Banc of California, Inc. Reports Third Quarter 2024 Financial Results Which Include Balance Sheet Repositioning
|
|
10.45%
|
28%
|
Third quarter highlights include:
-
Closed the sale of
$1.95 billion of Civic loans in July which generated net proceeds of$1.91 billion . This sale increased our capital ratios and liquidity and allowed us to reposition a portion of our securities portfolio in Q3 and pay down higher-cost brokered deposits and borrowings. -
Repositioned
$742 million of available-for-sale securities resulting in a pre-tax loss of$60 million . Sold$742 million of securities with a weighted average yield of 2.94% and purchased$724 million of securities with a weighted average yield of 5.65%. Expected to increase interest income by approximately$4.8 million per quarter. - Net interest margin of 2.93%, an increase of 13 basis points from 2.80% in the second quarter, driven mainly by lower funding costs.
-
Average total cost of deposits and average total cost of funds decreased by 6 basis points and 13 basis points, respectively, to 2.54% and 2.82%. The declines in deposit and funding costs were driven mainly by the maturity of brokered time deposits (which decreased by
$2.0 billion in the third quarter), while the$545 million payoff of Bank Term Funding Program borrowings also contributed to the decline in funding costs. - Average noninterest-bearing deposits increased to 28% of average total deposits for the third quarter, up from 27% in the second quarter.
-
Achieved Q4 2024 cost targets ahead of schedule with total noninterest expense of
$196.2 million for the third quarter, down$7.4 million , or 4%, from the second quarter. -
Strong capital ratios well above the regulatory "well capitalized" thresholds at
September 30, 2024 , including an estimated 16.98% Total risk-based capital ratio, 12.87% Tier 1 capital ratio, 10.45% CET1 capital ratio, and 9.83% Tier 1 leverage ratio. -
Book value per share increased to
$17.75 and tangible book value per share(1) increased to$15.63 .
(1) |
Non-GAAP measure; refer to section 'Non-GAAP Measures' |
INCOME STATEMENT HIGHLIGHTS
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
|
|
|
|
|||||||||||||||||
Summary Income Statement |
2024 |
2024 |
2023 |
2024 |
2023 |
|||||||||||||||
(In thousands) |
||||||||||||||||||||
Total interest income |
$ |
446,893 |
|
$ |
462,589 |
|
$ |
446,084 |
|
$ |
1,388,186 |
|
$ |
1,503,760 |
|
|||||
Total interest expense |
|
214,718 |
|
|
233,101 |
|
|
315,355 |
|
|
697,421 |
|
|
907,683 |
|
|||||
Net interest income |
|
232,175 |
|
|
229,488 |
|
|
130,729 |
|
|
690,765 |
|
|
596,077 |
|
|||||
Provision for credit losses |
|
9,000 |
|
|
11,000 |
|
|
- |
|
|
30,000 |
|
|
5,000 |
|
|||||
(Loss) gain on sale of loans |
|
(62 |
) |
|
1,135 |
|
|
(1,901 |
) |
|
625 |
|
|
(157,820 |
) |
|||||
Loss on sale of securities |
|
(59,946 |
) |
|
- |
|
|
- |
|
|
(59,946 |
) |
|
- |
|
|||||
Other noninterest income |
|
44,556 |
|
|
28,657 |
|
|
45,709 |
|
|
107,477 |
|
|
109,937 |
|
|||||
Total noninterest (loss) income |
|
(15,452 |
) |
|
29,792 |
|
|
43,808 |
|
|
48,156 |
|
|
(47,883 |
) |
|||||
Total revenue |
|
216,723 |
|
|
259,280 |
|
|
174,537 |
|
|
738,921 |
|
|
548,194 |
|
|||||
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,376,736 |
|
|||||
Acquisition, integration and reorganization costs |
|
(510 |
) |
|
(12,650 |
) |
|
9,925 |
|
|
(13,160 |
) |
|
30,833 |
|
|||||
Other noninterest expense |
|
196,719 |
|
|
216,293 |
|
|
191,178 |
|
|
623,530 |
|
|
686,974 |
|
|||||
Total noninterest expense |
|
196,209 |
|
|
203,643 |
|
|
201,103 |
|
|
610,370 |
|
|
2,094,543 |
|
|||||
Earnings (loss) before income taxes |
|
11,514 |
|
|
44,637 |
|
|
(26,566 |
) |
|
98,551 |
|
|
(1,551,349 |
) |
|||||
Income tax expense (benefit) |
|
2,730 |
|
|
14,304 |
|
|
(3,222 |
) |
|
28,582 |
|
|
(135,167 |
) |
|||||
Net earnings (loss) |
|
8,784 |
|
|
30,333 |
|
|
(23,344 |
) |
|
69,969 |
|
|
(1,416,182 |
) |
|||||
Preferred stock dividends |
|
9,947 |
|
|
9,947 |
|
|
9,947 |
|
|
29,841 |
|
|
29,841 |
|
|||||
Net (loss) earnings available to common and equivalent stockholders |
$ |
(1,163 |
) |
$ |
20,386 |
|
$ |
(33,291 |
) |
$ |
40,128 |
|
$ |
(1,446,023 |
) |
|||||
Net Interest Income
Q3-2024 vs Q2 -2024
Net interest income increased by
Average interest-earning assets decreased by
The average yield on interest-earning assets decreased by 2 basis points to 5.63% for the third quarter from 5.65% in the second quarter due mainly to the average yield on deposits in financial institutions decreasing by 3 basis points and the average yield on loans and leases being flat.
The average yield on loans and leases was unchanged at 6.18% for the third quarter compared to the second quarter as a result of new originations being at rates higher than the existing portfolio, slightly higher loan discount accretion, and the change in the mix of loan product balances including the impact of the sale of the
The average total cost of funds decreased by 13 basis points to 2.82% for the third quarter from 2.95% in the second quarter due mainly to lower market interest rates and reduced average borrowings. The average cost of interest-bearing liabilities decreased by 13 basis points to 3.80% for the third quarter from 3.93% in the second quarter. The average total cost of deposits decreased by 6 basis points to 2.54% for the third quarter compared to 2.60% in the second quarter. Average noninterest-bearing deposits decreased by
YTD
Net interest income increased by
Average interest-earning assets decreased by
The average yield on interest-earning assets increased by 41 basis points to 5.61% for the first nine months of 2024 from 5.20% for the same period in 2023 due mainly to the change in the interest-earning asset mix. This was driven by the increase in the balance of average loans and leases as a percentage of average interest-earning assets to 75% for the nine months ended
The average yield on loans and leases increased by 19 basis points to 6.14% for the first nine months of 2024 from 5.95% for the same period in 2023 as a result of changes in portfolio mix and higher net accretion of loan discounts.
The average total cost of funds decreased by 31 basis points to 2.93% for the nine months ended
Provision For Credit Losses
Q3-2024 vs Q2 -2024
The provision for credit losses was
YTD
The provision for credit losses increased by
Noninterest Income
Q3-2024 vs Q2 -2024
Noninterest income decreased by
YTD
Noninterest income increased by
Noninterest Expense
Q3-2024 vs Q2 -2024
Noninterest expense decreased by
YTD
Noninterest expense decreased by
Income Taxes
Q3-2024 vs Q2 -2024
Income tax expense of
YTD
Income tax expense of
BALANCE SHEET HIGHLIGHTS
|
|
|
|
|
|
Increase (Decrease) |
||||||||||||||
Selected Balance Sheet Items |
2024 |
|
2024 |
|
2023 |
|
QoQ |
|
YoY |
|||||||||||
(In thousands) |
||||||||||||||||||||
Cash and cash equivalents |
$ |
2,554,227 |
|
$ |
2,698,810 |
|
$ |
6,069,667 |
|
$ |
(144,583 |
) |
$ |
(3,515,440 |
) |
|||||
Securities available-for-sale |
|
2,300,284 |
|
|
2,244,031 |
|
|
4,487,172 |
|
|
56,253 |
|
|
(2,186,888 |
) |
|||||
Securities held-to-maturity |
|
2,301,263 |
|
|
2,296,708 |
|
|
2,282,586 |
|
|
4,555 |
|
|
18,677 |
|
|||||
Loans held for sale |
|
28,639 |
|
|
1,935,455 |
|
|
188,866 |
|
|
(1,906,816 |
) |
|
(160,227 |
) |
|||||
Loans and leases held for investment, net of deferred fees |
|
23,527,777 |
|
|
23,228,909 |
|
|
21,920,946 |
|
|
298,868 |
|
|
1,606,831 |
|
|||||
Total assets |
|
33,432,613 |
|
|
35,243,839 |
|
|
36,877,833 |
|
|
(1,811,226 |
) |
|
(3,445,220 |
) |
|||||
Noninterest-bearing deposits |
$ |
7,811,796 |
|
$ |
7,825,007 |
|
$ |
5,579,033 |
|
$ |
(13,211 |
) |
$ |
2,232,763 |
|
|||||
Total deposits |
|
26,828,269 |
|
|
28,804,450 |
|
|
26,598,681 |
|
|
(1,976,181 |
) |
|
229,588 |
|
|||||
Borrowings |
|
1,591,833 |
|
|
1,440,875 |
|
|
6,294,525 |
|
|
150,958 |
|
|
(4,702,692 |
) |
|||||
Total liabilities |
|
29,936,415 |
|
|
31,835,991 |
|
|
34,478,556 |
|
|
(1,899,576 |
) |
|
(4,542,141 |
) |
|||||
Total stockholders' equity |
|
3,496,198 |
|
|
3,407,848 |
|
|
2,399,277 |
|
|
88,350 |
|
|
1,096,921 |
|
|||||
Securities
The balance of securities held-to-maturity (“HTM”) remained consistent through the third quarter and totaled
Securities available-for-sale (“AFS”) increased by
Loans and Leases
The following table sets forth the composition, by loan category, of our loan and lease portfolio held for investment, net of deferred fees, as of the dates indicated:
|
|
|
|
|
|
|
|
|
||||||||||||
Composition of Loans and Leases |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
(Dollars in thousands) |
||||||||||||||||||||
Real estate mortgage: | ||||||||||||||||||||
Commercial |
$ |
4,557,939 |
|
$ |
4,722,585 |
|
$ |
4,896,544 |
|
$ |
5,026,497 |
|
$ |
3,526,308 |
|
|||||
Multi-family |
|
6,009,280 |
|
|
5,984,930 |
|
|
6,121,472 |
|
|
6,025,179 |
|
|
5,279,659 |
|
|||||
Other residential |
|
2,767,187 |
|
|
2,866,085 |
|
|
4,949,383 |
|
|
5,060,309 |
|
|
5,228,524 |
|
|||||
Total real estate mortgage |
|
13,334,406 |
|
|
13,573,600 |
|
|
15,967,399 |
|
|
16,111,985 |
|
|
14,034,491 |
|
|||||
Real estate construction and land: | ||||||||||||||||||||
Commercial |
|
836,902 |
|
|
784,166 |
|
|
775,021 |
|
|
759,585 |
|
|
465,266 |
|
|||||
Residential |
|
2,622,507 |
|
|
2,573,431 |
|
|
2,470,333 |
|
|
2,399,684 |
|
|
2,272,271 |
|
|||||
Total real estate construction and land |
|
3,459,409 |
|
|
3,357,597 |
|
|
3,245,354 |
|
|
3,159,269 |
|
|
2,737,537 |
|
|||||
Total real estate |
|
16,793,815 |
|
|
16,931,197 |
|
|
19,212,753 |
|
|
19,271,254 |
|
|
16,772,028 |
|
|||||
Commercial: | ||||||||||||||||||||
Asset-based |
|
2,115,311 |
|
|
1,968,713 |
|
|
2,061,016 |
|
|
2,189,085 |
|
|
2,287,893 |
|
|||||
Venture capital |
|
1,353,626 |
|
|
1,456,122 |
|
|
1,513,641 |
|
|
1,446,362 |
|
|
1,464,160 |
|
|||||
Other commercial |
|
2,850,535 |
|
|
2,446,974 |
|
|
2,245,910 |
|
|
2,129,860 |
|
|
1,002,377 |
|
|||||
Total commercial |
|
6,319,472 |
|
|
5,871,809 |
|
|
5,820,567 |
|
|
5,765,307 |
|
|
4,754,430 |
|
|||||
Consumer |
|
414,490 |
|
|
425,903 |
|
|
439,702 |
|
|
453,126 |
|
|
394,488 |
|
|||||
Total loans and leases held for investment, net of deferred fees |
$ |
23,527,777 |
|
$ |
23,228,909 |
|
$ |
25,473,022 |
|
$ |
25,489,687 |
|
$ |
21,920,946 |
|
|||||
Total unfunded loan commitments |
$ |
5,008,449 |
|
$ |
5,256,473 |
|
$ |
5,482,672 |
|
$ |
5,578,907 |
|
$ |
5,289,221 |
|
|||||
Composition as % of Total |
|
|
|
|
|
|
|
|
|
|||||||||||
Loans and Leases |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
Real estate mortgage: | ||||||||||||||||||||
Commercial |
|
19 |
% |
|
20 |
% |
|
19 |
% |
|
20 |
% |
|
16 |
% |
|||||
Multi-family |
|
25 |
% |
|
26 |
% |
|
24 |
% |
|
23 |
% |
|
24 |
% |
|||||
Other residential |
|
12 |
% |
|
12 |
% |
|
19 |
% |
|
20 |
% |
|
24 |
% |
|||||
Total real estate mortgage |
|
56 |
% |
|
58 |
% |
|
62 |
% |
|
63 |
% |
|
64 |
% |
|||||
Real estate construction and land: | ||||||||||||||||||||
Commercial |
|
4 |
% |
|
4 |
% |
|
3 |
% |
|
3 |
% |
|
2 |
% |
|||||
Residential |
|
11 |
% |
|
11 |
% |
|
10 |
% |
|
9 |
% |
|
10 |
% |
|||||
Total real estate construction and land |
|
15 |
% |
|
15 |
% |
|
13 |
% |
|
12 |
% |
|
12 |
% |
|||||
Total real estate |
|
71 |
% |
|
73 |
% |
|
75 |
% |
|
75 |
% |
|
76 |
% |
|||||
Commercial: | ||||||||||||||||||||
Asset-based |
|
9 |
% |
|
8 |
% |
|
8 |
% |
|
9 |
% |
|
10 |
% |
|||||
Venture capital |
|
6 |
% |
|
6 |
% |
|
6 |
% |
|
6 |
% |
|
7 |
% |
|||||
Other commercial |
|
12 |
% |
|
11 |
% |
|
9 |
% |
|
8 |
% |
|
5 |
% |
|||||
Total commercial |
|
27 |
% |
|
25 |
% |
|
23 |
% |
|
23 |
% |
|
22 |
% |
|||||
Consumer |
|
2 |
% |
|
2 |
% |
|
2 |
% |
|
2 |
% |
|
2 |
% |
|||||
Total loans and leases held for investment, net of deferred fees |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|||||
Total loans and leases held for investment, net of deferred fees, increased by
Credit Quality
|
|
|
|
|
|
|
|
|
||||||||||||
Asset Quality Information and Ratios |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
(Dollars in thousands) |
||||||||||||||||||||
Delinquent loans and leases held for investment: | ||||||||||||||||||||
30 to 89 days delinquent |
$ |
52,927 |
|
$ |
27,962 |
|
$ |
178,421 |
|
$ |
113,307 |
|
$ |
49,970 |
|
|||||
90+ days delinquent |
|
72,037 |
|
|
55,792 |
|
|
57,573 |
|
|
30,881 |
|
|
77,327 |
|
|||||
Total delinquent loans and leases |
$ |
124,964 |
|
$ |
83,754 |
|
$ |
235,994 |
|
$ |
144,188 |
|
$ |
127,297 |
|
|||||
Total delinquent loans and leases to loans and leases held for investment |
|
0.53 |
% |
|
0.36 |
% |
|
0.93 |
% |
|
0.57 |
% |
|
0.58 |
% |
|||||
Nonperforming assets, excluding loans held for sale: | ||||||||||||||||||||
Nonaccrual loans and leases |
$ |
168,341 |
|
$ |
117,070 |
|
$ |
145,785 |
|
$ |
62,527 |
|
$ |
125,396 |
|
|||||
90+ days delinquent loans and still accruing |
|
- |
|
|
- |
|
|
- |
|
|
11,750 |
|
|
- |
|
|||||
Total nonperforming loans and leases ("NPLs") |
|
168,341 |
|
|
117,070 |
|
|
145,785 |
|
|
74,277 |
|
|
125,396 |
|
|||||
Foreclosed assets, net |
|
8,661 |
|
|
13,302 |
|
|
12,488 |
|
|
7,394 |
|
|
6,829 |
|
|||||
Total nonperforming assets ("NPAs") |
$ |
177,002 |
|
$ |
130,372 |
|
$ |
158,273 |
|
$ |
81,671 |
|
$ |
132,225 |
|
|||||
Classified loans and leases held for investment |
$ |
533,591 |
|
$ |
415,498 |
|
$ |
366,729 |
|
$ |
228,417 |
|
$ |
211,095 |
|
|||||
Allowance for loan and lease losses |
$ |
254,345 |
|
$ |
247,762 |
|
$ |
291,503 |
|
$ |
281,687 |
|
$ |
222,297 |
|
|||||
Allowance for loan and lease losses to NPLs |
|
151.09 |
% |
|
211.64 |
% |
|
199.95 |
% |
|
379.24 |
% |
|
177.28 |
% |
|||||
NPLs to loans and leases held for investment |
|
0.72 |
% |
|
0.50 |
% |
|
0.57 |
% |
|
0.29 |
% |
|
0.57 |
% |
|||||
NPAs to total assets |
|
0.53 |
% |
|
0.37 |
% |
|
0.44 |
% |
|
0.21 |
% |
|
0.36 |
% |
|||||
Classified loans and leases to loans and leases held for investment |
|
2.27 |
% |
|
1.79 |
% |
|
1.44 |
% |
|
0.90 |
% |
|
0.96 |
% |
|||||
During the third quarter, we continued to remain conservative on risk rating of loans and leases. Increases to classified loans and leases that remained on accrual status resulted from downward migration for groups of loans and leases where performance deteriorated or increased borrower financial information was determined to be necessary. Nonaccrual loans and leases increased in the quarter primarily due to two commercial loans and one legacy Civic loan that migrated to nonperforming status. Delinquencies were also impacted by the aforementioned nonperforming loans. Our overall loan portfolio continues to benefit from strong underwriting, borrower strength and good credit metrics.
At
At
At
Nonperforming loans and leases as a percentage of loans and leases held for investment increased to 0.72% at
Allowance for Credit Losses – Loans
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
Allowance for Credit Losses - Loans |
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||
(Dollars in thousands) |
||||||||||||||||||||
Allowance for loan and lease losses | ||||||||||||||||||||
("ALLL"): | ||||||||||||||||||||
Balance at beginning of period |
$ |
247,762 |
|
$ |
291,503 |
|
$ |
219,234 |
|
$ |
281,687 |
|
$ |
200,732 |
|
|||||
Charge-offs |
|
(4,163 |
) |
|
(58,070 |
) |
|
(6,695 |
) |
|
(67,247 |
) |
|
(48,800 |
) |
|||||
Recoveries |
|
1,746 |
|
|
2,329 |
|
|
1,758 |
|
|
7,905 |
|
|
3,865 |
|
|||||
Net charge-offs |
|
(2,417 |
) |
|
(55,741 |
) |
|
(4,937 |
) |
|
(59,342 |
) |
|
(44,935 |
) |
|||||
Provision for loan losses |
|
9,000 |
|
|
12,000 |
|
|
8,000 |
|
|
32,000 |
|
|
66,500 |
|
|||||
Balance at end of period |
$ |
254,345 |
|
$ |
247,762 |
|
$ |
222,297 |
|
$ |
254,345 |
|
$ |
222,297 |
|
|||||
Reserve for unfunded loan commitments | ||||||||||||||||||||
("RUC"): | ||||||||||||||||||||
Balance at beginning of period |
$ |
27,571 |
|
$ |
28,571 |
|
$ |
37,571 |
|
$ |
29,571 |
|
$ |
91,071 |
|
|||||
(Negative provision) provision for credit losses |
|
- |
|
|
(1,000 |
) |
|
(8,000 |
) |
|
(2,000 |
) |
|
(61,500 |
) |
|||||
Balance at end of period |
$ |
27,571 |
|
$ |
27,571 |
|
$ |
29,571 |
|
$ |
27,571 |
|
$ |
29,571 |
|
|||||
Allowance for credit losses ("ACL") - | ||||||||||||||||||||
Loans: | ||||||||||||||||||||
Balance at beginning of period |
$ |
275,333 |
|
$ |
320,074 |
|
$ |
256,805 |
|
$ |
311,258 |
|
$ |
291,803 |
|
|||||
Charge-offs |
|
(4,163 |
) |
|
(58,070 |
) |
|
(6,695 |
) |
|
(67,247 |
) |
|
(48,800 |
) |
|||||
Recoveries |
|
1,746 |
|
|
2,329 |
|
|
1,758 |
|
|
7,905 |
|
|
3,865 |
|
|||||
Net charge-offs |
|
(2,417 |
) |
|
(55,741 |
) |
|
(4,937 |
) |
|
(59,342 |
) |
|
(44,935 |
) |
|||||
Provision for credit losses |
|
9,000 |
|
|
11,000 |
|
|
- |
|
|
30,000 |
|
|
5,000 |
|
|||||
Balance at end of period |
$ |
281,916 |
|
$ |
275,333 |
|
$ |
251,868 |
|
$ |
281,916 |
|
$ |
251,868 |
|
|||||
ALLL to loans and leases held for investment |
|
1.08 |
% |
|
1.07 |
% |
|
1.01 |
% |
|
1.08 |
% |
|
1.01 |
% |
|||||
ACL to loans and leases held for investment |
|
1.20 |
% |
|
1.19 |
% |
|
1.15 |
% |
|
1.20 |
% |
|
1.15 |
% |
|||||
ACL to NPLs |
|
167.47 |
% |
|
235.19 |
% |
|
200.86 |
% |
|
167.47 |
% |
|
200.86 |
% |
|||||
ACL to NPAs |
|
159.27 |
% |
|
211.19 |
% |
|
190.48 |
% |
|
159.27 |
% |
|
190.48 |
% |
|||||
Annualized net charge-offs to average loans and leases |
|
0.04 |
% |
|
0.89 |
% |
|
0.09 |
% |
|
0.32 |
% |
|
0.23 |
% |
|||||
The allowance for credit losses, which includes the reserve for unfunded loan commitments, totaled
Net charge-offs were 0.04% of average loans and leases (annualized) for the third quarter, compared to 0.89% for the second quarter. The decrease in net charge-offs in the third quarter was attributable primarily to the second quarter
Deposits and Client Investment Funds
The following table sets forth the composition of our deposits at the dates indicated:
|
|
|
|
|
|
|
|
|
||||||||||||
Composition of Deposits |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
(Dollars in thousands) |
||||||||||||||||||||
Noninterest-bearing checking |
$ |
7,811,796 |
|
$ |
7,825,007 |
|
$ |
7,833,608 |
|
$ |
7,774,254 |
|
$ |
5,579,033 |
|
|||||
Interest-bearing: | ||||||||||||||||||||
Checking |
|
7,539,899 |
|
|
7,309,833 |
|
|
7,836,097 |
|
|
7,808,764 |
|
|
7,038,808 |
|
|||||
Money market |
|
5,039,607 |
|
|
4,837,025 |
|
|
5,020,110 |
|
|
6,187,889 |
|
|
5,424,347 |
|
|||||
Savings |
|
1,992,364 |
|
|
2,040,461 |
|
|
2,016,398 |
|
|
1,997,989 |
|
|
1,441,700 |
|
|||||
Time deposits: | ||||||||||||||||||||
Non-brokered |
|
2,451,340 |
|
|
2,758,067 |
|
|
2,761,836 |
|
|
3,139,270 |
|
|
3,038,005 |
|
|||||
Brokered |
|
1,993,263 |
|
|
4,034,057 |
|
|
3,424,358 |
|
|
3,493,603 |
|
|
4,076,788 |
|
|||||
Total time deposits |
|
4,444,603 |
|
|
6,792,124 |
|
|
6,186,194 |
|
|
6,632,873 |
|
|
7,114,793 |
|
|||||
Total interest-bearing |
|
19,016,473 |
|
|
20,979,443 |
|
|
21,058,799 |
|
|
22,627,515 |
|
|
21,019,648 |
|
|||||
Total deposits |
$ |
26,828,269 |
|
$ |
28,804,450 |
|
$ |
28,892,407 |
|
$ |
30,401,769 |
|
$ |
26,598,681 |
|
|||||
|
|
|
|
|
|
|
|
|
||||||||||||
Composition as % of Total Deposits |
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|||||||||||
Noninterest-bearing checking |
|
29 |
% |
|
27 |
% |
|
27 |
% |
|
26 |
% |
|
21 |
% |
|||||
Interest-bearing: | ||||||||||||||||||||
Checking |
|
28 |
% |
|
25 |
% |
|
27 |
% |
|
26 |
% |
|
27 |
% |
|||||
Money market |
|
19 |
% |
|
17 |
% |
|
17 |
% |
|
20 |
% |
|
20 |
% |
|||||
Savings |
|
7 |
% |
|
7 |
% |
|
7 |
% |
|
6 |
% |
|
5 |
% |
|||||
Time deposits: | ||||||||||||||||||||
Non-brokered |
|
9 |
% |
|
10 |
% |
|
10 |
% |
|
10 |
% |
|
12 |
% |
|||||
Brokered |
|
8 |
% |
|
14 |
% |
|
12 |
% |
|
12 |
% |
|
15 |
% |
|||||
Total time deposits |
|
17 |
% |
|
24 |
% |
|
22 |
% |
|
22 |
% |
|
27 |
% |
|||||
Total interest-bearing |
|
71 |
% |
|
73 |
% |
|
73 |
% |
|
74 |
% |
|
79 |
% |
|||||
Total deposits |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|
100 |
% |
|||||
Total deposits decreased by
Noninterest-bearing checking totaled
Uninsured and uncollateralized deposits of
In addition to deposit products, we also offer alternative, non-depository corporate treasury solutions for select clients to invest excess liquidity. These alternative options include investments managed by
Borrowings
Borrowings increased by approximately
Equity
During the third quarter, total stockholders’ equity increased by
At
(1) |
Non-GAAP measures; refer to section 'Non-GAAP Measures' |
CAPITAL AND LIQUIDITY
Capital ratios remain strong with total risk-based capital at 16.98% and a tier 1 leverage ratio of 9.83% at
The following table sets forth our regulatory capital ratios as of the dates indicated:
|
|
|
|
|
|
|
|
|
|||||||
Capital Ratios |
2024 (1) |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||
|
|||||||||||||||
Total risk-based capital ratio |
16.98 |
% |
16.57 |
% |
16.40 |
% |
16.43 |
% |
17.83 |
% |
|||||
Tier 1 risk-based capital ratio |
12.87 |
% |
12.62 |
% |
12.38 |
% |
12.44 |
% |
13.84 |
% |
|||||
Common equity tier 1 capital ratio |
10.45 |
% |
10.27 |
% |
10.09 |
% |
10.14 |
% |
11.23 |
% |
|||||
Tier 1 leverage capital ratio |
9.83 |
% |
9.51 |
% |
9.12 |
% |
9.00 |
% |
8.65 |
% |
|||||
|
|||||||||||||||
Total risk-based capital ratio |
16.59 |
% |
16.19 |
% |
15.88 |
% |
15.75 |
% |
16.37 |
% |
|||||
Tier 1 risk-based capital ratio |
14.07 |
% |
13.77 |
% |
13.34 |
% |
13.27 |
% |
13.72 |
% |
|||||
Common equity tier 1 capital ratio |
14.07 |
% |
13.77 |
% |
13.34 |
% |
13.27 |
% |
13.72 |
% |
|||||
Tier 1 leverage capital ratio |
10.74 |
% |
10.38 |
% |
9.84 |
% |
9.62 |
% |
8.57 |
% |
____________________ | ||
(1) |
Capital information for |
|
At
Conference Call
The Company will host a conference call to discuss its third quarter 2024 financial results at
About
Forward-Looking Statements and Other Matters
This press release includes forward-looking statements within the meaning of the “Safe-Harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements related to our expectations regarding the performance of our business, liquidity and capital ratios and other non-historical statements. Words or phrases such as “believe,” “will,” “should,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” “strategy,” or similar expressions are intended to identify these forward-looking statements. You are cautioned not to place undue reliance on any forward-looking statements. These statements are necessarily subject to risk and uncertainty and actual results could differ materially from those anticipated due to various factors, including those set forth from time to time in the documents filed or furnished by the Company with the
Factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to: (i) changes in general economic conditions, either nationally or in our market areas, including the impact of supply chain disruptions, and the risk of recession or an economic downturn; (ii) changes in the interest rate environment, including the recent and potential future changes in the FRB benchmark rate, which could adversely affect our revenue and expenses, the value of assets and obligations, the realization of deferred tax assets, the availability and cost of capital and liquidity, and the impacts of continuing inflation; (iii) the credit risks of lending activities, which may be affected by deterioration in real estate markets and the financial condition of borrowers, and the operational risk of lending activities, including the effectiveness of our underwriting practices and the risk of fraud, any of which may lead to increased loan delinquencies, losses, and non-performing assets, and may result in our allowance for credit losses not being adequate; (iv) fluctuations in the demand for loans, and fluctuations in commercial and residential real estate values in our market area; (v) the quality and composition of our securities portfolio; (vi) our ability to develop and maintain a strong core deposit base, including among our venture banking clients, or other low cost funding sources necessary to fund our activities particularly in a rising or high interest rate environment; (vii) the rapid withdrawal of a significant amount of demand deposits over a short period of time; (viii) the costs and effects of litigation; (ix) risks related to the Company’s acquisitions, including disruption to current plans and operations; difficulties in customer and employee retention; fees, expenses and charges related to these transactions being significantly higher than anticipated; and our inability to achieve expected revenues, cost savings, synergies, and other benefits; and in the case of our recent acquisition of
Non-GAAP Financial Measures
Included in this press release are certain non-GAAP financial measures, such as tangible assets, tangible equity to tangible assets, tangible book value per common share, adjusted net earnings (loss), return on average tangible common equity, and adjusted return on average tangible common equity, designed to complement the financial information presented in accordance with
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (UNAUDITED) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||||
(Dollars in thousands) |
||||||||||||||||||||
ASSETS: | ||||||||||||||||||||
Cash and due from banks |
$ |
251,869 |
|
$ |
203,467 |
|
$ |
199,922 |
|
$ |
202,427 |
|
$ |
182,261 |
|
|||||
Interest-earning deposits in financial institutions |
|
2,302,358 |
|
|
2,495,343 |
|
|
2,885,306 |
|
|
5,175,149 |
|
|
5,887,406 |
|
|||||
Total cash and cash equivalents |
|
2,554,227 |
|
|
2,698,810 |
|
|
3,085,228 |
|
|
5,377,576 |
|
|
6,069,667 |
|
|||||
Securities available-for-sale |
|
2,300,284 |
|
|
2,244,031 |
|
|
2,286,682 |
|
|
2,346,864 |
|
|
4,487,172 |
|
|||||
Securities held-to-maturity |
|
2,301,263 |
|
|
2,296,708 |
|
|
2,291,984 |
|
|
2,287,291 |
|
|
2,282,586 |
|
|||||
FRB and FHLB stock |
|
145,123 |
|
|
132,380 |
|
|
129,314 |
|
|
126,346 |
|
|
17,250 |
|
|||||
Total investment securities |
|
4,746,670 |
|
|
4,673,119 |
|
|
4,707,980 |
|
|
4,760,501 |
|
|
6,787,008 |
|
|||||
Loans held for sale |
|
28,639 |
|
|
1,935,455 |
|
|
80,752 |
|
|
122,757 |
|
|
188,866 |
|
|||||
Gross loans and leases held for investment |
|
23,553,534 |
|
|
23,255,297 |
|
|
25,517,028 |
|
|
25,534,730 |
|
|
21,969,789 |
|
|||||
Deferred fees, net |
|
(25,757 |
) |
|
(26,388 |
) |
|
(44,006 |
) |
|
(45,043 |
) |
|
(48,843 |
) |
|||||
Total loans and leases held for investment, net of deferred fees |
|
23,527,777 |
|
|
23,228,909 |
|
|
25,473,022 |
|
|
25,489,687 |
|
|
21,920,946 |
|
|||||
Allowance for loan and lease losses |
|
(254,345 |
) |
|
(247,762 |
) |
|
(291,503 |
) |
|
(281,687 |
) |
|
(222,297 |
) |
|||||
Total loans and leases held for investment, net |
|
23,273,432 |
|
|
22,981,147 |
|
|
25,181,519 |
|
|
25,208,000 |
|
|
21,698,649 |
|
|||||
Equipment leased to others under operating leases |
|
314,998 |
|
|
335,968 |
|
|
339,925 |
|
|
344,325 |
|
|
352,330 |
|
|||||
Premises and equipment, net |
|
143,200 |
|
|
145,734 |
|
|
144,912 |
|
|
146,798 |
|
|
50,236 |
|
|||||
Bank owned life insurance |
|
343,212 |
|
|
341,779 |
|
|
341,806 |
|
|
339,643 |
|
|
207,946 |
|
|||||
|
|
216,770 |
|
|
215,925 |
|
|
198,627 |
|
|
198,627 |
|
|
- |
|
|||||
Intangible assets, net |
|
140,562 |
|
|
148,894 |
|
|
157,226 |
|
|
165,477 |
|
|
24,192 |
|
|||||
Deferred tax asset, net |
|
706,849 |
|
|
738,534 |
|
|
741,158 |
|
|
739,111 |
|
|
506,248 |
|
|||||
Other assets |
|
964,054 |
|
|
1,028,474 |
|
|
1,094,383 |
|
|
1,131,249 |
|
|
992,691 |
|
|||||
Total assets |
$ |
33,432,613 |
|
$ |
35,243,839 |
|
$ |
36,073,516 |
|
$ |
38,534,064 |
|
$ |
36,877,833 |
|
|||||
LIABILITIES: | ||||||||||||||||||||
Noninterest-bearing deposits |
$ |
7,811,796 |
|
$ |
7,825,007 |
|
$ |
7,833,608 |
|
$ |
7,774,254 |
|
$ |
5,579,033 |
|
|||||
Interest-bearing deposits |
|
19,016,473 |
|
|
20,979,443 |
|
|
21,058,799 |
|
|
22,627,515 |
|
|
21,019,648 |
|
|||||
Total deposits |
|
26,828,269 |
|
|
28,804,450 |
|
|
28,892,407 |
|
|
30,401,769 |
|
|
26,598,681 |
|
|||||
Borrowings |
|
1,591,833 |
|
|
1,440,875 |
|
|
2,139,498 |
|
|
2,911,322 |
|
|
6,294,525 |
|
|||||
Subordinated debt |
|
942,151 |
|
|
939,287 |
|
|
937,717 |
|
|
936,599 |
|
|
870,896 |
|
|||||
Accrued interest payable and other liabilities |
|
574,162 |
|
|
651,379 |
|
|
709,744 |
|
|
893,609 |
|
|
714,454 |
|
|||||
Total liabilities |
|
29,936,415 |
|
|
31,835,991 |
|
|
32,679,366 |
|
|
35,143,299 |
|
|
34,478,556 |
|
|||||
STOCKHOLDERS' EQUITY: | ||||||||||||||||||||
Preferred stock |
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|||||
Common stock |
|
1,586 |
|
|
1,583 |
|
|
1,583 |
|
|
1,577 |
|
|
1,231 |
|
|||||
Class B non-voting common stock |
|
5 |
|
|
5 |
|
|
5 |
|
|
5 |
|
|
- |
|
|||||
Non-voting common stock equivalents |
|
98 |
|
|
101 |
|
|
101 |
|
|
108 |
|
|
- |
|
|||||
Additional paid-in-capital |
|
3,802,314 |
|
|
3,813,312 |
|
|
3,827,777 |
|
|
3,840,974 |
|
|
2,798,611 |
|
|||||
Retained deficit |
|
(478,173 |
) |
|
(477,010 |
) |
|
(497,396 |
) |
|
(518,301 |
) |
|
(25,399 |
) |
|||||
Accumulated other comprehensive loss, net |
|
(328,148 |
) |
|
(428,659 |
) |
|
(436,436 |
) |
|
(432,114 |
) |
|
(873,682 |
) |
|||||
Total stockholders’ equity |
|
3,496,198 |
|
|
3,407,848 |
|
|
3,394,150 |
|
|
3,390,765 |
|
|
2,399,277 |
|
|||||
Total liabilities and stockholders’ equity |
$ |
33,432,613 |
|
$ |
35,243,839 |
|
$ |
36,073,516 |
|
$ |
38,534,064 |
|
$ |
36,877,833 |
|
|||||
Common shares outstanding (1) |
|
168,879,566 |
|
|
168,875,712 |
|
|
169,013,629 |
|
|
168,959,063 |
|
|
78,806,969 |
|
____________________ | ||
(1) |
Common shares outstanding include non-voting common equivalents that are participating securities. |
|
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) (UNAUDITED) | ||||||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||||||
Interest income: | ||||||||||||||||||||
Loans and leases |
$ |
369,913 |
|
$ |
388,853 |
|
$ |
310,392 |
|
$ |
1,144,231 |
|
$ |
1,150,049 |
|
|||||
Investment securities |
|
34,912 |
|
|
33,836 |
|
|
45,326 |
|
|
103,051 |
|
|
133,716 |
|
|||||
Deposits in financial institutions |
|
42,068 |
|
|
39,900 |
|
|
90,366 |
|
|
140,904 |
|
|
219,995 |
|
|||||
Total interest income |
|
446,893 |
|
|
462,589 |
|
|
446,084 |
|
|
1,388,186 |
|
|
1,503,760 |
|
|||||
Interest expense: | ||||||||||||||||||||
Deposits |
|
180,986 |
|
|
186,106 |
|
|
205,982 |
|
|
561,899 |
|
|
540,663 |
|
|||||
Borrowings |
|
16,970 |
|
|
30,311 |
|
|
94,234 |
|
|
85,405 |
|
|
324,270 |
|
|||||
Subordinated debt |
|
16,762 |
|
|
16,684 |
|
|
15,139 |
|
|
50,117 |
|
|
42,750 |
|
|||||
Total interest expense |
|
214,718 |
|
|
233,101 |
|
|
315,355 |
|
|
697,421 |
|
|
907,683 |
|
|||||
Net interest income |
|
232,175 |
|
|
229,488 |
|
|
130,729 |
|
|
690,765 |
|
|
596,077 |
|
|||||
Provision for credit losses |
|
9,000 |
|
|
11,000 |
|
|
- |
|
|
30,000 |
|
|
5,000 |
|
|||||
Net interest income after provision for credit losses |
|
223,175 |
|
|
218,488 |
|
|
130,729 |
|
|
660,765 |
|
|
591,077 |
|
|||||
Noninterest income: | ||||||||||||||||||||
Service charges on deposit accounts |
|
4,568 |
|
|
4,540 |
|
|
4,018 |
|
|
13,813 |
|
|
11,906 |
|
|||||
Other commissions and fees |
|
8,256 |
|
|
8,629 |
|
|
7,641 |
|
|
25,027 |
|
|
29,226 |
|
|||||
Leased equipment income |
|
17,176 |
|
|
11,487 |
|
|
14,554 |
|
|
40,379 |
|
|
50,798 |
|
|||||
(Loss) gain on sale of loans and leases |
|
(62 |
) |
|
1,135 |
|
|
(1,901 |
) |
|
625 |
|
|
(157,820 |
) |
|||||
Loss on sale of securities |
|
(59,946 |
) |
|
- |
|
|
- |
|
|
(59,946 |
) |
|
- |
|
|||||
Dividends and gains on equity investments |
|
3,730 |
|
|
1,166 |
|
|
3,837 |
|
|
7,964 |
|
|
7,593 |
|
|||||
Warrant income (loss) |
|
211 |
|
|
(324 |
) |
|
(88 |
) |
|
65 |
|
|
(545 |
) |
|||||
LOCOM HFS adjustment |
|
(74 |
) |
|
(38 |
) |
|
307 |
|
|
218 |
|
|
(11,636 |
) |
|||||
Other income |
|
10,689 |
|
|
3,197 |
|
|
15,440 |
|
|
20,011 |
|
|
22,595 |
|
|||||
Total noninterest (loss) income |
|
(15,452 |
) |
|
29,792 |
|
|
43,808 |
|
|
48,156 |
|
|
(47,883 |
) |
|||||
Noninterest expense: | ||||||||||||||||||||
Compensation |
|
85,585 |
|
|
85,914 |
|
|
71,642 |
|
|
263,735 |
|
|
242,999 |
|
|||||
Occupancy |
|
16,892 |
|
|
17,455 |
|
|
15,293 |
|
|
52,315 |
|
|
45,743 |
|
|||||
Information technology and data processing |
|
14,995 |
|
|
15,459 |
|
|
12,840 |
|
|
45,872 |
|
|
38,706 |
|
|||||
Other professional services |
|
5,101 |
|
|
5,183 |
|
|
5,597 |
|
|
15,359 |
|
|
21,643 |
|
|||||
Insurance and assessments |
|
12,708 |
|
|
26,431 |
|
|
38,298 |
|
|
59,600 |
|
|
75,650 |
|
|||||
Intangible asset amortization |
|
8,485 |
|
|
8,484 |
|
|
2,389 |
|
|
25,373 |
|
|
7,189 |
|
|||||
Leased equipment depreciation |
|
7,144 |
|
|
7,511 |
|
|
8,333 |
|
|
22,175 |
|
|
26,796 |
|
|||||
Acquisition, integration and reorganization costs |
|
(510 |
) |
|
(12,650 |
) |
|
9,925 |
|
|
(13,160 |
) |
|
30,833 |
|
|||||
Customer related expense |
|
34,475 |
|
|
32,405 |
|
|
26,971 |
|
|
97,799 |
|
|
78,278 |
|
|||||
Loan expense |
|
3,994 |
|
|
4,332 |
|
|
4,243 |
|
|
12,817 |
|
|
16,012 |
|
|||||
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,376,736 |
|
|||||
Other expense |
|
7,340 |
|
|
13,119 |
|
|
5,572 |
|
|
28,485 |
|
|
133,958 |
|
|||||
Total noninterest expense |
|
196,209 |
|
|
203,643 |
|
|
201,103 |
|
|
610,370 |
|
|
2,094,543 |
|
|||||
Earnings (loss) before income taxes |
|
11,514 |
|
|
44,637 |
|
|
(26,566 |
) |
|
98,551 |
|
|
(1,551,349 |
) |
|||||
Income tax expense (benefit) |
|
2,730 |
|
|
14,304 |
|
|
(3,222 |
) |
|
28,582 |
|
|
(135,167 |
) |
|||||
Net earnings (loss) |
|
8,784 |
|
|
30,333 |
|
|
(23,344 |
) |
|
69,969 |
|
|
(1,416,182 |
) |
|||||
Preferred stock dividends |
|
9,947 |
|
|
9,947 |
|
|
9,947 |
|
|
29,841 |
|
|
29,841 |
|
|||||
Net (loss) earnings available to common and equivalent stockholders |
$ |
(1,163 |
) |
$ |
20,386 |
|
$ |
(33,291 |
) |
$ |
40,128 |
|
$ |
(1,446,023 |
) |
|||||
Basic and diluted (loss) earnings per common share (1) |
$ |
(0.01 |
) |
$ |
0.12 |
|
$ |
(0.42 |
) |
$ |
0.24 |
|
$ |
(18.61 |
) |
|||||
Basic and diluted weighted average number of common shares outstanding (1) |
|
168,583 |
|
|
168,432 |
|
|
77,881 |
|
|
168,386 |
|
|
77,678 |
|
____________________ | ||
(1) |
Common shares include non-voting common equivalents that are participating securities. |
|
|
|||||||||||||||
SELECTED FINANCIAL DATA | |||||||||||||||
(UNAUDITED) | |||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|||||||||
Profitability and Other Ratios |
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||
Return on average assets (1) |
0.10 |
% |
0.34 |
% |
(0.24 |
)% |
0.26 |
% |
(4.60 |
)% |
|||||
Adjusted ROAA (1)(2) |
0.59 |
% |
0.34 |
% |
(0.16 |
)% |
0.41 |
% |
0.40 |
% |
|||||
Return on average equity (1) |
1.01 |
% |
3.59 |
% |
(3.73 |
)% |
2.74 |
% |
(61.86 |
)% |
|||||
Return on average tangible common equity (1)(2) |
0.70 |
% |
4.42 |
% |
(6.47 |
)% |
3.13 |
% |
(11.66 |
)% |
|||||
Adjusted return on average tangible common equity (1)(2) |
7.30 |
% |
4.42 |
% |
(4.64 |
)% |
5.12 |
% |
6.31 |
% |
|||||
Dividend payout ratio (3) |
(1000.00 |
)% |
83.33 |
% |
(2.38 |
)% |
125.00 |
% |
(1.45 |
)% |
|||||
Average yield on loans and leases (1) |
6.18 |
% |
6.18 |
% |
5.54 |
% |
6.14 |
% |
5.95 |
% |
|||||
Average yield on interest-earning assets (1) |
5.63 |
% |
5.65 |
% |
4.94 |
% |
5.61 |
% |
5.20 |
% |
|||||
Average cost of interest-bearing deposits (1) |
3.52 |
% |
3.58 |
% |
3.78 |
% |
3.57 |
% |
3.35 |
% |
|||||
Average total cost of deposits (1) |
2.54 |
% |
2.60 |
% |
2.98 |
% |
2.60 |
% |
2.50 |
% |
|||||
Average cost of interest-bearing liabilities (1) |
3.80 |
% |
3.93 |
% |
4.34 |
% |
3.89 |
% |
4.03 |
% |
|||||
Average total cost of funds (1) |
2.82 |
% |
2.95 |
% |
3.61 |
% |
2.93 |
% |
3.24 |
% |
|||||
Net interest spread |
1.83 |
% |
1.72 |
% |
0.60 |
% |
1.72 |
% |
1.17 |
% |
|||||
Net interest margin (1) |
2.93 |
% |
2.80 |
% |
1.45 |
% |
2.79 |
% |
2.07 |
% |
|||||
Noninterest income to total revenue (4) |
(7.13 |
)% |
11.49 |
% |
25.10 |
% |
6.52 |
% |
(8.73 |
)% |
|||||
Noninterest expense to average total assets (1) |
2.27 |
% |
2.29 |
% |
2.11 |
% |
2.27 |
% |
6.80 |
% |
|||||
Loans to deposits ratio |
87.80 |
% |
87.36 |
% |
83.12 |
% |
87.80 |
% |
83.12 |
% |
|||||
Average loans and leases to average deposits |
84.05 |
% |
87.95 |
% |
81.03 |
% |
86.22 |
% |
89.61 |
% |
|||||
Average investment securities to average total assets |
13.55 |
% |
13.00 |
% |
18.30 |
% |
13.03 |
% |
17.23 |
% |
|||||
Average stockholders' equity to average total assets |
10.03 |
% |
9.48 |
% |
6.56 |
% |
9.50 |
% |
7.43 |
% |
____________________ | ||
(1) |
Annualized. |
|
(2) |
Non-GAAP measure. |
|
(3) |
Ratio calculated by dividing dividends declared per common and equivalent share by basic earnings per common and equivalent share. |
|
(4) |
Total revenue equals the sum of net interest income and noninterest income. |
|
|
|||||||||||||||||||||||||||
AVERAGE BALANCE, AVERAGE YIELD EARNED, AND AVERAGE COST PAID | |||||||||||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||
|
|
Interest |
|
Average |
|
|
|
Interest |
|
Average |
|
|
|
Interest |
|
Average |
|||||||||||
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
|||||||||||
Balance |
|
Expense |
|
Cost |
|
Balance |
|
Expense |
|
Cost |
|
Balance |
|
Expense |
|
Cost |
|||||||||||
(Dollars in thousands) |
|||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||
Loans and leases (1) |
$ |
23,803,691 |
$ |
369,913 |
6.18 |
% |
$ |
25,325,578 |
$ |
388,853 |
6.18 |
% |
$ |
22,226,390 |
$ |
310,392 |
5.54 |
% |
|||||||||
Investment securities |
|
4,665,549 |
|
34,912 |
2.98 |
% |
|
4,658,690 |
|
33,836 |
2.92 |
% |
|
6,919,948 |
|
45,326 |
2.60 |
% |
|||||||||
Deposits in financial institutions |
|
3,106,227 |
|
42,068 |
5.39 |
% |
|
2,960,292 |
|
39,900 |
5.42 |
% |
|
6,645,335 |
|
90,366 |
5.40 |
% |
|||||||||
Total interest-earning assets |
|
31,575,467 |
|
446,893 |
5.63 |
% |
|
32,944,560 |
|
462,589 |
5.65 |
% |
|
35,791,673 |
|
446,084 |
4.94 |
% |
|||||||||
Other assets |
|
2,850,718 |
|
2,889,907 |
|
2,016,085 |
|||||||||||||||||||||
Total assets |
$ |
34,426,185 |
$ |
35,834,467 |
$ |
37,807,758 |
|||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||
Interest checking |
$ |
7,644,515 |
|
61,880 |
3.22 |
% |
$ |
7,673,902 |
|
61,076 |
3.20 |
% |
$ |
6,983,013 |
|
57,237 |
3.25 |
% |
|||||||||
Money market |
|
4,958,777 |
|
32,361 |
2.60 |
% |
|
4,962,567 |
|
32,776 |
2.66 |
% |
|
5,662,980 |
|
42,516 |
2.98 |
% |
|||||||||
Savings |
|
2,028,931 |
|
17,140 |
3.36 |
% |
|
2,002,670 |
|
16,996 |
3.41 |
% |
|
1,163,827 |
|
10,255 |
3.50 |
% |
|||||||||
Time |
|
5,841,965 |
|
69,605 |
4.74 |
% |
|
6,274,242 |
|
75,258 |
4.82 |
% |
|
7,801,880 |
|
95,974 |
4.88 |
% |
|||||||||
Total interest-bearing deposits |
|
20,474,188 |
|
180,986 |
3.52 |
% |
|
20,913,381 |
|
186,106 |
3.58 |
% |
|
21,611,700 |
|
205,982 |
3.78 |
% |
|||||||||
Borrowings |
|
1,063,541 |
|
16,970 |
6.35 |
% |
|
2,013,600 |
|
30,311 |
6.05 |
% |
|
6,325,537 |
|
94,234 |
5.91 |
% |
|||||||||
Subordinated debt |
|
940,480 |
|
16,762 |
7.09 |
% |
|
938,367 |
|
16,684 |
7.15 |
% |
|
870,968 |
|
15,139 |
6.90 |
% |
|||||||||
Total interest-bearing liabilities |
|
22,478,209 |
|
214,718 |
3.80 |
% |
|
23,865,348 |
|
233,101 |
3.93 |
% |
|
28,808,205 |
|
315,355 |
4.34 |
% |
|||||||||
Noninterest-bearing demand deposits |
|
7,846,641 |
|
7,881,620 |
|
5,817,488 |
|||||||||||||||||||||
Other liabilities |
|
648,760 |
|
692,149 |
|
701,355 |
|||||||||||||||||||||
Total liabilities |
|
30,973,610 |
|
32,439,117 |
|
35,327,048 |
|||||||||||||||||||||
Stockholders' equity |
|
3,452,575 |
|
3,395,350 |
|
2,480,710 |
|||||||||||||||||||||
Total liabilities and stockholders' equity |
$ |
34,426,185 |
$ |
35,834,467 |
$ |
37,807,758 |
|||||||||||||||||||||
Net interest income (1) |
$ |
232,175 |
$ |
229,488 |
$ |
130,729 |
|||||||||||||||||||||
Net interest spread |
1.83 |
% |
1.72 |
% |
0.60 |
% |
|||||||||||||||||||||
Net interest margin |
2.93 |
% |
2.80 |
% |
1.45 |
% |
|||||||||||||||||||||
Total deposits (2) |
$ |
28,320,829 |
$ |
180,986 |
2.54 |
% |
$ |
28,795,001 |
$ |
186,106 |
2.60 |
% |
$ |
27,429,188 |
$ |
205,982 |
2.98 |
% |
|||||||||
Total funds (3) |
$ |
30,324,850 |
$ |
214,718 |
2.82 |
% |
$ |
31,746,968 |
$ |
233,101 |
2.95 |
% |
$ |
34,625,693 |
$ |
315,355 |
3.61 |
% |
____________________ | ||
(1) |
Includes net loan discount accretion of |
|
(2) |
Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits. The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits. |
|
(3) |
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
|
|
||||||||||||||||||
AVERAGE BALANCE, AVERAGE YIELD EARNED, AND AVERAGE COST PAID | ||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||
Nine Months Ended |
||||||||||||||||||
|
|
|
||||||||||||||||
|
|
Interest |
|
Average |
|
|
|
Interest |
|
Average |
||||||||
Average |
|
Income/ |
|
Yield/ |
|
Average |
|
Income/ |
|
Yield/ |
||||||||
Balance |
|
Expense |
|
Cost |
|
Balance |
|
Expense |
|
Cost |
||||||||
(Dollars in thousands) |
||||||||||||||||||
Assets: | ||||||||||||||||||
Loans and leases (1)(2)(3) |
$ |
24,878,682 |
$ |
1,144,231 |
6.14 |
% |
$ |
25,910,694 |
$ |
1,152,393 |
5.95 |
% |
||||||
Investment securities |
|
4,681,872 |
|
103,051 |
2.94 |
% |
|
7,097,438 |
|
133,716 |
2.52 |
% |
||||||
Deposits in financial institutions |
|
3,479,130 |
|
140,904 |
5.41 |
% |
|
5,731,733 |
|
219,995 |
5.13 |
% |
||||||
Total interest-earning assets (1) |
|
33,039,684 |
|
1,388,186 |
5.61 |
% |
|
38,739,865 |
|
1,506,104 |
5.20 |
% |
||||||
Other assets |
|
2,888,600 |
|
2,447,563 |
||||||||||||||
Total assets |
$ |
35,928,284 |
$ |
41,187,428 |
||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||
Interest checking |
$ |
7,733,588 |
|
184,505 |
3.19 |
% |
$ |
6,890,661 |
|
159,992 |
3.10 |
% |
||||||
Money market |
|
5,218,774 |
|
106,488 |
2.73 |
% |
|
7,049,910 |
|
145,748 |
2.76 |
% |
||||||
Savings |
|
2,022,600 |
|
52,166 |
3.45 |
% |
|
833,719 |
|
14,532 |
2.33 |
% |
||||||
Time |
|
6,073,993 |
|
218,740 |
4.81 |
% |
|
6,815,786 |
|
220,391 |
4.32 |
% |
||||||
Total interest-bearing deposits |
|
21,048,955 |
|
561,899 |
3.57 |
% |
|
21,590,076 |
|
540,663 |
3.35 |
% |
||||||
Borrowings |
|
1,986,468 |
|
85,405 |
5.74 |
% |
|
7,688,698 |
|
324,270 |
5.64 |
% |
||||||
Subordinated debt |
|
938,624 |
|
50,117 |
7.13 |
% |
|
869,353 |
|
42,750 |
6.57 |
% |
||||||
Total interest-bearing liabilities |
|
23,974,047 |
|
697,421 |
3.89 |
% |
|
30,148,127 |
|
907,683 |
4.03 |
% |
||||||
Noninterest-bearing demand deposits |
|
7,804,534 |
|
7,323,673 |
||||||||||||||
Other liabilities |
|
736,739 |
|
654,932 |
||||||||||||||
Total liabilities |
|
32,515,320 |
|
38,126,732 |
||||||||||||||
Stockholders' equity |
|
3,412,964 |
|
3,060,696 |
||||||||||||||
Total liabilities and stockholders' equity |
$ |
35,928,284 |
$ |
41,187,428 |
||||||||||||||
Net interest income (1)(2) |
$ |
690,765 |
$ |
598,421 |
||||||||||||||
Net interest spread (1) |
1.72 |
% |
1.17 |
% |
||||||||||||||
Net interest margin (1) |
2.79 |
% |
2.07 |
% |
||||||||||||||
Total deposits (4) |
$ |
28,853,489 |
$ |
561,899 |
2.60 |
% |
$ |
28,913,749 |
$ |
540,663 |
2.50 |
% |
||||||
Total funds (5) |
$ |
31,778,581 |
$ |
697,421 |
2.93 |
% |
$ |
37,471,800 |
$ |
907,683 |
3.24 |
% |
____________________ | ||
(1) |
Tax equivalent. |
|
(2) |
Includes net loan discount accretion of $67.3 million for the nine months ended September 30, 2024 and net loan premium amortization of $6.0 million for the nine months ended September 30, 2023. |
|
(3) |
Includes tax-equivalent adjustments of $0.0 million and $2.3 million for the nine months ended September 30, 2024 and 2023 related to tax-exempt income on loans. |
|
|
The federal statutory tax rate utilized was 21%. |
|
(4) |
Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits. |
|
|
The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits. |
|
(5) |
Total funds is the sum of total interest-bearing liabilities and noninterest-bearing demand deposits. |
|
The cost of total funds is calculated as annualized total interest expense divided by average total funds. |
||
NON-GAAP MEASURES
We refer to certain financial measures that are not recognized under
Tangible assets is calculated by subtracting goodwill and other intangible assets from total assets. Tangible common equity is calculated by subtracting preferred stock, as applicable, from tangible equity. Return on average tangible common equity is calculated by dividing net earnings available to common stockholders, after adjustment for amortization of intangible assets and goodwill impairment, by average tangible common equity. Adjusted return on average tangible common equity is calculated by dividing adjusted net earnings available to common stockholders, after adjustment for amortization of intangible assets, goodwill impairment, and any unusual one-time items, by average tangible common equity. Banking regulators also exclude goodwill and other intangible assets from stockholders' equity when assessing the capital adequacy of a financial institution.
Adjusted net earnings (loss) is calculated by adjusting net earnings (loss) by unusual, one-time items. ROAA is calculated by dividing annualized net earnings (loss) by average assets. Adjusted ROAA is calculated by dividing annualized adjusted net earnings (loss) by average assets.
Management believes the presentation of these financial measures adjusting the impact of these items provides useful supplemental information that is essential to a proper understanding of the financial results and operating performance of the Company. This disclosure should not be viewed as a substitute for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
The following tables provide reconciliations of the non-GAAP measures to financial measures defined by GAAP.
|
||||||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
Tangible Common Equity to | ||||||||||||||||||||
Tangible Assets and Tangible |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
Book Value Per Common Share |
2024 |
2024 |
2024 |
2023 |
2023 |
|||||||||||||||
(Dollars in thousands, except per share amounts) |
||||||||||||||||||||
Stockholders' equity |
$ |
3,496,198 |
|
$ |
3,407,848 |
|
$ |
3,394,150 |
|
$ |
3,390,765 |
|
$ |
2,399,277 |
|
|||||
Less: Preferred stock |
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|||||
Total common equity |
|
2,997,682 |
|
|
2,909,332 |
|
|
2,895,634 |
|
|
2,892,249 |
|
|
1,900,761 |
|
|||||
Less: |
|
357,332 |
|
|
364,819 |
|
|
355,853 |
|
|
364,104 |
|
|
24,192 |
|
|||||
Tangible common equity |
$ |
2,640,350 |
|
$ |
2,544,513 |
|
$ |
2,539,781 |
|
$ |
2,528,145 |
|
$ |
1,876,569 |
|
|||||
Total assets |
$ |
33,432,613 |
|
$ |
35,243,839 |
|
$ |
36,073,516 |
|
$ |
38,534,064 |
|
$ |
36,877,833 |
|
|||||
Less: |
|
357,332 |
|
|
364,819 |
|
|
355,853 |
|
|
364,104 |
|
|
24,192 |
|
|||||
Tangible assets |
$ |
33,075,281 |
|
$ |
34,879,020 |
|
$ |
35,717,663 |
|
$ |
38,169,960 |
|
$ |
36,853,641 |
|
|||||
Total stockholders' equity to total assets |
|
10.46 |
% |
|
9.67 |
% |
|
9.41 |
% |
|
8.80 |
% |
|
6.51 |
% |
|||||
Tangible common equity to tangible assets |
|
7.98 |
% |
|
7.30 |
% |
|
7.11 |
% |
|
6.62 |
% |
|
5.09 |
% |
|||||
Book value per common share (1) |
$ |
17.75 |
|
$ |
17.23 |
|
$ |
17.13 |
|
$ |
17.12 |
|
$ |
24.12 |
|
|||||
Tangible book value per common share (2) |
$ |
15.63 |
|
$ |
15.07 |
|
$ |
15.03 |
|
$ |
14.96 |
|
$ |
23.81 |
|
|||||
Common shares outstanding (3) |
|
168,879,566 |
|
|
168,875,712 |
|
|
169,013,629 |
|
|
168,959,063 |
|
|
78,806,969 |
|
____________________ | ||
(1) |
Total common equity divided by common shares outstanding. |
|
(2) |
Tangible common equity divided by common shares outstanding. |
|
(3) |
Common shares outstanding include non-voting common equivalents that are participating securities. |
|
|
||||||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
Return on Average Tangible |
September 30, |
June 30, |
September 30, |
September 30, |
||||||||||||||||
Common Equity ("ROATCE") |
2024 |
2024 |
2023 |
2024 |
2023 |
|||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||
Net earnings (loss) |
$ |
8,784 |
|
$ |
30,333 |
|
$ |
(23,344 |
) |
$ |
69,969 |
|
$ |
(1,416,182 |
) |
|||||
Earnings (loss) before income taxes |
$ |
11,514 |
|
$ |
44,637 |
|
$ |
(26,566 |
) |
$ |
98,551 |
|
$ |
(1,551,349 |
) |
|||||
Add: Intangible asset amortization |
|
8,485 |
|
|
8,484 |
|
|
2,389 |
|
|
25,373 |
|
|
7,189 |
|
|||||
Add: |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,376,736 |
|
|||||
Adjusted earnings (loss) before income taxes used for ROATCE |
|
19,999 |
|
|
53,121 |
|
|
(24,177 |
) |
|
123,924 |
|
|
(167,424 |
) |
|||||
Adjusted income tax expense (benefit) (1) |
|
5,522 |
|
|
15,203 |
|
|
(2,212 |
) |
|
34,215 |
|
|
(15,319 |
) |
|||||
Adjusted net earnings (loss) for ROATCE |
|
14,477 |
|
|
37,918 |
|
|
(21,965 |
) |
|
89,709 |
|
|
(152,105 |
) |
|||||
Less: Preferred stock dividends |
|
9,947 |
|
|
9,947 |
|
|
9,947 |
|
|
29,841 |
|
|
29,841 |
|
|||||
Adjusted net earnings (loss) available to common and equivalent stockholders for ROATCE |
$ |
4,530 |
|
$ |
27,971 |
|
$ |
(31,912 |
) |
$ |
59,868 |
|
$ |
(181,946 |
) |
|||||
Average stockholders' equity |
$ |
3,452,575 |
|
$ |
3,395,350 |
|
$ |
2,480,710 |
|
$ |
3,412,964 |
|
$ |
3,060,696 |
|
|||||
Less: Average goodwill and intangible assets |
|
361,316 |
|
|
352,934 |
|
|
25,499 |
|
|
358,321 |
|
|
476,721 |
|
|||||
Less: Average preferred stock |
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|||||
Average tangible common equity |
$ |
2,592,743 |
|
$ |
2,543,900 |
|
$ |
1,956,695 |
|
$ |
2,556,127 |
|
$ |
2,085,459 |
|
|||||
Return on average equity (2) |
|
1.01 |
% |
|
3.59 |
% |
|
(3.73 |
)% |
|
2.74 |
% |
|
(61.86 |
)% |
|||||
ROATCE (3) |
|
0.70 |
% |
|
4.42 |
% |
|
(6.47 |
)% |
|
3.13 |
% |
|
(11.66 |
)% |
____________________ | ||
(1) |
Effective tax rates of 27.61%, 28.62%, and 9.15% used for the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively. Effective tax rates of 27.61% and 9.15% used for the nine months ended September 30, 2024 and 2023. |
|
(2) |
Annualized net earnings (loss) divided by average stockholders' equity. |
|
(3) |
Annualized adjusted net earnings (loss) available to common and equivalent stockholders for ROATCE divided by average tangible common equity. |
|
(4) |
Annualized adjusted net earnings available to common and equivalent stockholders for adjusted ROATCE divided by average tangible common equity. |
|
|
||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
Adjusted Return on Average |
September 30, |
|
September 30, |
|
September 30, |
|||||||||||
Tangible Common Equity ("ROATCE") |
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
(Dollars in thousands) |
||||||||||||||||
Net earnings (loss) |
$ |
8,784 |
|
$ |
(23,344 |
) |
$ |
69,969 |
|
$ |
(1,416,182 |
) |
||||
Earnings (loss) before income taxes |
$ |
11,514 |
|
$ |
(26,566 |
) |
$ |
98,551 |
|
$ |
(1,551,349 |
) |
||||
Add: Intangible asset amortization |
|
8,485 |
|
|
2,389 |
|
|
25,373 |
|
|
7,189 |
|
||||
Add: |
|
- |
|
|
- |
|
|
- |
|
|
1,376,736 |
|
||||
Add: |
|
- |
|
|
- |
|
|
5,816 |
|
|
- |
|
||||
Add: Loss on sale of securities |
|
59,946 |
|
|
- |
|
|
59,946 |
|
|
- |
|
||||
Less: Acquisition, integration, and reorganization costs |
|
(510 |
) |
|
9,925 |
|
|
(13,160 |
) |
|
30,833 |
|
||||
Add: Loan fair value loss adjustments |
|
- |
|
|
- |
|
|
- |
|
|
170,971 |
|
||||
Add: Unfunded commitments fair value loss adjustments |
|
- |
|
|
- |
|
|
- |
|
|
106,767 |
|
||||
Adjusted earnings before income taxes used for adjusted ROATCE |
|
79,435 |
|
|
(14,252 |
) |
|
176,526 |
|
|
141,147 |
|
||||
Adjusted income tax expense (1) |
|
21,932 |
|
|
(1,304 |
) |
|
48,739 |
|
|
12,915 |
|
||||
Adjusted net earnings for adjusted ROATCE |
|
57,503 |
|
|
(12,948 |
) |
|
127,787 |
|
|
128,232 |
|
||||
Less: Preferred stock dividends |
|
9,947 |
|
|
9,947 |
|
|
29,841 |
|
|
29,841 |
|
||||
Adjusted net earnings available to common and equivalent stockholders for adjusted ROATCE |
$ |
47,556 |
|
$ |
(22,895 |
) |
$ |
97,946 |
|
$ |
98,391 |
|
||||
Average stockholders' equity |
$ |
3,452,575 |
|
$ |
2,480,710 |
|
$ |
3,412,964 |
|
$ |
3,060,696 |
|
||||
Less: Average goodwill and intangible assets |
|
361,316 |
|
|
25,499 |
|
|
358,321 |
|
|
476,721 |
|
||||
Less: Average preferred stock |
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
|
498,516 |
|
||||
Average tangible common equity |
$ |
2,592,743 |
|
$ |
1,956,695 |
|
$ |
2,556,127 |
|
$ |
2,085,459 |
|
||||
Adjusted ROATCE (2) |
|
7.30 |
% |
|
(4.64 |
)% |
|
5.12 |
% |
|
6.31 |
% |
____________________ | ||
(1) |
Effective tax rates of 27.61% used for the 2024 periods and 9.15% for the 2023 periods. |
|
(2) |
Annualized adjusted net earnings available to common and equivalent stockholders for adjusted ROATCE divided by average tangible common equity. |
|
|
||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
Adjusted Net Earnings, Net Earnings |
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
Available to Common and Equivalent |
September 30, |
|
September 30, |
|
September 30, |
|||||||||||
Stockholders, Diluted EPS, and ROAA |
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||
(In thousands, except per share amounts) |
||||||||||||||||
Net earnings (loss) |
$ |
8,784 |
|
$ |
(23,344 |
) |
$ |
69,969 |
|
$ |
(1,416,182 |
) |
||||
Earnings (loss) before income taxes |
$ |
11,514 |
|
$ |
(26,566 |
) |
$ |
98,551 |
|
$ |
(1,551,349 |
) |
||||
Add: |
|
- |
|
|
- |
|
|
5,816 |
|
|
- |
|
||||
Add: Loss on sale of securities |
|
59,946 |
|
|
- |
|
|
59,946 |
|
|
- |
|
||||
Less: Acquisition, integration, and reorganization costs |
|
(510 |
) |
|
9,925 |
|
|
(13,160 |
) |
|
30,833 |
|
||||
Add: Loan fair value loss adjustments |
|
- |
|
|
- |
|
|
- |
|
|
170,971 |
|
||||
Add: Unfunded commitments fair value loss adjustments |
|
- |
|
|
- |
|
|
- |
|
|
106,767 |
|
||||
Add: |
|
- |
|
|
- |
|
|
- |
|
|
1,376,736 |
|
||||
Adjusted earnings (loss) before income taxes |
|
70,950 |
|
|
(16,641 |
) |
|
151,153 |
|
|
133,958 |
|
||||
Adjusted income tax expense (benefit) (1) |
|
19,589 |
|
|
(1,523 |
) |
|
41,733 |
|
|
12,257 |
|
||||
Adjusted net earnings (loss) |
|
51,361 |
|
|
(15,118 |
) |
|
109,420 |
|
|
121,701 |
|
||||
Less: Preferred stock dividends |
|
(9,947 |
) |
|
(9,947 |
) |
|
(29,841 |
) |
|
(29,841 |
) |
||||
Adjusted net earnings (loss) available to common and equivalent stockholders |
$ |
41,414 |
|
$ |
(25,065 |
) |
$ |
79,579 |
|
$ |
91,860 |
|
||||
Weighted average common shares outstanding |
|
168,583 |
|
|
77,881 |
|
|
168,386 |
|
|
77,678 |
|
||||
Diluted (loss) earnings per common share |
$ |
(0.01 |
) |
$ |
(0.42 |
) |
$ |
0.24 |
|
$ |
(18.61 |
) |
||||
Adjusted diluted earnings per common share (2) |
$ |
0.25 |
|
$ |
(0.32 |
) |
$ |
0.47 |
|
$ |
1.18 |
|
||||
Average total assets |
$ |
34,426,185 |
|
$ |
37,807,758 |
|
$ |
35,928,284 |
|
$ |
41,187,428 |
|
||||
Return on average assets ("ROAA") (3) |
|
0.10 |
% |
|
(0.24 |
)% |
|
0.26 |
% |
|
(4.60 |
)% |
||||
Adjusted ROAA (4) |
|
0.59 |
% |
|
(0.16 |
)% |
|
0.41 |
% |
|
0.40 |
% |
____________________ | ||
(1) |
Effective tax rates of 27.61% used for the 2024 periods and 9.15% for the 2023 periods. |
|
(2) |
Adjusted net earnings (loss) available to common and equivalent stockholders divided by weighted average common shares outstanding. |
|
(3) |
Annualized net earnings (loss) divided by average assets. |
|
(4) |
Annualized adjusted net earnings (loss) divided by average assets. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241022100943/en/
Investor Relations Inquiries:
(855) 361-2262
Media Contact:
(213) 533-3122
Deb.Vrana@bancofcal.com
Source: