EX-99.1 2 tm213668d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

PRESS RELEASE  

 

PacWest Bancorp

(Nasdaq: PACW)

 

Contact: Matthew P. Wagner Bart R. Olson
  President and CEO Executive Vice President and CFO
Phone:

303-802-8900

714-989-4149
     
Contact: William J. Black  
 

Executive Vice President 

 
 

Strategy and Corporate Development 

 
Phone: 919-597-7466  

   
FOR IMMEDIATE RELEASE             January 20, 2021

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE FOURTH QUARTER AND FULL YEAR 2020

 

Fourth Quarter 2020 Highlights

 

Net Earnings of $116.8 Million, or $0.99 Per Diluted Share
Strong Pre-Provision, Pre-Tax Net Revenue (“PPNR”) of $163.4 Million
Provision for Credit Losses of $10.0 Million in Q4 Compared to $97.0 Million in Q3
Core Deposits Up $1.1 Billion or 5% in Q4; Represents 89% of Total Deposits
Strong Capital Position – CET1 Ratio of 10.53%

 

Full Year 2020 Highlights

 

Excluding Goodwill Impairment, Net Earnings of $232.4 Million, or $1.97 Per Diluted Share
Net Loss of $1.24 Billion, or $(10.61) Per Diluted Share Due to $1.47 Billion Goodwill Impairment
Strong Pre-Provision, Pre-Tax Net Revenue (“PPNR”) of $646.6 Million
Provision for Credit Losses of $339.0 Million Compared to $22.0 Million in 2019
Core Deposits Up $6.1 Billion or 38% in 2020
Strong Capital Position – Increased CET1 Ratio 75 Basis Points to 10.53% in 2020
Increased Allowance for Credit Losses Ratio to 2.41% (Excluding PPP Loans)

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the fourth quarter of 2020 of $116.8 million, or $0.99 per diluted share, compared to net earnings for the third quarter of 2020 of $45.5 million, or $0.38 per diluted share. The increase in net earnings for the fourth quarter was due primarily to an $87.0 million decrease in the provision for credit losses.

 

Page 1 

 

 

Net loss for the full year 2020 was $1.24 billion, or $10.61 per diluted share, compared to net earnings for the full year 2019 of $468.6 million, or $3.90 per diluted share. The decrease in net earnings for 2020 was primarily due to a $1.47 billion goodwill impairment charge and a higher provision for credit losses attributable mainly to the significant deterioration in the economic forecast used to estimate the allowance for credit losses as a result of the COVID-19 pandemic.

 

Matt Wagner, President and CEO, commented, “We finished the year strong with fourth quarter earnings boosted by continued asset growth and improved credit costs. Our fourth quarter results produced a return on assets of 1.58% and a return on tangible equity of 19.63%.”

 

Mr. Wagner continued, “We experienced strong deposit growth again in the fourth quarter, resulting in further increases in our liquidity position. Our average on-balance sheet cash balance grew to $3.6 billion in the fourth quarter with a yield of 13 basis points. While our focus is on managing net interest income, this excess liquidity had a negative impact on our fourth quarter NIM of 46 basis points.”

 

Mr. Wagner added, “Our priority continues to be on mitigating potential credit losses in our portfolios, especially those portfolios impacted most by COVID-19. We are also focused on assisting our customers with applying for new PPP loans and forgiveness for their previous PPP loans during 2021.”

 

Mr. Wagner added, “In 2020, our operating results were significantly impacted by the economic impact of the COVID-19 pandemic. These factors resulted in the goodwill impairment in the first quarter and elevated credit loss provisions in 2020, however, our strong PPNR allowed us to internally generate capital and build our allowance for credit losses during the year. As we head into 2021 with good momentum, we will continue to focus on the safety of our employees amid the pandemic, delivering high quality service to our valued clients, while strategically managing our business to optimize profitability in this low-rate environment.”

 

Page 2 

 

 

FINANCIAL HIGHLIGHTS

 

   At or For the       At or For the     
   Three Months Ended       Year Ended     
   December 31,   September 30,   Increase   December 31,   Increase 
Financial Highlights  2020   2020   (Decrease)   2020   2019   (Decrease) 
   (Dollars in thousands, except per share data) 
Net earnings (loss)  $116,830   $45,503   $71,327   $(1,237,574)  $468,636   $(1,706,210)
Diluted earnings (loss) per share  $0.99   $0.38   $0.61   $(10.61)  $3.90   $(14.51)
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR") (1)  $163,376   $156,174   $7,202   $646,599   $654,940   $(8,341)
Return on average assets   1.58%   0.65%   0.93    (4.46)%   1.80%   (6.26)
PPNR return on average assets (1)   2.22%   2.22%   -    2.33%   2.51%   (0.18)
Return on average tangible equity (1)   19.63%   8.20%   11.43    10.36%   21.49%   (11.13)
Yield on average loans and leases (tax equivalent)   5.15%   5.01%   0.14    5.18%   6.00%   (0.82)
Cost of average total deposits   0.14%   0.17%   (0.03)   0.27%   0.77%   (0.50)
Net interest margin ("NIM") (tax equivalent)   3.83%   3.90%   (0.07)   4.05%   4.54%   (0.49)
Efficiency ratio   43.6%   45.1%   (1.5)   43.1%   42.7%   0.4 
                               
Total assets  $29,498,442   $28,426,716   $1,071,726   $29,498,442   $26,770,806   $2,727,636 
Loans and leases held for investment, net of deferred fees  $19,083,377   $19,026,200   $57,177   $19,083,377   $18,846,872   $236,505 
Noninterest-bearing demand deposits  $9,193,827   $9,346,744   $(152,917)  $9,193,827   $7,243,298   $1,950,529 
Core deposits  $22,264,480   $21,117,629   $1,146,851   $22,264,480   $16,187,287   $6,077,193 
Total deposits  $24,940,717   $23,965,695   $975,022   $24,940,717   $19,233,036   $5,707,681 
                               
As percentage of total deposits:                              
Noninterest-bearing demand deposits   37%   39%   (2)   37%   38%   (1)
Core deposits   89%   88%   1    89%   84%   5 
                               
Equity to assets ratio   12.19%   12.26%   (0.07)   12.19%   18.51%   (6.32)
Tangible common equity ratio (1)   8.78%   8.71%   0.07    8.78%   9.79%   (1.01)
Book value per share  $30.36   $29.42   $0.94   $30.36   $41.36   $(11.00)
Tangible book value per share (1)  $21.05   $20.09   $0.96   $21.05   $19.77   $1.28 

 

 

(1) Non-GAAP measure.  

 

Page 3 

 

 

 

INCOME STATEMENT HIGHLIGHTS

 

Net Interest Income

 

Net interest income increased by $7.9 million to $259.2 million for the fourth quarter of 2020 compared to $251.3 million for the third quarter of 2020 due mainly to higher income on investment securities, higher loan prepayment fees, higher recapture of nonaccrual interest, higher amortized loan fee income from PPP loan forgiveness, and lower interest expense, partially offset by a negative impact on net interest income due to the change in the earning asset mix and a lower balance of average loans and leases. The tax equivalent yield on average loans and leases was 5.15% for the fourth quarter of 2020 compared to 5.01% for the third quarter of 2020. The increase in the tax equivalent yield on average loans and leases was primarily due to higher loan prepayment fees, higher recapture of nonaccrual interest, and higher amortized loan fee income from PPP loan forgiveness in the fourth quarter as compared to the third quarter.

 

The tax equivalent NIM was 3.83% for the fourth quarter of 2020 compared to 3.90% for the third quarter of 2020. The decrease in the NIM was due mostly to the change in the earning asset mix. Average loans and leases decreased by $426.5 million, while the average balance of deposits in financial institutions increased by $1.0 billion and the average balance of investment securities increased by $781.1 million in the fourth quarter of 2020. This excess liquidity had a negative impact on the fourth quarter tax equivalent NIM of 46 basis points.

 

The cost of average total deposits decreased to 0.14% for the fourth quarter of 2020 from 0.17% for the third quarter of 2020. The lower cost of average total deposits was due primarily to the repricing of maturing brokered time deposits.

 

Provision for Credit Losses

 

The following table presents details of the provision for credit losses for the periods indicated:

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Provision for Credit Losses  2020   2020   (Decrease) 
      (In thousands)     
Addition to allowance for loan and lease losses  $21,000   $81,000   $(60,000)
(Reduction in) addition to reserve for unfunded loan commitments   (11,000)   16,000    (27,000)
Total provision for credit losses  $10,000   $97,000   $(87,000)

 

The provision for credit losses decreased by $87.0 million to $10.0 million for the fourth quarter of 2020 compared to $97.0 million for the third quarter of 2020. This reduction reflected improvement in certain key macro-economic forecast variables, a lower provision for unfunded loan commitments, and decreased provisions for individually evaluated loans and leases.

 

Page 4 

 

 

Noninterest Income

 

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

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Noninterest Income  2020   2020   (Decrease) 
      (In thousands)     
Service charges on deposit accounts  $3,119   $2,570   $549 
Other commissions and fees   9,974    10,541    (567)
Leased equipment income   9,440    9,900    (460)
Gain on sale of loans and leases   1,671    35    1,636 
Gain on sale of securities   4    5,270    (5,266)
Other income:               
Dividends and gains on equity investments   5,064    6,945    (1,881)
Warrant income   7,299    500    6,799 
Other   3,279    2,491    788 
Total noninterest income  $39,850   $38,252   $1,598 

 

Noninterest income increased by $1.6 million to $39.9 million for the fourth quarter of 2020 compared to $38.3 million for the third quarter of 2020 due primarily to an increase of $6.8 million in warrant income attributable to higher gains from exercised warrants, and an increase of $1.6 million in gain on sale of loans and leases, offset partially by decreases of $5.3 million in gain on sale of securities and $1.9 million in dividends and gains on equity investments. The increase in the gain on sale of loans and leases resulted from the sales of $119.9 million of loans for a gain of $1.7 million in the fourth quarter compared to sales of $3.0 million for a gain of $35 thousand in the third quarter. The decrease in the gain on sale of securities resulted from minimal sales in the fourth quarter compared to sales of $17.0 million of securities for a gain of $5.3 million in the third quarter. The decrease in dividends and gains on equity investments was due primarily to lower net fair value gains on equity investments still held, offset partially by higher income from distributions on fair value equity investments.

 

Noninterest Expense

 

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

 

   Three Months Ended     
   December 31,   September 30,   Increase 
Noninterest Expense  2020   2020   (Decrease) 
      (In thousands)     
Compensation  $73,171   $75,131   $(1,960)
Occupancy   14,083    14,771    (688)
Data processing   6,718    6,505    213 
Other professional services   6,800    4,713    2,087 
Insurance and assessments   5,064    3,939    1,125 
Intangible asset amortization   3,172    3,751    (579)
Leased equipment depreciation   7,501    7,057    444 
Foreclosed assets (income) expense, net   (272)   335    (607)
Acquisition, integration and reorganization costs   1,060    -    1,060 
Customer related expense   4,430    4,762    (332)
Loan expense   3,926    3,499    427 
Other   10,029    8,939    1,090 
Total noninterest expense  $135,682   $133,402   $2,280 

 

Page 5 

 

 

Noninterest expense increased by $2.3 million to $135.7 million for the fourth quarter of 2020 compared to $133.4 million for the third quarter of 2020 attributable primarily to increases of $2.1 million in other professional services, $1.1 million in insurance and assessments, $1.1 million in acquisition, integration and reorganization costs, and $1.1 million in other expense, offset partially by a decrease of $2.0 million in compensation expense. The increase in other professional services was due mainly to higher consulting expense. The increase in insurance and assessments expense was due to an increase in FDIC assessment expense. The increase in acquisition, integration and reorganization costs was due to advisory services. The increase in other expense was due primarily to an increase in franchise taxes. The decrease in compensation expense was due mainly to lower bonus accruals and lower stock compensation expense.

 

Income Taxes

 

The effective income tax rate was 23.8% for the fourth quarter of 2020 compared to 23.1% for the third quarter of 2020. The effective tax rate for the year ended December 31, 2020 was (6.5%), however when excluding the non-deductible goodwill impairment, the effective tax rate for the full year 2020 was 24.4%. The effective tax rate for the full year 2021 is currently estimated to be in the range of 26% to 28%.

 

Page 6 

 

 

BALANCE SHEET HIGHLIGHTS

 

Loans and Leases

 

The following table presents roll forwards of loans and leases held for investment, net of deferred fees, for the periods indicated:

 

   Three Months Ended   Year Ended 
Roll Forward of Loans and Leases Held  December 31,   September 30,   December 31, 
for Investment, Net of Deferred Fees (1)  2020   2020   2020 
   (Dollars in thousands) 
Balance, beginning of period  $19,026,200   $19,694,631   $18,846,872 
Additions:               
Production   1,131,165    519,671    4,243,538 
Disbursements   1,354,038    1,008,336    5,159,912 
Total production and disbursements   2,485,203    1,528,007    9,403,450 
Reductions:               
Payoffs   (1,330,321)   (982,889)   (3,738,754)
Paydowns   (957,075)   (1,160,692)   (5,193,848)
Total payoffs and paydowns   (2,287,396)   (2,143,581)   (8,932,602)
Sales   (119,931)   (2,979)   (125,999)
Transfers to foreclosed assets   (385)   (12,594)   (14,755)
Charge-offs   (20,314)   (37,284)   (93,589)
Total reductions   (2,428,026)   (2,196,438)   (9,166,945)
Net increase (decrease)   57,177    (668,431)   236,505 
Balance, end of period  $19,083,377   $19,026,200   $19,083,377 
                
Weighted average rate on production (2)   4.41%   4.95%   3.57%

 

 

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

 

(2) The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees.  Amortized fees added approximately 25 basis points to loan yields in 2020.  

 

Loans and leases held for investment, net of deferred fees, increased by $57.2 million in the fourth quarter of 2020 to $19.1 billion at December 31, 2020. The majority of the increase in the loans and leases balance for the fourth quarter of 2020 related to increases in the asset-based and income producing and other residential loan classes, offset partially by decreases in the other commercial and commercial construction and land classes. The weighted average rate on fourth quarter production decreased to 4.41% due to fourth quarter production including a higher percentage of lower-rate products such as equity fund loans and multi-family loans as compared to third quarter production. The weighted average rate on new production for the year ended December 31, 2020 of 3.57% was negatively impacted by the $1.2 billion of Paycheck Protection Program (“PPP”) loans originated with a coupon rate of 1%. Excluding PPP loans, the weighted average rate on new production for the year was 4.66%. For the year ended December 31, 2020, loans and leases held for investment, net of deferred fees, increased by $236.5 million. The majority of the increase in the loans and leases balance for the year related to increases in the other commercial and residential construction and land classes, offset partially by decreases in the venture capital, asset-based, and consumer loan classes.

 

Page 7 

 

 

 

The following table presents the composition of loans and leases held for investment by loan portfolio segment and class, net of deferred fees, as of the dates indicated:

 

   December 31, 2020   September 30, 2020   December 31, 2019 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
   (In thousands) 
Real estate mortgage:                              
Commercial  $4,096,671    21%  $4,192,466    22%  $4,202,687    22%
Income producing and other residential   3,803,265    20%   3,684,579    19%   3,770,060    20%
Total real estate mortgage   7,899,936    41%   7,877,045    41%   7,972,747    42%
Real estate construction and land:                              
Commercial   1,117,121    6%   1,241,647    7%   1,082,368    6%
Residential   2,243,160    12%   2,182,100    11%   1,655,434    9%
Total real estate construction and land   3,360,281    18%   3,423,747    18%   2,737,802    15%
Total real estate   11,260,217    59%   11,300,792    59%   10,710,549    57%
Commercial:                              
Asset-based   3,429,283    18%   3,153,048    17%   3,748,407    20%
Venture capital   1,698,508    9%   1,637,132    9%   2,179,422    12%
Other commercial   2,375,114    12%   2,572,994    13%   1,767,667    9%
Total commercial   7,502,905    39%   7,363,174    39%   7,695,496    41%
Consumer   320,255    2%   362,234    2%   440,827    2%
Total loans and leases held for investment, net of deferred fees  $19,083,377    100%  $19,026,200    100%  $18,846,872    100%
                               
Total unfunded loan commitments  $7,601,390        $7,178,506        $8,183,158      

 

Allowance for Credit Losses

 

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

 

   Three Months Ended December 31, 2020 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
   (In thousands) 
Beginning balance  $345,966   $96,571   $442,537 
Charge-offs   (20,314)   -    (20,314)
Recoveries   1,529    -    1,529 
Net (charge-offs)   (18,785)   -    (18,785)
Provision    21,000    (11,000)   10,000 
Ending balance  $348,181   $85,571   $433,752 

 

Page 8 

 

 

   Three Months Ended September 30, 2020 
   Allowance for   Reserve for   Total 
Allowance for Credit  Loan and   Unfunded Loan   Allowance for 
Losses Rollforward  Lease Losses   Commitments   Credit Losses 
   (In thousands) 
Beginning balance  $301,050   $80,571   $381,621 
Charge-offs   (37,284)   -    (37,284)
Recoveries   1,200    -    1,200 
Net (charge-offs)    (36,084)   -    (36,084)
Provision   81,000    16,000    97,000 
Ending balance  $345,966   $96,571   $442,537 

 

Allowance for Credit  Year Ended December 31, 
Losses Rollforward  2020   2019 
   (In thousands) 
Beginning balance  $174,646   $169,333 
Cumulative effect of change in accounting principle - CECL   7,327    - 
Charge-offs   (93,589)   (32,262)
Recoveries   6,368    15,575 
Net charge-offs   (87,221)   (16,687)
Provision   339,000    22,000 
Ending balance  $433,752   $174,646 

 

The allowance for credit losses decreased by $8.8 million in the fourth quarter of 2020 to $433.8 million at December 31, 2020. The decrease in the allowance for credit losses during the fourth quarter was attributable to $18.8 million in net charge-offs, offset partially by a $10.0 million provision for credit losses.

 

Net charge-offs were $18.8 million for the fourth quarter of 2020. Gross charge-offs of $20.3 million were reduced by recoveries of $1.5 million.  The most significant charge-off was $15.5 million and related to a security monitoring loan.

 

Net charge-offs were $36.1 million for the third quarter of 2020. Gross charge-offs of $37.3 million were reduced by recoveries of $1.2 million.  The most significant charge-off was $32.8 million and also related to a security monitoring loan. 

 

Security monitoring loans have decreased 47% from $619.3 million as of December 31, 2019 to $329.3 million as of December 31, 2020 since ceasing new originations in the fourth quarter of 2019 while actively reducing the remaining loans. As of December 31, 2020, $250.6 million of these are performing and pass-rated, while $78.7 million are classified, of which $32.5 million are on nonaccrual.

 

For the fourth quarter of 2020 and third quarter of 2020, annualized net charge-offs to average loans and leases were 0.40% and 0.75%, respectively.

 

The allowance for credit losses as a percentage of loans and leases held for investment was 2.27% at December 31, 2020 and 2.33% at September 30, 2020. The allowance for loan and lease losses as a percentage of loans and leases held for investment was 1.82% at December 31, 2020 and September 30, 2020. The allowance for credit losses and allowance for loan and lease losses as a percentage of loans and leases held for investment, excluding PPP loans that are fully guaranteed and do not carry any allowance, were 2.41% and 1.93% at December 31, 2020, respectively, compared to 2.48% and 1.94% at September 30, 2020, respectively.

 

Page 9 

 

 

 

For the full year 2020, gross charge-offs were $93.6 million and included $63.5 million for other commercial loans, of which $59.6 million related to security monitoring loans, $11.8 million for asset-based loans, $10.2 million for commercial real estate loans, and $6.8 million for venture capital loans compared to gross charge-offs for the full year 2019 of $32.3 million that included $12.0 million for asset-based loans, of which $11.8 million related to a single loan, $9.4 million for venture capital loans, and $9.1 million for other commercial loans.

 

For the full year 2020, recoveries were $6.4 million and included $3.6 million for other commercial loans and $1.3 million for venture capital loans compared to recoveries for the full year 2019 of $15.6 million that included $8.2 million for venture capital loans, $4.8 million for other commercial loans, and $1.4 million for asset-based loans.

 

For the full year 2020, net charge-offs to average loans and leases increased to 0.45% from 0.09% for the full year 2019.

 

Deposits and Client Investment Funds

 

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

 

   December 31, 2020   September 30, 2020   December 31, 2019 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
   (Dollars in thousands) 
Noninterest-bearing demand  $9,193,827    37%  $9,346,744    39%  $7,243,298    38%
Interest checking   5,974,910    24%   4,657,511    20%   3,753,978    19%
Money market   6,532,917    26%   6,539,313    27%   4,690,420    24%
Savings   562,826    2%   574,061    2%   499,591    3%
Total core deposits   22,264,480    89%   21,117,629    88%   16,187,287    84%
Non-core non-maturity deposits   1,149,467    5%   1,123,909    5%   496,407    3%
Total non-maturity deposits   23,413,947    94%   22,241,538    93%   16,683,694    87%
Time deposits $250,000 and under   994,197    4%   1,047,621    4%   2,065,733    11%
Time deposits over $250,000   532,573    2%   676,536    3%   483,609    2%
Total time deposits   1,526,770    6%   1,724,157    7%   2,549,342    13%
Total deposits  $24,940,717    100%  $23,965,695    100%  $19,233,036    100%

 

At December 31, 2020, core deposits totaled $22.3 billion, or 89% of total deposits, including $9.2 billion of noninterest-bearing demand deposits, or 37% of total deposits. Core deposits increased by $1.1 billion in the fourth quarter driven by continued strong deposit growth from our venture banking clients. For the year ended December 31, 2020, core deposits increased by $6.1 billion and total deposits increased by $5.7 billion.

 

In addition to deposit products, we also offer alternative non-depository cash investment options for select clients; these alternatives include investments managed by Pacific Western Asset Management Inc. (“PWAM”), our registered investment advisor subsidiary, and third-party sweep products. Total off-balance sheet client investment funds at December 31, 2020 were $1.3 billion, of which $1.0 billion was managed by PWAM.

 

Page 10 

 

 

CREDIT QUALITY

 

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

 

   December 31,   September 30,   Increase 
Credit Quality Metrics   2020   2020   (Decrease) 
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $91,163   $85,615   $5,548 
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   14,027    13,747    280 
Total nonperforming assets ("NPAs")  $105,190   $99,362   $5,828 
                
Performing TDRs held for investment  $14,254   $13,679   $575 
                
Nonaccrual loans and leases held for investment               
to loans and leases held for investment   0.48%   0.45%     
Nonperforming assets to loans and leases               
held for investment and foreclosed assets   0.55%   0.52%     
                
Loan and Lease Credit Risk Ratings:               
Pass  $18,076,832   $17,967,872   $108,960 
Special mention   741,283    783,756    (42,473) 
Classified   265,262    274,572    (9,310) 
Total loans and leases held for investment,               
net of deferred fees  $19,083,377   $19,026,200   $57,177 
                
Classified loans and leases held for investment               
to loans and leases held for investment   1.39%   1.44%     
                
Allowance for Credit Losses:               
Allowance for loan and lease losses  $348,181   $345,966   $2,215 
Reserve for unfunded loan commitments   85,571    96,571    (11,000) 
Allowance for credit losses  $433,752   $442,537   $(8,785) 
Provision for credit losses (for the quarter)  $10,000   $97,000   $(87,000) 
Net charge-offs (for the quarter)  $18,785   $36,084   $(17,299) 
Net charge-offs to average loans and leases               
(for the quarter)   0.40%   0.75%     
Allowance for loan and lease losses to loans               
and leases held for investment   1.82%   1.82%     
Allowance for credit losses to loans and leases               
held for investment   2.27%   2.33%     
Allowance for credit losses to nonaccrual loans               
and leases held for investment   475.8%   516.9%     

 

 
(1) Nonaccrual loans include guaranteed amounts of $13.9 million at December 31, 2020 and $13.8 million at September 30, 2020.

 

Page 11 

 

 

 

After taking pro-active and decisive steps in the first quarter at the onset of the pandemic to downgrade certain loans, the level of special mention loans and leases, which peaked in the first quarter of 2020, and classified and nonaccrual loans and leases, which peaked in the second quarter of 2020, have declined with the enhanced ongoing monitoring of the loan and lease portfolio during the course of the year. Despite the early actions, enhanced monitoring, and build in the allowance for credit losses, certain credit metrics remain elevated as we continue to manage the credit environment and economic impacts caused by the pandemic.

 

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

 

   December 31, 2020   September 30, 2020   Increase (Decrease) 
       Accruing       Accruing       Accruing 
       and 30-89       and 30-89       and 30-89 
       Days Past       Days Past       Days Past 
   Nonaccrual   Due   Nonaccrual   Due   Nonaccrual   Due 
   (Dollars in thousands) 
Real estate mortgage:                              
    Commercial  $43,731   $3,636   $45,120   $-   $(1,389)  $3,636 
    Income producing and other residential   1,826    600    2,008    1,761    (182)   (1,161)
          Total real estate mortgage   45,557    4,236    47,128    1,761    (1,571)   2,475 
Real estate construction and land:                              
    Commercial   315    -    324    -    (9)   - 
    Residential   -    759    -    3,108    -    (2,349)
      Total real estate construction and land   315    759    324    3,108    (9)   (2,349)
Commercial:                              
    Asset-based   2,679    -    2,817    -    (138)   - 
    Venture capital   1,980    540    2,001    2,319    (21)   (1,779)
    Other commercial   40,243    2,078    32,941    185    7,302    1,893 
      Total commercial   44,902    2,618    37,759    2,504    7,143    114 
Consumer   389    1,260    404    791    (15)   469 
      Total held for investment   $91,163   $8,873   $85,615   $8,164   $5,548   $709 

 

During the fourth quarter of 2020, nonaccrual loans and leases increased by $5.5 million due primarily to an addition of one security monitoring loan for $26.3 million, partially offset by the sale of one security monitoring loan for $12.1 million and the paydown of another security monitoring loan for $5.8 million.

 

Page 12 

 

 

CAPITAL

 

The following table presents certain actual capital ratios and ratios excluding PPP loans:

 

   December 31, 2020     
       Excluding   September 30, 
       PPP   2020 
   Actual (1)   Loans (1)   Actual 
PacWest Bancorp Consolidated:               
    Tier 1 leverage capital ratio   8.55%   8.93%(3)   8.66%
    Common equity tier 1 capital ratio   10.53%   10.53%   10.45%
    Total capital ratio   13.76%   13.76%   13.74%
    Tangible common equity ratio (2)   8.78%   9.12%(3)   8.71%

 

 

(1) Capital information for December 31, 2020 is preliminary.      
(2) Non-GAAP measure.          
(3) PPP loans have been excluded from total assets in denominator as they are zero risk-weighted.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $29 billion in assets headquartered in Los Angeles, California, with executive offices in Denver, Colorado, with one wholly-owned banking subsidiary, Pacific Western Bank (the “Bank”). The Bank has 70 full-service branches located in California, one branch located in Durham, North Carolina, and one branch located in Denver, Colorado. The Bank provides community banking products including lending and comprehensive deposit and treasury management services to small and medium-sized businesses conducted primarily through our California-based branch offices and Denver, Colorado branch office. The Bank offers national lending products including asset-based, equipment, and real estate loans and treasury management services to established middle-market businesses on a national basis. The Bank also offers venture banking products including a comprehensive suite of financial services focused on entrepreneurial and venture-backed businesses and their venture capital and private equity investors, with offices located in key innovative hubs across the United States. For more information about PacWest Bancorp or Pacific Western Bank, visit www.pacwest.com.

 

Page 13 

 

 

FORWARD LOOKING STATEMENTS

 

This communication contains certain forward-looking information about PacWest Bancorp that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements about future financial and operational results, expectations, or intentions are forward-looking statements. Such statements are based on information available at the time of the communication and are based on current beliefs and expectations of the Company’s management and are subject to significant risks, uncertainties and contingencies, many of which are beyond our control. The COVID-19 pandemic is adversely affecting PacWest Bancorp, its employees, customers and third-party service providers, and the ultimate extent of the impacts on its business, financial position, results of operations, liquidity and prospects is uncertain. The length of the COVID-19 pandemic and the severity of its impact on key macro-economic indicators such as unemployment and GDP may have a material impact on our allowance for credit losses and related provision for credit losses. Continued deterioration in general business and economic conditions could adversely affect PacWest Bancorp’s revenues and the values of its assets, including goodwill, and liabilities, lead to a tightening of credit, and increase stock price volatility. In addition, PacWest Bancorp’s results could be adversely affected by changes in interest rates, sustained high unemployment rates, deterioration in the credit quality of its loan portfolio or in the value of the collateral securing those loans, deterioration in the value of its investment securities, the magnitude of individual loan losses on security monitoring loans, and legal and regulatory developments. Actual results may differ materially from those set forth or implied in the forward-looking statements due to a variety of factors, including the risk factors described in documents filed by the Company with the U.S. Securities and Exchange Commission.

 

We are under no obligation (and expressly disclaim any such obligation) to update or alter our forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Page 14 

 

 

PACWEST BANCORP AND SUBSIDIARIES            
CONDENSED CONSOLIDATED BALANCE SHEET            
             
   December 31,   September 30,   December 31, 
   2020   2020   2019 
   (Dollars in thousands, except per share data) 
ASSETS:            
Cash and due from banks  $150,464   $187,176   $172,585 
Interest-earning deposits in financial institutions   3,010,197    2,766,020    465,039 
Total cash and cash equivalents   3,160,661    2,953,196    637,624 
                
Securities available-for-sale, at estimated fair value   5,235,591    4,532,614    3,797,187 
Federal Home Loan Bank stock, at cost   17,250    17,250    40,924 
Total investment securities   5,252,841    4,549,864    3,838,111 
                
Gross loans and leases held for investment   19,153,357    19,101,680    18,910,740 
Deferred fees, net   (69,980)   (75,480)   (63,868)
Total loans and leases held for investment, net of deferred fees   19,083,377    19,026,200    18,846,872 
Allowance for loan and lease losses   (348,181)   (345,966)   (138,785)
Total loans and leases held for investment, net   18,735,196    18,680,234    18,708,087 
                
Equipment leased to others under operating leases   333,846    286,425    324,084 
Premises and equipment, net   39,234    40,544    38,585 
Foreclosed assets, net   14,027    13,747    440 
Goodwill   1,078,670    1,078,670    2,548,670 
Core deposit and customer relationship intangibles, net   23,641    26,813    38,394 
Other assets   860,326    797,223    636,811 
Total assets  $29,498,442   $28,426,716   $26,770,806 
                
LIABILITIES:               
Noninterest-bearing deposits  $9,193,827   $9,346,744   $7,243,298 
Interest-bearing deposits   15,746,890    14,618,951    11,989,738 
Total deposits   24,940,717    23,965,695    19,233,036 
Borrowings   5,000    60,000    1,759,008 
Subordinated debentures   465,812    463,282    458,209 
Accrued interest payable and other liabilities   491,962    451,508    365,856 
Total liabilities   25,903,491    24,940,485    21,816,109 
                
STOCKHOLDERS' EQUITY:               
Common stock   1,207    1,208    1,219 
Additional paid-in-capital   3,100,633    3,125,554    3,306,006 
Retained earnings   409,391    292,561    1,652,248 
Treasury stock   (88,803)   (88,566)   (83,434)
Accumulated other comprehensive income   172,523    155,474    78,658 
STOCKHOLDERS' EQUITY (1)   3,594,951    3,486,231    4,954,697 
Total liabilities and stockholders’ equity  $29,498,442   $28,426,716   $26,770,806 
                
Book value per share  $30.36   $29.42   $41.36 
Tangible book value per share (2)  $21.05   $20.09   $19.77 
Shares outstanding   118,414,853    118,489,927    119,781,605 
                
(1) Includes net unrealized gain on securities available-for-sale, net  $172,523   $155,474   $78,658 
(2) Non-GAAP measure.               

 

Page 15 

 

 

 

PACWEST BANCORP AND SUBSIDIARIES                
CONDENSED CONSOLIDATED STATEMENT OF EARNINGS (LOSS)        
                     
   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
   2020   2020   2019   2020   2019 
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $242,198   $240,811   $263,402   $993,138   $1,097,845 
Investment securities   28,843    24,443    28,135    106,770    115,569 
Deposits in financial institutions   1,135    654    2,056    3,583    6,479 
Total interest income   272,176    265,908    293,593    1,103,491    1,219,893 
                          
Interest expense:                         
Deposits   8,454    9,887    34,802    59,663    148,460 
Borrowings   37    27    5,189    8,161    26,961 
Subordinated debentures   4,477    4,670    6,983    21,109    29,843 
Total interest expense   12,968    14,584    46,974    88,933    205,264 
                          
Net interest income   259,208    251,324    246,619    1,014,558    1,014,629 
Provision for credit losses   10,000    97,000    3,000    339,000    22,000 
Net interest income after provision for credit losses   249,208    154,324    243,619    675,558    992,629 
                          
Noninterest income:                         
Service charges on deposit accounts   3,119    2,570    3,611    10,351    14,637 
Other commissions and fees   9,974    10,541    10,170    40,347    43,623 
Leased equipment income   9,440    9,900    10,648    43,628    38,727 
Gain on sale of loans and leases   1,671    35    23    2,139    1,114 
Gain on sale of securities   4    5,270    184    13,171    25,445 
Other income   15,642    9,936    2,540    36,424    19,016 
Total noninterest income   39,850    38,252    27,176    146,060    142,562 
                          
Noninterest expense:                         
Compensation   73,171    75,131    74,637    271,494    285,862 
Occupancy   14,083    14,771    14,541    57,555    57,407 
Data processing   6,718    6,505    6,770    26,779    27,556 
Other professional services   6,800    4,713    4,261    19,917    17,803 
Insurance and assessments   5,064    3,939    4,168    22,625    16,404 
Intangible asset amortization   3,172    3,751    4,153    14,753    18,726 
Leased equipment depreciation   7,501    7,057    6,856    28,865    24,016 
Foreclosed assets (income) expense, net   (272)   335    (3,446)   (17)   (3,555)
Acquisition, integration and reorganization costs   1,060    -    (269)   1,060    349 
Customer related expense   4,430    4,762    3,952    17,532    13,839 
Loan expense   3,926    3,499    2,967    13,454    12,931 
Goodwill impairment   -    -    -    1,470,000    - 
Other expense   10,029    8,939    5,138    40,002    30,913 
Total noninterest expense   135,682    133,402    123,728    1,984,019    502,251 
                          
Earnings (loss) before income taxes   153,376    59,174    147,067    (1,162,401)   632,940 
Income tax expense   36,546    13,671    29,186    75,173    164,304 
Net earnings (loss)  $116,830   $45,503   $117,881   $(1,237,574)  $468,636 
                          
Basic and diluted earnings (loss) per share  $0.99   $0.38   $0.98   $(10.61)  $3.90 
Dividends declared and paid per share  $0.25   $0.25   $0.60   $1.35   $2.40 

 

Page 16 

 

 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS (LOSS) PER SHARE CALCULATIONS

 

   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
   2020   2020   2019   2020   2019 
   (In thousands, except per share data) 
Basic Earnings (Loss) Per Share:                         
Net earnings (loss)  $116,830   $45,503   $117,881   $(1,237,574)  $468,636 
Less: earnings allocated to unvested restricted stock (1)   (1,398)   (578)   (1,458)   (1,782)   (5,182)
Net earnings (loss) allocated to common shares  $115,432   $44,925   $116,423   $(1,239,356)  $463,454 
                          
Weighted-average basic shares and unvested restricted stock outstanding   118,446    118,438    119,804    118,463    120,468 
Less: weighted-average unvested restricted stock outstanding   (1,652)   (1,684)   (1,566)   (1,610)   (1,502)
Weighted-average basic shares outstanding   116,794    116,754    118,238    116,853    118,966 
                          
Basic earnings (loss) per share  $0.99   $0.38   $0.98   $(10.61)  $3.90 
                          
Diluted Earnings (Loss) Per Share:                         
Net earnings (loss) allocated to common shares  $115,432   $44,925   $116,423   $(1,239,356)  $463,454 
                          
Weighted-average diluted shares outstanding   116,794    116,754    118,238    116,853    118,966 
                          
Diluted earnings (loss) per share  $0.99   $0.38   $0.98   $(10.61)  $3.90 

 

                   
(1) Represents cash dividends paid to holders of unvested stock, net of forfeitures, plus undistributed earnings amounts available to holders of unvested restricted stock, if any.

 

Page 17 

 

 

 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS

 

   Three Months Ended 
   December 31, 2020   September 30, 2020   December 31, 2019 
       Interest   Average       Interest   Average       Interest   Average 
   Average   Income/   Yield/   Average   Income/   Yield/   Average   Income/   Yield/ 
   Balance   Expense   Cost   Balance   Expense   Cost   Balance   Expense   Cost 
                                     
   (Dollars in thousands) 
Assets:                                             
Loans and leases (1)(2)  $18,769,214   $243,188    5.15%  $19,195,737   $241,547    5.01%  $18,470,583   $263,783    5.67%
Investment securities (3)   4,888,993    30,757    2.50%   4,107,915    26,015    2.52%   3,811,216    29,509    3.07%
Deposits in financial institutions   3,576,335    1,135    0.13%   2,554,349    654    0.10%   498,068    2,056    1.64%
Total interest-earning assets (1)   27,234,542    275,080    4.02%   25,858,001    268,216    4.13%   22,779,867    295,348    5.14%
Other assets   2,100,247              2,077,192              3,600,872           
Total assets  $29,334,789             $27,935,193             $26,380,739           
                                              
Liabilities and                                             
Stockholders' Equity:                                             
Interest checking  $5,191,435    2,064    0.16%  $4,904,614    2,019    0.16%  $3,731,696    10,031    1.07%
Money market   7,636,220    3,225    0.17%   7,170,842    3,081    0.17%   5,117,553    12,063    0.94%
Savings   567,646    35    0.02%   565,395    35    0.02%   509,497    204    0.16%
Time   1,650,150    3,130    0.75%   1,876,072    4,752    1.01%   2,744,156    12,504    1.81%
Total interest-bearing deposits   15,045,451    8,454    0.22%   14,516,923    9,887    0.27%   12,102,902    34,802    1.14%
Borrowings   237,098    37    0.06%   181,315    27    0.06%   1,179,220    5,189    1.75%
Subordinated debentures   463,951    4,477    3.84%   462,375    4,670    4.02%   456,997    6,983    6.06%
Total interest-bearing liabilities   15,746,500    12,968    0.33%   15,160,613    14,584    0.38%   13,739,119    46,974    1.36%
Noninterest-bearing demand deposits   9,589,789              8,812,391              7,338,888           
Other liabilities   462,075              464,320              372,550           
Total liabilities   25,798,364              24,437,324              21,450,557           
Stockholders' equity   3,536,425              3,497,869              4,930,182           
Total liabilities and stockholders' equity  $29,334,789             $27,935,193             $26,380,739           
Net interest income (1)       $262,112             $253,632             $248,374      
Net interest spread (1)             3.69%             3.75%             3.78%
Net interest margin (1)             3.83%             3.90%             4.33%
                                              
Total deposits (4)  $24,635,240   $8,454    0.14%  $23,329,314   $9,887    0.17%  $19,441,790   $34,802    0.71%

 

 

 

(1) Tax equivalent.                      
(2) Includes discount accretion on acquired loans of $3.8 million, $2.0 million, and $3.0 million for the three months ended December 31, 2020, September 30, 2020, and December 31, 2019, respectively.                
(3) Includes tax-equivalent adjustments of $1.9 million, $1.6 million, and $1.4 million for the three months ended December 31, 2020, September 30, 2020, and December 31, 2019 related to tax-exempt income on investment securities.         
  The federal statutory tax rate utilized was 21%.                  
(4) Total deposits is the sum of total interest-bearing deposits and noninterest-bearing demand deposits.  The cost of total deposits is calculated as annualized interest expense on total deposits divided by average total deposits.          

 

Page 18 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET  

 

                     
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2020   2020   2020   2020   2019 
                     
   (Dollars in thousands, except per share data) 
ASSETS:                    
Cash and due from banks  $ 150,464   $ 187,176   $ 174,059   $ 172,570   $ 172,585 
Interest-earning deposits in financial institutions        3,010,197           2,766,020           1,747,077           439,690           465,039   
Total cash and cash equivalents   3,160,661    2,953,196    1,921,136    612,260    637,624 
Securities available-for-sale   5,235,591    4,532,614    3,851,141    3,757,663    3,797,187 
Federal Home Loan Bank stock   17,250    17,250    17,250    54,244    40,924 
   Total investment securities   5,252,841    4,549,864    3,868,391    3,811,907    3,838,111 
                          
Gross loans and leases held for investment   19,153,357    19,101,680    19,780,476    19,806,394    18,910,740 
Deferred fees, net   (69,980)   (75,480)   (85,845)   (61,089)   (63,868)
Total loans and leases held for investment, net of deferred fees   19,083,377    19,026,200    19,694,631    19,745,305    18,846,872 
Allowance for loan and lease losses   (348,181)   (345,966)   (301,050)   (221,292)   (138,785)
Total loans and leases held for investment, net        18,735,196           18,680,234           19,393,581           19,524,013           18,708,087   
                          
Equipment leased to others under operating leases        333,846           286,425           295,191           306,530           324,084   
Premises and equipment, net   39,234    40,544    42,299    39,799    38,585 
Foreclosed assets, net   14,027    13,747    1,449    1,701    440 
Goodwill   1,078,670    1,078,670    1,078,670    1,078,670    2,548,670 
Core deposit and customer relationship intangibles, net        23,641           26,813           30,564           34,446           38,394   
Other assets   860,326    797,223    734,457    733,941    636,811 
Total assets  $29,498,442   $28,426,716   $27,365,738   $26,143,267   $26,770,806 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $9,193,827   $9,346,744   $8,629,543   $7,510,218   $7,243,298 
Interest-bearing deposits   15,746,890    14,618,951    14,299,036    12,065,619    11,989,738 
Total deposits   24,940,717    23,965,695    22,928,579    19,575,837    19,233,036 
Borrowings   5,000    60,000    60,000    2,295,000    1,759,008 
Subordinated debentures   465,812    463,282    460,772    458,994    458,209 
Accrued interest payable and other                         
liabilities   491,962    451,508    463,489    423,047    365,856 
Total liabilities   25,903,491    24,940,485    23,912,840    22,752,878    21,816,109 
STOCKHOLDERS' EQUITY (1)   3,594,951    3,486,231    3,452,898    3,390,389    4,954,697 
Total liabilities and stockholders’ equity     $  29,498,442        $  28,426,716        $  27,365,738        $  26,143,267        $  26,770,806   
Book value per share  $30.36   $29.42   $29.17   $28.75   $41.36 
Tangible book value per share (2)  $21.05   $20.09   $19.80   $19.31   $19.77 
Shares outstanding   118,414,853    118,489,927    118,374,603    117,916,789    119,781,605 
(1) Includes net unrealized gain on securities available-for-sale, net  $172,523   $155,474   $145,038   $90,916   $78,658 
(2) Non-GAAP measure.                         

 

Page 19 

 

 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS (LOSS) 

 

   Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2020   2020   2020   2020   2019 
   (Dollars in thousands, except per share data) 
Interest income:                         
Loans and leases  $242,198   $240,811   $247,851   $262,278   $263,402 
Investment securities   28,843    24,443    26,038    27,446    28,135 
Deposits in financial institutions   1,135    654    186    1,608    2,056 
Total interest income   272,176    265,908    274,075    291,332    293,593 
                          
Interest expense:                         
Deposits   8,454    9,887    13,075    28,247    34,802 
Borrowings   37    27    1,319    6,778    5,189 
Subordinated debentures   4,477    4,670    5,402    6,560    6,983 
Total interest expense   12,968    14,584    19,796    41,585    46,974 
                          
Net interest income   259,208    251,324    254,279    249,747    246,619 
Provision for credit losses   10,000    97,000    120,000    112,000    3,000 
Net interest income after provision for credit losses   249,208    154,324    134,279    137,747    243,619 
                          
Noninterest income:                         
Service charges on deposit accounts   3,119    2,570    2,004    2,658    3,611 
Other commissions and fees   9,974    10,541    10,111    9,721    10,170 
Leased equipment income   9,440    9,900    12,037    12,251    10,648 
Gain on sale of loans and leases   1,671    35    346    87    23 
Gain on sale of securities   4    5,270    7,715    182    184 
Other income   15,642    9,936    6,645    4,201    2,540 
Total noninterest income   39,850    38,252    38,858    29,100    27,176 
                          
Noninterest expense:                         
Compensation   73,171    75,131    61,910    61,282    74,637 
Occupancy   14,083    14,771    14,494    14,207    14,541 
Data processing   6,718    6,505    7,102    6,454    6,770 
Other professional services   6,800    4,713    4,146    4,258    4,261 
Insurance and assessments   5,064    3,939    9,373    4,249    4,168 
Intangible asset amortization   3,172    3,751    3,882    3,948    4,153 
Leased equipment depreciation   7,501    7,057    7,102    7,205    6,856 
Foreclosed assets (income) expense, net   (272)   335    (146)   66    (3,446)
Acquisition, integration and reorganization costs   1,060    -    -    -    (269)
Customer related expense   4,430    4,762    4,408    3,932    3,952 
Loan expense   3,926    3,499    3,379    2,650    2,967 
Goodwill impairment   -    -    -    1,470,000    - 
Other expense   10,029    8,939    11,315    9,719    5,138 
Total noninterest expense   135,682    133,402    126,965    1,587,970    123,728 
                          
Earnings (loss) before income taxes   153,376    59,174    46,172    (1,421,123)   147,067 
Income tax expense   36,546    13,671    12,968    11,988    29,186 
Net earnings (loss)  $116,830   $45,503   $33,204   $(1,433,111)  $117,881 
                          
Basic and diluted earnings (loss) per share  $0.99   $0.38   $0.28   $(12.23)  $0.98 
Dividends declared and paid per share  $0.25   $0.25   $0.25   $0.60   $0.60 

 

Page 20 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA  

 

   At or For the Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2020   2020   2020   2020   2019 
   (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   1.58%   0.65%   0.50%   (21.27)%   1.77%
Pre-provision, pre-goodwill impairment, pre-tax net revenue ("PPNR") return on average assets (1)(2)   2.22%   2.22%   2.51%   2.39%   2.26%
Return on average equity (1)   13.14%   5.18%   3.87%   (116.28)%   9.49%
Return on average tangible equity (1)(2)   19.63%   8.20%   6.39%   6.88%   20.68%
Efficiency ratio   43.6%   45.1%   42.9%   40.6%   44.8%
Noninterest expense as a percentage of average assets (1)   1.84%   1.90%   1.92%   23.57%   1.86%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   5.15%   5.01%   5.01%   5.54%   5.67%
Average interest-earning assets (3)   4.02%   4.13%   4.53%   5.02%   5.14%
Cost of:                         
Average interest-bearing deposits   0.22%   0.27%   0.40%   0.95%   1.14%
Average total deposits   0.14%   0.17%   0.25%   0.59%   0.71%
Average interest-bearing liabilities   0.33%   0.38%   0.55%   1.16%   1.36%
Net interest spread (3)   3.69%   3.75%   3.98%   3.86%   3.78%
Net interest margin (3)   3.83%   3.90%   4.20%   4.31%   4.33%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $18,769,214   $19,195,737   $19,951,603   $19,065,035   $18,470,583 
Interest-earning assets   27,234,542    25,858,001    24,531,204    23,455,636    22,779,867 
Total assets   29,334,789    27,935,193    26,621,227    27,099,040    26,380,739 
Liabilities:                         
Noninterest-bearing deposits   9,589,789    8,812,391    8,292,151    7,357,717    7,338,888 
Interest-bearing deposits   15,045,451    14,516,923    13,116,297    11,896,780    12,102,902 
Total deposits   24,635,240    23,329,314    21,408,448    19,254,497    19,441,790 
Borrowings   237,098    181,315    871,110    2,026,749    1,179,220 
Subordinated debentures   463,951    462,375    459,466    458,399    456,997 
Interest-bearing liabilities   15,746,500    15,160,613    14,446,873    14,381,928    13,739,119 
Stockholders' equity   3,536,425    3,497,869    3,446,850    4,956,778    4,930,182 

 

 

(1) Annualized.

(2) Non-GAAP measure.

(3) Tax equivalent.                  

 

Page 21 

 

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   December 31,   September 30,   June 30,   March 31,   December 31, 
   2020   2020   2020   2020   2019 
                     
   (Dollars in thousands) 
Credit Quality Ratios:                         
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.48%   0.45%   0.84%   0.48%   0.49%
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.55%   0.52%   0.85%   0.49%   0.49%
Classified loans and leases held for investment to loans and leases held for investment   1.39%   1.44%   1.49%   0.75%   0.93%
Provision for credit losses (for the quarter) to average loans and leases held for investment (annualized)   0.21%   2.01%   2.42%   2.36%   0.06%
Net charge-offs (for the quarter) to average loans and leases held for investment (annualized)   0.40%   0.75%   0.27%   0.40%   0.02%
Trailing 12 months net charge-offs to average loans and leases held for investment   0.45%   0.36%   0.20%   0.19%   0.09%
Allowance for loan and lease losses to loans and leases held for investment   1.82%   1.82%   1.53%   1.12%   0.74%
Allowance for credit losses to loans and leases held for investment   2.27%   2.33%   1.94%   1.39%   0.93%
Allowance for credit losses to nonaccrual loans and leases held for investment   475.8%   516.9%   229.7%   287.5%   189.1%
                          
PacWest Bancorp Consolidated:                         
Tier 1 leverage capital ratio (1)   8.55%   8.66%   8.93%   8.63%   9.74%
Common equity tier 1 capital ratio (1)   10.53%   10.45%   9.97%   9.22%   9.78%
Tier 1 capital ratio (1)   10.53%   10.45%   9.97%   9.22%   9.78%
Total capital ratio (1)   13.76%   13.74%   13.18%   12.07%   12.41%
Risk-weighted assets (1)  $22,837,693   $22,114,040   $22,781,836   $24,214,209   $23,582,495 
                          
Equity to assets ratio   12.19%   12.26%   12.62%   12.97%   18.51%
Tangible common equity ratio (2)   8.78%   8.71%   8.93%   9.10%   9.79%
Book value per share  $30.36   $29.42   $29.17   $28.75   $41.36 
Tangible book value per share (2)  $21.05   $20.09   $19.80   $19.31   $19.77 
                          
Pacific Western Bank:                         
Tier 1 leverage capital ratio (1)   9.53%   9.70%   10.03%   9.71%   10.95%
Common equity tier 1 capital ratio (1)   11.73%   11.70%   11.18%   10.38%   11.00%
Tier 1 capital ratio (1)   11.73%   11.70%   11.18%   10.38%   11.00%
Total capital ratio (1)   12.99%   12.95%   12.44%   11.39%   11.74%

 

 

(1) Capital information for December 31, 2020 is preliminary. 

(2) Non-GAAP measure.

 

Page 22 

 

 

GAAP TO NON-GAAP RECONCILIATIONS

 

This press release contains certain non-GAAP financial disclosures for: (1) PPNR, (2) PPNR return on average assets (3) return on average tangible equity, (4) tangible common equity ratio, and (5) tangible book value per share. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. In particular, the use of return on average tangible equity, tangible common equity ratio, tangible book value per share, and PPNR is prevalent among banking regulators, investors, and analysts. Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of: (1) net earnings, (2) return on average assets, (3) return on average equity, (4) equity to assets ratio, and (5) book value per share.

 

The tables below present the reconciliations of these GAAP financial measures to the related non-GAAP financial measures:

 

   Three Months Ended   Year Ended 
PPNR and PPNR Return  December 31,   September 30,   December 31,   December 31, 
on Average Assets  2020   2020   2019   2020   2019 
                     
   (Dollars in thousands) 
Net earnings (loss)  $116,830   $45,503   $117,881   $(1,237,574)  $468,636 
Add: Provision for credit losses   10,000    97,000    3,000    339,000    22,000 
Add: Goodwill impairment   -    -    -    1,470,000    - 
Add: Income tax expense   36,546    13,671    29,186    75,173    164,304 
Pre-provision, pre-goodwill impairment,pre-tax net revenue ("PPNR")  $163,376   $156,174   $150,067   $646,599   $654,940 
                          
Average assets  $29,334,789   $27,935,193   $26,380,739   $27,752,412   $26,105,608 
                          
Return on average assets (1)   1.58%   0.65%   1.77%   (4.46)%   1.80%
PPNR return on average assets (2)   2.22%   2.22%   2.26%   2.33%   2.51%

 

 

(1) Annualized net earnings (loss) divided by average assets.

(2) Annualized PPNR divided by average assets.

 

   Three Months Ended   Year Ended 
   December 31,   September 30,   December 31,   December 31, 
Return on Average Tangible Equity  2020   2020   2019   2020   2019 
                     
   (Dollars in thousands) 
Net earnings (loss)  $116,830   $45,503   $117,881   $(1,237,574)  $468,636 
Add: Intangible asset amortization   3,172    3,751    4,153    14,753    18,726 
Add: Goodwill impairment   -    -    -    1,470,000    - 
Adjusted net earnings  $120,002   $49,254   $122,034   $247,179   $487,362 
                          
Average stockholders' equity  $3,536,425   $3,497,869   $4,930,182   $3,857,610   $4,864,332 
Less: Average intangible assets   1,103,945    1,107,548    2,589,217    1,470,989    2,596,389 
Average tangible common equity  $2,432,480   $2,390,321   $2,340,965   $2,386,621   $2,267,943 
                          
Return on average equity (1)   13.14%   5.18%   9.49%   (32.08)%   9.63%
Return on average tangible equity (2)   19.63%   8.20%   20.68%   10.36%   21.49%

 

 

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

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

 

Page 23 

 

 

Tangible Common Equity Ratio/  December 31,   September 30,   June 30,   March 31,   December 31, 
Tangible Book Value Per Share  2020   2020   2020   2020   2019 
                     
   (Dollars in thousands, except per share data) 
Stockholders' equity  $3,594,951   $3,486,231   $3,452,898   $3,390,389   $4,954,697 
Less: Intangible assets   1,102,311    1,105,483    1,109,234    1,113,116    2,587,064 
Tangible common equity  $2,492,640   $2,380,748   $2,343,664   $2,277,273   $2,367,633 
                          
Total assets  $29,498,442   $28,426,716   $27,365,738   $26,143,267   $26,770,806 
Less: Intangible assets   1,102,311    1,105,483    1,109,234    1,113,116    2,587,064 
Tangible assets  $28,396,131   $27,321,233   $26,256,504   $25,030,151   $24,183,742 
                          
Equity to assets ratio   12.19%   12.26%   12.62%   12.97%   18.51%
Tangible common equity ratio (1)   8.78%   8.71%   8.93%   9.10%   9.79%
                          
Book value per share  $30.36   $29.42   $29.17   $28.75   $41.36 
Tangible book value per share (2)  $21.05   $20.09   $19.80   $19.31   $19.77 
Shares outstanding   118,414,853    118,489,927    118,374,603    117,916,789    119,781,605 

 

 

(1) Tangible common equity divided by tangible assets.

(2) Tangible common equity divided by shares outstanding.

 

Page 24