,
EQB. "We delivered on our commitment to allocate capital and manage
risk in order to consistently generate greater than 15% ROE.
Notwithstanding the challenging economic backdrop, our strategy and
growing diversification resulted in solid execution. We continue to
believe the second half of 2024 will be even stronger, and based on
this and Q1 results, we are reaffirming our 2024 guidance. It's a
standout time for EQB, and our distinct approach to creating value
and enriching lives."
Analyst conference call and webcast: 10:00 a.m. Eastern February 29, 2024
EQB's Andrew Moor, president and CEO, Chadwick Westlake, CFO, and Marlene Lenarduzzi, CRO, will host the company's
first quarter conference call and webcast. The listen-only webcast
with accompanying slides will be available at:
eqb.investorroom.com. To access the conference call with operator
assistance, dial 416-764-8609 five minutes prior to the
start time.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Consolidated
balance sheet (unaudited)
|
|
|
|
($000s) As
at
|
January 31,
2024
|
October 31,
2023
|
December 31,
2022
|
Assets:
|
|
|
|
Cash and cash
equivalents
|
543,759
|
549,474
|
495,106
|
Restricted
cash
|
662,759
|
767,195
|
737,656
|
Securities purchased
under reverse repurchase agreements
|
805,612
|
908,833
|
200,432
|
Investments
|
2,025,978
|
2,120,645
|
2,289,618
|
Loans –
Personal
|
32,680,816
|
32,390,527
|
31,996,950
|
Loans –
Commercial
|
15,111,488
|
14,970,604
|
14,513,265
|
Securitization retained
interests
|
607,822
|
559,271
|
373,455
|
Deferred tax
assets
|
14,871
|
14,230
|
-
|
Other assets
|
645,770
|
652,675
|
538,475
|
Total assets
|
53,098,875
|
52,933,454
|
51,144,957
|
Liabilities and
Shareholders' Equity
|
|
|
|
Liabilities:
|
|
|
|
Deposits
|
32,245,509
|
31,996,450
|
31,051,813
|
Securitization
liabilities
|
15,389,417
|
14,501,161
|
15,023,627
|
Obligations under
repurchase agreements
|
482,574
|
1,128,238
|
665,307
|
Deferred tax
liabilities
|
141,543
|
128,436
|
72,675
|
Funding
facilities
|
1,332,903
|
1,731,587
|
1,239,704
|
Other
liabilities
|
589,879
|
602,039
|
556,876
|
Total
liabilities
|
50,181,825
|
50,087,911
|
48,610,002
|
Shareholders'
equity:
|
|
|
|
Preferred
shares
|
181,411
|
181,411
|
181,411
|
Common
shares
|
489,944
|
471,014
|
462,561
|
Contributed (deficit)
surplus
|
(23,055)
|
12,795
|
11,445
|
Retained
earnings
|
2,272,116
|
2,185,480
|
1,870,100
|
Accumulated other
comprehensive (loss) income
|
(15,826)
|
(5,157)
|
9,438
|
|
2,904,590
|
2,845,543
|
2,534,955
|
Non-controlling
interests
|
12,460
|
-
|
-
|
Total equity
|
2,917,050
|
2,845,543
|
2,534,955
|
Total liabilities and
equity
|
53,098,875
|
52,933,454
|
51,144,957
|
Consolidated statement of
income (unaudited)
|
|
|
($000s, except per
share amounts) Three-month period ended
|
January 31,
2024
|
December 31,
2022
|
Interest
income:
|
|
|
Loans –
Personal
|
468,954
|
327,596
|
Loans –
Commercial
|
262,881
|
218,428
|
Investments
|
17,876
|
10,754
|
Other
|
22,099
|
19,298
|
|
771,810
|
576,076
|
Interest
expense:
|
|
|
Deposits
|
358,562
|
244,413
|
Securitization
liabilities
|
127,253
|
93,163
|
Funding
facilities
|
15,283
|
11,008
|
Other
|
14,702
|
9,167
|
|
515,800
|
357,751
|
Net interest
income
|
256,010
|
218,325
|
Non-interest
revenue:
|
|
|
Fees and other
income
|
16,615
|
10,503
|
Net gains (losses) on
loans and investments
|
4,993
|
(5,213)
|
Gain on sale and income
from retained interests
|
19,409
|
9,247
|
Net gains on
securitization activities and derivatives
|
1,745
|
1,845
|
|
42,762
|
16,382
|
Revenue
|
298,772
|
234,707
|
Provision for credit
losses
|
15,535
|
26,796
|
Revenue after provision
for credit losses
|
283,237
|
207,911
|
Non-interest
expenses:
|
|
|
Compensation and
benefits
|
65,369
|
64,999
|
Other
|
74,116
|
74,181
|
|
139,485
|
139,180
|
Income before income
taxes
|
143,752
|
68,731
|
Income
taxes:
|
|
|
Current
|
38,534
|
22,154
|
Deferred
|
836
|
758
|
|
39,370
|
22,912
|
Net income
|
104,382
|
45,819
|
Dividends on preferred
shares
|
2,357
|
2,305
|
Net income available to
common shareholders and non-controlling interests
|
102,025
|
43,514
|
Net income attributable
to:
|
|
|
Common
shareholders
|
101,875
|
43,514
|
Non-controlling
interests
|
150
|
-
|
|
102,025
|
43,514
|
Earnings per
share:
|
|
|
Basic
|
2.68
|
1.20
|
Diluted
|
2.66
|
1.19
|
Consolidated statement of comprehensive income
(unaudited)
|
|
|
($000s) Three-month
period ended
|
January 31,
2024
|
December 31,
2022
|
Net income
|
104,382
|
45,819
|
Other comprehensive
income – items that will be reclassified subsequently to
income:
|
|
|
Debt instruments at
Fair Value through Other Comprehensive Income:
|
|
|
Reclassification of
losses from AOCI on sale of investments
|
(113)
|
-
|
Net unrealized gains
(losses) from change in fair value
|
41,561
|
(1,788)
|
Reclassification of net
(gains) losses to income
|
(35,714)
|
3,985
|
Other comprehensive
income – items that will not be reclassified subsequently to
income:
|
|
|
Equity instruments
designated at Fair Value through Other Comprehensive
Income:
|
|
|
Reclassification of
gains from AOCI on sale of investments
|
-
|
604
|
Net unrealized losses
from change in fair value
|
(1,580)
|
(1,543)
|
Reclassification of net
losses to retained earnings
|
-
|
798
|
|
4,154
|
2,056
|
Income tax
expense
|
(1,143)
|
(185)
|
|
3,011
|
1,871
|
Cash flow
hedges:
|
|
|
Net unrealized (losses)
gains from change in fair value
|
(12,230)
|
5,050
|
Reclassification of net
gains to income
|
(6,694)
|
(1,396)
|
|
(18,924)
|
3,654
|
Income tax recovery
(expense)
|
5,161
|
(958)
|
|
(13,763)
|
2,696
|
Total other
comprehensive (loss) income
|
(10,752)
|
4,567
|
Total comprehensive
income
|
93,630
|
50,386
|
Total comprehensive
income attributable to:
|
|
|
Common
shareholders
|
93,480
|
50,386
|
Non-controlling
interests
|
150
|
-
|
|
93,630
|
50,386
|
Consolidated statement
of changes in shareholders' equity
(unaudited)
|
|
($000s)
|
January 31,
2024
|
|
Preferred
Shares
|
Common
Shares
|
Contributed
Surplus/
(deficit)
|
Retained
Earnings
|
Accumulated
other
comprehensive income (loss)
|
|
|
|
|
Cash
Flow
Hedges
|
Financial
Instruments
at FVOCI
|
Total
|
Attributable
to equity
holders
|
Non-
controlling
interests
|
Total
|
|
Balance, beginning of
period
|
181,411
|
471,014
|
12,795
|
2,185,480
|
43,618
|
(48,775)
|
(5,157)
|
2,845,543
|
-
|
2,845,543
|
|
Non-controlling
interests on
acquisition
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,310
|
12,310
|
|
Net Income
|
-
|
-
|
-
|
104,232
|
-
|
-
|
-
|
104,232
|
150
|
104,382
|
|
Transfer of AOCI losses
to
income
|
-
|
-
|
-
|
-
|
-
|
83
|
83
|
83
|
-
|
83
|
|
Other comprehensive
loss,
net of tax
|
-
|
-
|
-
|
-
|
(13,763)
|
3,011
|
(10,752)
|
(10,752)
|
-
|
(10,752)
|
|
Common shares
issued
|
-
|
11,000
|
-
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
|
Exercise of stock
options
|
-
|
6,958
|
-
|
-
|
-
|
-
|
-
|
6,958
|
-
|
6,958
|
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
shares
|
-
|
-
|
-
|
(2,357)
|
-
|
-
|
-
|
(2,357)
|
-
|
(2,357)
|
|
Common
shares
|
-
|
-
|
-
|
(15,239)
|
-
|
-
|
-
|
(15,239)
|
-
|
(15,239)
|
|
Share tender
rights
|
-
|
-
|
(35,891)
|
-
|
-
|
-
|
-
|
(35,891)
|
-
|
(35,891)
|
|
Stock-based
compensation
|
-
|
-
|
1,013
|
-
|
-
|
-
|
-
|
1,013
|
-
|
1,013
|
|
Transfer relating to
the
exercise of stock options
|
-
|
972
|
(972)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Balance, end of
period
|
181,411
|
489,944
|
(23,055)
|
2,272,116
|
29,855
|
(45,681)
|
(15,826)
|
2,904,590
|
12,460
|
2,917,050
|
|
|
|
($000s)
|
December 31,
2022
|
|
Preferred
Shares
|
Common
Shares
|
Contributed
Surplus
|
Retained
Earnings
|
Accumulated other
comprehensive income (loss)
|
|
|
|
|
Cash
Flow
Hedges
|
Financial
Instruments
at FVOCI
|
Total
|
Attributable
to equity
holders
|
Non-
controlling
interests
|
Total
|
|
Balance, beginning of
period
|
70,424
|
236,368
|
10,908
|
1,839,561
|
39,320
|
(34,928)
|
4,392
|
2,161,653
|
-
|
2,161,653
|
|
Net Income
|
-
|
-
|
-
|
45,819
|
-
|
-
|
-
|
45,819
|
-
|
45,819
|
|
Realized gain on sale
of
financial instruments
|
-
|
-
|
-
|
(588)
|
-
|
-
|
-
|
(588)
|
-
|
(588)
|
|
Transfer of AOCI losses
to
retained earnings
|
-
|
-
|
-
|
-
|
-
|
446
|
446
|
446
|
-
|
446
|
|
Investment elimination
on
acquisition
|
-
|
-
|
-
|
-
|
-
|
33
|
33
|
33
|
-
|
33
|
|
Other comprehensive
loss, net
of tax
|
-
|
-
|
-
|
-
|
2,696
|
1,871
|
4,567
|
4,567
|
-
|
4,567
|
|
Common shares
issued
|
-
|
223,112
|
-
|
-
|
-
|
-
|
-
|
223,112
|
-
|
223,112
|
|
Exercise of stock
options
|
-
|
3,433
|
-
|
-
|
-
|
-
|
-
|
3,433
|
-
|
3,433
|
|
Dividend payout from
principal
|
-
|
(655)
|
-
|
-
|
-
|
-
|
-
|
(655)
|
-
|
(655)
|
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
shares
|
-
|
-
|
-
|
(2,305)
|
-
|
-
|
-
|
(2,305)
|
-
|
(2,305)
|
|
Common
shares
|
-
|
-
|
-
|
(12,387)
|
-
|
-
|
-
|
(12,387)
|
-
|
(12,387)
|
|
Stock-based
compensation
|
-
|
-
|
840
|
-
|
-
|
-
|
-
|
840
|
-
|
840
|
|
Transfer relating to
the
exercise of stock options
|
-
|
303
|
(303)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Shares on
acquisition
|
110,987
|
-
|
-
|
-
|
-
|
-
|
-
|
110,987
|
-
|
110,987
|
|
Balance, end of
period
|
181,411
|
462,561
|
11,445
|
1,870,100
|
42,016
|
(32,578)
|
9,438
|
2,534,955
|
-
|
2,534,955
|
|
Consolidated statement of cash flows
(unaudited)
|
|
|
($000s) Three-month period ended
|
January 31,
2024
|
December 31,
2022
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
Net income
|
104,382
|
45,819
|
Adjustments for non-cash items in net income:
|
|
|
Financial
instruments at fair value through
income
|
16,537
|
(8,202)
|
Amortization of premiums/discount on investments
|
3,130
|
274
|
Amortization of capital assets
and intangible costs
|
11,441
|
19,130
|
Provision
for credit losses
|
15,535
|
26,796
|
Securitization gains
|
(14,516)
|
(7,197)
|
Stock-based compensation
|
1,013
|
840
|
Income taxes
|
39,370
|
22,912
|
Securitization retained interests
|
27,933
|
15,197
|
Changes in operating assets and liabilities:
|
|
|
Restricted
cash
|
104,436
|
(107,948)
|
Securities
purchased under reverse
repurchase agreements
|
103,221
|
549,640
|
Loans receivable, net of securitizations
|
(492,116)
|
(1,138,391)
|
Other assets
|
(1,326)
|
176,042
|
Deposits
|
201,362
|
417,239
|
Securitization liabilities
|
883,231
|
680,398
|
Obligations under repurchase agreements
|
(645,664)
|
(83,574)
|
Funding
facilities
|
(398,684)
|
85,314
|
Subscription
receipts
|
-
|
(232,018)
|
Other liabilities
|
(5,962)
|
(136,172)
|
Income taxes paid
|
(26,112)
|
(30,909)
|
Cash flows (used in)
from operating activities
|
(72,789)
|
295,190
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|
|
Proceeds from issuance of common shares
|
17,958
|
225,890
|
Term
loan facility
|
-
|
275,000
|
Dividends paid on preferred shares
|
(2,357)
|
(2,304)
|
Dividends paid on common shares
|
(15,239)
|
(12,387)
|
Cash flows from financing activities
|
362
|
486,199
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|
|
Purchase of investments
|
(336,419)
|
(518,429)
|
Acquisition of
subsidiary
|
(75,528)
|
(495,369)
|
Proceeds
on sale or redemption of investments
|
465,401
|
281,762
|
Net change in Canada Housing
Trust re-investment accounts
|
18,005
|
177,457
|
Purchase
of capital assets
and system development costs
|
(4,747)
|
(30,703)
|
Cash flows from
(used in) investing activities
|
66,712
|
(585,282)
|
Net (decrease)
increase
in cash and cash equivalents
|
(5,715)
|
196,107
|
Cash and cash equivalents, beginning of period
|
549,474
|
298,999
|
Cash and cash equivalents, end of period
|
543,759
|
495,106
|
Cash flows from operating activities include:
|
|
|
Interest
received
|
688,329
|
514,579
|
Interest
paid
|
(371,620)
|
(143,439)
|
Dividends
received
|
549
|
1,045
|
About EQB Inc.
EQB Inc. (TSX: EQB and EQB.PR.C) is a
leading digital financial services company with $119 billion in combined assets under management
and administration (as at January 31,
2024). It offers banking services through Equitable Bank, a
wholly owned subsidiary and Canada's seventh largest bank by assets, and
wealth management through ACM Advisors, a majority owned subsidiary
specializing in alternative assets. As Canada's Challenger Bank™, Equitable Bank has
a clear mission to drive change in Canadian banking to enrich
people's lives. It leverages technology to deliver exceptional
personal and commercial banking experiences and services to over
607,000 customers and more than six million credit union members
through its businesses. Through its digital EQ Bank platform
(eqbank.ca), its customers have named it the best bank in
Canada on the Forbes World's Best
Banks list since 2021.
Please visit eqb.investorroom.com for more details.
Investor contact:
Sandie Douville
VP, Investor Relations & ESG Strategy
investor_enquiry@eqbank.ca
Media contact:
Maggie Hall
Director, PR & Communications
maggie.hall@eqbank.ca
Cautionary Note Regarding Forward-Looking Statements
Statements made by EQB in the sections of this news release, in
other filings with Canadian securities regulators and in other
communications include forward-looking statements within the
meaning of applicable securities laws (forward-looking statements).
These statements include, but are not limited to, statements about
EQB's objectives, strategies and initiatives, financial performance
expectations and other statements made herein, whether with respect
to EQB's businesses or the Canadian economy. Generally,
forward-looking statements can be identified by the use of
forward-looking terminology such as "plans", "expects" or "does not
expect", "is expected", "budget", "scheduled", "planned",
"estimates", "forecasts", "intends", "anticipates" or "does not
anticipate", or "believes", or variations of such words and phrases
which state that certain actions, events or results "may", "could",
"would", "might" or "will be taken", "occur" or "be achieved", or
other similar expressions of future or conditional verbs.
Forward-looking statements are subject to known and unknown risks,
uncertainties and other factors that may cause the actual results,
level of activity, closing of transactions, performance or
achievements of EQB to be materially different from those expressed
or implied by such forward-looking statements, including but not
limited to risks related to capital markets and additional funding
requirements, fluctuating interest rates and general economic
conditions, legislative and regulatory developments, changes in
accounting standards, the nature of our customers and rates of
default, and competition as well as those factors discussed under
the heading "Risk Management" in the MD&A and in EQB's
documents filed on SEDAR at www.sedar.com. All material assumptions
used in making forward-looking statements are based on management's
knowledge of current business conditions and expectations of future
business conditions and trends, including their knowledge of the
current credit, interest rate and liquidity conditions affecting
EQB and the Canadian economy. Although EQB believes the assumptions
used to make such statements are reasonable at this time and has
attempted to identify in its continuous disclosure documents
important factors that could cause actual results to differ
materially from those contained in forward-looking statements,
there may be other factors that cause results not to be as
anticipated, estimated or intended. Certain material assumptions
are applied by EQB in making forward-looking statements, including
without limitation, assumptions regarding its continued ability to
fund its mortgage business, a continuation of the current level of
economic uncertainty that affects real estate market conditions,
continued acceptance of its products in the marketplace, as well as
no material changes in its operating cost structure and the current
tax regime. There can be no assurance that such statements will
prove to be accurate, as actual results and future events could
differ materially from those anticipated in such statements.
Accordingly, readers should not place undue reliance on
forward-looking statements. EQB does not undertake to update any
forward-looking statements that are contained herein, except in
accordance with applicable securities laws.
Non-Generally Accepted Accounting Principles (GAAP) Financial
Measures and Ratios
In addition to GAAP prescribed measures, this news release
references certain non-GAAP measures, including adjusted financial
results, that we believe provide useful information to investors
regarding EQB's financial condition and results of operations.
Readers are cautioned that non-GAAP measures often do not have any
standardized meaning, and therefore, are unlikely to be comparable
to similar measures presented by other companies.
Adjustments listed below are presented on a pre-tax basis:
Q1 2024 (three months)
- $2.1 million acquisition and
integration-related costs associated with Concentra and ACM,
and
- $3.4 million intangible asset
amortization.
Q4 2023 (fourth months)
- $7.0 million acquisition and
integration-related costs associated with Concentra and ACM,
and
- $1.2 million intangible asset
amortization.
Q4 2022 (three months)
- $2.2 million interest earned on
the escrow account where the proceeds of the subscription receipts
are held;
- $36.9 million of acquisition and
integration related costs;
- $19.0 million provision credit
for credit losses recorded on purchased loan portfolios;
- $3.3 million net fair value
related amortization recorded for November and December 2022;
- $0.7 million reversal of interest
expenses paid to subscription receipt holders; and
- $5.6 million tax expenses true-up
due to increase in tax rate.
The following table presents a reconciliation of GAAP reported
financial results to non-GAAP adjusted financial results.
|
|
Reconciliation of
reported and adjusted financial results
|
As at or for the
quarter ended
|
($000, except share and
per share amounts)
|
Three
months
31-Jan-24
|
Fourth
months
31-Oct-23
|
Three
months
31-Dec-22
|
Reported
results
|
|
|
|
Net interest
income
|
256,010
|
345,783
|
218,325
|
Non-interest
revenue
|
42,762
|
49,503
|
16,382
|
Revenue
|
298,773
|
395,286
|
234,707
|
Non-interest
expense
|
139,485
|
181,165
|
139,180
|
Pre-provision pre-tax
income
|
159,287
|
214,121
|
95,527
|
Provision for credit
loss
|
15,535
|
19,566
|
26,796
|
Income tax
expense
|
39,370
|
53,409
|
22,912
|
Net
income
|
104,382
|
141,146
|
45,819
|
Net income available to
common shareholders
|
101,875
|
138,797
|
43,514
|
Adjustments
|
|
|
|
Net interest income –
earned on the escrow account
|
-
|
-
|
(2,220)
|
Net interest income –
fair value amortization/adjustments
|
-
|
-
|
3,324
|
Net interest income – paid to subscription receipt
holders
|
-
|
-
|
(654)
|
Non-interest revenue –
fair value amortization/adjustments
|
-
|
-
|
(65)
|
Non-interest expenses –
acquisition-related costs
|
(2,053)
|
(6,972)
|
(36,921)
|
Non-interest expenses –
intangible asset amortization
|
(3,398)
|
(1,181)
|
-
|
Provision for credit
loss – purchased loans
|
-
|
-
|
(19,020)
|
Pre-tax
adjustments
|
5,451
|
8,153
|
56,326
|
Income tax expense –
tax impact on above adjustments
|
1,483
|
2,264
|
15,271
|
Income tax expense –
2022 tax rate adjustment
|
-
|
-
|
(5,621)
|
Post-tax
adjustments
|
3,968
|
5,889
|
46,676
|
Adjusted
results
|
|
|
|
Net interest
income
|
256,010
|
345,783
|
218,775
|
Non-interest
revenue
|
42,762
|
49,503
|
16,317
|
Revenue
|
298,772
|
395,286
|
235,092
|
Non-interest
expense
|
134,034
|
173,012
|
102,259
|
Pre-provision pre-tax
income
|
164,738
|
222,274
|
132,833
|
Provision for credit
loss
|
15,535
|
19,566
|
7,776
|
Income tax
expenses
|
40,853
|
55,673
|
32,562
|
Net income
|
108,350
|
147,035
|
92,495
|
Net income available to common shareholders
|
105,719
|
144,686
|
90,190
|
Diluted earnings
per share
|
|
|
|
Weighted average
diluted common shares outstanding
|
38,344,339
|
38,117,929
|
36,632,711
|
Diluted earnings per
share – reported
|
2.66
|
3.64
|
1.19
|
Diluted earnings per
share – adjusted
|
2.76
|
3.80
|
2.46
|
Diluted earnings per
share – adjustment
impact
|
0.10
|
0.16
|
1.27
|
Other non-GAAP financial measures and ratios:
- Adjusted return on equity (ROE) is calculated on an
annualized basis and is defined as adjusted net income available to
common shareholders as a percentage of weighted average common
shareholders' equity (reported) outstanding during the period.
- Assets under administration (AUA): is sum of (1)
assets over which EQB's subsidiaries have been named as trustee,
custodian, executor, administrator, or other similar role; (2)
loans held by credit unions for which EQB's subsidiaries act as
servicer.
- Assets under management (AUM): is the sum of total
balance sheet assets, loan principal derecognized but still managed
by EQB, and assets managed on behalf on investors.
- Liquid assets: is a measure of EQB's cash or assets
that can be readily converted into cash, which are held for the
purposes of funding loans, deposit maturities, and the ability to
collect other receivables and settle other obligations.
- Loans under management (LUM): is the sum of loan
principal reported on the consolidated balance sheet and loan
principal derecognized but still managed by EQB.
- Net interest margin (NIM): this profitability
measure is calculated on an annualized basis by dividing net
interest income by the average total interest earning assets for
the period.
- Pre-provision pre-tax income (PPPT): this is the
difference between revenue and non-interest expenses.
- Total loan assets: this is calculated on a gross
basis (prior to allowance for credit losses) as the sum of both
Loans – Personal and Loans – Commercial on the
balance sheet and adding their associated allowance for credit
losses.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/eqb-delivers-12-yy-earnings-growth-increases-dividend-5-qq-and-20-yy-with-assets-under-management-and-administration-climbing-16-to-119-billion-302074844.html
SOURCE EQB Inc.