EX-99.1 2 tm2221454d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

July 20, 2022

 

PACWEST BANCORP ANNOUNCES RESULTS FOR THE SECOND QUARTER 2022

 

FOR IMMEDIATE RELEASE

 

SECOND QUARTER 2022 RESULTS

 

 

 

SECOND QUARTER 2022 HIGHLIGHTS

 

Net Earnings of $122.4 Million or $1.02 Per Diluted Share
 
Net Interest Income (TE) of $327.8 Million in 2Q22 vs. $312.7 Million in 1Q22; Up 4.8%
 
Provision for Credit Losses of $11.5 Million in 2Q22, of Which $1.5 Million Related to Held-to-Maturity Securities (HTM), vs. No Provision for Credit Losses in 1Q22
 
Noninterest Income of $34.3 Million in 2Q22 vs. $20.8 Million in 1Q22
 
Noninterest Expense of $183.6 Million in 2Q22 vs. $167.4 Million in 1Q22; Driven by Loan Growth
 
Loan Growth of $2.1 Billion or 8.8% from Prior Quarter

  
ACL Ratio of 1.07% and ALLL Ratio of 0.71% at 2Q22 vs. 1.12% and 0.81% at 1Q22, Respectively
   
Core Deposits Down $2.5 Billion or 7.8%, of Which $1.9 Billion related to Venture Banking
   
Tier 1 and Total Capital Ratios Increased Due to Preferred Stock Offering Offset by Growth in Risk-Weighted Assets – Tier 1 Ratio of 10.15% and Total Capital Ratio of 13.12% at 2Q22
   
Available-for-Sale Securities (AFS) Decreased from $10.0 Billion at 1Q22 to $6.8 Billion at 2Q22; $2.3 Billion was Reclassified to HTM on June 1; AOCI Net Unrealized Loss on the AFS Portfolio Increased from $376.5 Million at 1Q22 to $428.2 Million at 2Q22; Total AOCI Net Unrealized Loss of $644.8 Million at 2Q22

 

CEO COMMENTARY

 

Matt Wagner, CEO, commented, “Our organic loan growth during the second quarter was exceptionally strong as we continued to see high demand from our clients. Loans grew by $2.1 billion in the second quarter to an all-time high of $26.5 billion. Given the high level of economic uncertainty and interest rate volatility, we are taking a cautious approach and expect slower loan growth in the second half of the year. On the deposits side, we continued to see net outflows in the venture banking business as private fundraising and capital market activities for late stage companies continues to be muted. With venture banking deposits down $1.9 billion during the quarter, we used wholesale deposits to fund the loan growth, which increased deposit costs.”

 

“Credit quality remains strong as evidenced by net recoveries of two basis points and a slight net recovery on a year-to-date basis, and most credit metrics remain at historically low levels. We recorded a provision for credit losses on loans of $10.0 million during the quarter primarily as a result of the $2.0 billion increase in unfunded commitments. Our ACL ratio of 1.07% remains above the CECL adoption level of 0.97%.”

 

“Our Tier 1 and Total capital ratios increased during the second quarter of 2022 due to the preferred stock issuance in early June. The increase was partially offset by an increase in risk-weighted assets of $2.7 billion primarily as a result of continued loan growth and increases in unfunded commitments. Capital and balance sheet optimization remain a focus area as we look to grow our capital levels to those more similar to the first half of 2021.”

 

Page 1

 

 

FINANCIAL HIGHLIGHTS

 

   At or For the       At or For the     
   Three Months Ended       Six Months Ended     
   June 30,   March 31,   Increase   June 30,   Increase 
Financial Highlights (1)  2022   2022   (Decrease)   2022   2021   (Decrease) 
                         
   (Dollars in thousands, except per share data) 
Net earnings  $122,360   $120,128   $2,232   $242,488   $330,918   $(88,430)
Diluted earnings per common share  $1.02   $1.01   $0.01   $2.03   $2.78   $(0.75)
Pre-provision, pre-tax net revenue ("PPNR") (2)  $174,626   $162,109   $12,517   $336,735   $310,891   $25,844 
Return on average assets   1.23%   1.22%   0.01    1.22%   2.03%   (0.81)
PPNR return on average assets (2)   1.75%   1.65%   0.10    1.70%   1.91%   (0.21)
Return on average tangible common equity (2)   24.42%   20.93%   3.49    22.55%   27.51%   (4.96)
                               
Yield on average loans and leases (tax equivalent)   4.65%   4.66%   (0.01)   4.66%   5.19%   (0.53)
Cost of average total deposits   0.18%   0.07%   0.11    0.13%   0.11%   0.02 
Net interest margin ("NIM") (tax equivalent)   3.56%   3.43%   0.13    3.50%   3.53%   (0.03)
Efficiency ratio   49.5%   50.1%   (0.6)   49.8%   47.2%   2.6 
                               
Total assets  $40,950,723   $39,249,639   $1,701,084   $40,950,723   $34,867,987   $6,082,736 
Loans and leases held for investment, net of deferred fees  $26,501,137   $24,352,072   $2,149,065   $26,501,137   $19,506,257   $6,994,880 
Noninterest-bearing demand deposits  $13,338,029   $14,057,051   $(719,022)  $13,338,029   $11,252,286   $2,085,743 
Core deposits  $29,218,646   $31,676,404   $(2,457,758)  $29,218,646   $27,038,161   $2,180,485 
Total deposits  $33,968,152   $33,224,895   $743,257   $33,968,152   $29,647,034   $4,321,118 
                               
As percentage of total deposits:                              
Noninterest-bearing demand deposits   39%   42%   (3)   39%   38%   1 
Core deposits   86%   95%   (9)   86%   91%   (5)
                               
Equity to assets ratio   9.72%   9.30%   0.42    9.72%   11.03%   (1.31)
Common equity tier 1 capital ratio   8.24%   8.64%   (0.40)   8.24%   10.41%   (2.17)
Tier 1 capital ratio   10.15%   9.07%   1.08    10.15%   10.41%   (0.26)
Total capital ratio   13.12%   12.27%   0.85    13.12%   14.99%   (1.87)
Tangible common equity ratio (2)   5.15%   5.83%   (0.68)   5.15%   7.80%   (2.65)
Book value per common share  $28.93   $30.52   $(1.59)  $28.93   $32.17   $(3.24)
Tangible book value per common share (2)  $16.93   $18.42   $(1.49)  $16.93   $21.95   $(5.02)

 

 

(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 $15.2 million to $323.9 million for the second quarter of 2022 compared to $308.7 million for the first quarter of 2022 due mainly to higher income on loans and leases resulting primarily from higher average balances and higher income on deposits in financial institutions, offset partially by higher interest expense on deposits and borrowings. Income on loans and leases increased by $25.5 million in the second quarter of 2022 due to a $2.0 billion increase in the balance of average loans and leases and one more day compared to the first quarter of 2022. Income on deposits in financial institutions increased by $2.6 million in the second quarter of 2022 due to a 65 basis point increase in the yield on average deposits in financial institutions, offset partially by a $909.1 million decrease in the average balance. The tax equivalent yield on average loans and leases was 4.65% for the second quarter of 2022 compared to 4.66% for the first quarter of 2022. The slight decrease in the tax equivalent yield on average loans and leases was due primarily to interest recapture on nonaccrual loans being lower by $2.3 million and amortized loan fees being lower by $1.3 million. Interest expense on deposits increased by $9.2 million in the second quarter of 2022 due mainly to a higher level of wholesale deposits which contributed to an 11 basis points increase in the cost of deposits. Interest expense on borrowings increased by $2.3 million due to a $1.1 billion increase in average balance and 50 basis points increase in cost of average borrowings.

  

The tax equivalent NIM was 3.56% for the second quarter of 2022 compared to 3.43% for the first quarter of 2022. 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 as a percentage of average interest-earning assets from 64% to 69%, the decrease in the balance of average investment securities as a percentage of average interest-earning assets from 28% to 26%, and the decrease in the balance of average deposits in financial institutions as a percentage of average interest-earning assets from 8% to 5%. The balance of average loans and leases increased by $2.0 billion to $25.4 billion, the balance of average investment securities decreased by $909.1 million to $9.5 billion, and the balance of average deposits in financial institutions decreased by $1.1 billion to $2.0 billion. The increase in the balance of average loans and leases was the result of the Company’s strong organic loan growth.

 

The cost of average total deposits was 0.18% in the second quarter of 2022 compared to 0.07% in the first quarter of 2022 due mainly to higher average balances and rates on higher-cost wholesale money market and brokered time deposits, as well as higher market rates on our deposit products. Given strong loan growth and declines in core deposits, wholesale deposits increased by $2.9 billion during the second quarter from $0.5 billion to $3.4 billion.

 

PROVISION FOR CREDIT LOSSES

 

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

 

   Three Months Ended     
   June 30,   March 31,   Increase 
Provision for Credit Losses  2022   2022   (Decrease) 
             
   (In thousands) 
Reduction in allowance for loan and lease losses  $(10,000)  $(2,000)  $(8,000)
Addition to reserve for unfunded loan commitments   20,000    2,000    18,000 
Total loan-related provision   10,000    -    10,000 
Addition to allowance for held-to-maturity securities   1,500    -    1,500 
Total provision for credit losses  $11,500   $-   $11,500 

 

Page 3

 

 

The provision for credit losses was $11.5 million for the second quarter of 2022 compared to no provision for credit losses for the first quarter of 2022. The $10.0 million increase in the loan-related provision was due mainly to the growth in unfunded commitments of $2.0 billion during the second quarter of 2022. The $1.5 million provision for credit losses on held-to-maturity securities is related to our $2.3 billion transfer from available-for-sale securities in the second quarter of 2022 and the estimated current expected credit loss on those held-to-maturity securities.

 

Noninterest Income

 

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

 

   Three Months Ended     
   June 30,   March 31,   Increase 
Noninterest Income  2022   2022   (Decrease) 
             
   (In thousands) 
Service charges on deposit accounts  $3,634   $3,571   $63 
Other commissions and fees   10,813    11,580    (767)
Leased equipment income   12,335    13,094    (759)
Gain on sale of loans and leases   12    60    (48)
(Loss) gain on sale of securities   (1,209)   104    (1,313)
Dividends and gains (losses) on equity investments   4,097    (11,375)   15,472 
Warrant income   1,615    629    986 
Other income   3,049    3,155    (106)
Total noninterest income  $34,346   $20,818   $13,528 

  

Noninterest income increased by $13.5 million to $34.3 million for the second quarter of 2022 compared to $20.8 million for the first quarter of 2022 due primarily to an increase of $15.5 million in dividends and gains on equity investments, offset partially by an increase in loss on sale of securities. Dividends and gains on equity investments increased to $4.1 million for the second quarter of 2022 compared to a negative $11.4 million in the first quarter of 2022 due primarily to higher fair value gains on equity investments still held and lower fair value marks and losses on sales of equity investments. The increase in loss on sale of securities resulted from the sale of $393.4 million of securities for a net loss of $1.2 million for the second quarter of 2022 compared to sales of $206.1 million of securities for a net gain of $0.1 million for the first quarter of 2022. Warrant income was higher due primarily to merger and acquisition activities of three underlying companies.

  

Noninterest Expense

 

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

 

   Three Months Ended     
   June 30,   March 31,   Increase 
Noninterest Expense  2022   2022   (Decrease) 
             
   (In thousands) 
Compensation  $102,542   $92,240   $10,302 
Occupancy   15,268    15,200    68 
Data processing   9,258    9,629    (371)
Other professional services   6,726    5,954    772 
Insurance and assessments   5,632    5,490    142 
Intangible asset amortization   3,649    3,649    - 
Leased equipment depreciation   8,934    9,189    (255)
Foreclosed assets (income) expense, net   (28)   (3,353)   3,325 
Customer related expense   11,748    12,655    (907)
Loan expense   7,037    5,157    1,880 
Other   12,879    11,616    1,263 
Total noninterest expense  $183,645   $167,426   $16,219 

 

Page 4

 

 

Noninterest expense increased by $16.2 million to $183.6 million for the second quarter of 2022 compared to $167.4 million for the first quarter of 2022 due primarily to an increase of $10.3 million in compensation expense, a decrease of $3.3 million in foreclosed assets income, an increase of $1.9 million in loan expense, and an increase of $1.3 million in other expense. The increase in compensation expense was due mainly to higher commissions, salaries, and bonus expense attributable mostly to strong loan growth and a full quarter of annual merit increases along with higher headcount which increased by 95 FTEs. The decrease in foreclosed assets income was due to a $3.2 million gain on the sale of our largest foreclosed property in the first quarter of 2022. The increase in loan expense was due mainly to higher loan-related legal expenses related to higher loan production. The increase in other expense was due mostly to higher employee costs for business travel.

  

Income Taxes

  

The effective income tax rate was 25.0% for the second quarter of 2022 compared to 25.9% for the first quarter of 2022. The decrease was due primarily to higher tax credits in the second quarter of 2022. 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:

 

   June 30, 2022   March 31, 2022   June 30, 2021 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Noninterest-bearing demand  $13,338,029    39%  $14,057,051    42%  $11,252,286    38%
Interest checking   6,197,234    18%   6,673,696    20%   7,394,472    25%
Money market   9,029,433    27%   10,301,996    31%   7,777,199    26%
Savings   653,950    2%   643,661    2%   614,204    2%
Total core deposits   29,218,646    86%   31,676,404    95%   27,038,161    91%
Non-core non-maturity deposits   2,185,248    6%   322,732    1%   1,122,971    4%
Total non-maturity deposits   31,403,894    92%   31,999,136    96%   28,161,132    95%
Time deposits $250,000 and under   1,898,312    6%   878,383    3%   913,371    3%
Time deposits over $250,000   665,946    2%   347,376    1%   572,531    2%
Total time deposits   2,564,258    8%   1,225,759    4%   1,485,902    5%
Total deposits  $33,968,152    100%  $33,224,895    100%  $29,647,034    100%

 

At June 30, 2022, core deposits totaled $29.2 billion or 86% of total deposits, including $13.3 billion of noninterest-bearing demand deposits or 39% of total deposits. Core deposits decreased by $2.5 billion or 7.8% in the second quarter of 2022 driven primarily by a $1.9 billion decrease in balances from our venture banking clients. Total deposits increased by $743.3 million or 2.2% in the second quarter of 2022 due to a $1.9 billion increase in non-core non-maturity deposits and a $1.3 billion increase in time deposits, offset partially by the decrease in core deposits. Total venture banking deposits decreased from $14.0 billion as of March 31, 2022 to $12.1 billion as of June 30, 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 $1.7 billion as of March 31, 2022 to $2.1 billion as of June 30, 2022, of which $1.5 billion was managed by PWAM.

 

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   Six Months Ended 
  June 30,   March 31,   June 30, 
Roll Forward of Loans and Leases Held for Investment, Net of Deferred Fees  2022   2022   2022 
             
   (Dollars in thousands) 
Balance, beginning of period  $24,352,072   $22,941,548   $22,941,548 
Additions:               
Production   2,815,181    2,574,860    5,390,041 
Disbursements   1,871,627    1,589,152    3,460,779 
Total production and disbursements   4,686,808    4,164,012    8,850,820 
Reductions:               
Payoffs   (1,347,447)   (1,448,680)   (2,796,127)
Paydowns   (1,183,178)   (1,264,571)   (2,447,749)
Total payoffs and paydowns   (2,530,625)   (2,713,251)   (5,243,876)
Sales   (4,319)   (36,698)   (41,017)
Transfers to foreclosed assets   -    (305)   (305)
Charge-offs   (2,799)   (3,234)   (6,033)
Total reductions   (2,537,743)   (2,753,488)   (5,291,231)
Net increase (decrease)   2,149,065    1,410,524    3,559,589 
Balance, end of period  $26,501,137   $24,352,072   $26,501,137 
                
Weighted average rate on production (1)   4.61%   4.31%   4.46%

 

 

(1)The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees. Amortized fees added approximately 23 basis points to loan yields in 2022.

 

Loans and leases held for investment, net of deferred fees, increased by $2.1 billion or 8.8% in the second quarter of 2022 to $26.5 billion at June 30, 2022. The overall increase in the loans and leases balance for the second quarter of 2022 was due primarily to increases in the residential real estate mortgage, asset-based, and residential real estate construction portfolios.

 

Civic loan production was $847 million for the second quarter of 2022 compared to $559 million for the first quarter of 2022. The Civic loan portfolio as of June 30, 2022 totaled $2.4 billion.

 

The weighted average rate on the $2.8 billion of production for the second quarter of 2022 increased to 4.61% from 4.31% in the first quarter of 2022 due primarily to the loan mix (lower levels of single-family loan pool purchases and higher level of Civic fundings). In the second quarter of 2022, we purchased $69 million of single-family loan pools compared to $587 million in the first quarter of 2022. The single-family loan pool purchase portfolio as of June 30, 2022 totaled $2.9 billion. Purchases of single-family loan pools ceased in April 2022.

  

PPP loans declined by $37.4 million in the second quarter of 2022, as the program continues to wind down. Net fees for PPP loans were $1.0 million in the second quarter of 2022, down from $2.5 million in the first quarter of 2022. Remaining PPP loans totaled $33.0 million as of June 30, 2022, with $0.6 million of net fees to amortize over the remaining life of the loans.

 

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:

  

   June 30, 2022   March 31, 2022   June 30, 2021 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Real estate mortgage:                              
Commercial  $3,670,515    14%  $3,669,741    15%  $3,792,198    19%
Residential   9,879,131    37%   8,369,550    35%   4,620,822    24%
Total real estate mortgage   13,549,646    51%   12,039,291    50%   8,413,020    43%
Real estate construction and land:                              
Commercial   837,423    3%   802,022    3%   930,785    5%
Residential   3,153,616    12%   2,891,467    12%   2,574,799    13%
Total real estate construction and land   3,991,039    15%   3,693,489    15%   3,505,584    18%
Total real estate   17,540,685    66%   15,732,780    65%   11,918,604    61%
Commercial:                              
Asset-based   5,068,112    19%   4,739,220    19%   3,550,903    18%
Venture capital   2,179,190    8%   2,077,339    9%   1,749,432    9%
Other commercial   1,229,504    5%   1,298,136    5%   1,921,909    10%
Total commercial   8,476,806    32%   8,114,695    33%   7,222,244    37%
Consumer   483,646    2%   504,597    2%   365,409    2%
Total loans and leases held for investment, net of deferred fees  $26,501,137    100%  $24,352,072    100%  $19,506,257    100%
                               
Total unfunded loan commitments  $11,866,437        $9,899,345        $7,891,875      

 

Allowance for Credit Losses ON LOANS AND LEASES

 

The following tables present roll forwards of the allowance for credit losses on loans and leases for the periods indicated:

 

   Three Months Ended June 30, 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  $197,398   $75,071   $272,469 
Charge-offs   (2,799)   -    (2,799)
Recoveries   4,106    -    4,106 
Net recoveries   1,307    -    1,307 
Provision   (10,000)   20,000    10,000 
Ending balance  $188,705   $95,071   $283,776 

 

   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 

 

Page 7

 

 

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

 

   June 30,   March 31,   Increase 
Allowance for Credit Losses  2022   2022   (Decrease) 
             
   (Dollars in thousands) 
Allowance for loan and lease losses  $188,705   $197,398   $(8,693)
Reserve for unfunded loan commitments   95,071    75,071    20,000 
Allowance for credit losses  $283,776   $272,469   $11,307 
                
Provision for credit losses (for the quarter)  $10,000   $-   $10,000 
Net (recoveries) charge-offs (for the quarter)  $(1,307)  $1,166   $(2,473)
Net (recoveries) charge-offs to average loans and leases (for the quarter)   (0.02)%   0.02%     
Allowance for loan and lease losses to loans and leases held for investment   0.71%   0.81%     
Allowance for credit losses to loans and leases held for investment   1.07%   1.12%     

 

The allowance for credit losses increased by $11.3 million in the second quarter of 2022 to $283.8 million at June 30, 2022. The increase in the allowance for credit losses during the second quarter of 2022 was attributable to a $10.0 million provision for credit losses and $1.3 million in net recoveries.

 

Net recoveries were $1.3 million for the second quarter of 2022 as gross charge-offs of $2.8 million were reduced by recoveries of $4.1 million.

  

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.

 

Page 8

 

 

 

CREDIT QUALITY

 

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

 

   June 30,   March 31,   Increase 
Credit Quality Metrics  2022   2022   (Decrease) 
             
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $78,527   $66,538   $11,989 
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   -    304    (304)
Total nonperforming assets ("NPAs")  $78,527   $66,842   $11,685 
                
Performing TDRs held for investment  $11,723   $16,781   $(5,058)
               
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.30%   0.27%     
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.30%   0.27%     
Allowance for credit losses to nonaccrual loans and leases held for investment   361.4%   409.5%     
                
Loan and Lease Credit Risk Ratings:               
Pass  $25,916,612   $23,892,689   $2,023,923 
Special mention   480,261    377,315    102,946 
Classified   104,264    82,068    22,196 
Total loans and leases held for investment, net of deferred fees  $26,501,137   $24,352,072   $2,149,065 
                
Special mention loans and leases held for investment to loans and leases held for investment   1.81%   1.55%     
Classified loans and leases held for investment to loans and leases held for investment   0.39%   0.34%     

 

 

(1) Nonaccrual loans include SBA guaranteed amounts of $13.8 million at June 30, 2022 and $13.4 million at March 31, 2022.

 

Classified loans and leases were at historically low levels as of the end of the first quarter of 2022 but saw an increase of $22.2 million during the second quarter due mainly to a $10.7 million increase in classified commercial real estate mortgage loans and a $9.6 million increase in classified residential real estate mortgage loans. Special mention loans and leases increased by $102.9 million during the second quarter due mostly to an $86.9 million increase in special mention commercial real estate construction loans and a $23.6 million increase in special mention residential real estate construction loans. Nonaccrual loans and leases increased by $12.0 million to $78.5 million in the second quarter of 2022 due primarily to a $17.2 million increase in nonaccrual Civic residential mortgage and residential renovation loans partially offset by declines in nonaccrual loans in all other portfolios.

 

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:

 

   June 30, 2022   March 31, 2022   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  $28,529   $14   $32,071   $2,090   $(3,542)  $(2,076)
Residential   27,524    13,577    17,463    31,103    10,061    (17,526)
Total real estate mortgage   56,053    13,591    49,534    33,193    6,519    (19,602)
Real estate construction and land:                              
Commercial   -    -    -    -    -    - 
Residential   13,287    25,981    6,215    21,413    7,072    4,568 
Total real estate construction and land   13,287    25,981    6,215    21,413    7,072    4,568 
Commercial:                              
Asset-based   1,189    -    1,323    -    (134)   - 
Venture capital   3,120    -    3,659    -    (539)   - 
Other commercial   4,655    9,503    5,420    47    (765)   9,456 
Total commercial   8,964    9,503    10,402    47    (1,438)   9,456 
Consumer   223    1,711    387    994    (164)   717 
Total held for investment  $78,527   $50,786   $66,538   $55,647   $11,989   $(4,861)

 

Loans and leases accruing and 30-89 days past due generally fluctuate from period to period. The $4.9 million decrease in the second quarter of 2022 was primarily in Civic residential mortgage loans, offset partially by a $9.5 million increase in the other commercial category due primarily to five PPP loans that are under review by the SBA for forgiveness, of which $6.2 million was forgiven in July 2022.

 

CAPITAL

 

Our Tier 1, Total capital, and Tier 1 leverage capital ratios increased during the second quarter of 2022 due mainly to the $513.2 million preferred stock issuance in June 2022. The net proceeds of $498.5 million increased stockholders’ equity, offset partially by an increase in risk-weighted assets of $2.7 billion primarily as a result of loan growth and the increase in unfunded commitments. We continue to consider additional capital enhancing strategies, such as a credit risk transfer transaction, to increase capital given our loan growth during the first half of the year. The following table presents capital ratios as of the dates indicated:

 

   June 30,   March 31, 
   2022   2022 
PacWest Bancorp Consolidated:          
Tier 1 leverage capital ratio (1)   8.52%   7.11%
Common equity tier 1 capital ratio (1)   8.24%   8.64%
Tier 1 capital ratio (1)   10.15%   9.07%
Total capital ratio (1)   13.12%   12.27%
Risk-weighted assets (1) (in thousands)  $33,011,062   $30,297,312 
Tangible common equity ratio (2)   5.15%   5.83%

 

 

(1) Capital information for June 30, 2022 is preliminary.

(2) Non-GAAP measure.

 

Page 10

 

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with over $40 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.

 

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 often use words such as “anticipates,” “targets,” “expects,” “estimates,” “intends,” “plans,” “believes,” “continue” and other similar expressions or future or conditional verbs such as “will,” “may,” “might,” “should,” “would” and “could.” 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, inflation, 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 11

 

  

PACWEST BANCORP AND SUBSIDIARIES            
CONDENSED CONSOLIDATED BALANCE SHEET            

 

   June 30,   March 31,   June 30, 
   2022   2022   2021 
             
   (Dollars in thousands, except per share data) 
ASSETS:            
Cash and due from banks  $197,027   $205,446   $179,505 
Interest-earning deposits in financial institutions   2,192,877    1,865,235    5,678,587 
Total cash and cash equivalents   2,389,904    2,070,681    5,858,092 
                
Securities available-for-sale, at estimated fair value   6,780,648    9,975,109    7,198,608 
Securities held-to-maturity, at amortized cost, net of allowance for credit losses   2,260,367    -    - 
Federal Home Loan Bank stock, at cost   33,210    17,250    17,250 
Total investment securities   9,074,225    9,992,359    7,215,858 
                
Gross loans and leases held for investment   26,608,541    24,439,749    19,580,731 
Deferred fees, net   (107,404)   (87,677)   (74,474)
Total loans and leases held for investment, net of deferred fees   26,501,137    24,352,072    19,506,257 
Allowance for loan and lease losses   (188,705)   (197,398)   (225,600)
Total loans and leases held for investment, net   26,312,432    24,154,674    19,280,657 
                
Equipment leased to others under operating leases   324,233    325,305    313,574 
Premises and equipment, net   51,083    51,011    39,541 
Foreclosed assets, net   -    304    13,227 
Goodwill   1,405,736    1,405,736    1,204,118 
Core deposit and customer relationship intangibles, net   37,659    41,308    18,423 
Other assets   1,355,451    1,208,261    924,497 
Total assets  $40,950,723   $39,249,639   $34,867,987 
                
LIABILITIES:               
Noninterest-bearing deposits  $13,338,029   $14,057,051   $11,252,286 
Interest-bearing deposits   20,630,123    19,167,844    18,394,748 
Total deposits   33,968,152    33,224,895    29,647,034 
Borrowings   1,592,000    991,000    6,625 
Subordinated debt   863,756    863,880    861,788 
Accrued interest payable and other liabilities   548,412    519,269    505,859 
Total liabilities   36,972,320    35,599,044    31,021,306 
STOCKHOLDERS' EQUITY (1)   3,978,403    3,650,595    3,846,681 
Total liabilities and stockholders’ equity  $40,950,723   $39,249,639   $34,867,987 
                
Book value per common share  $28.93   $30.52   $32.17 
Tangible book value per common share (2)  $16.93   $18.42   $21.95 
Common shares outstanding   120,288,024    119,601,766    119,555,102 

 

 

(1) Includes net unrealized (loss) gain on:            
Securities available-for-sale, net  $(428,242)  $(376,475)  $145,516 
Securities transferred from available-for-sale to held-to-maturity  $(216,508)  $-   $- 
(2) Non-GAAP measure.               

 

Page 12

 

 

PACWEST BANCORP AND SUBSIDIARIES                  
CONDENSED CONSOLIDATED STATEMENT OF EARNINGS                

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30,   June 30, 
   2022   2022   2021   2022   2021 
                     
   (In thousands, except per share data) 
Interest income:                         
Loans and leases  $293,286   $267,759   $244,529   $561,045   $486,073 
Investment securities   52,902    53,422    33,954    106,324    64,219 
Deposits in financial institutions   4,330    1,723    2,022    6,053    3,550 
Total interest income   350,518    322,904    280,505    673,422    553,842 
                          
Interest expense:                         
Deposits   15,362    6,208    7,269    21,570    14,769 
Borrowings   2,441    161    265    2,602    458 
Subordinated debt   8,790    7,818    6,663    16,608    11,038 
Total interest expense   26,593    14,187    14,197    40,780    26,265 
                          
Net interest income   323,925    308,717    266,308    632,642    527,577 
Provision for credit losses   11,500    -    (88,000)   11,500    (136,000)
Net interest income after provision for credit losses   312,425    308,717    354,308    621,142    663,577 
                          
Noninterest income:                         
Service charges on deposit accounts   3,634    3,571    3,452    7,205    6,386 
Other commissions and fees   10,813    11,580    10,704    22,393    19,862 
Leased equipment income   12,335    13,094    10,847    25,429    22,201 
Gain on sale of loans and leases   12    60    1,422    72    1,561 
(Loss) gain on sale of securities   (1,209)   104    -    (1,105)   101 
Dividends and gains (losses) on equity investments   4,097    (11,375)   5,394    (7,278)   16,298 
Warrant income   1,615    629    5,650    2,244    11,773 
Other income   3,049    3,155    2,902    6,204    7,018 
Total noninterest income   34,346    20,818    40,371    55,164    85,200 
                          
Noninterest expense:                         
Compensation   102,542    92,240    90,807    194,782    170,689 
Occupancy   15,268    15,200    14,784    30,468    28,838 
Data processing   9,258    9,629    7,758    18,887    14,715 
Other professional services   6,726    5,954    5,256    12,680    10,382 
Insurance and assessments   5,632    5,490    3,745    11,122    8,648 
Intangible asset amortization   3,649    3,649    2,889    7,298    5,968 
Leased equipment depreciation   8,934    9,189    8,614    18,123    17,583 
Foreclosed assets (income) expense, net   (28)   (3,353)   (119)   (3,381)   (118)
Acquisition, integration and reorganization costs   -    -    200    -    3,625 
Customer related expense   11,748    12,655    4,973    24,403    9,791 
Loan expense   7,037    5,157    4,031    12,194    7,224 
Other expense   12,879    11,616    8,812    24,495    24,541 
Total noninterest expense   183,645    167,426    151,750    351,071    301,886 
                          
Earnings before income taxes   163,126    162,109    242,929    325,235    446,891 
Income tax expense   40,766    41,981    62,417    82,747    115,973 
Net earnings  $122,360   $120,128   $180,512   $242,488   $330,918 
                          
Basic and diluted earnings per common share  $1.02   $1.01   $1.52   $2.03   $2.78 
Dividends declared and paid per common share  $0.25   $0.25   $0.25   $0.50   $0.50 

 

Page 13

 

 

PACWEST BANCORP AND SUBSIDIARIES                    
NET EARNINGS PER COMMON SHARE                    

 

   Three Months Ended   Six Months Ended 
   June 30,   March 31,   June 30,   June 30, 
   2022   2022   2021   2022   2021 
                     
   (Dollars in thousands, except per share data) 
Basic Earnings Per Common Share:                    
Net earnings  $122,360   $120,128   $180,512   $242,488   $330,918 
Less: earnings allocated to unvested restricted stock (1)   (2,351)   (2,037)   (3,172)   (4,389)   (5,495)
Net earnings allocated to common shares  $120,009   $118,091   $177,340   $238,099   $325,423 
                          
Weighted average basic shares and unvested restricted stock outstanding   120,022    119,595    119,386    119,810    119,121 
Less: weighted average unvested restricted stock outstanding   (2,460)   (2,246)   (2,356)   (2,354)   (2,181)
Weighted average basic shares outstanding   117,562    117,349    117,030    117,456    116,940 
                          
Basic earnings per common share  $1.02   $1.01   $1.52   $2.03   $2.78 
                          
Diluted Earnings Per Common Share:                         
Net earnings allocated to common shares  $120,009   $118,091   $177,340   $238,099   $325,423 
                          
Weighted average diluted shares outstanding   117,562    117,349    117,030    117,456    116,940 
                          
Diluted earnings per common share  $1.02   $1.01   $1.52   $2.03   $2.78 

 

 

(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 14

 

 

PACWEST BANCORP AND SUBSIDIARIES                  

AVERAGE BALANCE SHEET AND YIELD ANALYSIS                

 

   Three Months Ended 
   June 30, 2022   March 31, 2022   June 30, 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)  $25,449,773  $295,154  4.65%  $23,433,019  $269,521  4.66%  $19,057,420  $246,147  5.18%
Investment securities (3)   9,488,653   54,910  2.32%   10,397,709   55,594  2.17%   6,492,721   36,111  2.23%
Deposits in financial institutions   1,984,751   4,330  0.88%   3,083,159   1,723  0.23%   6,347,764   2,022  0.13%
Total interest-earning assets (1)   36,923,177   354,394  3.85%   36,913,887   326,838  3.59%   31,897,905   284,280  3.57%
Other assets   3,108,714           2,969,417           2,428,207        
Total assets  $40,031,891          $39,883,304          $34,326,112        
                                     
Liabilities and Stockholders' Equity:                                    
Interest checking  $6,517,381   3,816  0.23%  $7,094,623   1,776  0.10%  $7,235,726   2,394  0.13%
Money market   10,553,942   8,448  0.32%   10,852,454   3,461  0.13%   8,484,933   3,318  0.16%
Savings   650,479   41  0.03%   642,709   39  0.02%   598,225   36  0.02%
Time   1,939,816   3,057  0.63%   1,278,609   932  0.30%   1,498,169   1,521  0.41%
Total interest-bearing deposits   19,661,618   15,362  0.31%   19,868,395   6,208  0.13%   17,817,053   7,269  0.16%
Borrowings   1,356,616   2,441  0.72%   298,444   161  0.22%   225,446   265  0.47%
Subordinated debt   863,653   8,790  4.08%   863,572   7,818  3.67%   735,725   6,663  3.63%
Total interest-bearing liabilities   21,881,887   26,593  0.49%   21,030,411   14,187  0.27%   18,778,224   14,197  0.30%
Noninterest-bearing demand deposits   13,987,398           14,463,667           11,304,757        
Other liabilities   510,238           541,745           504,089        
Total liabilities   36,379,523           36,035,823           30,587,070        
Stockholders' equity   3,652,368           3,847,481           3,739,042        
Total liabilities and stockholders' equity  $40,031,891          $39,883,304          $34,326,112        
Net interest income (1)      $327,801          $312,651          $270,083    
Net interest spread (1)          3.36%          3.32%          3.27%
Net interest margin (1)          3.56%          3.43%          3.40%
                                     
Total deposits (4)  $33,649,016  $15,362  0.18%  $34,332,062  $6,208  0.07%  $29,121,810  $7,269  0.10%

 

 

(1)  Tax equivalent.
(2)  Includes net loan premium amortization of $5.8 million, $5.7 million, and $1.5 million for the three months ended June 30, 2022,   March 31, 2022, and June 30, 2021, respectively.
(3)  Includes tax-equivalent adjustments of $2.0 million, $2.2 million, and $2.2 million for the three months ended June 30, 2022, March 31, 2022, and June 30, 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 15

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

   June 30,   March 31,   December 31,   September 30,   June 30, 
   2022   2022   2021   2021   2021 
                     
   (Dollars in thousands, except per share data) 
ASSETS:                    
Cash and due from banks  $197,027   $205,446   $112,548   $174,585   $179,505 
Interest-earning deposits in financial institutions   2,192,877    1,865,235    3,944,686    3,524,613    5,678,587 
Total cash and cash equivalents   2,389,904    2,070,681    4,057,234    3,699,198    5,858,092 
                          
Securities available-for-sale   6,780,648    9,975,109    10,694,458    9,276,926    7,198,608 
Securities held-to-maturity   2,260,367    -    -    -    - 
Federal Home Loan Bank stock   33,210    17,250    17,250    17,250    17,250 
Total investment securities   9,074,225    9,992,359    10,711,708    9,294,176    7,215,858 
                          
Gross loans and leases held for investment   26,608,541    24,439,749    23,026,308    20,588,255    19,580,731 
Deferred fees, net   (107,404)   (87,677)   (84,760)   (77,235)   (74,474)
Total loans and leases held for investment, net of deferred fees   26,501,137    24,352,072    22,941,548    20,511,020    19,506,257 
Allowance for loan and lease losses   (188,705)   (197,398)   (200,564)   (203,733)   (225,600)
Total loans and leases held for investment, net   26,312,432    24,154,674    22,740,984    20,307,287    19,280,657 
                          
Equipment leased to others under operating leases   324,233    325,305    339,150    334,275    313,574 
Premises and equipment, net   51,083    51,011    46,740    47,246    39,541 
Foreclosed assets, net   -    304    12,843    13,364    13,227 
Goodwill   1,405,736    1,405,736    1,405,736    1,204,118    1,204,118 
Core deposit and customer relationship intangibles, net   37,659    41,308    44,957    15,533    18,423 
Other assets   1,355,451    1,208,261    1,083,992    970,479    924,497 
Total assets  $40,950,723   $39,249,639   $40,443,344   $35,885,676   $34,867,987 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $13,338,029   $14,057,051   $14,543,133   $12,881,806   $11,252,286 
Interest-bearing deposits   20,630,123    19,167,844    20,454,624    17,677,939    18,394,748 
Total deposits   33,968,152    33,224,895    34,997,757    30,559,745    29,647,034 
Borrowings   1,592,000    991,000    -    -    6,625 
Subordinated debt   863,756    863,880    863,283    862,447    861,788 
Accrued interest payable and other liabilities   548,412    519,269    582,674    545,050    505,859 
Total liabilities   36,972,320    35,599,044    36,443,714    31,967,242    31,021,306 
STOCKHOLDERS' EQUITY (1)   3,978,403    3,650,595    3,999,630    3,918,434    3,846,681 
Total liabilities and stockholders’ equity  $40,950,723   $39,249,639   $40,443,344   $35,885,676   $34,867,987 
                          
Book value per common share  $28.93   $30.52   $33.45   $32.77   $32.17 
Tangible book value per common share (2)  $16.93   $18.42   $21.31   $22.57   $21.95 
Common shares outstanding   120,288,024    119,601,766    119,584,854    119,579,566    119,555,102 

 

 

(1) Includes net unrealized (loss) gain on:                         
    Securities available-for-sale, net  $(428,242)  $(376,475)  $65,968   $98,859   $145,516 
    Securities transferred from available-for-sale to held-to-maturity   $  (216,508 )   $ -     $ -     $  -     $  -  
(2) Non-GAAP measure.                         

 

Page 16

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER STATEMENT OF EARNINGS

 

   Three Months Ended 
   June 30,   March 31,   December 31,   September 30,   June 30, 
   2022   2022   2021   2021   2021 
                     
   (In thousands, except per share data) 
Interest income:                         
Loans and leases  $293,286   $267,759   $263,662   $246,722   $244,529 
Investment securities   52,902    53,422    48,469    40,780    33,954 
Deposits in financial institutions   4,330    1,723    2,674    2,580    2,022 
Total interest income   350,518    322,904    314,805    290,082    280,505 
                          
Interest expense:                         
Deposits   15,362    6,208    6,622    6,417    7,269 
Borrowings   2,441    161    64    101    265 
Subordinated debt   8,790    7,818    7,714    7,722    6,663 
Total interest expense   26,593    14,187    14,400    14,240    14,197 
                          
Net interest income   323,925    308,717    300,405    275,842    266,308 
Provision for credit losses   11,500    -    (6,000)   (20,000)   (88,000)
Net interest income after provision for credit losses   312,425    308,717    306,405    295,842    354,308 
                          
Noninterest income:                         
Service charges on deposit accounts   3,634    3,571    3,476    3,407    3,452 
Other commissions and fees   10,813    11,580    10,633    11,792    10,704 
Leased equipment income   12,335    13,094    12,602    10,943    10,847 
Gain on sale of loans and leases   12    60    172    -    1,422 
(Loss) gain on sale of securities   (1,209)   104    999    515    - 
Dividends and gains (losses) on equity investments   4,097    (11,375)   (1,570)   8,387    5,394 
Warrant income   1,615    629    23,990    13,578    5,650 
Other income   3,049    3,155    7,080    2,723    2,902 
Total noninterest income   34,346    20,818    57,382    51,345    40,371 
                          
Noninterest expense:                         
Compensation   102,542    92,240    99,700    98,061    90,807 
Occupancy   15,268    15,200    14,656    14,928    14,784 
Data processing   9,258    9,629    8,171    7,391    7,758 
Other professional services   6,726    5,954    5,946    5,164    5,256 
Insurance and assessments   5,632    5,490    5,032    3,685    3,745 
Intangible asset amortization   3,649    3,649    3,876    2,890    2,889 
Leased equipment depreciation   8,934    9,189    9,569    8,603    8,614 
Foreclosed assets (income) expense, net   (28)   (3,353)   (260)   165    (119)
Acquisition, integration and reorganization costs   -    -    5,590    200    200 
Customer related expense   11,748    12,655    6,175    4,538    4,973 
Loan expense   7,037    5,157    5,627    4,180    4,031 
Other expense   12,879    11,616    12,028    9,616    8,812 
Total noninterest expense   183,645    167,426    176,110    159,421    151,750 
                          
Earnings before income taxes   163,126    162,109    187,677    187,766    242,929 
Income tax expense   40,766    41,981    51,632    47,770    62,417 
Net earnings  $122,360   $120,128   $136,045   $139,996   $180,512 
                          
Basic and diluted earnings per common share  $1.02   $1.01   $1.14   $1.17   $1.52 
Dividends declared and paid per common share  $0.25   $0.25   $0.25   $0.25   $0.25 

 

Page 17

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   June 30,   March 31,   December 31,   September 30,   June 30, 
   2022   2022   2021   2021   2021 
                     
   (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   1.23%   1.22%   1.34%   1.55%   2.11%
Pre-provision, pre-tax net revenue ("PPNR") return on average assets (1)(2)   1.75%   1.65%   1.79%   1.86%   1.81%
Return on average equity (1)   13.44%   12.66%   13.65%   14.18%   19.36%
Return on average tangible common equity (1)(2)   24.42%   20.93%   22.06%   21.03%   29.25%
Efficiency ratio   49.5%   50.1%   46.2%   47.2%   47.9%
Noninterest expense as a percentage of average assets (1)   1.84%   1.70%   1.73%   1.76%   1.77%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   4.65%   4.66%   4.93%   5.01%   5.18%
Average investment securities (3)   2.32%   2.17%   2.02%   2.12%   2.23%
Average interest-earning assets (3)   3.85%   3.59%   3.39%   3.50%   3.57%
Cost of:                         
Average interest-bearing deposits   0.31%   0.13%   0.13%   0.14%   0.16%
Average total deposits   0.18%   0.07%   0.08%   0.08%   0.10%
Average interest-bearing liabilities   0.49%   0.27%   0.27%   0.29%   0.30%
Net interest spread (3)   3.36%   3.32%   3.12%   3.21%   3.27%
Net interest margin (3)   3.56%   3.43%   3.24%   3.33%   3.40%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $25,449,773   $23,433,019   $21,367,665   $19,670,671   $19,057,420 
Investment securities   9,488,653    10,397,709    9,964,568    8,047,098    6,492,721 
Deposits in financial institutions   1,984,751    3,083,159    5,961,104    5,657,768    6,347,764 
Interest-earning assets   36,923,177    36,913,887    37,293,337    33,375,537    31,897,905 
Total assets   40,031,891    39,883,304    40,358,147    35,871,664    34,326,112 
Liabilities:                         
Noninterest-bearing deposits   13,987,398    14,463,667    14,713,385    12,198,313    11,304,757 
Interest-bearing deposits   19,661,618    19,868,395    20,050,310    18,130,694    17,817,053 
Total deposits   33,649,016    34,332,062    34,763,695    30,329,007    29,121,810 
Borrowings   1,356,616    298,444    234,391    238,335    225,446 
Subordinated debt   863,653    863,572    862,777    862,272    735,725 
Interest-bearing liabilities   21,881,887    21,030,411    21,147,478    19,231,301    18,778,224 
Stockholders' equity   3,652,368    3,847,481    3,954,267    3,916,621    3,739,042 

 

 

(1) Annualized.

(2) Non-GAAP measure.

(3) Tax equivalent.                  

 

Page 18

 

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER SELECTED FINANCIAL DATA

 

   At or For the Three Months Ended 
   June 30,   March 31,   December 31,   September 30,   June 30, 
   2022   2022   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   0.30%   0.27%   0.27%   0.31%   0.29%
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.30%   0.27%   0.32%   0.38%   0.36%
Classified loans and leases held for investment to loans and leases held for investment   0.39%   0.34%   0.51%   0.69%   0.75%
Provision for credit losses (for the quarter) to average loans and leases held for investment (annualized)   0.16%   0.00%   (0.11)%   (0.40)%   (1.85)%
Net charge-offs (for the quarter) to average loans and leases held for investment (annualized)   (0.02)%   0.02%   0.00%   0.01%   (0.11)%
Trailing 12 months net charge-offs to average loans and leases held for investment   0.00%   (0.02)%   (0.01)%   0.09%   0.27%
Allowance for loan and lease losses to loans and leases held for investment   0.71%   0.81%   0.87%   0.99%   1.16%
Allowance for credit losses to loans and leases held for investment   1.07%   1.12%   1.19%   1.36%   1.54%
Allowance for credit losses to nonaccrual loans and leases held for investment   361.4%   409.5%   447.3%   433.8%   528.4%
                          
PacWest Bancorp Consolidated:                         
Tier 1 leverage capital ratio (1)   8.52%   7.11%   6.84%   8.05%   7.67%
Common equity tier 1 capital ratio (1)   8.24%   8.64%   8.86%   10.15%   10.41%
Tier 1 capital ratio (1)   10.15%   9.07%   9.32%   10.65%   10.41%
Total capital ratio (1)   13.12%   12.27%   12.69%   14.36%   14.99%
Risk-weighted assets (1)  $33,011,062   $30,297,312   $28,508,808   $26,057,583   $24,274,256 
                          
Equity to assets ratio   9.72%   9.30%   9.89%   10.92%   11.03%
Tangible common equity ratio (2)   5.15%   5.83%   6.54%   7.79%   7.80%
Book value per common share  $28.93   $30.52   $33.45   $32.77   $32.17 
Tangible book value per common share (2)  $16.93   $18.42   $21.31   $22.57   $21.95 
                          
Pacific Western Bank:                         
Tier 1 leverage capital ratio (1)   8.21%   7.31%   7.00%   8.40%   8.47%
Common equity tier 1 capital ratio (1)   9.78%   9.32%   9.56%   11.12%   11.51%
Tier 1 capital ratio (1)   9.78%   9.32%   9.56%   11.12%   11.51%
Total capital ratio (1)   11.77%   11.45%   11.80%   13.59%   14.22%

 

 

(1) Capital information for June 30, 2022 is preliminary.

(2) Non-GAAP measure.                  

 

Page 19

 

 

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 common equity, (4) tangible common equity ratio, and (5) tangible book value per common 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 common equity, tangible common equity ratio, and tangible book value per common 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 common share.

 

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

 

   Three Months Ended   Six Months Ended 
PPNR and PPNR Return  June 30,   March 31,   June 30,   June 30, 
on Average Assets  2022   2022   2021   2022   2021 
                     
   (Dollars in thousands) 
Net earnings  $122,360   $120,128   $180,512   $242,488   $330,918 
Add: Provision for credit losses   11,500    -    (88,000)   11,500    (136,000)
Add: Income tax expense   40,766    41,981    62,417    82,747    115,973 
Pre-provision, pre-tax net revenue ("PPNR")  $174,626   $162,109   $154,929   $336,735   $310,891 
                          
Average assets  $40,031,891   $39,883,304   $34,326,112   $39,958,008   $32,879,037 
                          
Return on average assets (1)   1.23%   1.22%   2.11%   1.22%   2.03%
PPNR return on average assets (2)   1.75%   1.65%   1.81%   1.70%   1.91%

 

 

(1) Annualized net earnings divided by average assets.

(2) Annualized PPNR divided by average assets.

 

   Three Months Ended   Six Months Ended 
Return on Average  June 30,   March 31,   June 30,   June 30, 
Tangible Common Equity  2022   2022   2021   2022   2021 
                     
   (Dollars in thousands) 
Net earnings  $122,360   $120,128   $180,512   $242,488   $330,918 
Add: Intangible asset amortization   3,649    3,649    2,889    7,298    5,968 
Adjusted net earnings  $126,009   $123,777   $183,401   $249,786   $336,886 
                          
Average stockholders' equity  $3,652,368   $3,847,481   $3,739,042   $3,749,386   $3,678,481 
Less: Average intangible assets   1,445,333    1,449,056    1,224,208    1,447,184    1,208,581 
Less: Average preferred stock   137,100    -    -    68,929    - 
Average tangible common equity  $2,069,935   $2,398,425   $2,514,834   $2,233,273   $2,469,900 
                          
Return on average equity (1)   13.44%   12.66%   19.36%   13.04%   18.14%
Return on average tangible common equity (2)   24.42%   20.93%   29.25%   22.55%   27.51%

 

 

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

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

 

Page 20

 

 

Tangible Common Equity Ratio/                    
Tangible Book Value Per  June 30,   March 31,   December 31,   September 30,   June 30, 
Common Share  2022   2022   2021   2021   2021 
                     
    (Dollars in thousands, except per share data)  
Stockholders' equity  $3,978,403   $3,650,595   $3,999,630   $3,918,434   $3,846,681 
Less: Preferred stock   498,516    -    -    -    - 
Total common equity   3,479,887    3,650,595    3,999,630    3,918,434    3,846,681 
Less: Intangible assets   1,443,395    1,447,044    1,450,693    1,219,651    1,222,541 
Tangible common equity  $2,036,492   $2,203,551   $2,548,937   $2,698,783   $2,624,140 
                          
Total assets  $40,950,723   $39,249,639   $40,443,344   $35,885,676   $34,867,987 
Less: Intangible assets   1,443,395    1,447,044    1,450,693    1,219,651    1,222,541 
Tangible assets  $39,507,328   $37,802,595   $38,992,651   $34,666,025   $33,645,446 
                          
Equity to assets ratio   9.72%   9.30%   9.89%   10.92%   11.03%
Tangible common equity ratio (1)   5.15%   5.83%   6.54%   7.79%   7.80%
                          
Book value per common share (2)  $28.93   $30.52   $33.45   $32.77   $32.17 
Tangible book value per common share (3)  $16.93   $18.42   $21.31   $22.57   $21.95 
Common shares outstanding   120,288,024    119,601,766    119,584,854    119,579,566    119,555,102 

 

 

(1) Tangible common equity divided by tangible assets.

(2) Total common equity divided by common shares outstanding.

(3) Tangible common equity divided by common shares outstanding.

 

CONTACTS

 

Matthew P. Wagner 

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 21