Pacific Premier Bancorp, Inc. Announces Third Quarter 2024 Financial Results and a Quarterly Cash Dividend of $0.33 Per Share
Third Quarter 2024 Summary
-
Net income of
$36.0 million , or$0.37 per diluted share - Return on average assets of 0.79%
- Pre-provision net revenue (“PPNR”)(1) to average assets of 1.06%, annualized
- Net interest margin of 3.16%
- Average cost of deposits of 1.84%, and spot cost of deposits of 1.80%
- Non-maturity deposits(1) to total deposits of 84.30%
- Non-interest bearing deposits totaled 32.0% of total deposits
- Total delinquency of 0.08% of loans held for investment
- Nonperforming assets to total assets of 0.22%
-
Tangible book value per share(1) increased
$0.23 from the prior quarter to$20.81 - Common equity tier 1 capital ratio of 16.83%, and total risk-based capital ratio of 20.05%
- Tangible common equity (“TCE”) ratio(1) increased to 11.83%
For the third quarter of 2024, the Company’s return on average assets (“ROAA”) was 0.79%, return on average equity (“ROAE”) was 4.91%, and return on average tangible common equity (“ROATCE”)(1) was 7.63%, compared to 0.90%, 5.76%, and 8.92%, respectively, for the second quarter of 2024, and 0.88%, 6.43%, and 10.08%, respectively, for the third quarter of 2023. Total assets were
“Third quarter asset quality remained strong, as total delinquencies decreased to 0.08% of loans and non-performing assets decreased to 0.22% of total assets. This performance positions us among the strongest in the industry in terms of asset quality.
“Beginning in the second half of 2022, we proactively prioritized capital accumulation over balance sheet growth in light of the ongoing macroeconomic uncertainty, while at the same time continuing to provide best-in-class service to our clients. As a result, our peer-leading capital ratios have created significant optionality for our organization to pursue organic and strategic growth opportunities that can enhance long-term franchise value.
“As the interest rate outlook has become more favorable, we are seeing incrementally better demand for new credit and have taken steps to bolster our loan production, as such, our loan pipeline has increased and we continue to build momentum heading into the fourth quarter. We are well-positioned to accelerate new originations in the coming quarters and we expect to stabilize the loan portfolio as we move into 2025. Looking ahead, we are focused on leveraging our collaborative platform to support our commercial banking teams and their business development activities by strategically adding bankers to prudently grow new loan and deposit relationships. I would like to thank our dedicated employees for their exceptional efforts and to all stakeholders for their ongoing support. Together, we are well-prepared to continue building on our successes and capitalize on future opportunities.”
____________________
(1) |
Reconciliations of the non–U.S. generally accepted accounting principles (“GAAP”) measures are set forth at the end of this press release. |
FINANCIAL HIGHLIGHTS |
||||||||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands, except per share data) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Financial highlights (unaudited) |
|
|
|
|
|
|
||||||
Net income |
|
$ |
35,979 |
|
|
$ |
41,905 |
|
|
$ |
46,030 |
|
Net interest income |
|
|
130,898 |
|
|
|
136,394 |
|
|
|
149,548 |
|
Diluted earnings per share |
|
|
0.37 |
|
|
|
0.43 |
|
|
|
0.48 |
|
Common equity dividend per share paid |
|
|
0.33 |
|
|
|
0.33 |
|
|
|
0.33 |
|
ROAA |
|
|
0.79 |
% |
|
|
0.90 |
% |
|
|
0.88 |
% |
ROAE |
|
|
4.91 |
|
|
|
5.76 |
|
|
|
6.43 |
|
ROATCE (1) |
|
|
7.63 |
|
|
|
8.92 |
|
|
|
10.08 |
|
Pre-provision net revenue to average assets (1) |
|
|
1.06 |
|
|
|
1.23 |
|
|
|
1.27 |
|
Net interest margin |
|
|
3.16 |
|
|
|
3.26 |
|
|
|
3.12 |
|
Cost of deposits |
|
|
1.84 |
|
|
|
1.73 |
|
|
|
1.50 |
|
Cost of non-maturity deposits (1) |
|
|
1.27 |
|
|
|
1.17 |
|
|
|
0.89 |
|
Efficiency ratio (1) |
|
|
66.1 |
|
|
|
61.3 |
|
|
|
59.0 |
|
Noninterest expense as a percent of average assets |
|
|
2.23 |
|
|
|
2.10 |
|
|
|
1.96 |
|
Total assets |
|
$ |
17,909,643 |
|
|
$ |
18,332,325 |
|
|
$ |
20,275,720 |
|
Total deposits |
|
|
14,480,927 |
|
|
|
14,627,654 |
|
|
|
16,007,447 |
|
Non-maturity deposits (1) as a percent of total deposits |
|
|
84.3 |
% |
|
|
83.7 |
% |
|
|
82.8 |
% |
Noninterest-bearing deposits as a percent of total deposits |
|
|
32.0 |
|
|
|
31.6 |
|
|
|
36.1 |
|
Loan-to-deposit ratio |
|
|
83.1 |
|
|
|
85.4 |
|
|
|
82.9 |
|
Nonperforming assets as a percent of total assets |
|
|
0.22 |
|
|
|
0.28 |
|
|
|
0.13 |
|
Delinquency as a percentage of loans held for investment |
|
|
0.08 |
|
|
|
0.14 |
|
|
|
0.08 |
|
Allowance for credit losses to loans held for investment (2) |
|
|
1.51 |
|
|
|
1.47 |
|
|
|
1.42 |
|
Book value per share |
|
$ |
30.52 |
|
|
$ |
30.32 |
|
|
$ |
29.78 |
|
Tangible book value per share (1) |
|
|
20.81 |
|
|
|
20.58 |
|
|
|
19.89 |
|
Tangible common equity ratio (1) |
|
|
11.83 |
% |
|
|
11.41 |
% |
|
|
9.87 |
% |
Common equity tier 1 capital ratio |
|
|
16.83 |
|
|
|
15.89 |
|
|
|
14.87 |
|
Total capital ratio |
|
|
20.05 |
|
|
|
19.01 |
|
|
|
17.74 |
|
(1) |
|
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
(2) |
|
At |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
Net interest income totaled
The net interest margin for the third quarter of 2024 decreased 10 basis points to 3.16%, from 3.26% in the prior quarter. The decrease was primarily due to a higher cost of funds.
Net interest income for the third quarter of 2024 decreased
|
|||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA |
|||||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
(Dollars in thousands) |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Y ield/ C ost |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Y ield/ C ost |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Cost |
|||||||||||||||
Assets |
|
|
|||||||||||||||||||||||||||||||
Cash and cash equivalents |
|
$ |
1,098,455 |
|
$ |
13,346 |
|
4.83 |
% |
|
$ |
1,134,736 |
|
$ |
13,666 |
|
4.84 |
% |
|
$ |
1,695,508 |
|
$ |
21,196 |
|
4.96 |
% |
||||||
Investment securities |
|
|
3,145,214 |
|
|
|
28,871 |
|
|
3.67 |
|
|
|
2,964,909 |
|
|
|
26,841 |
|
|
3.62 |
|
|
|
3,828,766 |
|
|
|
25,834 |
|
|
2.70 |
|
Loans receivable, net (1) (2) |
|
|
12,247,435 |
|
|
|
163,409 |
|
|
5.31 |
|
|
|
12,724,545 |
|
|
|
167,547 |
|
|
5.30 |
|
|
|
13,475,194 |
|
|
|
177,032 |
|
|
5.21 |
|
Total interest-earning assets |
|
$ |
16,491,104 |
|
|
$ |
205,626 |
|
|
4.96 |
|
|
$ |
16,824,190 |
|
|
$ |
208,054 |
|
|
4.97 |
|
|
$ |
18,999,468 |
|
|
$ |
224,062 |
|
|
4.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing deposits |
|
$ |
9,972,001 |
|
|
$ |
67,898 |
|
|
2.71 |
% |
|
$ |
10,117,571 |
|
|
$ |
64,229 |
|
|
2.55 |
% |
|
$ |
10,542,884 |
|
|
$ |
62,718 |
|
|
2.36 |
% |
Borrowings |
|
|
442,403 |
|
|
|
6,830 |
|
|
6.12 |
|
|
|
532,251 |
|
|
|
7,431 |
|
|
5.59 |
|
|
|
1,131,656 |
|
|
|
11,796 |
|
|
4.15 |
|
Total interest-bearing liabilities |
|
$ |
10,414,404 |
|
|
$ |
74,728 |
|
|
2.85 |
|
|
$ |
10,649,822 |
|
|
$ |
71,660 |
|
|
2.71 |
|
|
$ |
11,674,540 |
|
|
$ |
74,514 |
|
|
2.53 |
|
Noninterest-bearing deposits |
|
$ |
4,683,477 |
|
|
|
|
|
|
$ |
4,824,002 |
|
|
|
|
|
|
$ |
6,001,033 |
|
|
|
|
|
|||||||||
Net interest income |
|
|
|
$ |
130,898 |
|
|
|
|
|
|
$ |
136,394 |
|
|
|
|
|
|
$ |
149,548 |
|
|
|
|||||||||
Net interest margin (3) |
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
3.12 |
% |
||||||||||||
Cost of deposits (4) |
|
|
|
|
|
1.84 |
|
|
|
|
|
|
1.73 |
|
|
|
|
|
|
1.50 |
|
||||||||||||
Cost of funds (5) |
|
|
|
|
|
1.97 |
|
|
|
|
|
|
1.86 |
|
|
|
|
|
|
1.67 |
|
||||||||||||
Cost of non-maturity deposits (6) |
|
|
|
|
|
1.27 |
|
|
|
|
|
|
1.17 |
|
|
|
|
|
|
0.89 |
|
||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
158.35 |
|
|
|
|
|
|
157.98 |
|
|
|
|
|
|
162.74 |
|
||||||||||||||||
(1) |
|
Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs, discounts/premiums, and the basis adjustment of certain loans included in fair value hedging relationships. |
(2) |
|
Interest income includes net discount accretion of |
(3) |
|
Represents annualized net interest income divided by average interest-earning assets. |
(4) |
|
Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. |
(5) |
|
Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. |
(6) |
|
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
Provision for Credit Losses
For the third quarter of 2024, the Company recorded a
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Provision for credit losses |
|
|
|
|
|
|
||||||
Provision for loan losses |
|
$ |
(249 |
) |
|
$ |
1,756 |
|
|
$ |
2,517 |
|
Provision for unfunded commitments |
|
|
760 |
|
|
|
(505 |
) |
|
|
1,386 |
|
Provision for held-to-maturity securities |
|
|
(25 |
) |
|
|
14 |
|
|
|
15 |
|
Total provision for credit losses |
|
$ |
486 |
|
|
$ |
1,265 |
|
|
$ |
3,918 |
|
Noninterest Income
Noninterest income for the third quarter of 2024 was
Noninterest income for the third quarter of 2024 increased
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Noninterest income |
|
|
|
|
|
|
||||||
Loan servicing income |
|
$ |
525 |
|
$ |
510 |
|
$ |
533 |
|||
Service charges on deposit accounts |
|
|
2,711 |
|
|
|
2,710 |
|
|
|
2,673 |
|
Other service fee income |
|
|
306 |
|
|
|
309 |
|
|
|
280 |
|
Debit card interchange fee income |
|
|
876 |
|
|
|
925 |
|
|
|
924 |
|
Earnings on bank owned life insurance |
|
|
4,335 |
|
|
|
4,218 |
|
|
|
3,579 |
|
Net gain from sales of loans |
|
|
47 |
|
|
|
65 |
|
|
|
45 |
|
Trust custodial account fees |
|
|
8,813 |
|
|
|
8,950 |
|
|
|
9,356 |
|
Escrow and exchange fees |
|
|
673 |
|
|
|
702 |
|
|
|
938 |
|
Other income (loss) |
|
|
581 |
|
|
|
(167 |
) |
|
|
223 |
|
Total noninterest income |
|
$ |
18,867 |
|
|
$ |
18,222 |
|
|
$ |
18,551 |
|
Noninterest Expense
Noninterest expense totaled
Noninterest expense for the third quarter of 2024 decreased by
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Noninterest expense |
|
|
|
|
|
|
||||||
Compensation and benefits |
|
$ |
53,400 |
|
$ |
53,140 |
|
$ |
54,068 |
|||
Premises and occupancy |
|
|
10,899 |
|
|
|
10,480 |
|
|
|
11,382 |
|
Data processing |
|
|
7,777 |
|
|
|
7,754 |
|
|
|
7,517 |
|
Other real estate owned operations, net |
|
|
1 |
|
|
|
— |
|
|
|
(4 |
) |
|
|
|
1,922 |
|
|
|
1,873 |
|
|
|
2,324 |
|
Legal and professional services |
|
|
4,980 |
|
|
|
1,078 |
|
|
|
4,243 |
|
Marketing expense |
|
|
860 |
|
|
|
1,724 |
|
|
|
1,635 |
|
Office expense |
|
|
1,046 |
|
|
|
1,077 |
|
|
|
1,079 |
|
Loan expense |
|
|
734 |
|
|
|
840 |
|
|
|
476 |
|
Deposit expense |
|
|
12,474 |
|
|
|
12,289 |
|
|
|
10,811 |
|
Amortization of intangible assets |
|
|
2,762 |
|
|
|
2,763 |
|
|
|
3,055 |
|
Other expense |
|
|
4,790 |
|
|
|
4,549 |
|
|
|
5,599 |
|
Total noninterest expense |
|
$ |
101,645 |
|
|
$ |
97,567 |
|
|
$ |
102,185 |
|
Income Tax
For the third quarter of 2024, income tax expense totaled
BALANCE SHEET HIGHLIGHTS
Loans
Loans held for investment totaled
New origination activity during the third quarter of 2024 decreased compared to the second quarter of 2024, and increased compared to the third quarter of 2023. New loan commitments totaled
At
The following table presents the primary loan roll-forward activities for total gross loans, including both loans held for investment and loans held for sale, during the quarters indicated:
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Beginning gross loan balance before basis adjustment |
$ |
12,518,292 |
|
|
$ |
13,044,395 |
|
|
$ |
13,665,596 |
|
New commitments |
|
104,080 |
|
|
|
150,666 |
|
|
|
67,811 |
|
Unfunded new commitments |
|
(64,706 |
) |
|
|
(92,017 |
) |
|
|
(42,185 |
) |
Net new fundings |
|
39,374 |
|
|
|
58,649 |
|
|
|
25,626 |
|
Amortization/maturities/payoffs |
|
(449,367 |
) |
|
|
(447,170 |
) |
|
|
(370,044 |
) |
Net draws on existing lines of credit |
|
(50,982 |
) |
|
|
(100,302 |
) |
|
|
7,180 |
|
Loan sales |
|
(3,628 |
) |
|
|
(23,750 |
) |
|
|
(1,206 |
) |
Charge-offs |
|
(2,439 |
) |
|
|
(13,530 |
) |
|
|
(7,561 |
) |
Net decrease |
|
(467,042 |
) |
|
|
(526,103 |
) |
|
|
(346,005 |
) |
Ending gross loan balance before basis adjustment |
$ |
12,051,250 |
|
|
$ |
12,518,292 |
|
|
$ |
13,319,591 |
|
Basis adjustment associated with fair value hedge (1) |
|
(16,153 |
) |
|
|
(28,201 |
) |
|
|
(48,830 |
) |
Ending gross loan balance |
$ |
12,035,097 |
|
|
$ |
12,490,091 |
|
|
$ |
13,270,761 |
|
(1) |
|
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
The following table presents the composition of the loans held for investment as of the dates indicated:
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Investor loans secured by real estate |
|
|
|
|
|
|
||||||
Commercial real estate (“CRE”) non-owner-occupied |
|
$ |
2,202,268 |
|
|
$ |
2,245,474 |
|
|
$ |
2,514,056 |
|
Multifamily |
|
|
5,388,847 |
|
|
|
5,473,606 |
|
|
|
5,719,210 |
|
Construction and land |
|
|
445,146 |
|
|
|
453,799 |
|
|
|
444,576 |
|
SBA secured by real estate (1) |
|
|
32,228 |
|
|
|
33,245 |
|
|
|
37,754 |
|
Total investor loans secured by real estate |
|
|
8,068,489 |
|
|
|
8,206,124 |
|
|
|
8,715,596 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
||||||
CRE owner-occupied |
|
|
2,038,583 |
|
|
|
2,096,485 |
|
|
|
2,228,802 |
|
Franchise real estate secured |
|
|
264,696 |
|
|
|
274,645 |
|
|
|
313,451 |
|
SBA secured by real estate (3) |
|
|
43,943 |
|
|
|
46,543 |
|
|
|
53,668 |
|
Total business loans secured by real estate |
|
|
2,347,222 |
|
|
|
2,417,673 |
|
|
|
2,595,921 |
|
Commercial loans (4) |
|
|
|
|
|
|
||||||
Commercial and industrial (“C&I”) |
|
|
1,316,517 |
|
|
|
1,554,735 |
|
|
|
1,588,771 |
|
Franchise non-real estate secured |
|
|
237,702 |
|
|
|
257,516 |
|
|
|
335,053 |
|
SBA non-real estate secured |
|
|
8,407 |
|
|
|
10,346 |
|
|
|
10,667 |
|
Total commercial loans |
|
|
1,562,626 |
|
|
|
1,822,597 |
|
|
|
1,934,491 |
|
Retail loans |
|
|
|
|
|
|
||||||
Single family residential (5) |
|
|
71,552 |
|
|
|
70,380 |
|
|
|
70,984 |
|
Consumer |
|
|
1,361 |
|
|
|
1,378 |
|
|
|
1,958 |
|
Total retail loans |
|
|
72,913 |
|
|
|
71,758 |
|
|
|
72,942 |
|
Loans held for investment before basis adjustment (6) |
|
|
12,051,250 |
|
|
|
12,518,152 |
|
|
|
13,318,950 |
|
Basis adjustment associated with fair value hedge (7) |
|
|
(16,153 |
) |
|
|
(28,201 |
) |
|
|
(48,830 |
) |
Loans held for investment |
|
|
12,035,097 |
|
|
|
12,489,951 |
|
|
|
13,270,120 |
|
Allowance for credit losses for loans held for investment |
|
|
(181,248 |
) |
|
|
(183,803 |
) |
|
|
(188,098 |
) |
Loans held for investment, net |
|
$ |
11,853,849 |
|
|
$ |
12,306,148 |
|
|
$ |
13,082,022 |
|
|
|
|
|
|
|
|
||||||
Total unfunded loan commitments |
|
$ |
1,377,190 |
|
|
$ |
1,601,870 |
|
|
$ |
2,110,565 |
|
Loans held for sale, at lower of cost or fair value |
|
$ |
— |
|
|
$ |
140 |
|
|
$ |
641 |
|
(1) |
|
SBA loans that are collateralized by hotel/motel real property. |
(2) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
SBA loans that are collateralized by real property other than hotel/motel real property. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(5) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
(6) |
|
Includes net deferred origination costs of |
(7) |
|
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
The end-of-period weighted average interest rate on loans, excluding fees and discounts and impact from interest rate swaps designated as fair value hedges, at
The following table presents the composition of loan commitments originated during the quarters indicated:
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Investor loans secured by real estate |
|
|
|
|
|
|
||||||
CRE non-owner-occupied |
|
$ |
5,200 |
|
$ |
3,818 |
|
$ |
2,900 |
|||
Multifamily |
|
|
8,730 |
|
|
|
6,026 |
|
|
|
3,687 |
|
Construction and land |
|
|
1,494 |
|
|
|
16,820 |
|
|
|
17,400 |
|
Total investor loans secured by real estate |
|
|
15,424 |
|
|
|
26,664 |
|
|
|
23,987 |
|
Business loans secured by real estate (1) |
|
|
|
|
|
|
||||||
CRE owner-occupied |
|
|
13,307 |
|
|
|
2,623 |
|
|
|
— |
|
SBA secured by real estate (2) |
|
|
1,000 |
|
|
|
— |
|
|
|
— |
|
Total business loans secured by real estate |
|
|
14,307 |
|
|
|
2,623 |
|
|
|
— |
|
Commercial loans (2) |
|
|
|
|
|
|
||||||
Commercial and industrial |
|
|
64,267 |
|
|
|
109,679 |
|
|
|
40,399 |
|
SBA non-real estate secured |
|
|
— |
|
|
|
1,281 |
|
|
|
406 |
|
Total commercial loans |
|
|
64,267 |
|
|
|
110,960 |
|
|
|
40,805 |
|
Retail loans |
|
|
|
|
|
|
||||||
Single family residential (3) |
|
|
8,945 |
|
|
|
7,698 |
|
|
|
3,019 |
|
Consumer |
|
|
1,137 |
|
|
|
2,721 |
|
|
|
— |
|
Total retail loans |
|
|
10,082 |
|
|
|
10,419 |
|
|
|
3,019 |
|
Total loan commitments |
|
$ |
104,080 |
|
|
$ |
150,666 |
|
|
$ |
67,811 |
|
(1) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(2) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
The weighted average interest rate on new loan commitments was 8.43% in the third quarter of 2024, compared to 8.58% in the second quarter of 2024, and 8.01% in the third quarter of 2023.
Allowance for Credit Losses
At
During the third quarter of 2024, the Company incurred
The following table provides the allocation of the ACL for loans held for investment as well as the activity in the ACL attributed to various segments in the loan portfolio as of and for the period indicated:
|
Three Months Ended |
||||||||||||||||||
(Dollars in thousands) |
Beginning ACL Balance |
|
Charge-offs |
|
Recoveries |
|
Provision for Credit Losses |
|
Ending A CL Balance |
||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
||||||||||
CRE non-owner-occupied |
$ |
29,738 |
|
$ |
— |
|
|
$ |
— |
|
$ |
(464 |
) |
|
$ |
29,274 |
|||
Multifamily |
|
57,298 |
|
|
|
— |
|
|
|
— |
|
|
|
8,667 |
|
|
|
65,965 |
|
Construction and land |
|
10,804 |
|
|
|
— |
|
|
|
— |
|
|
|
180 |
|
|
|
10,984 |
|
SBA secured by real estate (1) |
|
2,142 |
|
|
|
— |
|
|
|
— |
|
|
|
457 |
|
|
|
2,599 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
||||||||||
CRE owner-occupied |
|
28,531 |
|
|
|
(1,152 |
) |
|
|
— |
|
|
|
580 |
|
|
|
27,959 |
|
Franchise real estate secured |
|
6,794 |
|
|
|
— |
|
|
|
— |
|
|
|
(1,680 |
) |
|
|
5,114 |
|
SBA secured by real estate (3) |
|
4,134 |
|
|
|
— |
|
|
|
— |
|
|
|
(490 |
) |
|
|
3,644 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
|
32,257 |
|
|
|
(1,239 |
) |
|
|
2 |
|
|
|
(6,038 |
) |
|
|
24,982 |
|
Franchise non-real estate secured |
|
11,130 |
|
|
|
— |
|
|
|
125 |
|
|
|
(1,357 |
) |
|
|
9,898 |
|
SBA non-real estate secured |
|
482 |
|
|
|
— |
|
|
|
5 |
|
|
|
(139 |
) |
|
|
348 |
|
Retail loans |
|
|
|
|
|
|
|
|
|
||||||||||
Single family residential (5) |
|
399 |
|
|
|
— |
|
|
|
— |
|
|
|
(11 |
) |
|
|
388 |
|
Consumer loans |
|
94 |
|
|
|
(48 |
) |
|
|
1 |
|
|
|
46 |
|
|
|
93 |
|
Totals |
$ |
183,803 |
|
|
$ |
(2,439 |
) |
|
$ |
133 |
|
|
$ |
(249 |
) |
|
$ |
181,248 |
|
(1) |
|
SBA loans that are collateralized by hotel/motel real property. |
(2) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
SBA loans that are collateralized by real property other than hotel/motel real property. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(5) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
The ratio of ACL to loans held for investment at
Asset Quality
Nonperforming assets totaled
Classified loans totaled
The following table presents the asset quality metrics of the loan portfolio as of the dates indicated.
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Asset quality |
|
|
|
|
|
|
||||||
Nonperforming loans |
|
$ |
39,084 |
|
|
$ |
52,119 |
|
|
$ |
25,458 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
450 |
|
Nonperforming assets |
|
$ |
39,084 |
|
|
$ |
52,119 |
|
|
$ |
25,908 |
|
|
|
|
|
|
|
|
||||||
Total classified assets (1) |
|
$ |
120,484 |
|
|
$ |
183,833 |
|
|
$ |
149,708 |
|
Allowance for credit losses |
|
|
181,248 |
|
|
|
183,803 |
|
|
|
188,098 |
|
Allowance for credit losses as a percent of total nonperforming loans |
|
|
464 |
% |
|
|
353 |
% |
|
|
739 |
% |
Nonperforming loans as a percent of loans held for investment |
|
|
0.32 |
|
|
|
0.42 |
|
|
|
0.19 |
|
Nonperforming assets as a percent of total assets |
|
|
0.22 |
|
|
|
0.28 |
|
|
|
0.13 |
|
Classified loans to total loans held for investment |
|
|
1.00 |
|
|
|
1.47 |
|
|
|
1.12 |
|
Classified assets to total assets |
|
|
0.67 |
|
|
|
1.00 |
|
|
|
0.74 |
|
Net loan charge-offs for the quarter ended |
|
$ |
2,306 |
|
|
$ |
10,293 |
|
|
$ |
6,752 |
|
Net loan charge-offs for the quarter to average total loans |
|
|
0.02 |
% |
|
|
0.08 |
% |
|
|
0.05 |
% |
Allowance for credit losses to loans held for investment (2) |
|
|
1.51 |
|
|
|
1.47 |
|
|
|
1.42 |
|
Delinquent loans (3) |
|
|
|
|
|
|
||||||
30 - 59 days |
|
$ |
2,008 |
|
|
$ |
4,985 |
|
|
$ |
2,967 |
|
60 - 89 days |
|
|
715 |
|
|
|
3,289 |
|
|
|
475 |
|
90+ days |
|
|
7,143 |
|
|
|
9,649 |
|
|
|
7,484 |
|
Total delinquency |
|
$ |
9,866 |
|
|
$ |
17,923 |
|
|
$ |
10,926 |
|
Delinquency as a percentage of loans held for investment |
|
|
0.08 |
% |
|
|
0.14 |
% |
|
|
0.08 |
% |
(1) |
|
Includes substandard and doubtful loans, and other real estate owned. |
(2) |
|
At |
(3) |
|
Nonaccrual loans are included in this aging analysis based on the loan's past due status. |
At
In total, investment securities were
The decrease in investment securities from
Deposits
At
The decrease from
At
The decrease from the third quarter of 2023 was attributable to clients utilizing their deposits to prepay or pay down loans, reduced funding needs, as well as redeploying funds into higher-yielding alternatives due to elevated benchmark interest rates.
At
The weighted average cost of total deposits for the third quarter of 2024 was 1.84%, compared to 1.73% for the second quarter of 2024, and 1.50% for the third quarter of 2023, both increases principally driven by higher pricing across deposit categories. The weighted average cost of non-maturity deposits(1) for the third quarter of 2024 was 1.27%, compared to 1.17% for the second quarter of 2024, and 0.89% for the third quarter of 2023.
At
At
____________________
(1) |
Reconciliations of the non–GAAP measures are set forth at the end of this press release. |
The following table presents the composition of deposits as of the dates indicated.
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Deposit accounts |
|
|
|
|
|
|
||||||
Noninterest-bearing checking |
|
$ |
4,639,077 |
|
$ |
4,616,124 |
|
$ |
5,782,305 |
|||
Interest-bearing: |
|
|
|
|
|
|
||||||
Checking |
|
|
2,763,353 |
|
|
|
2,776,212 |
|
|
|
2,598,449 |
|
Money market/savings |
|
|
4,805,516 |
|
|
|
4,844,585 |
|
|
|
4,873,582 |
|
Total non-maturity deposits (1) |
|
|
12,207,946 |
|
|
|
12,236,921 |
|
|
|
13,254,336 |
|
Retail certificates of deposit |
|
|
1,972,962 |
|
|
|
1,906,552 |
|
|
|
1,525,919 |
|
Wholesale/brokered certificates of deposit |
|
|
300,019 |
|
|
|
484,181 |
|
|
|
1,227,192 |
|
Total maturity deposits |
|
|
2,272,981 |
|
|
|
2,390,733 |
|
|
|
2,753,111 |
|
Total deposits |
|
$ |
14,480,927 |
|
|
$ |
14,627,654 |
|
|
$ |
16,007,447 |
|
|
|
|
|
|
|
|
||||||
Cost of deposits |
|
|
1.84 |
% |
|
|
1.73 |
% |
|
|
1.50 |
% |
Cost of non-maturity deposits (1) |
|
|
1.27 |
|
|
|
1.17 |
|
|
|
0.89 |
|
Noninterest-bearing deposits as a percent of total deposits |
|
|
32.0 |
|
|
|
31.6 |
|
|
|
36.1 |
|
Non-maturity deposits (1) as a percent of total deposits |
|
|
84.3 |
|
|
|
83.7 |
|
|
|
82.8 |
|
(1) |
Reconciliations of the non–GAAP measures are set forth at the end of this press release. |
Borrowings
At
As of
Capital Ratios
At
____________________
(1) |
Reconciliations of the non–GAAP measures are set forth at the end of this press release. |
The Company implemented the current expected credit losses (“CECL”) model on
|
|
|
|
|
|
|
||||||
Capital ratios |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
||||||
Tangible common equity ratio (1) |
|
|
11.83 |
% |
|
|
11.41 |
% |
|
|
9.87 |
% |
Tier 1 leverage ratio |
|
|
12.19 |
|
|
|
11.87 |
|
|
|
11.13 |
|
Common equity tier 1 capital ratio |
|
|
16.83 |
|
|
|
15.89 |
|
|
|
14.87 |
|
Tier 1 capital ratio |
|
|
16.83 |
|
|
|
15.89 |
|
|
|
14.87 |
|
Total capital ratio |
|
|
20.05 |
|
|
|
19.01 |
|
|
|
17.74 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Tier 1 leverage ratio |
|
|
13.45 |
% |
|
|
13.42 |
% |
|
|
12.42 |
% |
Common equity tier 1 capital ratio |
|
|
18.56 |
|
|
|
17.97 |
|
|
|
16.59 |
|
Tier 1 capital ratio |
|
|
18.56 |
|
|
|
17.97 |
|
|
|
16.59 |
|
Total capital ratio |
|
|
19.81 |
|
|
|
19.22 |
|
|
|
17.66 |
|
|
|
|
|
|
|
|
||||||
Share data |
|
|
|
|
|
|
||||||
Book value per share |
|
$ |
30.52 |
|
|
$ |
30.32 |
|
|
$ |
29.78 |
|
Tangible book value per share (1) |
|
|
20.81 |
|
|
|
20.58 |
|
|
|
19.89 |
|
Common equity dividends declared per share |
|
|
0.33 |
|
|
|
0.33 |
|
|
|
0.33 |
|
Closing stock price (2) |
|
|
25.16 |
|
|
|
22.97 |
|
|
|
21.76 |
|
Shares issued and outstanding |
|
|
96,462,767 |
|
|
|
96,434,047 |
|
|
|
95,900,847 |
|
Market capitalization (2)(3) |
|
$ |
2,427,003 |
|
|
$ |
2,215,090 |
|
|
$ |
2,086,802 |
|
(1) |
|
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
(2) |
|
As of the last trading day prior to period end. |
(3) |
|
Dollars in thousands. |
Dividend and Stock Repurchase Program
On
Conference Call and Webcast
The Company will host a conference call at
About
FORWARD-LOOKING STATEMENTS
The statements contained herein that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company’s expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, stockholder value creation, tax rates, liquidity, and the impact of acquisitions we have made or may make.
Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of
The Company undertakes no obligation to revise or publicly release any revision or update to these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2023 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents |
|
$ |
982,249 |
|
|
$ |
899,817 |
|
|
$ |
1,028,818 |
|
|
$ |
936,473 |
|
|
$ |
1,400,276 |
|
Interest-bearing time deposits with financial institutions |
|
|
1,246 |
|
|
|
996 |
|
|
|
995 |
|
|
|
995 |
|
|
|
1,242 |
|
Investment securities held-to-maturity, at amortized cost, net of allowance for credit losses |
|
|
1,713,575 |
|
|
|
1,710,141 |
|
|
|
1,720,481 |
|
|
|
1,729,541 |
|
|
|
1,737,866 |
|
Investment securities available-for-sale, at fair value |
|
|
1,316,546 |
|
|
|
1,320,050 |
|
|
|
1,154,021 |
|
|
|
1,140,071 |
|
|
|
1,914,599 |
|
FHLB, FRB, and other stock |
|
|
97,336 |
|
|
|
97,037 |
|
|
|
97,063 |
|
|
|
99,225 |
|
|
|
105,505 |
|
Loans held for sale, at lower of amortized cost or fair value |
|
|
— |
|
|
|
140 |
|
|
|
— |
|
|
|
— |
|
|
|
641 |
|
Loans held for investment |
|
|
12,035,097 |
|
|
|
12,489,951 |
|
|
|
13,012,071 |
|
|
|
13,289,020 |
|
|
|
13,270,120 |
|
Allowance for credit losses |
|
|
(181,248 |
) |
|
|
(183,803 |
) |
|
|
(192,340 |
) |
|
|
(192,471 |
) |
|
|
(188,098 |
) |
Loans held for investment, net |
|
|
11,853,849 |
|
|
|
12,306,148 |
|
|
|
12,819,731 |
|
|
|
13,096,549 |
|
|
|
13,082,022 |
|
Accrued interest receivable |
|
|
64,803 |
|
|
|
69,629 |
|
|
|
67,642 |
|
|
|
68,516 |
|
|
|
68,131 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
248 |
|
|
|
248 |
|
|
|
450 |
|
Premises and equipment, net |
|
|
49,807 |
|
|
|
52,137 |
|
|
|
54,789 |
|
|
|
56,676 |
|
|
|
59,396 |
|
Deferred income taxes, net |
|
|
104,564 |
|
|
|
108,607 |
|
|
|
111,390 |
|
|
|
113,580 |
|
|
|
192,208 |
|
Bank owned life insurance |
|
|
481,309 |
|
|
|
477,694 |
|
|
|
474,404 |
|
|
|
471,178 |
|
|
|
468,191 |
|
Intangible assets |
|
|
34,924 |
|
|
|
37,686 |
|
|
|
40,449 |
|
|
|
43,285 |
|
|
|
46,307 |
|
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
Other assets |
|
|
308,123 |
|
|
|
350,931 |
|
|
|
341,838 |
|
|
|
368,996 |
|
|
|
297,574 |
|
Total assets |
|
$ |
17,909,643 |
|
|
$ |
18,332,325 |
|
|
$ |
18,813,181 |
|
|
$ |
19,026,645 |
|
|
$ |
20,275,720 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposit accounts: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing checking |
|
$ |
4,639,077 |
|
|
$ |
4,616,124 |
|
|
$ |
4,997,636 |
|
|
$ |
4,932,817 |
|
|
$ |
5,782,305 |
|
Interest-bearing: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Checking |
|
|
2,763,353 |
|
|
|
2,776,212 |
|
|
|
2,785,626 |
|
|
|
2,899,621 |
|
|
|
2,598,449 |
|
Money market/savings |
|
|
4,805,516 |
|
|
|
4,844,585 |
|
|
|
5,037,636 |
|
|
|
4,868,442 |
|
|
|
4,873,582 |
|
Retail certificates of deposit |
|
|
1,972,962 |
|
|
|
1,906,552 |
|
|
|
1,794,813 |
|
|
|
1,684,560 |
|
|
|
1,525,919 |
|
Wholesale/brokered certificates of deposit |
|
|
300,019 |
|
|
|
484,181 |
|
|
|
572,117 |
|
|
|
610,186 |
|
|
|
1,227,192 |
|
Total interest-bearing |
|
|
9,841,850 |
|
|
|
10,011,530 |
|
|
|
10,190,192 |
|
|
|
10,062,809 |
|
|
|
10,225,142 |
|
Total deposits |
|
|
14,480,927 |
|
|
|
14,627,654 |
|
|
|
15,187,828 |
|
|
|
14,995,626 |
|
|
|
16,007,447 |
|
FHLB advances and other borrowings |
|
|
— |
|
|
|
200,000 |
|
|
|
200,000 |
|
|
|
600,000 |
|
|
|
800,000 |
|
Subordinated debentures |
|
|
272,320 |
|
|
|
332,160 |
|
|
|
332,001 |
|
|
|
331,842 |
|
|
|
331,682 |
|
Accrued expenses and other liabilities |
|
|
212,459 |
|
|
|
248,747 |
|
|
|
190,551 |
|
|
|
216,596 |
|
|
|
281,057 |
|
Total liabilities |
|
|
14,965,706 |
|
|
|
15,408,561 |
|
|
|
15,910,380 |
|
|
|
16,144,064 |
|
|
|
17,420,186 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
||||||||||
Common stock |
|
|
942 |
|
|
|
941 |
|
|
|
941 |
|
|
|
938 |
|
|
|
937 |
|
Additional paid-in capital |
|
|
2,389,767 |
|
|
|
2,383,615 |
|
|
|
2,378,171 |
|
|
|
2,377,131 |
|
|
|
2,371,941 |
|
Retained earnings |
|
|
633,350 |
|
|
|
629,341 |
|
|
|
619,405 |
|
|
|
604,137 |
|
|
|
771,285 |
|
Accumulated other comprehensive loss |
|
|
(80,122 |
) |
|
|
(90,133 |
) |
|
|
(95,716 |
) |
|
|
(99,625 |
) |
|
|
(288,629 |
) |
Total stockholders' equity |
|
|
2,943,937 |
|
|
|
2,923,764 |
|
|
|
2,902,801 |
|
|
|
2,882,581 |
|
|
|
2,855,534 |
|
Total liabilities and stockholders' equity |
|
$ |
17,909,643 |
|
|
$ |
18,332,325 |
|
|
$ |
18,813,181 |
|
|
$ |
19,026,645 |
|
|
$ |
20,275,720 |
|
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands, except per share data) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans |
|
$ |
163,409 |
|
$ |
167,547 |
|
$ |
177,032 |
|
$ |
503,931 |
|
$ |
540,842 |
|||||
Investment securities and other interest-earning assets |
|
|
42,217 |
|
|
|
40,507 |
|
|
|
47,030 |
|
|
|
123,180 |
|
|
|
129,951 |
|
Total interest income |
|
|
205,626 |
|
|
|
208,054 |
|
|
|
224,062 |
|
|
|
627,111 |
|
|
|
670,793 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits |
|
|
67,898 |
|
|
|
64,229 |
|
|
|
62,718 |
|
|
|
191,633 |
|
|
|
156,532 |
|
FHLB advances and other borrowings |
|
|
1,511 |
|
|
|
2,330 |
|
|
|
7,235 |
|
|
|
8,078 |
|
|
|
22,328 |
|
Subordinated debentures |
|
|
5,319 |
|
|
|
5,101 |
|
|
|
4,561 |
|
|
|
14,981 |
|
|
|
13,683 |
|
Total interest expense |
|
|
74,728 |
|
|
|
71,660 |
|
|
|
74,514 |
|
|
|
214,692 |
|
|
|
192,543 |
|
Net interest income before provision for credit losses |
|
|
130,898 |
|
|
|
136,394 |
|
|
|
149,548 |
|
|
|
412,419 |
|
|
|
478,250 |
|
Provision for credit losses |
|
|
486 |
|
|
|
1,265 |
|
|
|
3,918 |
|
|
|
5,603 |
|
|
|
8,433 |
|
Net interest income after provision for credit losses |
|
|
130,412 |
|
|
|
135,129 |
|
|
|
145,630 |
|
|
|
406,816 |
|
|
|
469,817 |
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||
Loan servicing income |
|
|
525 |
|
|
|
510 |
|
|
|
533 |
|
|
|
1,564 |
|
|
|
1,599 |
|
Service charges on deposit accounts |
|
|
2,711 |
|
|
|
2,710 |
|
|
|
2,673 |
|
|
|
8,109 |
|
|
|
7,972 |
|
Other service fee income |
|
|
306 |
|
|
|
309 |
|
|
|
280 |
|
|
|
951 |
|
|
|
891 |
|
Debit card interchange fee income |
|
|
876 |
|
|
|
925 |
|
|
|
924 |
|
|
|
2,566 |
|
|
|
2,641 |
|
Earnings on bank owned life insurance |
|
|
4,335 |
|
|
|
4,218 |
|
|
|
3,579 |
|
|
|
12,712 |
|
|
|
10,440 |
|
Net gain from sales of loans |
|
|
47 |
|
|
|
65 |
|
|
|
45 |
|
|
|
112 |
|
|
|
419 |
|
Net gain from sales of investment securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
138 |
|
Trust custodial account fees |
|
|
8,813 |
|
|
|
8,950 |
|
|
|
9,356 |
|
|
|
28,405 |
|
|
|
29,741 |
|
Escrow and exchange fees |
|
|
673 |
|
|
|
702 |
|
|
|
938 |
|
|
|
2,071 |
|
|
|
2,920 |
|
Other income (loss) |
|
|
581 |
|
|
|
(167 |
) |
|
|
223 |
|
|
|
6,373 |
|
|
|
3,515 |
|
Total noninterest income |
|
|
18,867 |
|
|
|
18,222 |
|
|
|
18,551 |
|
|
|
62,863 |
|
|
|
60,276 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Compensation and benefits |
|
|
53,400 |
|
|
|
53,140 |
|
|
|
54,068 |
|
|
|
160,670 |
|
|
|
161,785 |
|
Premises and occupancy |
|
|
10,899 |
|
|
|
10,480 |
|
|
|
11,382 |
|
|
|
32,186 |
|
|
|
34,739 |
|
Data processing |
|
|
7,777 |
|
|
|
7,754 |
|
|
|
7,517 |
|
|
|
23,042 |
|
|
|
22,270 |
|
Other real estate owned operations, net |
|
|
1 |
|
|
|
— |
|
|
|
(4 |
) |
|
|
47 |
|
|
|
112 |
|
|
|
|
1,922 |
|
|
|
1,873 |
|
|
|
2,324 |
|
|
|
6,424 |
|
|
|
7,106 |
|
Legal and professional services |
|
|
4,980 |
|
|
|
1,078 |
|
|
|
4,243 |
|
|
|
10,201 |
|
|
|
14,460 |
|
Marketing expense |
|
|
860 |
|
|
|
1,724 |
|
|
|
1,635 |
|
|
|
4,142 |
|
|
|
5,352 |
|
Office expense |
|
|
1,046 |
|
|
|
1,077 |
|
|
|
1,079 |
|
|
|
3,216 |
|
|
|
3,591 |
|
Loan expense |
|
|
734 |
|
|
|
840 |
|
|
|
476 |
|
|
|
2,344 |
|
|
|
1,689 |
|
Deposit expense |
|
|
12,474 |
|
|
|
12,289 |
|
|
|
10,811 |
|
|
|
37,428 |
|
|
|
28,441 |
|
Amortization of intangible assets |
|
|
2,762 |
|
|
|
2,763 |
|
|
|
3,055 |
|
|
|
8,361 |
|
|
|
9,281 |
|
Other expense |
|
|
4,790 |
|
|
|
4,549 |
|
|
|
5,599 |
|
|
|
13,784 |
|
|
|
15,355 |
|
Total noninterest expense |
|
|
101,645 |
|
|
|
97,567 |
|
|
|
102,185 |
|
|
|
301,845 |
|
|
|
304,181 |
|
Net income before income taxes |
|
|
47,634 |
|
|
|
55,784 |
|
|
|
61,996 |
|
|
|
167,834 |
|
|
|
225,912 |
|
Income tax expense |
|
|
11,655 |
|
|
|
13,879 |
|
|
|
15,966 |
|
|
|
42,925 |
|
|
|
59,684 |
|
Net income |
|
$ |
35,979 |
|
|
$ |
41,905 |
|
|
$ |
46,030 |
|
|
$ |
124,909 |
|
|
$ |
166,228 |
|
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
$ |
0.37 |
|
|
$ |
0.43 |
|
|
$ |
0.48 |
|
|
$ |
1.30 |
|
|
$ |
1.74 |
|
Diluted |
|
$ |
0.37 |
|
|
$ |
0.43 |
|
|
$ |
0.48 |
|
|
$ |
1.30 |
|
|
$ |
1.74 |
|
WEIGHTED AVERAGE SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
|
94,650,096 |
|
|
|
94,628,201 |
|
|
|
94,189,844 |
|
|
|
94,543,243 |
|
|
|
94,072,463 |
|
Diluted |
|
|
94,775,927 |
|
|
|
94,716,205 |
|
|
|
94,283,008 |
|
|
|
94,652,583 |
|
|
|
94,214,846 |
|
SELECTED FINANCIAL DATA
|
|||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA |
|||||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
(Dollars in thousands) |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Cost |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Cost |
|
Average Balance |
|
Interest Income/ Expense |
|
Average Yield/ Cost |
|||||||||||||||
Assets |
|
|
|||||||||||||||||||||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and cash equivalents |
|
$ |
1,098,455 |
|
$ |
13,346 |
|
4.83 |
% |
|
$ |
1,134,736 |
|
$ |
13,666 |
|
4.84 |
% |
|
$ |
1,695,508 |
|
$ |
21,196 |
|
4.96 |
% |
||||||
Investment securities |
|
|
3,145,214 |
|
|
|
28,871 |
|
|
3.67 |
|
|
|
2,964,909 |
|
|
|
26,841 |
|
|
3.62 |
|
|
|
3,828,766 |
|
|
|
25,834 |
|
|
2.70 |
|
Loans receivable, net (1)(2) |
|
|
12,247,435 |
|
|
|
163,409 |
|
|
5.31 |
|
|
|
12,724,545 |
|
|
|
167,547 |
|
|
5.30 |
|
|
|
13,475,194 |
|
|
|
177,032 |
|
|
5.21 |
|
Total interest-earning assets |
|
|
16,491,104 |
|
|
|
205,626 |
|
|
4.96 |
|
|
|
16,824,190 |
|
|
|
208,054 |
|
|
4.97 |
|
|
|
18,999,468 |
|
|
|
224,062 |
|
|
4.68 |
|
Noninterest-earning assets |
|
|
1,751,309 |
|
|
|
|
|
|
|
1,771,493 |
|
|
|
|
|
|
|
1,806,319 |
|
|
|
|
|
|||||||||
Total assets |
|
$ |
18,242,413 |
|
|
|
|
|
|
$ |
18,595,683 |
|
|
|
|
|
|
$ |
20,805,787 |
|
|
|
|
|
|||||||||
Liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest checking |
|
$ |
2,707,440 |
|
|
$ |
10,848 |
|
|
1.59 |
% |
|
$ |
2,747,972 |
|
|
$ |
10,177 |
|
|
1.49 |
% |
|
$ |
2,649,203 |
|
|
$ |
10,849 |
|
|
1.62 |
% |
Money market |
|
|
4,607,486 |
|
|
|
28,118 |
|
|
2.43 |
|
|
|
4,724,572 |
|
|
|
26,207 |
|
|
2.23 |
|
|
|
4,512,740 |
|
|
|
19,182 |
|
|
1.69 |
|
Savings |
|
|
263,570 |
|
|
|
246 |
|
|
0.37 |
|
|
|
271,812 |
|
|
|
224 |
|
|
0.33 |
|
|
|
329,684 |
|
|
|
115 |
|
|
0.14 |
|
Retail certificates of deposit |
|
|
1,944,685 |
|
|
|
23,202 |
|
|
4.75 |
|
|
|
1,830,516 |
|
|
|
21,115 |
|
|
4.64 |
|
|
|
1,439,531 |
|
|
|
13,398 |
|
|
3.69 |
|
Wholesale/brokered certificates of deposit |
|
|
448,820 |
|
|
|
5,484 |
|
|
4.86 |
|
|
|
542,699 |
|
|
|
6,506 |
|
|
4.82 |
|
|
|
1,611,726 |
|
|
|
19,174 |
|
|
4.72 |
|
Total interest-bearing deposits |
|
|
9,972,001 |
|
|
|
67,898 |
|
|
2.71 |
|
|
|
10,117,571 |
|
|
|
64,229 |
|
|
2.55 |
|
|
|
10,542,884 |
|
|
|
62,718 |
|
|
2.36 |
|
FHLB advances and other borrowings |
|
|
128,413 |
|
|
|
1,511 |
|
|
4.68 |
|
|
|
200,154 |
|
|
|
2,330 |
|
|
4.68 |
|
|
|
800,049 |
|
|
|
7,235 |
|
|
3.59 |
|
Subordinated debentures |
|
|
313,990 |
|
|
|
5,319 |
|
|
6.70 |
|
|
|
332,097 |
|
|
|
5,101 |
|
|
6.14 |
|
|
|
331,607 |
|
|
|
4,561 |
|
|
5.50 |
|
Total borrowings |
|
|
442,403 |
|
|
|
6,830 |
|
|
6.12 |
|
|
|
532,251 |
|
|
|
7,431 |
|
|
5.59 |
|
|
|
1,131,656 |
|
|
|
11,796 |
|
|
4.15 |
|
Total interest-bearing liabilities |
|
|
10,414,404 |
|
|
|
74,728 |
|
|
2.85 |
|
|
|
10,649,822 |
|
|
|
71,660 |
|
|
2.71 |
|
|
|
11,674,540 |
|
|
|
74,514 |
|
|
2.53 |
|
Noninterest-bearing deposits |
|
|
4,683,477 |
|
|
|
|
|
|
|
4,824,002 |
|
|
|
|
|
|
|
6,001,033 |
|
|
|
|
|
|||||||||
Other liabilities |
|
|
215,372 |
|
|
|
|
|
|
|
213,844 |
|
|
|
|
|
|
|
268,249 |
|
|
|
|
|
|||||||||
Total liabilities |
|
|
15,313,253 |
|
|
|
|
|
|
|
15,687,668 |
|
|
|
|
|
|
|
17,943,822 |
|
|
|
|
|
|||||||||
Stockholders' equity |
|
|
2,929,160 |
|
|
|
|
|
|
|
2,908,015 |
|
|
|
|
|
|
|
2,861,965 |
|
|
|
|
|
|||||||||
Total liabilities and equity |
|
$ |
18,242,413 |
|
|
|
|
|
|
$ |
18,595,683 |
|
|
|
|
|
|
$ |
20,805,787 |
|
|
|
|
|
|||||||||
Net interest income |
|
|
|
$ |
130,898 |
|
|
|
|
|
|
$ |
136,394 |
|
|
|
|
|
|
$ |
149,548 |
|
|
|
|||||||||
Net interest margin (3) |
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
3.12 |
% |
||||||||||||
Cost of deposits (4) |
|
|
|
|
|
1.84 |
|
|
|
|
|
|
1.73 |
|
|
|
|
|
|
1.50 |
|
||||||||||||
Cost of funds (5) |
|
|
|
|
|
1.97 |
|
|
|
|
|
|
1.86 |
|
|
|
|
|
|
1.67 |
|
||||||||||||
Cost of non-maturity deposits (6) |
|
|
|
|
|
1.27 |
|
|
|
|
|
|
1.17 |
|
|
|
|
|
|
0.89 |
|
||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities |
|
158.35 |
|
|
|
|
|
|
157.98 |
|
|
|
|
|
|
162.74 |
|
||||||||||||||||
(1) |
|
Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs, discounts/premiums, and the basis adjustment of certain loans included in fair value hedging relationships. |
(2) |
|
Interest income includes net discount accretion of |
(3) |
|
Represents annualized net interest income divided by average interest-earning assets. |
(4) |
|
Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. |
(5) |
|
Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. |
(6) |
|
Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
|
||||||||||||||||||||
LOAN PORTFOLIO COMPOSITION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2023 |
|
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE non-owner-occupied |
|
$ |
2,202,268 |
|
|
$ |
2,245,474 |
|
|
$ |
2,309,252 |
|
|
$ |
2,421,772 |
|
|
$ |
2,514,056 |
|
Multifamily |
|
|
5,388,847 |
|
|
|
5,473,606 |
|
|
|
5,558,966 |
|
|
|
5,645,310 |
|
|
|
5,719,210 |
|
Construction and land |
|
|
445,146 |
|
|
|
453,799 |
|
|
|
486,734 |
|
|
|
472,544 |
|
|
|
444,576 |
|
SBA secured by real estate (1) |
|
|
32,228 |
|
|
|
33,245 |
|
|
|
35,206 |
|
|
|
36,400 |
|
|
|
37,754 |
|
Total investor loans secured by real estate |
|
|
8,068,489 |
|
|
|
8,206,124 |
|
|
|
8,390,158 |
|
|
|
8,576,026 |
|
|
|
8,715,596 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE owner-occupied |
|
|
2,038,583 |
|
|
|
2,096,485 |
|
|
|
2,149,362 |
|
|
|
2,191,334 |
|
|
|
2,228,802 |
|
Franchise real estate secured |
|
|
264,696 |
|
|
|
274,645 |
|
|
|
294,938 |
|
|
|
304,514 |
|
|
|
313,451 |
|
SBA secured by real estate (3) |
|
|
43,943 |
|
|
|
46,543 |
|
|
|
48,426 |
|
|
|
50,741 |
|
|
|
53,668 |
|
Total business loans secured by real estate |
|
|
2,347,222 |
|
|
|
2,417,673 |
|
|
|
2,492,726 |
|
|
|
2,546,589 |
|
|
|
2,595,921 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
|
|
1,316,517 |
|
|
|
1,554,735 |
|
|
|
1,774,487 |
|
|
|
1,790,608 |
|
|
|
1,588,771 |
|
Franchise non-real estate secured |
|
|
237,702 |
|
|
|
257,516 |
|
|
|
301,895 |
|
|
|
319,721 |
|
|
|
335,053 |
|
SBA non-real estate secured |
|
|
8,407 |
|
|
|
10,346 |
|
|
|
10,946 |
|
|
|
10,926 |
|
|
|
10,667 |
|
Total commercial loans |
|
|
1,562,626 |
|
|
|
1,822,597 |
|
|
|
2,087,328 |
|
|
|
2,121,255 |
|
|
|
1,934,491 |
|
Retail loans |
|
|
|
|
|
|
|
|
|
|
||||||||||
Single family residential (5) |
|
|
71,552 |
|
|
|
70,380 |
|
|
|
72,353 |
|
|
|
72,752 |
|
|
|
70,984 |
|
Consumer |
|
|
1,361 |
|
|
|
1,378 |
|
|
|
1,830 |
|
|
|
1,949 |
|
|
|
1,958 |
|
Total retail loans |
|
|
72,913 |
|
|
|
71,758 |
|
|
|
74,183 |
|
|
|
74,701 |
|
|
|
72,942 |
|
Loans held for investment before basis adjustment (6) |
|
|
12,051,250 |
|
|
|
12,518,152 |
|
|
|
13,044,395 |
|
|
|
13,318,571 |
|
|
|
13,318,950 |
|
Basis adjustment associated with fair value hedge (7) |
|
|
(16,153 |
) |
|
|
(28,201 |
) |
|
|
(32,324 |
) |
|
|
(29,551 |
) |
|
|
(48,830 |
) |
Loans held for investment |
|
|
12,035,097 |
|
|
|
12,489,951 |
|
|
|
13,012,071 |
|
|
|
13,289,020 |
|
|
|
13,270,120 |
|
Allowance for credit losses for loans held for investment |
|
|
(181,248 |
) |
|
|
(183,803 |
) |
|
|
(192,340 |
) |
|
|
(192,471 |
) |
|
|
(188,098 |
) |
Loans held for investment, net |
|
$ |
11,853,849 |
|
|
$ |
12,306,148 |
|
|
$ |
12,819,731 |
|
|
$ |
13,096,549 |
|
|
$ |
13,082,022 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loans held for sale, at lower of cost or fair value |
|
$ |
— |
|
|
$ |
140 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
641 |
|
(1) |
|
SBA loans that are collateralized by hotel/motel real property. |
(2) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
SBA loans that are collateralized by real property other than hotel/motel real property. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(5) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
(6) |
|
Includes net deferred origination costs (fees) of |
(7) |
|
Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
|
||||||||||||||||||||
ASSET QUALITY INFORMATION |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2023 |
|
Asset quality |
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonperforming loans |
|
$ |
39,084 |
|
|
$ |
52,119 |
|
|
$ |
63,806 |
|
|
$ |
24,817 |
|
|
$ |
25,458 |
|
Other real estate owned |
|
|
— |
|
|
|
— |
|
|
|
248 |
|
|
|
248 |
|
|
|
450 |
|
Nonperforming assets |
|
$ |
39,084 |
|
|
$ |
52,119 |
|
|
$ |
64,054 |
|
|
$ |
25,065 |
|
|
$ |
25,908 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total classified assets (1) |
|
$ |
120,484 |
|
|
$ |
183,833 |
|
|
$ |
204,937 |
|
|
$ |
142,210 |
|
|
$ |
149,708 |
|
Allowance for credit losses |
|
|
181,248 |
|
|
|
183,803 |
|
|
|
192,340 |
|
|
|
192,471 |
|
|
|
188,098 |
|
Allowance for credit losses as a percent of total nonperforming loans |
|
|
464 |
% |
|
|
353 |
% |
|
|
301 |
% |
|
|
776 |
% |
|
|
739 |
% |
Nonperforming loans as a percent of loans held for investment |
|
|
0.32 |
|
|
|
0.42 |
|
|
|
0.49 |
|
|
|
0.19 |
|
|
|
0.19 |
|
Nonperforming assets as a percent of total assets |
|
|
0.22 |
|
|
|
0.28 |
|
|
|
0.34 |
|
|
|
0.13 |
|
|
|
0.13 |
|
Classified loans to total loans held for investment |
|
|
1.00 |
|
|
|
1.47 |
|
|
|
1.57 |
|
|
|
1.07 |
|
|
|
1.12 |
|
Classified assets to total assets |
|
|
0.67 |
|
|
|
1.00 |
|
|
|
1.09 |
|
|
|
0.75 |
|
|
|
0.74 |
|
Net loan charge-offs for the quarter ended |
|
$ |
2,306 |
|
|
$ |
10,293 |
|
|
$ |
6,419 |
|
|
$ |
3,902 |
|
|
$ |
6,752 |
|
Net loan charge-offs for the quarter to average total loans |
|
|
0.02 |
% |
|
|
0.08 |
% |
|
|
0.05 |
% |
|
|
0.03 |
% |
|
|
0.05 |
% |
Allowance for credit losses to loans held for investment (2) |
|
|
1.51 |
|
|
|
1.47 |
|
|
|
1.48 |
|
|
|
1.45 |
|
|
|
1.42 |
|
Delinquent loans (3) |
|
|
|
|
|
|
|
|
|
|
||||||||||
30 - 59 days |
|
$ |
2,008 |
|
|
$ |
4,985 |
|
|
$ |
1,983 |
|
|
$ |
2,484 |
|
|
$ |
2,967 |
|
60 - 89 days |
|
|
715 |
|
|
|
3,289 |
|
|
|
974 |
|
|
|
1,294 |
|
|
|
475 |
|
90+ days |
|
|
7,143 |
|
|
|
9,649 |
|
|
|
9,221 |
|
|
|
6,276 |
|
|
|
7,484 |
|
Total delinquency |
|
$ |
9,866 |
|
|
$ |
17,923 |
|
|
$ |
12,178 |
|
|
$ |
10,054 |
|
|
$ |
10,926 |
|
Delinquency as a percent of loans held for investment |
|
|
0.08 |
% |
|
|
0.14 |
% |
|
|
0.09 |
% |
|
|
0.08 |
% |
|
|
0.08 |
% |
(1) |
|
Includes substandard and doubtful loans, and other real estate owned. |
(2) |
|
At |
(3) |
|
Nonaccrual loans are included in this aging analysis based on the loan's past due status. |
|
||||||||||||||||||||||||
NONACCRUAL LOANS (1) |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Dollars in thousands) |
|
Collateral Dependent Loans |
|
ACL |
|
Non- Collateral Dependent Loans |
|
ACL |
|
Total Nonaccrual Loans |
|
Nonaccrual Loans With No ACL |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE non-owner-occupied |
|
$ |
19,042 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
19,042 |
|
$ |
19,042 |
||||||
SBA secured by real estate (2) |
|
|
1,725 |
|
|
|
559 |
|
|
|
— |
|
|
|
— |
|
|
|
1,725 |
|
|
|
610 |
|
Total investor loans secured by real estate |
|
|
20,767 |
|
|
|
559 |
|
|
|
— |
|
|
|
— |
|
|
|
20,767 |
|
|
|
19,652 |
|
Business loans secured by real estate (3) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
CRE owner-occupied |
|
|
4,574 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,574 |
|
|
|
4,574 |
|
Total business loans secured by real estate |
|
|
4,574 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,574 |
|
|
|
4,574 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial and industrial |
|
|
2,274 |
|
|
|
193 |
|
|
|
10,938 |
|
|
|
— |
|
|
|
13,212 |
|
|
|
13,019 |
|
SBA not secured by real estate |
|
|
531 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
531 |
|
|
|
531 |
|
Total commercial loans |
|
|
2,805 |
|
|
|
193 |
|
|
|
10,938 |
|
|
|
— |
|
|
|
13,743 |
|
|
|
13,550 |
|
Totals nonaccrual loans |
|
$ |
28,146 |
|
|
$ |
752 |
|
|
$ |
10,938 |
|
|
$ |
— |
|
|
$ |
39,084 |
|
|
$ |
37,776 |
|
(1) |
|
The ACL for nonaccrual loans is determined based on a discounted cash flow methodology unless the loan is considered collateral dependent. The ACL for collateral dependent loans is determined based on the estimated fair value of the underlying collateral. |
(2) |
|
SBA loans that are collateralized by hotel/motel real property. |
(3) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
|
||||||||||||||||||||
PAST DUE STATUS |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
||||||||||||||||||||
|
|
|
|
Days Past Due (7) |
|
|
||||||||||||||
(Dollars in thousands) |
|
Current |
|
|
30-59 |
|
|
|
60-89 |
|
|
90+ |
|
Total |
||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE non-owner-occupied |
|
$ |
2,201,885 |
|
$ |
— |
|
$ |
— |
|
$ |
383 |
|
$ |
2,202,268 |
|||||
Multifamily |
|
|
5,388,847 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,388,847 |
|
Construction and land |
|
|
445,146 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
445,146 |
|
SBA secured by real estate (1) |
|
|
30,926 |
|
|
|
1,115 |
|
|
|
— |
|
|
|
187 |
|
|
|
32,228 |
|
Total investor loans secured by real estate |
|
|
8,066,804 |
|
|
|
1,115 |
|
|
|
— |
|
|
|
570 |
|
|
|
8,068,489 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE owner-occupied |
|
|
2,034,009 |
|
|
|
— |
|
|
|
— |
|
|
|
4,574 |
|
|
|
2,038,583 |
|
Franchise real estate secured |
|
|
264,696 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
264,696 |
|
SBA secured by real estate (3) |
|
|
43,943 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
43,943 |
|
Total business loans secured by real estate |
|
|
2,342,648 |
|
|
|
— |
|
|
|
— |
|
|
|
4,574 |
|
|
|
2,347,222 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
|
|
1,313,441 |
|
|
|
893 |
|
|
|
715 |
|
|
|
1,468 |
|
|
|
1,316,517 |
|
Franchise non-real estate secured |
|
|
237,702 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
237,702 |
|
SBA not secured by real estate |
|
|
7,876 |
|
|
|
— |
|
|
|
— |
|
|
|
531 |
|
|
|
8,407 |
|
Total commercial loans |
|
|
1,559,019 |
|
|
|
893 |
|
|
|
715 |
|
|
|
1,999 |
|
|
|
1,562,626 |
|
Retail loans |
|
|
|
|
|
|
|
|
|
|
||||||||||
Single family residential (5) |
|
|
71,552 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
71,552 |
|
Consumer loans |
|
|
1,361 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,361 |
|
Total retail loans |
|
|
72,913 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
72,913 |
|
Loans held for investment before basis adjustment (6) |
|
$ |
12,041,384 |
|
|
$ |
2,008 |
|
|
$ |
715 |
|
|
$ |
7,143 |
|
|
$ |
12,051,250 |
|
(1) |
|
SBA loans that are collateralized by hotel/motel real property. |
(2) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
SBA loans that are collateralized by real property other than hotel/motel real property. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(5) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
(6) |
|
Excludes the basis adjustment of |
(7) |
|
Nonaccrual loans are included in this aging analysis based on the loan's past due status. |
|
||||||||||||||||||||
CREDIT RISK GRADES |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
||||||||||||||||||||
(Dollars in thousands) |
|
Pass |
|
Special M ention |
|
Substandard |
|
Doubtful |
|
Total Gross L oans |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investor loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE non-owner-occupied |
|
$ |
2,163,159 |
|
$ |
2,471 |
|
$ |
36,638 |
|
$ |
— |
|
$ |
2,202,268 |
|||||
Multifamily |
|
|
5,354,137 |
|
|
|
34,710 |
|
|
|
— |
|
|
|
— |
|
|
|
5,388,847 |
|
Construction and land |
|
|
445,146 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
445,146 |
|
SBA secured by real estate (1) |
|
|
24,901 |
|
|
|
1,125 |
|
|
|
6,202 |
|
|
|
— |
|
|
|
32,228 |
|
Total investor loans secured by real estate |
|
|
7,987,343 |
|
|
|
38,306 |
|
|
|
42,840 |
|
|
|
— |
|
|
|
8,068,489 |
|
Business loans secured by real estate (2) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CRE owner-occupied |
|
|
1,986,919 |
|
|
|
18,089 |
|
|
|
33,575 |
|
|
|
— |
|
|
|
2,038,583 |
|
Franchise real estate secured |
|
|
261,626 |
|
|
|
1,560 |
|
|
|
1,510 |
|
|
|
— |
|
|
|
264,696 |
|
SBA secured by real estate (3) |
|
|
40,773 |
|
|
|
— |
|
|
|
3,170 |
|
|
|
— |
|
|
|
43,943 |
|
Total business loans secured by real estate |
|
|
2,289,318 |
|
|
|
19,649 |
|
|
|
38,255 |
|
|
|
— |
|
|
|
2,347,222 |
|
Commercial loans (4) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial |
|
|
1,275,854 |
|
|
|
12,393 |
|
|
|
25,385 |
|
|
|
2,885 |
|
|
|
1,316,517 |
|
Franchise non-real estate secured |
|
|
226,738 |
|
|
|
557 |
|
|
|
10,407 |
|
|
|
— |
|
|
|
237,702 |
|
SBA not secured by real estate |
|
|
7,695 |
|
|
|
— |
|
|
|
712 |
|
|
|
— |
|
|
|
8,407 |
|
Total commercial loans |
|
|
1,510,287 |
|
|
|
12,950 |
|
|
|
36,504 |
|
|
|
2,885 |
|
|
|
1,562,626 |
|
Retail loans |
|
|
|
|
|
|
|
|
|
|
||||||||||
Single family residential (5) |
|
|
71,552 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
71,552 |
|
Consumer loans |
|
|
1,361 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,361 |
|
Total retail loans |
|
|
72,913 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
72,913 |
|
Loans held for investment before basis adjustment (6) |
|
$ |
11,859,861 |
|
|
$ |
70,905 |
|
|
$ |
117,599 |
|
|
$ |
2,885 |
|
|
$ |
12,051,250 |
|
(1) |
|
SBA loans that are collateralized by hotel/motel real property. |
(2) |
|
Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. |
(3) |
|
SBA loans that are collateralized by real property other than hotel/motel real property. |
(4) |
|
Loans to businesses where the operating cash flow of the business is the primary source of repayment. |
(5) |
|
Single family residential includes home equity lines of credit, as well as second trust deeds. |
(6) |
|
Excludes the basis adjustment of |
GAAP TO NON-GAAP RECONCILIATIONS
|
||||||
(Unaudited) |
||||||
|
|
|
|
|
|
|
The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies. |
||||||
|
|
|
For periods presented below, return on average assets excluding the |
||||||||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
|
$ |
35,979 |
|
|
$ |
41,905 |
|
|
$ |
46,030 |
|
Add: |
|
|
(68 |
) |
|
|
(161 |
) |
|
|
— |
|
Less: tax adjustment (1) |
|
|
(19 |
) |
|
|
(45 |
) |
|
|
— |
|
Adjusted net income for average assets |
|
$ |
35,930 |
|
|
$ |
41,789 |
|
|
$ |
46,030 |
|
|
|
|
|
|
|
|
||||||
Average assets |
|
$ |
18,242,413 |
|
|
$ |
18,595,683 |
|
|
$ |
20,805,787 |
|
|
|
|
|
|
|
|
||||||
ROAA (annualized) |
|
|
0.79 |
% |
|
|
0.90 |
% |
|
|
0.88 |
% |
Adjusted ROAA (annualized) |
|
|
0.79 |
% |
|
|
0.90 |
% |
|
|
0.88 |
% |
(1) |
|
Adjusted by statutory tax rate. |
For periods presented below, return on average tangible common equity is a non-GAAP financial measure derived from GAAP-based amounts. We calculate this figure by excluding amortization of intangible assets expense from net income and excluding the average intangible assets and average goodwill from the average stockholders' equity during the periods indicated. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business. The adjusted net income, adjusted return on average equity, and adjusted return on average tangible common equity further exclude the nonrecurring items to provide a better comparison to the financial results of prior periods. |
||||||||||||
|
|
|
||||||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income |
|
$ |
35,979 |
|
|
$ |
41,905 |
|
|
$ |
46,030 |
|
Plus: amortization of intangible assets expense |
|
|
2,762 |
|
|
|
2,763 |
|
|
|
3,055 |
|
Less: tax adjustment (1) |
|
|
781 |
|
|
|
781 |
|
|
|
868 |
|
Net income for average tangible common equity |
|
$ |
37,960 |
|
|
$ |
43,887 |
|
|
$ |
48,217 |
|
Add: |
|
|
(68 |
) |
|
|
(161 |
) |
|
|
— |
|
Less: tax adjustment (1) |
|
|
(19 |
) |
|
|
(45 |
) |
|
|
— |
|
Adjusted net income for average tangible common equity |
|
$ |
37,911 |
|
|
$ |
43,771 |
|
|
$ |
48,217 |
|
|
|
|
|
|
|
|
||||||
Average stockholders' equity |
|
$ |
2,929,160 |
|
|
$ |
2,908,015 |
|
|
$ |
2,861,965 |
|
Less: average intangible assets |
|
|
36,570 |
|
|
|
39,338 |
|
|
|
48,150 |
|
Less: average goodwill |
|
|
901,312 |
|
|
|
901,312 |
|
|
|
901,312 |
|
Adjusted average tangible common equity |
|
$ |
1,991,278 |
|
|
$ |
1,967,365 |
|
|
$ |
1,912,503 |
|
|
|
|
|
|
|
|
||||||
ROAE (annualized) |
|
|
4.91 |
% |
|
|
5.76 |
% |
|
|
6.43 |
% |
Adjusted ROAE (annualized) |
|
|
4.91 |
% |
|
|
5.75 |
% |
|
|
6.43 |
% |
ROATCE (annualized) |
|
|
7.63 |
% |
|
|
8.92 |
% |
|
|
10.08 |
% |
Adjusted ROATCE (annualized) |
|
|
7.62 |
% |
|
|
8.90 |
% |
|
|
10.08 |
% |
(1) |
|
Adjusted by statutory tax rate. |
Pre-provision net revenue is a non-GAAP financial measure derived from GAAP-based amounts. We calculate the pre-provision net revenue by excluding income tax and provision for credit losses from net income. The adjusted pre-provision net income further excludes the |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Interest income |
|
$ |
205,626 |
|
|
$ |
208,054 |
|
|
$ |
224,062 |
|
Interest expense |
|
|
74,728 |
|
|
|
71,660 |
|
|
|
74,514 |
|
Net interest income |
|
|
130,898 |
|
|
|
136,394 |
|
|
|
149,548 |
|
Noninterest income |
|
|
18,867 |
|
|
|
18,222 |
|
|
|
18,551 |
|
Revenue |
|
|
149,765 |
|
|
|
154,616 |
|
|
|
168,099 |
|
Noninterest expense |
|
|
101,645 |
|
|
|
97,567 |
|
|
|
102,185 |
|
Pre-provision net revenue |
|
|
48,120 |
|
|
|
57,049 |
|
|
|
65,914 |
|
Add: |
|
|
(68 |
) |
|
|
(161 |
) |
|
|
— |
|
Adjusted pre-provision net revenue |
|
$ |
48,052 |
|
|
$ |
56,888 |
|
|
$ |
65,914 |
|
|
|
|
|
|
|
|
||||||
Pre-provision net revenue (annualized) |
|
$ |
192,480 |
|
|
$ |
228,196 |
|
|
$ |
263,656 |
|
Adjusted pre-provision net revenue (annualized) |
|
$ |
192,208 |
|
|
$ |
227,552 |
|
|
$ |
263,656 |
|
|
|
|
|
|
|
|
||||||
Average assets |
|
$ |
18,242,413 |
|
|
$ |
18,595,683 |
|
|
$ |
20,805,787 |
|
|
|
|
|
|
|
|
||||||
Pre-provision net revenue to average assets |
|
|
0.26 |
% |
|
|
0.31 |
% |
|
|
0.32 |
% |
Pre-provision net revenue to average assets (annualized) |
|
|
1.06 |
% |
|
|
1.23 |
% |
|
|
1.27 |
% |
Adjusted pre-provision net revenue on average assets |
|
|
0.26 |
% |
|
|
0.31 |
% |
|
|
0.32 |
% |
Adjusted pre-provision net revenue on average assets (annualized) |
|
|
1.05 |
% |
|
|
1.22 |
% |
|
|
1.27 |
% |
Efficiency ratio is a non-GAAP financial measure derived from GAAP-based amounts. This figure represents the ratio of noninterest expense, less amortization of intangible assets and other real estate owned operations, where applicable, to the sum of net interest income before provision for credit losses and total noninterest income less (loss) gain from other real estate owned and gain from debt extinguishment. The adjusted efficiency ratio further excludes the |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Total noninterest expense |
|
$ |
101,645 |
|
|
$ |
97,567 |
|
|
$ |
102,185 |
|
Less: amortization of intangible assets |
|
|
2,762 |
|
|
|
2,763 |
|
|
|
3,055 |
|
Less: other real estate owned operations, net |
|
|
1 |
|
|
|
— |
|
|
|
(4 |
) |
Adjusted noninterest expense |
|
|
98,882 |
|
|
|
94,804 |
|
|
|
99,134 |
|
Less: |
|
|
(68 |
) |
|
|
(161 |
) |
|
|
— |
|
Adjusted noninterest expense excluding |
|
$ |
98,950 |
|
|
$ |
94,965 |
|
|
$ |
99,134 |
|
|
|
|
|
|
|
|
||||||
Net interest income before provision for credit losses |
|
$ |
130,898 |
|
|
$ |
136,394 |
|
|
$ |
149,548 |
|
Add: total noninterest income |
|
|
18,867 |
|
|
|
18,222 |
|
|
|
18,551 |
|
Less: net loss from other real estate owned |
|
|
— |
|
|
|
(28 |
) |
|
|
— |
|
Less: net gain from debt extinguishment |
|
|
203 |
|
|
|
— |
|
|
|
— |
|
Adjusted revenue |
|
$ |
149,562 |
|
|
$ |
154,644 |
|
|
$ |
168,099 |
|
|
|
|
|
|
|
|
||||||
Efficiency ratio |
|
|
66.1 |
% |
|
|
61.3 |
% |
|
|
59.0 |
% |
Adjusted efficiency ratio excluding |
|
|
66.2 |
% |
|
|
61.4 |
% |
|
|
59.0 |
% |
Tangible book value per share and tangible common equity to tangible assets (the “tangible common equity ratio”) are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common stockholders' equity by shares outstanding. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common stockholders' equity and dividing by tangible assets. We believe that this information is consistent with the treatment by bank regulatory agencies, which excludes intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Dollars in thousands, except per share data) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2023 |
|
Total stockholders' equity |
|
$ |
2,943,937 |
|
|
$ |
2,923,764 |
|
|
$ |
2,902,801 |
|
|
$ |
2,882,581 |
|
|
$ |
2,855,534 |
|
Less: intangible assets |
|
|
936,236 |
|
|
|
938,998 |
|
|
|
941,761 |
|
|
|
944,597 |
|
|
|
947,619 |
|
Tangible common equity |
|
$ |
2,007,701 |
|
|
$ |
1,984,766 |
|
|
$ |
1,961,040 |
|
|
$ |
1,937,984 |
|
|
$ |
1,907,915 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets |
|
$ |
17,909,643 |
|
|
$ |
18,332,325 |
|
|
$ |
18,813,181 |
|
|
$ |
19,026,645 |
|
|
$ |
20,275,720 |
|
Less: intangible assets |
|
|
936,236 |
|
|
|
938,998 |
|
|
|
941,761 |
|
|
|
944,597 |
|
|
|
947,619 |
|
Tangible assets |
|
$ |
16,973,407 |
|
|
$ |
17,393,327 |
|
|
$ |
17,871,420 |
|
|
$ |
18,082,048 |
|
|
$ |
19,328,101 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Tangible common equity ratio |
|
|
11.83 |
% |
|
|
11.41 |
% |
|
|
10.97 |
% |
|
|
10.72 |
% |
|
|
9.87 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Common shares issued and outstanding |
|
|
96,462,767 |
|
|
|
96,434,047 |
|
|
|
96,459,966 |
|
|
|
95,860,092 |
|
|
|
95,900,847 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Book value per share |
|
$ |
30.52 |
|
|
$ |
30.32 |
|
|
$ |
30.09 |
|
|
$ |
30.07 |
|
|
$ |
29.78 |
|
Less: intangible book value per share |
|
|
9.71 |
|
|
|
9.74 |
|
|
|
9.76 |
|
|
|
9.85 |
|
|
|
9.88 |
|
Tangible book value per share |
|
$ |
20.81 |
|
|
$ |
20.58 |
|
|
$ |
20.33 |
|
|
$ |
20.22 |
|
|
$ |
19.89 |
|
Cost of non-maturity deposits is a non-GAAP financial measure derived from GAAP-based amounts. Cost of non-maturity deposits is calculated as the ratio of non-maturity deposit interest expense to average non-maturity deposits. We calculate non-maturity deposit interest expense by excluding interest expense for all certificates of deposit from total deposit expense, and we calculate average non-maturity deposits by excluding all certificates of deposit from total deposits. Management believes cost of non-maturity deposits is a useful measure to assess the Company's deposit base, including its potential volatility. |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
||||||
(Dollars in thousands) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Total deposits interest expense |
|
$ |
67,898 |
|
|
$ |
64,229 |
|
|
$ |
62,718 |
|
Less: certificates of deposit interest expense |
|
|
23,202 |
|
|
|
21,115 |
|
|
|
13,398 |
|
Less: brokered certificates of deposit interest expense |
|
|
5,484 |
|
|
|
6,506 |
|
|
|
19,174 |
|
Non-maturity deposit expense |
|
$ |
39,212 |
|
|
$ |
36,608 |
|
|
$ |
30,146 |
|
|
|
|
|
|
|
|
||||||
Total average deposits |
|
$ |
14,655,478 |
|
|
$ |
14,941,573 |
|
|
$ |
16,543,917 |
|
Less: average certificates of deposit |
|
|
1,944,685 |
|
|
|
1,830,516 |
|
|
|
1,439,531 |
|
Less: average brokered certificates of deposit |
|
|
448,820 |
|
|
|
542,699 |
|
|
|
1,611,726 |
|
Average non-maturity deposits |
|
$ |
12,261,973 |
|
|
$ |
12,568,358 |
|
|
$ |
13,492,660 |
|
|
|
|
|
|
|
|
||||||
Cost of non-maturity deposits |
|
|
1.27 |
% |
|
|
1.17 |
% |
|
|
0.89 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241024034222/en/
Chairman, Chief Executive Officer, and President
(949) 864-8000
Senior Executive Vice President and Chief Financial Officer
(949) 864-8000
Senior Vice President and Director of Investor Relations
(949) 243-1082
Source: