Hope Bancorp Reports 2021 Third Quarter Financial Results
Hope Bancorp, Inc. (NASDAQ: HOPE) reported a 3% rise in Q3 net income to $55.5 million, or $0.45 per diluted share, up significantly from $30.5 million a year ago. Record loan origination reached $1.01 billion, with a notable 51% decrease in nonaccrual loans. Total deposits rose to a record $15.1 billion, primarily from noninterest bearing demand deposits. The company announced a negative provision for credit losses of $10.0 million, reflecting improved asset quality. The return on average equity increased to 10.61%, showcasing enhanced profitability.
- 3% increase in net income quarter-over-quarter to $55.5 million.
- Record loan originations of $1.01 billion, a 13% increase from the previous quarter.
- Total deposits reached a record high of $15.1 billion, up 2% from the previous quarter.
- Significant 51% reduction in nonaccrual loans, indicating improved asset quality.
- Return on average equity increased to 10.61%.
- Net interest margin declined 4 basis points to 3.07%.
- Net charge-offs rose significantly to $42.7 million, reflecting strategic asset elimination.
For the three months ended
“We continued to deliver improved operational performance and profitability in the third quarter of 2021, but more importantly, we took strategic actions to de-risk the loan portfolio which led to significant improvements in asset quality and positioned the Company for a return to organic loan growth in the quarters ahead,” said
“With the significant improvements in asset quality this quarter, together with our track record of robust loan production and positive core deposit growth, we believe we are well positioned to drive even stronger performance in the years ahead,” said Kim.
Q3 2021 Highlights
-
Loan originations increased
13% quarter-over-quarter to a record high from$1.01 billion in the second quarter of 2021.$894.1 million -
Loans receivable remained at
, as record originations were offset by loan sales, SBA PPP loan forgiveness, other payoffs and pay downs and decreases in mortgage warehouse line utilizations.$13.42 billion -
Excluding SBA PPP loan forgiveness and strategic loan sales and transfers to held-for-sale of potentially problematic loans, loans receivable would have increased
3% quarter-over-quarter or12% on an annualized basis. -
Noninterest bearing demand deposits increased
7% quarter-over-quarter and accounted for a record40% of total deposits, contributing to record high deposits of .$15.06 billion - Cost of interest bearing deposits decreased 6 basis points and total cost of deposits decreased 4 basis points quarter-over-quarter marking the eighth consecutive quarter of declining deposit costs.
-
Interest income increased
2% quarter-over-quarter while interest expense declined8% , resulting in a3% increase in pre-provision net interest income. - Net interest margin declined 4 basis points quarter-over-quarter, as the benefit of lower cost of deposits was more than offset by the impact of excess liquidity on the balance sheet.
-
The Company recorded a negative provision for credit losses of
.$10.0 million -
Net income increased
3% quarter-over-quarter and totaled , or$55.5 million per diluted common share.$0.45 -
Pre-provision net revenue(1) (“PPNR”) increased
1% quarter-over-quarter and totaled .$65.4 million -
Net charge offs of
reflects strategic actions to eliminate potentially problematic assets and resulted in significantly improved asset quality metrics.$42.7 million -
Nonaccrual loans decreased
51% quarter-over-quarter and total criticized loans decreased19% . -
Return on average assets remained unchanged at
1.25% , while return on average equity increased to10.61% from10.41% in the second quarter of 2021. -
Announced new
share buyback program on$50 million July 26, 2021 and repurchased 3,487,426 shares as ofSeptember 30, 2021 , totaling .$47.2 million
(1) |
PPNR is a non-GAAP financial measures, a reconciliation of which is provided in the accompanying financial information on Table Page 10. |
Financial Highlights
(dollars in thousands, except per share data) (unaudited) |
At or for the Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
Net income |
$ |
55,499 |
|
|
$ |
53,763 |
|
|
$ |
30,490 |
|
Diluted earnings per share |
$ |
0.45 |
|
|
$ |
0.43 |
|
|
$ |
0.25 |
|
Net interest income before provision (credit) for credit losses |
$ |
130,296 |
|
|
$ |
126,577 |
|
|
$ |
117,637 |
|
Net interest margin |
|
3.07 |
% |
|
|
3.11 |
% |
|
|
2.91 |
% |
Noninterest income |
$ |
10,617 |
|
|
$ |
11,076 |
|
|
$ |
17,513 |
|
Noninterest expense |
$ |
75,502 |
|
|
$ |
73,123 |
|
|
$ |
73,406 |
|
Net loans receivable |
$ |
13,281,917 |
|
|
$ |
13,234,849 |
|
|
$ |
12,940,376 |
|
Deposits |
$ |
15,062,527 |
|
|
$ |
14,726,230 |
|
|
$ |
14,008,356 |
|
Total cost of deposits |
|
0.26 |
% |
|
|
0.30 |
% |
|
|
0.64 |
% |
Nonaccrual loans(1) |
$ |
54,380 |
|
|
$ |
111,008 |
|
|
$ |
69,205 |
|
Nonperforming loans to loans receivable(1) |
|
0.73 |
% |
|
|
1.24 |
% |
|
|
0.81 |
% |
ACL to loans receivable |
|
1.02 |
% |
|
|
1.41 |
% |
|
|
1.37 |
% |
ACL to nonaccrual loans(1) |
|
251.52 |
% |
|
|
170.67 |
% |
|
|
259.88 |
% |
ACL to nonperforming assets(1) |
|
120.33 |
% |
|
|
103.11 |
% |
|
|
144.36 |
% |
Provision (credit) for credit losses |
$ |
(10,000 |
) |
|
$ |
(7,000 |
) |
|
$ |
22,000 |
|
Net charge offs |
$ |
42,678 |
|
|
$ |
11,491 |
|
|
$ |
3,922 |
|
Return on average assets (“ROA”) |
|
1.25 |
% |
|
|
1.25 |
% |
|
|
0.72 |
% |
Return on average equity (“ROE”) |
|
10.61 |
% |
|
|
10.41 |
% |
|
|
5.98 |
% |
Return on average tangible common equity (“ROTCE”)(2) |
|
13.71 |
% |
|
|
13.50 |
% |
|
|
7.80 |
% |
Noninterest expense / average assets |
|
1.70 |
% |
|
|
1.70 |
% |
|
|
1.73 |
% |
Efficiency ratio |
|
53.58 |
% |
|
|
53.12 |
% |
|
|
54.31 |
% |
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation. |
(2) |
Return on average tangible common equity is a non-GAAP financial measure. A reconciliation of the Company’s return on average tangible common equity is provided in the accompanying financial information on Table Page 10. |
Operating Results for the 2021 Third Quarter
Net interest income before the provision (credit) for credit losses for the 2021 third quarter increased
The net interest margin for the 2021 third quarter decreased 4 basis points to
The weighted average yield on loans for the 2021 third quarter was relatively stable quarter-over-quarter, decreasing 1 basis point to
The weighted average cost of deposits for the 2021 third quarter decreased for the eighth consecutive quarter to
Noninterest income for the 2021 third quarter decreased to
Noninterest expense for the 2021 third quarter increased to
Salaries and employee benefits expense for the 2021 third quarter increased to
In addition, credit related expenses for the 2021 third quarter increased by
The Company’s efficiency ratio for the 2021 third quarter was fairly stable at
The effective tax rate for the 2021 third quarter increased to
Balance Sheet Summary
New loan originations funded during the 2021 third quarter increased to a record high
(dollars in thousands) (unaudited) |
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
Commercial real estate |
$ |
488,969 |
|
|
$ |
454,857 |
|
|
$ |
215,099 |
|
Commercial |
|
329,702 |
|
|
|
288,726 |
|
|
|
429,136 |
|
SBA |
|
115,023 |
|
|
|
77,652 |
|
|
|
33,262 |
|
SBA PPP |
|
— |
|
|
|
19,816 |
|
|
|
26 |
|
Residential mortgage |
|
75,007 |
|
|
|
52,766 |
|
|
|
102,312 |
|
Consumer |
|
500 |
|
|
|
275 |
|
|
|
2,607 |
|
Total new loan originations |
$ |
1,009,201 |
|
|
$ |
894,092 |
|
|
$ |
782,442 |
|
During the 2021 third quarter, the Company also acquired
During the 2021 third quarter, the Company deployed a portion of its excess cash balances and purchased
Total deposits at
Following is the deposit composition as of
(dollars in thousands) (unaudited) |
|
|
|
|
% change |
|
|
|
% change |
||||||||
Noninterest bearing demand deposits |
$ |
6,007,586 |
|
|
$ |
5,638,115 |
|
|
7 |
% |
|
$ |
4,488,529 |
|
|
34 |
% |
Money market and other |
5,871,567 |
|
|
5,786,697 |
|
|
1 |
% |
|
4,763,893 |
|
|
23 |
% |
|||
Saving deposits |
314,603 |
|
|
308,651 |
|
|
2 |
% |
|
308,943 |
|
|
2 |
% |
|||
Time deposits |
2,868,771 |
|
|
2,992,767 |
|
|
(4 |
)% |
|
4,446,991 |
|
|
(35 |
)% |
|||
Total deposit balances |
$ |
15,062,527 |
|
|
$ |
14,726,230 |
|
|
2 |
% |
|
$ |
14,008,356 |
|
|
8 |
% |
Following is the deposit composition as a percentage of total deposits and a breakdown of cost of deposits as of and for the quarters ended
|
Deposit Breakdown |
|
Cost of Deposits |
||||||||||||||
(unaudited) |
|
|
|
|
|
|
Q3 2021 |
|
Q2 2021 |
|
Q3 2020 |
||||||
Noninterest bearing demand deposits |
39.9 |
% |
|
38.3 |
% |
|
32.1 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
Money market and other |
39.0 |
% |
|
39.2 |
% |
|
34.0 |
% |
|
0.40 |
% |
|
0.43 |
% |
|
0.53 |
% |
Saving deposits |
2.1 |
% |
|
2.1 |
% |
|
2.2 |
% |
|
1.18 |
% |
|
1.15 |
% |
|
1.19 |
% |
Time deposits |
19.0 |
% |
|
20.4 |
% |
|
31.7 |
% |
|
0.38 |
% |
|
0.49 |
% |
|
1.30 |
% |
Total deposit balances |
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
0.26 |
% |
|
0.30 |
% |
|
0.64 |
% |
Allowance for Credit Losses
In the 2021 third quarter, the Company recorded a negative provision for credit losses of
Following is the allowance for credit losses and allowance coverage ratios as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
||||||
Allowance for credit losses |
$ |
136,774 |
|
$ |
189,452 |
|
$ |
179,849 |
|||
Allowance for credit loss/loans receivable |
|
1.02 |
% |
|
|
1.41 |
% |
|
|
1.37 |
% |
Allowance for credit losses/nonperforming loans |
|
138.92 |
% |
|
|
113.36 |
% |
|
|
169.40 |
% |
Credit Quality
Following are the components of nonperforming assets as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
||||||
Loans on nonaccrual status (1) |
$ |
54,380 |
|
|
$ |
111,008 |
|
|
$ |
69,205 |
|
Delinquent loans 90 days or more on accrual status |
|
4,567 |
|
|
|
4,759 |
|
|
|
1,537 |
|
Accruing troubled debt restructured loans |
|
39,509 |
|
|
|
51,360 |
|
|
|
35,429 |
|
Total nonperforming loans |
|
98,456 |
|
|
|
167,127 |
|
|
|
106,171 |
|
Other real estate owned |
|
15,213 |
|
|
|
16,619 |
|
|
|
18,410 |
|
Total nonperforming assets |
$ |
113,669 |
|
|
$ |
183,746 |
|
|
$ |
124,581 |
|
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
The significant reductions in nonperforming loans quarter-over-quarter were due to a number of factors, including strategic loan sales and transfers to held-for sale of potentially problematic loans. The loans transferred to held-for-sale are expected to be sold during the fourth quarter of 2021. In addition, one large relationship that was moved to nonaccrual status in the first quarter of 2021 was charged off, and another large relationship on nonaccrual status was paid off in full.
Following are net charge offs and net charge offs to average loans receivable on an annualized basis for the three months ended
(dollars in thousands) (unaudited) |
For the Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
Net charge offs |
$ |
42,678 |
|
$ |
11,491 |
|
$ |
3,922 |
|||
Net charge offs/average loans receivable (annualized) |
|
1.28 |
% |
|
|
0.35 |
% |
|
|
0.12 |
% |
Net charge offs for the 2021 third quarter increased significantly from prior periods. This reflects decisive actions by the Company to eliminate potentially problematic assets from its loan portfolio and included charge offs related to the one large relationship that was moved to nonaccrual status in the first quarter of 2021, along with loan sales and transfers to held-for-sale.
Following are the components of criticized loan balances as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
||||||
Special mention |
$ |
306,766 |
|
$ |
294,559 |
|
$ |
153,388 |
|||
Substandard |
|
243,684 |
|
|
380,955 |
|
|
311,902 |
|||
Doubtful/loss |
|
— |
|
|
|
— |
|
|
|
6,640 |
|
Total criticized loans |
$ |
550,450 |
|
$ |
675,514 |
|
$ |
471,930 |
The significant reductions in total criticized loans quarter-over-quarter was due primarily to the strategic loan sales and transfers to held-for-sale, along with charge offs. As previously noted, loan sales totaled
Capital
At
|
|
|
|
|
|
|
Minimum Guideline for
|
Common Equity Tier 1 Capital |
|
|
|
|
|
|
|
Tier 1 Leverage Ratio |
|
|
|
|
|
|
|
Tier 1 Risk-Based Ratio |
|
|
|
|
|
|
|
Total Risk-Based Ratio |
|
|
|
|
|
|
|
Following are tangible common equity (“TCE”) per share and TCE as a percentage of tangible assets as of
(unaudited) |
|
|
|
|
|
Tangible common equity per share (1) |
|
|
|
|
|
Tangible common equity to tangible assets (2) |
|
|
|
|
|
(1) |
Tangible common equity represents common equity less goodwill and net other intangible assets. Tangible common equity per share represents tangible common equity divided by the number of shares issued and outstanding. Both tangible common equity and tangible common equity per share are non-GAAP financial measures. A reconciliation of the Company’s total stockholders’ equity to tangible common equity is provided in the accompanying financial information on Table Page 10. |
(2) |
Tangible assets represent total assets less goodwill and net other intangible assets. Tangible common equity to tangible assets is the ratio of tangible common equity over tangible assets. Tangible common equity to tangible assets is a non-GAAP financial measure. A reconciliation of the Company’s total assets to tangible assets is provided in the accompanying financial information on Table Page 10. |
Investor Conference Call
The Company previously announced that it will host an investor conference call on
About
Forward-Looking Statements
Some statements in this press release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to, among other things, expectations regarding the business environment in which we operate, projections of future performance, perceived opportunities in the market and statements regarding our business strategies, objectives and vision. Forward-looking statements include, but are not limited to, statements preceded by, followed by or that include the words “will,” “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions. With respect to any such forward-looking statements, the Company claims the protection provided for in the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties. The Company’s actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in any forward-looking statements. The risks and uncertainties include, but are not limited to: possible deterioration in economic conditions in our areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; the failure of or changes to assumptions and estimates underlying the Company’s allowances for credit losses, regulatory risks associated with current and future regulations; and the COVID-19 pandemic and its impact on our financial position, results of operations, liquidity, and capitalization. For additional information concerning these and other risk factors, see the Company’s most recent Annual Report on Form 10-K. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||
Assets: |
|
|
|
|
% change |
|
|
|
% change |
|||||||||||
Cash and due from banks |
$ |
627,352 |
|
|
|
$ |
836,957 |
|
|
|
(25 |
)% |
|
$ |
629,133 |
|
|
|
— |
% |
Securities available for sale, at fair value |
2,669,489 |
|
|
|
2,274,170 |
|
|
|
17 |
% |
|
2,060,991 |
|
|
|
30 |
% |
|||
|
88,102 |
|
|
|
94,550 |
|
|
|
(7 |
)% |
|
97,305 |
|
|
|
(9 |
)% |
|||
Loans held for sale, at the lower of cost or fair value |
179,117 |
|
|
|
54,245 |
|
|
|
230 |
% |
|
9,170 |
|
|
|
1,853 |
% |
|||
Loans receivable |
13,418,691 |
|
|
|
13,424,301 |
|
|
|
— |
% |
|
13,120,225 |
|
|
|
2 |
% |
|||
Allowance for credit losses |
(136,774 |
) |
|
|
(189,452 |
) |
|
|
(28 |
)% |
|
(179,849 |
) |
|
|
(24 |
)% |
|||
Net loans receivable |
13,281,917 |
|
|
|
13,234,849 |
|
|
|
— |
% |
|
12,940,376 |
|
|
|
3 |
% |
|||
Accrued interest receivable |
47,102 |
|
|
|
51,886 |
|
|
|
(9 |
)% |
|
57,989 |
|
|
|
(19 |
)% |
|||
Premises and equipment, net |
45,307 |
|
|
|
45,302 |
|
|
|
— |
% |
|
49,552 |
|
|
|
(9 |
)% |
|||
Bank owned life insurance |
76,756 |
|
|
|
76,428 |
|
|
|
— |
% |
|
77,388 |
|
|
|
(1 |
)% |
|||
|
464,450 |
|
|
|
464,450 |
|
|
|
— |
% |
|
464,450 |
|
|
|
— |
% |
|||
Servicing assets |
10,787 |
|
|
|
11,566 |
|
|
|
(7 |
)% |
|
13,718 |
|
|
|
(21 |
)% |
|||
Other intangible assets, net |
8,180 |
|
|
|
8,689 |
|
|
|
(6 |
)% |
|
10,239 |
|
|
|
(20 |
)% |
|||
Other assets |
300,467 |
|
|
|
316,535 |
|
|
|
(5 |
)% |
|
323,456 |
|
|
|
(7 |
)% |
|||
Total assets |
$ |
17,799,026 |
|
|
|
$ |
17,469,627 |
|
|
|
2 |
% |
|
$ |
16,733,767 |
|
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|||||||||||
Deposits |
$ |
15,062,527 |
|
|
|
$ |
14,726,230 |
|
|
|
2 |
% |
|
$ |
14,008,356 |
|
|
|
8 |
% |
FHLB advances |
200,000 |
|
|
|
200,000 |
|
|
|
— |
% |
|
200,000 |
|
|
|
— |
% |
|||
Convertible notes, net |
215,974 |
|
|
|
215,739 |
|
|
|
— |
% |
|
203,270 |
|
|
|
6 |
% |
|||
Subordinated debentures |
105,057 |
|
|
|
104,762 |
|
|
|
— |
% |
|
103,889 |
|
|
|
1 |
% |
|||
Accrued interest payable |
5,367 |
|
|
|
4,946 |
|
|
|
9 |
% |
|
21,991 |
|
|
|
(76 |
)% |
|||
Other liabilities |
135,703 |
|
|
|
125,080 |
|
|
|
8 |
% |
|
155,700 |
|
|
|
(13 |
)% |
|||
Total liabilities |
$ |
15,724,628 |
|
|
|
$ |
15,376,757 |
|
|
|
2 |
% |
|
$ |
14,693,206 |
|
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
|||||||||||
Common stock, |
$ |
136 |
|
|
|
$ |
136 |
|
|
|
— |
% |
|
$ |
136 |
|
|
|
— |
% |
Capital surplus |
1,420,151 |
|
|
|
1,418,135 |
|
|
|
— |
% |
|
1,432,773 |
|
|
|
(1 |
)% |
|||
Retained earnings |
897,766 |
|
|
|
859,548 |
|
|
|
4 |
% |
|
774,970 |
|
|
|
16 |
% |
|||
|
(247,198 |
) |
|
|
(200,000 |
) |
|
|
(24 |
)% |
|
(200,000 |
) |
|
|
24 |
% |
|||
Accumulated other comprehensive gain, net |
3,543 |
|
|
|
15,051 |
|
|
|
(76 |
)% |
|
32,682 |
|
|
|
(89 |
)% |
|||
Total stockholders’ equity |
2,074,398 |
|
|
|
2,092,870 |
|
|
|
(1 |
)% |
|
2,040,561 |
|
|
|
2 |
% |
|||
Total liabilities and stockholders’ equity |
$ |
17,799,026 |
|
|
|
$ |
17,469,627 |
|
|
|
2 |
% |
|
$ |
16,733,767 |
|
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common stock shares - authorized |
150,000,000 |
|
|
|
150,000,000 |
|
|
|
|
|
150,000,000 |
|
|
|
|
|||||
Common stock shares - outstanding |
120,198,061 |
|
|
|
123,673,832 |
|
|
|
|
|
123,260,760 |
|
|
|
|
|||||
|
16,149,007 |
|
|
|
12,661,581 |
|
|
|
|
|
12,661,581 |
|
|
|
|
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||
|
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
% change |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest and fees on loans |
$ |
132,794 |
|
|
$ |
131,823 |
|
|
1 |
% |
|
$ |
134,430 |
|
|
(1) |
% |
|
$ |
394,353 |
|
|
$ |
422,850 |
|
|
(7) |
% |
Interest on securities |
9,207 |
|
|
7,713 |
|
|
19 |
% |
|
9,848 |
|
|
(7) |
% |
|
24,835 |
|
|
30,348 |
|
|
(18) |
% |
|||||
Interest on federal funds sold and other investments |
865 |
|
|
668 |
|
|
29 |
% |
|
942 |
|
|
(8) |
% |
|
2,175 |
|
|
3,951 |
|
|
(45) |
% |
|||||
Total interest income |
142,866 |
|
|
140,204 |
|
|
2 |
% |
|
145,220 |
|
|
(2) |
% |
|
421,363 |
|
|
457,149 |
|
|
(8) |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest on deposits |
9,640 |
|
|
10,696 |
|
|
(10) |
% |
|
22,871 |
|
|
(58) |
% |
|
33,106 |
|
|
93,435 |
|
|
(65) |
% |
|||||
Interest on other borrowings and convertible notes |
2,930 |
|
|
2,931 |
|
|
— |
% |
|
4,712 |
|
|
(38) |
% |
|
8,805 |
|
|
16,972 |
|
|
(48) |
% |
|||||
Total interest expense |
12,570 |
|
|
13,627 |
|
|
(8) |
% |
|
27,583 |
|
|
(54) |
% |
|
41,911 |
|
|
110,407 |
|
|
(62) |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net interest income before provision (credit) for credit losses |
130,296 |
|
|
126,577 |
|
|
3 |
% |
|
117,637 |
|
|
11 |
% |
|
379,452 |
|
|
346,742 |
|
|
9 |
% |
|||||
Provision (credit) for credit losses |
(10,000) |
|
|
(7,000) |
|
|
43 |
% |
|
22,000 |
|
|
N/A |
|
(13,700) |
|
|
67,500 |
|
|
N/A |
|||||||
Net interest income after provision (credit) for credit losses |
140,296 |
|
|
133,577 |
|
|
5 |
% |
|
95,637 |
|
|
47 |
% |
|
393,152 |
|
|
279,242 |
|
|
41 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Service fees on deposit accounts |
1,814 |
|
|
1,777 |
|
|
2 |
% |
|
2,736 |
|
|
(34) |
% |
|
5,381 |
|
|
9,452 |
|
|
(43) |
% |
|||||
International service fees |
889 |
|
|
795 |
|
|
12 |
% |
|
987 |
|
|
(10) |
% |
|
2,525 |
|
|
2,443 |
|
|
3 |
% |
|||||
Loan servicing fees, net |
642 |
|
|
934 |
|
|
(31) |
% |
|
772 |
|
|
(17) |
% |
|
2,620 |
|
|
2,243 |
|
|
17 |
% |
|||||
Wire transfer fees |
836 |
|
|
923 |
|
|
(9) |
% |
|
892 |
|
|
(6) |
% |
|
2,603 |
|
|
2,710 |
|
|
(4) |
% |
|||||
Net gains on sales of SBA loans |
2,459 |
|
|
2,375 |
|
|
4 |
% |
|
— |
|
|
100 |
% |
|
4,834 |
|
|
— |
|
|
100 |
% |
|||||
Net gains on sales of residential mortgage loans |
781 |
|
|
1,028 |
|
|
(24) |
% |
|
2,853 |
|
|
(73) |
% |
|
3,905 |
|
|
6,386 |
|
|
(39) |
% |
|||||
Net gains on sales of securities available for sale |
— |
|
|
— |
|
|
— |
% |
|
7,531 |
|
|
(100) |
% |
|
— |
|
|
7,531 |
|
|
(100) |
% |
|||||
Other income and fees |
3,196 |
|
|
3,244 |
|
|
(1) |
% |
|
1,742 |
|
|
83 |
% |
|
8,629 |
|
|
11,252 |
|
|
(23) |
% |
|||||
Total noninterest income |
10,617 |
|
|
11,076 |
|
|
(4) |
% |
|
17,513 |
|
|
(39) |
% |
|
30,497 |
|
|
42,017 |
|
|
(27) |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Salaries and employee benefits |
47,018 |
|
|
42,309 |
|
|
11 |
% |
|
40,659 |
|
|
16 |
% |
|
130,543 |
|
|
122,011 |
|
|
7 |
% |
|||||
Occupancy |
7,473 |
|
|
7,067 |
|
|
6 |
% |
|
7,264 |
|
|
3 |
% |
|
21,507 |
|
|
21,717 |
|
|
(1) |
% |
|||||
Furniture and equipment |
4,429 |
|
|
4,822 |
|
|
(8) |
% |
|
4,513 |
|
|
(2) |
% |
|
13,437 |
|
|
13,426 |
|
|
— |
% |
|||||
Advertising and marketing |
2,656 |
|
|
2,097 |
|
|
27 |
% |
|
1,601 |
|
|
66 |
% |
|
6,378 |
|
|
4,589 |
|
|
39 |
% |
|||||
Data processing and communications |
2,394 |
|
|
2,411 |
|
|
(1) |
% |
|
2,204 |
|
|
9 |
% |
|
7,542 |
|
|
7,109 |
|
|
6 |
% |
|||||
Professional fees |
2,431 |
|
|
4,395 |
|
|
(45) |
% |
|
1,513 |
|
|
61 |
% |
|
9,729 |
|
|
6,323 |
|
|
54 |
% |
|||||
|
1,204 |
|
|
1,284 |
|
|
(6) |
% |
|
1,167 |
|
|
3 |
% |
|
3,743 |
|
|
4,378 |
|
|
(15) |
% |
|||||
Credit related expenses |
1,266 |
|
|
43 |
|
|
2,844 |
% |
|
1,793 |
|
|
(29) |
% |
|
3,527 |
|
|
4,816 |
|
|
(27) |
% |
|||||
OREO expense, net |
248 |
|
|
298 |
|
|
(17) |
% |
|
1,770 |
|
|
(86) |
% |
|
827 |
|
|
3,951 |
|
|
(79) |
% |
|||||
Software impairment |
— |
|
|
2,146 |
|
|
(100) |
% |
|
— |
|
|
— |
% |
|
2,146 |
|
|
— |
|
|
100 |
% |
|||||
FHLB advance prepayment fee |
— |
|
|
— |
|
|
— |
% |
|
3,584 |
|
|
(100) |
% |
|
— |
|
|
3,584 |
|
|
(100) |
% |
|||||
Other |
6,383 |
|
|
6,251 |
|
|
2 |
% |
|
7,338 |
|
|
(13) |
% |
|
19,677 |
|
|
20,672 |
|
|
(5) |
% |
|||||
Total noninterest expense |
75,502 |
|
|
73,123 |
|
|
3 |
% |
|
73,406 |
|
|
3 |
% |
|
219,056 |
|
|
212,576 |
|
|
3 |
% |
|||||
Income before income taxes |
75,411 |
|
|
71,530 |
|
|
5 |
% |
|
39,744 |
|
|
90 |
% |
|
204,593 |
|
|
108,683 |
|
|
88 |
% |
|||||
Income tax provision |
19,912 |
|
|
17,767 |
|
|
12 |
% |
|
9,254 |
|
|
115 |
% |
|
51,644 |
|
|
25,487 |
|
|
103 |
% |
|||||
Net income |
$ |
55,499 |
|
|
$ |
53,763 |
|
|
3 |
% |
|
$ |
30,490 |
|
|
82 |
% |
|
$ |
152,949 |
|
|
$ |
83,196 |
|
|
84 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Earnings Per Common Share - Basic |
$ |
0.45 |
|
|
$ |
0.44 |
|
|
|
|
$ |
0.25 |
|
|
|
|
$ |
1.24 |
|
|
$ |
0.67 |
|
|
|
|||
Earnings Per Common Share - Diluted |
$ |
0.45 |
|
|
$ |
0.43 |
|
|
|
|
$ |
0.25 |
|
|
|
|
$ |
1.23 |
|
|
$ |
0.67 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted Average Shares Outstanding - Basic |
122,244,948 |
|
|
123,592,695 |
|
|
|
|
123,251,336 |
|
|
|
|
123,050,174 |
|
|
123,581,055 |
|
|
|
||||||||
Weighted Average Shares Outstanding - Diluted |
122,908,536 |
|
|
124,323,888 |
|
|
|
|
123,536,765 |
|
|
|
|
123,848,512 |
|
|
123,895,084 |
|
|
|
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|||||||||||
Profitability measures: |
|
|
|
|
|
|
|
|
|
|||||
ROA |
1.25 |
% |
|
1.25 |
% |
|
0.72 |
% |
|
1.18 |
% |
|
0.68 |
% |
ROE |
10.61 |
% |
|
10.41 |
% |
|
5.98 |
% |
|
9.86 |
% |
|
5.47 |
% |
ROTCE (1) |
13.71 |
% |
|
13.50 |
% |
|
7.80 |
% |
|
12.78 |
% |
|
7.14 |
% |
Net interest margin |
3.07 |
% |
|
3.11 |
% |
|
2.91 |
% |
|
3.08 |
% |
|
2.99 |
% |
Efficiency ratio |
53.58 |
% |
|
53.12 |
% |
|
54.31 |
% |
|
53.43 |
% |
|
54.68 |
% |
Noninterest expense / average assets |
1.70 |
% |
|
1.70 |
% |
|
1.73 |
% |
|
1.68 |
% |
|
1.73 |
% |
(1) |
Average tangible equity is calculated by subtracting average goodwill and average core deposit intangible assets from average stockholders’ equity. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position. |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
Pre-tax acquisition accounting adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Accretion on acquired non-impaired loans |
$ |
368 |
|
|
$ |
366 |
|
|
$ |
747 |
|
|
$ |
1,439 |
|
|
$ |
2,464 |
|
Accretion on acquired credit deteriorated/purchased credit impaired loans |
2,093 |
|
|
2,188 |
|
|
4,584 |
|
|
6,536 |
|
|
17,079 |
|
|||||
Amortization of premium on low income housing tax credits |
(73 |
) |
|
(74 |
) |
|
(71 |
) |
|
(220 |
) |
|
(212 |
) |
|||||
Accretion of discount on acquired subordinated debt |
(295 |
) |
|
(293 |
) |
|
(287 |
) |
|
(879 |
) |
|
(854 |
) |
|||||
Amortization of core deposit intangibles |
(509 |
) |
|
(510 |
) |
|
(531 |
) |
|
(1,528 |
) |
|
(1,594 |
) |
|||||
Total acquisition accounting adjustments |
$ |
1,584 |
|
|
$ |
1,677 |
|
|
$ |
4,442 |
|
|
$ |
5,348 |
|
|
$ |
16,883 |
|
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||||||||||||||
|
Three Months Ended |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
Interest |
|
Annualized |
|
|
|
Interest |
|
Annualized |
|
|
|
Interest |
|
Annualized |
|||||||||||||||
|
Average |
|
Income/ |
|
Average |
|
Average |
|
Income/ |
|
Average |
|
Average |
|
Income/ |
|
Average |
|||||||||||||||
|
Balance |
|
Expense |
|
Yield/Cost |
|
Balance |
|
Expense |
|
Yield/Cost |
|
Balance |
|
Expense |
|
Yield/Cost |
|||||||||||||||
INTEREST EARNING ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans, including loans held for sale |
$ |
13,286,382 |
|
|
$ |
132,794 |
|
|
3.97 |
% |
|
$ |
13,293,591 |
|
|
$ |
131,823 |
|
|
3.98 |
% |
|
$ |
12,728,558 |
|
|
$ |
134,430 |
|
|
4.20 |
% |
Securities available for sale |
2,370,672 |
|
|
9,207 |
|
|
1.54 |
% |
|
2,253,135 |
|
|
7,713 |
|
|
1.37 |
% |
|
2,010,907 |
|
|
9,848 |
|
|
1.95 |
% |
||||||
FHLB stock and other investments |
1,197,537 |
|
|
865 |
|
|
0.29 |
% |
|
759,182 |
|
|
668 |
|
|
0.35 |
% |
|
1,342,641 |
|
|
942 |
|
|
0.28 |
% |
||||||
Total interest earning assets |
$ |
16,854,591 |
|
|
$ |
142,866 |
|
|
3.36 |
% |
|
$ |
16,305,908 |
|
|
$ |
140,204 |
|
|
3.45 |
% |
|
$ |
16,082,106 |
|
|
$ |
145,220 |
|
|
3.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Demand, interest bearing |
$ |
5,919,225 |
|
|
$ |
5,946 |
|
|
0.40 |
% |
|
$ |
5,484,047 |
|
|
$ |
5,909 |
|
|
0.43 |
% |
|
$ |
4,895,101 |
|
|
$ |
6,546 |
|
|
0.53 |
% |
Savings |
310,525 |
|
|
920 |
|
|
1.18 |
% |
|
308,530 |
|
|
887 |
|
|
1.15 |
% |
|
302,882 |
|
|
907 |
|
|
1.19 |
% |
||||||
Time deposits |
2,914,977 |
|
|
2,774 |
|
|
0.38 |
% |
|
3,222,457 |
|
|
3,900 |
|
|
0.49 |
% |
|
4,703,640 |
|
|
15,418 |
|
|
1.30 |
% |
||||||
Total interest bearing deposits |
9,144,727 |
|
|
9,640 |
|
|
0.42 |
% |
|
9,015,034 |
|
|
10,696 |
|
|
0.48 |
% |
|
9,901,623 |
|
|
22,871 |
|
|
0.92 |
% |
||||||
FHLB advances |
200,000 |
|
|
640 |
|
|
1.27 |
% |
|
202,198 |
|
|
631 |
|
|
1.25 |
% |
|
353,587 |
|
|
1,323 |
|
|
1.49 |
% |
||||||
Convertible notes, net |
215,840 |
|
|
1,321 |
|
|
2.39 |
% |
|
215,599 |
|
|
1,323 |
|
|
2.43 |
% |
|
202,470 |
|
|
2,370 |
|
|
4.58 |
% |
||||||
Subordinated debentures |
100,993 |
|
|
969 |
|
|
3.75 |
% |
|
100,701 |
|
|
977 |
|
|
3.84 |
% |
|
99,819 |
|
|
1,019 |
|
|
3.99 |
% |
||||||
Total interest bearing liabilities |
$ |
9,661,560 |
|
|
$ |
12,570 |
|
|
0.52 |
% |
|
$ |
9,533,532 |
|
|
$ |
13,627 |
|
|
0.57 |
% |
|
$ |
10,557,499 |
|
|
$ |
27,583 |
|
|
1.04 |
% |
Noninterest bearing demand deposits |
5,848,983 |
|
|
|
|
|
|
5,445,457 |
|
|
|
|
|
|
4,239,108 |
|
|
|
|
|
||||||||||||
Total funding liabilities/cost of funds |
$ |
15,510,543 |
|
|
|
|
0.32 |
% |
|
$ |
14,978,989 |
|
|
|
|
0.36 |
% |
|
$ |
14,796,607 |
|
|
|
|
0.74 |
% |
||||||
Net interest income/net interest spread |
|
|
$ |
130,296 |
|
|
2.84 |
% |
|
|
|
$ |
126,577 |
|
|
2.88 |
% |
|
|
|
$ |
117,637 |
|
|
2.55 |
% |
||||||
Net interest margin |
|
|
|
|
3.07 |
% |
|
|
|
|
|
3.11 |
% |
|
|
|
|
|
2.91 |
% |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cost of deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Noninterest bearing demand deposits |
$ |
5,848,983 |
|
|
$ |
— |
|
|
— |
% |
|
$ |
5,445,457 |
|
|
$ |
— |
|
|
— |
% |
|
$ |
4,239,108 |
|
|
$ |
— |
|
|
— |
% |
Interest bearing deposits |
9,144,727 |
|
|
9,640 |
|
|
0.42 |
% |
|
9,015,034 |
|
|
10,696 |
|
|
0.48 |
% |
|
9,901,623 |
|
|
22,871 |
|
|
0.92 |
% |
||||||
Total deposits |
$ |
14,993,710 |
|
|
$ |
9,640 |
|
|
0.26 |
% |
|
$ |
14,460,491 |
|
|
$ |
10,696 |
|
|
0.30 |
% |
|
$ |
14,140,731 |
|
|
$ |
22,871 |
|
|
0.64 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nine Months Ended |
||||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
Interest |
|
Annualized |
|
|
|
Interest |
|
Annualized |
||||||||||
|
Average |
|
Income/ |
|
Average |
|
Average |
|
Income/ |
|
Average |
||||||||||
|
Balance |
|
Expense |
|
Yield/Cost |
|
Balance |
|
Expense |
|
Yield/Cost |
||||||||||
INTEREST EARNING ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans, including loans held for sale |
$ |
13,308,526 |
|
|
$ |
394,353 |
|
|
3.96 |
% |
|
$ |
12,581,703 |
|
|
$ |
422,850 |
|
|
4.49 |
% |
Securities available for sale |
2,297,450 |
|
|
24,835 |
|
|
1.45 |
% |
|
1,825,046 |
|
|
30,348 |
|
|
2.22 |
% |
||||
FHLB stock and other investments |
867,745 |
|
|
2,175 |
|
|
0.34 |
% |
|
1,060,699 |
|
|
3,951 |
|
|
0.50 |
% |
||||
Total interest earning assets |
$ |
16,473,721 |
|
|
$ |
421,363 |
|
|
3.42 |
% |
|
$ |
15,467,448 |
|
|
$ |
457,149 |
|
|
3.95 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand, interest bearing |
$ |
5,555,711 |
|
|
$ |
17,345 |
|
|
0.42 |
% |
|
$ |
4,668,594 |
|
|
$ |
28,988 |
|
|
0.83 |
% |
Savings |
306,780 |
|
|
2,678 |
|
|
1.17 |
% |
|
287,060 |
|
|
2,578 |
|
|
1.20 |
% |
||||
Time deposits |
3,298,393 |
|
|
13,083 |
|
|
0.53 |
% |
|
4,852,286 |
|
|
61,869 |
|
|
1.70 |
% |
||||
Total interest bearing deposits |
9,160,884 |
|
|
33,106 |
|
|
0.48 |
% |
|
9,807,940 |
|
|
93,435 |
|
|
1.27 |
% |
||||
FHLB advances |
205,971 |
|
|
1,913 |
|
|
1.24 |
% |
|
513,376 |
|
|
6,208 |
|
|
1.62 |
% |
||||
Convertible notes, net |
215,483 |
|
|
3,967 |
|
|
2.43 |
% |
|
201,204 |
|
|
7,074 |
|
|
4.62 |
% |
||||
Subordinated debentures |
100,697 |
|
|
2,925 |
|
|
3.83 |
% |
|
99,536 |
|
|
3,690 |
|
|
4.87 |
% |
||||
Total interest bearing liabilities |
$ |
9,683,035 |
|
|
$ |
41,911 |
|
|
0.58 |
% |
|
$ |
10,622,056 |
|
|
$ |
110,407 |
|
|
1.39 |
% |
Noninterest bearing demand deposits |
5,451,908 |
|
|
|
|
|
|
3,573,448 |
|
|
|
|
|
||||||||
Total funding liabilities/cost of funds |
$ |
15,134,943 |
|
|
|
|
0.37 |
% |
|
$ |
14,195,504 |
|
|
|
|
1.04 |
% |
||||
Net interest income/net interest spread |
|
|
$ |
379,452 |
|
|
2.84 |
% |
|
|
|
$ |
346,742 |
|
|
2.56 |
% |
||||
Net interest margin |
|
|
|
|
3.08 |
% |
|
|
|
|
|
2.99 |
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of deposits: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest bearing demand deposits |
$ |
5,451,908 |
|
|
$ |
— |
|
|
— |
% |
|
$ |
3,573,448 |
|
|
$ |
— |
|
|
— |
% |
Interest bearing deposits |
9,160,884 |
|
|
33,106 |
|
|
0.48 |
% |
|
9,807,940 |
|
|
93,435 |
|
|
1.27 |
% |
||||
Total deposits |
$ |
14,612,792 |
|
|
$ |
33,106 |
|
|
0.30 |
% |
|
$ |
13,381,388 |
|
|
$ |
93,435 |
|
|
0.93 |
% |
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||
AVERAGE BALANCES: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
% change |
|||||||||||||
Loans receivable, including loans held for sale |
$ |
13,286,382 |
|
|
$ |
13,293,591 |
|
|
— |
% |
|
$ |
12,728,558 |
|
|
4 |
% |
|
$ |
13,308,526 |
|
|
$ |
12,581,703 |
|
|
6 |
% |
Investments |
3,568,209 |
|
|
3,012,317 |
|
|
18 |
% |
|
3,353,548 |
|
|
6 |
% |
|
3,165,195 |
|
|
2,885,745 |
|
|
10 |
% |
|||||
Interest earning assets |
16,854,591 |
|
|
16,305,908 |
|
|
3 |
% |
|
16,082,106 |
|
|
5 |
% |
|
16,473,721 |
|
|
15,467,448 |
|
|
7 |
% |
|||||
Total assets |
17,745,066 |
|
|
17,164,893 |
|
|
3 |
% |
|
17,020,795 |
|
|
4 |
% |
|
17,344,095 |
|
|
16,411,150 |
|
|
6 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest bearing deposits |
9,144,727 |
|
|
9,015,034 |
|
|
1 |
% |
|
9,901,623 |
|
|
(8 |
)% |
|
9,160,884 |
|
|
9,807,940 |
|
|
(7 |
)% |
|||||
Interest bearing liabilities |
9,661,560 |
|
|
9,533,532 |
|
|
1 |
% |
|
10,557,499 |
|
|
(8 |
)% |
|
9,683,035 |
|
|
10,622,056 |
|
|
(9 |
)% |
|||||
Noninterest bearing demand deposits |
5,848,983 |
|
|
5,445,457 |
|
|
7 |
% |
|
4,239,108 |
|
|
38 |
% |
|
5,451,908 |
|
|
3,573,448 |
|
|
53 |
% |
|||||
Stockholders’ equity |
2,092,018 |
|
|
2,066,016 |
|
|
1 |
% |
|
2,039,555 |
|
|
3 |
% |
|
2,068,676 |
|
|
2,028,074 |
|
|
2 |
% |
|||||
Net interest earning assets |
7,193,031 |
|
|
6,772,376 |
|
|
6 |
% |
|
5,524,607 |
|
|
30 |
% |
|
6,790,686 |
|
|
4,845,392 |
|
|
40 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
LOAN PORTFOLIO COMPOSITION: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
% change |
|
|
|||||||||||||
Commercial loans |
$ |
3,857,879 |
|
|
$ |
4,001,423 |
|
|
(4 |
)% |
|
$ |
4,157,787 |
|
|
(7 |
)% |
|
$ |
3,700,020 |
|
|
4 |
% |
|
|
||
Real estate loans |
8,908,657 |
|
|
8,832,276 |
|
|
1 |
% |
|
8,772,134 |
|
|
2 |
% |
|
8,713,536 |
|
|
2 |
% |
|
|
||||||
Consumer and other loans |
652,155 |
|
|
590,602 |
|
|
10 |
% |
|
633,292 |
|
|
3 |
% |
|
706,669 |
|
|
(8 |
)% |
|
|
||||||
Loans, net of deferred loan fees and costs |
13,418,691 |
|
|
13,424,301 |
|
|
— |
% |
|
13,563,213 |
|
|
(1 |
)% |
|
13,120,225 |
|
|
2 |
% |
|
|
||||||
Allowance for credit losses |
(136,774 |
) |
|
(189,452 |
) |
|
(28 |
)% |
|
(206,741 |
) |
|
(34 |
)% |
|
(179,849 |
) |
|
(24 |
)% |
|
|
||||||
Loan receivable, net |
$ |
13,281,917 |
|
|
$ |
13,234,849 |
|
|
— |
% |
|
$ |
13,356,472 |
|
|
(1 |
)% |
|
$ |
12,940,376 |
|
|
3 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
REAL ESTATE LOANS BY PROPERTY TYPE: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
% change |
|
|
|||||||||||||
Retail buildings |
$ |
2,466,881 |
|
|
$ |
2,361,891 |
|
|
4 |
% |
|
$ |
2,293,396 |
|
|
8 |
% |
|
$ |
2,311,516 |
|
|
7 |
% |
|
|
||
Hotels/motels |
1,385,003 |
|
|
1,439,770 |
|
|
(4 |
)% |
|
1,634,287 |
|
|
(15 |
)% |
|
1,675,960 |
|
|
(17 |
)% |
|
|
||||||
Gas stations/car washes |
999,069 |
|
|
954,394 |
|
|
5 |
% |
|
892,110 |
|
|
12 |
% |
|
824,378 |
|
|
21 |
% |
|
|
||||||
Mixed-use facilities |
819,516 |
|
|
798,373 |
|
|
3 |
% |
|
750,867 |
|
|
9 |
% |
|
754,096 |
|
|
9 |
% |
|
|
||||||
Warehouses |
1,160,863 |
|
|
1,149,393 |
|
|
1 |
% |
|
1,091,389 |
|
|
6 |
% |
|
1,022,657 |
|
|
14 |
% |
|
|
||||||
Multifamily |
691,262 |
|
|
575,943 |
|
|
20 |
% |
|
518,498 |
|
|
33 |
% |
|
518,295 |
|
|
33 |
% |
|
|
||||||
Other |
1,386,063 |
|
|
1,552,512 |
|
|
(11 |
)% |
|
1,591,587 |
|
|
(13 |
)% |
|
1,606,634 |
|
|
(14 |
)% |
|
|
||||||
Total |
$ |
8,908,657 |
|
|
$ |
8,832,276 |
|
|
1 |
% |
|
$ |
8,772,134 |
|
|
2 |
% |
|
$ |
8,713,536 |
|
|
2 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
DEPOSIT COMPOSITION |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
% change |
|
|
|||||||||||||
Noninterest bearing demand deposits |
$ |
6,007,586 |
|
|
$ |
5,638,115 |
|
|
7 |
% |
|
$ |
4,814,254 |
|
|
25 |
% |
|
$ |
4,488,529 |
|
|
34 |
% |
|
|
||
Money market and other |
5,871,567 |
|
|
5,786,697 |
|
|
1 |
% |
|
5,232,413 |
|
|
12 |
% |
|
4,763,893 |
|
|
23 |
% |
|
|
||||||
Saving deposits |
314,603 |
|
|
308,651 |
|
|
2 |
% |
|
300,770 |
|
|
5 |
% |
|
308,943 |
|
|
2 |
% |
|
|
||||||
Time deposits |
2,868,771 |
|
|
2,992,767 |
|
|
(4 |
)% |
|
3,986,475 |
|
|
(28 |
)% |
|
4,446,991 |
|
|
(35 |
)% |
|
|
||||||
Total deposit balances |
$ |
15,062,527 |
|
|
$ |
14,726,230 |
|
|
2 |
% |
|
$ |
14,333,912 |
|
|
5 |
% |
|
$ |
14,008,356 |
|
|
8 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
DEPOSIT COMPOSITION (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Noninterest bearing demand deposits |
39.9 |
% |
|
38.3 |
% |
|
|
|
33.6 |
% |
|
|
|
32.1 |
% |
|
|
|
|
|||||||||
Money market and other |
39.0 |
% |
|
39.2 |
% |
|
|
|
36.5 |
% |
|
|
|
34.0 |
% |
|
|
|
|
|||||||||
Saving deposits |
2.1 |
% |
|
2.1 |
% |
|
|
|
2.1 |
% |
|
|
|
2.2 |
% |
|
|
|
|
|||||||||
Time deposits |
19.0 |
% |
|
20.4 |
% |
|
|
|
27.8 |
% |
|
|
|
31.7 |
% |
|
|
|
|
|||||||||
Total deposit balances |
100.0 |
% |
|
100.0 |
% |
|
|
|
100.0 |
% |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total stockholders’ equity |
$ |
2,074,398 |
|
|
$ |
2,092,870 |
|
|
$ |
2,040,561 |
|
|
|
|
|
|
|
|
|
Common equity tier 1 ratio |
11.01 |
% |
|
11.44 |
% |
|
11.36 |
% |
|
|
|
|
|
|
|
|
|||
Tier 1 risk-based capital ratio |
11.70 |
% |
|
12.14 |
% |
|
12.09 |
% |
|
|
|
|
|
|
|
|
|||
Total risk-based capital ratio |
12.42 |
% |
|
13.16 |
% |
|
13.19 |
% |
|
|
|
|
|
|
|
|
|||
Tier 1 leverage ratio |
9.98 |
% |
|
10.43 |
% |
|
10.02 |
% |
|
|
|
|
|
|
|
|
|||
Total risk weighted assets |
$ |
14,737,809 |
|
|
$ |
14,354,682 |
|
|
$ |
13,691,823 |
|
|
|
|
|
|
|
|
|
Book value per common share |
$ |
17.26 |
|
|
$ |
16.92 |
|
|
$ |
16.55 |
|
|
|
|
|
|
|
|
|
Tangible common equity to tangible assets 1 |
9.24 |
% |
|
9.53 |
% |
|
9.63 |
% |
|
|
|
|
|
|
|
|
|||
Tangible common equity per share 1 |
$ |
13.33 |
|
|
$ |
13.10 |
|
|
$ |
12.70 |
|
|
|
|
|
|
|
|
|
1 Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and core deposit intangible assets, net divided by total assets less goodwill and core deposit intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. |
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES CHANGES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at beginning of period |
$ |
189,452 |
|
|
|
$ |
207,943 |
|
|
|
$ |
206,741 |
|
|
|
$ |
179,849 |
|
|
|
$ |
161,771 |
|
|
|
$ |
206,741 |
|
|
|
$ |
94,144 |
|
|
CECL day 1 adoption impact |
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26,200 |
|
|
|||||||
Provision (credit) for credit losses |
(10,000 |
) |
|
|
(7,000 |
) |
|
|
3,300 |
|
|
|
27,500 |
|
|
|
22,000 |
|
|
|
(13,700 |
) |
|
|
67,500 |
|
|
|||||||
Recoveries |
1,906 |
|
|
|
1,301 |
|
|
|
1,423 |
|
|
|
2,207 |
|
|
|
2,428 |
|
|
|
4,630 |
|
|
|
5,216 |
|
|
|||||||
Charge offs |
(44,584 |
) |
|
|
(12,792 |
) |
|
|
(3,521 |
) |
|
|
(2,815 |
) |
|
|
(6,350 |
) |
|
|
(60,897 |
) |
|
|
(13,211 |
) |
|
|||||||
Balance at end of period |
$ |
136,774 |
|
|
|
$ |
189,452 |
|
|
|
$ |
207,943 |
|
|
|
$ |
206,741 |
|
|
|
$ |
179,849 |
|
|
|
$ |
136,774 |
|
|
|
$ |
179,849 |
|
|
Net charge offs/average loans receivable (annualized) |
1.28 |
% |
|
0.35 |
% |
|
0.06 |
% |
|
0.02 |
% |
|
0.12 |
% |
|
0.56 |
% |
|
0.08 |
% |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||||||||
NET LOAN CHARGE OFFS (RECOVERIES): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Real estate loans |
$ |
40,542 |
|
|
|
$ |
11,281 |
|
|
|
$ |
2,234 |
|
|
|
$ |
(726 |
) |
|
|
$ |
5,154 |
|
|
|
$ |
54,057 |
|
|
|
$ |
7,532 |
|
|
Commercial loans |
1,117 |
|
|
|
181 |
|
|
|
(80 |
) |
|
|
1,167 |
|
|
|
(1,451 |
) |
|
|
1,218 |
|
|
|
(535 |
) |
|
|||||||
Consumer loans |
1,019 |
|
|
|
29 |
|
|
|
(56 |
) |
|
|
167 |
|
|
|
219 |
|
|
|
992 |
|
|
|
998 |
|
|
|||||||
Total net charge offs |
$ |
42,678 |
|
|
|
$ |
11,491 |
|
|
|
$ |
2,098 |
|
|
|
$ |
608 |
|
|
|
$ |
3,922 |
|
|
|
$ |
56,267 |
|
|
|
$ |
7,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||
NONPERFORMING ASSETS: |
|
|
|
|
|
|
|
|
|
|||||||||||
Loans on nonaccrual status 3 |
$ |
54,380 |
|
|
$ |
111,008 |
|
|
$ |
109,858 |
|
|
$ |
85,238 |
|
|
$ |
69,205 |
|
|
Delinquent loans 90 days or more on accrual status |
4,567 |
|
|
4,759 |
|
|
384 |
|
|
614 |
|
|
1,537 |
|
||||||
Accruing troubled debt restructured loans |
39,509 |
|
|
51,360 |
|
|
41,773 |
|
|
37,354 |
|
|
35,429 |
|
||||||
Total nonperforming loans |
98,456 |
|
|
167,127 |
|
|
152,015 |
|
|
123,206 |
|
|
106,171 |
|
||||||
Other real estate owned |
15,213 |
|
|
16,619 |
|
|
18,515 |
|
|
20,121 |
|
|
18,410 |
|
||||||
Total nonperforming assets |
$ |
113,669 |
|
|
$ |
183,746 |
|
|
$ |
170,530 |
|
|
$ |
143,327 |
|
|
$ |
124,581 |
|
|
Nonperforming assets/total assets |
0.64 |
% |
|
1.05 |
% |
|
0.99 |
% |
|
0.84 |
% |
|
0.74 |
% |
||||||
Nonperforming assets/loans receivable & OREO |
0.85 |
% |
|
1.37 |
% |
|
1.24 |
% |
|
1.06 |
% |
|
0.95 |
% |
||||||
Nonperforming assets/total capital |
5.48 |
% |
|
8.78 |
% |
|
8.34 |
% |
|
6.98 |
% |
|
6.11 |
% |
||||||
Nonperforming loans/loans receivable |
0.73 |
% |
|
1.24 |
% |
|
1.11 |
% |
|
0.91 |
% |
|
0.81 |
% |
||||||
Nonaccrual loans/loans receivable |
0.41 |
% |
|
0.83 |
% |
|
0.80 |
% |
|
0.63 |
% |
|
0.53 |
% |
||||||
Allowance for credit losses/loans receivable |
1.02 |
% |
|
1.41 |
% |
|
1.52 |
% |
|
1.52 |
% |
|
1.37 |
% |
||||||
Allowance for credit losses/nonaccrual loans |
251.52 |
% |
|
170.67 |
% |
|
189.28 |
% |
|
242.55 |
% |
|
259.88 |
% |
||||||
Allowance for credit losses/nonperforming loans |
138.92 |
% |
|
113.36 |
% |
|
136.79 |
% |
|
167.80 |
% |
|
169.40 |
% |
||||||
Allowance for credit losses/nonperforming assets |
120.33 |
% |
|
103.11 |
% |
|
121.94 |
% |
|
144.24 |
% |
|
144.36 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
3 |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NONACCRUAL LOANS BY TYPE: |
|
|
|
|
|
|
|
|
|
|||||||||||
Real estate loans |
$ |
41,673 |
|
|
$ |
95,622 |
|
|
$ |
91,940 |
|
|
$ |
67,450 |
|
|
$ |
51,739 |
|
|
Commercial loans |
10,991 |
|
|
12,217 |
|
|
14,080 |
|
|
13,911 |
|
|
13,022 |
|
||||||
Consumer loans |
1,716 |
|
|
3,169 |
|
|
3,838 |
|
|
3,877 |
|
|
4,444 |
|
||||||
Total nonaccrual loans |
$ |
54,380 |
|
|
$ |
111,008 |
|
|
$ |
109,858 |
|
|
$ |
85,238 |
|
|
$ |
69,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BREAKDOWN OF ACCRUING TROUBLED DEBT RESTRUCTURED LOANS: |
|
|
|
|
|
|
|
|
|
|||||||||||
Retail buildings |
$ |
11,280 |
|
|
$ |
12,110 |
|
|
$ |
6,319 |
|
|
$ |
5,408 |
|
|
$ |
5,451 |
|
|
Gas stations/car washes |
202 |
|
|
206 |
|
|
210 |
|
|
219 |
|
|
224 |
|
||||||
Mixed-use facilities |
7,937 |
|
|
7,967 |
|
|
3,377 |
|
|
3,521 |
|
|
4,323 |
|
||||||
Warehouses |
4,908 |
|
|
14,099 |
|
|
14,124 |
|
|
7,296 |
|
|
7,320 |
|
||||||
Other 4 |
15,182 |
|
|
16,978 |
|
|
17,743 |
|
|
20,910 |
|
|
18,111 |
|
||||||
Total |
$ |
39,509 |
|
|
$ |
51,360 |
|
|
$ |
41,773 |
|
|
$ |
37,354 |
|
|
$ |
35,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
4 |
Includes commercial business, consumer, and other loans |
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE: |
|
|
|
|
|
|
|
|
|
||||||||||
30 - 59 days |
$ |
15,016 |
|
|
$ |
22,466 |
|
|
$ |
18,175 |
|
|
$ |
11,347 |
|
|
$ |
5,962 |
|
60 - 89 days |
4,746 |
|
|
6,987 |
|
|
8,314 |
|
|
16,826 |
|
|
58,065 |
|
|||||
Total |
$ |
19,762 |
|
|
$ |
29,453 |
|
|
$ |
26,489 |
|
|
$ |
28,173 |
|
|
$ |
64,027 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE BY TYPE: |
|
|
|
|
|
|
|
|
|
||||||||||
Real estate loans |
$ |
10,359 |
|
|
$ |
21,432 |
|
|
$ |
18,331 |
|
|
$ |
15,689 |
|
|
$ |
60,510 |
|
Commercial loans |
9,377 |
|
|
560 |
|
|
1,002 |
|
|
3,393 |
|
|
624 |
|
|||||
Consumer loans |
26 |
|
|
7,461 |
|
|
7,156 |
|
|
9,091 |
|
|
2,893 |
|
|||||
Total |
$ |
19,762 |
|
|
$ |
29,453 |
|
|
$ |
26,489 |
|
|
$ |
28,173 |
|
|
$ |
64,027 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
CRITICIZED LOANS: |
|
|
|
|
|
|
|
|
|
||||||||||
Special mention |
$ |
306,766 |
|
|
$ |
294,559 |
|
|
$ |
280,974 |
|
|
$ |
184,941 |
|
|
$ |
153,388 |
|
Substandard |
243,684 |
|
|
380,955 |
|
|
379,048 |
|
|
366,556 |
|
|
311,902 |
|
|||||
Doubtful/loss |
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
6,640 |
|
|||||
Total criticized loans |
$ |
550,450 |
|
|
$ |
675,514 |
|
|
$ |
660,022 |
|
|
$ |
551,498 |
|
|
$ |
471,930 |
|
Selected Financial Data Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||
Reconciliation of GAAP financial measures to non-GAAP financial measures |
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Management reviews select non-GAAP financial measures in evaluating the Company’s and the Bank’s financial performance and in response to market participant interest. A reconciliation of the GAAP to non-GAAP financial measures utilized by management is provided below. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
RETURN ON AVERAGE TANGIBLE COMMON EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||
Average stockholders’ equity |
$ |
2,092,018 |
|
|
$ |
2,066,016 |
|
|
$ |
2,039,555 |
|
|
$ |
2,068,676 |
|
|
$ |
2,028,074 |
|
|
Less: |
(472,918 |
) |
|
(473,445 |
) |
|
(475,010 |
) |
|
(473,438 |
) |
|
(475,530 |
) |
||||||
Average tangible common equity |
$ |
1,619,100 |
|
|
$ |
1,592,571 |
|
|
$ |
1,564,545 |
|
|
$ |
1,595,238 |
|
|
$ |
1,552,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
55,499 |
|
|
$ |
53,763 |
|
|
$ |
30,490 |
|
|
$ |
152,949 |
|
|
$ |
83,196 |
|
|
Return on average tangible common equity (annualized) |
13.71 |
% |
|
13.50 |
% |
|
7.80 |
% |
|
12.78 |
% |
|
7.14 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TANGIBLE COMMON EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders’ equity |
$ |
2,074,398 |
|
|
$ |
2,092,870 |
|
|
$ |
2,053,745 |
|
|
$ |
2,040,561 |
|
|
|
|||
Less: |
(472,630 |
) |
|
(473,139 |
) |
|
(474,158 |
) |
|
(474,689 |
) |
|
|
|||||||
Tangible common equity |
$ |
1,601,768 |
|
|
$ |
1,619,731 |
|
|
$ |
1,579,587 |
|
|
$ |
1,565,872 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ |
17,799,026 |
|
|
$ |
17,469,627 |
|
|
$ |
17,106,664 |
|
|
$ |
16,733,767 |
|
|
|
|||
Less: |
(472,630 |
) |
|
(473,139 |
) |
|
(474,158 |
) |
|
(474,689 |
) |
|
|
|||||||
Tangible assets |
$ |
17,326,396 |
|
|
$ |
16,996,488 |
|
|
$ |
16,632,506 |
|
|
$ |
16,259,078 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common shares outstanding |
120,198,061 |
|
|
123,673,832 |
|
|
123,264,864 |
|
|
123,260,760 |
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Tangible common equity to tangible assets |
9.24 |
% |
|
9.53 |
% |
|
9.50 |
% |
|
9.63 |
% |
|
|
|||||||
Tangible common equity per share |
$ |
13.33 |
|
|
$ |
13.10 |
|
|
$ |
12.81 |
|
|
$ |
12.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
PRE-PROVISION NET REVENUE |
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income before provision (credit) for credit losses |
$ |
130,296 |
|
|
$ |
126,577 |
|
|
$ |
117,637 |
|
|
$ |
379,452 |
|
|
$ |
346,742 |
|
Noninterest income |
10,617 |
|
|
11,076 |
|
|
17,513 |
|
|
30,497 |
|
|
42,017 |
|
|||||
Revenue |
140,913 |
|
|
137,653 |
|
|
135,150 |
|
|
409,949 |
|
|
388,759 |
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest expense |
75,502 |
|
|
73,123 |
|
|
73,406 |
|
|
219,056 |
|
|
212,576 |
|
|||||
Pre-provision net revenue |
$ |
65,411 |
|
|
$ |
64,530 |
|
|
$ |
61,744 |
|
|
$ |
190,893 |
|
|
$ |
176,183 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211025005743/en/
Senior EVP & Chief Financial Officer
213-427-6560
alex.ko@bankofhope.com
SVP, Director of Investor Relations &
Corporate Communications
213-251-2219
angie.yang@bankofhope.com
Source:
FAQ
What is Hope Bancorp's net income for Q3 2021?
How much did Hope Bancorp's loan originations increase in Q3 2021?
What was the record high of deposits for Hope Bancorp in Q3 2021?
What was the change in nonaccrual loans for Hope Bancorp in Q3 2021?