Home Capital Reports Solid Fourth Quarter and Annual Results
- Basic earnings per share were $1.70 for the quarter and $6.40 for 2012, up 17.2% and 16.8%, respectively, from the $1.45 and $5.48 in the comparative periods.
- Net income for 2012 was $222.0 million, an increase of 16.8% over 2011.
- Return on equity for the year was 25.5%, surpassing 20% for the 15th consecutive year and 25% for the 10th consecutive year.
TORONTO, Feb. 13, 2013 /CNW/ - Home Capital Group Inc. (TSX: HCG) today reported strong results for the fourth quarter and for the year, meeting the Company's targets for growth in net income and earnings per share and recording annual return on equity in excess of 25% for 10 consecutive years and surpassing 20% for 15 consecutive years.
"Despite a slowing housing market, tighter mortgage lending rules and challenging economic conditions in the US and Europe, the Canadian economy has proved resilient. The Company was well positioned in 2012 to deliver strong growth in our core business and consistent net interest margins that led to increased profits." commented CEO Gerald Soloway. "We have a proven business model and continue to execute well on our strategy."
The Company's Annual and Fourth Quarter Consolidated Financial Report, including Management's Discussion and Analysis, for each of the three- and twelve-month periods ended December 31, 2012 is available at www.homecapital.com and on the Canadian Securities Administrators' website at www.sedar.com.
Financial Highlights | ||||||||||
(000s, except Per Share and Percentage Amounts) | For the three months ended | For the year ended | ||||||||
December 31 | September 30 | December 31 | December 31 | December 31 | ||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||
OPERATING RESULTS | ||||||||||
Net Income | $ | 58,965 | $ | 57,254 | $ | 50,280 | $ | 221,983 | $ | 190,080 |
Total Revenue | 227,649 | 226,603 | 208,399 | 887,685 | 790,274 | |||||
Earnings per Share - Basic | $ | 1.70 | $ | 1.65 | $ | 1.45 | $ | 6.40 | $ | 5.48 |
Earnings per Share - Diluted | 1.70 | 1.65 | 1.45 | 6.38 | 5.46 | |||||
Return on Shareholders' Equity | 25.0% | 25.6% | 26.7% | 25.5% | 27.1% | |||||
Return on Average Assets | 1.2% | 1.2% | 1.2% | 1.2% | 1.1% | |||||
Net Interest Margin (TEB)1 | 2.13% | 2.14% | 2.06% | 2.09% | 2.06% | |||||
Net Interest Margin Non-Securitized Assets (TEB)1 | 3.11% | 3.17% | 3.03% | 3.10% | 3.04% | |||||
Net Interest Margin Securitized Assets | 0.79% | 0.89% | 1.16% | 0.93% | 1.24% | |||||
Provision as a Percentage of Gross Loans (annualized) | 0.09% | 0.10% | 0.07% | 0.09% | 0.05% | |||||
Efficiency Ratio (TEB)1 | 27.3% | 28.1% | 27.1% | 27.7% | 27.9% | |||||
As at | December 31 | September 30 | December 31 | |||||||
2012 | 2012 | 2011 | ||||||||
BALANCE SHEET HIGHLIGHTS | ||||||||||
Total Assets | $ | 18,800,079 | $ | 19,241,999 | $ | 17,696,471 | ||||
Total Assets Under Administration2 | 19,681,750 | 19,410,132 | 17,696,471 | |||||||
Total Loans3 | 16,904,435 | 17,292,395 | 16,089,648 | |||||||
Securitized Loans On-Balance Sheet | 6,450,682 | 7,238,946 | 8,243,350 | |||||||
Total Loans Under Administration4 | 17,786,106 | 17,460,528 | 16,089,648 | |||||||
Liquid Assets | 771,772 | 998,219 | 808,222 | |||||||
Deposits | 10,136,599 | 9,870,691 | 7,922,124 | |||||||
Shareholders' Equity | 968,213 | 919,618 | 774,785 | |||||||
FINANCIAL STRENGTH | ||||||||||
Capital Measures5 | ||||||||||
Risk-Weighted Assets | $ | 5,491,513 | $ | 5,271,674 | $ | 4,549,696 | ||||
Tier 1 Capital Ratio | 17.01% | 16.97% | 17.29% | |||||||
Total Capital Ratio | 20.68% | 20.78% | 20.46% | |||||||
Assets to Regulatory Capital Multiple | 13.98 | 14.07 | 14.44 | |||||||
Credit Quality | ||||||||||
Net Non-Performing Loans as a Percentage of Gross Loans | 0.33% | 0.28% | 0.25% | |||||||
Allowance as a Percentage of Gross Non-Performing Loans | 57.0% | 64.7% | 74.9% | |||||||
Share Information | ||||||||||
Book Value per Common Share | $ | 27.96 | $ | 26.53 | $ | 22.38 | ||||
Common Share Price - Close | $ | 59.07 | $ | 51.44 | $ | 49.10 | ||||
Market Capitalization | $ | 2,045,594 | $ | 1,783,322 | $ | 1,700,088 | ||||
Number of Common Shares Outstanding | 34,630 | 34,668 | 34,625 |
1 | See definition of Taxable Equivalent Basis (TEB) under Non-GAAP Measures in the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report. |
2 | Total assets under administration include total on-balance sheet assets and off-balance sheet loans |
3 | Total loans include loans held for sale. |
4 | Total Loans under administration include total loans and off-balance sheet loans. |
5 | These figures relate to the Company's operating subsidiary, Home Trust Company. |
2012 Targets and Performance | ||||||||
For the year ended December 31, 2012 | ||||||||
2012 Targets | Actual Results | Amount | Increase over 2011 | |||||
Growth in net income | 13%-18% | 16.8% | $ | 221,983 | $ | 31,903 | ||
Growth in diluted earnings per share | 13%-18% | 16.8% | 6.38 | 0.92 | ||||
Growth in total loans1 | 13%-18% | 5.1% | 16,904,435 | 814,787 | ||||
Return on shareholders' equity | 20.0% | 25.5% | ||||||
Efficiency ratio (TEB)2 | 28.0%-34.0% | 27.7% | ||||||
Capital ratios3 | ||||||||
Tier 1 | Minimum of 13% | 17.01% | ||||||
Total | Minimum of 14% | 20.68% | ||||||
Provision as a percentage of gross loans | 0.05%-0.15% | 0.09% |
1 | Includes loans held for sale. |
2 | See definition of Taxable Equivalent Basis (TEB) under Non-GAAP Measures in the Management's Discussion and Analysis included in the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report. |
3 | Based on the Company's wholly owned subsidiary, Home Trust Company. |
The Company was successful in meeting or exceeding all of its performance targets in 2012 except for growth in total loans. The Company was able to achieve its profit objectives with lower loan growth by focusing on higher yielding core mortgages, balancing its profit objectives with maintaining strong capital ratios under the Basel II and upcoming Basel III frameworks. Total loans were also reduced during the year by $896.0 million for loans that qualified for off-balance sheet treatment in 2012. Including these loans, growth was 10.5% over 2011.
FOURTH QUARTER AND 2012 HIGHLIGHTS
The Company recorded another period of solid performance in the fourth quarter of 2012 and for the year. Key results for the fourth quarter of 2012 and the year are as follows:
● | Net income was $59.0 million in the fourth quarter and $222.0 million for the year, increasing 17.3% over the comparable quarter of 2011 and 16.8% over 2011. Sequentially in 2012, fourth quarter net income increased by 3.0% over third quarter net income. The annual results were well within the Company's 2012 objective of 13% to 18% growth in net income over 2011, and reflect the strong loan growth in the traditional portfolio, strengthening total net interest margin, continued low provisions for credit losses and a low efficiency ratio. | ||
|
|||
● | Basic and diluted earnings per share reached $1.70 for the fourth quarter and $6.40 and $6.38, respectively, for the year. This represents an increase of 17.2% from the $1.45 basic and diluted earnings per share in the fourth quarter of 2011 and increases of 16.8% over the $5.48 and $5.46 basic and diluted earnings per share earned in 2011. These results are well within the Company's 2012 annual objective of 13% to 18% growth in diluted earnings per share. | ||
|
|||
● | Return on equity was 25.0% in the quarter and 25.5% for 2012, well in excess of the Company's minimum performance objective of 20% for the fifteenth consecutive year and exceeding 25% for the tenth consecutive year. | ||
|
|||
● | During the fourth quarter of 2012 the Company completed the sale of residual interests in National Housing Authority (NHA) mortgage-backed security (MBS) loan securitizations related to $662.2 million in existing on-balance sheet mortgages, leading to off-balance accounting for the mortgages and a gain on sale of $4.8 million. As of the date of the Management's Discussion and Analysis (MD&A) the regulatory treatment for these transactions has not been confirmed. For purposes of the calculation of the assets to capital multiple (ACM) the Company has included these off-balance sheet mortgages in the determination of regulatory balance sheet assets. While the ultimate regulatory treatment will impact the Company's volume of sales of residual interests in securitization transactions, it expects to continue sales when the economic returns are favourable. | ||
|
|||
● | The securitization gains were partly offset by $3.6 million in charges recorded in derivative gains and losses. These charges relate to the reversal of gains on derivatives recorded prior to adoption of International Financial Reporting Standards (IFRS) and are charged to income as the related CMB bonds mature. See the Non-Interest Income section of the MD&A report for a discussion of the derivative gains and losses. | ||
|
|||
● | Net interest income rose to $99.9 million in the fourth quarter and to $381.5 million for the year. This represents an increase of 13.0% over the $88.4 million recorded in the fourth quarter of 2011 and 14.2% over the $334.0 million recorded in 2011. Net interest income increased marginally over the $99.5 million recorded in the third quarter of 2012. The growth in total net interest income quarter over quarter was reduced as a result of the sale of the residual interests in securitization transactions discussed above, as the interest income associated with such securitized mortgages is no longer reflected in interest income. Net interest income on non-securitized assets of $85.1 million in the fourth quarter was up 3.8% from $81.9 million in the third quarter and 34.6% from the $63.2 million reported in the fourth quarter of 2011. | ||
|
|||
● | Net interest margin (TEB) was 2.13% in the fourth quarter and 2.09% for the year 2012 compared to 2.06% in the fourth quarter of 2011 and for the year 2011. Net interest margin (TEB) was 2.14% in the third quarter of 2012. Total net interest margin is influenced by the mix of the loan portfolio between securitized and non-securitized mortgages and the net interest margin on each of these portfolios. Beginning in 2011 and continuing through 2012 the weighting of lower yielding securitized mortgages in the total portfolio declined, generally leading to higher total net interest margins. The net interest margin on the non-securitized portfolio also generally improved over that period, with some fluctuations quarter to quarter. The fourth quarter net interest margin for non-securitized mortgages was 3.11%, a decline from 3.17% in the third quarter. This is due to a change in the mix of the non-securitized portfolio and the spreads achieved in the quarter. The securitized net interest margin was 0.79% in the fourth quarter compared to 0.89% in the third quarter, which reflects the maturity of higher yielding Canada Mortgage Bond (CMB) mortgages during the quarter and lower yielding replacement assets in the program. | ||
|
|||
● | The credit performance of the loans portfolio remained strong in the fourth quarter and for the year. Net non-performing loans ended 2012 at 0.33% of the total loans portfolio compared to 0.25% at the end of 2011 and 0.28% at the end of the third quarter of 2012, with the increase reflecting the relatively higher proportion of uninsured mortgages in the total portfolio in the portfolio. The provision for credit losses for the fourth quarter was 0.09% of gross loans on an annualized basis and 0.09% for the year compared to 0.07% in the comparable quarter of 2011 and 0.05% in 2011 and 0.10% in the third quarter of 2012. This reflects a year-over-year increase in the proportion of uninsured mortgages. The 2012 results are within the Company's objective of provisions being 0.05% to 0.15% of gross loans. Total write-offs remain low and were $3.6 million in the quarter compared to $5.1 million the comparable quarter of 2011 and $3.4 million last quarter. | ||
|
|||
● | Home Trust's Tier 1 and Total capital ratios remained very strong at 17.01% and 20.68%, respectively, at December 31, 2012, and well above Company and regulatory minimum targets. Home Trust's ACM was 13.98 at December 31, 2012 compared to 14.44 at December 31, 2011 and 14.07 at September 30, 2012. In the first quarter of 2013, the Company will be required to adopt the new capital requirements known as Basel III. Based on the Office of the Superintendent of Financial Institutions Canada's (OSFI) implementation requirements, the Company remains well capitalized under Basel III measurements. At December 31, 2012, the Company's Basel III ratios are as follows: | ||
|
|||
● | "all-in" Common Equity Tier 1 capital ratio of 16.09%, | ||
|
|||
● | "all-in" Tier 1 Capital Ratio of 16.11%, | ||
|
|||
● | "all-in" Total Capital Ratio of 19.82% | ||
|
|||
● | transitional ACM of 14.12 | ||
The Basel III capital ratios remain well in excess of the targets set out by OSFI for 2013 and 2014. Please see the Capital Management section of the annual MD&A for further information. | |||
● | Total loans increased by $0.81 billion in 2012 to $16.90 billion, representing growth of 5.1% over the $16.09 billion at the end of 2011 and decreased by 2.2% or $0.39 billion from the $17.29 billion at the end of the third quarter of 2012. Total loans under administration (which includes all loans carried on the balance sheet plus off-balance sheet securitized loans) increased by $1.70 billion in 2012 to $17.79 billion, representing growth of 10.5% over the $16.09 billion at the end of 2011 and 1.9% or $0.33 billion from the $17.46 billion at the end of the third quarter of 2012. Loan growth was below the Company's 2012 objective of 13% to 18%, while profitability was within targets due to additional focus on the Company's traditional mortgages portfolio. | ||
● | The total value of mortgages originated in the fourth quarter of 2012 was $1.47 billion and $6.01 billion for the year, compared to $1.25 billion in the fourth quarter of 2011 and $5.12 billion for the year. Total originations were $1.68 billion in the third quarter of 2012. The year-over-year increase in originations reflects increased focus on and increased demand for the Company's traditional mortgage products. Compared to the third quarter, a decline in originations reflects normal and expected seasonal factors. The Company has generally observed increased credit quality on new originations. | ||
● | The Company originated $1.16 billion of traditional mortgages in the fourth quarter and $4.56 billion for the year, compared to $0.95 billion and $3.51 billion in the comparative periods of 2011 and $1.26 billion in the third quarter of 2012. | ||
● | Accelerator (insured) mortgage originations were $174.2 million in the fourth quarter of 2012 and $804.7 million for the year, compared to $188.5 million and $1.10 billion in the comparative periods of 2011 and $236.7 million in the third quarter of 2012. | ||
● | Multi-unit residential originations were $57.2 million for the fourth quarter of 2012 and $286.9 million for the year, compared to $6.5 million and $137.0 million in the same periods of 2011 and $114.3 million in the third quarter of 2012. A significant portion of multi-unit residential mortgages originated in 2012 are insured and securitized through programs that qualify for off-balance sheet accounting. The Company sold $64.6 million through these programs in the fourth quarter and recognized $0.8 million in gains and $233.9 million for $3.3 million in gains for the year. The Company did not participate in this program in 2011. | ||
● | Non-residential mortgage advances were $52.4 million in the fourth quarter of 2012 and $210.2 million for the year, compared to $41.5 million and $182.2 million in the comparative periods of 2011 and $46.6 million in the third quarter of 2012. The Company continues to maintain a cautious approach to increases in this portfolio. | ||
● | Store and apartment advances were $24.8 million for the quarter and $118.7 million for the year, compared to $35.5 million and $123.0 million in the same periods in 2011 and $18.2 million in the third quarter of 2012. | ||
● | The mortgage lending segment recorded net income of $53.7 million in the fourth quarter and $198.4 million for 2012, increasing from $42.7 million and $155.3 million in the same periods in 2011. This reflects strong originations in the traditional portfolio coupled with strong net interest margins in that portfolio. The securitized mortgage portfolio balance, while declining, continues to contribute to the net income of the segment. | ||
● | The consumer lending segment recorded net income of $8.4 million in the fourth quarter and $32.7 million for the year compared to $7.6 million and $30.1 million in the comparative periods of 2011. The Company opened 716 new Equityline Visa accounts in the fourth quarter and 3,484 for the year compared to 1,814 accounts and 7,697 accounts opened in the same periods in 2011. The consumer lending segment also added $49.9 million in receivables in the retail credit portfolio in the fourth quarter and $98.7 million for the year, compared to $14.5 million and $57.1 million in the comparative periods of 2011. |
Subsequent to the end of the quarter, and in light of the Company's solid performance, profitability and strong financial position, the Board of Directors declared a quarterly dividend of $0.26 per Common share, payable on March 1, 2013 to shareholders of record at the close of business on February 25, 2013.
2013 Overall Outlook
Supported by the stable Canadian economy and healthy real estate market in 2012, the Company continued to reposition the lending portfolio to take advantage of the attractive returns available in the alternative mortgage space, the Company's traditional business. This business, which is within the Company's risk appetite, provides superior returns on the allocated capital. In 2013, the continued expansion of the traditional business will be accompanied by commensurate strengthening of governance, risk management and control processes, through further investment in tools, technology and people. The Company will continue to offer insured mortgages through the Accelerator program, supporting the Company's "one-stop" and "flexible lending solutions" strategies. The Company will also continue to increase its presence in suitable urban and suburban markets across Canada. Additional focus will be placed on growth of the Company's high margin non-residential and consumer lending portfolios within the Company's risk tolerance. The Company expects supply and demand in the real estate market to remain balanced in 2013, with softening conditions in most markets when compared to the activity levels of recent years. The Company believes that uncertainty in global economic conditions will continue to pose risks to the Canadian economy. The tightening of mortgage underwriting requirements and changes in mortgage insurance qualification rules in 2012 can be expected to continue to dampen the level of activity in the real estate market in 2013. The Company believes that slowing housing activity will lead to healthier real estate markets overall that are supported by continued low interest rates, stable to improving employment, stable net immigration and good housing affordability. The Company expects continued strong demand for its traditional mortgage and other retail products, reflecting balanced real estate markets and increased market share. In view of the continued uncertainty and risk within the global financial environment, the Company will continue to maintain relatively high levels of liquidity and low overall leverage, as measured by the ACM, to provide safety and soundness for depositors. To support this conservative approach to liquidity and leverage, the Company will continue to pursue opportunities for revenue contributions from fees, loan sales and sales of residual interests in loan securitizations. The Company expects that the rate of growth in the Company's non-securitized loan portfolio in 2013 will be relatively consistent with the growth rate experienced in 2012. The traditional mortgage business is expected to maintain strong net interest margin and net interest income levels, while net interest margins on securitized assets continue to decline as older securitization programs reach maturity. The decline primarily reflects a combination of two factors: spreads on new securitization transactions are generally lower than the spreads earned on the maturing programs and the assets provided as replacement assets in the CMB program are generally lower yielding as compared to the maturing or discharging assets. While the Company actively hedges the CMB reinvestment risk, the structure of the hedges will become less effective as the programs mature. This dynamic will tend to put pressure on the overall net interest margin. The increased weighting of the Company's traditional uninsured mortgages will tend to offset this downward pressure, as the margins on these products are more favourable and risk levels are well within the Company's tolerance. The Company will increase its marketing and sales activities related to the development of more diversified sources of deposits and additional costs will be incurred in this initiative. Reductions in other areas and increases in net interest income will tend to mitigate these increases and other costs and the Company expects that its efficiency ratio for 2013 will continue to be in the target range of 28% to 34%. |
Conference Call and Webcast
Fourth Quarter Results Conference Call
The conference call will take place on Thursday, February 14, 2013, at 10:30 a.m. Participants are asked to call 5 to 15 minutes in advance, 647-427-7450 in Toronto or toll-free 1-888-231-8191 throughout North America. The call will also be accessible in listen-only mode via the Internet at www.homecapital.com.
Conference Call Archive
A telephone replay of the call will be available between 1:30 p.m. Thursday, February 14, 2013 and midnight Thursday, February 21, 2013 by calling 416-849-0833 or 1-855-859-2056 (enter passcode 89405755). The archived audio web cast will be available for 90 days on CNW Group's website at www.newswire.ca and Home Capital's website at www.homecapital.com.
Annual Meeting Notice
The Annual Meeting of Shareholders of Home Capital Group Inc. will be held at the Design Exchange, Trading Floor, Second Floor, 234 Bay Street, Toronto, Ontario, on Wednesday, May 15, 2013 at 11:00 a.m. local time. Shareholders and guests are invited to join Directors and Management for lunch and refreshments following the Annual Meeting. All shareholders are encouraged to attend.
Consolidated Balance Sheets | |||||||
As at | |||||||
December 31 | September 30 | December 31 | |||||
thousands of Canadian dollars | 2012 | 2012 | 2011 | ||||
ASSETS | |||||||
Cash Resources and Restricted Cash | $ | 439,287 | $ | 543,825 | $ | 665,806 | |
Securities | |||||||
Available for sale | 414,344 | 401,830 | 391,754 | ||||
Pledged securities | 843,547 | 784,098 | 341,588 | ||||
1,257,891 | 1,185,928 | 733,342 | |||||
Loans Held for Sale | 21,921 | 36,405 | - | ||||
Loans | |||||||
Residential mortgages | 8,843,923 | 8,456,791 | 6,339,883 | ||||
Securitized residential mortgages | 6,450,682 | 7,238,946 | 8,243,350 | ||||
Non-residential mortgages | 988,416 | 993,174 | 946,222 | ||||
Personal and credit card loans | 599,493 | 567,079 | 560,193 | ||||
16,882,514 | 17,255,990 | 16,089,648 | |||||
Collective allowance for credit losses | (30,000) | (29,800) | (29,440) | ||||
16,852,514 | 17,226,190 | 16,060,208 | |||||
Other | |||||||
Derivative assets | 45,388 | 57,651 | 72,424 | ||||
Other assets | 94,405 | 102,741 | 79,650 | ||||
Capital assets | 6,578 | 7,165 | 5,372 | ||||
Intangible assets | 66,343 | 66,342 | 63,917 | ||||
Goodwill | 15,752 | 15,752 | 15,752 | ||||
228,466 | 249,651 | 237,115 | |||||
$ | 18,800,079 | $ | 19,241,999 | $ | 17,696,471 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Liabilities | |||||||
Deposits | |||||||
Deposits payable on demand | $ | 105,923 | $ | 49,835 | $ | 75,965 | |
Deposits payable on a fixed date | 10,030,676 | 9,820,856 | 7,846,159 | ||||
10,136,599 | 9,870,691 | 7,922,124 | |||||
Senior Debt | 150,684 | 153,724 | 153,336 | ||||
Securitization Liabilities | |||||||
Mortgage-backed security liabilities | 1,301,693 | 1,923,017 | 2,417,801 | ||||
Canada Mortgage Bond liabilities | 6,034,202 | 6,155,475 | 6,231,274 | ||||
7,335,895 | 8,078,492 | 8,649,075 | |||||
Other | |||||||
Derivative liabilities | 2,386 | 3,767 | 3,458 | ||||
Income taxes payable | 21,912 | 8,689 | 17,628 | ||||
Other liabilities | 148,590 | 168,743 | 136,025 | ||||
Deferred tax liabilities | 35,800 | 38,275 | 40,040 | ||||
208,688 | 219,474 | 197,151 | |||||
17,831,866 | 18,322,381 | 16,921,686 | |||||
Shareholders' Equity | |||||||
Capital stock | 61,903 | 61,873 | 55,104 | ||||
Contributed surplus | 6,224 | 5,847 | 5,873 | ||||
Retained earnings | 903,831 | 857,339 | 722,999 | ||||
Accumulated other comprehensive loss | (3,745) | (5,441) | (9,191) | ||||
968,213 | 919,618 | 774,785 | |||||
$ | 18,800,079 | $ | 19,241,999 | $ | 17,696,471 |
Consolidated Statements of Income | |||||||||||
For the three months ended | For the year ended | ||||||||||
December 31 | September 30 | December 31 | December 31 | December 31 | |||||||
(thousands of Canadian dollars, except per share amounts) | 2012 | 2012 | 2011 | 2012 | 2011 | ||||||
Net Interest Income Non-Securitized Assets | |||||||||||
Interest from loans | $ | 144,310 | $ | 138,271 | $ | 111,065 | $ | 525,722 | $ | 400,997 | |
Dividends from securities | 3,502 | 3,172 | 4,559 | 14,171 | 18,417 | ||||||
Other interest | 949 | 1,093 | 1,241 | 4,019 | 5,487 | ||||||
148,761 | 142,536 | 116,865 | 543,912 | 424,901 | |||||||
Interest on deposits | 61,873 | 58,962 | 51,989 | 230,006 | 192,357 | ||||||
Interest on senior debt | 1,825 | 1,648 | 1,673 | 6,831 | 4,364 | ||||||
Net interest income non-securitized assets | 85,063 | 81,926 | 63,203 | 307,075 | 228,180 | ||||||
Net Interest Income Securitized Loans and Assets | |||||||||||
Interest income from securitized loans and assets | 64,351 | 70,618 | 81,876 | 287,871 | 330,491 | ||||||
Interest expense on securitization liabilities | 49,506 | 53,053 | 56,667 | 213,474 | 224,719 | ||||||
Net interest income securitized loans and assets | 14,845 | 17,565 | 25,209 | 74,397 | 105,772 | ||||||
Total Net Interest Income | 99,908 | 99,491 | 88,412 | 381,472 | 333,952 | ||||||
Provision for credit losses | 3,685 | 4,239 | 2,979 | 14,720 | 7,519 | ||||||
96,223 | 95,252 | 85,433 | 366,752 | 326,433 | |||||||
Non-Interest Income | |||||||||||
Fees and other income | 11,059 | 11,281 | 11,294 | 43,994 | 37,997 | ||||||
Securitization income | 5,659 | 1,204 | - | 8,131 | - | ||||||
Net realized and unrealized (losses) gains on securities and mortgages | (883) | (1,172) | (1,306) | (71) | 4,088 | ||||||
Net realized and unrealized (loss) gain on derivatives | (1,298) | 2,136 | (330) | 3,848 | (7,203) | ||||||
14,537 | 13,449 | 9,658 | 55,902 | 34,882 | |||||||
110,760 | 108,701 | 95,091 | 422,654 | 361,315 | |||||||
Non-Interest Expenses | |||||||||||
Salaries and benefits | 14,991 | 15,465 | 13,184 | 58,956 | 52,523 | ||||||
Premises | 2,562 | 2,296 | 2,007 | 8,833 | 7,776 | ||||||
Other operating expenses | 14,067 | 14,304 | 11,916 | 54,946 | 44,703 | ||||||
31,620 | 32,065 | 27,107 | 122,735 | 105,002 | |||||||
Income Before Income Taxes | 79,140 | 76,636 | 67,984 | 299,919 | 256,313 | ||||||
Income taxes | |||||||||||
Current | 22,649 | 19,904 | 15,909 | 82,176 | 66,270 | ||||||
Deferred | (2,474) | (522) | 1,795 | (4,240) | (37) | ||||||
20,175 | 19,382 | 17,704 | 77,936 | 66,233 | |||||||
NET INCOME | $ | 58,965 | $ | 57,254 | $ | 50,280 | $ | 221,983 | $ | 190,080 | |
NET INCOME PER COMMON SHARE | |||||||||||
Basic | $ | 1.70 | $ | 1.65 | $ | 1.45 | $ | 6.40 | $ | 5.48 | |
Diluted | $ | 1.70 | $ | 1.65 | $ | 1.45 | $ | 6.38 | $ | 5.46 | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | |||||||||||
Basic | 34,655 | 34,697 | 34,668 | 34,692 | 34,677 | ||||||
Diluted | 34,779 | 34,803 | 34,782 | 34,820 | 34,787 | ||||||
Total number of outstanding common shares | 34,630 | 34,668 | 34,625 | 34,630 | 34,625 | ||||||
Book value per common share | $ | 27.96 | $ | 26.53 | $ | 22.38 | $ | 27.96 | $ | 22.38 |
Consolidated Statements of Comprehensive Income | ||||||||||
For the three months ended | For the year ended | |||||||||
December 31 | September 30 | December 31 | December 31 | December 31 | ||||||
thousands of Canadian dollars | 2012 | 2012 | 2011 | 2012 | 2011 | |||||
NET INCOME | $ | 58,965 | $ | 57,254 | $ | 50,280 | $ | 221,983 | $ | 190,080 |
OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||
Available for Sale Securities | ||||||||||
Net unrealized gains (losses) on securities available for sale | 1,471 | 1,667 | 700 | 6,462 | (8,602) | |||||
Net losses (gains) reclassified to net income | 457 | 1,141 | 1,174 | (114) | (4,815) | |||||
1,928 | 2,808 | 1,874 | 6,348 | (13,417) | ||||||
Income tax expense (recovery) | 509 | 742 | 505 | 1,775 | (3,370) | |||||
1,419 | 2,066 | 1,369 | 4,573 | (10,047) | ||||||
Cash Flow Hedges | ||||||||||
Net unrealized losses on cash flow hedges | - | - | (639) | (370) | (7,386) | |||||
Net losses reclassified to net income | 376 | 376 | 338 | 1,462 | 618 | |||||
376 | 376 | (301) | 1,092 | (6,768) | ||||||
Income tax expense (recovery) | 99 | 99 | (36) | 219 | (1,718) | |||||
277 | 277 | (265) | 873 | (5,050) | ||||||
Total other comprehensive income (loss) | 1,696 | 2,343 | 1,104 | 5,446 | (15,097) | |||||
COMPREHENSIVE INCOME | $ | 60,661 | $ | 59,597 | $ | 51,384 | $ | 227,429 | $ | 174,983 |
Consolidated Statements of Changes in Shareholders' Equity | |||||||||||||||||||||
Net Unrealized | Net Unrealized | Total | |||||||||||||||||||
(Losses) Gains | Losses on | Accumulated | |||||||||||||||||||
on Securities | Cash Flow | Other | Total | ||||||||||||||||||
thousands of Canadian dollars, | Capital | Contributed | Retained | Available for | Hedges, | Comprehensive | Shareholders' | ||||||||||||||
except per share amounts | Stock | Surplus | Earnings | Sale, After Tax | After Tax | (Loss) Income | Equity | ||||||||||||||
Balance at December 31, 2011 | $ | 55,104 | $ | 5,873 | $ | 722,999 | $ | (4,141) | $ | (5,050) | $ | (9,191) | $ | 774,785 | |||||||
Comprehensive income | - | - | 221,983 | 4,573 | 873 | 5,446 | 227,429 | ||||||||||||||
Stock options settled | 7,088 | (1,408) | - | - | - | - | 5,680 | ||||||||||||||
Amortization of fair value of | |||||||||||||||||||||
employee stock options | - | 1,759 | - | - | - | - | 1,759 | ||||||||||||||
Repurchase of shares | (289) | - | (7,828) | - | - | - | (8,117) | ||||||||||||||
Dividends paid | |||||||||||||||||||||
($0.90 per share) | - | - | (33,323) | - | - | - | (33,323) | ||||||||||||||
Balance at December 31, 2012 | $ | 61,903 | $ | 6,224 | $ | 903,831 | $ | 432 | $ | (4,177) | $ | (3,745) | $ | 968,213 | |||||||
Balance at December 31, 2010 | $ | 50,427 | $ | 4,571 | $ | 567,681 | $ | 5,906 | $ | - | $ | 5,906 | $ | 628,585 | |||||||
Comprehensive income | - | - | 190,080 | (10,047) | (5,050) | (15,097) | 174,983 | ||||||||||||||
Stock options settled | 4,921 | (1,098) | - | - | - | - | 3,823 | ||||||||||||||
Amortization of fair value of | |||||||||||||||||||||
employee stock options | - | 2,400 | - | - | - | - | 2,400 | ||||||||||||||
Repurchase of shares | (244) | - | (7,702) | - | - | - | (7,946) | ||||||||||||||
Dividends paid | |||||||||||||||||||||
($0.76 per share) | - | - | (27,060) | - | - | - | (27,060) | ||||||||||||||
Balance at December 31, 2011 | $ | 55,104 | $ | 5,873 | $ | 722,999 | $ | (4,141) | $ | (5,050) | $ | (9,191) | $ | 774,785 |
Consolidated Statements of Cash Flows | ||||||
For the year ended | ||||||
December 31 | December 31 | |||||
thousands of Canadian dollars | 2012 | 2011 | ||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
Net income for the year | $ | 221,983 | $ | 190,080 | ||
Adjustments to determine cash flows relating to operating activities: | ||||||
Deferred income taxes | (4,240) | (37) | ||||
Amortization of capital assets | 3,118 | 3,052 | ||||
Amortization of intangible assets | 6,715 | 679 | ||||
Amortization of net premium (discount) on securities | 2,460 | (49) | ||||
Amortization of securitization and senior debt transaction costs | 13,396 | 14,153 | ||||
Provision for credit losses | 14,720 | 7,519 | ||||
Change in accrued interest payable | 13,519 | 4,993 | ||||
Change in accrued interest receivable | (5,449) | (6,686) | ||||
Net realized and unrealized losses (gains) on securities and mortgages | 71 | (4,088) | ||||
Realized gain on securitization | (8,131) | - | ||||
Settlement of derivatives | (370) | (7,385) | ||||
(Gain) loss on derivatives | (3,848) | 7,203 | ||||
Net increase in mortgages | (1,687,717) | (1,897,308) | ||||
Net increase in personal and credit card loans | (40,858) | (107,817) | ||||
Net increase in deposits | 2,214,475 | 1,326,145 | ||||
Activity in securitization liabilities | ||||||
Proceeds from sale of mortgage-back securities | 242,009 | - | ||||
Proceeds from securitization of mortgage-backed security liabilities | 641,696 | 1,233,754 | ||||
Settlement and repayment of securitization liabilities | (1,278,521) | (753,085) | ||||
Amortization of fair value of employee stock options | 1,759 | 2,400 | ||||
Changes in taxes payable and other | (6,732) | 23,293 | ||||
Cash flows provided by operating activities | 340,055 | 36,816 | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
Repurchase of shares | (8,117) | (7,946) | ||||
Exercise of employee stock options | 5,680 | 3,823 | ||||
Issuance of senior debt | - | 149,052 | ||||
Dividends paid to shareholders | (31,244) | (26,371) | ||||
Cash flows (used in) provided by financing activities | (33,681) | 118,558 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
Activity in securities | ||||||
Purchases | (4,291,902) | (1,641,985) | ||||
Proceeds from sales | 381,049 | 389,978 | ||||
Proceeds from maturities | 3,391,425 | 935,824 | ||||
Purchases of capital assets | (4,324) | (3,530) | ||||
Purchases of intangible assets | (9,141) | (16,679) | ||||
Cash flows used in investing activities | (532,893) | (336,392) | ||||
Net decrease in cash resources and restricted cash during the year | (226,519) | (181,018) | ||||
Cash resources and restricted cash at beginning of the year | 665,806 | 846,824 | ||||
Cash Resources and Restricted Cash at End of the Year | $ | 439,287 | $ | 665,806 | ||
Supplementary Disclosure of Cash Flow Information | ||||||
Dividends received on investments | $ | 12,626 | $ | 17,318 | ||
Interest received | 518,537 | 725,476 | ||||
Interest paid | 223,318 | 416,764 | ||||
Income taxes paid | 87,184 | 36,636 |
Net Interest Margin | |||||
For the three months ended | For the year ended | ||||
December 31 | September 30 | December 31 | December 31 | December 31 | |
2012 | 2012 | 2011 | 2012 | 2011 | |
Net interest margin non-securitized interest earning assets (TEB) | 3.11% | 3.17% | 3.03% | 3.10% | 3.04% |
Net interest margin non-securitized interest earning assets (non-TEB) | 3.07% | 3.13% | 2.95% | 3.05% | 2.96% |
Net interest margin securitized assets | 0.79% | 0.89% | 1.16% | 0.93% | 1.24% |
Total net interest margin (TEB) | 2.13% | 2.14% | 2.06% | 2.09% | 2.06% |
Total net interest margin (non-TEB) | 2.11% | 2.11% | 2.02% | 2.07% | 2.01% |
Spread of non-securitized loans over deposits only | 3.13% | 3.16% | 3.16% | 3.13% | 3.09% |
Net Interest Income | ||||||||||
For the three months ended December 31, 2012 | For the three months ended September 30, 2012 | |||||||||
(000s, except %) | Average | Income/ | Average | Average | Income/ | Average | ||||
Balance1 | Expense | Rate1 | Balance 1 | Expense | Rate1 | |||||
Assets | ||||||||||
Cash resources and securities | $ | 817,669 | $ | 4,451 | 2.18% | $ | 731,533 | $ | 4,265 | 2.33% |
Traditional single-family residential mortgages | 8,017,732 | 109,208 | 5.45% | 7,386,369 | 102,660 | 5.56% | ||||
Accelerator single-family residential mortgages | 582,728 | 4,470 | 3.07% | 646,033 | 5,219 | 3.23% | ||||
Multi-unit residential mortgages | 107,658 | 1,274 | 4.73% | 141,761 | 1,187 | 3.35% | ||||
Non-residential mortgages | 981,483 | 15,789 | 6.43% | 1,017,194 | 15,685 | 6.17% | ||||
Personal and credit card loans | 578,116 | 13,569 | 9.39% | 567,186 | 13,520 | 9.53% | ||||
Total non-securitized loans | 10,267,717 | 144,310 | 5.62% | 9,758,543 | 138,271 | 5.67% | ||||
Taxable equivalent adjustment | - | 1,243 | - | - | 1,126 | - | ||||
Total on non-securitized interest earning assets | 11,085,386 | 150,004 | 5.41% | 10,490,076 | 143,662 | 5.48% | ||||
Securitized loans and pledged assets | 7,627,113 | 64,351 | 3.37% | 8,073,588 | 70,618 | 3.50% | ||||
Other assets | 294,020 | - | - | 249,064 | - | - | ||||
Total Assets | $ | 19,006,519 | $ | 214,355 | 4.51% | $ | 18,812,728 | $ | 214,280 | 4.56% |
Liabilities and Shareholders' Equity | ||||||||||
Deposits | $ | 9,944,774 | $ | 61,873 | 2.49% | $ | 9,400,930 | $ | 58,962 | 2.51% |
Securitization liabilities | 7,661,311 | 49,506 | 2.58% | 8,123,804 | 53,053 | 2.61% | ||||
Other liabilities and shareholders' equity | 1,400,434 | 1,825 | 0.52% | 1,287,994 | 1,648 | 0.51% | ||||
Total Liabilities and Shareholders' Equity | $ | 19,006,519 | $ | 113,204 | 2.38% | $ | 18,812,728 | $ | 113,663 | 2.42% |
Net Interest Income (TEB) | $ | 101,151 | $ | 100,617 | ||||||
Tax Equivalent Adjustment | (1,243) | (1,126) | ||||||||
Net Interest Income per Financial Statements | $ | 99,908 | $ | 99,491 | ||||||
For the three months ended December 31, 2011 | ||||||||||
(000s, except %) | Average | Income/ | Average | |||||||
Balance 1 | Expense | Rate 1 | ||||||||
Assets | ||||||||||
Cash resources and securities | $ | 987,740 | $ | 5,800 | 2.35% | |||||
Traditional single-family residential mortgages | 5,513,181 | 77,933 | 5.65% | |||||||
Accelerator single-family residential mortgages | 436,066 | 3,304 | 3.03% | |||||||
Multi-unit residential mortgages | 112,288 | 1,562 | 5.56% | |||||||
Non-residential mortgages | 957,859 | 14,998 | 6.26% | |||||||
Personal and credit card loans | 555,359 | 13,268 | 9.56% | |||||||
Total non-securitized loans | 7,574,753 | 111,065 | 5.87% | |||||||
Taxable equivalent adjustment | - | 1,785 | - | |||||||
Total on non-securitized interest earning assets | 8,562,493 | 118,650 | 5.54% | |||||||
Securitized loans and pledged assets | 8,703,077 | 81,876 | 3.76% | |||||||
Other assets | 254,958 | - | - | |||||||
Total Assets | $ | 17,520,528 | $ | 200,526 | 4.58% | |||||
Liabilities and Shareholders' Equity | ||||||||||
Deposits | $ | 7,662,457 | $ | 51,989 | 2.71% | |||||
Securitization liabilities | 8,725,546 | 56,667 | 2.60% | |||||||
Other liabilities and shareholders' equity | 1,132,525 | 1,673 | 0.59% | |||||||
Total Liabilities and Shareholders' Equity | $ | 17,520,528 | $ | 110,329 | 2.52% | |||||
Net Interest Income (TEB) | $ | 90,197 | ||||||||
Tax Equivalent Adjustment | (1,785) | |||||||||
Net Interest Income per Financial Statements | $ | 88,412 |
Mortgage Production | ||||||||||
For the three months ended | For the year ended | |||||||||
December 31 | September 30 | December 31 | December 31 | December 31 | ||||||
(000s) | 2012 | 2012 | 2011 | 2012 | 2011 | |||||
Traditional single family residential mortgages | $ | 1,164,037 | $ | 1,257,379 | $ | 948,848 | $ | 4,556,379 | $ | 3,514,430 |
Accelerator single family residential mortgages | 174,214 | 236,673 | 188,484 | 804,692 | 1,103,555 | |||||
Multi-unit residential mortgages | 57,245 | 114,279 | 6,522 | 286,879 | 137,005 | |||||
Non-residential mortgages | 52,417 | 46,624 | 41,508 | 210,228 | 182,163 | |||||
Store and apartment mortgages | 24,835 | 18,175 | 35,544 | 118,689 | 122,957 | |||||
Warehouse commercial mortgages | - | 6,000 | 27,000 | 28,500 | 56,750 | |||||
Total mortgage advances | $ | 1,472,748 | $ | 1,679,130 | $ | 1,247,906 | $ | 6,005,367 | $ | 5,116,860 |
Provision for Credit Losses | ||||||||||
For the three months ended | For the year ended | |||||||||
(000s, except %) | December 31 | September 30 | December 31 | December 31 | December 31 | |||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||
Collective provision | $ | 200 | $ | 300 | $ | 50 | $ | 560 | $ | 287 |
Individual provision | 3,485 | 3,939 | 2,929 | 14,160 | 7,232 | |||||
Total provision | $ | 3,685 | $ | 4,239 | $ | 2,979 | $ | 14,720 | $ | 7,519 |
Provision as a % of gross loans (annualized) | 0.09% | 0.10% | 0.07% | 0.09% | 0.05% | |||||
Net write-offs | $ | 3,294 | $ | 3,075 | $ | 4,843 | $ | 12,381 | $ | 10,673 |
Net write-offs as a % of gross loans (annualized) | 0.08% | 0.07% | 0.12% | 0.07% | 0.07% |
Net Non-Performing Loans and Allowances | ||||||
As at | ||||||
(000s, except %) | December 31 | September 30 | December | |||
2012 | 2012 | 2011 | ||||
Net non-performing loans | $ | 56,308 | $ | 48,817 | $ | 40,297 |
Gross loans (excluding allowances) | 16,885,233 | 17,258,569 | 16,091,162 | |||
Net non-performing loans as % of gross loans | 0.33% | 0.28% | 0.25% | |||
Collective allowance | $ | 30,000 | $ | 29,800 | $ | 29,440 |
Individual allowance | 3,638 | 3,447 | 1,859 | |||
Total allowance | $ | 33,638 | $ | 33,247 | $ | 31,299 |
Impaired Loans | ||||||||||
(000s) | As at December 31, 2012 | |||||||||
Securitized | ||||||||||
Residential | Residential | Non-residential | Personal and | |||||||
Mortgages | Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Gross amount of impaired loans | $ | 54,696 | $ | - | $ | 501 | $ | 3,830 | $ | 59,027 |
Individual allowances on principal | (2,381) | - | - | (338) | (2,719) | |||||
Net | $ | 52,315 | $ | - | $ | 501 | $ | 3,492 | $ | 56,308 |
(000s) | As at December 31, 2011 | |||||||||
Securitized | ||||||||||
Residential | Residential | Non-residential | Personal and | |||||||
Mortgages | Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Gross amount of impaired loans | $ | 36,845 | $ | - | $ | 822 | $ | 4,144 | $ | 41,811 |
Individual allowances on principal | (742) | - | (78) | (694) | (1,514) | |||||
Net | $ | 36,103 | $ | - | $ | 744 | $ | 3,450 | $ | 40,297 |
Allowance for Credit Losses | |||||||||
(000s) | For the three months ended December 31, 2012 | ||||||||
Residential | Non-Residential | Personal and | |||||||
Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Individual allowances | |||||||||
Allowance on loan principal | |||||||||
Balance at the beginning of the period | $ | 1,660 | $ | - | $ | 919 | $ | 2,579 | |
Provision for credit losses | 3,413 | - | 21 | 3,434 | |||||
Write-offs | (2,848) | - | (794) | (3,642) | |||||
Recoveries | 156 | - | 192 | 348 | |||||
2,381 | - | 338 | 2,719 | ||||||
Allowance on accrued interest receivable | |||||||||
Balance at the beginning of the period | 868 | - | - | 868 | |||||
Provision for credit losses | 51 | - | - | 51 | |||||
919 | - | - | 919 | ||||||
Total individual allowance | 3,300 | - | 338 | 3,638 | |||||
Collective allowance | |||||||||
Balance at the beginning of the period | 16,659 | 9,300 | 3,841 | 29,800 | |||||
Provision for credit losses | 200 | - | - | 200 | |||||
16,859 | 9,300 | 3,841 | 30,000 | ||||||
Total allowance | $ | 20,159 | $ | 9,300 | $ | 4,179 | $ | 33,638 | |
Total provision | $ | 3,664 | $ | - | $ | 21 | $ | 3,685 | |
(000s) | For the three months ended September 30, 2012 | ||||||||
Residential | Non-Residential | Personal and | |||||||
Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Individual allowances | |||||||||
Allowance on loan principal | |||||||||
Balance at the beginning of the period | $ | 1,179 | $ | - | $ | 663 | $ | 1,842 | |
Provision for credit losses | 3,216 | - | 596 | 3,812 | |||||
Write-offs | (2,898) | - | (464) | (3,362) | |||||
Recoveries | 163 | - | 124 | 287 | |||||
1,660 | - | 919 | 2,579 | ||||||
Allowance on accrued interest receivable | |||||||||
Balance at the beginning of the period | 741 | - | - | 741 | |||||
Provision for credit losses | 127 | - | - | 127 | |||||
868 | - | - | 868 | ||||||
Total individual allowance | 2,528 | - | 919 | 3,447 | |||||
Collective allowance | |||||||||
Balance at the beginning of the period | 16,359 | 9,300 | 3,841 | 29,500 | |||||
Provision for credit losses | 300 | - | - | 300 | |||||
16,659 | 9,300 | 3,841 | 29,800 | ||||||
Total allowance | $ | 19,187 | $ | 9,300 | $ | 4,760 | $ | 33,247 | |
Total provision | $ | 3,643 | $ | - | $ | 596 | $ | 4,239 | |
(000s) | For the three months ended December 31, 2011 | ||||||||
Residential | Non-Residential | Personal and | |||||||
Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Individual allowances | |||||||||
Allowance on loan principal | |||||||||
Balance at the beginning of the period | $ | 1,312 | $ | 33 | $ | 1,854 | $ | 3,199 | |
Provision for credit losses | 2,108 | 45 | 1,005 | 3,158 | |||||
Write-offs | (2,874) | - | (2,223) | (5,097) | |||||
Recoveries | 196 | - | 58 | 254 | |||||
742 | 78 | 694 | 1,514 | ||||||
Allowance on accrued interest receivable | |||||||||
Balance at the beginning of the period | 574 | - | - | 574 | |||||
Provision for credit losses | (229) | - | - | (229) | |||||
345 | - | - | 345 | ||||||
Total individual allowance | 1,087 | 78 | 694 | 1,859 | |||||
Collective allowance | |||||||||
Balance at the beginning of the period | 16,919 | 8,334 | 4,137 | 29,390 | |||||
Provision for credit losses | (620) | 966 | (296) | 50 | |||||
16,299 | 9,300 | 3,841 | 29,440 | ||||||
Total allowance | $ | 17,386 | $ | 9,378 | $ | 4,535 | $ | 31,299 | |
Total provision | $ | 1,259 | $ | 1,011 | $ | 709 | $ | 2,979 | |
(000s) | For the year ended December 31, 2012 | ||||||||
Residential | Non-residential | Personal and | |||||||
Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Individual allowances | |||||||||
Allowance on loan principal | |||||||||
Balance at the beginning of the year | $ | 742 | $ | 78 | $ | 694 | $ | 1,514 | |
Provision for credit losses | 12,107 | (78) | 1,557 | 13,586 | |||||
Write-offs | (10,921) | - | (2,332) | (13,253) | |||||
Recoveries | 453 | - | 419 | 872 | |||||
2,381 | - | 338 | 2,719 | ||||||
Allowance on accrued interest receivable | |||||||||
Balance at the beginning of the year | 345 | - | - | 345 | |||||
Provision for credit losses | 574 | - | - | 574 | |||||
919 | - | - | 919 | ||||||
Total individual allowance | 3,300 | - | 338 | 3,638 | |||||
Collective allowance | |||||||||
Balance at the beginning of the year | 16,299 | 9,300 | 3,841 | 29,440 | |||||
Provision for credit losses | 560 | - | - | 560 | |||||
16,859 | 9,300 | 3,841 | 30,000 | ||||||
Total allowance | $ | 20,159 | $ | 9,300 | $ | 4,179 | $ | 33,638 | |
Total provision | $ | 13,241 | $ | (78) | $ | 1,557 | $ | 14,720 | |
(000s) | For the year ended December 31, 2011 | ||||||||
Residential | Non-residential | Personal and | |||||||
Mortgages | Mortgages | Credit Card Loans | Total | ||||||
Individual allowances | |||||||||
Allowance on loan principal | |||||||||
Balance at the beginning of the year | $ | 1,757 | $ | - | $ | 3,140 | $ | 4,897 | |
Provision for credit losses | 6,248 | 78 | 964 | 7,290 | |||||
Write-offs | (7,754) | - | (3,574) | (11,328) | |||||
Recoveries | 491 | - | 164 | 655 | |||||
742 | 78 | 694 | 1,514 | ||||||
Allowance on accrued interest receivable | |||||||||
Balance at the beginning of the year | 403 | - | - | 403 | |||||
Provision for credit losses | (58) | - | - | (58) | |||||
345 | - | - | 345 | ||||||
Total individual allowance | 1,087 | 78 | 694 | 1,859 | |||||
Collective allowance | |||||||||
Balance at the beginning of the year | 16,299 | 9,357 | 3,497 | 29,153 | |||||
Provision for credit losses | - | (57) | 344 | 287 | |||||
16,299 | 9,300 | 3,841 | 29,440 | ||||||
Total allowance | $ | 17,386 | $ | 9,378 | $ | 4,535 | $ | 31,299 | |
Total provision | $ | 6,190 | $ | 21 | $ | 1,308 | $ | 7,519 |
Earnings by Business Segment | ||||||||
For the three months ended December 31, 2012 | ||||||||
(000s) | Mortgage Lending | Consumer Lending | Other | Total | ||||
Net interest income | $ | 86,650 | $ | 11,002 | $ | 2,256 | $ | 99,908 |
Provision for credit losses | (3,664) | (21) | - | (3,685) | ||||
Fees and other income | 7,318 | 3,739 | 2 | 11,059 | ||||
Securitization income | 5,659 | - | - | 5,659 | ||||
Net (loss) gain on securities and other | (2,557) | - | 376 | (2,181) | ||||
Non-interest expenses | (20,203) | (3,350) | (8,067) | (31,620) | ||||
Income before income taxes | 73,203 | 11,370 | (5,433) | 79,140 | ||||
Income taxes | (19,532) | (3,018) | 2,375 | (20,175) | ||||
Net income (loss) | $ | 53,671 | $ | 8,352 | $ | (3,058) | $ | 58,965 |
Goodwill | $ | 2,324 | $ | 13,428 | $ | - | $ | 15,752 |
Total assets | $ | 17,198,250 | $ | 769,098 | $ | 832,731 | $ | 18,800,079 |
For the three months ended September 30, 2012 | ||||||||
(000s) | Mortgage Lending | Consumer Lending | Other | Total | ||||
Net interest income | $ | 86,523 | $ | 10,874 | $ | 2,094 | $ | 99,491 |
Provision for credit losses | (3,644) | (595) | - | (4,239) | ||||
Fees and other income | 7,128 | 4,087 | 66 | 11,281 | ||||
Securitization income | 1,204 | - | - | 1,204 | ||||
Net gain (loss) on securities and other | 1,447 | - | (483) | 964 | ||||
Non-interest expenses | (20,200) | (3,277) | (8,588) | (32,065) | ||||
Income before income taxes | 72,458 | 11,089 | (6,911) | 76,636 | ||||
Income taxes | (19,110) | (2,951) | 2,679 | (19,382) | ||||
Net income (loss) | $ | 53,348 | $ | 8,138 | $ | (4,232) | $ | 57,254 |
Goodwill | $ | 2,324 | $ | 13,428 | $ | - | $ | 15,752 |
Total assets | $ | 17,623,833 | $ | 717,386 | $ | 900,780 | $ | 19,241,999 |
For the three months ended December 31, 2011 | ||||||||
(000s) | Mortgage Lending | Consumer Lending | Other | Total | ||||
Net interest income | $ | 74,164 | $ | 10,639 | $ | 3,609 | $ | 88,412 |
Provision for credit losses | (1,975) | (1,004) | - | (2,979) | ||||
Fees and other income | 6,829 | 4,343 | 122 | 11,294 | ||||
Net loss on securities and other | (1,095) | - | (541) | (1,636) | ||||
Non-interest expenses | (18,824) | (3,417) | (4,866) | (27,107) | ||||
Income before income taxes | 59,099 | 10,561 | (1,676) | 67,984 | ||||
Income taxes | (16,370) | (2,987) | 1,653 | (17,704) | ||||
Net income (loss) | $ | 42,729 | $ | 7,574 | $ | (23) | $ | 50,280 |
Goodwill | $ | 2,324 | $ | 13,428 | $ | - | $ | 15,752 |
Total assets | $ | 15,997,106 | $ | 614,626 | $ | 1,084,739 | $ | 17,696,471 |
For the year ended December 31, 2012 | ||||||||
(000s) | Mortgage Lending | Consumer Lending | Other | Total | ||||
Net interest income | $ | 328,087 | $ | 43,598 | $ | 9,787 | $ | 381,472 |
Provision for credit losses | (13,164) | (1,556) | - | (14,720) | ||||
Fees and other income | 27,465 | 16,527 | 2 | 43,994 | ||||
Securitization income | 8,131 | - | - | 8,131 | ||||
Net gain on securities and other | 944 | - | 2,833 | 3,777 | ||||
Non-interest expenses | (78,573) | (14,056) | (30,106) | (122,735) | ||||
Income before income taxes | 272,890 | 44,513 | (17,484) | 299,919 | ||||
Income taxes | (74,534) | (11,821) | 8,419 | (77,936) | ||||
Net income (loss) | $ | 198,356 | $ | 32,692 | $ | (9,065) | $ | 221,983 |
Goodwill | $ | 2,324 | $ | 13,428 | $ | - | $ | 15,752 |
Total assets | $ | 17,198,250 | $ | 769,098 | $ | 832,731 | $ | 18,800,079 |
For the year ended December 31, 2011 | ||||||||
(000s) | Mortgage Lending | Consumer Lending | Other | Total | ||||
Net interest income | $ | 273,738 | $ | 41,782 | $ | 18,432 | $ | 333,952 |
Provision for credit losses | (5,916) | (1,603) | - | (7,519) | ||||
Fees and other income | 19,457 | 18,051 | 489 | 37,997 | ||||
Net (loss) gain on securities and other | (4,821) | - | 1,706 | (3,115) | ||||
Non-interest expenses | (67,851) | (16,255) | (20,896) | (105,002) | ||||
Income before income taxes | 214,607 | 41,975 | (269) | 256,313 | ||||
Income taxes | (59,331) | (11,872) | 4,970 | (66,233) | ||||
Net income | $ | 155,276 | $ | 30,103 | $ | 4,701 | $ | 190,080 |
Goodwill | $ | 2,324 | $ | 13,428 | $ | - | $ | 15,752 |
Total assets | $ | 15,997,106 | $ | 614,626 | $ | 1,084,739 | $ | 17,696,471 |
Management's Responsibility for Financial Information The Company's Audit Committee reviewed this document along with the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report. The Company's Board of Directors approved both documents prior to their release. A full description of management's responsibility for financial information is included in the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report. Caution Regarding Forward-looking Statements From time to time Home Capital makes written and verbal forward-looking statements. These are included in the Annual Report, periodic reports to shareholders, regulatory filings, press releases, Company presentations and other Company communications. Forward-looking statements are made in connection with business objectives and targets, Company strategies, operations, anticipated financial results and the outlook for the Company, its industry, and the Canadian economy. These statements regarding expected future performance are "financial outlooks" within the meaning of National Instrument 51-102. Please see the risk factors, which are set forth in detail in the Risk Management and Other Risks sections of the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report, as well as its other publicly filed information, which are available on the System for Electronic Document Analysis and Retrieval (SEDAR) at www.sedar.com, for the material factors that could cause the Company's actual results to differ materially from these statements. These risk factors are material risk factors a reader should consider, and include credit risk, liquidity and funding risk, structural interest rate risk, operational risk, investment risk, strategic and business risk, reputational risk and regulatory and legal risk along with additional risk factors that may affect future results. Forward-looking statements can be found in the Report to the Shareholders and the Outlook sections in the Annual Report. Forward-looking statements are typically identified by words such as "will," "believe," "expect," "anticipate," "estimate," "plan," "forecast," "may," and "could" or other similar expressions. By their very nature, these statements require the Company to make assumptions and are subject to inherent risks and uncertainties, general and specific, which may cause actual results to differ materially from the expectations expressed in the forward-looking statements. These risks and uncertainties include, but are not limited to, global capital market activity, changes in government monetary and economic policies, changes in interest rates, inflation levels, general economic conditions, legislative and regulatory developments, competition and technological change. The preceding list is not exhaustive of possible factors. These and other factors should be considered carefully and readers are cautioned not to place undue reliance on these forward-looking statements. The Company does not undertake to update any forward-looking statements, whether written or verbal, that may be made from time to time by it or on its behalf, except as required by securities laws. Assumptions about the performance of the Canadian economy in 2013 and its effect on Home Capital's business are material factors the Company considers when setting its objectives and outlook. In determining expectations for economic growth, both broadly and in the financial services sector, the Company primarily considers historical and forecasted economic data provided by the Canadian government and its agencies. In setting and reviewing the outlook and objectives for 2013, management's expectations assume:
Non-GAAP Measures The Company has adopted IFRS as its accounting framework. IFRS are the generally accepted accounting principles (GAAP) for Canadian publicly accountable enterprises for years beginning on or after January 1, 2011. The Company uses a number of financial measures to assess its performance. Some of these measures are not calculated in accordance with GAAP, are not defined by GAAP, and do not have standardized meanings that would ensure consistency and comparability between companies using these measures. Definitions of non-GAAP measures used in this report can be found under Non-GAAP Measures in the Management's Discussion and Analysis included in the Company's 2012 Annual and Fourth Quarter Consolidated Financial Report. Regulatory Filings The Company's continuous disclosure materials, including interim filings, annual Management's Discussion and Analysis and audited consolidated financial statements, Annual Information Form, Notice of Annual Meeting of Shareholders, and Proxy Circular are available on the Company's website at www.homecapital.com and on the Canadian Securities Administrators' website at www.sedar.com. |
Home Capital Group Inc. is a public company, traded on the Toronto Stock Exchange (HCG), operating through its principal subsidiary, Home Trust Company. Home Trust is a federally regulated trust company offering deposits, residential and non-residential mortgage lending, securitization of insured residential first mortgage products, consumer lending and credit card services. Licensed to conduct business across Canada, Home Trust has offices in Ontario, Alberta, British Columbia, Nova Scotia, Quebec and Manitoba.
SOURCE: Home Capital Group Inc.
Gerald M. Soloway, CEO, or
Martin Reid, President
416-360-4663
www.homecapital.com
Share this article