PASADENA, Calif.--(BUSINESS WIRE)--East West Bancorp, Inc. (“East West” or the “Company”) (Nasdaq: EWBC), parent company of East West Bank, the financial bridge between the United States and Greater China, today reported its financial results for the third quarter of 2019. For the third quarter of 2019, net income was $171.4 million or $1.17 per diluted share, both up by 14% compared to the second quarter of 2019. Third quarter 2019 return on average assets was 1.58% and return on average equity was 14.1%.
“For the third quarter of 2019, East West achieved both record total operating1 revenue of $421 million and record net interest income of $370 million,” stated Dominic Ng, Chairman and Chief Executive Officer of East West. “In a challenging environment of declining interest rates, we achieved a quarter-over-quarter increase in net interest income through balance sheet growth combined with a decrease in the cost of deposits. For the third quarter of 2019, the average cost of deposits decreased by six basis points to 1.05%, compared to 1.11% in the second quarter of 2019.”
“Total loans grew $291 million, or 3% annualized, to a record $34.0 billion as of September 30, 2019 from $33.7 billion as of June 30, 2019. Year-to-date, total loans grew 7% annualized. Total deposits grew $182 million, or 2% annualized, to a record $36.7 billion as of September 30, 2019 from $36.5 billion as of June 30, 2019. Year-to-date, total deposits grew 5% annualized.”
“We maintained strong expense discipline, resulting in a modest decline in noninterest expenses quarter-over-quarter,” continued Ng. “However, the provision for credit losses increased to $38 million for the third quarter, and our pre-tax income declined by 7.5% from the second quarter of 2019. Nevertheless, net income grew 14% quarter-over-quarter as we benefitted from a linked-quarter reduction in the income tax expense.”
“Overall, our third quarter 2019 return on assets was 1.58% and return on equity was 14.1%. We continue to deliver strong returns, in line with our long-term track record of generating attractive profitability,” concluded Ng.
|
|
||
1 |
Operating revenue consists of net interest income before provision for credit losses and noninterest income, excluding non-operating items. |
||
HIGHLIGHTS OF RESULTS
- Third Quarter Earnings – Third quarter 2019 net income was $171.4 million, up by 14% compared to second quarter 2019 net income of $150.4 million, but 5% lower than second quarter adjusted2 net income of $180.5 million. Third quarter 2019 diluted earnings per share (“EPS”) were $1.17, up by 14% compared to second quarter 2019 diluted EPS of $1.03, but 5% lower than second quarter adjusted2 EPS of $1.24.
- Net Interest Income and Net Interest Margin – Third quarter 2019 net interest income (“NII”) was $369.8 million, a quarterly increase of $2.5 million or 1%, and a year-over-year increase of $21.1 million or 6%. Third quarter 2019 net interest margin (“NIM”) was 3.59%, a 14 basis point contraction from 3.73% in the previous quarter. Quarter-over-quarter, the average loan yield contracted by 17 basis points, and the average cost of deposits decreased by six basis points.
- Record Loans – Total loans of $34.0 billion as of September 30, 2019 were up $291.0 million, or 3% linked quarter annualized, from $33.7 billion as of June 30, 2019. Total loans grew $2.8 billion, or 9% year-over-year. Average loans of $33.7 billion grew $679.9 million quarter-over-quarter, or 8% linked quarter annualized. Average loan growth during the quarter was well-diversified across commercial and consumer loan portfolios.
- Record Deposits – Total deposits of $36.7 billion as of September 30, 2019 were up $182.0 million, or 2% linked quarter annualized, from $36.5 billion as of June 30, 2019. Total deposits grew $3.0 billion, or 9% year-over-year. Average deposits of $36.5 billion grew $1.2 billion quarter-over-quarter, or 13% linked quarter annualized. Average deposit growth during the quarter was well balanced across money market, noninterest-bearing demand and time deposits, partially offset by a decrease in interest-bearing checking accounts.
- Asset Quality Metrics – The allowance for loan losses was $345.6 million, or 1.02% of loans held-for-investment (“HFI”) as of September 30, 2019; the comparable ratios were 0.98% as of June 30, 2019, and 0.99% as of September 30, 2018. Non-purchased credit impaired (“Non-PCI”) nonperforming assets were $134.5 million, or 0.31% of total assets as of September 30, 2019; the comparable ratios were 0.28% as of June 30, 2019, and 0.29% as of September 30, 2018. For the third quarter of 2019, the provision for credit losses was $38.3 million; net charge-offs were $22.5 million, or annualized 0.26% of average loans HFI.
-
Capital Levels – Capital levels for East West were strong. As of September 30, 2019, stockholders’ equity was $4.9 billion, or $33.54 per share. Tangible equity3 per common share was $30.22 as of September 30, 2019, an increase of 4% linked quarter and 17% year-over-year.
As of September 30, 2019, the tangible equity to tangible assets ratio3 was 10.3%, the common equity tier 1 (“CET1”) capital ratio was 12.8%, and the total risk-based capital ratio was 14.2%.
|
|
||
2 |
See reconciliation of GAAP to non-GAAP financial measures in Table 13. |
||
3 |
See reconciliation of GAAP to non-GAAP financial measures in Table 16. |
||
QUARTERLY RESULTS SUMMARY |
|||||||||
|
Quarter Ended |
||||||||
($ in millions, except per share data and ratios) |
September 30,
|
June 30,
|
September 30,
|
||||||
Net income |
$ |
171.4 |
|
$ |
150.4 |
|
$ |
171.3 |
|
Adjusted net income (1) |
$ |
171.4 |
|
$ |
180.5 |
|
$ |
171.3 |
|
Earnings per share (diluted) |
$ |
1.17 |
|
$ |
1.03 |
|
$ |
1.17 |
|
Adjusted earnings per share (diluted) (1) |
$ |
1.17 |
|
$ |
1.24 |
|
$ |
1.17 |
|
Book value per common share |
$ |
33.54 |
|
$ |
32.53 |
|
$ |
29.29 |
|
Tangible equity (1) per common share |
$ |
30.22 |
|
$ |
29.20 |
|
$ |
25.91 |
|
Tangible equity to tangible assets ratio (1) |
10.28 |
% |
10.02 |
% |
9.74 |
% |
|||
Return on average assets (2) |
1.58 |
% |
1.45 |
% |
1.76 |
% |
|||
Return on average equity (2) |
14.1 |
% |
12.9 |
% |
16.2 |
% |
|||
Return on average tangible equity (1)(2) |
15.7 |
% |
14.5 |
% |
18.5 |
% |
|||
Adjusted return on average assets (1)(2) |
1.58 |
% |
1.74 |
% |
1.76 |
% |
|||
Adjusted return on average equity (1)(2) |
14.1 |
% |
15.5 |
% |
16.2 |
% |
|||
Adjusted return on average tangible equity (1)(2) |
15.7 |
% |
17.4 |
% |
18.5 |
% |
|||
Adjusted pre-tax, pre-provision profitability ratio (1)(2) |
2.42 |
% |
2.51 |
% |
2.44 |
% |
|||
Net interest income |
$ |
369.8 |
|
$ |
367.3 |
|
$ |
348.7 |
|
Adjusted net interest income (1) |
$ |
367.3 |
|
$ |
365.6 |
|
$ |
345.9 |
|
Net interest margin (2) |
3.59 |
% |
3.73 |
% |
3.76 |
% |
|||
Adjusted net interest margin (1)(2) |
3.56 |
% |
3.71 |
% |
3.72 |
% |
|||
Average loan yield (2) |
5.11 |
% |
5.28 |
% |
5.02 |
% |
|||
Adjusted average loan yield (1)(2) |
5.08 |
% |
5.26 |
% |
4.97 |
% |
|||
Average cost of deposits (2) |
1.05 |
% |
1.11 |
% |
0.78 |
% |
|||
Efficiency ratio |
41.9 |
% |
42.3 |
% |
45.5 |
% |
|||
Adjusted efficiency ratio (1) |
37.7 |
% |
38.0 |
% |
39.9 |
% |
|||
(1) |
See reconciliation of GAAP to non-GAAP financial measures in Tables 13, 14, 15 and 16. |
|
(2) |
Annualized. |
MANAGEMENT OUTLOOK FOR 2019
The Company has updated its outlook for the expected full year 2019 results, compared to its full year 2018 results. The components are as follows:
- End of Period Loans: increase by approximately 7% year-over-year.
- Net Interest Income (excluding ASC 310-30 discount accretion income): increase by approximately 6% year-over-year.
- Net Interest Margin (excluding the impact of ASC 310-30 discount accretion): between 3.60% and 3.65%.
- Noninterest Expense (excluding amortization of tax credit investments & core deposit intangibles): increase by approximately 3% year-over-year.
- Provision for Credit Losses: approximately $100 million.
- Tax Items: projecting full year effective tax rate of approximately 20%, including the impact of a $30.1 million reversal of previously claimed tax credits in the second quarter of 2019, or approximately 15% excluding the tax credit reversal.
- Interest Rates: 25-basis point cut to the fed funds rate in October 2019.
OPERATING RESULTS SUMMARY
Third Quarter 2019 Compared to Second Quarter 2019
Net Interest Income and Net Interest Margin
Net interest income totaled $369.8 million, a 1% increase from $367.3 million. Net interest margin of 3.59% contracted by 14 basis points from 3.73%.
- Average loans of $33.7 billion grew $679.9 million, or 8% linked quarter annualized.
- Average interest-earning assets of $40.9 billion grew $1.5 billion, or 15% linked quarter annualized. Growth came primarily from an increase in the average interest-bearing cash and deposits with banks of $695.6 million and the aforementioned increase in average loans.
- Average deposits of $36.5 billion grew $1.2 billion, or 13% linked quarter annualized.
- The average yield on loans contracted by 17 basis points to 5.11% from 5.28%, reflecting the decline in Libor rates and two 25-basis point reductions in the fed funds rate during the current quarter. The yield on average interest-earning assets contracted by 21 basis points to 4.62% from 4.83%.
- The average cost of deposits decreased by six basis points to 1.05% from 1.11%, and the average cost of interest-bearing deposits decreased by eight basis points to 1.49% from 1.57%.
Noninterest Income
Noninterest income totaled $51.5 million, a 2% decrease from $52.8 million.
- The $2.0 million increase in net gains on sales of loans primarily reflected an increase in the volume of SBA loans sold. Wealth management fees increased $1.0 million, reflecting an increase in customer activity.
- The $2.0 million decrease in interest rate contracts and other derivative income primarily reflected the quarter-over-quarter change in the credit valuation adjustment, which was driven by the decline in long-term interest rates during the third quarter of 2019. Customer driven interest rate contract revenue was $11.1 million during the third quarter, compared to $11.8 million in the second quarter.
Noninterest Expense
Noninterest expense totaled $176.6 million, a 1% decrease from $177.7 million.
- Third quarter noninterest expense consisted of $158.6 million of adjusted4 noninterest expense, $16.8 million in amortization of tax credit and other investments, and $1.1 million in amortization of core deposit intangibles.
- Adjusted noninterest expense of $158.6 million decreased by approximately $1.2 million, or 1%, from $159.8 million. The largest linked-quarter decrease was in compensation and employee benefits expense.
- The adjusted4 efficiency ratio was 37.7% in the third quarter, an improvement of 37 basis points compared to 38.0% in the previous quarter.
|
|
||
4 |
See reconciliation of GAAP to non-GAAP financial measures in Table 14. |
||
TAX RELATED ITEMS
Third quarter 2019 income tax expense was $35.0 million and the effective tax rate was 17%. This compares to a tax expense of $72.8 million and an effective tax rate of 33% in the second quarter of 2019. Included in the second quarter 2019 income tax expense was a $30.1 million reversal of certain previously claimed tax credits related to DC Solar. Adjusted, tax expense was $42.7 million5 and the effective tax rate was 19%5 in the second quarter of 2019.
- For the full year 2019, the Company projects that its effective tax rate will be approximately 20%, including the impact of a $30.1 million tax credit reversal in the second quarter of 2019, or approximately 15% excluding the tax credit reversal.
CREDIT QUALITY
The allowance for loan losses totaled $345.6 million, or 1.02% of loans HFI, as of September 30, 2019, compared to $330.6 million, or 0.98% of loans HFI, as of June 30, 2019, and $310.0 million, or 0.99% of loans HFI, as of September 30, 2018.
- Non-PCI nonperforming assets were $134.5 million, or 0.31% of total assets, as of September 30, 2019, compared to $119.3 million, or 0.28% of total assets, as of June 30, 2019, and $114.6 million, or 0.29% of total assets, as of September 30, 2018.
- Net charge-offs for the third quarter of 2019 were $22.5 million, or annualized 0.26% of average loans HFI; the charge-offs in the quarter largely stemmed from three commercial loans. Year-to-date, net charge-offs were $44.5 million, or annualized 0.18% of average loans HFI. This compares to annualized quarterly and year-to-date net charge-offs to average loans HFI of 0.05% and 0.11%, respectively, for the period ended September 30, 2018.
- The provision for credit losses recorded for the third quarter of 2019 was $38.3 million, compared to $19.2 million for the second quarter of 2019, and $10.5 million for the third quarter of 2018. Provision for credit losses was $80.1 million and $46.3 million for the nine month period ended September 30, 2019 and 2018, respectively.
CAPITAL STRENGTH
Capital levels for East West are strong. The following table presents the regulatory capital ratios for the quarters ended September 30, 2019, June 30, 2019, and September 30, 2018.
EWBC Regulatory Capital Metrics |
Basel III |
|
|||||||||||||||||||
($ in millions) |
September 30,
|
June 30, 2019 |
September 30,
|
Minimum
|
Well
|
Minimum
|
|||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||
CET1 capital ratio |
12.8 |
% |
12.5 |
% |
12.3 |
% |
4.5 |
% |
6.5 |
% |
7.0 |
% |
|||||||||
Tier 1 risk-based capital ratio |
12.8 |
% |
12.5 |
% |
12.3 |
% |
6.0 |
% |
8.0 |
% |
8.5 |
% |
|||||||||
Total risk-based capital ratio |
14.2 |
% |
13.9 |
% |
13.8 |
% |
8.0 |
% |
10.0 |
% |
10.5 |
% |
|||||||||
Tier 1 leverage capital ratio |
10.3 |
% |
10.4 |
% |
10.0 |
% |
4.0 |
% |
5.0 |
% |
4.0 |
% |
|||||||||
Risk-Weighted Assets (“RWA”) (c) |
$ |
34,424 |
|
$ |
34,154 |
|
$ |
31,210 |
|
N/A |
N/A |
N/A |
|||||||||
|
|
|
|
|
|
|
|||||||||||||||
N/A Not applicable. |
||
(a) |
The Company’s September 30, 2019 regulatory capital ratios and RWA are preliminary. |
|
(b) |
An additional 2.5% capital conservation buffer above the minimum capital ratios is required in order to avoid limitations on distributions, including dividend payments and certain discretionary bonus payments to executive officers. |
|
(c) |
Under regulatory guidelines, on-balance sheet assets and credit equivalent amounts of derivatives and off-balance sheet items are assigned to one of several broad risk categories based on the nature of the obligor, or, if relevant, the guarantor or the nature of any collateral. The aggregate dollar value in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are aggregated for determining total RWA. |
|
|
|
||
5 |
See reconciliation of GAAP to non-GAAP financial measures in Table 12. |
||
DIVIDEND PAYOUT AND CAPITAL ACTIONS
East West’s Board of Directors has declared fourth quarter 2019 dividends for the Company’s common stock. The common stock cash dividend of $0.275 per share is payable on November 15, 2019 to shareholders of record on November 1, 2019.
Conference Call
East West will host a conference call to discuss third quarter 2019 earnings with the public on Thursday, October 17, 2019 at 8:30 a.m. PT/11:30 a.m. ET. The public and investment community are invited to listen as management discusses third quarter 2019 results and operating developments.
- The following dial-in information is provided for participation in the conference call: calls within the U.S. – (877) 506-6399; calls within Canada – (855) 669-9657; international calls – (412) 902-6699.
- A presentation to accompany the earnings call will be available on the Investor Relations page of the Company’s website at www.eastwestbank.com/investors.
- A listen-only live broadcast of the call will also be available on the Investor Relations page of the Company’s website at www.eastwestbank.com/investors.
- A replay of the conference call will be available on October 17, 2019 at 11:30 a.m. Pacific Time through November 17, 2019. The replay numbers are: within the U.S. – (877) 344-7529; within Canada – (855) 669-9658; International calls – (412) 317-0088; and the replay access code is: 10135114.
About East West
East West Bancorp, Inc. is a publicly owned company with total assets of $43.3 billion and is traded on the Nasdaq Global Select Market under the symbol “EWBC”. The Company’s wholly-owned subsidiary, East West Bank, is one of the largest independent banks headquartered in California. East West is a premier bank focused exclusively on the United States and Greater China markets and operates over 130 locations worldwide, including in the United States markets of California, Georgia, Massachusetts, Nevada, New York, Texas and Washington. In Greater China, East West’s presence includes full service branches in Hong Kong, Shanghai, Shantou and Shenzhen, and representative offices in Beijing, Chongqing, Guangzhou, and Xiamen. For more information on East West, visit the Company’s website at www.eastwestbank.com.
Forward-Looking Statements
Certain matters set forth herein (including any exhibits hereto) constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to our current business plans and expectations regarding future operating results. Forward-looking statements may include, but are not limited to, the use of forward-looking language, such as “likely result in,” “expects,” “anticipates,” “estimates,” “forecasts,” “projects,” “intends to,” “assumes,” or may include other similar words or phrases, such as “believes,” “plans,” “trend,” “objective,” “continues,” “remains,” or similar expressions, or future or conditional verbs, such as “will,” “would,” “should,” “could,” “may,” “might,” “can,” or similar verbs, and the negative thereof. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected. These risks and uncertainties, some of which are beyond our control, include, but are not limited to, the changes and effects thereof in trade, monetary and fiscal policies and laws, including the ongoing trade dispute between the U.S. and the People’s Republic of China; our ability to compete effectively against other financial institutions in our banking markets; success and timing of our business strategies; our ability to retain key officers and employees; impact on our funding costs, net interest income and net interest margin due to changes in key variable market interest rates, competition, regulatory requirements and our product mix; changes in our costs of operation, compliance and expansion; our ability to adopt and successfully integrate new technologies into our business in a strategic manner; impact of failure in, or breach of, our operational or security systems or infrastructure, or those of third parties with whom we do business, including as a result of cyber attacks; and other similar matters which could result in, among other things, confidential and/or proprietary information being disclosed or misused; adequacy of our risk management framework, disclosure controls and procedures and internal control over financial reporting; future credit quality and performance, including our expectations regarding future credit losses and allowance levels; impact of adverse changes to our credit ratings from major credit rating agencies; impact of adverse judgments or settlements in litigation; changes in the commercial and consumer real estate markets; changes in consumer spending and savings habits; changes in the United States (“U.S.”) economy, including inflation, deflation, employment levels, rate of growth and general business conditions; government intervention in the financial system, including changes in government interest rate policies; impact of benchmark interest rate reform in the U.S. that resulted in the Secured Overnight Financing Rate selected as the preferred alternative reference rate to the London Interbank Offered Rate; impact of political developments, wars or other hostilities that may disrupt or increase volatility in securities or otherwise affect economic conditions; changes in laws or the regulatory environment including regulatory reform initiatives and policies of the U.S. Department of Treasury, the Board of Governors of the Federal Reserve Board System, the Federal Deposit Insurance Corporation, the Office of the Comptroller of the Currency, the U.S. Securities and Exchange Commission, the Consumer Financial Protection Bureau and the California Department of Business Oversight — Division of Financial Institutions; impact of the Dodd-Frank Act on our business, business practices, cost of operations and executive compensation; heightened regulatory and governmental oversight and scrutiny of our business practices, including dealings with consumers; impact of reputational risk from negative publicity, fines and penalties and other negative consequences from regulatory violations and legal actions and from our interactions with business partners, counterparties, service providers and other third parties; impact of regulatory enforcement actions; changes in accounting standards as may be required by the Financial Accounting Standards Board or other regulatory agencies and their impact on critical accounting policies and assumptions; changes in income tax laws and regulations; impact of other potential federal tax changes and spending cuts; our capital requirements and our ability to generate capital internally or raise capital on favorable terms; changes in our ability to receive dividends from our subsidiaries; any future strategic acquisitions or divestitures; continuing consolidation in the financial services industry; changes in the equity and debt securities markets; fluctuations in our stock price; fluctuations in foreign currency exchange rates; a recurrence of significant turbulence or disruption in the capital or financial markets, which could result in, among other things, a reduction in the availability of funding or increases in funding costs, a reduction in investor demand for mortgage loans and declines in asset values and/or recognition of other-than-temporary impairment on securities held in our available-for-sale investment securities portfolio; impact of natural or man-made disasters or calamities or conflicts or other events that may directly or indirectly result in a negative impact on our financial performance; and other factors set forth in our public reports including its Annual Report on Form 10-K for the year ended December 31, 2018, and particularly the discussion of risk factors within that document. If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, our results could differ materially from those expressed in, implied or projected by such forward-looking statements. We assume no obligation to update or revise such forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEET |
||||||||||||||||||
($ and shares in thousands, except per share data) |
||||||||||||||||||
(unaudited) |
||||||||||||||||||
Table 1 |
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
September 30, 2019
|
||||||||||||||
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
Qtr-o-Qtr |
|
Yr-o-Yr |
|
|||||||||||
Assets |
|
|
|
|
|
|
|
|||||||||||
Cash and due from banks |
$ |
475,291 |
|
$ |
425,949 |
|
$ |
408,049 |
|
11.6 |
% |
|
16.5 |
% |
|
|||
Interest-bearing cash with banks |
2,566,990 |
|
3,195,665 |
|
1,810,738 |
|
(19.7 |
) |
|
41.8 |
|
|
||||||
Cash and cash equivalents |
3,042,281 |
|
3,621,614 |
|
2,218,787 |
|
(16.0 |
) |
|
37.1 |
|
|
||||||
Interest-bearing deposits with banks |
160,423 |
|
150,273 |
|
400,900 |
|
6.8 |
|
|
(60.0 |
) |
|
||||||
Securities purchased under resale agreements (“resale agreements”) (1) |
860,000 |
|
1,010,000 |
|
1,035,000 |
|
(14.9 |
) |
|
(16.9 |
) |
|
||||||
Available-for-sale (“AFS”) investment securities |
3,284,034 |
|
2,592,913 |
|
2,676,510 |
|
26.7 |
|
|
22.7 |
|
|
||||||
Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank (“FRB”) stock |
78,334 |
|
78,093 |
|
73,729 |
|
0.3 |
|
|
6.2 |
|
|
||||||
Loans held-for-sale (“HFS”) |
294 |
|
3,879 |
|
3,114 |
|
(92.4 |
) |
|
(90.6 |
) |
|
||||||
Loans held-for-investment ("HFI") (net of allowance for loan losses of $345,576, $330,625 and $310,041) |
33,679,400 |
|
33,399,752 |
|
30,900,144 |
|
0.8 |
|
|
9.0 |
|
|
||||||
Investments in qualified affordable housing partnerships, net |
190,000 |
|
198,466 |
|
148,097 |
|
(4.3 |
) |
|
28.3 |
|
|
||||||
Investments in tax credit and other investments, net |
211,603 |
|
210,387 |
|
232,194 |
|
0.6 |
|
|
(8.9 |
) |
|
||||||
Goodwill |
465,697 |
|
465,697 |
|
465,547 |
|
— |
|
|
0.0 |
|
|
||||||
Operating lease right-of-use assets |
103,894 |
|
109,032 |
|
— |
|
(4.7 |
) |
|
100.0 |
|
|
||||||
Other assets |
1,198,699 |
|
1,052,252 |
|
888,691 |
|
13.9 |
|
|
34.9 |
|
|
||||||
Total assets |
$ |
43,274,659 |
|
$ |
42,892,358 |
|
$ |
39,042,713 |
|
0.9 |
% |
|
10.8 |
% |
|
|||
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|||||||||||
Deposits |
$ |
36,659,526 |
|
$ |
36,477,542 |
|
$ |
33,629,124 |
|
0.5 |
% |
|
9.0 |
% |
|
|||
Short-term borrowings |
47,689 |
|
19,972 |
|
56,411 |
|
138.8 |
|
|
(15.5 |
) |
|
||||||
FHLB advances |
745,494 |
|
745,074 |
|
325,596 |
|
0.1 |
|
|
129.0 |
|
|
||||||
Securities sold under repurchase agreements (“repurchase agreements”) (1) |
50,000 |
|
50,000 |
|
50,000 |
|
— |
|
|
— |
|
|
||||||
Long-term debt and finance lease liabilities |
152,390 |
|
152,506 |
|
156,770 |
|
(0.1 |
) |
|
(2.8 |
) |
|
||||||
Operating lease liabilities |
112,142 |
|
117,448 |
|
— |
|
(4.5 |
) |
|
100.0 |
|
|
||||||
Accrued expenses and other liabilities |
624,754 |
|
595,223 |
|
579,962 |
|
5.0 |
|
|
7.7 |
|
|
||||||
Total liabilities |
38,391,995 |
|
38,157,765 |
|
34,797,863 |
|
0.6 |
|
|
10.3 |
|
|
||||||
Stockholders’ equity |
4,882,664 |
|
4,734,593 |
|
4,244,850 |
|
3.1 |
|
|
15.0 |
|
|
||||||
Total liabilities and stockholders’ equity |
$ |
43,274,659 |
|
$ |
42,892,358 |
|
$ |
39,042,713 |
|
0.9 |
% |
|
10.8 |
% |
|
|||
|
|
|
|
|
|
|
|
|||||||||||
Book value per common share |
$ |
33.54 |
|
$ |
32.53 |
|
$ |
29.29 |
|
3.1 |
% |
|
14.5 |
% |
|
|||
Tangible equity (2) per common share |
$ |
30.22 |
|
$ |
29.20 |
|
$ |
25.91 |
|
3.5 |
|
|
16.6 |
|
|
|||
Number of common shares at period-end |
145,568 |
|
145,547 |
|
144,929 |
|
0.0 |
|
|
0.4 |
|
|
||||||
Tangible equity to tangible assets ratio (2) |
10.28 |
% |
10.02 |
% |
9.74 |
% |
26 |
|
bps |
54 |
|
bps |
||||||
|
|
|
|
|
||||||||||||||
(1) |
Resale and repurchase agreements have been reported net, pursuant to Accounting Standards Codification (“ASC”) 210-20-45-11, Balance Sheet Offsetting: Repurchase and Reverse Repurchase Agreements. As of each of September 30, 2019, June 30, 2019 and September 30, 2018, $400.0 million out of $450.0 million of gross repurchase agreements were eligible for netting against gross resale agreements. |
|
(2) |
See reconciliation of GAAP to non-GAAP financial measures in Table 16. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||
TOTAL LOANS AND DEPOSITS DETAIL |
|||||||||||||||||
($ in thousands) |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
Table 2 |
|||||||||||||||||
|
|
|
|
September 30, 2019
|
|||||||||||||
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
Qtr-o-Qtr |
Yr-o-Yr |
||||||||||||
Loans: |
|
|
|
|
|
||||||||||||
Commercial: |
|
|
|
|
|
||||||||||||
Commercial and industrial (“C&I”) |
$ |
12,301,002 |
|
$ |
12,402,967 |
|
$ |
11,517,054 |
|
(0.8 |
)% |
6.8 |
% |
||||
Commercial real estate (“CRE”) |
9,749,583 |
|
9,663,624 |
|
9,078,933 |
|
0.9 |
|
7.4 |
|
|||||||
Multifamily residential |
2,589,203 |
|
2,577,154 |
|
2,273,957 |
|
0.5 |
|
13.9 |
|
|||||||
Construction and land |
719,900 |
|
674,798 |
|
605,033 |
|
6.7 |
|
19.0 |
|
|||||||
Consumer: |
|
|
|
|
|
||||||||||||
Single-family residential |
6,811,014 |
|
6,494,882 |
|
5,684,587 |
|
4.9 |
|
19.8 |
|
|||||||
Home equity lines of credit (“HELOCs”) |
1,540,121 |
|
1,575,150 |
|
1,717,440 |
|
(2.2 |
) |
(10.3 |
) |
|||||||
Other consumer |
314,153 |
|
341,802 |
|
333,181 |
|
(8.1 |
) |
(5.7 |
) |
|||||||
Total loans HFI (1)(2) |
34,024,976 |
|
33,730,377 |
|
31,210,185 |
|
0.9 |
|
9.0 |
|
|||||||
Loans HFS |
294 |
|
3,879 |
|
3,114 |
|
(92.4 |
) |
(90.6 |
) |
|||||||
Total loans (1)(2) |
34,025,270 |
|
33,734,256 |
|
31,213,299 |
|
0.9 |
|
9.0 |
|
|||||||
Allowance for loan losses |
(345,576 |
) |
(330,625 |
) |
(310,041 |
) |
4.5 |
|
11.5 |
|
|||||||
Net loans (1)(2) |
$ |
33,679,694 |
|
$ |
33,403,631 |
|
$ |
30,903,258 |
|
0.8 |
% |
9.0 |
% |
||||
|
|
|
|
|
|
||||||||||||
Deposits: |
|
|
|
|
|
||||||||||||
Noninterest-bearing demand |
$ |
10,806,937 |
|
$ |
10,599,088 |
|
$ |
10,794,370 |
|
2.0 |
% |
0.1 |
% |
||||
Interest-bearing checking |
4,837,391 |
|
5,083,675 |
|
4,383,672 |
|
(4.8 |
) |
10.4 |
|
|||||||
Money market |
8,400,353 |
|
8,009,325 |
|
7,608,191 |
|
4.9 |
|
10.4 |
|
|||||||
Savings |
2,094,638 |
|
2,188,738 |
|
2,142,105 |
|
(4.3 |
) |
(2.2 |
) |
|||||||
Total core deposits |
26,139,319 |
|
25,880,826 |
|
24,928,338 |
|
1.0 |
|
4.9 |
|
|||||||
Time deposits |
10,520,207 |
|
10,596,716 |
|
8,700,786 |
|
(0.7 |
) |
20.9 |
|
|||||||
Total deposits |
$ |
36,659,526 |
|
$ |
36,477,542 |
|
$ |
33,629,124 |
|
0.5 |
% |
9.0 |
% |
||||
|
|||||||||||||||||
(1) |
Includes $(39.8) million, $(43.8) million and $(42.4) million as of September 30, 2019, June 30, 2019 and September 30, 2018, respectively, of net deferred loan fees, unearned fees, unamortized premiums and unaccreted discounts. |
|
(2) |
Includes ASC 310-30 discount of $16.7 million, $18.9 million and $24.5 million as of September 30, 2019, June 30, 2019 and September 30, 2018, respectively. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME |
||||||||||||||
($ and shares in thousands, except per share data) |
||||||||||||||
(unaudited) |
||||||||||||||
Table 3 |
||||||||||||||
|
Three Months Ended |
September 30, 2019
|
||||||||||||
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
Qtr-o-Qtr |
Yr-o-Yr |
|||||||||
Interest and dividend income |
$ |
476,912 |
$ |
474,844 |
$ |
422,185 |
0.4 |
% |
13.0 |
% |
||||
Interest expense |
107,105 |
107,518 |
73,465 |
(0.4 |
) |
45.8 |
|
|||||||
Net interest income before provision for credit losses |
369,807 |
367,326 |
348,720 |
0.7 |
|
6.0 |
|
|||||||
Provision for credit losses |
38,284 |
19,245 |
10,542 |
98.9 |
|
263.2 |
|
|||||||
Net interest income after provision for credit losses |
331,523 |
348,081 |
338,178 |
(4.8 |
) |
(2.0 |
) |
|||||||
Noninterest income |
51,474 |
52,759 |
46,502 |
(2.4 |
) |
10.7 |
|
|||||||
Noninterest expense |
176,630 |
177,663 |
179,815 |
(0.6 |
) |
(1.8 |
) |
|||||||
Income before income taxes |
206,367 |
223,177 |
204,865 |
(7.5 |
) |
0.7 |
|
|||||||
Income tax expense |
34,951 |
72,797 |
33,563 |
(52.0 |
) |
4.1 |
|
|||||||
Net income |
$ |
171,416 |
$ |
150,380 |
$ |
171,302 |
14.0 |
% |
0.1 |
% |
||||
Earnings per share (“EPS”) |
|
|
|
|
|
|||||||||
- Basic |
$ |
1.18 |
$ |
1.03 |
$ |
1.18 |
14.0 |
% |
(0.4 |
)% |
||||
- Diluted |
$ |
1.17 |
$ |
1.03 |
$ |
1.17 |
13.9 |
|
0.1 |
|
||||
Weighted average number of shares outstanding |
|
|
|
|
|
|||||||||
- Basic |
145,559 |
145,546 |
144,921 |
0.0 |
% |
0.4 |
% |
|||||||
- Diluted |
146,120 |
146,052 |
146,173 |
0.0 |
|
0.0 |
|
|||||||
|
|
|
|
|
|
|||||||||
|
Three Months Ended |
September 30, 2019
|
||||||||||||
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
Qtr-o-Qtr |
Yr-o-Yr |
|||||||||
Noninterest income: |
|
|
|
|
|
|||||||||
Lending fees |
$ |
14,846 |
$ |
16,242 |
$ |
15,367 |
(8.6 |
)% |
(3.4 |
)% |
||||
Deposit account fees |
9,918 |
9,788 |
9,777 |
1.3 |
|
1.4 |
|
|||||||
Foreign exchange income |
8,065 |
7,286 |
6,077 |
10.7 |
|
32.7 |
|
|||||||
Wealth management fees |
4,841 |
3,800 |
3,535 |
27.4 |
|
36.9 |
|
|||||||
Interest rate contracts and other derivative income |
8,423 |
10,398 |
4,595 |
(19.0 |
) |
83.3 |
|
|||||||
Net gains on sales of loans |
2,037 |
15 |
1,145 |
NM |
77.9 |
|
||||||||
Net gains on sales of AFS investment securities |
58 |
1,447 |
35 |
(96.0 |
) |
65.7 |
|
|||||||
Net gains on sales of fixed assets |
48 |
— |
3,402 |
100.0 |
|
(98.6 |
) |
|||||||
Other income |
3,238 |
3,783 |
2,569 |
(14.4 |
) |
26.0 |
|
|||||||
Total noninterest income |
$ |
51,474 |
$ |
52,759 |
$ |
46,502 |
(2.4 |
)% |
10.7 |
% |
||||
Noninterest expense: |
|
|
|
|
|
|||||||||
Compensation and employee benefits |
$ |
97,819 |
$ |
100,531 |
$ |
96,733 |
(2.7 |
)% |
1.1 |
% |
||||
Occupancy and equipment expense |
17,912 |
17,362 |
17,292 |
3.2 |
|
3.6 |
|
|||||||
Deposit insurance premiums and regulatory assessments |
3,550 |
2,919 |
6,013 |
21.6 |
|
(41.0 |
) |
|||||||
Legal expense |
1,720 |
2,355 |
1,544 |
(27.0 |
) |
11.4 |
|
|||||||
Data processing |
3,328 |
3,460 |
3,289 |
(3.8 |
) |
1.2 |
|
|||||||
Consulting expense |
2,559 |
2,069 |
2,683 |
23.7 |
|
(4.6 |
) |
|||||||
Deposit related expense |
3,584 |
3,338 |
2,600 |
7.4 |
|
37.8 |
|
|||||||
Computer software expense |
6,556 |
6,211 |
5,478 |
5.6 |
|
19.7 |
|
|||||||
Other operating expense |
22,769 |
22,679 |
23,394 |
0.4 |
|
(2.7 |
) |
|||||||
Amortization of tax credit and other investments |
16,833 |
16,739 |
20,789 |
0.6 |
|
(19.0 |
) |
|||||||
Total noninterest expense |
$ |
176,630 |
$ |
177,663 |
$ |
179,815 |
(0.6 |
)% |
(1.8 |
)% |
||||
|
||||||||||||||
NM - Not meaningful. |
||||||||||||||
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME |
||||||||
($ and shares in thousands, except per share data) |
||||||||
(unaudited) |
||||||||
Table 4 |
||||||||
|
||||||||
|
Nine Months Ended |
September 30, 2019
|
||||||
|
September 30, 2019 |
September 30, 2018 |
Yr-o-Yr |
|||||
Interest and dividend income |
$ |
1,415,067 |
$ |
1,194,369 |
18.5 |
% |
||
Interest expense |
315,473 |
177,277 |
78.0 |
|
||||
Net interest income before provision for credit losses |
1,099,594 |
1,017,092 |
8.1 |
|
||||
Provision for credit losses |
80,108 |
46,296 |
73.0 |
|
||||
Net interest income after provision for credit losses |
1,019,486 |
970,796 |
5.0 |
|
||||
Noninterest income |
146,364 |
169,214 |
(13.5 |
) |
||||
Noninterest expense |
541,215 |
526,369 |
2.8 |
|
||||
Income before income taxes |
624,635 |
613,641 |
1.8 |
|
||||
Income tax expense |
138,815 |
82,958 |
67.3 |
|
||||
Net income |
$ |
485,820 |
$ |
530,683 |
(8.5 |
)% |
||
EPS |
|
|
|
|||||
- Basic |
$ |
3.34 |
$ |
3.66 |
(8.8 |
)% |
||
- Diluted |
$ |
3.33 |
$ |
3.63 |
(8.4 |
) |
||
Weighted average number of shares outstanding |
|
|
|
|||||
- Basic |
145,455 |
144,829 |
0.4 |
% |
||||
- Diluted |
146,088 |
146,158 |
0.0 |
|
||||
|
|
|
|
|||||
|
Nine Months Ended |
September 30, 2019
|
||||||
|
September 30, 2019 |
September 30, 2018 |
Yr-o-Yr |
|||||
Noninterest income: |
|
|
|
|||||
Lending fees |
$ |
45,884 |
$ |
44,072 |
4.1 |
% |
||
Deposit account fees |
29,347 |
30,347 |
(3.3 |
) |
||||
Foreign exchange income |
20,366 |
14,069 |
44.8 |
|
||||
Wealth management fees |
12,453 |
10,989 |
13.3 |
|
||||
Interest rate contracts and other derivative income |
22,037 |
17,855 |
23.4 |
|
||||
Net gains on sales of loans |
2,967 |
5,081 |
(41.6 |
) |
||||
Net gains on sales of AFS investment securities |
3,066 |
2,374 |
29.1 |
|
||||
Net gains on sales of fixed assets |
48 |
5,602 |
(99.1 |
) |
||||
Net gain on sale of business |
— |
31,470 |
(100.0 |
) |
||||
Other income |
10,196 |
7,355 |
38.6 |
|
||||
Total noninterest income |
$ |
146,364 |
$ |
169,214 |
(13.5 |
)% |
||
Noninterest expense: |
|
|
|
|||||
Compensation and employee benefits |
$ |
300,649 |
$ |
285,832 |
5.2 |
% |
||
Occupancy and equipment expense |
52,592 |
50,879 |
3.4 |
|
||||
Deposit insurance premiums and regulatory assessments |
9,557 |
18,118 |
(47.3 |
) |
||||
Legal expense |
6,300 |
6,636 |
(5.1 |
) |
||||
Data processing |
9,945 |
10,017 |
(0.7 |
) |
||||
Consulting expense |
6,687 |
10,155 |
(34.2 |
) |
||||
Deposit related expense |
10,426 |
8,201 |
27.1 |
|
||||
Computer software expense |
18,845 |
16,081 |
17.2 |
|
||||
Other operating expense |
67,737 |
61,780 |
9.6 |
|
||||
Amortization of tax credit and other investments |
58,477 |
58,670 |
(0.3 |
) |
||||
Total noninterest expense |
$ |
541,215 |
$ |
526,369 |
2.8 |
% |
||
|
||||||||
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||
SELECTED AVERAGE BALANCES |
|||||||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||
Table 5 |
|
|
|
||||||||||||||||||||
|
Three Months Ended |
September 30, 2019
|
Nine Months Ended |
September 30, 2019
|
|||||||||||||||||||
|
September 30,
|
June 30, 2019 |
September 30,
|
Qtr-o-Qtr |
Yr-o-Yr |
September 30,
|
September 30,
|
Yr-o-Yr |
|||||||||||||||
Loans: |
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial: |
|
|
|
|
|
|
|
|
|||||||||||||||
C&I |
$ |
12,203,341 |
$ |
12,003,277 |
$ |
11,127,338 |
1.7 |
% |
9.7 |
% |
$ |
12,018,802 |
$ |
10,863,851 |
10.6 |
% |
|||||||
CRE |
9,685,092 |
9,501,566 |
8,952,483 |
1.9 |
|
8.2 |
|
9,522,238 |
8,880,668 |
7.2 |
|
||||||||||||
Multifamily residential |
2,561,648 |
2,510,271 |
2,238,757 |
2.0 |
|
14.4 |
|
2,523,962 |
2,170,583 |
16.3 |
|
||||||||||||
Construction and land |
694,665 |
675,967 |
622,272 |
2.8 |
|
11.6 |
|
652,096 |
649,150 |
0.5 |
|
||||||||||||
Consumer: |
|
|
|
|
|
|
|
|
|||||||||||||||
Single-family residential |
6,636,227 |
6,373,715 |
5,495,824 |
4.1 |
|
20.8 |
|
6,388,939 |
5,126,073 |
24.6 |
|
||||||||||||
HELOCs |
1,557,358 |
1,607,311 |
1,741,890 |
(3.1 |
) |
(10.6 |
) |
1,605,279 |
1,769,253 |
(9.3 |
) |
||||||||||||
Other consumer |
322,951 |
309,267 |
319,473 |
4.4 |
|
1.1 |
|
312,397 |
330,703 |
(5.5 |
) |
||||||||||||
Total loans (1)(2) |
$ |
33,661,282 |
$ |
32,981,374 |
$ |
30,498,037 |
2.1 |
% |
10.4 |
% |
$ |
33,023,713 |
$ |
29,790,281 |
10.9 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-earning assets |
$ |
40,919,386 |
$ |
39,461,101 |
$ |
36,822,293 |
3.7 |
% |
11.1 |
% |
$ |
39,716,462 |
$ |
36,039,382 |
10.2 |
% |
|||||||
Total assets |
$ |
43,136,273 |
$ |
41,545,441 |
$ |
38,659,262 |
3.8 |
% |
11.6 |
% |
$ |
41,815,490 |
$ |
37,874,434 |
10.4 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|||||||||||||||
Noninterest-bearing demand |
$ |
10,712,612 |
$ |
10,237,868 |
$ |
10,639,554 |
4.6 |
% |
0.7 |
% |
$ |
10,342,966 |
$ |
10,968,958 |
(5.7 |
)% |
|||||||
Interest-bearing checking |
4,947,511 |
5,221,110 |
4,515,256 |
(5.2 |
) |
9.6 |
|
5,145,308 |
4,487,314 |
14.7 |
|
||||||||||||
Money market |
8,344,993 |
7,856,055 |
7,613,030 |
6.2 |
|
9.6 |
|
8,094,933 |
7,919,845 |
2.2 |
|
||||||||||||
Savings |
2,154,592 |
2,106,626 |
2,194,792 |
2.3 |
|
(1.8 |
) |
2,117,773 |
2,286,402 |
(7.4 |
) |
||||||||||||
Total core deposits |
26,159,708 |
25,421,659 |
24,962,632 |
2.9 |
|
4.8 |
|
25,700,980 |
25,662,519 |
0.1 |
|
||||||||||||
Time deposits |
10,337,990 |
9,904,726 |
8,277,129 |
4.4 |
|
24.9 |
|
9,887,274 |
6,976,359 |
41.7 |
|
||||||||||||
Total deposits |
$ |
36,497,698 |
$ |
35,326,385 |
$ |
33,239,761 |
3.3 |
% |
9.8 |
% |
$ |
35,588,254 |
$ |
32,638,878 |
9.0 |
% |
|||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities |
$ |
26,773,253 |
$ |
25,860,541 |
$ |
23,190,465 |
3.5 |
% |
15.4 |
% |
$ |
26,033,713 |
$ |
22,233,394 |
17.1 |
% |
|||||||
Stockholders’ equity |
$ |
4,838,281 |
$ |
4,684,348 |
$ |
4,197,675 |
3.3 |
% |
15.3 |
% |
$ |
4,687,746 |
$ |
4,061,977 |
15.4 |
% |
|||||||
|
|||||||||||||||||||||||
(1) |
Includes ASC 310-30 discount of $18.2 million, $19.9 million and $25.9 million for the three months ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively, and $19.9 million and $29.9 million for the nine months ended September 30, 2019 and 2018, respectively. |
|
(2) |
Includes loans HFS. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||
QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES |
|||||||||||||||||||
($ in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
Table 6 |
|||||||||||||||||||
|
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
September 30, 2019 |
June 30, 2019 |
|||||||||||||||||
|
Average |
|
Average |
Average |
|
Average |
|||||||||||||
|
Balance |
Interest |
Yield/Rate (1) |
Balance |
Interest |
Yield/Rate (1) |
|||||||||||||
Assets |
|
|
|
|
|
|
|||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Interest-bearing cash and deposits with banks |
$ |
3,547,626 |
|
$ |
19,772 |
2.21 |
% |
$ |
2,852,060 |
|
$ |
16,861 |
2.37 |
% |
|||||
Resale agreements (2) |
981,196 |
|
6,881 |
2.78 |
% |
999,835 |
|
7,343 |
2.95 |
% |
|||||||||
AFS investment securities |
2,651,069 |
|
15,945 |
2.39 |
% |
2,551,383 |
|
15,685 |
2.47 |
% |
|||||||||
Loans (3) |
33,661,282 |
|
433,658 |
5.11 |
% |
32,981,374 |
|
434,450 |
5.28 |
% |
|||||||||
FHLB and FRB stock |
78,213 |
|
656 |
3.33 |
% |
76,449 |
|
505 |
2.65 |
% |
|||||||||
Total interest-earning assets |
40,919,386 |
|
476,912 |
4.62 |
% |
39,461,101 |
|
474,844 |
4.83 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Cash and due from banks |
441,898 |
|
|
|
439,449 |
|
|
|
|||||||||||
Allowance for loan losses |
(328,523 |
) |
|
|
(321,335 |
) |
|
|
|||||||||||
Other assets |
2,103,512 |
|
|
|
1,966,226 |
|
|
|
|||||||||||
Total assets |
$ |
43,136,273 |
|
|
|
$ |
41,545,441 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|||||||||||||
Checking deposits |
$ |
4,947,511 |
|
$ |
14,488 |
1.16 |
% |
$ |
5,221,110 |
|
$ |
15,836 |
1.22 |
% |
|||||
Money market deposits |
8,344,993 |
|
26,943 |
1.28 |
% |
7,856,055 |
|
28,681 |
1.46 |
% |
|||||||||
Savings deposits |
2,154,592 |
|
2,656 |
0.49 |
% |
2,106,626 |
|
2,477 |
0.47 |
% |
|||||||||
Time deposits |
10,337,990 |
|
52,733 |
2.02 |
% |
9,904,726 |
|
50,970 |
2.06 |
% |
|||||||||
Federal funds purchased and other short-term borrowings |
40,433 |
|
382 |
3.75 |
% |
35,575 |
|
361 |
4.07 |
% |
|||||||||
FHLB advances |
745,263 |
|
5,021 |
2.67 |
% |
533,841 |
|
4,011 |
3.01 |
% |
|||||||||
Repurchase agreements (2) |
50,000 |
|
3,239 |
25.70 |
% |
50,000 |
|
3,469 |
27.83 |
% |
|||||||||
Long-term debt and finance lease liabilities |
152,471 |
|
1,643 |
4.28 |
% |
152,608 |
|
1,713 |
4.50 |
% |
|||||||||
Total interest-bearing liabilities |
26,773,253 |
|
107,105 |
1.59 |
% |
25,860,541 |
|
107,518 |
1.67 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-bearing liabilities and stockholders’ equity: |
|
|
|
|
|
|
|||||||||||||
Demand deposits |
10,712,612 |
|
|
|
10,237,868 |
|
|
|
|||||||||||
Accrued expenses and other liabilities |
812,127 |
|
|
|
762,684 |
|
|
|
|||||||||||
Stockholders’ equity |
4,838,281 |
|
|
|
4,684,348 |
|
|
|
|||||||||||
Total liabilities and stockholders’ equity |
$ |
43,136,273 |
|
|
|
$ |
41,545,441 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Interest rate spread |
|
|
3.03 |
% |
|
|
3.16 |
% |
|||||||||||
Net interest income and net interest margin |
|
$ |
369,807 |
3.59 |
% |
|
$ |
367,326 |
3.73 |
% |
|||||||||
Adjusted net interest income and adjusted net interest margin (4) |
|
$ |
367,286 |
3.56 |
% |
|
$ |
365,607 |
3.71 |
% |
|||||||||
|
|||||||||||||||||||
(1) |
Annualized. |
|
(2) |
Average balances of resale and repurchase agreements have been reported net, pursuant to ASC 210-20-45-11, Balance Sheet Offsetting: Repurchase and Reverse Repurchase Agreements. The weighted-average yields of gross resale agreements were 2.57% and 2.70% for the three months ended September 30, 2019 and June 30, 2019, respectively. The weighted-average interest rates of gross repurchase agreements were 4.68% and 4.93% for the three months ended September 30, 2019 and June 30, 2019, respectively. |
|
(3) |
Includes loans HFS. ASC 310-30 discount was $18.2 million and $19.9 million for the three months ended September 30, 2019 and June 30, 2019, respectively. |
|
(4) |
See reconciliation of GAAP to non-GAAP financial measures in Table 15. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||
QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES |
|||||||||||||||||||
($ in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
Table 7 |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
September 30, 2019 |
September 30, 2018 |
||||||||||||||||||
Average |
|
Average |
Average |
|
Average |
||||||||||||||
Balance |
Interest |
Yield/Rate (1) |
Balance |
Interest |
Yield/Rate (1) |
||||||||||||||
Assets |
|
|
|
|
|
|
|||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Interest-bearing cash and deposits with banks |
$ |
3,547,626 |
|
$ |
19,772 |
2.21 |
% |
$ |
2,521,002 |
|
$ |
13,353 |
2.10 |
% |
|||||
Resale agreements (2) |
981,196 |
|
6,881 |
2.78 |
% |
1,002,500 |
|
7,393 |
2.93 |
% |
|||||||||
AFS investment securities |
2,651,069 |
|
15,945 |
2.39 |
% |
2,727,219 |
|
15,180 |
2.21 |
% |
|||||||||
Loans (3) |
33,661,282 |
|
433,658 |
5.11 |
% |
30,498,037 |
|
385,538 |
5.02 |
% |
|||||||||
FHLB and FRB stock |
78,213 |
|
656 |
3.33 |
% |
73,535 |
|
721 |
3.89 |
% |
|||||||||
Total interest-earning assets |
40,919,386 |
|
476,912 |
4.62 |
% |
36,822,293 |
|
422,185 |
4.55 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Cash and due from banks |
441,898 |
|
|
|
424,350 |
|
|
|
|||||||||||
Allowance for loan losses |
(328,523 |
) |
|
|
(301,557 |
) |
|
|
|||||||||||
Other assets |
2,103,512 |
|
|
|
1,714,176 |
|
|
|
|||||||||||
Total assets |
$ |
43,136,273 |
|
|
|
$ |
38,659,262 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|||||||||||||
Checking deposits |
$ |
4,947,511 |
|
$ |
14,488 |
1.16 |
% |
$ |
4,515,256 |
|
$ |
9,551 |
0.84 |
% |
|||||
Money market deposits |
8,344,993 |
|
26,943 |
1.28 |
% |
7,613,030 |
|
21,411 |
1.12 |
% |
|||||||||
Savings deposits |
2,154,592 |
|
2,656 |
0.49 |
% |
2,194,792 |
|
2,308 |
0.42 |
% |
|||||||||
Time deposits |
10,337,990 |
|
52,733 |
2.02 |
% |
8,277,129 |
|
31,762 |
1.52 |
% |
|||||||||
Federal funds purchased and other short-term borrowings |
40,433 |
|
382 |
3.75 |
% |
58,218 |
|
643 |
4.38 |
% |
|||||||||
FHLB advances |
745,263 |
|
5,021 |
2.67 |
% |
325,246 |
|
2,732 |
3.33 |
% |
|||||||||
Repurchase agreements (2) |
50,000 |
|
3,239 |
25.70 |
% |
50,000 |
|
3,366 |
26.71 |
% |
|||||||||
Long-term debt and finance lease liabilities |
152,471 |
|
1,643 |
4.28 |
% |
156,794 |
|
1,692 |
4.28 |
% |
|||||||||
Total interest-bearing liabilities |
26,773,253 |
|
107,105 |
1.59 |
% |
23,190,465 |
|
73,465 |
1.26 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-bearing liabilities and stockholders’ equity: |
|
|
|
|
|
|
|||||||||||||
Demand deposits |
10,712,612 |
|
|
|
10,639,554 |
|
|
|
|||||||||||
Accrued expenses and other liabilities |
812,127 |
|
|
|
631,568 |
|
|
|
|||||||||||
Stockholders’ equity |
4,838,281 |
|
|
|
4,197,675 |
|
|
|
|||||||||||
Total liabilities and stockholders’ equity |
$ |
43,136,273 |
|
|
|
$ |
38,659,262 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Interest rate spread |
|
|
3.03 |
% |
|
|
3.29 |
% |
|||||||||||
Net interest income and net interest margin |
|
$ |
369,807 |
3.59 |
% |
|
$ |
348,720 |
3.76 |
% |
|||||||||
Adjusted net interest income and adjusted net interest margin (4) |
|
$ |
367,286 |
3.56 |
% |
|
$ |
345,857 |
3.72 |
% |
|||||||||
|
|||||||||||||||||||
(1) |
Annualized. |
|
(2) |
Average balances of resale and repurchase agreements have been reported net, pursuant to ASC 210-20-45-11, Balance Sheet Offsetting: Repurchase and Reverse Repurchase Agreements. The weighted-average yields of gross resale agreements were 2.57% and 2.63% for the three months ended September 30, 2019 and 2018, respectively. The weighted-average interest rates of gross repurchase agreements were 4.68% and 4.65% for the three months ended September 30, 2019 and 2018, respectively. |
|
(3) |
Includes loans HFS. ASC 310-30 discount was $18.2 million and $25.9 million for the three months ended September 30, 2019 and 2018, respectively. |
|
(4) |
See reconciliation of GAAP to non-GAAP financial measures in Table 15. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||
YEAR-TO-DATE AVERAGE BALANCES, YIELDS AND RATES |
|||||||||||||||||||
($ in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
Table 8 |
|||||||||||||||||||
|
Nine Months Ended |
||||||||||||||||||
September 30, 2019 |
September 30, 2018 |
||||||||||||||||||
Average |
|
Average |
Average |
|
Average |
||||||||||||||
Balance |
Interest |
Yield/Rate (1) |
Balance |
Interest |
Yield/Rate (1) |
||||||||||||||
Assets |
|
|
|
|
|
|
|||||||||||||
Interest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Interest-bearing cash and deposits with banks |
$ |
2,996,340 |
|
$ |
52,103 |
2.32 |
% |
$ |
2,387,712 |
|
$ |
36,013 |
2.02 |
% |
|||||
Resale agreements (2) |
1,005,147 |
|
22,070 |
2.94 |
% |
1,016,044 |
|
21,509 |
2.83 |
% |
|||||||||
AFS investment securities |
2,614,949 |
|
47,378 |
2.42 |
% |
2,771,727 |
|
45,695 |
2.20 |
% |
|||||||||
Loans (3) |
33,023,713 |
|
1,291,642 |
5.23 |
% |
29,790,281 |
|
1,088,997 |
4.89 |
% |
|||||||||
FHLB and FRB stock |
76,313 |
|
1,874 |
3.28 |
% |
73,618 |
|
2,155 |
3.91 |
% |
|||||||||
Total interest-earning assets |
39,716,462 |
|
1,415,067 |
4.76 |
% |
36,039,382 |
|
1,194,369 |
4.43 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-earning assets: |
|
|
|
|
|
|
|||||||||||||
Cash and due from banks |
449,739 |
|
|
|
433,299 |
|
|
|
|||||||||||
Allowance for loan losses |
(321,486 |
) |
|
|
(293,403 |
) |
|
|
|||||||||||
Other assets |
1,970,775 |
|
|
|
1,695,156 |
|
|
|
|||||||||||
Total assets |
$ |
41,815,490 |
|
|
|
$ |
37,874,434 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|||||||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|||||||||||||
Checking deposits |
$ |
5,145,308 |
|
$ |
44,579 |
1.16 |
% |
$ |
4,487,314 |
|
$ |
24,694 |
0.74 |
% |
|||||
Money market deposits |
8,094,933 |
|
85,858 |
1.42 |
% |
7,919,845 |
|
56,056 |
0.95 |
% |
|||||||||
Savings deposits |
2,117,773 |
|
7,360 |
0.46 |
% |
2,286,402 |
|
6,364 |
0.37 |
% |
|||||||||
Time deposits |
9,887,274 |
|
148,992 |
2.01 |
% |
6,976,359 |
|
68,319 |
1.31 |
% |
|||||||||
Federal funds purchased and other short-term borrowings |
45,410 |
|
1,359 |
4.00 |
% |
23,805 |
|
774 |
4.35 |
% |
|||||||||
FHLB advances |
540,535 |
|
12,011 |
2.97 |
% |
327,978 |
|
7,544 |
3.08 |
% |
|||||||||
Repurchase agreements (2) |
50,000 |
|
10,200 |
27.27 |
% |
50,000 |
|
8,714 |
23.30 |
% |
|||||||||
Long-term debt and finance lease liabilities |
152,480 |
|
5,114 |
4.48 |
% |
161,691 |
|
4,812 |
3.98 |
% |
|||||||||
Total interest-bearing liabilities |
26,033,713 |
|
315,473 |
1.62 |
% |
22,233,394 |
|
177,277 |
1.07 |
% |
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Noninterest-bearing liabilities and stockholders’ equity: |
|
|
|
|
|
|
|||||||||||||
Demand deposits |
10,342,966 |
|
|
|
10,968,958 |
|
|
|
|||||||||||
Accrued expenses and other liabilities |
751,065 |
|
|
|
610,105 |
|
|
|
|||||||||||
Stockholders’ equity |
4,687,746 |
|
|
|
4,061,977 |
|
|
|
|||||||||||
Total liabilities and stockholders’ equity |
$ |
41,815,490 |
|
|
|
$ |
37,874,434 |
|
|
|
|||||||||
|
|
|
|
|
|
|
|||||||||||||
Interest rate spread |
|
|
3.14 |
% |
|
|
3.36 |
% |
|||||||||||
Net interest income and net interest margin |
|
$ |
1,099,594 |
3.70 |
% |
|
$ |
1,017,092 |
3.77 |
% |
|||||||||
Adjusted net interest income and adjusted net interest margin (4) |
|
$ |
1,093,176 |
3.68 |
% |
|
$ |
1,002,730 |
3.72 |
% |
|||||||||
|
|||||||||||||||||||
(1) |
Annualized. |
|
(2) |
Average balances of resale and repurchase agreements have been reported net, pursuant to ASC 210-20-45-11, Balance Sheet Offsetting: Repurchase and Reverse Repurchase Agreements. The weighted-average yields of gross resale agreements were 2.69% and 2.59% for the nine months ended September 30, 2019 and 2018, respectively. The weighted-average interest rates of gross repurchase agreements were 4.87% and 4.36% for the nine months ended September 30, 2019 and 2018, respectively. |
|
(3) |
Includes loans HFS. ASC 310-30 discount was $19.9 million and $29.9 million for the nine months ended September 30, 2019 and 2018, respectively. |
|
(4) |
See reconciliation of GAAP to non-GAAP financial measures in Table 15. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||
SELECTED RATIOS |
|||||||||||||||
(unaudited) |
|||||||||||||||
Table 9 |
|||||||||||||||
|
Three Months Ended (1) |
|
September 30, 2019
|
||||||||||||
|
September 30,
|
June 30,
|
September 30,
|
|
Qtr-o-Qtr |
|
Yr-o-Yr |
|
|||||||
Return on average assets |
1.58 |
% |
1.45 |
% |
1.76 |
% |
|
13 |
|
bps |
(18 |
) |
bps |
||
Adjusted return on average assets (2) |
1.58 |
% |
1.74 |
% |
1.76 |
% |
|
(16 |
) |
|
(18 |
) |
|
||
Return on average equity |
14.06 |
% |
12.88 |
% |
16.19 |
% |
|
118 |
|
|
(213 |
) |
|
||
Adjusted return on average equity (2) |
14.06 |
% |
15.45 |
% |
16.19 |
% |
|
(139 |
) |
|
(213 |
) |
|
||
Return on average tangible equity (2) |
15.75 |
% |
14.51 |
% |
18.47 |
% |
|
124 |
|
|
(272 |
) |
|
||
Adjusted return on average tangible equity (2) |
15.75 |
% |
17.39 |
% |
18.47 |
% |
|
(164 |
) |
|
(272 |
) |
|
||
Interest rate spread |
3.03 |
% |
3.16 |
% |
3.29 |
% |
|
(13 |
) |
|
(26 |
) |
|
||
Net interest margin |
3.59 |
% |
3.73 |
% |
3.76 |
% |
|
(14 |
) |
|
(17 |
) |
|
||
Adjusted net interest margin (2) |
3.56 |
% |
3.71 |
% |
3.72 |
% |
|
(15 |
) |
|
(16 |
) |
|
||
Average loan yield |
5.11 |
% |
5.28 |
% |
5.02 |
% |
|
(17 |
) |
|
9 |
|
|
||
Adjusted average loan yield (2) |
5.08 |
% |
5.26 |
% |
4.97 |
% |
|
(18 |
) |
|
11 |
|
|
||
Yield on average interest-earning assets |
4.62 |
% |
4.83 |
% |
4.55 |
% |
|
(21 |
) |
|
7 |
|
|
||
Average cost of interest-bearing deposits |
1.49 |
% |
1.57 |
% |
1.14 |
% |
|
(8 |
) |
|
35 |
|
|
||
Average cost of deposits |
1.05 |
% |
1.11 |
% |
0.78 |
% |
|
(6 |
) |
|
27 |
|
|
||
Average cost of funds |
1.13 |
% |
1.19 |
% |
0.86 |
% |
|
(6 |
) |
|
27 |
|
|
||
Adjusted pre-tax, pre-provision profitability ratio (2) |
2.42 |
% |
2.51 |
% |
2.44 |
% |
|
(9 |
) |
|
(2 |
) |
|
||
Adjusted noninterest expense/average assets (2) |
1.46 |
% |
1.54 |
% |
1.62 |
% |
|
(8 |
) |
|
(16 |
) |
|
||
Efficiency ratio |
41.93 |
% |
42.29 |
% |
45.50 |
% |
|
(36 |
) |
|
(357 |
) |
|
||
Adjusted efficiency ratio (2) |
37.66 |
% |
38.03 |
% |
39.89 |
% |
|
(37 |
) |
bps |
(223 |
) |
bps |
||
|
|
|
|
|
|
|
|
|
|||||||
|
Nine Months Ended (1) |
September 30, 2019
|
|
|
|
|
|||||||||
|
September 30,
|
September 30,
|
Yr-o-Yr |
|
|
|
|
||||||||
Return on average assets |
1.55 |
% |
1.87 |
% |
(32 |
) |
bps |
|
|
|
|
||||
Adjusted return on average assets (2) |
1.67 |
% |
1.80 |
% |
(13 |
) |
|
|
|
|
|
||||
Return on average equity |
13.86 |
% |
17.47 |
% |
(361 |
) |
|
|
|
|
|
||||
Adjusted return on average equity (2) |
14.85 |
% |
16.74 |
% |
(189 |
) |
|
|
|
|
|
||||
Return on average tangible equity (2) |
15.58 |
% |
20.03 |
% |
(445 |
) |
|
|
|
|
|
||||
Adjusted return on average tangible equity (2) |
16.70 |
% |
19.20 |
% |
(250 |
) |
|
|
|
|
|
||||
Interest rate spread |
3.14 |
% |
3.36 |
% |
(22 |
) |
|
|
|
|
|
||||
Net interest margin |
3.70 |
% |
3.77 |
% |
(7 |
) |
|
|
|
|
|
||||
Adjusted net interest margin (2) |
3.68 |
% |
3.72 |
% |
(4 |
) |
|
|
|
|
|
||||
Average loan yield |
5.23 |
% |
4.89 |
% |
34 |
|
|
|
|
|
|
||||
Adjusted average loan yield (2) |
5.20 |
% |
4.82 |
% |
38 |
|
|
|
|
|
|
||||
Yield on average interest-earning assets |
4.76 |
% |
4.43 |
% |
33 |
|
|
|
|
|
|
||||
Average cost of interest-bearing deposits |
1.52 |
% |
0.96 |
% |
56 |
|
|
|
|
|
|
||||
Average cost of deposits |
1.08 |
% |
0.64 |
% |
44 |
|
|
|
|
|
|
||||
Average cost of funds |
1.16 |
% |
0.71 |
% |
45 |
|
|
|
|
|
|
||||
Adjusted pre-tax, pre-provision profitability ratio (2) |
2.45 |
% |
2.44 |
% |
1 |
|
|
|
|
|
|
||||
Adjusted noninterest expense/average assets (2) |
1.53 |
% |
1.64 |
% |
(11 |
) |
|
|
|
|
|
||||
Efficiency ratio |
43.44 |
% |
44.37 |
% |
(93 |
) |
|
|
|
|
|
||||
Adjusted efficiency ratio (2) |
38.47 |
% |
40.13 |
% |
(166 |
) |
bps |
|
|
|
|
||||
|
|||||||||||||||
(1) |
Annualized except for efficiency ratio. |
|
(2) |
See reconciliation of GAAP to non-GAAP financial measures in Tables 13, 14, 15 and 16. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||
ALLOWANCE FOR CREDIT LOSSES |
|||||||||||||||||||
($ in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
Table 10 |
|||||||||||||||||||
|
|||||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||||
Non-Purchased Credit Impaired (“Non-PCI”) Loans |
|
|
|
|
|
||||||||||||||
Allowance for non-PCI loans, beginning of period |
$ |
330,620 |
|
$ |
317,880 |
|
$ |
301,511 |
|
$ |
311,300 |
|
$ |
287,070 |
|
||||
Provision for loan losses on non-PCI loans |
37,884 |
|
20,740 |
|
12,650 |
|
79,272 |
|
47,722 |
|
|||||||||
Net (charge-offs) recoveries: |
|
|
|
|
|
||||||||||||||
Commercial: |
|
|
|
|
|
||||||||||||||
C&I |
(23,450 |
) |
(10,032 |
) |
(4,051 |
) |
(48,475 |
) |
(27,600 |
) |
|||||||||
CRE |
875 |
|
1,837 |
|
2 |
|
2,934 |
|
431 |
|
|||||||||
Multifamily residential |
42 |
|
53 |
|
77 |
|
376 |
|
1,471 |
|
|||||||||
Construction and land |
21 |
|
439 |
|
23 |
|
523 |
|
716 |
|
|||||||||
Consumer: |
|
|
|
|
|
||||||||||||||
Single-family residential |
49 |
|
72 |
|
295 |
|
123 |
|
1,107 |
|
|||||||||
HELOCs |
5 |
|
— |
|
— |
|
7 |
|
— |
|
|||||||||
Other consumer |
(5 |
) |
(7 |
) |
(5 |
) |
(26 |
) |
(183 |
) |
|||||||||
Total net charge-offs |
(22,463 |
) |
(7,638 |
) |
(3,659 |
) |
(44,538 |
) |
(24,058 |
) |
|||||||||
Foreign currency translation adjustments |
(465 |
) |
(362 |
) |
(492 |
) |
(458 |
) |
(724 |
) |
|||||||||
Allowance for non-PCI loans, end of period |
345,576 |
|
330,620 |
|
310,010 |
|
345,576 |
|
310,010 |
|
|||||||||
Purchased Credit Impaired (“PCI”) Loans |
|
|
|
|
|
||||||||||||||
Allowance for PCI loans, beginning of period |
5 |
|
14 |
|
39 |
|
22 |
|
58 |
|
|||||||||
Reversal of loan losses on PCI loans |
(5 |
) |
(9 |
) |
(8 |
) |
(22 |
) |
(27 |
) |
|||||||||
Allowance for PCI loans, end of period |
— |
|
5 |
|
31 |
|
— |
|
31 |
|
|||||||||
Allowance for loan losses |
345,576 |
|
330,625 |
|
310,041 |
|
345,576 |
|
310,041 |
|
|||||||||
Unfunded Credit Facilities |
|
|
|
|
|
||||||||||||||
Allowance for unfunded credit reserves, beginning of period |
13,019 |
|
14,505 |
|
14,019 |
|
12,566 |
|
13,318 |
|
|||||||||
Provision for (reversal of) unfunded credit reserves |
405 |
|
(1,486 |
) |
(2,100 |
) |
858 |
|
(1,399 |
) |
|||||||||
Allowance for unfunded credit reserves, end of period |
13,424 |
|
13,019 |
|
11,919 |
|
13,424 |
|
11,919 |
|
|||||||||
Allowance for credit losses |
$ |
359,000 |
|
$ |
343,644 |
|
$ |
321,960 |
|
$ |
359,000 |
|
$ |
321,960 |
|
||||
|
|||||||||||||||||||
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||
CREDIT QUALITY |
||||||||||||
($ in thousands) |
||||||||||||
(unaudited) |
||||||||||||
Table 11 |
||||||||||||
Non-PCI Nonperforming Assets |
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
|||||||||
|
|
|
|
|||||||||
Nonaccrual loans: |
|
|
|
|||||||||
Commercial: |
|
|
|
|||||||||
C&I |
$ |
90,830 |
|
$ |
73,150 |
|
$ |
72,797 |
|
|||
CRE |
18,942 |
|
20,914 |
|
24,752 |
|
||||||
Multifamily residential |
551 |
|
1,027 |
|
1,761 |
|
||||||
Consumer: |
|
|
|
|||||||||
Single-family residential |
9,484 |
|
13,075 |
|
5,222 |
|
||||||
HELOCs |
9,924 |
|
7,344 |
|
6,872 |
|
||||||
Other consumer |
2,495 |
|
2,504 |
|
2,491 |
|
||||||
Total nonaccrual loans |
132,226 |
|
118,014 |
|
113,895 |
|
||||||
Other real estate owned, net |
1,122 |
|
130 |
|
748 |
|
||||||
Other nonperforming assets |
1,167 |
|
1,167 |
|
— |
|
||||||
Total nonperforming assets |
$ |
134,515 |
|
$ |
119,311 |
|
$ |
114,643 |
|
|||
|
||||||||||||
Credit Quality Ratios |
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
|||||||||
|
|
|
|
|||||||||
Non-PCI nonperforming assets to total assets (1) |
0.31 |
% |
0.28 |
% |
0.29 |
% |
||||||
Non-PCI nonaccrual loans to loans HFI (1) |
0.39 |
% |
0.35 |
% |
0.36 |
% |
||||||
Allowance for loan losses to loans HFI (1) |
1.02 |
% |
0.98 |
% |
0.99 |
% |
||||||
Allowance for loan losses to non-PCI nonaccrual loans |
261.35 |
% |
280.16 |
% |
272.22 |
% |
||||||
Annualized quarterly net charge-offs to average loans HFI |
0.26 |
% |
0.09 |
% |
0.05 |
% |
||||||
Annualized year-to-date net charge-offs to average loans HFI |
0.18 |
% |
0.14 |
% |
0.11 |
% |
||||||
|
||||||||||||
(1) |
Total assets and loans HFI include PCI loans of $240.7 million, $270.9 million and $345.0 million as of September 30, 2019, June 30, 2019 and September 30, 2018, respectively. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||
($ in thousands) |
||||||||||||
(unaudited) |
||||||||||||
Table 12 |
|
|
|
|
||||||||
During the second quarter of 2019, the Company reversed $30.1 million of certain previously claimed tax credits related to the DC Solar tax credit investments (“DC Solar”). The table below shows the computation of the Company’s effective tax rate excluding the impact of the DC Solar tax credits reversal. Management believes that excluding the impact of the DC Solar tax credits reversal from the effective tax rate computation allows comparability to prior periods. |
||||||||||||
|
|
|
|
|
||||||||
|
|
Three Months Ended |
||||||||||
|
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
||||||||
Income tax expense |
(a) |
$ |
34,951 |
|
$ |
72,797 |
|
$ |
33,563 |
|
||
Less: Reversal of certain previously claimed tax credits related to DC Solar |
(b) |
— |
|
(30,104 |
) |
— |
|
|||||
Adjusted income tax expense |
(c) |
$ |
34,951 |
|
$ |
42,693 |
|
$ |
33,563 |
|
||
|
|
|
|
|
||||||||
Income before income taxes |
(d) |
206,367 |
|
223,177 |
|
204,865 |
|
|||||
|
|
|
|
|
||||||||
Effective tax rate |
(a)/(d) |
16.9 |
% |
32.6 |
% |
16.4 |
% |
|||||
Less: Reversal of certain previously claimed tax credits related to DC Solar |
(b)/(d) |
— |
% |
(13.5 |
)% |
— |
% |
|||||
Adjusted effective tax rate |
(c)/(d) |
16.9 |
% |
19.1 |
% |
16.4 |
% |
|||||
|
|
|
|
|
||||||||
|
|
Nine Months Ended |
|
|||||||||
|
|
September 30, 2019 |
September 30, 2018 |
|
||||||||
Income tax expense |
(e) |
$ |
138,815 |
|
$ |
82,958 |
|
|
||||
Less: Reversal of certain previously claimed tax credits related to DC Solar |
(f) |
(30,104 |
) |
— |
|
|
||||||
Adjusted income tax expense |
(g) |
$ |
108,711 |
|
$ |
82,958 |
|
|
||||
|
|
|
|
|
||||||||
Income before income taxes |
(h) |
624,635 |
|
613,641 |
|
|
||||||
|
|
|
|
|
||||||||
Effective tax rate |
(e)/(h) |
22.2 |
% |
13.5 |
% |
|
||||||
Less: Reversal of certain previously claimed tax credits related to DC Solar |
(f)/(h) |
(4.8 |
)% |
— |
% |
|
||||||
Adjusted effective tax rate |
(g)/(h) |
17.4 |
% |
13.5 |
% |
|
||||||
|
|
|
|
|
||||||||
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||
($ and shares in thousands, except for per share data) |
||||||||||||
(unaudited) |
||||||||||||
Table 13 |
||||||||||||
During the first quarter of 2019, the Company recorded a $7.0 million pre-tax impairment charge related to DC Solar. During the second quarter of 2019, the Company reversed $30.1 million of certain previously claimed tax credits related to DC Solar. During the first quarter of 2018, the Company sold its Desert Community Bank (“DCB”) branches and recognized a pre-tax gain on sale of $31.5 million. Management believes that presenting the computations of the adjusted net income, adjusted diluted earnings per common share, adjusted return on average assets and adjusted return on average equity that exclude the after-tax impact of the impairment charge related to DC Solar, the reversal of certain previously claimed tax credits related to DC Solar and the after-tax impact of the gain on the sale of the DCB branches (where applicable) provides clarity to financial statement users regarding the ongoing performance of the Company and allows comparability to prior periods. |
||||||||||||
|
||||||||||||
|
|
Three Months Ended |
||||||||||
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
|||||||||
Net income |
(a) |
$ |
171,416 |
|
$ |
150,380 |
|
$ |
171,302 |
|
||
Add: Reversal of certain previously claimed tax credits related to DC Solar |
|
— |
|
30,104 |
|
— |
|
|||||
Adjusted net income |
(b) |
$ |
171,416 |
|
$ |
180,484 |
|
$ |
171,302 |
|
||
|
|
|
|
|
||||||||
Diluted weighted average number of shares outstanding |
|
146,120 |
|
146,052 |
|
146,173 |
|
|||||
Diluted EPS |
|
$ |
1.17 |
|
$ |
1.03 |
|
$ |
1.17 |
|
||
Diluted EPS impact of reversal of certain previously claimed tax credits related to DC Solar |
|
— |
|
0.21 |
|
— |
|
|||||
Adjusted diluted EPS |
|
$ |
1.17 |
|
$ |
1.24 |
|
$ |
1.17 |
|
||
|
|
|
|
|
||||||||
Average total assets |
(c) |
$ |
43,136,273 |
|
$ |
41,545,441 |
|
$ |
38,659,262 |
|
||
Average stockholders’ equity |
(d) |
$ |
4,838,281 |
|
$ |
4,684,348 |
|
$ |
4,197,675 |
|
||
Return on average assets (1) |
(a)/(c) |
1.58 |
% |
1.45 |
% |
1.76 |
% |
|||||
Adjusted return on average assets (1) |
(b)/(c) |
1.58 |
% |
1.74 |
% |
1.76 |
% |
|||||
Return on average equity (1) |
(a)/(d) |
14.06 |
% |
12.88 |
% |
16.19 |
% |
|||||
Adjusted return on average equity (1) |
(b)/(d) |
14.06 |
% |
15.45 |
% |
16.19 |
% |
|||||
|
|
|
|
|
||||||||
|
|
Nine Months Ended |
|
|||||||||
|
|
September 30, 2019 |
September 30, 2018 |
|
||||||||
Net income |
(e) |
$ |
485,820 |
|
$ |
530,683 |
|
|
||||
Add: Impairment charge related to DC Solar (2) |
|
6,978 |
|
— |
|
|
||||||
Less: Gain on sale of business |
|
— |
|
(31,470 |
) |
|
||||||
Tax effect of adjustments (3) |
|
(2,063 |
) |
9,303 |
|
|
||||||
Add: Reversal of certain previously claimed tax credits related to DC Solar |
|
30,104 |
|
— |
|
|
||||||
Adjusted net income |
(f) |
$ |
520,839 |
|
$ |
508,516 |
|
|
||||
|
|
|
|
|
||||||||
Diluted weighted average number of shares outstanding |
|
146,088 |
|
146,158 |
|
|
||||||
Diluted EPS |
|
$ |
3.33 |
|
$ |
3.63 |
|
|
||||
Diluted EPS impact of impairment charge related to DC Solar, net of tax |
|
0.03 |
|
— |
|
|
||||||
Diluted EPS impact of gain on sale of business, net of tax |
|
— |
|
(0.15 |
) |
|
||||||
Diluted EPS impact of reversal of certain previously claimed tax credits related to DC Solar |
|
0.21 |
|
— |
|
|
||||||
Adjusted diluted EPS |
|
$ |
3.57 |
|
$ |
3.48 |
|
|
||||
|
|
|
|
|
||||||||
Average total assets |
(g) |
$ |
41,815,490 |
|
$ |
37,874,434 |
|
|
||||
Average stockholders’ equity |
(h) |
$ |
4,687,746 |
|
$ |
4,061,977 |
|
|
||||
Return on average assets (1) |
(e)/(g) |
1.55 |
% |
1.87 |
% |
|
||||||
Adjusted return on average assets (1) |
(f)/(g) |
1.67 |
% |
1.80 |
% |
|
||||||
Return on average equity (1) |
(e)/(h) |
13.86 |
% |
17.47 |
% |
|
||||||
Adjusted return on average equity (1) |
(f)/(h) |
14.85 |
% |
16.74 |
% |
|
||||||
|
||||||||||||
(1) |
Annualized. |
|
(2) |
Included in Amortization of tax credit and other investments. |
|
(3) |
Applied statutory rate of 29.56%. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||
($ in thousands) |
||||||||||||
(unaudited) |
||||||||||||
Table 14 |
||||||||||||
Adjusted efficiency ratio represents adjusted noninterest expense divided by adjusted revenue. Adjusted pre-tax, pre-provision profitability ratio represents the aggregate of adjusted revenue less adjusted noninterest expense, divided by average total assets. Adjusted revenue represents the aggregate of net interest income and adjusted noninterest income, where adjusted noninterest income excludes the gain on the sale of the DCB branches that were sold in the first quarter of 2018 (where applicable). Adjusted noninterest expense excludes the amortization of tax credit and other investments and the amortization of core deposit intangibles. Management believes that the measures and ratios presented below provide clarity to financial statement users regarding the ongoing performance of the Company and allow comparability to prior periods. |
||||||||||||
|
||||||||||||
|
|
Three Months Ended |
||||||||||
|
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
||||||||
Net interest income before provision for credit losses |
(a) |
$ |
369,807 |
|
$ |
367,326 |
|
$ |
348,720 |
|
||
Total noninterest income |
|
51,474 |
|
52,759 |
|
46,502 |
|
|||||
Total revenue |
(b) |
$ |
421,281 |
|
$ |
420,085 |
|
$ |
395,222 |
|
||
|
|
|
|
|
||||||||
Total noninterest expense |
(c) |
$ |
176,630 |
|
$ |
177,663 |
|
$ |
179,815 |
|
||
Less: Amortization of tax credit and other investments |
|
(16,833 |
) |
(16,739 |
) |
(20,789 |
) |
|||||
Amortization of core deposit intangibles |
|
(1,148 |
) |
(1,152 |
) |
(1,369 |
) |
|||||
Adjusted noninterest expense |
(d) |
$ |
158,649 |
|
$ |
159,772 |
|
$ |
157,657 |
|
||
Efficiency ratio |
(c)/(b) |
41.93 |
% |
42.29 |
% |
45.50 |
% |
|||||
Adjusted efficiency ratio |
(d)/(b) |
37.66 |
% |
38.03 |
% |
39.89 |
% |
|||||
Adjusted pre-tax, pre-provision income |
(b)-(d) = (e) |
$ |
262,632 |
|
$ |
260,313 |
|
$ |
237,565 |
|
||
Average total assets |
(f) |
$ |
43,136,273 |
|
$ |
41,545,441 |
|
$ |
38,659,262 |
|
||
Adjusted pre-tax, pre-provision profitability ratio (1) |
(e)/(f) |
2.42 |
% |
2.51 |
% |
2.44 |
% |
|||||
Adjusted noninterest expense (1)/average assets |
(d)/(f) |
1.46 |
% |
1.54 |
% |
1.62 |
% |
|||||
|
|
|
|
|
||||||||
|
|
Nine Months Ended |
|
|||||||||
|
|
September 30, 2019 |
September 30, 2018 |
|
||||||||
Net interest income before provision for credit losses |
(g) |
$ |
1,099,594 |
|
$ |
1,017,092 |
|
|
||||
Total noninterest income |
|
146,364 |
|
169,214 |
|
|
||||||
Total revenue |
(h) |
1,245,958 |
|
1,186,306 |
|
|
||||||
Noninterest income |
|
146,364 |
|
169,214 |
|
|
||||||
Less: Gain on sale of business |
|
— |
|
(31,470 |
) |
|
||||||
Adjusted noninterest income |
(i) |
$ |
146,364 |
|
$ |
137,744 |
|
|
||||
Adjusted revenue |
(g)+(i) = (j) |
$ |
1,245,958 |
|
$ |
1,154,836 |
|
|
||||
|
|
|
|
|
||||||||
Total noninterest expense |
(k) |
$ |
541,215 |
|
$ |
526,369 |
|
|
||||
Less: Amortization of tax credit and other investments |
|
(58,477 |
) |
(58,670 |
) |
|
||||||
Amortization of core deposit intangibles |
|
(3,474 |
) |
(4,227 |
) |
|
||||||
Adjusted noninterest expense |
(l) |
$ |
479,264 |
|
$ |
463,472 |
|
|
||||
Efficiency ratio |
(k)/(h) |
43.44 |
% |
44.37 |
% |
|
||||||
Adjusted efficiency ratio |
(l)/(j) |
38.47 |
% |
40.13 |
% |
|
||||||
Adjusted pre-tax, pre-provision income |
(j)-(l) = (m) |
$ |
766,694 |
|
$ |
691,364 |
|
|
||||
Average total assets |
(n) |
$ |
41,815,490 |
|
$ |
37,874,434 |
|
|
||||
Adjusted pre-tax, pre-provision profitability ratio (1) |
(m)/(n) |
2.45 |
% |
2.44 |
% |
|
||||||
Adjusted noninterest expense (1)/average assets |
(l)/(n) |
1.53 |
% |
1.64 |
% |
|
||||||
|
||||||||||||
(1) |
Annualized. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
|||||||||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
|||||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||
Table 15 |
|||||||||||||||||||||
Management believes that presenting the adjusted average loan yield and adjusted net interest margin that exclude the ASC 310-30 discount accretion impact provides clarity to financial statement users regarding the change in loan contractual yields and allows comparability to prior periods. |
|||||||||||||||||||||
|
|||||||||||||||||||||
Yield on Average Loans |
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||||||
Interest income on loans |
(a) |
$ |
433,658 |
|
$ |
434,450 |
|
$ |
385,538 |
|
$ |
1,291,642 |
|
$ |
1,088,997 |
|
|||||
Less: ASC 310-30 discount accretion income |
|
(2,521 |
) |
(1,719 |
) |
(2,863 |
) |
(6,418 |
) |
(14,362 |
) |
||||||||||
Adjusted interest income on loans |
(b) |
$ |
431,137 |
|
$ |
432,731 |
|
$ |
382,675 |
|
$ |
1,285,224 |
|
$ |
1,074,635 |
|
|||||
|
|
|
|
|
|
|
|||||||||||||||
Average loans |
(c) |
$ |
33,661,282 |
|
$ |
32,981,374 |
|
$ |
30,498,037 |
|
$ |
33,023,713 |
|
$ |
29,790,281 |
|
|||||
Add: ASC 310-30 discount |
|
18,172 |
|
19,909 |
|
25,852 |
|
19,894 |
|
29,939 |
|
||||||||||
Adjusted average loans |
(d) |
$ |
33,679,454 |
|
$ |
33,001,283 |
|
$ |
30,523,889 |
|
$ |
33,043,607 |
|
$ |
29,820,220 |
|
|||||
|
|
|
|
|
|
|
|||||||||||||||
Average loan yield (1) |
(a)/(c) |
5.11 |
% |
5.28 |
% |
5.02 |
% |
5.23 |
% |
4.89 |
% |
||||||||||
Adjusted average loan yield (1) |
(b)/(d) |
5.08 |
% |
5.26 |
% |
4.97 |
% |
5.20 |
% |
4.82 |
% |
||||||||||
|
|
|
|
|
|
|
|||||||||||||||
Net Interest Margin |
|
|
|
|
|
|
|||||||||||||||
Net interest income |
(e) |
$ |
369,807 |
|
$ |
367,326 |
|
$ |
348,720 |
|
$ |
1,099,594 |
|
$ |
1,017,092 |
|
|||||
Less: ASC 310-30 discount accretion income |
|
(2,521 |
) |
(1,719 |
) |
(2,863 |
) |
(6,418 |
) |
(14,362 |
) |
||||||||||
Adjusted net interest income |
(f) |
$ |
367,286 |
|
$ |
365,607 |
|
$ |
345,857 |
|
$ |
1,093,176 |
|
$ |
1,002,730 |
|
|||||
|
|
|
|
|
|
|
|||||||||||||||
Average interest-earning assets |
(g) |
$ |
40,919,386 |
|
$ |
39,461,101 |
|
$ |
36,822,293 |
|
$ |
39,716,462 |
|
$ |
36,039,382 |
|
|||||
Add: ASC 310-30 discount |
|
18,172 |
|
19,909 |
|
25,852 |
|
19,894 |
|
29,939 |
|
||||||||||
Adjusted average interest-earning assets |
(h) |
$ |
40,937,558 |
|
$ |
39,481,010 |
|
$ |
36,848,145 |
|
$ |
39,736,356 |
|
$ |
36,069,321 |
|
|||||
|
|
|
|
|
|
|
|||||||||||||||
Net interest margin (1) |
(e)/(g) |
3.59 |
% |
3.73 |
% |
3.76 |
% |
3.70 |
% |
3.77 |
% |
||||||||||
Adjusted net interest margin (1) |
(f)/(h) |
3.56 |
% |
3.71 |
% |
3.72 |
% |
3.68 |
% |
3.72 |
% |
||||||||||
|
|||||||||||||||||||||
(1) |
Annualized. |
EAST WEST BANCORP, INC. AND SUBSIDIARIES |
||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||||
($ in thousands) |
||||||||||||||
(unaudited) |
||||||||||||||
Table 16 |
|
|
|
|
|
|
|
|
||||||
The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. Tangible equity and tangible equity to tangible assets ratio are non-GAAP financial measures. Tangible equity and tangible assets represent stockholders’ equity and total assets, respectively, which have been reduced by goodwill and other intangible assets. Given that the use of such measures and ratios is more prevalent in the banking industry, and such measures and ratios are used by banking regulators and analysts, the Company has included them below for discussion. |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
September 30, 2019 |
|
June 30, 2019 |
|
September 30, 2018 |
||||||
Stockholders’ equity |
|
(a) |
|
$ |
4,882,664 |
|
|
$ |
4,734,593 |
|
|
$ |
4,244,850 |
|
Less: Goodwill |
|
|
|
(465,697 |
) |
|
(465,697 |
) |
|
(465,547 |
) |
|||
Other intangible assets (1) |
|
|
|
(17,435 |
) |
|
(18,952 |
) |
|
(23,656 |
) |
|||
Tangible equity |
|
(b) |
|
$ |
4,399,532 |
|
|
$ |
4,249,944 |
|
|
$ |
3,755,647 |
|
|
|
|
|
|
|
|
|
|
||||||
Total assets |
|
(c) |
|
$ |
43,274,659 |
|
|
$ |
42,892,358 |
|
|
$ |
39,042,713 |
|
Less: Goodwill |
|
|
|
(465,697 |
) |
|
(465,697 |
) |
|
(465,547 |
) |
|||
Other intangible assets (1) |
|
|
|
(17,435 |
) |
|
(18,952 |
) |
|
(23,656 |
) |
|||
Tangible assets |
|
(d) |
|
$ |
42,791,527 |
|
|
$ |
42,407,709 |
|
|
$ |
38,553,510 |
|
Total stockholders’ equity to total assets ratio |
|
(a)/(c) |
|
11.28 |
% |
|
11.04 |
% |
|
10.87 |
% |
|||
Tangible equity to tangible assets ratio |
|
(b)/(d) |
|
10.28 |
% |
|
10.02 |
% |
|
9.74 |
% |
|||
|
|
|
|
|
|
|
|
|
||||||
Adjusted return on average tangible equity represents adjusted tangible net income divided by average tangible equity. Adjusted tangible net income excludes the after-tax impacts of the amortization of core deposit intangibles and mortgage servicing assets, impairment charge related to DC Solar and the gain on the sale of the DCB branches; and the reversal of certain previously claimed tax credits related to DC Solar (where applicable). Given that the use of such measures and ratios is more prevalent in the banking industry, and such measures and ratios are used by banking regulators and analysts, the Company has included them below for discussion. |
||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||
|
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||
|
|
September 30, 2019 |
June 30, 2019 |
September 30, 2018 |
September 30, 2019 |
September 30, 2018 |
||||||||||||||
Net Income |
|
$ |
171,416 |
|
$ |
150,380 |
|
$ |
171,302 |
|
$ |
485,820 |
|
$ |
530,683 |
|
||||
Add: Amortization of core deposit intangibles |
|
1,148 |
|
1,152 |
|
1,369 |
|
3,474 |
|
4,227 |
|
|||||||||
Amortization of mortgage servicing assets |
|
834 |
|
1,013 |
|
460 |
|
2,171 |
|
1,366 |
|
|||||||||
Tax effect of adjustments (2) |
|
(586 |
) |
(640 |
) |
(541 |
) |
(1,669 |
) |
(1,654 |
) |
|||||||||
Tangible net income |
(e) |
$ |
172,812 |
|
$ |
151,905 |
|
$ |
172,590 |
|
$ |
489,796 |
|
$ |
534,622 |
|
||||
Add: Impairment charge related to DC Solar (3) |
|
— |
|
— |
|
— |
|
6,978 |
|
— |
|
|||||||||
Less: Gain on sale of business |
|
— |
|
— |
|
— |
|
— |
|
(31,470 |
) |
|||||||||
Tax effect of adjustment (2) |
|
— |
|
— |
|
— |
|
(2,063 |
) |
9,303 |
|
|||||||||
Add: Reversal of certain previously claimed tax credits related to DC Solar |
|
— |
|
30,104 |
|
— |
|
30,104 |
|
— |
|
|||||||||
Adjusted tangible net income |
(f) |
$ |
172,812 |
|
$ |
182,009 |
|
$ |
172,590 |
|
$ |
524,815 |
|
$ |
512,455 |
|
||||
|
|
|
|
|
|
|
||||||||||||||
Average stockholders’ equity |
|
$ |
4,838,281 |
|
$ |
4,684,348 |
|
$ |
4,197,675 |
|
$ |
4,687,746 |
|
$ |
4,061,977 |
|
||||
Less: Average goodwill |
|
(465,697 |
) |
(465,697 |
) |
(465,547 |
) |
(465,652 |
) |
(466,615 |
) |
|||||||||
Average other intangible assets (1) |
|
(18,391 |
) |
(20,380 |
) |
(24,530 |
) |
(20,198 |
) |
(26,080 |
) |
|||||||||
Average tangible equity |
(g) |
$ |
4,354,193 |
|
$ |
4,198,271 |
|
$ |
3,707,598 |
|
$ |
4,201,896 |
|
$ |
3,569,282 |
|
||||
Return on average tangible equity (4) |
(e)/(g) |
15.75 |
% |
14.51 |
% |
18.47 |
% |
15.58 |
% |
20.03 |
% |
|||||||||
Adjusted return on average tangible equity (4) |
(f)/(g) |
15.75 |
% |
17.39 |
% |
18.47 |
% |
16.70 |
% |
19.20 |
% |
|||||||||
|
|
|
|
|
|
|
||||||||||||||
(1) |
Includes core deposit intangibles and mortgage servicing assets. |
|
(2) |
Applied statutory rate of 29.56%. |
|
(3) |
Included in Amortization of tax credit and other investments. |
|
(4) |
Annualized. |
