EX-99.1 2 tm2033184d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

PRESS RELEASE  

 

PacWest Bancorp

 

(Nasdaq: PACW)                                                                                         

 

Contact: Matthew P. Wagner Patrick J. Rusnak
  President and CEO Executive Vice President and CFO
Phone:

303-802-8900

714-989-4705
     
Contact: William J. Black  
 

Executive Vice President

 
 

Strategy and Corporate Development

 
Phone: 919-597-7466  

   
FOR IMMEDIATE RELEASE   October 14, 2020
   

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE THIRD QUARTER 2020

 

Significant Items

 

Net Earnings of $45.5 Million, or $0.38 Per Diluted Share
Strong Pre-Provision, Pre-Tax Net Revenue (“PPNR”) of $156.2 Million
Strong Capital Position – CET1 Ratio up 49 Basis Points to 10.46%
Core Deposits Up $1.6 Billion or 10% in Q3; Represents 88% of Total Deposits
Tax Equivalent Net Interest Margin of 3.90% Compared to 4.20% in Q2
Cost of Average Total Deposits Decreased to 17 Basis Points

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the third quarter of 2020 of $45.5 million, or $0.38 per diluted share, compared to net earnings for the second quarter of 2020 of $33.2 million, or $0.28 per diluted share. The increase in net earnings for the third quarter was due primarily to a $23 million decrease in the provision for credit losses.

 

Matt Wagner, President and CEO, commented, “Our operations continue to produce strong revenues and internal capital as evidenced by $156.2 million in PPNR during the third quarter, which resulted in a PPNR return on average assets of 2.22%. These solid operating earnings highlight the resilience of our business as we navigate the challenging economic conditions.”

 

Mr. Wagner continued, “We experienced strong deposit growth again in the third quarter, resulting in a significant increase in liquidity. Our average deposits in financial institutions balance was $2.6 billion in the third quarter with a yield of 10 basis points. While our focus is on managing net interest income, this excess liquidity had a negative impact on our third quarter NIM of 32 basis points.”

 

Mr. Wagner added, “Our priority continues to be on mitigating potential credit losses in our portfolios, especially those portfolios impacted most by COVID-19. We were proactive in downgrading loans in the first quarter at the start of the pandemic, and the net loan migration to the special mention and classified categories during the second and third quarters was minimal. As of September 30, 2020, only 3.3% of loans are on deferral with the vast majority of those expiring in November 2020, while only 13% of loans previously granted a deferral received a second modification.”

 

Page 1

 

 

FINANCIAL HIGHLIGHTS

 

   At or For the       At or For the     
   Three Months Ended       Nine Months Ended     
   September 30,   June 30,   Increase   September 30,   Increase 
Financial Highlights  2020   2020   (Decrease)   2020   2019   (Decrease) 
   (Dollars in thousands, except per share data) 
Net earnings (loss)  $45,503   $33,204   $12,299   $(1,354,404)  $350,755   $(1,705,159)
Diluted earnings (loss) per share  $0.38   $0.28   $0.10   $(11.60)  $2.91   $(14.51)
Return on average assets   0.65%   0.50%   0.15    (6.65)%   1.80%   (8.45)
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR") (1)  $156,174   $166,172   $(9,998)  $483,223   $504,873   $(21,650)
PPNR return on average assets (1)   2.22%   2.51%   (0.29)   2.37%   2.59%   (0.22)
Return on average tangible equity (1)   8.20%   6.39%   1.81    7.16%   21.77%   (14.61)
                               
Net interest margin ("NIM") (tax equivalent)   3.90%   4.20%   (0.30)   4.13%   4.62%   (0.49)
Yield on average loans and leases (tax equivalent)   5.01%   5.01%   -    5.18%   6.11%   (0.93)
Cost of average total deposits   0.17%   0.25%   (0.08)   0.32%   0.79%   (0.47)
Efficiency ratio   45.1%   42.9%   2.2    42.9%   42.1%   0.8 
                               
Total assets  $28,426,716   $27,365,738   $1,060,978   $28,426,716   $26,724,627   $1,702,089 
Loans and leases held for investment, net of deferred fees  $19,026,200   $19,694,631   $(668,431)  $19,026,200   $18,735,543   $290,657 
Noninterest-bearing demand deposits  $9,346,744   $8,629,543   $717,201   $9,346,744   $7,441,185   $1,905,559 
Core deposits  $21,117,629   $19,535,814   $1,581,815   $21,117,629   $16,471,264   $4,646,365 
Total deposits  $23,965,695   $22,928,579   $1,037,116   $23,965,695   $19,733,203   $4,232,492 
                               
As percentage of total deposits:                              
Noninterest-bearing demand deposits   39%   38%   1    39%   38%   1 
Core deposits   88%   85%   3    88%   84%   4 
                               
Equity to assets ratio   12.26%   12.62%   (0.36)   12.26%   18.41%   (6.15)
Tangible common equity ratio (1)   8.71%   8.93%   (0.22)   8.71%   9.65%   (0.94)
Book value per share  $29.42   $29.17   $0.25   $29.42   $41.06   $(11.64)
Tangible book value per share (1)  $20.09   $19.80   $0.29   $20.09   $19.43   $0.66 

 

 

(1) Non-GAAP measure.

 

Page 2

 

 

INCOME STATEMENT HIGHLIGHTS

Net Interest Income

 

Net interest income decreased by $3.0 million to $251.3 million for the third quarter of 2020 compared to $254.3 million for the second quarter of 2020 due mainly to a lower balance of average loans and leases. The tax equivalent yield on average loans and leases was 5.01% for both the third and second quarters of 2020.

 

The tax equivalent NIM was 3.90% for the third quarter of 2020 compared to 4.20% for the second quarter of 2020. The decrease in the NIM was due mostly to the change in the earning asset mix. Average loans and leases decreased by $756 million, while the average balance of deposits in financial institutions increased by $1.8 billion in the third quarter of 2020. This excess liquidity had a negative impact on the third quarter tax equivalent NIM of 32 basis points, while the PPP loans, which have a coupon rate of 1%, had a negative impact of seven basis points.

 

The cost of average total deposits decreased to 0.17% for the third quarter of 2020 from 0.25% for the second quarter of 2020. The lower cost of average total deposits was due primarily to the repricing of maturing time deposits. The cost of deposits at September 30, 2020 was 0.13%.

 

Provision for Credit Losses

 

The following table presents details of the provision for credit losses for the periods indicated:

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Provision for Credit Losses  2020   2020   (Decrease) 
   (In thousands) 
Addition to allowance for loan and lease losses  $81,000   $93,000   $(12,000)
Addition to reserve for unfunded loan commitments   16,000    27,000    (11,000)
Total provision for credit losses  $97,000   $120,000   $(23,000)

 

The provision for credit losses was $97.0 million for the third quarter of 2020, down $23.0 million from the second quarter of 2020. This reduction reflected improvement in certain key macro-economic forecast variables (unemployment and real GDP growth), partially offset by deterioration in other key macro-economic variables, including CRE price index and BBB spreads, and increased provisions for individually evaluated loans and leases.

 

Page 3

 

 

Noninterest Income

 

The following table presents details of noninterest income for the periods indicated:

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Noninterest Income  2020   2020   (Decrease) 
   (In thousands) 
Service charges on deposit accounts  $2,570   $2,004   $566 
Other commissions and fees   10,541    10,111    430 
Leased equipment income   9,900    12,037    (2,137)
Gain on sale of loans and leases   35    346    (311)
Gain on sale of securities   5,270    7,715    (2,445)
Other income:               
Dividends and gains on equity investments   6,945    2,947    3,998 
Warrant income   500    1,973    (1,473)
Other   2,491    1,725    766 
Total noninterest income  $38,252   $38,858   $(606)

 

Noninterest income decreased by $0.6 million to $38.3 million for the third quarter of 2020 compared to $38.9 million for the second quarter of 2020 due primarily to decreases of $2.4 million in gain on sale of securities, $2.1 million in leased equipment income, and $1.5 million in warrant income, offset partially by a $4.0 million increase in dividends and gains on equity investments. The decrease in gain on sale of securities resulted from the sale of $17 million of securities for a gain of $5.3 million in the third quarter compared to sales of $122 million of securities for a gain of $7.7 million in the second quarter. The decrease in leased equipment income was due to lower gains from early lease terminations and lower rental income due to an operating lease placed on nonaccrual status in the third quarter. The decrease in warrant income was due to lower gains from exercised warrants. The increase in dividends and gains on equity investments resulted primarily from net fair value gains of $5.9 million on equity investments still held.

Noninterest Expense

 

The following table presents details of noninterest expense for the periods indicated:

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Noninterest Expense  2020   2020   (Decrease) 
   (In thousands) 
Compensation  $75,131   $61,910   $13,221 
Occupancy   14,771    14,494    277 
Data processing   6,505    7,102    (597)
Other professional services   4,713    4,146    567 
Insurance and assessments   3,939    9,373    (5,434)
Intangible asset amortization   3,751    3,882    (131)
Leased equipment depreciation   7,057    7,102    (45)
Foreclosed assets expense (income), net   335    (146)   481 
Customer related expense   4,762    4,408    354 
Loan expense   3,499    3,379    120 
Other   8,939    11,315    (2,376)
Total noninterest expense  $133,402   $126,965   $6,437 

 

Page 4

 

 

Noninterest expense increased by $6.4 million to $133.4 million for the third quarter of 2020 compared to $127.0 million for the second quarter of 2020 attributable primarily to a $13.2 million increase in compensation expense, offset partially by decreases of $5.4 million in insurance and assessments expense and $2.4 million in other expense. The increase in compensation expense was due mainly to higher bonus accruals of $12.4 million and stock compensation expense of $1.4 million. The decrease in insurance and assessments expense was due to a decrease in the FDIC assessment expense due primarily to increases in liquidity and uninsured deposits during the last two quarters. The decrease in other expense was due primarily to $6.6 million in prepayment penalties incurred in the second quarter from the early payoff of $750 million of FHLB term advances, which was offset partially by higher legal accruals in the third quarter.

 

Income Taxes

 

The effective income tax rate was 23.1% for the third quarter compared to 28.1% for the second quarter of 2020. Excluding non-deductible goodwill impairment, the effective tax rate for the full year 2020 is currently estimated to be in the range of 25-27%. The lower effective tax rate in the third quarter was due mainly to higher shortfall amounts from restricted stock vestings in the second quarter that elevated the second quarter effective tax rate.

 

Page 5

 

 

BALANCE SHEET HIGHLIGHTS

 

Loans and Leases

 

The following table presents roll forwards of loans and leases held for investment, net of deferred fees, for the periods indicated:

 

   Three Months Ended   Nine Months Ended 
Roll Forward of Loans and Leases Held  September 30,   June 30,   September 30, 
for Investment, Net of Deferred Fees (1)  2020   2020   2020 
   (Dollars in thousands) 
Balance, beginning of period  $19,694,631   $19,745,305   $18,846,872 
Additions:               
Production   519,671    1,802,956    3,112,373 
Disbursements   1,008,336    800,458    3,805,874 
Total production and disbursements   1,528,007    2,603,414    6,918,247 
Reductions:               
Payoffs   (982,889)   (612,837)   (2,408,433)
Paydowns   (1,160,692)   (2,022,376)   (4,236,773)
Total payoffs and paydowns   (2,143,581)   (2,635,213)   (6,645,206)
Sales   (2,979)   (3,089)   (6,068)
Transfers to foreclosed assets   (12,594)   -    (14,370)
Charge-offs   (37,284)   (15,786)   (73,275)
Total reductions   (2,196,438)   (2,654,088)   (6,738,919)
Net (decrease) increase   (668,431)   (50,674)   179,328 
Balance, end of period  $19,026,200   $19,694,631   $19,026,200 
                
Weighted average rate on production (2)   4.95%   2.33%   3.27%

 

 

(1)Includes direct financing leases but excludes equipment leased to others under operating leases.
(2)The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees.  Amortized fees added approximately 23 basis points to loan yields in 2020.

 

Loans and leases held for investment, net of deferred fees, decreased by $668.4 million in the third quarter of 2020 to $19.0 billion at September 30, 2020. The majority of the decrease in the loans and leases balance in the third quarter of 2020 was in the commercial category as business lending demand has decreased during the COVID-19 pandemic. Total revolving balances declined by approximately $350 million in the third quarter due to a lower line utilization rate. The largest decreases were in the lender finance, equipment finance, venture capital, and security monitoring portfolios. The weighted average rate on third quarter production increased to 4.95%. The increase was due to the unusually low rate on second quarter production since $1.2 billion, or 69%, of second quarter loan production related to PPP loans at a coupon rate of 1%. Excluding PPP loans, the weighted average rate on second quarter production was 5.39%.

 

Page 6

 

 

The following table presents the composition of loans and leases held for investment by loan portfolio segment and class, net of deferred fees, as of the dates indicated:

 

   September 30, 2020   June 30, 2020   September 30, 2019 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
   (In thousands) 
Real estate mortgage:                              
Commercial  $4,192,466    22%  $4,222,075    22%  $4,300,566    23%
Income producing and other residential   3,684,579    19%   3,733,659    19%   3,596,358    19%
Total real estate mortgage   7,877,045    41%   7,955,734    41%   7,896,924    42%
Real estate construction and land:                              
Commercial   1,241,647    7%   1,167,609    6%   1,009,362    6%
Residential   2,182,100    11%   2,172,919    11%   1,542,112    8%
Total real estate construction and land   3,423,747    18%   3,340,528    17%   2,551,474    14%
Total real estate   11,300,792    59%   11,296,262    58%   10,448,398    56%
Commercial:                              
Asset-based   3,153,048    17%   3,412,431    17%   3,810,741    20%
Venture capital   1,637,132    9%   1,814,341    9%   2,209,649    12%
Other commercial   2,572,994    13%   2,760,278    14%   1,858,167    10%
Total commercial   7,363,174    39%   7,987,050    40%   7,878,557    42%
Consumer   362,234    2%   411,319    2%   408,588    2%
                               
Total loans and leases held for investment, net of deferred fees  $19,026,200    100%  $19,694,631    100%  $18,735,543    100%
                               
Total unfunded loan commitments  $7,178,506        $7,745,921        $7,790,796      

 

Allowance for Credit Losses

 

The following tables present roll forwards of the allowance for credit losses for the periods indicated:

 

   Three Months Ended September 30, 2020 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
   (In thousands) 
Beginning balance  $301,050   $80,571   $381,621 
Charge-offs   (37,284)   -    (37,284)
Recoveries   1,200    -    1,200 
Net charge-offs   (36,084)   -    (36,084)
Provision   81,000    16,000    97,000 
Ending balance  $345,966   $96,571   $442,537 

 

   Three Months Ended June 30, 2020 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
   (In thousands) 
Beginning balance  $221,292   $53,571   $274,863 
Charge-offs   (15,786)   -    (15,786)
Recoveries   2,544    -    2,544 
Net charge-offs   (13,242)   -    (13,242)
Provision   93,000    27,000    120,000 
Ending balance  $301,050   $80,571   $381,621 

 

Page 7

 

 

The allowance for credit losses increased by $60.9 million in the third quarter of 2020 to $442.5 million. The increase in the allowance for credit losses during the third quarter was attributable to changes in the economic forecast and changes to modeling assumptions. Net charge-offs increased from $13.2 million in the second quarter to $36.1 million in the third quarter due primarily to one security monitoring loan with a charge-off of $32.8 million. This loan was the only junior lien exposure in the security monitoring portfolio and, accordingly, additional losses of this magnitude are not expected.

 

Gross charge-offs for the third quarter of 2020 were $37.3 million and included $35.4 million for other commercial loans and $1.5 million for commercial real estate mortgage loans compared to gross charge-offs for the second quarter of 2020 of $15.8 million that included $6.5 million for venture capital loans, $5.0 million for other commercial loans, and $4.2 million for commercial real estate mortgage loans.

 

Recoveries for the third quarter of 2020 were $1.2 million and included $0.6 million for venture capital loans and $0.3 million for other commercial loans compared to recoveries for the second quarter of 2020 of $2.5 million that included $2.3 million for other commercial loans.

 

For the three and nine months ended September 30, 2020, annualized net charge-offs to average loans and leases were 0.75% and 0.47%, respectively.

 

The allowance for credit losses as a percentage of loans and leases held for investment was 2.33% at September 30, 2020 and 1.94% at June 30, 2020. The allowance for loan and lease losses as a percentage of loans and leases held for investment was 1.82% at September 30, 2020 and 1.53% at June 30, 2020. The allowance for credit losses and allowance for loan and lease losses as a percentage of loans and leases held for investment, excluding PPP loans that are fully guaranteed and do not carry any allowance, was 2.48% and 1.94% at September 30, 2020, respectively, compared to 2.06% and 1.63% at June 30, 2020, respectively.

 

Deposits and Client Investment Funds

 

The following table presents the composition of our deposit portfolio as of the dates indicated:

 

   September 30, 2020   June 30, 2020   September 30, 2019 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
   (Dollars in thousands) 
Noninterest-bearing demand  $9,346,744    39%  $8,629,543    38%  $7,441,185    38%
Interest checking   4,657,511    20%   4,858,168    21%   3,645,660    18%
Money market   6,539,313    27%   5,498,150    24%   4,870,344    25%
Savings   574,061    2%   549,953    2%   514,075    3%
Total core deposits   21,117,629    88%   19,535,814    85%   16,471,264    84%
Non-core non-maturity deposits   1,123,909    5%   1,217,266    5%   479,732    2%
Total non-maturity deposits   22,241,538    93%   20,753,080    90%   16,950,996    86%
Time deposits $250,000 and under   1,047,621    4%   1,522,928    7%   2,282,976    12%
Time deposits over $250,000   676,536    3%   652,571    3%   499,231    2%
Total time deposits   1,724,157    7%   2,175,499    10%   2,782,207    14%
Total deposits  $23,965,695    100%  $22,928,579    100%  $19,733,203    100%

 

At September 30, 2020, core deposits totaled $21.1 billion, or 88% of total deposits, including $9.3 billion of noninterest-bearing demand deposits, or 39% of total deposits. Core deposits increased by $1.6 billion in the third quarter driven by continued strong deposit growth from our venture banking clients.

 

Page 8

 

 

In addition to deposit products, we also offer alternative non-depository cash investment options for select clients; these alternatives include investments managed by Pacific Western Asset Management Inc. (“PWAM”), our registered investment advisor subsidiary, and third-party sweep products. Total off-balance sheet client investment funds at September 30, 2020 were $1.2 billion, of which $1.0 billion was managed by PWAM.

 

CREDIT QUALITY

 

The following table presents loan and lease credit quality metrics as of the dates indicated:

 

   September 30,   June 30,   Increase 
Credit Quality Metrics  2020   2020   (Decrease) 
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $85,615   $166,113   $(80,498)
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   13,747    1,449    12,298 
   Total nonperforming assets ("NPAs")  $99,362   $167,562   $(68,200)
                
Performing TDRs held for investment  $13,679   $15,037   $(1,358)
                
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.45%   0.84%     
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.52%   0.85%     
                
Loan and Lease Credit Risk Ratings:               
Pass  $17,967,872   $18,635,004   $(667,132)
Special mention   783,756    766,397    17,359 
Classified   274,572    293,230    (18,658)
Total loans and leases held for investment, net of deferred fees  $19,026,200   $19,694,631   $(668,431)
                
Classified loans and leases held for investment to loans and leases held for investment   1.44%   1.49%     
                
Allowance for Credit Losses:               
Allowance for loan and lease losses  $345,966   $301,050   $44,916 
Reserve for unfunded loan commitments   96,571    80,571    16,000 
Allowance for credit losses  $442,537   $381,621   $60,916 
Provision for credit losses (for the quarter)  $97,000   $120,000   $(23,000)
Net charge-offs (for the quarter)  $36,084   $13,242   $22,842 
Net charge-offs to average loans and leases(for the quarter)   0.75%   0.27%     
Allowance for loan and lease losses to loans and leases held for investment   1.82%   1.53%     
Allowance for credit losses to loans and leases held for investment   2.33%   1.94%     
Allowance for credit losses to nonaccrual loans and leases held for investment   516.9%   229.7%     

 

 

(1)Nonaccrual loans include guaranteed amounts of $13.8 million at September 30, 2020 and $16.2 million at June 30, 2020.

 

Page 9

 

 

During the third quarter of 2020, classified loans and leases decreased by $18.7 million driven mostly by payoffs, paydowns, and other reductions of $55.0 million, charge-offs of $35.7 million, and the transfer to other real estate owned of $12.6 million, offset partially by the migration of $66.0 million in loans and leases from special mention and downgrades from pass of $19.4 million. Special mention loans and leases increased by $17.4 million driven mainly by downgrades from pass of $167.3 million, offset partially by upgrades to pass of $39.4 million, payoffs, paydowns, and other reductions of $44.5 million, and the migration of $66.0 million in loans and leases to classified.

 

The following table presents nonaccrual loans and leases and accruing loans and leases past due between 30 and 89 days by loan portfolio segment and class as of the dates indicated:

 

   September 30, 2020   June 30, 2020   Increase (Decrease) 
       Accruing       Accruing       Accruing 
       and 30-89       and 30-89       and 30-89 
       Days Past       Days Past       Days Past 
   Nonaccrual   Due   Nonaccrual   Due   Nonaccrual   Due 
   (Dollars in thousands) 
Real estate mortgage:                              
Commercial  $45,120   $-   $61,771   $-   $(16,651)  $- 
Income producing and other residential   2,008    1,761    2,207    -    (199)   1,761 
Total real estate mortgage   47,128    1,761    63,978    -    (16,850)   1,761 
Real estate construction and land:                              
Commercial   324    -    337    -    (13)   - 
Residential   -    3,108    -    1,021    -    2,087 
Total real estate construction and land   324    3,108    337    1,021    (13)   2,087 
Commercial:                              
Asset-based   2,817    -    19,013    3,697    (16,196)   (3,697)
Venture capital   2,001    2,319    8,270    1,924    (6,269)   395 
Other commercial   32,941    185    73,995    191    (41,054)   (6)
Total commercial   37,759    2,504    101,278    5,812    (63,519)   (3,308)
Consumer   404    791    520    1,067    (116)   (276)
Total held for investment  $85,615   $8,164   $166,113   $7,900   $(80,498)  $264 

 

During the third quarter of 2020, nonaccrual loans and leases decreased by $80.5 million due primarily to charge-offs of $35 million, payoffs of $29 million, and transfers to foreclosed assets of $12.6 million.

 

Page 10

 

 

CAPITAL

 

The following table presents certain actual capital ratios and ratios excluding PPP loans:

 

   September 30, 2020     
       Excluding   June 30, 
       PPP   2020 
   Actual (1)   Loans (1)   Actual 
PacWest Bancorp Consolidated:               
Tier 1 leverage capital ratio   8.66%   9.07%(3)   8.93%
Common equity tier 1 capital ratio   10.46%   10.46%   9.97%
Total capital ratio   13.74%   13.74%   13.18%
Tangible common equity ratio (2)   8.71%   9.12%(3)   8.93%

 

 

(1)Capital information for September 30, 2020 is preliminary.
(2)Non-GAAP measure.
(3)PPP loans have been excluded from total assets in denominator as they are zero risk-weighted.

 

 

STOCK REPURCHASE PROGRAM

 

During the third quarter of 2020, there were no stock repurchases. On April 21, 2020, we announced that stock repurchases were suspended indefinitely.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $28 billion in assets headquartered in Los Angeles, California, with executive offices in Denver, Colorado, with one wholly-owned banking subsidiary, Pacific Western Bank (the “Bank”). The Bank has 72 full-service branches located in California, one branch located in Durham, North Carolina, and one branch located in Denver, Colorado. The Bank provides community banking products including lending and comprehensive deposit and treasury management services to small and medium-sized businesses conducted primarily through our California-based branch offices and Denver, Colorado branch office. The Bank offers national lending products including asset-based, equipment, and real estate loans and treasury management services to established middle-market businesses on a national basis. The Bank also offers venture banking products including a comprehensive suite of financial services focused on entrepreneurial and venture-backed businesses and their venture capital and private equity investors, with offices located in key innovative hubs across the United States. For more information about PacWest Bancorp or Pacific Western Bank, visit www.pacwest.com.

 

Page 11

 

 

FORWARD LOOKING STATEMENTS

 

This communication contains certain forward-looking information about PacWest Bancorp that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements about future financial and operational results, expectations, or intentions are forward-looking statements. Such statements are based on information available at the time of the communication and are based on current beliefs and expectations of the Company’s management and are subject to significant risks, uncertainties and contingencies, many of which are beyond our control. The COVID-19 pandemic is adversely affecting PacWest Bancorp, its employees, customers and third-party service providers, and the ultimate extent of the impacts on its business, financial position, results of operations, liquidity and prospects is uncertain. The length of the COVID-19 pandemic and the severity of its impact on key macro-economic indicators such as unemployment and GDP may have a material impact on our allowance for credit losses and related provision for credit losses. Continued deterioration in general business and economic conditions could adversely affect PacWest Bancorp’s revenues and the values of its assets, including goodwill, and liabilities, lead to a tightening of credit, and increase stock price volatility. In addition, PacWest Bancorp’s results could be adversely affected by changes in interest rates, sustained high unemployment rates, deterioration in the credit quality of its loan portfolio or in the value of the collateral securing those loans, deterioration in the value of its investment securities, the magnitude of individual loan losses on security monitoring loans, and legal and regulatory developments. Actual results may differ materially from those set forth or implied in the forward-looking statements due to a variety of factors, including the risk factors described in documents filed by the Company with the U.S. Securities and Exchange Commission.

 

We are under no obligation (and expressly disclaim any such obligation) to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Page 12

 

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET          

 

   September 30,   June 30,   September 30, 
   2020   2020   2019 
   (Dollars in thousands, except per share data) 
ASSETS:               
Cash and due from banks  $187,176   $174,059   $252,596 
Interest-earning deposits in financial institutions   2,766,020    1,747,077    483,405 
Total cash and cash equivalents   2,953,196    1,921,136    736,001 
                
Securities available-for-sale, at estimated fair value   4,532,614    3,851,141    3,817,348 
Federal Home Loan Bank stock, at cost   17,250    17,250    26,865 
Total investment securities   4,549,864    3,868,391    3,844,213 
                
Gross loans and leases held for investment   19,101,680    19,780,476    18,796,011 
Deferred fees, net   (75,480)   (85,845)   (60,468)
Total loans and leases held for investment, net of deferred fees     19,026,200         19,694,631         18,735,543  
Allowance for loan and lease losses   (345,966)   (301,050)   (138,552)
Total loans and leases held for investment, net   18,680,234    19,393,581    18,596,991 
                
Equipment leased to others under operating leases   286,425    295,191    295,854 
Premises and equipment, net   40,544    42,299    37,926 
Foreclosed assets, net   13,747    1,449    1,366 
Goodwill   1,078,670    1,078,670    2,548,670 
Core deposit and customer relationship intangibles, net   26,813    30,564    42,547 
Other assets   797,223    734,457    621,059 
Total assets  $28,426,716   $27,365,738   $26,724,627 
                
LIABILITIES:               
Noninterest-bearing deposits  $9,346,744   $8,629,543   $7,441,185 
Interest-bearing deposits   14,618,951    14,299,036    12,292,018 
Total deposits   23,965,695    22,928,579    19,733,203 
Borrowings   60,000    60,000    1,253,031 
Subordinated debentures   463,282    460,772    456,145 
Accrued interest payable and other liabilities   451,508    463,489    362,140 
Total liabilities   24,940,485    23,912,840    21,804,519 
STOCKHOLDERS' EQUITY (1)   3,486,231    3,452,898    4,920,108 
Total liabilities and stockholders’ equity  $28,426,716   $27,365,738   $26,724,627 
                
Book value per share  $29.42   $29.17   $41.06 
Tangible book value per share (2)  $20.09   $19.80   $19.43 
Shares outstanding   118,489,927    118,374,603    119,831,192 

 

 

(1) Includes net unrealized gain on securities   available-for-sale, net  $155,474   $145,038   $95,887 

(2) Non-GAAP measure.               

 

Page 13

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EARNINGS (LOSS)          

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2020   2020   2019   2020   2019 
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $240,811   $247,851   $275,978   $750,940   $834,443 
Investment securities   24,443    26,038    28,806    77,927    87,434 
Deposits in financial institutions   654    186    2,424    2,448    4,423 
Total interest income   265,908    274,075    307,208    831,315    926,300 
                          
Interest expense:                         
Deposits   9,887    13,075    40,703    51,209    113,658 
Borrowings   27    1,319    6,852    8,124    21,772 
Subordinated debentures   4,670    5,402    7,417    16,632    22,860 
Total interest expense   14,584    19,796    54,972    75,965    158,290 
                          
Net interest income   251,324    254,279    252,236    755,350    768,010 
Provision for credit losses   97,000    120,000    7,000    329,000    19,000 
Net interest income after provision for credit losses     154,324       134,279       245,236       426,350         749,010  
                          
Noninterest income:                         
Service charges on deposit accounts   2,570    2,004    3,525    7,232    11,026 
Other commissions and fees   10,541    10,111    10,855    30,373    33,453 
Leased equipment income   9,900    12,037    9,615    34,188    28,079 
Gain on sale of loans and leases   35    346    765    468    1,091 
Gain on sale of securities   5,270    7,715    908    13,167    25,261 
Other income   9,936    6,645    7,761    20,782    16,476 
Total noninterest income   38,252    38,858    33,429    106,210    115,386 
                          
Noninterest expense:                         
Compensation   75,131    61,910    71,424    198,323    211,225 
Occupancy   14,771    14,494    14,089    43,472    42,866 
Data processing   6,505    7,102    7,044    20,061    20,786 
Other professional services   4,713    4,146    4,400    13,117    13,542 
Insurance and assessments   3,939    9,373    4,100    17,561    12,236 
Intangible asset amortization   3,751    3,882    4,833    11,581    14,573 
Leased equipment depreciation   7,057    7,102    5,951    21,364    17,160 
Foreclosed assets expense (income), net   335    (146)   8    255    (109)
Acquisition, integration and reorganization costs     -       -       -       -       618  
Customer related expense   4,762    4,408    3,539    13,102    9,887 
Loan expense   3,499    3,379    3,628    9,528    9,964 
Goodwill impairment   -    -    -    1,470,000    - 
Other expense   8,939    11,315    7,793    29,973    25,775 
Total noninterest expense   133,402    126,965    126,809    1,848,337    378,523 
                          
Earnings (loss) before income taxes   59,174    46,172    151,856    (1,315,777)   485,873 
Income tax expense   13,671    12,968    41,830    38,627    135,118 
Net earnings (loss)  $45,503   $33,204   $110,026   $(1,354,404)  $350,755 
                          
Basic and diluted earnings (loss) per share  $0.38   $0.28   $0.92   $(11.60)  $2.91 
Dividends declared and paid per share  $0.25   $0.25   $0.60   $1.10   $1.80 

 

Page 14

 

 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS (LOSS) PER SHARE CALCULATIONS              

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2020   2020   2019   2020   2019 
   (In thousands, except per share data) 
Basic Earnings (Loss) Per Share:                         
Net earnings (loss)  $45,503   $33,204   $110,026   $(1,354,404)  $350,755 
Less: earnings allocated to unvested restricted stock (1)   (578)   (362)   (1,369)   (1,603)   (3,725)
Net earnings (loss) allocated to common shares  $44,925   $32,842   $108,657   $(1,356,007)  $347,030 
                          
Weighted-average basic shares and unvested restricted stock outstanding   118,438    118,192    119,831    118,469    120,691 
Less: weighted-average unvested restricted stock outstanding   (1,684)   (1,606)   (1,622)   (1,596)   (1,480)
Weighted-average basic shares outstanding   116,754    116,586    118,209    116,873    119,211 
Basic earnings (loss) per share  $0.38   $0.28   $0.92   $(11.60)  $2.91 
                          
Diluted Earnings (Loss) Per Share:                         
Net earnings (loss) allocated to common shares  $44,925   $32,842   $108,657   $(1,356,007)  $347,030 
                          
Weighted-average diluted shares outstanding   116,754    116,586    118,209    116,873    119,211 
                          
Diluted earnings (loss) per share  $0.38   $0.28   $0.92   $(11.60)  $2.91 

 

 

(1) Represents cash dividends paid to holders of unvested stock, net of forfeitures, plus undistributed earnings amounts available to holders of unvested restricted stock, if any.

 

Page 15

 

 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS                

 

   Three Months Ended 
   September 30, 2020   June 30, 2020   September 30, 2019 
       Interest   Average       Interest   Average       Interest   Average 
   Average   Income/   Yield/   Average   Income/   Yield/   Average   Income/   Yield/ 
   Balance   Expense   Cost   Balance   Expense   Cost   Balance   Expense   Cost 
   (Dollars in thousands) 
Assets:                                             
Loans and leases (1)(2)  $19,195,737   $241,547    5.01%  $19,951,603   $248,474    5.01%  $18,539,281   $276,309    5.91%
Investment securities (3)   4,107,915    26,015    2.52%   3,846,459    27,430    2.87%   3,809,243    32,213    3.36%
Deposits in financial institutions   2,554,349    654    0.10%   733,142    186    0.10%   445,152    2,424    2.16%
Total interest-earning assets (1)   25,858,001    268,216    4.13%   24,531,204    276,090    4.53%   22,793,676    310,946    5.41%
Other assets   2,077,192              2,090,023              3,612,927           
Total assets  $27,935,193             $26,621,227             $26,406,603           
                                              
Liabilities and Stockholders' Equity:                                             
Interest checking  $4,904,614    2,019    0.16%  $4,001,750    1,573    0.16%  $3,598,698    11,942    1.32%
Money market   7,170,842    3,081    0.17%   6,114,354    2,856    0.19%   5,121,856    14,807    1.15%
Savings   565,395    35    0.02%   524,335    33    0.03%   515,649    218    0.17%
Time   1,876,072    4,752    1.01%   2,475,858    8,613    1.40%   2,795,573    13,736    1.95%
Total interest-bearing deposits   14,516,923    9,887    0.27%   13,116,297    13,075    0.40%   12,031,776    40,703    1.34%
Borrowings   181,315    27    0.06%   871,110    1,319    0.61%   1,181,313    6,852    2.30%
Subordinated debentures   462,375    4,670    4.02%   459,466    5,402    4.73%   456,011    7,417    6.45%
Total interest-bearing liabilities   15,160,613    14,584    0.38%   14,446,873    19,796    0.55%   13,669,100    54,972    1.60%
Noninterest-bearing demand deposits   8,812,391              8,292,151              7,487,555           
Other liabilities   464,320              435,353              359,202           
Total liabilities   24,437,324              23,174,377              21,515,857           
Stockholders' equity   3,497,869              3,446,850              4,890,746           
Total liabilities and stockholders' equity  $27,935,193             $26,621,227             $26,406,603           
Net interest income (1)       $253,632             $256,294             $255,974      
Net interest spread (1)             3.75%             3.98%             3.81%
Net interest margin (1)             3.90%             4.20%             4.46%
                                              
Total deposits (4)  $23,329,314   $9,887    0.17%  $21,408,448   $13,075    0.25%  $19,519,331   $40,703    0.83%

 

 

(1) Tax equivalent.

(2) Includes discount accretion on acquired loans of $2.0 million, $2.5 million, and $2.6 million for the three months ended September 30, 2020, June 30, 2020, and September 30, 2019, respectively.

(3) Includes tax-equivalent adjustments of $1.6 million, $1.4 million, and $3.4 million for the three months ended September 30, 2020, June 30, 2020, and September 30, 2019 related to tax-exempt income on investment securities. The federal statutory tax rate utilized was 21%.

(4) Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits.  The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits.          

 

Page 16

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

   September 30,   June 30,   March 31,   December 31,   September 30, 
   2020   2020   2020   2019   2019 
   (Dollars in thousands, except per share data) 
ASSETS:                         
Cash and due from banks  $187,176   $174,059   $172,570   $172,585   $252,596 
Interest-earning deposits in financial institutions   2,766,020    1,747,077    439,690    465,039    483,405 
Total cash and cash equivalents   2,953,196    1,921,136    612,260    637,624    736,001 
                          
Securities available-for-sale   4,532,614    3,851,141    3,757,663    3,797,187    3,817,348 
Federal Home Loan Bank stock   17,250    17,250    54,244    40,924    26,865 
Total investment securities   4,549,864    3,868,391    3,811,907    3,838,111    3,844,213 
                          
Gross loans and leases held for investment   19,101,680    19,780,476    19,806,394    18,910,740    18,796,011 
Deferred fees, net   (75,480)   (85,845)   (61,089)   (63,868)   (60,468)
Total loans and leases held for investment, net of deferred fees   19,026,200    19,694,631    19,745,305    18,846,872    18,735,543 
Allowance for loan and lease losses   (345,966)   (301,050)   (221,292)   (138,785)   (138,552)
Total loans and leases held for investment, net   18,680,234    19,393,581    19,524,013    18,708,087    18,596,991 
                          
Equipment leased to others under operating leases   286,425    295,191    306,530    324,084    295,854 
Premises and equipment, net   40,544    42,299    39,799    38,585    37,926 
Foreclosed assets, net   13,747    1,449    1,701    440    1,366 
Goodwill   1,078,670    1,078,670    1,078,670    2,548,670    2,548,670 
Core deposit and customer relationship intangibles, net   26,813    30,564    34,446    38,394    42,547 
Other assets   797,223    734,457    733,941    636,811    621,059 
Total assets  $28,426,716   $27,365,738   $26,143,267   $26,770,806   $26,724,627 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $9,346,744   $8,629,543   $7,510,218   $7,243,298   $7,441,185 
Interest-bearing deposits   14,618,951    14,299,036    12,065,619    11,989,738    12,292,018 
Total deposits   23,965,695    22,928,579    19,575,837    19,233,036    19,733,203 
Borrowings   60,000    60,000    2,295,000    1,759,008    1,253,031 
Subordinated debentures   463,282    460,772    458,994    458,209    456,145 
Accrued interest payable and other liabilities   451,508    463,489    423,047    365,856    362,140 
Total liabilities   24,940,485    23,912,840    22,752,878    21,816,109    21,804,519 
STOCKHOLDERS' EQUITY (1)   3,486,231    3,452,898    3,390,389    4,954,697    4,920,108 
Total liabilities and stockholders’ equity  $28,426,716   $27,365,738   $26,143,267   $26,770,806   $26,724,627 
                          
Book value per share  $29.42   $29.17   $28.75   $41.36   $41.06 
Tangible book value per share (2)  $20.09   $19.80   $19.31   $19.77   $19.43 
Shares outstanding   118,489,927    118,374,603    117,916,789    119,781,605    119,831,192 

 

 

(1) Includes net unrealized gain on   securities available-for-sale, net       $   155,474           $   145,038           $   90,916           $   78,658           $   95,887    
(2) Non-GAAP measure.                         

 

Page 17

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS (LOSS) 

 

   Three Months Ended 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2020   2020   2020   2019   2019 
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $240,811   $247,851   $262,278   $263,402   $275,978 
Investment securities   24,443    26,038    27,446    28,135    28,806 
Deposits in financial institutions   654    186    1,608    2,056    2,424 
Total interest income   265,908    274,075    291,332    293,593    307,208 
                          
Interest expense:                         
Deposits   9,887    13,075    28,247    34,802    40,703 
Borrowings   27    1,319    6,778    5,189    6,852 
Subordinated debentures   4,670    5,402    6,560    6,983    7,417 
Total interest expense   14,584    19,796    41,585    46,974    54,972 
                          
Net interest income   251,324    254,279    249,747    246,619    252,236 
Provision for credit losses   97,000    120,000    112,000    3,000    7,000 
Net interest income after provision for credit losses   154,324    134,279    137,747    243,619    245,236 
                          
Noninterest income:                         
Service charges on deposit accounts   2,570    2,004    2,658    3,611    3,525 
Other commissions and fees   10,541    10,111    9,721    10,170    10,855 
Leased equipment income   9,900    12,037    12,251    10,648    9,615 
Gain on sale of loans and leases   35    346    87    23    765 
Gain on sale of securities   5,270    7,715    182    184    908 
Other income   9,936    6,645    4,201    2,540    7,761 
Total noninterest income   38,252    38,858    29,100    27,176    33,429 
                          
Noninterest expense:                         
Compensation   75,131    61,910    61,282    74,637    71,424 
Occupancy   14,771    14,494    14,207    14,541    14,089 
Data processing   6,505    7,102    6,454    6,770    7,044 
Other professional services   4,713    4,146    4,258    4,261    4,400 
Insurance and assessments   3,939    9,373    4,249    4,168    4,100 
Intangible asset amortization   3,751    3,882    3,948    4,153    4,833 
Leased equipment depreciation   7,057    7,102    7,205    6,856    5,951 
Foreclosed assets expense (income), net   335    (146)   66    (3,446)   8 
Acquisition, integration and reorganization costs   -    -    -    (269)   - 
Customer related expense   4,762    4,408    3,932    3,952    3,539 
Loan expense   3,499    3,379    2,650    2,967    3,628 
Goodwill impairment   -    -    1,470,000    -    - 
Other expense   8,939    11,315    9,719    5,138    7,793 
Total noninterest expense   133,402    126,965    1,587,970    123,728    126,809 
                          
Earnings (loss) before income taxes   59,174    46,172    (1,421,123)   147,067    151,856 
Income tax expense   13,671    12,968    11,988    29,186    41,830 
Net earnings (loss)  $45,503   $33,204   $(1,433,111)  $117,881   $110,026 
                          
Basic and diluted earnings (loss) per share  $0.38   $0.28   $(12.23)  $0.98   $0.92 
Dividends declared and paid per share  $0.25   $0.25   $0.60   $0.60   $0.60 

 

 Page 18 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2020   2020   2020   2019   2019 
   (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   0.65%   0.50%   (21.27)%   1.77%   1.65%
Pre-provision, pre-goodwill impairment,                         
pre-tax net revenue ("PPNR")                         
return on average assets (1)(2)   2.22%   2.51%   2.39%   2.26%   2.39%
Return on average equity (1)   5.18%   3.87%   (116.28)%   9.49%   8.93%
Return on average tangible equity (1)(2)   8.20%   6.39%   6.88%   20.68%   19.84%
Efficiency ratio   45.1%   42.9%   40.6%   44.8%   42.3%
Noninterest expense as a percentage of average assets (1)   1.90%   1.92%   23.57%   1.86%   1.91%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   5.01%   5.01%   5.54%   5.67%   5.91%
Average interest-earning assets (3)   4.13%   4.53%   5.02%   5.14%   5.41%
Cost of:                         
Average interest-bearing deposits   0.27%   0.40%   0.95%   1.14%   1.34%
Average total deposits   0.17%   0.25%   0.59%   0.71%   0.83%
Average interest-bearing liabilities   0.38%   0.55%   1.16%   1.36%   1.60%
Net interest spread (3)   3.75%   3.98%   3.86%   3.78%   3.81%
Net interest margin (3)   3.90%   4.20%   4.31%   4.33%   4.46%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $19,195,737   $19,951,603   $19,065,035   $18,470,583   $18,539,281 
Interest-earning assets   25,858,001    24,531,204    23,455,636    22,779,867    22,793,676 
Total assets   27,935,193    26,621,227    27,099,040    26,380,739    26,406,603 
Liabilities:                         
Noninterest-bearing deposits   8,812,391    8,292,151    7,357,717    7,338,888    7,487,555 
Interest-bearing deposits   14,516,923    13,116,297    11,896,780    12,102,902    12,031,776 
Total deposits   23,329,314    21,408,448    19,254,497    19,441,790    19,519,331 
Borrowings   181,315    871,110    2,026,749    1,179,220    1,181,313 
Subordinated debentures   462,375    459,466    458,399    456,997    456,011 
Interest-bearing liabilities   15,160,613    14,446,873    14,381,928    13,739,119    13,669,100 
Stockholders' equity   3,497,869    3,446,850    4,956,778    4,930,182    4,890,746 

 

 

(1) Annualized.

(2) Non-GAAP measure.

(3) Tax equivalent.

 

 Page 19 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2020   2020   2020   2019   2019 
   (Dollars in thousands) 
Credit Quality Ratios:                         
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.45%   0.84%   0.48%   0.49%   0.53%
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.52%   0.85%   0.49%   0.49%   0.54%
Classified loans and leases held for investment to loans and leases held for investment   1.44%   1.49%   0.75%   0.93%   1.01%
Provision for credit losses (for the quarter) to average loans and leases held for investment (annualized)   2.01%   2.42%   2.36%   0.06%   0.15%
Net charge-offs (for the quarter) to average loans and leases held for investment (annualized)   0.75%   0.27%   0.40%   0.02%   0.10%
Trailing 12 months net charge-offs to average loans and leases held for investment   0.36%   0.20%   0.19%   0.09%   0.20%
Allowance for loan and lease losses to loans and leases held for investment   1.82%   1.53%   1.12%   0.74%   0.74%
Allowance for credit losses to loans and leases held for investment   2.33%   1.94%   1.39%   0.93%   0.92%
Allowance for credit losses to nonaccrual loans and leases held for investment   516.9%   229.7%   287.5%   189.1%   174.0%
                          
PacWest Bancorp Consolidated:                         
Tier 1 leverage capital ratio (1)   8.66%   8.93%   8.63%   9.74%   9.50%
Common equity tier 1 capital ratio (1)   10.46%   9.97%   9.22%   9.78%   9.55%
Tier 1 capital ratio (1)   10.46%   9.97%   9.22%   9.78%   9.55%
Total capital ratio (1)   13.74%   13.18%   12.07%   12.41%   12.16%
Risk-weighted assets (1)  $22,109,592   $22,781,836   $24,214,209   $23,582,495   $23,579,614 
                          
Equity to assets ratio   12.26%   12.62%   12.97%   18.51%   18.41%
Tangible common equity ratio (2)   8.71%   8.93%   9.10%   9.79%   9.65%
Book value per share  $29.42   $29.17   $28.75   $41.36   $41.06 
Tangible book value per share (2)  $20.09   $19.80   $19.31   $19.77   $19.43 
                          
Pacific Western Bank:                         
Tier 1 leverage capital ratio (1)   9.70%   10.03%   9.71%   10.95%   10.72%
Common equity tier 1 capital ratio (1)   11.71%   11.18%   10.38%   11.00%   10.79%
Tier 1 capital ratio (1)   11.71%   11.18%   10.38%   11.00%   10.79%
Total capital ratio (1)   12.97%   12.44%   11.39%   11.74%   11.52%

 

 

(1) Capital information for September 30, 2020 is preliminary.

(2) Non-GAAP measure.

 

 Page 20 

 

 

GAAP TO NON-GAAP RECONCILIATIONS

 

This press release contains certain non-GAAP financial disclosures for: (1) PPNR, (2) PPNR return on average assets (3) return on average tangible equity, (4) tangible common equity ratio, and (5) tangible book value per share. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. In particular, the use of return on average tangible equity, tangible common equity ratio, tangible book value per share, and PPNR is prevalent among banking regulators, investors, and analysts. Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of: (1) net earnings, (2) return on average assets, (3) return on average equity, (4) equity to assets ratio, and (5) book value per share.

 

The tables below present the reconciliations of these GAAP financial measures to the related non-GAAP financial measures:

 

   Three Months Ended   Nine Months Ended 
PPNR and PPNR Return  September 30,   June 30,   September 30,   September 30, 
on Average Assets  2020   2020   2019   2020   2019 
   (Dollars in thousands) 
Net earnings (loss)  $45,503   $33,204   $110,026   $(1,354,404)  $350,755 
Add: Provision for credit losses   97,000    120,000    7,000    329,000    19,000 
Add: Goodwill impairment   -    -    -    1,470,000    - 
Add: Income tax expense   13,671    12,968    41,830    38,627    135,118 
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR")  $156,174   $166,172   $158,856   $483,223   $504,873 
                          
Average assets  $27,935,193   $26,621,227   $26,406,603   $27,221,102   $26,012,890 
                          
Return on average assets (1)   0.65%   0.50%   1.65%   (6.65)%   1.80%
PPNR return on average assets (2)   2.22%   2.51%   2.39%   2.37%   2.59%

 

 

(1) Annualized net earnings (loss) divided by average assets.

(2) Annualized PPNR divided by average assets. 

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
Return on Average Tangible Equity  2020   2020   2019   2020   2019 
   (Dollars in thousands) 
Net earnings (loss)  $45,503   $33,204   $110,026   $(1,354,404)  $350,755 
Add: Intangible asset amortization   3,751    3,882    4,833    11,581    14,573 
Add: Goodwill impairment   -    -    -    1,470,000    - 
Adjusted net earnings  $49,254   $37,086   $114,859   $127,177   $365,328 
                          
Average stockholders' equity  $3,497,869   $3,446,850   $4,890,746   $3,965,453   $4,842,140 
Less: Average intangible assets   1,107,548    1,111,302    2,593,925    1,594,231    2,598,806 
Average tangible common equity  $2,390,321   $2,335,548   $2,296,821   $2,371,222   $2,243,334 
                          
Return on average equity (1)   5.18%   3.87%   8.93%   (45.62)%   9.68%
Return on average tangible equity (2)   8.20%   6.39%   19.84%   7.16%   21.77%

 

 

(1) Annualized net earnings divided by average stockholders' equity.

(2) Annualized adjusted net earnings divided by average tangible common equity.

                                                       

Page 21

 

 

Tangible Common Equity Ratio/  September 30,   June 30,   March 31,   December 31,   September 30, 
Tangible Book Value Per Share  2020   2020   2020   2019   2019 
   (Dollars in thousands, except per share data) 
Stockholders' equity  $3,486,231   $3,452,898   $3,390,389   $4,954,697   $4,920,108 
Less: Intangible assets   1,105,483    1,109,234    1,113,116    2,587,064    2,591,217 
Tangible common equity  $2,380,748   $2,343,664   $2,277,273   $2,367,633   $2,328,891 
                          
Total assets  $28,426,716   $27,365,738   $26,143,267   $26,770,806   $26,724,627 
Less: Intangible assets   1,105,483    1,109,234    1,113,116    2,587,064    2,591,217 
Tangible assets  $27,321,233   $26,256,504   $25,030,151   $24,183,742   $24,133,410 
                          
Equity to assets ratio   12.26%   12.62%   12.97%   18.51%   18.41%
Tangible common equity ratio (1)   8.71%   8.93%   9.10%   9.79%   9.65%
                          
Book value per share  $29.42   $29.17   $28.75   $41.36   $41.06 
Tangible book value per share (2)  $20.09   $19.80   $19.31   $19.77   $19.43 
Shares outstanding   118,489,927    118,374,603    117,916,789    119,781,605    119,831,192 

 

 

(1) Tangible common equity divided by tangible assets.

(2) Tangible common equity divided by shares outstanding.

 

Page 22