TORONTO, May 2, 2023
/PRNewswire/ - EQB Inc. (TSX: EQB) (TSX: EQB.PR.C) today
reported record quarterly earnings for the three months ended
March 31, 2023. This period reflected
the first full quarter of results from Equitable Bank's recent
acquisition of Concentra Bank, consistent risk-managed organic
lending growth and credit performance, strong and diverse funding
sources with resilient deposits, liquidity well above regulatory
guidelines, expanding margins and capital. With this performance,
EQB announced another common share dividend increase – and
reaffirmed its previous earnings guidance for 2023.

- Adjusted Q1 2023 ROE1 16.9% (reported
16.5%) ahead of 15%+ guidance
- Adjusted Q1 2023 net income1 $101.7MM
(+10% y/y and q/q), reported $99.5MM
(+13% y/y or +117% q/q), supported by net interest margin expanding
5bps q/q to 1.92%
- Adjusted Q1 diluted EPS1 $2.62 (-1% y/y
or +7% q/q), reported $2.56 (+2% y/y
or +115% q/q), impacted y/y by the 3,266,000 additional common
shares in Q4 2022 as part of the Concentra Bank acquisition
- Common share dividends declared $0.37 per share for Q1 2023, +28% y/y or +6%
q/q
- EQ Bank recognized as the Best Bank in Canada for the 3rd consecutive year
on the Forbes 2023 list of the World's Best Banks. Customer growth
in Q1 +26% y/y to 336,457 with $8.1
billion in deposits (+12% y/y) and customer engagement up to
51%
- Total AUM + AUA2 $104.8 billion +2% q/q.
$52 billion of on-balance sheet
assets +1% q/q and +39% y/y; 50% of total loans under management
are insured
- Liquid assets2 7.5% of total assets,
with a Liquidity Coverage Ratio (LCR) well in excess of the
regulatory minimum of 100% which has remained consistent q/q.
Nearly 95% of the Bank's deposits are either term or insured
- Total capital ratio 15.5% with CET1 at 14.0%
- Book Value Per Share $64.47, +12% y/y and +3% q/q, relative to
guidance of +12%-15% for 2023
"We are proud to start 2023 with adjusted earnings exceeding
$100 million for the first time.
During a volatile economic period and credit performance that was
superior to our bank peers, achieving adjusted ROE at nearly 17%
reminds us of the strength, agility and consistency of our
franchise and excellent work by our Challenger team. What excites
us is that while creating great value for our shareholders we are
driving change in Canadian banking that enriches people's lives.
Our EQ Bank card is the latest example. Launched in January, it's
already been used by customers travelling in 115 countries,
helping them to save serious money on foreign exchange, earn
cashback on all purchases and avoid ATM fees in Canada. EQ Bank's all-digital accounts also
received a resoundingly positive reception in Québec since we
introduced services late in 2022. It's no surprise that EQ Bank was
just crowned Canada's best bank
for the third year running, the verdict of tens of thousands of
customers surveyed by Forbes. With a proven value-creation method
underpinning our strategy, the future is very promising for
Canada's Challenger Bank," said
Andrew Moor, President and Chief
Executive Officer.
First quarter performance builds the foundation to achieve
2023 guidance
- Adjusted Q1 revenue1 +40% y/y to $264.6 million on lending growth, net interest
margin (NIM) expansion, and higher non-interest revenue (reported
revenue +43% y/y to $267.8
million)
- Adjusted Q1 net interest income1 +45% y/y to
$236.6 million with a NIM of 1.92%,
+5bps y/y (Q1 reported +48% y/y to $240.8 million with NIM of 1.95%, +9bps
y/y)
- Adjusted non-interest revenue1 +10% y/y to
$28.0 million, (reported +6% y/y to
$27.0 million) on higher
fee income (including Concentra Bank) and continued strength in
multi-family insured lending gains on sale and securitization
income
EQ Bank customers +26% y/y and deposits +12% y/y
- EQ Bank customer base grew to 336,457 in Q1 supported by strong
momentum early in 2023 with the highly successful Make Bank
marketing campaign (average daily customer signups increased 73%
vs. Q1 2022), the launch of EQ Bank Card and the introduction of
services in Québec. EQ Bank customer everyday engagement reached an
all-time high of 51% in Q1
- EQ Bank is positioned for continued growth in 2023, offering
customers more solutions to meet their everyday banking needs,
including the advantages of fee-free cash withdrawals at any ATM
nationally, cashback rewards on all purchases, and no foreign
exchange fees on international purchases. EQ Bank Cards are now in
the hands of nearly 40,000 customers, and have already been
used hundreds of thousand times across 115 countries
Personal Banking assets +39% y/y to $32.2 billion
- Single-family portfolio +33% y/y to $30.3 billion reflecting EQB's consistent and
prudent approach to credit risk management. Of the single-family
residential portfolio, 37% of single-family residential lending is
insured and the average customer beacon for uninsured mortgage
customers is 714 (new originations 732)
- Reverse mortgage assets +8% q/q to $930
million and +206% y/y. Growth reflected growing awareness of
Equitable Bank's solution among Canadians nearing or in retirement
and EQB's share of an expanding market. Insurance lending assets
+12% q/q to $99 million and +67%
y/y
Commercial Banking assets +32% y/y to $14.4 billion
- EQB's focus remains on improving the supply of multi-family
housing and apartments for Canadians, including affordable housing.
Commercial office lending represents less than 1% of EQB's total
assets
- Insured multi-unit residential loans under management +6% q/q
and +60% y/y to $16.7 billion
- Commercial loans under management (LUM) +4% q/q or +51% y/y to
$26.0 billion. Over 69% of LUM is
CMHC insured
Credit quality indicators reflect prudence in a higher
interest rate environment
- Provision for credit losses (PCL)1 $6.2 million in Q1 accounting for continued
organic portfolio growth, stability in macroeconomic forecasts
and loss modelling, and net of a recovery related to an impaired
loan in the quarter
- Net impaired loans 0.32% of total assets at March 31, 2023, +10 bps from prior year and +4
bps sequentially. Annualized realized loss rate for Q1 2023 was 2
bps of total loan assets ($1.9 million), compared to less than 1 basis
point y/y ($1.0 million)
- EQB remains well reserved for credit losses with allowances net
of cash reserves as a percentage of total loan assets of 19 bps at
March 31, 2023 vs. 18 bps at
December 31, 2022
Diversification and stability of funding sources generating
consistent high liquidity
- Equitable Bank increased total deposits in Q1 to $31 billion, +1.4% q/q and +42% y/y, supported by
diverse funding sources, solid growth in EQ Bank and credit union
deposits
- To manage liquidity risk, Equitable Bank prioritizes funding
through fixed term and insured deposits – as of March 31, 2023, 95% of deposits are either term
or insured. This is the result of conservative policy and practice;
for example, EQ Bank generally limits new EQ Bank demand accounts
to $200,000
- Equitable Bank holds $3.8 billion
in liquid assets for regulatory purposes, and liquid assets cover
64% of all demand deposits with contingency funding to cover the
balance
First full quarter of Concentra Bank contributions
demonstrate expected value
- The acquisition of Concentra Bank in Q4 2022 introduced
complementary asset growth, diversification in funding and revenue
sources plus enhanced distribution capabilities
- Concentra Bank's portfolio added $5.4
billion or 18% to Q4 2022 conventional loans2,
including its consumer lending portfolio
- Integration costs and synergy realization are tracking to
plan
EQB announces an increase in common share dividend for Q2
2023
- EQB's Board of Directors declared a common share dividend of
$0.37 per common share or
$1.48 annualized, payable on
June 30, 2023 to shareholders of
record as of June 15, 2023. This
represents a 6% increase from the dividend declared in February 2023 and a 28% increase from Q2
2022
- EQB's Board of Directors also declared a quarterly dividend of
$0.373063 per preferred share,
payable on March 31, 2023 to shareholders of record at the
close of business March 15, 2023
- For the purposes of the Income Tax Act (Canada) and any similar provincial
legislation, dividends declared will be eligible dividends, unless
otherwise indicated
"This quarter set the tone for what we expect will be a great
year for EQB. The benefit of our long-established Challenger Bank
strategy with its distinct approach to ROE and value creation, and
our diverse operating model founded in deep and effective credit,
liquidity and capital management is translating clearly. The first
few months of 2023 reflected strain on banks globally, but EQB
results again point to the strength of our balance sheet, and our
mature treasury and risk management capabilities that enable us to
focus on enriching people's lives as we deliver consistently strong
returns for our shareholders. We are the 7th largest
bank in Canada by assets with
talent, technology and service capabilities that make it
best-in-class in the country," said Chadwick Westlake, EQB's Chief Financial
Officer.
1. Adjusted measures
and ratios are Non-Generally Accepted Accounting Principles (GAAP)
measures and ratios. Adjusted measures and ratios are calculated in
the same manner as reported measures and ratios, except that
financial information included in the calculation of adjusted
measures and ratios is adjusted to exclude the impact of the
Concentra Bank acquisition and integration related costs. For
additional information and a reconciliation of reported results to
adjusted results, see the "Non-GAAP financial measures and ratios"
section.
|
2. These are non-GAAP
measures, see the "Non-GAAP financial measures and ratios"
section.
|
Analyst conference call and webcast: 8:30 a.m. ET Eastern May
3, 2023
EQB will host its first quarter conference
call and webcast on Wednesday May 3,
2023. To access the call with operator assistance, dial
(416) 764-8609 five minutes prior to the start time. Or to
join without operator assistance, you may register your phone
number up to 15 minutes in advance of start time to receive an
automatic call-back connection to the conference at: click to
register here.
Call archive
A replay of the conference call with the
accompanying slides will be archived on EQB's Investor Relations
website: click here to visit the site.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
Consolidated balance sheet (unaudited)
($000s) As at March
31
|
March 31,
2023
|
December 31,
2022
|
March 31,
2022
|
Assets:
|
|
|
|
Cash and cash
equivalents
|
345,621
|
495,106
|
725,281
|
Restricted
cash
|
666,530
|
737,656
|
448,631
|
Securities purchased
under reverse repurchase agreements
|
732,608
|
200,432
|
-
|
Investments
|
2,483,604
|
2,289,618
|
1,220,397
|
Loans –
Personal
|
32,183,036
|
31,996,950
|
23,324,211
|
Loans –
Commercial
|
14,397,192
|
14,513,265
|
10,893,131
|
Securitization
retained interests
|
410,441
|
373,455
|
220,685
|
Deferred tax
assets
|
15,024
|
-
|
-
|
Other
assets
|
558,962
|
538,475
|
317,632
|
|
51,793,018
|
51,144,957
|
37,149,968
|
Liabilities and
shareholders' equity
|
|
|
|
Liabilities:
|
|
|
|
Deposits
|
31,589,063
|
31,051,813
|
22,238,382
|
Securitization liabilities
|
15,311,657
|
15,023,627
|
10,966,178
|
Obligations under repurchase agreements
|
904,658
|
665,307
|
880,203
|
Deferred
tax liabilities
|
92,417
|
72,675
|
64,488
|
Funding
facilities
|
768,717
|
1,239,704
|
324,575
|
Subscription receipts
|
-
|
-
|
230,386
|
Other
liabilities
|
515,871
|
556,876
|
407,920
|
|
49,182,383
|
48,610,002
|
35,112,132
|
Shareholders'
equity:
|
|
|
|
Preferred
shares
|
181,411
|
181,411
|
70,607
|
Common
shares
|
463,862
|
462,561
|
232,854
|
Contributed surplus
|
12,002
|
11,445
|
9,357
|
Retained
earnings
|
1,954,394
|
1,870,100
|
1,727,169
|
Accumulated other comprehensive (loss) income
|
(1,034)
|
9,438
|
(2,151)
|
|
2,610,635
|
2,534,955
|
2,037,836
|
|
51,793,018
|
51,144,957
|
37,149,968
|
Consolidated statement of income (unaudited)
($000s, except per
share amounts) Three month period ended
|
March 31,
2023
|
March 31,
2022
|
Interest income:
|
|
|
Loans – Personal
|
391,816
|
173,780
|
Loans –
Commercial
|
241,768
|
115,746
|
Investments
|
21,893
|
3,855
|
Other
|
17,352
|
2,859
|
|
672,829
|
296,240
|
Interest
expense:
|
|
|
Deposits
|
293,231
|
84,472
|
Securitization
liabilities
|
118,174
|
49,290
|
Funding
facilities
|
7,918
|
306
|
Other
|
12,709
|
-
|
|
432,032
|
134,068
|
Net interest
income
|
240,797
|
162,172
|
Non-interest
revenue:
|
|
|
Fees and other income
|
13,550
|
6,033
|
Net
(losses) gains on investments
|
(2,952)
|
13,989
|
Gain on sale and income form retained interests
|
14,332
|
5,044
|
Net
gains on securitization activities and derivatives
|
2,104
|
380
|
|
27,034
|
25,446
|
Revenue
|
267,831
|
187,618
|
Provision for credit
losses (recoveries)
|
6,248
|
(125)
|
Revenue after provision
for credit losses
|
261,583
|
187,743
|
Non-interest
expenses:
|
|
|
Compensation and
benefits
|
58,362
|
36,772
|
Other
|
68,186
|
38,161
|
|
126,548
|
74,933
|
Income before income
taxes
|
135,035
|
112,810
|
Income
taxes:
|
|
|
Current
|
28,651
|
23,516
|
Deferred
|
6,865
|
1,347
|
|
35,516
|
24,863
|
Net income
|
99,519
|
87,947
|
Dividends on preferred
shares
|
2,318
|
1,089
|
Net income available to
common shareholders
|
97,201
|
86,858
|
|
|
|
Earnings per
share:
|
|
|
Basic
|
2.58
|
2.55
|
Diluted
|
2.56
|
2.51
|
Consolidated statement of comprehensive
income (unaudited)
($000s) Three month
period ended
|
March 31,
2023
|
March 31,
2022
|
Net income
|
99,519
|
87,947
|
Other comprehensive
income – items that will be reclassified subsequently
to income:
|
|
|
Debt instruments at
Fair Value through Other Comprehensive Income:
|
|
|
Net
unrealized gains (losses) from change in fair value
|
14,974
|
(21,369)
|
Reclassification of net (gains) losses to income
|
(12,205)
|
2,277
|
Other comprehensive
income – items that will not be reclassified
subsequently to income:
|
|
|
Equity instruments
designated at Fair Value through Other Comprehensive
Income:
|
|
|
Net
unrealized losses from change in fair value
|
(793)
|
(1,425)
|
Reclassification of net (gains) losses to retained
earnings
|
(22)
|
1,209
|
|
1,954
|
(19,308)
|
Income tax (expense)
recovery
|
(542)
|
5,063
|
|
1,412
|
(14,245)
|
Cash flow
hedges:
|
|
|
Net unrealized
(losses) gains from change in fair value
|
(15,802)
|
26,241
|
Reclassification
of net (gains) losses to income
|
(651)
|
429
|
|
(16,453)
|
26,670
|
Income tax
expense
|
4,569
|
(6,993)
|
|
(11,884)
|
19,677
|
Total other
comprehensive (loss) income
|
(10,472)
|
5,432
|
Total comprehensive
income
|
89,047
|
93,379
|
Consolidated Statement of Changes in Shareholders' Equity
(unaudited)
($000s)
March 31, 2023
|
|
Preferred
Shares
|
Common
Shares
|
Contributed
Surplus
|
Retained
Earnings
|
Accumulated other
comprehensive
income (loss)
|
Total
|
Cash Flow
Hedges
|
Financial
Instruments
at FVOCI
|
Total
|
Balance, beginning
of period
|
181,411
|
462,561
|
11,445
|
1,870,100
|
42,016
|
(32,578)
|
9,438
|
2,534,955
|
Net Income
|
-
|
-
|
-
|
99,519
|
-
|
-
|
-
|
99,519
|
Realized gain on sale
of
financial instruments
|
-
|
-
|
-
|
271
|
-
|
-
|
-
|
271
|
Other comprehensive
loss,
net of tax
|
-
|
-
|
-
|
-
|
(11,884)
|
1,412
|
(10,472)
|
(10,472)
|
Exercise of stock
options
|
-
|
3,763
|
-
|
-
|
-
|
-
|
-
|
3,763
|
Share issuance cost,
net
of tax
|
-
|
(2,908)
|
-
|
-
|
-
|
-
|
-
|
(2,908)
|
Dividends:
|
|
|
|
|
|
|
|
|
Preferred
shares
|
-
|
-
|
-
|
(2,318)
|
-
|
-
|
-
|
(2,318)
|
Common
shares
|
-
|
-
|
-
|
(13,178)
|
-
|
-
|
-
|
(13,178)
|
Stock-based
compensation
|
-
|
-
|
1,003
|
-
|
-
|
-
|
-
|
1,003
|
Transfer relating
to
the exercise of
stock
options
|
-
|
446
|
(446)
|
-
|
-
|
-
|
-
|
-
|
Balance, end of
period
|
181,411
|
463,862
|
12,002
|
1,954,394
|
30,132
|
(31,166)
|
(1,034)
|
2,610,635
|
($000s)
March 31, 2022
|
|
Preferred
Shares
|
Common
Shares
|
Contributed
Surplus
|
Retained
Earnings
|
Accumulated other
comprehensive
income (loss)
|
Total
|
Cash Flow
Hedges
|
Financial
Instruments
at FVOCI
|
Total
|
Balance, beginning
of period
|
70,607
|
230,160
|
8,693
|
1,650,757
|
680
|
(8,263)
|
(7,583)
|
1,952,634
|
Net Income
|
-
|
-
|
-
|
87,947
|
-
|
-
|
-
|
87,947
|
Realized loss on sale
of
shares
|
-
|
-
|
-
|
(896)
|
-
|
-
|
-
|
(896)
|
Other comprehensive
income, net of tax
|
-
|
-
|
-
|
-
|
19,677
|
(14,245)
|
5,432
|
5,432
|
Exercise of stock
options
|
-
|
2,405
|
-
|
-
|
-
|
-
|
-
|
2,405
|
Dividends:
|
|
|
|
|
|
|
|
|
Preferred
shares
|
-
|
-
|
-
|
(1,089)
|
-
|
-
|
-
|
(1,089)
|
Common
shares
|
-
|
-
|
-
|
(9,550)
|
-
|
-
|
-
|
(9,550)
|
Stock-based
compensation
|
-
|
-
|
953
|
-
|
-
|
-
|
-
|
953
|
Transfer relating
to
the exercise of
stock
options
|
-
|
289
|
(289)
|
-
|
-
|
-
|
-
|
-
|
Balance, end of
period
|
70,607
|
232,854
|
9,357
|
1,727,169
|
20,357
|
(22,508)
|
(2,151)
|
2,037,836
|
Consolidated Statement of Cash Flows (unaudited)
($000s) Three month
period ended
|
March 31,
2023
|
March 31,
2022
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
Net income
|
99,519
|
86,858
|
Adjustments for non-cash items in net income:
|
|
|
Financial instruments at fair value through income
|
(38,426)
|
(1,727)
|
Amortization of premiums/discount on investments
|
1,784
|
300
|
Amortization of capital assets
and intangible costs
|
12,244
|
8,833
|
Provision for credit losses
|
6,248
|
(125)
|
Securitization gains
|
(12,745)
|
(4,628)
|
Stock-based compensation
|
1,003
|
953
|
Income taxes
|
35,516
|
24,863
|
Securitization retained interests
|
19,857
|
12,418
|
Changes in operating assets
and liabilities:
|
|
|
Restricted cash
|
71,126
|
13,533
|
Securities purchased under reverse repurchase agreements
|
(532,176)
|
550,030
|
Loans receivable, net of securitizations
|
(54,117)
|
(1,342,712)
|
Other assets
|
(26,449)
|
(4,267)
|
Deposits
|
503,951
|
1,409,648
|
Securitization liabilities
|
284,388
|
(401,560)
|
Obligations under repurchase agreements
|
239,351
|
(496,560)
|
Funding
facilities
|
(470,987)
|
124,447
|
Subscription
receipts
|
-
|
230,386
|
Other liabilities
|
(51,115)
|
46,697
|
Income taxes paid
|
(47,517)
|
(65,042)
|
Cash flows from operating activities
|
41,455
|
192,345
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
Proceeds from issuance of common shares
|
855
|
2,405
|
Dividends paid on preferred shares
|
(2,318)
|
(1,089)
|
Dividends paid on common shares
|
(13,178)
|
(9,550)
|
Cash flows
used in financing activities
|
(14,641)
|
(8,234)
|
CASH FLOWS
FROM INVESTING ACTIVITIES
|
|
|
Purchase of investments
|
(547,308)
|
(57,900)
|
Proceeds on sale or redemption of investments
|
388,062
|
111,468
|
Net change
in Canada Housing
Trust re-investment accounts
|
(8,817)
|
(273,221)
|
Purchase of capital assets
and system development costs
|
(8,236)
|
(12,428)
|
Cash flows used in investing activities
|
(176,299)
|
(232,081)
|
Net decrease
in cash and cash equivalents
|
(149,485)
|
(47,970)
|
Cash and cash equivalents, beginning of period
|
495,106
|
773,251
|
Cash and cash equivalents, end of period
|
345,621
|
725,281
|
|
|
|
Cash flows from operating activities include:
|
|
|
Interest
received
|
489,824
|
271,048
|
Interest
paid
|
(234,912)
|
(122,071)
|
Dividends
received
|
1,041
|
1,271
|
About EQB Inc.
Equitable Bank—Canada's Challenger Bank™—is a wholly owned
subsidiary of EQB Inc., which trades on the Toronto Stock Exchange
(TSX: EQB) (TSX: EQB.PR.C) and serves more than 515,000 customers.
Equitable Bank's wholly owned subsidiary Concentra Bank supports
Canadian credit unions and their more than 6 million members. With
nearly $105 billion in combined
assets under management and administration, Equitable Bank has a
clear mandate to drive change in Canadian banking to enrich
people's lives. Founded more than 50 years ago, Canada's Challenger Bank™ provides diversified
personal and commercial banking, and through its digital EQ Bank
platform (eqbank.ca) has been named the top Schedule I Bank in
Canada on the Forbes World's Best
Banks 2021, 2022 and 2023 lists. Please visit
eqbank.investorroom.com for more details.
Investor
contact:
Richard Gill
Vice President, Corporate Development & Investor Relations
investor_enquiry@eqbank.ca
|
Media
contact:
Deborah Chatterton
Director, Communications
dchatterton@eqbank.ca
|
Cautionary Note Regarding Forward-Looking Statements
Statements made by EQB in the sections of this news release, in
other filings with Canadian securities regulators and in other
communications include forward-looking statements within the
meaning of applicable securities laws (forward-looking statements).
These statements include, but are not limited to, statements about
EQB's objectives, strategies and initiatives, financial performance
expectations and other statements made herein, whether with respect
to EQB's businesses or the Canadian economy. Generally,
forward-looking statements can be identified by the use of
forward-looking terminology such as "plans", "expects" or "does not
expect", "is expected", "budget", "scheduled", "planned",
"estimates", "forecasts", "intends", "anticipates" or "does not
anticipate", or "believes", or variations of such words and phrases
which state that certain actions, events or results "may", "could",
"would", "might" or "will be taken", "occur" or "be achieved", or
other similar expressions of future or conditional verbs.
Forward-looking statements are subject to known and unknown risks,
uncertainties and other factors that may cause the actual results,
level of activity, closing of transactions, performance or
achievements of EQB to be materially different from those expressed
or implied by such forward-looking statements, including but not
limited to risks related to capital markets and additional funding
requirements, fluctuating interest rates and general economic
conditions, legislative and regulatory developments, changes in
accounting standards, the nature of our customers and rates of
default, and competition as well as those factors discussed under
the heading "Risk Management" in the Management's Discussion and
Analysis (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.
Adjusted financial results
Concentra acquisition
On February 7, 2022, Equitable
Bank announced a definitive agreement to acquire a majority
interest in Concentra Bank, subject to customary closing conditions
and regulatory approvals. On September 28,
2022, Equitable Bank received approval from the Ministry of
Finance to acquire Concentra Bank and subsequently closed the
transaction on November 1, 2022, acquiring 100% ownership of
Concentra Bank.
At the close of the transaction, EQB.R subscription receipts
were converted to common shares and proceeds were used to fund the
acquisition. To support the transaction and integration, Equitable
Bank incurred certain acquisition costs since Q4 2021. In addition,
the assets acquired from Concentra Bank and the liabilities
retained were fair valued in accordance with the accounting
standards. These acquisition-related fair value adjustments will be
amortized over the term of these loans or liabilities, impacting
reported net interest income, which began in Q4 2022. In addition,
a Stage 1 provision was also set up for the performing loans
acquired, which also was recorded through the income statement in
the fourth quarter. The intangible assets recognized at the date of
acquisition is also amortized over the life of these assets,
starting Q1 2023.
Income tax
The federal government has introduced an increase in the
corporate tax rate of 1.5% for bank and life insurance groups for
taxation years that end after April 7,
2022. It was levied on the portion of taxable income that
exceeds $100 million. As a result, a
one-time tax impact was recorded in the Q4 2022 income statement
related to deferred tax liabilities due to the change in tax
rate.
Adjustments impacting current and prior periods:
To enhance comparability between reporting periods, increase
consistency with other financial institutions, and provide the
reader with a better understanding of EQB's performance, adjusted
results were introduced starting in Q1 2022. Adjusted results are
non-GAAP financial measures.
Adjustments listed below are presented on a pre-tax basis:
Q1 2023
- $3.2 million net fair value
amortization adjustments,
- $4.7 million acquisition and
integration-related costs, and
- $1.5 million intangible asset
amortization.
Q4 2022
- $36.9 million acquisition and
integration-related costs,
- $19.0 million provision credit
for credit losses recorded on purchased loan portfolios,
- $3.3 million net fair value
related amortization recorded for November and December 2022,
- $2.2 million interest earned on
the escrow account where the proceeds of the subscription receipts
are held(1),
- $0.7 million reversal of interest
expenses paid to subscription receipt holders(2),
and
- $5.6 million tax expenses true-up
due to increase in tax rate.
Q1 2022
- $5.1 million of acquisition and
integration-related costs, and
- $0.9 million interest expenses
paid to subscription receipt holders(2).
(1) The net proceeds
from the issuance of subscription receipts were held in an escrow
account and the interest income earned was recognized upon closing
of the Concentra acquisition. (2) The interest expense refers to
the dividend equivalent amount paid to subscription receipt
holders. The subscription receipt holders are entitled to receive a
payment equal to the common share dividend declared multiplied by
the number of subscription receipts held on the common share
dividend payment date. These subscription receipts were converted
into common shares at a 1:1 ratio upon the closing of the Concentra
acquisition.
|
The following table presents a reconciliation of GAAP reported
financial results to non-GAAP adjusted financial results. For
additional adjusted measures and information regarding non-GAAP
financial measures, please refer to the Non-GAAP financial measures
and ratios section.
|
As at or for the three
months ended
|
($000, except share and
per share amounts)
|
31-Mar-23
|
31-Dec-22
|
31-Mar-22
|
Reported
results
|
|
|
|
Net interest
income
|
240,797
|
218,325
|
162,172
|
Non-interest
revenue
|
27,034
|
16,382
|
25,446
|
Revenue
|
267,831
|
234,707
|
187,618
|
Non-interest
expense
|
126,548
|
139,180
|
74,933
|
Pre-provision pre-tax
income(4)
|
141,283
|
95,527
|
112,685
|
Provision for credit
loss (recoveries)
|
6,248
|
26,796
|
(125)
|
Income tax
expense
|
35,516
|
22,912
|
24,863
|
Net
income
|
99,519
|
45,819
|
87,947
|
Net income available to
common shareholders
|
97,201
|
43,514
|
86,858
|
Adjustments
|
|
|
|
Net interest income –
earned on the escrow account(1)
|
-
|
(2,220)
|
-
|
Net interest income –
fair value amortization/adjustments
|
(4,167)
|
3,324
|
-
|
Net interest income – paid to subscription receipt
holders(2)
|
-
|
(654)
|
(914)
|
Non-interest revenue –
fair value amortization/adjustments
|
941
|
(65)
|
-
|
Non-interest expenses –
fair value amortization/adjustments
|
(66)
|
-
|
-
|
Non-interest expenses –
acquisition-related costs
|
(4,744)
|
(36,921)
|
(5,133)
|
Non-interest expenses –
intangible asset amortization
|
(1,476)
|
-
|
-
|
Provision for credit
loss – purchased loans
|
-
|
(19,020)
|
-
|
Pre-tax
adjustments
|
3,060
|
56,326
|
6,047
|
Income tax expense –
tax impact on above adjustments(3)
|
850
|
15,271
|
1,584
|
Income tax expense –
tax true-up
|
-
|
(5,621)
|
-
|
Post-tax
adjustments
|
2,210
|
46,676
|
4,463
|
Adjusted
results
|
|
|
|
Net interest
income
|
236,630
|
218,775
|
163,086
|
Non-interest
revenue
|
27,975
|
16,317
|
25,446
|
Revenue
|
264,605
|
235,092
|
188,532
|
Non-interest
expense
|
120,262
|
102,259
|
69,800
|
Pre-provision pre-tax
income(4)
|
144,343
|
132,833
|
118,732
|
Provision for credit
loss (recoveries)
|
6,248
|
7,776
|
(125)
|
Income tax
expenses
|
36,366
|
32,562
|
26,447
|
Net income
|
101,729
|
92,495
|
92,410
|
Net income available to common shareholders
|
99,411
|
90,190
|
91,321
|
Diluted earnings
per share
|
|
|
|
Weighted average
diluted common shares outstanding
|
37,910,348
|
36,632,711
|
34,545,393
|
Diluted earnings per
share – reported
|
2.56
|
1.19
|
2.51
|
Diluted earnings per
share – adjusted
|
2.62
|
2.46
|
2.64
|
Diluted earnings per
share – adjustment
impact
|
0.06
|
1.27
|
0.13
|
(1) The net proceeds
from the issuance of subscription receipts were held in an escrow
account and the interest income earned was recognized upon closing
of the Concentra acquisition.
|
(2) The interest
expense refers to the dividend equivalent amount paid to
subscription receipt holders. The subscription receipt holders are
entitled to receive a payment equal to the common share dividend
declared multiplied by the number of subscription receipts held on
the common share dividend payment date. These subscription receipts
were converted into common shares at a 1:1 ratio upon the closing
of the Concentra acquisition.
|
(3) 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.
|
(4) This is a non-GAAP
measures, see Non-GAAP financial measures and ratios
section.
|
Other non-GAAP financial measures and ratios
- Adjusted return on equity
(ROE): it 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 Concentra Bank has been named as trustee,
custodian, executor, administrator or other similar role; (2) loans
held by credit unions for which Concentra Bank acts as
servicer.
- Assets under management
(AUM): is the sum of total assets reported on the consolidated balance sheet
and loan principal derecognized but still managed
by EQB.
($000s)
|
31-Mar-23
|
31-Dec-22
|
Change
|
31-Mar-22
|
Change
|
Total assets on the
consolidated balance sheet
|
51,793,019
|
51,144,957
|
1 %
|
37,149,968
|
39 %
|
Loan principal
derecognized
|
11,542,502
|
10,424,114
|
11 %
|
6,272,342
|
84 %
|
Assets under
management
|
63,335,521
|
61,569,071
|
3 %
|
43,422,310
|
46 %
|
- Conventional loans: are the total on-balance sheet loan
principal excluding insured single-family mortgages and insured
multi-unit residential mortgages.
- Liquid assets: is a measure of EQB's cash or assets that
can be readily converted into cash, which are held for the purposes
of funding loans, deposit maturities, and the ability to collect
other receivables and settle other obligations.
- Loans under management
(LUM): is the sum of loan principal
reported on the consolidated balance sheet
and
loan principal derecognized but still managed by EQB.
- Net interest margin
(NIM): this profitability measure is calculated
on an annualized basis by dividing net
interest income by the average total interest earning assets for the period.
- Pre-provision pre-tax income
(PPPT): this is the difference between revenue and non-interest expenses.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/eqb-delivers-record-quarterly-earnings-and-a-6-dividend-increase-301813810.html
SOURCE EQB Inc.