EX-99.1 2 tm2213012d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

April 19, 2022 

 

PACWEST BANCORP ANNOUNCES RESULTS FOR THE FIRST QUARTER 2022

FOR IMMEDIATE RELEASE

 

FIRST QUARTER 2022 RESULTS

 

$120.1M $1.01 $162.1M 20.93%
Net Earnings Diluted Earnings
per Share
PPNR ROATE

 

FIRST QUARTER 2022 HIGHLIGHTS  

 

Net Earnings of $120.1 Million or $1.01 Per Diluted Share
PPNR of $162.1 Million, Down 10.8% vs. 4Q21
Net Interest Income (TE) of $312.7 Million in 1Q22 vs. $304.5 Million in 4Q21
No Provision for Credit Losses in 1Q22 vs. Benefit of $6.0 Million in 4Q21
Noninterest Income of $20.8 Million in 1Q22 vs. $57.4 Million in 4Q21; Warrant Income Down $23.4 Million
Noninterest Expense of $167.4 Million in 1Q22 vs. $176.1 Million in 4Q21
Loan Growth of $1.4 Billion or 6.1% from Prior Quarter
Loan and Lease Production of $2.6 Billion in 1Q22 vs. $3.4 Billion in 4Q21; WAC of 4.31% in 1Q22 vs. 3.89% in 4Q21
Civic Loan Production of $559 Million in 1Q22 vs. $480 Million in 4Q21
Classified and Special Mention Loans and Leases Fell $34.0 Million and $14.3 Million from 4Q21
ACL Ratio of 1.12% and ALLL Ratio of 0.81% at 1Q22 vs. 1.19% and 0.87% at 4Q21, Respectively
Net Charge-offs of $1.2 Million
Core Deposits Down $1.1 Billion or 3.2%, Represents 95% of Total Deposits
Cost of Deposits of 7 bps in 1Q22 vs. 8 bps in 4Q21
Capital Ratios Declined Due to Growth in Risk-Weighted Assets – CET1 Ratio of 8.64% and Total Capital Ratio of 12.27% at 1Q22
Tangible Book Value Per Share of $18.42 at 1Q22 vs. $21.31 at 4Q21 (Due to AOCI Change Noted Below)
Available-for-Sale Securities Decreased from $10.7 Billion at 4Q21 to $10.0 Billion at 1Q22; AOCI on the AFS Portfolio Changed from a Net Unrealized Gain of $66.0 Million at 4Q21 to a Net Unrealized Loss of $376.5 Million at 1Q22

 

CEO COMMENTARY

 

Matt Wagner, President and CEO, commented, “Although external events and the resulting volatility in the capital market negatively impacted the first quarter, we continued to make progress on our strategic priorities of increasing earning assets through loan growth and growing net interest income while continuing to improve asset quality. The increase in average loans and leases of nearly $2.1 billion and decreasing higher-rate wholesale deposits during the first quarter resulted in an $8.3 million increase in net interest income and helped drive a 19 basis point increase in our net interest margin compared to the fourth quarter. Loans grew by $1.4 billion in the first quarter to an all-time high of $24.4 billion. With the 25 basis point increase by the Federal Reserve in market rates occurring late in the quarter, the increase had a minimal impact on first quarter results. Total deposits decreased by $1.8 billion driven by a decrease of $1.5 billion in venture banking due to declines in capital market activity, along with the planned reduction in maturing wholesale deposits of $0.5 billion, offset by deposit growth of $180 million in community banking.”

 

“Credit quality continues the improvement seen throughout 2021 with a $14.3 million decrease in special mention loans and leases in 1Q22 and a $34.0 million decrease in classified loans and leases in 1Q22, which, combined with changes in our loan portfolio composition, resulted in no provision for credit losses for the quarter.”

 

“The loan growth particularly over the last three quarters has increased risk-weighted assets resulting in a decrease in capital ratios, which remain well above regulatory thresholds. Capital and balance sheet management remain a focus area as we look to grow our capital levels to keep pace with our growth expectations.”

 

Page 1

 

 

FINANCIAL HIGHLIGHTS

 

`  At or For the       At or For the     
   Three Months Ended       Three Months Ended     
   March 31,   December 31,   Increase   March 31,   Increase 
Financial Highlights (1)  2022   2021   (Decrease)   2022   2021   (Decrease) 
                         
   (Dollars in thousands, except per share data) 
Net earnings  $120,128   $136,045   $(15,917)  $120,128   $150,406   $(30,278)
Diluted earnings per share  $1.01   $1.14   $(0.13)  $1.01   $1.27   $(0.26)
Pre-provision, pre-tax net revenue ("PPNR") (2)  $162,109   $181,677   $(19,568)  $162,109   $155,962   $6,147 
Return on average assets   1.22%   1.34%   (0.12)   1.22%   1.94%   (0.72)
PPNR return on average assets (2)   1.65%   1.79%   (0.14)   1.65%   2.01%   (0.36)
Return on average tangible equity (2)   20.93%   22.06%   (1.13)   20.93%   25.67%   (4.74)
                               
Yield on average loans and leases (tax equivalent)   4.66%   4.93%   (0.27)   4.66%   5.20%   (0.54)
Cost of average total deposits   0.07%   0.08%   (0.01)   0.07%   0.11%   (0.04)
Net interest margin ("NIM") (tax equivalent)   3.43%   3.24%   0.19    3.43%   3.69%   (0.26)
Efficiency ratio   50.1%   46.2%   3.9    50.1%   46.4%   3.7 
                               
Total assets  $39,249,639   $40,443,344   $(1,193,705)  $39,249,639   $32,856,533   $6,393,106 
Loans and leases held for investment, net of deferred fees  $24,352,072   $22,941,548   $1,410,524   $24,352,072   $18,979,228   $5,372,844 
Noninterest-bearing demand deposits  $14,057,051   $14,543,133   $(486,082)  $14,057,051   $11,017,462   $3,039,589 
Core deposits  $31,676,404   $32,734,949   $(1,058,545)  $31,676,404   $25,576,348   $6,100,056 
Total deposits  $33,224,895   $34,997,757   $(1,772,862)  $33,224,895   $28,223,291   $5,001,604 
                               
As percentage of total deposits:                              
Noninterest-bearing demand deposits   42%   41%   1    42%   39%   3 
Core deposits   95%   93%   2    95%   91%   4 
                               
Equity to assets ratio   9.30%   9.89%   (0.59)   9.30%   11.12%   (1.82)
Common equity tier 1 capital ratio   8.64%   8.86%   (0.22)   8.64%   10.39%   (1.75)
Total capital ratio   12.27%   12.69%   (0.42)   12.27%   13.60%   (1.33)
Tangible common equity ratio (2)   5.83%   6.54%   (0.71)   5.83%   7.68%   (1.85)
Book value per share  $30.52   $33.45   $(2.93)  $30.52   $30.68   $(0.16)
Tangible book value per share (2)  $18.42   $21.31   $(2.89)  $18.42   $20.39   $(1.97)

 

 

(1)The operations of the HOA Business are included from its October 8, 2021 acquisition date and the operations of Civic are included from its February 1, 2021 acquisition date.
(2)Non-GAAP measure.

 

Page 2

 

 

INCOME STATEMENT HIGHLIGHTS

 

NET INTEREST INCOME

 

Net interest income increased by $8.3 million to $308.7 million for the first quarter of 2022 compared to $300.4 million for the fourth quarter of 2021 due mainly to higher income on investment securities and loans and leases primarily resulting from higher average balances as we deployed our excess liquidity. Income on investment securities increased by $5.0 million in the first quarter of 2022 due to a $433 million increase in the average balance of investment securities and a 15 basis point increase in the yield on average investment securities. Income on loans and leases increased by $4.1 million in the first quarter of 2022 due to a $2.1 billion increase in the average balance of loans and leases, offset partially by a 27 basis point decrease in the yield on average loans and leases and two fewer days compared to the fourth quarter of 2021. The tax equivalent yield on average loans and leases was 4.66% for the first quarter of 2022 compared to 4.93% for the fourth quarter of 2021. The decrease in the tax equivalent yield on average loans and leases was due primarily to loan prepayment fees being lower by $5.8 million and amortized loan fees being lower by $4.0 million.

 

The tax equivalent NIM was 3.43% for the first quarter of 2022 compared to 3.24% for the fourth quarter of 2021. The increase in the NIM was due mainly to the change in the interest-earning assets mix driven by the increase in the balance of average loans and leases and investment securities as a percentage of average interest-earning assets from 84% to 92% and the decrease in the balance of average deposits in financial institutions as a percentage of average interest-earning assets from 16% to 8%, partially offset by a lower yield on average loans and leases. The average balance of loans and leases increased by $2.1 billion, the average balance of investment securities increased by $433 million, and the average balance of deposits in financial institutions decreased by $2.9 billion to $3.1 billion. The increase in the average balances of loans and leases and investment securities was the result of the Company’s effort to deploy our excess liquidity efficiently.

 

The cost of average total deposits was 0.07% in the first quarter of 2022 compared to 0.08% in the fourth quarter of 2021.

 

PROVISION FOR CREDIT LOSSES

 

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

 

   Three Months Ended     
   March 31,   December 31,   Increase 
Provision for Credit Losses  2022   2021   (Decrease) 
             
   (In thousands) 
Reduction in allowance for loan  and lease losses  $(2,000)  $(3,000)  $1,000 
Addition to (reduction in) reserve for  unfunded loan commitments   2,000    (3,000)   5,000 
Total provision for credit losses  $-   $(6,000)  $6,000 

 

There was no provision for credit losses for the first quarter of 2022 compared to a benefit of $6.0 million for the fourth quarter of 2021. In the first quarter of 2022, the continued credit quality improvement combined with changes in our loan portfolio composition, offset by the provision needed for growth in loans and unfunded commitments, resulted in no provision for the quarter.

 

Page 3

 

 

Noninterest Income

 

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

 

   Three Months Ended     
   March 31,   December 31,   Increase 
Noninterest Income  2022   2021   (Decrease) 
             
   (In thousands) 
Service charges on deposit accounts  $3,571   $3,476   $95 
Other commissions and fees   11,580    10,633    947 
Leased equipment income   13,094    12,602    492 
Gain on sale of loans and leases   60    172    (112)
Gain on sale of securities   104    999    (895)
Dividends and (losses) gains on equity investments   (11,375)   (1,570)   (9,805)
Warrant income   629    23,990    (23,361)
Other income   3,155    7,080    (3,925)
Total noninterest income  $20,818   $57,382   $(36,564)

 

Noninterest income decreased by $36.6 million to $20.8 million for the first quarter of 2022 compared to $57.4 million for the fourth quarter of 2021 due primarily to decreases of $23.4 million in warrant income, $9.8 million in dividends and gains on equity investments, and $3.9 million in other income. Warrant income decreased to $0.6 million in the first quarter of 2022 from a record quarterly high of $24.0 million in the fourth quarter of 2021 due to decreased capital market activity and volatility resulting from geopolitical tensions and inflationary pressures. The capital market volatility also impacted the fair values of our equity investments in the first quarter of 2022. Dividends and gains on equity investments decreased due primarily to lower gains on sales of equity investments, higher fair value losses on equity investments still held, and lower income distributions and fair value marks on SBIC investments. The net realized and unrealized losses on equity investments were $12.2 million in the first quarter of 2022, with one equity investment accounting for $7.5 million of the total net losses. As of March 31, 2022, we held six equity investments with a carrying value of $8.8 million, two of which were sold in April reducing the balance to $0.1 million. Other income decreased due to an early lease termination of $4.9 million recorded in the fourth quarter of 2021, partially offset by a $1.0 million increase in foreign currency translation gains.

 

Noninterest Expense

 

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

 

   Three Months Ended     
   March 31,   December 31,   Increase 
Noninterest Expense  2022   2021   (Decrease) 
             
   (In thousands) 
Compensation  $92,240   $99,700   $(7,460)
Occupancy   15,200    14,656    544 
Data processing   9,629    8,171    1,458 
Other professional services   5,954    5,946    8 
Insurance and assessments   5,490    5,032    458 
Intangible asset amortization   3,649    3,876    (227)
Leased equipment depreciation   9,189    9,569    (380)
Foreclosed assets (income) expense, net   (3,353)   (260)   (3,093)
Acquisition, integration and reorganization costs   -    5,590    (5,590)
Customer related expense   12,655    6,175    6,480 
Loan expense   5,157    5,627    (470)
Other   11,616    12,028    (412)
Total noninterest expense  $167,426   $176,110   $(8,684)

 

Page 4

 

 

Noninterest expense decreased by $8.7 million to $167.4 million for the first quarter of 2022 compared to $176.1 million for the fourth quarter of 2021 due primarily to a decrease in compensation expense of $7.5 million, a decrease in acquisition, integration and reorganization costs of $5.6 million, and an increase in foreclosed assets income of $3.1 million, partially offset by an increase in customer related expense of $6.5 million. The decrease in compensation expense was due mainly to lower commissions and bonus expense, partially offset by a seasonal increase in payroll taxes. There were no acquisition, integration and reorganization costs in the first quarter of 2022 compared to $5.6 million in the fourth quarter of 2021 related to the October 8, 2021 HOA Business acquisition. The increase in foreclosed assets income was due to a $3.2 million gain on the sale of our largest foreclosed property. The increase in customer related expense was due to increased third-party expenses related to the HOA Business.

 

Income Taxes

 

The effective income tax rate was 25.9% for the first quarter of 2022 compared to 27.5% for the fourth quarter of 2021. The decrease was due primarily to a lower blended state tax rate. The effective tax rate for the full year 2022 is currently estimated to be in the range of 25% to 27%.

 

BALANCE SHEET HIGHLIGHTS

 

Deposits and Client Investment Funds

 

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

 

   March 31, 2022   December 31, 2021   March 31, 2021 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Noninterest-bearing demand  $14,057,051    42%  $14,543,133    41%  $11,017,462    39%
Interest checking   6,673,696    20%   7,319,898    21%   6,862,398    25%
Money market   10,301,996    31%   10,241,265    29%   7,112,610    25%
Savings   643,661    2%   630,653    2%   583,878    2%
Total core deposits   31,676,404    95%   32,734,949    93%   25,576,348    91%
Non-core non-maturity deposits   322,732    1%   889,976    3%   1,162,590    4%
Total non-maturity deposits   31,999,136    96%   33,624,925    96%   26,738,938    95%
Time deposits $250,000 and under   878,383    3%   885,938    3%   940,340    3%
Time deposits over $250,000   347,376    1%   486,894    1%   544,013    2%
Total time deposits   1,225,759    4%   1,372,832    4%   1,484,353    5%
Total deposits  $33,224,895    100%  $34,997,757    100%  $28,223,291    100%

 

At March 31, 2022, core deposits totaled $31.7 billion or 95% of total deposits, including $14.1 billion of noninterest-bearing demand deposits or 42% of total deposits. Core deposits decreased by $1.1 billion or 3.2% in the first quarter of 2022 driven primarily by a decrease in balances from our venture banking clients, offset partially by an increase in community banking deposits. Total deposits decreased by $1.8 billion or 5.1% in the first quarter of 2022 due to the $1.5 billion decrease in venture banking deposits and a $0.6 billion decrease in non-core non-maturity deposits, of which $0.5 billion was scheduled for maturity during the quarter, offset partially by an increase of $180 million in community banking deposits. Total venture banking deposits decreased from $15.5 billion as of December 31, 2021 to $14.0 billion as of March 31, 2022.

 

In addition to deposit products, we also offer alternative, non-depository cash investment options for select clients. These alternative options 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 increased from $1.4 billion as of December 31, 2021 to $1.7 billion as of March 31, 2022, of which $1.0 billion was managed by PWAM. The increase was primarily attributable to our venture banking clients.

 

Page 5

 

 

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 
   March 31,   December 31, 
Roll Forward of Loans and Leases Held for Investment, Net of Deferred Fees  2022   2021 
         
   (Dollars in thousands) 
Balance, beginning of period  $22,941,548   $20,511,020 
Additions:          
Production   2,574,860    3,372,815 
Disbursements   1,589,152    1,917,195 
Total production and disbursements   4,164,012    5,290,010 
Reductions:          
Payoffs   (1,448,680)   (2,000,293)
Paydowns   (1,264,571)   (845,443)
Total payoffs and paydowns   (2,713,251)   (2,845,736)
Sales   (36,698)   (15,837)
Transfers to foreclosed assets   (305)   - 
Charge-offs   (3,234)   (4,395)
Total reductions   (2,753,488)   (2,865,968)
Loans acquired through acquisitions   -    6,486 
Net increase (decrease)   1,410,524    2,430,528 
Balance, end of period  $24,352,072   $22,941,548 
           
Weighted average rate on production (1)   4.31%   3.89%

 

 

(1)The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees. Amortized fees added approximately 24 basis points to loan yields in 2022.

 

Loans and leases held for investment, net of deferred fees, increased by $1.4 billion or 6.1% in the first quarter of 2022 to $24.4 billion at March 31, 2022. The overall increase in the loans and leases balance for the first quarter of 2022 was due primarily to increases in the income producing and other residential, asset-based, and residential real estate construction portfolios, offset partially by reductions in the venture capital and other commercial portfolios.

 

Civic loan production was $559 million in the first quarter of 2022 compared to $480 million in the fourth quarter of 2021. The Civic loan portfolio as of March 31, 2022 totaled $1.7 billion.

 

PPP loans declined by $86.3 million in the first quarter of 2022, as the program continues to wind down. Net fees for PPP loans were $2.5 million in the first quarter of 2022, down from $3.6 million in the fourth quarter of 2021. Remaining PPP loans totaled $70.4 million as of March 31, 2022, with $1.7 million of net fees to amortize over the remaining life of the loans.

 

The weighted average rate on the $2.6 billion of production for the first quarter of 2022 increased to 4.31% from 3.89% in the fourth quarter of 2021 due primarily to the loan mix (lower levels of single-family loan pool purchases and higher level of Civic fundings). In the first quarter of 2022, we purchased $587 million of single-family loan pools compared to $1.1 billion in the fourth quarter of 2021. The single-family loan pool purchase portfolio as of March 31, 2022 totaled $2.9 billion.

 

Page 6

 

 

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:

 

   March 31, 2022   December 31, 2021   March 31, 2021 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Real estate mortgage:                              
Commercial  $3,669,741    15%  $3,762,299    17%  $3,941,610    21%
Residential   8,369,550    35%   7,416,421    32%   4,045,603    21%
Total real estate mortgage   12,039,291    50%   11,178,720    49%   7,987,213    42%
Real estate construction and land:                              
Commercial   802,022    3%   832,591    4%   990,035    5%
Residential   2,891,467    12%   2,604,536    11%   2,575,788    14%
Total real estate construction and land   3,693,489    15%   3,437,127    15%   3,565,823    19%
Total real estate   15,732,780    65%   14,615,847    64%   11,553,036    61%
Commercial:                              
Asset-based   4,739,220    19%   4,075,477    18%   3,383,403    18%
Venture capital   2,077,339    9%   2,320,593    10%   1,495,798    8%
Other commercial   1,298,136    5%   1,471,981    6%   2,206,639    11%
Total commercial   8,114,695    33%   7,868,051    34%   7,085,840    37%
Consumer   504,597    2%   457,650    2%   340,352    2%
Total loans and leases held for investment, net of deferred fees  $24,352,072    100%  $22,941,548    100%  $18,979,228    100%
                               
Total unfunded loan commitments  $9,899,345        $9,006,350        $8,127,999      

 

Allowance for Credit Losses

 

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

 

   Three Months Ended March 31, 2022 
   Allowance for   Reserve for   Total 
   Loan and   Unfunded Loan   Allowance for 
Allowance for Credit Losses Rollforward  Lease Losses   Commitments   Credit Losses 
             
   (In thousands) 
Beginning balance  $200,564   $73,071   $273,635 
Charge-offs   (3,234)   -    (3,234)
Recoveries   2,068    -    2,068 
Net charge-offs   (1,166)   -    (1,166)
Provision   (2,000)   2,000    - 
Ending balance  $197,398   $75,071   $272,469 

 

   Three Months Ended December 31, 2021 
   Allowance for   Reserve for   Total 
  Loan and   Unfunded Loan   Allowance for 
Allowance for Credit Losses Rollforward  Lease Losses   Commitments   Credit Losses 
             
   (In thousands) 
Beginning balance  $203,733   $76,071   $279,804 
Charge-offs   (4,395)   -    (4,395)
Recoveries   4,226    -    4,226 
Net charge-offs   (169)   -    (169)
Provision   (3,000)   (3,000)   (6,000)
Ending balance  $200,564   $73,071   $273,635 

 

Page 7

 

 

The following table presents allowance for credit losses information as of and for the dates and periods indicated:

 

   March 31,   December 31,   Increase 
Allowance for Credit Losses  2022   2021   (Decrease) 
             
   (Dollars in thousands) 
Allowance for loan and lease losses  $197,398   $200,564   $(3,166)
Reserve for unfunded loan commitments   75,071    73,071    2,000 
Allowance for credit losses  $272,469   $273,635   $(1,166)
                
Provision for credit losses (for the quarter)  $-   $(6,000)  $6,000 
Net charge-offs (recoveries) (for the quarter)  $1,166   $169   $997 
Net charge-offs (recoveries) to average loans  and leases (for the quarter)   0.02%   0.00%     
Allowance for loan and lease losses to loans  and leases held for investment   0.81%   0.87%     
Allowance for loan and lease losses to loans  and leases held for investment, excluding PPP loans   0.81%   0.88%     
Allowance for credit losses to loans and leases held for investment   1.12%   1.19%     
Allowance for credit losses to loans and leases held for investment, excluding PPP loans   1.12%   1.20%     

 

The allowance for credit losses decreased by $1.2 million in the first quarter of 2022 to $272.5 million at March 31, 2022. The decrease in the allowance for credit losses during the first quarter of 2022 was attributable to $1.2 million in net charge-offs. The allowance for credit losses ratio, excluding PPP loans, of 1.12% remains robust and moderately higher than the pre-pandemic level of 0.97% as of the January 1, 2020 CECL adoption date.

 

Net charge-offs were $1.2 million for the first quarter of 2022 as gross charge-offs of $3.2 million were reduced by recoveries of $2.0 million.

 

Net charge-offs were $0.2 million for the fourth quarter of 2021 as gross charge-offs of $4.4 million were reduced by recoveries of $4.2 million.

 

Page 8

 

 

CREDIT QUALITY

 

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

 

   March 31,   December 31,   Increase 
Credit Quality Metrics  2022   2021   (Decrease) 
             
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $66,538   $61,174   $5,364 
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   304    12,843    (12,539)
Total nonperforming assets ("NPAs")  $66,842   $74,017   $(7,175)
                
Performing TDRs held for investment  $16,781   $24,430   $(7,649)
                
Nonaccrual loans and leases held for investment  to loans and leases held for investment   0.27%   0.27%     
Nonperforming assets to loans and leases  held for investment and foreclosed assets   0.27%   0.32%     
Allowance for credit losses to nonaccrual loans  and leases held for investment   409.5%   447.3%     
                
Loan and Lease Credit Risk Ratings:               
Pass  $23,892,689   $22,433,833   $1,458,856 
Special mention   377,315    391,611    (14,296)
Classified   82,068    116,104    (34,036)
Total loans and leases held for investment,  net of deferred fees  $24,352,072   $22,941,548   $1,410,524 
                
Classified loans and leases held for investment  to loans and leases held for investment   0.34%   0.51%     

 

 

(1)Nonaccrual loans include SBA guaranteed amounts of $13.4 million at March 31, 2022 and $22.1 million at December 31, 2021.

 

Since downgrading certain loans at the onset of the pandemic in the first quarter of 2020 given all the uncertainty at the time, special mention loans and leases have decreased by $521.3 million or 58% from their peak in the first quarter of 2020, while classified loans and leases have decreased by $211.2 million or 72% from their peak in the second quarter of 2020, and each have continued to decline in the first quarter of 2022. Classified loans and leases are now below pre-pandemic levels, while special mention loans and leases are also approaching pre-pandemic levels. Nonaccrual loans and leases increased by $5.4 million to $66.5 million in the first quarter of 2022 due primarily to an increase in nonaccrual short-term, single-family residential renovation loans. With this product, it is common for the borrower to let the loan become delinquent once they enter escrow to sell the renovated home as the loan will be paid off through the closing of escrow.

 

In the first quarter of 2022, we sold our largest foreclosed asset with a book value of $12.6 million, which resulted in a gain on sale of $3.2 million.

 

Page 9

 

 

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:

 

   March 31, 2022   December 31, 2021   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 
                         
   (In thousands) 
Real estate mortgage:                              
Commercial  $32,071   $2,090   $27,540   $2,165   $4,531   $(75)
Income producing and other residential   17,463    31,103    12,292    39,929    5,171    (8,826)
Total real estate mortgage   49,534    33,193    39,832    42,094    9,702    (8,901)
Real estate construction and land:                              
Commercial   -    -    -    -    -    - 
Residential   6,215    21,413    4,715    5,031    1,500    16,382 
Total real estate construction and land   6,215    21,413    4,715    5,031    1,500    16,382 
Commercial:                              
Asset-based   1,323    -    1,464    -    (141)   - 
Venture capital   3,659    -    2,799    -    860    - 
Other commercial   5,420    47    11,950    630    (6,530)   (583)
Total commercial   10,402    47    16,213    630    (5,811)   (583)
Consumer   387    994    414    1,004    (27)   (10)
Total held for investment  $66,538   $55,647   $61,174   $48,759   $5,364   $6,888 

 

The increase in accruing and 30-89 days past due loans in the residential real estate construction category is primarily due to an increase in short-term, single-family residential renovation loans. With this product, it is common for the borrower to let the loan become delinquent once they enter escrow to sell the renovated home as the loan will be paid off through the closing of escrow. This increase in accruing and 30-89 days past due loans was offset partially by a decrease in the income producing and other residential loans category, which was due mainly to a reduction in past due purchased single-family loans.

 

Page 10

 

 

CAPITAL

 

Our capital ratios decreased during the first quarter of 2022 as risk-weighted assets grew by $1.8 billion primarily as a result of loan growth. We are considering various non-common equity capital enhancing strategies, such as a preferred offering depending on market conditions, to increase capital given our growth in the last three quarters and anticipated future loan growth. The following table presents certain actual capital ratios and ratios excluding PPP loans:

 

   March 31, 2022     
       Excluding   December 31, 
       PPP   2021 
   Actual (1)   Loans (1)   Actual 
PacWest Bancorp Consolidated:               
Tier 1 leverage capital ratio   7.11%   7.13%(3)   6.84%
Common equity tier 1 capital ratio   8.64%   8.64%   8.86%
Tier 1 capital ratio   9.07%   9.07%   9.32%
Total capital ratio   12.27%   12.27%   12.69%
Risk-weighted assets (in thousands)  $30,297,945   $30,297,945   $28,508,808 
Tangible common equity ratio (2)   5.83%   5.84%(3)   6.54%

 

 

(1)Capital information for March 31, 2022 is preliminary.
(2)Non-GAAP measure.
(3)PPP loans have been excluded from total assets in the denominator as they are zero risk-weighted.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $39 billion in assets headquartered in Los Angeles, California, with an executive office in Denver, Colorado, with one wholly-owned banking subsidiary, Pacific Western Bank (the “Bank”). The Bank is focused on relationship-based business banking to small, middle-market, and venture-backed businesses nationwide. The Bank offers a broad range of loan and lease and deposit products and services through 69 full-service branches located in California, one branch located in Durham, North Carolina, one branch located in Denver, Colorado, and numerous loan production offices across the country. 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 provides 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. The Bank also offers financing of business-purpose, non-owner-occupied investor properties through Civic, a wholly-owned subsidiary. The Bank also provides a specialized suite of services for the HOA industry. For more information about PacWest Bancorp or Pacific Western Bank, visit www.pacwest.com.

 

Page 11

 

 

FORWARD LOOKING STATEMENTS

 

This communication contains certain forward-looking information about PacWest 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, which may cause actual results, performance, or achievements to differ materially from those expressed in them. The ongoing COVID-19 pandemic continues to affect PacWest, 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 due in part to the new variants of COVID-19. The risks from the COVID-19 pandemic have decreased as the pandemic subsides, however, new variants may continue to impact key macro-economic indicators such as unemployment and GDP and 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’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’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, 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 PacWest with the U.S. Securities and Exchange Commission.

 

All forward-looking statements in this communication are based on information available at the time the statement is made. 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 12

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

 

   March 31,   December 31,   March 31, 
   2022   2021   2021 
             
   (Dollars in thousands, except per share data) 
ASSETS:            
Cash and due from banks  $205,446   $112,548   $177,199 
Interest-earning deposits in financial institutions   1,865,235    3,944,686    5,517,667 
Total cash and cash equivalents   2,070,681    4,057,234    5,694,866 
                
Securities available-for-sale, at estimated fair value   9,975,109    10,694,458    5,941,690 
Federal Home Loan Bank stock, at cost   17,250    17,250    17,250 
Total investment securities   9,992,359    10,711,708    5,958,940 
                
Loans held for sale   -    -    25,554 
                
Gross loans and leases held for investment   24,439,749    23,026,308    19,055,165 
Deferred fees, net   (87,677)   (84,760)   (75,937)
Total loans and leases held for investment, net of deferred fees   24,352,072    22,941,548    18,979,228 
Allowance for loan and lease losses   (197,398)   (200,564)   (292,445)
Total loans and leases held for investment, net   24,154,674    22,740,984    18,686,783 
                
Equipment leased to others under operating leases   325,305    339,150    327,413 
Premises and equipment, net   51,011    46,740    39,622 
Foreclosed assets, net   304    12,843    14,298 
Goodwill   1,405,736    1,405,736    1,204,092 
Core deposit and customer relationship intangibles, net   41,308    44,957    21,312 
Other assets   1,208,261    1,083,992    883,653 
Total assets  $39,249,639   $40,443,344   $32,856,533 
                
LIABILITIES:               
Noninterest-bearing deposits  $14,057,051   $14,543,133   $11,017,462 
Interest-bearing deposits   19,167,844    20,454,624    17,205,829 
Total deposits   33,224,895    34,997,757    28,223,291 
Borrowings   991,000    -    19,750 
Subordinated debt   863,880    863,283    465,814 
Accrued interest payable and other liabilities   519,269    582,674    493,541 
Total liabilities   35,599,044    36,443,714    29,202,396 
STOCKHOLDERS' EQUITY (1)   3,650,595    3,999,630    3,654,137 
Total liabilities and stockholders’ equity  $39,249,639   $40,443,344   $32,856,533 
                
Book value per share  $30.52   $33.45   $30.68 
Tangible book value per share (2)  $18.42   $21.31   $20.39 
Shares outstanding   119,601,766    119,584,854    119,105,642 

 

 

(1) Includes net unrealized (loss) gain on securities available-for-sale, net  $(376,475)  $65,968   $106,381 
(2) Non-GAAP measure.               

 

Page 13

 

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EARNINGS

 

   Three Months Ended 
   March 31,   December 31,   March 31, 
   2022   2021   2021 
             
   (In thousands, except per share data) 
Interest income:               
Loans and leases  $267,759   $263,662   $241,544 
Investment securities   53,422    48,469    30,265 
Deposits in financial institutions   1,723    2,674    1,528 
Total interest income   322,904    314,805    273,337 
                
Interest expense:               
Deposits   6,208    6,622    7,500 
Borrowings   161    64    193 
Subordinated debt   7,818    7,714    4,375 
Total interest expense   14,187    14,400    12,068 
                
Net interest income   308,717    300,405    261,269 
Provision for credit losses   -    (6,000)   (48,000)
Net interest income after provision  for credit losses   308,717    306,405    309,269 
                
Noninterest income:               
Service charges on deposit accounts   3,571    3,476    2,934 
Other commissions and fees   11,580    10,633    9,158 
Leased equipment income   13,094    12,602    11,354 
Gain on sale of loans and leases   60    172    139 
Gain on sale of securities   104    999    101 
Dividends and (losses) gains on equity investments   (11,375)   (1,570)   10,904 
Warrant income   629    23,990    6,123 
Other income   3,155    7,080    4,116 
Total noninterest income   20,818    57,382    44,829 
                
Noninterest expense:               
Compensation   92,240    99,700    79,882 
Occupancy   15,200    14,656    14,054 
Data processing   9,629    8,171    6,957 
Other professional services   5,954    5,946    5,126 
Insurance and assessments   5,490    5,032    4,903 
Intangible asset amortization   3,649    3,876    3,079 
Leased equipment depreciation   9,189    9,569    8,969 
Foreclosed assets (income) expense, net   (3,353)   (260)   1 
Acquisition, integration and reorganization costs   -    5,590    3,425 
Customer related expense   12,655    6,175    4,818 
Loan expense   5,157    5,627    3,193 
Other expense   11,616    12,028    15,729 
Total noninterest expense   167,426    176,110    150,136 
                
Earnings before income taxes   162,109    187,677    203,962 
Income tax expense   41,981    51,632    53,556 
Net earnings  $120,128   $136,045   $150,406 
                
Basic and diluted earnings per share  $1.01   $1.14   $1.27 
Dividends declared and paid per share  $0.25   $0.25   $0.25 

  

Page 14

 

 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS PER SHARE CALCULATIONS

 

   Three Months Ended 
   March 31,   December 31,   March 31, 
   2022   2021   2021 
             
   (Dollars in thousands, except per share data) 
Basic Earnings Per Share:            
Net earnings  $120,128   $136,045   $150,406 
Less: earnings allocated to unvested restricted stock (1)   (2,037)   (2,311)   (2,355)
Net earnings allocated to common shares  $118,091   $133,734   $148,051 
                
Weighted average basic shares and unvested restricted stock outstanding   119,595    119,577    118,852 
Less: weighted average unvested restricted stock outstanding   (2,246)   (2,314)   (2,003)
Weighted average basic shares outstanding   117,349    117,263    116,849 
                
Basic earnings per share  $1.01   $1.14   $1.27 
                
Diluted Earnings Per Share:               
Net earnings allocated to common shares  $118,091   $133,734   $148,051 
                
Weighted average diluted shares outstanding   117,349    117,263    116,849 
                
Diluted earnings per share  $1.01   $1.14   $1.27 

 

 

(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 15

 

 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEET AND YIELD ANALYSIS

 

   Three Months Ended 
   March 31, 2022   December 31, 2021   March 31, 2021 
       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)  $23,433,019   $269,521    4.66%  $21,367,665   $265,549    4.93%  $18,927,314   $242,846    5.20%
Investment securities (3)   10,397,709    55,594    2.17%   9,964,568    50,710    2.02%   5,383,140    32,329    2.44%
Deposits in financial institutions   3,083,159    1,723    0.23%   5,961,104    2,674    0.18%   4,790,231    1,528    0.13%
Total interest-earning assets (1)   36,913,887    326,838    3.59%   37,293,337    318,933    3.39%   29,100,685    276,703    3.86%
Other assets   2,969,417              3,064,810              2,315,197           
Total assets  $39,883,304             $40,358,147             $31,415,882           
                                              
Liabilities and Stockholders' Equity:                                             
Interest checking  $7,094,623    1,776    0.10%  $7,767,211    2,041    0.10%  $6,401,869    2,232    0.14%
Money market   10,852,454    3,461    0.13%   10,226,366    3,400    0.13%   7,975,996    3,278    0.17%
Savings   642,709    39    0.02%   634,874    39    0.02%   572,959    35    0.02%
Time   1,278,609    932    0.30%   1,421,859    1,142    0.32%   1,493,267    1,955    0.53%
Total interest-bearing deposits   19,868,395    6,208    0.13%   20,050,310    6,622    0.13%   16,444,091    7,500    0.18%
Borrowings   298,444    161    0.22%   234,391    64    0.11%   226,053    193    0.35%
Subordinated debt   863,572    7,818    3.67%   862,777    7,714    3.55%   466,101    4,375    3.81%
Total interest-bearing liabilities   21,030,411    14,187    0.27%   21,147,478    14,400    0.27%   17,136,245    12,068    0.29%
Noninterest-bearing demand deposits   14,463,667              14,713,385              10,173,459           
Other liabilities   541,745              543,017              488,930           
Total liabilities   36,035,823              36,403,880              27,798,634           
Stockholders' equity   3,847,481              3,954,267              3,617,248           
Total liabilities and stockholders' equity  $39,883,304             $40,358,147             $31,415,882           
Net interest income (1)       $312,651             $304,533             $264,635      
Net interest spread (1)             3.32%             3.12%             3.57%
Net interest margin (1)             3.43%             3.24%             3.69%
                                              
Total deposits (4)  $34,332,062   $6,208    0.07%  $34,763,695   $6,622    0.08%  $26,617,550   $7,500    0.11%

 

 

(1)Tax equivalent.
(2)Includes net loan premium amortization of $5.7 million, $6.4 million, and $1.2 million for the three months ended March 31, 2022, December 31, 2021, and March 31, 2021, respectively.
(3)Includes tax-equivalent adjustments of $2.2 million, $2.2 million, and $2.1 million for the three months ended March 31, 2022, December 31, 2021, and March 31, 2021 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 16

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

   March 31,   December 31,   September 30,   June 30,   March 31, 
   2022   2021   2021   2021   2021 
                     
   (Dollars in thousands, except per share data) 
ASSETS:                         
Cash and due from banks  $205,446   $112,548   $174,585   $179,505   $177,199 
Interest-earning deposits in financial institutions   1,865,235    3,944,686    3,524,613    5,678,587    5,517,667 
Total cash and cash equivalents   2,070,681    4,057,234    3,699,198    5,858,092    5,694,866 
                          
Securities available-for-sale   9,975,109    10,694,458    9,276,926    7,198,608    5,941,690 
Federal Home Loan Bank stock   17,250    17,250    17,250    17,250    17,250 
Total investment securities   9,992,359    10,711,708    9,294,176    7,215,858    5,958,940 
                          
Loans held for sale   -    -    -    -    25,554 
                          
Gross loans and leases held for investment   24,439,749    23,026,308    20,588,255    19,580,731    19,055,165 
Deferred fees, net   (87,677)   (84,760)   (77,235)   (74,474)   (75,937)
Total loans and leases held for investment, net of deferred fees   24,352,072    22,941,548    20,511,020    19,506,257    18,979,228 
Allowance for loan and lease losses   (197,398)   (200,564)   (203,733)   (225,600)   (292,445)
Total loans and leases held for investment, net   24,154,674    22,740,984    20,307,287    19,280,657    18,686,783 
                          
Equipment leased to others under  operating leases   325,305    339,150    334,275    313,574    327,413 
Premises and equipment, net   51,011    46,740    47,246    39,541    39,622 
Foreclosed assets, net   304    12,843    13,364    13,227    14,298 
Goodwill   1,405,736    1,405,736    1,204,118    1,204,118    1,204,092 
Core deposit and customer relationship intangibles, net   41,308    44,957    15,533    18,423    21,312 
Other assets   1,208,261    1,083,992    970,479    924,497    883,653 
Total assets  $39,249,639   $40,443,344   $35,885,676   $34,867,987   $32,856,533 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $14,057,051   $14,543,133   $12,881,806   $11,252,286   $11,017,462 
Interest-bearing deposits   19,167,844    20,454,624    17,677,939    18,394,748    17,205,829 
Total deposits   33,224,895    34,997,757    30,559,745    29,647,034    28,223,291 
Borrowings   991,000    -    -    6,625    19,750 
Subordinated debt   863,880    863,283    862,447    861,788    465,814 
Accrued interest payable and other liabilities   519,269    582,674    545,050    505,859    493,541 
Total liabilities   35,599,044    36,443,714    31,967,242    31,021,306    29,202,396 
STOCKHOLDERS' EQUITY (1)   3,650,595    3,999,630    3,918,434    3,846,681    3,654,137 
Total liabilities and stockholders’  equity  $39,249,639   $40,443,344   $35,885,676   $34,867,987   $32,856,533 
                          
Book value per share  $30.52   $33.45   $32.77   $32.17   $30.68 
Tangible book value per share (2)  $18.42   $21.31   $22.57   $21.95   $20.39 
Shares outstanding   119,601,766    119,584,854    119,579,566    119,555,102    119,105,642 

 

 

(1) Includes net unrealized (loss) gain on  securities available-for-sale, net  $(376,475)  $65,968   $98,859   $145,516   $106,381 
(2) Non-GAAP measure.                         

 

Page 17

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS

 

   Three Months Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2022   2021   2021   2021   2021 
                     
   (In thousands, except per share data) 
Interest income:                         
Loans and leases  $267,759   $263,662   $246,722   $244,529   $241,544 
Investment securities   53,422    48,469    40,780    33,954    30,265 
Deposits in financial institutions   1,723    2,674    2,580    2,022    1,528 
Total interest income   322,904    314,805    290,082    280,505    273,337 
                          
Interest expense:                         
Deposits   6,208    6,622    6,417    7,269    7,500 
Borrowings   161    64    101    265    193 
Subordinated debt   7,818    7,714    7,722    6,663    4,375 
Total interest expense   14,187    14,400    14,240    14,197    12,068 
                          
Net interest income   308,717    300,405    275,842    266,308    261,269 
Provision for credit losses   -    (6,000)   (20,000)   (88,000)   (48,000)
Net interest income after provision for credit losses   308,717    306,405    295,842    354,308    309,269 
                          
Noninterest income:                         
Service charges on deposit accounts   3,571    3,476    3,407    3,452    2,934 
Other commissions and fees   11,580    10,633    11,792    10,704    9,158 
Leased equipment income   13,094    12,602    10,943    10,847    11,354 
Gain on sale of loans and leases   60    172    -    1,422    139 
Gain on sale of securities   104    999    515    -    101 
Dividends and (losses) gains on equity investments   (11,375)   (1,570)   8,387    5,394    10,904 
Warrant income   629    23,990    13,578    5,650    6,123 
Other income   3,155    7,080    2,723    2,902    4,116 
Total noninterest income   20,818    57,382    51,345    40,371    44,829 
                          
Noninterest expense:                         
Compensation   92,240    99,700    98,061    90,807    79,882 
Occupancy   15,200    14,656    14,928    14,784    14,054 
Data processing   9,629    8,171    7,391    7,758    6,957 
Other professional services   5,954    5,946    5,164    5,256    5,126 
Insurance and assessments   5,490    5,032    3,685    3,745    4,903 
Intangible asset amortization   3,649    3,876    2,890    2,889    3,079 
Leased equipment depreciation   9,189    9,569    8,603    8,614    8,969 
Foreclosed assets (income) expense, net   (3,353)   (260)   165    (119)   1 
Acquisition, integration and reorganization costs   -    5,590    200    200    3,425 
Customer related expense   12,655    6,175    4,538    4,973    4,818 
Loan expense   5,157    5,627    4,180    4,031    3,193 
Other expense   11,616    12,028    9,616    8,812    15,729 
Total noninterest expense   167,426    176,110    159,421    151,750    150,136 
                          
Earnings before income taxes   162,109    187,677    187,766    242,929    203,962 
Income tax expense   41,981    51,632    47,770    62,417    53,556 
Net earnings  $120,128   $136,045   $139,996   $180,512   $150,406 
                          
Basic and diluted earnings per share  $1.01   $1.14   $1.17   $1.52   $1.27 
Dividends declared and paid per share  $0.25   $0.25   $0.25   $0.25   $0.25 

 

Page 18

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2022   2021   2021   2021   2021 
                     
    (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   1.22%   1.34%   1.55%   2.11%   1.94%
Pre-provision, pre-tax net revenue ("PPNR") return on average  assets (1)(2)   1.65%   1.79%   1.86%   1.81%   2.01%
Return on average equity (1)   12.66%   13.65%   14.18%   19.36%   16.86%
Return on average tangible equity (1)(2)   20.93%   22.06%   21.03%   29.25%   25.67%
Efficiency ratio   50.1%   46.2%   47.2%   47.9%   46.4%
Noninterest expense as a percentage of average assets (1)   1.70%   1.73%   1.76%   1.77%   1.94%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   4.66%   4.93%   5.01%   5.18%   5.20%
Average investment securities (3)   2.17%   2.02%   2.12%   2.23%   2.44%
Average interest-earning assets (3)   3.59%   3.39%   3.50%   3.57%   3.86%
Cost of:                         
Average interest-bearing deposits   0.13%   0.13%   0.14%   0.16%   0.18%
Average total deposits   0.07%   0.08%   0.08%   0.10%   0.11%
Average interest-bearing liabilities   0.27%   0.27%   0.29%   0.30%   0.29%
Net interest spread (3)   3.32%   3.12%   3.21%   3.27%   3.57%
Net interest margin (3)   3.43%   3.24%   3.33%   3.40%   3.69%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $23,433,019   $21,367,665   $19,670,671   $19,057,420   $18,927,314 
Investment securities   10,397,709    9,964,568    8,047,098    6,492,721    5,383,140 
Deposits in financial institutions   3,083,159    5,961,104    5,657,768    6,347,764    4,790,231 
Interest-earning assets   36,913,887    37,293,337    33,375,537    31,897,905    29,100,685 
Total assets   39,883,304    40,358,147    35,871,664    34,326,112    31,415,882 
Liabilities:                         
Noninterest-bearing deposits   14,463,667    14,713,385    12,198,313    11,304,757    10,173,459 
Interest-bearing deposits   19,868,395    20,050,310    18,130,694    17,817,053    16,444,091 
Total deposits   34,332,062    34,763,695    30,329,007    29,121,810    26,617,550 
Borrowings   298,444    234,391    238,335    225,446    226,053 
Subordinated debt   863,572    862,777    862,272    735,725    466,101 
Interest-bearing liabilities   21,030,411    21,147,478    19,231,301    18,778,224    17,136,245 
Stockholders' equity   3,847,481    3,954,267    3,916,621    3,739,042    3,617,248 

 

 

(1)Annualized.
(2)Non-GAAP measure.
(3)Tax equivalent.

 

Page 19

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   March 31,   December 31,   September 30,   June 30,   March 31, 
   2022   2021   2021   2021   2021 
   (Dollars in thousands, except per share data) 
Credit Quality Ratios:                         
Nonaccrual loans and leases held for  investment to loans and leases held for investment   0.27%   0.27%   0.31%   0.29%   0.36%
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.27%   0.32%   0.38%   0.36%   0.43%
Classified loans and leases held for investment to loans and leases  held for investment   0.34%   0.51%   0.69%   0.75%   0.86%
Provision for credit losses (for the  quarter) to average loans and leases held for investment (annualized)   0.00%   (0.11)%   (0.40)%   (1.85)%   (1.03)%
Net charge-offs (for the quarter) to average loans and leases held for investment (annualized)   0.02%   0.00%   0.01%   (0.11)%   0.06%
Trailing 12 months net charge-offs to average loans and leases held for investment   (0.02)%   (0.01)%   0.09%   0.27%   0.37%
Allowance for loan and lease losses to loans and leases held for investment   0.81%   0.87%   0.99%   1.16%   1.54%
Allowance for credit losses to loans  and leases held for investment   1.12%   1.19%   1.36%   1.54%   2.02%
Allowance for credit losses to nonaccrual loans and leases held for investment   409.5%   447.3%   433.8%   528.4%   566.2%
                          
PacWest Bancorp Consolidated:                         
Tier 1 leverage capital ratio (1)   7.11%   6.84%   8.05%   7.67%   7.95%
Common equity tier 1 capital ratio (1)   8.64%   8.86%   10.15%   10.41%   10.39%
Tier 1 capital ratio (1)   9.07%   9.32%   10.65%   10.41%   10.39%
Total capital ratio (1)   12.27%   12.69%   14.36%   14.99%   13.60%
Risk-weighted assets (1)  $30,297,945   $28,508,808   $26,057,583   $24,274,256   $23,012,350 
                          
Equity to assets ratio   9.30%   9.89%   10.92%   11.03%   11.12%
Tangible common equity ratio (2)   5.83%   6.54%   7.79%   7.80%   7.68%
Book value per share  $30.52   $33.45   $32.77   $32.17   $30.68 
Tangible book value per share (2)  $18.42   $21.31   $22.57   $21.95   $20.39 
                          
Pacific Western Bank:                         
Tier 1 leverage capital ratio (1)   7.31%   7.00%   8.40%   8.47%   8.83%
Common equity tier 1 capital ratio (1)   9.32%   9.56%   11.12%   11.51%   11.54%
Tier 1 capital ratio (1)   9.32%   9.56%   11.12%   11.51%   11.54%
Total capital ratio (1)   11.45%   11.80%   13.59%   14.22%   12.80%

 

 

(1)Capital information for March 31, 2022 is preliminary.
(2)Non-GAAP measure.

 

Page 20

 

 

GAAP TO NON-GAAP RECONCILIATIONS

 

This press release contains certain non-GAAP financial disclosures for: (1) Pre-provision, pre-tax net revenue (“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 PPNR, return on average tangible equity, tangible common equity ratio, and tangible book value per share is prevalent among banking regulators, investors, and analysts. Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of: (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 
   March 31,   December 31,   March 31, 
PPNR and PPNR Return on Average Assets  2022   2021   2021 
             
   (Dollars in thousands) 
Net earnings  $120,128   $136,045   $150,406 
Add: Provision for credit losses   -    (6,000)   (48,000)
Add: Income tax expense   41,981    51,632    53,556 
Pre-provision, pre-tax net revenue ("PPNR")  $162,109   $181,677   $155,962 
                
Average assets  $39,883,304   $40,358,147   $31,415,882 
                
Return on average assets (1)   1.22%   1.34%   1.94%
PPNR return on average assets (2)   1.65%   1.79%   2.01%

 

 

(1)Annualized net earnings divided by average assets.
(2)Annualized PPNR divided by average assets.

 

   Three Months Ended 
   March 31,   December 31,   March 31, 
Return on Average Tangible Equity  2022   2021   2021 
             
   (Dollars in thousands) 
Net earnings  $120,128   $136,045   $150,406 
Add: Intangible asset amortization   3,649    3,876    3,079 
Adjusted net earnings  $123,777   $139,921   $153,485 
                
Average stockholders' equity  $3,847,481   $3,954,267   $3,617,248 
Less: Average intangible assets   1,449,056    1,437,780    1,192,780 
Average tangible common equity  $2,398,425   $2,516,487   $2,424,468 
                
Return on average equity (1)   12.66%   13.65%   16.86%
Return on average tangible equity (2)   20.93%   22.06%   25.67%

 

 

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

 

Page 21

 

 

   March 31,   December 31,   September 30,   June 30,   March 31, 
Tangible Common Equity Ratio/Tangible Book Value Per Share  2022   2021   2021   2021   2021 
                     
   (Dollars in thousands, except per share data) 
Stockholders' equity  $3,650,595   $3,999,630   $3,918,434   $3,846,681   $3,654,137 
Less: Intangible assets   1,447,044    1,450,693    1,219,651    1,222,541    1,225,404 
Tangible common equity  $2,203,551   $2,548,937   $2,698,783   $2,624,140   $2,428,733 
                          
Total assets  $39,249,639   $40,443,344   $35,885,676   $34,867,987   $32,856,533 
Less: Intangible assets   1,447,044    1,450,693    1,219,651    1,222,541    1,225,404 
Tangible assets  $37,802,595   $38,992,651   $34,666,025   $33,645,446   $31,631,129 
                          
Equity to assets ratio   9.30%   9.89%   10.92%   11.03%   11.12%
Tangible common equity ratio (1)   5.83%   6.54%   7.79%   7.80%   7.68%
                          
Book value per share  $30.52   $33.45   $32.77   $32.17   $30.68 
Tangible book value per share (2)  $18.42   $21.31   $22.57   $21.95   $20.39 
Shares outstanding   119,601,766    119,584,854    119,579,566    119,555,102    119,105,642 

 

 

(1)Tangible common equity divided by tangible assets.
(2)Tangible common equity divided by shares outstanding.

 

CONTACTS

 

Matthew P. Wagner
President and CEO
303.802.8900
Bart R. Olson
EVP and CFO
714.989.4149
William J. Black
EVP Strategy and Corporate Development
919.597.7466

 

Page 22