EX-99.1 2 a16-20087_1ex99d1.htm EX-99.1

Exhibit 99.1

 

PRESS RELEASE

 

PacWest Bancorp

(NASDAQ: PACW)

 

Contact:         Donald D. Destino

Executive Vice President

Investor Relations and Corporate Development

Phone:               310-887-8521

 

FOR IMMEDIATE RELEASE

October 18, 2016

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE THIRD QUARTER 2016 AND

$400 MILLION STOCK REPURCHASE AUTHORIZATION

 

Highlights

 

·                  Net Earnings of $93.9 Million, or $0.77 Per Diluted Share

·                  New Loan and Lease Production of $1.1 Billion for the Quarter; $101 Million of Net Loan Growth

·                  Core Deposit Increase of $599 Million during the Quarter Representing 77% of Total Deposits

·                  Tax Equivalent Net Interest Margin of 5.26%; Core Tax Equivalent Net Interest Margin of 5.08%

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the third quarter of 2016 of $93.9 million, or $0.77 per diluted share, compared to net earnings for the second quarter of 2016 of $82.2 million, or $0.68 per diluted share.  The increase in net earnings was due to the elimination of FDIC loss sharing expense, a lower provision for credit losses and a lower effective tax rate as compared to the second quarter of 2016.

 

Matt Wagner, President and CEO, commented, “We are very pleased with our strong third quarter results which produced a return on assets of 1.77% and a return on tangible equity of 16.15%. While the current quarter benefited from lower credit costs and a lower effective tax rate, we continue to demonstrate our sustained earning power.”

 

Patrick Rusnak, Executive Vice President and CFO stated, “Our third quarter core tax equivalent NIM, which excludes accelerated accretion, decreased three basis points to 5.08% and our NIM excluding all purchase accounting items decreased two basis points to 4.98%. We are pleased with how our NIM has held up during this sustained period of low interest rates.”

 

1



 

Mr. Rusnak continued, “Third quarter loan growth fell below expectations due largely to dramatically higher prepayments in our healthcare real estate portfolio, which totaled approximately $200 million for the quarter, resulting from both refinancings and property sales. The solid originations from other lending groups, in particular Venture Banking and Construction, give us confidence that future-period loan growth will return to more normalized levels. Although nonaccrual loans increased due to the migration of a single, classified loan to nonaccrual status, total classified loans and leases decreased on a linked quarter basis as several previously classified loans paid off in full.”

 

Mr. Wagner continued, “Over the past few years we have significantly strengthened our company through execution on a strategy focused on profitable growth and prudent risk management. This performance, our initial DFAST stress test submission and robust capital levels have allowed the Board to authorize a stock repurchase program which provides another tool to actively manage capital levels and facilitate improved shareholder returns.”

 

FINANCIAL HIGHLIGHTS

 

 

 

At or For the Three Months Ended

 

At or For the Nine Months Ended

 

 

 

September 30,

 

June 30,

 

 

 

September 30,

 

 

 

 

 

2016

 

2016

 

Change

 

2016

 

2015

 

Change

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

 

$

93,895

 

$

82,168

 

$

11,727

 

$

266,519

 

$

227,778

 

$

38,741

 

Diluted Earnings Per Share

 

$

0.77

 

$

0.68

 

$

0.09

 

$

2.19

 

$

2.21

 

$

(0.02

)

Return on Average Assets

 

1.77

%

1.57

%

0.20

 

1.69

%

1.85

%

(0.16

)

Return on Average Tangible Equity (1) 

 

16.15

%

14.61

%

1.54

 

15.74

%

16.82

%

(1.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (tax equivalent)

 

5.26

%

5.33

%

(0.07

)

5.37

%

5.76

%

(0.39

)

Core Net Interest Margin (tax equivalent) (1)

 

5.08

%

5.11

%

(0.03

)

5.09

%

5.31

%

(0.22

)

Efficiency Ratio

 

40.1

%

40.6

%

(0.5

)

39.7

%

38.1

%

1.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

21,315,291

 

$

21,147,139

 

$

168,152

 

$

21,315,291

 

$

16,814,105

 

$

4,501,186

 

Loans and Leases, Net of Deferred Fees

 

$

14,742,846

 

$

14,641,460

 

$

101,386

 

$

14,742,846

 

$

12,452,205

 

$

2,290,641

 

Noninterest-Bearing Deposits

 

$

6,521,946

 

$

6,222,696

 

$

299,250

 

$

6,521,946

 

$

3,508,682

 

$

3,013,264

 

Core Deposits

 

$

12,010,639

 

$

11,411,992

 

$

598,647

 

$

12,010,639

 

$

6,815,252

 

$

5,195,387

 

Total Deposits

 

$

15,645,668

 

$

15,148,009

 

$

497,659

 

$

15,645,668

 

$

12,115,763

 

$

3,529,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Deposits as Percentage of Total Deposits

 

42

%

41

%

1

 

42

%

29

%

13

 

Core Deposits as Percentage of Total Deposits

 

77

%

75

%

2

 

77

%

56

%

21

 

Tangible Common Equity Ratio (1)

 

12.19

%

12.12

%

0.07

 

12.19

%

12.21

%

(0.02

)

Tangible Book Value Per Share (1)

 

$

19.12

 

$

18.83

 

$

0.29

 

$

19.12

 

$

17.86

 

$

1.26

 

 


(1) Non-GAAP measure.

 

2



 

INCOME STATEMENT HIGHLIGHTS

 

Net Interest Income

 

Net interest income increased by $0.9 million to $234.6 million in the third quarter of 2016 compared to $233.8 million in the second quarter of 2016 due to the combination of higher average loan and lease balances, higher nonaccrual interest recoveries and one additional day in the period offset by lower discount accretion on acquired loans and a lower loan and lease yield.  Total accretion on acquired loans was $14.2 million in the third quarter of 2016 (39 basis points on the loan and lease yield) compared to $16.2 million in the second quarter of 2016 (45 basis points on the loan and lease yield).  The loan and lease yield for the third quarter of 2016 was 6.17% compared to 6.24% for the second quarter of 2016.  The decrease in the loan and lease yield was due to the lower accretion on acquired loans and a lower yield on new production relative to the current portfolio yield. Excluding accelerated accretion, the core loan and lease yield was 5.94% in the third quarter compared to 5.97% in the second quarter.

 

The tax equivalent NIM for the third quarter of 2016 was 5.26% compared to 5.33% for the second quarter of 2016.  The decrease in the NIM was mostly due to lower accretion on acquired loans. Such accretion contributed 31 basis points to the NIM in the third quarter of 2016 and 36 basis points to the NIM in the second quarter of 2016.  Excluding accelerated accretion, the core tax equivalent NIM was 5.08% for the third quarter compared to 5.11% for the second quarter.

 

Included in net interest income for the third quarter of 2016 was $3.0 million of interest resulting from the payoff in full of a nonperforming loan. This recovery contributed seven basis points to the third quarter 2016 NIM and eight basis points of loan and lease yield for the third quarter of 2016.

 

The cost of total deposits decreased to 0.19% in the third quarter from 0.20% in the second quarter due to a lower average cost and balance of time deposits.

 

The tax equivalent NIM and loan and lease yield are impacted by volatility in accelerated accretion of acquisition discounts due to the prepayment of acquired loans and leases. The effects of this item are shown in the following table for the periods indicated:

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

September 30, 2016

 

June 30, 2016

 

 

 

 

 

Loan and

 

 

 

Loan and

 

 

 

NIM

 

Lease Yield

 

NIM

 

Lease Yield

 

Reported

 

5.26

%

6.17

%

5.33

%

6.24

%

Less: Accelerated accretion of acquisition discounts from early payoffs of acquired loans

 

(0.18

)%

(0.23

)%

(0.22

)%

(0.27

)%

Core

 

5.08

%

5.94

%

5.11

%

5.97

%

 

3



 

The impact on the tax equivalent net interest income and NIM from all purchase accounting items is set forth in the table below for the periods indicated:

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

September 30, 2016

 

June 30, 2016

 

 

 

 

 

Impact on

 

 

 

Impact on

 

 

 

Amount

 

NIM

 

Amount

 

NIM

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net interest income/NIM

 

$

239,473

 

5.26

%

$

238,667

 

5.33

%

Less: Accelerated accretion of acquisition discounts from early payoffs of acquired loans

 

(8,226

)

(0.18

)%

(9,780

)

(0.22

)%

Remaining accretion of Non-PCI loan acquisition discounts

 

(5,997

)

(0.13

)%

(6,407

)

(0.14

)%

Total accretion of loan acquisition discounts

 

(14,223

)

(0.31

)%

(16,187

)

(0.36

)%

Amortization of TruPS discount

 

1,391

 

0.03

%

1,393

 

0.03

%

Accretion of time deposits premium

 

(121

)

0.00

%

(172

)

0.00

%

 

 

(12,953

)

(0.28

)%

(14,966

)

(0.33

)%

Net interest income/NIM - excluding purchase accounting

 

$

226,520

 

4.98

%

$

223,701

 

5.00

%

 

Noninterest Income

 

Noninterest income increased by $4.8 million to $26.9 million for the third quarter of 2016 compared to $22.1 million for the second quarter of 2016 due mostly to a $6.5 million decrease in FDIC loss sharing expense and a $1.5 million increase in other commissions and fees offset by decreases in dividends and gains on equity investments and foreign currency translation net gains. The lower FDIC loss sharing expense was due to the early termination of all FDIC loss share agreements for which a $6.0 million pre-tax charge was recognized in the second quarter.  Other commissions and fees increased due to higher prepayment and other loan-related fees. These items were offset by lower dividends and gains on equity investments of $1.8 million and lower foreign currency translation net gains of $0.5 million.

 

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

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

Increase

 

Noninterest Income

 

2016

 

2016

 

(Decrease)

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

3,488

 

$

3,633

 

$

(145

)

Other commissions and fees

 

12,528

 

11,073

 

1,455

 

Leased equipment income

 

8,538

 

8,523

 

15

 

Gain on sale of loans and leases

 

157

 

388

 

(231

)

Gain on securities

 

382

 

478

 

(96

)

FDIC loss sharing expense, net

 

 

(6,502

)

6,502

 

Other income:

 

 

 

 

 

 

 

Dividends and realized gains on equity investments

 

377

 

2,185

 

(1,808

)

Foreign currency translation net (losses) gains

 

(224

)

324

 

(548

)

Other

 

1,674

 

2,019

 

(345

)

Total noninterest income

 

$

26,920

 

$

22,121

 

$

4,799

 

 

4



 

Noninterest Expense

 

Noninterest expense increased by $0.6 million to $110.7 million for the third quarter of 2016 compared to $110.1 million for the second quarter of 2016.  The expense category with the highest increase was other professional services, which increased $1.2 million primarily due to higher legal expense.

 

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

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

Increase

 

Noninterest Expense

 

2016

 

2016

 

(Decrease)

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Compensation

 

$

62,661

 

$

62,174

 

$

487

 

Occupancy

 

12,010

 

12,193

 

(183

)

Data processing

 

6,234

 

5,644

 

590

 

Other professional services

 

4,625

 

3,401

 

1,224

 

Insurance and assessments

 

4,324

 

4,951

 

(627

)

Intangible asset amortization

 

4,224

 

4,371

 

(147

)

Leased equipment depreciation

 

5,298

 

5,286

 

12

 

Foreclosed assets income, net

 

(248

)

(3

)

(245

)

Other expense:

 

 

 

 

 

 

 

Loan expense

 

1,931

 

2,145

 

(214

)

Other

 

9,651

 

9,919

 

(268

)

Total noninterest expense

 

$

110,710

 

$

110,081

 

$

629

 

 

Income Taxes

 

The overall effective income tax rate was 34.1% in the third quarter of 2016 and 37.7% in the second quarter of 2016. The effective rate for the third quarter was lower due to certain discrete items associated with completion of the 2015 tax returns. The expected effective tax rate for the full year 2016 is approximately 37.5%.

 

BALANCE SHEET HIGHLIGHTS

 

Loans and Leases

 

Total loans and leases increased by $101.4 million in the third quarter to $14.7 billion at September 30, 2016.  The net increase was driven by third quarter originations and purchases of $1.1 billion, offset partially by principal repayments of $932.9 million.

 

5



 

The following table presents a roll forward of the loan and lease portfolio for the periods indicated:

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

Loan and Lease Roll Forward (1)

 

2016

 

2016

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Beginning balance

 

$

14,641,460

 

$

14,483,517

 

New production

 

1,071,943

 

931,423

 

Existing loans and leases:

 

 

 

 

 

Principal repayments, net (2)

 

(932,863

)

(720,003

)

Loan and lease sales

 

(27,239

)

(51,597

)

Charge-offs

 

(10,455

)

(1,880

)

Ending balance

 

$

14,742,846

 

$

14,641,460

 

 

 

 

 

 

 

Weighted average rate on new production

 

5.11

%

4.82

%

 


(1)         Includes direct financing leases but excludes equipment leased to others under operating leases.

(2)         Includes principal repayments on existing loans, changes in revolving lines of credit (repayments and draws), loan participation sales and other changes within the loan portfolio.

 

The following table presents the composition of our loan and lease portfolio as of the dates indicated:

 

 

 

September 30,

 

June 30,

 

March 31,

 

September 30,

 

Loan and Lease Portfolio

 

2016

 

2016

 

2016

 

2015

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,327,565

 

$

4,519,209

 

$

4,640,419

 

$

4,512,489

 

Residential

 

1,242,253

 

1,164,784

 

1,149,998

 

1,177,302

 

Total real estate mortgage

 

5,569,818

 

5,683,993

 

5,790,417

 

5,689,791

 

Real estate construction and land:

 

 

 

 

 

 

 

 

 

Commercial

 

510,831

 

417,144

 

308,192

 

229,904

 

Residential

 

323,104

 

281,788

 

269,965

 

145,262

 

Total real estate construction and land

 

833,935

 

698,932

 

578,157

 

375,166

 

Total real estate loans

 

6,403,753

 

6,382,925

 

6,368,574

 

6,064,957

 

Commercial:

 

 

 

 

 

 

 

 

 

Cash flow

 

3,071,606

 

3,048,439

 

3,173,424

 

2,980,650

 

Asset-based

 

2,573,437

 

2,683,913

 

2,589,598

 

2,381,706

 

Venture capital

 

1,766,510

 

1,666,352

 

1,507,788

 

 

Equipment finance

 

670,783

 

646,940

 

733,228

 

894,777

 

Total commercial

 

8,082,336

 

8,045,644

 

8,004,038

 

6,257,133

 

Consumer

 

256,757

 

212,891

 

110,905

 

130,115

 

Total loans and leases, net of deferred fees

 

$

14,742,846

 

$

14,641,460

 

$

14,483,517

 

$

12,452,205

 

 

 

 

 

 

 

 

 

 

 

Total unfunded loan commitments

 

$

4,156,147

 

$

3,888,686

 

$

3,812,554

 

$

2,022,046

 

 

Loan growth in the third quarter came primarily from the construction, venture capital and consumer portfolios. These same portfolios also accounted for most of the growth in our unfunded commitments during the quarter.

 

6



 

Deposits and Client Investment Funds

 

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

 

 

 

September 30,

 

June 30,

 

March 31,

 

September 30,

 

Deposit Category

 

2016

 

2016

 

2016

 

2015

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

6,521,946

 

$

6,222,696

 

$

6,139,963

 

$

3,508,682

 

Interest checking deposits

 

1,184,350

 

1,035,395

 

921,189

 

693,632

 

Money market deposits

 

3,532,050

 

3,392,811

 

3,144,843

 

1,860,983

 

Savings deposits

 

772,293

 

761,090

 

764,323

 

751,955

 

Total core deposits

 

12,010,639

 

11,411,992

 

10,970,318

 

6,815,252

 

Brokered non-maturity deposits

 

1,082,114

 

972,820

 

985,784

 

713,215

 

Total non-maturity deposits

 

13,092,753

 

12,384,812

 

11,956,102

 

7,528,467

 

Time deposits under $100,000

 

1,180,428

 

1,114,074

 

1,357,598

 

1,951,938

 

Time deposits of $100,000 and over

 

1,372,487

 

1,649,123

 

2,127,675

 

2,635,358

 

Total time deposits

 

2,552,915

 

2,763,197

 

3,485,273

 

4,587,296

 

Total deposits

 

$

15,645,668

 

$

15,148,009

 

$

15,441,375

 

$

12,115,763

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits as percentage of total deposits

 

42

%

41

%

40

%

29

%

Core deposits as percentage of total deposits

 

77

%

75

%

71

%

56

%

 

At September 30, 2016, core deposits totaled $12.0 billion, or 77% of total deposits, including $6.5 billion of noninterest-bearing demand deposits, or 42% of total deposits.

 

In addition to deposit products, we also offer alternative non-depository cash investment options for select clients; these alternatives include investments managed by Square 1 Asset Management, Inc. (“S1AM”), our registered investment advisor subsidiary, and third-party sweep products.  Total client investment funds at September 30, 2016 were $1.4 billion, of which $1.1 billion was managed by S1AM.

 

7



 

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

 

A provision for credit losses of $8.5 million was recorded in the third quarter of 2016 compared to $13.9 million in the second quarter of 2016.  The third quarter provision consisted of $8.0 million for non-purchased credit impaired (“Non-PCI”) loans and leases and $0.5 million for PCI loans. The allowance for Non-PCI credit losses to Non-PCI loans and leases coverage ratio increased to 1.05% at September 30, 2016 from 1.03% at June 30, 2016.

 

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

 

 

 

Three Months Ended September 30, 2016

 

 

 

Non-PCI

 

 

 

 

 

 

 

 

 

Allowance for Credit

 

Loans and

 

Unfunded

 

Total

 

PCI

 

 

 

Losses Rollforward

 

Leases

 

Commitments

 

Non-PCI

 

Loans

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

132,000

 

$

17,944

 

$

149,944

 

$

11,289

 

$

161,233

 

Charge-offs

 

(9,924

)

 

(9,924

)

(531

)

(10,455

)

Recoveries

 

6,050

 

 

6,050

 

 

6,050

 

Net charge-offs

 

(3,874

)

 

(3,874

)

(531

)

(4,405

)

Provision

 

8,621

 

(621

)

8,000

 

471

 

8,471

 

Ending balance

 

$

136,747

 

$

17,323

 

$

154,070

 

$

11,229

 

$

165,299

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

Non-PCI

 

 

 

 

 

 

 

 

 

Allowance for Credit

 

Loans and

 

Unfunded

 

Total

 

PCI

 

 

 

Losses Rollforward

 

Leases

 

Commitments

 

Non-PCI

 

Loans

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

120,807

 

$

17,569

 

$

138,376

 

$

9,554

 

$

147,930

 

Charge-offs

 

(1,712

)

 

(1,712

)

(168

)

(1,880

)

Recoveries

 

1,280

 

 

1,280

 

 

1,280

 

Net charge-offs

 

(432

)

 

(432

)

(168

)

(600

)

Provision

 

11,625

 

375

 

12,000

 

1,903

 

13,903

 

Ending balance

 

$

132,000

 

$

17,944

 

$

149,944

 

$

11,289

 

$

161,233

 

 

The lower third quarter 2016 provision was due in part to a $4.8 million increase in recoveries of previously charged off loans.  The third quarter 2016 Non-PCI charge-offs included $9.7 million of loans and leases that had specific reserves in the allowance for credit losses at June 30, 2016.

 

8



 

All acquired loans are recorded initially at their estimated fair value including an estimate of credit losses. The table below presents two alternative views of credit risk coverage ratios for Non-PCI loans reflecting adjustments for acquired loans and leases and associated purchase accounting discounts:

 

 

 

September 30, 2016

 

June 30, 2016

 

Non-PCI Adjusted

 

Non-PCI

 

 

 

 

 

Non-PCI

 

 

 

 

 

Allowance for Credit Losses

 

Loans and

 

Allowance/

 

Coverage

 

Loans and

 

Allowance/

 

Coverage

 

to Loans and Leases

 

Leases

 

Discount

 

Ratio

 

Leases

 

Discount

 

Ratio

 

 

 

(Dollars in thousands)

 

Adjustment for - Acquired loans and leases and related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

14,686,206

 

$

154,070

 

1.05

%

$

14,566,425

 

$

149,944

 

1.03

%

Acquired loans and allowance

 

(4,612,787

)

(46,039

)(1)

 

 

(5,131,674

)

(37,440

)(1)

 

 

Adjusted balance

 

$

10,073,419

 

$

108,031

 

1.07

%

$

9,434,751

 

$

112,504

 

1.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for - Unamortized net discount on acquired loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

14,686,206

 

$

154,070

 

1.05

%

$

14,566,425

 

$

149,944

 

1.03

%

Unamortized net discount

 

53,041

 

53,041

(2)

 

 

65,391

 

65,391

(2)

 

 

Adjusted balance

 

$

14,739,247

 

$

207,111

 

1.41

%

$

14,631,816

 

$

215,335

 

1.47

%

 


(1)         Allowance attributed to $4.6 billion and $5.1 billion of acquired Non-PCI loans at September 30, 2016 and June 30, 2016, based on the allowance calculation that includes an amount for credit deterioration on acquired loans and leases since their acquisition dates.

(2)         Unamortized net discount relates to $4.6 billion and $5.1 billion of acquired Non-PCI loans at September 30, 2016 and June 30, 2016, and is assigned specifically to those loans only.  Such discount represents the acquisition date fair value adjustment based on market, liquidity, interest rate risk and credit risk and is being accreted to interest income over the remaining life of the respective loans using the interest method.  Use of the interest method results in steadily declining amounts being taken into income in each reporting period.  The remaining discount of $53.0 million at September 30, 2016, is expected to be substantially accreted to income by the end of 2018.

 

Non-PCI loans and leases at September 30, 2016 included $10.1 billion of originated loans and leases that were not obtained through acquisitions. The related allowance for loan and lease losses totaled $93.2 million, or 0.93% of the outstanding balance.

 

9



 

CREDIT QUALITY

 

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

 

 

 

September 30,

 

June 30,

 

Non-PCI Credit Quality Metrics

 

2016

 

2016

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Nonaccrual loans and leases

 

$

171,085

 

$

127,655

 

Classified loans and leases

 

417,541

 

441,035

 

Performing restructured loans

 

70,348

 

71,709

 

Allowance for credit losses

 

154,070

 

149,944

 

Net charge-offs (for the quarter)

 

3,874

 

432

 

Provision for credit losses (for the quarter)

 

8,000

 

12,000

 

Allowance for credit losses to loans and leases

 

1.05

%

1.03

%

Allowance for credit losses to nonaccrual loans and leases

 

90.1

%

117.5

%

Nonaccrual loans and leases to loans and leases

 

1.16

%

0.88

%

Nonperforming assets to loans and leases and foreclosed assets

 

1.27

%

0.99

%

Classified loans and leases to loans and leases

 

2.84

%

3.03

%

 

The increase in nonaccrual loans and leases during the third quarter of 2016 was largely the result of a classified $50 million healthcare real estate loan secured by a continuing care retirement facility which migrated to nonaccrual status due to continued weak operating performance and cash flow difficulties. This loan is current with respect to principal and interest payments as of the date of this release and the borrower is actively pursuing viable options for additional liquidity. Total classified loans and leases decreased by $23.5 million in the third quarter as resolutions, including repayment in full of four loans totaling $49.9 million, exceeded new downgrades.

 

Credit Exposure Affected by Low Oil Prices

 

At September 30, 2016, we had 14 outstanding loan and lease relationships totaling $101.7 million to borrowers involved in the oil and gas services industry, down from $116.9 million at June 30, 2016.  The collateral for this credit exposure includes primarily equipment, such as drilling equipment and transportation vehicles.  The reserves related to this credit exposure total approximately 14% of the related balance.  At September 30, 2016, two relationships totaling $40.3 million were on nonaccrual status and were classified, down from five relationships totaling $48.5 million at June 30, 2016.   The largest of these relationships had an aggregate outstanding balance of $39.9 million at September 30, 2016.  Of the $8.2 million decrease in nonaccrual classified oil and gas loans in the third quarter, $6.7 million was charged off (all were fully reserved at June 30, 2016) and $1.5 million was collected.

 

10



 

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

 

 

 

Non-PCI Nonaccrual Loans and Leases

 

Non-PCI Accruing and

 

 

 

September 30, 2016

 

June 30, 2016

 

30-89 Days Past Due

 

 

 

 

 

% of

 

 

 

% of

 

September 30,

 

June 30,

 

 

 

 

 

Loan

 

 

 

Loan

 

2016

 

2016

 

 

 

Amount

 

Category

 

Amount

 

Category

 

Amount

 

Amount

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

74,606

 

1.7

%

$

29,183

 

0.7

%

$

2,146

 

$

2,126

 

Residential

 

5,089

 

0.4

%

4,238

 

0.4

%

 

171

 

Total real estate mortgage

 

79,695

 

1.5

%

33,421

 

0.6

%

2,146

 

2,297

 

Real estate construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1,245

 

0.2

%

 

0.0

%

 

 

Residential

 

366

 

0.1

%

368

 

0.1

%

 

 

Total real estate construction and land

 

1,611

 

0.2

%

368

 

0.1

%

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow

 

27,831

 

0.9

%

38,146

 

1.3

%

21

 

389

 

Asset-based

 

4,044

 

0.2

%

1,986

 

0.1

%

6,644

 

 

Venture capital

 

10,782

 

0.6

%

1,088

 

0.1

%

 

3,548

 

Equipment finance (1)

 

46,916

 

7.0

%

52,432

 

8.1

%

 

 

Total commercial

 

89,573

 

1.1

%

93,652

 

1.2

%

6,665

 

3,937

 

Consumer

 

206

 

0.1

%

214

 

0.1

%

 

 

Total Non-PCI loans and leases

 

$

171,085

 

1.2

%

$

127,655

 

0.9

%

$

8,811

 

$

6,234

 

 


(1)         Includes nonaccrual leases and loans to companies involved in the oil and gas industries of $40.3 million and $48.5 million at September 30, 2016 and June 30, 2016, respectively.

 

The following table presents nonperforming assets as of the dates indicated:

 

 

 

September 30,

 

June 30,

 

Nonperforming Assets

 

2016

 

2016

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Nonaccrual Non-PCI loans and leases

 

$

171,085

 

$

127,655

 

Nonaccrual PCI loans

 

3,478

 

2,025

 

Total nonaccrual loans and leases

 

174,563

 

129,680

 

Foreclosed assets, net

 

15,113

 

16,181

 

Total nonperforming assets

 

$

189,676

 

$

145,861

 

 

 

 

 

 

 

Nonaccrual loans and leases to loans and leases

 

1.18

%

0.88

%

Nonperforming assets to loans and leases and foreclosed assets

 

1.28

%

0.99

%

 

11



 

SALE OF BRANCHES

 

On October 3, 2016, the Company announced that Pacific Western Bank had entered into a definitive agreement to sell two branches to First Foundation Bank (the “Transaction”).  The branches are located in Laguna Hills and Seal Beach, California (the “Branches”).  As of September 30, 2016, the deposits of the Branches totaled approximately $200 million, principally comprised of time deposits.  No loans are being sold in connection with the Transaction.  The Transaction is expected to be completed during the fourth quarter of 2016 subject to regulatory approval and customary closing conditions.

 

STOCK REPURCHASE PROGRAM

 

On October 17, 2016, PacWest’s Board of Directors authorized a stock repurchase program (the “Stock Repurchase Program”), pursuant to which the Company may, from time to time, purchase shares of its common stock for an aggregate purchase price not to exceed $400 million. The common stock repurchases may be effected through open market purchases or in privately negotiated transactions, and may utilize any derivative or similar instrument to effect share repurchase transactions (including without limitation, accelerated share repurchase contracts, equity forward transactions, equity option transactions, equity swap transactions, cap transactions, collar transactions, floor transactions or other similar transactions or any combination of the foregoing transactions).

 

The Stock Repurchase Program expires on December 31, 2017. The amount and exact timing of any repurchases will depend upon market conditions and other factors. There are no assurances the Company will repurchase any shares during the period and the Stock Repurchase Program may be suspended or discontinued at any time.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $21 billion in assets with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). The Bank has 79 full-service branches located throughout the state of California and one branch in Durham, North Carolina. Pacific Western provides commercial banking services, including real estate, construction, and commercial loans, and comprehensive deposit and treasury management services to small and medium-sized businesses.  Pacific Western offers additional products and services under the brands of its business groups, CapitalSource and Square 1 Bank. CapitalSource provides cash flow, asset-based, equipment and real estate loans and treasury management services to established middle market businesses on a national basis.  Square 1 Bank offers a comprehensive suite of financial services focused on entrepreneurial businesses and their venture capital and private equity investors, with offices located in key innovation hubs across the United States. For more information about PacWest Bancorp, visit www.pacwestbancorp.com, or to learn more about Pacific Western Bank, visit www.pacificwesternbank.com.

 

12



 

FORWARD LOOKING STATEMENTS

 

This release contains certain “forward-looking statements” about the Company and its subsidiaries within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, strategies, goals, and projections and including statements about our expectations regarding our profitability, loan and lease portfolio growth, capital management, including reducing excess capital, effective tax rates, and branch sale. All statements contained in this release that are not clearly historical in nature are forward-looking, and the words “anticipate,” “assume,” “intend,” “believe,” “forecast,” “expect,” “estimate,” “plan,” “continue,” “will,” “should,” “look forward” and similar expressions are generally intended to identify forward-looking statements. All forward-looking statements (including statements regarding future financial and operating results and future transactions and their results) involve risks, uncertainties and contingencies, many of which are beyond our control, which may cause actual results, performance, or achievements to differ materially from anticipated results, performance or achievements. Actual results could differ materially from those contained or implied by such forward-looking statements for a variety of factors, including without limitation:

 

·                  changes in economic or competitive market conditions could negatively impact investment or lending opportunities or product pricing and services;

 

·                  loan repayments higher than expected;

 

·                  higher than anticipated delinquencies, charge-offs, and loan and lease losses;

 

·                  compression of spreads on newly originated loans and leases;

 

·                  the impact of asset/liability repricing risk and liquidity risk on net interest margin and the value of investments;

 

·                  higher than anticipated increases in operating expenses;

 

·                  increased costs to manage and sell foreclosed assets;

 

·                  reduced demand for our services due to strategic or regulatory reasons;

 

·                  our inability to grow deposits or access wholesale funding sources;

 

·                  legislative or regulatory requirements or changes could negatively impact our business including an increase to capital requirements;

 

·                  the need to retain capital for strategic or regulatory reasons;

 

·                  the financial performance of the Company;

 

·                  stock price fluctuations;

 

·                  credit quality deterioration or pronounced and sustained reduction in market values or other economic factors which adversely affect our borrowers’ ability to repay loans and leases and/or require an increased provision for loan and lease losses;

 

·                  changes in tax laws or regulations affecting our business;

 

·                  tax planning or disallowance of tax benefits by tax authorities;

 

·                  changes in tax filing jurisdictions or entity classifications;

 

·                  our ability to obtain regulatory approvals and meet other closing conditions to the branch sale on the expected terms and schedule; and

 

·                  other risk factors described in documents filed by PacWest with the U.S. Securities and Exchange Commission (“SEC”).

 

All forward-looking statements included in this release are based on information available at the time of the release. We are under no obligation to (and expressly disclaim any such obligation to) update or alter our forward-looking statements, whether as a result of new information, future events or otherwise except as required by law.

 

13



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

 

 

 

September 30,

 

June 30,

 

December 31,

 

 

 

2016

 

2016

 

2015

 

 

 

(Dollars in thousands, except per share data)

 

ASSETS:

 

 

 

 

 

 

 

Cash and due from banks

 

$

286,371

 

$

226,471

 

$

161,020

 

Interest-earning deposits in financial institutions

 

253,994

 

218,882

 

235,466

 

Total cash and cash equivalents

 

540,365

 

445,353

 

396,486

 

 

 

 

 

 

 

 

 

Securities available-for-sale, at estimated fair value

 

3,341,335

 

3,347,546

 

3,559,437

 

Federal Home Loan Bank stock, at cost

 

19,386

 

24,214

 

19,710

 

Total investment securities

 

3,360,721

 

3,371,760

 

3,579,147

 

 

 

 

 

 

 

 

 

Non-PCI loans and leases

 

14,686,206

 

14,566,425

 

14,339,070

 

PCI loans

 

120,221

 

136,901

 

189,095

 

Total gross loans and leases

 

14,806,427

 

14,703,326

 

14,528,165

 

Deferred fees, net

 

(63,581

)

(61,866

)

(49,911

)

Total loans and leases, net of deferred fees

 

14,742,846

 

14,641,460

 

14,478,254

 

Allowance for loan and lease losses

 

(147,976

)

(143,289

)

(115,111

)

Total loans and leases, net

 

14,594,870

 

14,498,171

 

14,363,143

 

 

 

 

 

 

 

 

 

Equipment leased to others under operating leases

 

198,931

 

204,062

 

197,452

 

Premises and equipment, net

 

38,977

 

38,718

 

39,197

 

Foreclosed assets, net

 

15,113

 

16,181

 

22,120

 

Deferred tax asset, net

 

27,073

 

24,413

 

126,389

 

Goodwill

 

2,173,949

 

2,175,791

 

2,176,291

 

Core deposit and customer relationship intangibles, net

 

39,542

 

43,766

 

53,220

 

Other assets

 

325,750

 

328,924

 

335,045

 

Total assets

 

$

21,315,291

 

$

21,147,139

 

$

21,288,490

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

6,521,946

 

$

6,222,696

 

$

6,171,455

 

Interest-bearing deposits

 

9,123,722

 

8,925,313

 

9,494,727

 

Total deposits

 

15,645,668

 

15,148,009

 

15,666,182

 

Borrowings

 

541,011

 

918,208

 

621,914

 

Subordinated debentures

 

441,112

 

439,322

 

436,000

 

Accrued interest payable and other liabilities

 

144,905

 

128,296

 

166,703

 

Total liabilities

 

16,772,696

 

16,633,835

 

16,890,799

 

STOCKHOLDERS’ EQUITY (1)

 

4,542,595

 

4,513,304

 

4,397,691

 

Total liabilities and stockholders’ equity

 

$

21,315,291

 

$

21,147,139

 

$

21,288,490

 

 

 

 

 

 

 

 

 

Book value per share

 

$

37.29

 

$

37.05

 

$

36.22

 

Tangible book value per share (2)

 

$

19.12

 

$

18.83

 

$

17.86

 

Shares outstanding

 

121,817,524

 

121,819,849

 

121,413,727

 

 


(1) Includes net unrealized gain on securities available-for-sale, net

 

$

72,073

 

$

81,744

 

$

27,828

 

(2) Non-GAAP measure.

 

 

 

 

 

 

 

 

14



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EARNINGS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

 

 

(Dollars in thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

225,370

 

$

224,326

 

$

193,539

 

$

686,071

 

$

599,417

 

Investment securities

 

22,187

 

22,420

 

13,955

 

67,154

 

40,720

 

Deposits in financial institutions

 

298

 

308

 

178

 

914

 

304

 

Total interest income

 

247,855

 

247,054

 

207,672

 

754,139

 

640,441

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,247

 

7,823

 

10,400

 

24,143

 

32,112

 

Borrowings

 

695

 

352

 

72

 

1,628

 

395

 

Subordinated debentures

 

5,278

 

5,122

 

4,680

 

15,382

 

13,787

 

Total interest expense

 

13,220

 

13,297

 

15,152

 

41,153

 

46,294

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

234,635

 

233,757

 

192,520

 

712,986

 

594,147

 

Provision for credit losses

 

8,471

 

13,903

 

8,746

 

42,514

 

31,709

 

Net interest income after provision for credit losses

 

226,164

 

219,854

 

183,774

 

670,472

 

562,438

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,488

 

3,633

 

2,601

 

10,977

 

7,787

 

Other commissions and fees

 

12,528

 

11,073

 

6,376

 

35,090

 

18,895

 

Leased equipment income

 

8,538

 

8,523

 

5,475

 

25,305

 

16,232

 

Gain on sale of loans and leases

 

157

 

388

 

27

 

790

 

190

 

Gain on securities

 

382

 

478

 

655

 

8,970

 

3,744

 

FDIC loss sharing expense, net

 

 

(6,502

)

(4,449

)

(8,917

)

(13,955

)

Other income

 

1,827

 

4,528

 

5,073

 

11,365

 

23,359

 

Total noninterest income

 

26,920

 

22,121

 

15,758

 

83,580

 

56,252

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

62,661

 

62,174

 

48,152

 

185,900

 

144,922

 

Occupancy

 

12,010

 

12,193

 

10,762

 

36,835

 

31,950

 

Data processing

 

6,234

 

5,644

 

4,322

 

17,782

 

13,032

 

Other professional services

 

4,625

 

3,401

 

3,396

 

11,598

 

9,949

 

Insurance and assessments

 

4,324

 

4,951

 

3,805

 

14,240

 

11,546

 

Intangible asset amortization

 

4,224

 

4,371

 

1,497

 

13,341

 

4,500

 

Leased equipment depreciation

 

5,298

 

5,286

 

3,162

 

15,608

 

9,368

 

Foreclosed assets (income) expense, net

 

(248

)

(3

)

4,521

 

(812

)

2,517

 

Acquisition, integration and reorganization costs

 

 

 

747

 

200

 

3,647

 

Other expense

 

11,582

 

12,064

 

9,775

 

36,787

 

28,344

 

Total noninterest expense

 

110,710

 

110,081

 

90,139

 

331,479

 

259,775

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

142,374

 

131,894

 

109,393

 

422,573

 

358,915

 

Income tax expense

 

(48,479

)

(49,726

)

(39,777

)

(156,054

)

(131,137

)

Net earnings

 

$

93,895

 

$

82,168

 

$

69,616

 

$

266,519

 

$

227,778

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.77

 

$

0.68

 

$

0.68

 

$

2.19

 

$

2.21

 

 

15



 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS PER SHARE CALCULATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2016

 

2016

 

2015

 

2016

 

2015

 

 

 

(Dollars in thousands, except per share data)

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

93,895

 

$

82,168

 

$

69,616

 

$

266,519

 

$

227,778

 

Less: earnings allocated to unvested restricted stock (1)

 

(1,048

)

(863

)

(649

)

(2,983

)

(2,213

)

Net earnings allocated to common shares

 

$

92,847

 

$

81,305

 

$

68,967

 

$

263,536

 

$

225,565

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares and unvested restricted stock outstanding

 

121,818

 

121,799

 

103,048

 

121,739

 

103,038

 

Less: weighted-average unvested restricted stock outstanding

 

(1,401

)

(1,481

)

(985

)

(1,425

)

(1,055

)

Weighted-average basic shares outstanding

 

120,417

 

120,318

 

102,063

 

120,314

 

101,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.77

 

$

0.68

 

$

0.68

 

$

2.19

 

$

2.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings allocated to common shares

 

$

92,847

 

$

81,305

 

$

68,967

 

$

263,536

 

$

225,565

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

120,417

 

120,318

 

102,063

 

120,314

 

101,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.77

 

$

0.68

 

$

0.68

 

$

2.19

 

$

2.21

 

 


(1) Represents cash dividends paid to holders of unvested stock, net of estimated forfeitures, plus

undistributed earnings amounts available to holders of unvested restricted stock, if any.

 

16



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS

 

 

 

Three Months Ended

 

 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Cost

 

Balance

 

Expense

 

Cost

 

Balance

 

Expense

 

Cost

 

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

$

117,781

 

$

5,868

 

19.82

%

$

147,270

 

$

8,484

 

23.17

%

$

193,094

 

$

7,505

 

15.42

%

Non-PCI loans and leases

 

14,417,170

 

219,502

 

6.06

%

14,321,320

 

215,842

 

6.06

%

11,919,787

 

186,034

 

6.19

%

Total loans and leases

 

14,534,951

 

225,370

 

6.17

%

14,468,590

 

224,326

 

6.24

%

12,112,881

 

193,539

 

6.34

%

Investment securities (1)

 

3,338,209

 

27,025

 

3.22

%

3,288,819

 

27,330

 

3.34

%

1,806,628

 

16,709

 

3.67

%

Deposits in financial institutions

 

238,425

 

298

 

0.50

%

245,666

 

308

 

0.50

%

278,973

 

178

 

0.25

%

Total interest-earning assets

 

18,111,585

 

252,693

 

5.55

%

18,003,075

 

251,964

 

5.63

%

14,198,482

 

210,426

 

5.88

%

Other assets

 

2,960,468

 

 

 

 

 

2,996,867

 

 

 

 

 

2,491,695

 

 

 

 

 

Total assets

 

$

21,072,053

 

 

 

 

 

$

20,999,942

 

 

 

 

 

$

16,690,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

1,161,931

 

604

 

0.21

%

$

1,024,763

 

501

 

0.20

%

$

787,271

 

300

 

0.15

%

Money market

 

4,514,525

 

3,303

 

0.29

%

4,321,533

 

2,886

 

0.27

%

2,417,280

 

1,218

 

0.20

%

Savings

 

764,415

 

341

 

0.18

%

766,309

 

412

 

0.22

%

746,362

 

449

 

0.24

%

Time

 

2,666,434

 

2,999

 

0.45

%

3,086,492

 

4,024

 

0.52

%

5,042,768

 

8,433

 

0.66

%

Total interest-bearing deposits

 

9,107,305

 

7,247

 

0.32

%

9,199,097

 

7,823

 

0.34

%

8,993,681

 

10,400

 

0.46

%

Borrowings

 

583,982

 

695

 

0.47

%

300,428

 

352

 

0.47

%

70,171

 

72

 

0.41

%

Subordinated debentures

 

439,970

 

5,278

 

4.77

%

439,081

 

5,122

 

4.69

%

434,420

 

4,680

 

4.27

%

Total interest-bearing liabilities

 

10,131,257

 

13,220

 

0.52

%

9,938,606

 

13,297

 

0.54

%

9,498,272

 

15,152

 

0.63

%

Noninterest-bearing demand deposits

 

6,274,294

 

 

 

 

 

6,437,720

 

 

 

 

 

3,486,780

 

 

 

 

 

Other liabilities

 

135,801

 

 

 

 

 

140,023

 

 

 

 

 

132,360

 

 

 

 

 

Total liabilities

 

16,541,352

 

 

 

 

 

16,516,349

 

 

 

 

 

13,117,412

 

 

 

 

 

Stockholders’ equity

 

4,530,701

 

 

 

 

 

4,483,593

 

 

 

 

 

3,572,765

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

21,072,053

 

 

 

 

 

$

20,999,942

 

 

 

 

 

$

16,690,177

 

 

 

 

 

Net interest income (2)

 

 

 

$

239,473

 

 

 

 

 

$

238,667

 

 

 

 

 

$

195,274

 

 

 

Net interest spread (2)

 

 

 

 

 

5.03

%

 

 

 

 

5.09

%

 

 

 

 

5.25

%

Net interest margin (2)

 

 

 

 

 

5.26

%

 

 

 

 

5.33

%

 

 

 

 

5.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits (3)

 

$

15,381,599

 

$

7,247

 

0.19

%

$

15,636,817

 

$

7,823

 

0.20

%

$

12,480,461

 

$

10,400

 

0.33

%

Funding sources (4)

 

$

16,405,551

 

$

13,220

 

0.32

%

$

16,376,326

 

$

13,297

 

0.33

%

$

12,985,052

 

$

15,152

 

0.46

%

 


(1)                                     Includes tax equivalent adjustments of $4.8 million, $4.9 million, and $2.8 million for the three months ended September 30, 2016, June 30, 2016, and September 30, 2015 related to tax exempt income on municipal securities.  The federal statutory tax rate utilized was 35% for the periods.

(2)                                     Tax equivalent.

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

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

 

17



 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2016

 

2016

 

2016

 

2015

 

2015

 

 

 

(Dollars in thousands, except per share data)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

286,371

 

$

226,471

 

$

161,977

 

$

161,020

 

$

154,652

 

Interest-earning deposits in financial institutions

 

253,994

 

218,882

 

357,541

 

235,466

 

81,642

 

Total cash and cash equivalents

 

540,365

 

445,353

 

519,518

 

396,486

 

236,294

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale

 

3,341,335

 

3,347,546

 

3,240,586

 

3,559,437

 

1,809,364

 

Federal Home Loan Bank stock

 

19,386

 

24,214

 

17,250

 

19,710

 

17,250

 

Total investment securities

 

3,360,721

 

3,371,760

 

3,257,836

 

3,579,147

 

1,826,614

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-PCI loans and leases

 

14,686,206

 

14,566,425

 

14,365,915

 

14,339,070

 

12,300,057

 

PCI loans

 

120,221

 

136,901

 

176,607

 

189,095

 

193,340

 

Total gross loans and leases

 

14,806,427

 

14,703,326

 

14,542,522

 

14,528,165

 

12,493,397

 

Deferred fees, net

 

(63,581

)

(61,866

)

(59,005

)

(49,911

)

(41,192

)

Total loans and leases, net of deferred fees

 

14,742,846

 

14,641,460

 

14,483,517

 

14,478,254

 

12,452,205

 

Allowance for loan and lease losses

 

(147,976

)

(143,289

)

(130,361

)

(115,111

)

(103,271

)

Total loans and leases, net

 

14,594,870

 

14,498,171

 

14,353,156

 

14,363,143

 

12,348,934

 

 

 

 

 

 

 

 

 

 

 

 

 

Equipment leased to others under operating leases

 

198,931

 

204,062

 

205,163

 

197,452

 

161,508

 

Premises and equipment, net

 

38,977

 

38,718

 

39,713

 

39,197

 

36,475

 

Foreclosed assets, net

 

15,113

 

16,181

 

18,310

 

22,120

 

33,216

 

Deferred tax asset, net

 

27,073

 

24,413

 

91,126

 

126,389

 

169,760

 

Goodwill

 

2,173,949

 

2,175,791

 

2,175,791

 

2,176,291

 

1,728,380

 

Core deposit and customer relationship intangibles, net

 

39,542

 

43,766

 

48,137

 

53,220

 

12,704

 

Other assets

 

325,750

 

328,924

 

322,259

 

335,045

 

260,220

 

Total assets

 

$

21,315,291

 

$

21,147,139

 

$

21,031,009

 

$

21,288,490

 

$

16,814,105

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

6,521,946

 

$

6,222,696

 

$

6,139,963

 

$

6,171,455

 

$

3,508,682

 

Interest-bearing deposits

 

9,123,722

 

8,925,313

 

9,301,412

 

9,494,727

 

8,607,081

 

Total deposits

 

15,645,668

 

15,148,009

 

15,441,375

 

15,666,182

 

12,115,763

 

Borrowings

 

541,011

 

918,208

 

551,401

 

621,914

 

552,497

 

Subordinated debentures

 

441,112

 

439,322

 

438,723

 

436,000

 

435,417

 

Accrued interest payable and other liabilities

 

144,905

 

128,296

 

142,918

 

166,703

 

128,724

 

Total liabilities

 

16,772,696

 

16,633,835

 

16,574,417

 

16,890,799

 

13,232,401

 

STOCKHOLDERS’ EQUITY (1)

 

4,542,595

 

4,513,304

 

4,456,592

 

4,397,691

 

3,581,704

 

Total liabilities and stockholders’ equity

 

$

21,315,291

 

$

21,147,139

 

$

21,031,009

 

$

21,288,490

 

$

16,814,105

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

37.29

 

$

37.05

 

$

36.60

 

$

36.22

 

$

34.76

 

Tangible book value per share (2)

 

$

19.12

 

$

18.83

 

$

18.33

 

$

17.86

 

$

17.86

 

Shares outstanding

 

121,817,524

 

121,819,849

 

121,771,252

 

121,413,727

 

103,053,694

 

 

 

 

 

 

 

 

 

 

 

 

 


 

(1)         Includes net unrealized gain on securities available-for-sale, net

 

$

72,073

 

$

81,744

 

$

48,479

 

$

27,828

 

$

24,459

 

(2)         Non-GAAP measure.

 

 

 

 

 

 

 

 

 

 

 

 

18



 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2016

 

2016

 

2016

 

2015

 

2015

 

 

 

(Dollars in thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

225,370

 

$

224,326

 

$

236,375

 

$

219,677

 

$

193,539

 

Investment securities

 

22,187

 

22,420

 

22,547

 

23,648

 

13,955

 

Deposits in financial institutions

 

298

 

308

 

308

 

172

 

178

 

Total interest income

 

247,855

 

247,054

 

259,230

 

243,497

 

207,672

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,247

 

7,823

 

9,073

 

9,391

 

10,400

 

Borrowings

 

695

 

352

 

581

 

159

 

72

 

Subordinated debentures

 

5,278

 

5,122

 

4,982

 

4,748

 

4,680

 

Total interest expense

 

13,220

 

13,297

 

14,636

 

14,298

 

15,152

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

234,635

 

233,757

 

244,594

 

229,199

 

192,520

 

Provision for credit losses

 

8,471

 

13,903

 

20,140

 

13,772

 

8,746

 

Net interest income after provision for credit losses

 

226,164

 

219,854

 

224,454

 

215,427

 

183,774

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,488

 

3,633

 

3,856

 

3,901

 

2,601

 

Other commissions and fees

 

12,528

 

11,073

 

11,489

 

12,691

 

6,376

 

Leased equipment income

 

8,538

 

8,523

 

8,244

 

7,791

 

5,475

 

Gain on sale of loans and leases

 

157

 

388

 

245

 

183

 

27

 

Gain on securities

 

382

 

478

 

8,110

 

 

655

 

FDIC loss sharing expense, net

 

 

(6,502

)

(2,415

)

(4,291

)

(4,449

)

Other income

 

1,827

 

4,528

 

5,010

 

7,783

 

5,073

 

Total noninterest income

 

26,920

 

22,121

 

34,539

 

28,058

 

15,758

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

62,661

 

62,174

 

61,065

 

58,992

 

48,152

 

Occupancy

 

12,010

 

12,193

 

12,632

 

12,194

 

10,762

 

Data processing

 

6,234

 

5,644

 

5,904

 

5,585

 

4,322

 

Other professional services

 

4,625

 

3,401

 

3,572

 

3,811

 

3,396

 

Insurance and assessments

 

4,324

 

4,951

 

4,965

 

5,450

 

3,805

 

Intangible asset amortization

 

4,224

 

4,371

 

4,746

 

4,910

 

1,497

 

Leased equipment depreciation

 

5,298

 

5,286

 

5,024

 

4,235

 

3,162

 

Foreclosed assets (income) expense, net

 

(248

)

(3

)

(561

)

(3,185

)

4,521

 

Acquisition, integration and reorganization costs

 

 

 

200

 

17,600

 

747

 

Other expense

 

11,582

 

12,064

 

13,141

 

12,672

 

9,775

 

Total noninterest expense

 

110,710

 

110,081

 

110,688

 

122,264

 

90,139

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

142,374

 

131,894

 

148,305

 

121,221

 

109,393

 

Income tax expense

 

(48,479

)

(49,726

)

(57,849

)

(49,380

)

(39,777

)

Net earnings

 

$

93,895

 

$

82,168

 

$

90,456

 

$

71,841

 

$

69,616

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.77

 

$

0.68

 

$

0.74

 

$

0.60

 

$

0.68

 

 

19



 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

 

 

At or For the Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2016

 

2016

 

2016

 

2015

 

2015

 

 

 

(Dollars in thousands)

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

1.77

%

1.57

%

1.72

%

1.37

%

1.65

%

Return on average equity (1)

 

8.24

%

7.37

%

8.20

%

6.56

%

7.73

%

Return on average tangible equity (1)(2)

 

16.15

%

14.61

%

16.45

%

13.14

%

15.09

%

 

 

 

 

 

 

 

 

 

 

 

 

Yield on average loans and leases (1)

 

6.17

%

6.24

%

6.57

%

6.21

%

6.34

%

Yield on average interest-earning assets (1)(3)

 

5.55

%

5.63

%

5.85

%

5.54

%

5.88

%

Cost of average total deposits (1)

 

0.19

%

0.20

%

0.23

%

0.24

%

0.33

%

Cost of average time deposits (1)

 

0.45

%

0.52

%

0.61

%

0.63

%

0.66

%

Cost of average interest-bearing liabilities (1)

 

0.52

%

0.54

%

0.57

%

0.55

%

0.63

%

Cost of average funding sources (1)

 

0.32

%

0.33

%

0.35

%

0.35

%

0.46

%

Net interest rate spread (1)(3)

 

5.03

%

5.09

%

5.28

%

4.99

%

5.25

%

Net interest margin (1)(3)

 

5.26

%

5.33

%

5.53

%

5.22

%

5.46

%

Core net interest margin (1)(2)(3)

 

5.08

%

5.11

%

5.10

%

5.10

%

5.19

%

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

40.1

%

40.6

%

38.5

%

39.3

%

39.6

%

Noninterest expense as a percentage of average assets (1)

 

2.09

%

2.11

%

2.10

%

2.33

%

2.14

%

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

14,534,951

 

$

14,468,590

 

$

14,471,165

 

$

14,031,102

 

$

12,112,881

 

Interest-earning assets

 

18,111,585

 

18,003,075

 

18,161,751

 

17,777,534

 

14,198,482

 

Total assets

 

21,072,053

 

20,999,942

 

21,198,594

 

20,825,248

 

16,690,177

 

Noninterest-bearing deposits

 

6,274,294

 

6,437,720

 

6,273,249

 

6,043,900

 

3,486,780

 

Interest-bearing deposits

 

9,107,305

 

9,199,097

 

9,388,652

 

9,633,393

 

8,993,681

 

Total deposits

 

15,381,599

 

15,636,817

 

15,661,901

 

15,677,293

 

12,480,461

 

Borrowings and subordinated debentures

 

1,023,952

 

739,509

 

931,260

 

641,529

 

504,591

 

Interest-bearing liabilities

 

10,131,257

 

9,938,606

 

10,319,912

 

10,274,922

 

9,498,272

 

Funding sources

 

16,405,551

 

16,376,326

 

16,593,161

 

16,318,822

 

12,985,052

 

Stockholders’ equity

 

4,530,701

 

4,483,593

 

4,438,602

 

4,346,162

 

3,572,765

 

 


(1) Annualized.

 

(2) Non-GAAP measure.

 

(3) Tax equivalent.

 

20



 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

 

 

At or For the Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2016

 

2016

 

2016

 

2015

 

2015

 

 

 

(Dollars in thousands)

 

Non-PCI Credit Quality:

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases

 

1.05

%

1.03

%

0.96

%

0.85

%

0.82

%

Allowance for credit losses to nonaccrual loans and leases

 

90

%

118

%

106

%

95

%

94

%

Nonaccrual loans and leases to loans and leases

 

1.16

%

0.88

%

0.91

%

0.90

%

0.87

%

Nonperforming assets to loans and leases and foreclosed assets

 

1.27

%

0.99

%

1.05

%

1.06

%

1.14

%

Nonperforming assets to total assets

 

0.87

%

0.68

%

0.72

%

0.71

%

0.84

%

Trailing twelve month net charge-offs to average loans and leases

 

0.04

%

0.04

%

0.03

%

0.06

%

0.04

%

 

 

 

 

 

 

 

 

 

 

 

 

PacWest Bancorp Consolidated Capital:

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio (1)

 

12.13

%

11.92

%

11.51

%

11.67

%

12.04

%

Common equity tier 1 capital ratio (1)

 

12.83

%

12.72

%

12.63

%

12.58

%

12.74

%

Tier 1 capital ratio (1)

 

12.83

%

12.72

%

12.63

%

12.60

%

12.74

%

Total capital ratio (1)

 

16.18

%

16.08

%

15.96

%

15.65

%

16.32

%

Risk-weighted assets (1)

 

$

17,713,506

 

$

17,520,609

 

$

17,226,658

 

$

17,170,292

 

$

14,038,839

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

21.31

%

21.34

%

21.19

%

20.66

%

21.30

%

Tangible common equity ratio (2)

 

12.19

%

12.12

%

11.87

%

11.38

%

12.21

%

Book value per share

 

$

37.29

 

$

37.05

 

$

36.60

 

$

36.22

 

$

34.76

 

Tangible book value per share (2)

 

$

19.12

 

$

18.83

 

$

18.33

 

$

17.86

 

$

17.86

 

 

 

 

 

 

 

 

 

 

 

 

 

Pacific Western Bank Capital:

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio (1)

 

11.54

%

11.38

%

11.10

%

11.40

%

11.56

%

Common equity tier 1 capital ratio (1)

 

12.21

%

12.13

%

12.18

%

12.03

%

12.25

%

Tier 1 capital ratio (1)

 

12.21

%

12.13

%

12.18

%

12.03

%

12.25

%

Total capital ratio (1)

 

13.15

%

13.06

%

13.05

%

12.80

%

13.05

%

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

20.77

%

20.82

%

20.70

%

20.19

%

20.75

%

Tangible common equity ratio (2)

 

11.56

%

11.51

%

11.27

%

10.80

%

11.53

%

 


(1) Capital information for September 30, 2016 is preliminary.

(2) Non-GAAP measure.

 

21



 

GAAP TO NON-GAAP RECONCILIATIONS

 

This press release contains certain non-GAAP financial disclosures for return on average tangible equity, tangible common equity ratio, tangible book value per share, core net interest margin, core loan and lease yield, and adjusted allowance for credit losses to loans and leases. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  In particular, the use of return on average tangible equity, tangible common equity ratio, and tangible book value per share is prevalent among banking regulators, investors and analysts.  Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of return on average equity, equity to assets ratio, book value per share, net interest margin, loan and lease yield, and allowance for credit losses to loans and leases, respectively.

 

The reconciliations for the following GAAP financial measures to the non-GAAP financial measures are presented earlier in this press release: (1) net interest margin to core net interest margin, (2) loan and lease yield to core loan and lease yield, and (3) allowance for credit losses to loans and leases to adjusted allowance for credit losses to loans and leases.

 

The reconciliations for the following GAAP financial measures to the non-GAAP financial measures are presented below: (1) return on average equity to return on average tangible equity, (2) equity to assets ratio to tangible common equity ratio, and (3) book value per share to tangible book value per share.

 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

Return on Average Tangible Equity

 

2016

 

2016

 

2015

 

2016

 

2015

 

 

 

(Dollars in thousands)

 

Net earnings

 

$

93,895

 

$

82,168

 

$

69,616

 

$

266,519

 

$

227,778

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders’ equity

 

$

4,530,701

 

$

4,483,593

 

$

3,572,765

 

$

4,484,468

 

$

3,551,763

 

Less: Average intangible assets

 

2,217,564

 

2,222,007

 

1,741,902

 

2,222,346

 

1,740,911

 

Average tangible common equity

 

$

2,313,137

 

$

2,261,586

 

$

1,830,863

 

$

2,262,122

 

$

1,810,852

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (1)

 

8.24

%

7.37

%

7.73

%

7.94

%

8.57

%

Return on average tangible equity (2)

 

16.15

%

14.61

%

15.09

%

15.74

%

16.82

%

 


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

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

 

22



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

 

Tangible Common Equity Ratio/

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

Tangible Book Value Per Share

 

2016

 

2016

 

2016

 

2015

 

2015

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

$

4,542,595

 

$

4,513,304

 

$

4,456,592

 

$

4,397,691

 

$

3,581,704

 

Less: Intangible assets

 

2,213,491

 

2,219,557

 

2,223,928

 

2,229,511

 

1,741,084

 

Tangible common equity

 

$

2,329,104

 

$

2,293,747

 

$

2,232,664

 

$

2,168,180

 

$

1,840,620

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,315,291

 

$

21,147,139

 

$

21,031,009

 

$

21,288,490

 

$

16,814,105

 

Less: Intangible assets

 

2,213,491

 

2,219,557

 

2,223,928

 

2,229,511

 

1,741,084

 

Tangible assets

 

$

19,101,800

 

$

18,927,582

 

$

18,807,081

 

$

19,058,979

 

$

15,073,021

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

21.31

%

21.34

%

21.19

%

20.66

%

21.30

%

Tangible common equity ratio (1)

 

12.19

%

12.12

%

11.87

%

11.38

%

12.21

%

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

37.29

 

$

37.05

 

$

36.60

 

$

36.22

 

$

34.76

 

Tangible book value per share (2)

 

$

19.12

 

$

18.83

 

$

18.33

 

$

17.86

 

$

17.86

 

Shares outstanding

 

121,817,524

 

121,819,849

 

121,771,252

 

121,413,727

 

103,053,694

 

 

 

 

 

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

 

 

 

 

Stockholder’s equity

 

$

4,416,623

 

$

4,390,928

 

$

4,331,841

 

$

4,276,279

 

$

3,466,817

 

Less: Intangible assets

 

2,213,491

 

2,219,557

 

2,223,928

 

2,229,511

 

1,741,084

 

Tangible common equity

 

$

2,203,132

 

$

2,171,371

 

$

2,107,913

 

$

2,046,768

 

$

1,725,733

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,266,705

 

$

21,084,950

 

$

20,928,105

 

$

21,180,689

 

$

16,707,072

 

Less: Intangible assets

 

2,213,491

 

2,219,557

 

2,223,928

 

2,229,511

 

1,741,084

 

Tangible assets

 

$

19,053,214

 

$

18,865,393

 

$

18,704,177

 

$

18,951,178

 

$

14,965,988

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

20.77

%

20.82

%

20.70

%

20.19

%

20.75

%

Tangible common equity ratio

 

11.56

%

11.51

%

11.27

%

10.80

%

11.53

%

 


(1) Tangible common equity divided by tangible assets.

(2) Tangible common equity divided by shares outstanding.

 

23