EX-99.1 2 d723547dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Press Release

For Immediate Release

 

  Contact:   

Christopher D. Myers

President and CEO

(909) 980-4030

CVB Financial Corp. Reports Record Earnings for the First Quarter of 2019

 

   

Record Net Earnings of $51.6 million for the first quarter of 2019, or $0.37 per share

 

   

Net Earnings growth of $16.7 million or 48% vs. Q1 2018

 

   

Return on Average Assets of 1.84% for the first quarter of 2019

 

   

Return on Average Tangible Capital of 18.75% for the first quarter of 2019

Ontario, CA, April 24, 2019-CVB Financial Corp. (NASDAQ:CVBF) and its subsidiary, Citizens Business Bank (the “Company”), announced earnings for the quarter ended March 31, 2019.

CVB Financial Corp. reported net income of $51.6 million for the quarter ended March 31, 2019, compared with $43.2 million for the fourth quarter of 2018 and $34.9 million for the first quarter of 2018. Diluted earnings per share were $0.37 for the first quarter, compared to $0.31 for the prior quarter and $0.32 for the same period last year.

Chris Myers, President and CEO of Citizens Business Bank, commented “Our results this quarter demonstrate the earnings power of our merger with Community Bank, as reflected in the strength of our return on average assets of 1.84% and our return on average tangible capital of 18.75%. The consolidation of banking centers, post-merger, is on schedule and should be completed by the end of the second quarter.”

Net income of $51.6 million for the first quarter of 2019 produced an annualized return on average equity (“ROAE”) of 11.14% and an annualized return on average tangible common equity (“ROATCE”) of 18.75%. ROAE and ROATCE for the fourth quarter of 2018 were 9.29% and 15.93%, respectively, and the first quarter of 2018 produced an ROAE and ROATCE of 13.02% and 14.79%, respectively. Annualized return on average assets (“ROAA”) was 1.84% for the first quarter, compared to 1.49% for the fourth quarter of 2018 and 1.71% for the first quarter of 2018. The efficiency ratio for the first quarter of 2019 was 41.01%, compared to 49.15% for the fourth quarter of 2018 and 43.08% for the first quarter of 2018. Expenses related to the acquisition totaled $3.1 million for the first quarter of 2019. When acquisition related expenses are excluded, the efficiency ratio for the first quarter was 38.51%, compared to 42.31% for the prior quarter and 42.12% for the first quarter of 2018.

 

- 1 -


Net interest income before provision for loan losses was $109.5 million for the quarter, which was a $3.5 million, or 3.08%, decrease from the fourth quarter of 2018, and a $39.0 million, or 55.32%, increase over the first quarter of 2018. Total interest income and fees on loans for the first quarter of 2019 of $99.7 million decreased $1.2 million, or 1.20%, from the fourth quarter of 2018, and increased $44.5 million, or 80.61%, from the first quarter of 2018. Total investment income of $15.2 million decreased $395,000, or 2.54%, from the fourth quarter of 2018 and $1.5 million, or 8.80%, from the first quarter of 2018. Dividend income from FHLB stock declined by $754,000 from the fourth quarter of 2018 and was unchanged from the first quarter of 2018. Interest expense increased $1.0 million over the prior quarter and $3.6 million over the first quarter of 2018.

During the first quarter of 2019, $1.5 million of provision for loan losses was recorded, compared to $3.0 million of provision for loan losses for the prior quarter and $1.0 million of loan loss provision recaptured for the same period last year.

Noninterest income was $16.3 million for the first quarter of 2019, compared with $10.8 million for the fourth quarter of 2018 and $12.9 million for the first quarter of 2018. The $5.5 million quarter-over-quarter increase was primarily due to a $4.5 million net gain on the sale of one of our bank owned buildings. The first quarter of 2019 also included $105,000 of net gain on the sale of one OREO, compared to $3.5 million of net gain on the sale of one OREO in the first quarter of 2018. Excluding net gains on sale, noninterest income for the first quarter of 2019 grew by $895,000, or 8.32%, quarter-over-quarter and increased by $2.3 million, or 24.29%, compared to the first quarter of 2018.

Noninterest expense for the first quarter of 2019 was $51.6 million, compared to $60.8 million for the fourth quarter of 2018 and $35.9 million for the first quarter of 2018. The $9.2 million quarter-over-quarter decrease included a $5.3 million decrease in merger related expenses. Salaries and employee benefits for the first quarter of 2019 decreased $1.6 million and occupancy and equipment costs decreased $1.4 million, primarily due to cost savings resulting from the previous quarter’s systems integration related to the Community Bank (“CB”) merger and the consolidation of six banking centers during the first quarter of 2019. The $15.7 million increase in noninterest expense over the first quarter of 2018 included a $7.0 million increase in salary and benefit expense principally due to additional compensation for our newly hired and former CB employees. When compared to the first quarter of 2018, amortization of core deposit intangible (“CDI”) increased by $2.5 million as a result of core deposits assumed from CB. Occupancy and equipment expense increased by $1.4 million due to the banking centers acquired from CB. The first quarter of 2019 also included $3.1 million in merger related expenses mostly due to the consolidation of six banking centers. This compares to $803,000 in merger related expenses for the same period of 2018. As a percentage of average assets, noninterest expense was 1.83%, compared to 2.10% for the fourth quarter of 2018 and 1.77% for the first quarter of 2018. If merger related expenses are not included, noninterest expense was 1.72% of average assets for the first quarter of 2019, 1.80% of average assets for the fourth quarter of 2018, and 1.73% of average assets for the first quarter of 2018.

Net Interest Income and Net Interest Margin

Net interest income, before provision for loan losses, was $109.5 million for the first quarter of 2019, compared to $113.0 million for the fourth quarter of 2018 and $70.5 million for the first quarter of 2018. Our net interest margin (tax equivalent) was 4.39% for the first quarter of 2019, compared to 4.40% for the fourth quarter of 2018 and 3.68% for the first quarter of 2018. Total average earning asset yields (tax equivalent) were 4.62% for the first quarter of 2019, compared to 4.58% for the fourth quarter of 2018 and 3.80% for the first quarter of 2018. The increase in earning asset yield from the prior quarter was primarily due to a five

 

- 2 -


basis point increase in average loan yields. The growth in earning asset yield compared to the first quarter of 2018 was a combination of the growth in loan yields from 4.67% to 5.27% and a change in asset mix with average loans growing to 75.6% of earning assets for the first quarter, compared to 61.5% for the first quarter of 2018. Discount accretion decreased by $1.3 million quarter-over-quarter. As a result of the acquisition of CB, discount accretion increased by $5.7 million compared to the first quarter of 2018. The tax equivalent yield on investments increased two basis points from the fourth quarter of 2018 and by 16 basis points from the first quarter of 2018. First quarter average loans declined by $3.1 million, while loans grew by $2.87 billion on average compared to the first quarter of 2018. Investment securities declined on average by $81.7 million from the fourth quarter and by $409.9 million compared to the first quarter of 2018. Total cost of funds increased to 0.25% for the first quarter of 2019, compared to 0.19% for the fourth quarter of 2018 and 0.12% for the first quarter of 2018. The increase in cost of funds compared to the prior quarter was due to a three basis point increase in cost of deposits and customer repurchase agreements, combined with $105.0 million in growth in average overnight borrowings. Compared to the first quarter of 2018, the increase in cost of funds was due to a 27 basis point increase in the average rate paid on interest-bearing liabilities. This increase was the result of a nine basis point increase in cost of deposits and customer repurchases and $146.0 million of growth in average overnight borrowings. Compared to the prior quarter, interest-bearing deposits and customer repurchase agreements declined on average by $35.2 million. In comparison to the first quarter of 2018, average interest-bearing deposits and customer repurchase agreements increased by $946.8 million.

Income Taxes

Our effective tax rate for the quarter ended March 31, 2019 was 29%, compared with 28% for the quarter ended March 31, 2018. Our estimated annual effective tax rate varies depending upon the level of tax-advantaged income as well as available tax credits.

Assets

The Company reported total assets of $11.30 billion at March 31, 2019. This represented a decrease of $224.2 million, or 1.94%, from total assets of $11.53 billion at December 31, 2018. Interest-earning assets of $10.04 billion at March 31, 2019 decreased $246.2 million, or 2.39%, when compared with $10.29 billion at December 31, 2018. The decrease in interest-earning assets was primarily due to a $157.7 million decrease in total loans and a $71.6 million decrease in investment securities.

Total assets of $11.30 billion at March 31, 2019 increased $2.95 billion, or 35.29%, from total assets of $8.36 billion at March 31, 2018. Interest-earning assets totaled $10.04 billion at March 31, 2019, an increase of $2.13 billion, or 26.84%, when compared with earning assets of $7.92 billion at March 31, 2018. The increase in interest-earning assets was primarily due to a $2.81 billion increase in total loans, partially offset by a $332.9 million decrease in investment securities. The increase in total loans included $2.73 billion of loans acquired from CB in the third quarter of 2018.

On August 10, 2018, we completed the acquisition of CB with approximately $4.09 billion in total assets and 16 banking centers. The acquisition included $2.73 billion of loans, $717.0 million of investment securities, and $70.9 million in bank-owned life insurance. The acquisition also resulted in $550.0 million of goodwill and $52.2 million in core deposit premium. At the close of the merger, the entire CB security portfolio was liquidated at fair market value, as was $297.6 million of FHLB term advances and $166.0 million of overnight borrowings from CB. Net cash proceeds were used to fund the $180.7 million in cash paid to the former shareholders of CB as part of the merger consideration.

 

- 3 -


Investment Securities

Total investment securities were $2.41 billion at March 31, 2019, a decrease of $71.6 million, or 2.89%, from $2.48 billion at December 31, 2018 and a decrease of $332.9 million, or 12.15%, from $2.74 billion at March 31, 2018. The decrease in investment securities was due to minimal reinvestment of cash flows generated from principal payments on the security portfolio.

At March 31, 2019, investment securities held-to-maturity (“HTM”) totaled $733.5 million, an $11.0 million decrease, or 1.47%, from December 31, 2018 and a $64.8 million decrease, or 8.12%, from March 31, 2018.

At March 31, 2019 investment securities available-for-sale (“AFS”) totaled $1.67 billion, inclusive of a pre-tax net unrealized loss of $4.2 million due to a decline in fair value resulting from higher interest rates. AFS securities declined by $60.6 million, or 3.49%, from December 31, 2018, and declined by $268.1 million, or 13.81%, from March 31, 2018.

Combined, the AFS and HTM investments in mortgage backed securities (“MBS”) and collateralized mortgage obligations (“CMOs”) totaled $2.01 billion at March 31, 2019, compared to $2.06 billion at December 31, 2018 and $2.28 billion at March 31, 2018. Virtually all of our MBS and CMOs are issued or guaranteed by government or government sponsored enterprises, which have the implied guarantee of the U.S. Government.

Our combined AFS and HTM municipal securities totaled $262.5 million as of March 31, 2019. These securities are located in 28 states. Our largest concentrations of holdings are located in Minnesota at 23.30%, Massachusetts at 11.92%, Texas at 10.27%, and Connecticut at 6.61%.

In the first quarter of 2019, we purchased $19.8 million of MBS securities with an average yield of approximately 3.44%.

Loans

Total loans and leases, net of deferred fees and discounts, of $7.61 billion at March 31, 2019 decreased by $157.7 million, or 2.03%, from December 31, 2018. The decrease in total loans included a $75.7 million decline in dairy & livestock loans primarily due to seasonal pay downs, which historically occur in the first quarter of each calendar year. Excluding dairy and livestock loans, total loans declined by $82.0 million, or 1.11%. The decrease in total loans included declines of $45.0 million in commercial and industrial loans and $12.1 million in Small Business Administration (“SBA”) loans.

Total loans and leases, net of deferred fees and discounts, of $7.61 billion at March 31, 2019 increased by $2.81 billion, or 58.64%, from March 31, 2018. Excluding the $2.73 billion of acquired CB loans, total loans increased by $77.8 million, or 1.62%, from March 31, 2018. Commercial real estate loans grew by $185.2 million and dairy & livestock and agribusiness loans increased by $33.5 million. This growth was partially offset by a decrease of $92.5 million in commercial and industrial loans, a decrease of $22.3 million in SBA loans, and a decrease of $21.1 million in consumer and other loans.

 

- 4 -


Deposits & Customer Repurchase Agreements

Deposits of $8.65 billion and customer repurchase agreements of $462.8 million totaled $9.12 billion at March 31, 2019. This represents a decrease of $152.9 million, or 1.65%, when compared with total deposits and customer repurchase agreements of $9.27 billion at December 31, 2018. Deposits and customer repurchase agreements increased by $1.92 billion, or 26.68%, when compared with total deposits and customer repurchase agreements of $7.20 billion at March 31, 2018.

Noninterest-bearing deposits were $5.10 billion at March 31, 2019, a decrease of $106.0 million, or 2.04%, when compared to December 31, 2018, and an increase of $1.04 billion, or 25.50%, when compared to $4.06 billion at March 31, 2018. At March 31, 2019, noninterest-bearing deposits were 58.92% of total deposits, compared to 58.96% at December 31, 2018 and 60.55% at March 31, 2018.

The increase in total deposits in comparison to the first quarter of 2018 included $1.26 billion of noninterest-bearing deposits and $2.87 billion of total deposits assumed from CB during the third quarter of 2018.

Our average cost of total deposits was 0.18% for the quarter ended March 31, 2019, compared to 0.16% for the fourth quarter of 2018 and 0.09% for the first quarter of 2018. Our average cost of total deposits including customer repurchase agreements was 0.20% for the quarter ended March 31, 2019, 0.17% for the quarter ended December 31, 2018, and 0.11% for the quarter ended March 31, 2018.

FHLB Advance, Other Borrowings and Debentures

At March 31, 2019, we had $153.0 million in short-term borrowings compared to $280.0 million at December 31, 2018, and zero at March 31, 2018.

At March 31, 2019, we had $25.8 million of junior subordinated debentures, unchanged from December 31, 2018. These debentures bear interest at three-month LIBOR plus 1.38% and mature in 2036.

Asset Quality

The allowance for loan losses totaled $65.2 million at March 31, 2019, compared to $63.6 million at December 31, 2018 and $59.9 million at March 31, 2018. The allowance for loan losses for the first quarter of 2019 was increased by $1.5 million in provision for loan losses and $88,000 in net recoveries. The allowance for loan losses was 0.86%, 0.82%, 0.79%, 1.24%, and 1.25% of total loans and leases outstanding, at March 31, 2019, December 31, 2018, September 30, 2018, June 30, 2018, and March 31, 2018, respectively. The ratio as of the most recent three quarters was impacted by the $2.73 billion in loans acquired from CB that are recorded at fair market value, without a corresponding loan loss allowance. The allowance for loan losses as a percentage of non-acquired loans was 1.35% at March 31, 2019, compared to 1.32% at December 31, 2018 and 1.39% at March 31, 2018.

Nonperforming loans, defined as nonaccrual loans plus nonperforming TDR loans, were $17.0 million at March 31, 2019, or 0.22% of total loans. Total nonperforming loans at March 31, 2019 included $13.7 million of nonperforming loans acquired from CB in the third quarter of 2018. This compares to nonperforming loans of $20.0 million, or 0.26% of total loans, at December 31, 2018 and $10.2 million, or 0.21%, of total loans, at March 31, 2018. The $17.0 million in nonperforming loans at March 31, 2019 are summarized as follows: $8.4

 

- 5 -


million in commercial and industrial loans, $4.1 million in SBA loans, $2.9 million in SFR mortgage loans, $1.1 million in commercial real estate loans, and $477,000 in consumer and other loans.

As of March 31, 2019, we had $2.3 million in OREO compared to $420,000 at December 31, 2018. During the first quarter of 2019, we sold one OREO property, realizing a net gain on sale of $105,000. There was one addition to OREO for the quarter ended March 31, 2019.

At March 31, 2019, we had loans delinquent 30 to 89 days of $1.2 million. This compares to $5.3 million at December 31, 2018 and $743,000 at March 31, 2018. As a percentage of total loans, delinquencies, excluding nonaccruals, were 0.02% at March 31, 2019, 0.07% at December 31, 2018, and 0.02% at March 31, 2018.

At March 31, 2019, we had $3.3 million in performing TDR loans, compared to $3.6 million in performing TDR loans at December 31, 2018, and $4.3 million in performing TDR loans at March 31, 2018. In terms of the number of loans, we had 12 performing TDR loans at March 31, 2019, compared to 13 performing TDR loans at December 31, 2018, and 15 performing TDR loans at March 31, 2018.

Nonperforming assets, defined as nonaccrual loans plus OREO, totaled $19.3 million at March 31, 2019, $20.4 million at December 31, 2018, and $10.2 million at March 31, 2018. As a percentage of total assets, nonperforming assets were 0.17% at March 31, 2019, 0.18% at December 31, 2018, and 0.12% at March 31, 2018.

Classified loans are loans that are graded “substandard” or worse. At March 31, 2019, classified loans totaled $52.0 million, compared to $51.1 million at December 31, 2018 and $43.2 million at March 31, 2018. Total classified loans at March 31, 2019 included $19.9 million of classified loans acquired from CB in the third quarter of 2018. The acquired classified CB loans increased $862,000 quarter-over-quarter. Excluding the acquired classified CB loans, classified loans decreased $35,000 quarter-over-quarter including an $853,000 decrease in classified commercial real estate loans and a $274,000 decrease in classified SBA loans. This was partially offset by an increase of $1.2 million in classified dairy & livestock and agribusiness loans.

CitizensTrust

As of March 31, 2019, CitizensTrust had approximately $2.72 billion in assets under management and administration, including $1.92 billion in assets under management. Revenues were $2.2 million for the first quarter of 2019, compared to $2.2 million for the same period of 2018. CitizensTrust provides trust, investment and brokerage related services, as well as financial, estate and business succession planning.

Corporate Overview

CVB Financial Corp. (“CVBF”) is the holding company for Citizens Business Bank. CVBF is one of the 10 largest bank holding companies headquartered in California with over $11 billion in total assets. Citizens Business Bank is consistently recognized as one of the top performing banks in the nation and offers a wide array of banking, lending and investing services through 61 banking centers and 3 trust office locations serving the Inland Empire, Los Angeles County, Orange County, San Diego County, Ventura County, Santa Barbara County, and the Central Valley area of California.

Shares of CVB Financial Corp. common stock are listed on the NASDAQ under the ticker symbol “CVBF.” For investor information on CVB Financial Corp., visit our Citizens Business Bank website at www.cbbank.com and click on the “Investors” tab.

 

- 6 -


Conference Call

Management will hold a conference call at 7:30a.m. PDT/10:30 a.m. EDT on Thursday, April 25, 2019 to discuss the Company’s first quarter 2019 financial results.

To listen to the conference call, please dial (877) 506-3368. A taped replay will be made available approximately one hour after the conclusion of the call and will remain available through May 9, 2019 at 6:00 a.m. PDT/9:00 a.m. EDT. To access the replay, please dial (877) 344-7529, passcode 10129992.

The conference call will also be simultaneously webcast over the Internet; please visit our Citizens Business Bank website at www.cbbank.com and click on the “Investors” tab to access the call from the site. Please access the website 15 minutes prior to the call to download any necessary audio software. This webcast will be recorded and available for replay on the Company’s website approximately two hours after the conclusion of the conference call, and will be available on the website for approximately 12 months.

Safe Harbor

Certain matters set forth herein (including the 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 and our future financial position and operating results. Words such as “will likely result”, “aims”, “anticipates”, “believes”, “could”, “estimates”, “expects”, “hopes”, “intends”, “may”, “plans”, “projects”, “seeks”, “should”, “will,” “strategy”, “possibility”, and variations of these words and similar expressions help to identify these forward looking statements, which involve risks and uncertainties. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance and/or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic and market conditions and political events and the impact they may have on us, our customers and our assets and liabilities; our ability to attract deposits and other sources of funding or liquidity; supply and demand for commercial or residential real estate and periodic deterioration in real estate prices and/or values in California or other states where we lend; a sharp or prolonged slowdown or decline in real estate construction, sales or leasing activities; changes in the financial performance and/or condition of our borrowers, depositors, key vendors or counterparties; changes in our levels of delinquent loans, nonperforming assets, allowance for loan losses and charge-offs; the costs or effects of mergers, acquisitions or dispositions we may make, including the 2018 merger of Community Bank with and into Citizens Business Bank, whether we are able to obtain any required governmental approvals in connection with any such mergers, acquisitions or dispositions, and/or our ability to realize the contemplated financial or business benefits associated with any such mergers, acquisitions or dispositions; the effect of changes in laws, regulations and applicable judicial decisions (including laws, regulations and judicial decisions concerning financial reforms, taxes, bank capital levels, allowance for loan losses, consumer, commercial or secured lending, securities and securities trading and hedging, bank operations, compliance, fair lending, the Community Reinvestment Act, employment, executive compensation, insurance, cybersecurity, vendor management and information security technology) with which we and our subsidiaries must comply or believe we should comply or which may otherwise impact us; the effects of additional legal and regulatory requirements to which we have or will become subject as a result of our total assets exceeding $10 billion, which first occurred in the third quarter of 2018 due to the closing of our merger transaction with Community Bank; changes in estimates of future reserve requirements and minimum capital requirements, based upon the periodic review thereof under relevant regulatory and accounting standards, including changes in the Basel Committee framework establishing capital standards for bank credit, operations and market risks; the accuracy of the assumptions and estimates and the absence of technical error in implementation or calibration of models used to estimate the fair value of financial instruments or currently expected credit losses or delinquencies; inflation, changes in market interest rates, securities market and monetary fluctuations; changes in government-established interest rates or monetary policies; changes in the amount, cost and availability of deposit insurance; disruptions in the infrastructure that supports our business and the communities where we are located, which are concentrated in California, involving or related to physical site access, and/or communication facilities; cyber incidents, or theft or loss of Company or customer data or money; political developments, uncertainties or instability, catastrophic events, acts of war or terrorism, or natural disasters, such as earthquakes, drought, the effects of pandemic diseases, or extreme weather events, that affect electrical, environmental, computer servers, and

 

- 7 -


communications or other services we use, or that affect our customers, employees or third parties with whom we conduct business; our timely development and acceptance of new banking products and services and the perceived overall value of these products and services by our customers and potential customers; the Company’s relationships with and reliance upon outside vendors with respect to certain of the Company’s key internal and external systems applications and controls; changes in commercial or consumer spending, borrowing and savings preferences or behaviors; technological changes and the expanding use of technology in banking and financial services (including the adoption of mobile banking, funds transfer applications, electronic marketplaces for loans, blockchain technology and other banking products, systems or services); our ability to retain and increase market share, retain and grow customers and control expenses; changes in the competitive environment among banks and other financial services and technology providers; competition and innovation with respect to financial products and services by banks, financial institutions and non-traditional providers including retail businesses and technology companies; volatility in the credit and equity markets and its effect on the general economy or local or regional business conditions or on the Company’s customers; fluctuations in the price of the Company’s common stock or other securities, and the resulting impact on the Company’s ability to raise capital or make acquisitions; the effect of changes in accounting policies and practices, as may be adopted from time-to-time by the regulatory agencies, as well as by the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard-setters; changes in our organization, management, compensation and benefit plans, and our ability to retain or expand our workforce, management team and/or our board of directors; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including any securities, bank operations, consumer or employee class action litigation and any litigation which we inherited from our 2018 merger with Community Bank); regulatory or other governmental inquiries or investigations, and/or the results of regulatory examinations or reviews; our ongoing relations with our various federal and state regulators, including the SEC, Federal Reserve Board, FDIC and California DBO; our success at managing the risks involved in the foregoing items and all other factors set forth in the Company’s public reports, including our Annual Report on Form 10-K for the year ended December 31, 2018, and particularly the discussion of risk factors within that document. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements, except as required by law. Any statements about future operating results, such as those concerning accretion and dilution to the Company’s earnings or shareholders, are for illustrative purposes only, are not forecasts, and actual results may differ.

###

 

- 8 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

     March 31,   December 31,   March 31,
     2019   2018   2018

Assets

      

Cash and due from banks

     $ 168,877       $ 144,008       $ 101,714  

Interest-earning balances due from Federal Reserve

     3,337       19,940       354,524  
  

 

 

 

 

 

 

 

 

 

 

 

Total cash and cash equivalents

     172,214       163,948       456,238  
  

 

 

 

 

 

 

 

 

 

 

 

Interest-earning balances due from depository institutions

     7,420       7,670       10,100  

Investment securities available-for-sale

     1,673,501       1,734,085       1,941,592  

Investment securities held-to-maturity

     733,464       744,440       798,284  
  

 

 

 

 

 

 

 

 

 

 

 

Total investment securities

     2,406,965       2,478,525       2,739,876  
  

 

 

 

 

 

 

 

 

 

 

 

Investment in stock of Federal Home Loan Bank (FHLB)

     17,688       17,688       17,688  

Loans and lease finance receivables

     7,606,863       7,764,611       4,794,983  

Allowance for loan losses

     (65,201     (63,613     (59,935
  

 

 

 

 

 

 

 

 

 

 

 

Net loans and lease finance receivables

     7,541,662       7,700,998       4,735,048  
  

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

     55,833       58,193       45,542  

Bank owned life insurance (BOLI)

     222,010       220,758       146,702  

Intangibles

     50,927       53,784       6,507  

Goodwill

     666,539       666,539       116,564  

Other assets

     163,699       161,050       81,895  
  

 

 

 

 

 

 

 

 

 

 

 

Total assets

     $     11,304,957       $     11,529,153       $ 8,356,160  
  

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

      

Liabilities:

      

Deposits:

      

Noninterest-bearing

     $ 5,098,822       $ 5,204,787       $ 4,062,691  

Investment checking

     426,983       460,972       433,725  

Savings and money market

     2,612,996       2,629,787       1,840,929  

Time deposits

     515,319       531,944       372,090  
  

 

 

 

 

 

 

 

 

 

 

 

Total deposits

     8,654,120       8,827,490       6,709,435  

Customer repurchase agreements

     462,774       442,255       487,277  

Other borrowings

     153,000       280,000       -  

Junior subordinated debentures

     25,774       25,774       25,774  

Other liabilities

     118,362       102,444       66,816  
  

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

     9,414,030       9,677,963       7,289,302  

Stockholders’ Equity

      

Stockholders’ equity

     1,896,372       1,869,474       1,087,709  

Accumulated other comprehensive loss, net of tax

     (5,445     (18,284     (20,851
  

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

     1,890,927       1,851,190       1,066,858  
  

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

     $  11,304,957       $     11,529,153       $     8,356,160  
  

 

 

 

 

 

 

 

 

 

 

 

 

- 9 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED AVERAGE BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

     Three Months Ended
     March 31,
     2019   2018

Assets

    

Cash and due from banks

     $ 175,359       $ 125,638  

Interest-earning balances due from Federal Reserve

     11,114       124,678  
  

 

 

 

 

 

 

 

Total cash and cash equivalents

     186,473       250,316  
  

 

 

 

 

 

 

 

Interest-earning balances due from depository institutions

     7,581       14,098  

Investment securities available-for-sale

     1,698,704       2,034,191  

Investment securities held-to-maturity

     737,516       811,954  
  

 

 

 

 

 

 

 

Total investment securities

     2,436,220       2,846,145  
  

 

 

 

 

 

 

 

Investment in stock of FHLB

     17,688       17,688  

Loans and lease finance receivables

     7,662,573       4,789,943  

Allowance for loan losses

     (63,610     (59,820
  

 

 

 

 

 

 

 

Net loans and lease finance receivables

     7,598,963       4,730,123  
  

 

 

 

 

 

 

 

Premises and equipment, net

     57,170       46,034  

Bank owned life insurance (BOLI)

     221,171       146,574  

Intangibles

     52,777       6,722  

Goodwill

     666,539       116,564  

Other assets

     163,672       82,116  
  

 

 

 

 

 

 

 

Total assets

     $  11,408,254       $  8,256,380  
  

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

    

Liabilities:

    

Deposits:

    

Noninterest-bearing

     $ 5,085,764       $ 3,856,254  

Interest-bearing

     3,652,661       2,668,560  
  

 

 

 

 

 

 

 

Total deposits

     8,738,425       6,524,814  

Customer repurchase agreements

     506,743       543,997  

Other borrowings

     159,448       13,489  

Junior subordinated debentures

     25,774       25,774  

Other liabilities

     98,179       61,033  
  

 

 

 

 

 

 

 

Total liabilities

     9,528,569       7,169,107  

Stockholders’ Equity

    

Stockholders’ equity

     1,898,173       1,086,285  

Accumulated other comprehensive (loss) income, net of tax

     (18,488     988  
  

 

 

 

 

 

 

 

Stockholders’ equity

     1,879,685       1,087,273  
  

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

     $ 11,408,254       $ 8,256,380  
  

 

 

 

 

 

 

 

 

- 10 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

(Dollars in thousands, except per share amounts)

 

    

        Three Months Ended        

     March 31,
     2019   2018

Interest income:

    

Loans and leases, including fees

     $ 99,687       $  55,196  

Investment securities:

    

Investment securities available-for-sale

     10,645       11,868  

Investment securities held-to-maturity

     4,525       4,765  
  

 

 

 

 

 

 

 

Total investment income

     15,170       16,633  

Dividends from FHLB stock

     332       332  

Interest-earning deposits with other institutions

     94       536  
  

 

 

 

 

 

 

 

Total interest income

     115,283       72,697  
  

 

 

 

 

 

 

 

Interest expense:

    

Deposits

     3,871       1,525  

Borrowings and junior subordinated debentures

     1,876       651  
  

 

 

 

 

 

 

 

Total interest expense

     5,747       2,176  
  

 

 

 

 

 

 

 

Net interest income before provision for (recapture of) loan losses

     109,536       70,521  

Provision for (recapture of) loan losses

     1,500       (1,000
  

 

 

 

 

 

 

 

Net interest income after provision for (recapture of) loan losses

     108,036       71,521  
  

 

 

 

 

 

 

 

Noninterest income:

    

Service charges on deposit accounts

     5,141       4,045  

Trust and investment services

     2,182       2,157  

Gain on OREO, net

     105       3,540  

Gain on sale of building, net

     4,545       -  

Other

     4,330       3,174  
  

 

 

 

 

 

 

 

Total noninterest income

     16,303       12,916  
  

 

 

 

 

 

 

 

Noninterest expense:

    

Salaries and employee benefits

     29,302       22,314  

Occupancy and equipment

     5,615       4,192  

Professional services

     1,925       1,530  

Software licenses and maintenance

     2,422       1,760  

Marketing and promotion

     1,394       1,356  

Amortization of intangible assets

     2,857       331  

Acquisition related expenses

     3,149       803  

Other

     4,940       3,660  
  

 

 

 

 

 

 

 

Total noninterest expense

     51,604       35,946  
  

 

 

 

 

 

 

 

Earnings before income taxes

     72,735       48,491  

Income taxes

     21,093       13,578  
  

 

 

 

 

 

 

 

Net earnings

     $ 51,642       $ 34,913  
  

 

 

 

 

 

 

 

Basic earnings per common share

     $ 0.37       $ 0.32  
  

 

 

 

 

 

 

 

Diluted earnings per common share

     $ 0.37       $ 0.32  
  

 

 

 

 

 

 

 

Cash dividends declared per common share

     $ 0.18       $ 0.14  
  

 

 

 

 

 

 

 

 

- 11 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands, except per share amounts)

 

     Three Months Ended
     March 31,
     2019    2018

Interest income - tax equivalent (TE)

     $ 115,738         $ 73,228   

Interest expense

     5,747         2,176   
  

 

 

 

  

 

 

 

Net interest income - (TE)

     $ 109,991         $ 71,052   
  

 

 

 

  

 

 

 

Return on average assets, annualized

     1.84%         1.71%   

Return on average equity, annualized

     11.14%         13.02%   

Efficiency ratio [1]

     41.01%         43.08%   

Noninterest expense to average assets, annualized

     1.83%         1.77%   

Yield on average loans

     5.27%         4.67%   

Yield on average earning assets (TE)

     4.62%         3.80%   

Cost of deposits

     0.18%         0.09%   

Cost of deposits and customer repurchase agreements

     0.20%         0.11%   

Cost of funds

     0.25%         0.12%   

Net interest margin (TE)

     4.39%         3.68%   

[1] Noninterest expense divided by net interest income before provision for loan losses plus noninterest income.

 

Weighted average shares outstanding

     

Basic

     139,615,195         109,858,684   

Diluted

     139,831,429         110,223,288   

Dividends declared

     $ 25,168         $ 15,434   

Dividend payout ratio [2]

     48.74%         44.21%   

[2] Dividends declared on common stock divided by net earnings.

           

Number of shares outstanding - (end of period)

     140,009,185         110,259,046   

Book value per share

     $ 13.51         $ 9.68   

Tangible book value per share

     $ 8.38         $ 8.56   
     March 31,
     2019    2018

Nonperforming assets:

     

Nonaccrual loans

     $ 16,714         $ 6,263   

Loans past due 90 days or more and still accruing interest

             

Troubled debt restructured loans (nonperforming)

     277         3,909   

Other real estate owned (OREO), net

     2,275          
  

 

 

 

  

 

 

 

Total nonperforming assets

     $ 19,266         $ 10,172   
  

 

 

 

  

 

 

 

Troubled debt restructured performing loans

     $ 3,299         $ 4,285   
  

 

 

 

  

 

 

 

Percentage of nonperforming assets to total loans outstanding and OREO

     0.25%         0.21%   

Percentage of nonperforming assets to total assets

     0.17%         0.12%   

Allowance for loan losses to nonperforming assets

     338.43%         589.22%   
     Three Months Ended
     March 31,
     2019    2018

Allowance for loan losses:

     

 Beginning balance

     $ 63,613         $ 59,585   

Total charge-offs

     (99)        (7)  

Total recoveries on loans previously charged-off

     187         1,357   
  

 

 

 

  

 

 

 

Net recoveries

     88         1,350   

Provision for (recapture of) loan losses

     1,500         (1,000)  
  

 

 

 

  

 

 

 

Allowance for loan losses at end of period

     $ 65,201         $ 59,935   
  

 

 

 

  

 

 

 

Net recoveries to average loans

     0.001%         0.028%   

 

- 12 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands, except per share amounts)

 

Quarterly Common Stock Price

 

     2019    2018    2017
Quarter End    High    Low    High    Low    High    Low

March 31,

     $     23.18        $     19.94        $     25.14        $     21.64        $     24.63        $     20.58  

June 30,

     -            -            $ 24.11        $ 21.92        $ 22.85        $ 19.90  

September 30,

     -            -            $ 24.97        $ 22.19        $ 24.29        $ 19.58  

December 31,

     -            -            $ 23.51        $ 19.21        $ 25.49        $ 22.25  

Quarterly Consolidated Statements of Earnings

 

     Q1    Q4    Q3    Q2   Q1
     2019    2018    2018    2018   2018

Interest income

             

Loans and leases, including fees

     $     99,687        $     100,902        $     79,818        $     57,368       $     55,196  

Investment securities and other

     15,596        16,818        16,820        17,437       17,501  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Total interest income

     115,283        117,720        96,638        74,805       72,697  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Interest expense

             

Deposits

     3,871        3,784        2,967        1,549       1,525  

Other borrowings

     1,876        920        851        568       651  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Total interest expense

     5,747        4,704        3,818        2,117       2,176  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Net interest income before provision for (recapture of) loan losses

     109,536        113,016        92,820        72,688       70,521  

Provision for (recapture of) loan losses

     1,500        3,000        500        (1,000     (1,000
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Net interest income after provision for (recapture of) loan losses

     108,036        110,016        92,320        73,688       71,521  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Noninterest income

     16,303        10,758        10,112        9,695       12,916  

Noninterest expense

     51,604        60,831        48,880        34,254       35,946  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Earnings before income taxes

     72,735        59,943        53,552        49,129       48,491  

Income taxes

     21,093        16,784        14,994        13,756       13,578  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Net earnings

     $ 51,642        $ 43,159        $ 38,558        $ 35,373       $ 34,913  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

 

 

 

Effective tax rate

     29.00%        28.00%        28.00%        28.00%       28.00%  

Basic earnings per common share

     $ 0.37        $ 0.31        $ 0.30        $ 0.32       $ 0.32  

Diluted earnings per common share

     $ 0.37        $ 0.31        $ 0.30        $ 0.32       $ 0.32  

Cash dividends declared per common share

     $ 0.18        $ 0.14        $ 0.14        $ 0.14       $ 0.14  

Cash dividends declared

     $ 25,168        $ 19,697        $ 19,628        $ 15,444       $ 15,434  

 

- 13 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands)

Loan Portfolio by Type

 

     March 31,   December 31,   September 30,   June 30,   March 31,
     2019   2018   2018   2018   2018

Commercial and industrial

     $ 957,742       $ 1,002,728       $     1,022,365       $ 509,750       $ 515,137  

SBA

     339,192       351,301       358,338       122,359       124,788  

Real estate:

          

Commercial real estate

     5,402,049       5,408,636       5,283,719       3,471,244       3,435,491  

Construction

     121,912       122,782       123,274       84,400       79,898  

SFR mortgage

     285,928       296,649       292,666       237,308       237,776  

Dairy & livestock and agribusiness

     322,321       394,543       304,798       268,489       276,389  

Municipal lease finance receivables

     61,249       64,186       67,581       67,721       67,892  

Consumer and other loans

     120,949       128,614       134,982       61,060       64,387  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans

     7,611,342       7,769,439       7,587,723       4,822,331       4,801,758  

Less:

          

Purchase accounting discount on PCI loans

     -       -       -       -       (1,074

Deferred loan fees, net

     (4,479     (4,828     (5,264     (5,375     (5,701
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross loans, net of deferred loan fees and discounts

     7,606,863       7,764,611       7,582,459       4,816,956       4,794,983  

Allowance for loan losses

     (65,201     (63,613     (60,007     (59,583     (59,935
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans

     $     7,541,662        $ 7,700,998       $ 7,522,452       $     4,757,373       $     4,735,048  
  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Composition by Type and Customer Repurchase Agreements

 

     March 31,    December 31,    September 30,    June 30,    March 31,
     2019    2018    2018    2018    2018

Noninterest-bearing

     $     5,098,822        $ 5,204,787        $ 5,224,154        $ 3,980,666        $ 4,062,691  

Investment checking

     426,983        460,972        455,388        432,455        433,725  

Savings and money market

     2,612,996        2,629,787        2,818,386        1,759,684        1,840,929  

Time deposits

     515,319        531,944        611,898        362,501        372,090  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total deposits

     8,654,120        8,827,490        9,109,826        6,535,306        6,709,435  

Customer repurchase agreements

     462,774        442,255        399,477        384,054        487,277  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total deposits and customer repurchase agreements

     $ 9,116,894        $ 9,269,745        $ 9,509,303        $     6,919,360        $     7,196,712  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

 

- 14 -


CVB FINANCIAL CORP. AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

(Unaudited)

(Dollars in thousands)

 

Nonperforming Assets and Delinquency Trends

 

     March 31,    December 31,    September 30,    June 30,    March 31,
     2019    2018    2018    2018    2018

Nonperforming loans:

              

Commercial and industrial

     $ 8,388        $ 7,490        $ 3,026        $ 204        $ 272  

SBA

     4,098        2,892        3,005        574        589  

Real estate:

              

Commercial real estate

     1,134        6,068        5,856        6,517        6,746  

Construction

     -        -        -        -        -  

SFR mortgage

     2,894        2,937        2,961        1,578        1,309  

Dairy & livestock and agribusiness

     -        78        775        800        818  

Consumer and other loans

     477        486        807        509        438  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 16,991        $ 19,951        $ 16,430        $ 10,182        $ 10,172  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.22%        0.26%        0.22%        0.21%        0.21%  

Past due 30-89 days:

              

Commercial and industrial

     $ 369        $ 909        $ 274        $ -        $ -  

SBA

     601        1,307        123        -        -  

Real estate:

              

Commercial real estate

     124        2,789        -        -        -  

Construction

     -        -        -        -        -  

SFR mortgage

     -        285        -        -        680  

Dairy & livestock and agribusiness

     -        -        -        -        -  

Consumer and other loans

     101        -        98        47        63  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 1,195        $ 5,290        $ 495        $ 47        $ 743  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.02%        0.07%        0.01%        0.001%        0.02%  

OREO:

              

Real estate:

              

Commercial real estate

     $ 2,275        $ -        $ -        $ -        $ -  

Construction

     -        -        -        -        -  

SFR mortgage

     -        420        420        -        -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total

     $ 2,275        $ 420        $ 420        $ -        $ -  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

Total nonperforming, past due, and OREO

     $     20,461        $ 25,661        $ 17,345        $     10,229        $     10,915  
  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

  

 

 

 

% of Total gross loans

     0.27%        0.33%        0.23%        0.21%        0.23%  

 

- 15 -


Tangible Book Value Reconciliations (Non-GAAP)

The tangible book value per share is a Non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. The following is a reconciliation of tangible book value to the Company stockholders’ equity computed in accordance with GAAP, as well as a calculation of tangible book value per share as of March 31, 2019 and 2018.

 

     March 31,
     2019   2018
     (Dollars in thousands, except per share amounts)

Stockholders’ equity

     $ 1,890,927        $ 1,066,858   

Less: Goodwill

     (666,539)       (116,564)  

Less: Intangible assets

     (50,927)       (6,507)  
  

 

 

 

 

 

 

 

Tangible book value

     $ 1,173,461        $ 943,787   

Common shares issued and outstanding

     140,009,185        110,259,046   
  

 

 

 

 

 

 

 

Tangible book value per share

     $ 8.38        $ 8.56   
  

 

 

 

 

 

 

 

 

- 16 -


Reconciliations of Adjusted Efficiency Ratio and Noninterest Expense to Average Assets Ratio (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Noninterest expense for the three months ended March 31, 2019 and 2018 included acquisition related expenses of $3.1 million and $803,000, respectively. We believe that presenting the efficiency ratio and noninterest expense to average assets ratio, excluding acquisition expenses, provides additional clarity to the users of financial statements regarding core net income.

 

     Three Months Ended  
     March 31,  
     2019     2018  
     (Dollars in thousands)  

Total noninterest expense

     $ 51,604        $ 35,946   

Acquisition related expenses

     (3,149)       (803)  
  

 

 

   

 

 

 

Adjusted total noninterest expense, excluding acquisition expenses

     $ 48,455        $ 35,143   
  

 

 

   

 

 

 

Net interest income before provision for (recapture of) loan losses

     $ 109,536        $ 70,521   

Total noninterest income

     16,303        12,916   

Average total assets

     11,408,254        8,256,380   

Efficiency ratio [1]

     41.01%        43.08%   

Adjusted efficiency ratio, excluding acquisition expenses

     38.51%        42.12%   

Noninterest expense to average assets, annualized

     1.83%        1.77%   

Adjusted noninterest expense to average assets, excluding acquisition expenses, annualized

     1.72%        1.73%   

[1] Noninterest expense divided by net interest income before provision for loan losses plus noninterest income.

 

- 17 -


Return on Average Tangible Common Equity Reconciliations (Non-GAAP)

The return on average tangible common equity is a non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance. The following is a reconciliation of net income, adjusted for tax-effected amortization of intangibles, to net income computed in accordance with GAAP; a reconciliation of average tangible common equity to the Company’s average stockholders’ equity computed in accordance with GAAP; as well as a calculation of return on average tangible common equity.

 

     Three Months Ended  
     March 31,  
     2019      2018  
     (Dollars in thousands)  

Net Income

     $ 51,642         $ 34,913   

Add: Amortization of intangible assets

     2,857         331   

Less: Tax effect of amortization of intangible assets [1]

     (845)        (98)  
  

 

 

    

 

 

 

Tangible net income

     $ 53,654         $ 35,146   
  

 

 

    

 

 

 

Average stockholders’ equity

     $ 1,879,685         $ 1,087,273   

Less: Average goodwill

     (666,539)        (116,564)  

Less: Average intangible assets

     (52,777)        (6,722)  
  

 

 

    

 

 

 

Average tangible common equity

     $ 1,160,369         $ 963,987   
  

 

 

    

 

 

 

Return on average equity, annualized

     11.14%         13.02%   

Return on average tangible common equity, annualized

     18.75%         14.79%   

[1] Tax effected at respective statutory rates.

 

- 18 -


Reconciliations of Adjusted Yield on Average Loans, Yield on Average Earning Assets and NIM (Non-GAAP)

We use certain non-GAAP financial measures to provide supplemental information regarding our performance. Net interest income for the three months ended March 31, 2019 and 2018 included a yield adjustment of $7.2 million and $2.3 million, respectively. These yield adjustments relate to discount accretion on acquired loans and nonrecurring nonaccrual interest paid, and are reflected in the Company’s net interest margin. We believe that presenting net interest income and the net interest margin excluding these yield adjustments provides additional clarity to the users of financial statements regarding core net interest income and net interest margin.

 

     Three Months Ended
March 31,
 
     2019      2018  
     (Dollars in thousands)  

Yield on Average Loans

     

Loan interest income

     $ 99,687         $ 55,196   

Less: Discount accretion on acquired loans

     (7,200)        (1,523)  

Less: Nonrecurring nonaccrual interest paid

     -             (762)  
  

 

 

    

 

 

 

Adjusted loan interest income

     $ 92,487         $ 52,911   
  

 

 

    

 

 

 

Average loans and lease finance receivables, net of discount on acquired loans

     $ 7,662,573         $ 4,789,943   

Add: Average discount on acquired loans

     77,625         9,168   
  

 

 

    

 

 

 

Average gross loans and lease finance receivables

     $ 7,740,198         $ 4,799,111   
  

 

 

    

 

 

 

Yield on average loans

     5.27%         4.67%   

Adjusted yield on average loans

     4.84%         4.47%   

Yield on Average Earning Assets (TE)

     

Total interest income (TE)

     $ 115,738         $ 73,228   

Less: Discount accretion on acquired loans

     (7,200)        (1,523)  

Less: Nonrecurring nonaccrual interest paid

     -             (762)  
  

 

 

    

 

 

 

Adjusted total interest income (TE)

     $ 108,538         $ 70,943   
  

 

 

    

 

 

 

Average total interest-earning assets

     $ 10,135,176         $ 7,792,552   

Add: Average discount on acquired loans

     77,625         9,168   
  

 

 

    

 

 

 

Adjusted average total interest-earning assets

     $ 10,212,801         $ 7,801,720   
  

 

 

    

 

 

 

Yield on average earning assets (TE)

     4.62%         3.80%   

Adjusted yield on average earning assets (TE)

     4.30%         3.67%   

Net Interest Margin (TE)

     

Net interest income (TE)

     $ 109,991         $ 71,052   

Less: Discount accretion on acquired loans

     (7,200)        (1,523)  

Less: Nonrecurring nonaccrual interest paid

     -             (762)  
  

 

 

    

 

 

 

Adjusted net interest income (TE)

     $ 102,791         $ 68,767   
  

 

 

    

 

 

 

Average total interest-earning assets

     $ 10,135,176         $ 7,792,552   

Add: Average discount on acquired loans

     77,625         9,168   
  

 

 

    

 

 

 

Adjusted average total interest-earning assets

     $      10,212,801         $      7,801,720   
  

 

 

    

 

 

 

Net interest margin (TE)

     4.39%         3.68%   

Adjusted net interest margin (TE)

     4.07%         3.56%   

 

- 19 -