EX-99.2 3 rjf2019_1231q120supplement.htm EXHIBIT 99.2 FINANCIAL SUPPLEMENT FIRST QUARTER FISCAL YEAR 2020 OF RJF Exhibit
_______________________________________________________________________________________________________

rjflogo123119.gif
_______________________________________________________________________________________________________




EARNINGS RELEASE FINANCIAL SUPPLEMENT


FIRST QUARTER


FISCAL YEAR 2020 RESULTS











_______________________________________________________________________________________________________


RAYMOND JAMES FINANCIAL, INC.             
Consolidated Statements of Income (Unaudited)



 
 
Three months ended
 
% change from
in millions, except per share amounts
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset management and related administrative fees
 
$
865

 
$
783

 
$
879

 
$
924

 
$
955

 
10
 %
 
3
 %
Brokerage revenues:
 
 
 
 
 
 
 
 
 
 
 

 

Securities commissions
 
388

 
349

 
358

 
355

 
363

 
(6
)%
 
2
 %
Principal transactions
 
76

 
93

 
93

 
95

 
97

 
28
 %
 
2
 %
Total brokerage revenues
 
464

 
442

 
451

 
450

 
460

 
(1
)%
 
2
 %
Account and service fees
 
185

 
191

 
183

 
179

 
178

 
(4
)%
 
(1
)%
Investment banking
 
137

 
163

 
139

 
157

 
141

 
3
 %
 
(10
)%
Interest income
 
316

 
324

 
321

 
320

 
297

 
(6
)%
 
(7
)%
Other
 
37

 
31

 
27

 
55

 
29

 
(22
)%
 
(47
)%
Total revenues
 
2,004

 
1,934

 
2,000

 
2,085

 
2,060

 
3
 %
 
(1
)%
Interest expense
 
(73
)
 
(75
)
 
(73
)
 
(62
)
 
(51
)
 
(30
)%
 
(18
)%
Net revenues
 
1,931


1,859


1,927


2,023


2,009


4
 %

(1
)%
Non-interest expenses:
 
 
 
 
 
 
 
 
 
 
 

 

Compensation, commissions and benefits
 
1,265

 
1,225

 
1,277

 
1,320

 
1,351

 
7
 %
 
2
 %
Non-compensation expenses:
 
 
 
 
 
 
 
 
 
 
 

 

Communications and information processing
 
92

 
94

 
92

 
95

 
94

 
2
 %
 
(1
)%
Occupancy and equipment
 
51

 
53

 
55

 
59

 
57

 
12
 %
 
(3
)%
Business development
 
43

 
41

 
57

 
53

 
44

 
2
 %
 
(17
)%
Investment sub-advisory fees
 
24

 
22

 
24

 
24

 
26

 
8
 %
 
8
 %
Professional fees
 
22

 
17

 
22

 
24

 
21

 
(5
)%
 
(13
)%
Bank loan loss provision/(benefit)
 
16

 
5

 
(5
)
 
6

 
(2
)
 
NM

 
NM

Acquisition and disposition-related expenses (1)
 
15

 

 

 

 

 
(100
)%
 

Other (2) (3)
 
71

 
55

 
63

 
88

 
59

 
(17
)%
 
(33
)%
Total non-compensation expenses
 
334


287


308


349


299


(10
)%

(14
)%
Total non-interest expenses
 
1,599


1,512


1,585


1,669


1,650


3
 %

(1
)%
Pre-tax income
 
332


347


342


354


359


8
 %

1
 %
Provision for income taxes
 
83

 
86

 
83

 
89

 
91

 
10
 %
 
2
 %
Net income
 
$
249


$
261


$
259


$
265


$
268


8
 %

1
 %
 
 
 
 
 
 
 
 
 
 
 
 

 

Earnings per common share – basic (4)
 
$
1.73

 
$
1.85

 
$
1.84

 
$
1.90

 
$
1.93

 
12
 %
 
2
 %
Earnings per common share – diluted (4)
 
$
1.69

 
$
1.81

 
$
1.80

 
$
1.86

 
$
1.89

 
12
 %
 
2
 %
Weighted-average common shares outstanding – basic
 
144.2

 
140.8

 
140.4

 
138.6

 
138.3

 
(4
)%
 

Weighted-average common and common equivalent shares outstanding – diluted
 
147.3

 
143.9

 
143.6

 
141.8

 
141.5

 
(4
)%
 


Please refer to the footnotes at the end of this supplement for additional information.
2

RAYMOND JAMES FINANCIAL, INC.             
Selected Key Metrics (Unaudited)



 
 
As of
 
% change from
Total company ($ in millions, except per share amounts)
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Total assets
 
$
38,544

 
$
38,176

 
$
38,677

 
$
38,830

 
$
40,154

 
4
 %
 
3
 %
Total equity attributable to Raymond James Financial, Inc.
 
$
6,143

 
$
6,366

 
$
6,502

 
$
6,581

 
$
6,842

 
11
 %
 
4
 %
Book value per share (5)
 
$
43.69

 
$
45.34

 
$
46.54

 
$
47.76

 
$
49.26

 
13
 %
 
3
 %
Tangible book value per share (5) (6)
 
$
39.43

 
$
41.10

 
$
42.18

 
$
43.53

 
$
45.10

 
14
 %
 
4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 capital
 
23.6
%
 
24.3
%
 
24.2
%
 
24.8
%
 
24.8
%
(7) 
 
 
 
Total capital
 
24.7
%
 
25.3
%
 
25.2
%
 
25.8
%
 
25.7
%
(7) 
 
 
 
Tier 1 leverage
 
14.6
%
 
15.1
%
 
15.7
%
 
15.7
%
 
15.8
%
(7) 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended
 
% change from

 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Adjusted pre-tax income (6)
 
$
347

 
NA

 
NA

 
$
373

 
NA

 
3
 %
 
(4
)%
Adjusted net income (6)
 
$
264

 
NA

 
NA

 
$
284

 
NA

 
2
 %
 
(6
)%
Adjusted earnings per common share - basic (4) (6)
 
$
1.83

 
NA

 
NA

 
$
2.04

 
NA

 
5
 %
 
(5
)%
Adjusted earnings per common share - diluted (4) (6)
 
$
1.79

 
NA

 
NA

 
$
2.00

 
NA

 
6
 %
 
(6
)%
Return on equity (8)
 
15.9
%
 
16.7
%
 
16.1
%
 
16.2
%
 
16.0
%
 

 

Adjusted return on equity (6) (8)
 
16.9
%
 
NA

 
NA

 
17.3
%
 
NA

 
 
 
 
Return on tangible common equity (6) (8)
 
17.6
%
 
18.5
%
 
17.8
%
 
17.8
%
 
17.5
%
 

 

Adjusted return on tangible common equity (6) (8)
 
18.7
%
 
NA

 
NA

 
19.1
%
 
NA

 
 
 
 
Pre-tax margin (9)
 
17.2
%
 
18.7
%
 
17.7
%
 
17.5
%
 
17.9
%
 
 
 
 
Adjusted pre-tax margin (6) (9)
 
18.0
%
 
NA

 
NA

 
18.4
%
 
NA

 
 
 
 
Total compensation ratio (10)
 
65.5
%
 
65.9
%
 
66.3
%
 
65.2
%
 
67.2
%
 

 

Effective tax rate
 
25.2
%
 
25.4
%
 
24.4
%
 
25.1
%
 
25.3
%
 

 

 
 
 
 
 
 
 
 
 
 
 
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Please refer to the footnotes at the end of this supplement for additional information.
3

RAYMOND JAMES FINANCIAL, INC.             
Selected Key Metrics (Unaudited)


 
 
As of
 
% change from
 
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Client asset metrics ($ in billions):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Client assets under administration
 
$
725.4

 
$
796.0

 
$
824.2

 
$
838.3

 
$
896.0

 
24
 %
 
7
 %
Private Client Group assets under administration
 
$
690.7

 
$
760.0

 
$
787.4

 
$
798.4

 
$
855.2

 
24
 %
 
7
 %
Private Client Group assets in fee-based accounts
 
$
338.8

 
$
378.4

 
$
398.0

 
$
409.1

 
$
444.2

 
31
 %
 
9
 %
Financial assets under management
 
$
126.5

 
$
138.5

 
$
143.1

 
$
143.1

 
$
151.7

 
20
 %
 
6
 %
 
 
 
 
 
 
 
 
 
 
 
 

 

Clients' domestic cash sweep balances ($ in millions):
 
 
 
 
 
 
 
 
 
 
 

 

Raymond James Bank Deposit Program (“RJBDP”): (11)
 
 
 
 
 
 
 
 
 
 
 

 

Raymond James Bank
 
$
21,138

 
$
21,023

 
$
21,600

 
$
21,649

 
$
21,891

 
4
 %
 
1
 %
Third-party banks
 
18,320

 
14,343

 
14,425

 
14,043

 
15,061

 
(18
)%
 
7
 %
Subtotal RJBDP
 
39,458

 
35,366

 
36,025

 
35,692

 
36,952

 
(6
)%
 
4
 %
Money market funds (12)
 
4,436

 
4,001

 

 

 

 
(100
)%
 

Client Interest Program
 
2,935

 
2,349

 
2,130

 
2,022

 
2,528

 
(14
)%
 
25
 %
Total clients’ domestic cash sweep balances
 
$
46,829

 
$
41,716

 
$
38,155

 
$
37,714

 
$
39,480

 
(16
)%
 
5
 %
Average yield on RJBDP - third-party banks (13)
 
1.74
%
 
2.00
%
 
1.95
%
 
1.83
%
 
1.64
%
 
(6
)%
 
(10
)%
 
 
 
 
 
 
 
 
 
 
 
 

 

Private Client Group financial advisors:
 
 
 
 
 
 
 
 
 
 
 

 

Employees
 
3,166

 
3,192

 
3,228

 
3,301

 
3,331

 
5
 %
 
1
 %
Independent contractors
 
4,649

 
4,670

 
4,676

 
4,710

 
4,729

 
2
 %
 

Total advisors
 
7,815


7,862


7,904


8,011


8,060

 
3
 %
 
1
 %




Please refer to the footnotes at the end of this supplement for additional information.
4

RAYMOND JAMES FINANCIAL, INC.        
Segment Results - Private Client Group (Unaudited)



 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset management and related administrative fees
 
$
707

 
$
638

 
$
718

 
$
757

 
$
782

 
11
 %
 
3
 %
Brokerage revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual and other fund products
 
157

 
145

 
147

 
150

 
144

 
(8
)%
 
(4
)%
Insurance and annuity products
 
104

 
99

 
105

 
104

 
101

 
(3
)%
 
(3
)%
Equities, ETFs, and fixed income products
 
103

 
94

 
94

 
87

 
102

 
(1
)%
 
17
 %
Total brokerage revenues
 
364

 
338

 
346

 
341

 
347

 
(5
)%
 
2
 %
Account and service fees:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual fund and annuity service fees
 
83

 
82

 
85

 
84

 
90

 
8
 %
 
7
 %
RJBDP fees: (11)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Third-party banks
 
68

 
80

 
67

 
65

 
58

 
(15
)%
 
(11
)%
Raymond James Bank
 
41

 
42

 
44

 
46

 
47

 
15
 %
 
2
 %
Client account and other fees
 
33

 
27

 
32

 
30

 
29

 
(12
)%
 
(3
)%
Total account and service fees
 
225

 
231

 
228

 
225

 
224

 

 

Investment banking
 
7

 
8

 
10

 
7

 
11

 
57
 %
 
57
 %
Interest income
 
56

 
58

 
56

 
55

 
49

 
(13
)%
 
(11
)%
All other
 
7

 
9

 
3

 
7

 
9

 
29
 %
 
29
 %
Total revenues
 
1,366

 
1,282

 
1,361

 
1,392

 
1,422

 
4
 %
 
2
 %
Interest expense
 
(10
)
 
(11
)
 
(10
)
 
(11
)
 
(8
)
 
(20
)%
 
(27
)%
Net revenues
 
1,356

 
1,271

 
1,351

 
1,381

 
1,414

 
4
 %
 
2
 %
Non-interest expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial advisor compensation and benefits
 
803

 
750

 
805

 
832

 
857

 
7
 %
 
3
 %
Administrative compensation and benefits
 
229

 
234

 
237

 
233

 
247

 
8
 %
 
6
 %
Total compensation, commissions and benefits
 
1,032

 
984

 
1,042

 
1,065

 
1,104

 
7
 %
 
4
 %
Non-compensation expenses
 
160

 
155

 
169

 
173

 
157

 
(2
)%
 
(9
)%
Total non-interest expenses
 
1,192

 
1,139

 
1,211

 
1,238

 
1,261

 
6
 %
 
2
 %
Pre-tax income
 
$
164

 
$
132

 
$
140

 
$
143

 
$
153

 
(7
)%
 
7
 %
Pre-tax margin
 
12.1
%
 
10.4
%
 
10.4
%
 
10.4
%
 
10.8
%
 
 
 
 


Please refer to the footnotes at the end of this supplement for additional information.
5

RAYMOND JAMES FINANCIAL, INC.             
Segment Results - Capital Markets (Unaudited)



 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brokerage revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed income
 
$
57

 
$
71

 
$
73

 
$
82

 
$
81

 
42
 %
 
(1
)%
Equity
 
42

 
32

 
31

 
26

 
34

 
(19
)%
 
31
 %
Total brokerage revenues
 
99

 
103

 
104

 
108

 
115

 
16
 %
 
6
 %
Investment banking:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Merger & acquisition and advisory
 
85

 
121

 
80

 
93

 
60

 
(29
)%
 
(35
)%
Equity underwriting
 
27

 
18

 
27

 
28

 
39

 
44
 %
 
39
 %
Debt underwriting
 
17

 
17

 
22

 
29

 
31

 
82
 %
 
7
 %
Total investment banking
 
129

 
156

 
129

 
150

 
130

 
1
 %
 
(13
)%
Interest income
 
10

 
9

 
10

 
9

 
8

 
(20
)%
 
(11
)%
Tax credit fund revenues
 
19

 
14

 
16

 
37

 
18

 
(5
)%
 
(51
)%
All other
 
4

 
3

 
2

 
6

 
3

 
(25
)%
 
(50
)%
Total revenues
 
261

 
285

 
261

 
310

 
274

 
5
 %
 
(12
)%
Interest expense
 
(8
)
 
(8
)
 
(10
)
 
(8
)
 
(6
)
 
(25
)%
 
(25
)%
Net revenues
 
253

 
277

 
251

 
302

 
268

 
6
 %
 
(11
)%
Non-interest expenses:
 
 
 
 
 
 
 
 
 
 
 

 
 
Compensation, commissions and benefits
 
158

 
168

 
160

 
179

 
166

 
5
 %
 
(7
)%
Non-compensation expenses (1) (2) (3)
 
83

 
68

 
67

 
90

 
73

 
(12
)%
 
(19
)%
Total non-interest expenses
 
241

 
236

 
227

 
269

 
239

 
(1
)%
 
(11
)%
Pre-tax income
 
$
12

 
$
41

 
$
24

 
$
33

 
$
29

 
142
 %
 
(12
)%
Pre-tax margin
 
4.7
%
 
14.8
%
 
9.6
%
 
10.9
%
 
10.8
%
 
 
 
 


Please refer to the footnotes at the end of this supplement for additional information.
6

RAYMOND JAMES FINANCIAL, INC.             
Segment Results - Asset Management (Unaudited)



 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset management and related administrative fees
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Managed programs
 
$
117

 
$
109

 
$
120

 
$
121

 
$
125

 
7
 %
 
3
 %
Administration and other
 
44

 
40

 
45

 
49

 
51

 
16
 %
 
4
 %
Total asset management and related administrative fees
 
161

 
149

 
165

 
170

 
176

 
9
 %
 
4
 %
Account and service fees
 
9

 
10

 
8

 
4

 
5

 
(44
)%
 
25
 %
All other
 
4

 
3

 
4

 
4

 
3

 
(25
)%
 
(25
)%
Net revenues
 
174

 
162

 
177

 
178

 
184

 
6
 %
 
3
 %
Non-interest expenses:
 
 
 
 
 
 
 
 
 
 
 

 

Compensation, commissions and benefits
 
43

 
45

 
47

 
44

 
45

 
5
 %
 
2
 %
Non-compensation expenses (2)
 
67

 
62

 
65

 
65

 
66

 
(1
)%
 
2
 %
Total non-interest expenses
 
110

 
107

 
112

 
109

 
111

 
1
 %
 
2
 %
Pre-tax income
 
$
64

 
$
55

 
$
65

 
$
69

 
$
73

 
14
 %
 
6
 %
Pre-tax margin
 
36.8
%
 
34.0
%
 
36.7
%
 
38.8
%
 
39.7
%
 
 
 
 


Please refer to the footnotes at the end of this supplement for additional information.
7

RAYMOND JAMES FINANCIAL, INC.             
Segment Results - Raymond James Bank (Unaudited)



 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
239

 
$
247

 
$
246

 
$
243

 
$
231

 
(3
)%
 
(5
)%
Interest expense
 
(42
)
 
(42
)
 
(38
)
 
(33
)
 
(21
)
 
(50
)%
 
(36
)%
Net interest income
 
197

 
205

 
208

 
210

 
210

 
7
 %
 

All other
 
6

 
7

 
7

 
6

 
6

 

 

Net revenues
 
203

 
212

 
215

 
216

 
216

 
6
 %
 

Non-interest expenses:
 
 
 
 
 
 
 
 
 
 
 

 

Compensation and benefits
 
11

 
12

 
13

 
13

 
12

 
9
 %
 
(8
)%
Non-compensation expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan loss provision/(benefit)
 
16

 
5

 
(5
)
 
6

 
(2
)
 
NM

 
NM

RJBDP fees to Private Client Group (11)
 
41

 
42

 
44

 
46

 
47

 
15
 %
 
2
 %
All other
 
25

 
17

 
25

 
20

 
24

 
(4
)%
 
20
 %
Total non-compensation expenses
 
82

 
64

 
64

 
72

 
69

 
(16
)%
 
(4
)%
Total non-interest expenses
 
93

 
76

 
77

 
85

 
81

 
(13
)%
 
(5
)%
Pre-tax income
 
$
110

 
$
136

 
$
138

 
$
131

 
$
135

 
23
 %
 
3
 %
Pre-tax margin
 
54.2
%
 
64.2
%
 
64.2
%
 
60.6
%
 
62.5
%
 
 
 
 


Please refer to the footnotes at the end of this supplement for additional information.
8

RAYMOND JAMES FINANCIAL, INC.             
Segment Results - Other (14) (Unaudited)



 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
16

 
$
14

 
$
12

 
$
21

 
$
12

 
(25
)%
 
(43
)%
Gains/(losses) on private equity investments
 
4

 
2

 
2

 
6

 
(2
)
 
NM

 
NM

All other
 
1

 
3

 
1

 
(2
)
 
2

 
100
 %
 
NM

Total revenues
 
21

 
19

 
15

 
25

 
12

 
(43
)%
 
(52
)%
Interest expense
 
(19
)
 
(19
)
 
(19
)
 
(18
)
 
(20
)
 
5
 %
 
11
 %
Net revenues
 
2

 

 
(4
)
 
7

 
(8
)
 
NM

 
NM

Non-interest expenses (2)
 
20

 
17

 
21

 
29

 
23

 
15
 %
 
(21
)%
Pre-tax loss
 
$
(18
)
 
$
(17
)
 
$
(25
)
 
$
(22
)
 
$
(31
)
 
72
 %
 
41
 %


Please refer to the footnotes at the end of this supplement for additional information.
9

RAYMOND JAMES FINANCIAL, INC.             
Raymond James Bank Selected Key Metrics (Unaudited)



 
 
As of
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Total assets
 
$
25,140

 
$
24,925

 
$
25,668

 
$
25,705

 
$
26,469

 
5
 %
 
3
 %
Total equity
 
$
2,072

 
$
2,136

 
$
2,198

 
$
2,248

 
$
2,300

 
11
 %
 
2
 %
Bank loans, net
 
$
19,887

 
$
20,135

 
$
20,691

 
$
20,891

 
$
21,296

 
7
 %
 
2
 %
Allowance for loan losses
 
$
219

 
$
218

 
$
215

 
$
218

 
$
216

 
(1
)%
 
(1
)%
Allowance for loan losses as a % of loans held for investment
 
1.10
%
 
1.08
%
 
1.03
%
 
1.04
%
 
1.01
%
 

 

Total nonperforming assets
 
$
52

 
$
61

 
$
56

 
$
46

 
$
41

 
(21
)%
 
(11
)%
Nonperforming assets as a % of total assets
 
0.21
%
 
0.25
%
 
0.22
%
 
0.18
%
 
0.16
%
 

 

Total criticized loans
 
$
227

 
$
246

 
$
197

 
$
285

 
$
349

 
54
 %
 
22
 %
Criticized loans as a % of loans held for investment
 
1.13
%
 
1.21
%
 
0.95
%
 
1.36
%
 
1.64
%
 

 

 
 
 
 
 
 
 
 
 
 
 
 

 

Capital ratios:
 
 
 
 
 
 
 
 
 
 
 

 

Tier 1 capital
 
12.7
%
 
12.8
%
 
12.8
%
 
13.2
%
 
13.3
%
(7) 

 

Total capital
 
13.9
%
 
14.1
%
 
14.1
%
 
14.5
%
 
14.5
%
(7) 

 

Tier 1 leverage
 
8.5
%
 
8.6
%
 
8.8
%
 
8.8
%
 
8.8
%
(7) 

 

 
 
 
 
 
 
 
 
 
 
 
 

 

 
 
Three months ended
 
% change from
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30,
2019
 
September 30, 2019
 
December 31, 2019
 
December 31, 2018
 
September 30, 2019
Bank loan loss provision/(benefit)
 
$
16

 
$
5

 
$
(5
)
 
$
6

 
$
(2
)
 
NM

 
NM

Net charge-offs/(recoveries)
 
$
(1
)
 
$
6

 
$
(1
)
 
$
2

 
$

 
100
 %
 
(100
)%
Net interest margin (net yield on interest-earning banking assets)
 
3.25
%
 
3.35
%
 
3.37
%
 
3.30
%
 
3.23
%
 

 




Please refer to the footnotes at the end of this supplement for additional information.
10


RAYMOND JAMES FINANCIAL, INC.     

Reconciliation of GAAP measures to non-GAAP financial measures (Unaudited)

We utilize certain non-GAAP financial measures as additional measures to aid in, and enhance, the understanding of our financial results and related measures. These non-GAAP financial measures have been separately identified in this document. We believe certain of these non-GAAP financial measures provides useful information to management and investors by excluding certain material items that may not be indicative of our core operating results. We utilize these non-GAAP financial measures in assessing the financial performance of the business, as they facilitate a more meaningful comparison of current- and prior-period results. We believe that return on tangible common equity and tangible book value per share are meaningful to investors as they facilitate comparisons of our results to the results of other companies. In the following table, the tax effect of non-GAAP adjustments reflects the statutory rate associated with each non-GAAP item. These non-GAAP financial measures should be considered in addition to, and not as a substitute for, measures of financial performance prepared in accordance with GAAP. In addition, our non-GAAP financial measures may not be comparable to similarly titled non-GAAP financial measures of other companies. The following table provides a reconciliation of GAAP measures to non-GAAP financial measures for those periods which include non-GAAP adjustments.
 
 
Three months ended
$ in millions, except per share amounts
 
December 31, 2018
 
September 30, 2019
Net income
 
$
249

 
$
265

Non-GAAP adjustments:
 
 
 
 
Acquisition and disposition-related expenses (1)
 
15

 

Goodwill impairment (3)
 

 
19

Pre-tax impact of non-GAAP adjustments
 
15

 
19

Tax effect of non-GAAP adjustments
 

 

Total non-GAAP adjustments, net of tax
 
15

 
19

Adjusted net income
 
$
264

 
$
284

 
 
 
 
 
Pre-tax income
 
$
332

 
$
354

Pre-tax impact of non-GAAP adjustments (as detailed above)
 
15

 
19

Adjusted pre-tax income
 
$
347

 
$
373

 
 
 
 
 
Pre-tax margin (9)
 
17.2
%
 
17.5
%
Adjusted pre-tax margin (9)
 
18.0
%
 
18.4
%
 
 
 
 
 
Earnings per common share (4)
 
 
 
 
Basic
 
$
1.73

 
$
1.90

Adjusted basic
 
$
1.83

 
$
2.04

Diluted
 
$
1.69

 
$
1.86

Adjusted diluted
 
$
1.79

 
$
2.00




Please refer to the footnotes at the end of this supplement for additional information.
11


RAYMOND JAMES FINANCIAL, INC.     

Book value per share
 
As of
$ in millions, except per share amounts
 
December 31, 2018
 
March 31, 2019
 
June 30, 2019
 
September 30, 2019
 
December 31, 2019
Total equity attributable to Raymond James Financial, Inc.
 
$
6,143

 
$
6,366

 
$
6,502

 
$
6,581

 
$
6,842

Less non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Goodwill and identifiable intangible assets, net
 
633

 
630

 
635

 
611

 
609

Deferred tax liabilities, net
 
(34
)
 
(35
)
 
(26
)
 
(28
)
 
(31
)
Tangible common equity attributable to Raymond James Financial, Inc.
 
$
5,544

 
$
5,771

 
$
5,893

 
$
5,998

 
$
6,264

Common shares outstanding
 
140.6

 
140.4

 
139.7

 
137.8

 
138.9

Book value per share (5)
 
$
43.69

 
$
45.34

 
$
46.54

 
$
47.76

 
$
49.26

Tangible book value per share (5)
 
$
39.43

 
$
41.10

 
$
42.18

 
$
43.53

 
$
45.10



Return on equity
 
Three months ended
$ in millions
 
December 31, 2018
 
March 31, 2019
 
June 30, 2019
 
September 30, 2019
 
December 31, 2019
Average equity (15)
 
$
6,256

 
$
6,255

 
$
6,434

 
$
6,542

 
$
6,712

Impact on average equity of non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Acquisition and disposition-related expenses (1)
 
7

 
NA

 
NA

 

 
NA

Goodwill impairment (3)
 

 
NA

 
NA

 
9

 
NA

Adjusted average equity (15)
 
$
6,263

 
NA

 
NA

 
$
6,551

 
NA

 
 
 
 
 
 
 
 
 
 
 
Average equity (15)
 
$
6,256

 
$
6,255

 
$
6,434

 
$
6,542

 
$
6,712

Less:
 
 
 
 
 
 
 
 
 
 
Average goodwill and identifiable intangible assets, net
 
636

 
632

 
633

 
623

 
610

Average deferred tax liabilities, net
 
(33
)
 
(35
)
 
(31
)
 
(27
)
 
(30
)
Average tangible common equity (15)
 
$
5,653

 
$
5,658

 
$
5,832

 
$
5,946

 
$
6,132

Impact on average equity of non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
 
Acquisition and disposition-related expenses (1)
 
7

 
NA

 
NA

 

 
NA

Goodwill impairment (3)
 

 
NA

 
NA

 
9

 
NA

Adjusted average tangible common equity (15)
 
$
5,660

 
NA

 
NA

 
$
5,955

 
NA

 
 
 
 
 
 
 
 
 
 
 
Return on equity (8)
 
15.9
%
 
16.7
%
 
16.1
%
 
16.2
%
 
16.0
%
Adjusted return on equity (8)
 
16.9
%
 
NA

 
NA

 
17.3
%
 
NA

Return on tangible common equity (8)
 
17.6
%
 
18.5
%
 
17.8
%
 
17.8
%
 
17.5
%
Adjusted return on tangible common equity (8)
 
18.7
%
 
NA

 
NA

 
19.1
%
 
NA




Please refer to the footnotes at the end of this supplement for additional information.
12


RAYMOND JAMES FINANCIAL, INC.     

Footnotes

1.
The three months ended December 31, 2018 included a loss in our Capital Markets segment on the sale of our operations related to research, sales and trading of European equities.

2.
The offset for the net gain/(loss) attributable to noncontrolling interests is in Other expenses. Prior period results have been conformed to the current presentation.

3.
The three months ended September 30, 2019 included a $19 million goodwill impairment charge associated with our Canadian Capital Markets business.

4.
Computed by dividing net income (less allocation of earnings and dividends to participating securities) by weighted-average common shares outstanding (basic or diluted as applicable) for each respective period or, in the case of adjusted earnings per share, computed by dividing adjusted net income (less allocation of earnings and dividends to participating securities) by weighted-average common shares outstanding (basic or diluted as applicable) for each respective period.

5.
Computed by dividing total equity attributable to Raymond James Financial, Inc. by the number of common shares outstanding at the end of each respective period or, in the case of tangible book value per share, computed by dividing tangible common equity by the number of common shares outstanding at the end of each respective period. Tangible common equity is defined as total equity attributable to Raymond James Financial, Inc. less goodwill and intangible assets, net of related deferred taxes.

6.
These are non-GAAP measures. See the schedules on the previous pages of this document for a reconciliation of our non-GAAP measures to the most directly comparable GAAP measures and for more information on these measures. There were no non-GAAP adjustments to earnings for the three months ended December 31, 2019; therefore, percent changes for earnings-related measures are calculated based on GAAP results for the three months ended December 31, 2019 as compared to non-GAAP results for the three months ended September 30, 2019 and December 31, 2018.

7.
Estimated.

8.
Computed by dividing annualized net income by average equity for each respective period or, in the case of return on tangible common equity, computed by dividing annualized net income by average tangible common equity for each respective period. Adjusted return on equity is computed by dividing annualized adjusted net income by adjusted average equity for each respective period, or in the case of adjusted return on tangible common equity, computed by dividing annualized adjusted net income by adjusted average tangible common equity for each respective period.

9.
Computed by dividing pre-tax income by net revenues for each respective period or, in the case of adjusted pre-tax margin, computed by dividing adjusted pre-tax income by net revenues for each respective period.

10.
Computed by dividing compensation, commissions and benefits expense by net revenues for each respective period.

11.
We earn fees from RJBDP, a multi-bank sweep program in which clients’ cash deposits in their brokerage accounts are swept into interest-bearing deposit accounts at Raymond James Bank and various third-party banks. Fees earned by Private Client Group on Raymond James Bank deposits are eliminated in consolidation.

12.
Money market funds were discontinued as a sweep option during the third fiscal quarter of 2019. Balances in those funds were converted to RJBDP or reinvested by the client.

13.
Computed by dividing RJBDP fees - third-party banks, which are net of the interest expense paid to clients by the third-party banks, by the average daily RJBDP balance at third-party banks.

14.
The Other segment includes the results of our private equity investments, interest income on certain corporate cash balances, and certain corporate overhead costs of Raymond James Financial, Inc., including the interest costs on our public debt.

15.
Computed by adding the total equity attributable to Raymond James Financial, Inc. as of the date indicated to the prior quarter-end total, and dividing by two, or in the case of average tangible common equity, computed by adding tangible common equity as of the date indicated to the prior quarter-end total, and dividing by two. Adjusted average equity is computed by adjusting for the impact on average equity of the non-GAAP adjustments, as applicable for each respective period. Adjusted average tangible common equity is computed by adjusting for the impact on average tangible common equity of the non-GAAP adjustments, as applicable for each respective period.


13