IRVINE, Calif.--(BUSINESS WIRE)--Opus Bank ("Opus") (NASDAQ: OPB) announced today a net loss of $6.9 million, or $(0.20) per diluted share, for the fourth quarter of 2018 and net income of $30.9 million, or $0.81 per diluted share, for the year ended December 31, 2018, compared to net income of $9.4 million, or $0.25 per diluted share, for the third quarter of 2018 and net income of $47.6 million, or $1.26 per diluted share, for the year ended December 31, 2017.
Net loss for the fourth quarter of 2018 included a pre-tax restructuring charge of $20.4 million related to the previously announced CEO transition, corporate strategy initiatives and actions intended to make Opus more profitable and efficient over time. These actions and initiatives address recent changes in interest rates and are expected to better enable the company to contain expense growth and improve operating leverage, helping Opus continue to remain competitive in today's business environment. The table below provides detail on the restructuring charge incurred during the fourth quarter of 2018. These items impacted net income for the fourth quarter and year ended December 31, 2018 by $17.2 million, or $0.47 per diluted share.
Type of Cost |
Amount
(in millions) |
||
Bond Portfolio Repositioning | $ | 9.9 | |
CEO Transition | 7.1 | ||
Noninterest Expense Reduction Initiative | 2.0 | ||
Professional Services and other charges | 1.4 | ||
Total Restructuring Charge | $ | 20.4 | |
Additionally, Opus announced today that its Board of Directors has approved the payment of a quarterly cash dividend of $0.11 per common share payable on February 21, 2019 to common stockholders and to its Series A Preferred stockholders of record as of February 7, 2019.
Fourth Quarter and Year End 2018 Highlights
- Net interest income increased 3.2% compared to the prior quarter, driven by increases in interest income on loans and investment securities.
- Net interest margin expanded nine basis points to 3.07% compared to the prior quarter due to the benefit of loan repricing during the fourth quarter and lower premium amortization on investment securities, partially offset by a higher cost of deposits.
- Loans held for investment grew 5.0% on an annualized basis, excluding the impact of planned loan exits during the fourth quarter.
- We repositioned our investment securities portfolio through the sale of $314.7 million available-for-sale securities yielding approximately 2.3%, resulting in the recognition through the income statement of $9.9 million of unrealized losses during the fourth quarter. Proceeds from the sale were reinvested in investment grade securities having an approximate yield of 4.0%, while the duration of the portfolio increased modestly from 3.3 years to 3.5 years. We anticipate a pre-tax income benefit of approximately $5.5 million in 2019 and a loss earn-back period of less than two years.
- We implemented a cost reduction initiative during the fourth quarter of 2018 which is designed to make Opus more efficient and contain operating expense growth. As a result of these cost reductions, we expect that year-over-year expenses will remain relatively flat while continuing to allow us to fund necessary infrastructure enhancements that will improve our customer experience.
- Enterprise Value loans decreased 34%, or $62.5 million, compared to the prior quarter to $122.0 million as of December 31, 2018, and decreased 71%, or $295.7 million, compared to December 31, 2017.
- Nonperforming assets decreased 38%, or $17.1 million, compared to the prior quarter to $28.0 million, and decreased 52%, or $30.3 million, compared to December 31, 2017. NPAs to assets decreased 22 basis points to 0.39% as of December 31, 2018, and decreased 39 basis points compared to 0.78% as of December 31, 2017.
- Total criticized loans decreased 19%, or $34.7 million, compared to the prior quarter to $150.3 million as of December 31, 2018, and decreased 40%, or $99.4 million, compared to December 31, 2017.
- Provision for loan losses was $7.7 million for the fourth quarter of 2018, driven primarily by net charge-offs of $12.0 million. Three Enterprise Value loan relationships drove 96% of loan charge-offs during the quarter.
- Tangible book value per share increased $0.13 to $17.81 and tangible common equity to tangible assets increased 36 basis points to 9.41%. The repositioning of our investment securities portfolio during the fourth quarter of 2018 had a negligible impact to shareholders' equity.
Paul G. Greig, Chairman of the Board, Interim Chief Executive Officer and President of Opus Bank, stated, "Our fourth quarter results included a sizable restructuring charge, much of which was related to actions intended to make Opus a more profitable institution and more closely align operations with our long-term strategic goals. We saw positive core earnings trends during the quarter, including higher net interest income, an expanding net interest margin, and improved credit metrics."
Mr. Greig added, “As Interim CEO, I have worked closely with Opus’ executive management team to insure the day-to-day operations of the Company continue to function smoothly. The Board of Directors is making progress in the search for a permanent CEO and we have already received strong interest from well-qualified candidates for the position.”
Loans
Total loans held-for-investment were $5.2 billion as of December 31, 2018, compared to $5.2 billion as of both September 30, 2018 and December 31, 2017. New loan fundings during the fourth quarter of 2018 totaled $412.3 million and were partially offset by originated loan payoffs of $265.3 million and planned exits of $59.2 million, resulting in a $5.3 million increase in loans held-for-investment compared to September 30, 2018. New loan fundings for the year ended December 31, 2018 totaled $1.6 billion, which were offset by originated loan payoffs of $981.4 million and planned exits of $230.5 million, resulting in an $8.0 million decrease in loans held-for-investment compared to December 31, 2017.
Loan Balance Roll Forward | ||||||||||||||||||||
(unaudited) | Three Months Ended | |||||||||||||||||||
($ in millions) |
December 31, 2018 |
September 30, 2018 |
June 30, 2018 |
March 31, |
December 31, |
|||||||||||||||
Beginning loan balance | $ | 5,159.9 | $ | 5,072.4 | $ | 5,229.0 | $ | 5,173.2 | $ | 5,060.6 | ||||||||||
New loan fundings | 412.3 | 435.7 | 295.6 | 452.3 | 502.3 | |||||||||||||||
Loan payoffs | (265.3 | ) | (197.4 | ) | (299.5 | ) | (219.2 | ) | (237.8 | ) | ||||||||||
Planned exits | (59.2 | ) | (60.6 | ) | (58.5 | ) | (52.2 | ) | (80.6 | ) | ||||||||||
Other1 | (82.5 | ) | (90.2 | ) | (94.2 | ) | (125.1 | ) | (71.3 | ) | ||||||||||
Ending loan balance | $ | 5,165.2 | $ | 5,159.9 | $ | 5,072.4 | $ | 5,229.0 | $ | 5,173.2 | ||||||||||
[1] | Includes normal amortization, paydowns, charge-offs, and loan sales that were not planned exits | |
New loan fundings in the fourth quarter of 2018 totaled $412.3 million, a 5% decrease compared to the prior quarter. New loan fundings for the year ended December 31, 2018 totaled $1.6 billion, compared to $1.5 billion for the year ended December 31, 2017. Commercial business loans comprised $87.4 million, or 21%, of total new loan fundings in the fourth quarter of 2018. Loan commitments originated during the fourth quarter of 2018 totaled $399.8 million compared to $438.6 million during the third quarter of 2018 and $454.1 million during the fourth quarter of 2017. As of December 31, 2018, our unfunded commitments on originated loans totaled $378.2 million.
Cash and Investment Securities
Cash and investment securities totaled $1.3 billion as of December 31, 2018, compared to $1.6 billion as of both September 30, 2018 and December 31, 2017. The decrease from the prior quarter was driven by a decrease in cash and cash equivalents of $278.6 million, or 52%, during the fourth quarter of 2018 to $254.6 million as of December 31, 2018, partially offset by an increase in investment securities of $62.7 million, or 6%, from the prior quarter to $1.1 billion as of December 31, 2018. The decrease in cash and investment securities from the prior year was driven by a decrease in cash and cash equivalents of $246.1 million, or 49%, from December 31, 2017, as well as a decrease in investment securities of $45.7 million, or 4%.
During the fourth quarter of 2018 we repositioned our investment securities portfolio through the sale of $314.7 million available-for-sale securities yielding approximately 2.3%, resulting in a pre-tax loss of $9.9 million. Proceeds from the sale were reinvested in investment grade securities having an approximate yield of 4.0%. The duration of the investment securities portfolio increased modestly from 3.3 years to 3.5 years. The impact on shareholders' equity as a result of the securities portfolio repositioning was negligible, as the unrealized loss position of the securities we sold was recognized through the income statement as a component of noninterest income.
Deposits and Borrowings
Deposits totaled $6.0 billion as of December 31, 2018, a decrease of $190.4 million, or 3%, compared to $6.1 billion as of September 30, 2018, and an increase of $8.0 million, or 0%, compared to $5.9 billion as of December 31, 2018. The decrease in deposits from the prior quarter was primarily driven by decreases in deposits from PENSCO (our alternative asset IRA custodian subsidiary), our Retail Banking division, and our Fiduciary Banking division, which were partially offset by an increase in deposits from our Commercial and Specialty Banking divisions.
Total demand deposits, including both noninterest-bearing and interest-bearing demand deposit accounts, measured 55% of total deposits as of December 31, 2018, compared to 56% as of September 30, 2018 and 55% as of December 31, 2017. As of December 31, 2018, business deposits represented 62% of total deposits.
Our loan to deposit ratio measured 87% as of December 31, 2018, compared to 84% as of September 30, 2018 and 87% as of December 31, 2017.
Net Interest Income
Net interest income increased 3.2% to $50.4 million for the fourth quarter of 2018, compared to $48.9 million for the third quarter of 2018, and decreased 3.0% from $52.0 million for the fourth quarter of 2017. Net interest income for the year ended December 31, 2018 was $200.5 million, compared to $217.4 million for the year ended December 31, 2017.
Interest income from loans increased 3% to $55.7 million for the fourth quarter of 2018, driven by a 1.3% increase in the average balances of loans and a seven basis point increase in loan yield. Interest income from loans decreased 4% to $218.3 million for the year ended December 31, 2018, as loan payoffs and prepayments, including planned exits and loan sales, and continued runoff of the acquired loan portfolio resulted in lower average balances of loans compared to the prior year.
Interest income from cash and investment securities increased $1.3 million, or 18%, to $8.7 million for the fourth quarter of 2018 compared to the prior quarter, driven by a higher yield on investment securities and lower premium amortization due to lower prepayment activity. Interest income from cash and investment securities for the year ended December 31, 2018 increased $2.2 million, or 8%, to $28.5 million compared to the year ended December 31, 2017, driven by a higher yield and higher average balances of investment securities.
Interest expense increased $1.3 million, or 11%, to $14.0 million for the fourth quarter of 2018, compared to $12.6 million for the third quarter of 2018, and increased $5.1 million, or 58%, compared to $8.8 million for the fourth quarter of 2017. Opus' interest expense increased compared to each of the linked-quarter and the fourth quarter of 2017, as the cost of funds increased nine basis points compared to the prior quarter and 34 basis points compared to the fourth quarter of 2017. Interest expense increased $10.1 million, or 28%, for the year ended December 31, 2018 compared to the year ended December 31, 2017, driven by higher cost of deposits.
Net Interest Margin
Net interest margin on a taxable equivalent basis increased nine basis points to 3.07% in the fourth quarter of 2018 compared to 2.98% in the third quarter of 2018. The linked-quarter change was primarily driven by an increase in the yield on loans due to the Federal Reserve rate increase in September 2018, as well as lower lost interest on nonaccrual loans and an increase in the yield on investment securities due to lower premium amortization. These were partially offset by an eight basis point increase in the cost of deposits in the fourth quarter of 2018. Net interest margin was 3.08% for the year ended December 31, 2018 compared to 3.17% for the prior year, as the cost of funds increased 19 basis points to 0.75% and was partially offset by a 10 basis point increase in the yield on interest earning assets to 3.79%.
Noninterest Income
Noninterest income decreased to $3.4 million in the fourth quarter of 2018 compared to $11.5 million in the third quarter of 2018 and $12.6 million in the fourth quarter of 2017. Noninterest income during the fourth quarter of 2018 included a $9.9 million loss on the sale of investment securities related to the repositioning of our securities portfolio during the fourth quarter. Noninterest income during the fourth quarter of 2018 also included $6.8 million of trust administrative fees, $1.6 million of treasury management and deposit account fees, $1.4 million from our Escrow and Exchange divisions, and $1.6 million from our Merchant Banking division. Other noninterest income in the fourth quarter of 2018 included a net decrease in equity warrant valuations of $354,000, compared to a net decrease of $746,000 in the prior quarter, and an FHLB dividend of $584,000 compared to a dividend of $301,000 in the prior quarter. Excluding the aforementioned loss on the sale of investment securities related to the repositioning of our securities portfolio during the fourth quarter, noninterest income increased 16% from the prior quarter.
Noninterest income for the year ended December 31, 2018 decreased to $41.1 million compared to $54.8 million for the year ended December 31, 2017. The decrease in noninterest income compared to the prior year was primarily driven by the $9.9 million loss on the sale of investment securities during the fourth quarter of 2018.
Noninterest Expense
Noninterest expense increased to $53.7 million for the fourth quarter of 2018, compared to $43.7 million for the third quarter of 2018 and $46.2 million for the fourth quarter of 2017. Noninterest expense during the fourth quarter of 2018 included $10.5 million of expenses related to the restructuring charge taken this quarter. Excluding these expenses, as well as $525,000 of expenses related to severance and retention costs and banking office optimization during the third quarter of 2018, noninterest expense was flat compared to the prior quarter.
During the fourth quarter of 2018, we implemented a cost reduction initiative and will be reinvesting much of the anticipated savings, which will allow us to hold year-over-year expenses relatively flat while continuing to fund necessary infrastructure enhancements that will improve our customer experience.
Income Tax Expense
During the fourth quarter of 2018, we recorded an income tax benefit of $654,000 as a result of the pre-tax loss we incurred for the quarter, compared to an income tax benefit of $972,000 recorded in the third quarter of 2018 that was driven by $2.3 million of net discrete income tax items relating to the re-measurement of our initial estimate of deferred tax assets in connection with the Tax Cuts and Jobs Act in the fourth quarter of 2017.
Asset Quality
Nonaccrual loans decreased $17.1 million, or 37.9%, to $28.0 million, or 0.54% of total loans, as of December 31, 2018, compared to $45.1 million, or 0.87% of total loans, as of September 30, 2018. Total criticized loans decreased $34.7 million, or 18.8%, to $150.3 million as of December 31, 2018, compared to $185.1 million as of September 30, 2018. We also continued to reduce our exposure to previously de-emphasized loan portfolios during the fourth quarter of 2018; total Enterprise Value loans were reduced by $62.5 million, or 34%, during the fourth quarter of 2018 and totaled $122.0 million as of December 31, 2018. Planned exits through loan payoffs and sales totaled $59.2 million during the fourth quarter of 2018, as we continued to reduce the balance of loans we previously announced as targeted for planned exits.
Our allowance for loan losses was $54.7 million, or 1.06% of our total loan portfolio, as of December 31, 2018, compared to $59.0 million, or 1.14% of total loans, as of September 30, 2018 and $75.9 million, or 1.47% of total loans, as of December 31, 2017. The reduction in the allowance for loan losses during the fourth quarter of 2018 was driven by charge-offs of $14.6 million that were partially offset by a provision for loan losses of $7.7 million and recoveries of $2.5 million.
We recorded a provision expense of $7.7 million in the fourth quarter of 2018, compared to a provision expense of $8.2 million in the third quarter of 2018 and a provision expense of $3.0 million in the fourth quarter of 2017. The provision expense during the fourth quarter of 2018 was driven by net charge-offs of $12.0 million, $2.8 million from risk rating migration, $2.1 million due to higher loss factors used to determine loan loss reserves in accordance with our allowance methodology, and $1.9 million due to changes in portfolio mix and fundings. These factors were partially offset by a $6.6 million decline in reserves as a result of planned exits of loan relationships and a $4.5 million decline in specific reserves.
We recorded net charge-offs of $12.0 million during the fourth quarter of 2018, compared to net charge-offs of $8.4 million during the third quarter of 2018, and net charge-offs of $5.2 million during the fourth quarter of 2017. Charge-offs during the fourth quarter of 2018 were predominantly comprised of three commercial business loan relationships that were also categorized as Enterprise Value loans.
Total nonperforming assets decreased to $28.0 million, or 0.39% of total assets, as of December 31, 2018, compared to $45.1 million, or 0.61% of total assets, as of September 30, 2018 and $58.3 million, or 0.78% of total assets, as of December 31, 2017. The decline in nonperforming assets during the quarter was primarily due to the resolution of five commercial business loan relationships, 88% of which were Enterprise Value loans. The ratio of the allowance for loan losses to total nonperforming assets was 195.1% as of December 31, 2018, compared to 130.8% as of September 30, 2018 and 130.3% as of December 31, 2017.
Total criticized loans decreased $34.7 million, or 19%, to $150.3 million as of December 31, 2018, compared to $185.1 million as of September 30, 2018, and decreased $99.4 million, or 40%, from $249.8 million as of December 31, 2017. The net decrease in total criticized loans during the fourth quarter of 2018 was driven by $20.6 million of upgrades and $48.7 million of loan exits, including payoffs, loan sales, and normal amortization during the quarter, partially offset by $34.6 million of downgrades. Special mention loans decreased $29.4 million in the fourth quarter of 2018 and classified loans decreased $5.3 million. The decrease in special mention loans was driven by $17.1 million of upgrades, $19.8 million of loan payoffs, normal amortization, and migration, and $3.4 million of loans downgraded from special mention to classified loans, partially offset by $10.9 million of downgrades. The decrease in classified loans was driven by upgrades of $3.5 million as well as payoffs, sales, and amortization of $28.9 million, partially offset by downgrades of $27.1 million.
The net decrease in total criticized loans consisted primarily of a $40.8 million decrease in commercial business loans and a $1.1 million decrease in SBA loans, partially offset by a $7.1 million increase in real estate secured loans. Commercial business loans comprised $12.0 million of loans upgraded out of criticized categories and $38.1 million of loan payoffs, charge-offs, and amortization, partially offset by $9.3 million of downgrades during the fourth quarter of 2018. Real estate secured loans comprised $24.9 million of loans downgraded to criticized categories, partially offset by $8.4 million of loans upgraded from criticized categories and $9.4 million of loan payoffs and amortization during the fourth quarter of 2018.
Capital
As of December 31, 2018, Opus exceeded all regulatory capital requirements under Basel III and was considered to be a "well-capitalized" financial institution, as summarized in the table below:
Capital Ratios | As of |
Well-Capitalized |
||||||||||
(unaudited) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
|||||||||
Tier 1 leverage ratio | 9.69 | % | 9.89 | % | 9.44 | % | 5.00 | % | ||||
Common Equity Tier 1 ratio | 11.40 | % | 11.75 | % | 10.94 | % | 6.50 | % | ||||
Tier 1 risk-based capital ratio | 11.92 | % | 12.27 | % | 11.42 | % | 8.00 | % | ||||
Total risk-based capital ratio | 15.29 | % | 15.75 | % | 14.97 | % | 10.00 | % | ||||
Tangible equity to tangible assets ratio | 9.84 | % | 9.47 | % | 9.10 | % | NA | |||||
Tangible common equity to tangible assets ratio | 9.41 | % | 9.05 | % | 8.69 | % | NA | |||||
[1] | Regulatory capital ratios are preliminary until filing of our December 31, 2018 FDIC call report. | |
Stockholders’ equity totaled over $1.0 billion as of December 31, 2018, unchanged from both September 30, 2018 and December 31, 2017. Accumulated other comprehensive loss decreased $13.8 million in the fourth quarter of 2018 to $3.8 million, primarily driven by the repositioning of our investment securities portfolio during the fourth quarter, which offset an $11.0 million decrease in retained earnings. Our tangible book value per as converted common share increased to $17.81 as of December 31, 2018 from $17.68 as of September 30, 2018 and $17.26 as of December 31, 2017.
Conference Call and Webcast Details
Date: Monday, January 28, 2019
Time: 8:00 a.m. PT (11:00 a.m. ET)
Phone Number: (855) 265-3237
Conference ID: 1468516
Webcast
URL: http://investor.opusbank.com/event
Analysts, investors, and the general public may listen to a discussion of Opus’ fourth quarter and annual performance and participate in the question/answer session by using the phone number listed below or through a live webcast of the conference available through a link on the investor relations page of Opus’ website at: http://investor.opusbank.com/event. The webcast will include a slide presentation, enabling conference participants to experience the discussion with greater impact. It is recommended that participants dial into the conference call or log into the webcast approximately 10 minutes prior to the call.
Replay Information: For those who are not able to listen to the call, an archive of the call will be available beginning approximately two hours following the completion of the call. To listen to the call replay, dial (855) 859-2056, or for international callers dial (404) 537-3406. The access code for either replay number is 1468516. The call replay will be available through February 28, 2019.
About Opus Bank
Opus Bank is an FDIC insured California-chartered commercial bank with $7.2 billion of total assets, $5.2 billion of total loans, and $6.0 billion in total deposits as of December 31, 2018. Opus Bank provides superior ideas and solutions, and banking products to its clients through its Retail Bank, Commercial Bank, and Merchant Bank. Opus Bank offers a suite of treasury and cash management and depository solutions and a wide range of loan products, including commercial, healthcare, media and entertainment, corporate finance, multifamily residential, commercial real estate and structured finance, and is an SBA preferred lender. Opus Bank offers commercial escrow services and facilitates 1031 Exchange transactions through its Escrow and Exchange divisions. Opus Bank provides clients with financial and advisory services related to raising equity capital, targeted acquisition and divestiture strategies, general mergers and acquisitions, debt and equity financing, balance sheet restructuring, valuation, strategy and performance improvement through its Merchant Banking division and its broker-dealer subsidiary, Opus Financial Partners, LLC, Member FINRA/SIPC. Opus Bank’s alternative asset IRA custodian subsidiary has approximately $14 billion of custodial assets and approximately 48,000 client accounts, which are comprised of self-directed investors, financial institutions, capital raisers and financial advisors. Opus Bank operates 47 banking offices, including 28 in California, 16 in the Seattle/Puget Sound region in Washington, two in the Phoenix metropolitan area of Arizona and one in Portland, Oregon. Opus Bank is an Equal Housing Lender. For additional information about Opus Bank, please visit our website: www.opusbank.com.
Forward Looking Statements
This release and the aforementioned conference call and webcast includes forward-looking statements related to Opus’ plans, beliefs and goals. Forward-looking statements are neither historical facts nor assurances of future performance. Opus generally identifies forward-looking statements by terminology such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of those words or other comparable words. Any forward‐looking statements contained in this release and the aforementioned conference call and webcast are based on the historical performance of Opus and its subsidiaries or on its current plans, beliefs, estimates, expectations and goals, including, without limitation: our expectations regarding our corporate strategy and cost reduction initiatives; expectations regarding the repositioning of our investment securities portfolio; our expectation that the actions related to the restructuring charge will make Opus a more profitable institution and more closely align operations with our long-term strategic goals; and that our belief that our Board of Directors is making progress in the search for a permanent CEO. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity that could cause actual results to differ materially from those indicated by the forward-looking statements, including, without limitation: market and economic conditions, changes in interest rates, our liquidity position, the management of our growth, the risks associated with our loan portfolio, local economic conditions affecting retail and commercial real estate, our geographic concentration in the western region of the United States, competition within the industry, dependence on key personnel, government legislation and regulation, the risks associated with any future acquisitions, the effect of natural disasters, and risks related to our technology and information systems. For a discussion of these and other risks and uncertainties, see Opus' filings with the Federal Deposit Insurance Corporation, including, but not limited to, the risk factors in Opus' Annual Report on Form 10-K filed with the Federal Deposit Insurance Corporation on March 14, 2018. If one or more of these or other risks or uncertainties materialize, or if Opus’ underlying assumptions prove to be incorrect, Opus’ actual results may vary materially from those indicated in these statements. These filings are available on the Investor Relations page of Opus' website at: investor.opusbank.com.
Opus undertakes no obligation to revise or publicly release any revision to these forward-looking statements, whether as a result of new information, future developments or otherwise.
Consolidated Statement of Operations | ||||||||||||||||||||
(unaudited) | Three Months Ended | Year Ended | ||||||||||||||||||
($ in thousands, except per share amounts) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||
Interest income: | ||||||||||||||||||||
Loans | $ | 55,701 | $ | 54,110 | $ | 53,592 | $ | 218,255 | $ | 227,224 | ||||||||||
Investment securities | 6,931 | 5,280 | 5,975 | 22,353 | 19,411 | |||||||||||||||
Due from banks | 1,758 | 2,113 | 1,265 | 6,148 | 6,908 | |||||||||||||||
Total interest income | 64,390 | 61,503 | 60,832 | 246,756 | 253,543 | |||||||||||||||
Interest expense: | ||||||||||||||||||||
Deposits | 12,038 | 10,702 | 6,855 | 38,163 | 28,259 | |||||||||||||||
Federal Home Loan Bank advances | — | (5 | ) | 68 | 374 | 185 | ||||||||||||||
Subordinated debt | 1,923 | 1,923 | 1,923 | 7,690 | 7,690 | |||||||||||||||
Total interest expense | 13,961 | 12,620 | 8,846 | 46,227 | 36,134 | |||||||||||||||
Net interest income | 50,429 | 48,883 | 51,986 | 200,529 | 217,409 | |||||||||||||||
Provision (negative provision) for loan
losses |
7,659 | 8,241 | 2,955 | 19,601 | (8,823 | ) | ||||||||||||||
Net interest income after provision
(negative provision) for loan losses |
42,770 | 40,642 | 49,031 | 180,928 | 226,232 | |||||||||||||||
Noninterest income: | ||||||||||||||||||||
Fees and service charges on deposit accounts |
1,615 | 1,735 | 1,822 | 6,855 | 7,592 | |||||||||||||||
Escrow and exchange fees | 1,422 | 1,548 | 1,568 | 5,829 | 6,015 | |||||||||||||||
Trust administrative fees | 6,800 | 6,884 | 6,879 | 27,503 | 26,939 | |||||||||||||||
Gain (loss) on sale of loans | 147 | — | (2 | ) | (22 | ) | (211 | ) | ||||||||||||
Gain (loss) on sale of assets | (137 | ) | — | (6 | ) | (137 | ) | 3,773 | ||||||||||||
Gain (loss) from OREO and other
repossessed assets |
— | — | 86 | 203 | (4,773 | ) | ||||||||||||||
Gain (loss) on sale of securities | (9,892 | ) | — | 330 | (9,710 | ) | 1,505 | |||||||||||||
Bank-owned life insurance, net | 958 | 1,048 | 1,088 | 4,104 | 3,728 | |||||||||||||||
Other income | 2,469 | 246 | 861 | 6,454 | 10,212 | |||||||||||||||
Total noninterest income | 3,382 | 11,461 | 12,626 | 41,079 | 54,780 | |||||||||||||||
Noninterest expense: | ||||||||||||||||||||
Compensation and benefits | 33,042 | 26,004 | 25,273 | 111,325 | 106,738 | |||||||||||||||
Professional services | 5,045 | 2,489 | 5,308 | 11,869 | 20,041 | |||||||||||||||
Occupancy expense | 4,023 | 3,764 | 3,617 | 15,545 | 15,281 | |||||||||||||||
Depreciation and amortization | 1,700 | 1,652 | 1,585 | 6,714 | 7,014 | |||||||||||||||
Deposit insurance and regulatory assessments |
914 | 977 | 799 | 3,981 | 4,881 | |||||||||||||||
Insurance expense | 317 | 337 | 341 | 1,327 | 1,387 | |||||||||||||||
Data processing | 815 | 230 | 689 | 1,803 | 3,151 | |||||||||||||||
Software licenses and maintenance | 1,293 | 1,371 | 1,148 | 4,939 | 4,556 | |||||||||||||||
Office services | 1,821 | 1,642 | 1,750 | 7,189 | 7,983 | |||||||||||||||
Amortization of other intangible assets | 1,437 | 1,479 | 1,479 | 5,875 | 5,918 | |||||||||||||||
Advertising and marketing | 824 | 909 | 1,395 | 3,533 | 3,226 | |||||||||||||||
Other expenses | 2,436 | 2,809 | 2,799 | 10,450 | 10,419 | |||||||||||||||
Total noninterest expense | 53,667 | 43,663 | 46,183 | 184,550 | 190,595 | |||||||||||||||
Income (loss) before income tax
expense (benefit) |
(7,515 | ) | 8,440 | 15,474 | 37,457 | 90,417 | ||||||||||||||
Income tax expense (benefit) | (654 | ) | (972 | ) | 14,273 | 6,539 | 42,774 | |||||||||||||
Net income (loss) | $ | (6,861 | ) | $ | 9,412 | $ | 1,201 | $ | 30,918 | $ | 47,643 | |||||||||
Basic earnings (loss) per common share | $ | (0.20 | ) | $ | 0.25 | $ | 0.03 | $ | 0.82 | $ | 1.29 | |||||||||
Diluted earnings (loss) per common share | (0.20 | ) | 0.25 | 0.03 | 0.81 | 1.26 | ||||||||||||||
Weighted average shares - basic | 36,059,713 | 36,115,204 | 35,935,614 | 36,028,025 | 36,432,482 | |||||||||||||||
Weighted average shares - diluted | 36,059,713 | 38,362,739 | 38,229,787 | 38,270,650 | 37,770,993 | |||||||||||||||
Consolidated Balance Sheets | ||||||||||||
(unaudited) | As of | |||||||||||
($ in thousands, except share amounts) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
|||||||||
Assets | ||||||||||||
Cash and due from banks | $ | 39,860 | $ | 57,126 | $ | 45,828 | ||||||
Due from banks – interest-bearing | 214,776 | 476,129 | 454,941 | |||||||||
Investment securities available-for-sale, at fair value | 1,081,546 | 1,018,855 | 1,127,288 | |||||||||
Loans held-for-investment | 5,165,210 | 5,159,881 | 5,173,193 | |||||||||
Less allowance for loan losses | (54,664 | ) | (59,029 | ) | (75,930 | ) | ||||||
Loans held-for-investment, net | 5,110,546 | 5,100,852 | 5,097,263 | |||||||||
Premises and equipment, net | 23,863 | 24,955 | 27,644 | |||||||||
Goodwill | 331,832 | 331,832 | 331,832 | |||||||||
Other intangible assets, net | 38,926 | 40,362 | 44,800 | |||||||||
Deferred tax assets, net | 24,171 | 22,847 | 24,260 | |||||||||
Cash surrender value of bank owned life insurance, net | 154,271 | 153,289 | 149,744 | |||||||||
Accrued interest receivable | 23,260 | 21,680 | 19,317 | |||||||||
Federal Home Loan Bank stock | 17,250 | 17,250 | 17,250 | |||||||||
Other assets | 120,602 | 129,897 | 146,642 | |||||||||
Total assets | $ | 7,180,903 | $ | 7,395,074 | $ | 7,486,809 | ||||||
Liabilities and Stockholders’ Equity | ||||||||||||
Deposits: | ||||||||||||
Noninterest-bearing demand | $ | 771,141 | $ | 890,925 | $ | 817,330 | ||||||
Interest-bearing demand | 2,507,605 | 2,564,737 | 2,435,293 | |||||||||
Money market and savings | 1,995,684 | 2,031,468 | 2,307,258 | |||||||||
Time deposits | 677,458 | 655,172 | 384,057 | |||||||||
Total deposits |
5,951,888 | 6,142,302 | 5,943,938 | |||||||||
Federal Home Loan Bank advances | — | — | 290,000 | |||||||||
Subordinated debt, net | 133,010 | 132,944 | 132,745 | |||||||||
Accrued interest payable | 4,032 | 2,350 | 4,086 | |||||||||
Other liabilities | 51,160 | 80,428 | 92,576 | |||||||||
Total liabilities | 6,140,090 | 6,358,024 | 6,463,345 | |||||||||
Stockholders’ equity: | ||||||||||||
Preferred stock: | ||||||||||||
Authorized 200,000,000 shares; issued 31,111 and 31,111 and 31,111 shares, respectively | 29,110 | 29,110 | 29,110 | |||||||||
Common stock, no par value per share: | ||||||||||||
Authorized 200,000,000 shares; issued 36,637,870 and 36,635,132 and 36,330,546 shares, respectively | 700,220 | 700,220 | 700,220 | |||||||||
Additional paid-in capital | 69,954 | 68,975 | 63,545 | |||||||||
Retained earnings | 260,304 | 271,304 | 245,006 | |||||||||
Treasury stock, at cost; 577,495 and 576,547 and 415,387 shares, respectively | (14,983 | ) | (14,965 | ) | (10,354 | ) | ||||||
Accumulated other comprehensive income (loss) | (3,792 | ) | (17,594 | ) | (4,063 | ) | ||||||
Total stockholders’ equity | 1,040,813 | 1,037,050 | 1,023,464 | |||||||||
Total liabilities and stockholders’ equity | $ | 7,180,903 | $ | 7,395,074 | $ | 7,486,809 | ||||||
Selected Financial Data | |||||||||||||||
As of or for the three months ended | As of or for the year ended | ||||||||||||||
(unaudited) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
||||||||||
Return on average assets | (0.38 | )% | 0.51 | % | 0.06 | % | 0.43 | % | 0.63 | % | |||||
Return on average assets, tax adjusted (1) | (0.38 | ) | 0.51 | 0.55 | 0.43 | 0.74 | |||||||||
Return on average stockholders' equity | (2.61 | ) | 3.59 | 0.46 | 2.99 | 4.76 | |||||||||
Return on average stockholders' equity, tax adjusted (1) | (2.61 | ) | 3.59 | 3.91 | 2.99 | 5.65 | |||||||||
Return on average tangible equity (2) | (4.06 | ) | 5.60 | 0.73 | 4.68 | 7.66 | |||||||||
Return on average tangible equity, tax adjusted (1) | (4.06 | ) | 5.60 | 6.16 | 4.68 | 9.10 | |||||||||
Efficiency ratio (3) | 99.73 | 72.36 | 71.48 | 76.38 | 70.02 | ||||||||||
Noninterest expense to average assets | 2.93 | 2.39 | 2.49 | 2.54 | 2.51 | ||||||||||
Yield on interest-earning assets (4) | 3.92 | 3.75 | 3.68 | 3.79 | 3.69 | ||||||||||
Cost of deposits (5) | 0.79 | 0.71 | 0.45 | 0.64 | 0.45 | ||||||||||
Cost of funds (6) | 0.90 | 0.81 | 0.56 | 0.75 | 0.56 | ||||||||||
Net interest margin (4) | 3.07 | 2.98 | 3.15 | 3.08 | 3.17 | ||||||||||
Loans to deposits | 86.78 | 84.01 | 87.03 | 86.78 | 87.03 | ||||||||||
(1) | Tax adjusted for the three months and year ended December 31, 2017 due to impacts from the Tax Cuts and Jobs Act. See computation in "Non-GAAP Financial Measures" section. | ||
(2) | See computation in "Non-GAAP Financial Measures" section. | ||
(3) | The efficiency ratio is calculated by dividing noninterest expense by the sum of net interest income before provision for loan losses and noninterest income. | ||
(4) | Net interest margin and yield on interest-earning assets are presented on a tax equivalent basis using the federal effective tax rate. | ||
(5) | Calculated as interest expense on deposits divided by total average deposits. | ||
(6) | Calculated as total interest expense divided by average total deposits, FHLB advances, and subordinated debt. | ||
Loan Fundings | |||||||||||||||||||
(unaudited) | Three Months Ended | Year Ended | |||||||||||||||||
($ in thousands) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
||||||||||||||
Loans funded: | |||||||||||||||||||
Real estate mortgage loans: | |||||||||||||||||||
Single-family residential | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
Multifamily residential | 252,315 | 257,775 | 300,539 | 924,629 | 790,275 | ||||||||||||||
Commercial real estate | 66,931 | 55,807 | 58,103 | 203,017 | 109,052 | ||||||||||||||
Construction and land loans | 5,622 | 5,674 | 8,170 | 28,538 | 48,312 | ||||||||||||||
Commercial business loans | 87,390 | 112,791 | 131,728 | 427,636 | 497,487 | ||||||||||||||
Small Business Administration loans | 43 | 3,644 | 3,768 | 12,040 | 13,837 | ||||||||||||||
Consumer and other loans | — | — | — | — | — | ||||||||||||||
Total loan fundings | $ | 412,301 | $ | 435,691 | $ | 502,308 | $ | 1,595,860 | $ | 1,458,963 | |||||||||
Composition of Loan Portfolio | As of | ||||||||||||||||||||
(unaudited) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
||||||||||||||||||
($ in thousands) | Amount |
% of |
Amount |
% of |
Amount |
% of |
|||||||||||||||
Originated loans held-for-investment | |||||||||||||||||||||
Real estate mortgage loans: | |||||||||||||||||||||
Single-family residential | $ | 43,042 | 0.8 | % | $ | 44,001 | 0.9 | % | $ | 59,497 | 1.2 | % | |||||||||
Multifamily residential | 2,884,636 | 55.8 | 2,808,463 | 54.4 | 2,495,818 | 48.3 | |||||||||||||||
Commercial real estate | 1,043,060 | 20.2 | 1,058,389 | 20.5 | 1,079,637 | 20.9 | |||||||||||||||
Construction and land loans | 70,271 | 1.4 | 73,668 | 1.4 | 94,348 | 1.8 | |||||||||||||||
Commercial business loans | 986,363 | 19.1 | 1,030,793 | 20.0 | 1,284,500 | 24.8 | |||||||||||||||
Small Business Administration loans | 31,512 | 0.6 | 33,263 | 0.6 | 27,152 | 0.5 | |||||||||||||||
Consumer and other loans | 18 | 0.0 | 34 | 0.0 | 96 | 0.0 | |||||||||||||||
Total originated loans | 5,058,902 | 97.9 | 5,048,611 | 97.8 | 5,041,048 | 97.5 | |||||||||||||||
Acquired loans held-for-investment | |||||||||||||||||||||
Real estate mortgage loans: | |||||||||||||||||||||
Single-family residential | 18,871 | 0.4 | 19,697 | 0.4 | 22,964 | 0.4 | |||||||||||||||
Multifamily residential | 46,761 | 0.9 | 48,209 | 0.9 | 52,453 | 1.0 | |||||||||||||||
Commercial real estate | 21,303 | 0.4 | 23,413 | 0.5 | 27,889 | 0.6 | |||||||||||||||
Construction and land loans | 286 | 0.0 | 288 | 0.0 | 1,418 | 0.0 | |||||||||||||||
Commercial business loans | 6,380 | 0.1 | 6,039 | 0.1 | 10,978 | 0.2 | |||||||||||||||
Small Business Administration loans | 8,299 | 0.2 | 8,907 | 0.2 | 10,957 | 0.2 | |||||||||||||||
Consumer and other loans | 4,408 | 0.1 | 4,717 | 0.1 | 5,486 | 0.1 | |||||||||||||||
Total acquired loans | 106,308 | 2.1 | 111,270 | 2.2 | 132,145 | 2.5 | |||||||||||||||
Total gross loans | $ | 5,165,210 | 100.0 | % | $ | 5,159,881 | 100.0 | % | $ | 5,173,193 | 100.0 | % | |||||||||
Composition of Deposits | As of | ||||||||||||||||||||
(unaudited) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
||||||||||||||||||
($ in thousands) | Amount |
% of Total deposits |
Amount |
% of Total deposits |
Amount |
% of Total deposits |
|||||||||||||||
Noninterest bearing | $ | 771,141 | 13.0 | % | $ | 890,925 | 14.5 | % | $ | 817,330 | 13.7 | % | |||||||||
Interest bearing demand | 2,507,605 | 42.1 | 2,564,737 | 41.8 | 2,435,293 | 41.0 | |||||||||||||||
Money market and savings | 1,995,684 | 33.5 | 2,031,468 | 33.0 | 2,307,258 | 38.8 | |||||||||||||||
Time deposits | 677,458 | 11.4 | 655,172 | 10.7 | 384,057 | 6.5 | |||||||||||||||
Total deposits | $ | 5,951,888 | 100.0 | % | $ | 6,142,302 | 100.0 | % | $ | 5,943,938 | 100.0 | % |
Consolidated average balance sheet, interest, yield and rates | |||||||||||||||||||||||||||||||||
For the three months ended December 31, | For the three months ended September 30, | For the three months ended December 31, | |||||||||||||||||||||||||||||||
(unaudited) | 2018 | 2018 | 2017 | ||||||||||||||||||||||||||||||
($ in thousands) |
Average Balance |
Interest (1) |
Yields/ Rates |
Average Balance |
Interest (1) |
Yields/ Rates |
Average Balance |
Interest (1) |
Yields/ Rates |
||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Due from banks | $ | 319,456 | $ | 1,758 | 2.18 | % | $ | 430,991 | $ | 2,113 | 1.95 | % | $ | 381,265 | $ | 1,265 | 1.32 | % | |||||||||||||||
Investment securities | 1,080,262 | 6,931 | 2.55 | 1,027,950 | 5,280 | 2.04 | 1,141,865 | 5,975 | 2.08 | ||||||||||||||||||||||||
Acquired loans | 109,265 | 1,857 | 6.74 | 116,050 | 1,807 | 6.18 | 135,977 | 2,089 | 6.10 | ||||||||||||||||||||||||
Originated Loans | 5,050,276 | 54,245 | 4.26 | 4,975,101 | 52,665 | 4.20 | 4,947,185 | 51,916 | 4.16 | ||||||||||||||||||||||||
Total loans | $ | 5,159,541 | $ | 56,102 | 4.31 | $ | 5,091,151 | $ | 54,472 | 4.24 | $ | 5,083,162 | $ | 54,005 | 4.22 | ||||||||||||||||||
Total interest-earning assets | 6,559,259 | $ | 64,791 | 3.92 | 6,550,092 | $ | 61,865 | 3.75 | 6,606,292 | $ | 61,245 | 3.68 | |||||||||||||||||||||
Noninterest-earning assets | 699,059 | 704,117 | 743,798 | ||||||||||||||||||||||||||||||
Total assets | $ | 7,258,318 | $ | 7,254,209 | $ | 7,350,090 | |||||||||||||||||||||||||||
Liabilities and stockholders’ equity: | |||||||||||||||||||||||||||||||||
Interest-bearing deposits | |||||||||||||||||||||||||||||||||
Interest-bearing demand | $ | 2,509,049 | $ | 2,520 | 0.40 | % | $ | 2,546,443 | $ | 2,279 | 0.36 | % | $ | 2,456,936 | $ | 1,137 | 0.18 | % | |||||||||||||||
Money market and savings | 2,030,476 | 6,232 | 1.22 | 2,015,781 | 5,753 | 1.13 | 2,356,079 | 4,689 | 0.79 | ||||||||||||||||||||||||
Time deposits | 668,984 | 3,286 | 1.95 | 594,089 | 2,670 | 1.78 | 393,755 | 1,029 | 1.04 | ||||||||||||||||||||||||
Total interest-bearing
deposits |
$ | 5,208,509 | $ | 12,038 | 0.92 | $ | 5,156,313 | $ | 10,702 | 0.82 | $ | 5,206,770 | $ | 6,855 | 0.52 | ||||||||||||||||||
Subordinated debt | 132,976 | 1,923 | 5.74 | 132,909 | 1,923 | 5.74 | 132,711 | 1,923 | 5.75 | ||||||||||||||||||||||||
FHLB advances | 33 | — | 2.62 | — | (5 | ) | 0.00 | 21,989 | 68 | 1.23 | |||||||||||||||||||||||
Total interest-bearing
liabilities |
$ | 5,341,517 | $ | 13,961 | 1.04 | $ | 5,289,222 | $ | 12,620 | 0.95 | $ | 5,361,470 | $ | 8,846 | 0.65 | ||||||||||||||||||
Noninterest-bearing deposits | 816,516 | 855,036 | 852,057 | ||||||||||||||||||||||||||||||
Other liabilities | 57,731 | 70,443 | 103,795 | ||||||||||||||||||||||||||||||
Total liabilities | $ | 6,215,764 | $ | 6,214,701 | $ | 6,317,322 | |||||||||||||||||||||||||||
Total stockholders’ equity | $ | 1,042,554 | $ | 1,039,508 | $ | 1,032,768 | |||||||||||||||||||||||||||
Total liabilities and stockholders’ equity |
$ | 7,258,318 | $ | 7,254,209 | $ | 7,350,090 | |||||||||||||||||||||||||||
Net interest spread (2) | 2.88 | % | 2.80 | % | 3.03 | % | |||||||||||||||||||||||||||
Net interest income and margin, tax equivalent (3,4) | $ | 50,830 | 3.07 | % | $ | 49,245 | 2.98 | % | $ | 52,399 | 3.15 | % | |||||||||||||||||||||
Reconciliation of tax equivalent net interest income to reported net interest income | |||||||||||||||||||||||||||||||||
Tax equivalent adjustment | (401 | ) | (362 | ) | (413 | ) | |||||||||||||||||||||||||||
Net interest income, as reported | $ | 50,429 | $ | 48,883 | $ | 51,986 | |||||||||||||||||||||||||||
(1) | Interest income is presented on a taxable equivalent basis using the federal effective tax rate. | |
(2) | Net interest spread represents the average yield on interest-earning assets less the average rate on interest-bearing liabilities. | |
(3) | Net interest margin is computed by dividing net interest income by total average interest-earning assets. | |
(4) | Net interest margin, tax equivalent has been adjusted to a taxable equivalent basis using the federal effective tax rate. | |
Consolidated average balance sheet, interest, yield and rates | ||||||||||||||||||||||
For the year ended December 31, | ||||||||||||||||||||||
(unaudited) | 2018 | 2017 | ||||||||||||||||||||
($ In thousands) |
Average Balance |
Interest (1) |
Yields/ Rates |
Average Balance |
Interest (1) |
Yields/ Rates |
||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest-earning assets | ||||||||||||||||||||||
Due from banks | $ | 323,780 | $ | 6,148 | 1.90 | % | $ | 651,012 | $ | 6,908 | 1.06 | % | ||||||||||
Investment securities | 1,066,317 | 22,353 | 2.10 | 965,874 | 19,411 | 2.01 | ||||||||||||||||
Acquired loans | 120,129 | 7,239 | 6.03 | 151,478 | 9,376 | 6.19 | ||||||||||||||||
Originated Loans | 5,040,400 | 212,410 | 4.21 | 5,125,692 | 218,997 | 4.27 | ||||||||||||||||
Total loans | $ | 5,160,529 | $ | 219,649 | 4.26 | $ | 5,277,170 | $ | 228,373 | 4.33 | ||||||||||||
Total interest-earning assets | $ | 6,550,626 | $ | 248,150 | 3.79 | $ | 6,894,056 | $ | 254,692 | 3.69 | ||||||||||||
Noninterest-earning assets | 707,658 | 708,590 | ||||||||||||||||||||
Total assets | $ | 7,258,284 | $ | 7,602,646 | ||||||||||||||||||
Liabilities and stockholders’ equity: | ||||||||||||||||||||||
Interest-bearing deposits | ||||||||||||||||||||||
Interest-bearing demand | $ | 2,521,073 | $ | 7,877 | 0.31 | % | $ | 2,426,716 | $ | 4,513 | 0.19 | % | ||||||||||
Money market and savings | 2,114,774 | 21,713 | 1.03 | 2,576,338 | 19,420 | 0.75 | ||||||||||||||||
Time deposits | 523,511 | 8,573 | 1.64 | 448,770 | 4,326 | 0.96 | ||||||||||||||||
Total interest bearing deposits | $ | 5,159,358 | $ | 38,163 | 0.74 | $ | 5,451,824 | $ | 28,259 | 0.52 | ||||||||||||
Subordinated debt | 132,877 | 7,690 | 5.79 | 132,609 | 7,690 | 5.80 | ||||||||||||||||
FHLB advances | 21,296 | 374 | 1.76 | 17,392 | 185 | 1.06 | ||||||||||||||||
Total interest-bearing liabilities | $ | 5,313,531 | $ | 46,227 | 0.87 | $ | 5,601,825 | $ | 36,134 | 0.65 | ||||||||||||
Noninterest-bearing deposits | 837,869 | 897,262 | ||||||||||||||||||||
Other liabilities | 73,204 | 101,704 | ||||||||||||||||||||
Total liabilities | $ | 6,224,604 | $ | 6,600,791 | ||||||||||||||||||
Total stockholders’ equity | 1,033,680 | 1,001,855 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 7,258,284 | $ | 7,602,646 | ||||||||||||||||||
Net interest spread (2) | 2.92 | % | 3.04 | % | ||||||||||||||||||
Net interest income and margin, tax equivalent (3,4) | $ | 201,923 | 3.08 | % | $ | 218,558 | 3.17 | % | ||||||||||||||
Reconciliation of tax equivalent net interest income to reported net interest income | ||||||||||||||||||||||
Tax equivalent adjustment | (1,394 | ) | (1,149 | ) | ||||||||||||||||||
Net interest income, as reported | $ | 200,529 | $ | 217,409 | ||||||||||||||||||
(1) | Interest income is presented on a taxable equivalent basis using the federal effective tax rate. | |
(2) | Net interest spread represents the average yield on interest-earning assets less the average rate on interest-bearing liabilities. | |
(3) | Net interest margin is computed by dividing net interest income by total average interest-earning assets. | |
(4) | Net interest margin, tax equivalent has been adjusted to a taxable equivalent basis using the federal effective tax rate. | |
Allowance for Loan Losses | |||||||||||||||||||||
(unaudited) | |||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||
($ in thousands) |
December 31, 2018 |
September 30, |
December 31, |
December 31, |
December 31, |
||||||||||||||||
Allowance for loan losses - balance at beginning of period | $ | 59,029 | $ | 59,197 | $ | 78,176 | $ | 75,930 | $ | 111,410 | |||||||||||
(Recapture) Provision for loan losses: | |||||||||||||||||||||
Acquired loans | 12 | (179 | ) | (27 | ) | 267 | (6 | ) | |||||||||||||
Originated loans | 7,647 | 8,420 | 2,982 | 19,334 | (8,817 | ) | |||||||||||||||
Total provision for loan losses | 7,659 | 8,241 | 2,955 | 19,601 | (8,823 | ) | |||||||||||||||
Charge-offs: | |||||||||||||||||||||
Acquired loans | — | — | — | — | — | ||||||||||||||||
Originated loans | (14,565 | ) | (10,023 | ) | (5,821 | ) | (51,251 | ) | (29,808 | ) | |||||||||||
Total charge-offs | (14,565 | ) | (10,023 | ) | (5,821 | ) | (51,251 | ) | (29,808 | ) | |||||||||||
Recoveries: | |||||||||||||||||||||
Acquired loans | — | — | — | — | — | ||||||||||||||||
Originated loans | 2,541 | 1,614 | 620 | 10,384 | 3,151 | ||||||||||||||||
Total recoveries | 2,541 | 1,614 | 620 | 10,384 | 3,151 | ||||||||||||||||
Total net charge-offs | (12,024 | ) | (8,409 | ) | (5,201 | ) | (40,867 | ) | (26,657 | ) | |||||||||||
Allowance for loan losses - balance at end of period | $ | 54,664 | $ | 59,029 | $ | 75,930 | $ | 54,664 | $ | 75,930 | |||||||||||
Asset Quality Information | |||||||||||||
(unaudited) | As of and for the quarter ended | ||||||||||||
($ in thousands) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
||||||||||
Nonperforming assets | |||||||||||||
Nonaccrual loans | $ | 28,016 | $ | 45,136 | $ | 58,274 | |||||||
OREO and other repossessed assets | — | — | — | ||||||||||
Total nonperforming assets |
28,016 | 45,136 | 58,274 | ||||||||||
Loans 30 - 89 days past due | 2,634 | 9,856 | 12,805 | ||||||||||
Accruing loans 90 days or more past due | 485 | 390 | 299 | ||||||||||
Accruing troubled debt restructured loans | — | 138 | 139 | ||||||||||
Nonperforming loans to total loans | 0.54 | % | 0.87 | % | 1.13 | % | |||||||
Nonperforming assets to total assets | 0.39 | 0.61 | 0.78 | ||||||||||
Loans 30-89 days past due to total loans | 0.05 | 0.19 | 0.25 | ||||||||||
Allowance for loan losses to total loans | 1.06 | 1.14 | 1.47 | ||||||||||
Allowance for loan losses to non-accrual loans | 195.12 | 130.78 | 130.30 | ||||||||||
Net charge-offs to average loans (annualized) | 0.92 | 0.66 | 0.41 | ||||||||||
Risk Rating by Loan Product | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
($ in thousands) | Pass |
Special Mention |
Classified | Total Loans | Nonaccrual loans | Total allowance | ||||||||||||
As of December 31, 2018 | ||||||||||||||||||
Real estate mortgage loans: | ||||||||||||||||||
Single-family residential | $ | 61,471 | $ | 76 | $ | 366 | $ | 61,913 | $ | — | $ | 178 | ||||||
Multifamily residential | 2,929,173 | 120 | 2,104 | 2,931,397 | — | 10,236 | ||||||||||||
Commercial real estate | 1,007,274 | 9,904 | 47,185 | 1,064,363 | 2,462 | 10,663 | ||||||||||||
Construction and land loans | 57,100 | 13,457 | — | 70,557 | — | 698 | ||||||||||||
Commercial business loans | 927,437 | 17,455 | 47,851 | 992,743 | 18,039 | 32,545 | ||||||||||||
Small Business Administration loans | 28,727 | 161 | 10,923 | 39,811 | 6,973 | 336 | ||||||||||||
Consumer and other loans | 3,696 | 58 | 672 | 4,426 | 542 | 8 | ||||||||||||
Total loans | $ | 5,014,878 | $ | 41,231 | $ | 109,101 | $ | 5,165,210 | $ | 28,016 | $ | 54,664 | ||||||
As of September 30, 2018 | ||||||||||||||||||
Real estate mortgage loans: | ||||||||||||||||||
Single-family residential | $ | 63,199 | $ | 77 | $ | 422 | $ | 63,698 | $ | — | $ | 171 | ||||||
Multifamily residential | 2,852,490 | 2,066 | 2,116 | 2,856,672 | — | 9,677 | ||||||||||||
Commercial real estate | 1,033,707 | 17,848 | 30,247 | 1,081,802 | 2,512 | 9,009 | ||||||||||||
Construction and land loans | 60,644 | 13,313 | — | 73,957 | — | 904 | ||||||||||||
Commercial business loans | 930,748 | 36,105 | 69,979 | 1,036,832 | 35,085 | 38,966 | ||||||||||||
Small Business Administration loans | 30,028 | 1,162 | 10,979 | 42,169 | 6,973 | 295 | ||||||||||||
Consumer and other loans | 3,992 | 59 | 700 | 4,751 | 566 | 7 | ||||||||||||
Total loans | $ | 4,974,808 | $ | 70,630 | $ | 114,443 | $ | 5,159,881 | $ | 45,136 | $ | 59,029 | ||||||
As of December 31, 2017 | ||||||||||||||||||
Real estate mortgage loans: | ||||||||||||||||||
Single-family residential | $ | 81,681 | $ | 80 | $ | 700 | $ | 82,461 | $ | — | $ | 254 | ||||||
Multifamily residential | 2,539,405 | 5,657 | 3,209 | 2,548,271 | — | 9,097 | ||||||||||||
Commercial real estate | 1,056,889 | 44,759 | 5,878 | 1,107,526 | — | 8,908 | ||||||||||||
Construction and land loans | 95,766 | — | — | 95,766 | — | 961 | ||||||||||||
Commercial business loans | 1,110,445 | 41,251 | 143,782 | 1,295,478 | 57,618 | 56,334 | ||||||||||||
Small Business Administration loans | 34,527 | 1,597 | 1,985 | 38,109 | — | 363 | ||||||||||||
Consumer and other loans | 4,723 | 62 | 797 | 5,582 | 656 | 13 | ||||||||||||
Total loans | $ | 4,923,436 | $ | 93,406 | $ | 156,351 | $ | 5,173,193 | $ | 58,274 | $ | 75,930 | ||||||
Risk Rating by Lending Division | |||||||||||||||||
(Unaudited) | |||||||||||||||||
($ in thousands) | Pass | Special Mention | Classified | Total Loans | Nonaccrual loans | ||||||||||||
As of December 31, 2018 | |||||||||||||||||
Income Property Banking | $ | 3,460,915 | $ | 1,752 | $ | 11,874 | $ | 3,474,541 | $ | 2,462 | |||||||
Commercial Banking | 381,901 | 6,837 | 39,782 | 428,520 | 16,034 | ||||||||||||
Structured Finance | 295,715 | 13,457 | — | 309,172 | — | ||||||||||||
Healthcare Provider | 149,274 | 9,352 | 43,176 | 201,802 | — | ||||||||||||
Healthcare Practice | 18,690 | — | 1,194 | 19,884 | — | ||||||||||||
Corporate Finance | 36,260 | 9,699 | 6,088 | 52,047 | 3,671 | ||||||||||||
Institutional Syndication | 319,877 | — | — | 319,877 | — | ||||||||||||
Public Finance | 221,995 | — | — | 221,995 | — | ||||||||||||
Technology Banking | — | — | — | — | — | ||||||||||||
Other divisions (2) | 130,251 | 134 | 6,987 | 137,372 | 5,849 | ||||||||||||
Total loans | $ | 5,014,878 | $ | 41,231 | $ | 109,101 | $ | 5,165,210 | $ | 28,016 | |||||||
As of September 30, 2018 | |||||||||||||||||
Income Property Banking | $ | 3,368,520 | $ | 9,808 | $ | 10,855 | $ | 3,389,183 | $ | 2,512 | |||||||
Commercial Banking | 348,436 | 15,424 | 48,849 | 412,709 | 19,431 | ||||||||||||
Structured Finance | 312,703 | 22,483 | — | 335,186 | — | ||||||||||||
Healthcare Provider | 195,977 | — | 40,734 | 236,711 | 13,359 | ||||||||||||
Healthcare Practice | 19,124 | — | 1,226 | 20,350 | — | ||||||||||||
Corporate Finance | 53,162 | 22,658 | 4,654 | 80,474 | 3,959 | ||||||||||||
Institutional Syndication | 329,804 | — | — | 329,804 | — | ||||||||||||
Public Finance | 225,143 | — | — | 225,143 | — | ||||||||||||
Technology Banking | — | — | 899 | 899 | — | ||||||||||||
Other divisions (2) | 121,939 | 257 | 7,226 | 129,422 | 5,875 | ||||||||||||
Total loans | $ | 4,974,808 | $ | 70,630 | $ | 114,443 | $ | 5,159,881 | $ | 45,136 | |||||||
As of December 31, 2017 | |||||||||||||||||
Income Property Banking | $ | 3,140,183 | $ | 18,811 | $ | 2,250 | $ | 3,161,244 | $ | — | |||||||
Commercial Banking | 414,183 | 22,903 | 47,742 | 484,828 | 11,477 | ||||||||||||
Structured Finance | 339,410 | — | 1,084 | 340,494 | — | ||||||||||||
Healthcare Provider | 220,329 | 33,648 | 23,792 | 277,769 | — | ||||||||||||
Healthcare Practice | 22,673 | — | 2,640 | 25,313 | 1,638 | ||||||||||||
Corporate Finance | 184,058 | 11,866 | 44,162 | 240,086 | 25,655 | ||||||||||||
Institutional Syndication | 289,397 | — | (177 | ) | (1 | ) | 289,220 | — | |||||||||
Public Finance | 148,454 | — | — | 148,454 | — | ||||||||||||
Technology Banking | 21,238 | — | 25,009 | 46,247 | 18,677 | ||||||||||||
Other divisions (2) | 143,511 | 6,178 | 9,849 | 159,538 | 827 | ||||||||||||
Total loans | $ | 4,923,436 | $ | 93,406 | $ | 156,351 | $ | 5,173,193 | $ | 58,274 |
(1) | Represents unamortized net deferred loan origination fees on syndicated lines of credit that have no outstanding principal balances at period end. | |
(2) | Other divisions is comprised of single family residential loans, consumer and other loans, and specialty banking divisions including Business Banking and Media and Entertainment Banking. | |
Non-GAAP Financial Measures
Our accounting and reporting
policies conform to generally accepted accounting principles in the
United States ("GAAP"). We believe that the presentation of certain
non-GAAP financial measures assists investors in assessing our financial
results. These non-GAAP measures include our tax adjusted return on
average assets, tax adjusted return on average equity, tax adjusted
return on average tangible equity, return on average tangible equity,
and tangible book value per as converted common share. These non-GAAP
measures should be taken together with the corresponding GAAP measures
and ratios and should not be considered a substitute of the GAAP
measures and ratios.
The following tables present a reconciliation of the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios:
Non-GAAP tax adjusted return on average assets | ||||||||||||||||||||
(unaudited) |
Three Months Ended |
Year Ended | ||||||||||||||||||
($ in thousands) |
December 31, |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||
Average assets | $ | 7,258,318 | $ | 7,254,209 | $ | 7,350,090 | $ | 7,258,284 | $ | 7,602,646 | ||||||||||
Tax adjusted net income | ||||||||||||||||||||
Net income | $ | (6,861 | ) | 9,412 | $ | 1,201 | $ | 30,918 | $ | 47,643 | ||||||||||
Less: Adjustments due to the Tax
Cuts and Jobs Act |
— | — | 8,968 | — | 8,968 | |||||||||||||||
Tax adjusted net income | (6,861 | ) | 9,412 | 10,169 | 30,918 | 56,611 | ||||||||||||||
Return on average assets | (0.38 | )% | 0.51 | % | 0.06 | % | 0.43 | % | 0.63 | % | ||||||||||
Non-GAAP tax adjusted return on average assets (1) | (0.38 | )% | 0.51 | % | 0.55 | % | 0.43 | % | 0.74 | % |
(1) | Tax adjusted for the three months and year ended December 31, 2017 due to impacts of the Tax Cuts and Jobs Act. | |
Non-GAAP return on average tangible equity | ||||||||||||||||||||
(unaudited) | Three Months Ended | Year Ended | ||||||||||||||||||
($ in thousands) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||
Average tangible equity: | ||||||||||||||||||||
Average stockholders' equity | $ | 1,042,554 | $ | 1,039,508 | $ | 1,032,768 | $ | 1,033,680 | $ | 1,001,855 | ||||||||||
Less: | ||||||||||||||||||||
Average goodwill | 331,832 | 331,832 | 331,832 | 331,832 | 331,832 | |||||||||||||||
Average other intangible assets | 39,663 | 41,139 | 45,551 | 41,859 | 47,823 | |||||||||||||||
Average tangible equity | 671,059 | 666,537 | 655,385 | 659,989 | 622,200 | |||||||||||||||
Tax adjusted net income: | ||||||||||||||||||||
Net income | (6,861 | ) | 9,412 | 1,201 | 30,918 | 47,643 | ||||||||||||||
Less: Adjustments due to the Tax Cuts and Jobs Act |
— | — | 8,968 | — | 8,968 | |||||||||||||||
Tax adjusted net income | (6,861 | ) | 9,412 | 10,169 | 30,918 | 56,611 | ||||||||||||||
Return on average stockholders' equity | (2.61 | )% | 3.59 | % | 0.46 | % | 2.99 | % | 4.76 | % | ||||||||||
Non-GAAP Return on average tangible equity | (4.06 | ) | 5.60 | 0.73 | 4.68 | 7.66 | ||||||||||||||
Non-GAAP tax adjusted return on average stockholders' equity (1) | (2.61 | )% | 3.59 | % | 3.91 | % | 2.99 | % | 5.65 | % | ||||||||||
Non-GAAP tax adjusted return on average tangible equity (1) | (4.06 | ) | 5.60 | 6.16 | 4.68 | 9.10 |
(1) | Tax adjusted for the three months and year ended December 31, 2017 due to impacts of the Tax Cuts and Jobs Act. | |
Non-GAAP tangible book value per as converted common share | |||||||||
(unaudited) | As of | ||||||||
($ in thousands, except share amounts) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
||||||
Tangible equity: | |||||||||
Total stockholders' equity | $ | 1,040,813 | $ | 1,037,050 | $ | 1,023,464 | |||
Less: | |||||||||
Goodwill | 331,832 | 331,832 | 331,832 | ||||||
Other intangible assets, net | 38,926 | 40,362 | 44,800 | ||||||
Tangible equity | 670,055 | 664,856 | 646,832 | ||||||
Shares of common stock outstanding | 36,060,375 | 36,058,585 | 35,915,159 | ||||||
Shares of common stock to be issued upon conversion of preferred stock |
1,555,550 | 1,555,550 | 1,555,550 | ||||||
Total as converted shares of common stock outstanding (1) |
37,615,925 | 37,614,135 | 37,470,709 | ||||||
Book value per as converted common share | $ | 27.67 | $ | 27.57 | $ | 27.31 | |||
Tangible book value per as converted common share | 17.81 | 17.68 | 17.26 |
(1) | Common stock outstanding includes additional shares of common stock that would be issued upon conversion of all outstanding shares of preferred stock to common stock and excludes shares issuable upon exercise of warrants and options. | |
Non-GAAP tangible common equity ratio | ||||||||||||
(unaudited) | As of | |||||||||||
($ In thousands) |
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
|||||||||
Total assets | $ | 7,180,903 | $ | 7,395,074 | $ | 7,486,809 | ||||||
Less: | ||||||||||||
Goodwill | 331,832 | 331,832 | 331,832 | |||||||||
Other intangible assets, net | 38,926 | 40,362 | 44,800 | |||||||||
Tangible assets | 6,810,145 | 7,022,880 | 7,110,177 | |||||||||
Total stockholders' equity | 1,040,813 | 1,037,050 | 1,023,464 | |||||||||
Less: | ||||||||||||
Goodwill | 331,832 | 331,832 | 331,832 | |||||||||
Other intangible assets, net | 38,926 | 40,362 | 44,800 | |||||||||
Tangible equity | 670,055 | 664,856 | 646,832 | |||||||||
Less: preferred stock | 29,110 | 29,110 | 29,110 | |||||||||
Tangible common equity | 640,945 | 635,746 | 617,722 | |||||||||
Tangible equity to tangible assets ratio | 9.84 | % | 9.47 | % | 9.10 | % | ||||||
Tangible common equity to tangible assets ratio | 9.41 | % | 9.05 | % | 8.69 | % | ||||||