TORONTO,
Aug. 28,
2024 /PRNewswire/ - EQB Inc. (TSX: EQB) (TSX:
EQB.PR.C) today reported record revenue and earnings1
for the three and nine months ended July 31,
2024, that reflect growth in net interest income, loans
under management and higher non-interest revenue reaching 17% of
total revenue in the quarter, including contributions from its
alternative asset management platform, ACM Advisors.
EQB changed its fiscal year in 2023 to end
October 31, resulting in a one-time
ten-month transition year and a four-month final quarter of 2023.
As a result, the comparisons below are shown year-over-year from
the second quarter ending June 30,
2023, as the most similar and comparable three-month period
("y/y").
Third quarter 2024 compared to second quarter of
2024 and 2023:
- Adjusted ROE2 15.9% (reported
15.2%)
- Adjusted diluted EPS2 $2.96, +5% q/q, -1% y/y (reported $2.84, +6% q/q, -16% y/y)
- Revenue $327.2 million,
+3% q/q, +15% y/y
- Net interest margin2 2.09%, -2 bps q/q, +10
bps y/y
- PPPT4 $181.5
million, +5% q/q, +12% y/y (reported $176.7 million, +6% q/q, -5% y/y)
- Adjusted net income2 $117.2 million, +6% q/q, +1% y/y (reported
$112.2 million, +6% q/q, -14%
y/y)
- Total AUM + AUA2 $125.4 billion, +2% q/q, +16% y/y
- EQ Bank customer growth +6% q/q and +32% y/y to over
485,000 customers
- Book value per share $75.67, +3% q/q, +12% y/y
- Common share dividends $0.47 per share declared, increasing 2 cents or +4% q/q, +24% y/y
- Total capital ratio 16.6% with CET1 of 14.7%
Nine months ended July 31,
2024, compared to nine months ended June 30, 2023:
- Adjusted ROE2 15.7% (reported
15.1%)
- Adjusted diluted EPS2 $8.53, +6% y/y (reported $8.17, +14% y/y)
- Adjusted net income2 $336.6 million, +9% y/y (reported $322.3 million, +17% y/y)
"This was another quarter of strong financial performance from
Canada's Challenger Bank™ despite
the moderating effects of higher interest rates on real estate
market activity," said Andrew Moor,
president and CEO, EQB. "Highlights included sequential earnings
growth, ROE above our 15% target – consistent with our 10-year
average – and continued expansion of EQ Bank's customer base driven
most recently by consumer demand for our new Notice Savings
Account, the first-of-its-kind-in Canada with no fees or minimum balance
requirements. PCLs also improved in line with our expectations, and
we anticipate continued progress now that monetary policy is
normalizing. This emerging backdrop is conducive to the return of
more pronounced asset growth in fiscal 2025 as we help Canadians
meet their needs for all forms of housing in a supply-constrained
environment."
1 Record quarterly performance
excludes Q4 2023 which had four months due to the change of EQB's
fiscal year to end October 31.
|
2 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, and other
non-recurring items which management determines would have a
significant impact on a reader's assessment of business
performance. For additional information and a reconciliation of
reported results to adjusted results, see the "Non-GAAP financial
measures and ratios" section.
|
3 These are
non-GAAP measures, see the "Non-GAAP financial measures and ratios"
section.
|
4 PPPT
represents pre-provision-pre-tax income, a non-GAAP measure of
financial performanc
|
EQ Bank welcomes over 28,000 customers in Q3
growing to 485,000, +6% q/q and +32% y/y
- The "Second Chance" marketing campaign across English Canada
with Eugene and Dan Levy and
"Deuxième chance" across Québec with Diane Lavallée et Laurence Leboeuf led to a substantial increase
in consumer awareness of EQ Bank and supported the rapid growth of
new customer accounts as Canadians explored the advantages that
accrue from using all-digital, interest-bearing accounts with no
fees on everyday banking.
- The recently launched and first-of-its-kind Notice Savings
Account, with no fees or minimum balance requirements, pairs high
interest rates with the flexibility to withdraw on short notice. It
has proven to be attractive to both existing and new customers who
now benefit from greater diversity in the savings product
landscape.
Personal Banking loans under management reach
$32.5 billion with strong
retention
- The single-family uninsured portfolio remained steady q/q at
$19.8 billion, as strong customer
retention offset the impact of slower housing market activity on
new originations.
- Decumulation lending assets (including reverse mortgages and
insurance lending) +11% q/q and +56% y/y to $1.9 billion with growth accelerating as a result
of successful consumer advertising that bolstered public awareness,
strong broker service and value to borrowers.
- The innovative Laneway House Mortgage, introduced subsequent to
quarter-end, diversifies the Bank's single-family solutions
portfolio and improves options to borrowers in urban centres while
helping to address access to housing. This dedicated construction
financing loan, available through broker partners, supports
Canadians wishing to expand living space, add additional rental
income streams or downsize in place through secondary suites.
Commercial Banking loans under management
+$1.6 billion q/q to $34.4
billion
- EQB continues to prioritize insured multi-unit residential
lending in major cities across the country with nearly 80% of its
total commercial loans under management (LUM) insured through
various CMHC programs. Insured multi-unit residential LUM +7% q/q
and +33% y/y to $24.1 billion.
- As a result of the Bank's lending focus on properties where
people live, it has very limited exposure to the Canadian
commercial office real estate market (~0.5% of loan assets) and
those balances declined in the quarter. Consistent with the Bank's
long-term risk appetite, commercial office lending is generally
confined to multi-tenanted, mixed-used properties occupied by
medical and professional businesses.
Provisions 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 26 bps, compared
to 23 bps at April 30, 2024, and 20
bps at June 30, 2023.
- Adjusted provision for credit losses (PCL)2 of
$19.6 million (reported $21.3 million in Q3) reflected the impacts of
improving macroeconomic forecasts and expected credit loss
modelling, Stage 3 provisions of $4.5
million associated with residential and commercial lending
and $16.0 million associated with the
equipment financing business. Realized losses excluding equipment
financing were $1.4 million,
annualized 1 bp of lending assets.
- Net impaired loans increased by $84.7
million to $526.6 million,
which corresponds to 109 bps of total loan assets compared to 92
bps at April 30, 2024, and
47 bps from June 30, 2023. This
increase is attributed to increases in Commercial lending with ~60%
related to two commercial loans where the Bank does not expect to
incur losses, as well as equipment finance and single-family
residential.
EQB increases common share dividend
- EQB's Board of Directors declared a dividend of $0.47 per common share payable on September 30, 2024, to shareholders of record as
of September 13, 2024, representing a
4% increase from the dividend paid in June
2024 and 24% above the payment made in September 2023.
- On August 28, 2024, EQB's Board
suspended the Dividend Reinvestment Plan (DRIP) due to the strength
of the Bank's capital position and ability to confidently generate
sufficient capital over the medium to long-term to support the
growth of the Bank. EQB maintains the right to reinstate the DRIP
in future periods.
- The Board declared a quarterly dividend of $0.373063 per preferred share, payable on
September 30, 2024, to shareholders
of record at the close of business September
13, 2024.
- For the purposes of the Income Tax Act (Canada) and any similar provincial
legislation, dividends declared are eligible dividends, unless
otherwise indicated.
EQB preferred share redemption
- On September 30, 2024, EQB will
redeem all of the 2,911,800 outstanding shares of its
Non-Cumulative 5-Year Rate Reset Preferred Shares, Series 3 (the
"Series 3 Preferred Shares"). The redemption price per share for
the Series 3 Preferred Shares will be $25.00 for each Series 3 Preferred Share of the
Company.
- The Series 3 Preferred Shares are currently listed for trading
on the Toronto Stock Exchange under the symbol EQB.PR.C and will be
de-listed from the TSX, as at the close of trading on September 30, 2024. Beneficial holders of Series
3 Preferred Shares should contact the financial institution, broker
or other intermediary through which they hold these shares to
confirm how they will receive their redemption proceeds.
Fiscal 2024 earnings guidance now reflects
year-to-date results with reaffirmed 15%+ ROE
- With three quarters of the fiscal year complete, EQB today
reaffirmed previously stated annual guidance for adjusted ROE of
15%+, as well as for pre-provision pre-tax income, dividend growth
and CET1 capital.
- Full year range for EPS, now $11.50-$11.75, and
book value per share growth, now 11-13%, incorporate year-to-date
results and trends including credit provision experience and for
book value, includes the liability associated with the option EQB
has to acquire the remaining interest in ACM.
"With three quarters of the fiscal year complete,
we are trending well relative to expectations with record quarterly
revenue and another quarter of ROE at nearly 16%," said
Chadwick Westlake, CFO, EQB. "We've
built a resilient and diverse business model that should gain even
more traction as economic activity improves and we enter a lower
rate environment with higher consumer confidence. We remain focused
on allocating capital to benefit long-term franchise value, while
increasing our emphasis on business mix and operational
effectiveness as we scale EQB."
Analyst conference call and webcast:
7:00 a.m. ET August 29, 2024
EQB's Andrew Moor, president and CEO, Chadwick Westlake, CFO, and Marlene Lenarduzzi, CRO, will host the company's
third 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.
EQB renews its base shelf
prospectus
EQB has renewed its existing base shelf
prospectus effective August 27, 2024,
and filed and obtained a receipt for a short form base shelf
prospectus (the "Shelf Prospectus") with the Securities Commissions
in each of the provinces and territories of Canada. With the Shelf Prospectus, EQB is
allowed to make public offerings of common shares, preferred
shares, debt securities, subscription receipts, warrants, share
purchase contracts and units (the "Securities") during the 25‐month
period that the Shelf Prospectus is effective. The Securities may
be offered in one or more offerings, separately or together, in
separate series, in amounts, at prices and on terms to be
determined based on market conditions at the time of sale, and set
forth in an accompanying prospectus supplement. EQB has filed the
Shelf Prospectus in order to maintain financial flexibility and to
have the ability to offer Securities on an accelerated basis to
fund current and future growth of the business. A copy of the Shelf
Prospectus is available under the Company's profile on
www.sedarplus.ca.
This news release does not constitute an offer to
sell or the solicitation of an offer to buy, nor shall there be any
sale of Securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful. Further, this news release
does not constitute an offer to sell or the solicitation of an
offer to buy in the United States
and the Securities referred to in this news release may not be
offered or sold in the United
States absent registration under the U.S. Securities Act of
1933 or pursuant to an applicable exemption from the registration
requirements under the U.S. Securities Act of 1933 and applicable
state securities laws.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Consolidated balance sheet (unaudited)
($000s) As
at
|
July 31, 2024
|
October 31,
2023
|
June 30,
2023
|
Assets:
|
|
|
|
Cash and cash equivalents
|
509,608
|
549,474
|
373,492
|
Restricted cash
|
904,196
|
767,195
|
870,247
|
Securities purchased under reverse repurchase
agreements
|
1,339,578
|
908,833
|
1,208,930
|
Investments
|
1,806,413
|
2,120,645
|
2,235,530
|
Loans – Personal
|
32,584,931
|
32,390,527
|
32,333,611
|
Loans – Commercial
|
15,372,643
|
14,970,604
|
15,103,519
|
Securitization retained interests
|
738,986
|
559,271
|
474,542
|
Deferred tax assets
|
30,481
|
14,230
|
14,392
|
Other assets
|
782,900
|
652,675
|
704,440
|
Total assets
|
54,069,736
|
52,933,454
|
53,318,703
|
Liabilities and
Shareholders' Equity
|
|
|
|
Liabilities:
|
|
|
|
Deposits
|
33,258,969
|
31,996,450
|
32,137,347
|
Securitization liabilities
|
14,919,830
|
14,501,161
|
15,397,103
|
Obligations under repurchase agreements
|
-
|
1,128,238
|
875,718
|
Deferred tax liabilities
|
161,025
|
128,436
|
106,723
|
Funding facilities
|
1,803,221
|
1,731,587
|
1,487,008
|
Other liabilities
|
681,213
|
602,039
|
594,952
|
Total
liabilities
|
50,824,258
|
50,087,911
|
50,598,851
|
Shareholders'
Equity:
|
|
|
|
Preferred shares
|
181,411
|
181,411
|
181,411
|
Common shares
|
501,594
|
471,014
|
466,711
|
Other equity instruments
|
147,808
|
-
|
-
|
Contributed (deficit) surplus
|
(25,801)
|
12,795
|
12,668
|
Retained earnings
|
2,432,426
|
2,185,480
|
2,065,478
|
Accumulated other comprehensive loss
|
(3,964)
|
(5,157)
|
(6,416)
|
|
3,233,474
|
2,845,543
|
2,719,852
|
Non-controlling
interests
|
12,004
|
-
|
-
|
Total equity
|
3,245,478
|
2,845,543
|
2,719,852
|
Total liabilities and
equity
|
54,069,736
|
52,933,454
|
53,318,703
|
Consolidated statement of income (unaudited)
|
Three months
ended
|
Nine months
ended
|
($000s, except per
share amounts)
|
July 31, 2024
|
June 30,
2023
|
July 31, 2024
|
June 30,
2023
|
Interest
income:
|
|
|
|
|
Loans – Personal
|
501,420
|
420,578
|
1,452,673
|
1,139,990
|
Loans – Commercial
|
256,788
|
256,731
|
777,511
|
716,927
|
Investments
|
16,432
|
18,856
|
51,187
|
51,503
|
Other
|
32,210
|
21,083
|
81,518
|
57,733
|
|
806,850
|
717,248
|
2,362,889
|
1,966,153
|
Interest
expense:
|
|
|
|
|
Deposits
|
387,208
|
322,503
|
1,111,772
|
860,147
|
Securitization liabilities
|
132,810
|
118,416
|
391,839
|
329,753
|
Funding facilities
|
12,773
|
11,891
|
41,577
|
30,817
|
Other
|
2,692
|
12,739
|
22,986
|
34,615
|
|
535,483
|
465,549
|
1,568,174
|
1,255,332
|
Net interest
income
|
271,367
|
251,699
|
794,715
|
710,821
|
Non-interest
revenue:
|
|
|
|
|
Fees and other income
|
22,561
|
14,489
|
59,740
|
38,890
|
Net
gains on loans and investments
|
6,145
|
29,659
|
18,267
|
21,145
|
Gain on sale and income from retained interests
|
22,755
|
16,104
|
65,341
|
39,683
|
Net
gains on securitization activities and derivatives
|
4,410
|
596
|
4,607
|
4,546
|
|
55,871
|
60,848
|
147,955
|
104,264
|
Revenue
|
327,238
|
312,547
|
942,670
|
815,085
|
Provision for credit
losses
|
21,274
|
13,042
|
59,026
|
46,086
|
Revenue after provision
for credit losses
|
305,964
|
299,505
|
883,644
|
768,999
|
Non-interest
expenses:
|
|
|
|
|
Compensation and benefits
|
69,912
|
59,707
|
202,242
|
183,068
|
Other
|
80,657
|
67,323
|
238,232
|
209,690
|
|
150,569
|
127,030
|
440,474
|
392,758
|
Income before income
taxes
|
155,395
|
172,475
|
443,170
|
376,241
|
Income
taxes:
|
|
|
|
|
Current
|
44,083
|
26,612
|
115,351
|
77,417
|
Deferred
|
(842)
|
14,938
|
5,567
|
22,561
|
|
43,241
|
41,550
|
120,918
|
99,978
|
Net income
|
112,154
|
130,925
|
322,252
|
276,263
|
Dividends on preferred
shares
|
2,351
|
2,331
|
7,054
|
6,954
|
Net income available to
common shareholders and non-controlling interests
|
109,803
|
128,594
|
315,198
|
269,309
|
Net income attributable
to:
|
|
|
|
|
Common shareholders
|
109,538
|
128,594
|
314,454
|
269,309
|
Non-controlling interests
|
265
|
-
|
744
|
-
|
|
109,803
|
128,594
|
315,198
|
269,309
|
Earnings per
share:
|
|
|
|
|
Basic
|
2.86
|
3.41
|
8.24
|
7.24
|
Diluted
|
2.84
|
3.39
|
8.17
|
7.18
|
Consolidated statement of comprehensive income
(unaudited)
|
Three months
ended
|
Nine months
ended
|
($000s)
|
July 31, 2024
|
June 30,
2023
|
July 31, 2024
|
June 30,
2023
|
Net income
|
112,154
|
130,925
|
322,252
|
276,263
|
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
|
(1,591)
|
-
|
(1,734)
|
-
|
Net
unrealized gains (losses) gains from change in fair
value
|
34,658
|
(31,474)
|
59,979
|
(19,372)
|
Reclassification of net (gains) losses to income
|
(29,687)
|
32,302
|
(48,184)
|
25,165
|
Other comprehensive
income – items that will not be reclassified subsequently to
income:
|
|
|
|
|
Equity instruments
designated at Fair Value through Other Comprehensive
Income:
|
|
|
|
|
Reclassification of (losses) gains from AOCI on sale of
investments
|
(25,599)
|
-
|
(25,599)
|
604
|
Net
unrealized gains (losses) from change in fair value
|
534
|
(30,989)
|
2,086
|
(33,325)
|
Reclassification of net losses to retained
earnings
|
26,089
|
4,936
|
26,089
|
5,712
|
|
4,404
|
(25,225)
|
12,637
|
(21,216)
|
Income tax (expense)
recovery
|
(1,194)
|
7,005
|
(3,427)
|
6,279
|
|
3,210
|
(18,220)
|
9,210
|
(14,937)
|
Cash flow
hedges:
|
|
|
|
|
Net unrealized (losses)
gains from change in fair value
|
(23,284)
|
28,856
|
(23,553)
|
18,090
|
Reclassification of net
gains to income
|
(2,844)
|
(11,082)
|
(14,608)
|
(13,100)
|
|
(26,128)
|
17,774
|
(38,161)
|
4,990
|
Income tax recovery
(expense)
|
7,084
|
(4,936)
|
10,366
|
(1,340)
|
|
(19,044)
|
12,838
|
(27,795)
|
3,650
|
Total other
comprehensive loss
|
(15,834)
|
(5,382)
|
(18,585)
|
(11,287)
|
Total comprehensive
income
|
96,320
|
125,543
|
303,667
|
264,976
|
Total comprehensive
income attributable to:
|
|
|
|
|
Common
shareholders
|
96,054
|
125,543
|
302,922
|
264,976
|
Non-controlling
interests
|
265
|
-
|
744
|
-
|
|
96,319
|
125,543
|
303,666
|
264,976
|
Consolidated statement of changes in shareholders' equity
(unaudited)
($000s) Three-month
period ended
|
July 31, 2024
|
|
Preferred
Shares
|
Common
Shares
|
|
Contributed
Deficit
|
Retained
Earnings
|
Accumulated other comprehensive
income (loss)
|
|
|
|
Other equity
instruments
|
Cash
Flow
Hedges
|
Financial
Instruments
at FVOCI
|
Total
|
Attributable
to equity
holders
|
Non-
controlling
interests
|
Total
|
Balance, beginning of
period
|
181,411
|
495,707
|
-
|
(24,811)
|
2,359,116
|
34,867
|
(42,671)
|
(7,804)
|
3,003,619
|
12,189
|
3,015,808
|
Net Income
|
-
|
-
|
-
|
-
|
111,889
|
-
|
-
|
-
|
111,889
|
265
|
112,154
|
Realized loss on sale
of shares, net of tax
|
-
|
-
|
-
|
-
|
(18,975)
|
-
|
-
|
-
|
(18,975)
|
-
|
(18,975)
|
Transfer of AOCI losses
to retained earnings, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
18,618
|
18,618
|
18,618
|
-
|
18,618
|
Transfer of AOCI losses
to net income, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
1,056
|
1,056
|
1,056
|
-
|
1,056
|
Other comprehensive
loss, net of tax
|
-
|
-
|
-
|
-
|
-
|
(19,044)
|
3,210
|
(15,834)
|
(15,834)
|
-
|
(15,834)
|
Exercise of stock
options
|
-
|
5,005
|
-
|
-
|
-
|
-
|
-
|
-
|
5,005
|
-
|
5,005
|
Limited recourse
capital notes issued
|
-
|
-
|
150,000
|
-
|
-
|
-
|
-
|
-
|
150,000
|
-
|
150,000
|
Issuance cost, net of
tax
|
-
|
-
|
(2,192)
|
-
|
-
|
-
|
-
|
-
|
(2,192)
|
-
|
(2,192)
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
-
|
-
|
-
|
-
|
(2,351)
|
-
|
-
|
-
|
(2,351)
|
-
|
(2,351)
|
Common shares
|
-
|
-
|
-
|
-
|
(17,253)
|
-
|
-
|
-
|
(17,253)
|
(450)
|
(17,703)
|
Share tender
rights
|
-
|
-
|
-
|
(1,032)
|
-
|
-
|
-
|
-
|
(1,032)
|
-
|
(1,032)
|
Stock-based
compensation
|
-
|
-
|
-
|
924
|
-
|
-
|
-
|
-
|
924
|
-
|
924
|
Transfer relating to
the exercise of stock options
|
-
|
882
|
-
|
(882)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Balance, end of
period
|
181,411
|
501,594
|
147,808
|
(25,801)
|
2,432,426
|
15,823
|
(19,787)
|
(3,964)
|
3,233,474
|
12,004
|
3,245,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($000s) Three-month
period ended
|
June 30,
2023
|
|
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
|
181,411
|
463,862
|
12,002
|
1,954,394
|
30,132
|
(31,166)
|
(1,034)
|
2,610,635
|
-
|
2,610,635
|
Net Income
|
-
|
-
|
-
|
130,925
|
-
|
-
|
-
|
130,925
|
-
|
130,925
|
Realized Loss on sale
of investment securities
|
-
|
-
|
-
|
(3,565)
|
-
|
-
|
-
|
(3,565)
|
-
|
(3,565)
|
Other comprehensive
loss, net of tax
|
-
|
-
|
-
|
-
|
12,838
|
(18,220)
|
(5,382)
|
(5,382)
|
-
|
(5,382)
|
Exercise of stock
options
|
-
|
2,707
|
-
|
-
|
-
|
-
|
-
|
2,707
|
-
|
2,707
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
-
|
-
|
-
|
(2,331)
|
-
|
-
|
-
|
(2,331)
|
-
|
(2,331)
|
Common shares
|
-
|
-
|
-
|
(13,945)
|
-
|
-
|
-
|
(13,945)
|
-
|
(13,945)
|
Stock-based
compensation
|
-
|
-
|
808
|
-
|
-
|
-
|
-
|
808
|
-
|
808
|
Transfer relating to
the exercise of stock options
|
-
|
142
|
(142)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Balance, end of
period
|
181,411
|
466,711
|
12,668
|
2,065,478
|
42,970
|
(49,386)
|
(6,416)
|
2,719,852
|
-
|
2,719,852
|
($000s) Nine-month
period ended
|
July 31, 2024
|
|
Preferred
Shares
|
Common
Shares
|
|
Contributed
Deficit
|
Retained
Earnings
|
Accumulated other comprehensive
income (loss)
|
|
|
|
Other equity
instruments
|
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
|
NCI on
acquisition
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,310
|
12,310
|
Net Income
|
-
|
-
|
-
|
-
|
321,508
|
-
|
-
|
-
|
321,508
|
744
|
322,252
|
Realized loss on sale
of shares, net of tax
|
-
|
-
|
-
|
-
|
(18,975)
|
-
|
-
|
-
|
(18,975)
|
-
|
(18,975)
|
Transfer of AOCI losses
to retained earnings, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
18,618
|
18,618
|
18,618
|
-
|
18,618
|
Transfer of AOCI losses
to net income, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
1,160
|
1,160
|
1,160
|
-
|
1,160
|
Other comprehensive
loss, net of tax
|
-
|
-
|
-
|
-
|
-
|
(27,795)
|
9,210
|
(18,585)
|
(18,585)
|
-
|
(18,585)
|
Common shares
issued
|
|
11,000
|
-
|
-
|
-
|
-
|
-
|
-
|
11,000
|
-
|
11,000
|
Exercise of stock
options
|
-
|
16,844
|
-
|
-
|
-
|
-
|
-
|
-
|
16,844
|
-
|
16,844
|
Limited recourse
capital notes issued
|
-
|
-
|
150,000
|
-
|
-
|
-
|
-
|
-
|
150,000
|
-
|
150,000
|
Issuance cost, net of
tax
|
-
|
-
|
(2,192)
|
-
|
-
|
-
|
-
|
-
|
(2,192)
|
-
|
(2,192)
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
-
|
-
|
-
|
-
|
(7,054)
|
-
|
-
|
-
|
(7,054)
|
-
|
(7,054)
|
Common shares
|
-
|
-
|
-
|
-
|
(48,533)
|
-
|
-
|
-
|
(48,533)
|
(1,050)
|
(49,583)
|
Share tender
rights
|
-
|
-
|
-
|
(38,897)
|
-
|
-
|
-
|
-
|
(38,897)
|
-
|
(38,897)
|
Stock-based
compensation
|
-
|
-
|
-
|
3,037
|
-
|
-
|
-
|
-
|
3,037
|
-
|
3,037
|
Transfer relating to
the exercise of stock options
|
-
|
2,736
|
-
|
(2,736)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Balance, end of
period
|
181,411
|
501,594
|
147,808
|
(25,801)
|
2,432,426
|
15,823
|
(19,787)
|
(3,964)
|
3,233,474
|
12,004
|
3,245,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($000s) Nine-month
period ended
|
June 30,
2023
|
|
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
|
-
|
-
|
-
|
276,263
|
-
|
-
|
-
|
276,263
|
-
|
276,263
|
Realized loss on sale
of financial instruments, net of tax
|
-
|
-
|
-
|
(3,882)
|
-
|
-
|
-
|
(3,882)
|
-
|
(3,882)
|
Transfer of AOCI losses
to retained earnings, net of tax
|
-
|
-
|
-
|
-
|
-
|
446
|
446
|
446
|
-
|
446
|
Investment elimination
on acquisition
|
-
|
-
|
-
|
-
|
-
|
33
|
33
|
33
|
-
|
33
|
Other comprehensive
loss, net of tax
|
-
|
-
|
-
|
-
|
3,650
|
(14,937)
|
(11,287)
|
(11,287)
|
-
|
(11,287)
|
Common shares
issued
|
-
|
223,112
|
-
|
-
|
-
|
-
|
-
|
223,112
|
-
|
223,112
|
Exercise of stock
options
|
-
|
9,903
|
-
|
-
|
-
|
-
|
-
|
9,903
|
-
|
9,903
|
Share issuance cost,
net of tax
|
-
|
(2,908)
|
-
|
-
|
-
|
-
|
-
|
(2,908)
|
-
|
(2,908)
|
Dividend payout from
principal
|
-
|
(655)
|
-
|
-
|
-
|
-
|
-
|
(655)
|
-
|
(655)
|
Dividends:
|
|
|
|
|
|
|
|
|
|
|
Preferred
shares
|
-
|
-
|
-
|
(6,954)
|
-
|
-
|
-
|
(6,954)
|
-
|
(6,954)
|
Common
shares
|
-
|
-
|
-
|
(39,510)
|
-
|
-
|
-
|
(39,510)
|
-
|
(39,510)
|
Stock-based
compensation
|
-
|
-
|
2,651
|
-
|
-
|
-
|
-
|
2,651
|
-
|
2,651
|
Transfer relating to
the exercise of stock options
|
-
|
891
|
(891)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Shares on
acquisition
|
110,987
|
-
|
-
|
-
|
-
|
-
|
-
|
110,987
|
-
|
110,987
|
Balance, end of
period
|
181,411
|
466,711
|
12,668
|
2,065,478
|
42,970
|
(49,386)
|
(6,416)
|
2,719,852
|
-
|
2,719,852
|
Consolidated statement of cash flows (unaudited)
|
Three months
ended
|
Nine months
ended
|
($000s)
|
July 31 2024
|
June 30,
2023
|
July 31 2024
|
June 30,
2023
|
CASH FLOWS FROM OPERATING
ACTIVITIES
|
|
|
|
|
Net income
|
112,154
|
130,925
|
322,252
|
276,263
|
Adjustments for
non-cash items in net income:
|
|
|
|
|
Financial instruments at fair value through income
|
(14,453)
|
56,610
|
(3,093)
|
9,982
|
Amortization of premiums/discount on investments
|
(13,393)
|
2,439
|
(44,422)
|
4,497
|
Amortization of capital assets and intangible
costs
|
13,253
|
11,919
|
36,373
|
43,293
|
Provision for credit losses
|
21,274
|
13,042
|
59,026
|
46,086
|
Securitization gains
|
(16,656)
|
(13,690)
|
(48,658)
|
(33,632)
|
Stock-based compensation
|
924
|
808
|
3,037
|
2,651
|
Dividend income earned, not received
|
-
|
(27,964)
|
-
|
(27,964)
|
Income taxes
|
43,241
|
41,550
|
120,918
|
99,978
|
Securitization retained interests
|
33,670
|
22,055
|
92,304
|
57,109
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Restricted cash
|
(121,048)
|
(203,717)
|
(137,001)
|
(240,539)
|
Securities purchased under reverse repurchase
agreements
|
60,377
|
(476,322)
|
(430,745)
|
(458,858)
|
Loans receivable, net of securitizations
|
(132,856)
|
(943,719)
|
(847,878)
|
(2,136,227)
|
Other assets
|
(97,507)
|
(65,068)
|
(106,038)
|
84,525
|
Deposits
|
(924,138)
|
549,817
|
1,165,004
|
1,471,007
|
Securitization liabilities
|
(269,988)
|
89,135
|
407,423
|
1,053,921
|
Obligations under repurchase agreements
|
-
|
(28,940)
|
(1,128,238)
|
126,837
|
Funding facilities
|
963,380
|
718,291
|
71,634
|
332,618
|
Subscription receipts
|
-
|
-
|
-
|
(232,018)
|
Other liabilities
|
(53,946)
|
57,750
|
(12,310)
|
(129,537)
|
Income taxes paid
|
(21,742)
|
(34,342)
|
(71,816)
|
(112,768)
|
Cash flows (used in)
from operating activities
|
(417,454)
|
(99,421)
|
(552,228)
|
237,224
|
CASH FLOWS FROM FINANCING
ACTIVITIES
|
|
|
|
|
Proceeds from issuance of common shares
|
5,005
|
2,707
|
27,844
|
229,453
|
Net
proceeds from issuance of limited recourse notes
|
147,808
|
-
|
147,808
|
-
|
Term
loan facility
|
-
|
-
|
-
|
275,000
|
Dividends paid on preferred shares
|
(2,351)
|
(2,331)
|
(7,054)
|
(6,954)
|
Dividends paid on common shares
|
(17,253)
|
(13,945)
|
(48,533)
|
(39,510)
|
Cash flows used in
financing activities
|
133,209
|
(13,569)
|
120,065
|
457,989
|
CASH FLOWS FROM INVESTING
ACTIVITIES
|
|
|
|
|
Purchase of investments
|
(7,896)
|
(162,220)
|
(352,319)
|
(1,227,957)
|
Acquisition of subsidiary
|
-
|
-
|
(75,483)
|
(495,369)
|
Proceeds on sale or redemption of investments
|
132,370
|
374,215
|
789,016
|
1,044,039
|
Net
change in Canada Housing Trust re-investment accounts
|
22,050
|
(58,762)
|
69,009
|
109,878
|
Purchase of capital assets and system development
costs
|
(9,890)
|
(12,372)
|
(37,926)
|
(51,311)
|
Cash flows from (used
in) investing activities
|
136,634
|
140,861
|
392,297
|
(620,720)
|
Net (decrease) increase
in cash and cash equivalents
|
(147,611)
|
27,871
|
(39,866)
|
74,493
|
Cash and cash
equivalents, beginning of period
|
657,219
|
345,621
|
549,474
|
298,999
|
Cash and cash
equivalents, end of period
|
509,608
|
373,492
|
509,608
|
373,492
|
Cash flows from
operating activities include:
|
|
|
|
|
Interest
received
|
975,954
|
743,478
|
2,510,358
|
1,747,881
|
Interest
paid
|
(646,530)
|
(432,654)
|
(1,461,202)
|
(810,895)
|
Dividends
received
|
521
|
1,022
|
1,634
|
3,108
|
About EQB Inc.
EQB Inc. (TSX: EQB and EQB.PR.C) is a leading
digital financial services company with $125
billion in combined assets under management and
administration (as at July 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 670,000 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 one of
Canada's top banks on the Forbes
World's Best Banks list since 2021.
Please visit eqb.investorroom.com for more
details.
Investor contact:
Mike Rizvanovic
Managing Director, Investor Relations
investor_enquiry@eqb.com
Media contact:
Maggie Hall
Director, PR & Communications
maggie.hall@eqb.com
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 expectation, statements with respect to the
anticipated timing of the redemption of the Series 3 Preferred
Shares, 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:
Q3 2024
- $2.7 million non-recurring
operational effectiveness expenses and acquisition and
integration-related costs associated with Concentra and ACM;
- $2.2 million intangible asset
amortization; and
- $1.7 million provision for credit
losses due to change in ECL methodology from five to four economic
scenarios and associated weights.
Q2 2024
- $5.7 million non-recurring
operational effectiveness expenses and acquisition and
integration-related costs associated with Concentra and ACM;
and
- $1.6 million intangible asset
amortization.
Q2 2023
- $28.0 million related to a
strategic investment;
- $3.4 million acquisition and
integration-related costs;
- $0.9 million intangible asset
amortization; and
- $0.9 million other expenses.
The following table presents a reconciliation of
GAAP reported financial results to non-GAAP adjusted financial
results.
Reconciliation of reported and adjusted financial
results
|
For the three months ended
|
|
For the nine months ended
|
|
($000, except share and
per share amounts)
|
31-Jul-24
|
30-Apr-24
|
30-Jun-23
|
|
31-Jul-24
|
30-Jun-23
|
Reported results
|
|
|
|
|
|
|
Net
interest income
|
271,367
|
267,338
|
251,699
|
|
794,715
|
710,821
|
Non-interest revenue
|
55,871
|
49,322
|
60,848
|
|
147,955
|
104,264
|
Revenue
|
327,238
|
316,660
|
312,547
|
|
942,670
|
815,085
|
Non-interest expense
|
150,569
|
150,420
|
127,030
|
|
440,474
|
392,758
|
Pre-provision pre-tax income(3)
|
176,669
|
166,240
|
185,517
|
|
502,196
|
422,327
|
Provision for credit loss
|
21,274
|
22,217
|
13,042
|
|
59,026
|
46,086
|
Income tax expense
|
43,241
|
38,307
|
41,550
|
|
120,918
|
99,978
|
Net
income
|
112,154
|
105,716
|
130,925
|
|
322,252
|
276,263
|
Net
income available to common shareholders
|
109,538
|
103,041
|
128,594
|
|
314,454
|
269,309
|
Adjustments
|
|
|
|
|
|
|
Net
interest income – earned on the escrow account
|
-
|
-
|
-
|
|
-
|
(2,220)
|
Net
interest income – fair value amortization/adjustments
|
-
|
-
|
-
|
|
-
|
(843)
|
Net
interest income – paid to subscription receipt holders
|
-
|
-
|
-
|
|
-
|
(654)
|
Non-interest revenue – strategic investment
|
-
|
-
|
(27,965)
|
|
-
|
(27,965)
|
Non-interest revenue – fair value
amortization/adjustments
|
-
|
-
|
-
|
|
-
|
876
|
Non-interest expenses – non-recurring operational
effectiveness
and acquisition-related
costs(1)
|
(2,652)
|
(5,710)
|
(3,377)
|
|
(10,416)
|
(45,042)
|
Non-interest expenses – other expenses
|
-
|
-
|
(858)
|
|
-
|
(858)
|
Non-interest expenses – fair value
amortization/adjustments
|
-
|
-
|
-
|
|
-
|
(66)
|
Non-interest expenses – intangible asset
amortization
|
(2,223)
|
(1,599)
|
(885)
|
|
(7,219)
|
(2,361)
|
Provision for credit loss – purchased loans
|
-
|
-
|
-
|
|
-
|
(19,020)
|
Provision for credit loss – ECL methodology change and
weights
|
(1,698)
|
-
|
-
|
|
(1,698)
|
-
|
Pre-tax adjustments – income before tax
|
6,573
|
7,309
|
(22,844)
|
|
19,333
|
36,542
|
Income tax expense – tax impact on above
adjustments(2)
|
1,543
|
1,983
|
(7,425)
|
|
5,009
|
8,695
|
Income tax expense – 2022 tax rate adjustment
|
-
|
-
|
-
|
|
-
|
(5,621)
|
Post-tax adjustments – net income
|
5,030
|
5,326
|
(15,419)
|
|
14,324
|
33,468
|
Adjustments attributed to minority interests
|
(310)
|
(190)
|
-
|
|
(624)
|
-
|
Post-tax adjustments – net income to common
shareholders
|
4,720
|
5,136
|
(15,419)
|
|
13,700
|
33,467
|
Adjusted results
|
|
|
|
|
|
|
Net
interest income
|
271,367
|
267,338
|
251,699
|
|
794,715
|
707,104
|
Non-interest revenue
|
55,871
|
49,322
|
32,883
|
|
147,955
|
77,175
|
Revenue
|
327,238
|
316,660
|
284,582
|
|
942,670
|
784,279
|
Non-interest expense
|
145,694
|
143,111
|
121,910
|
|
422,839
|
344,431
|
Pre-provision pre-tax income(3)
|
181,544
|
173,549
|
162,672
|
|
519,831
|
439,848
|
Provision for credit loss
|
19,576
|
22,217
|
13,042
|
|
57,328
|
27,066
|
Income tax expenses
|
44,784
|
40,290
|
34,124
|
|
125,927
|
103,052
|
Net
income
|
117,184
|
111,042
|
115,506
|
|
336,576
|
309,730
|
Net
income available to common shareholders
|
114,258
|
108,177
|
113,175
|
|
328,154
|
302,777
|
Diluted earnings per share
|
|
|
|
|
|
|
Weighted average diluted common shares outstanding
|
38,606,268
|
38,522,025
|
37,975,115
|
|
38,490,651
|
37,501,378
|
Diluted earnings per share – reported
|
2.84
|
2.67
|
3.39
|
|
8.17
|
7.18
|
Diluted earnings per share – adjusted
|
2.96
|
2.81
|
2.98
|
|
8.53
|
8.07
|
Diluted earnings per share – adjustment impact
|
0.12
|
0.14
|
(0.41)
|
|
0.36
|
0.89
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes non-recurring
operational effectiveness and acquisition and integration-related
costs associated with Concentra Bank and ACM.
|
(2)
|
Income tax expense
associated with non-GAAP adjustment was calculated based on the
statutory tax rate applicable for that period, taking into account
the federal tax rate increase.
|
(3)
|
This is a non-GAAP
measure, see Other non-GAAP financial measures and ratios
section.
|
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.
- 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-announces-4-qq-and-24-yy-dividend-increase-bolstered-by-record-q3-adjusted-revenue-and-earnings-with-roe-continuing-ahead-of-15-target-302233410.html
SOURCE EQB Inc.