LOS ANGELES--(BUSINESS WIRE)--Hope Bancorp, Inc. (the “Company”) (NASDAQ: HOPE), the holding company of Bank of Hope (the “Bank”), today reported unaudited financial results for the three and nine months ended September 30, 2018. Net income for the 2018 third quarter totaled $46.4 million, or $0.36 per diluted common share. This compares with net income for the 2018 second quarter of $47.5 million, or $0.36 per diluted common share and $44.6 million, or $0.33 per diluted common share, for the 2017 third quarter.
“Bank of Hope delivered a successful quarter in terms of business development with loan originations of $784 million, resulting in a 7% increase in loans receivable year-to-date,” said Kevin S. Kim, President and Chief Executive Officer. “At the same time, the deposit environment has become increasingly more challenging, which impacted our bottom line results. We have implemented a number of initiatives to enhance our deposit mix and the value of our overall franchise. While we recognize that any deposit strategy will take time to deliver results, we believe our efforts will improve our sensitivity to market rates and lead to enhanced profitability longer term. The Board and management remain confident about the prospects of Bank of Hope and will continue to focus on driving value creation for all of our stakeholders,” said Kim.
Financial Highlights
| (dollars in thousands, except per share data) (unaudited) | At or for the Three Months Ended | ||||||||||||
| 9/30/2018 | 6/30/2018 | 9/30/2017 | |||||||||||
| Net income | $ | 46,378 | $ | 47,530 | $ | 44,564 | |||||||
| Diluted earnings per share | $ | 0.36 | $ | 0.36 | $ | 0.33 | |||||||
| Net interest income before provision for loan losses | $ | 123,147 | $ | 122,819 | $ | 123,263 | |||||||
| Net interest margin | 3.47 | % | 3.61 | % | 3.83 | % | |||||||
| Noninterest income | $ | 13,447 | $ | 15,269 | $ | 16,246 | |||||||
| Noninterest expense | $ | 67,455 | $ | 71,629 | $ | 61,837 | |||||||
| Net loans receivable | $ | 11,836,553 | $ | 11,581,559 | $ | 10,879,341 | |||||||
| Deposits | $ | 12,045,619 | $ | 11,734,595 | $ | 10,993,320 | |||||||
| Nonaccrual loans (1) (2) | $ | 56,299 | $ | 68,226 | $ | 43,323 | |||||||
| ALLL to loans receivable | 0.76 | % | 0.77 | % | 0.76 | % | |||||||
| ALLL to nonaccrual loans (1) (2) | 160.98 | % | 131.74 | % | 193.05 | % | |||||||
| ALLL to nonperforming assets (1) (2) | 76.67 | % | 69.60 | % | 66.51 | % | |||||||
| Provision for loan losses | $ | 7,300 | $ | 2,300 | $ | 5,400 | |||||||
| Net charge offs (recoveries) | $ | 6,552 | $ | (1,120 | ) | $ | 1,841 | ||||||
| Return on average assets (“ROA”) | 1.24 | % | 1.30 | % | 1.30 | % | |||||||
| Return on average equity (“ROE”) | 9.76 | % | 9.89 | % | 9.26 | % | |||||||
| Noninterest expense / average assets | 1.80 | % | 1.96 | % | 1.80 | % | |||||||
| Efficiency ratio | 49.38 | % | 51.87 | % | 44.32 | % | |||||||
|
(1) |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation | |
| (2) | Excludes purchased credit-impaired loans | |
Operating Results for the 2018 Third Quarter
The comparability of the Company’s operating results with past performance is impacted by acquisition accounting adjustments and merger-related expenses associated with past and current acquisitions. The Company provides the following supplemental information to facilitate a better understanding of financial performance. Net interest income and operating income for the three months ended September 30, 2018, June 30, 2018 and September 30, 2017 included the following pre-tax acquisition accounting adjustments and merger-related expenses associated with past acquisitions:
| (dollars in thousands) (unaudited) | Three Months Ended | |||||||||||||
| 9/30/2018 | 6/30/2018 | 9/30/2017 | ||||||||||||
| Accretion on purchased non-impaired loans | $ | 2,969 | $ | 3,189 | $ | 4,566 | ||||||||
| Accretion on purchased credit-impaired loans | 5,239 | 5,959 | 5,815 | |||||||||||
| Amortization of premium on low income housing tax credits | (84 | ) | (85 | ) | (84 | ) | ||||||||
| Amortization of premium on acquired FHLB borrowings | 356 | 352 | 357 | |||||||||||
| Accretion of discount on acquired subordinated debt | (271 | ) | (269 | ) | (262 | ) | ||||||||
| Amortization of premium on acquired time deposits and savings | — | — | 206 | |||||||||||
| Amortization of core deposit intangibles | (615 | ) | (615 | ) | (676 | ) | ||||||||
| Total acquisition accounting adjustments | $ | 7,594 | $ | 8,531 | $ | 9,922 | ||||||||
| Merger-related expenses | — | — | (260 | ) | ||||||||||
| Total | $ | 7,594 | $ | 8,531 | $ | 9,662 | ||||||||
Net Interest Income. Net interest income before provision for loan losses for the 2018 third quarter totaled $123.1 million, compared with $122.8 million in the 2018 second quarter and $123.3 million in the year-ago third quarter.
The net interest margin (net interest income divided by average interest earning assets) for the 2018 third quarter declined 14 basis points to 3.47% from 3.61% in the preceding 2018 second quarter, reflecting the impact of higher deposit costs and a stable loan yield. In the year-ago third quarter, the net interest margin was 3.83%.
The weighted average yield on loans for the 2018 third quarter was flat with the preceding second quarter at 5.16% but increased 9 basis points from 5.07% in the year-ago third quarter. The year-over-year increase in the weighted average yield on loans largely reflects the benefits to the variable rate portion of the Company’s loan portfolio resulting from the increases in the fed funds rate in December of 2017 and March, June and September 2018 of 25 basis points each.
The weighted average cost of deposits for the 2018 third quarter increased to 1.24%, up 18 basis points from 1.06% in the 2018 second quarter and up 49 basis points from 0.75% in the year-ago third quarter. The increase in the weighted average cost of deposits reflects the competitive deposit market, as well as an increase in the higher-rate time deposit balances in the rising interest rate environment.
Noninterest Income. Noninterest income for the 2018 third quarter decreased to $13.4 million from $15.3 million in the 2018 second quarter and $16.2 million in the year-ago third quarter, largely reflecting lower levels of net gains on sales of SBA loans and fluctuations in the gain on sale of residential mortgage loans. Net gains on sales of SBA loans for the 2018 third quarter decreased to $2.3 million from $3.5 million and $3.6 million for the 2018 second quarter and 2017 third quarter, respectively, reflecting a reduction in the premiums on SBA loans. Net gains on sales of residential mortgage loans amounted to $477,000 for the 2018 third quarter, compared with $431,000 and $847,000 for the 2018 second quarter and 2017 third quarter, respectively. In addition, the Company recorded a $1.6 million reduction to other noninterest income to record the fair value reduction on its equity investments for the 2018 third quarter compared with a $1 thousand fair value reduction on equity investments for the 2018 second quarter. There were no fair adjustments recorded on equity investment for the 2017 third quarter.
Noninterest Expense. Noninterest expense for the 2018 third quarter decreased to $67.5 million from $71.6 million in the preceding second quarter, largely reflecting lower levels of compensation expense. For the year-ago third quarter, the Company reported total noninterest expense of $61.8 million, which included the benefit of a $2.8 million reversal of an off-balance sheet provision for unfunded loan commitments.
Salaries and employee benefits expense decreased to $37.0 million for the 2018 third quarter, compared with $40.6 million for the 2018 second quarter and $36.0 million in the prior-year third quarter. The decrease in compensation expense from the 2018 second quarter to the third quarter reflects a proactive management of employee related costs.
Income Tax Provision. The effective tax rate for the 2018 third quarter was 25.0%, compared with 25.9% in the preceding 2018 second quarter and 38.3% in the 2017 third quarter. The 2018 effective tax rates reflect the enactment of the Tax Cuts and Jobs Act on December 22, 2017, which lowered the corporate federal tax rate from 35% to 21% effective January 1, 2018.
Balance Sheet Summary
Loans receivable increased 2% to $11.9 billion at September 30, 2018 from $11.67 billion at June 30, 2018, reflecting a 9% annualized growth rate. Year-over-year, loans receivable increased 9% from $10.96 billion at September 30, 2017.
New loan originations funded during the 2018 third quarter totaled $784.1 million and included SBA loan production of $71.4 million and residential mortgage loan originations of $165.6 million. This compares with 2018 second quarter originations of $792.3 million, including SBA loan production of $87.0 million and residential mortgage loan originations of $182.1 million. In the year-ago third quarter, new loan originations funded totaled $610.9 million, including SBA loan production of $67.9 million and residential mortgage loan originations of $119.9 million.
Sales of SBA loans to the secondary market and gains derived from those sales are based substantially on the production of SBA 7(a) loans. SBA 7(a) loan originations totaled $52.5 million for the 2018 third quarter, compared with $65.8 million for the second quarter of 2018 and $49.7 million for the year-ago third quarter. During the 2018 third quarter, the Company sold $48.5 million of its SBA loans held for sale, compared with $52.5 million in the immediately preceding second quarter and $49.9 million in the third quarter a year ago.
Aggregate loan pay offs and pay downs in the 2018 third quarter totaled $495.3 million, compared with $435.1 million for the immediately preceding second quarter and $447.6 million in the year-ago third quarter.
Total deposits at September 30, 2018 amounted to $12.05 billion, up 3% from $11.73 billion at June 30, 2018 and up 11% from $10.99 billion at September 30, 2017.
Credit Quality
The provision for loan and lease losses for the 2018 third quarter was $7.3 million, compared with $2.3 million for the immediately preceding 2018 second quarter and $5.4 million for the year-ago third quarter.
For a more detailed understanding of the changes in the allowance for loan and lease losses (“ALLL”), the composition of the ALLL has been segmented for disclosure purposes between loans accounted for under the amortized cost method (referred to as “legacy loans”) and loans acquired through the Wilshire Bancorp, Center Financial, Pacific International and Foster Bankshares transactions (referred to as “purchased loans”). The purchased loans are further segregated between non-impaired and credit-impaired loans.
The composition of the ALLL as of September 30, 2018, June 30, 2018 and September 30, 2017 is as follows:
| (dollars in thousands) (unaudited) | 9/30/2018 | 6/30/2018 | 9/30/2017 | |||||||||
| Legacy loans (1) | $ | 75,364 | $ | 76,048 | $ | 70,282 | ||||||
| Purchased non-impaired loans (2) | 2,411 | 2,467 | 2,740 | |||||||||
| Purchased credit-impaired loans (2) | 12,854 | 11,366 | 10,611 | |||||||||
| Total ALLL | $ | 90,629 | $ | 89,881 | $ | 83,633 | ||||||
| Loans receivable | $ | 11,927,182 | $ | 11,671,440 | $ | 10,962,974 | ||||||
| ALLL coverage ratio (excluding loans held for sale) | 0.76 | % | 0.77 | % | 0.76 | % | ||||||
| (1) | Legacy loans include loans originated by the Bank’s predecessor banks, loans originated by Bank of Hope and loans that were acquired that have been refinanced as new loans. | |
| (2) | Purchased loans were marked to fair value at acquisition date, and the ALLL reflects provisions for credit deterioration since the acquisition date. | |
The Company defines nonperforming loans to include delinquent loans on nonaccrual status, delinquent loans past due 90 days or more on accrual status (excluding purchased credit-impaired loans) and accruing restructured loans. Nonaccrual loans declined 17% to $56.3 million at September 30, 2018 from $68.2 million at June 30, 2018 and decreased as a percentage of loans receivable to 0.47% from 0.58%, respectively. At September 30, 2017, nonaccrual loans amounted to $43.3 million, or 0.40% of loans receivable. Accruing restructured loans at September 30, 2018 totaled $52.5 million, compared with $49.2 million at June 30, 2018 and $64.8 million at September 30, 2017. Total nonperforming loans amounted to $109.2 million, or 0.92% of loans receivable, at September 30, 2018, compared with $120.5 million, or 1.03% of loans receivable, at June 30, 2018 and $108.5 million, or 0.99% of loans receivable, at September 30, 2017.
Nonperforming assets, including nonperforming loans and OREO, decreased to $118.2 million at September 30, 2018, from $129.1 million at June 30, 2018 and $125.7 million September 30, 2017. As a percentage of total assets, nonperforming assets declined to 0.78% at September 30, 2018, from 0.87% at June 30, 2018 and 0.89% at September 30, 2017.
Following are the components of criticized loan balances as of September 30, 2018, June 30, 2018 and September 30, 2017:
| (dollars in thousands) (unaudited) | 9/30/2018 | 6/30/2018 | 9/30/2017 | |||||||
| Special Mention (1) | $ | 217,746 | $ | 139,494 | $ | 225,228 | ||||
| Classified (1) | 302,719 | 357,671 | 348,109 | |||||||
| Criticized | $ | 520,465 | $ | 497,165 | $ | 573,337 | ||||
| (1) | Balances include purchased loans which were marked to fair value on the date of acquisition. |
For the 2018 third quarter, the Company recorded net charge offs of $6.6 million, or 0.22% of average loans receivable on an annualized basis, primarily attributed to the charge off of one large relationship that was fully reserved for in a prior quarter. This compares with net recoveries of $1.1 million, or 0.04% of average loans receivable on an annualized basis, for the 2018 second quarter. In the 2017 third quarter, the Company recorded net charge offs of $1.8 million, or 0.07% of average loans receivable on an annualized basis.
The ALLL at September 30, 2018 was $90.6 million, or 0.76% of loans receivable (excluding loans held for sale), compared with $89.9 million, or 0.77% of loans receivable (excluding loans held for sale), at June 30, 2018 and $83.6 million, or 0.76% of loans receivable (excluding loans held for sale), at September 30, 2017. The coverage ratio of the ALLL to nonperforming loans (excluding purchased credit-impaired loans) was 82.98% at September 30, 2018, 74.61% at June 30, 2018 and 77.05% at September 30, 2017.
Impaired loans (defined as loans for which it is probable that not all principal and interest payments due will be collected in accordance with the contractual terms) totaled $109.2 million at September 30, 2018, compared with $117.8 million at June 30, 2018 and $108.5 million at September 30, 2017.
Capital
At September 30, 2018, the Company and the Bank continued to exceed all regulatory capital requirements to be classified as an “adequately capitalized” or “well-capitalized” financial institution, as summarized in the following table:
| 9/30/2018 | 6/30/2018 | 9/30/2017 | Minimum Guideline for “Well-Capitalized” Institution | ||||||||
| Common Equity Tier 1 Capital | 11.61% | 11.74% | 12.29% | 6.50% | |||||||
| Tier 1 Leverage Ratio | 10.13% | 11.06% | 11.78% | 5.00% | |||||||
| Tier 1 Risk-based Ratio | 11.61% | 12.52% | 13.10% | 8.00% | |||||||
| Total Risk-based Ratio | 13.09% | 13.24% | 13.81% | 10.00% |
Tangible common equity per share and as a percentage of tangible assets are summarized in the following table:
| 9/30/2018 | 6/30/2018 | 9/30/2017 | ||||||||||||
| Tangible common equity per share (1) | $ | 10.96 | $ | 10.87 | $ | 10.72 | ||||||||
| Tangible common equity to tangible assets (2) | 9.66 | % | 9.91 | % | 10.63 | % | ||||||||
| (1) | Tangible common equity represents common equity less goodwill and net other intangible assets. Tangible common equity per share represents tangible common equity divided by the number of shares issued and outstanding. Both tangible common equity and tangible common equity per share are non-GAAP financial measures. A reconciliation of the Company’s total stockholders’ equity to tangible common equity, including and excluding tax reform adjustments, is provided in the accompanying financial information on Table Page 7. | |
| (2) | Tangible assets represent total assets less goodwill and net other intangible assets. Tangible common equity to tangible assets is the ratio of tangible common equity over tangible assets. Tangible common equity to tangible assets is a non-GAAP financial measure. A reconciliation of the Company’s total assets to tangible assets, including and excluding tax reform adjustments, is provided in the accompanying financial information on Table Page 7. |
Management reviews tangible common equity per share and the tangible common equity to tangible assets ratio in evaluating the Company’s and the Bank’s capital levels and has included these figures in response to market participant interest in tangible common equity as a measure of capital. A reconciliation of the GAAP to non-GAAP financial measures is provided in the accompanying financial information.
Investor Conference Call
The Company previously announced that it will host an investor conference call on Wednesday, October 17, 2018 at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review financial results for its third quarter ended September 30, 2018. Investors and analysts are invited to access the conference call by dialing 866-235-9917 (domestic) or 412-902-4103 (international), and asking for the “Hope Bancorp Call.” A presentation to accompany the earnings call will be available at the Investor Relations section of Hope Bancorp’s website at www.ir-hopebancorp.com. Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of Hope Bancorp’s website. After the live webcast, a replay will remain available in the Investor Relations section of Hope Bancorp’s website for one year. A telephonic replay of the call will be available at 877-344-7529 (domestic) or 412-317-0088 (international) for one week through October 24, 2018, replay access code 10124319.
About Hope Bancorp, Inc.
Hope Bancorp, Inc. is the holding company of Bank of Hope, the first and only super regional Korean-American bank in the United States with $15.2 billion in total assets as of September 30, 2018. Headquartered in Los Angeles and serving a multi-ethnic population of customers across the nation, Bank of Hope operates 63 full-service branches in California, Washington, Texas, Illinois, New York, New Jersey, Virginia, Georgia and Alabama. The Bank also operates SBA loan production offices in Seattle, Denver, Dallas, Atlanta, Portland, Oregon, New York City, Northern California and Houston; commercial loan production offices in Northern California and Seattle; residential mortgage loan production offices in Southern California; and a representative office in Seoul, Korea. Bank of Hope specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and commercial lending, SBA lending and international trade financing. Bank of Hope is a California-chartered bank, and its deposits are insured by the FDIC to the extent provided by law. Bank of Hope is an Equal Opportunity Lender. For additional information, please go to bankofhope.com. By including the foregoing website address link, the Company does not intend to and shall not be deemed to incorporate by reference any material contained or accessible therein.
Forward-Looking Statements
Some statements in this press release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to, among other things, expectations regarding the business environment in which we operate, projections of future performance, perceived opportunities in the market and statements regarding our business strategies, objectives and vision. Forward-looking statements include, but are not limited to, statements preceded by, followed by or that include the words “will,” “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions. With respect to any such forward-looking statements, the Company claims the protection provided for in the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties. The Company’s actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in any forward-looking statements. The risks and uncertainties include, but are not limited to: possible deterioration in economic conditions in our areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; and regulatory risks associated with current and future regulations. For additional information concerning these and other risk factors, see the Company’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.
|
Selected Financial Data |
|||||||||||||||||||||||||
|
Unaudited (dollars in thousands, except share data) |
|||||||||||||||||||||||||
| Assets: | 9/30/2018 | 6/30/2018 | % change | 12/31/2017 | % change | 9/30/2017 | % change | ||||||||||||||||||
| Cash and due from banks | $ | 522,710 | $ | 466,364 | 12 | % | $ | 492,000 | 6 | % | $ | 405,296 | 29 | % | |||||||||||
| Securities available for sale, at fair value | 1,854,250 | 1,835,106 | 1 | % | 1,720,257 | 8 | % | 1,868,309 | (1 | )% | |||||||||||||||
| Federal Home Loan Bank (“FHLB”) stock and other investments | 106,243 | 104,764 | 1 | % | 83,142 | 28 | % | 82,141 | 29 | % | |||||||||||||||
| Loans held for sale, at the lower of cost or fair value | 15,023 | 26,866 | (44 | )% | 29,661 | (49 | )% | 11,425 | 31 | % | |||||||||||||||
| Loans receivable | 11,927,182 | 11,671,440 | 2 | % | 11,102,575 | 7 | % | 10,962,974 | 9 | % | |||||||||||||||
| Allowance for loan losses | (90,629 | ) | (89,881 | ) | (1 | )% | (84,541 | ) | (7 | )% | (83,633 | ) | (8 | )% | |||||||||||
| Net loans receivable | 11,836,553 | 11,581,559 | 2 | % | 11,018,034 | 7 | % | 10,879,341 | 9 | % | |||||||||||||||
| Accrued interest receivable | 33,338 | 30,954 | 8 | % | 29,979 | 11 | % | 29,145 | 14 | % | |||||||||||||||
| Premises and equipment, net | 55,178 | 56,242 | (2 | )% | 56,714 | (3 | )% | 55,838 | (1 | )% | |||||||||||||||
| Bank owned life insurance | 76,081 | 75,693 | 1 | % | 74,915 | 2 | % | 74,514 | 2 | % | |||||||||||||||
| Goodwill | 464,450 | 464,450 | — | % | 464,450 | — | % | 464,450 | — | % | |||||||||||||||
| Servicing assets | 24,354 | 25,050 | (3 | )% | 24,710 | (1 | )% | 25,079 | (3 | )% | |||||||||||||||
| Other intangible assets, net | 14,677 | 15,292 | (4 | )% | 16,523 | (11 | )% | 17,198 | (15 | )% | |||||||||||||||
| Other assets | 226,638 | 187,668 | 21 | % | 196,332 | 15 | % | 237,285 | (4 | )% | |||||||||||||||
| Total assets | $ | 15,229,495 | $ | 14,870,008 | 2 | % | $ | 14,206,717 | 7 | % | $ | 14,150,021 | 8 | % | |||||||||||
| Liabilities: | |||||||||||||||||||||||||
| Deposits | $ | 12,045,619 | $ | 11,734,595 | 3 | % | $ | 10,846,609 | 11 | % | $ | 10,993,320 | 10 | % | |||||||||||
| FHLB advances and fed funds purchased | 836,637 | 836,994 | — | % | 1,227,593 | (32 | )% | 1,018,046 | (18 | )% | |||||||||||||||
| Convertible debt | 193,332 | 192,120 | 1 | % | — | 100 | % | — | 100 | % | |||||||||||||||
| Subordinated debentures | 101,657 | 101,386 | — | % | 100,853 | 1 | % | 100,590 | 1 | % | |||||||||||||||
| Accrued interest payable | 31,717 | 24,594 | 29 | % | 15,961 | 99 | % | 13,740 | 131 | % | |||||||||||||||
| Other liabilities | 115,953 | 74,643 | 55 | % | 87,446 | 33 | % | 89,894 | 29 | % | |||||||||||||||
| Total liabilities | 13,324,915 | 12,964,332 | 3 | % | 12,278,462 | 9 | % | 12,215,590 | 9 | % | |||||||||||||||
| Stockholders’ Equity: | |||||||||||||||||||||||||
| Common stock, $0.001 par value | $ | 136 | $ | 136 | — | % | $ | 136 | — | % | $ | 135 | 1 | % | |||||||||||
| Capital surplus | 1,422,685 | 1,421,679 | — | % | 1,405,014 | 1 | % | 1,403,586 | 1 | % | |||||||||||||||
| Retained earnings | 636,080 | 607,944 | 5 | % | 544,886 | 17 | % | 540,921 | 18 | % | |||||||||||||||
| Treasury stock, at cost | (100,000 | ) | (78,961 | ) | (27 | )% | — | 100 | % | — | 100 | % | |||||||||||||
| Accumulated other comprehensive loss, net | (54,321 | ) | (45,122 | ) | (20 | )% | (21,781 | ) | (149 | )% | (10,211 | ) | (432 | )% | |||||||||||
| Total stockholders’ equity | 1,904,580 | 1,905,676 | — | % | 1,928,255 | (1 | )% | 1,934,431 | (2 | )% | |||||||||||||||
| Total liabilities and stockholders’ equity | $ | 15,229,495 | $ | 14,870,008 | 2 | % | $ | 14,206,717 | 7 | % | $ | 14,150,021 | 8 | % | |||||||||||
| Common stock shares - authorized | 150,000,000 | 150,000,000 | 150,000,000 | 150,000,000 | |||||||||||||||||||||
| Common stock shares - outstanding | 130,074,103 | 131,167,705 | 135,511,891 | 135,467,176 | |||||||||||||||||||||
| Treasury stock shares | 5,565,696 | 4,361,740 | — | — | |||||||||||||||||||||
|
Selected Financial Data |
|||||||||||||||||||||||||||||
|
Unaudited (dollars in thousands, except share and per share data) |
|||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
| 9/30/2018 | 6/30/2018 | % change | 9/30/2017 | % change | 9/30/2018 | 9/30/2017 | % change | ||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||||||||
| Interest and fees on loans | $ | 153,366 | $ | 146,188 | 5 | % | $ | 136,822 | 12 | % | $ | 437,497 | $ | 388,631 | 13 | % | |||||||||||||
| Interest on securities | 11,957 | 10,899 | 10 | % | 9,540 | 25 | % | 32,957 | 26,394 | 25 | % | ||||||||||||||||||
| Interest on federal funds sold and other investments | 2,503 | 2,823 | (11 | )% | 1,281 | 95 | % | 7,692 | 3,894 | 98 | % | ||||||||||||||||||
| Total interest income | 167,826 | 159,910 | 5 | % | 147,643 | 14 | % | 478,146 | 418,919 | 14 | % | ||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||
| Interest on deposits | 37,022 | 30,610 | 21 | % | 20,376 | 82 | % | 92,481 | 53,001 | 74 | % | ||||||||||||||||||
| Interest on other borrowings and convertible debt | 7,657 | 6,481 | 18 | % | 4,004 | 91 | % | 19,631 | 10,930 | 80 | % | ||||||||||||||||||
| Total interest expense | 44,679 | 37,091 | 20 | % | 24,380 | 83 | % | 112,112 | 63,931 | 75 | % | ||||||||||||||||||
| Net interest income before provision for loan losses | 123,147 | 122,819 | — | % | 123,263 | — | % | 366,034 | 354,988 | 3 | % | ||||||||||||||||||
| Provision for loan losses | 7,300 | 2,300 | 217 | % | 5,400 | 35 | % | 12,100 | 13,760 | (12 | )% | ||||||||||||||||||
| Net interest income after provision for loan losses | 115,847 | 120,519 | (4 | )% | 117,863 | (2 | )% | 353,934 | 341,228 | 4 | % | ||||||||||||||||||
| Noninterest income: | |||||||||||||||||||||||||||||
| Service fees on deposit accounts | 4,569 | 4,613 | (1 | )% | 5,151 | (11 | )% | 13,983 | 15,668 | (11 | )% | ||||||||||||||||||
| Net gains on sales of SBA loans | 2,331 | 3,480 | (33 | )% | 3,631 | (36 | )% | 9,261 | 10,148 | (9 | )% | ||||||||||||||||||
| Net gains on sales of other loans | 477 | 431 | 11 | % | 847 | (44 | )% | 2,104 | 1,619 | 30 | % | ||||||||||||||||||
| Other income and fees | 6,070 | 6,745 | (10 | )% | 6,617 | (8 | )% | 23,218 | 22,529 | 3 | % | ||||||||||||||||||
| Total noninterest income | 13,447 | 15,269 | (12 | )% | 16,246 | (17 | )% | 48,566 | 49,964 | (3 | )% | ||||||||||||||||||
| Noninterest expense: | |||||||||||||||||||||||||||||
| Salaries and employee benefits | 36,969 | 40,575 | (9 | )% | 35,987 | 3 | % | 116,929 | 105,099 | 11 | % | ||||||||||||||||||
| Occupancy | 7,837 | 7,418 | 6 | % | 7,131 | 10 | % | 22,494 | 21,479 | 5 | % | ||||||||||||||||||
| Furniture and equipment | 3,710 | 4,023 | (8 | )% | 3,642 | 2 | % | 11,454 | 10,611 | 8 | % | ||||||||||||||||||
| Advertising and marketing | 1,986 | 2,737 | (27 | )% | 2,217 | (10 | )% | 7,022 | 8,035 | (13 | )% | ||||||||||||||||||
| Data processing and communications | 3,513 | 3,574 | (2 | )% | 3,221 | 9 | % | 10,582 | 9,503 | 11 | % | ||||||||||||||||||
| Professional fees | 3,950 | 4,474 | (12 | )% | 3,239 | 22 | % | 11,530 | 10,401 | 11 | % | ||||||||||||||||||
| FDIC assessment | 1,788 | 1,611 | 11 | % | 1,262 | 42 | % | 5,166 | 3,276 | 58 | % | ||||||||||||||||||
| Credit related expenses | 658 | 926 | (29 | )% | (2,487 | ) | N/A | 2,356 | (491 | ) | N/A | ||||||||||||||||||
| Other real estate owned (“OREO”) expense, net | (56 | ) | 45 | N/A | 678 | N/A | (115 | ) | 2,863 | N/A | |||||||||||||||||||
| Merger-related expenses | — | — | — | % | 260 | (100 | )% | (7 | ) | 1,769 | N/A | ||||||||||||||||||
| Other | 7,100 | 6,246 | 14 | % | 6,687 | 6 | % | 20,126 | 21,028 | (4 | )% | ||||||||||||||||||
| Total noninterest expense | 67,455 | 71,629 | (6 | )% | 61,837 | 9 | % | 207,537 | 193,573 | 7 | % | ||||||||||||||||||
| Income before income taxes | 61,839 | 64,159 | (4 | )% | 72,272 | (14 | )% | 194,963 | 197,619 | (1 | )% | ||||||||||||||||||
| Income tax provision | 15,461 | 16,629 | (7 | )% | 27,708 | (44 | )% | 49,823 | 76,158 | (35 | )% | ||||||||||||||||||
| Net income | $ | 46,378 | $ | 47,530 | (2 | )% | $ | 44,564 | 4 | % | $ | 145,140 | $ | 121,461 | 19 | % | |||||||||||||
| Earnings Per Common Share: | |||||||||||||||||||||||||||||
| Basic | $ | 0.36 | $ | 0.36 | $ | 0.33 | $ | 1.09 | $ | 0.90 | |||||||||||||||||||
| Diluted | $ | 0.36 | $ | 0.36 | $ | 0.33 | $ | 1.09 | $ | 0.90 | |||||||||||||||||||
| Average Shares Outstanding: | |||||||||||||||||||||||||||||
| Basic | 130,268,992 | 133,061,304 | 135,382,457 | 132,930,437 | 135,296,332 | ||||||||||||||||||||||||
| Diluted | 130,525,474 | 133,352,841 | 135,630,912 | 133,214,069 | 135,661,965 | ||||||||||||||||||||||||
|
Selected Financial Data |
|||||||||||||||
|
Unaudited |
|||||||||||||||
|
For the Three Months Ended
(Annualized) |
For the Nine Months Ended
(Annualized) |
||||||||||||||
| Profitability measures: | 9/30/2018 | 6/30/2018 | 9/30/2017 | 9/30/2018 | 9/30/2017 | ||||||||||
| ROA | 1.24 | % | 1.30 | % | 1.30 | % | 1.32 | % | 1.20 | % | |||||
| ROE | 9.76 | % | 9.89 | % | 9.26 | % | 10.09 | % | 8.54 | % | |||||
| Return on average tangible equity 1 | 13.06 | % | 13.18 | % | 12.36 | % | 13.46 | % | 11.46 | % | |||||
| Net interest margin | 3.47 | % | 3.61 | % | 3.83 | % | 3.58 | % | 3.78 | % | |||||
| Efficiency ratio | 49.38 | % | 51.87 | % | 44.32 | % | 50.06 | % | 47.80 | % | |||||
| Noninterest expense / average assets | 1.80 | % | 1.96 | % | 1.80 | % | 1.89 | % | 1.91 | % | |||||
| 1 | Average tangible equity is calculated by subtracting average goodwill and average core deposit intangible assets from average stockholders’ equity. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position. |
| Selected Financial Data | ||||||||||||||||||||||||||||||||||
|
Unaudited (dollars in thousands) |
||||||||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||||
| 9/30/2018 | 6/30/2018 | 9/30/2017 | ||||||||||||||||||||||||||||||||
| Interest | Annualized | Interest | Annualized | Interest | Annualized | |||||||||||||||||||||||||||||
| Average | Income/ | Average | Average | Income/ | Average | Average | Income/ | Average | ||||||||||||||||||||||||||
| Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | ||||||||||||||||||||||||||
| INTEREST EARNING ASSETS: | ||||||||||||||||||||||||||||||||||
| Loans receivable, including loans held for sale | $ | 11,781,091 | $ | 153,366 | 5.16 | % | $ | 11,364,229 | $ | 146,188 | 5.16 | % | $ | 10,712,856 | $ | 136,822 | 5.07 | % | ||||||||||||||||
| Securities available for sale | 1,844,493 | 11,957 | 2.57 | % | 1,732,908 | 10,899 | 2.52 | % | 1,743,610 | 9,540 | 2.17 | % | ||||||||||||||||||||||
| FHLB stock and other investments | 446,390 | 2,503 | 2.22 | % | 561,230 | 2,823 | 2.02 | % | 299,305 | 1,281 | 1.70 | % | ||||||||||||||||||||||
| Total interest earning assets | $ | 14,071,974 | $ | 167,826 | 4.73 | % | $ | 13,658,367 | $ | 159,910 | 4.70 | % | $ | 12,755,771 | $ | 147,643 | 4.59 | % | ||||||||||||||||
| INTEREST BEARING LIABILITIES: | ||||||||||||||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||||||||||||||
| Demand, interest bearing | $ | 3,237,673 | $ | 11,526 | 1.41 | % | $ | 3,342,685 | $ | 10,438 | 1.25 | % | $ | 3,526,846 | $ | 8,127 | 0.91 | % | ||||||||||||||||
| Savings | 228,218 | 486 | 0.84 | % | 228,381 | 442 | 0.78 | % | 258,383 | 348 | 0.53 | % | ||||||||||||||||||||||
| Time deposits | 5,344,464 | 25,010 | 1.86 | % | 4,919,465 | 19,730 | 1.61 | % | 4,053,577 | 11,901 | 1.16 | % | ||||||||||||||||||||||
| Total interest bearing deposits | 8,810,355 | 37,022 | 1.67 | % | 8,490,531 | 30,610 | 1.45 | % | 7,838,806 | 20,376 | 1.03 | % | ||||||||||||||||||||||
| FHLB advances | 837,412 | 3,703 | 1.75 | % | 846,014 | 3,681 | 1.75 | % | 764,691 | 2,698 | 1.40 | % | ||||||||||||||||||||||
| Convertible debt | 192,541 | 2,299 | 4.67 | % | 102,979 | 1,198 | 4.60 | % | — | — | — | % | ||||||||||||||||||||||
| Subordinated debentures | 97,589 | 1,655 | 6.64 | % | 97,315 | 1,602 | 6.51 | % | 96,524 | 1,306 | 5.29 | % | ||||||||||||||||||||||
| Total interest bearing liabilities | 9,937,897 | $ | 44,679 | 1.78 | % | 9,536,839 | $ | 37,091 | 1.56 | % | 8,700,021 | $ | 24,380 | 1.11 | % | |||||||||||||||||||
| Noninterest bearing demand deposits | 3,041,489 | 3,053,338 | 2,993,441 | |||||||||||||||||||||||||||||||
| Total funding liabilities/cost of funds | $ | 12,979,386 | 1.37 | % | $ | 12,590,177 | 1.18 | % | $ | 11,693,462 | 0.83 | % | ||||||||||||||||||||||
| Net interest income/net interest spread | $ | 123,147 | 2.95 | % | $ | 122,819 | 3.14 | % | $ | 123,263 | 3.48 | % | ||||||||||||||||||||||
| Net interest margin | 3.47 | % | 3.61 | % | 3.83 | % | ||||||||||||||||||||||||||||
| Cost of deposits: | ||||||||||||||||||||||||||||||||||
| Noninterest bearing demand deposits | $ | 3,041,489 | $ | — | — | % | $ | 3,053,338 | $ | — | — | % | $ | 2,993,441 | $ | — | — | % | ||||||||||||||||
| Interest bearing deposits | 8,810,355 | 37,022 | 1.67 | % | 8,490,531 | 30,610 | 1.45 | % | 7,838,806 | 20,376 | 1.03 | % | ||||||||||||||||||||||
| Total deposits | $ | 11,851,844 | $ | 37,022 | 1.24 | % | $ | 11,543,869 | $ | 30,610 | 1.06 | % | $ | 10,832,247 | $ | 20,376 | 0.75 | % | ||||||||||||||||
|
Selected Financial Data |
||||||||||||||||||||||
|
Unaudited (dollars in thousands) |
||||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||||
| 9/30/2018 | 9/30/2017 | |||||||||||||||||||||
| Interest | Annualized | Interest | Annualized | |||||||||||||||||||
| Average | Income/ | Average | Average | Income/ | Average | |||||||||||||||||
| Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | |||||||||||||||||
| INTEREST EARNING ASSETS: | ||||||||||||||||||||||
| Loans receivable, including loans held for sale | $ | 11,416,238 | $ | 437,497 | 5.12 | % | $ | 10,544,898 | $ | 388,631 | 4.93 | % | ||||||||||
| Securities available for sale | 1,750,802 | 32,957 | 2.52 | % | 1,640,784 | 26,394 | 2.15 | % | ||||||||||||||
| FRB and FHLB stock and other investments | 506,802 | 7,692 | 2.03 | % | 362,265 | 3,894 | 1.44 | % | ||||||||||||||
| Total interest earning assets | $ | 13,673,842 | $ | 478,146 | 4.68 | % | $ | 12,547,947 | $ | 418,919 | 4.46 | % | ||||||||||
| INTEREST BEARING LIABILITIES: | ||||||||||||||||||||||
| Deposits: | ||||||||||||||||||||||
| Demand, interest bearing | $ | 3,327,101 | $ | 30,828 | 1.24 | % | $ | 3,474,077 | $ | 23,291 | 0.90 | % | ||||||||||
| Savings | 230,909 | 1,352 | 0.78 | % | 277,264 | 914 | 0.44 | % | ||||||||||||||
| Time deposits | 4,932,912 | 60,301 | 1.63 | % | 4,025,360 | 28,796 | 0.96 | % | ||||||||||||||
| Total interest bearing deposits | 8,490,922 | 92,481 | 1.46 | % | 7,776,701 | 53,001 | 0.91 | % | ||||||||||||||
| FHLB advances | 885,332 | $ | 11,453 | 1.73 | % | 714,048 | 7,176 | 1.34 | % | |||||||||||||
| Convertible debt | 99,212 | 3,498 | 4.65 | % | — | — | — | % | ||||||||||||||
| Other borrowings | 97,320 | 4,680 | 6.34 | % | 96,220 | 3,754 | 5.14 | % | ||||||||||||||
| Total interest bearing liabilities | 9,572,786 | $ | 112,112 | 1.57 | % | 8,586,969 | $ | 63,931 | 1.00 | % | ||||||||||||
| Noninterest bearing demand deposits | 3,012,501 | 2,930,937 | ||||||||||||||||||||
| Total funding liabilities/cost of funds | $ | 12,585,287 | 1.19 | % | $ | 11,517,906 | 0.74 | % | ||||||||||||||
| Net interest income/net interest spread | $ | 366,034 | 3.11 | % | $ | 354,988 | 3.46 | % | ||||||||||||||
| Net interest margin | 3.58 | % | 3.78 | % | ||||||||||||||||||
| Cost of deposits: | ||||||||||||||||||||||
| Noninterest bearing demand deposits | $ | 3,012,501 | $ | — | — | % | $ | 2,930,937 | $ | — | — | % | ||||||||||
| Interest bearing deposits | 8,490,922 | 92,481 | 1.46 | % | 7,776,701 | 53,001 | 0.91 | % | ||||||||||||||
| Total deposits | $ | 11,503,423 | $ | 92,481 | 1.07 | % | $ | 10,707,638 | $ | 53,001 | 0.66 | % | ||||||||||
|
Selected Financial Data |
|||||||||||||||||||||||||||||
|
Unaudited (dollars in thousands) |
|||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
| AVERAGE BALANCES: | 9/30/2018 | 6/30/2018 | % change | 9/30/2017 | % change | 9/30/2018 | 9/30/2017 | % change | |||||||||||||||||||||
| Loans receivable, including loans held for sale | $ | 11,781,091 | $ | 11,364,229 | 4 | % | $ | 10,712,856 | 10 | % | $ | 11,416,238 | $ | 10,544,898 | 8 | % | |||||||||||||
| Investments | 2,290,883 | 2,294,138 | — | % | 2,042,915 | 12 | % | 2,257,604 | 2,003,049 | 13 | % | ||||||||||||||||||
| Interest earning assets | 14,071,974 | 13,658,367 | 3 | % | 12,755,771 | 10 | % | 13,673,842 | 12,547,947 | 9 | % | ||||||||||||||||||
| Total assets | 15,019,224 | 14,596,963 | 3 | % | 13,737,532 | 9 | % | 14,613,094 | 13,516,139 | 8 | % | ||||||||||||||||||
| Interest bearing deposits | 8,810,355 | 8,490,531 | 4 | % | 7,838,806 | 12 | % | 8,490,922 | 7,776,701 | 9 | % | ||||||||||||||||||
| Interest bearing liabilities | 9,937,897 | 9,536,839 | 4 | % | 8,700,021 | 14 | % | 9,572,786 | 8,586,969 | 11 | % | ||||||||||||||||||
| Noninterest bearing demand deposits | 3,041,489 | 3,053,338 | — | % | 2,993,441 | 2 | % | 3,012,501 | 2,930,937 | 3 | % | ||||||||||||||||||
| Stockholders’ equity | 1,899,853 | 1,922,290 | (1 | )% | 1,924,444 | (1 | )% | 1,917,696 | 1,895,393 | 1 | % | ||||||||||||||||||
| Net interest earning assets | 4,134,077 | 4,121,528 | — | % | 4,055,750 | 2 | % | 4,101,056 | 3,960,978 | 4 | % | ||||||||||||||||||
| LOAN PORTFOLIO COMPOSITION: | 9/30/2018 | 6/30/2018 | % change | 12/31/2017 | % change | 9/30/2017 | % change | ||||||||||||||||||||||
| Commercial loans | $ | 2,318,213 | $ | 2,287,482 | 1 | % | $ | 1,947,533 | 19 | % | $ | 2,005,290 | 16 | % | |||||||||||||||
| Real estate loans | 8,639,857 | 8,512,740 | 1 | % | 8,508,222 | 2 | % | 8,438,064 | 2 | % | |||||||||||||||||||
| Consumer and other loans | 969,835 | 872,562 | 11 | % | 647,102 | 50 | % | 521,459 | 86 | % | |||||||||||||||||||
| Loans outstanding | 11,927,905 | 11,672,784 | 2 | % | 11,102,857 | 7 | % | 10,964,813 | 9 | % | |||||||||||||||||||
| Unamortized deferred loan fees - net of costs | (723 | ) | (1,344 | ) | (46 | )% | (282 | ) | 156 | % | (1,839 | ) | (61 | )% | |||||||||||||||
| Loans, net of deferred loan fees and costs | 11,927,182 | 11,671,440 | 2 | % | 11,102,575 | 7 | % | 10,962,974 | 9 | % | |||||||||||||||||||
| Allowance for loan losses | (90,629 | ) | (89,881 | ) | 1 | % | (84,541 | ) | 7 | % | (83,633 | ) | 8 | % | |||||||||||||||
| Loan receivable, net | $ | 11,836,553 | $ | 11,581,559 | 2 | % | $ | 11,018,034 | 7 | % | $ | 10,879,341 | 9 | % | |||||||||||||||
| REAL ESTATE LOANS BY PROPERTY TYPE: | 9/30/2018 | 6/30/2018 | % change | 12/31/2017 | % change | 9/30/2017 | % change | ||||||||||||||||||||||
| Retail buildings | $ | 2,388,343 | $ | 2,319,429 | 3 | % | $ | 2,375,588 | 1 | % | $ | 2,314,867 | 3 | % | |||||||||||||||
| Hotels/motels | 1,663,543 | 1,628,890 | 2 | % | 1,631,314 | 2 | % | 1,595,787 | 4 | % | |||||||||||||||||||
| Gas stations/car washes | 964,019 | 970,094 | (1 | )% | 964,246 | — | % | 979,378 | (2 | )% | |||||||||||||||||||
| Mixed-use facilities | 694,961 | 659,949 | 5 | % | 624,401 | 11 | % | 614,255 | 13 | % | |||||||||||||||||||
| Warehouses | 927,767 | 929,089 | — | % | 915,465 | 1 | % | 913,217 | 2 | % | |||||||||||||||||||
| Multifamily | 457,282 | 440,130 | 4 | % | 455,463 | — | % | 435,088 | 5 | % | |||||||||||||||||||
| Other | 1,543,942 | 1,565,159 | (1 | )% | 1,541,745 | — | % | 1,585,472 | (3 | )% | |||||||||||||||||||
| Total | $ | 8,639,857 | $ | 8,512,740 | 1 | % | $ | 8,508,222 | 2 | % | $ | 8,438,064 | 2 | % | |||||||||||||||
| DEPOSIT COMPOSITION | 9/30/2018 | 6/30/2018 | % change | 12/31/2017 | % change | 9/30/2017 | % change | ||||||||||||||||||||||
| Noninterest bearing demand deposits | $ | 3,020,819 | $ | 3,038,265 | (1 | )% | $ | 2,998,734 | 1 | % | $ | 3,049,998 | (1 | )% | |||||||||||||||
| Money market and other | 3,247,420 | 3,282,642 | (1 | )% | 3,332,703 | (3 | )% | 3,685,973 | (12 | )% | |||||||||||||||||||
| Saving deposits | 229,081 | 229,746 | — | % | 240,509 | (5 | )% | 243,042 | (6 | )% | |||||||||||||||||||
| Time deposits | 5,548,299 | 5,183,942 | 7 | % | 4,274,663 | 30 | % | 4,014,307 | 38 | % | |||||||||||||||||||
| Total deposit balances | $ | 12,045,619 | $ | 11,734,595 | 3 | % | $ | 10,846,609 | 11 | % | $ | 10,993,320 | 10 | % | |||||||||||||||
| DEPOSIT COMPOSITION (%) | 9/30/2018 | 6/30/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||||||||||||
| Noninterest bearing demand deposits | 25.1 | % | 25.9 | % | 27.6 | % | 27.7 | % | |||||||||||||||||||||
| Money market and other | 27.0 | % | 28.0 | % | 30.7 | % | 33.5 | % | |||||||||||||||||||||
| Saving deposits | 1.9 | % | 1.9 | % | 2.2 | % | 2.2 | % | |||||||||||||||||||||
| Time deposits | 46.0 | % | 44.2 | % | 39.5 | % | 36.6 | % | |||||||||||||||||||||
| Total deposit balances | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||
|
Selected Financial Data |
||||||||||||||||||
|
Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||
| CAPITAL RATIOS: | 9/30/2018 | 6/30/2018 | 12/31/2017 | 9/30/2017 | ||||||||||||||
| Total stockholders’ equity | $ | 1,904,580 | $ | 1,905,676 | $ | 1,928,255 | $ | 1,934,431 | ||||||||||
| Common Equity Tier 1 ratio | 11.61 | % | 11.74 | % | 12.30 | % | 12.29 | % | ||||||||||
| Tier 1 risk-based capital ratio | 11.61 | % | 12.52 | % | 13.11 | % | 13.10 | % | ||||||||||
| Total risk-based capital ratio | 13.09 | % | 13.24 | % | 13.82 | % | 13.81 | % | ||||||||||
| Tier 1 leverage ratio | 10.13 | % | 11.06 | % | 11.54 | % | 11.78 | % | ||||||||||
| Total risk weighted assets | $ | 12,747,343 | $ | 12,527,248 | $ | 11,965,215 | $ | 11,935,561 | ||||||||||
| Book value per common share | $ | 14.64 | $ | 14.53 | $ | 14.23 | $ | 14.28 | ||||||||||
| Tangible common equity to tangible assets 2 | 9.66 | % | 9.91 | % | 10.54 | % | 10.63 | % | ||||||||||
| Tangible common equity per share 2 | $ | 10.96 | $ | 10.87 | $ | 10.68 | $ | 10.72 | ||||||||||
|
2 |
Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and core deposit intangible assets, net divided by total assets less goodwill and core deposit intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. |
|||||||||||||||||
| Reconciliation of GAAP financial measures to non-GAAP financial measures: | ||||||||||||||||||
| Three Months Ended | ||||||||||||||||||
| 9/30/2018 | 6/30/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
| TANGIBLE COMMON EQUITY | ||||||||||||||||||
| Total stockholders’ equity | $ | 1,904,580 | $ | 1,905,676 | $ | 1,928,255 | $ | 1,934,431 | ||||||||||
| Less: Goodwill and core deposit intangible assets, net | (479,127 | ) | (479,742 | ) | (480,973 | ) | (481,648 | ) | ||||||||||
| Tangible common equity | $ | 1,425,453 | $ | 1,425,934 | $ | 1,447,282 | $ | 1,452,783 | ||||||||||
| Total assets | $ | 15,229,495 | $ | 14,870,008 | $ | 14,206,717 | $ | 14,150,021 | ||||||||||
| Less: Goodwill and core deposit intangible assets, net | (479,127 | ) | (479,742 | ) | (480,973 | ) | (481,648 | ) | ||||||||||
| Tangible assets | $ | 14,750,368 | $ | 14,390,266 | $ | 13,725,744 | $ | 13,668,373 | ||||||||||
| Common shares outstanding | 130,074,103 | 131,167,705 | 135,511,891 | 135,467,176 | ||||||||||||||
| Tangible common equity to tangible assets | 9.66 | % | 9.91 | % | 10.54 | % | 10.63 | % | ||||||||||
| Tangible common equity per share | $ | 10.96 | $ | 10.87 | $ | 10.68 | $ | 10.72 | ||||||||||
|
Selected Financial Data |
||||||||||||||||||||||||||||
|
Unaudited (dollars in thousands, except share and per share data) |
||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
| ALLOWANCE FOR LOAN LOSSES: | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | 9/30/2018 | 9/30/2017 | |||||||||||||||||||||
| Balance at beginning of period | $ | 89,881 | $ | 86,461 | $ | 84,541 | $ | 83,633 | $ | 80,074 | $ | 84,541 | $ | 79,343 | ||||||||||||||
| Provision for loan losses | 7,300 | 2,300 | 2,500 | 3,600 | 5,400 | 12,100 | 13,760 | |||||||||||||||||||||
| Recoveries | 315 | 2,383 | 488 | 1,078 | 3,072 | 3,186 | 4,170 | |||||||||||||||||||||
| Charge offs | (6,867 | ) | (1,263 | ) | (1,068 | ) | (3,770 | ) | (4,913 | ) | (9,198 | ) | (13,640 | ) | ||||||||||||||
| Balance at end of period | $ | 90,629 | $ | 89,881 | $ | 86,461 | $ | 84,541 | $ | 83,633 | $ | 90,629 | $ | 83,633 | ||||||||||||||
| Net charge offs/average loans receivable (annualized) | 0.22 | % | (0.04 | )% | 0.02 | % | 0.10 | % | 0.07 | % | 0.07 | % | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||
| NET CHARGED OFF (RECOVERED) LOANS BY TYPE: | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | 9/30/2018 | 9/30/2017 | |||||||||||||||||||||
| Real estate loans | $ | 6,004 | $ | (390 | ) | $ | (37 | ) | $ | 342 | $ | 314 | $ | 5,577 | $ | 2,588 | ||||||||||||
| Commercial loans | 230 | (949 | ) | 291 | 2,170 | 1,293 | (428 | ) | 6,133 | |||||||||||||||||||
| Consumer loans | 318 | 219 | 326 | 180 | 234 | 863 | 749 | |||||||||||||||||||||
| Total net charge offs (recoveries) | $ | 6,552 | $ | (1,120 | ) | $ | 580 | $ | 2,692 | $ | 1,841 | $ | 6,012 | $ | 9,470 | |||||||||||||
|
Selected Financial Data |
||||||||||||||||||||||
|
Unaudited (dollars in thousands) |
||||||||||||||||||||||
| NONPERFORMING ASSETS | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||||
| Loans on nonaccrual status 3 | $ | 56,299 | $ | 68,226 | $ | 68,152 | $ | 46,775 | $ | 43,323 | ||||||||||||
| Delinquent loans 90 days or more on accrual status 4 | 401 | 3,030 | 1,894 | 407 | 407 | |||||||||||||||||
| Accruing troubled debt restructured loans | 52,521 | 49,219 | 59,596 | 67,250 | 64,807 | |||||||||||||||||
| Total nonperforming loans | 109,221 | 120,475 | 129,642 | 114,432 | 108,537 | |||||||||||||||||
| Other real estate owned | 8,981 | 8,656 | 8,261 | 10,787 | 17,208 | |||||||||||||||||
| Total nonperforming assets | $ | 118,202 | $ | 129,131 | $ | 137,903 | $ | 125,219 | $ | 125,745 | ||||||||||||
| Nonperforming assets/total assets | 0.78 | % | 0.87 | % | 0.95 | % | 0.88 | % | 0.89 | % | ||||||||||||
| Nonperforming assets/loans receivable & OREO | 0.99 | % | 1.11 | % | 1.22 | % | 1.13 | % | 1.15 | % | ||||||||||||
| Nonperforming assets/total capital | 6.21 | % | 6.78 | % | 7.09 | % | 6.49 | % | 6.50 | % | ||||||||||||
| Nonperforming loans/loans receivable | 0.92 | % | 1.03 | % | 1.15 | % | 1.03 | % | 0.99 | % | ||||||||||||
| Nonaccrual loans/loans receivable | 0.47 | % | 0.58 | % | 0.60 | % | 0.42 | % | 0.40 | % | ||||||||||||
| Allowance for loan losses/loans receivable | 0.76 | % | 0.77 | % | 0.77 | % | 0.76 | % | 0.76 | % | ||||||||||||
| Allowance for loan losses/nonaccrual loans | 160.98 | % | 131.74 | % | 126.86 | % | 180.74 | % | 193.05 | % | ||||||||||||
| Allowance for loan losses/nonperforming loans | 82.98 | % | 74.61 | % | 66.69 | % | 73.88 | % | 77.05 | % | ||||||||||||
| Allowance for loan losses/nonperforming assets | 76.67 | % | 69.60 | % | 62.70 | % | 67.51 | % | 66.51 | % | ||||||||||||
|
3 |
Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $23.1 million, $26.0 million, $21.9 million, $22.1 million, and $21.5 million at September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively. |
|||||||||||||||||||||
|
4 |
Excludes purchased credit impaired loans that are delinquent 90 or more days totaling $16.6 million, $17.8 million, $17.0 million, $18.1 million, and $20.4 million at September 30, 2018. June 30, 2018, March 31, 2018, December 31, 2017, and September 30, 2017, respectively. |
|||||||||||||||||||||
| BREAKDOWN OF ACCRUING TROUBLED DEBT RESTRUCTURED LOANS BY TYPE: | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||||
| Retail buildings | $ | 3,112 | $ | 3,138 | $ | 8,034 | $ | 8,183 | $ | 6,807 | ||||||||||||
| Hotels/motels | — | — | 1,265 | 1,273 | 1,279 | |||||||||||||||||
| Mixed-use facilities | 5,994 | 6,026 | 2,852 | 129 | 131 | |||||||||||||||||
| Warehouses | 7,219 | 7,462 | 7,615 | 5,577 | 5,185 | |||||||||||||||||
| Other 5 | 36,196 | 32,593 | 39,830 | 52,088 | 51,405 | |||||||||||||||||
| Total | $ | 52,521 | $ | 49,219 | $ | 59,596 | $ | 67,250 | $ | 64,807 | ||||||||||||
|
5 |
Includes commercial business and other loans |
|||||||||||||||||||||
| ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||||
| Legacy | ||||||||||||||||||||||
| 30 - 59 days | $ | 26,872 | $ | 11,872 | $ | 22,126 | $ | 16,092 | $ | 8,857 | ||||||||||||
| 60 - 89 days | 2,773 | 8,542 | 2,102 | 1,724 | 3,572 | |||||||||||||||||
| Total | $ | 29,645 | $ | 20,414 | $ | 24,228 | $ | 17,816 | $ | 12,429 | ||||||||||||
| Acquired | ||||||||||||||||||||||
| 30 - 59 days | $ | 5,240 | $ | 5,911 | $ | 9,158 | $ | 4,242 | $ | 1,429 | ||||||||||||
| 60 - 89 days | 18 | 124 | 1,011 | 1,895 | 1,687 | |||||||||||||||||
| Total | $ | 5,258 | $ | 6,035 | $ | 10,169 | $ | 6,137 | $ | 3,116 | ||||||||||||
| Total accruing delinquent loans 30-89 days past due | $ | 34,903 | $ | 26,449 | $ | 34,397 | $ | 23,953 | $ | 15,545 | ||||||||||||
| Selected Financial Data | ||||||||||||||||||||
|
Unaudited (dollars in thousands) |
||||||||||||||||||||
| ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE BY TYPE | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
| Legacy | ||||||||||||||||||||
| Real estate loans | $ | 13,275 | $ | 10,153 | $ | 12,272 | $ | 9,008 | $ | 7,850 | ||||||||||
| Commercial loans | 986 | 7,380 | 1,994 | 1,302 | 3,771 | |||||||||||||||
| Consumer loans | 15,384 | 2,881 | 9,962 | 7,506 | 808 | |||||||||||||||
| Total | $ | 29,645 | $ | 20,414 | $ | 24,228 | $ | 17,816 | $ | 12,429 | ||||||||||
| Acquired | ||||||||||||||||||||
| Real estate loans | $ | 4,703 | $ | 4,849 | $ | 7,537 | $ | 3,937 | $ | 2,323 | ||||||||||
| Commercial loans | 555 | 338 | 2,280 | 1,244 | 793 | |||||||||||||||
| Consumer loans | — | 848 | 352 | 956 | — | |||||||||||||||
| Total | $ | 5,258 | $ | 6,035 | $ | 10,169 | $ | 6,137 | $ | 3,116 | ||||||||||
| Total accruing delinquent loans 30-89 days past due | $ | 34,903 | $ | 26,449 | $ | 34,397 | $ | 23,953 | $ | 15,545 | ||||||||||
| NONACCRUAL LOANS BY TYPE | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
| Real estate loans | $ | 35,614 | $ | 34,537 | $ | 37,093 | $ | 22,194 | $ | 31,453 | ||||||||||
| Commercial loans | 19,119 | 31,250 | 29,446 | 23,099 | 10,682 | |||||||||||||||
| Consumer loans | 1,566 | 2,439 | 1,613 | 1,482 | 1,188 | |||||||||||||||
| Total nonaccrual loans | $ | 56,299 | $ | 68,226 | $ | 68,152 | $ | 46,775 | $ | 43,323 | ||||||||||
| CRITICIZED LOANS | 9/30/2018 | 6/30/2018 | 3/31/2018 | 12/31/2017 | 9/30/2017 | |||||||||||||||
| Legacy | ||||||||||||||||||||
| Special mention | $ | 179,723 | $ | 101,435 | $ | 140,588 | $ | 151,413 | $ | 131,785 | ||||||||||
| Substandard | 171,767 | 191,787 | 180,631 | 179,795 | 197,993 | |||||||||||||||
| Doubtful | 429 | 5,852 | 108 | — | 216 | |||||||||||||||
| Loss | 1 | — | — | — | — | |||||||||||||||
| Total criticized loans - legacy | $ | 351,920 | $ | 299,074 | $ | 321,327 | $ | 331,208 | $ | 329,994 | ||||||||||
| Acquired | ||||||||||||||||||||
| Special mention | $ | 38,023 | $ | 38,059 | $ | 55,494 | $ | 63,478 | $ | 93,443 | ||||||||||
| Substandard | 130,078 | 159,613 | 163,429 | 173,427 | 148,615 | |||||||||||||||
| Doubtful | 444 | 419 | 477 | 362 | 1,285 | |||||||||||||||
| Loss | — | — | 3 | — | — | |||||||||||||||
| Total criticized loans - acquired | $ | 168,545 | $ | 198,091 | $ | 219,403 | $ | 237,267 | $ | 243,343 | ||||||||||
| Total criticized loans | $ | 520,465 | $ | 497,165 | $ | 540,730 | $ | 568,475 | $ | 573,337 | ||||||||||