Hope Bancorp Reports 2022 Fourth Quarter and Full-Year Financial Results
Hope Bancorp, Inc. (NASDAQ: HOPE) reported its 2022 fourth quarter financial results, posting net income of $51.7 million or $0.43 per diluted share, a slight decrease from $53.7 million in Q3 2022. Annual net income rose to $218.3 million, up from $204.6 million in 2021. Pre-provision net revenue for Q4 2022 was $78.1 million, down from $82.6 million in Q3 2022 but increased 16.2% year-over-year. Loan originations totaled $793 million in Q4 with a year-over-year increase in loans receivable of 10.4%. Nonperforming assets decreased 28% quarter-over-quarter, showcasing improvement in asset quality.
- Net income increased year-over-year by 6.6% to $218.3 million for the full year.
- Pre-provision net revenue for 2022 increased 16.2% year-over-year to $305.6 million.
- New loan originations in Q4 totaled $793 million, with a diversified production mix.
- Total nonperforming assets decreased 28.4% quarter-over-quarter, indicating improved asset quality.
- Q4 net interest income decreased 1.7% quarter-over-quarter, attributed to higher interest expenses.
- Pre-provision net revenue decreased 5.5% quarter-over-quarter.
- Net interest margin decreased 13 basis points quarter-over-quarter to 3.36%.
For the three months ended
For the full year ended
“Notwithstanding the operating environment becoming more challenging during the fourth quarter of 2022, we delivered solid financial results which reflect the benefits of the lower-risk, more diversified loan portfolio that we have built,” said
“While we are cognizant that 2023 will bring further challenges, we believe the progress we have made to strengthen and diversify our franchise over the past few years will serve us well with more sustainable earnings power. We are confident in our ability to continue strengthening franchise value during an economic downturn, while generating profitable growth that will further enhance long-term shareholder value,” said Kim.
Q4 2022 Highlights
-
Loan originations totaled
, representing a well-diversified mix of new loan production with new commercial loans accounting for$793.4 million 54% of total originations for the quarter. -
Loans receivable decreased
0.6% quarter-over-quarter, but increased10.4% year-over-year. Excluding PPP, loans receivable decreased0.5% quarter-over-quarter, but increased12.2% year-over-year. -
Criticized loan balances decreased
8.0% quarter-over-quarter, or47.7% year-over-year. -
Total nonperforming assets declined
28.4% quarter-over-quarter and represented0.36% of total assets at year-end. -
Company recorded a provision for credit losses of
, primarily to account for declines in certain projected macroeconomic factors.$8.2 million -
Net interest income decreased
1.7% quarter-over-quarter, but increased12.9% year-over-year. - Net interest margin decreased 13 basis points quarter-over-quarter, but increased 23 basis points year-over-year.
-
Total deposits increased
1.5% quarter-over-quarter and4.6% year-over-year. - Total cost of deposits increased 83 basis points quarter-over-quarter and 139 basis points year-over-year, reflecting the impact of an aggregate increase of 425 basis points in the Federal Funds target rates during 2022.
-
Pre-provision net revenue decreased
5.5% quarter-over-quarter, but increased8.2% year-over-year.
______________
(1) Pre-provision net revenue, a non-GAAP financial measure, represents the sum of net interest income before provision (credit) for credit losses and noninterest income less noninterest expense. Management’s reasons and purposes for using this non-GAAP financial measure are set forth on Page 7 of this earnings release. A quantitative reconciliation of the most directly comparable GAAP to this non-GAAP financial measures is provided in the accompanying financial information on Table Page 10.
Financial Highlights
|
At or for the Three Months Ended |
||||||||||
(dollars in thousands, except per share data) (unaudited) |
|
|
|
|
|
||||||
Net income |
$ |
51,703 |
|
|
$ |
53,748 |
|
|
$ |
51,623 |
|
Diluted earnings per share |
$ |
0.43 |
|
|
$ |
0.45 |
|
|
$ |
0.43 |
|
Pre-provision net revenue (“PPNR”) (1) |
$ |
78,113 |
|
|
$ |
82,627 |
|
|
$ |
72,179 |
|
Net interest income before provision for credit losses |
$ |
150,521 |
|
|
$ |
153,186 |
|
|
$ |
133,318 |
|
Net interest margin |
|
3.36 |
% |
|
|
3.49 |
% |
|
|
3.13 |
% |
Noninterest income |
$ |
12,110 |
|
|
$ |
13,355 |
|
|
$ |
13,097 |
|
Noninterest expense |
$ |
84,518 |
|
|
$ |
83,914 |
|
|
$ |
74,236 |
|
Net loans receivable |
$ |
15,241,181 |
|
|
$ |
15,330,626 |
|
|
$ |
13,812,193 |
|
Deposits |
$ |
15,738,801 |
|
|
$ |
15,502,209 |
|
|
$ |
15,040,450 |
|
Total cost of deposits |
|
1.62 |
% |
|
|
0.79 |
% |
|
|
0.23 |
% |
Nonaccrual loans(2) |
$ |
49,687 |
|
|
$ |
64,571 |
|
|
$ |
54,616 |
|
Nonperforming loans to loans receivable(2) |
|
0.44 |
% |
|
|
0.62 |
% |
|
|
0.78 |
% |
ACL to loans receivable |
|
1.05 |
% |
|
|
1.04 |
% |
|
|
1.01 |
% |
ACL to nonaccrual loans(2) |
|
326.76 |
% |
|
|
248.66 |
% |
|
|
257.34 |
% |
ACL to nonperforming assets(2) |
|
233.82 |
% |
|
|
165.55 |
% |
|
|
125.76 |
% |
Provision for credit losses |
$ |
8,200 |
|
|
$ |
9,200 |
|
|
$ |
1,500 |
|
Net charge offs (recoveries) |
$ |
6,402 |
|
|
$ |
219 |
|
|
$ |
(2,276 |
) |
Return on average assets (“ROA”) |
|
1.10 |
% |
|
|
1.17 |
% |
|
|
1.16 |
% |
Return on average equity (“ROE”) |
|
10.35 |
% |
|
|
10.58 |
% |
|
|
9.93 |
% |
ROA (PPNR) (1) |
|
1.66 |
% |
|
|
1.79 |
% |
|
|
1.62 |
% |
ROE (PPNR) (1) |
|
15.64 |
% |
|
|
16.26 |
% |
|
|
13.88 |
% |
Return on average tangible common equity (“ROTCE”)(1) |
|
13.54 |
% |
|
|
13.77 |
% |
|
|
12.85 |
% |
Noninterest expense / average assets |
|
1.79 |
% |
|
|
1.82 |
% |
|
|
1.67 |
% |
Efficiency ratio |
|
51.97 |
% |
|
|
50.39 |
% |
|
|
50.70 |
% |
(1) |
Pre-provision net revenue, ROA (PPNR), ROE (PPNR), and ROTCE are non-GAAP financial measures. Management’s reasons and purposes for using these non-GAAP financial measures are set forth on Table Page 10 of this earnings release. A quantitative reconciliation of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Page 10. |
(2) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation. |
Operating Results for the 2022 Fourth Quarter
Net interest income before provision for credit losses for the 2022 fourth quarter decreased
The net interest margin for the 2022 fourth quarter decreased 13 basis points to
The weighted average yield on loans for the 2022 fourth quarter was
The weighted average cost of deposits for the 2022 fourth quarter increased by 83 basis points to
Noninterest income for the 2022 fourth quarter decreased
Noninterest expense for the 2022 fourth quarter increased
Salaries and employee benefits expense for the 2022 fourth quarter decreased to
Earnings credit rebates for the 2022 fourth quarter increased to
The Company’s efficiency ratio for the 2022 fourth quarter was
The effective tax rate for the 2022 fourth quarter was
Balance Sheet Summary
New loan originations during the 2022 fourth quarter totaled
Following are the components of new loan production for the quarters ended
|
For the Three Months Ended |
|||||||
(dollars in thousands) (unaudited) |
|
|
|
|
|
|||
Commercial real estate |
$ |
302,983 |
|
$ |
500,826 |
|
$ |
573,978 |
Commercial |
|
424,340 |
|
|
732,341 |
|
|
532,634 |
SBA |
|
28,825 |
|
|
47,428 |
|
|
54,848 |
Residential mortgage |
|
36,720 |
|
|
67,079 |
|
|
81,325 |
Consumer |
|
555 |
|
|
1,020 |
|
|
70 |
Total new loan originations |
$ |
793,423 |
|
$ |
1,348,694 |
|
$ |
1,242,855 |
At
Following is the loan portfolio composition and percentage of total loans as of
(dollars in thousands) |
|
|
|
|
|
||||||||||||
(unaudited) |
Balance |
|
Percentage |
|
Balance |
|
Percentage |
|
Balance |
|
Percentage |
||||||
Commercial loans |
$ |
5,109,532 |
|
33.2 |
% |
|
$ |
5,124,421 |
|
33.1 |
% |
|
$ |
4,208,674 |
|
30.2 |
% |
Real estate loans |
|
9,414,580 |
|
61.1 |
% |
|
|
9,504,893 |
|
61.3 |
% |
|
|
9,105,931 |
|
65.3 |
% |
Consumer and other loans |
|
879,428 |
|
5.7 |
% |
|
|
861,873 |
|
5.6 |
% |
|
|
638,138 |
|
4.5 |
% |
Loans receivable |
$ |
15,403,540 |
|
100.0 |
% |
|
$ |
15,491,187 |
|
100.0 |
% |
|
$ |
13,952,743 |
|
100.0 |
% |
Total deposits at
Following is the deposit composition as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
|||
Noninterest bearing demand deposits |
$ |
4,849,493 |
|
$ |
5,590,952 |
|
$ |
5,751,870 |
Money market and other |
|
5,615,784 |
|
|
5,885,093 |
|
|
6,178,850 |
Saving deposits |
|
283,464 |
|
|
317,841 |
|
|
321,377 |
Time deposits |
|
4,990,060 |
|
|
3,708,323 |
|
|
2,788,353 |
Total deposit balances |
$ |
15,738,801 |
|
$ |
15,502,209 |
|
$ |
15,040,450 |
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) |
|
|
|
|
|
|
Q4 2022 |
|
Q3 2022 |
|
Q4 2021 |
||||||
Noninterest bearing demand deposits |
30.8 |
% |
|
36.1 |
% |
|
38.3 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
Money market and other |
35.7 |
% |
|
38.0 |
% |
|
41.1 |
% |
|
2.42 |
% |
|
1.24 |
% |
|
0.37 |
% |
Saving deposits |
1.8 |
% |
|
2.0 |
% |
|
2.1 |
% |
|
1.29 |
% |
|
1.18 |
% |
|
1.18 |
% |
Time deposits |
31.7 |
% |
|
23.9 |
% |
|
18.5 |
% |
|
2.53 |
% |
|
1.27 |
% |
|
0.34 |
% |
Total deposit balances |
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
1.62 |
% |
|
0.79 |
% |
|
0.23 |
% |
Allowance for Credit Losses
For the 2022 fourth quarter, the Company recorded a 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 |
$ |
162,359 |
|
|
$ |
160,561 |
|
|
$ |
140,550 |
|
Allowance for credit loss/loans receivable |
|
1.05 |
% |
|
|
1.04 |
% |
|
|
1.01 |
% |
Allowance for credit losses/nonperforming loans (1) |
|
242.26 |
% |
|
|
168.11 |
% |
|
|
128.75 |
% |
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
Credit Quality
Following are the components of nonperforming assets as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
|||
Loans on nonaccrual status (1) |
$ |
49,687 |
|
$ |
64,571 |
|
$ |
54,616 |
Delinquent loans 90 days or more on accrual status |
|
401 |
|
|
5,306 |
|
|
2,131 |
Accruing troubled debt restructured loans |
|
16,931 |
|
|
25,631 |
|
|
52,418 |
Total nonperforming loans |
|
67,019 |
|
|
95,508 |
|
|
109,165 |
Other real estate owned |
|
2,418 |
|
|
1,480 |
|
|
2,597 |
Total nonperforming assets |
$ |
69,437 |
|
$ |
96,988 |
|
$ |
111,762 |
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
Total nonperforming assets at
Following are net charge offs (recoveries) and net charge offs (recoveries) to average loans receivable on an annualized basis for the three months ended
|
For the Three Months Ended |
||||||||||
(dollars in thousands) (unaudited) |
|
|
|
|
|
||||||
Net charge offs (recoveries) |
$ |
6,402 |
|
|
$ |
219 |
|
|
$ |
(2,276 |
) |
Net charge offs (recoveries)/average loans receivable (annualized) |
|
0.17 |
% |
|
|
0.01 |
% |
|
|
(0.07 |
)% |
Following are the components of criticized loan balances as of
(dollars in thousands) (unaudited) |
|
|
|
|
|
|||
Special mention |
$ |
157,263 |
|
$ |
79,399 |
|
$ |
257,194 |
Substandard |
|
104,073 |
|
|
204,713 |
|
|
242,397 |
Total criticized loans |
$ |
261,336 |
|
$ |
284,112 |
|
$ |
499,591 |
At
Capital
At
(unaudited) |
|
|
|
|
|
|
Minimum Guideline for “Well-Capitalized” Bank |
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 (1) |
|
|
|
|
|
(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. 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, tangible common equity per share, tangible assets and tangible common equity to tangible assets are non-GAAP financial measures. Management’s reasons and purposes for using these non-GAAP financial measures are set forth in the following section. A quantitative reconciliation of the most directly comparable GAAP to non-GAAP financial measures is provided in the accompanying financial information on Table Page 10. |
Non-GAAP Financial Metrics
This news release contains certain non-GAAP financial measure disclosures, including pre-provision net revenue, ROA (PPNR), ROE (PPNR), tangible common equity, tangible common equity per share, tangible assets and tangible common equity to tangible assets. Management believes these non-GAAP financial measures provide meaningful supplemental information regarding its operational performance and the Company’s and the Bank’s capital levels and has included these figures in response to market participant interest in these financial metrics. A reconciliation of the most directly comparable GAAP to non-GAAP financial measures 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 news 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 further 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.
|
|||||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||||
Assets: |
|
|
|
|
% change |
|
|
|
% change |
||||||||
Cash and due from banks |
$ |
506,776 |
|
|
$ |
331,336 |
|
|
53 |
% |
|
$ |
316,266 |
|
|
60 |
% |
Investment securities |
|
2,243,195 |
|
|
|
2,264,533 |
|
|
(1 |
)% |
|
|
2,666,275 |
|
|
(16 |
)% |
|
|
61,761 |
|
|
|
65,192 |
|
|
(5 |
)% |
|
|
87,961 |
|
|
(30 |
)% |
Loans held for sale, at the lower of cost or fair value |
|
49,245 |
|
|
|
41,989 |
|
|
17 |
% |
|
|
99,049 |
|
|
(50 |
)% |
Loans receivable |
|
15,403,540 |
|
|
|
15,491,187 |
|
|
(1 |
)% |
|
|
13,952,743 |
|
|
10 |
% |
Allowance for credit losses |
|
(162,359 |
) |
|
|
(160,561 |
) |
|
1 |
% |
|
|
(140,550 |
) |
|
16 |
% |
Net loans receivable |
|
15,241,181 |
|
|
|
15,330,626 |
|
|
(1 |
)% |
|
|
13,812,193 |
|
|
10 |
% |
Accrued interest receivable |
|
55,460 |
|
|
|
42,363 |
|
|
31 |
% |
|
|
41,842 |
|
|
33 |
% |
Premises and equipment, net |
|
46,859 |
|
|
|
46,169 |
|
|
1 |
% |
|
|
45,667 |
|
|
3 |
% |
Bank owned life insurance |
|
77,078 |
|
|
|
76,788 |
|
|
— |
% |
|
|
77,081 |
|
|
— |
% |
|
|
464,450 |
|
|
|
464,450 |
|
|
— |
% |
|
|
464,450 |
|
|
— |
% |
Servicing assets |
|
11,628 |
|
|
|
11,601 |
|
|
— |
% |
|
|
10,418 |
|
|
12 |
% |
Other intangible assets, net |
|
5,726 |
|
|
|
6,212 |
|
|
(8 |
)% |
|
|
7,671 |
|
|
(25 |
)% |
Other assets |
|
401,132 |
|
|
|
402,129 |
|
|
— |
% |
|
|
260,188 |
|
|
54 |
% |
Total assets |
$ |
19,164,491 |
|
|
$ |
19,083,388 |
|
|
— |
% |
|
$ |
17,889,061 |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
||||||||
Deposits |
$ |
15,738,801 |
|
|
$ |
15,502,209 |
|
|
2 |
% |
|
$ |
15,040,450 |
|
|
5 |
% |
FHLB and FRB borrowings |
|
865,000 |
|
|
|
1,072,000 |
|
|
(19 |
)% |
|
|
300,000 |
|
|
188 |
% |
Convertible notes, net |
|
217,148 |
|
|
|
216,913 |
|
|
— |
% |
|
|
216,209 |
|
|
— |
% |
Subordinated debentures |
|
106,565 |
|
|
|
106,258 |
|
|
— |
% |
|
|
105,354 |
|
|
1 |
% |
Accrued interest payable |
|
26,668 |
|
|
|
11,713 |
|
|
128 |
% |
|
|
4,272 |
|
|
524 |
% |
Other liabilities |
|
190,981 |
|
|
|
198,570 |
|
|
(4 |
)% |
|
|
129,793 |
|
|
47 |
% |
Total liabilities |
$ |
17,145,163 |
|
|
$ |
17,107,663 |
|
|
— |
% |
|
$ |
15,796,078 |
|
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
||||||||
Common stock, |
$ |
137 |
|
|
$ |
137 |
|
|
— |
% |
|
$ |
136 |
|
|
1 |
% |
Capital surplus |
|
1,431,003 |
|
|
|
1,428,052 |
|
|
— |
% |
|
|
1,421,698 |
|
|
1 |
% |
Retained earnings |
|
1,083,712 |
|
|
|
1,048,738 |
|
|
3 |
% |
|
|
932,561 |
|
|
16 |
% |
|
|
(264,667 |
) |
|
|
(264,667 |
) |
|
— |
% |
|
|
(250,000 |
) |
|
(6 |
)% |
Accumulated other comprehensive (loss) gain, net |
|
(230,857 |
) |
|
|
(236,535 |
) |
|
2 |
% |
|
|
(11,412 |
) |
|
(1,923 |
)% |
Total stockholders’ equity |
|
2,019,328 |
|
|
|
1,975,725 |
|
|
2 |
% |
|
|
2,092,983 |
|
|
(4 |
)% |
Total liabilities and stockholders’ equity |
$ |
19,164,491 |
|
|
$ |
19,083,388 |
|
|
— |
% |
|
$ |
17,889,061 |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
Common stock shares - authorized |
|
150,000,000 |
|
|
|
150,000,000 |
|
|
|
|
|
150,000,000 |
|
|
|
||
Common stock shares - outstanding |
|
119,495,209 |
|
|
|
119,479,253 |
|
|
|
|
|
120,006,452 |
|
|
|
||
|
|
17,382,835 |
|
|
|
17,382,835 |
|
|
|
|
|
16,343,849 |
|
|
|
|
|||||||||||||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||
|
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
% change |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and fees on loans |
$ |
207,958 |
|
|
$ |
175,078 |
|
19 |
% |
|
$ |
133,821 |
|
55 |
% |
|
$ |
660,732 |
|
$ |
528,174 |
|
|
25 |
% |
Interest on investment securities |
|
14,758 |
|
|
|
13,498 |
|
9 |
% |
|
|
10,657 |
|
38 |
% |
|
|
52,220 |
|
|
35,492 |
|
|
47 |
% |
Interest on federal funds sold and other investments |
|
1,521 |
|
|
|
606 |
|
151 |
% |
|
|
691 |
|
120 |
% |
|
|
3,163 |
|
|
2,866 |
|
|
10 |
% |
Total interest income |
|
224,237 |
|
|
|
189,182 |
|
19 |
% |
|
|
145,169 |
|
54 |
% |
|
|
716,115 |
|
|
566,532 |
|
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on deposits |
|
63,276 |
|
|
|
30,667 |
|
106 |
% |
|
|
8,905 |
|
611 |
% |
|
|
114,839 |
|
|
42,011 |
|
|
173 |
% |
Interest on other borrowings and convertible notes |
|
10,440 |
|
|
|
5,329 |
|
96 |
% |
|
|
2,946 |
|
254 |
% |
|
|
22,855 |
|
|
11,751 |
|
|
94 |
% |
Total interest expense |
|
73,716 |
|
|
|
35,996 |
|
105 |
% |
|
|
11,851 |
|
522 |
% |
|
|
137,694 |
|
|
53,762 |
|
|
156 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income before provision (credit) for credit losses |
|
150,521 |
|
|
|
153,186 |
|
(2 |
)% |
|
|
133,318 |
|
13 |
% |
|
|
578,421 |
|
|
512,770 |
|
|
13 |
% |
Provision (credit) for credit losses |
|
8,200 |
|
|
|
9,200 |
|
(11 |
)% |
|
|
1,500 |
|
447 |
% |
|
|
9,600 |
|
|
(12,200 |
) |
|
N/A |
|
Net interest income after provision (credit) for credit losses |
|
142,321 |
|
|
|
143,986 |
|
(1 |
)% |
|
|
131,818 |
|
8 |
% |
|
|
568,821 |
|
|
524,970 |
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Service fees on deposit accounts |
|
2,159 |
|
|
|
2,535 |
|
(15 |
)% |
|
|
1,894 |
|
14 |
% |
|
|
8,938 |
|
|
7,275 |
|
|
23 |
% |
International service fees |
|
762 |
|
|
|
834 |
|
(9 |
)% |
|
|
1,061 |
|
(28 |
)% |
|
|
3,134 |
|
|
3,586 |
|
|
(13 |
)% |
Loan servicing fees, net |
|
928 |
|
|
|
981 |
|
(5 |
)% |
|
|
747 |
|
24 |
% |
|
|
3,588 |
|
|
3,367 |
|
|
7 |
% |
Wire transfer fees |
|
863 |
|
|
|
856 |
|
1 |
% |
|
|
916 |
|
(6 |
)% |
|
|
3,477 |
|
|
3,519 |
|
|
(1 |
)% |
Net gains on sales of SBA loans |
|
2,154 |
|
|
|
2,782 |
|
(23 |
)% |
|
|
3,614 |
|
(40 |
)% |
|
|
16,343 |
|
|
8,448 |
|
|
93 |
% |
Net gains on sales of residential mortgage loans |
|
20 |
|
|
|
29 |
|
(31 |
)% |
|
|
530 |
|
(96 |
)% |
|
|
882 |
|
|
4,435 |
|
|
(80 |
)% |
Net gains on sales of other loans |
|
623 |
|
|
|
117 |
|
432 |
% |
|
|
— |
|
100 |
% |
|
|
193 |
|
|
— |
|
|
100 |
% |
Other income and fees |
|
4,601 |
|
|
|
5,221 |
|
(12 |
)% |
|
|
4,335 |
|
6 |
% |
|
|
14,842 |
|
|
12,964 |
|
|
14 |
% |
Total noninterest income |
|
12,110 |
|
|
|
13,355 |
|
(9 |
)% |
|
|
13,097 |
|
(8 |
)% |
|
|
51,397 |
|
|
43,594 |
|
|
18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Salaries and employee benefits |
|
52,694 |
|
|
|
53,222 |
|
(1 |
)% |
|
|
44,608 |
|
18 |
% |
|
|
204,719 |
|
|
175,151 |
|
|
17 |
% |
Occupancy |
|
7,072 |
|
|
|
6,682 |
|
6 |
% |
|
|
7,391 |
|
(4 |
)% |
|
|
28,267 |
|
|
28,898 |
|
|
(2 |
)% |
Furniture and equipment |
|
5,045 |
|
|
|
4,967 |
|
2 |
% |
|
|
4,642 |
|
9 |
% |
|
|
19,434 |
|
|
18,079 |
|
|
7 |
% |
Advertising and marketing |
|
1,869 |
|
|
|
1,739 |
|
7 |
% |
|
|
2,329 |
|
(20 |
)% |
|
|
7,470 |
|
|
8,707 |
|
|
(14 |
)% |
Data processing and communications |
|
2,860 |
|
|
|
2,469 |
|
16 |
% |
|
|
2,789 |
|
3 |
% |
|
|
10,683 |
|
|
10,331 |
|
|
3 |
% |
Professional fees |
|
1,325 |
|
|
|
1,196 |
|
11 |
% |
|
|
2,439 |
|
(46 |
)% |
|
|
6,314 |
|
|
12,168 |
|
|
(48 |
)% |
|
|
1,596 |
|
|
|
1,633 |
|
(2 |
)% |
|
|
1,366 |
|
17 |
% |
|
|
6,248 |
|
|
5,109 |
|
|
22 |
% |
Credit related expenses |
|
1,040 |
|
|
|
873 |
|
19 |
% |
|
|
873 |
|
19 |
% |
|
|
5,897 |
|
|
4,400 |
|
|
34 |
% |
OREO (income) expense |
|
(425 |
) |
|
|
378 |
|
N/A |
|
|
|
811 |
|
N/A |
|
|
|
315 |
|
|
1,638 |
|
|
(81 |
)% |
Software impairment |
|
— |
|
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
— |
|
|
2,146 |
|
|
(100 |
)% |
Earnings credit rebates |
|
5,002 |
|
|
|
4,685 |
|
7 |
% |
|
|
555 |
|
801 |
% |
|
|
10,998 |
|
|
1,842 |
|
|
497 |
% |
Other |
|
6,440 |
|
|
|
6,070 |
|
6 |
% |
|
|
6,433 |
|
— |
% |
|
|
23,825 |
|
|
24,823 |
|
|
(4 |
)% |
Total noninterest expense |
|
84,518 |
|
|
|
83,914 |
|
1 |
% |
|
|
74,236 |
|
14 |
% |
|
|
324,170 |
|
|
293,292 |
|
|
11 |
% |
Income before income taxes |
|
69,913 |
|
|
|
73,427 |
|
(5 |
)% |
|
|
70,679 |
|
(1 |
)% |
|
|
296,048 |
|
|
275,272 |
|
|
8 |
% |
Income tax provision |
|
18,210 |
|
|
|
19,679 |
|
(7 |
)% |
|
|
19,056 |
|
(4 |
)% |
|
|
77,771 |
|
|
70,700 |
|
|
10 |
% |
Net income |
$ |
51,703 |
|
|
$ |
53,748 |
|
(4 |
)% |
|
$ |
51,623 |
|
— |
% |
|
$ |
218,277 |
|
$ |
204,572 |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings Per Common Share - Basic |
$ |
0.43 |
|
|
$ |
0.45 |
|
|
|
$ |
0.43 |
|
|
|
$ |
1.82 |
|
$ |
1.67 |
|
|
|
|||
Earnings Per Common Share - Diluted |
$ |
0.43 |
|
|
$ |
0.45 |
|
|
|
$ |
0.43 |
|
|
|
$ |
1.81 |
|
$ |
1.66 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted Average Shares Outstanding - Basic |
|
119,483,499 |
|
|
|
119,476,035 |
|
|
|
|
120,160,300 |
|
|
|
|
119,824,970 |
|
|
122,321,768 |
|
|
|
|||
Weighted Average Shares Outstanding - Diluted |
|
120,102,665 |
|
|
|
119,996,523 |
|
|
|
|
121,025,925 |
|
|
|
|
120,472,345 |
|
|
123,133,025 |
|
|
|
|
||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||
|
For the Three Months Ended (Annualized) |
|
For the Twelve Months Ended |
|||||||||||
Profitability measures: |
|
|
|
|
|
|
|
|
|
|||||
ROA |
1.10 |
% |
|
1.17 |
% |
|
1.16 |
% |
|
1.20 |
% |
|
1.17 |
% |
ROE |
10.35 |
% |
|
10.58 |
% |
|
9.93 |
% |
|
10.73 |
% |
|
9.88 |
% |
ROA (PPNR) (1) |
1.66 |
% |
|
1.79 |
% |
|
1.62 |
% |
|
1.68 |
% |
|
1.51 |
% |
ROE (PPNR) (1) |
15.64 |
% |
|
16.26 |
% |
|
13.88 |
% |
|
15.03 |
% |
|
12.70 |
% |
ROTCE (2) |
13.54 |
% |
|
13.77 |
% |
|
12.85 |
% |
|
13.97 |
% |
|
12.80 |
% |
Net interest margin |
3.36 |
% |
|
3.49 |
% |
|
3.13 |
% |
|
3.36 |
% |
|
3.09 |
% |
Efficiency ratio |
51.97 |
% |
|
50.39 |
% |
|
50.70 |
% |
|
51.47 |
% |
|
52.72 |
% |
Noninterest expense / average assets |
1.79 |
% |
|
1.82 |
% |
|
1.67 |
% |
|
1.78 |
% |
|
1.68 |
% |
(1) |
ROA (PPNR) and ROE (PPNR) are non-GAAP financial measures. Management’s reasons and purposes for using these non-GAAP financial measures are set forth on Table Page 10 of this earnings release. A quantitative reconciliation of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Page 10. |
(2) |
Average tangible common 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. A quantitative reconciliation of the most directly comparable GAAP to non-GAAP financial measure is provided in the accompanying financial information on Table Page 10. |
|
||||||||||||||||||||||||||
Unaudited (dollars in thousands) |
||||||||||||||||||||||||||
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 |
$ |
15,393,843 |
|
$ |
207,958 |
|
5.36 |
% |
|
$ |
14,925,298 |
|
$ |
175,078 |
|
4.65 |
% |
|
$ |
13,447,009 |
|
$ |
133,821 |
|
3.95 |
% |
Investment securities |
|
2,254,678 |
|
|
14,758 |
|
2.60 |
% |
|
|
2,366,696 |
|
|
13,498 |
|
2.26 |
% |
|
|
2,674,903 |
|
|
10,657 |
|
1.58 |
% |
FHLB stock and other investments |
|
114,077 |
|
|
1,521 |
|
5.29 |
% |
|
|
107,724 |
|
|
606 |
|
2.23 |
% |
|
|
773,579 |
|
|
691 |
|
0.35 |
% |
Total interest earning assets |
$ |
17,762,598 |
|
$ |
224,237 |
|
5.01 |
% |
|
$ |
17,399,718 |
|
$ |
189,182 |
|
4.31 |
% |
|
$ |
16,895,491 |
|
$ |
145,169 |
|
3.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Demand, interest bearing |
$ |
5,733,448 |
|
$ |
34,991 |
|
2.42 |
% |
|
$ |
6,255,271 |
|
$ |
19,614 |
|
1.24 |
% |
|
$ |
5,961,363 |
|
$ |
5,522 |
|
0.37 |
% |
Savings |
|
297,128 |
|
|
968 |
|
1.29 |
% |
|
|
324,487 |
|
|
969 |
|
1.18 |
% |
|
|
316,758 |
|
|
946 |
|
1.18 |
% |
Time deposits |
|
4,276,655 |
|
|
27,317 |
|
2.53 |
% |
|
|
3,146,432 |
|
|
10,084 |
|
1.27 |
% |
|
|
2,823,613 |
|
|
2,437 |
|
0.34 |
% |
Total interest bearing deposits |
|
10,307,231 |
|
|
63,276 |
|
2.44 |
% |
|
|
9,726,190 |
|
|
30,667 |
|
1.25 |
% |
|
|
9,101,734 |
|
|
8,905 |
|
0.39 |
% |
FHLB and FRB borrowings |
|
838,335 |
|
|
6,988 |
|
3.31 |
% |
|
|
448,837 |
|
|
2,393 |
|
2.12 |
% |
|
|
216,882 |
|
|
648 |
|
1.19 |
% |
Convertible notes, net |
|
217,002 |
|
|
1,322 |
|
2.38 |
% |
|
|
216,762 |
|
|
1,322 |
|
2.39 |
% |
|
|
216,078 |
|
|
1,322 |
|
2.39 |
% |
Subordinated debentures |
|
102,496 |
|
|
2,130 |
|
8.13 |
% |
|
|
102,182 |
|
|
1,614 |
|
6.18 |
% |
|
|
101,295 |
|
|
976 |
|
3.77 |
% |
Total interest bearing liabilities |
$ |
11,465,064 |
|
$ |
73,716 |
|
2.55 |
% |
|
$ |
10,493,971 |
|
$ |
35,996 |
|
1.36 |
% |
|
$ |
9,635,989 |
|
$ |
11,851 |
|
0.49 |
% |
Noninterest bearing demand deposits |
|
5,174,217 |
|
|
|
|
|
|
5,719,155 |
|
|
|
|
|
|
5,967,251 |
|
|
|
|
||||||
Total funding liabilities/cost of funds |
$ |
16,639,281 |
|
|
|
1.76 |
% |
|
$ |
16,213,126 |
|
|
|
0.88 |
% |
|
$ |
15,603,240 |
|
|
|
0.30 |
% |
|||
Net interest income/net interest spread |
|
|
$ |
150,521 |
|
2.46 |
% |
|
|
|
$ |
153,186 |
|
2.95 |
% |
|
|
|
$ |
133,318 |
|
2.92 |
% |
|||
Net interest margin |
|
|
|
|
3.36 |
% |
|
|
|
|
|
3.49 |
% |
|
|
|
|
|
3.13 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest bearing demand deposits |
$ |
5,174,217 |
|
$ |
— |
|
— |
% |
|
$ |
5,719,155 |
|
$ |
— |
|
— |
% |
|
$ |
5,967,251 |
|
$ |
— |
|
— |
% |
Interest bearing deposits |
|
10,307,231 |
|
|
63,276 |
|
2.44 |
% |
|
|
9,726,190 |
|
|
30,667 |
|
1.25 |
% |
|
|
9,101,734 |
|
|
8,905 |
|
0.39 |
% |
Total deposits |
$ |
15,481,448 |
|
$ |
63,276 |
|
1.62 |
% |
|
$ |
15,445,345 |
|
$ |
30,667 |
|
0.79 |
% |
|
$ |
15,068,985 |
|
$ |
8,905 |
|
0.23 |
% |
|
|||||||||||||||||
Unaudited (dollars in thousands) |
|||||||||||||||||
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
||||||||||||||
|
|
|
Interest |
|
|
|
|
|
Interest |
|
|
||||||
|
Average |
|
Income/ |
|
Average |
|
Average |
|
Income/ |
|
Average |
||||||
|
Balance |
|
Expense |
|
Yield/Cost |
|
Balance |
|
Expense |
|
Yield/Cost |
||||||
INTEREST EARNING ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans, including loans held for sale |
$ |
14,634,627 |
|
$ |
660,732 |
|
4.51 |
% |
|
$ |
13,343,431 |
|
$ |
528,174 |
|
3.96 |
% |
Investment securities |
|
2,415,621 |
|
|
52,220 |
|
2.16 |
% |
|
|
2,392,589 |
|
|
35,492 |
|
1.48 |
% |
FHLB stock and other investments |
|
176,313 |
|
|
3,163 |
|
1.79 |
% |
|
|
844,010 |
|
|
2,866 |
|
0.34 |
% |
Total interest earning assets |
$ |
17,226,561 |
|
$ |
716,115 |
|
4.16 |
% |
|
$ |
16,580,030 |
|
$ |
566,532 |
|
3.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Demand, interest bearing |
$ |
6,202,104 |
|
$ |
68,961 |
|
1.11 |
% |
|
$ |
5,657,958 |
|
$ |
22,867 |
|
0.40 |
% |
Savings |
|
315,775 |
|
|
3,802 |
|
1.20 |
% |
|
|
309,295 |
|
|
3,623 |
|
1.17 |
% |
Time deposits |
|
3,084,851 |
|
|
42,076 |
|
1.36 |
% |
|
|
3,178,722 |
|
|
15,521 |
|
0.49 |
% |
Total interest bearing deposits |
|
9,602,730 |
|
|
114,839 |
|
1.20 |
% |
|
|
9,145,975 |
|
|
42,011 |
|
0.46 |
% |
FHLB and FRB borrowings |
|
528,342 |
|
|
11,525 |
|
2.18 |
% |
|
|
208,721 |
|
|
2,561 |
|
1.23 |
% |
Convertible notes, net |
|
216,654 |
|
|
5,289 |
|
2.41 |
% |
|
|
215,633 |
|
|
5,289 |
|
2.42 |
% |
Subordinated debentures |
|
102,037 |
|
|
6,041 |
|
5.84 |
% |
|
|
100,848 |
|
|
3,901 |
|
3.82 |
% |
Total interest bearing liabilities |
$ |
10,449,763 |
|
$ |
137,694 |
|
1.32 |
% |
|
$ |
9,671,177 |
|
$ |
53,762 |
|
0.56 |
% |
Noninterest bearing demand deposits |
|
5,569,534 |
|
|
|
|
|
|
5,581,803 |
|
|
|
|
||||
Total funding liabilities/cost of funds |
$ |
16,019,297 |
|
|
|
0.86 |
% |
|
$ |
15,252,980 |
|
|
|
0.35 |
% |
||
Net interest income/net interest spread |
|
|
$ |
578,421 |
|
2.84 |
% |
|
|
|
$ |
512,770 |
|
2.86 |
% |
||
Net interest margin |
|
|
|
|
3.36 |
% |
|
|
|
|
|
3.09 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cost of deposits: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest bearing demand deposits |
$ |
5,569,534 |
|
$ |
— |
|
— |
% |
|
$ |
5,581,803 |
|
$ |
— |
|
— |
% |
Interest bearing deposits |
|
9,602,730 |
|
|
114,839 |
|
1.20 |
% |
|
|
9,145,975 |
|
|
42,011 |
|
0.46 |
% |
Total deposits |
$ |
15,172,264 |
|
$ |
114,839 |
|
0.76 |
% |
|
$ |
14,727,778 |
|
$ |
42,011 |
|
0.29 |
% |
|
||||||||||||||||||||||||||
Unaudited (dollars in thousands) |
||||||||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||||||||
AVERAGE BALANCES: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
% change |
|||||||||||
Loans, including loans held for sale |
$ |
15,393,843 |
|
|
$ |
14,925,298 |
|
|
3 |
% |
|
$ |
13,447,009 |
|
|
14 |
% |
|
$ |
14,634,627 |
|
$ |
13,343,431 |
|
10 |
% |
Investments |
|
2,368,755 |
|
|
|
2,474,420 |
|
|
(4 |
)% |
|
|
3,448,482 |
|
|
(31 |
)% |
|
|
2,591,934 |
|
|
3,236,599 |
|
(20 |
)% |
Interest earning assets |
|
17,762,598 |
|
|
|
17,399,718 |
|
|
2 |
% |
|
|
16,895,491 |
|
|
5 |
% |
|
|
17,226,561 |
|
|
16,580,030 |
|
4 |
% |
Total assets |
|
18,863,726 |
|
|
|
18,428,874 |
|
|
2 |
% |
|
|
17,834,345 |
|
|
6 |
% |
|
|
18,231,609 |
|
|
17,467,665 |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest bearing deposits |
|
10,307,231 |
|
|
|
9,726,190 |
|
|
6 |
% |
|
|
9,101,734 |
|
|
13 |
% |
|
|
9,602,730 |
|
|
9,145,975 |
|
5 |
% |
Interest bearing liabilities |
|
11,465,064 |
|
|
|
10,493,971 |
|
|
9 |
% |
|
|
9,635,989 |
|
|
19 |
% |
|
|
10,449,763 |
|
|
9,671,177 |
|
8 |
% |
Noninterest bearing demand deposits |
|
5,174,217 |
|
|
|
5,719,155 |
|
|
(10 |
)% |
|
|
5,967,251 |
|
|
(13 |
)% |
|
|
5,569,534 |
|
|
5,581,803 |
|
— |
% |
Stockholders’ equity |
|
1,997,460 |
|
|
|
2,032,362 |
|
|
(2 |
)% |
|
|
2,079,694 |
|
|
(4 |
)% |
|
|
2,034,027 |
|
|
2,071,453 |
|
(2 |
)% |
Net interest earning assets |
|
6,297,534 |
|
|
|
6,905,747 |
|
|
(9 |
)% |
|
|
7,259,502 |
|
|
(13 |
)% |
|
|
6,776,798 |
|
|
6,908,853 |
|
(2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
LOAN PORTFOLIO COMPOSITION: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
|
|||||||||||
Commercial loans |
$ |
5,109,532 |
|
|
$ |
5,124,421 |
|
|
— |
% |
|
$ |
4,208,674 |
|
|
21 |
% |
|
|
|
|
|
|
|||
Real estate loans |
|
9,414,580 |
|
|
|
9,504,893 |
|
|
(1 |
)% |
|
|
9,105,931 |
|
|
3 |
% |
|
|
|
|
|
|
|||
Consumer and other loans |
|
879,428 |
|
|
|
861,873 |
|
|
2 |
% |
|
|
638,138 |
|
|
38 |
% |
|
|
|
|
|
|
|||
Loans, net of deferred loan fees and costs |
|
15,403,540 |
|
|
|
15,491,187 |
|
|
(1 |
)% |
|
|
13,952,743 |
|
|
10 |
% |
|
|
|
|
|
|
|||
Allowance for credit losses |
|
(162,359 |
) |
|
|
(160,561 |
) |
|
1 |
% |
|
|
(140,550 |
) |
|
16 |
% |
|
|
|
|
|
|
|||
Loans receivable, net |
$ |
15,241,181 |
|
|
$ |
15,330,626 |
|
|
(1 |
)% |
|
$ |
13,812,193 |
|
|
10 |
% |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
REAL ESTATE LOANS BY PROPERTY TYPE: |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
|
|||||||||||
Retail buildings |
$ |
2,585,383 |
|
|
$ |
2,632,564 |
|
|
(2 |
)% |
|
$ |
2,522,976 |
|
|
2 |
% |
|
|
|
|
|
|
|||
Hotels/motels |
|
952,579 |
|
|
|
1,091,047 |
|
|
(13 |
)% |
|
|
1,308,405 |
|
|
(27 |
)% |
|
|
|
|
|
|
|||
Gas stations/car washes |
|
1,054,720 |
|
|
|
1,056,217 |
|
|
— |
% |
|
|
1,050,730 |
|
|
— |
% |
|
|
|
|
|
|
|||
Mixed-use facilities |
|
848,417 |
|
|
|
825,289 |
|
|
3 |
% |
|
|
854,793 |
|
|
(1 |
)% |
|
|
|
|
|
|
|||
Warehouses |
|
1,294,893 |
|
|
|
1,271,104 |
|
|
2 |
% |
|
|
1,244,339 |
|
|
4 |
% |
|
|
|
|
|
|
|||
Multifamily |
|
1,295,644 |
|
|
|
1,199,320 |
|
|
8 |
% |
|
|
744,068 |
|
|
74 |
% |
|
|
|
|
|
|
|||
Other |
|
1,382,944 |
|
|
|
1,429,352 |
|
|
(3 |
)% |
|
|
1,380,620 |
|
|
— |
% |
|
|
|
|
|
|
|||
Total |
$ |
9,414,580 |
|
|
$ |
9,504,893 |
|
|
(1 |
)% |
|
$ |
9,105,931 |
|
|
3 |
% |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
DEPOSIT COMPOSITION |
|
|
|
|
% change |
|
|
|
% change |
|
|
|
|
|
|
|||||||||||
Noninterest bearing demand deposits |
$ |
4,849,493 |
|
|
$ |
5,590,952 |
|
|
(13 |
)% |
|
$ |
5,751,870 |
|
|
(16 |
)% |
|
|
|
|
|
|
|||
Money market and other |
|
5,615,784 |
|
|
|
5,885,093 |
|
|
(5 |
)% |
|
|
6,178,850 |
|
|
(9 |
)% |
|
|
|
|
|
|
|||
Saving deposits |
|
283,464 |
|
|
|
317,841 |
|
|
(11 |
)% |
|
|
321,377 |
|
|
(12 |
)% |
|
|
|
|
|
|
|||
Time deposits |
|
4,990,060 |
|
|
|
3,708,323 |
|
|
35 |
% |
|
|
2,788,353 |
|
|
79 |
% |
|
|
|
|
|
|
|||
Total deposits |
$ |
15,738,801 |
|
|
$ |
15,502,209 |
|
|
2 |
% |
|
$ |
15,040,450 |
|
|
5 |
% |
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
CAPITAL RATIOS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total stockholders’ equity |
$ |
2,019,328 |
|
|
$ |
1,975,725 |
|
|
$ |
2,092,983 |
|
|
|
|
|
|
|
|
|
||||||||
Common equity tier 1 ratio |
|
10.55 |
% |
|
|
10.32 |
% |
|
|
11.03 |
% |
|
|
|
|
|
|
|
|
||||||||
Tier 1 risk-based capital ratio |
|
11.15 |
% |
|
|
10.92 |
% |
|
|
11.70 |
% |
|
|
|
|
|
|
|
|
||||||||
Total risk-based capital ratio |
|
11.97 |
% |
|
|
11.72 |
% |
|
|
12.42 |
% |
|
|
|
|
|
|
|
|
||||||||
Tier 1 leverage ratio |
|
10.15 |
% |
|
|
10.25 |
% |
|
|
10.11 |
% |
|
|
|
|
|
|
|
|
||||||||
Total risk weighted assets |
$ |
17,049,410 |
|
|
$ |
17,065,355 |
|
|
$ |
15,036,292 |
|
|
|
|
|
|
|
|
|
||||||||
Book value per common share |
$ |
16.90 |
|
|
$ |
16.54 |
|
|
$ |
17.44 |
|
|
|
|
|
|
|
|
|
||||||||
Tangible common equity to tangible assets (1) |
|
8.29 |
% |
|
|
8.09 |
% |
|
|
9.31 |
% |
|
|
|
|
|
|
|
|
||||||||
Tangible common equity per share (1) |
$ |
12.96 |
|
|
$ |
12.60 |
|
|
$ |
13.51 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
(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. A quantitative reconciliation of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Page 10. |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES CHANGES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance at beginning of period |
$ |
160,561 |
|
|
$ |
151,580 |
|
|
$ |
147,450 |
|
|
$ |
140,550 |
|
|
$ |
136,774 |
|
|
$ |
140,550 |
|
|
$ |
206,741 |
|
Provision (credit) for credit losses |
|
8,200 |
|
|
|
9,200 |
|
|
|
3,200 |
|
|
|
(11,000 |
) |
|
|
1,500 |
|
|
|
9,600 |
|
|
|
(12,200 |
) |
Recoveries |
|
3,222 |
|
|
|
331 |
|
|
|
1,642 |
|
|
|
19,403 |
|
|
|
3,615 |
|
|
|
24,598 |
|
|
|
8,245 |
|
Charge offs |
|
(9,624 |
) |
|
|
(550 |
) |
|
|
(712 |
) |
|
|
(1,503 |
) |
|
|
(1,339 |
) |
|
|
(12,389 |
) |
|
|
(62,236 |
) |
Balance at end of period |
$ |
162,359 |
|
|
$ |
160,561 |
|
|
$ |
151,580 |
|
|
$ |
147,450 |
|
|
$ |
140,550 |
|
|
$ |
162,359 |
|
|
$ |
140,550 |
|
Net charge offs (recoveries)/average loans receivable (annualized) |
|
0.17 |
% |
|
|
0.01 |
% |
|
|
(0.03 |
)% |
|
|
(0.52 |
)% |
|
|
(0.07 |
)% |
|
|
(0.08 |
)% |
|
|
0.40 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||||||
NET LOAN CHARGE OFFS (RECOVERIES): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Real estate loans |
$ |
2,022 |
|
|
$ |
9 |
|
|
$ |
(508 |
) |
|
$ |
(16,418 |
) |
|
$ |
(2,352 |
) |
|
$ |
(14,895 |
) |
|
$ |
51,705 |
|
Commercial loans |
|
4,174 |
|
|
|
115 |
|
|
|
(461 |
) |
|
|
(1,529 |
) |
|
|
144 |
|
|
|
2,299 |
|
|
|
1,362 |
|
Consumer loans |
|
206 |
|
|
|
95 |
|
|
|
39 |
|
|
|
47 |
|
|
|
(68 |
) |
|
|
387 |
|
|
|
924 |
|
Total net charge offs (recoveries) |
$ |
6,402 |
|
|
$ |
219 |
|
|
$ |
(930 |
) |
|
$ |
(17,900 |
) |
|
$ |
(2,276 |
) |
|
$ |
(12,209 |
) |
|
$ |
53,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Unaudited (dollars in thousands) |
|||||||||||||||||||
NONPERFORMING ASSETS: |
|
|
|
|
|
|
|
|
|
||||||||||
Loans on nonaccrual status (1) |
$ |
49,687 |
|
|
$ |
64,571 |
|
|
$ |
69,522 |
|
|
$ |
52,717 |
|
|
$ |
54,616 |
|
Delinquent loans 90 days or more on accrual status |
|
401 |
|
|
|
5,306 |
|
|
|
12,468 |
|
|
|
3,090 |
|
|
|
2,131 |
|
Accruing troubled debt restructured loans |
|
16,931 |
|
|
|
25,631 |
|
|
|
26,572 |
|
|
|
44,555 |
|
|
|
52,418 |
|
Total nonperforming loans |
|
67,019 |
|
|
|
95,508 |
|
|
|
108,562 |
|
|
|
100,362 |
|
|
|
109,165 |
|
Other real estate owned |
|
2,418 |
|
|
|
1,480 |
|
|
|
2,010 |
|
|
|
2,010 |
|
|
|
2,597 |
|
Total nonperforming assets |
$ |
69,437 |
|
|
$ |
96,988 |
|
|
$ |
110,572 |
|
|
$ |
102,372 |
|
|
$ |
111,762 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming assets/total assets |
|
0.36 |
% |
|
|
0.51 |
% |
|
|
0.61 |
% |
|
|
0.58 |
% |
|
|
0.62 |
% |
Nonperforming assets/loans receivable & OREO |
|
0.45 |
% |
|
|
0.63 |
% |
|
|
0.76 |
% |
|
|
0.73 |
% |
|
|
0.80 |
% |
Nonperforming assets/total capital |
|
3.44 |
% |
|
|
4.91 |
% |
|
|
5.53 |
% |
|
|
5.02 |
% |
|
|
5.34 |
% |
Nonperforming loans/loans receivable |
|
0.44 |
% |
|
|
0.62 |
% |
|
|
0.75 |
% |
|
|
0.71 |
% |
|
|
0.78 |
% |
Nonaccrual loans/loans receivable |
|
0.32 |
% |
|
|
0.42 |
% |
|
|
0.48 |
% |
|
|
0.37 |
% |
|
|
0.39 |
% |
Allowance for credit losses/loans receivable |
|
1.05 |
% |
|
|
1.04 |
% |
|
|
1.04 |
% |
|
|
1.05 |
% |
|
|
1.01 |
% |
Allowance for credit losses/nonaccrual loans |
|
326.76 |
% |
|
|
248.66 |
% |
|
|
218.03 |
% |
|
|
279.70 |
% |
|
|
257.34 |
% |
Allowance for credit losses/nonperforming loans |
|
242.26 |
% |
|
|
168.11 |
% |
|
|
139.63 |
% |
|
|
146.92 |
% |
|
|
128.75 |
% |
Allowance for credit losses/nonperforming assets |
|
233.82 |
% |
|
|
165.55 |
% |
|
|
137.09 |
% |
|
|
144.03 |
% |
|
|
125.76 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
NONACCRUAL LOANS BY TYPE: |
|
|
|
|
|
|
|
|
|
||||||||||
Real estate loans |
$ |
33,915 |
|
|
$ |
47,807 |
|
|
$ |
53,966 |
|
|
$ |
36,655 |
|
|
$ |
39,756 |
|
Commercial loans |
|
5,620 |
|
|
|
7,675 |
|
|
|
8,206 |
|
|
|
8,686 |
|
|
|
11,025 |
|
Consumer loans |
|
10,152 |
|
|
|
9,089 |
|
|
|
7,350 |
|
|
|
7,376 |
|
|
|
3,835 |
|
Total |
$ |
49,687 |
|
|
$ |
64,571 |
|
|
$ |
69,522 |
|
|
$ |
52,717 |
|
|
$ |
54,616 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
ACCRUING TROUBLED DEBT RESTRUCTURED LOANS: |
|
|
|
|
|
|
|
|
|
||||||||||
Retail buildings |
$ |
3,331 |
|
|
$ |
5,474 |
|
|
$ |
6,337 |
|
|
$ |
24,356 |
|
|
$ |
28,483 |
|
Hotels/motels |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
472 |
|
Gas stations/car washes |
|
181 |
|
|
|
185 |
|
|
|
189 |
|
|
|
193 |
|
|
|
197 |
|
Mixed-use facilities |
|
6 |
|
|
|
2,832 |
|
|
|
2,837 |
|
|
|
2,836 |
|
|
|
2,846 |
|
Warehouses |
|
4,940 |
|
|
|
4,988 |
|
|
|
4,770 |
|
|
|
5,321 |
|
|
|
5,366 |
|
Other (2) |
|
8,473 |
|
|
|
12,152 |
|
|
|
12,439 |
|
|
|
11,849 |
|
|
|
15,054 |
|
Total |
$ |
16,931 |
|
|
$ |
25,631 |
|
|
$ |
26,572 |
|
|
$ |
44,555 |
|
|
$ |
52,418 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(2) Includes commercial business, consumer, and other loans |
|
||||||||||||||
Unaudited (dollars in thousands) |
||||||||||||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE: |
|
|
|
|
|
|
|
|
|
|||||
30 - 59 days |
$ |
7,049 |
|
$ |
13,092 |
|
$ |
10,090 |
|
$ |
12,439 |
|
$ |
29,723 |
60 - 89 days |
|
2,243 |
|
|
4,933 |
|
|
6,354 |
|
|
3,090 |
|
|
10,345 |
Total |
$ |
9,292 |
|
$ |
18,025 |
|
$ |
16,444 |
|
$ |
15,529 |
|
$ |
40,068 |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE BY TYPE: |
|
|
|
|
|
|
|
|
|
|||||
Real estate loans |
$ |
4,115 |
|
$ |
9,694 |
|
$ |
7,919 |
|
$ |
6,097 |
|
$ |
20,232 |
Commercial loans |
|
3,300 |
|
|
6,165 |
|
|
3,397 |
|
|
5,003 |
|
|
3,057 |
Consumer loans |
|
1,877 |
|
|
2,166 |
|
|
5,128 |
|
|
4,429 |
|
|
16,779 |
Total |
$ |
9,292 |
|
$ |
18,025 |
|
$ |
16,444 |
|
$ |
15,529 |
|
$ |
40,068 |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
CRITICIZED LOANS: |
|
|
|
|
|
|
|
|
|
|||||
Special mention |
$ |
157,263 |
|
$ |
79,399 |
|
$ |
95,797 |
|
$ |
166,958 |
|
$ |
257,194 |
Substandard |
|
104,073 |
|
|
204,713 |
|
|
244,748 |
|
|
226,661 |
|
|
242,397 |
Total criticized loans |
$ |
261,336 |
|
$ |
284,112 |
|
$ |
340,545 |
|
$ |
393,619 |
|
$ |
499,591 |
|
||||||||||||||||||||
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 most directly comparable GAAP to non-GAAP financial measures utilized by management is provided below. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||
RETURN ON AVERAGE TANGIBLE COMMON EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||
Average stockholders’ equity |
$ |
1,997,460 |
|
|
$ |
2,032,362 |
|
|
$ |
2,079,694 |
|
|
$ |
2,034,027 |
|
|
$ |
2,071,453 |
|
|
Less: |
|
(470,442 |
) |
|
|
(470,941 |
) |
|
|
(472,405 |
) |
|
|
(471,176 |
) |
|
|
(473,177 |
) |
|
Average tangible common equity |
$ |
1,527,018 |
|
|
$ |
1,561,421 |
|
|
$ |
1,607,289 |
|
|
$ |
1,562,851 |
|
|
$ |
1,598,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
51,703 |
|
|
$ |
53,748 |
|
|
$ |
51,623 |
|
|
$ |
218,277 |
|
|
$ |
204,572 |
|
|
Return on average tangible common equity (annualized) |
|
13.54 |
% |
|
|
13.77 |
% |
|
|
12.85 |
% |
|
|
13.97 |
% |
|
|
12.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TANGIBLE COMMON EQUITY |
|
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders’ equity |
$ |
2,019,328 |
|
|
$ |
1,975,725 |
|
|
$ |
2,092,983 |
|
|
|
|
|
|||||
Less: |
|
(470,176 |
) |
|
|
(470,662 |
) |
|
|
(472,121 |
) |
|
|
|
|
|||||
Tangible common equity |
$ |
1,549,152 |
|
|
$ |
1,505,063 |
|
|
$ |
1,620,862 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ |
19,164,491 |
|
|
$ |
19,083,388 |
|
|
$ |
17,889,061 |
|
|
|
|
|
|||||
Less: |
|
(470,176 |
) |
|
|
(470,662 |
) |
|
|
(472,121 |
) |
|
|
|
|
|||||
Tangible assets |
$ |
18,694,315 |
|
|
$ |
18,612,726 |
|
|
$ |
17,416,940 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common shares outstanding |
|
119,495,209 |
|
|
|
119,479,253 |
|
|
|
120,006,452 |
|
|
|
|
|
|||||
Tangible common equity to tangible assets |
|
8.29 |
% |
|
|
8.09 |
% |
|
|
9.31 |
% |
|
|
|
|
|||||
Tangible common equity per share |
$ |
12.96 |
|
|
$ |
12.60 |
|
|
$ |
13.51 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||
PRE-PROVISION NET REVENUE |
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income before provision (credit) for credit losses |
$ |
150,521 |
|
|
$ |
153,186 |
|
|
$ |
133,318 |
|
|
$ |
578,421 |
|
|
$ |
512,770 |
|
|
Noninterest income |
|
12,110 |
|
|
|
13,355 |
|
|
|
13,097 |
|
|
|
51,397 |
|
|
|
43,594 |
|
|
Revenue |
|
162,631 |
|
|
|
166,541 |
|
|
|
146,415 |
|
|
|
629,818 |
|
|
|
556,364 |
|
|
Less noninterest expense |
|
84,518 |
|
|
|
83,914 |
|
|
|
74,236 |
|
|
|
324,170 |
|
|
|
293,292 |
|
|
Pre-provision net revenue |
$ |
78,113 |
|
|
$ |
82,627 |
|
|
$ |
72,179 |
|
|
$ |
305,648 |
|
|
$ |
263,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average assets |
$ |
18,863,726 |
|
|
$ |
18,428,874 |
|
|
$ |
17,834,345 |
|
|
$ |
18,231,609 |
|
|
$ |
17,467,665 |
|
|
ROA (PPNR) |
|
1.66 |
% |
|
|
1.79 |
% |
|
|
1.62 |
% |
|
|
1.68 |
% |
|
|
1.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Average stockholders’ equity |
|
1,997,460 |
|
|
|
2,032,362 |
|
|
|
2,079,694 |
|
|
|
2,034,027 |
|
|
|
2,071,453 |
|
|
ROE (PPNR) |
|
15.64 |
% |
|
|
16.26 |
% |
|
|
13.88 |
% |
|
|
15.03 |
% |
|
|
12.70 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230123005748/en/
SVP, Director of Investor Relations & Corporate Communications
213-251-2219
angie.yang@bankofhope.com
Source:
FAQ
What were Hope Bancorp's Q4 2022 earnings results?
How did Hope Bancorp perform in 2022 compared to 2021?
What were the key financial metrics for Hope Bancorp in Q4 2022?