EX-99.1 2 exhibit991_march2024earnin.htm EX-99.1 Document
Exhibit 99.1

imagea.jpg
Monday, April 22, 2024
FOR IMMEDIATE RELEASE


WaFd Reports Second Quarter Fiscal 2024 Results Following Completion of Merger of Luther Burbank Corporation

SEATTLE, WASHINGTON – WaFd, Inc. (Nasdaq: WAFD) (the "Company"), parent company of Washington Federal Bank ("WaFd Bank" or the "Bank"), today announced quarterly earnings after successfully completing the merger of California-based Luther Burbank Corporation ("LBC").
Earnings for the quarter ended March 31, 2024 were $15,888,000, a decrease of 73% from net earnings of $58,453,000 for the quarter ended December 31, 2023 and a decrease of 76% from net earnings of $65,934,000 for the quarter ended March 31, 2023. After the effect of dividends on preferred stock, net income available for common shareholders was $0.17 per diluted share for the quarter ended March 31, 2024, compared to $0.85 per diluted share for the quarter ended December 31, 2023, a $0.68 or 80% decrease, and $0.95 per diluted share for the quarter ended March 31, 2023, a $0.78 or 82% decrease in fully diluted earnings per common share. For the quarter ended March 31, 2024, return on common shareholders' equity was 2.09% and return on assets was 0.26%. These results reflect merger-related costs and certain non-operating expenses of $51.1 million for the quarter. Adjusted for these expenses, return on common shareholders' equity for the quarter ended March 31, 2024 was 8.7% compared to 10.21% for the quarter ended December 31, 2023 and 12.01% for the quarter ended March 31, 2023. Adjusted, return on assets for the quarter ended March 31, 2024 was 0.9% compared to 1.0% for the previous quarter and 1.2% for the same quarter in the prior year. For a reconciliation, see the Non-GAAP Financial Measures section below.
President and CEO Brent Beardall commented, "In the future, when we look back at the acquisition of Luther Burbank, we will see the addition of this $8 billion asset franchise in California as a transformational event for WaFd Bank. As expected, there is a lot of noise in the
1



quarter so we have provided disclosures showing what earnings would have been without the merger costs and certain non-operating income and expenses. Absent these items, net income would have been $54.8 million, a 6% decrease from the December quarter. While the continuation of the challenging interest rate environment has made strategic execution more difficult, we remain excited by the potential of this purchase.
I am especially proud of how quickly we were able to complete this acquisition once regulatory approval was granted. We closed on the acquisition of LBC on February 29, 2024. The next day, Friday March 1st, we started the systems conversions and branch re-branding and completed the work just two days later, opening our doors March 4th as WaFd branches operating on WaFd's core systems. To my knowledge this was one of, if not the fastest close-to-conversion in modern history for U.S. banking for transactions over $1 billion. Speed only matters if you are able to execute with quality and our teams, especially our front-line bankers in the California branches and the support teams in operations and technology, were remarkably successful executing the conversion plan. The best indicator of this success is the behavior of the impacted clients. From conversion until quarter end, deposit accounts are down only 1.1%.
A lot has changed since we announced the acquisition of LBC in November 2022. Importantly, we have identified a portion of the LBC multifamily loan portfolio (up to $3.2 billion) that would be attractive to potential buyers and have initiated a program to sell these loans. We have engaged a third party to facilitate this process. There has been a lot of interest in these loans, we are working through the bidding process and expect to execute on the sale in the next few months. We are mindful of the benefits of selling these loans, the resulting liquidity and the options going forward, whether to pay down debt, originate new loans or a combination of both. Ultimately, the amount of loans sold is dependent on price and certainty for execution.
An acquisition of the size of LBC is meaningful for WaFd; their assets were 34% of standalone WaFd assets. Why did we do it? Why take the risk? We believe this acquisition will accrue to the benefit of our clients, our communities, our shareholders and our employees. Now that it is substantially complete, we believe common shareholders will experience earnings per share accretion of 8% in fiscal 2025 and 16% in fiscal 2026. These estimates factor in the redeployment of the funds received in the potential loan sale into higher yielding assets.
2



Projections that lead to those returns are contained in the Non-GAAP Financial Measures section below.
We are grateful to be one of the strongest regional banks in the now nine western states in which we operate. Our value proposition is straightforward, we provide relationship banking to our clients through a platform that is large enough to be meaningful but small enough to be nimble and responsive to our clients. We are more optimistic today about our future prospects than any time in my 24 years at WaFd.
There have been significant changes in interest rates and market values of assets since the merger announcement and the table below calls out what we were expecting in November of 2022 compared to what we are expecting today."
At Announcement Nov 2022Estimate as of March 31, 2024
EPS Accretion7.9% accretion subsequent full fiscal year8% accretion for FY 2025, subsequent full fiscal year
Cost savings25% of LBC's 2023 non-interest expense. Phased in 50% in the first year.45% or $31 million immediate savings
Merger costs - pre tax$37 millionUnder $30 million
Discount on LBC loans$202 million$472 million
Merger consideration value$654 million$466 million
Goodwill$108 million$106 million
December 31, 2023March 31, 2024
Tangible Common Equity Per Share*$28.05$26.64
*Metric is a non-GAAP Financial Measure. See page 13 for additional information on our use of Non-GAAP Financial Measures.

As a result of the merger on February 29, 2024, the Company's balances as of March 31, 2024 reflect the newly combined entity and the activity for the quarter then ended include one month of LBC-related activity. Given this, the Company's financial results are not directly comparable to prior reported periods. Total assets were $30.1 billion as of March 31, 2024,
3



compared to $22.5 billion at September 30, 2023, primarily due to the addition of $7.7 billion of LBC assets at fair value on February 29, 2024.
Net loans held for investment increased by $3.3 billion, or 19.0%, from September 30, 2023 to March 31, 2024 reflecting the addition of LBC loans with a fair value of $3.2 billion. The fair value of total loans obtained in the merger was $6.2 billion. The Company has identified approximately $3.2 billion of the acquired multifamily loans to sell and has classified these as Loans Held for Sale at fair value.
Cash and cash equivalents as of March 31, 2024 increased by $525.1 million, or 53.5%, since September 30, 2023. Investment securities increased by $477.3 million during the quarter due to the addition of $529.2 million in securities obtained in the merger.
Customer deposits totaled $21.3 billion as of March 31, 2024, an increase of 32.8% since September 30, 2023 due to $5.6 billion in deposits obtained in the merger. Transaction accounts increased by $1.6 billion or 14.6% during that period, while time deposits increased $3.7 billion or 69.7% as 66% of the LBC deposit portfolio was time deposits. As a result of this mix, the percentage of the Company’s transaction accounts at March 31, 2024 decreased to 57.8% compared to 67.0% at September 30, 2023. Core deposits, defined as all transaction accounts and time deposits less than $250,000, totaled 82.1% of deposits at March 31, 2024. Deposits that are uninsured or not collateralized were 25.5% as of March 31, 2024, a slight decrease from 25.7% as of September 30, 2023.
Borrowings totaled $5.3 billion as of March 31, 2024, up from $3.7 billion at September 30, 2023 with $1.4 billion attributable to the merger. The Company also assumed additional debt in connection with the merger in the form of approximately $50 million in floating rate junior subordinated debentures, due June 2036 and June 2037, and $94 million in 6.5% senior unsecured term notes maturing September 30, 2024. The effective weighted average interest rate of the combined borrowings and debt was 4.48% as of March 31, 2024, compared to 3.98% at September 30, 2023 as a result of adding the LBC borrowings.
The Company had loan originations of $0.8 billion for the second fiscal quarter of 2024, compared to $1.0 billion of originations in the same quarter one year ago. Offsetting loan
4



originations in each of these quarters were loan repayments of $1.0 billion and $1.1 billion, respectively. The Bank has intentionally slowed new loan production to temper net loan growth. Commercial loans represented 77% of all loan originations during the second fiscal quarter of 2024 and consumer loans accounted for the remaining 23%. Commercial loans are viewed by the Bank as preferable; they generally have floating interest rates and shorter durations. The weighted average interest rate on the loan portfolio was 5.02% as of March 31, 2024, a decrease from 5.22% as of September 30, 2023, due primarily to adding the lower yielding LBC portfolio.
Credit quality continues to be monitored closely in light of the shifting economic and monetary environment. As of March 31, 2024, non-performing assets were $68 million, or 0.2% of total assets, from $58 million, or 0.3%, at September 30, 2023. The percentage of delinquent loans was 0.4% of total loans for both March 31, 2024 and September 30, 2023 as a result of the increased loan balance. The following table shows the effect the merger had on the change in non-performing assets and delinquencies.
Non-Performing AssetsDelinquencies
(In thousands)
Balance at September 30, 2023$57,924 $63,315 
Decrease in balance(2,536)(5,258)
Balance at December 31, 202355,388 58,057 
Merger-related additions13,487 23,258 
Decrease in balance(514)(5,267)
Balance at March 31, 2024$68,361 $76,048 

The allowance for credit losses including the reserve for unfunded commitments ("ACL") totaled $225 million as of March 31, 2024, and was 1.00% of gross loans outstanding, as compared to $202 million, or 1.04% of gross loans outstanding, as of September 30, 2023. The increase in the ACL reflects the $16.0 million provision recorded on LBC loans held for investment that are not credit deteriorated and the $7.4 million estimated lifetime credit losses for those that are considered purchased credit deteriorated ("PCD"). Net charge-offs were $146,000 for the second fiscal quarter of 2024, compared to net charge-offs of $6 million for the prior year same quarter.
5



The Company paid quarterly dividends on Series A preferred stock on January 15, 2024 and April 15, 2024. On March 8, 2024, the Company paid a regular cash dividend on common stock of $0.26 per share, which represented the 164th consecutive quarterly cash dividend. During the quarter, the Company repurchased 7,837 shares of common stock at a weighted average price of $30.38 per share and has authorization to repurchase 1,853,453 additional shares. Tangible common shareholders' equity per share decreased by $1.41, or 5.0%, to $26.64 since September 30, 2023. Over the past 12 months, tangible book value decreased per share by $0.21 or 0.8%. The ratio of total tangible shareholders' equity to tangible assets decreased to 8.31% as of March 31, 2024. See the reconciliation for these non-GAAP measures starting on page 13.
Net interest income was $159 million for the second fiscal quarter of 2024, a decrease of $16.4 million or 9.4% from the same quarter in the prior year. The decrease in net interest income was primarily due to the 129 basis point increase in the average rate paid on interest-bearing liabilities outpacing the 38 basis point increase in the average rate earned on interest-earning assets. Net interest income also increased by $6.4 million compared to the quarter ended December 31, 2023 due to a larger increase in the average interest earning assets than the increase in interest bearing liabilities as a result of the merger. Net interest margin was 2.73% in the second fiscal quarter of 2024 compared to 2.91% for the quarter ended December 31, 2023 and 3.51% for the prior year quarter.
Total other income was $13.4 million for the second fiscal quarter of 2024 compared to $10.1 million in the prior year same quarter. The increase is primarily due to recording $1.8 million less unrealized losses for certain equity method investments in the current quarter compared to the quarter ended March 31, 2023. Small increases in insurance agency commissions recognized by the WAFD Insurance Group and increased fees earned as a result of the merger account for the remaining change.
Total other expense was $133.7 million in the second fiscal quarter of 2024, an increase of $36.8 million, or 38.0%, from the prior year's quarter. Compensation expense increased as a result of $19 million in merger-related retention, severance and change-in-control expenses combined with a larger post-merger workforce. FDIC premiums increased $3.9 million compared
6



to the same period last year and included a $1.8 million expense for an FDIC special assessment. Total other expense also increased by $10.9 million compared to the same quarter in the prior year. This is largely due to $5.9 million in merger related expenses in the quarter as well as $5 million in non-operating expenses including a $2 million charitable donation and $3 million in accruals related to legal and compliance related items.
The Company recorded a provision for credit losses of $16.0 million in the second fiscal quarter of 2024, compared to a provision for credit losses of $3.5 million in the same quarter of fiscal 2023. The provision for loan losses in the quarter ended March 31, 2024 represents the preliminary lifetime loss estimate for the non-PCD loans obtained in the merger.
The Company’s efficiency ratio in the second fiscal quarter of 2024 was 58.5% (as adjusted, see Non-GAAP Financial Measures below), compared to 58.0% in the prior quarter and 52.3% for the same period one year ago.
Income tax expense totaled $5.1 million for the second fiscal quarter of 2024, as compared to $18.6 million for the prior year same quarter. The effective tax rate for the quarter ended March 31, 2024 was 24.21% compared to 20.81% for the year ended September 30, 2023. Although the Company’s effective tax rate may vary from the statutory rate mainly due to state taxes, tax-exempt income and tax-credit investments, much of the change in the current quarter resulted specifically from the merger and consideration of California State and Local taxes.
WaFd Bank is headquartered in Seattle, Washington, and has 210 branches in nine western states. To find out more about WaFd Bank, please visit our website www.wafdbank.com. The Company uses its website to distribute financial and other material information about the Company.
7


WAFD, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(UNAUDITED)
March 31, 2024September 30, 2023
 (In thousands, except share and ratio data)
ASSETS
Cash and cash equivalents$1,505,771 $980,649 
Available-for-sale securities, at fair value2,438,114 1,995,097 
Held-to-maturity securities, at amortized cost457,882 423,586 
Loans receivable, net of allowance for loan losses of $201,577 and $177,20720,795,259 17,476,550 
Loans held for sale2,993,658 — 
Interest receivable115,484 87,003 
Premises and equipment, net243,465 237,011 
Real estate owned4,245 4,149 
FHLB stock160,817 126,820 
Bank owned life insurance264,043 242,919 
Intangible assets, including goodwill of $411,401 and $304,750453,539 310,619 
Federal and state income tax assets, net146,833 8,479 
Other assets561,178 581,793 
$30,140,288 $22,474,675 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Transaction deposits$12,338,862 $10,765,313 
Time deposits9,000,911 5,305,016 
Total customer deposits21,339,773 16,070,329 
Borrowings5,345,518 3,650,000 
Junior subordinated deferrable debentures50,254 — 
Senior debt
$95,000 face amount, 6.5% interest rate, due September 30, 202493,729 — 
Advance payments by borrowers for taxes and insurance49,350 52,550 
Accrued expenses and other liabilities339,758 275,370 
27,218,382 20,048,249 
Shareholders’ equity
Preferred stock, $1.00 par value, 5,000,000 shares authorized; 300,000 and 300,000 shares issued; 300,000 and 300,000 shares outstanding300,000 300,000 
Common stock, $1.00 par value, 300,000,000 shares authorized; 153,834,612 and 136,466,579 shares issued; 81,405,391 and 64,736,916 shares outstanding153,835 136,467 
Additional paid-in capital2,143,343 1,687,634 
Accumulated other comprehensive income (loss), net of taxes51,935 46,921 
Treasury stock, at cost; 72,429,221 and 71,729,663 shares(1,629,512)(1,612,345)
Retained earnings1,902,305 1,867,749 
2,921,906 2,426,426 
$30,140,288 $22,474,675 
CONSOLIDATED FINANCIAL HIGHLIGHTS
Common shareholders' equity per share$32.21 $32.85 
Tangible common shareholders' equity per share1
26.64 28.05 
Shareholders' equity to total assets9.69 %10.80 %
Tangible shareholders' equity to tangible assets1
8.31 %9.55 %
Tangible shareholders' equity + allowance for credit losses to tangible assets1
8.99 %10.35 %
1Metric is a non-GAAP Financial Measure. See page 13 for additional information on our use of Non-GAAP Financial Measures.

8


WAFD, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(UNAUDITED)
As of
SUMMARY FINANCIAL DATAMarch 31, 2024December 31, 2023September 30, 2023June 30, 2023March 31, 2023
(In thousands, except share and ratio data)
Cash$1,505,771 $1,144,774 $980,649 $1,139,643 $1,118,544 
Loans receivable, net20,795,259 17,584,622 17,476,550 17,384,188 17,271,906 
Allowance for credit losses ("ACL")225,077 201,820 201,707 204,569 205,920 
Loans held for sale2,993,658 — — — — 
Available-for-sale securities, at fair value2,438,114 2,018,445 1,995,097 2,036,233 2,006,286 
Held-to-maturity securities, at amortized cost457,882 415,079 423,586 434,172 445,222 
Total assets30,140,288 22,640,122 22,474,675 22,552,588 22,325,211 
Transaction deposits12,338,862 10,658,064 10,765,313 11,256,575 11,880,343 
Time deposits9,000,911 5,380,723 5,305,016 4,863,849 3,980,605 
Borrowings5,489,501 3,875,000 3,650,000 3,750,000 3,800,000 
Total shareholders' equity2,921,906 2,452,004 2,426,426 2,394,066 2,375,117 
FINANCIAL HIGHLIGHTS
Common shareholders' equity per share$32.21 $33.49 $32.85 $32.36 $31.54 
Tangible common shareholders' equity per share2
$26.64 $28.65 $28.05 $27.58 $26.85 
Shareholders' equity to total assets9.69 %10.83 %10.80 %10.62 %10.64 %
Tangible shareholders' equity to tangible assets2
8.31 %9.59 %9.55 %9.37 %9.39 %
Tangible shareholders' equity + ACL to tangible assets2
8.99 %10.39 %10.35 %10.17 %10.19 %
Common shares outstanding81,405,391 64,254,700 64,736,916 64,721,190 65,793,099 
Preferred shares outstanding300,000 300,000 300,000 300,000 300,000 
Loans to customer deposits 1
97.45 %109.64 %108.75 %107.84 %108.90 %
CREDIT QUALITY1
ACL to gross loans1.00 %1.04 %1.03 %1.03 %1.02 %
ACL to non-accrual loans370.16 %445.93 %400.04 %370.09 %595.04 %
Non-accrual loans to net loans0.29 %0.26 %0.29 %0.32 %0.20 %
Non-accrual loans$60,806 $45,258 $50,422 $55,276 $34,606 
Non-performing assets to total assets0.23 %0.24 %0.26 %0.30 %0.21 %
Non-performing assets$68,361 $55,388 $57,924 $67,000 $46,785 
Criticized loans to net loans2.59 %2.27 %2.33 %2.42 %2.46 %
Criticized loans$537,802 $399,895 $407,086 $421,507 $424,539 
Substandard loans to net loans1.48 %1.74 %1.75 %1.71 %1.67 %
Substandard loans$307,412 $305,606 $305,179 $296,541 $289,259 
1Metrics include only loans held for investment. Loans held for sale are not included.
2Metric is a non-GAAP Measure. See page 13 for additional information on our use of Non-GAAP Financial Measures.
9


WAFD, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

 Three Months Ended March 31,Six Months Ended March 31,
 2024202320242023
 (In thousands, except share and ratio data)
INTEREST INCOME
Loans receivable$274,341 $222,957 $520,133 $426,903 
Mortgage-backed securities12,905 10,422 24,171 21,035 
Investment securities and cash equivalents31,580 21,967 61,368 40,827 
318,826 255,346 605,672 488,765 
INTEREST EXPENSE
Customer accounts116,164 52,123 212,835 83,769 
Borrowings, senior debt and junior subordinated debentures44,065 28,185 82,003 47,159 
160,229 80,308 294,838 130,928 
Net interest income158,597 175,038 310,834 357,837 
Provision (release) for credit losses16,000 3,500 16,000 6,000 
Net interest income after provision (release)142,597 171,538 294,834 351,837 
OTHER INCOME
Gain (loss) on sale of investment securities90 — 171 — 
Gain (loss) on termination of hedging derivatives6 26 115 26 
Loan fee income550 652 1,394 2,154 
Deposit fee income6,698 6,188 13,500 12,541 
Other income6,048 3,206 12,379 9,375 
13,392 10,072 27,559 24,096 
OTHER EXPENSE
Compensation and benefits73,155 51,444 122,996 100,514 
Occupancy10,918 10,918 20,289 21,020 
FDIC insurance premiums7,900 4,000 14,470 7,675 
Product delivery5,581 5,316 11,590 9,937 
Information technology12,883 12,785 25,749 25,114 
Other expense23,275 12,418 35,158 24,899 
133,712 96,881 230,252 189,159 
Gain (loss) on real estate owned, net(1,315)(199)511 (311)
Income before income taxes20,962 84,530 92,652 186,463 
Income tax provision5,074 18,596 18,311 41,020 
Net income15,888 65,934 74,341 145,443 
Dividends on preferred stock3,656 3,656 7,312 7,312 
Net income available to common shareholders$12,232 $62,278 $67,029 $138,131 
PER SHARE DATA
Basic earnings per common share$0.17 $0.95 $1.00 $2.11 
Diluted earnings per common share0.17 0.95 1.00 2.11 
Cash dividends per common share0.26 0.25 0.51 0.49 
Basic weighted average shares outstanding70,129,072 65,511,131 67,197,352 65,425,623 
Diluted weighted average shares outstanding70,164,558 65,551,185 67,225,099 65,510,275 
PERFORMANCE RATIOS
Return on average assets0.26 %1.21 %0.63 %1.36 %
Return on average common equity2.09 12.01 5.98 13.55 
Net interest margin2.73 3.51 2.82 3.60 
Efficiency ratio77.74 52.34 68.04 49.53 


10


WAFD, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)


 Three Months Ended
 March 31, 2024December 31, 2023September 30, 2023June 30, 2023March 31, 2023
 (In thousands, except share and ratio data)
INTEREST INCOME
Loans receivable$274,341 $245,792 $240,998 $232,167 $222,957 
Mortgage-backed securities12,905 11,266 11,695 10,454 10,422 
Investment securities and cash equivalents31,580 29,788 29,017 29,859 21,967 
318,826 286,846 281,710 272,480 255,346 
INTEREST EXPENSE
Customer accounts116,164 96,671 83,402 70,062 52,123 
Borrowings, senior debt and jr. subordinated debentures44,065 37,938 34,611 33,718 28,185 
160,229 134,609 118,013 103,780 80,308 
Net interest income158,597 152,237 163,697 168,700 175,038 
Provision (release) for credit losses16,000 — 26,500 9,000 3,500 
Net interest income after provision (release)142,597 152,237 137,197 159,700 171,538 
OTHER INCOME
Gain (loss) on sale of investment securities90 81 33 — — 
Gain (loss) on termination of hedging derivatives109 33 (926)26 
Loan fee income550 844 731 1,000 652 
Deposit fee income6,698 6,802 6,849 6,660 6,188 
Other income6,048 6,331 6,688 7,037 3,206 
13,392 14,167 14,334 13,771 10,072 
OTHER EXPENSE
Compensation and benefits73,155 49,841 45,564 50,456 51,444 
Occupancy10,918 9,371 10,115 10,444 10,918 
FDIC insurance premiums7,900 6,570 7,000 5,350 4,000 
Product delivery5,581 6,009 5,819 5,217 5,316 
Information technology12,883 12,866 12,672 11,661 12,785 
Other expense23,275 11,883 11,007 11,571 12,418 
133,712 96,540 92,177 94,699 96,881 
Gain (loss) on real estate owned, net(1,315)1,826 (235)722 (199)
Income before income taxes20,962 71,690 59,119 79,494 84,530 
Income tax provision5,074 13,237 8,911 17,719 18,596 
Net income15,888 58,453 50,208 61,775 65,934 
Dividends on preferred stock3,656 3,656 3,656 3,656 3,656 
Net income available to common shareholders$12,232 $54,797 $46,552 $58,119 $62,278 
PER SHARE DATA
Basic earnings per common share$0.17 $0.85 $0.72 $0.89 $0.95 
Diluted earnings per common share0.17 0.85 0.72 0.89 0.95 
Cash dividends per common share0.26 0.25 0.25 0.25 0.25 
Basic weighted average shares outstanding70,129,072 64,297,499 64,729,006 65,194,880 65,511,131 
Diluted weighted average shares outstanding70,164,558 64,312,110 64,736,864 65,212,846 65,551,185 
PERFORMANCE RATIOS
Return on average assets0.26 %1.04 %0.90 %1.12 %1.21 %
Return on average common equity2.09 10.21 8.73 11.09 12.01 
Net interest margin2.73 2.91 3.13 3.27 3.51 
Efficiency ratio77.74 58.02 51.78 51.90 52.34 
11



Non-GAAP Financial Measures and Management Projections
The Company has presented certain non-GAAP measures within this document to remove the effect of certain income and expenses to provide investors with information useful in understanding our financial performance. The Company considers these items to be non-operating in nature as they are items that Management does not consider indicative of the Company's on-going financial performance. We believe that the tables presented reflect our on-going performance in the periods presented and, accordingly, are useful to consider in addition to our GAAP financial results. These measures should not be considered a substitution for GAAP basis disclosures.
Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way they are calculated herein. Because of this, our non-GAAP financial measures may not be comparable to similar measures used by others. We caution investors not to place undue reliance on such measures. See the following unaudited tables for reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures.
Tangible MeasuresMarch 31, 2024September 30, 2023
(Unaudited - In thousands, except for ratio data)
Shareholders equity - GAAP$2,921,906 $2,426,426 
Less intangible assets - GAAP453,539 310,619 
Tangible shareholders' equity$2,468,367 $2,115,807 
Less preferred stock - GAAP300,000 300,000 
Tangible common shareholders' equity$2,168,367 $1,815,807 
Total assets - GAAP$30,140,288 $22,474,675 
Less intangible assets - GAAP453,539 310,619 
Tangible assets$29,686,749 $22,164,056 
Tangible Metrics
Common shares outstanding - GAAP81,405,391 64,736,916 
Tangible common equity per share$26.64 $28.05 
Tangible equity to tangible assets 8.31 %9.55 %
Allowance for credit losses$201,577 $179,320 
Tangible shareholders' equity + allowance for credit losses to tangible assets8.99 %10.35 %
12



Net Income Adjusted for Merger Expenses and Other Non-Operating ItemsThree Months Ended March 31, 2024Three Months
 Ended December 31, 2023
(Unaudited - In thousands, except for ratio data)
Other income adjustments
Distribution received on LBC equity method investment$(287)$— 
Loss on WaFd Bank equity method investment2,195 693 
Total other income adjustments$1,908 $693 
Other Expense adjustments
Merger related expenses$25,120 $516 
Select non-operating expenses:
   FDIC Special Assessment 1,800 500 
   Legal and Compliance Accruals3,000 — 
   Charitable Donation2,000 — 
6,800 500 
Total other expense adjustments$31,920 $1,016 
Net Income - GAAP$15,888 $58,453 
Preliminary ACL provision on LBC loans16,000 — 
Other income adjustments1,908 693 
Other expense adjustments31,920 1,016 
REO adjustments1,315 (1,826)
Income tax adjustment(12,274)22 
Net Income - non-GAAP$54,757 $58,358 
Dividend on preferred stock$3,656 $3,656 
Net Income available to common shareholders - non-GAAP$51,101 $54,702 
Basic weighted average number of shares outstanding - GAAP70,129,07264,297,499
Diluted weighted average number of shares outstanding - GAAP70,164,55864,312,110
Basic EPS - non-GAAP0.730.84
Diluted EPS - non-GAAP0.730.84

13



Adjusted Efficiency RatioThree Months Ended March 31, 2024Three Months
 Ended December 31, 2023
(Unaudited - In thousands, except for ratio data)
Efficiency ratio - GAAP77.7 %58.0 %
Other expense - GAAP$133,712 $96,540 
Deduct merger related expenses25,120 516 
Deduct select non-operating expenses6,800 500 
Other Expenses - non-GAAP$101,792 $95,524 
Other income - GAAP$13,392 $14,167 
Total other income adjustments1,908 693 
Other income - non-GAAP$15,300 $14,860 
Net Interest Income - GAAP$158,597 $152,237 
Other income - non-GAAP15,300 14,860 
Total Income - non-GAAP$173,897 $167,097 
Adjusted Efficiency Ratio58.5 %57.2 %
Adjusted ROA and ROEThree Months Ended March 31, 2024Three Months
 Ended December 31, 2023
(Unaudited - In thousands, except for ratio data)
Net Income - GAAP$15,888 $58,453 
Net income available to common shareholders - GAAP$12,232 $54,797 
Average Assets24,907,37622,381,459
Return on Assets0.26 %1.04 %
Average Common Equity2,338,4832,147,580
Return on common equity2.09 %10.21 %
Net Income - non-GAAP $54,756 $58,358 
Net income available to common shareholders - non-GAAP$51,100 $54,702 
Average Assets24,907,37622,381,459
Adjusted Return on Assets0.88 %1.04 %
Average Common Equity2,338,4832,147,580
Adjusted Return on common equity8.74 %10.19 %
14



The Company has presented certain forward-looking statements above. The following unaudited table presents a static projection to arrive at estimates for the accretive effect of LBC on the combined entity in fiscal 2025. The projection assumes no changes other than the effect of the redeployment funds on interest-earning assets as a result a potential loan sale and is not intended to represent a full financial projection for fiscal 2025.
2025 Post Merger ProjectionsLBCWAFD
Estimated BalanceEstimated YieldProjected InterestEstimated BalanceEstimated YieldProjected InterestCombined Earnings
(Unaudited - In thousands, except for per share and ratio data)
Interest Earning Assets$7,147,280 6.04 %$431,435 $21,204,221 5.45 %$1,155,981 $1,587,416 
Interest Bearing Liabilities6,963,185 4.42 %307,911 17,384,079 3.14 %545,615 853,526 
Total estimated net interest income184,095 123,524 3,820,142 610,366 733,890 
Estimated net noninterest income/expense/provision40,000 360,000 400,000 
Pre Tax Income83,524 250,366 333,890 
Income taxes20,046 60,088 80,134 
Net income63,478 190,278 253,756 
Dividends on preferred stock— 14,624 14,624 
Net income available to common shareholders$63,478 $175,654 $239,132 
WAFD shares outstanding17,089 64,317 81,406 
Projected EPS$2.73 $2.94 
Change in EPS$0.21 
EPS Accretion%

15



Important Cautionary Statements

The foregoing information should be read in conjunction with the financial statements, notes and other information contained in the Company’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
This press release contains statements about the Company’s future that are not statements of historical or current fact. These statements are “forward looking statements” for purposes of applicable securities laws and are based on current information and/or management's good faith belief as to future events. Words such as “expects,” “anticipates,” “believes,” “estimates,” “intends,” “forecasts,” “may,” “potential,” “projects,” and other similar expressions or future or conditional verbs such as “will,” “should,” “would,” and “could” are intended to help identify such forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward looking statements include, without limitation, statements related to the potential sale of approximately $3.2 billion of commercial real estate loans categorized as Held for Sale, and statements relating to the benefits to the Company and our shareholders of the LBC merger, including its anticipated effect on earnings per share. Although the Company believes any such statements are based on reasonable assumptions, forward-looking statements should not be read as a guarantee of future performance, and you are cautioned not to place undue reliance on any forward-looking statements. The Company undertakes no obligation to update or revise any forward-looking statement.
By their nature, forward-looking statements involve inherent risk and uncertainties including the following risks and uncertainties, and those risks and uncertainties more fully discussed under “Risk Factors” in the Company’s September 30, 2023 10-K, and Quarterly Reports on Form 10-Q which could cause actual performance to differ materially from that anticipated by any forward-looking statements. In particular, forward-looking statements relating to the potential sale of approximately $3.2 billion of commercial real estate loans categorized as Held for Sale are subject to risks and uncertainties that affect our ability to sell the loans, the anticipated timing of the sale, and the final purchase price for the assets,
16



including, without limitation continued fluctuations in interest rates, deteriorating economic conditions or declines in the real estate market, and regulatory limitations. Other forward-looking statements relating to our financial condition or operations are subject to risks and uncertainties related to (i) fluctuations in interest rate risk and market interest rates, including the effect on our net interest income and net interest margin; (ii) current and future economic conditions, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, a potential recession, the monetary policies of the Federal Reserve, and slowdowns in economic growth; (iii) risks related to the integration of the operations of Luther Burbank Corporation; (iv) financial stress on borrowers (consumers and businesses) as a result of higher interest rates or an uncertain economic environment; (v) changes in deposit flows or loan demands; (vi) the impact of bank failures or adverse developments at other banks and related negative press about regional banks and the banking industry in general; (vii) the effects of natural or man-made disasters, calamities, or conflicts, including terrorist events and pandemics (such as the COVID-19 pandemic) and the resulting governmental and societal responses; (viii) global economic trends, including developments related to Ukraine and Russia, and the evolving conflict in Israel and Gaza, and related negative financial impacts on our borrowers; (ix) litigation risks resulting in significant expenses, losses and reputational damage; (x) our ability to identify and address cyber-security risks, including security breaches, “denial of service attacks,” “hacking” and identity theft; and (ix) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services.
# # #


Contact:

WaFd, Inc.
425 Pike Street, Seattle, WA 98101
Brad Goode, SVP, Chief Marketing Officer
206-626-8178
brad.goode@wafd.com
17