Western Alliance Bancorporation Reports Second Quarter 2023 Financial Results

PHOENIX--()--Western Alliance Bancorporation (NYSE:WAL):

SECOND QUARTER 2023 FINANCIAL RESULTS

Quarter Highlights:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

Earnings per share

 

PPNR1

 

Net interest margin

 

Efficiency ratio1

 

Book value per

common share

$215.7 million

 

$1.96

 

$282.1 million

 

3.42%

 

50.5%

 

$49.22

 

 

 

 

 

$43.091, excluding

goodwill and intangibles

CEO COMMENTARY:

“Western Alliance continued to successfully execute its balance sheet repositioning strategy and return to normal business operations by bolstering liquidity and capital, sustaining profitability and expanding core client relationships,” said Kenneth A. Vecchione, President and Chief Executive Officer. “Quarterly deposit growth of $3.5 billion lowered our HFI loan-to-deposit ratio to 94%, with total insured and collateralized deposits representing 81% of deposits and available liquidity coverage of 276% of uninsured deposits. We achieved net income of $215.7 million and earnings per share of $1.96 for the second quarter 2023, which resulted in a return on tangible common equity1 of 18.2%. Tangible book value per share1 climbed 3.7% quarterly to $43.09, or 17.5% year-over-year, with a CET1 ratio of 10.1%.”

LINKED-QUARTER BASIS

YEAR-OVER-YEAR

 

 

FINANCIAL HIGHLIGHTS:

 

  • Net income of $215.7 million and earnings per share of $1.96, compared to $142.2 million and $1.28 (or $2.30, as adjusted1), respectively
  • Net income of $215.7 million and earnings per share of $1.96, down 17.1% and 18.0%, from $260.2 million and $2.39, respectively
  • Net revenue of $669.3 million, an increase of 21.3%, or $117.4 million, compared to an increase in non-interest expenses of 11.4%, or $39.5 million
  • Net revenue of $669.3 million, an increase of 8.0%, or $49.3 million, compared to an increase in non-interest expenses of 44.1%, or $118.5 million
  • Adjusted net revenue1 of $670.2 million, a decrease of $42.0 million
  • Adjusted net revenue1 of $670.2 million, an increase of $40.0 million
  • Pre-provision net revenue1 of $282.1 million, down $69.5 million from $351.6 million
  • Pre-provision net revenue1 of $282.1 million, down $79.2 million from $361.3 million
  • Effective tax rate of 17.1%, compared to 23.0%
  • Effective tax rate of 17.1%, compared to 19.6%
FINANCIAL POSITION RESULTS:
  • HFI loans of $47.9 billion, up $1.4 billion, or 3.1%
  • Decrease in HFI loans of $697 million, or 1.4%
  • Total deposits of $51.0 billion, up $3.5 billion, or 7.3%
  • Decrease in total deposits of $2.7 billion, or 5.0%
  • Stockholders' equity of $5.7 billion, up $164 million
  • Increase in stockholders' equity of $726 million
LOANS AND ASSET QUALITY:
  • Nonperforming assets (nonaccrual loans and repossessed assets) to total assets of 0.39%, compared to 0.17%
  • Nonperforming assets to total assets of 0.39%, compared to 0.15%
  • Annualized net loan charge-offs to average loans outstanding of 0.06%, compared to 0.05%
  • Annualized net loan charge-offs to average loans outstanding of 0.06%, compared to 0.01%

KEY PERFORMANCE METRICS:

 

  • Net interest margin of 3.42% decreased from 3.79%
  • Net interest margin of 3.42% decreased from 3.54%
  • Return on average assets and on tangible common equity1 of 1.23% and 18.2%, compared to 0.81% and 12.2%, respectively
  • Return on average assets and on tangible common equity1 of 1.23% and 18.2%, compared to 1.62% and 25.6%, respectively
  • Return on average assets and tangible common equity1 of 1.23% and 18.2% compared to 1.43% and 21.9% as adjusted1, respectively
  • Return on average assets and tangible common equity1 of 1.23% and 18.2% compared to 1.68% and 26.4% as adjusted1, respectively
  • Tangible common equity ratio1 of 7.0%, compared to 6.5%
  • Tangible common equity ratio1 of 7.0% increased from 6.1%
  • CET 1 ratio of 10.1% increased from 9.4%
  • CET 1 ratio of 10.1% increased from 9.0%
  • Tangible book value per share1, net of tax, of $43.09, an increase of 3.7% from $41.56
  • Tangible book value per share1, net of tax, of $43.09, an increase of 17.5% from $36.67
  • Adjusted efficiency ratio1 of 50.5%, compared to 43.2%
  • Adjusted efficiency ratio1 of 50.5%, compared to 40.4%

1 See reconciliation of Non-GAAP Financial Measures.

Income Statement

Net interest income totaled $550.3 million in the second quarter 2023, a decrease of $59.6 million, or 9.8%, from $609.9 million in the first quarter 2023, and an increase of $25.3 million, or 4.8%, compared to the second quarter 2022. The decrease in net interest income from the first quarter 2023 is due to an increase in average short-term borrowings, combined with higher interest rates and was partially offset by higher yields on loans. The increase in net interest income from the second quarter 2022 was driven by higher yields on HFI loans, partially offset by an increase in both the balances and rates of borrowings and deposits.

The Company recorded a provision for credit losses of $21.8 million in the second quarter 2023, an increase of $2.4 million from $19.4 million in the first quarter 2023, and a decrease of $5.7 million from $27.5 million in the second quarter 2022. The increase in the provision for credit losses during the second quarter 2023 is primarily due to heightened economic uncertainty, particularly in the commercial real estate market.

The Company’s net interest margin in the second quarter 2023 was 3.42%, a decrease from 3.79% in the first quarter 2023, and a decrease from 3.54% in the second quarter 2022. An increase in short-term borrowings and higher rates on these borrowings and on deposits drove a decrease in net interest margin from the first quarter 2023, with higher yields on loans partially offsetting this decrease. The decrease in net interest margin from the second quarter 2022 was driven by higher average balances and rates on deposits and borrowings.

Non-interest income was $119.0 million for the second quarter 2023, compared to $(58.0) million for the first quarter 2023, and $95.0 million for the second quarter 2022. Non-interest income for the first quarter 2023 was impacted by significant non-operating losses that were incurred in response to actions undertaken by the Company to reposition its balance sheet in light of the disruption in the banking industry caused by recent bank failures. After adjusting for losses on security sales and fair value adjustments primarily related to the transfer of $6.0 billion of held for investment loans to held for sale to further strengthen the Company's capital and liquidity position, adjusted non-interest income1 was $102.3 million for the first quarter 2023. Total non-operating items for the second quarter 2023 were not significant as losses on security sales of $13.6 million were offset by fair value gain adjustments of $12.7 million. Also contributing to the increase in non-interest income for the quarter was an increase of $30.9 million in net gain on loan origination and sale activities from higher spreads and volume, partially offset by a $17.8 million decrease in net loan servicing revenue due to losses on MSR hedges and lower servicing income. The $24.0 million increase in non-interest income from the second quarter 2022 was driven by a higher net gain on loan origination and sale activities and gains on fair value adjustments compared to a loss in the second quarter of 2022, partially offset by lower net loan servicing revenue and losses from sales of investment securities.

Net revenue totaled $669.3 million for the second quarter 2023, compared to $551.9 million and $620.0 million for the first quarter 2023 and second quarter 2022, respectively. After adjusting for losses on security sales and fair value adjustments, adjusted net revenue1 was $670.2 million for the second quarter 2023, a decrease of $42.0 million, compared to $712.2 million for the first quarter 2023, and an increase of $40.0 million, or 6.3%, compared to $630.2 million for the second quarter 2022.

Non-interest expense was $387.4 million for the second quarter 2023, compared to $347.9 million for the first quarter 2023, and $268.9 million for the second quarter 2022. After adjusting first quarter 2023 non-interest expense for a net gain on extinguishment of debt from payoff of credit linked notes of $12.7 million, adjusted non-interest expense1 was $360.6 million. The increase in non-interest expense from the first quarter 2023 is due primarily to higher insurance costs related to elevated insured and brokered deposit levels. The increase in non-interest expense from the second quarter 2022 is attributable to an increase in deposit and insurance costs. The Company’s adjusted efficiency ratio1 was 50.5% for the second quarter 2023, compared to 43.2% in the first quarter 2023, and 40.4% for the second quarter 2022.

Income tax expense was $44.4 million for the second quarter 2023, compared to $42.4 million for the first quarter 2023, and $63.4 million for the second quarter 2022.

Net income was $215.7 million for the second quarter 2023, an increase of $73.5 million from $142.2 million for the first quarter 2023, and a decrease of $44.5 million from $260.2 million for the second quarter 2022. Earnings per share totaled $1.96 for the second quarter 2023, compared to $1.28 for the first quarter 2023, and $2.39 for the second quarter 2022. After adjusting for the non-operating items noted above, adjusted earnings per share totaled $2.30 for the first quarter 2023.

The Company views its pre-provision net revenue1 ("PPNR") as a key metric for assessing the Company’s earnings power, which it defines as adjusted net revenue1 less adjusted non-interest expense1. For the second quarter 2023, the Company’s PPNR1 was $282.1 million, down $69.5 million from $351.6 million in the first quarter 2023, and down $79.2 million from $361.3 million in the second quarter 2022.

The Company had 3,336 full-time equivalent employees and 56 offices at June 30, 2023, compared to 3,340 employees and 57 offices at March 31, 2023, and 3,254 employees and 60 offices at June 30, 2022.

1 See reconciliation of Non-GAAP Financial Measures.

Balance Sheet

HFI loans, net of deferred fees totaled $47.9 billion at June 30, 2023, compared to $46.4 billion at March 31, 2023, and $48.6 billion at June 30, 2022. The increase in HFI loans of $1.4 billion from the prior quarter was driven by an increase of $1.2 billion in commercial and industrial and $296 million in CRE non-owner occupied loans, with approximately half of this increase attributable to loan transfers from HFS to HFI. The decrease in HFI loans of $697 million from June 30, 2022 was driven by a $4.1 billion decrease in commercial and industrial loans, resulting from the transfer of a significant portion of HFI loans to HFS in the first quarter 2023 as part of the Company's balance sheet repositioning strategy. This decrease was partially offset by increases in CRE non-owner occupied and construction and land development loans of $2.1 billion and $1.2 billion, respectively. HFS loans totaled $3.2 billion at June 30, 2023, compared to $7.0 billion at March 31, 2023, and $2.8 billion at June 30, 2022. The decrease of $3.9 billion in HFS loans from the prior quarter is primarily related to execution of the Company's balance sheet repositioning strategy, with loan dispositions totaling $3.5 billion during the quarter. The increase of $353 million in HFS loans from June 30, 2022 relates to loans transferred to HFS during the first quarter 2023, partially offset by a decrease in AmeriHome HFS loans.

The Company's allowance for credit losses on HFI loans consists of an allowance for funded HFI loans and an allowance for unfunded loan commitments. At June 30, 2023, the allowance for loan losses to funded HFI loans ratio was 0.67%, compared to 0.66% at March 31, 2023, and 0.56% at June 30, 2022. The allowance for credit losses, which includes the allowance for unfunded loan commitments, to funded HFI loans ratio was 0.76% at June 30, 2023, compared to 0.75% at March 31, 2023, and 0.67% at June 30, 2022. The Company is a party to credit linked note transactions, which effectively transfer a portion of the risk of losses on reference pools of loans to the purchasers of the notes. The Company is protected from first credit losses on reference pools of loans totaling $9.4 billion, $9.8 billion, and $11.1 billion as of June 30, 2023, March 31, 2023, and June 30, 2022, respectively, under these transactions. However, as these note transactions are considered to be free standing credit enhancements, the allowance for credit losses cannot be reduced by the expected credit losses that may be mitigated by these notes. Accordingly, the allowance for loan and credit losses ratios include an allowance of $21.4 million as of June 30, 2023, $20.8 million as of March 31, 2023, and $18.5 million as of June 30, 2022, related to these pools of loans. The allowance for credit losses to funded HFI loans ratio, adjusted to reduce the HFI loan balance by the amount of loans in covered reference pools, was 0.94% at June 30, 2023, 0.95% at March 31, 2023, and 0.87% at June 30, 2022.

Deposits totaled $51.0 billion at June 30, 2023, an increase of $3.5 billion from $47.6 billion at March 31, 2023, and a decrease of $2.7 billion from $53.7 billion at June 30, 2022. By deposit type, the increase from the prior quarter is attributable to increases of $2.0 billion from certificates of deposits, $1.9 billion from interest bearing demand deposits, and $268 million from non-interest bearing demand deposits, partially offset by a $760 million decrease in savings and money market accounts. From June 30, 2022, non-interest bearing demand deposits and savings and money market accounts decreased $7.0 billion and $5.9 billion, respectively. These decreases were partially offset by increases in certificates of deposit and interest-bearing demand deposits of $6.0 billion and $4.3 billion, respectively. Non-interest bearing deposits were $16.7 billion at June 30, 2023, compared to $16.5 billion at March 31, 2023, and $23.7 billion at June 30, 2022.

The table below shows the Company's deposit types as a percentage of total deposits:

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Jun 30, 2022

Non-interest bearing

 

32.8

%

 

34.6

%

 

44.2

%

Savings and money market

 

25.6

 

 

29.1

 

 

35.4

 

Interest-bearing demand

 

24.8

 

 

22.5

 

 

15.6

 

Certificates of deposit

 

16.8

 

 

13.8

 

 

4.8

 

The Company’s ratio of HFI loans to deposits was 93.8% at June 30, 2023, compared to 97.6% at March 31, 2023, and 90.4% at June 30, 2022.

Borrowings were $9.6 billion at June 30, 2023, $15.9 billion at March 31, 2023, and $5.2 billion at June 30, 2022. Borrowings decreased from March 31, 2023 due primarily to a decrease in short-term borrowings of $6.0 billion and payoffs of credit linked notes of $266 million. The increase in borrowings from June 30, 2022 is due to an increase in short-term borrowings of $3.8 billion, partially offset by payoffs of credit linked notes in the first half of 2023.

Qualifying debt totaled $888 million at June 30, 2023, compared to $895 million at March 31, 2023, and $891 million at June 30, 2022.

Stockholders’ equity was $5.7 billion at June 30, 2023, compared to $5.5 billion at March 31, 2023 and $5.0 billion at June 30, 2022. The increase in stockholders’ equity quarter over quarter was due to net income, partially offset by dividends to shareholders and unrealized fair value losses of $24 million on the Company's available for sale securities, which are recorded in other comprehensive loss, net of tax. Cash dividends of $39.4 million ($0.36 per common share) and $3.2 million ($0.27 per depository share) were paid to shareholders during the second quarter 2023. The increase in stockholders' equity from June 30, 2022 is primarily a function of net income and sales of common stock under the Company's ATM program, partially offset by dividends to shareholders and an increase in unrealized fair value losses on available for sale securities.

At June 30, 2023, tangible common equity, net of tax1, was 7.0% of tangible assets1 and total capital was 13.0% of risk-weighted assets. The Company’s tangible book value per share1 was $43.09 at June 30, 2023, an increase of 3.7% from $41.56 at March 31, 2023, and up 17.5% from $36.67 at June 30, 2022. The increase in tangible book value per share from March 31, 2023 is attributable to net income.

Total assets decreased 4.1% to $68.2 billion at June 30, 2023, from $71.0 billion at March 31, 2023, and increased 3.2% from $66.1 billion at June 30, 2022. The decrease in total assets from March 31, 2023 was driven by a decrease in HFS loans and cash, partially offset by an increase in HFI loans. The increase in total assets from June 30, 2022 was driven by an increase in investments and HFS loans, partially offset by a decrease in HFI loans.

1 See reconciliation of Non-GAAP Financial Measures.

Asset Quality

Provision for credit losses totaled $21.8 million for the second quarter 2023, compared to $19.4 million for the first quarter 2023, and $27.5 million for the second quarter 2022. Net loan charge-offs in the second quarter 2023 were $7.4 million, or 0.06% of average loans (annualized), compared to $6.0 million, or 0.05%, in the first quarter 2023, and $1.4 million, or 0.01%, in the second quarter 2022.

Nonaccrual loans increased $149 million to $256 million during the quarter and increased $171 million from June 30, 2022. Loans past due 90 days and still accruing interest were zero, compared to $1 million at March 31, 2023, and zero at June 30, 2022 (excluding government guaranteed loans of $481 million, $494 million, and $555 million, respectively). Loans past due 30-89 days and still accruing interest totaled $121 million at June 30, 2023, an increase from $58 million at March 31, 2023, and an increase from $117 million at June 30, 2022 (excluding government guaranteed loans of $289 million, $281 million, and $161 million, respectively).

Repossessed assets totaled $11 million at June 30, 2023, flat from March 31, 2023, and a $1 million decrease from $12 million at June 30, 2022. Classified assets totaled $604 million at June 30, 2023, an increase of $145 million from $459 million at March 31, 2023, and an increase of $258 million from $346 million at June 30, 2022.

The ratio of classified assets to Tier 1 capital plus the allowance for credit losses, a common regulatory measure of asset quality, was 10.0% at June 30, 2023, compared to 7.8% at March 31, 2023, and 6.7% at June 30, 2022.

1 See reconciliation of Non-GAAP Financial Measures.

Segment Highlights

The Company's reportable segments are aggregated with a focus on products and services offered and consist of three reportable segments:

Commercial segment: provides commercial banking and treasury management products and services to small and middle-market businesses, specialized banking services to sophisticated commercial institutions and investors within niche industries, as well as financial services to the real estate industry.

Consumer Related segment: offers both commercial banking services to enterprises in consumer-related sectors and consumer banking services, such as residential mortgage banking.

Corporate & Other segment: consists of the Company's investment portfolio, Corporate borrowings and other related items, income and expense items not allocated to our other reportable segments, and inter-segment eliminations.

Key management metrics for evaluating the performance of the Company's Commercial and Consumer Related segments include loan and deposit growth, asset quality, and pre-tax income.

The Commercial segment reported an HFI loan balance of $28.1 billion at June 30, 2023, an increase of $857 million during the quarter, and a decrease of $1.3 billion during the last twelve months. The Commercial segment also has loans held for sale of $1.0 billion at June 30, 2023, a decrease of $3.7 billion during the quarter. Deposits for the Commercial segment totaled $21.5 billion at June 30, 2023, a decrease of $531 million during the quarter, and a decrease of $8.0 billion during the last twelve months.

Pre-tax income for the Commercial segment was $221.4 million for the three months ended June 30, 2023, an increase of $62.0 million from the three months ended March 31, 2023, and a decrease of $18.5 million from the three months ended June 30, 2022. For the six months ended June 30, 2023, the Commercial segment reported total pre-tax income of $380.9 million, a decrease of $95.7 million compared to the six months ended June 30, 2022.

The Consumer Related segment reported an HFI loan balance of $19.7 billion at June 30, 2023, an increase of $583 million during the quarter, and an increase of $612 million during the last twelve months. The Consumer Related segment also has loans held for sale of $2.1 billion at June 30, 2023, a decrease of $183 million during the quarter, and a decrease of $696 million during the last twelve months. Deposits for the Consumer Related segment totaled $22.4 billion, an increase of $2.4 billion during the quarter and an increase of $2.7 billion during the last twelve months.

Pre-tax income for the Consumer Related segment was $56.7 million for the three months ended June 30, 2023, a decrease of $0.1 million from the three months ended March 31, 2023, and a decrease of $103.4 million from the three months ended June 30, 2022. Pre-tax income for the Consumer Related segment for the six months ended June 30, 2023 totaled $113.3 million, a decrease of $173.8 million compared to the six months ended June 30, 2022.

Conference Call and Webcast

Western Alliance Bancorporation will host a conference call and live webcast to discuss its second quarter 2023 financial results at 12:00 p.m. ET on Wednesday, July 19, 2023. Participants may access the call by dialing 1-833-470-1428 and using access code 389791 or via live audio webcast using the website link https://events.q4inc.com/attendee/147801611. The webcast is also available via the Company’s website at www.westernalliancebancorporation.com. Participants should log in at least 15 minutes early to receive instructions. The call will be recorded and made available for replay after 3:00 p.m. ET July 19th through 11:00 p.m. ET August 19th by dialing 1-866-813-9403, using access code 616595.

Reclassifications

Certain amounts in the Consolidated Income Statements for the prior periods have been reclassified to conform to the current presentation. The reclassifications have no effect on net income or stockholders’ equity as previously reported.

Use of Non-GAAP Financial Information

This press release contains both financial measures based on GAAP and non-GAAP based financial measures, which are used where management believes them to be helpful in understanding the Company’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Cautionary Note Regarding Forward-Looking Statements

This release contains forward-looking statements that relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. Examples of forward-looking statements include, among others, statements we make regarding our expectations with regard to our business, financial and operating results, future economic performance and dividends. The forward-looking statements contained herein reflect our current views about future events and financial performance and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from historical results and those expressed in any forward-looking statement. Some factors that could cause actual results to differ materially from historical or expected results include, among others: the risk factors discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 and the Company's subsequent Quarterly Reports on Form 10-Q, each as filed with the Securities and Exchange Commission; adverse developments in the financial services industry generally such as the recent bank failures and any related impact on depositor behavior; risks related to the sufficiency of liquidity; the potential adverse effects of unusual and infrequently occurring events such as the COVID-19 pandemic and any governmental or societal responses thereto; changes in general economic conditions, either nationally or locally in the areas in which we conduct or will conduct our business; the impact on financial markets from geopolitical conflicts such as the war between Russia and Ukraine; inflation, interest rate, market and monetary fluctuations; increases in competitive pressures among financial institutions and businesses offering similar products and services; higher defaults on our loan portfolio than we expect; changes in management’s estimate of the adequacy of the allowance for credit losses; legislative or regulatory changes or changes in accounting principles, policies or guidelines; supervisory actions by regulatory agencies which may limit our ability to pursue certain growth opportunities, including expansion through acquisitions; additional regulatory requirements resulting from our continued growth; management’s estimates and projections of interest rates and interest rate policy; the execution of our business plan; and other factors affecting the financial services industry generally or the banking industry in particular.

Any forward-looking statement made by us in this release is based only on information currently available to us and speaks only as of the date on which it is made. We do not intend and disclaim any duty or obligation to update or revise any industry information or forward-looking statements, whether written or oral, that may be made from time to time, set forth in this press release to reflect new information, future events or otherwise.

About Western Alliance Bancorporation

With more than $65 billion in assets, Western Alliance Bancorporation (NYSE:WAL) is one of the country’s top-performing banking companies. Through its primary subsidiary, Western Alliance Bank, Member FDIC, business clients benefit from a full spectrum of tailored banking solutions and outstanding service delivered by industry experts who put customers first. Major accolades include #2 best-performing of the 50 largest public U.S. banks in the S&P Global Market Intelligence listing for 2021, and #1 Best Emerging Regional Bank for 2022 by Bank Director. Serving clients across the country wherever business happens, Western Alliance Bank operates individual, full-service banking and financial brands with offices in key markets nationwide. For more information, visit westernalliancebank.com.

Western Alliance Bancorporation and Subsidiaries

Summary Consolidated Financial Data

Unaudited

 

Selected Balance Sheet Data:

 

 

 

 

 

 

As of June 30,

 

 

 

 

2023

 

2022

 

Change %

 

 

 

 

(in millions)

 

 

Total assets

 

 

 

$

68,160

 

$

66,055

 

3.2

%

Loans held for sale

 

 

 

 

3,156

 

 

2,803

 

12.6

 

HFI loans, net of deferred fees

 

 

 

 

47,875

 

 

48,572

 

(1.4

)

Investment securities

 

10,374

 

8,802

17.9

 

Total deposits

 

 

 

 

51,041

 

 

53,712

 

(5.0

)

Borrowings

 

 

 

 

9,567

 

 

5,210

 

83.6

 

Qualifying debt

 

 

 

 

888

 

 

891

 

(0.3

)

Stockholders' equity

 

 

 

 

5,685

 

 

4,959

 

14.6

 

Tangible common equity, net of tax (1)

 

 

 

 

4,718

 

 

3,971

 

18.8

 

Common equity Tier 1 capital

 

 

 

 

5,348

 

 

4,897

 

9.2

 

 

 

 

Selected Income Statement Data:

 

 

 

 

For the Three Months Ended June 30,

 

For the Six Months Ended June 30,

 

 

2023

 

2022

 

Change %

 

2023

 

2022

 

Change %

 

 

(in millions, except per share data)

 

 

 

(in millions, except per share data)

 

 

Interest income

 

$

1,000.8

 

$

579.6

 

72.7

%

 

$

1,969.7

 

$

1,064.1

 

85.1

%

Interest expense

 

 

450.5

 

 

54.6

 

NM

 

 

 

809.5

 

 

89.6

 

NM

 

Net interest income

 

 

550.3

 

 

525.0

 

4.8

 

 

 

1,160.2

 

 

974.5

 

19.1

 

Provision for credit losses

 

 

21.8

 

 

27.5

 

(20.7

)

 

 

41.2

 

 

36.5

 

12.9

 

Net interest income after provision for credit losses

 

 

528.5

 

 

497.5

 

6.2

 

 

 

1,119.0

 

 

938.0

 

19.3

 

Non-interest income

 

 

119.0

 

 

95.0

 

25.3

 

 

 

61.0

 

 

201.3

 

(69.7

)

Non-interest expense

 

 

387.4

 

 

268.9

 

44.1

 

 

 

735.3

 

 

517.5

 

42.1

 

Income before income taxes

 

 

260.1

 

 

323.6

 

(19.6

)

 

 

444.7

 

 

621.8

 

(28.5

)

Income tax expense

 

 

44.4

 

 

63.4

 

(30.0

)

 

 

86.8

 

 

121.5

 

(28.6

)

Net income

 

 

215.7

 

 

260.2

 

(17.1

)

 

 

357.9

 

 

500.3

 

(28.5

)

Dividends on preferred stock

 

 

3.2

 

 

3.2

 

 

 

 

6.4

 

 

6.4

 

 

Net income available to common stockholders

 

$

212.5

 

$

257.0

 

(17.3

)

 

$

351.5

 

$

493.9

 

(28.8

)

Diluted earnings per common share

 

$

1.96

 

$

2.39

 

(18.0

)

 

$

3.24

 

$

4.61

 

(29.7

)

(1)

See Reconciliation of Non-GAAP Financial Measures.

NM

Changes +/- 100% are not meaningful.

Western Alliance Bancorporation and Subsidiaries

Summary Consolidated Financial Data

Unaudited

 

Common Share Data:

 

 

 

 

 

 

At or For the Three Months Ended June 30,

 

For the Six Months Ended June 30,

 

 

2023

 

2022

 

Change %

 

2023

 

2022

 

Change %

Diluted earnings per common share

 

$

1.96

 

$

2.39

 

(18.0

)%

 

$

3.24

 

$

4.61

 

(29.7

)%

Book value per common share

 

 

49.22

 

 

43.07

 

14.3

 

 

 

 

 

 

 

Tangible book value per common share, net of tax (1)

 

 

43.09

 

 

36.67

 

17.5

 

 

 

 

 

 

 

Average common shares outstanding

(in millions):

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

108.3

 

 

107.3

 

0.9

 

 

 

108.2

 

 

106.7

 

1.5

 

Diluted

 

 

108.3

 

 

107.7

 

0.6

 

 

 

108.3

 

 

107.1

 

1.1

 

Common shares outstanding

 

 

109.5

 

 

108.3

 

1.1

 

 

 

 

 

 

 

Selected Performance Ratios:

 

 

Return on average assets (2)

 

1.23

%

 

1.62

%

 

(24.1

)%

 

1.02

%

 

1.63

%

 

(37.4

)%

Return on average tangible common equity (1, 2)

 

18.2

 

 

25.6

 

 

(28.9

)

 

15.2

 

 

24.8

 

 

(38.7

)

Net interest margin (2)

 

3.42

 

 

3.54

 

 

(3.4

)

 

3.60

 

 

3.44

 

 

4.7

 

Efficiency ratio - tax equivalent basis (1)

 

50.5

 

 

40.4

 

 

25.0

 

 

46.7

 

 

43.1

 

 

8.4

 

HFI loan to deposit ratio

 

93.8

 

 

90.4

 

 

3.8

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

Net charge-offs to average loans outstanding (2)

 

0.06

%

 

0.01

%

 

NM

 

 

0.05

%

 

0.01

%

 

NM

 

Nonaccrual loans to funded HFI loans

 

0.53

 

 

0.18

 

 

NM

 

 

 

 

 

 

 

Nonaccrual loans and repossessed assets to total assets

 

0.39

 

 

0.15

 

 

NM

 

 

 

 

 

 

 

Allowance for loan losses to funded HFI loans

 

0.67

 

 

0.56

 

 

19.6

 

 

 

 

 

 

 

Allowance for loan losses to nonaccrual HFI loans

 

125

 

 

321

 

 

(61.0

)

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Jun 30, 2022

Tangible common equity (1)

 

7.0 %

 

6.5 %

 

6.1 %

Common Equity Tier 1 (3)

 

10.1

 

9.4

 

9.0

Tier 1 Leverage ratio (3)

 

8.1

 

7.8

 

7.6

Tier 1 Capital (3)

 

10.8

 

10.1

 

9.7

Total Capital (3)

 

13.0

 

12.1

 

11.9

(1)

See Reconciliation of Non-GAAP Financial Measures.

(2)

Annualized on an actual/actual basis for periods less than 12 months.

(3)

Capital ratios for June 30, 2023 are preliminary.

NM

Changes +/- 100% are not meaningful.

Western Alliance Bancorporation and Subsidiaries

Condensed Consolidated Income Statements

Unaudited

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2023

 

2022

 

2023

 

2022

 

 

(dollars in millions, except per share data)

Interest income:

 

 

 

 

 

 

 

 

Loans

 

$

857.2

 

 

$

516.6

 

 

$

1,689.9

 

 

$

951.3

 

Investment securities

 

 

112.4

 

 

 

59.3

 

 

 

208.5

 

 

 

107.3

 

Other

 

 

31.2

 

 

 

3.7

 

 

 

71.3

 

 

 

5.5

 

Total interest income

 

 

1,000.8

 

 

 

579.6

 

 

 

1,969.7

 

 

 

1,064.1

 

Interest expense:

 

 

 

 

 

 

 

 

Deposits

 

 

251.1

 

 

 

27.1

 

 

 

482.7

 

 

 

41.2

 

Qualifying debt

 

 

9.5

 

 

 

8.6

 

 

 

18.8

 

 

 

17.0

 

Borrowings

 

 

189.9

 

 

 

18.9

 

 

 

308.0

 

 

 

31.4

 

Total interest expense

 

 

450.5

 

 

 

54.6

 

 

 

809.5

 

 

 

89.6

 

Net interest income

 

 

550.3

 

 

 

525.0

 

 

 

1,160.2

 

 

 

974.5

 

Provision for credit losses

 

 

21.8

 

 

 

27.5

 

 

 

41.2

 

 

 

36.5

 

Net interest income after provision for credit losses

 

 

528.5

 

 

 

497.5

 

 

 

1,119.0

 

 

 

938.0

 

Non-interest income:

 

 

 

 

 

 

 

 

Net gain on loan origination and sale activities

 

 

62.3

 

 

 

27.2

 

 

 

93.7

 

 

 

64.1

 

Net loan servicing revenue

 

 

24.1

 

 

 

45.4

 

 

 

66.0

 

 

 

86.5

 

Service charges and fees

 

 

20.8

 

 

 

7.6

 

 

 

30.3

 

 

 

14.6

 

Commercial banking related income

 

 

6.0

 

 

 

5.8

 

 

 

12.2

 

 

 

10.9

 

Gain on recovery from credit guarantees

 

 

1.2

 

 

 

9.0

 

 

 

4.5

 

 

 

11.3

 

Income from equity investments

 

 

0.7

 

 

 

5.2

 

 

 

2.1

 

 

 

9.3

 

(Loss) gain on sales of investment securities

 

 

(13.6

)

 

 

(0.2

)

 

 

(26.1

)

 

 

6.7

 

Fair value gain (loss) adjustments, net

 

 

12.7

 

 

 

(10.0

)

 

 

(135.1

)

 

 

(16.6

)

Other

 

 

4.8

 

 

 

5.0

 

 

 

13.4

 

 

 

14.5

 

Total non-interest income

 

 

119.0

 

 

 

95.0

 

 

 

61.0

 

 

 

201.3

 

Non-interest expenses:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

145.6

 

 

 

139.0

 

 

 

294.5

 

 

 

277.3

 

Deposit costs

 

 

91.0

 

 

 

18.1

 

 

 

177.9

 

 

 

27.4

 

Insurance

 

 

33.0

 

 

 

6.9

 

 

 

48.7

 

 

 

14.1

 

Data processing

 

 

28.6

 

 

 

19.7

 

 

 

55.0

 

 

 

37.3

 

Legal, professional, and directors' fees

 

 

26.4

 

 

 

25.1

 

 

 

49.5

 

 

 

49.1

 

Loan servicing expenses

 

 

18.4

 

 

 

14.7

 

 

 

32.2

 

 

 

25.5

 

Occupancy

 

 

15.4

 

 

 

13.0

 

 

 

31.9

 

 

 

25.8

 

Loan acquisition and origination expenses

 

 

5.6

 

 

 

6.4

 

 

 

10.0

 

 

 

12.9

 

Business development and marketing

 

 

5.0

 

 

 

5.4

 

 

 

10.2

 

 

 

9.8

 

Net loss on sales and valuations of repossessed and other assets

 

 

0.5

 

 

 

(0.3

)

 

 

0.5

 

 

 

(0.2

)

Gain on extinguishment of debt

 

 

(0.7

)

 

 

 

 

 

(13.4

)

 

 

 

Other

 

 

18.6

 

 

 

20.9

 

 

 

38.3

 

 

 

38.5

 

Total non-interest expense

 

 

387.4

 

 

 

268.9

 

 

 

735.3

 

 

 

517.5

 

Income before income taxes

 

 

260.1

 

 

 

323.6

 

 

 

444.7

 

 

 

621.8

 

Income tax expense

 

 

44.4

 

 

 

63.4

 

 

 

86.8

 

 

 

121.5

 

Net income

 

 

215.7

 

 

 

260.2

 

 

 

357.9

 

 

 

500.3

 

Dividends on preferred stock

 

 

3.2

 

 

 

3.2

 

 

 

6.4

 

 

 

6.4

 

Net income available to common stockholders

 

$

212.5

 

 

$

257.0

 

 

$

351.5

 

 

$

493.9

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

Diluted shares

 

 

108.3

 

 

 

107.7

 

 

 

108.3

 

 

 

107.1

 

Diluted earnings per share

 

$

1.96

 

 

$

2.39

 

 

$

3.24

 

 

$

4.61

 

Western Alliance Bancorporation and Subsidiaries

Five Quarter Condensed Consolidated Income Statements

Unaudited

 

 

Three Months Ended

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

 

(in millions, except per share data)

Interest income:

 

 

 

 

 

 

 

 

 

 

Loans

 

$

857.2

 

 

$

832.7

 

 

$

785.1

 

 

$

657.0

 

 

$

516.6

 

Investment securities

 

 

112.4

 

 

 

96.1

 

 

 

89.4

 

 

 

75.9

 

 

 

59.3

 

Other

 

 

31.2

 

 

 

40.1

 

 

 

13.8

 

 

 

6.5

 

 

 

3.7

 

Total interest income

 

 

1,000.8

 

 

 

968.9

 

 

 

888.3

 

 

 

739.4

 

 

 

579.6

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

251.1

 

 

 

231.6

 

 

 

157.6

 

 

 

77.6

 

 

 

27.1

 

Qualifying debt

 

 

9.5

 

 

 

9.3

 

 

 

9.1

 

 

 

8.9

 

 

 

8.6

 

Borrowings

 

 

189.9

 

 

 

118.1

 

 

 

81.9

 

 

 

50.8

 

 

 

18.9

 

Total interest expense

 

 

450.5

 

 

 

359.0

 

 

 

248.6

 

 

 

137.3

 

 

 

54.6

 

Net interest income

 

 

550.3

 

 

 

609.9

 

 

 

639.7

 

 

 

602.1

 

 

 

525.0

 

Provision for credit losses

 

 

21.8

 

 

 

19.4

 

 

 

3.1

 

 

 

28.5

 

 

 

27.5

 

Net interest income after provision for credit losses

 

 

528.5

 

 

 

590.5

 

 

 

636.6

 

 

 

573.6

 

 

 

497.5

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

Net gain on loan origination and sale activities

 

 

62.3

 

 

 

31.4

 

 

 

25.4

 

 

 

14.5

 

 

 

27.2

 

Net loan servicing revenue

 

 

24.1

 

 

 

41.9

 

 

 

21.4

 

 

 

23.0

 

 

 

45.4

 

Service charges and fees

 

 

20.8

 

 

 

9.5

 

 

 

5.9

 

 

 

6.5

 

 

 

7.6

 

Commercial banking related income

 

 

6.0

 

 

 

6.2

 

 

 

5.5

 

 

 

5.1

 

 

 

5.8

 

Gain on recovery from credit guarantees

 

 

1.2

 

 

 

3.3

 

 

 

3.0

 

 

 

0.4

 

 

 

9.0

 

Income from equity investments

 

 

0.7

 

 

 

1.4

 

 

 

4.2

 

 

 

4.3

 

 

 

5.2

 

(Loss) gain on sales of investment securities

 

 

(13.6

)

 

 

(12.5

)

 

 

0.1

 

 

 

 

 

 

(0.2

)

Fair value gain (loss) adjustments, net

 

 

12.7

 

 

 

(147.8

)

 

 

(9.2

)

 

 

(2.8

)

 

 

(10.0

)

Other

 

 

4.8

 

 

 

8.6

 

 

 

5.2

 

 

 

10.8

 

 

 

5.0

 

Total non-interest income

 

 

119.0

 

 

 

(58.0

)

 

 

61.5

 

 

 

61.8

 

 

 

95.0

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

145.6

 

 

 

148.9

 

 

 

125.7

 

 

 

136.5

 

 

 

139.0

 

Deposit costs

 

 

91.0

 

 

 

86.9

 

 

 

82.2

 

 

 

56.2

 

 

 

18.1

 

Insurance

 

 

33.0

 

 

 

15.7

 

 

 

8.9

 

 

 

8.1

 

 

 

6.9

 

Data processing

 

 

28.6

 

 

 

26.4

 

 

 

23.9

 

 

 

21.8

 

 

 

19.7

 

Legal, professional, and directors' fees

 

 

26.4

 

 

 

23.1

 

 

 

26.0

 

 

 

24.8

 

 

 

25.1

 

Loan servicing expenses

 

 

18.4

 

 

 

13.8

 

 

 

14.8

 

 

 

15.2

 

 

 

14.7

 

Occupancy

 

 

15.4

 

 

 

16.5

 

 

 

15.8

 

 

 

13.9

 

 

 

13.0

 

Loan acquisition and origination expenses

 

 

5.6

 

 

 

4.4

 

 

 

4.4

 

 

 

5.8

 

 

 

6.4

 

Business development and marketing

 

 

5.0

 

 

 

5.2

 

 

 

7.3

 

 

 

5.0

 

 

 

5.4

 

Net loss (gain) on sales and valuations of repossessed and other assets

 

 

0.5

 

 

 

 

 

 

(0.3

)

 

 

(0.2

)

 

 

(0.3

)

Gain on extinguishment of debt

 

 

(0.7

)

 

 

(12.7

)

 

 

 

 

 

 

 

 

 

Other

 

 

18.6

 

 

 

19.7

 

 

 

24.7

 

 

 

18.7

 

 

 

20.9

 

Total non-interest expense

 

 

387.4

 

 

 

347.9

 

 

 

333.4

 

 

 

305.8

 

 

 

268.9

 

Income before income taxes

 

 

260.1

 

 

 

184.6

 

 

 

364.7

 

 

 

329.6

 

 

 

323.6

 

Income tax expense

 

 

44.4

 

 

 

42.4

 

 

 

71.7

 

 

 

65.6

 

 

 

63.4

 

Net income

 

 

215.7

 

 

 

142.2

 

 

 

293.0

 

 

 

264.0

 

 

 

260.2

 

Dividends on preferred stock

 

 

3.2

 

 

 

3.2

 

 

 

3.2

 

 

 

3.2

 

 

 

3.2

 

Net income available to common stockholders

 

$

212.5

 

 

$

139.0

 

 

$

289.8

 

 

$

260.8

 

 

$

257.0

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

Diluted shares

 

 

108.3

 

 

 

108.3

 

 

 

108.4

 

 

 

107.9

 

 

 

107.7

 

Diluted earnings per share

 

$

1.96

 

 

$

1.28

 

 

$

2.67

 

 

$

2.42

 

 

$

2.39

 

Western Alliance Bancorporation and Subsidiaries

Five Quarter Condensed Consolidated Balance Sheets

Unaudited

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

 

(in millions)

Assets:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

2,153

 

 

$

3,639

 

 

$

1,043

 

 

$

1,610

 

 

$

1,886

 

Investment securities

 

 

10,374

 

 

 

9,493

 

 

 

8,760

 

 

 

8,603

 

 

 

8,802

 

Loans held for sale

 

 

3,156

 

 

 

7,022

 

 

 

1,184

 

 

 

2,204

 

 

 

2,803

 

Loans held for investment:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

16,657

 

 

 

15,503

 

 

 

20,710

 

 

 

22,318

 

 

 

20,754

 

Commercial real estate - non-owner occupied

 

 

9,913

 

 

 

9,617

 

 

 

9,319

 

 

 

8,668

 

 

 

7,775

 

Commercial real estate - owner occupied

 

 

1,805

 

 

 

1,809

 

 

 

1,818

 

 

 

1,848

 

 

 

1,848

 

Construction and land development

 

 

4,428

 

 

 

4,407

 

 

 

4,013

 

 

 

3,621

 

 

 

3,231

 

Residential real estate

 

 

15,000

 

 

 

15,024

 

 

 

15,928

 

 

 

15,674

 

 

 

14,908

 

Consumer

 

 

72

 

 

 

75

 

 

 

74

 

 

 

72

 

 

 

56

 

Loans HFI, net of deferred fees

 

 

47,875

 

 

 

46,435

 

 

 

51,862

 

 

 

52,201

 

 

 

48,572

 

Allowance for loan losses

 

 

(321

)

 

 

(305

)

 

 

(310

)

 

 

(304

)

 

 

(273

)

Loans HFI, net of deferred fees and allowance

 

 

47,554

 

 

 

46,130

 

 

 

51,552

 

 

 

51,897

 

 

 

48,299

 

Mortgage servicing rights

 

 

1,007

 

 

 

910

 

 

 

1,148

 

 

 

1,044

 

 

 

826

 

Premises and equipment, net

 

 

315

 

 

 

293

 

 

 

276

 

 

 

237

 

 

 

210

 

Operating lease right-of-use asset

 

 

151

 

 

 

156

 

 

 

163

 

 

 

131

 

 

 

136

 

Other assets acquired through foreclosure, net

 

 

11

 

 

 

11

 

 

 

11

 

 

 

11

 

 

 

12

 

Bank owned life insurance

 

 

184

 

 

 

183

 

 

 

182

 

 

 

181

 

 

 

180

 

Goodwill and other intangibles, net

 

 

674

 

 

 

677

 

 

 

680

 

 

 

682

 

 

 

695

 

Other assets

 

 

2,581

 

 

 

2,533

 

 

 

2,735

 

 

 

2,565

 

 

 

2,206

 

Total assets

 

$

68,160

 

 

$

71,047

 

 

$

67,734

 

 

$

69,165

 

 

$

66,055

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

16,733

 

 

$

16,465

 

 

$

19,691

 

 

$

24,926

 

 

$

23,721

 

Interest bearing:

 

 

 

 

 

 

 

 

 

 

Demand

 

 

12,646

 

 

 

10,719

 

 

 

9,507

 

 

 

8,350

 

 

 

8,387

 

Savings and money market

 

 

13,085

 

 

 

13,845

 

 

 

19,397

 

 

 

19,202

 

 

 

19,026

 

Certificates of deposit

 

 

8,577

 

 

 

6,558

 

 

 

5,049

 

 

 

3,111

 

 

 

2,578

 

Total deposits

 

 

51,041

 

 

 

47,587

 

 

 

53,644

 

 

 

55,589

 

 

 

53,712

 

Borrowings

 

 

9,567

 

 

 

15,853

 

 

 

6,299

 

 

 

6,319

 

 

 

5,210

 

Qualifying debt

 

 

888

 

 

 

895

 

 

 

893

 

 

 

889

 

 

 

891

 

Operating lease liability

 

 

179

 

 

 

184

 

 

 

185

 

 

 

149

 

 

 

151

 

Accrued interest payable and other liabilities

 

 

800

 

 

 

1,007

 

 

 

1,357

 

 

 

1,198

 

 

 

1,132

 

Total liabilities

 

 

62,475

 

 

 

65,526

 

 

 

62,378

 

 

 

64,144

 

 

 

61,096

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

295

 

 

 

295

 

 

 

295

 

 

 

295

 

 

 

295

 

Common stock and additional paid-in capital

 

 

2,064

 

 

 

2,054

 

 

 

2,058

 

 

 

2,049

 

 

 

1,990

 

Retained earnings

 

 

3,937

 

 

 

3,764

 

 

 

3,664

 

 

 

3,413

 

 

 

3,192

 

Accumulated other comprehensive loss

 

 

(611

)

 

 

(592

)

 

 

(661

)

 

 

(736

)

 

 

(518

)

Total stockholders' equity

 

 

5,685

 

 

 

5,521

 

 

 

5,356

 

 

 

5,021

 

 

 

4,959

 

Total liabilities and stockholders' equity

 

$

68,160

 

 

$

71,047

 

 

$

67,734

 

 

$

69,165

 

 

$

66,055

 

Western Alliance Bancorporation and Subsidiaries

Changes in the Allowance For Credit Losses on Loans

Unaudited

 

 

Three Months Ended

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

 

(in millions)

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

304.7

 

 

$

309.7

 

 

$

304.1

 

 

$

273.2

 

 

$

257.6

 

Provision for credit losses (1)

 

 

23.8

 

 

 

1.0

 

 

 

7.4

 

 

 

29.0

 

 

 

17.0

 

Recoveries of loans previously charged-off:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

0.7

 

 

 

3.2

 

 

 

0.3

 

 

 

3.8

 

 

 

0.8

 

Commercial real estate - non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

0.1

 

 

 

 

 

 

0.1

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.1

 

Consumer

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Total recoveries

 

 

0.8

 

 

 

3.2

 

 

 

0.4

 

 

 

4.0

 

 

 

1.0

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

6.0

 

 

 

9.1

 

 

 

1.1

 

 

 

2.1

 

 

 

2.4

 

Commercial real estate - non-owner occupied

 

 

2.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate - owner occupied

 

 

 

 

 

 

 

 

0.5

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

0.6

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

0.1

 

 

 

 

 

 

 

 

 

 

Total loans charged-off

 

 

8.2

 

 

 

9.2

 

 

 

2.2

 

 

 

2.1

 

 

 

2.4

 

Net loan charge-offs (recoveries)

 

 

7.4

 

 

 

6.0

 

 

 

1.8

 

 

 

(1.9

)

 

 

1.4

 

Balance, end of period

 

$

321.1

 

 

$

304.7

 

 

$

309.7

 

 

$

304.1

 

 

$

273.2

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for unfunded loan commitments

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

44.8

 

 

$

47.0

 

 

$

52.1

 

 

$

53.8

 

 

$

43.3

 

(Recovery of) provision for credit losses (1)

 

 

(3.7

)

 

 

(2.2

)

 

 

(5.1

)

 

 

(1.7

)

 

 

10.5

 

Balance, end of period (2)

 

$

41.1

 

 

$

44.8

 

 

$

47.0

 

 

$

52.1

 

 

$

53.8

 

 

 

 

 

 

 

 

 

 

 

 

Components of the allowance for credit losses on loans

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

321.1

 

 

$

304.7

 

 

$

309.7

 

 

$

304.1

 

 

$

273.2

 

Allowance for unfunded loan commitments

 

 

41.1

 

 

 

44.8

 

 

 

47.0

 

 

 

52.1

 

 

 

53.8

 

Total allowance for credit losses on loans

 

$

362.2

 

 

$

349.5

 

 

$

356.7

 

 

$

356.2

 

 

$

327.0

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans - annualized

 

 

0.06

%

 

 

0.05

%

 

 

0.01

%

 

 

(0.02

)%

 

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

Allowance ratios

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to funded HFI loans (3)

 

 

0.67

%

 

 

0.66

%

 

 

0.60

%

 

 

0.58

%

 

 

0.56

%

Allowance for credit losses to funded HFI loans (3)

 

 

0.76

 

 

 

0.75

 

 

 

0.69

 

 

 

0.68

 

 

 

0.67

 

Allowance for loan losses to nonaccrual HFI loans

 

 

125

 

 

 

285

 

 

 

364

 

 

 

338

 

 

 

321

 

Allowance for credit losses to nonaccrual HFI loans

 

 

141

 

 

 

327

 

 

 

420

 

 

 

396

 

 

 

385

 

(1)

The above tables reflect the provision for credit losses on funded and unfunded loans. There was a $2.2 million provision for credit losses on AFS investment securities and a $0.5 million provision release on HTM investment securities for the three months ended June 30, 2023. The allowance for credit losses on AFS and HTM investment securities totaled $4.4 million and $6.0 million, respectively, as of June 30, 2023.

(2)

The allowance for unfunded loan commitments is included as part of accrued interest payable and other liabilities on the balance sheet.

(3)

Ratio includes an allowance for credit losses of $21.4 million as of June 30, 2023 related to a pool of loans covered under three separate credit linked note transactions.

Western Alliance Bancorporation and Subsidiaries

Asset Quality Metrics

Unaudited

 

 

Three Months Ended

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

 

(in millions)

Nonaccrual loans and repossessed assets

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

256

 

 

$

107

 

 

$

85

 

 

$

90

 

 

$

85

 

Nonaccrual loans to funded HFI loans

 

 

0.53

%

 

 

0.23

%

 

 

0.16

%

 

 

0.17

%

 

 

0.17

%

Repossessed assets

 

$

11

 

 

$

11

 

 

$

11

 

 

$

11

 

 

$

12

 

Nonaccrual loans and repossessed assets to total assets

 

 

0.39

%

 

 

0.17

%

 

 

0.14

%

 

 

0.15

%

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

Loans Past Due

 

 

 

 

 

 

 

 

 

 

Loans past due 90 days, still accruing (1)

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

 

Loans past due 90 days, still accruing to funded HFI loans

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

Loans past due 30 to 89 days, still accruing (2)

 

$

121

 

 

$

58

 

 

$

70

 

 

$

56

 

 

$

117

 

Loans past due 30 to 89 days, still accruing to funded HFI loans

 

 

0.25

%

 

 

0.13

%

 

 

0.13

%

 

 

0.11

%

 

 

0.24

%

 

 

 

 

 

 

 

 

 

 

 

Other credit quality metrics

 

 

 

 

 

 

 

 

 

 

Special mention loans

 

$

694

 

 

$

320

 

 

$

351

 

 

$

312

 

 

$

317

 

Special mention loans to funded HFI loans

 

 

1.45

%

 

 

0.69

%

 

 

0.68

%

 

 

0.60

%

 

 

0.65

%

 

 

 

 

 

 

 

 

 

 

 

Classified loans on accrual

 

$

324

 

 

$

325

 

 

$

280

 

 

$

268

 

 

$

232

 

Classified loans on accrual to funded HFI loans

 

 

0.68

%

 

 

0.70

%

 

 

0.54

%

 

 

0.51

%

 

 

0.48

%

Classified assets

 

$

604

 

 

$

459

 

 

$

393

 

 

$

385

 

 

$

346

 

Classified assets to total assets

 

 

0.89

%

 

 

0.65

%

 

 

0.58

%

 

 

0.56

%

 

 

0.52

%

(1)

Excludes government guaranteed residential mortgage loans of $481 million, $494 million, $582 million, $644 million, and $555 million as of each respective date in the table above.

(2)

Excludes government guaranteed residential mortgage loans of $289 million, $281 million, $334 million, $245 million, and $161 million as of each respective date in the table above.

Western Alliance Bancorporation and Subsidiaries

Analysis of Average Balances, Yields and Rates

Unaudited

 

 

Three Months Ended

 

 

June 30, 2023

 

March 31, 2023

 

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

 

($ in millions)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

6,343

 

 

$

105.2

 

6.65

%

 

$

2,153

 

 

$

31.3

 

5.90

%

Loans held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

15,712

 

 

 

302.3

 

7.78

 

 

 

20,481

 

 

 

368.2

 

7.35

 

CRE - non-owner occupied

 

 

9,754

 

 

 

180.7

 

7.44

 

 

 

9,520

 

 

 

169.4

 

7.22

 

CRE - owner occupied

 

 

1,816

 

 

 

25.1

 

5.66

 

 

 

1,809

 

 

 

24.6

 

5.62

 

Construction and land development

 

 

4,420

 

 

 

103.6

 

9.40

 

 

 

4,230

 

 

 

93.3

 

8.94

 

Residential real estate

 

 

15,006

 

 

 

139.0

 

3.72

 

 

 

15,839

 

 

 

144.7

 

3.71

 

Consumer

 

 

73

 

 

 

1.3

 

7.15

 

 

 

73

 

 

 

1.2

 

6.82

 

Total HFI loans (1), (2), (3)

 

 

46,781

 

 

 

752.0

 

6.48

 

 

 

51,952

 

 

 

801.4

 

6.28

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Securities - taxable

 

 

7,879

 

 

 

91.4

 

4.65

 

 

 

6,658

 

 

 

75.2

 

4.58

 

Securities - tax-exempt

 

 

2,062

 

 

 

21.0

 

5.12

 

 

 

2,117

 

 

 

20.9

 

5.00

 

Total securities (1)

 

 

9,941

 

 

 

112.4

 

4.76

 

 

 

8,775

 

 

 

96.1

 

4.68

 

Cash and other

 

 

2,584

 

 

 

31.2

 

4.84

 

 

 

3,331

 

 

 

40.1

 

4.88

 

Total interest earning assets

 

 

65,649

 

 

 

1,000.8

 

6.17

 

 

 

66,211

 

 

 

968.9

 

5.99

 

Non-interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

259

 

 

 

 

 

 

 

265

 

 

 

 

 

Allowance for credit losses

 

 

(314

)

 

 

 

 

 

 

(315

)

 

 

 

 

Bank owned life insurance

 

 

183

 

 

 

 

 

 

 

182

 

 

 

 

 

Other assets

 

 

4,361

 

 

 

 

 

 

 

4,931

 

 

 

 

 

Total assets

 

$

70,138

 

 

 

 

 

 

$

71,274

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

11,893

 

 

$

80.2

 

2.71

%

 

$

10,534

 

 

$

68.2

 

2.63

%

Savings and money market

 

 

13,167

 

 

 

87.2

 

2.66

 

 

 

18,066

 

 

 

115.5

 

2.59

 

Certificates of deposit

 

 

7,626

 

 

 

83.7

 

4.40

 

 

 

5,520

 

 

 

47.9

 

3.52

 

Total interest-bearing deposits

 

 

32,686

 

 

 

251.1

 

3.08

 

 

 

34,120

 

 

 

231.6

 

2.75

 

Short-term borrowings

 

 

12,195

 

 

 

170.4

 

5.60

 

 

 

7,288

 

 

 

87.5

 

4.87

 

Long-term debt

 

 

826

 

 

 

19.5

 

9.45

 

 

 

1,275

 

 

 

30.6

 

9.73

 

Qualifying debt

 

 

895

 

 

 

9.5

 

4.27

 

 

 

893

 

 

 

9.3

 

4.24

 

Total interest-bearing liabilities

 

 

46,602

 

 

 

450.5

 

3.88

 

 

 

43,576

 

 

 

359.0

 

3.34

 

Interest cost of funding earning assets

 

 

 

2.75

 

 

 

 

 

 

2.20

 

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

16,701

 

 

 

 

 

 

 

20,521

 

 

 

 

 

Other liabilities

 

 

1,183

 

 

 

 

 

 

 

1,589

 

 

 

 

 

Stockholders’ equity

 

 

5,652

 

 

 

 

 

 

 

5,588

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

70,138

 

 

 

 

 

 

$

71,274

 

 

 

 

 

Net interest income and margin (4)

 

 

 

$

550.3

 

3.42

%

 

 

 

$

609.9

 

3.79

%

(1)

Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $8.7 million and $8.8 million for the three months ended June 30, 2023 and March 31, 2023, respectively.

(2)

Included in the yield computation are net loan fees of $36.8 million and $35.6 million for the three months ended June 30, 2023 and March 31, 2023, respectively.

(3)

Includes non-accrual loans.

(4)

Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries

Analysis of Average Balances, Yields and Rates

Unaudited

 

 

 

 

Three Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

 

($ in millions)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

6,343

 

 

$

105.2

 

6.65

%

 

$

4,333

 

 

$

43.1

 

3.99

%

Loans held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

15,712

 

 

 

302.3

 

7.78

 

 

 

19,576

 

 

 

205.6

 

4.27

 

CRE - non-owner-occupied

 

 

9,754

 

 

 

180.7

 

7.44

 

 

 

7,152

 

 

 

83.1

 

4.67

 

CRE - owner-occupied

 

 

1,816

 

 

 

25.1

 

5.66

 

 

 

1,836

 

 

 

22.7

 

5.05

 

Construction and land development

 

 

4,420

 

 

 

103.6

 

9.40

 

 

 

3,336

 

 

 

47.7

 

5.73

 

Residential real estate

 

 

15,006

 

 

 

139.0

 

3.72

 

 

 

13,698

 

 

 

113.8

 

3.33

 

Consumer

 

 

73

 

 

 

1.3

 

7.15

 

 

 

58

 

 

 

0.6

 

4.29

 

Total loans HFI (1), (2), (3)

 

 

46,781

 

 

 

752.0

 

6.48

 

 

 

45,656

 

 

 

473.5

 

4.19

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Securities - taxable

 

 

7,879

 

 

 

91.4

 

4.65

 

 

 

6,674

 

 

 

41.3

 

2.48

 

Securities - tax-exempt

 

 

2,062

 

 

 

21.0

 

5.12

 

 

 

2,017

 

 

 

18.0

 

4.53

 

Total securities (1)

 

 

9,941

 

 

 

112.4

 

4.76

 

 

 

8,691

 

 

 

59.3

 

2.94

 

Cash and other

 

 

2,584

 

 

 

31.2

 

4.84

 

 

 

1,650

 

 

 

3.7

 

0.91

 

Total interest earning assets

 

 

65,649

 

 

 

1,000.8

 

6.17

 

 

 

60,330

 

 

 

579.6

 

3.91

 

Non-interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

259

 

 

 

 

 

 

 

262

 

 

 

 

 

Allowance for credit losses

 

 

(314

)

 

 

 

 

 

 

(266

)

 

 

 

 

Bank owned life insurance

 

 

183

 

 

 

 

 

 

 

179

 

 

 

 

 

Other assets

 

 

4,361

 

 

 

 

 

 

 

3,766

 

 

 

 

 

Total assets

 

$

70,138

 

 

 

 

 

 

$

64,271

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

11,893

 

 

$

80.2

 

2.71

%

 

$

8,346

 

 

$

8.0

 

0.38

%

Savings and money market accounts

 

 

13,167

 

 

 

87.2

 

2.66

 

 

 

18,771

 

 

 

16.5

 

0.35

 

Certificates of deposit

 

 

7,626

 

 

 

83.7

 

4.40

 

 

 

2,040

 

 

 

2.6

 

0.52

 

Total interest-bearing deposits

 

 

32,686

 

 

 

251.1

 

3.08

 

 

 

29,157

 

 

 

27.1

 

0.37

 

Short-term borrowings

 

 

12,195

 

 

 

170.4

 

5.60

 

 

 

2,917

 

 

 

8.6

 

1.19

 

Long-term debt

 

 

826

 

 

 

19.5

 

9.45

 

 

 

786

 

 

 

10.3

 

5.24

 

Qualifying debt

 

 

895

 

 

 

9.5

 

4.27

 

 

 

894

 

 

 

8.6

 

3.85

 

Total interest-bearing liabilities

 

 

46,602

 

 

 

450.5

 

3.88

 

 

 

33,754

 

 

 

54.6

 

0.65

 

Interest cost of funding earning assets

 

 

 

2.75

 

 

 

 

 

 

0.37

 

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

16,701

 

 

 

 

 

 

 

24,327

 

 

 

 

 

Other liabilities

 

 

1,183

 

 

 

 

 

 

 

1,169

 

 

 

 

 

Stockholders’ equity

 

 

5,652

 

 

 

 

 

 

 

5,021

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

70,138

 

 

 

 

 

 

$

64,271

 

 

 

 

 

Net interest income and margin (4)

 

 

 

$

550.3

 

3.42

%

 

 

 

$

525.0

 

3.54

%

(1)

Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $8.7 million and $8.2 million for the three months ended June 30, 2023 and 2022, respectively.

(2)

Included in the yield computation are net loan fees of $36.8 million and $36.4 million for the three months ended June 30, 2023 and 2022, respectively.

(3)

Includes non-accrual loans.

(4)

Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries

Analysis of Average Balances, Yields and Rates

Unaudited

 

 

Six Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

Average

Balance

 

Interest

 

Average Yield /

Cost

 

 

($ in millions)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Loans HFS

 

$

4,260

 

 

$

136.5

 

6.46

%

 

$

5,421

 

 

$

93.6

 

3.48

%

Loans HFI:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

18,083

 

 

 

670.5

 

7.54

 

 

 

18,537

 

 

 

371.5

 

4.10

 

CRE - non-owner occupied

 

 

9,638

 

 

 

350.1

 

7.33

 

 

 

6,922

 

 

 

156.2

 

4.56

 

CRE - owner occupied

 

 

1,812

 

 

 

49.7

 

5.64

 

 

 

1,847

 

 

 

45.5

 

5.06

 

Construction and land development

 

 

4,325

 

 

 

196.8

 

9.18

 

 

 

3,214

 

 

 

89.3

 

5.61

 

Residential real estate

 

 

15,420

 

 

 

283.8

 

3.71

 

 

 

12,050

 

 

 

194.1

 

3.25

 

Consumer

 

 

73

 

 

 

2.5

 

6.99

 

 

 

55

 

 

 

1.1

 

4.14

 

Total loans HFI (1), (2), (3)

 

 

49,351

 

 

 

1,553.4

 

6.38

 

 

 

42,625

 

 

 

857.7

 

4.09

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Securities - taxable

 

 

7,271

 

 

 

166.6

 

4.62

 

 

 

6,107

 

 

 

71.1

 

2.35

 

Securities - tax-exempt

 

 

2,090

 

 

 

41.9

 

5.06

 

 

 

2,076

 

 

 

36.2

 

4.41

 

Total securities (1)

 

 

9,361

 

 

 

208.5

 

4.72

 

 

 

8,183

 

 

 

107.3

 

2.86

 

Other

 

 

2,956

 

 

 

71.3

 

4.86

 

 

 

1,853

 

 

 

5.5

 

0.60

 

Total interest earning assets

 

 

65,928

 

 

 

1,969.7

 

6.08

 

 

 

58,082

 

 

 

1,064.1

 

3.75

 

Non-interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

262

 

 

 

 

 

 

 

254

 

 

 

 

 

Allowance for credit losses

 

 

(314

)

 

 

 

 

 

 

(264

)

 

 

 

 

Bank owned life insurance

 

 

183

 

 

 

 

 

 

 

180

 

 

 

 

 

Other assets

 

 

4,644

 

 

 

 

 

 

 

3,534

 

 

 

 

 

Total assets

 

$

70,703

 

 

 

 

 

 

$

61,786

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

11,217

 

 

$

148.5

 

2.67

%

 

$

8,046

 

 

$

10.7

 

0.27

%

Savings and money market accounts

 

 

15,604

 

 

 

202.7

 

2.62

 

 

 

18,453

 

 

 

26.1

 

0.29

 

Certificates of deposit

 

 

6,578

 

 

 

131.5

 

4.03

 

 

 

1,981

 

 

 

4.4

 

0.45

 

Total interest-bearing deposits

 

 

33,399

 

 

 

482.7

 

2.90

 

 

 

28,480

 

 

 

41.2

 

0.29

 

Short-term borrowings

 

 

9,757

 

 

 

258.0

 

5.33

 

 

 

2,038

 

 

 

10.4

 

1.03

 

Long-term debt

 

 

1,049

 

 

 

50.0

 

9.62

 

 

 

778

 

 

 

21.0

 

5.45

 

Qualifying debt

 

 

894

 

 

 

18.8

 

4.24

 

 

 

895

 

 

 

17.0

 

3.83

 

Total interest-bearing liabilities

 

 

45,099

 

 

 

809.5

 

3.62

 

 

 

32,191

 

 

 

89.6

 

0.56

 

Interest cost of funding earning assets

 

 

 

2.48

 

 

 

 

 

 

0.31

 

Non-interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

18,600

 

 

 

 

 

 

 

23,458

 

 

 

 

 

Other liabilities

 

 

1,384

 

 

 

 

 

 

 

1,132

 

 

 

 

 

Stockholders’ equity

 

 

5,620

 

 

 

 

 

 

 

5,005

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

70,703

 

 

 

 

 

 

$

61,786

 

 

 

 

 

Net interest income and margin (4)

 

 

 

$

1,160.2

 

3.60

%

 

 

 

$

974.5

 

3.44

%

(1)

Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $17.5 million and $16.2 million for the six ended June 30, 2023 and 2022, respectively.

(2)

Included in the yield computation are net loan fees of $72.4 million and $65.5 million for the six ended June 30, 2023 and 2022, respectively.

(3)

Includes non-accrual loans.

(4)

Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries

Operating Segment Results

Unaudited

 

Balance Sheet:

 

 

 

 

Consolidated Company

 

Commercial

 

Consumer Related

 

Corporate & Other

At June 30, 2023:

 

(dollars in millions)

Assets:

 

 

 

 

 

 

 

 

Cash, cash equivalents, and investment securities

 

$

12,527

 

 

$

13

 

 

$

150

 

 

$

12,364

 

Loans HFS

 

 

3,156

 

 

 

1,049

 

 

 

2,107

 

 

 

 

Loans HFI, net of deferred fees and costs

 

 

47,875

 

 

 

28,139

 

 

 

19,736

 

 

 

 

Less: allowance for credit losses

 

 

(321

)

 

 

(269

)

 

 

(52

)

 

 

 

Net loans HFI

 

 

47,554

 

 

 

27,870

 

 

 

19,684

 

 

 

 

Other assets acquired through foreclosure, net

 

 

11

 

 

 

11

 

 

 

 

 

 

 

Goodwill and other intangible assets, net

 

 

674

 

 

 

293

 

 

 

381

 

 

 

 

Other assets

 

 

4,238

 

 

 

567

 

 

 

1,693

 

 

 

1,978

 

Total assets

 

$

68,160

 

 

$

29,803

 

 

$

24,015

 

 

$

14,342

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

51,041

 

 

$

21,460

 

 

$

22,380

 

 

$

7,201

 

Borrowings and qualifying debt

 

 

10,455

 

 

 

6

 

 

 

1,489

 

 

 

8,960

 

Other liabilities

 

 

979

 

 

 

70

 

 

 

173

 

 

 

736

 

Total liabilities

 

 

62,475

 

 

 

21,536

 

 

 

24,042

 

 

 

16,897

 

Allocated equity:

 

 

5,685

 

 

 

2,516

 

 

 

1,729

 

 

 

1,440

 

Total liabilities and stockholders' equity

 

$

68,160

 

 

$

24,052

 

 

$

25,771

 

 

$

18,337

 

Excess funds provided (used)

 

 

 

 

 

(5,751

)

 

 

1,756

 

 

 

3,995

 

 

 

 

 

 

 

 

 

 

No. of offices

 

 

56

 

 

 

46

 

 

 

8

 

 

 

2

 

No. of full-time equivalent employees

 

 

3,336

 

 

 

652

 

 

 

726

 

 

 

1,958

 

 

 

 

 

 

 

 

 

 

Income Statement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2023:

 

(in millions)

Net interest income

 

$

550.3

 

 

$

356.5

 

 

$

204.8

 

 

$

(11.0

)

Provision for credit losses

 

 

21.8

 

 

 

18.2

 

 

 

1.9

 

 

 

1.7

 

Net interest income (expense) after provision for credit losses

 

 

528.5

 

 

 

338.3

 

 

 

202.9

 

 

 

(12.7

)

Non-interest income

 

 

119.0

 

 

 

30.8

 

 

 

86.1

 

 

 

2.1

 

Non-interest expense

 

 

387.4

 

 

 

147.7

 

 

 

232.3

 

 

 

7.4

 

Income (loss) before income taxes

 

 

260.1

 

 

 

221.4

 

 

 

56.7

 

 

 

(18.0

)

Income tax expense (benefit)

 

 

44.4

 

 

 

21.7

 

 

 

(2.2

)

 

 

24.9

 

Net income (loss)

 

$

215.7

 

 

$

199.7

 

 

$

58.9

 

 

$

(42.9

)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023:

 

(in millions)

Net interest income

 

$

1,160.2

 

 

$

746.0

 

 

$

404.0

 

 

$

10.2

 

Provision for credit losses

 

 

41.2

 

 

 

15.6

 

 

 

3.4

 

 

 

22.2

 

Net interest income (expense) after provision for credit losses

 

 

1,119.0

 

 

 

730.4

 

 

 

400.6

 

 

 

(12.0

)

Non-interest income

 

 

61.0

 

 

 

(65.9

)

 

 

137.1

 

 

 

(10.2

)

Non-interest expense

 

 

735.3

 

 

 

283.6

 

 

 

424.4

 

 

 

27.3

 

Income (loss) before provision for income taxes

 

 

444.7

 

 

 

380.9

 

 

 

113.3

 

 

 

(49.5

)

Income tax expense (benefit)

 

 

86.8

 

 

 

60.2

 

 

 

10.5

 

 

 

16.1

 

Net income (loss)

 

$

357.9

 

 

$

320.7

 

 

$

102.8

 

 

$

(65.6

)

Western Alliance Bancorporation and Subsidiaries

Operating Segment Results

Unaudited

 

Balance Sheet:

 

 

 

 

Consolidated Company

 

Commercial

 

Consumer Related

 

Corporate & Other

At December 31, 2022:

 

(dollars in millions)

Assets:

 

 

 

 

 

 

 

 

Cash, cash equivalents, and investment securities

 

$

9,803

 

 

$

12

 

 

$

 

 

$

9,791

 

Loans held for sale

 

 

1,184

 

 

 

 

 

 

1,184

 

 

 

 

Loans, net of deferred fees and costs

 

 

51,862

 

 

 

31,414

 

 

 

20,448

 

 

 

 

Less: allowance for credit losses

 

 

(310

)

 

 

(262

)

 

 

(48

)

 

 

 

Total loans

 

 

51,552

 

 

 

31,152

 

 

 

20,400

 

 

 

 

Other assets acquired through foreclosure, net

 

 

11

 

 

 

11

 

 

 

 

 

 

 

Goodwill and other intangible assets, net

 

 

680

 

 

 

293

 

 

 

387

 

 

 

 

Other assets

 

 

4,504

 

 

 

435

 

 

 

2,180

 

 

 

1,889

 

Total assets

 

$

67,734

 

 

$

31,903

 

 

$

24,151

 

 

$

11,680

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits

 

$

53,644

 

 

$

29,494

 

 

$

18,492

 

 

$

5,658

 

Borrowings and qualifying debt

 

 

7,192

 

 

 

27

 

 

 

340

 

 

 

6,825

 

Other liabilities

 

 

1,542

 

 

 

83

 

 

 

656

 

 

 

803

 

Total liabilities

 

 

62,378

 

 

 

29,604

 

 

 

19,488

 

 

 

13,286

 

Allocated equity:

 

 

5,356

 

 

 

2,684

 

 

 

1,691

 

 

 

981

 

Total liabilities and stockholders' equity

 

$

67,734

 

 

$

32,288

 

 

$

21,179

 

 

$

14,267

 

Excess funds provided (used)

 

 

 

 

 

385

 

 

 

(2,972

)

 

 

2,587

 

 

 

 

 

 

 

 

 

 

No. of offices

 

 

56

 

 

 

46

 

 

 

8

 

 

 

2

 

No. of full-time equivalent employees

 

 

3,365

 

 

 

671

 

 

 

785

 

 

 

1,909

 

 

 

 

 

 

 

 

 

 

Income Statement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2022:

 

(in millions)

Net interest income

 

$

525.0

 

 

$

370.5

 

 

$

219.4

 

 

$

(64.9

)

Provision for (recovery of) credit losses

 

 

27.5

 

 

 

32.7

 

 

 

(5.2

)

 

 

 

Net interest income (expense) after provision for credit losses

 

 

497.5

 

 

 

337.8

 

 

 

224.6

 

 

 

(64.9

)

Non-interest income

 

 

95.0

 

 

 

18.0

 

 

 

74.6

 

 

 

2.4

 

Non-interest expense

 

 

268.9

 

 

 

115.9

 

 

 

139.1

 

 

 

13.9

 

Income (loss) before income taxes

 

 

323.6

 

 

 

239.9

 

 

 

160.1

 

 

 

(76.4

)

Income tax expense (benefit)

 

 

63.4

 

 

 

57.3

 

 

 

38.1

 

 

 

(32.0

)

Net income (loss)

 

$

260.2

 

 

$

182.6

 

 

$

122.0

 

 

$

(44.4

)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022:

 

(in millions)

Net interest income

 

$

974.5

 

 

$

705.3

 

 

$

402.7

 

 

$

(133.5

)

Provision for credit losses (recovery of)

 

 

36.5

 

 

 

33.2

 

 

 

5.3

 

 

 

(2.0

)

Net interest income (expense) after provision for credit losses

 

 

938.0

 

 

 

672.1

 

 

 

397.4

 

 

 

(131.5

)

Non-interest income

 

 

201.3

 

 

 

34.9

 

 

 

153.8

 

 

 

12.6

 

Non-interest expense

 

 

517.5

 

 

 

230.4

 

 

 

264.1

 

 

 

23.0

 

Income (loss) before income taxes

 

 

621.8

 

 

 

476.6

 

 

 

287.1

 

 

 

(141.9

)

Income tax expense (benefit)

 

 

121.5

 

 

 

113.4

 

 

 

68.5

 

 

 

(60.4

)

Net income (loss)

 

$

500.3

 

 

$

363.2

 

 

$

218.6

 

 

$

(81.5

)

Western Alliance Bancorporation and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

Unaudited

Pre-Provision Net Revenue by Quarter:

 

 

Three Months Ended

 

6/30/2023

 

3/31/2023

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

(in millions)

Net interest income

$

550.3

 

 

$

609.9

 

 

$

639.7

 

 

$

602.1

 

 

$

525.0

 

Total non-interest income

 

119.0

 

 

 

(58.0

)

 

 

61.5

 

 

 

61.8

 

 

 

95.0

 

Adjusted for:

 

 

 

 

 

 

 

 

 

Loss (gain) on sales of investment securities

 

13.6

 

 

 

12.5

 

 

 

(0.1

)

 

 

 

 

 

0.2

 

Fair value (gain) loss adjustments, net

 

(12.7

)

 

 

147.8

 

 

 

9.2

 

 

 

2.8

 

 

 

10.0

 

Total non-interest income, adjusted

$

119.9

 

 

$

102.3

 

 

$

70.6

 

 

$

64.6

 

 

$

105.2

 

Net revenue, adjusted

$

670.2

 

 

$

712.2

 

 

$

710.3

 

 

$

666.7

 

 

$

630.2

 

Total non-interest expense

 

387.4

 

 

 

347.9

 

 

 

333.4

 

 

 

305.8

 

 

 

268.9

 

Adjusted for:

 

 

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

0.7

 

 

 

12.7

 

 

 

 

 

 

 

 

 

 

Total non-interest expense, adjusted

$

388.1

 

 

$

360.6

 

 

$

333.4

 

 

$

305.8

 

 

$

268.9

 

Pre-provision net revenue (1)

$

282.1

 

 

$

351.6

 

 

$

376.9

 

 

$

360.9

 

 

$

361.3

 

Less:

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

21.8

 

 

 

19.4

 

 

 

3.1

 

 

 

28.5

 

 

 

27.5

 

Income tax expense

 

44.4

 

 

 

42.4

 

 

 

71.7

 

 

 

65.6

 

 

 

63.4

 

Loss (gain) on sales of investment securities

 

13.6

 

 

 

12.5

 

 

 

(0.1

)

 

 

 

 

 

0.2

 

Fair value (gain) loss adjustments, net

 

(12.7

)

 

 

147.8

 

 

 

9.2

 

 

 

2.8

 

 

 

10.0

 

Plus: Gain on extinguishment of debt

 

0.7

 

 

 

12.7

 

 

 

 

 

 

 

 

 

 

Net income

$

215.7

 

 

$

142.2

 

 

$

293.0

 

 

$

264.0

 

 

$

260.2

 

 

Efficiency Ratio by Quarter:

 

Total non-interest expense, adjusted

$

388.1

 

 

$

360.6

 

 

$

333.4

 

 

$

305.8

 

 

$

268.9

 

Less: Deposit costs

 

91.0

 

 

 

86.9

 

 

 

82.2

 

 

 

56.2

 

 

 

18.1

 

Divided by:

 

 

 

 

 

 

 

 

 

Total net interest income

 

550.3

 

 

 

609.9

 

 

 

639.7

 

 

 

602.1

 

 

 

525.0

 

Plus:

 

 

 

 

 

 

 

 

 

Tax equivalent interest adjustment

 

8.7

 

 

 

8.8

 

 

 

9.0

 

 

 

8.5

 

 

 

8.2

 

Total non-interest income, adjusted

 

119.9

 

 

 

102.3

 

 

 

70.6

 

 

 

64.6

 

 

 

105.2

 

Less: Deposit costs

 

91.0

 

 

 

86.9

 

 

 

82.2

 

 

 

56.2

 

 

 

18.1

 

 

$

587.9

 

 

$

634.1

 

 

$

637.1

 

 

$

619.0

 

 

$

620.3

 

Efficiency ratio - tax equivalent basis (2)

 

50.5

%

 

 

43.2

%

 

 

39.4

%

 

 

40.3

%

 

 

40.4

%

Earnings per Share, Adjusted:

 

Three Months Ended 3/31/2023:

(in millions)

Net income available to common stockholders

$

139.0

 

Adjusted for:

 

Loss on sales of investment securities

 

12.5

 

Fair value loss adjustments, net

 

147.8

 

Gain on extinguishment of debt

 

(12.7

)

Tax effect of adjustments

 

(37.9

)

Net income available to common stockholders, adjusted

$

248.7

 

Diluted shares

 

108.3

 

Diluted earnings per share, adjusted (1)

$

2.30

Western Alliance Bancorporation and Subsidiaries

Reconciliation of Non-GAAP Financial Measures

Unaudited

Tangible Common Equity:

 

 

6/30/2023

 

3/31/2023

 

12/31/2022

 

9/30/2022

 

6/30/2022

 

(dollars and shares in millions)

Total stockholders' equity

$

5,685

 

 

$

5,521

 

 

$

5,356

 

 

$

5,021

 

 

$

4,959

 

Less:

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets

 

674

 

 

 

677

 

 

 

680

 

 

 

682

 

 

 

695

 

Preferred stock

 

295

 

 

 

295

 

 

 

295

 

 

 

295

 

 

 

295

 

Total tangible common equity

 

4,716

 

 

 

4,549

 

 

 

4,381

 

 

 

4,044

 

 

 

3,969

 

Plus: deferred tax - attributed to intangible assets

 

2

 

 

 

2

 

 

 

2

 

 

 

3

 

 

 

2

 

Total tangible common equity, net of tax

$

4,718

 

 

$

4,551

 

 

$

4,383

 

 

$

4,047

 

 

$

3,971

 

Total assets

$

68,160

 

 

$

71,047

 

 

$

67,734

 

 

$

69,165

 

 

$

66,055

 

Less: goodwill and intangible assets, net

 

674

 

 

 

677

 

 

 

680

 

 

 

682

 

 

 

695

 

Tangible assets

 

67,486

 

 

 

70,370

 

 

 

67,054

 

 

 

68,483

 

 

 

65,360

 

Plus: deferred tax - attributed to intangible assets

 

2

 

 

 

2

 

 

 

2

 

 

 

3

 

 

 

2

 

Total tangible assets, net of tax

$

67,488

 

 

$

70,372

 

 

$

67,056

 

 

$

68,486

 

 

$

65,362

 

Tangible common equity ratio (3)

 

7.0

%

 

 

6.5

%

 

 

6.5

%

 

 

5.9

%

 

 

6.1

%

Common shares outstanding

 

109.5

 

 

 

109.5

 

 

 

108.9

 

 

 

108.9

 

 

 

108.3

 

Tangible book value per share, net of tax (3)

$

43.09

 

 

$

41.56

 

 

$

40.25

 

 

$

37.16

 

 

$

36.67

 

Non-GAAP Financial Measures Footnotes

 

(1)

We believe this non-GAAP measurement is a key indicator of the earnings power of the Company.

(2)

We believe this non-GAAP ratio provides a useful metric to measure the efficiency of the Company.

(3)

We believe this non-GAAP metric provides an important metric with which to analyze and evaluate the financial condition and capital strength of the Company.

 

Contacts

Western Alliance Bancorporation
Dale Gibbons, 602-952-5476

Release Summary

Western Alliance Bancorporation Reports Second Quarter 2023 Financial Results

Contacts

Western Alliance Bancorporation
Dale Gibbons, 602-952-5476