Pacific Premier Bancorp, Inc. Announces Fourth Quarter 2022 Financial Results and a Quarterly Cash Dividend of $0.33 Per Share
Pacific Premier Bancorp reported a fourth quarter 2022 net income of $73.7 million, or $0.77 per diluted share, slightly up from $73.4 million in Q3 2022 but down from $84.8 million in Q4 2021. Key metrics include a return on average assets of 1.36% and a total risk-based capital ratio of 15.53%. The company saw a modest cost of deposits at 0.58% and a loan-to-deposit ratio of 84.6%. However, total assets rose to $21.69 billion from $21.62 billion in the previous quarter. The tangible book value per share increased by 3.7% to $19.38. Looking forward, the firm aims to expand its product offerings amidst uncertain economic conditions.
- Net income increased slightly by $0.3 million quarter-over-quarter.
- Tangible book value per share rose by 3.7% to $19.38.
- Return on average tangible common equity improved to 16.99%.
- Net income decreased from $84.8 million in Q4 2021 to $73.7 million in Q4 2022.
- Total loans decreased by $232.5 million, or 1.6%, from the prior quarter.
- Core deposits fell by $1.03 billion, or 6.5%, linked quarter.
Fourth Quarter 2022 Summary
-
Net income of
, or$73.7 million per diluted share$0.77 -
Return on average assets of
1.36% , return on average equity of10.71% , and return on average tangible common equity(1) of16.99% -
Pre-provision net revenue (“PPNR”) to average assets(1) of
1.89% , annualized, increased from1.85% in the prior quarter -
Efficiency ratio(1) of
47.4% , compared with48.3% in the prior quarter -
Net interest margin of
3.61% , and core net interest margin(1) of3.38% -
Cost of deposits of
0.58% , and cost of core deposits(1) of0.31% -
Loan-to-deposit ratio of
84.6% , compared with84.0% in the prior quarter -
Nonperforming assets to total assets of
0.14% , and net charge-offs to average loans of0.03% -
Total risk-based capital ratio of
15.53% and common equity tier 1 capital ratio of12.99% -
Tangible book value per share(1) increased
, or$0.70 3.7% , to compared to the prior quarter$19.38
For the fourth quarter of 2022, the Company’s return on average assets (“ROAA”) was
“We remain committed to our disciplined, consistent approach to new business development, which enabled us to add attractive full banking relationships with high quality commercial clients during the current quarter. With higher interest rates impacting demand for commercial real estate and multifamily loans, coupled with our conservative approach to new loan production, we saw a slight contraction in total loans during the fourth quarter. Our core commercial deposit base remained relatively stable, but the lower level of commercial real estate transactions continued to result in deposit outflows from our commercial escrow and exchange business. We replaced these outflows with additional time deposits of varying maturities, keeping our loan-to-deposit ratio in the mid
“As we head into 2023, our strong liquidity and capital levels provide us with optionality as we navigate an uncertain economic environment. Starting in the fourth quarter of 2022, our teams began executing on new initiatives and marketing efforts to expand the products and services we are offering to existing clients and to enhance new client acquisitions, which we expect will drive growth in future periods. As always, we will be here when our clients need us most, and we will maintain our commitment to delivering value to our shareholders, clients, employees, and the communities we serve.”
____________________ | ||
(1) |
Reconciliations of the non–U.S. generally accepted accounting principles (“GAAP”) measures are set forth at the end of this press release. |
|
FINANCIAL HIGHLIGHTS |
||||||||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands, except per share data) |
|
2022 |
|
2022 |
|
2021 |
||||||
Financial Highlights |
|
|
|
|
|
|
||||||
Net income |
|
$ |
73,673 |
|
|
$ |
73,363 |
|
|
$ |
84,831 |
|
Net interest income |
|
|
181,396 |
|
|
|
181,112 |
|
|
|
170,719 |
|
Diluted earnings per share |
|
|
0.77 |
|
|
|
0.77 |
|
|
|
0.89 |
|
Common equity dividend per share |
|
|
0.33 |
|
|
|
0.33 |
|
|
|
0.33 |
|
Return on average assets |
|
|
1.36 |
% |
|
|
1.35 |
% |
|
|
1.63 |
% |
Return on average equity |
|
|
10.71 |
|
|
|
10.57 |
|
|
|
11.90 |
|
Return on average tangible common equity (1) |
|
|
16.99 |
|
|
|
16.74 |
|
|
|
18.66 |
|
Pre-provision net revenue on average assets (1) |
|
|
1.89 |
|
|
|
1.85 |
|
|
|
1.93 |
|
Net interest margin |
|
|
3.61 |
|
|
|
3.61 |
|
|
|
3.53 |
|
Core net interest margin (1) |
|
|
3.38 |
|
|
|
3.44 |
|
|
|
3.38 |
|
Cost of deposits |
|
|
0.58 |
|
|
|
0.22 |
|
|
|
0.04 |
|
Cost of core deposits (1) |
|
|
0.31 |
|
|
|
0.11 |
|
|
|
0.03 |
|
Efficiency ratio (1) |
|
|
47.4 |
|
|
|
48.3 |
|
|
|
48.0 |
|
Noninterest expense as a percent of average assets |
|
|
1.83 |
|
|
|
1.86 |
|
|
|
1.86 |
|
Total assets |
|
$ |
21,688,017 |
|
|
$ |
21,619,201 |
|
|
$ |
21,094,429 |
|
Total deposits |
|
|
17,352,401 |
|
|
|
17,746,374 |
|
|
|
17,115,589 |
|
Loans-to-deposit ratio |
|
|
84.6 |
% |
|
|
84.0 |
% |
|
|
83.6 |
% |
Non-maturity deposits as a percent of total deposits |
|
|
85.6 |
|
|
|
89.5 |
|
|
|
93.8 |
|
Book value per share |
|
$ |
29.45 |
|
|
$ |
28.79 |
|
|
$ |
30.58 |
|
Tangible book value per share (1) |
|
|
19.38 |
|
|
|
18.68 |
|
|
|
20.29 |
|
Total capital ratio |
|
|
15.53 |
% |
|
|
14.83 |
% |
|
|
14.62 |
% |
____________________ | ||
(1) |
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
Net interest income totaled
The net interest margin for the fourth quarter of 2022 was
Net interest income for the fourth quarter of 2022 increased
|
|||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA |
|||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands) |
|
Average
|
|
Interest |
|
Average
|
|
Average
|
|
Interest |
|
Average
|
|
Average
|
|
Interest |
|
Average
|
|||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents |
|
$ |
1,015,197 |
|
$ |
8,636 |
|
3.37 |
% |
|
$ |
665,510 |
|
$ |
2,754 |
|
1.64 |
% |
|
$ |
334,371 |
|
$ |
66 |
|
0.08 |
% |
Investment securities |
|
|
4,130,042 |
|
|
24,688 |
|
2.39 |
|
|
|
4,277,444 |
|
|
22,067 |
|
2.06 |
|
|
|
4,833,251 |
|
|
19,522 |
|
1.62 |
|
Loans receivable, net (1) (2) |
|
|
14,799,417 |
|
|
184,457 |
|
4.94 |
|
|
|
14,986,682 |
|
|
174,204 |
|
4.61 |
|
|
|
14,005,836 |
|
|
157,418 |
|
4.46 |
|
Total interest-earning assets |
|
$ |
19,944,656 |
|
$ |
217,781 |
|
4.33 |
|
|
$ |
19,929,636 |
|
$ |
199,025 |
|
3.96 |
|
|
$ |
19,173,458 |
|
$ |
177,006 |
|
3.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits |
|
$ |
11,021,383 |
|
$ |
25,865 |
|
0.93 |
% |
|
$ |
10,839,359 |
|
$ |
9,873 |
|
0.36 |
% |
|
$ |
10,471,426 |
|
$ |
1,694 |
|
0.06 |
% |
Borrowings |
|
|
1,157,258 |
|
|
10,520 |
|
3.62 |
|
|
|
966,981 |
|
|
8,040 |
|
3.31 |
|
|
|
400,014 |
|
|
4,593 |
|
4.59 |
|
Total interest-bearing liabilities |
|
$ |
12,178,641 |
|
$ |
36,385 |
|
1.19 |
|
|
$ |
11,806,340 |
|
$ |
17,913 |
|
0.60 |
|
|
$ |
10,871,440 |
|
$ |
6,287 |
|
0.23 |
|
Noninterest-bearing deposits |
|
$ |
6,587,400 |
|
|
|
|
|
$ |
6,893,463 |
|
|
|
|
|
$ |
6,911,702 |
|
|
|
|
||||||
Net interest income |
|
|
|
$ |
181,396 |
|
|
|
|
|
$ |
181,112 |
|
|
|
|
|
$ |
170,719 |
|
|
||||||
Net interest margin (3) |
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
3.53 |
% |
||||||
Cost of deposits (4) |
|
|
|
|
|
0.58 |
|
|
|
|
|
|
0.22 |
|
|
|
|
|
|
0.04 |
|
||||||
Cost of funds (5) |
|
|
|
|
|
0.77 |
|
|
|
|
|
|
0.38 |
|
|
|
|
|
|
0.14 |
|
||||||
Cost of core deposits (6) |
|
|
|
|
|
0.31 |
|
|
|
|
|
|
0.11 |
|
|
|
|
|
|
0.03 |
|
||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
163.77 |
|
|
|
|
|
|
168.80 |
|
|
|
|
|
|
176.37 |
|
____________________ | ||
(1) |
Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs, discounts/premiums, and the basis adjustment of certain loans included in fair value hedging relationships. |
|
(2) |
Interest income includes net discount accretion of |
|
(3) |
Represents annualized net interest income divided by average interest-earning assets. |
|
(4) |
Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. |
|
(5) |
Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. |
|
(6) |
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
Provision for Credit Losses
For the fourth quarter of 2022, the Company recorded a
The provision recapture for loans in the fourth quarter of 2021 was reflective of favorable changes in the macroeconomic forecasts related to the COVID-19 pandemic relative to prior periods.
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Provision for Credit Losses |
|
|
|
|
|
|
||||||
Provision for loan losses |
|
$ |
3,899 |
|
|
$ |
546 |
|
|
$ |
(14,710 |
) |
Provision for unfunded commitments |
|
|
(1,013 |
) |
|
|
549 |
|
|
|
51 |
|
Provision for held-to-maturity securities |
|
|
(48 |
) |
|
|
(18 |
) |
|
|
11 |
|
Total provision for credit losses |
|
$ |
2,838 |
|
|
$ |
1,077 |
|
|
$ |
(14,648 |
) |
Noninterest Income
Noninterest income for the fourth quarter of 2022 was
Noninterest income for the fourth quarter of 2022 decreased
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Noninterest income |
|
|
|
|
|
|
||||||
Loan servicing income |
|
$ |
346 |
|
|
$ |
397 |
|
|
$ |
505 |
|
Service charges on deposit accounts |
|
|
2,689 |
|
|
|
2,704 |
|
|
|
2,590 |
|
Other service fee income |
|
|
295 |
|
|
|
323 |
|
|
|
391 |
|
Debit card interchange fee income |
|
|
1,048 |
|
|
|
808 |
|
|
|
769 |
|
Earnings on bank owned life insurance |
|
|
3,359 |
|
|
|
3,339 |
|
|
|
3,521 |
|
Net gain from sales of loans |
|
|
151 |
|
|
|
457 |
|
|
|
1,334 |
|
Net (loss) gain from sales of investment securities |
|
|
— |
|
|
|
(393 |
) |
|
|
3,585 |
|
Trust custodial account fees |
|
|
9,722 |
|
|
|
9,951 |
|
|
|
11,611 |
|
Escrow and exchange fees |
|
|
1,282 |
|
|
|
1,555 |
|
|
|
2,221 |
|
Other income |
|
|
1,605 |
|
|
|
1,023 |
|
|
|
754 |
|
Total noninterest income |
|
$ |
20,497 |
|
|
$ |
20,164 |
|
|
$ |
27,281 |
|
Noninterest Expense
Noninterest expense totaled
Noninterest expense increased by
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Noninterest expense |
|
|
|
|
|
|
||||||
Compensation and benefits |
|
$ |
54,347 |
|
|
$ |
56,355 |
|
|
$ |
56,076 |
|
Premises and occupancy |
|
|
11,641 |
|
|
|
12,011 |
|
|
|
11,403 |
|
Data processing |
|
|
6,991 |
|
|
|
7,058 |
|
|
|
5,881 |
|
|
|
|
1,463 |
|
|
|
1,461 |
|
|
|
1,389 |
|
Legal and professional services |
|
|
5,175 |
|
|
|
4,075 |
|
|
|
5,870 |
|
Marketing expense |
|
|
1,985 |
|
|
|
1,912 |
|
|
|
1,821 |
|
Office expense |
|
|
1,310 |
|
|
|
1,338 |
|
|
|
1,463 |
|
Loan expense |
|
|
743 |
|
|
|
789 |
|
|
|
857 |
|
Deposit expense |
|
|
6,770 |
|
|
|
4,846 |
|
|
|
3,836 |
|
Amortization of intangible assets |
|
|
3,440 |
|
|
|
3,472 |
|
|
|
3,880 |
|
Other expense |
|
|
5,317 |
|
|
|
7,549 |
|
|
|
4,776 |
|
Total noninterest expense |
|
$ |
99,182 |
|
|
$ |
100,866 |
|
|
$ |
97,252 |
|
Income Tax
For the fourth quarter of 2022, our income tax expense totaled
For full year 2022, our income tax expense totaled
BALANCE SHEET HIGHLIGHTS
Loans
Loans held for investment totaled
During the fourth quarter of 2022, loan commitments totaled
At
The following table presents the primary loan roll-forward activities for total gross loans, including both loans held for investment and loans held for sale, during the quarters indicated:
|
Three Months Ended |
|||||||||||
|
|
|
|
|
|
|||||||
(Dollars in thousands) |
2022 |
|
2022 |
|
2021 |
|||||||
Beginning loan balance |
$ |
14,979,098 |
|
|
$ |
15,101,652 |
|
|
$ |
13,990,961 |
|
|
New commitments |
|
239,829 |
|
|
|
789,198 |
|
|
|
1,479,445 |
|
|
Unfunded new commitments |
|
(90,758 |
) |
|
|
(338,534 |
) |
|
|
(408,963 |
) |
|
Net new fundings |
|
149,071 |
|
|
|
450,664 |
|
|
|
1,070,482 |
|
|
Amortization/maturities/payoffs |
|
(481,120 |
) |
|
|
(568,615 |
) |
|
|
(935,064 |
) |
|
Net draws on existing lines of credit |
|
107,560 |
|
|
|
21,416 |
|
|
|
194,548 |
|
|
Loan sales |
|
(9,471 |
) |
|
|
(24,701 |
) |
|
|
(13,427 |
) |
|
Charge-offs |
|
(4,271 |
) |
|
|
(1,318 |
) |
|
|
(734 |
) |
|
Net (decrease) increase |
|
(238,231 |
) |
|
|
(122,554 |
) |
|
|
315,805 |
|
|
Ending gross loan balance before basis adjustment |
|
14,740,867 |
|
|
|
14,979,098 |
|
|
|
14,306,766 |
|
|
Basis adjustment associated with fair value hedge (1) |
|
(61,926 |
) |
|
|
(68,124 |
) |
|
|
— |
|
|
Ending gross loan balance |
$ |
14,678,941 |
|
|
$ |
14,910,974 |
|
|
$ |
14,306,766 |
|
____________________ | ||
(1) |
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
|
The following table presents the composition of the loans held for investment as of the dates indicated:
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Investor loans secured by real estate |
|
|
|
|
|
|
||||||
Commercial real estate (“CRE”) non-owner-occupied |
|
$ |
2,660,321 |
|
|
$ |
2,771,272 |
|
|
$ |
2,771,137 |
|
Multifamily |
|
|
6,112,026 |
|
|
|
6,199,581 |
|
|
|
5,891,934 |
|
Construction and land |
|
|
399,034 |
|
|
|
373,194 |
|
|
|
277,640 |
|
SBA secured by real estate (1) |
|
|
42,135 |
|
|
|
42,998 |
|
|
|
46,917 |
|
Total investor loans secured by real estate |
|
|
9,213,516 |
|
|
|
9,387,045 |
|
|
|
8,987,628 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
||||||
CRE owner-occupied |
|
|
2,432,163 |
|
|
|
2,477,530 |
|
|
|
2,251,014 |
|
Franchise real estate secured |
|
|
378,057 |
|
|
|
383,468 |
|
|
|
380,381 |
|
SBA secured by real estate (3) |
|
|
61,368 |
|
|
|
64,002 |
|
|
|
69,184 |
|
Total business loans secured by real estate |
|
|
2,871,588 |
|
|
|
2,925,000 |
|
|
|
2,700,579 |
|
Commercial loans (4) |
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
2,160,948 |
|
|
|
2,164,623 |
|
|
|
2,103,112 |
|
Franchise non-real estate secured |
|
|
404,791 |
|
|
|
409,773 |
|
|
|
392,576 |
|
SBA non-real estate secured |
|
|
11,100 |
|
|
|
11,557 |
|
|
|
11,045 |
|
Total commercial loans |
|
|
2,576,839 |
|
|
|
2,585,953 |
|
|
|
2,506,733 |
|
Retail loans |
|
|
|
|
|
|
||||||
Single family residential (5) |
|
|
72,997 |
|
|
|
75,176 |
|
|
|
95,292 |
|
Consumer |
|
|
3,284 |
|
|
|
3,761 |
|
|
|
5,665 |
|
Total retail loans |
|
|
76,281 |
|
|
|
78,937 |
|
|
|
100,957 |
|
Loans held for investment before basis adjustment (6) |
|
|
14,738,224 |
|
|
|
14,976,935 |
|
|
|
14,295,897 |
|
Basis adjustment associated with fair value hedge (7) |
|
|
(61,926 |
) |
|
|
(68,124 |
) |
|
|
— |
|
Loans held for investment |
|
|
14,676,298 |
|
|
|
14,908,811 |
|
|
|
14,295,897 |
|
Allowance for credit losses for loans held for investment |
|
|
(195,651 |
) |
|
|
(195,549 |
) |
|
|
(197,752 |
) |
Loans held for investment, net |
|
$ |
14,480,647 |
|
|
$ |
14,713,262 |
|
|
$ |
14,098,145 |
|
|
|
|
|
|
|
|
||||||
Total unfunded loan commitments |
|
|
2,489,203 |
|
|
|
2,823,555 |
|
|
|
2,507,911 |
|
Loans held for sale, at lower of cost or fair value |
|
$ |
2,643 |
|
|
$ |
2,163 |
|
|
$ |
10,869 |
|
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
(6) |
Includes unaccreted fair value net purchase discounts of |
|
(7) |
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
|
The total end of period weighted average interest rate on loans, excluding fees and discounts, at
The following table presents the composition of loan commitments originated during the quarters indicated:
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Investor loans secured by real estate |
|
|
|
|
|
|
||||||
CRE non-owner-occupied |
|
$ |
34,258 |
|
|
$ |
88,708 |
|
|
$ |
94,740 |
|
Multifamily |
|
|
28,285 |
|
|
|
151,269 |
|
|
|
552,600 |
|
Construction and land |
|
|
31,175 |
|
|
|
123,557 |
|
|
|
94,343 |
|
Total investor loans secured by real estate |
|
|
93,718 |
|
|
|
363,534 |
|
|
|
741,683 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
||||||
CRE owner-occupied |
|
|
24,266 |
|
|
|
80,676 |
|
|
|
147,322 |
|
Franchise real estate secured |
|
|
840 |
|
|
|
14,011 |
|
|
|
52,034 |
|
SBA secured by real estate (3) |
|
|
4,198 |
|
|
|
6,468 |
|
|
|
15,631 |
|
Total business loans secured by real estate |
|
|
29,304 |
|
|
|
101,155 |
|
|
|
214,987 |
|
Commercial loans (4) |
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
96,566 |
|
|
|
288,857 |
|
|
|
469,018 |
|
Franchise non-real estate secured |
|
|
14,130 |
|
|
|
22,413 |
|
|
|
43,219 |
|
SBA non-real estate secured |
|
|
1,058 |
|
|
|
4,673 |
|
|
|
3,500 |
|
Total commercial loans |
|
|
111,754 |
|
|
|
315,943 |
|
|
|
515,737 |
|
Retail loans |
|
|
|
|
|
|
||||||
Single family residential (5) |
|
|
5,053 |
|
|
|
8,566 |
|
|
|
6,800 |
|
Consumer |
|
|
— |
|
|
|
— |
|
|
|
238 |
|
Total retail loans |
|
|
5,053 |
|
|
|
8,566 |
|
|
|
7,038 |
|
Total loan commitments |
|
$ |
239,829 |
|
|
$ |
789,198 |
|
|
$ |
1,479,445 |
|
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
The weighted average interest rate on new loan commitments increased to
Asset Quality and Allowance for Credit Losses
At
The following table provides the allocation of the ACL for loans held for investment, as well as the activity in the ACL attributed to various segments in the loan portfolio as of and for the period indicated:
|
Three Months Ended |
|||||||||||||||||||
(Dollars in thousands) |
Beginning
|
|
Charge-offs |
|
Recoveries |
|
Provision for
|
|
Ending
|
|||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|||||||||||
CRE non-owner occupied |
$ |
37,104 |
|
$ |
(3,632 |
) |
|
$ |
— |
|
$ |
220 |
|
|
$ |
33,692 |
||||
Multifamily |
|
56,086 |
|
|
|
— |
|
|
|
— |
|
|
|
248 |
|
|
|
56,334 |
|
|
Construction and land |
|
6,440 |
|
|
|
— |
|
|
|
— |
|
|
|
674 |
|
|
|
7,114 |
|
|
SBA secured by real estate (1) |
|
2,955 |
|
|
|
— |
|
|
|
— |
|
|
|
(363 |
) |
|
|
2,592 |
|
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|||||||||||
CRE owner-occupied |
|
31,826 |
|
|
|
— |
|
|
|
23 |
|
|
|
491 |
|
|
|
32,340 |
|
|
Franchise real estate secured |
|
6,710 |
|
|
|
— |
|
|
|
— |
|
|
|
309 |
|
|
|
7,019 |
|
|
SBA secured by real estate (3) |
|
4,785 |
|
|
|
— |
|
|
|
— |
|
|
|
(437 |
) |
|
|
4,348 |
|
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial and industrial |
|
35,498 |
|
|
|
(637 |
) |
|
|
387 |
|
|
|
(79 |
) |
|
|
35,169 |
|
|
Franchise non-real estate secured |
|
13,194 |
|
|
|
— |
|
|
|
— |
|
|
|
2,835 |
|
|
|
16,029 |
|
|
SBA non-real estate secured |
|
440 |
|
|
|
— |
|
|
|
7 |
|
|
|
(6 |
) |
|
|
441 |
|
|
Retail loans |
|
|
|
|
|
|
|
|
|
|||||||||||
Single family residential (5) |
|
296 |
|
|
|
— |
|
|
|
57 |
|
|
|
(1 |
) |
|
|
352 |
|
|
Consumer loans |
|
215 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
8 |
|
|
|
221 |
|
|
Totals |
$ |
195,549 |
|
|
$ |
(4,271 |
) |
|
$ |
474 |
|
|
$ |
3,899 |
|
|
$ |
195,651 |
|
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
The ratio of ACL to loans held for investment at
Nonperforming assets totaled
Classified loans totaled
The following table presents the asset quality metrics of the loan portfolio as of the dates indicated:
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Asset Quality |
|
|
|
|
|
|
||||||
Nonperforming loans |
|
$ |
30,905 |
|
|
$ |
60,464 |
|
|
$ |
31,273 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonperforming assets |
|
$ |
30,905 |
|
|
$ |
60,464 |
|
|
$ |
31,273 |
|
|
|
|
|
|
|
|
||||||
Total classified assets (1) |
|
$ |
149,304 |
|
|
$ |
110,143 |
|
|
$ |
121,827 |
|
Allowance for credit losses |
|
|
195,651 |
|
|
|
195,549 |
|
|
|
197,752 |
|
Allowance for credit losses as a percent of total nonperforming loans |
|
|
633 |
% |
|
|
323 |
% |
|
|
632 |
% |
Nonperforming loans as a percent of loans held for investment |
|
|
0.21 |
|
|
|
0.41 |
|
|
|
0.22 |
|
Nonperforming assets as a percent of total assets |
|
|
0.14 |
|
|
|
0.28 |
|
|
|
0.15 |
|
Classified loans to total loans held for investment |
|
|
1.02 |
|
|
|
0.74 |
|
|
|
0.85 |
|
Classified assets to total assets |
|
|
0.69 |
|
|
|
0.51 |
|
|
|
0.58 |
|
Net loan charge-offs (recoveries) for the quarter ended |
|
$ |
3,797 |
|
|
$ |
1,072 |
|
|
$ |
(981 |
) |
Net loan charge-offs (recoveries) for the quarter to average total loans |
|
|
0.03 |
% |
|
|
0.01 |
% |
|
|
(0.01 |
)% |
Allowance for credit losses to loans held for investment (2) |
|
|
1.33 |
|
|
|
1.31 |
|
|
|
1.38 |
|
Delinquent Loans: |
|
|
|
|
|
|
||||||
30 - 59 days |
|
$ |
20,538 |
|
|
$ |
1,484 |
|
|
$ |
1,395 |
|
60 - 89 days |
|
|
185 |
|
|
|
6,535 |
|
|
|
— |
|
90+ days |
|
|
22,625 |
|
|
|
33,238 |
|
|
|
18,100 |
|
Total delinquency |
|
$ |
43,348 |
|
|
$ |
41,257 |
|
|
$ |
19,495 |
|
Delinquency as a percent of loans held for investment |
|
|
0.30 |
% |
|
|
0.28 |
% |
|
|
0.14 |
% |
____________________ | ||
(1) |
Includes substandard loans and other real estate owned. |
|
(2) |
At |
|
At
The decrease in investment securities from
Deposits
At
At
At
The weighted average cost of deposits for the fourth quarter of 2022 was
At
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
||||||
Deposit Accounts |
|
|
|
|
|
|
||||||
Noninterest-bearing checking |
|
$ |
6,306,825 |
|
|
$ |
6,775,465 |
|
|
$ |
6,757,259 |
|
Interest-bearing: |
|
|
|
|
|
|
||||||
Checking |
|
|
3,119,850 |
|
|
|
3,605,498 |
|
|
|
3,493,331 |
|
Money market/savings |
|
|
5,422,577 |
|
|
|
5,493,958 |
|
|
|
5,801,173 |
|
Total core deposits (1) |
|
|
14,849,252 |
|
|
|
15,874,921 |
|
|
|
16,051,763 |
|
Brokered money market |
|
|
30 |
|
|
|
30 |
|
|
|
5,553 |
|
Retail certificates of deposit |
|
|
1,086,423 |
|
|
|
872,421 |
|
|
|
1,058,273 |
|
Wholesale/brokered certificates of deposit |
|
|
1,416,696 |
|
|
|
999,002 |
|
|
|
— |
|
Total non-core deposits |
|
|
2,503,149 |
|
|
|
1,871,453 |
|
|
|
1,063,826 |
|
Total deposits |
|
$ |
17,352,401 |
|
|
$ |
17,746,374 |
|
|
$ |
17,115,589 |
|
|
|
|
|
|
|
|
||||||
Cost of deposits |
|
|
0.58 |
% |
|
|
0.22 |
% |
|
|
0.04 |
% |
Cost of core deposits (2) |
|
|
0.31 |
|
|
|
0.11 |
|
|
|
0.03 |
|
Noninterest-bearing deposits as a percent of total deposits |
|
|
36.3 |
|
|
|
38.2 |
|
|
|
39.5 |
|
Non-maturity deposits as a percent of total deposits |
|
|
85.6 |
|
|
|
89.5 |
|
|
|
93.8 |
|
Core deposits as a percent of total deposits |
|
|
85.6 |
|
|
|
89.5 |
|
|
|
93.8 |
|
____________________ | ||
(1) |
Core deposits are total deposits excluding all certificates of deposits and all brokered deposits. |
|
(2) |
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
Borrowings
At
Capital Ratios
At
The Company implemented the CECL model on
____________________ | ||
(1) |
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
The following table presents capital ratios and share data as of the dates indicated:
|
|
|
|
|
|
|
||||||
Capital Ratios |
|
2022 |
|
2022 |
|
2021 |
||||||
|
|
|
||||||||||
Tier 1 leverage ratio |
|
|
10.29 |
% |
|
|
10.12 |
% |
|
|
10.08 |
% |
Common equity tier 1 risk-based capital ratio |
|
|
12.99 |
|
|
|
12.36 |
|
|
|
12.11 |
|
Tier 1 risk-based capital ratio |
|
|
12.99 |
|
|
|
12.36 |
|
|
|
12.11 |
|
Total risk-based capital ratio |
|
|
15.53 |
|
|
|
14.83 |
|
|
|
14.62 |
|
Tangible common equity ratio (1) |
|
|
8.88 |
|
|
|
8.59 |
|
|
|
9.52 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Tier 1 leverage ratio |
|
|
11.80 |
% |
|
|
11.64 |
% |
|
|
11.62 |
% |
Common equity tier 1 risk-based capital ratio |
|
|
14.89 |
|
|
|
14.23 |
|
|
|
13.96 |
|
Tier 1 risk-based capital ratio |
|
|
14.89 |
|
|
|
14.23 |
|
|
|
13.96 |
|
Total risk-based capital ratio |
|
|
15.74 |
|
|
|
15.05 |
|
|
|
14.70 |
|
|
|
|
|
|
|
|
||||||
Share Data |
|
|
|
|
|
|
||||||
Book value per share |
|
$ |
29.45 |
|
|
$ |
28.79 |
|
|
$ |
30.58 |
|
Tangible book value per share (1) |
|
|
19.38 |
|
|
|
18.68 |
|
|
|
20.29 |
|
Common equity dividends declared per share |
|
|
0.33 |
|
|
|
0.33 |
|
|
|
0.33 |
|
Closing stock price (2) |
|
|
31.56 |
|
|
|
30.96 |
|
|
|
40.03 |
|
Shares issued and outstanding |
|
|
95,021,760 |
|
|
|
95,016,767 |
|
|
|
94,389,543 |
|
Market Capitalization (2)(3) |
|
$ |
2,998,887 |
|
|
$ |
2,941,719 |
|
|
$ |
3,778,413 |
|
____________________ | ||
(1) |
A reconciliation of the non-GAAP measures of tangible common equity and tangible book value per share to the GAAP measures of common stockholders' equity and book value per share is set forth below. |
|
(2) |
As of the last trading day prior to period end. |
|
(3) |
Dollars in thousands. |
|
Dividend and Stock Repurchase Program
On
Conference Call and Webcast
The Company will host a conference call at
About
FORWARD-LOOKING STATEMENTS
The statements contained herein that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, stockholder value creation, tax rates, and the impact of acquisitions we have made or may make.
Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of
The Company undertakes no obligation to revise or publicly release any revision or update to these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents |
|
$ |
1,101,249 |
|
|
$ |
739,211 |
|
|
$ |
972,798 |
|
|
$ |
809,259 |
|
|
$ |
304,703 |
|
Interest-bearing time deposits with financial institutions |
|
|
1,734 |
|
|
|
1,733 |
|
|
|
2,216 |
|
|
|
2,216 |
|
|
|
2,216 |
|
Investments held-to-maturity, at amortized cost, net of allowance for credit losses |
|
|
1,388,103 |
|
|
|
1,385,502 |
|
|
|
1,390,682 |
|
|
|
996,382 |
|
|
|
381,674 |
|
Investment securities available for sale, at fair value |
|
|
2,601,013 |
|
|
|
2,661,079 |
|
|
|
2,679,070 |
|
|
|
3,222,095 |
|
|
|
4,273,864 |
|
FHLB, FRB, and other stock |
|
|
119,918 |
|
|
|
118,778 |
|
|
|
118,636 |
|
|
|
116,973 |
|
|
|
117,538 |
|
Loans held for sale, at lower of cost or fair value |
|
|
2,643 |
|
|
|
2,163 |
|
|
|
2,957 |
|
|
|
11,646 |
|
|
|
10,869 |
|
Loans held for investment |
|
|
14,676,298 |
|
|
|
14,908,811 |
|
|
|
15,047,608 |
|
|
|
14,733,755 |
|
|
|
14,295,897 |
|
Allowance for credit losses |
|
|
(195,651 |
) |
|
|
(195,549 |
) |
|
|
(196,075 |
) |
|
|
(197,517 |
) |
|
|
(197,752 |
) |
Loans held for investment, net |
|
|
14,480,647 |
|
|
|
14,713,262 |
|
|
|
14,851,533 |
|
|
|
14,536,238 |
|
|
|
14,098,145 |
|
Accrued interest receivable |
|
|
73,784 |
|
|
|
66,192 |
|
|
|
66,898 |
|
|
|
60,922 |
|
|
|
65,728 |
|
Premises and equipment |
|
|
64,543 |
|
|
|
65,651 |
|
|
|
68,435 |
|
|
|
70,453 |
|
|
|
71,908 |
|
Deferred income taxes, net |
|
|
183,602 |
|
|
|
190,948 |
|
|
|
163,767 |
|
|
|
133,938 |
|
|
|
87,344 |
|
Bank owned life insurance |
|
|
460,010 |
|
|
|
457,301 |
|
|
|
454,593 |
|
|
|
451,968 |
|
|
|
449,353 |
|
Intangible assets |
|
|
55,588 |
|
|
|
59,028 |
|
|
|
62,500 |
|
|
|
65,978 |
|
|
|
69,571 |
|
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
Other assets |
|
|
253,871 |
|
|
|
257,041 |
|
|
|
258,522 |
|
|
|
242,916 |
|
|
|
260,204 |
|
Total assets |
|
$ |
21,688,017 |
|
|
$ |
21,619,201 |
|
|
$ |
21,993,919 |
|
|
$ |
21,622,296 |
|
|
$ |
21,094,429 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposit accounts: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing checking |
|
$ |
6,306,825 |
|
|
$ |
6,775,465 |
|
|
$ |
6,934,318 |
|
|
$ |
7,106,548 |
|
|
$ |
6,757,259 |
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking |
|
|
3,119,850 |
|
|
|
3,605,498 |
|
|
|
4,149,432 |
|
|
|
3,679,067 |
|
|
|
3,493,331 |
|
Money market/savings |
|
|
5,422,607 |
|
|
|
5,493,988 |
|
|
|
5,545,230 |
|
|
|
5,872,597 |
|
|
|
5,806,726 |
|
Retail certificates of deposit |
|
|
1,086,423 |
|
|
|
872,421 |
|
|
|
855,966 |
|
|
|
1,031,011 |
|
|
|
1,058,273 |
|
Wholesale/brokered certificates of deposit |
|
|
1,416,696 |
|
|
|
999,002 |
|
|
|
599,667 |
|
|
|
— |
|
|
|
— |
|
Total interest-bearing |
|
|
11,045,576 |
|
|
|
10,970,909 |
|
|
|
11,150,295 |
|
|
|
10,582,675 |
|
|
|
10,358,330 |
|
Total deposits |
|
|
17,352,401 |
|
|
|
17,746,374 |
|
|
|
18,084,613 |
|
|
|
17,689,223 |
|
|
|
17,115,589 |
|
FHLB advances and other borrowings |
|
|
1,000,000 |
|
|
|
600,000 |
|
|
|
600,000 |
|
|
|
600,000 |
|
|
|
558,000 |
|
Subordinated debentures |
|
|
331,204 |
|
|
|
331,045 |
|
|
|
330,886 |
|
|
|
330,726 |
|
|
|
330,567 |
|
Accrued expenses and other liabilities |
|
|
206,023 |
|
|
|
206,386 |
|
|
|
223,201 |
|
|
|
219,329 |
|
|
|
203,962 |
|
Total liabilities |
|
|
18,889,628 |
|
|
|
18,883,805 |
|
|
|
19,238,700 |
|
|
|
18,839,278 |
|
|
|
18,208,118 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
||||||||||
Common stock |
|
|
933 |
|
|
|
933 |
|
|
|
933 |
|
|
|
933 |
|
|
|
929 |
|
Additional paid-in capital |
|
|
2,362,663 |
|
|
|
2,357,731 |
|
|
|
2,353,361 |
|
|
|
2,348,727 |
|
|
|
2,351,294 |
|
Retained earnings |
|
|
700,040 |
|
|
|
657,845 |
|
|
|
615,943 |
|
|
|
577,591 |
|
|
|
541,950 |
|
Accumulated other comprehensive loss |
|
|
(265,247 |
) |
|
|
(281,113 |
) |
|
|
(215,018 |
) |
|
|
(144,233 |
) |
|
|
(7,862 |
) |
Total stockholders' equity |
|
|
2,798,389 |
|
|
|
2,735,396 |
|
|
|
2,755,219 |
|
|
|
2,783,018 |
|
|
|
2,886,311 |
|
Total liabilities and stockholders' equity |
|
$ |
21,688,017 |
|
|
$ |
21,619,201 |
|
|
$ |
21,993,919 |
|
|
$ |
21,622,296 |
|
|
$ |
21,094,429 |
|
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands, except per share data) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans |
|
$ |
184,457 |
|
|
$ |
174,204 |
|
|
$ |
157,418 |
|
|
$ |
673,720 |
|
|
$ |
622,033 |
|
Investment securities and other interest-earning assets |
|
|
33,324 |
|
|
|
24,821 |
|
|
|
19,588 |
|
|
|
94,858 |
|
|
|
74,706 |
|
Total interest income |
|
|
217,781 |
|
|
|
199,025 |
|
|
|
177,006 |
|
|
|
768,578 |
|
|
|
696,739 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
25,865 |
|
|
|
9,873 |
|
|
|
1,694 |
|
|
|
40,093 |
|
|
|
11,817 |
|
FHLB advances and other borrowings |
|
|
5,960 |
|
|
|
3,480 |
|
|
|
33 |
|
|
|
13,131 |
|
|
|
99 |
|
Subordinated debentures |
|
|
4,560 |
|
|
|
4,560 |
|
|
|
4,560 |
|
|
|
18,242 |
|
|
|
22,449 |
|
Total interest expense |
|
|
36,385 |
|
|
|
17,913 |
|
|
|
6,287 |
|
|
|
71,466 |
|
|
|
34,365 |
|
Net interest income before provision for credit losses |
|
|
181,396 |
|
|
|
181,112 |
|
|
|
170,719 |
|
|
|
697,112 |
|
|
|
662,374 |
|
Provision for credit losses |
|
|
2,838 |
|
|
|
1,077 |
|
|
|
(14,648 |
) |
|
|
4,832 |
|
|
|
(70,876 |
) |
Net interest income after provision for credit losses |
|
|
178,558 |
|
|
|
180,035 |
|
|
|
185,367 |
|
|
|
692,280 |
|
|
|
733,250 |
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loan servicing income |
|
|
346 |
|
|
|
397 |
|
|
|
505 |
|
|
|
1,664 |
|
|
|
2,121 |
|
Service charges on deposit accounts |
|
|
2,689 |
|
|
|
2,704 |
|
|
|
2,590 |
|
|
|
10,698 |
|
|
|
9,219 |
|
Other service fee income |
|
|
295 |
|
|
|
323 |
|
|
|
391 |
|
|
|
1,351 |
|
|
|
1,566 |
|
Debit card interchange fee income |
|
|
1,048 |
|
|
|
808 |
|
|
|
769 |
|
|
|
3,628 |
|
|
|
3,489 |
|
Earnings on bank owned life insurance |
|
|
3,359 |
|
|
|
3,339 |
|
|
|
3,521 |
|
|
|
13,159 |
|
|
|
11,299 |
|
Net gain from sales of loans |
|
|
151 |
|
|
|
457 |
|
|
|
1,334 |
|
|
|
3,238 |
|
|
|
4,428 |
|
Net (loss) gain from sales of investment securities |
|
|
— |
|
|
|
(393 |
) |
|
|
3,585 |
|
|
|
1,710 |
|
|
|
16,906 |
|
Trust custodial account fees |
|
|
9,722 |
|
|
|
9,951 |
|
|
|
11,611 |
|
|
|
41,606 |
|
|
|
38,176 |
|
Escrow and exchange fees |
|
|
1,282 |
|
|
|
1,555 |
|
|
|
2,221 |
|
|
|
6,325 |
|
|
|
7,286 |
|
Other income |
|
|
1,605 |
|
|
|
1,023 |
|
|
|
754 |
|
|
|
5,369 |
|
|
|
13,360 |
|
Total noninterest income |
|
|
20,497 |
|
|
|
20,164 |
|
|
|
27,281 |
|
|
|
88,748 |
|
|
|
107,850 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation and benefits |
|
|
54,347 |
|
|
|
56,355 |
|
|
|
56,076 |
|
|
|
225,245 |
|
|
|
215,690 |
|
Premises and occupancy |
|
|
11,641 |
|
|
|
12,011 |
|
|
|
11,403 |
|
|
|
47,433 |
|
|
|
48,234 |
|
Data processing |
|
|
6,991 |
|
|
|
7,058 |
|
|
|
5,881 |
|
|
|
26,649 |
|
|
|
23,770 |
|
|
|
|
1,463 |
|
|
|
1,461 |
|
|
|
1,389 |
|
|
|
5,772 |
|
|
|
5,274 |
|
Legal and professional services |
|
|
5,175 |
|
|
|
4,075 |
|
|
|
5,870 |
|
|
|
17,947 |
|
|
|
18,554 |
|
Marketing expense |
|
|
1,985 |
|
|
|
1,912 |
|
|
|
1,821 |
|
|
|
7,632 |
|
|
|
6,917 |
|
Office expense |
|
|
1,310 |
|
|
|
1,338 |
|
|
|
1,463 |
|
|
|
5,103 |
|
|
|
5,957 |
|
Loan expense |
|
|
743 |
|
|
|
789 |
|
|
|
857 |
|
|
|
3,810 |
|
|
|
4,469 |
|
Deposit expense |
|
|
6,770 |
|
|
|
4,846 |
|
|
|
3,836 |
|
|
|
19,448 |
|
|
|
15,654 |
|
Merger-related expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
Amortization of intangible assets |
|
|
3,440 |
|
|
|
3,472 |
|
|
|
3,880 |
|
|
|
13,983 |
|
|
|
15,936 |
|
Other expense |
|
|
5,317 |
|
|
|
7,549 |
|
|
|
4,776 |
|
|
|
23,648 |
|
|
|
19,817 |
|
Total noninterest expense |
|
|
99,182 |
|
|
|
100,866 |
|
|
|
97,252 |
|
|
|
396,670 |
|
|
|
380,277 |
|
Net income before income taxes |
|
|
99,873 |
|
|
|
99,333 |
|
|
|
115,396 |
|
|
|
384,358 |
|
|
|
460,823 |
|
Income tax |
|
|
26,200 |
|
|
|
25,970 |
|
|
|
30,565 |
|
|
|
100,615 |
|
|
|
120,934 |
|
Net income |
|
$ |
73,673 |
|
|
$ |
73,363 |
|
|
$ |
84,831 |
|
|
$ |
283,743 |
|
|
$ |
339,889 |
|
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
$ |
0.78 |
|
|
$ |
0.77 |
|
|
$ |
0.90 |
|
|
$ |
2.99 |
|
|
$ |
3.60 |
|
Diluted |
|
|
0.77 |
|
|
|
0.77 |
|
|
|
0.89 |
|
|
|
2.98 |
|
|
|
3.58 |
|
WEIGHTED AVERAGE SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
|
93,810,468 |
|
|
|
93,793,502 |
|
|
|
93,415,304 |
|
|
|
93,718,293 |
|
|
|
93,532,109 |
|
Diluted |
|
|
94,176,633 |
|
|
|
94,120,637 |
|
|
|
93,906,491 |
|
|
|
94,091,461 |
|
|
|
94,012,137 |
|
SELECTED FINANCIAL DATA
|
|||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA |
|||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands) |
|
Average
|
|
Interest |
|
Average
|
|
Average
|
|
Interest |
|
Average
|
|
Average
|
|
Interest |
|
Average
|
|||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents |
|
$ |
1,015,197 |
|
$ |
8,636 |
|
3.37 |
% |
|
$ |
665,510 |
|
$ |
2,754 |
|
1.64 |
% |
|
$ |
334,371 |
|
$ |
66 |
|
0.08 |
% |
Investment securities |
|
|
4,130,042 |
|
|
24,688 |
|
2.39 |
|
|
|
4,277,444 |
|
|
22,067 |
|
2.06 |
|
|
|
4,833,251 |
|
|
19,522 |
|
1.62 |
|
Loans receivable, net (1) (2) |
|
|
14,799,417 |
|
|
184,457 |
|
4.94 |
|
|
|
14,986,682 |
|
|
174,204 |
|
4.61 |
|
|
|
14,005,836 |
|
|
157,418 |
|
4.46 |
|
Total interest-earning assets |
|
|
19,944,656 |
|
|
217,781 |
|
4.33 |
|
|
|
19,929,636 |
|
|
199,025 |
|
3.96 |
|
|
|
19,173,458 |
|
|
177,006 |
|
3.66 |
|
Noninterest-earning assets |
|
|
1,784,277 |
|
|
|
|
|
|
1,757,800 |
|
|
|
|
|
|
1,693,547 |
|
|
|
|
||||||
Total assets |
|
$ |
21,728,933 |
|
|
|
|
|
$ |
21,687,436 |
|
|
|
|
|
$ |
20,867,005 |
|
|
|
|
||||||
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest checking |
|
$ |
3,320,146 |
|
$ |
3,752 |
|
0.45 |
% |
|
$ |
3,812,448 |
|
$ |
1,658 |
|
0.17 |
% |
|
$ |
3,501,323 |
|
$ |
225 |
|
0.03 |
% |
Money market |
|
|
4,998,726 |
|
|
7,897 |
|
0.63 |
|
|
|
5,053,890 |
|
|
2,940 |
|
0.23 |
|
|
|
5,467,559 |
|
|
925 |
|
0.07 |
|
Savings |
|
|
443,016 |
|
|
310 |
|
0.28 |
|
|
|
434,591 |
|
|
28 |
|
0.03 |
|
|
|
418,218 |
|
|
27 |
|
0.03 |
|
Retail certificates of deposit |
|
|
975,958 |
|
|
3,941 |
|
1.60 |
|
|
|
835,645 |
|
|
1,420 |
|
0.67 |
|
|
|
1,084,326 |
|
|
517 |
|
0.19 |
|
Wholesale/brokered certificates of deposit |
|
|
1,283,537 |
|
|
9,965 |
|
3.08 |
|
|
|
702,785 |
|
|
3,827 |
|
2.16 |
|
|
|
— |
|
|
— |
|
— |
|
Total interest-bearing deposits |
|
|
11,021,383 |
|
|
25,865 |
|
0.93 |
|
|
|
10,839,359 |
|
|
9,873 |
|
0.36 |
|
|
|
10,471,426 |
|
|
1,694 |
|
0.06 |
|
FHLB advances and other borrowings |
|
|
826,125 |
|
|
5,960 |
|
2.86 |
|
|
|
636,006 |
|
|
3,480 |
|
2.17 |
|
|
|
69,538 |
|
|
33 |
|
0.19 |
|
Subordinated debentures |
|
|
331,133 |
|
|
4,560 |
|
5.51 |
|
|
|
330,975 |
|
|
4,560 |
|
5.51 |
|
|
|
330,476 |
|
|
4,560 |
|
5.52 |
|
Total borrowings |
|
|
1,157,258 |
|
|
10,520 |
|
3.62 |
|
|
|
966,981 |
|
|
8,040 |
|
3.31 |
|
|
|
400,014 |
|
|
4,593 |
|
4.59 |
|
Total interest-bearing liabilities |
|
|
12,178,641 |
|
|
36,385 |
|
1.19 |
|
|
|
11,806,340 |
|
|
17,913 |
|
0.60 |
|
|
|
10,871,440 |
|
|
6,287 |
|
0.23 |
|
Noninterest-bearing deposits |
|
|
6,587,400 |
|
|
|
|
|
|
6,893,463 |
|
|
|
|
|
|
6,911,702 |
|
|
|
|
||||||
Other liabilities |
|
|
211,731 |
|
|
|
|
|
|
212,509 |
|
|
|
|
|
|
232,863 |
|
|
|
|
||||||
Total liabilities |
|
|
18,977,772 |
|
|
|
|
|
|
18,912,312 |
|
|
|
|
|
|
18,016,005 |
|
|
|
|
||||||
Stockholders' equity |
|
|
2,751,161 |
|
|
|
|
|
|
2,775,124 |
|
|
|
|
|
|
2,851,000 |
|
|
|
|
||||||
Total liabilities and equity |
|
$ |
21,728,933 |
|
|
|
|
|
$ |
21,687,436 |
|
|
|
|
|
$ |
20,867,005 |
|
|
|
|
||||||
Net interest income |
|
|
|
$ |
181,396 |
|
|
|
|
|
$ |
181,112 |
|
|
|
|
|
$ |
170,719 |
|
|
||||||
Net interest margin (3) |
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
3.53 |
% |
||||||
Cost of deposits (4) |
|
|
|
|
|
0.58 |
|
|
|
|
|
|
0.22 |
|
|
|
|
|
|
0.04 |
|
||||||
Cost of funds (5) |
|
|
|
|
|
0.77 |
|
|
|
|
|
|
0.38 |
|
|
|
|
|
|
0.14 |
|
||||||
Cost of core deposits (6) |
|
|
|
|
|
0.31 |
|
|
|
|
|
|
0.11 |
|
|
|
|
|
|
0.03 |
|
||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
163.77 |
|
|
|
|
|
|
168.80 |
|
|
|
|
|
|
176.37 |
|
||||||||||
|
For the Year Ended |
|||||||||||||||||
|
2022 |
|
2021 |
|||||||||||||||
(Dollars in thousands) |
Average
|
|
Interest |
|
Average
|
|
Average
|
|
Interest |
|
Average
|
|||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Cash and cash equivalents |
$ |
678,270 |
|
$ |
12,691 |
|
1.87 |
% |
|
$ |
904,159 |
|
$ |
877 |
|
0.10 |
% |
|
Investment securities |
|
4,301,005 |
|
|
82,167 |
|
1.91 |
|
|
|
4,495,956 |
|
|
73,829 |
|
1.64 |
|
|
Loans receivable, net (1)(2) |
|
14,767,554 |
|
|
673,720 |
|
4.56 |
|
|
|
13,497,119 |
|
|
622,033 |
|
4.61 |
|
|
Total interest-earning assets |
|
19,746,829 |
|
|
768,578 |
|
3.89 |
|
|
|
18,897,234 |
|
|
696,739 |
|
3.69 |
|
|
Noninterest-earning assets |
|
1,766,599 |
|
|
|
|
|
|
1,595,168 |
|
|
|
|
|||||
Total assets |
$ |
21,513,428 |
|
|
|
|
|
$ |
20,492,402 |
|
|
|
|
|||||
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest checking |
$ |
3,681,244 |
|
$ |
6,351 |
|
0.17 |
% |
|
$ |
3,276,638 |
|
$ |
1,270 |
|
0.04 |
% |
|
Money market |
|
5,155,785 |
|
|
12,735 |
|
0.25 |
|
|
|
5,507,469 |
|
|
6,824 |
|
0.12 |
|
|
Savings |
|
433,156 |
|
|
391 |
|
0.09 |
|
|
|
393,332 |
|
|
251 |
|
0.06 |
|
|
Retail certificates of deposit |
|
944,963 |
|
|
6,498 |
|
0.69 |
|
|
|
1,248,956 |
|
|
3,332 |
|
0.27 |
|
|
Wholesale/brokered certificates of deposit |
|
520,652 |
|
|
14,118 |
|
2.71 |
|
|
|
29,645 |
|
|
140 |
|
0.47 |
|
|
Total interest-bearing deposits |
|
10,735,800 |
|
|
40,093 |
|
0.37 |
|
|
|
10,456,040 |
|
|
11,817 |
|
0.11 |
|
|
FHLB advances and other borrowings |
|
574,320 |
|
|
13,131 |
|
2.29 |
|
|
|
24,947 |
|
|
99 |
|
0.40 |
|
|
Subordinated debentures |
|
330,885 |
|
|
18,242 |
|
5.51 |
|
|
|
410,067 |
|
|
22,449 |
|
5.47 |
|
|
Total borrowings |
|
905,205 |
|
|
31,373 |
|
3.47 |
|
|
|
435,014 |
|
|
22,548 |
|
5.18 |
|
|
Total interest-bearing liabilities |
|
11,641,005 |
|
|
71,466 |
|
0.61 |
|
|
|
10,891,054 |
|
|
34,365 |
|
0.32 |
|
|
Noninterest-bearing deposits |
|
6,859,141 |
|
|
|
|
|
|
6,527,259 |
|
|
|
|
|||||
Other liabilities |
|
224,739 |
|
|
|
|
|
|
275,496 |
|
|
|
|
|||||
Total liabilities |
|
18,724,885 |
|
|
|
|
|
|
17,693,809 |
|
|
|
|
|||||
Stockholders’ equity |
|
2,788,543 |
|
|
|
|
|
|
2,798,593 |
|
|
|
|
|||||
Total liabilities and equity |
$ |
21,513,428 |
|
|
|
|
|
$ |
20,492,402 |
|
|
|
|
|||||
Net interest income |
|
|
$ |
697,112 |
|
|
|
|
|
$ |
662,374 |
|
|
|||||
Net interest rate spread |
|
|
|
|
3.28 |
% |
|
|
|
|
|
3.37 |
% |
|||||
Net interest margin (3) |
|
|
|
|
3.53 |
|
|
|
|
|
|
3.51 |
|
|||||
Cost of deposits (4) |
|
|
|
|
0.23 |
|
|
|
|
|
|
0.07 |
|
|||||
Cost of funds (5) |
|
|
|
|
0.39 |
|
|
|
|
|
|
0.20 |
|
|||||
Cost of core deposits (6) |
|
|
|
|
0.12 |
|
|
|
|
|
|
0.05 |
|
|||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
|
|
169.63 |
|
|
|
|
|
|
173.51 |
|
____________________ | ||
(1) |
Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs and discounts/premiums, and the basis adjustments of certain loans included in fair value hedging relationships. |
|
(2) |
Interest income includes net discount accretion of |
|
(3) |
Represents net interest income divided by average interest-earning assets. |
|
(4) |
Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. |
|
(5) |
Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. |
|
(6) |
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
|
||||||||||||||||||||
LOAN PORTFOLIO COMPOSITION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE non-owner-occupied |
|
$ |
2,660,321 |
|
|
$ |
2,771,272 |
|
|
$ |
2,788,715 |
|
|
$ |
2,774,650 |
|
|
$ |
2,771,137 |
|
Multifamily |
|
|
6,112,026 |
|
|
|
6,199,581 |
|
|
|
6,188,086 |
|
|
|
6,041,085 |
|
|
|
5,891,934 |
|
Construction and land |
|
|
399,034 |
|
|
|
373,194 |
|
|
|
331,734 |
|
|
|
303,811 |
|
|
|
277,640 |
|
SBA secured by real estate (1) |
|
|
42,135 |
|
|
|
42,998 |
|
|
|
44,199 |
|
|
|
42,642 |
|
|
|
46,917 |
|
Total investor loans secured by real estate |
|
|
9,213,516 |
|
|
|
9,387,045 |
|
|
|
9,352,734 |
|
|
|
9,162,188 |
|
|
|
8,987,628 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE owner-occupied |
|
|
2,432,163 |
|
|
|
2,477,530 |
|
|
|
2,486,747 |
|
|
|
2,391,984 |
|
|
|
2,251,014 |
|
Franchise real estate secured |
|
|
378,057 |
|
|
|
383,468 |
|
|
|
387,683 |
|
|
|
384,267 |
|
|
|
380,381 |
|
SBA secured by real estate (3) |
|
|
61,368 |
|
|
|
64,002 |
|
|
|
67,191 |
|
|
|
68,466 |
|
|
|
69,184 |
|
Total business loans secured by real estate |
|
|
2,871,588 |
|
|
|
2,925,000 |
|
|
|
2,941,621 |
|
|
|
2,844,717 |
|
|
|
2,700,579 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
|
|
2,160,948 |
|
|
|
2,164,623 |
|
|
|
2,295,421 |
|
|
|
2,242,632 |
|
|
|
2,103,112 |
|
Franchise non-real estate secured |
|
|
404,791 |
|
|
|
409,773 |
|
|
|
415,830 |
|
|
|
388,322 |
|
|
|
392,576 |
|
SBA non-real estate secured |
|
|
11,100 |
|
|
|
11,557 |
|
|
|
11,008 |
|
|
|
10,761 |
|
|
|
11,045 |
|
Total commercial loans |
|
|
2,576,839 |
|
|
|
2,585,953 |
|
|
|
2,722,259 |
|
|
|
2,641,715 |
|
|
|
2,506,733 |
|
Retail loans |
|
|
|
|
|
|
|
|
|
|
||||||||||
Single family residential (5) |
|
|
72,997 |
|
|
|
75,176 |
|
|
|
77,951 |
|
|
|
79,978 |
|
|
|
95,292 |
|
Consumer |
|
|
3,284 |
|
|
|
3,761 |
|
|
|
4,130 |
|
|
|
5,157 |
|
|
|
5,665 |
|
Total retail loans |
|
|
76,281 |
|
|
|
78,937 |
|
|
|
82,081 |
|
|
|
85,135 |
|
|
|
100,957 |
|
Loans held for investment before basis adjustment (6) |
|
|
14,738,224 |
|
|
|
14,976,935 |
|
|
|
15,098,695 |
|
|
|
14,733,755 |
|
|
|
14,295,897 |
|
Basis adjustment associated with fair value hedge (7) |
|
|
(61,926 |
) |
|
|
(68,124 |
) |
|
|
(51,087 |
) |
|
|
— |
|
|
|
— |
|
Loans held for investment |
|
|
14,676,298 |
|
|
|
14,908,811 |
|
|
|
15,047,608 |
|
|
|
14,733,755 |
|
|
|
14,295,897 |
|
Allowance for credit losses for loans held for investment |
|
|
(195,651 |
) |
|
|
(195,549 |
) |
|
|
(196,075 |
) |
|
|
(197,517 |
) |
|
|
(197,752 |
) |
Loans held for investment, net |
|
$ |
14,480,647 |
|
|
$ |
14,713,262 |
|
|
$ |
14,851,533 |
|
|
$ |
14,536,238 |
|
|
$ |
14,098,145 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans held for sale, at lower of cost or fair value |
|
$ |
2,643 |
|
|
$ |
2,163 |
|
|
$ |
2,957 |
|
|
$ |
11,646 |
|
|
$ |
10,869 |
|
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
(6) |
Includes unaccreted fair value net purchase discounts of |
|
(7) |
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
|
|
||||||||||||||||||||
ASSET QUALITY INFORMATION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
||||||||||
Asset Quality |
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming loans |
|
$ |
30,905 |
|
|
$ |
60,464 |
|
|
$ |
44,445 |
|
|
$ |
55,309 |
|
|
$ |
31,273 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Nonperforming assets |
|
$ |
30,905 |
|
|
$ |
60,464 |
|
|
$ |
44,445 |
|
|
$ |
55,309 |
|
|
$ |
31,273 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total classified assets (1) |
|
$ |
149,304 |
|
|
$ |
110,143 |
|
|
$ |
106,153 |
|
|
$ |
122,528 |
|
|
$ |
121,827 |
|
Allowance for credit losses |
|
|
195,651 |
|
|
|
195,549 |
|
|
|
196,075 |
|
|
|
197,517 |
|
|
|
197,752 |
|
Allowance for credit losses as a percent of total nonperforming loans |
|
|
633 |
% |
|
|
323 |
% |
|
|
441 |
% |
|
|
357 |
% |
|
|
632 |
% |
Nonperforming loans as a percent of loans held for investment |
|
|
0.21 |
|
|
|
0.41 |
|
|
|
0.30 |
|
|
|
0.38 |
|
|
|
0.22 |
|
Nonperforming assets as a percent of total assets |
|
|
0.14 |
|
|
|
0.28 |
|
|
|
0.20 |
|
|
|
0.26 |
|
|
|
0.15 |
|
Classified loans to total loans held for investment |
|
|
1.02 |
|
|
|
0.74 |
|
|
|
0.71 |
|
|
|
0.83 |
|
|
|
0.85 |
|
Classified assets to total assets |
|
|
0.69 |
|
|
|
0.51 |
|
|
|
0.48 |
|
|
|
0.57 |
|
|
|
0.58 |
|
Net loan charge-offs (recoveries) for the quarter ended |
|
$ |
3,797 |
|
|
$ |
1,072 |
|
|
$ |
5,245 |
|
|
$ |
446 |
|
|
$ |
(981 |
) |
Net loan charge-offs (recoveries) for the quarter to average total loans |
|
|
0.03 |
% |
|
|
0.01 |
% |
|
|
0.04 |
% |
|
|
— |
% |
|
|
(0.01 |
)% |
Allowance for credit losses to loans held for investment (2) |
|
|
1.33 |
|
|
|
1.31 |
|
|
|
1.30 |
|
|
|
1.34 |
|
|
|
1.38 |
|
Delinquent Loans: |
|
|
|
|
|
|
|
|
|
|
||||||||||
30 - 59 days |
|
$ |
20,538 |
|
|
$ |
1,484 |
|
|
$ |
6,915 |
|
|
$ |
25,332 |
|
|
$ |
1,395 |
|
60 - 89 days |
|
|
185 |
|
|
|
6,535 |
|
|
|
— |
|
|
|
74 |
|
|
|
— |
|
90+ days |
|
|
22,625 |
|
|
|
33,238 |
|
|
|
29,360 |
|
|
|
18,245 |
|
|
|
18,100 |
|
Total delinquency |
|
$ |
43,348 |
|
|
$ |
41,257 |
|
|
$ |
36,275 |
|
|
$ |
43,651 |
|
|
$ |
19,495 |
|
Delinquency as a percent of loans held for investment |
|
|
0.30 |
% |
|
|
0.28 |
% |
|
|
0.24 |
% |
|
|
0.30 |
% |
|
|
0.14 |
% |
____________________ | ||
(1) |
Includes substandard loans and other real estate owned. |
|
(2) |
At |
|
|
||||||||||||||||||
NONACCRUAL LOANS (1) |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
Collateral
|
|
ACL |
|
Non-
|
|
ACL |
|
Total
|
|
Nonaccrual
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CRE non-owner-occupied |
|
$ |
4,429 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
4,429 |
|
$ |
4,429 |
Multifamily |
|
|
8,780 |
|
|
— |
|
|
— |
|
|
— |
|
|
8,780 |
|
|
8,780 |
SBA secured by real estate (2) |
|
|
533 |
|
|
— |
|
|
— |
|
|
— |
|
|
533 |
|
|
533 |
Total investor loans secured by real estate |
|
|
13,742 |
|
|
— |
|
|
— |
|
|
— |
|
|
13,742 |
|
|
13,742 |
Business loans secured by real estate (3) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CRE owner-occupied |
|
|
11,475 |
|
|
1,742 |
|
|
— |
|
|
— |
|
|
11,475 |
|
|
9,733 |
SBA secured by real estate (4) |
|
|
1,191 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,191 |
|
|
1,191 |
Total business loans secured by real estate |
|
|
12,666 |
|
|
1,742 |
|
|
— |
|
|
— |
|
|
12,666 |
|
|
10,924 |
Commercial loans (5) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
3,908 |
|
|
— |
|
|
— |
|
|
— |
|
|
3,908 |
|
|
3,908 |
SBA not secured by real estate |
|
|
589 |
|
|
— |
|
|
— |
|
|
— |
|
|
589 |
|
|
589 |
Total commercial loans |
|
|
4,497 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,497 |
|
|
4,497 |
Totals nonaccrual loans |
|
$ |
30,905 |
|
$ |
1,742 |
|
$ |
— |
|
$ |
— |
|
$ |
30,905 |
|
$ |
29,163 |
____________________ | ||
(1) |
The ACL for nonaccrual loans is determined based on a discounted cash flow methodology unless the loan is considered collateral dependent. The ACL for collateral dependent loans is determined based on the estimated fair value of the underlying collateral. |
|
(2) |
SBA loans that are collateralized by hotel/motel real property. |
|
(3) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(4) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(5) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
|
|||||||||||||||
PAST DUE STATUS |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
Days Past Due |
|
|
|||||||||
(Dollars in thousands) |
|
Current |
|
30-59 |
|
60-89 |
|
90+ |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|||||
CRE non-owner-occupied |
|
$ |
2,655,892 |
|
$ |
— |
|
$ |
— |
|
$ |
4,429 |
|
$ |
2,660,321 |
Multifamily |
|
|
6,103,246 |
|
|
2,723 |
|
|
— |
|
|
6,057 |
|
|
6,112,026 |
Construction and land |
|
|
399,034 |
|
|
— |
|
|
— |
|
|
— |
|
|
399,034 |
SBA secured by real estate (1) |
|
|
42,135 |
|
|
— |
|
|
— |
|
|
— |
|
|
42,135 |
Total investor loans secured by real estate |
|
|
9,200,307 |
|
|
2,723 |
|
|
— |
|
|
10,486 |
|
|
9,213,516 |
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|
|||||
CRE owner-occupied |
|
|
2,424,174 |
|
|
1,434 |
|
|
— |
|
|
6,555 |
|
|
2,432,163 |
Franchise real estate secured |
|
|
370,984 |
|
|
7,073 |
|
|
— |
|
|
— |
|
|
378,057 |
SBA secured by real estate (3) |
|
|
60,177 |
|
|
— |
|
|
104 |
|
|
1,087 |
|
|
61,368 |
Total business loans secured by real estate |
|
|
2,855,335 |
|
|
8,507 |
|
|
104 |
|
|
7,642 |
|
|
2,871,588 |
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial |
|
|
2,152,302 |
|
|
4,657 |
|
|
81 |
|
|
3,908 |
|
|
2,160,948 |
Franchise non-real estate secured |
|
|
401,199 |
|
|
3,592 |
|
|
— |
|
|
— |
|
|
404,791 |
SBA not secured by real estate |
|
|
10,511 |
|
|
— |
|
|
— |
|
|
589 |
|
|
11,100 |
Total commercial loans |
|
|
2,564,012 |
|
|
8,249 |
|
|
81 |
|
|
4,497 |
|
|
2,576,839 |
Retail loans |
|
|
|
|
|
|
|
|
|
|
|||||
Single family residential (5) |
|
|
71,940 |
|
|
1,057 |
|
|
— |
|
|
— |
|
|
72,997 |
Consumer loans |
|
|
3,282 |
|
|
2 |
|
|
— |
|
|
— |
|
|
3,284 |
Total retail loans |
|
|
75,222 |
|
|
1,059 |
|
|
— |
|
|
— |
|
|
76,281 |
Loans held for investment before basis adjustment (6) |
|
$ |
14,694,876 |
|
$ |
20,538 |
|
$ |
185 |
|
$ |
22,625 |
|
$ |
14,738,224 |
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
(6) |
Excludes the basis adjustment of |
|
|
||||||||||||
CREDIT RISK GRADES |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
|
||||
(Dollars in thousands) |
|
Pass |
|
Special
|
|
Substandard |
|
Total Gross
|
||||
|
|
|
|
|
|
|
|
|
||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
||||
CRE non-owner-occupied |
|
$ |
2,647,607 |
|
$ |
7,487 |
|
$ |
5,227 |
|
$ |
2,660,321 |
Multifamily |
|
|
6,089,836 |
|
|
12,667 |
|
|
9,523 |
|
|
6,112,026 |
Construction and land |
|
|
399,034 |
|
|
— |
|
|
— |
|
|
399,034 |
SBA secured by real estate (1) |
|
|
33,161 |
|
|
— |
|
|
8,974 |
|
|
42,135 |
Total investor loans secured by real estate |
|
|
9,169,638 |
|
|
20,154 |
|
|
23,724 |
|
|
9,213,516 |
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
||||
CRE owner-occupied |
|
|
2,363,719 |
|
|
2,351 |
|
|
66,093 |
|
|
2,432,163 |
Franchise real estate secured |
|
|
352,645 |
|
|
18,036 |
|
|
7,376 |
|
|
378,057 |
SBA secured by real estate (3) |
|
|
55,865 |
|
|
118 |
|
|
5,385 |
|
|
61,368 |
Total business loans secured by real estate |
|
|
2,772,229 |
|
|
20,505 |
|
|
78,854 |
|
|
2,871,588 |
Commercial loans (4) |
|
|
|
|
|
|
|
|
||||
Commercial and industrial |
|
|
2,093,726 |
|
|
31,273 |
|
|
35,949 |
|
|
2,160,948 |
Franchise non-real estate secured |
|
|
368,013 |
|
|
27,583 |
|
|
9,195 |
|
|
404,791 |
SBA not secured by real estate |
|
|
9,550 |
|
|
— |
|
|
1,550 |
|
|
11,100 |
Total commercial loans |
|
|
2,471,289 |
|
|
58,856 |
|
|
46,694 |
|
|
2,576,839 |
Retail loans |
|
|
|
|
|
|
|
|
||||
Single family residential (5) |
|
|
72,992 |
|
|
— |
|
|
5 |
|
|
72,997 |
Consumer loans |
|
|
3,257 |
|
|
— |
|
|
27 |
|
|
3,284 |
Total retail loans |
|
|
76,249 |
|
|
— |
|
|
32 |
|
|
76,281 |
Loans held for investment before basis adjustment (6) |
|
$ |
14,489,405 |
|
$ |
99,515 |
|
$ |
149,304 |
|
$ |
14,738,224 |
____________________ | ||
(1) |
SBA loans that are collateralized by hotel/motel real property. |
|
(2) |
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
|
(3) |
SBA loans that are collateralized by real property other than hotel/motel real property. |
|
(4) |
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. |
|
(6) |
Excludes the basis adjustment of |
|
GAAP to NON-GAAP RECONCILIATIONS
(Unaudited)
The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies.
For periods presented below, return on average tangible common equity is a non-GAAP financial measure derived from GAAP-based amounts. We calculate this figure by excluding amortization of intangible assets expense and merger-related expense, where applicable, from net income and excluding the average intangible assets and average goodwill from the average stockholders' equity during the periods indicated. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business.
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Net income |
|
$ |
73,673 |
|
|
$ |
73,363 |
|
|
$ |
84,831 |
|
|
$ |
283,743 |
|
|
$ |
339,889 |
|
Plus: amortization of intangible assets expense |
|
|
3,440 |
|
|
|
3,472 |
|
|
|
3,880 |
|
|
|
13,983 |
|
|
|
15,936 |
|
Less: amortization of intangible assets expense tax adjustment (1) |
|
|
978 |
|
|
|
991 |
|
|
|
1,107 |
|
|
|
3,987 |
|
|
|
4,556 |
|
Net income for average tangible common equity |
|
|
76,135 |
|
|
|
75,844 |
|
|
|
87,604 |
|
|
|
293,739 |
|
|
|
351,269 |
|
Plus: merger-related expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
Less: merger-related expense tax adjustment (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
Net income for average tangible common equity excluding merger-related expense |
|
$ |
76,135 |
|
|
$ |
75,844 |
|
|
$ |
87,604 |
|
|
$ |
293,739 |
|
|
$ |
351,273 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average stockholders' equity |
|
$ |
2,751,161 |
|
|
$ |
2,775,124 |
|
|
$ |
2,851,000 |
|
|
$ |
2,788,543 |
|
|
$ |
2,798,593 |
|
Less: average intangible assets |
|
|
57,624 |
|
|
|
61,101 |
|
|
|
71,897 |
|
|
|
62,833 |
|
|
|
77,817 |
|
Less: average goodwill |
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
900,458 |
|
Average tangible common equity |
|
$ |
1,792,225 |
|
|
$ |
1,812,711 |
|
|
$ |
1,877,791 |
|
|
$ |
1,824,398 |
|
|
$ |
1,820,318 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average equity (annualized) |
|
|
10.71 |
% |
|
|
10.57 |
% |
|
|
11.90 |
% |
|
|
10.18 |
% |
|
|
12.14 |
% |
Return on average tangible common equity (annualized) |
|
|
16.99 |
% |
|
|
16.74 |
% |
|
|
18.66 |
% |
|
|
16.10 |
% |
|
|
19.30 |
% |
Return on average tangible common equity excluding merger-related expense |
|
|
16.99 |
% |
|
|
16.74 |
% |
|
|
18.66 |
% |
|
|
16.10 |
% |
|
|
19.30 |
% |
____________________ | ||
(1) |
Adjusted by statutory tax rate |
Pre-provision net revenue is a non-GAAP financial measure derived from GAAP-based amounts. We calculate the pre-provision net revenue by excluding income tax, provision for credit losses, and merger-related expense, where applicable, from the net income. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business and a better comparison to the financial results of prior periods.
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Interest income |
|
$ |
217,781 |
|
|
$ |
199,025 |
|
|
$ |
177,006 |
|
|
$ |
768,578 |
|
|
$ |
696,739 |
|
Interest expense |
|
|
36,385 |
|
|
|
17,913 |
|
|
|
6,287 |
|
|
|
71,466 |
|
|
|
34,365 |
|
Net interest income |
|
|
181,396 |
|
|
|
181,112 |
|
|
|
170,719 |
|
|
|
697,112 |
|
|
|
662,374 |
|
Noninterest income |
|
|
20,497 |
|
|
|
20,164 |
|
|
|
27,281 |
|
|
|
88,748 |
|
|
|
107,850 |
|
Revenue |
|
|
201,893 |
|
|
|
201,276 |
|
|
|
198,000 |
|
|
|
785,860 |
|
|
|
770,224 |
|
Noninterest expense |
|
|
99,182 |
|
|
|
100,866 |
|
|
|
97,252 |
|
|
|
396,670 |
|
|
|
380,277 |
|
Plus: merger-related expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
Pre-provision net revenue |
|
|
102,711 |
|
|
|
100,410 |
|
|
|
100,748 |
|
|
|
389,190 |
|
|
|
389,952 |
|
Pre-provision net revenue (annualized) |
|
$ |
410,844 |
|
|
$ |
401,640 |
|
|
$ |
402,992 |
|
|
$ |
389,190 |
|
|
$ |
389,952 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets |
|
$ |
21,728,933 |
|
|
$ |
21,687,436 |
|
|
$ |
20,867,005 |
|
|
$ |
21,513,428 |
|
|
$ |
20,492,402 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Pre-provision net revenue on average assets |
|
|
0.47 |
% |
|
|
0.46 |
% |
|
|
0.48 |
% |
|
|
1.81 |
% |
|
|
1.90 |
% |
Pre-provision net revenue on average assets (annualized) |
|
|
1.89 |
% |
|
|
1.85 |
% |
|
|
1.93 |
% |
|
|
1.81 |
% |
|
|
1.90 |
% |
Tangible book value per share and tangible common equity to tangible assets (the “tangible common equity ratio”) are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common stockholders' equity by shares outstanding. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common stockholders' equity and dividing by tangible assets. We believe that this information is consistent with the treatment by bank regulatory agencies, which excludes intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios.
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands, except per share data) |
|
2022 |
|
2022 |
|
2022 |
|
2022 |
|
2021 |
||||||||||
Total stockholders' equity |
|
$ |
2,798,389 |
|
|
$ |
2,735,396 |
|
|
$ |
2,755,219 |
|
|
$ |
2,783,018 |
|
|
$ |
2,886,311 |
|
Less: intangible assets |
|
|
956,900 |
|
|
|
960,340 |
|
|
|
963,812 |
|
|
|
967,290 |
|
|
|
970,883 |
|
Tangible common equity |
|
$ |
1,841,489 |
|
|
$ |
1,775,056 |
|
|
$ |
1,791,407 |
|
|
$ |
1,815,728 |
|
|
$ |
1,915,428 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
|
$ |
21,688,017 |
|
|
$ |
21,619,201 |
|
|
$ |
21,993,919 |
|
|
$ |
21,622,296 |
|
|
$ |
21,094,429 |
|
Less: intangible assets |
|
|
956,900 |
|
|
|
960,340 |
|
|
|
963,812 |
|
|
|
967,290 |
|
|
|
970,883 |
|
Tangible assets |
|
$ |
20,731,117 |
|
|
$ |
20,658,861 |
|
|
$ |
21,030,107 |
|
|
$ |
20,655,006 |
|
|
$ |
20,123,546 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common equity ratio |
|
|
8.88 |
% |
|
|
8.59 |
% |
|
|
8.52 |
% |
|
|
8.79 |
% |
|
|
9.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Common shares issued and outstanding |
|
|
95,021,760 |
|
|
|
95,016,767 |
|
|
|
94,976,605 |
|
|
|
94,945,849 |
|
|
|
94,389,543 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Book value per share |
|
$ |
29.45 |
|
|
$ |
28.79 |
|
|
$ |
29.01 |
|
|
$ |
29.31 |
|
|
$ |
30.58 |
|
Less: intangible book value per share |
|
|
10.07 |
|
|
|
10.11 |
|
|
|
10.15 |
|
|
|
10.19 |
|
|
|
10.29 |
|
Tangible book value per share |
|
$ |
19.38 |
|
|
$ |
18.68 |
|
|
$ |
18.86 |
|
|
$ |
19.12 |
|
|
$ |
20.29 |
|
Core net interest income and core net interest margin are non-GAAP financial measures derived from GAAP-based amounts. We calculate core net interest income by excluding scheduled accretion income, accelerated accretion income, premium amortization on CDs, nonrecurring nonaccrual interest adjustments, and gain (loss) on interest rate contract in fair value hedging relationships from net interest income. The core net interest margin is calculated as the ratio of core net interest income to average interest-earning assets. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business.
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Net interest income |
|
$ |
181,396 |
|
|
$ |
181,112 |
|
|
$ |
170,719 |
|
|
$ |
697,112 |
|
|
$ |
662,374 |
|
Less: scheduled accretion income |
|
|
2,179 |
|
|
|
2,377 |
|
|
|
3,097 |
|
|
|
10,039 |
|
|
|
13,874 |
|
Less: accelerated accretion income |
|
|
1,358 |
|
|
|
2,269 |
|
|
|
4,770 |
|
|
|
11,628 |
|
|
|
22,792 |
|
Less: premium amortization on CD |
|
|
30 |
|
|
|
39 |
|
|
|
183 |
|
|
|
225 |
|
|
|
3,266 |
|
Less: nonrecurring nonaccrual interest adjustments |
|
|
(111 |
) |
|
|
(848 |
) |
|
|
349 |
|
|
|
(1,267 |
) |
|
|
(544 |
) |
Less: gain (loss) on fair value hedging relationships |
|
|
8,004 |
|
|
|
4,240 |
|
|
|
(819 |
) |
|
|
10,705 |
|
|
|
(914 |
) |
Core net interest income |
|
|
169,936 |
|
|
|
173,035 |
|
|
|
163,139 |
|
|
|
665,782 |
|
|
|
623,900 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average interest-earning assets |
|
$ |
19,944,656 |
|
|
$ |
19,929,636 |
|
|
$ |
19,173,458 |
|
|
$ |
19,746,829 |
|
|
$ |
18,897,234 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin |
|
|
3.61 |
% |
|
|
3.61 |
% |
|
|
3.53 |
% |
|
|
3.53 |
% |
|
|
3.51 |
% |
Core net interest margin |
|
|
3.38 |
% |
|
|
3.44 |
% |
|
|
3.38 |
% |
|
|
3.37 |
% |
|
|
3.30 |
% |
Efficiency ratio is a non-GAAP financial measure derived from GAAP-based amounts. This figure represents the ratio of noninterest expense, less amortization of intangible assets and merger-related expense, where applicable, to the sum of net interest income before provision for credit losses and total noninterest income, less gain (loss) from investment securities and other income - security recoveries, and net loss from debt extinguishment. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business.
|
Three Months Ended |
|
Year Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Total noninterest expense |
|
$ |
99,182 |
|
|
$ |
100,866 |
|
|
$ |
97,252 |
|
|
$ |
396,670 |
|
|
$ |
380,277 |
|
Less: amortization of intangible assets |
|
|
3,440 |
|
|
|
3,472 |
|
|
|
3,880 |
|
|
|
13,983 |
|
|
|
15,936 |
|
Less: merger-related expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5 |
|
Noninterest expense, adjusted |
|
$ |
95,742 |
|
|
$ |
97,394 |
|
|
$ |
93,372 |
|
|
$ |
382,687 |
|
|
$ |
364,336 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income before provision for credit losses |
|
$ |
181,396 |
|
|
$ |
181,112 |
|
|
$ |
170,719 |
|
|
$ |
697,112 |
|
|
$ |
662,374 |
|
Add: total noninterest income |
|
|
20,497 |
|
|
|
20,164 |
|
|
|
27,281 |
|
|
|
88,748 |
|
|
|
107,850 |
|
Less: net (loss) gain from investment securities |
|
|
— |
|
|
|
(393 |
) |
|
|
3,585 |
|
|
|
1,710 |
|
|
|
16,906 |
|
Less: other income - security recoveries |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
10 |
|
Less: net loss from debt extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(180 |
) |
Revenue, adjusted |
|
$ |
201,893 |
|
|
$ |
201,669 |
|
|
$ |
194,414 |
|
|
$ |
784,150 |
|
|
$ |
753,488 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio |
|
|
47.4 |
% |
|
|
48.3 |
% |
|
|
48.0 |
% |
|
|
48.8 |
% |
|
|
48.4 |
% |
Cost of core deposits is a non-GAAP financial measure derived from GAAP-based amounts. Cost of core deposits is calculated as the ratio of core deposit interest expense to average core deposits. We calculate core deposit interest expense by excluding interest expense for certificates of deposit and brokered deposits from total deposit expense, and we calculate average core deposits by excluding certificates of deposit and brokered deposits from total deposits. Management believes cost of core deposits is a useful measure to assess the Company's deposit base, including its potential volatility.
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
December 31, |
|
September 30, |
|
December 31, |
|
December 31, |
|
December 31, |
||||||||||
(Dollars in thousands) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Total deposits interest expense |
|
$ |
25,865 |
|
|
$ |
9,873 |
|
|
$ |
1,694 |
|
|
$ |
40,093 |
|
|
$ |
11,817 |
|
Less: certificates of deposit interest expense |
|
|
3,941 |
|
|
|
1,420 |
|
|
|
517 |
|
|
|
6,498 |
|
|
|
3,332 |
|
Less: brokered deposits interest expense |
|
|
9,965 |
|
|
|
3,827 |
|
|
|
1 |
|
|
|
14,120 |
|
|
|
149 |
|
Core deposits expense |
|
$ |
11,959 |
|
|
$ |
4,626 |
|
|
$ |
1,176 |
|
|
$ |
19,475 |
|
|
$ |
8,336 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total average deposits |
|
$ |
17,608,783 |
|
|
$ |
17,732,822 |
|
|
$ |
17,383,128 |
|
|
$ |
17,594,941 |
|
|
$ |
16,983,299 |
|
Less: average certificates of deposit |
|
|
975,958 |
|
|
|
835,645 |
|
|
|
1,084,326 |
|
|
|
944,963 |
|
|
|
1,248,956 |
|
Less: average brokered deposits |
|
|
1,283,567 |
|
|
|
703,848 |
|
|
|
5,552 |
|
|
|
523,530 |
|
|
|
35,194 |
|
Average core deposits |
|
$ |
15,349,258 |
|
|
$ |
16,193,329 |
|
|
$ |
16,293,250 |
|
|
$ |
16,126,448 |
|
|
$ |
15,699,149 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of core deposits |
|
|
0.31 |
% |
|
|
0.11 |
% |
|
|
0.03 |
% |
|
|
0.12 |
% |
|
|
0.05 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230126005366/en/
Chairman, Chief Executive Officer, and President
(949) 864-8000
Senior Executive Vice President and Chief Financial Officer
(949) 864-8000
Senior Vice President, Director of Investor Relations
(949) 243-1082
Source:
FAQ
What were Pacific Premier Bancorp's earnings for Q4 2022?
How did Pacific Premier Bancorp perform compared to Q4 2021?
What is the loan-to-deposit ratio for Pacific Premier Bancorp?
What was Pacific Premier Bancorp's return on average assets in Q4 2022?