Bay Street News

goeasy Ltd. Reports Results for the Fourth Quarter and Full Year & Announces Increase to Automotive Securitization Facility

Quarterly Loan Originations of $705 million, up 12% from $632 million
Loan Portfolio of $3.65 billion, up 30% from $2.79 billion
Quarterly Net Charge Off Rate of 8.8%, down 20 bps from 9.0%
Quarterly Diluted EPS of $4.34, up 154%; Adjusted Quarterly Diluted EPS1of $4.01, up 32% from $3.05
Annual Diluted EPS of $14.48, up 72%; Adjusted Annual Diluted EPS1of $14.21, up 23% from $11.55
Annual Dividend per Share Increased to $4.68, up 22% from $3.84

MISSISSAUGA, Ontario, Feb. 13, 2024 (GLOBE NEWSWIRE) — goeasy Ltd. (TSX: GSY), (“goeasy” or the “Company”), one of Canada’s leading non-prime consumer lenders, today reported results for the fourth quarter and full year ended December 31, 2023 and announced a $125 million increase to its existing revolving securitization warehouse facility collateralized by automotive consumer loans (the “Automotive Securitization Facility”) from $375 million to $500 million, including a 1-year term extension.

Fourth Quarter Results

During the quarter, the Company generated loan originations of $705 million, up 12% compared to $632 million produced in the fourth quarter of 2022. The increase in lending was driven by a record volume of applications for credit, which were up 29% over the prior year. The Company experienced strong performance across several product and acquisition channels, including unsecured lending, point-of-sale lending and automotive financing.

The increase in loan originations led to growth in the loan portfolio of $215 million and at the higher end of the Company’s forecasted range. At quarter end, the consumer loan portfolio was $3.65 billion, up 30% from $2.79 billion in the fourth quarter of 2022. The growth in consumer loans led to an increase in revenue, which was a record $338 million in the quarter, up 24% from $273 million in the fourth quarter of last year.

During the quarter, the Company continued to experience stable credit and payment performance. The net charge off rate in the fourth quarter was 8.8%, down 20 basis points from 9.0% in the fourth quarter of 2022, and at the lower end of the Company’s forecasted range of between 8.5% and 9.5%. The stable credit performance reflects the improved credit and product mix of the loan portfolio and proactive credit and underwriting enhancements. The Company’s allowance for future credit losses reduced slightly to 7.28%, compared to 7.37% in the third quarter.

Operating income for the fourth quarter of 2023 was a record $137 million, up 81% from $76 million in the fourth quarter of 2022. Operating margin for the fourth quarter was a record 40.6%, up from 27.8% in the same period last year. After adjusting for unusual and non-recurring items, the Company reported record adjusted operating income2 of $141 million, an increase of 41% compared to $100 million in the fourth quarter of 2022. Adjusted operating margin1 for the fourth quarter was a record 41.6%, up from 36.5% in the same period in 2022. The efficiency ratio1 for the fourth quarter of 2023 was a record 28.3%, an improvement of 390 bps from 32.2% in the fourth quarter of 2022, reflecting an increase in operating leverage.

Net income in the fourth quarter was $74.6 million, up 161% from $28.6 million in the same period of 2022, which resulted in diluted earnings per share of $4.34, up 154% from the $1.71 reported in the fourth quarter of 2022. After adjustments, adjusted net income2 was a record $69.0 million, up 35% from $51.0 million in the fourth quarter of 2022. Adjusted diluted earnings per share1 was a record $4.01, up 32% from $3.05 in the fourth quarter of 2022. Return on equity during the quarter was 28.9%, compared to 13.8% in the fourth quarter of 2022. Adjusted return on equity1 was 26.7% in the quarter, an increase of 210 bps from 24.6% in the same period of 2022.

“The fourth quarter rounded out another record year for the company, in which we issued over $2.7 billion in loans to help non-prime Canadians meet their financial needs and enhance their lives,” said Jason Mullins, goeasy’s President and Chief Executive Officer, “The benefits of scale and operating leverage have allowed us to continue reducing prices for borrowers, while absorbing higher funding costs and delivering healthy returns. Over time we have reduced the average rate of interest we charge our customers, while serving over 1.3 million Canadians and helping over 200,000 graduate back to prime so far,” Mr. Mullins continued, “We are proud of the work we do to serve the over 9 million non-prime Canadians that have limited borrowing options and are excited to introduce our new outlook, which includes scaling the loan portfolio to approximately $6 billion by the end of 2026. We are truly just getting started.”

Other Key Fourth Quarter Highlights

easyfinancial

easyhome

Overall

Full Year Results

For the year of 2023, the Company funded a record $2.71 billion in loan originations, up 14% from $2.38 billion in 2022. The consumer loan receivable portfolio finished at $3.65 billion, up 30% from $2.79 billion as of December 31, 2022.

For the year of 2023, the Company produced record revenues of $1.25 billion, up 23% compared to $1.02 billion in 2022. Operating income for the year was a record $477 million compared to $332 million in 2022, an increase of $144 million or 43%. Adjusted operating income2 for the year was a record $491 million, 33% higher compared to $369 million in the prior year. Efficiency ratio1 for the year was 30.2%, an improvement of 340 bps from 33.6% in 2022.

Net income for the year was $248 million and diluted earnings per share was $14.48, compared with $140 million or $8.42 per share in 2022. Adjusted net income2 for the year was a record $243 million and adjusted diluted earnings per share1 was a record $14.21 compared with $192 million or $11.55 per share, increases of 27% and 23%, respectively. Reported return on equity was 25.9%, while adjusted return on equity1 was 25.4%, up from 24.2% in 2022.

Balance Sheet and Liquidity

Total assets were $4.16 billion as of December 31, 2023, an increase of 26% from $3.30 billion as of December 31, 2022, primarily driven by growth in the consumer loan portfolio.

During the quarter, the Company implemented several enhancements to its balance sheet, including increasing the Automotive Securitization Facility by $125 million to $500 million and refinancing its senior unsecured notes due 2024.

The amendment to the Automotive Securitization Facility incorporates key modifications including improved eligibility criteria for automotive consumer loans, as well as pool concentration limits, resulting in increased funding capacity. The maturity of the Automotive Securitization Facility was also extended by a year to December 16, 2025. The lending syndicate for the Automotive Securitization Facility continues to consist of Bank of Montreal and Wells Fargo Bank, and the facility continues to bear interest on advances payable at the rate of 1-month Canadian Dollar Offered Rate (“CDOR”) plus 185 bps. Based on the current 1-month CDOR rate of 5.36% as of February 9, 2024, the interest rate would be 7.21%. The Company will continue to utilize an interest rate swap agreement to generate fixed rate payments on the amounts drawn to assist in mitigating the impact of increases in interest rates.

In November 2023, the Company issued US$550 million aggregate principal amount of senior unsecured notes due 2028 (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 8.79% per annum. Before giving effect to the Currency Swap, the coupon on the Notes is 9.25% per annum. The Company used the proceeds from the sale of the Notes to fund the redemption of all of its outstanding senior unsecured notes due 2024.

During the quarter, the Company recognized net investment income of $1.3 million, due to 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 $85 million, up 29% from $66 million in the fourth quarter of 2022. 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 $901 million in total funding capacity as of December 31, 2023. 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 6.4%, 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 $400 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 $4.4 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 17 months.

Future Outlook

The Company has provided a new 3-year forecast for the years 2024 through 2026. The periods of 2024 and 2025 have been updated to reflect the most recent outlook and assume that the previously announced new legislation to reduce the maximum allowable rate of interest to an annual percentage rate of 35% becomes effective mid-year 2024, though the enforcement date has yet to be announced. Furthermore, the company employs the use of probability weighted third party economic forecasts to establish its economic outlook. Based on those forecasts, the Company assumes that Canada will experience a mild to moderate recession in 2024 and into 2025.

The Company continues to pursue a long-term strategy that includes expanding its product range, developing its channels of distribution, and leveraging risk-based pricing to reduce the cost of borrowing for its consumers and extend the life of its customer relationships. As such, the total yield earned on its consumer loan portfolio and net charge off rates will gradually decline, while operating margins expand. The forecast outlined below is based on the Company’s expected domestic organic growth plan and does not include the impact of any future mergers or acquisitions, or the associated gains or losses related to its investments.

       
  Forecast for 2024 Forecast for 2025 Forecast for
2026
Gross consumer loans receivable at year end $4.35 – $4.55 billion $5.10 – $5.40 billion $5.80 – $6.20 billion
Total Company revenue $1.45 – $1.55 billion $1.55 – $1.75 billion $1.70 – $1.90 billion
Total yield on consumer loans (including ancillary products)1 33.0% – 35.0% 31.0% – 33.0% 29.5% – 31.5%
Net charge offs as a percentage of average gross consumer loans receivable 8.0% – 10.0% 7.5% – 9.5% 7.25% – 9.25%
Total Company operating margin 39%+ 40%+ 41%+
Return on equity 21%+ 21%+ 21%+
       

Dividend

Based on its 2023 adjusted earnings and the Company’s confidence in its continued growth and access to capital going forward, the Board of Directors has approved an increase to the annual dividend from $3.84 per share to $4.68 per share, an increase of 22%. This year marks the 10th consecutive year of an increase in the dividend to shareholders. As such, the Board of Directors has approved a quarterly dividend of $1.17 per share payable on April 12, 2024 to the holders of common shares of record as at the close of business on March 29, 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 2,400 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 omnichannel 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 9,500 merchant partners across Canada. Throughout the Company’s history, it has acquired and organically served over 1.3 million Canadians and originated over $12.8 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 2023 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 78 nationalities who believe strongly in giving back to communities in which it operates. To date, goeasy has raised and donated over $5.5 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 to help address the rising issue of food insecurity amongst Canadian households.

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:
These are non-IFRS ratios. Refer to “Non-IFRS Measures and Other Financial Measures” section in this press release.
2 These are non-IFRS measures. Refer to “Non-IFRS Measures and Other Financial Measures” section in this press release.
3 These are supplementary financial measures. Refer to “Non-IFRS Measures and Other Financial Measures” section in this press release.
4 These are capital management measures. Refer to “Non-IFRS Measures and Other Financial Measures” section in this press release.
5 Non-IFRS ratios, non-IFRS measures, supplementary financial measures and capital management measures are not determined in accordance with IFRS, do not have standardized meanings and may not be comparable to similar financial measures presented by other companies.

       
goeasy Ltd.      
       
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION      
(Expressed in thousands of Canadian dollars)      
       
       
       
  As At As At
  December 31, December 31,
  2023 2022
       
ASSETS      
Cash 144,577   62,654  
Accounts receivable 30,762   25,697  
Prepaid expenses 9,462   8,334  
Income taxes recoverable   2,323  
Consumer loans receivable, net 3,447,588   2,627,357  
Investments 61,464   57,304  
Lease assets 45,187   48,437  
Derivative financial assets 21,904   49,444  
Property and equipment, net 35,382   35,856  
Right-of-use assets, net 61,987   65,758  
Intangible assets, net 124,931   138,802  
Goodwill 180,923   180,923  
TOTAL ASSETS 4,164,167   3,302,889  
       
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Liabilities      
Revolving credit facility 190,921   148,646  
Accounts payable and accrued liabilities 72,409   51,136  
Income taxes payable 24,691    
Dividends payable 15,960   14,965  
Unearned revenue 26,965   28,661  
Accrued interest 12,875   10,159  
Deferred income tax liabilities, net 24,259   24,692  
Lease liabilities 70,809   74,328  
Secured borrowings 143,177   105,792  
Revolving securitization warehouse facilities 1,364,741   805,825  
Derivative financial liabilities 42,457    
Notes payable 1,120,826   1,168,997  
TOTAL LIABILITIES 3,110,090   2,433,201  
       
Shareholders’ equity      
Share capital 428,328   419,046  
Contributed surplus 24,817   21,499  
Accumulated other comprehensive (loss) income (9,721 ) 2,776  
Retained earnings 610,653   426,367  
TOTAL SHAREHOLDERS’ EQUITY 1,054,077   869,688  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 4,164,167   3,302,889  
       
goeasy Ltd.        
         
CONSOLIDATED STATEMENTS OF INCOME        
(Expressed in thousands of Canadian dollars, except earnings per share)        
         
         
       
  Three Months Ended Year Ended
  December 31, December 31, December 31, December 31,
  2023 2022 2023 2022
         
REVENUE        
Interest income 244,668   191,320   888,928   698,150  
Lease revenue 24,691   25,219   99,848   103,414  
Commissions earned 61,510   51,389   234,485   197,159  
Charges and fees 7,243   5,398   26,808   20,613  
  338,112   273,326   1,250,069   1,019,336  
         
OPERATING EXPENSES        
         
BAD DEBTS 91,570   78,257   341,639   272,893  
         
OTHER OPERATING EXPENSES        
Salaries and benefits 49,322   43,526   200,917   174,236  
Share-based compensation 3,678   2,621   12,938   10,053  
Advertising and promotion 8,305   7,942   31,020   34,069  
Occupancy 6,269   6,406   25,405   25,234  
Technology costs 7,410   7,489   28,402   23,463  
Underwriting and collections 4,231   3,606   16,564   13,930  
Loss on sale or write off of assets   20,549     20,549  
Other expenses 8,519   7,804   30,335   31,196  
  87,734   99,943   345,581   332,730  
         
DEPRECIATION AND AMORTIZATION        
Depreciation of lease assets 8,207   8,516   33,535   33,547  
Amortization of intangible assets 5,552   3,029   21,999   18,406  
Depreciation of right-of-use assets 5,420   5,249   21,260   20,160  
Depreciation of property and equipment 2,392   2,451   9,537   9,193  
  21,571   19,245   86,331   81,306  
         
TOTAL OPERATING EXPENSES 200,875   197,445   773,551   686,929  
         
OPERATING INCOME 137,237   75,881   476,518   332,407  
         
OTHER INCOME (LOSS) 1,310   (5,609 ) 9,771   (28,659 )
         
FINANCE COSTS (36,580 ) (31,551 ) (149,334 ) (107,972 )
         
INCOME BEFORE INCOME TAXES 101,967   38,721   336,955   195,776  
         
INCOME TAX EXPENSE (RECOVERY)        
Current 22,994   11,216   90,809   65,659  
Deferred 4,371   (1,071 ) (1,752 ) (10,044 )
  27,365   10,145   89,057   55,615  
         
NET INCOME 74,602   28,576   247,898   140,161  
         
BASIC EARNINGS PER SHARE 4.41   1.74   14.70   8.61  
DILUTED EARNINGS PER SHARE 4.34   1.71   14.48   8.42  
         
SEGMENT REPORTING        
(Expressed in thousands of Canadian dollars, except earnings per share)        
         
  Three Months Ended December 31, 2023
  easyfinancial easyhome Corporate Total
         
Revenue        
Interest income 235,142 9,526   244,668  
Lease revenue 24,691   24,691  
Commissions earned 58,015 3,495   61,510  
Charges and fees 6,308 935   7,243  
  299,465 38,647   338,112  
         
Operating expenses        
Bad debts 87,076 4,494   91,570  
Other operating expenses 52,533 14,330 20,871   87,734  
Depreciation and amortization 9,614 10,419 1,538   21,571  
  149,223 29,243 22,409   200,875  
         
Operating income (loss) 150,242 9,404 (22,409 ) 137,237  
         
Other income       1,310  
         
Finance costs       (36,580 )
         
Income before income taxes       101,967  
         
Income taxes       27,365  
         
Net income       74,602  
         
Diluted earnings per share       4.34  
         
  Three Months Ended December 31, 2022
  easyfinancial easyhome Corporate Total
         
Revenue        
Interest income 183,345 7,975   191,320  
Lease revenue 25,219   25,219  
Commissions earned 48,023 3,366   51,389  
Charges and fees 4,518 880   5,398  
  235,886 37,440   273,326  
         
Operating expenses        
Bad debts 75,224 3,033   78,257  
Other operating expenses 47,539 14,948 37,456   99,943  
Depreciation and amortization 6,846 10,772 1,627   19,245  
  129,609 28,753 39,083   197,445  
         
Operating income (loss) 106,277 8,687 (39,083 ) 75,881  
         
Other loss       (5,609 )
         
Finance costs       (31,551 )
         
Income before income taxes       38,721  
         
Income taxes       10,145  
         
Net income       28,576  
         
Diluted earnings per share       1.71  
         
         
  Year Ended December 31, 2023
  easyfinancial easyhome Corporate Total
         
Revenue        
Interest income 853,228 35,700   888,928  
Lease revenue 99,848   99,848  
Commissions earned 220,363 14,122   234,485  
Charges and fees 23,226 3,582   26,808  
  1,096,817 153,252   1,250,069  
         
Operating expenses        
Bad debts 327,196 14,443   341,639  
Other operating expenses 197,358 59,610 88,613   345,581  
Depreciation and amortization 37,747 42,259 6,325   86,331  
  562,301 116,312 94,938   773,551  
         
Operating income (loss) 534,516 36,940 (94,938 ) 476,518  
         
Other income       9,771  
         
Finance costs       (149,334 )
         
Income before income taxes       336,955  
         
Income taxes       89,057  
         
Net income       247,898  
         
Diluted earnings per share       14.48  
         
  Year Ended December 31, 2022
  easyfinancial easyhome Corporate Total
         
Revenue        
Interest income 668,779 29,371   698,150  
Lease revenue 103,414   103,414  
Commissions earned 184,013 13,146   197,159  
Charges and fees 16,736 3,877   20,613  
  869,528 149,808   1,019,336  
         
Operating expenses        
Bad debts 261,997 10,896   272,893  
Other operating expenses 180,867 61,748 90,115   332,730  
Depreciation and amortization 32,668 42,586 6,052   81,306  
  475,532 115,230 96,167   686,929  
         
Operating income (loss) 393,996 34,578 (96,167 ) 332,407  
         
Other loss       (28,659 )
         
Finance costs       (107,972 )
         
Income before income taxes       195,776  
         
Income taxes       55,615  
         
Net income       140,161  
         
Diluted earnings per share       8.42  
           
SUMMARY OF FINANCIAL RESULTS AND KEY PERFORMANCE INDICATORS        
(Expressed in thousands of Canadian dollars, except earnings per share and percentages)      
         
  Three Months Ended    
  December 31,  December 31,  Variance  Variance 
2023 2022 $ / bps % change
         
Summary Financial Results        
Revenue 338,112 273,326 64,786 23.7%
Bad debts 91,570 78,257 13,313 17.0%
Other operating expenses 87,734 99,943 (12,209) (12.2%)
EBITDA1 151,911 81,001 70,910 87.5%
EBITDA margin1 44.9% 29.6% 1,530 bps 51.7%
Depreciation and amortization 21,571 19,245 2,326 12.1%
Operating income 137,237 75,881 61,356 80.9%
Operating margin 40.6% 27.8% 1,280 bps 46.0%
Other income 1,310 (5,609) 6,919 123.4%
Finance costs 36,580 31,551 5,029 15.9%
Effective income tax rate 26.8% 26.2% 60 bps 2.3%
Net income 74,602 28,576 46,026 161.1%
Diluted earnings per share 4.34 1.71 2.63 153.8%
Return on receivables 8.3% 4.2% 410 bps 97.6%
Return on assets 7.4% 3.6% 380 bps 105.6%
Return on equity 28.9% 13.8% 1,510 bps 109.4%
Return on tangible common equity1 39.5% 21.8% 1,770 bps 81.2%
         
Adjusted Financial Results1        
Other operating expenses 95,810 87,877 7,933 9.0%
Efficiency ratio 28.3% 32.2% (390 bps) (12.1%)
Operating income 140,643 99,738 40,905 41.0%
Operating margin 41.6% 36.5% 510 bps 14.0%
Net income 68,961 51,026 17,935 35.1%
Diluted earnings per share 4.01 3.05 0.96 31.5%
Return on receivables 7.7% 7.5% 20 bps 2.7%
Return on assets 6.8% 6.3% 50 bps 7.9%
Return on equity 26.7% 24.6% 210 bps 8.5%
Return on tangible common equity 35.3% 35.9% (60 bps) (1.7%)
         
Key Performance Indicators        
         
Segment Financials        
easyfinancial revenue 299,465 235,886 63,579 27.0%
easyfinancial operating margin 50.2% 45.1% 510 bps 11.3%
easyhome revenue 38,647 37,440 1,207 3.2%
easyhome operating margin 24.3% 23.2% 110 bps 4.7%
         
Portfolio Indicators        
Gross consumer loans receivable 3,645,202 2,794,694 850,508 30.4%
Growth in consumer loans receivable 214,926 206,038 8,888 4.3%
Gross loan originations 704,875 632,355 72,520 11.5%
Total yield on consumer loans (including ancillary products)1 34.9% 36.2% (130 bps) (3.6%)
Net charge offs as a percentage of average gross consumer loans receivable 8.8% 9.0% (20 bps) (2.2%)
Free cash flows from operations before net growth in gross consumer loans receivable1 85,142 66,040 19,102 28.9%
Potential monthly leasing revenue1 7,654 7,868 (214) (2.7%)
1 EBITDA, adjusted other operating expenses, adjusted operating income, adjusted net income and free cash flows from operations before net growth in gross consumer loans receivable are non-IFRS measures. EBITDA margin, efficiency ratio, adjusted operating margin, adjusted diluted earnings per share, adjusted return on equity, adjusted return on receivable, adjusted return on assets, reported and adjusted return on tangible common equity and total yield on consumer loans (including ancillary products) are non-IFRS ratios. Refer to “Non-IFRS Measures and Other Financial Measures” section in this press release.
  Year Ended    
  December 31,  December 31,  Variance  Variance 
2023 2022 $ / bps % change
         
Summary Financial Results        
Revenue 1,250,069 1,019,336 230,733 22.6%
Bad debts 341,639 272,893 68,746 25.2%
Other operating expenses 345,581 332,730 12,851 3.9%
EBITDA1 539,085 351,507 187,578 53.4%
EBITDA margin1 43.1% 34.5% 860 bps 24.9%
Depreciation and amortization 86,331 81,306 5,025 6.2%
Operating income 476,518 332,407 144,111 43.4%
Operating margin 38.1% 32.6% 550 bps 16.9%
Other income (loss) 9,771 (28,659) 38,430 134.1%
Finance costs 149,334 107,972 41,362 38.3%
Effective income tax rate 26.4% 28.4% (200 bps) (7.0%)
Net income 247,898 140,161 107,737 76.9%
Diluted earnings per share 14.48 8.42 6.06 72.0%
Return on receivables 7.6% 5.8% 180 bps 31.0%
Return on assets 6.7% 4.8% 190 bps 39.6%
Return on equity 25.9% 17.6% 830 bps 47.2%
Return on tangible common equity1 36.7% 28.4% 830 bps 29.2%
         
Adjusted Financial Results1        
Other operating expenses 377,574 342,422 35,152 10.3%
Efficiency ratio 30.2% 33.6% (340 bps) (10.1%)
Operating income 491,160 369,362 121,798 33.0%
Operating margin 39.3% 36.2% 310 bps 8.6%
Net income 243,175 192,261 50,914 26.5%
Diluted earnings per share 14.21 11.55 2.66 23.0%
Return on receivables 7.5% 8.0% (50 bps) (6.3%)
Return on assets 6.5% 6.6% (10 bps) (1.5%)
Return on equity 25.4% 24.2% 120 bps 5.0%
Return on tangible common equity 34.6% 36.4% (180 bps) (4.9%)
         
Key Performance Indicators        
         
Segment Financials        
easyfinancial revenue 1,096,817 869,528 227,289 26.1%
easyfinancial operating margin 48.7% 45.3% 340 bps 7.5%
easyhome revenue 153,252 149,808 3,444 2.3%
easyhome operating margin 24.1% 23.1% 100 bps 4.3%
         
Portfolio Indicators        
Gross consumer loans receivable 3,645,202 2,794,694 850,508 30.4%
Growth in consumer loans receivable 850,508 764,355 86,153 11.3%
Gross loan originations 2,709,194 2,377,606 331,588 13.9%
Total yield on consumer loans (including ancillary products)1 35.3% 37.7% (240 bps) (6.4%)
Net charge offs as a percentage of average gross consumer loans receivable 8.9% 9.1% (20 bps) (2.2%)
Free cash flows from operations before net growth in gross consumer loans receivable1 377,291 258,474 118,817 46.0%
Potential monthly leasing revenue1 7,654 7,868 (214) (2.7%)
1 EBITDA, adjusted other operating expenses, adjusted operating income, adjusted net income and free cash flows from operations before net growth in gross consumer loans receivable are non-IFRS measures. EBITDA margin, efficiency ratio, adjusted operating margin, adjusted diluted earnings per share, adjusted return on equity, adjust 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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted net income and adjusted earnings per share for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

         
  Three Months Ended
Year Ended
($ in 000’s except earnings per share) December 31,
2023
December 31,
2022
December 31,
2023
December 31,
2022
         
Net income as stated 74,602   28,576   247,898   140,161  
         
Impact of adjusting items        
Other operating expenses        
Contract exit fee1     934    
Integration costs2 131   122   608   1,081  
Write off of an intangible asset1   20,460     20,460  
Corporate development costs4       2,314  
Depreciation and amortization        
Amortization of acquired intangible assets3 3,275   3,275   13,100   13,100  
Other (income) loss5 (1,310 ) 5,609   (9,771 ) 28,659  
Finance costs        
Refinancing costs related to notes payable6 9,501     9,501    
Fair value change on prepayment options related to 2028 Notes7 (19,035 )   (19,035 )  
Total pre-tax impact of adjusting items (7,438 ) 29,466   (4,663 ) 65,614  
Income tax impact of above adjusting items 1,797   (7,016 ) (60 ) (13,514 )
After-tax impact of adjusting items (5,641 ) 22,450   (4,723 ) 52,100  
         
Adjusted net income 68,961   51,026   243,175   192,261  
         
Weighted average number of diluted shares outstanding 17,207   16,753   17,117   16,650  
         
Diluted earnings per share as stated 4.34   1.71   14.48   8.42  
Per share impact of adjusting items (0.33 ) 1.34   (0.27 ) 3.13  
Adjusted diluted earnings per share 4.01   3.05   14.21   11.55  
                 

Adjusting items related to the write off of an intangible asset
1 In the fourth quarter of 2022, the Company decided to terminate its agreement with a third-party technology provider that was contracted in 2020 to develop a new loan management system. After careful evaluation, the Company determined that the performance to date was unsatisfactory, and the additional investment necessary to complete the development was no longer economical, relative to the anticipated business value and other available options. As such, the Company elected to write off capitalized software costs in 2022 in the amount of $20.5 million, associated with this loan management system being developed by the third-party. In the first quarter of 2023, the Company settled its dispute with the third-party technology provider for $0.9 million.
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 the corporate development costs
4 Corporate development costs in the first quarter of 2022 were related to the exploration of a strategic acquisition opportunity, which the Company elected to not pursue, including advisory, consulting and legal costs.
Adjusting item related to other income (loss)
5 For the three-month periods and years ended December 31, 2023 and 2022, net investment income (losses) were mainly due to fair value changes on the Company’s investments.
Adjusting item related to the refinancing of 2024 Notes
6 During the fourth quarter of 2023, the Company repaid its 2024 Notes that would have matured on December 1, 2024, incurring a $9.5 million refinancing costs, which included the recognition of the remaining unamortized deferred financing costs, realized derivative loss on the settlement of the cross-currency swaps associated to 2024 Notes, and the net change in cash flow hedge that was reclassified from other comprehensive income to consolidated statement of income.
Adjusting item related to prepayment options embedded in the 2028 Notes
7 For the three-month period and year ended December 31, 2023, the Company recognized a fair value change on the prepayment options related to 2028 Notes amounting to $19.0 million.

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted other operating expenses and efficiency ratio for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

         
  Three Months Ended Year Ended
($ in 000’s except earnings per share) December 31,
2023
December 31,
2022
December 31,
2023
December 31,
2022
         
Other operating expenses as stated 87,734   99,943   345,581   332,730  
         
Impact of adjusting items1        
Other operating expenses        
Contract exit fee     (934 )  
Integration costs (131 ) (122 ) (608 ) (1,081 )
Write off of an intangible asset   (20,460 )   (20,460 )
Corporate development costs       (2,314 )
Depreciation and amortization        
Depreciation of lease assets 8,207   8,516   33,535   33,547  
Total impact of adjusting items 8,076   (12,066 ) 31,993   9,692  
         
Adjusted other operating expenses 95,810   87,877   377,574   342,422  
         
Total revenue 338,112   273,326   1,250,069   1,019,336  
         
Efficiency ratio 28.3 % 32.2 % 30.2 % 33.6 %

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted operating income and adjusted operating margins for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

         
  Three Months Ended
($ in 000’s except percentages) December 31,
2023
December 31,
2023 (adjusted)
December 31,
2022
December 31,
2022 (adjusted)
         
easyfinancial        
Operating income 150,242   150,242   106,277   106,277  
Divided by revenue 299,465   299,465   235,886   235,886  
         
easyfinancial operating margin 50.2 % 50.2 % 45.1 % 45.1 %
         
easyhome        
Operating income 9,404   9,404   8,687   8,687  
Divided by revenue 38,647   38,647   37,440   37,440  
         
easyhome operating margin 24.3 % 24.3 % 23.2 % 23.2 %
         
Total        
Operating income 137,237   137,237   75,881   75,881  
Other operating expenses1        
Integration costs   131     122  
Write off of an intangible asset       20,460  
Depreciation and amortization1        
Amortization of acquired intangible assets   3,275     3,275  
Adjusted operating income 137,237   140,643   75,881   99,738  
         
Divided by revenue 338,112   338,112   273,326   273,326  
         
Total operating margin 40.6 % 41.6 % 27.8 % 36.5 %

1 For explanation of adjusting items, refer to the corresponding “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section.

         
  Year Ended
($ in 000’s except percentages) December 31,
2023
December 31,
2023 (adjusted)
December 31,
2022
December 31,
2022 (adjusted)
         
easyfinancial        
Operating income 534,516   534,516   393,996   393,996  
Divided by revenue 1,096,817   1,096,817   869,528   869,528  
         
easyfinancial operating margin 48.7 % 48.7 % 45.3 % 45.3 %
         
easyhome        
Operating income 36,940   36,940   34,578   34,578  
Divided by revenue 153,252   153,252   149,808   149,808  
         
easyhome operating margin 24.1 % 24.1 % 23.1 % 23.1 %
         
Total        
Operating income 476,518   476,518   332,407   332,407  
Other operating expenses1        
Contract exit fee   934      
Integration costs   608     1,081  
Write off of an intangible asset       20,460  
Corporate development costs       2,314  
Depreciation and amortization1        
Amortization of acquired intangible assets   13,100     13,100  
Adjusted operating income 476,518   491,160   332,407   369,362  
         
Divided by revenue 1,250,069   1,250,069   1,019,336   1,019,336  
         
Total operating margin 38.1 % 39.3 % 32.6 % 36.2 %

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate EBITDA and EBITDA margin for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

     
  Three Months Ended Year Ended
($in 000’s except percentages) December 31,
2023
December 31,
2022
December 31,
2023
December 31,
2022
         
Net income as stated 74,602   28,576   247,898   140,161  
         
Finance cost 36,580   31,551   149,334   107,972  
Income tax expense 27,365   10,145   89,057   55,615  
Depreciation and amortization 21,571   19,245   86,331   81,306  
Depreciation of lease assets (8,207 ) (8,516 ) (33,535 ) (33,547 )
EBITDA 151,911   81,001   539,085   351,507  
         
Divided by revenue 338,112   273,326   1,250,069   1,019,336  
         
EBITDA margin 44.9 % 29.6 % 43.1 % 34.5 %
                 

Free Cash Flow from Operations before Net Growth in Gross Consumer Loans Receivable

Free cash flow from operations before net growth in gross consumer loans receivable is a non-IFRS measure. Refer to “Key Performance Indicators and Non-IFRS Measures” section on page 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate free cash flow from operations before net growth in gross consumer loans receivable for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

     
  Three Months Ended Year Ended
  December 31,
2023
December 31,
2022
December 31,
2023
December 31,
2022
         
Cash used in operating activities (129,784 ) (139,998 ) (473,217 ) (505,881 )
         
Net growth in gross consumer loans receivable during the period 214,926   206,038   850,508   764,355  
         
Free cash flows from operations before net growth in gross consumer loans receivable 85,142   66,040   377,291   258,474  
                 

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted return on assets for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

   
  Three Months Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 74,602   74,602   28,576   28,576  
After-tax impact of adjusting items1   (5,641 )   22,450  
Adjusted net income 74,602   68,961   28,576   51,026  
         
Multiplied by number of periods in a year X 4   X 4   X 4   X 4  
         
Divided by average gross consumer loans receivable 3,577,393   3,577,393   2,726,446   2,726,446  
         
Return on receivables 8.3 % 7.7 % 4.2 % 7.5 %

1 For explanation of adjusting items, refer to the corresponding “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section.

  Year Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 247,898   247,898   140,161   140,161  
After-tax impact of adjusting items1   (4,723 )   52,100  
Adjusted net income 247,898   243,175   140,161   192,261  
         
Divided by average gross consumer loans receivable 3,245,686   3,245,686   2,409,890   2,409,890  
         
Return on receivables 7.6 % 7.5 % 5.8 % 8.0 %

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted return on assets for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

   
  Three Months Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 74,602   74,602   28,576   28,576  
After-tax impact of adjusting items1   (5,641 )   22,450  
Adjusted net income 74,602   68,961   28,576   51,026  
         
Multiplied by number of periods in a year X 4   X 4   X 4   X 4  
         
Divided by average total assets for the period 4,050,068   4,050,068   3,216,403   3,216,403  
         
Return on assets 7.4 % 6.8 % 3.6 % 6.3 %

1 For explanation of adjusting items, refer to the corresponding “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section.

  Year Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 247,898   247,898   140,161   140,161  
After-tax impact of adjusting items1   (4,723 )   52,100  
Adjusted net income 247,898   243,175   140,161   192,261  
         
Divided by average total assets for the year 3,715,531   3,715,531   2,922,605   2,922,605  
         
Return on assets 6.7 % 6.5 % 4.8 % 6.6 %

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate adjusted return on equity for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

  Three Months Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 74,602   74,602   28,576   28,576  
After-tax impact of adjusting items1   (5,641 )   22,450  
Adjusted net income 74,602   68,961   28,576   51,026  
         
Multiplied by number of periods in a year X 4   X 4   X 4   X 4  
         
Divided by average shareholders’ equity for the period 1,033,259   1,033,259   830,820   830,820  
         
Return on equity 28.9 % 26.7 % 13.8 % 24.6 %

1 For explanation of adjusting items, refer to the corresponding “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section.

  Year Ended
($in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 247,898   247,898   140,161   140,161  
After-tax impact of adjusting items1   (4,723 )   52,100  
Adjusted net income 247,898   243,175   140,161   192,261  
         
Divided by average shareholders’ equity for the year 958,322   958,322   794,269   794,269  
         
Return on equity 25.9 % 25.4 % 17.6 % 24.2 %

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 43 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate reported and adjusted return on tangible common equity for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

   
  Three Months Ended
($ in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 74,602   74,602   28,576   28,576  
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 77,009   77,009   30,983   30,983  
         
Impact of adjusting items1        
Other operating expenses        
Integration costs   131     122  
Write off of an intangible asset       20,460  
Other (income) loss   (1,310 )   5,609  
Finance costs        
Refinancing costs related to notes payable   9,501      
Fair value change on prepayment options related to 2028 Notes   (19,035 )    
Total pre-tax impact of adjusting items   (10,713 )   26,191  
Income tax impact of above adjusting items   2,665     (6,148 )
After-tax impact of adjusting items   (8,048 )   20,043  
         
Adjusted net income 77,009   68,961   30,983   51,026  
         
Multiplied by number of periods in a year X 4   X 4   X 4   X 4  
         
Average shareholders’ equity 1,033,259   1,033,259   830,820   830,820  
Average goodwill (180,923 ) (180,923 ) (180,923 ) (180,923 )
Average acquired intangible assets2 (97,704 ) (97,704 ) (110,804 ) (110,804 )
Average related deferred tax liabilities 25,892   25,892   29,363   29,363  
Divided by average tangible common equity 780,524   780,524   568,456   568,456  
         
Return on tangible common equity 39.5 % 35.3 % 21.8 % 35.9 %

1 For explanation of adjusting items, refer to the corresponding “Adjusted Net Income and Adjusted Diluted Earnings Per Share” section.
2 Excludes intangible assets relating to software.

  Year Ended
($ in 000’s except percentages) December 31,
2023
December 31,
2023
(adjusted)
December 31,
2022
December 31,
2022
(adjusted)
         
Net income as stated 247,898   247,898   140,161   140,161  
Amortization of acquired intangible assets 13,100   13,100   13,100   13,100  
Income tax impact of the above item (3,471 ) (3,471 ) (3,471 ) (3,471 )
Net income before amortization of acquired intangible assets, net of income tax 257,527   257,527   149,790   149,790  
         
Impact of adjusting items1        
Other operating expenses        
Contract exit fee   934      
Integration costs   608     1,081  
Write off of an intangible asset       20,460  
Corporate development costs       2,314  
Other (income) loss   (9,771 )   28,659  
Finance costs        
Refinancing costs related to notes payable   9,501      
Fair value change on prepayment options related to 2028 Notes   (19,035 )    
Total pre-tax impact of adjusting items   (17,763 )   52,514  
Income tax impact of above adjusting items   3,411     (10,043 )
After-tax impact of adjusting items   (14,352 )   42,471  
         
Adjusted net income 257,527   243,175   149,790   192,261  
         
Average shareholders’ equity 958,322   958,322   794,269   794,269  
Average goodwill (180,923 ) (180,923 ) (180,923 ) (180,923 )
Average acquired intangible assets2 (102,617 ) (102,617 ) (115,717 ) (115,717 )
Average related deferred tax liabilities 27,194   27,194   30,665   30,665  
Divided by average tangible common equity 701,976   701,976   528,294   528,294  
         
Return on tangible common equity 36.7 % 34.6 % 28.4 % 36.4 %

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 December 31, 2023 and 2022 include those indicated in the chart below:

   
($in 000’s) Three Months Ended
December 31,
2023
December 31,
2022
Total company revenue 338,112   273,326  
Less: easyfinancial revenue (299,465 ) (235,886 )
Less: leasing revenue (26,236 ) (26,772 )
easyhome financial revenue 12,411   10,668  
         

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 33 of the Company’s MD&A for the year ended December 31, 2023. Items used to calculate total yield on consumer loans as a percentage of average gross consumer loans receivable for the three-month periods and years ended December 31, 2023 and 2022 include those indicated in the chart below:

     
  Three Months Ended Year Ended
($in 000’s except percentages) December 31,
2023
December 31,
2022
December 31,
2023
December 31,
2022
         
Total Company revenue 338,112   273,326   1,250,069   1,019,336  
Less: Leasing revenue (26,236 ) (26,772 ) (105,925 ) (110,053 )
Financial revenue 311,876   246,554   1,144,144   909,283  
         
Multiplied by number of periods in a year X 4   X 4   X 4/4   X 4/4  
         
Divided by average gross consumer loans receivable 3,577,393   2,726,446   3,245,686   2,409,890  
         
Total yield on consumer loans as a percentage of average gross consumer loans receivable (annualized) 34.9 % 36.2 % 35.3 % 37.7 %
                 

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 33 of the Company’s MD&A for the year ended December 31, 2023. The percentage of net loan advances to new customers is a non-IFRS ratio. It is calculated as loan originations to new customers divided by the net principal written. The Company uses percentage of net loan advances to new customers, among other measures, to assess the operating performance of its lending business. Items used to calculate the percentage of net loan advances to new customers for the three-month periods ended December 31, 2023 and 2022 include those indicated in the chart below:

  Three Months Ended
($ in 000’s) December 31,
2023
December 31,
2022
     
Gross loan originations 704,875   632,355  
     
Loan originations to new customers 345,339   299,458  
     
Loan originations to existing customers 359,536   332,897  
Less: Proceeds applied to repay existing loans (191,978 ) (177,848 )
Net advance to existing customers 167,558   155,049  
     
Net principal written 512,897   454,507  
Percentage net advances to new customers 67.3 % 65.9 %

Net Debt to Net Capitalization

Net debt to net capitalization is a capital management measure. Refer to “Financial Condition” section on page 55 of the Company’s MD&A for the year ended December 31, 2023.

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.


Bay Street News