Attached files
| file | filename |
|---|---|
| EX-99.1 - EXHIBIT 99.1 - EAST WEST BANCORP INC | ewbc9918k09302017.htm |
| 8-K - 8-K - EAST WEST BANCORP INC | ewbc8k09302017.htm |
EWBC Earnings Results
Third Quarter 2017
October 19, 2017
Forward-Looking Statements
2
Certain matters set forth herein (including any exhibits hereto) constitute “forward-looking statements” within the meaning of the Private Securities
Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations regarding future
operating results. Forward-looking statements may include, but are not limited to, the use of forward-looking language, such as “likely result in,”
“expects,” “anticipates,” “estimates,” “forecasts,” “projects,” “intends to,” or may include other similar words or phrases, such as “believes,” “plans,”
“trend,” “objective,” “continues,” “remains,” or similar expressions, or future or conditional verbs, such as “will,” “would,” “should,” “could,” “may,” “might,”
“can,” or similar verbs. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or
achievements to differ materially from those projected. These risks and uncertainties, some of which are beyond our control, include, but are not limited
to, our ability to compete effectively against other financial institutions in our banking markets; changes in the commercial and consumer real estate
markets; changes in our costs of operation, compliance and expansion; changes in the U.S. economy, including inflation, employment levels, rate of
growth and general business conditions; changes in government interest rate policies; changes in laws or the regulatory environment including regulatory
reform initiatives and policies of the U.S. Department of Treasury, the Board of Governors of the Federal Reserve Board System, the Federal Deposit
Insurance Corporation, the U.S. Securities and Exchange Commission, the Consumer Financial Protection Bureau and California Department of
Business Oversight — Division of Financial Institutions; heightened regulatory and governmental oversight and scrutiny of the Company’s business
practices, including dealings with retail customers; changes in the economy of and monetary policy in the People’s Republic of China; changes in income
tax laws and regulations; changes in accounting standards as may be required by the Financial Accounting Standards Board or other regulatory agencies
and their impact on critical accounting policies and assumptions; changes in the equity and debt securities markets; future credit quality and
performance, including our expectations regarding future credit losses and allowance levels; fluctuations of our stock price; fluctuations in foreign
currency exchange rates; success and timing of our business strategies; our ability to adopt and successfully integrate new technologies into our
business in a strategic manner; impact of reputational risk from negative publicity, fines and penalties and other negative consequences from regulatory
violations and legal actions; impact of potential federal tax changes and spending cuts; impact of adverse judgments or settlements in litigation or of
regulatory enforcement actions; changes in our ability to receive dividends from our subsidiaries; impact of political developments, wars or other
hostilities that may disrupt or increase volatility in securities or otherwise affect economic conditions; impact of natural or man-made disasters or
calamities or conflicts or other events that may directly or indirectly cause unanticipated declines in the Company’s financial performance; continuing
consolidation in the financial services industry; our capital requirements and our ability to generate capital internally or raise capital on favorable terms;
impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act on our business, business practices and cost of operations; impact of
adverse changes to our credit ratings from the major credit rating agencies; impact of failure in, or breach of, our operational or security systems or
infrastructure, or those of third parties with whom we do business, including as a result of cyber attacks; and other similar matters which could result in,
among other things, confidential and/or proprietary information being disclosed or misused; adequacy of our risk management framework, disclosure
controls and procedures and internal control over financial reporting; the effect of the current low interest rate environment or changes in interest rates on
our net interest income and net interest margin; the effect of changes in the level of checking or savings account deposits on our funding costs and net
interest margin; a recurrence of significant turbulence or disruption in the capital or financial markets, which could result in, among other things, a
reduction in the availability of funding or increased funding costs, reduced investor demand for mortgage loans and declines in asset values and/ or
recognition of other-than-temporary impairment on securities held in our available-for-sale investment securities portfolio; and other factors set forth in the
Company’s public reports including its Annual Report on Form 10-K for the year ended December 31, 2016, and particularly the discussion of risk factors
within that document. If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to
be incorrect, the Company’s results could differ materially from those expressed in, implied or projected by such forward-looking statements. The
Company assumes no obligation to update such forward-looking statements.
Net
income
$132.7
million
Adj. net
income1,2
$130.4
million
Diluted
EPS
$0.91
Adj. diluted
EPS1,2
$0.89
Tangible equity2/share
$22.71
Record loans
$28.5 billion
Record deposits
$31.3 billion
Highlights of Third Quarter 2017 Results
Strong earnings results.
Net income increased 12% Q-o-Q and diluted EPS increased 12% Q-o-Q.
Net interest income growth: 3Q17 NII of $303mm was up 5% Q-o-Q, driven
by strong loan growth.
NIM expansion: 3Q17 NIM of 3.52% was up by 3 bps and adj.* NIM of 3.46%
was up by 5 bps Q-o-Q.
Sale of insurance brokerage business, East West Insurance Services, Inc.
(“EWIS”): pre-tax gain of $4mm, or $0.02 per share after tax.
Adj.1,2 pre-tax, pre-provision income of $210mm grew by 6% Q-o-Q.
Solid balance sheet growth.
Total loans grew 19% linked quarter annualized (“LQA”).
Total deposits grew 2% LQA.
Core grew 7% LQA, reflecting strong growth in demand deposits.
Steady credit quality.
Annualized net charge-off of 6 bps in 3Q17.
NPAs decreased by $16mm, or 12%, Q-o-Q to $117mm; equivalent to 0.32%
of total assets as of 09.30.17.
3
1. Adjusted pre-tax, pre-provision income, adjusted net income and adjusted diluted EPS exclude the gain on sale of business.
2. See reconciliation of GAAP to non-GAAP financials on slides 15-18 and in the Company’s 3Q17 Earnings Press Release.
$110.1 $110.7 $128.2
$118.3
$130.5
$41.5
$2.2
13.1% 12.9%
14.9%
13.0%
13.8%
15.5% 15.3%
17.6%
15.3% 16.1%
10%
13%
16%
19%
22%
25%
$0
$40
$80
$120
$160
$200
3Q16 4Q16 1Q17* 2Q17 3Q17*
$ in
m
illi
on
s
Net Income & ROE and Tangible ROE*
Net income (LH axis) Gain on sale of assets (LH axis)
Return on avg. equity (RH axis) Return on avg. tang. eq. (RH axis)
$110.1 $110.7
$128.2
$118.3
$130.5
$41.5
$2.2
1.33%
1.27%
1.49%
1.36%
1.44%
1.0%
1.2%
1.4%
1.6%
1.8%
2.0%
$0
$40
$80
$120
$160
$200
3Q16 4Q16 1Q17* 2Q17 3Q17*
$ in
m
illi
on
s
Net Income & ROA
Net income (LH axis) Gain on sale of assets (LH axis) Return on avg. assets (RH axis)
$0.76 $0.76
$0.88
$0.81
$0.89
$0.28
$0.02
0
10%
20%
30%
40%
$0.40
$0.6
$0.80
$1.00
$1.20
3Q16 4Q16 1Q17* 2Q17 3Q17*
$ p
er
sh
ar
e
Diluted EPS & EPS Growth
Diluted EPS (LH axis) Gain on sale of assets (LH axis) Diluted EPS growth
3Q17 Earnings Growth and Profitability
4
3Q17 net income of $133mm, EPS of $0.91, ROA of
1.44%, ROE of 13.8% and tangible ROE* of 16.1%.
Consistently attractive profitability:
5-quarter range of ROA*: 1.27% to 1.49%.
5-quarter range of ROE*: 12.9% to 14.9%.
5-quarter range of tangible ROE*: 15.3% to 17.6%.
* See reconciliation of GAAP to non-GAAP financials on slides 15-18 and in the Company’s 3Q17 Earnings Press Release. 1Q17 adjusted for the impact of a commercial property sale; 3Q17 adjusted for the impact of the
gain on sale of business.
$1.16
$169.7
$169.7
0%
$0.91
$132.7
$132.7
9.3 9.6 10.0
10.2 10.6
8.5 8.7
9.0 9.1
9.5
1.5
1.6
1.7 1.8
1.93.4
3.5
3.7
4.0
4.4
2.1
2.1
2.1
2.1
2.1
0%
20%
40%
60%
80%
$0
$10
$20
$30
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
b
il
li
o
n
s
Total Loans*
C&I CRE MFR
SFR Consumer LQA growth rate
3Q17 Record Loans of $28.5 billion
5
* Total loans held for investment and held for sale, with HFS by category. CRE = CRE, construction and land. Consumer = predominantly HELOCs.
Q-o-Q Difference
Total loans increased $1.3bn or 5% (+19% LQA).
C&I: +4.5%, or +18% LQA.
CRE: +4.4%, or +18% LQA.
SFR: +8.9%, or +35% LQA.
MFR: +5.9%, or +24% LQA.
Consumer: flat.
Average loan growth of 3.1% or 12% LQA.
Broad-based commercial loan growth across
industries.
CRE growth reflects slower pace of paydowns and
payoffs in 3Q.
Stable loan portfolio mix, balanced between
commercial, commercial real estate, and consumer
categories.
$24.8
$25.5
$26.5
$27.2
$28.5
9.5 10.2
10.7 10.5 11.0
7.7
8.2 8.0 8.2
7.9
5.8
5.9 6.1
6.4 6.6
5.6
5.6
5.8 6.1
5.8
0%
20%
40%
60%
80%
$0
$7
$14
$21
$28
$35
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
b
il
li
o
n
s
Total Deposits
DDA MMDA IB checking & Savings
Time LQA growth rate
3Q17 Record Deposits of $31.3 billion
6
DDA = Noninterest-bearing checking deposits. MMDA = Money market deposits. IB checking = Interest-bearing checking deposits.
$29.9
$30.5
$28.6
Q-o-Q Difference
Total deposits increased $157mm (+2% LQA).
DDA: +5.1%, or +20% LQA.
IB checking & savings: +2.5%, or +10% LQA.
MMDA: -3.1%, or -12% LQA.
Time deposit: -4.6%, or -18% LQA.
Average deposit growth of 2.9% (+11% LQA).
DDAs comprised 35% of total deposits as of
09.30.17, similar to 34% as of 06.30.17.
Over past 5 quarters, share of DDAs in total deposits
ranged from 33% to 35%.
Over past 5 quarters, share of time deposits in total
deposits ranged from 19% to 20%.
$31.2
2%
$31.3
10.4 10.2 10.3 10.7 10.8
4.0 3.4 4.5 3.5 3.6
6.1
5.4
5.0 5.9 6.0
10.9 14.4 11.1
12.0 10.2
5.8
7.0
2.5
3.8 6.7
7.7
7.1
5.4
6.2 3.6
$0
$10
$20
$30
$40
$50
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
m
il
li
o
n
s
Total Fees and Other Operating Income
Branch fees Wealth management fees
Ancillary loan fees & other income LC fees & FX income
Derivative fees & other income Other fees & operating income
Q-o-Q Difference
Excluding net gains on sale of loans,
securities, and fixed assets, fees and other
operating income of $41mm decreased by
$1.2mm or 3%.
Adjusted for credit valuation adjustments and
mark-to-market changes associated with
currency hedges, customer-related fee income
increased by 4% linked quarter and 10% year-
over-year.
Strong growth in fees from assisting customers
with interest rate swap transactions.
Decrease in other fees: $0.9mm decline in
insurance commissions due to the sale of
EWIS.
Decrease in other operating income: gains
from other investments were elevated in 2Q17.
3Q17 Fees & Other Operating Income
7
$44.9
$47.5
$38.8
$42.1
$40.9
3Q17 Summary Income Statement
8
% Change vs.
($ in millions, except per share data) 3Q17 2Q17 3Q16 3Q17 Comments
Adjusted net interest income (excl. accretion) $ 298.6 5% 21%
Reflects strong loan growth and NIM
expansion.
ASC 310-30 discount accretion income $ 4.5 (28)% (37)% .
Net interest income $ 303.2 5% 19%
Fees & operating income $ 40.9 (3)% (9)% Customer-related fee income increased.
Net gains on sales of fixed assets $ 1.0 0.1% 114.6%
Net gains on sale of business $ 3.8 NM NM Sale of insurance brokerage business.
Net gains on sales of loans & securities $ 3.9 (9)% (1)%
Total Noninterest income $ 49.6 4.7% 0.6%
Adjusted noninterest expense $ 138.9 (0.4)% 2%
Tax credit and other investments amortization $ 23.8 (14.5)% (27.0)% Expecting similar amount in 4Q.
Amortization of core deposit intangibles $ 1.7 (1.5)% (14.2)%
Total Noninterest expense $ 164.5 (2.7)% (3.5)%
Provision for credit losses $ 13.0 21.6% 36.4%
Income tax expense $ 42.6 8.3% 220% Effective tax rate of 24.3% in 3Q.
Net income $132.7 12% 20%
Diluted EPS $ 0.91 12% 20%
Note: See reconciliation of GAAP to non-GAAP financials on slides 15-18 and in the Company’s 3Q17 Earnings Press Release.
247.0
261.1
268.9
283.8
298.6
7.1
11.6
3.2
6.3
4.6
$220
$240
$260
$280
$300
$320
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
mi
llio
ns
Net Interest Income
Adj. net interest income* Accretion income
3.16% 3.17%
3.29%
3.41%
3.46%
4.05% 4.13% 4.17%
4.30% 4.35%
0.30% 0.31% 0.32% 0.36% 0.40%
3.00%
3.20%
3.40%
3.60%
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
3Q16 4Q16 1Q17 2Q17 3Q17
NIM (ex. accretion) (RH axis) Loans yield (ex. accretion) (LH axis)
Total cost of deposits (LH axis)
Adjusted* NIM: Adj.* Loans Yield & Cost of Deposits
3Q17 NIM of 3.52% expanded by 3 bps Q-o-Q, and
excluding the impact of accretion, adjusted* NIM of 3.46%
expanded by 5 bps Q-o-Q.
NIM benefitted from expansion in investment securities yields
and other interest earning assets.
3Q17 loan yield of 4.42% expanded by 2 bps Q-o-Q, and
adjusted* loan yield of 4.35% expanded by 5 bps Q-o-Q.
3Q17 cost of deposits of 0.40% increased by 4 bps Q-o-Q.
3Q17 Net Interest Income & Net Interest Margin
9
$254.1
$272.7 $272.1
3Q17 NII of $303mm increased Q-o-Q by $13mm, or 5%.
Linked quarter ASC 310-30 discount accretion income
decrease of $1.7mm.
Remaining ASC 310-30 discount of $39mm as of 09.30.17.
Adjusted* NII, excluding accretion income, of $299mm
increased by 5% Q-o-Q.
* See reconciliation of GAAP to non-GAAP financials on slides 15-18 and in the Company’s 3Q17 Earnings Press Release.
$290.1
$303.2
3Q17 total noninterest expense: $165mm.
Excluding tax credit amortization and core deposit intangible
amortization, 3Q17 adjusted* noninterest expense of
$139mm decreased slightly by $0.6mm Q-o-Q.
3Q17 adj.* efficiency ratio of 39.8%.
Trailing twelve month adj.* efficiency ratio of 41.8%.
Revenue growth supports back-office and front-line
investment in the business.
3Q17 Efficiency and PTPP Profitability
10
Growing adjusted* pre-tax, pre-provision (PTPP) income.
3Q17 adj. PTPP income of $210mm grew by 6% Q-o-Q and
25% Y-o-Y.
NII growth driven by loan growth.
3Q17 adj.* PTPP profitability ratio of 2.32% increased by
5 bps Q-o-Q.
5-quarter adj.* PTPP profitability ratio range of 2.03% to
2.32%.
$167.6 $182.8 $179.6
$198.0 $210.0
2.03%
2.10% 2.09%
2.27% 2.32%
1.00%
1.30%
1.60%
1.90%
2.20%
2.50%
$0
$50
$100
$150
$200
$250
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
mi
llio
ns
Adj. PTPP income* (LH axis) Adj. PTPP profitability ratio* (RH axis)
Adj.* PTPP Income & PTPP Profitability Ratio
* *
* See reconciliation of GAAP to non-GAAP financials on slides 15-18 and in the Company’s 3Q17 Earnings Press Release. 1Q17 adjusted for the impact of a commercial property sale; 3Q17 adjusted for the impact of the
gain on sale of business.
$135.9
$138.7 $136.9
$139.5 $138.9
44.8%
43.2% 43.3%
41.3%
39.8%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
$100
$120
$140
$160
3Q16 4Q16 1Q17 2Q17 3Q17
$ in
m
illi
on
s
Adj. noninter st expense* (LH axis) Adj. efficiency ratio* (RH axis)
Adj.* Noninterest Expense & Efficiency Ratio
* *
$130.8 $129.6
$144.8
$133.0
$117.0
0.39%
0.37%
0.41%
0.37%
0.32%
0.00%
0.20%
0.40%
0.60%
$100
$120
$140
$160
$180
$200
3Q16 4Q16 1Q17 2Q17 3Q17
$ i
n m
illi
on
s
Nonperforming Assets*
Nonperforming assets (LH axis) NPAs / Total assets (RH axis)
$24,732
$25,503
$26,461
$27,211
$28,525
1.03% 1.02% 0.99% 1.02% 1.00%
0.00%
1.00%
2.00%
3.00%
4.00%
$20,000
$22,500
$25,000
$27,500
$30,000
3Q16 4Q16 1Q17 2Q17 3Q17
$
in
mi
lio
ns
Allowance for Loan Losses
Gross loans HFI* (LH axis) ALLL / Gross loans HFI* (RH axis)
Allowance for loan losses to loans HFI was 1.00% as of
09.30.17.
Annualized net charge-offs ratio of 6 bps in 3Q17.
NPAs decreased by $16mm, or 12%, Q-o-Q to $117mm;
equivalent to 0.32% of total assets as of 09.30.17.
5-quarter NPA to total assets range of 0.32% to 0.41%.
3Q17 Asset Quality Metrics
11
* Nonperforming assets and net charge-offs exclude purchased credit impaired loans. HFI represents held-for-investment.
$9.5
$10.5
$7.1
$10.7
$13.0
0.37%
0.13%
0.08%
-0.04%
0.06%
-0.10%
0.00%
0.10%
0.20%
0.30%
0.40%
-$4
$0
$4
$8
$12
$16
3Q16 4Q16 1Q17 2Q17 3Q17
$ in
m
illi
on
s
Provision Expense and Net Charge-offs* Ratio
Provision expense (LH axis) Annualized NCOs (net recoveries) / Avg. loans HFI* (RH axis)
$20.27
$22.71
7.0%
8.5%
10.5%
4.0%
8.52%
10.9% 10.9%
12.4%
8.7%
9.17%
11.2% 11.2%
12.8%
9.4%
0
0.02
0.04
0.06
0.08
0.1
0.12
0.14
$5.00
$10.00
$15.00
$20.00
$25.00
Tangible equity
per share
Tangible equity to
tangible assets ratio
CET1 risk-based
capital ratio
Tier 1 risk-based
capital ratio
Total risk-based
capital ratio
Tier 1 leverage
capital ratio
EWBC's Solid Capital Position
Basel III Fully Phased-in Minimum Regulatory Requirement EWBC 12.31.16 EWBC 09.30.17
12
3Q17 Capital Ratios
Regulatory capital ratios increased by 32 to 65 bps year-to-date.
Current capital levels are sufficient to support organic growth.
Updated Management Outlook: Full Year 2017
13
Earnings drivers Revised full year 2017
outlook
(after 3Q17)
Change from prior
outlook
(after 2Q17)
2016 FY actual 2017 YTD
actual
End of Period Loans Increase at a percentage rate in
low double digits.
Unchanged $25.5 billion,
+8% Y-o-Y
$28.5 billion,
+16% YTD
NIM
(excl. impact of ASC
310-30 discount
accretion)
In the range of 3.40% to 3.45%. Tightened from
3.35% to 3.45%
3.15% 3.39%
Noninterest Expense
(excl. tax credit
investment & core
deposit intangible
amortization)
Increase at a percentage rate in
the low single digits.
Unchanged $538 million,
+14% Y-o-Y
$415 million,
+4% Y-o-Y
Provision for Credit
Losses
In the range of $40mm to
$50mm.
Unchanged $27 million $31 million
Tax Items
(renewable energy &
historical tax credits)
Tax credit investments of
$113mm.
Associated tax credit amortization
of $23mm in 4Q17.
Effective tax rate of 25%.
Prior effective tax rate:
26%
Effective tax rate:
24.6%
Effective tax rate:
25.0%
Interest Rates Outlook incorporates the current
forward rate curve.
Anticipates one more Fed Funds
rate increase in Dec. 2017.
Unchanged Fed Funds increased
+25bps in Dec. 2016.
Fed Funds increased
+25bps each in Mar.
& Jun. 2017.
APPENDIX
Appendix: GAAP to Non-GAAP Reconciliation
15
As previously disclosed on the March 30, 2017 Form 8-K, the Company consummated a sale and leaseback transaction on a commercial property and recognized a pre-tax gain on sale of $71.7
million during the first quarter of 2017. In the third quarter of 2017, the Company sold its insurance brokerage business, East West Insurance Services, Inc. (“EWIS”). The table below shows the
computations of the diluted earnings per common share, return on average assets and return on average equity, all of which exclude the after-tax effects of the gains on sales of the commercial
property and EWIS business (where applicable). Management believes that by excluding the after-tax effects of the gains on sales of the commercial property and EWIS business from the metrics
below, this provides clarity to financial statement users regarding the ongoing performance of the Company and allows comparability to prior periods.
(1) Applied statutory tax rate of 42.05%.
(2) Annualized.
Three Months Ended
September 30, 2017 June 30, 2017 September 30, 2016
Net income (a) $ 132,660 $ 118,330 $ 110,143
Less: Gain on sale of business, net of tax (1) (c) (2,206 ) — —
Adjusted net income (d) $ 130,454 $ 118,330 $ 110,143
Diluted weighted average number of shares outstanding (e) 145,882 145,740 145,238
Diluted EPS (a)/(e) $ 0.91 $ 0.81 $ 0.76
Diluted EPS impact of gain on sale of business, net of tax (c)/(e) (0.02 ) — —
Adjusted diluted EPS $ 0.89 $ 0.81 $ 0.76
Average total assets (f) $ 35,937,567 $ 34,994,935 $ 32,906,533
Average stockholders’ equity (g) $ 3,756,207 $ 3,637,695 $ 3,349,241
Return on average assets (2) (a)/(f) 1.46 % 1.36 % 1.33 %
Adjusted return on average assets (2) (d)/(f) 1.44 % 1.36 % 1.33 %
Return on average equity (2) (a)/(g) 14.01 % 13.05 % 13.08 %
Adjusted return on average equity (2) (d)/(g) 13.78 % 13.05 % 13.08 %
16
Adjusted pre-tax, pre-provision profitability ratio represents the aggregate of adjusted revenue less adjusted noninterest expense, divided by average total assets. Adjusted revenue represents the
aggregate of net interest income and adjusted noninterest income, where adjusted noninterest income excludes the gains on sales of the commercial property and EWIS business (where applicable).
Adjusted noninterest expense excludes the amortization of tax credit and other investments and the amortization of core deposit intangibles. The ratios presented below provide clarity to financial
statement users regarding the ongoing performance of the Company and allow comparability to prior periods.
Appendix: GAAP to Non-GAAP Reconciliation (cont’d)
(1) Annualized.
Adjusted efficiency ratio represents adjusted noninterest expense divided by adjusted revenue. The Company believes that presenting the adjusted efficiency ratio shows the trend in recurring
overhead-related noninterest expense relative to recurring revenue. This provides clarity to financial statement users regarding the ongoing performance of the Company and allows comparability to
prior periods.
Three Months Ended
September 30, 2017 June 30, 2017 September 30, 2016
Net interest income before provision for credit losses (a) $ 303,155 $ 290,091 $ 254,148
Total noninterest income 49,624 47,400 49,341
Less: Gain on sale of business (3,807 ) — —
Adjusted noninterest income (b) $ 45,817 $ 47,400 $ 49,341
Adjusted revenue (a)+(b) = (c) $ 348,972 $ 337,491 $ 303,489
Total noninterest expense $ 164,499 $ 169,121 $ 170,500
Less: Amortization of tax credit and other investments (23,827 ) (27,872 ) (32,618 )
Amortization of core deposit intangibles (1,735 ) (1,762 ) (2,023 )
Adjusted noninterest expense (d) $ 138,937 $ 139,487 $ 135,859
Adjusted pre-tax, pre-provision income (c)-(d) = (e) $ 210,035 $ 198,004 $ 167,630
Average total assets (f) $ 35,937,567 $ 34,994,935 $ 32,906,533
Adjusted pre-tax, pre-provision profitability ratio (1) (e)/(f) 2.32 % 2.27 % 2.03 %
Adjusted noninterest expense (1)/average assets (d)/(f) 1.53 % 1.60 % 1.64 %
Three Months Ended
September 30, 2017 June 30, 2017 September 30, 2016
Adjusted noninterest expense (m) $ 138,937 $ 139,487 $ 135,859
djusted revenue (n) $ 348,972 $ 337,491 $ 303,489
Adjusted efficiency ratio (m)/(n) 39.81 % 41.33 % 44.77 %
17
The Company believes that presenting the adjusted average loan yield and adjusted net interest margin that exclude the ASC 310-30 discount accretion impact provides clarity to financial statement
users regarding the change in loan contractual yields and allows comparability to prior periods.
Appendix: GAAP to Non-GAAP Reconciliation (cont’d)
(1) Annualized.
Three Months Ended Nine Months Ended
Yield on Average Loans
September 30,
2017
June 30,
2017
September 30,
2016
September 30,
2017
September 30,
2016
Interest income on loans (a) $ 306,939 $ 293,039 $ 255,316 $ 872,039 $ 763,189
Less: ASC 310-30 discount accretion income (4,534 ) (6,261 ) (7,164 ) (14,029 ) (33,823 )
Adjusted interest income on loans (b) $ 302,405 $ 286,778 $ 248,152 $ 858,010 $ 729,366
Average loans (c) $ 27,529,779 $ 26,698,787 $ 24,309,313 $ 26,783,082 $ 24,006,926
Add: ASC 310-30 discount 41,875 45,398 60,091 45,255 67,567
Adjusted average loans (d) $ 27,571,654 $ 26,744,185 $ 24,369,404 $ 26,828,337 $ 24,074,493
Average loan yield (1) (a)/(c) 4.42 % 4.40 % 4.18 % 4.35 % 4.25 %
Adjusted average loan yield (1) (b)/(d) 4.35 % 4.30 % 4.05 % 4.28 % 4.05 %
Net Interest Margin
Net interest income (e) $ 303,155 $ 290,091 $ 254,148 $ 865,368 $ 759,936
Less: ASC 310-30 discount accretion income (4,534 ) (6,261 ) (7,164 ) (14,029 ) (33,823 )
Adjusted net interest income (f) $ 298,621 $ 283,830 $ 246,984 $ 851,339 $ 726,113
Average interest-earning assets (g) $ 34,208,533 $ 33,295,012 $ 31,055,354 $ 33,542,941 $ 30,813,307
Add: ASC 310- 0 dis u t 41,875 45,398 60,091 45,255 67,567
Adjusted average interest-earning assets (h) $ 34,250,408 $ 33,340,410 $ 31,115,445 $ 33,588,196 $ 30,880,874
Net interest margin (1) (e)/(g) 3.52 % 3.49 % 3.26 % 3.45 % 3.29 %
Adjusted net interest margin (1) (f)/(h) 3.46 % 3.41 % 3.16 % 3.39 % 3.14 %
18
The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. Tangible equity and tangible equity to tangible assets ratio are
non-GAAP measures. Tangible equity and tangible assets represent stockholders’ equity and total assets, respectively, which have been reduced by goodwill and other intangible assets. Given that
the uses of such measures and ratios are more prevalent in the banking industry, and used by banking regulators and analysts, the Company has included them for discussion.
Appendix: GAAP to Non-GAAP Reconciliation (cont’d)
Adjusted return on average tangible equity represents adjusted tangible net income divided by average tangible equity. Adjusted tangible net income excludes the after-tax effects of the amortization
of core deposit intangibles and mortgage servicing assets, and the after-tax effects of the gains on sales of the commercial property and EWIS business (where applicable). Given that the uses of such
measures and ratios are more prevalent in the banking industry, and used by banking regulators and analysts, the Company has included them for discussion.
(1) Includes core deposit intangibles and mortgage servicing assets.
(2) Applied statutory tax rate of 42.05%.
(3) Annualized.
September 30, 2017 June 30, 2017 September 30, 2016
Stockholders’ equity $ 3,781,896 $ 3,670,261 $ 3,378,054
Less: Goodwill (469,433 ) (469,433 ) (469,433 )
Other intangible assets (1) (30,245 ) (32,012 ) (37,195 )
Tangible equity (a) $ 3,282,218 $ 3,168,816 $ 2,871,426
Total assets $ 36,307,966 $ 35,917,617 $ 33,255,275
Less: Goodwill (469,433 ) (469,433 ) (469,433 )
Other intangible assets (1) (30,245 ) (32,012 ) (37,195 )
Tangible assets (b) $ 35,808,288 $ 35,416,172 $ 32,748,647
Tangible equity to tangible assets ratio (a)/(b) 9.17 % 8.95 % 8.77 %
Three Months Ended
September 30, 2017 June 30, 2017 September 30, 2016
Net Income $ 132,660 $ 118,330 $ 110,143
dd: A ortization of core deposit intangibles, net of tax (2) 1,006 1,021 ,173
Am rtizati (accretion) of mortgage servicing assets, net of tax (2) 307 241 (528 )
Tangible net income (c) $ 133,97 $ 11 ,592 $ 110,788
Less: Gain o sale of business, net of tax (2) (2,206 — —
Adjusted tangible net income (d) $ 131,767 $ 119,592 $ 110,788
Average stockholders’ equity $ 3,756,207 $ 3,637,695 $ 3,349,241
Less: Average goodwill (469,433 ) (469,433 ) (469,433 )
Average other intangible assets (1) (31,408 ) (33,101 ) (37,412 )
Average tangible equity (e) $ 3,255,366 $ 3,135,161 $ 2,842,396
Return on average tangible equity (3) (c)/(e) 16.33 % 15.30 % 15.51 %
Adjusted return on average tangible equity (3) (d)/(e) 16.06 % 15.30 % 15.51 %