Hope Bancorp Reports 2024 First Quarter Financial Results; Signs Definitive Merger With Territorial Bancorp
Hope Bancorp, Inc. reported net income of $25.9 million in the first quarter of 2024, a slight decrease from the previous quarter. The company's strategic transformation led to stable balances and decreased expenses. Capital ratios increased, positioning the company for growth. The signing of a merger agreement with Territorial Bancorp is expected to be immediately accretive to earnings, strengthening profitability and diversifying the franchise. The transaction values Territorial at approximately $78.6 million, with shareholders receiving a fixed exchange ratio of 0.8048 shares of Hope Bancorp stock per share of Territorial stock.
- The strategic transformation of Hope Bancorp led to stable balances and decreased expenses.
- Capital ratios increased quarter-over-quarter, strengthening the company's position for growth.
- The merger agreement with Territorial Bancorp is expected to be immediately accretive to earnings and diversify the franchise.
- The transaction with Territorial values the company at approximately $78.6 million, with shareholders receiving a fixed exchange ratio of 0.8048 shares of Hope Bancorp stock per share of Territorial stock.
- Net interest income and margin decreased quarter-over-quarter due to a decline in loan balances and higher deposit costs.
- Noninterest income decreased in the first quarter of 2024, offset by growth in deposit account service fees.
- Nonperforming assets increased, reflecting delinquent loans past due 90 days or more, impacting total assets.
- Net charge offs increased in the 2024 first quarter, impacting average loans and provision for credit losses.
Insights
“We are pleased with the progress we are making in our strategic transformation, realigning our structure around lines of business and products,” stated Kevin S. Kim, Chairman, President and Chief Executive Officer. “All our business lines exceeded their deposit goals for the first quarter of 2024; growth in customer deposits offset a planned reduction of brokered time deposits, resulting in stable balances quarter-over-quarter. Our first quarter financial results demonstrated the benefits of our more efficient structure with noninterest expenses, excluding notable items(1), decreasing
“The strength of our balance sheet positioned us well to capitalize on strategic opportunities in the market. This morning, we announced the signing of a definitive merger agreement with Territorial Bancorp, the stock holding company of Territorial Savings Bank, a
_____________________________________ |
||
(1) |
Noninterest expense, excluding the FDIC special assessment, restructuring charges and merger-related expenses (also referred to collectively as the “notable items”), is a non-GAAP financial measure. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10. |
|
(2) |
Tangible common equity (“TCE”) ratio is a non-GAAP financial measure. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10. |
Territorial Bancorp Merger Agreement
As concurrently announced in a joint news release issued today, the Company and Territorial Bancorp Inc. (Nasdaq: TBNK) (“Territorial”) signed a definitive merger agreement, which is expected to create the largest regional bank catering to multi-ethnic customers with full-service branches across the continental
Under the terms of the merger agreement, following the completion of the transaction, Territorial shareholders will receive a fixed exchange ratio of 0.8048 shares of the Company’s common stock in exchange for each share of Territorial common stock they own, in a
Upon completion of the merger, the Company intends to preserve and build upon the 100-plus year legacy of the Territorial Savings Bank brand name, culture and commitment to its local communities. Accordingly, the legacy Territorial franchise in Hawai‘i will continue to do business under the Territorial Savings Bank brand, as a trade name of Bank of Hope.
The Boards of Directors of both companies have approved the transaction. The transaction is expected to close by year-end 2024, subject to regulatory approvals, the approval of Territorial shareholders, and the satisfaction of other customary closing conditions.
Operating Results for the 2024 First Quarter
Net income and earnings per share. Net income for the 2024 first quarter was
Net interest income and net interest margin. Net interest income before provision for credit losses for the 2024 first quarter totaled
Noninterest income. Noninterest income for the 2024 first quarter totaled
Noninterest expense. Noninterest expense for the 2024 first quarter was
Excluding notable items, noninterest expense for the 2024 first quarter was
Tax rate. The effective tax rate for the 2024 first quarter was
_____________________________________ |
||
(3) |
Net income excluding notable items and earnings per diluted common share excluding notable items are non-GAAP financial measures. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10. |
Balance Sheet Summary
Cash and investment securities. At March 31, 2024, cash and cash equivalents totaled
Loans. Loans receivable of
The following table sets forth the loan portfolio composition at March 31, 2024, December 31, 2023, and March 31, 2023:
(dollars in thousands) (unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||||||||
|
Balance |
|
Percentage |
|
Balance |
|
Percentage |
|
Balance |
|
Percentage |
|||||||
Commercial real estate (“CRE”) loans |
$ |
8,707,673 |
63.5 |
% |
|
$ |
8,797,884 |
|
63.6 |
% |
|
$ |
9,373,529 |
|
62.2 |
% |
||
Commercial and industrial (“C&I”) loans |
|
4,041,063 |
|
29.5 |
% |
|
|
4,135,044 |
|
29.8 |
% |
|
|
4,821,270 |
|
32.0 |
% |
|
Residential mortgage and other loans |
|
970,442 |
|
7.0 |
% |
|
|
920,691 |
|
6.6 |
% |
|
|
870,050 |
|
5.8 |
% |
|
Loans receivable |
$ |
13,719,178 |
|
100.0 |
% |
|
$ |
13,853,619 |
|
100.0 |
% |
|
$ |
15,064,849 |
|
100.0 |
% |
Deposits. Total deposits were stable quarter-over-quarter with total deposits of
The following table sets forth the deposit composition at March 31, 2024, December 31, 2023, and March 31, 2023:
(dollars in thousands) (unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||||||||
|
Balance |
|
Percentage |
|
Balance |
|
Percentage |
|
Balance |
|
Percentage |
|||||||
Noninterest bearing demand deposits |
$ |
3,652,592 |
|
24.7 |
% |
|
$ |
3,914,967 |
|
26.5 |
% |
|
$ |
4,504,621 |
|
28.4 |
% |
|
Money market, interest bearing demand, and savings deposits |
|
5,313,064 |
|
36.0 |
% |
|
|
4,872,029 |
|
33.0 |
% |
|
|
4,563,702 |
|
28.9 |
% |
|
Time deposits |
|
5,787,761 |
|
39.3 |
% |
|
|
5,966,757 |
|
40.5 |
% |
|
|
6,759,886 |
|
42.7 |
% |
|
Total deposits |
$ |
14,753,417 |
|
100.0 |
% |
|
$ |
14,753,753 |
|
100.0 |
% |
|
$ |
15,828,209 |
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Gross loan-to-deposit ratio |
|
|
93.0 |
% |
|
|
|
93.9 |
% |
|
|
|
96.0 |
% |
Borrowings. Federal Home Loan Bank and Federal Reserve Bank borrowings totaled
Credit Quality and Allowance for Credit Losses
Nonperforming assets. Nonperforming assets totaled
The following table sets forth the components of nonperforming assets at March 31, 2024, December 31, 2023, and March 31, 2023:
(dollars in thousands) (unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||
Loans on nonaccrual status (1) |
$ |
59,526 |
|
|
$ |
45,204 |
|
|
$ |
78,861 |
|
|
Accruing delinquent loans past due 90 days or more |
|
47,290 |
|
|
|
261 |
|
|
|
364 |
|
|
Total nonperforming loans |
|
106,816 |
|
|
|
45,465 |
|
|
|
79,225 |
|
|
Other real estate owned |
|
— |
|
|
|
63 |
|
|
|
938 |
|
|
Total nonperforming assets |
$ |
106,816 |
|
|
$ |
45,528 |
|
|
$ |
80,163 |
|
|
|
|
|
|
|
|
|
|
|
||||
Nonperforming assets/total assets |
|
0.59 |
% |
|
|
0.24 |
% |
|
|
0.39 |
% |
_____________________________________ |
||
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
Net charge offs and provision for credit losses. The Company recorded net charge offs of
The following table sets forth net charge offs and annualized net charge off ratios for the three months ended March 31, 2024, December 31, 2023, and March 31, 2023:
|
For the Three Months Ended |
|||||||||||
(dollars in thousands) (unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||
Net charge offs |
$ |
3,536 |
|
|
$ |
1,815 |
|
|
$ |
108 |
|
|
Net charge offs/average loans receivable (annualized) |
|
0.10 |
% |
|
|
0.05 |
% |
|
|
— |
% |
For the 2024 first quarter, the Company recorded a provision for credit losses of
Allowance for credit losses. The allowance for credit losses totaled
The following table sets forth the allowance for credit losses and the coverage ratios at March 31, 2024, December 31, 2023, and March 31, 2023:
(dollars in thousands) (unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||
Allowance for credit losses |
$ |
158,758 |
|
|
$ |
158,694 |
|
|
$ |
163,544 |
|
|
Allowance for credit losses/loans receivable |
|
1.16 |
% |
|
|
1.15 |
% |
|
|
1.09 |
% |
Capital
The Company’s capital ratios are strong and all regulatory risk-based capital ratios expanded quarter-over-quarter and year-over-year. At March 31, 2024, the Company and the Bank continued to exceed all regulatory capital requirements generally required to meet the definition of a “well-capitalized” financial institution. The following table sets forth the capital ratios for the Company at March 31, 2024, December 31, 2023, and March 31, 2023:
(unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|
Minimum Guideline
|
|||||
Common Equity Tier 1 Capital Ratio |
12.47 |
% |
|
12.28 |
% |
|
10.75 |
% |
|
6.50 |
% |
|
Tier 1 Capital Ratio |
13.17 |
% |
|
12.96 |
% |
|
11.36 |
% |
|
8.00 |
% |
|
Total Capital Ratio |
14.19 |
% |
|
13.92 |
% |
|
12.25 |
% |
|
10.00 |
% |
|
Leverage Ratio |
10.42 |
% |
|
10.11 |
% |
|
10.13 |
% |
|
5.00 |
% |
At March 31, 2024, total stockholders’ equity was
The following table sets forth the TCE per share and the TCE ratio at March 31, 2024, December 31, 2023, and March 31, 2023:
(unaudited) |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|||||||
TCE per share (1) |
$ |
13.63 |
|
|
$ |
13.76 |
|
|
$ |
13.26 |
|
|
TCE ratio (1) |
|
9.33 |
% |
|
|
8.86 |
% |
|
|
7.91 |
% |
_____________________________________ |
||
(1) | TCE per share and TCE ratio are non-GAAP financial measures. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10. |
Investor Conference Call
The Company previously announced that it will host an investor conference call on Monday, April 29, 2024, at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review unaudited financial results for its first quarter ended March 31, 2024. Investors and analysts are invited to access the conference call by dialing 866-235-9917 (domestic) or 412-902-4103 (international) and asking for the “Hope Bancorp Call.” A presentation to accompany the earnings call, along with a presentation regarding the proposed Territorial merger, will be available at the Investor Relations section of Hope Bancorp’s website at www.ir-hopebancorp.com. Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of Hope Bancorp’s website. After the live webcast, a replay will remain available at the Investor Relations section of Hope Bancorp’s website for at least one year. A telephonic replay of the call will be available at 877-344-7529 (domestic) or 412-317-0088 (international) for one week through May 6, 2024, replay access code 4889007.
Non-GAAP Financial Metrics
This news release and accompanying financial tables contain certain non-GAAP financial measure disclosures, including net income excluding notable items, earnings per share excluding notable items, noninterest expense excluding notable items, TCE per share, TCE ratio, ROA excluding notable items, ROE excluding notable items, ROTCE, ROTCE excluding notable items, efficiency ratio excluding notable items and noninterest expense / average assets excluding notable items. Management believes these non-GAAP financial measures provide meaningful supplemental information regarding the Company’s operational performance and the Company’s capital levels and has included these figures in response to market participant interest in these financial metrics. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10.
About Hope Bancorp, Inc.
Hope Bancorp, Inc. (NASDAQ: HOPE) is the holding company of Bank of Hope, the first and only super regional Korean American bank in
About Territorial Bancorp Inc.
Territorial Bancorp Inc. (NASDAQ: TBNK), headquartered in
Additional Information and Where to Find It
In connection with the proposed merger, Hope Bancorp, Inc. will file with the Securities and Exchange Commission (“SEC”) a Registration Statement on Form S-4, which will include a Proxy Statement of Territorial Bancorp Inc., that also constitutes a prospectus of Hope Bancorp, Inc. Territorial Bancorp shareholders are encouraged to read the Registration Statement and the Proxy Statement/Prospectus regarding the merger when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information about the proposed merger. Territorial Bancorp shareholders will be able to obtain a free copy of the Proxy Statement/Prospectus, as well as other filings containing information about Hope Bancorp and Territorial Bancorp at the SEC’s Internet site (www.sec.gov). Territorial Bancorp shareholders will also be able to obtain these documents, free of charge, from Territorial Bancorp at https://www.tsbhawaii.bank/tsb/investor-relations/.
Participants in Solicitation
Territorial Bancorp and its directors, executive officers, management and employees may be deemed to be participants in the solicitation of proxies in respect of the merger. Information concerning Territorial Bancorp’s participants is set forth in the Proxy Statement, dated April 16, 2024, for Territorial Bancorp’s 2024 annual meeting of stockholders as filed with the SEC on Schedule 14A. Additional information regarding the interests of participants of Territorial Bancorp in the solicitation of proxies in respect of the merger will be included in the Registration Statement and Proxy Statement/Prospectus to be filed with the SEC.
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 Territorial Bancorp’s low-cost core deposit base, strengthening of profitability, diversification of franchise, and statements about the proposed transaction being immediately accretive. 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, Hope Bancorp and Territorial Bancorp each claims the protection provided for in the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties. Hope Bancorp’s actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in any forward-looking statements. The closing of the proposed transaction is subject to regulatory approvals, the approval of Territorial Bancorp shareholders, and other customary closing conditions. There is no assurance that such conditions will be met or that the proposed merger will be consummated within the expected time frame, or at all. If the transaction is consummated, factors that may cause actual outcomes to differ from what is expressed or forecasted in these forward-looking statements include, among things: difficulties and delays in integrating Hope Bancorp and Territorial Bancorp and achieving anticipated synergies, cost savings and other benefits from the transaction; higher than anticipated transaction costs; deposit attrition, operating costs, customer loss and business disruption following the merger, including difficulties in maintaining relationships with employees and customers, may be greater than expected; and required governmental approvals of the merger may not be obtained on its proposed terms and schedule, or without regulatory constraints that may limit growth. Other risks and uncertainties include, but are not limited to: possible further deterioration in economic conditions in Hope Bancorp’s areas of operation or elsewhere; 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 Hope Bancorp’s allowances for credit losses; potential increases in deposit insurance assessments and regulatory risks associated with current and future regulations; the outcome of any legal proceedings that may be instituted against Hope Bancorp; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the common stock of Hope Bancorp; and diversion of management’s attention from ongoing business operations and opportunities. For additional information concerning these and other risk factors, see Hope Bancorp’s most recent Annual Report on Form 10-K. Hope Bancorp 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.
Hope Bancorp, Inc. |
||||||||||||||||||
Selected Financial Data |
||||||||||||||||||
Unaudited (dollars in thousands, except share data) |
||||||||||||||||||
Assets: |
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
|||||||||
Cash and due from banks |
$ |
1,185,296 |
|
|
$ |
1,928,967 |
|
|
(39 |
)% |
|
$ |
2,212,637 |
|
|
(46 |
)% |
|
Investment securities |
|
2,277,990 |
|
|
|
2,408,971 |
|
|
(5 |
)% |
|
|
2,231,989 |
|
|
2 |
% |
|
Federal Home Loan Bank (“FHLB”) stock and other investments |
|
61,175 |
|
|
|
61,000 |
|
|
— |
% |
|
|
59,962 |
|
|
2 |
% |
|
Loans held for sale, at the lower of cost or fair value |
|
2,763 |
|
|
|
3,408 |
|
|
(19 |
)% |
|
|
125,268 |
|
|
(98 |
)% |
|
Loans receivable |
|
13,719,178 |
|
|
|
13,853,619 |
|
|
(1 |
)% |
|
|
15,064,849 |
|
|
(9 |
)% |
|
Allowance for credit losses |
|
(158,758 |
) |
|
|
(158,694 |
) |
|
— |
% |
|
|
(163,544 |
) |
|
(3 |
)% |
|
Net loans receivable |
|
13,560,420 |
|
|
|
13,694,925 |
|
|
(1 |
)% |
|
|
14,901,305 |
|
|
(9 |
)% |
|
Accrued interest receivable |
|
60,316 |
|
|
|
61,720 |
|
|
(2 |
)% |
|
|
57,021 |
|
|
6 |
% |
|
Premises and equipment, net |
|
50,541 |
|
|
|
50,611 |
|
|
— |
% |
|
|
47,887 |
|
|
6 |
% |
|
Goodwill and intangible assets |
|
467,984 |
|
|
|
468,385 |
|
|
— |
% |
|
|
469,728 |
|
|
— |
% |
|
Other assets |
|
421,729 |
|
|
|
453,535 |
|
|
(7 |
)% |
|
|
463,087 |
|
|
(9 |
)% |
|
Total assets |
$ |
18,088,214 |
|
|
$ |
19,131,522 |
|
|
(5 |
)% |
|
$ |
20,568,884 |
|
|
(12 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Liabilities: |
|
|
|
|
|
|
|
|
|
|||||||||
Deposits |
$ |
14,753,417 |
|
|
$ |
14,753,753 |
|
|
— |
% |
|
$ |
15,828,209 |
|
|
(7 |
)% |
|
FHLB and Federal Reserve Bank (“FRB”) borrowings |
|
795,634 |
|
|
|
1,795,726 |
|
|
(56 |
)% |
|
|
2,130,000 |
|
|
(63 |
)% |
|
Subordinated debentures and convertible notes, net |
|
108,592 |
|
|
|
108,269 |
|
|
— |
% |
|
|
313,533 |
|
|
(65 |
)% |
|
Accrued interest payable |
|
122,467 |
|
|
|
168,174 |
|
|
(27 |
)% |
|
|
53,818 |
|
|
128 |
% |
|
Other liabilities |
|
195,834 |
|
|
|
184,357 |
|
|
6 |
% |
|
|
184,744 |
|
|
6 |
% |
|
Total liabilities |
$ |
15,975,944 |
|
|
$ |
17,010,279 |
|
|
(6 |
)% |
|
$ |
18,510,304 |
|
|
(14 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
|||||||||
Common stock, |
$ |
138 |
|
|
$ |
138 |
|
|
— |
% |
|
$ |
137 |
|
|
1 |
% |
|
Additional paid-in capital |
|
1,439,484 |
|
|
|
1,439,963 |
|
|
— |
% |
|
|
1,430,977 |
|
|
1 |
% |
|
Retained earnings |
|
1,159,593 |
|
|
|
1,150,547 |
|
|
1 |
% |
|
|
1,106,390 |
|
|
5 |
% |
|
Treasury stock, at cost |
|
(264,667 |
) |
|
|
(264,667 |
) |
|
— |
% |
|
|
(264,667 |
) |
|
— |
% |
|
Accumulated other comprehensive loss, net |
|
(222,278 |
) |
|
|
(204,738 |
) |
|
(9 |
)% |
|
|
(214,257 |
) |
|
(4 |
)% |
|
Total stockholders’ equity |
|
2,112,270 |
|
|
|
2,121,243 |
|
|
— |
% |
|
|
2,058,580 |
|
|
3 |
% |
|
Total liabilities and stockholders’ equity |
$ |
18,088,214 |
|
|
$ |
19,131,522 |
|
|
(5 |
)% |
|
$ |
20,568,884 |
|
|
(12 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Common stock shares - authorized |
|
150,000,000 |
|
|
|
150,000,000 |
|
|
|
|
|
150,000,000 |
|
|
|
|||
Common stock shares - outstanding |
|
120,610,029 |
|
|
|
120,126,786 |
|
|
|
|
|
119,865,732 |
|
|
|
|||
Treasury stock shares |
|
17,382,835 |
|
|
|
17,382,835 |
|
|
|
|
|
17,382,835 |
|
|
|
Hope Bancorp, Inc. |
|||||||||||||||
Selected Financial Data |
|||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||
|
Three Months Ended |
||||||||||||||
|
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Interest and fees on loans |
$ |
213,626 |
|
$ |
221,020 |
|
(3 |
)% |
|
$ |
215,935 |
|
(1 |
)% |
|
Interest on investment securities |
|
18,049 |
|
|
18,398 |
|
(2 |
)% |
|
|
15,125 |
|
19 |
% |
|
Interest on cash and deposits at other banks |
|
27,183 |
|
|
29,029 |
|
(6 |
)% |
|
|
4,922 |
|
452 |
% |
|
Interest on other investments and FHLB dividends |
|
816 |
|
|
777 |
|
5 |
% |
|
|
695 |
|
17 |
% |
|
Total interest income |
|
259,674 |
|
|
269,224 |
|
(4 |
)% |
|
|
236,677 |
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest on deposits |
|
124,033 |
|
|
121,305 |
|
2 |
% |
|
|
92,348 |
|
34 |
% |
|
Interest on borrowings |
|
20,594 |
|
|
22,003 |
|
(6 |
)% |
|
|
10,451 |
|
97 |
% |
|
Total interest expense |
|
144,627 |
|
|
143,308 |
|
1 |
% |
|
|
102,799 |
|
41 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income before provision |
|
115,047 |
|
|
125,916 |
|
(9 |
)% |
|
|
133,878 |
|
(14 |
)% |
|
Provision for credit losses |
|
2,600 |
|
|
2,400 |
|
8 |
% |
|
|
3,320 |
|
(22 |
)% |
|
Net interest income after provision |
|
112,447 |
|
|
123,516 |
|
(9 |
)% |
|
|
130,558 |
|
(14 |
)% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Service fees on deposit accounts |
|
2,587 |
|
|
2,505 |
|
3 |
% |
|
|
2,221 |
|
16 |
% |
|
Net gains on sales of SBA loans |
|
— |
|
|
— |
|
— |
% |
|
|
2,225 |
|
(100 |
)% |
|
Other income and fees |
|
5,699 |
|
|
6,775 |
|
(16 |
)% |
|
|
6,532 |
|
(13 |
)% |
|
Total noninterest income |
|
8,286 |
|
|
9,280 |
|
(11 |
)% |
|
|
10,978 |
|
(25 |
)% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Salaries and employee benefits |
|
47,836 |
|
|
47,364 |
|
1 |
% |
|
|
57,169 |
|
(16 |
)% |
|
Occupancy |
|
6,786 |
|
|
7,231 |
|
(6 |
)% |
|
|
7,521 |
|
(10 |
)% |
|
Furniture and equipment |
|
5,340 |
|
|
5,302 |
|
1 |
% |
|
|
5,058 |
|
6 |
% |
|
Data processing and communications |
|
2,990 |
|
|
2,976 |
|
— |
% |
|
|
2,822 |
|
6 |
% |
|
FDIC assessment |
|
2,926 |
|
|
3,141 |
|
(7 |
)% |
|
|
1,781 |
|
64 |
% |
|
FDIC special assessment |
|
1,000 |
|
|
3,971 |
|
(75 |
)% |
|
|
— |
|
100 |
% |
|
Earned interest credit |
|
5,834 |
|
|
6,505 |
|
(10 |
)% |
|
|
4,427 |
|
32 |
% |
|
Restructuring costs |
|
143 |
|
|
11,076 |
|
(99 |
)% |
|
|
— |
|
100 |
% |
|
Merger related costs |
|
1,044 |
|
|
— |
|
100 |
% |
|
|
— |
|
100 |
% |
|
Other noninterest expense |
|
10,940 |
|
|
11,625 |
|
(6 |
)% |
|
|
9,956 |
|
10 |
% |
|
Total noninterest expense |
|
84,839 |
|
|
99,191 |
|
(14 |
)% |
|
|
88,734 |
|
(4 |
)% |
|
Income before income taxes |
|
35,894 |
|
|
33,605 |
|
7 |
% |
|
|
52,802 |
|
(32 |
)% |
|
Income tax provision |
|
10,030 |
|
|
7,124 |
|
41 |
% |
|
|
13,681 |
|
(27 |
)% |
|
Net income |
$ |
25,864 |
|
$ |
26,481 |
|
(2 |
)% |
|
$ |
39,121 |
|
(34 |
)% |
|
|
|
|
|
|
|
|
|
|
|
||||||
Earnings Per Common Share - Diluted |
$ |
0.21 |
|
$ |
0.22 |
|
|
|
$ |
0.33 |
|
|
|||
Weighted Average Shares Outstanding - Diluted |
|
121,020,292 |
|
|
120,761,112 |
|
|
|
|
120,242,295 |
|
|
Hope Bancorp, Inc. |
|||||||||
Selected Financial Data |
|||||||||
Unaudited |
|||||||||
|
For the Three Months Ended |
||||||||
Profitability measures (annualized): |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||
ROA |
0.54 |
% |
|
0.54 |
% |
|
0.82 |
% |
|
ROA excluding notable items (1) |
0.57 |
% |
|
0.78 |
% |
|
0.82 |
% |
|
ROE |
4.87 |
% |
|
5.17 |
% |
|
7.65 |
% |
|
ROE excluding notable items (1) |
5.16 |
% |
|
7.49 |
% |
|
7.65 |
% |
|
ROTCE (1) |
6.24 |
% |
|
6.71 |
% |
|
9.93 |
% |
|
ROTCE excluding notable items (1) |
6.62 |
% |
|
9.71 |
% |
|
9.93 |
% |
|
Net interest margin |
2.55 |
% |
|
2.70 |
% |
|
3.02 |
% |
|
Efficiency ratio (not annualized) |
68.79 |
% |
|
73.37 |
% |
|
61.26 |
% |
|
Efficiency ratio excluding notable items (not annualized) (1) |
67.02 |
% |
|
62.24 |
% |
|
61.26 |
% |
|
Noninterest expense / average assets |
1.77 |
% |
|
2.02 |
% |
|
1.86 |
% |
|
Noninterest expense / average assets, excluding notable items (1) |
1.73 |
% |
|
1.72 |
% |
|
1.86 |
% |
(1) |
ROA excluding notable items, ROE excluding notable items, ROTCE, ROTCE excluding notable items, efficiency ratio excluding notable items, and noninterest expense / average assets excluding notable items are non-GAAP financial measures. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Pages 9 and 10. |
Hope Bancorp, Inc. |
|||||||||||||||||||||||||||
Selected Financial Data |
|||||||||||||||||||||||||||
Unaudited (dollars in thousands) |
|||||||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||||
|
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||||||||||||||||||||
|
|
|
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 |
$ |
13,746,219 |
|
$ |
213,626 |
|
6.25 |
% |
|
$ |
14,052,953 |
|
$ |
221,020 |
|
6.24 |
% |
|
$ |
15,235,386 |
|
$ |
215,935 |
|
5.75 |
% |
|
Investment securities |
|
2,317,154 |
|
|
18,049 |
|
3.13 |
% |
|
|
2,283,613 |
|
|
18,398 |
|
3.20 |
% |
|
|
2,248,479 |
|
|
15,125 |
|
2.73 |
% |
|
Interest earning cash and deposits at other banks |
|
2,019,769 |
|
|
27,183 |
|
5.41 |
% |
|
|
2,142,147 |
|
|
29,029 |
|
5.38 |
% |
|
|
473,344 |
|
|
4,922 |
|
4.22 |
% |
|
FHLB stock and other investments |
|
48,136 |
|
|
816 |
|
6.82 |
% |
|
|
47,587 |
|
|
777 |
|
6.48 |
% |
|
|
47,043 |
|
|
695 |
|
5.99 |
% |
|
Total interest earning assets |
$ |
18,131,278 |
|
$ |
259,674 |
|
5.76 |
% |
|
$ |
18,526,300 |
|
$ |
269,224 |
|
5.77 |
% |
|
$ |
18,004,252 |
|
$ |
236,677 |
|
5.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
INTEREST BEARING LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Money market, interest bearing demand and savings |
$ |
5,072,782 |
|
$ |
50,145 |
|
3.98 |
% |
|
$ |
4,821,222 |
|
$ |
45,662 |
|
3.76 |
% |
|
$ |
5,597,251 |
|
$ |
42,226 |
|
3.06 |
% |
|
Time deposits |
|
5,985,501 |
|
|
73,888 |
|
4.96 |
% |
|
|
6,327,191 |
|
|
75,643 |
|
4.74 |
% |
|
|
5,543,369 |
|
|
50,122 |
|
3.67 |
% |
|
Total interest bearing deposits |
|
11,058,283 |
|
|
124,033 |
|
4.51 |
% |
|
|
11,148,413 |
|
|
121,305 |
|
4.32 |
% |
|
|
11,140,620 |
|
|
92,348 |
|
3.36 |
% |
|
FHLB and FRB borrowings |
|
1,683,334 |
|
|
17,853 |
|
4.27 |
% |
|
|
1,795,740 |
|
|
19,224 |
|
4.25 |
% |
|
|
676,444 |
|
|
6,698 |
|
4.02 |
% |
|
Subordinated debentures and convertible notes |
|
104,493 |
|
|
2,741 |
|
10.38 |
% |
|
|
104,198 |
|
|
2,779 |
|
10.44 |
% |
|
|
319,905 |
|
|
3,753 |
|
4.69 |
% |
|
Total interest bearing liabilities |
$ |
12,846,110 |
|
$ |
144,627 |
|
4.53 |
% |
|
$ |
13,048,351 |
|
$ |
143,308 |
|
4.36 |
% |
|
$ |
12,136,969 |
|
$ |
102,799 |
|
3.44 |
% |
|
Noninterest bearing demand deposits |
|
3,803,870 |
|
|
|
|
|
|
4,113,680 |
|
|
|
|
|
|
4,662,081 |
|
|
|
|
|||||||
Total funding liabilities/cost of funds |
$ |
16,649,980 |
|
|
|
3.49 |
% |
|
$ |
17,162,031 |
|
|
|
3.31 |
% |
|
$ |
16,799,050 |
|
|
|
2.48 |
% |
||||
Net interest income/net interest spread |
|
|
$ |
115,047 |
|
1.23 |
% |
|
|
|
$ |
125,916 |
|
1.41 |
% |
|
|
|
$ |
133,878 |
|
1.89 |
% |
||||
Net interest margin |
|
|
|
|
2.55 |
% |
|
|
|
|
|
2.70 |
% |
|
|
|
|
|
3.02 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest bearing demand deposits |
$ |
3,803,870 |
|
$ |
— |
|
— |
% |
|
$ |
4,113,680 |
|
$ |
— |
|
— |
% |
|
$ |
4,662,081 |
|
$ |
— |
|
— |
% |
|
Interest bearing deposits |
|
11,058,283 |
|
|
124,033 |
|
4.51 |
% |
|
|
11,148,413 |
|
|
121,305 |
|
4.32 |
% |
|
|
11,140,620 |
|
|
92,348 |
|
3.36 |
% |
|
Total deposits |
$ |
14,862,153 |
|
$ |
124,033 |
|
3.36 |
% |
|
$ |
15,262,093 |
|
$ |
121,305 |
|
3.15 |
% |
|
$ |
15,802,701 |
|
$ |
92,348 |
|
2.37 |
% |
Hope Bancorp, Inc. |
||||||||||||||||||
Selected Financial Data |
||||||||||||||||||
Unaudited (dollars in thousands) |
||||||||||||||||||
Three Months Ended |
||||||||||||||||||
AVERAGE BALANCES: |
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
|||||||||
Loans, including loans held for sale |
$ |
13,746,219 |
|
|
$ |
14,052,953 |
|
|
(2 |
)% |
|
$ |
15,235,386 |
|
|
(10 |
)% |
|
Investment securities |
|
2,317,154 |
|
|
|
2,283,613 |
|
|
1 |
% |
|
|
2,248,479 |
|
|
3 |
% |
|
Interest earning cash and deposits at other banks |
|
2,019,769 |
|
|
|
2,142,147 |
|
|
(6 |
)% |
|
|
473,344 |
|
|
327 |
% |
|
Interest earning assets |
|
18,131,278 |
|
|
|
18,526,300 |
|
|
(2 |
)% |
|
|
18,004,252 |
|
|
1 |
% |
|
Goodwill and intangible assets |
|
468,229 |
|
|
|
468,622 |
|
|
— |
% |
|
|
469,992 |
|
|
— |
% |
|
Total assets |
|
19,140,775 |
|
|
|
19,600,942 |
|
|
(2 |
)% |
|
|
19,087,170 |
|
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Noninterest bearing demand deposits |
|
3,803,870 |
|
|
|
4,113,680 |
|
|
(8 |
)% |
|
|
4,662,081 |
|
|
(18 |
)% |
|
Interest bearing deposits |
|
11,058,283 |
|
|
|
11,148,413 |
|
|
(1 |
)% |
|
|
11,140,620 |
|
|
(1 |
)% |
|
Total deposits |
|
14,862,153 |
|
|
|
15,262,093 |
|
|
(3 |
)% |
|
|
15,802,701 |
|
|
(6 |
)% |
|
Interest bearing liabilities |
|
12,846,110 |
|
|
|
13,048,351 |
|
|
(2 |
)% |
|
|
12,136,969 |
|
|
6 |
% |
|
Stockholders’ equity |
|
2,126,333 |
|
|
|
2,048,335 |
|
|
4 |
% |
|
|
2,046,159 |
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
LOAN PORTFOLIO COMPOSITION: |
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
|||||||||
Commercial real estate (“CRE”) loans |
$ |
8,707,673 |
|
|
$ |
8,797,884 |
|
|
(1 |
)% |
|
$ |
9,373,529 |
|
|
(7 |
)% |
|
Commercial and industrial (“C&I”) loans |
|
4,041,063 |
|
|
|
4,135,044 |
|
|
(2 |
)% |
|
|
4,821,270 |
|
|
(16 |
)% |
|
Residential mortgage and other loans |
|
970,442 |
|
|
|
920,691 |
|
|
5 |
% |
|
|
870,050 |
|
|
12 |
% |
|
Loans receivable |
|
13,719,178 |
|
|
|
13,853,619 |
|
|
(1 |
)% |
|
|
15,064,849 |
|
|
(9 |
)% |
|
Allowance for credit losses |
|
(158,758 |
) |
|
|
(158,694 |
) |
|
— |
% |
|
|
(163,544 |
) |
|
(3 |
)% |
|
Loans receivable, net |
$ |
13,560,420 |
|
|
$ |
13,694,925 |
|
|
(1 |
)% |
|
$ |
14,901,305 |
|
|
(9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CRE LOANS BY PROPERTY TYPE: |
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
|||||||||
Multi-tenant retail |
$ |
1,666,153 |
|
|
$ |
1,704,337 |
|
|
(2 |
)% |
|
$ |
1,817,874 |
|
|
(8 |
)% |
|
Industrial warehouses |
|
1,221,852 |
|
|
|
1,226,780 |
|
|
— |
% |
|
|
1,309,763 |
|
|
(7 |
)% |
|
Multifamily |
|
1,212,941 |
|
|
|
1,226,384 |
|
|
(1 |
)% |
|
|
1,302,597 |
|
|
(7 |
)% |
|
Gas stations and car washes |
|
1,013,708 |
|
|
|
1,030,888 |
|
|
(2 |
)% |
|
|
1,046,528 |
|
|
(3 |
)% |
|
Mixed-use facilities |
|
861,613 |
|
|
|
870,664 |
|
|
(1 |
)% |
|
|
818,227 |
|
|
5 |
% |
|
Hotels/motels |
|
786,198 |
|
|
|
796,267 |
|
|
(1 |
)% |
|
|
900,990 |
|
|
(13 |
)% |
|
Single-tenant retail |
|
667,898 |
|
|
|
662,705 |
|
|
1 |
% |
|
|
706,593 |
|
|
(5 |
)% |
|
Office |
|
401,392 |
|
|
|
401,821 |
|
|
— |
% |
|
|
464,703 |
|
|
(14 |
)% |
|
All other |
|
875,918 |
|
|
|
878,038 |
|
|
— |
% |
|
|
1,006,254 |
|
|
(13 |
)% |
|
Total CRE loans |
$ |
8,707,673 |
|
|
$ |
8,797,884 |
|
|
(1 |
)% |
|
$ |
9,373,529 |
|
|
(7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
DEPOSIT COMPOSITION: |
3/31/2024 |
|
12/31/2023 |
|
% change |
|
3/31/2023 |
|
% change |
|||||||||
Noninterest bearing demand deposits |
$ |
3,652,592 |
|
|
$ |
3,914,967 |
|
|
(7 |
)% |
|
$ |
4,504,621 |
|
|
(19 |
)% |
|
Money market, interest bearing demand, and savings |
|
5,313,064 |
|
|
|
4,872,029 |
|
|
9 |
% |
|
|
4,563,702 |
|
|
16 |
% |
|
Time deposits |
|
5,787,761 |
|
|
|
5,966,757 |
|
|
(3 |
)% |
|
|
6,759,886 |
|
|
(14 |
)% |
|
Total deposits |
$ |
14,753,417 |
|
|
$ |
14,753,753 |
|
|
— |
% |
|
$ |
15,828,209 |
|
|
(7 |
)% |
Hope Bancorp, Inc. |
|||||||||||||||||||
Selected Financial Data |
|||||||||||||||||||
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||||||
CAPITAL & CAPITAL RATIOS: |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
|
|
|
|
||||||||||
Total stockholders’ equity |
$ |
2,112,270 |
|
|
$ |
2,121,243 |
|
|
$ |
2,058,580 |
|
|
|
|
|
||||
Total capital |
$ |
2,130,033 |
|
|
$ |
2,120,157 |
|
|
$ |
2,068,433 |
|
|
|
|
|
||||
Common equity tier 1 ratio |
|
12.47 |
% |
|
|
12.28 |
% |
|
|
10.75 |
% |
|
|
|
|
||||
Tier 1 capital ratio |
|
13.17 |
% |
|
|
12.96 |
% |
|
|
11.36 |
% |
|
|
|
|
||||
Total capital ratio |
|
14.19 |
% |
|
|
13.92 |
% |
|
|
12.25 |
% |
|
|
|
|
||||
Leverage ratio |
|
10.42 |
% |
|
|
10.11 |
% |
|
|
10.13 |
% |
|
|
|
|
||||
Total risk weighted assets |
$ |
15,011,661 |
|
|
$ |
15,230,302 |
|
|
$ |
16,886,419 |
|
|
|
|
|
||||
Book value per common share |
$ |
17.51 |
|
|
$ |
17.66 |
|
|
$ |
17.17 |
|
|
|
|
|
||||
TCE per share (1) |
$ |
13.63 |
|
|
$ |
13.76 |
|
|
$ |
13.26 |
|
|
|
|
|
||||
TCE ratio (1) |
|
9.33 |
% |
|
|
8.86 |
% |
|
|
7.91 |
% |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) TCE per share and TCE ratio are non-GAAP financial measures. Quantitative reconciliations of the most directly comparable GAAP to non-GAAP financial measures are provided in the accompanying financial information on Table Page 9. |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES CHANGES: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
Balance at beginning of period |
$ |
158,694 |
|
|
$ |
158,809 |
|
|
$ |
172,996 |
|
|
$ |
163,544 |
|
|
$ |
162,359 |
|
ASU 2022-02 day 1 adoption impact |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(407 |
) |
Provision for credit loss on loans |
|
3,600 |
|
|
|
1,700 |
|
|
|
16,800 |
|
|
|
8,900 |
|
|
|
1,700 |
|
Recoveries |
|
1,184 |
|
|
|
306 |
|
|
|
2,938 |
|
|
|
1,531 |
|
|
|
387 |
|
Charge offs |
|
(4,720 |
) |
|
|
(2,121 |
) |
|
|
(33,925 |
) |
|
|
(979 |
) |
|
|
(495 |
) |
Balance at end of period |
$ |
158,758 |
|
|
$ |
158,694 |
|
|
$ |
158,809 |
|
|
$ |
172,996 |
|
|
$ |
163,544 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
Allowance for unfunded loan commitments |
$ |
2,843 |
|
|
$ |
3,843 |
|
|
$ |
3,143 |
|
|
$ |
3,081 |
|
|
$ |
2,971 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
||||||||||||||||||
|
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
Provision for credit loss on loans |
$ |
3,600 |
|
|
$ |
1,700 |
|
|
$ |
16,800 |
|
|
$ |
8,900 |
|
|
$ |
1,700 |
|
Provision for unfunded loan commitments |
|
(1,000 |
) |
|
|
700 |
|
|
|
62 |
|
|
|
110 |
|
|
|
1,620 |
|
Provision for credit losses |
$ |
2,600 |
|
|
$ |
2,400 |
|
|
$ |
16,862 |
|
|
$ |
9,010 |
|
|
$ |
3,320 |
|
Hope Bancorp, Inc. | |||||||||||||||||||
Selected Financial Data |
|||||||||||||||||||
Unaudited (dollars in thousands) |
|||||||||||||||||||
NET LOAN CHARGE OFFS (RECOVERIES): |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
CRE loans |
$ |
(497 |
) |
|
$ |
1,560 |
|
|
$ |
(2,227 |
) |
|
$ |
438 |
|
|
$ |
(109 |
) |
C&I loans |
|
4,072 |
|
|
|
138 |
|
|
|
33,145 |
|
|
|
(1,091 |
) |
|
|
196 |
|
Residential mortgage and other loans |
|
(39 |
) |
|
|
117 |
|
|
|
69 |
|
|
|
101 |
|
|
|
21 |
|
Net loan charge offs (recoveries) |
$ |
3,536 |
|
|
$ |
1,815 |
|
|
$ |
30,987 |
|
|
$ |
(552 |
) |
|
$ |
108 |
|
Net charge offs (recoveries)/average loans receivable (annualized) |
|
0.10 |
% |
|
|
0.05 |
% |
|
|
0.85 |
% |
|
|
(0.01 |
)% |
|
|
— |
% |
NONPERFORMING ASSETS: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
Loans on nonaccrual status (1) |
$ |
59,526 |
|
|
$ |
45,204 |
|
|
$ |
39,081 |
|
|
$ |
61,252 |
|
|
$ |
78,861 |
|
Accruing delinquent loans past due 90 days or more |
|
47,290 |
|
|
|
261 |
|
|
|
21,579 |
|
|
|
15,182 |
|
|
|
364 |
|
Total nonperforming loans |
|
106,816 |
|
|
|
45,465 |
|
|
|
60,660 |
|
|
|
76,434 |
|
|
|
79,225 |
|
Other real estate owned (“OREO”) |
|
— |
|
|
|
63 |
|
|
|
1,043 |
|
|
|
938 |
|
|
|
938 |
|
Total nonperforming assets |
$ |
106,816 |
|
|
$ |
45,528 |
|
|
$ |
61,703 |
|
|
$ |
77,372 |
|
|
$ |
80,163 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming assets/total assets |
|
0.59 |
% |
|
|
0.24 |
% |
|
|
0.31 |
% |
|
|
0.38 |
% |
|
|
0.39 |
% |
Nonperforming assets/loans receivable & OREO |
|
0.78 |
% |
|
|
0.33 |
% |
|
|
0.43 |
% |
|
|
0.52 |
% |
|
|
0.53 |
% |
Nonperforming assets/total capital |
|
5.06 |
% |
|
|
2.15 |
% |
|
|
3.04 |
% |
|
|
3.74 |
% |
|
|
3.89 |
% |
Nonperforming loans/loans receivable |
|
0.78 |
% |
|
|
0.33 |
% |
|
|
0.42 |
% |
|
|
0.51 |
% |
|
|
0.53 |
% |
Nonaccrual loans/loans receivable |
|
0.43 |
% |
|
|
0.33 |
% |
|
|
0.27 |
% |
|
|
0.41 |
% |
|
|
0.52 |
% |
Allowance for credit losses/loans receivable |
|
1.16 |
% |
|
|
1.15 |
% |
|
|
1.11 |
% |
|
|
1.16 |
% |
|
|
1.09 |
% |
Allowance for credit losses/nonperforming loans |
|
148.63 |
% |
|
|
349.05 |
% |
|
|
261.80 |
% |
|
|
226.33 |
% |
|
|
206.43 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
NONACCRUAL LOANS BY TYPE: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
||||||||||
CRE loans |
$ |
37,835 |
|
|
$ |
33,932 |
|
|
$ |
26,687 |
|
|
$ |
29,270 |
|
|
$ |
44,376 |
|
C&I loans |
|
15,071 |
|
|
|
5,013 |
|
|
|
4,234 |
|
|
|
23,042 |
|
|
|
26,191 |
|
Residential mortgage and other loans |
|
6,620 |
|
|
|
6,259 |
|
|
|
8,160 |
|
|
|
8,940 |
|
|
|
8,294 |
|
Total nonaccrual loans |
$ |
59,526 |
|
|
$ |
45,204 |
|
|
$ |
39,081 |
|
|
$ |
61,252 |
|
|
$ |
78,861 |
|
Hope Bancorp, Inc. |
||||||||||||||
Selected Financial Data |
||||||||||||||
Unaudited (dollars in thousands) |
||||||||||||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
|||||
30 - 59 days past due |
$ |
2,273 |
|
$ |
2,833 |
|
$ |
2,906 |
|
$ |
9,295 |
|
$ |
7,662 |
60 - 89 days past due |
|
313 |
|
|
1,289 |
|
|
506 |
|
|
178 |
|
|
249 |
Total accruing delinquent loans 30-89 days past due |
$ |
2,586 |
|
$ |
4,122 |
|
$ |
3,412 |
|
$ |
9,473 |
|
$ |
7,911 |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE BY TYPE: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
|||||
CRE loans |
$ |
1,639 |
|
$ |
2,160 |
|
$ |
611 |
|
$ |
7,339 |
|
$ |
3,652 |
C&I loans |
|
551 |
|
|
1,643 |
|
|
1,168 |
|
|
990 |
|
|
419 |
Residential mortgage and other loans |
|
396 |
|
|
319 |
|
|
1,633 |
|
|
1,144 |
|
|
3,840 |
Total accruing delinquent loans 30-89 days past due |
$ |
2,586 |
|
$ |
4,122 |
|
$ |
3,412 |
|
$ |
9,473 |
|
$ |
7,911 |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
CRITICIZED LOANS: |
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
6/30/2023 |
|
3/31/2023 |
|||||
Special mention loans |
$ |
215,183 |
|
$ |
178,992 |
|
$ |
186,600 |
|
$ |
210,806 |
|
$ |
166,472 |
Substandard loans |
|
206,350 |
|
|
143,449 |
|
|
174,161 |
|
|
134,203 |
|
|
138,224 |
Total criticized loans |
$ |
421,533 |
|
$ |
322,441 |
|
$ |
360,761 |
|
$ |
345,009 |
|
$ |
304,696 |
Hope Bancorp, Inc.
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. Reconciliations of the most directly comparable GAAP to non-GAAP financial measures utilized by management are provided below.
|
Three Months Ended |
||||||||||
RETURN ON AVERAGE TANGIBLE COMMON EQUITY |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||||
Average stockholders’ equity |
$ |
2,126,333 |
|
|
$ |
2,048,335 |
|
|
$ |
2,046,159 |
|
Less: Average goodwill and core deposit intangible assets, net |
|
(468,229 |
) |
|
|
(468,622 |
) |
|
|
(469,992 |
) |
Average TCE |
$ |
1,658,104 |
|
|
$ |
1,579,713 |
|
|
$ |
1,576,167 |
|
|
|
|
|
|
|
||||||
Net income |
$ |
25,864 |
|
|
$ |
26,481 |
|
|
$ |
39,121 |
|
ROTCE (annualized) |
6.24 |
% |
|
|
6.71 |
% |
|
|
9.93 |
% |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
TANGIBLE COMMON EQUITY |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||||
Total stockholders’ equity |
$ |
2,112,270 |
|
|
$ |
2,121,243 |
|
|
$ |
2,058,580 |
|
Less: Goodwill and core deposit intangible assets, net |
|
(467,984 |
) |
|
|
(468,385 |
) |
|
|
(469,728 |
) |
TCE |
$ |
1,644,286 |
|
|
$ |
1,652,858 |
|
|
$ |
1,588,852 |
|
|
|
|
|
|
|
||||||
Total assets |
$ |
18,088,214 |
|
|
$ |
19,131,522 |
|
|
$ |
20,568,884 |
|
Less: Goodwill and core deposit intangible assets, net |
|
(467,984 |
) |
|
|
(468,385 |
) |
|
|
(469,728 |
) |
Tangible assets |
$ |
17,620,230 |
|
|
$ |
18,663,137 |
|
|
$ |
20,099,156 |
|
|
|
|
|
|
|
||||||
TCE ratio |
|
9.33 |
% |
|
|
8.86 |
% |
|
|
7.91 |
% |
Common shares outstanding |
|
120,610,029 |
|
|
|
120,126,786 |
|
|
|
119,865,732 |
|
TCE per share |
$ |
13.63 |
|
|
$ |
13.76 |
|
|
$ |
13.26 |
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||
PROFITABILITY RATIOS EXCLUDING NOTABLE ITEMS |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||||
Net income |
$ |
25,864 |
|
|
$ |
26,481 |
|
|
$ |
39,121 |
|
|
|
|
|
|
|
||||||
Notable items: |
|
|
|
|
|
||||||
FDIC special assessment expense |
|
1,000 |
|
|
|
3,971 |
|
|
|
— |
|
Restructuring costs |
|
143 |
|
|
|
11,076 |
|
|
|
— |
|
Merger related costs |
|
1,044 |
|
|
|
— |
|
|
— |
|
|
Total notable items |
|
2,187 |
|
|
|
15,047 |
|
|
|
— |
|
Tax provision |
|
611 |
|
|
|
3,190 |
|
|
|
— |
|
Less: total notable items, net of tax provision |
$ |
1,576 |
|
|
$ |
11,857 |
|
|
$ |
— |
|
|
|
|
|
|
|
||||||
Net income excluding notable items |
$ |
27,440 |
|
|
$ |
38,338 |
|
|
$ |
39,121 |
|
|
|
|
|
|
|
||||||
Diluted common shares |
|
121,020,292 |
|
|
|
120,761,112 |
|
|
|
120,242,295 |
|
EPS excluding notable items |
$ |
0.23 |
|
|
$ |
0.32 |
|
|
$ |
0.33 |
|
Average Assets |
|
19,140,775 |
|
|
|
19,600,942 |
|
|
|
19,087,170 |
|
ROA excluding notable items |
|
0.57 |
% |
|
|
0.78 |
% |
|
|
0.82 |
% |
Average Equity |
|
2,126,333 |
|
|
|
2,048,335 |
|
|
|
2,046,159 |
|
ROE excluding notable items |
|
5.16 |
% |
|
|
7.49 |
% |
|
|
7.65 |
% |
Average TCE |
$ |
1,658,104 |
|
|
$ |
1,579,713 |
|
|
$ |
1,576,167 |
|
ROTCE excluding notable items |
|
6.62 |
% |
|
|
9.71 |
% |
|
|
9.93 |
% |
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||
EFFICIENCY RATIOS EXCLUDING NOTABLE ITEMS |
3/31/2024 |
|
12/31/2023 |
|
3/31/2023 |
||||||
Noninterest expense |
$ |
84,839 |
|
|
$ |
99,191 |
|
|
$ |
88,734 |
|
|
|
|
|
|
|
||||||
Less: notable items: |
|
|
|
|
|
||||||
FDIC special assessment expense |
|
(1,000 |
) |
|
|
(3,971 |
) |
|
|
— |
|
Restructuring costs |
|
(143 |
) |
|
|
(11,076 |
) |
|
|
— |
|
Merger related costs |
|
(1,044 |
) |
|
|
— |
|
|
|
— |
|
Noninterest expense excluding notable items |
$ |
82,652 |
|
|
$ |
84,144 |
|
|
$ |
88,734 |
|
|
|
|
|
|
|
||||||
Revenue |
$ |
123,333 |
|
|
$ |
135,196 |
|
|
$ |
144,856 |
|
Efficiency ratio excluding notable items |
|
67.02 |
% |
|
|
62.24 |
% |
|
61.26 |
% |
|
|
|
|
|
|
|
||||||
Average assets |
19,140,775 |
|
|
|
19,600,942 |
|
|
|
19,087,170 |
|
|
Noninterest expense / average assets, excluding notable items |
|
1.73 |
% |
|
|
1.72 |
% |
|
|
1.86 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240429920065/en/
Julianna Balicka
EVP & Chief Financial Officer
213-235-3235
julianna.balicka@bankofhope.com
Angie Yang
SVP, Director of Investor Relations & Corporate Communications
213-251-2219
angie.yang@bankofhope.com
Source: Hope Bancorp, Inc.