WSFS Reports 4Q 2022 EPS of $1.37 and ROA of 1.69%; Results Reflect NIM of 4.49%, Loan Growth, and Diversified Fee Revenue; Successful First Full-Year of Bryn Mawr Trust Combination
WSFS Financial Corporation (Nasdaq: WSFS) reported strong financial results for the fourth quarter of 2022. Key metrics include net interest income of $193.9 million, up 79% from Q4 2021, and a total net revenue of $258.8 million. Net income was $84.4 million, leading to a diluted EPS of $1.37. The bank experienced a 6% annualized loan growth and an improved net interest margin of 4.49%. However, total customer deposits decreased by $621 million, reflecting a 15% annualized drop. Credit metrics remain favorable despite an increase in net charge-offs. The board has declared a quarterly dividend of $0.15 per share.
- Net interest income increased by 79% from Q4 2021 to $193.9 million.
- Diluted EPS rose to $1.37, up from $1.18 in Q4 2021.
- Annualized loan growth of 6%, driven by consumer partnerships.
- Net interest margin improved to 4.49% from 3.99% in Q3 2022.
- Core fee revenue increased by 42% year-over-year to $65.5 million.
- Total customer deposits decreased by $621 million, or 15% annualized.
- Net charge-offs increased to $7.7 million, representing 0.26% of average gross loans.
Selected financial results and metrics are as follows:
(Dollars in millions, except per share data) |
|
|
4Q 2022 |
|
|
|
3Q 2022 |
|
|
|
4Q 2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Net interest income |
|
$ |
193.9 |
|
|
$ |
176.8 |
|
|
$ |
108.2 |
|
|
$ |
662.9 |
|
|
$ |
433.6 |
|
Fee revenue |
|
|
64.9 |
|
|
|
62.7 |
|
|
|
46.0 |
|
|
|
260.1 |
|
|
|
185.5 |
|
Total net revenue |
|
|
258.8 |
|
|
|
239.5 |
|
|
|
154.3 |
|
|
|
923.0 |
|
|
|
619.1 |
|
Provision for (recovery of) credit losses |
|
|
13.4 |
|
|
|
7.5 |
|
|
|
(8.1 |
) |
|
|
48.1 |
|
|
|
(117.1 |
) |
Noninterest expense |
|
|
132.9 |
|
|
|
132.9 |
|
|
|
90.4 |
|
|
|
574.3 |
|
|
|
378.5 |
|
Net income attributable to WSFS |
|
|
84.4 |
|
|
|
73.4 |
|
|
|
56.3 |
|
|
|
222.4 |
|
|
|
271.4 |
|
Pre-provision net revenue (PPNR)(1) |
|
|
125.9 |
|
|
|
106.6 |
|
|
|
63.8 |
|
|
|
348.7 |
|
|
|
240.6 |
|
Earnings per share (EPS) (diluted) |
|
|
1.37 |
|
|
|
1.16 |
|
|
|
1.18 |
|
|
|
3.49 |
|
|
|
5.69 |
|
Return on average assets (ROA) (a) |
|
|
1.69 |
% |
|
|
1.44 |
% |
|
|
1.45 |
% |
|
|
1.09 |
% |
|
|
1.82 |
% |
Return on average equity (ROE) (a) |
|
|
15.7 |
|
|
|
12.4 |
|
|
|
11.7 |
|
|
|
9.3 |
|
|
|
14.7 |
|
Fee revenue as % of total net revenue |
|
|
25.0 |
|
|
|
26.1 |
|
|
|
29.8 |
|
|
|
28.1 |
|
|
|
29.9 |
|
Efficiency ratio |
|
|
51.2 |
|
|
|
55.4 |
|
|
|
58.5 |
|
|
|
62.1 |
|
|
|
61.0 |
|
GAAP results for the quarterly periods shown below included the following items that are excluded from core results. For 4Q 2022, the corporate development and restructuring expense primarily relates to our combination with
|
|
4Q 2022 |
|
3Q 2022 |
|
4Q 2021 |
|||||||||||||
(Dollars in millions, except per share data) |
|
Total
|
|
Per share
|
|
Total
|
|
Per share
|
|
Total
|
|
Per share
|
|||||||
|
|
$ |
0.6 |
|
$ |
0.01 |
|
$ |
2.3 |
|
$ |
0.03 |
|
$ |
— |
|
|
$ |
— |
Corporate development and restructuring expense |
|
|
0.8 |
|
|
0.01 |
|
|
2.6 |
|
|
0.03 |
|
|
6.7 |
|
|
|
0.11 |
Recovery of legal settlement |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(15.0 |
) |
|
|
0.23 |
(1) As used in this press release, PPNR is a non-GAAP financial measure that adjusts net income determined in accordance with GAAP to exclude the impacts of (i) income tax provision and (ii) provision for (recovery of) credit losses. For a reconciliation of this and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. |
(2) The |
CEO Commentary
"Our operating performance was driven by a 50 basis point increase in NIM to
"Despite the uncertain economic outlook, we enter 2023 highly optimistic about our unique market position and the growth potential of WSFS. The entire organization is focused on optimizing our prior strategic investments and strengthening our opportunity as the largest locally-headquartered bank and wealth management franchise in the
"I extend my sincere thanks to our over 2,100 Associates for their commitment, dedication, service to our customers, and overall contributions to this successful and milestone year.”
(3) As used in this press release, core ROA, core EPS, and core net revenue are non-GAAP financial measures. These non-GAAP financial measures exclude certain pre-tax adjustments and the tax impact of such adjustments. For a reconciliation of these and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. |
Highlights for 4Q 2022:
-
Core ROA was
1.71% compared to1.28% for 4Q 2021.
-
Core EPS was
compared to$1.38 for 4Q 2021.$1.04
-
Loan growth of
6% (annualized) driven by our consumer partnerships and the commercial portfolio, including small business leases.
-
Customer deposits declined by
. When excluding the decreases from seasonal public funding deposits and transactional trust deposits, the quarter-over-quarter decline was$621.0 million , or$236.3 million 2% (6% annualized), primarily from continued customer utilization of excess liquidity.
-
Net interest margin expanded to
4.49% compared to3.99% in 3Q 2022, driven by the benefits of our asset-sensitive balance sheet and reflective of competitive deposit betas.
-
Total net credit costs were
, primarily from the impact of the economic forecast and net loan growth on the provision for credit losses. The ACL coverage ratio was$13.0 million 1.17% compared to1.14% atSeptember 30, 2022 .
-
Core fee revenue (noninterest income)(4) was
, an increase of$65.5 million compared to 3Q 2022, resulting in a$0.5 million 25.2% core fee revenue as a percentage of core net revenue(4), continuing to reflect the strength, resiliency, and diversification of our fee-based businesses.
-
Core efficiency(4) ratio was
50.8% compared to53.8% in 3Q 2022.
-
WSFS repurchased 361,980 shares of common stock at an average price of
per share, totaling an aggregate of$47.76 . During the year, WSFS repurchased approximately 4.2 million shares of common stock, or$17.3 million 7% of shares outstanding, at an average price of per share, returning$46.78 of capital to stockholders.$194.2 million
-
The Board of Directors also approved a quarterly cash dividend of
per share.$0.15
(4) As used in this press release, core fee revenue (noninterest income), core fee revenue as a percentage of core net revenue, core net revenue, and core efficiency ratio as a percentage of core net revenue are non-GAAP financial measures. These non-GAAP financial measures exclude certain pre-tax adjustments and the tax impact of such adjustments. For a reconciliation of these and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. |
Fourth Quarter 2022 Discussion of Financial Results
Balance Sheet
The following table summarizes loan and lease balances and composition at
Loans and Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
(Dollars in millions) |
|
|
|
|
|
|
|||||||||||||||
Commercial & industrial (C&I)(5) |
|
$ |
4,408 |
|
|
37 |
% |
|
$ |
4,445 |
|
|
38 |
% |
|
$ |
3,271 |
|
|
41 |
% |
Commercial mortgage |
|
|
3,351 |
|
|
28 |
|
|
|
3,280 |
|
|
28 |
|
|
|
1,882 |
|
|
24 |
|
Construction |
|
|
1,044 |
|
|
9 |
|
|
|
1,028 |
|
|
9 |
|
|
|
687 |
|
|
9 |
|
Commercial small business leases |
|
|
559 |
|
|
5 |
|
|
|
535 |
|
|
5 |
|
|
|
352 |
|
|
4 |
|
Total commercial loans |
|
|
9,362 |
|
|
79 |
|
|
|
9,288 |
|
|
80 |
|
|
|
6,192 |
|
|
78 |
|
Residential mortgage |
|
|
782 |
|
|
7 |
|
|
|
802 |
|
|
7 |
|
|
|
649 |
|
|
8 |
|
Consumer |
|
|
1,811 |
|
|
15 |
|
|
|
1,677 |
|
|
14 |
|
|
|
1,159 |
|
|
15 |
|
ACL |
|
|
(152 |
) |
|
(1 |
) |
|
|
(146 |
) |
|
(1 |
) |
|
|
(95 |
) |
|
(1 |
) |
Net loans and leases |
|
$ |
11,803 |
|
|
100 |
% |
|
$ |
11,621 |
|
|
100 |
% |
|
$ |
7,905 |
|
|
100 |
% |
(5) C&I loans include PPP loans of |
At
In line with our strategic plan, the C&I portfolio (including owner-occupied real estate) continued to be our largest portfolio at
Net loans and leases at
The following table summarizes customer deposit balances and composition at
Customer Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(Dollars in millions) |
|
|
|
|
|
|
||||||||||||
Noninterest demand |
|
$ |
5,739 |
|
36 |
% |
|
$ |
6,171 |
|
37 |
% |
|
$ |
4,565 |
|
35 |
% |
Interest-bearing demand |
|
|
3,347 |
|
21 |
|
|
|
3,462 |
|
21 |
|
|
|
2,793 |
|
21 |
|
Savings |
|
|
2,162 |
|
13 |
|
|
|
2,266 |
|
14 |
|
|
|
1,971 |
|
15 |
|
Money market |
|
|
3,731 |
|
23 |
|
|
|
3,740 |
|
22 |
|
|
|
2,906 |
|
22 |
|
Total core deposits |
|
|
14,979 |
|
93 |
|
|
|
15,639 |
|
94 |
|
|
|
12,235 |
|
93 |
|
Customer time deposits |
|
|
1,102 |
|
7 |
|
|
|
1,063 |
|
6 |
|
|
|
989 |
|
7 |
|
Total customer deposits |
|
$ |
16,081 |
|
100 |
% |
|
$ |
16,702 |
|
100 |
% |
|
$ |
13,224 |
|
100 |
% |
At
Customer deposits increased by
More than half of our customer deposits, or
Core deposits were a strong
Net Interest Income
|
Three Months Ending |
|||||||||||
(Dollars in millions) |
|
|
|
|
|
|
||||||
Net interest income before purchase accretion |
|
$ |
190.0 |
|
|
$ |
172.7 |
|
|
$ |
101.1 |
|
Purchase accounting accretion |
|
|
3.8 |
|
|
|
4.1 |
|
|
|
6.5 |
|
Net interest income before PPP |
|
|
193.9 |
|
|
|
176.8 |
|
|
|
107.6 |
|
PPP |
|
|
— |
|
|
|
— |
|
|
|
0.6 |
|
Net interest income |
|
$ |
193.9 |
|
|
$ |
176.8 |
|
|
$ |
108.2 |
|
|
|
|
|
|
|
|
||||||
Net interest margin before purchase accretion |
|
|
4.40 |
% |
|
|
3.90 |
% |
|
|
2.90 |
% |
Purchase accounting accretion |
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.19 |
|
Net interest margin before PPP |
|
|
4.49 |
|
|
|
3.99 |
|
|
|
3.09 |
|
PPP |
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
Net interest margin |
|
|
4.49 |
% |
|
|
3.99 |
% |
|
|
3.10 |
% |
Net interest income increased
Net interest margin increased 50bps from 3Q 2022 due to impact from the benefits of our asset-sensitive balance sheet and loan growth. Net interest margin increased 139bps from 4Q 2021, primarily due to a favorable increase of 123bps from the benefits of our asset-sensitive balance sheet and 32bps from the balance sheet size and mix.
Credit Quality
The following table summarizes credit quality metrics as of and for the period ended
(Dollars in millions) |
|
|
|
|
|
|||||||
Problem assets |
$ |
462.1 |
|
|
$ |
472.9 |
|
|
$ |
386.2 |
|
|
Nonperforming assets |
|
43.4 |
|
|
|
37.3 |
|
|
|
33.1 |
|
|
Delinquencies |
|
61.2 |
|
|
|
69.3 |
|
|
|
46.1 |
|
|
Net charge-offs |
|
7.7 |
|
|
|
3.2 |
|
|
|
2.3 |
|
|
Total net credit costs (recoveries) (r) |
|
13.0 |
|
|
|
8.5 |
|
|
|
(8.2 |
) |
|
Problem assets to total Tier 1 capital plus ACL |
|
21.44 |
% |
|
|
23.17 |
% |
|
|
23.38 |
% |
|
Classified assets to total Tier 1 capital plus ACL |
|
14.29 |
|
|
|
15.14 |
|
|
|
15.95 |
|
|
Ratio of nonperforming assets to total assets |
|
0.22 |
|
|
|
0.19 |
|
|
|
0.21 |
|
|
Ratio of nonperforming assets (excluding accruing TDRs) to total assets |
|
0.12 |
|
|
|
0.10 |
|
|
|
0.12 |
|
|
Delinquencies to gross loans |
|
0.51 |
|
|
|
0.59 |
|
|
|
0.58 |
|
|
Ratio of quarterly net charge-offs to average gross loans |
|
0.26 |
|
|
|
0.11 |
|
|
|
0.12 |
|
|
Ratio of allowance for credit losses to total loans and leases (q) |
|
1.17 |
|
|
|
1.14 |
|
|
|
1.19 |
|
|
Ratio of allowance for credit losses to nonaccruing loans |
|
666 |
|
|
|
755 |
|
|
|
569 |
|
|
See “Notes” |
Overall credit metric ratios remained positive and stable during the quarter and continued to reflect the strength of the originated and acquired portfolios. Total problem assets(6) decreased to
Delinquencies to gross loans decreased to
The ratio of nonperforming assets to total assets increased to
(6) Total problem assets includes all criticized, classified, and nonperforming loans as well as other real estate owned (OREO). |
Total net credit costs were
Core Fee Revenue
Core fee revenue (noninterest income) of
Core fee revenue increased
For 4Q 2022, core fee revenue was
Core Noninterest Expense(7)
Core noninterest expense of
Core noninterest expense increased
Income Taxes
We recorded a
The effective tax rate was
(7) As used in this press release, core noninterest expense is a non-GAAP financial measure. This non-GAAP financial measure excludes corporate development and restructuring expense. For a reconciliation of this and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. |
Capital Management
Capital levels remain strong and are all substantially in excess of the “well-capitalized” regulatory benchmarks at
At
WSFS’ tangible common equity(8) increased
At
During 4Q 2022, WSFS repurchased 361,980 shares of common stock for an aggregate of
The Board of Directors approved a quarterly cash dividend of
(8) As used in this press release, tangible common equity, tangible common equity to tangible assets ratio and tangible common book value per share are non-GAAP financial measures. These non-GAAP financial measures exclude goodwill and intangible assets and the related tax-effected amortization. For a reconciliation of these and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. |
Selected Business Segments (included in previous results):
Wealth Management
The Wealth Management segment provides a broad array of planning and advisory services, investment management, trust services, credit and deposit products to individual, corporate, and institutional clients through multiple integrated businesses.
Selected quarterly performance results and metrics are as follows:
(Dollars in millions) |
|
|
|
|
|
|
||||
Net interest income |
|
$ |
18.7 |
|
$ |
15.1 |
|
$ |
4.7 |
|
Provision for (recovery of) credit losses |
|
|
0.1 |
|
|
— |
|
|
(0.3 |
) |
Fee revenue |
|
|
31.0 |
|
|
29.9 |
|
|
17.8 |
|
Noninterest expense(9) |
|
|
23.6 |
|
|
24.2 |
|
|
(0.6 |
) |
Pre-tax income |
|
|
25.9 |
|
|
20.9 |
|
|
23.4 |
|
Performance Metrics |
|
|
|
|
|
|
||||
Trust revenue(10) |
|
$ |
17.1 |
|
$ |
16.1 |
|
$ |
10.2 |
|
Wealth advisory revenue |
|
|
12.8 |
|
|
12.6 |
|
|
4.2 |
|
AUM/AUA(11) |
|
|
64,517 |
|
|
61,393 |
|
|
34,568 |
|
Wealth Management reported pre-tax income of
Fee revenue was
Total noninterest expense(9) was
Net AUM of
(9) Includes intercompany allocation of expense and excludes provision for credit losses. |
(10) Includes institutional and direct trust revenue. |
(11) |
Cash Connect®
Cash Connect® is a premier provider of ATM vault cash, smart safe and cash logistics services in
Selected quarterly financial results and metrics are as follows:
(Dollars in millions) |
|
|
|
|
|
|
||||||
Net revenue(12) |
|
$ |
13.9 |
|
|
$ |
12.8 |
|
|
$ |
11.0 |
|
Noninterest expense(13) |
|
|
12.7 |
|
|
|
10.8 |
|
|
|
8.6 |
|
Pre-tax income |
|
|
1.2 |
|
|
|
2.0 |
|
|
|
2.4 |
|
Performance Metrics |
|
|
|
|
|
|
||||||
Cash managed |
|
$ |
1,717 |
|
|
$ |
1,706 |
|
|
$ |
1,691 |
|
Number of serviced non-bank ATMs and retail safes |
|
|
33,820 |
|
|
|
34,285 |
|
|
|
33,699 |
|
Number of WSFS owned and branded ATMs |
|
|
686 |
|
|
|
611 |
|
|
|
609 |
|
ROA |
|
|
0.65 |
% |
|
|
0.99 |
% |
|
|
1.54 |
% |
Cash Connect® reported pre-tax income of
Net revenue(12) of
Noninterest expense(13) was
At the end of 4Q 2022, Cash Connect® had approximately
(12) Includes intercompany allocation of income and net interest income. |
(13) Includes intercompany allocation of expense. |
Fourth Quarter 2022 Earnings Release Conference Call
Management will conduct a conference call to review 4Q 2022 results at
About
Forward-Looking Statements
This press release contains estimates, predictions, opinions, projections and other "forward-looking statements" as that phrase is defined in the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, references to the Company's predictions or expectations of future business or financial performance as well as its goals and objectives for future operations, financial and business trends, business prospects, and management's outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. The words “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project” and similar expressions, among others, generally identify forward-looking statements. Such forward-looking statements are based on various assumptions (some of which may be beyond the Company's control) and are subject to risks and uncertainties (which change over time) and other factors which could cause actual results to differ materially from those currently anticipated. Such risks and uncertainties include, but are not limited to, difficult market conditions and unfavorable economic trends in
The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date they are made. The Company disclaims any duty to revise or update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company for any reason, except as specifically required by law. As used in this press release, the terms "WSFS," "the Company," "registrant," "we," "us," and "our" mean
FINANCIAL HIGHLIGHTS SUMMARY STATEMENTS OF INCOME (Unaudited) |
|||||||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
|||||||||||||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest income: |
|||||||||||||||||||
Interest and fees on loans |
|
$ |
181,644 |
|
|
$ |
152,887 |
|
|
$ |
92,291 |
|
|
$ |
582,754 |
|
$ |
393,248 |
|
Interest on mortgage-backed securities |
|
|
27,778 |
|
|
|
28,338 |
|
|
|
18,645 |
|
|
|
106,606 |
|
|
55,802 |
|
Interest and dividends on investment securities |
|
|
2,257 |
|
|
|
1,981 |
|
|
|
1,339 |
|
|
|
6,899 |
|
|
5,524 |
|
Other interest income |
|
|
1,414 |
|
|
|
3,359 |
|
|
|
460 |
|
|
|
7,556 |
|
|
1,795 |
|
|
|
|
213,093 |
|
|
|
186,565 |
|
|
|
112,735 |
|
|
|
703,815 |
|
|
456,369 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest on deposits |
|
|
14,644 |
|
|
|
6,643 |
|
|
|
3,099 |
|
|
|
28,181 |
|
|
14,923 |
|
Interest on |
|
|
496 |
|
|
|
42 |
|
|
|
— |
|
|
|
538 |
|
|
5 |
|
Interest on senior debt |
|
|
2,307 |
|
|
|
2,061 |
|
|
|
1,089 |
|
|
|
8,246 |
|
|
6,497 |
|
Interest on trust preferred borrowings |
|
|
1,336 |
|
|
|
951 |
|
|
|
317 |
|
|
|
3,482 |
|
|
1,274 |
|
Interest on other borrowings |
|
|
424 |
|
|
|
37 |
|
|
|
6 |
|
|
|
478 |
|
|
21 |
|
|
|
|
19,207 |
|
|
|
9,734 |
|
|
|
4,511 |
|
|
|
40,925 |
|
|
22,720 |
|
Net interest income |
|
|
193,886 |
|
|
|
176,831 |
|
|
|
108,224 |
|
|
|
662,890 |
|
|
433,649 |
|
Provision for (recovery of) credit losses |
|
|
13,396 |
|
|
|
7,454 |
|
|
|
(8,054 |
) |
|
|
48,089 |
|
|
(117,087 |
) |
Net interest income after provision for (recovery of) credit losses |
|
|
180,490 |
|
|
|
169,377 |
|
|
|
116,278 |
|
|
|
614,801 |
|
|
550,736 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Credit/debit card and ATM income |
|
|
12,642 |
|
|
|
10,993 |
|
|
|
7,456 |
|
|
|
40,088 |
|
|
29,479 |
|
Investment management and fiduciary revenue |
|
|
30,731 |
|
|
|
29,504 |
|
|
|
17,365 |
|
|
|
121,608 |
|
|
62,348 |
|
Deposit service charges |
|
|
6,326 |
|
|
|
6,262 |
|
|
|
5,569 |
|
|
|
24,484 |
|
|
22,090 |
|
Mortgage banking activities, net |
|
|
742 |
|
|
|
1,420 |
|
|
|
4,526 |
|
|
|
7,271 |
|
|
23,216 |
|
Loan and lease fee income |
|
|
1,818 |
|
|
|
1,425 |
|
|
|
1,102 |
|
|
|
6,275 |
|
|
7,533 |
|
Securities gains, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
331 |
|
Unrealized (loss) gain on equity investment, net |
|
|
(8 |
) |
|
|
— |
|
|
|
— |
|
|
|
5,980 |
|
|
5,141 |
|
Realized loss on sale of equity investment, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(706 |
) |
Bank-owned life insurance income |
|
|
1,130 |
|
|
|
195 |
|
|
|
— |
|
|
|
1,804 |
|
|
1,251 |
|
Other income |
|
|
11,499 |
|
|
|
12,852 |
|
|
|
10,009 |
|
|
|
52,624 |
|
|
34,797 |
|
|
|
|
64,880 |
|
|
|
62,651 |
|
|
|
46,027 |
|
|
|
260,134 |
|
|
185,480 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|||||||||
Salaries, benefits and other compensation |
|
|
72,492 |
|
|
|
72,294 |
|
|
|
55,277 |
|
|
|
283,905 |
|
|
214,167 |
|
Occupancy expense |
|
|
10,492 |
|
|
|
9,699 |
|
|
|
8,109 |
|
|
|
40,885 |
|
|
32,802 |
|
Equipment expense |
|
|
10,320 |
|
|
|
9,913 |
|
|
|
7,504 |
|
|
|
40,994 |
|
|
29,040 |
|
Data processing and operations expense |
|
|
4,867 |
|
|
|
5,362 |
|
|
|
3,778 |
|
|
|
20,876 |
|
|
14,074 |
|
Professional fees |
|
|
6,212 |
|
|
|
3,561 |
|
|
|
4,113 |
|
|
|
18,497 |
|
|
15,614 |
|
Marketing expense |
|
|
2,245 |
|
|
|
2,082 |
|
|
|
1,655 |
|
|
|
7,230 |
|
|
5,413 |
|
|
|
|
1,699 |
|
|
|
1,540 |
|
|
|
895 |
|
|
|
6,098 |
|
|
4,081 |
|
Loss on debt extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
1,087 |
|
Loan workout and other credit costs |
|
|
(401 |
) |
|
|
1,001 |
|
|
|
(101 |
) |
|
|
702 |
|
|
663 |
|
Corporate development expense |
|
|
1,070 |
|
|
|
1,248 |
|
|
|
4,989 |
|
|
|
42,749 |
|
|
11,676 |
|
Restructuring expense |
|
|
(319 |
) |
|
|
1,344 |
|
|
|
1,755 |
|
|
|
22,473 |
|
|
1,346 |
|
Recovery of legal settlement |
|
|
— |
|
|
|
— |
|
|
|
(15,000 |
) |
|
|
— |
|
|
(15,000 |
) |
Other operating expenses |
|
|
24,226 |
|
|
|
24,873 |
|
|
|
17,445 |
|
|
|
89,917 |
|
|
63,553 |
|
|
|
|
132,903 |
|
|
|
132,917 |
|
|
|
90,419 |
|
|
|
574,326 |
|
|
378,516 |
|
Income before taxes |
|
|
112,467 |
|
|
|
99,111 |
|
|
|
71,886 |
|
|
|
300,609 |
|
|
357,700 |
|
Income tax provision |
|
|
28,032 |
|
|
|
25,767 |
|
|
|
15,485 |
|
|
|
77,961 |
|
|
86,095 |
|
Net income |
|
|
84,435 |
|
|
|
73,344 |
|
|
|
56,401 |
|
|
|
222,648 |
|
|
271,605 |
|
Less: Net (loss) income attributable to noncontrolling interest |
|
|
(14 |
) |
|
|
(38 |
) |
|
|
114 |
|
|
|
273 |
|
|
163 |
|
Net income attributable to WSFS |
|
$ |
84,449 |
|
|
$ |
73,382 |
|
|
$ |
56,287 |
|
|
$ |
222,375 |
|
$ |
271,442 |
|
Diluted earnings per share of common stock: |
|
$ |
1.37 |
|
|
$ |
1.16 |
|
|
$ |
1.18 |
|
|
$ |
3.49 |
|
$ |
5.69 |
|
Weighted average shares of common stock outstanding for fully diluted EPS |
|
|
61,801,612 |
|
|
|
63,227,983 |
|
|
|
47,783,049 |
|
|
|
63,658,611 |
|
|
47,703,243 |
|
See “Notes” |
FINANCIAL HIGHLIGHTS SUMMARY STATEMENTS OF INCOME (Unaudited) - continued |
|||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|||||
Return on average assets (a) |
|
1.69 |
% |
|
1.44 |
% |
|
1.45 |
% |
|
1.09 |
% |
|
1.82 |
% |
Return on average equity (a) |
|
15.74 |
|
|
12.40 |
|
|
11.67 |
|
|
9.27 |
|
|
14.68 |
|
Return on average tangible common equity (a)(o) |
|
31.12 |
|
|
22.78 |
|
|
16.96 |
|
|
16.88 |
|
|
21.56 |
|
Net interest margin (a)(b) |
|
4.49 |
|
|
3.99 |
|
|
3.10 |
|
|
3.71 |
|
|
3.23 |
|
Efficiency ratio (c) |
|
51.22 |
|
|
55.37 |
|
|
58.52 |
|
|
62.09 |
|
|
61.04 |
|
Noninterest income as a percentage of total net revenue (b) |
|
25.01 |
|
|
26.10 |
|
|
29.79 |
|
|
28.12 |
|
|
29.91 |
|
See “Notes” |
FINANCIAL HIGHLIGHTS (Continued) SUMMARY STATEMENTS OF FINANCIAL CONDITION (Unaudited) |
||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
||||||
Assets: |
|
|
|
|
|
|
||||||
Cash and due from banks |
|
$ |
332,961 |
|
|
$ |
443,104 |
|
|
$ |
1,046,992 |
|
Cash in non-owned ATMs |
|
|
499,017 |
|
|
|
582,784 |
|
|
|
480,527 |
|
Investment securities, available-for-sale |
|
|
4,093,060 |
|
|
|
4,153,615 |
|
|
|
5,205,311 |
|
Investment securities, held-to-maturity |
|
|
1,111,619 |
|
|
|
1,121,895 |
|
|
|
90,642 |
|
Other investments |
|
|
55,516 |
|
|
|
54,742 |
|
|
|
22,011 |
|
Net loans and leases (e)(f)(l) |
|
|
11,802,977 |
|
|
|
11,620,866 |
|
|
|
7,904,831 |
|
Bank owned life insurance |
|
|
101,935 |
|
|
|
101,061 |
|
|
|
33,099 |
|
|
|
|
1,012,232 |
|
|
|
1,016,413 |
|
|
|
547,231 |
|
Other assets |
|
|
905,438 |
|
|
|
890,907 |
|
|
|
446,683 |
|
Total assets |
|
$ |
19,914,755 |
|
|
$ |
19,985,387 |
|
|
$ |
15,777,327 |
|
Liabilities and Stockholders’ Equity: |
|
|
|
|
|
|
||||||
Noninterest-bearing deposits |
|
$ |
5,739,647 |
|
|
$ |
6,170,776 |
|
|
$ |
4,565,143 |
|
Interest-bearing deposits |
|
|
10,341,331 |
|
|
|
10,531,250 |
|
|
|
8,659,257 |
|
Total customer deposits |
|
|
16,080,978 |
|
|
|
16,702,026 |
|
|
|
13,224,400 |
|
Brokered deposits |
|
|
122,591 |
|
|
|
23,182 |
|
|
|
15,662 |
|
Total deposits |
|
|
16,203,569 |
|
|
|
16,725,208 |
|
|
|
13,240,062 |
|
|
|
|
350,000 |
|
|
|
— |
|
|
|
— |
|
Other borrowings |
|
|
376,894 |
|
|
|
374,367 |
|
|
|
239,477 |
|
Other liabilities |
|
|
782,406 |
|
|
|
784,981 |
|
|
|
360,772 |
|
Total liabilities |
|
|
17,712,869 |
|
|
|
17,884,556 |
|
|
|
13,840,311 |
|
Stockholders’ equity of WSFS |
|
|
2,205,113 |
|
|
|
2,103,593 |
|
|
|
1,939,099 |
|
Noncontrolling interest |
|
|
(3,227 |
) |
|
|
(2,762 |
) |
|
|
(2,083 |
) |
Total stockholders' equity |
|
|
2,201,886 |
|
|
|
2,100,831 |
|
|
|
1,937,016 |
|
Total liabilities and stockholders' equity |
|
$ |
19,914,755 |
|
|
$ |
19,985,387 |
|
|
$ |
15,777,327 |
|
Capital Ratios: |
|
|
|
|
|
|
||||||
Equity to asset ratio |
|
|
11.07 |
% |
|
|
10.53 |
% |
|
|
12.29 |
% |
Tangible common equity to tangible asset ratio (o) |
|
|
6.31 |
|
|
|
5.73 |
|
|
|
9.14 |
|
Common equity Tier 1 capital (required: |
|
|
12.86 |
|
|
|
12.38 |
|
|
|
15.11 |
|
Tier 1 leverage (required: |
|
|
10.29 |
|
|
|
9.76 |
|
|
|
10.44 |
|
Tier 1 risk-based capital (required: |
|
|
12.86 |
|
|
|
12.38 |
|
|
|
15.11 |
|
Total risk-based capital (required: |
|
|
13.84 |
|
|
|
13.34 |
|
|
|
15.91 |
|
Asset Quality Indicators: |
|
|
|
|
|
|
||||||
Nonperforming assets: |
|
|
|
|
|
|
||||||
Nonaccruing loans |
|
$ |
22,802 |
|
|
$ |
19,369 |
|
|
$ |
16,609 |
|
Troubled debt restructuring (accruing) |
|
|
19,737 |
|
|
|
17,108 |
|
|
|
14,204 |
|
Assets acquired through foreclosure |
|
|
833 |
|
|
|
840 |
|
|
|
2,320 |
|
Total nonperforming assets |
|
$ |
43,372 |
|
|
$ |
37,317 |
|
|
$ |
33,133 |
|
Past due loans (h) |
|
$ |
16,535 |
|
|
$ |
24,754 |
|
|
$ |
9,991 |
|
Allowance for credit losses |
|
|
151,871 |
|
|
|
146,205 |
|
|
|
94,511 |
|
Ratio of nonperforming assets to total assets |
|
|
0.22 |
% |
|
|
0.19 |
% |
|
|
0.21 |
% |
Ratio of nonperforming assets (excluding accruing TDRs) to total assets |
|
|
0.12 |
|
|
|
0.10 |
|
|
|
0.12 |
|
Ratio of allowance for credit losses to total loans and leases (q) |
|
|
1.17 |
|
|
|
1.14 |
|
|
|
1.19 |
|
Ratio of allowance for credit losses to nonaccruing loans |
|
|
666 |
|
|
|
755 |
|
|
|
569 |
|
Ratio of quarterly net charge-offs to average gross loans (a)(e)(i)(n) |
|
|
0.26 |
|
|
|
0.11 |
|
|
|
0.12 |
|
Ratio of year-to-date net charge-offs to average gross loans (a)(e)(i)(n) |
|
|
0.15 |
|
|
|
0.11 |
|
|
|
0.21 |
|
See “Notes” |
FINANCIAL HIGHLIGHTS (Continued) AVERAGE BALANCE SHEET (Unaudited) |
||||||||||||||||||||||||||||||
(Dollars in thousands) |
|
Three months ended |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
Average
|
|
Interest &
|
|
Yield/
|
|
Average
|
|
Interest &
|
|
Yield/
|
|
Average
|
|
Interest &
|
|
Yield/
|
||||||||||||
Assets: |
||||||||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||||||
Loans: (e) (j) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial loans and leases (p) |
|
$ |
4,920,329 |
|
|
$ |
76,817 |
|
6.21 |
% |
|
$ |
4,895,972 |
|
|
$ |
67,060 |
|
5.45 |
% |
|
$ |
3,553,814 |
|
|
$ |
41,788 |
|
4.67 |
% |
Commercial real estate loans (s) |
|
|
4,334,772 |
|
|
|
66,428 |
|
6.08 |
|
|
|
4,262,599 |
|
|
|
53,096 |
|
4.94 |
|
|
|
2,698,138 |
|
|
|
28,057 |
|
4.13 |
|
Residential mortgage |
|
|
762,967 |
|
|
|
8,610 |
|
4.51 |
|
|
|
769,151 |
|
|
|
8,379 |
|
4.36 |
|
|
|
563,995 |
|
|
|
8,683 |
|
6.16 |
|
Consumer loans |
|
|
1,753,871 |
|
|
|
28,843 |
|
6.52 |
|
|
|
1,594,673 |
|
|
|
23,384 |
|
5.82 |
|
|
|
1,146,484 |
|
|
|
12,905 |
|
4.47 |
|
Loans held for sale |
|
|
56,605 |
|
|
|
946 |
|
6.63 |
|
|
|
66,103 |
|
|
|
968 |
|
5.81 |
|
|
|
92,890 |
|
|
|
858 |
|
3.66 |
|
Total loans and leases |
|
|
11,828,544 |
|
|
|
181,644 |
|
6.10 |
|
|
|
11,588,498 |
|
|
|
152,887 |
|
5.24 |
|
|
|
8,055,321 |
|
|
|
92,291 |
|
4.55 |
|
Mortgage-backed securities (d) |
|
|
4,849,450 |
|
|
|
27,778 |
|
2.29 |
|
|
|
5,243,169 |
|
|
|
28,338 |
|
2.16 |
|
|
|
4,454,446 |
|
|
|
18,645 |
|
1.67 |
|
Investment securities (d) |
|
|
377,610 |
|
|
|
2,257 |
|
2.85 |
|
|
|
361,113 |
|
|
|
1,981 |
|
2.57 |
|
|
|
312,633 |
|
|
|
1,339 |
|
1.92 |
|
Other interest-earning assets |
|
|
145,668 |
|
|
|
1,414 |
|
3.85 |
|
|
|
460,124 |
|
|
|
3,359 |
|
2.90 |
|
|
|
1,061,494 |
|
|
|
460 |
|
0.17 |
|
Total interest-earning assets |
|
$ |
17,201,272 |
|
|
$ |
213,093 |
|
4.93 |
% |
|
$ |
17,652,904 |
|
|
$ |
186,565 |
|
4.21 |
% |
|
$ |
13,883,894 |
|
|
$ |
112,735 |
|
3.23 |
% |
Allowance for credit losses |
|
|
(147,990 |
) |
|
|
|
|
|
|
(143,943 |
) |
|
|
|
|
|
|
(101,895 |
) |
|
|
|
|
||||||
Cash and due from banks |
|
|
253,031 |
|
|
|
|
|
|
|
242,734 |
|
|
|
|
|
|
|
142,316 |
|
|
|
|
|
||||||
Cash in non-owned ATMs |
|
|
524,042 |
|
|
|
|
|
|
|
603,780 |
|
|
|
|
|
|
|
474,376 |
|
|
|
|
|
||||||
Bank owned life insurance |
|
|
100,920 |
|
|
|
|
|
|
|
100,863 |
|
|
|
|
|
|
|
33,418 |
|
|
|
|
|
||||||
Other noninterest-earning assets |
|
|
1,945,047 |
|
|
|
|
|
|
|
1,779,411 |
|
|
|
|
|
|
|
987,814 |
|
|
|
|
|
||||||
Total assets |
|
$ |
19,876,322 |
|
|
|
|
|
|
$ |
20,235,749 |
|
|
|
|
|
|
$ |
15,419,923 |
|
|
|
|
|
||||||
Liabilities and stockholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing demand |
|
$ |
3,356,188 |
|
|
$ |
3,740 |
|
0.44 |
% |
|
$ |
3,370,158 |
|
|
$ |
2,179 |
|
0.26 |
% |
|
$ |
2,789,693 |
|
|
$ |
540 |
|
0.08 |
% |
Savings |
|
|
2,232,665 |
|
|
|
459 |
|
0.08 |
|
|
|
2,287,227 |
|
|
|
185 |
|
0.03 |
|
|
|
1,964,042 |
|
|
|
148 |
|
0.03 |
|
Money market |
|
|
3,769,013 |
|
|
|
8,473 |
|
0.89 |
|
|
|
3,833,113 |
|
|
|
2,907 |
|
0.30 |
|
|
|
2,762,843 |
|
|
|
783 |
|
0.11 |
|
Customer time deposits |
|
|
1,016,827 |
|
|
|
1,800 |
|
0.70 |
|
|
|
1,083,290 |
|
|
|
1,230 |
|
0.45 |
|
|
|
1,020,589 |
|
|
|
1,467 |
|
0.57 |
|
Total interest-bearing customer deposits |
|
|
10,374,693 |
|
|
|
14,472 |
|
0.55 |
|
|
|
10,573,788 |
|
|
|
6,501 |
|
0.24 |
|
|
|
8,537,167 |
|
|
|
2,938 |
|
0.14 |
|
Brokered deposits |
|
|
23,389 |
|
|
|
172 |
|
2.92 |
|
|
|
24,184 |
|
|
|
142 |
|
2.33 |
|
|
|
22,730 |
|
|
|
161 |
|
2.81 |
|
Total interest-bearing deposits |
|
|
10,398,082 |
|
|
|
14,644 |
|
0.56 |
|
|
|
10,597,972 |
|
|
|
6,643 |
|
0.25 |
|
|
|
8,559,897 |
|
|
|
3,099 |
|
0.14 |
|
|
|
|
45,967 |
|
|
|
496 |
|
4.28 |
|
|
|
4,979 |
|
|
|
42 |
|
3.35 |
|
|
|
11 |
|
|
|
— |
|
— |
|
Trust preferred borrowings |
|
|
90,410 |
|
|
|
1,336 |
|
5.86 |
|
|
|
90,361 |
|
|
|
951 |
|
4.18 |
|
|
|
67,011 |
|
|
|
317 |
|
1.88 |
|
Senior debt |
|
|
248,216 |
|
|
|
2,307 |
|
3.72 |
|
|
|
248,332 |
|
|
|
2,061 |
|
3.32 |
|
|
|
147,901 |
|
|
|
1,089 |
|
2.95 |
|
Other borrowed funds |
|
|
78,755 |
|
|
|
424 |
|
2.14 |
|
|
|
39,745 |
|
|
|
37 |
|
0.37 |
|
|
|
21,962 |
|
|
|
6 |
|
0.09 |
|
Total interest-bearing liabilities |
|
$ |
10,861,430 |
|
|
$ |
19,207 |
|
0.70 |
% |
|
$ |
10,981,389 |
|
|
$ |
9,734 |
|
0.35 |
% |
|
$ |
8,796,782 |
|
|
$ |
4,511 |
|
0.20 |
% |
Noninterest-bearing demand deposits |
|
|
6,108,618 |
|
|
|
|
|
|
|
6,319,755 |
|
|
|
|
|
|
|
4,388,537 |
|
|
|
|
|
||||||
Other noninterest-bearing liabilities |
|
|
780,336 |
|
|
|
|
|
|
|
589,817 |
|
|
|
|
|
|
|
322,831 |
|
|
|
|
|
||||||
Stockholders’ equity of WSFS |
|
|
2,128,869 |
|
|
|
|
|
|
|
2,347,178 |
|
|
|
|
|
|
|
1,913,882 |
|
|
|
|
|
||||||
Noncontrolling interest |
|
|
(2,931 |
) |
|
|
|
|
|
|
(2,390 |
) |
|
|
|
|
|
|
(2,109 |
) |
|
|
|
|
||||||
Total liabilities and equity |
|
$ |
19,876,322 |
|
|
|
|
|
|
$ |
20,235,749 |
|
|
|
|
|
|
$ |
15,419,923 |
|
|
|
|
|
||||||
Excess of interest-earning assets over interest-bearing liabilities |
|
$ |
6,339,842 |
|
|
|
|
|
|
$ |
6,671,515 |
|
|
|
|
|
|
$ |
5,087,112 |
|
|
|
|
|
||||||
Net interest and dividend income |
|
|
|
$ |
193,886 |
|
|
|
|
|
$ |
176,831 |
|
|
|
|
|
$ |
108,224 |
|
|
|||||||||
Interest rate spread |
|
|
|
|
|
4.23 |
% |
|
|
|
|
|
3.86 |
% |
|
|
|
|
|
3.03 |
% |
|||||||||
Net interest margin |
|
|
|
|
|
4.49 |
% |
|
|
|
|
|
3.99 |
% |
|
|
|
|
|
3.10 |
% |
|||||||||
See “Notes” |
FINANCIAL HIGHLIGHTS (Continued) (Unaudited) |
||||||||||
(Dollars in thousands, except per share data) |
|
Three months ended |
|
Twelve months ended |
||||||
Stock Information: |
|
|
|
|
|
|
|
|
|
|
Market price of common stock: |
|
|
|
|
|
|
|
|
|
|
High |
|
|
|
|
|
|
|
|
|
|
Low |
|
41.81 |
|
37.40 |
|
46.71 |
|
37.03 |
|
40.64 |
Close |
|
45.34 |
|
46.46 |
|
50.12 |
|
45.34 |
|
50.12 |
Book value per share of common stock |
|
35.79 |
|
33.96 |
|
40.73 |
|
|
|
|
Tangible common book value per share of common stock (o) |
|
19.36 |
|
17.55 |
|
29.24 |
|
|
|
|
Number of shares of common stock outstanding (000s) |
|
61,612 |
|
61,949 |
|
47,609 |
|
|
|
|
Other Financial Data: |
|
|
|
|
|
|
|
|
|
|
One-year repricing gap to total assets (k) |
|
|
|
|
|
|
|
|
|
|
Weighted average duration of the MBS portfolio |
|
5.9 years |
|
6.0 years |
|
4.6 years |
|
|
|
|
Unrealized (losses) gains on securities available for sale, net of taxes |
|
|
|
|
|
|
|
|
|
|
Number of Associates (FTEs) (m) |
|
2,160 |
|
2,150 |
|
1,839 |
|
|
|
|
Number of offices (branches, LPO’s, operations centers, etc.) |
|
119 |
|
119 |
|
112 |
|
|
|
|
Number of WSFS owned and branded ATMs |
|
686 |
|
611 |
|
609 |
|
|
|
|
Notes: |
|||
(a) | Annualized. | ||
(b) | Computed on a fully tax-equivalent basis. | ||
(c) | Noninterest expense divided by (tax-equivalent) net interest income and noninterest income. | ||
(d) | Includes securities held-to-maturity (at amortized cost) and securities available-for-sale (at fair value). | ||
(e) | Net of unearned income. | ||
(f) | Net of allowance for credit losses. | ||
(g) | Represents capital ratios of |
||
(h) | Accruing loans which are contractually past due 90 days or more as to principal or interest. Balance includes student loans acquired from Beneficial, which are |
||
(i) | Excludes loans held for sale. | ||
(j) | Nonperforming loans are included in average balance computations. | ||
(k) | The difference between projected amounts of interest-sensitive assets and interest-sensitive liabilities repricing within one year divided by total assets, based on a current interest rate scenario. | ||
(l) | Includes loans held for sale and reverse mortgages. | ||
(m) | Includes seasonal Associates, when applicable. | ||
(n) | Excludes reverse mortgage loans. | ||
(o) | The Company uses non-GAAP (United States Generally Accepted Accounting Principles) financial information in its analysis of the Company’s performance. The Company’s management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Company’s management believes that investors may use these non-GAAP financial measures to analyze the Company’s financial performance without the impact of unusual items or events that may obscure trends in the Company’s underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. For a reconciliation of these and other non-GAAP financial measures to their comparable GAAP measures, see "Non-GAAP Reconciliation" at the end of the press release. | ||
(p) | Includes commercial & industrial loans, PPP loans and commercial small business leases. | ||
(q) | Represents amortized cost basis for loans, leases and held-to-maturity securities. | ||
(r) | Includes provision for (recovery of) credit losses, loan workout expenses, OREO expenses and other credit costs. | ||
(s) | Includes commercial mortgage and commercial construction loans. |
FINANCIAL HIGHLIGHTS (Continued) (Dollars in thousands, except per share data) (Unaudited) |
||||||||||||||||||||
Non-GAAP Reconciliation (o): |
|
Three months ended |
|
Twelve months ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income (GAAP) |
|
$ |
193,886 |
|
|
$ |
176,831 |
|
|
$ |
108,224 |
|
|
$ |
662,890 |
|
|
$ |
433,649 |
|
Core net interest income (non-GAAP) |
|
|
193,886 |
|
|
|
176,831 |
|
|
|
108,224 |
|
|
|
662,890 |
|
|
|
433,649 |
|
Noninterest income (GAAP) |
|
|
64,880 |
|
|
|
62,651 |
|
|
|
46,027 |
|
|
|
260,134 |
|
|
|
185,480 |
|
Less: Securities gains |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
331 |
|
(Plus)/less: Unrealized (loss) gain on equity investments, net |
|
|
(8 |
) |
|
|
— |
|
|
|
— |
|
|
|
5,980 |
|
|
|
5,141 |
|
Plus: Realized loss on sale of equity investment, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(706 |
) |
Plus: |
|
|
(592 |
) |
|
|
(2,285 |
) |
|
|
— |
|
|
|
(2,877 |
) |
|
|
— |
|
Core fee revenue (non-GAAP) |
|
$ |
65,480 |
|
|
$ |
64,936 |
|
|
$ |
46,027 |
|
|
$ |
257,031 |
|
|
$ |
180,714 |
|
Core net revenue (non-GAAP) |
|
$ |
259,366 |
|
|
$ |
241,767 |
|
|
$ |
154,251 |
|
|
$ |
919,921 |
|
|
$ |
614,363 |
|
Core net revenue (non-GAAP)(tax-equivalent) |
|
$ |
260,058 |
|
|
$ |
242,327 |
|
|
$ |
154,499 |
|
|
$ |
921,829 |
|
|
$ |
615,363 |
|
Noninterest expense (GAAP) |
|
$ |
132,903 |
|
|
$ |
132,917 |
|
|
$ |
90,419 |
|
|
$ |
574,326 |
|
|
$ |
378,516 |
|
Less: Loss on debt extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,087 |
|
Less: Corporate development expense |
|
|
1,070 |
|
|
|
1,248 |
|
|
|
4,989 |
|
|
|
42,749 |
|
|
|
11,676 |
|
(Plus)/less: Restructuring expense |
|
|
(319 |
) |
|
|
1,344 |
|
|
|
1,755 |
|
|
|
22,473 |
|
|
|
1,346 |
|
Plus: Recovery of legal settlement |
|
|
— |
|
|
|
— |
|
|
|
(15,000 |
) |
|
|
— |
|
|
|
(15,000 |
) |
Less: Contribution to |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,000 |
|
Core noninterest expense (non-GAAP) |
|
$ |
132,152 |
|
|
$ |
130,325 |
|
|
$ |
98,675 |
|
|
$ |
509,104 |
|
|
$ |
378,407 |
|
Core efficiency ratio (non-GAAP) |
|
|
50.8 |
% |
|
|
53.8 |
% |
|
|
63.9 |
% |
|
|
55.2 |
% |
|
|
61.5 |
% |
Core fee revenue as % of total core net revenue (non-GAAP) (b) |
|
|
25.2 |
% |
|
|
26.8 |
% |
|
|
29.8 |
% |
|
|
27.9 |
% |
|
|
29.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
End of period |
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets (GAAP) |
|
$ |
19,914,755 |
|
|
$ |
19,985,387 |
|
|
$ |
15,777,327 |
|
|
|
|
|
||||
Less: |
|
|
1,012,232 |
|
|
|
1,016,413 |
|
|
|
547,231 |
|
|
|
|
|
||||
Total tangible assets (non-GAAP) |
|
$ |
18,902,523 |
|
|
$ |
18,968,974 |
|
|
$ |
15,230,096 |
|
|
|
|
|
||||
Total stockholders’ equity of WSFS (GAAP) |
|
$ |
2,205,113 |
|
|
$ |
2,103,593 |
|
|
$ |
1,939,099 |
|
|
|
|
|
||||
Less: |
|
|
1,012,232 |
|
|
|
1,016,413 |
|
|
|
547,231 |
|
|
|
|
|
||||
Total tangible common equity (non-GAAP) |
|
$ |
1,192,881 |
|
|
$ |
1,087,180 |
|
|
$ |
1,391,868 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common book value per share: |
|
|
|
|
|
|
|
|
||||||||||||
Book value per share (GAAP) |
|
$ |
35.79 |
|
|
$ |
33.96 |
|
|
$ |
40.73 |
|
|
|
|
|
||||
Tangible common book value per share (non-GAAP) |
|
|
19.36 |
|
|
|
17.55 |
|
|
|
29.24 |
|
|
|
|
|
||||
Tangible common equity to tangible assets: |
|
|
|
|
|
|
|
|
||||||||||||
Equity to asset ratio (GAAP) |
|
|
11.07 |
% |
|
|
10.53 |
% |
|
|
12.29 |
% |
|
|
|
|
||||
Tangible common equity to tangible assets ratio (non-GAAP) |
|
|
6.31 |
|
|
|
5.73 |
|
|
|
9.14 |
|
|
|
|
|
Non-GAAP Reconciliation - continued (o): |
|
Three months ended |
|
Twelve months ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP net income attributable to WSFS |
|
$ |
84,449 |
|
|
$ |
73,382 |
|
|
$ |
56,287 |
|
|
$ |
222,375 |
|
|
$ |
271,442 |
|
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized gains (losses) on equity investments, |
|
|
1,351 |
|
|
|
4,877 |
|
|
|
(8,256 |
) |
|
|
62,119 |
|
|
|
(4,657 |
) |
(Plus)/less: Tax impact of pre-tax adjustments |
|
|
(308 |
) |
|
|
(750 |
) |
|
|
1,863 |
|
|
|
(13,809 |
) |
|
|
1,764 |
|
Adjusted net income (non-GAAP) attributable to WSFS |
|
$ |
85,492 |
|
|
$ |
77,509 |
|
|
$ |
49,894 |
|
|
$ |
270,685 |
|
|
$ |
268,549 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP return on average assets (ROA) |
|
|
1.69 |
% |
|
|
1.44 |
% |
|
|
1.45 |
% |
|
|
1.09 |
% |
|
|
1.82 |
% |
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized gains (losses) on equity investments, |
|
|
0.03 |
|
|
|
0.10 |
|
|
|
(0.21 |
) |
|
|
0.30 |
|
|
|
(0.03 |
) |
(Plus)/less: Tax impact of pre-tax adjustments |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
0.04 |
|
|
|
(0.07 |
) |
|
|
0.01 |
|
Core ROA (non-GAAP) |
|
|
1.71 |
% |
|
|
1.52 |
% |
|
|
1.28 |
% |
|
|
1.32 |
% |
|
|
1.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share (diluted) (GAAP) |
|
$ |
1.37 |
|
|
$ |
1.16 |
|
|
$ |
1.18 |
|
|
$ |
3.49 |
|
|
$ |
5.69 |
|
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized gains (losses) on equity investments, |
|
|
0.02 |
|
|
|
0.08 |
|
|
|
(0.17 |
) |
|
|
0.98 |
|
|
|
(0.10 |
) |
(Plus)/less: Tax impact of pre-tax adjustments |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
0.03 |
|
|
|
(0.22 |
) |
|
|
0.04 |
|
Core earnings per share (non-GAAP) |
|
$ |
1.38 |
|
|
$ |
1.23 |
|
|
$ |
1.04 |
|
|
$ |
4.25 |
|
|
$ |
5.63 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Calculation of return on average tangible common equity: |
|
|
|
|
|
|
|
|
||||||||||||
GAAP net income attributable to WSFS |
|
$ |
84,449 |
|
|
$ |
73,382 |
|
|
$ |
56,287 |
|
|
$ |
222,375 |
|
|
$ |
271,442 |
|
Plus: Tax effected amortization of intangible assets |
|
|
2,925 |
|
|
|
2,906 |
|
|
|
2,063 |
|
|
|
11,752 |
|
|
|
8,069 |
|
Net tangible income (non-GAAP) |
|
$ |
87,374 |
|
|
$ |
76,288 |
|
|
$ |
58,350 |
|
|
$ |
234,127 |
|
|
$ |
279,511 |
|
Average stockholders’ equity of WSFS |
|
$ |
2,128,869 |
|
|
$ |
2,347,178 |
|
|
$ |
1,913,882 |
|
|
$ |
2,398,871 |
|
|
$ |
1,848,904 |
|
Less: Average goodwill and intangible assets |
|
|
1,014,985 |
|
|
|
1,018,592 |
|
|
|
548,552 |
|
|
|
1,012,233 |
|
|
|
552,345 |
|
Net average tangible common equity |
|
$ |
1,113,884 |
|
|
$ |
1,328,586 |
|
|
$ |
1,365,330 |
|
|
$ |
1,386,638 |
|
|
$ |
1,296,559 |
|
Return on average tangible common equity (non-GAAP) |
|
|
31.12 |
% |
|
|
22.78 |
% |
|
|
16.96 |
% |
|
|
16.88 |
% |
|
|
21.56 |
% |
Non-GAAP Reconciliation - continued (o): |
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Calculation of PPNR: |
|||||||||||||||||
Net income (GAAP) |
|
$ |
84,435 |
|
$ |
73,344 |
|
$ |
56,401 |
|
|
$ |
222,648 |
|
$ |
271,605 |
|
Plus: Income tax provision |
|
|
28,032 |
|
|
25,767 |
|
|
15,485 |
|
|
|
77,961 |
|
|
86,095 |
|
Plus/(less): Provision for (recovery of) credit losses |
|
|
13,396 |
|
|
7,454 |
|
|
(8,054 |
) |
|
|
48,089 |
|
|
(117,087 |
) |
PPNR (non-GAAP) |
|
$ |
125,863 |
|
$ |
106,565 |
|
$ |
63,832 |
|
|
$ |
348,698 |
|
$ |
240,613 |
|
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized gains (losses) on equity investments, |
|
|
1,351 |
|
|
4,877 |
|
|
(8,256 |
) |
|
|
62,119 |
|
|
(4,657 |
) |
Core PPNR (non-GAAP) |
|
$ |
127,214 |
|
$ |
111,442 |
|
$ |
55,576 |
|
|
$ |
410,817 |
|
$ |
235,956 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230124006095/en/
Investor Relations Contact:
(302) 571-6833; dcanuso@wsfsbank.com
Media Contact:
(215) 253-5566; racevedo@wsfsbank.com
Source:
FAQ
What was WSFS's net interest income in Q4 2022?
How much did WSFS's diluted EPS change in Q4 2022?
What was the loan growth percentage for WSFS in Q4 2022?
What was the change in customer deposits for WSFS in Q4 2022?