EX-99.1 2 tm2228542d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

October 19, 2022

PACWEST BANCORP ANNOUNCES RESULTS FOR THE THIRD QUARTER 2022

FOR IMMEDIATE RELEASE

 

THIRD QUARTER 2022 RESULTS

 

$122.2M $1.02 24.11% 8.55%
Net Earnings Available to Common Stockholders Diluted Earnings
per Common Share
ROATCE CET1

 

THIRD QUARTER 2022 HIGHLIGHTS

 

·All Regulatory Capital Ratios Increased from 2Q22, With CET1 Increasing from 8.24% to 8.55%
·Total Deposits Up $228 Million or 0.7% from 2Q22; Venture Banking Deposits Grew $129 Million to $12.2 Billion
·Credit Metrics Remain Steady with Nonperforming Assets Ratio of 34 Basis Points
·Loan Growth of $1.2 Billion or 4.4% from 2Q22
·Net Interest Income (TE) of $338.6 Million in 3Q22 vs. $327.8 Million in 2Q22; Up 3.3%

 

CEO COMMENTARY

 

Matt Wagner, CEO, commented, “We are pleased with the growth in our capital ratios during the third quarter of 2022. The increases in the ratios were due to strong earnings, the credit-linked notes transaction completed in late September, and slower growth in loans and loan commitments. Capital remains a primary focus area and we are targeting a CET1 ratio of 10% by the end of 2023.”

 

“We were also pleased with the stabilization in venture banking deposits, which grew by $129 million to $12.2 billion, contributing to total deposits growing by $228 million in the third quarter of 2022. After exceptionally strong loan growth in the first half of 2022, loan growth slowed in the third quarter of 2022 due to the expected impact from higher interest rates and our decision to slow loan growth as part of managing our balance sheet.”

 

“Credit quality remains strong as evidenced by credit metrics such as nonperforming assets of 34 basis points and net charge-offs of three basis points for the quarter and one basis point on a year-to-date basis.”

 

“Lastly, on a macroeconomic level as we assess the current state and direction of the economy we are thinking about and planning for a weaker economic outlook.”

 

Page 1

 

 

FINANCIAL HIGHLIGHTS

 

   At or For the       At or For the     
   Three Months Ended       Nine Months Ended     
   September 30,   June 30,   Increase   September 30,   Increase 
Financial Highlights (1)  2022   2022   (Decrease)   2022   2021   (Decrease) 
                         
   (Dollars in thousands, except per share data) 
Net earnings available to common stockholders  $122,224   $122,360   $(136)  $364,712   $470,914   $(106,202)
Diluted earnings per common share  $1.02   $1.02   $-   $3.04   $3.96   $(0.92)
Pre-provision, pre-tax net revenue ("PPNR") (2)  $178,182   $174,626   $3,556   $514,917   $478,657   $36,260 
Return on average assets   1.28%   1.23%   0.05    1.24%   1.86%   (0.62)
PPNR return on average assets (2)   1.73%   1.75%   (0.02)   1.71%   1.89%   (0.18)
                               
Return on average tangible common equity (2)   24.11%   24.42%   (0.31)   23.05%   25.20%   (2.15)
                               
Yield on average loans and leases (tax equivalent)   5.12%   4.65%   0.47    4.82%   5.13%   (0.31)
Cost of average total deposits   0.70%   0.18%   0.52    0.32%   0.10%   0.22 
Net interest margin ("NIM") (tax equivalent)   3.57%   3.56%   0.01    3.52%   3.46%   0.06 
Efficiency ratio   51.0%   49.5%   1.5    50.2%   47.2%   3.0 
                               
Total assets  $41,404,592   $40,950,723   $453,869   $41,404,592   $35,885,676   $5,518,916 
Loans and leases held for investment, net of deferred fees  $27,660,041   $26,501,137   $1,158,904   $27,660,041   $20,511,020   $7,149,021 
Noninterest-bearing demand deposits  $12,775,756   $13,338,029   $(562,273)  $12,775,756   $12,881,806   $(106,050)
Core deposits  $28,559,310   $29,218,646   $(659,336)  $28,559,310   $28,140,708   $418,602 
Total deposits  $34,195,872   $33,968,152   $227,720   $34,195,872   $30,559,745   $3,636,127 
                               
As percentage of total deposits:                              
Noninterest-bearing demand deposits   37%   39%   (2)   37%   42%   (5)
Core deposits   83%   86%   (3)   83%   92%   (9)
                               
Equity to assets ratio   9.36%   9.72%   (0.36)   9.36%   10.92%   (1.56)
Common equity tier 1 capital ratio   8.55%   8.24%   0.31    8.55%   10.15%   (1.60)
Tier 1 capital ratio   10.46%   10.15%   0.31    10.46%   10.65%   (0.19)
Total capital ratio   13.43%   13.12%   0.31    13.43%   14.36%   (0.93)
                               
Tangible common equity ratio (2)   4.85%   5.15%   (0.30)   4.85%   7.79%   (2.94)
Tangible book value per common share (2)  $16.11   $16.93   $(0.82)  $16.11   $22.57   $(6.46)

 

 

(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 $11.3 million to $335.2 million for the third quarter of 2022 compared to $323.9 million for the second quarter of 2022. Interest income on loans and leases increased by $53.3 million in the third quarter of 2022 due to a $1.6 billion increase in the average balance of loans and leases and a 47 basis point increase in the tax equivalent yield on average loans and leases compared to the second quarter of 2022. Interest income on deposits in financial institutions increased by $6.0 million in the third quarter of 2022 due to a 139 basis point increase in the yield on average deposits in financial institutions, offset partially by a $175 million decrease in the average balance. The tax equivalent yield on average loans and leases was 5.12% for the third quarter of 2022 compared to 4.65% for the second quarter of 2022. The increase in the tax equivalent yield on average loans and leases was due primarily to higher coupon interest due to increased rates on new production and on existing variable rate loans. Interest expense on deposits increased by $45.9 million in the third quarter of 2022 due mainly to increased market rates and a higher level of wholesale deposits which contributed to a 52 basis point increase in the cost of average total deposits. Interest expense on borrowings and subordinated debt increased by $2.3 million due to a 190 basis points increase in the cost of average borrowings and subordinated debt, partially offset by an $851 million decrease in the average balance.

 

The tax equivalent NIM was 3.57% for the third quarter of 2022 compared to 3.56% for the second quarter of 2022. The slight 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 69% to 72%, the decrease in the balance of average investment securities as a percentage of average interest-earning assets from 26% to 23%, and the balance of average deposits in financial institutions as a percentage of average interest-earning assets remained unchanged at 5%. The balance of average loans and leases increased by $1.6 billion to $27.0 billion, the balance of average investment securities decreased by $685 million to $8.8 billion, and the balance of average deposits in financial institutions decreased by $175 million to $1.8 billion.

 

The cost of average total deposits was 0.70% for the third quarter of 2022 compared to 0.18% for the second 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.

 

PROVISION FOR CREDIT LOSSES

 

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

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Provision for Credit Losses  2022   2022   (Decrease) 
             
   (In thousands) 
Addition (reduction) in allowance for loan and lease losses  $3,000   $(10,000)  $13,000 
Addition to reserve for unfunded loan commitments   -    20,000    (20,000)
Total loan-related provision   3,000    10,000    (7,000)
Addition to allowance for held-to-maturity securities   -    1,500    (1,500)
Total provision for credit losses  $3,000   $11,500   $(8,500)

 

Page 3

 

 

The provision for credit losses was $3.0 million for the third quarter of 2022 compared to $11.5 million for the second quarter of 2022. The $7.0 million decrease in the loan-related provision was due mainly to a lower level of growth in loans and leases and unfunded commitments in the third versus the second quarter of 2022 and a decrease in COVID-related qualitative reserves, partially offset by increased reserves needed due to a less favorable economic forecast in the third versus the second quarter of 2022.

 

Noninterest Income

 

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

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Noninterest Income  2022   2022   (Decrease) 
             
   (In thousands) 
Service charges on deposit accounts  $3,608   $3,634   $(26)
Other commissions and fees   10,034    10,813    (779)
Leased equipment income   12,835    12,335    500 
Gain on sale of loans and leases   58    12    46 
Gain (loss) on sale of securities   86    (1,209)   1,295 
Dividends and gains on equity investments   3,228    4,097    (869)
Warrant income   292    1,615    (1,323)
Other income   8,478    3,049    5,429 
Total noninterest income  $38,619   $34,346   $4,273 

 

Noninterest income increased by $4.3 million to $38.6 million for the third quarter of 2022 compared to $34.3 million for the second quarter of 2022 due primarily to increases of $5.4 million in other income and $1.3 million in gain on sale of securities, offset partially by a decrease of $1.3 million in warrant income and a decrease of $0.9 million in dividends and gains on equity investments. The increase in other income was due primarily to the receipt of a $5.5 million legal settlement, net of current year legal fees. The increase in gain on sale of securities resulted from the sale of $440.4 million of securities for a net gain of $86,000 compared to sales of $393.4 million of securities for a net loss of $1.2 million for the second quarter of 2022. Warrant income was lower due to a lack of capital market activities. The decrease in dividends and gains on equity investments was due to lower fair value gains on equity investments still held and SBIC investments, partially offset by lower losses on sales of equity investments and increased income distributions on SBIC investments.

 

Page 4

 

 

Noninterest Expense

 

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

 

   Three Months Ended     
   September 30,   June 30,   Increase 
Noninterest Expense  2022   2022   (Decrease) 
             
   (In thousands) 
Compensation  $105,933   $102,542   $3,391 
Occupancy   15,574    15,268    306 
Data processing   9,568    9,258    310 
Other professional services   10,674    6,726    3,948 
Insurance and assessments   7,159    5,632    1,527 
Intangible asset amortization   3,649    3,649    - 
Leased equipment depreciation   8,908    8,934    (26)
Foreclosed assets (income) expense, net   (248)   (28)   (220)
Customer related expense   12,673    11,748    925 
Loan expense   6,228    7,037    (809)
Other   15,500    12,879    2,621 
Total noninterest expense  $195,618   $183,645   $11,973 

 

Noninterest expense increased by $12.0 million to $195.6 million for the third quarter of 2022 compared to $183.6 million for the second quarter of 2022 due primarily to increases of $3.9 million in other professional services, $3.4 million in compensation expense, $2.6 million in other expense, and $1.5 million in insurance and assessments expense. The increase in other professional services was due mostly to issuance costs of the credit-linked notes transaction. The increase in compensation expense was due mainly to an increase in our headcount by 68 FTEs during the third quarter primarily related to hiring at Civic and for our digital and innovation initiatives. The increase in other expense was due primarily to a legal settlement accrual. The increase in insurance and assessments expense was due to higher FDIC assessment expense due to downward trends in core deposits and capital levels in the first half of 2022. Noninterest expense includes $7.0 million of non-recurring expenses in the third quarter of 2022 related to the issuance costs of the credit-linked notes transaction and a legal settlement accrual.

 

Income Taxes

 

The effective income tax rate was 24.9% for the third quarter of 2022 compared to 25.0% for 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%.

 

Page 5

 

 

BALANCE SHEET HIGHLIGHTS

 

Deposits and Client Investment Funds

 

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

 

   September 30, 2022   June 30, 2022   September 30, 2021 
       % of       % of       % of 
Deposit Composition  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Noninterest-bearing demand  $12,775,756    37%  $13,338,029    39%  $12,881,806    42%
Interest checking   6,780,900    20%   6,197,234    18%   7,168,472    24%
Money market   8,361,779    24%   9,029,433    27%   7,463,261    24%
Savings   640,875    2%   653,950    2%   627,169    2%
Total core deposits   28,559,310    83%   29,218,646    86%   28,140,708    92%
Wholesale non-maturity deposits   2,367,544    7%   2,185,248    6%   960,438    3%
Total non-maturity deposits   30,926,854    90%   31,403,894    92%   29,101,146    95%
Retail time deposits   1,778,325    5%   1,354,198    4%   1,262,864    4%
Brokered time deposits   1,490,693    5%   1,210,060    4%   195,735    1%
Total time deposits (1)   3,269,018    10%   2,564,258    8%   1,458,599    5%
Total deposits  $34,195,872    100%  $33,968,152    100%  $30,559,745    100%

 

 

(1) Includes time deposits over $250,000 of $1.0 billion, $665.9 million, and $576.0 million at September 30, 2022, June 30, 2022, and September 30, 2021, respectively.

 

Total deposits increased by $228 million or 0.7% in the third quarter of 2022 due to a $705 million increase in time deposits and a $182 million increase in wholesale non-maturity deposits, offset partially by a decrease in core deposits. Total venture banking deposits increased from $12.1 billion as of June 30, 2022 to $12.2 billion as of September 30, 2022. At September 30, 2022, core deposits totaled $28.6 billion or 83% of total deposits, including $12.8 billion of noninterest-bearing demand deposits or 37% of total deposits. Core deposits decreased by $659 million or 2.3% in the third quarter of 2022 driven primarily by a $586 million decrease in balances from our community banking clients primarily in September due to client business activity.

 

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 decreased from $2.1 billion as of June 30, 2022 to $1.8 billion as of September 30, 2022, of which $1.1 billion was managed by PWAM. The decrease of $0.3 billion was primarily attributable to deposit transfers by venture banking clients back onto our balance sheet.

 

Page 6

 

 

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   Nine Months Ended 
Roll Forward of Loans and Leases Held
for Investment, Net of Deferred Fees
  September 30,
2022
    June 30,
2022
    September 30,
2022
 
                   
   (Dollars in thousands) 
Balance, beginning of period  $26,501,137   $24,352,072   $22,941,548 
Additions:               
Production   1,758,107    2,815,181    7,148,148 
Disbursements   1,677,795    1,871,627    5,138,574 
Total production and disbursements   3,435,902    4,686,808    12,286,722 
Reductions:               
Payoffs   (977,654)   (1,347,447)   (3,773,781)
Paydowns   (1,256,557)   (1,183,178)   (3,704,306)
Total payoffs and paydowns   (2,234,211)   (2,530,625)   (7,478,087)
Sales   (19,635)   (4,319)   (60,652)
Transfers to foreclosed assets   (2,966)   -    (3,271)
Charge-offs   (4,652)   (2,799)   (10,685)
Transfers to loans held for sale   (15,534)   -    (15,534)
Total reductions   (2,276,998)   (2,537,743)   (7,568,229)
Net increase   1,158,904    2,149,065    4,718,493 
Balance, end of period  $27,660,041   $26,501,137   $27,660,041 
                
Weighted average rate on production (1)   5.92%   4.61%   4.82%

 

 

(1) The weighted average rate on production presents contractual rates on a tax equivalent basis and excludes amortized fees. Amortized fees added approximately 22 basis points to loan yields in 2022.

 

Loans and leases held for investment, net of deferred fees, increased by $1.2 billion or 4.4% in the third quarter of 2022 to $27.7 billion at September 30, 2022. The overall increase in the loans and leases balance for the third quarter of 2022 was due primarily to increases in the residential real estate mortgage and residential real estate construction portfolios.

 

Civic loan production was $831 million for the third quarter of 2022 compared to $847 million for the second quarter of 2022. The Civic loan portfolio as of September 30, 2022 totaled $2.9 billion.

 

The weighted average rate on the $1.8 billion of production for the third quarter of 2022 increased to 5.92% from 4.61% for the second quarter of 2022 due primarily to the loan mix (lower percentage of multi-family production, no single-family loan pool purchases, and a higher percentage of Civic production) and the increase in market interest rates.

 

Page 7

 

 

 

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

 

   September 30, 2022   June 30, 2022   September 30, 2021 
       % of       % of       % of 
Loan and Lease Portfolio  Balance   Total   Balance   Total   Balance   Total 
                         
   (Dollars in thousands) 
Real estate mortgage:                              
Commercial  $3,770,706    14%  $3,670,515    14%  $3,694,597    18%
Residential   10,860,043    39%   9,879,131    37%   5,886,360    29%
Total real estate mortgage   14,630,749    53%   13,549,646    51%   9,580,957    47%
Real estate construction and land:                              
Commercial   843,086    3%   837,423    3%   992,003    5%
Residential   3,450,430    12%   3,153,616    12%   2,659,870    13%
Total real estate construction and land   4,293,516    15%   3,991,039    15%   3,651,873    18%
Total real estate   18,924,265    68%   17,540,685    66%   13,232,830    65%
Commercial:                              
Asset-based   5,154,654    19%   5,068,112    19%   3,661,769    18%
Venture capital   2,001,086    7%   2,179,190    8%   1,632,861    8%
Other commercial   1,115,442    4%   1,229,504    5%   1,577,592    7%
Total commercial   8,271,182    30%   8,476,806    32%   6,872,222    33%
Consumer   464,594    2%   483,646    2%   405,968    2%
Total loans and leases held for                              
investment, net of deferred fees  $27,660,041    100%  $26,501,137    100%  $20,511,020    100%
                               
Total unfunded loan commitments  $11,227,234        $11,866,437        $8,480,599      

 

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 September 30, 2022 
   Allowance for   Reserve for   Total 
   Loan and   Unfunded Loan   Allowance for 
Allowance for Credit Losses on Loans and Leases Rollforward  Lease Losses   Commitments   Credit Losses 
             
   (In thousands) 
Beginning balance  $188,705   $95,071   $283,776 
Charge-offs   (4,652)   -    (4,652)
Recoveries   2,274    -    2,274 
Net charge-offs   (2,378)   -    (2,378)
Provision   3,000    -    3,000 
Ending balance  $189,327   $95,071   $284,398 

 

   Three Months Ended June 30, 2022 
   Allowance for   Reserve for   Total 
   Loan and   Unfunded Loan   Allowance for 
Allowance for Credit Losses on Loans and Leases 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 

 

Page 8

 

 

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

 

   September 30,   June 30,   Increase 
Allowance for Credit Losses on Loans and Leases  2022   2022   (Decrease) 
             
   (Dollars in thousands) 
Allowance for loan and lease losses  $189,327   $188,705   $622 
Reserve for unfunded loan commitments   95,071    95,071    - 
Allowance for credit losses  $284,398   $283,776   $622 
                
Provision for credit losses (for the quarter)  $3,000   $10,000   $(7,000)
Net charge-offs (recoveries) (for the quarter)  $2,378   $(1,307)  $3,685 
Net charge-offs (recoveries) to average loans and leases (for the quarter)   0.03%   (0.02)%     
Allowance for loan and lease losses to loans and leases held for investment   0.68%   0.71%     
Allowance for credit losses to loans and leases held for investment   1.03%   1.07%     

 

The allowance for credit losses increased by $0.6 million in the third quarter of 2022 to $284.4 million at September 30, 2022. This increase was attributable mainly to a $3.0 million provision for credit losses, offset partially by $2.4 million in net charge-offs.

 

Net charge-offs over the trailing twelve months were $2.4 million, which results in net charge-offs to average loans and leases over the trailing twelve months of 0.1%.

 

Page 9

 

 

CREDIT QUALITY

 

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

 

   September 30,   June 30,   Increase 
Credit Quality Metrics  2022   2022   (Decrease) 
             
   (Dollars in thousands) 
NPAs and Performing TDRs:               
Nonaccrual loans and leases held for investment (1)  $89,742   $78,527   $11,215 
Accruing loans contractually past due 90 days or more   -    -    - 
Foreclosed assets, net   2,967    -    2,967 
Total nonperforming assets ("NPAs")  $92,709   $78,527   $14,182 
                
Performing TDRs held for investment  $8,106   $11,723   $(3,617)
                
Nonaccrual loans and leases held for investment to loans and leases held for investment   0.32%   0.30%     
Nonperforming assets to loans and leases held for investment and foreclosed assets   0.34%   0.30%     
Allowance for credit losses to nonaccrual loans and leases held for investment   316.9%   361.4%     

 

 

(1) Nonaccrual loans include SBA guaranteed amounts of $17.2 million at September 30, 2022 and $13.8 million at June 30, 2022.  

 

Nonaccrual loans and leases increased by $11.2 million to $89.7 million in the third quarter of 2022 due primarily to a $15.5 million office building loan.

 

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:

 

   September 30, 2022   June 30, 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  $42,772   $14   $28,529   $14   $14,243   $- 
Residential   25,950    21,700    27,524    13,577    (1,574)   8,123 
Total real estate mortgage   68,722    21,714    56,053    13,591    12,669    8,123 
Real estate construction and land:                              
Commercial   -    -    -    -    -    - 
Residential   7,101    3,051    13,287    25,981    (6,186)   (22,930)
Total real estate construction and land   7,101    3,051    13,287    25,981    (6,186)   (22,930)
Commercial:                              
Asset-based   2,127    -    1,189    -    938    - 
Venture capital   3,809    -    3,120    -    689    - 
Other commercial   7,616    265    4,655    9,503    2,961    (9,238)
Total commercial   13,552    265    8,964    9,503    4,588    (9,238)
Consumer   367    1,996    223    1,711    144    285 
Total held for investment  $89,742   $27,026   $78,527   $50,786   $11,215   $(23,760)

 

Loans and leases accruing and 30-89 days past due generally fluctuate from period to period. The $23.8 million decrease in the third quarter of 2022 was primarily in Civic residential construction loans and in the other commercial category, offset partially by an increase in the residential mortgage loans category.

 

Page 10

 

 

CAPITAL

 

Our CET1, Tier 1, Total capital, and Tier 1 leverage capital ratios increased during the third quarter of 2022 due mainly to strong earnings and the completion of the credit-linked notes transaction on September 29, 2022, which added approximately 20 basis points to the CET1 ratio. The notes sold had an aggregate principal amount of $132.8 million with net proceeds of approximately $128.7 million. The notes are linked to the credit risk of an approximately $2.66 billion reference pool of previously purchased single-family residential mortgage loans. The notes were issued in five classes with a blended interest rate of SOFR plus 11%. The transaction results in a lower risk-weighting on the reference pool of loans for regulatory capital purposes. The following table presents capital ratios as of the dates indicated:

 

   September 30,   June 30,   September 30, 
   2022   2022   2021 
PacWest Bancorp Consolidated:               
Common equity tier 1 capital ratio (1)   8.55%   8.24%   10.15%
Tier 1 capital ratio (1)   10.46%   10.15%   10.65%
Total capital ratio (1)   13.43%   13.12%   14.36%
Tier 1 leverage capital ratio (1)   8.63%   8.52%   8.05%
Risk-weighted assets (1) (in thousands)  $33,055,996   $33,009,455   $26,057,583 
Tangible common equity ratio (2)   4.85%   5.15%   7.79%
Tangible common equity ratio excluding the impact of AOCI for securities (2)   6.97%   6.79%   7.50%

 

 

(1) Capital information for September 30, 2022 is preliminary.        
(2) Non-GAAP measure.          

 

CONFERENCE CALL

 

PacWest Bancorp (“PacWest”) will host a conference call at 8:00 AM PT/ 11:00 AM ET on Thursday, October 20, 2022 to discuss the Company’s performance for the third quarter of 2022.

 

Participants may access the conference call/webcast at:

Participant Dial-in: (800) 458-4121

Participant Webcast Link: https://event.webcasts.com/starthere.jsp?ei=1562576&tp_key=817f59ebeb

Confirmation Code: 8001555

 

The call will be recorded and made available for replay on October 20, 2022, after 12:00 PM PT. The recording may be accessed through the link above or at https://www.pacwestbancorp.com/news-market-data/presentations/default.aspx.

 

Page 11

 

 

 

ABOUT PACWEST BANCORP

 

PacWest is a bank holding company with over $41 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 innovation 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 PacWest’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 risks and impacts of the COVID-19 pandemic appear to have largely subsided, however, new variants may continue to impact key macro-economic indicators such as unemployment and GDP and may have a material impact on our business, financial position, results of operations, liquidity, and our allowance for credit losses and the related provision for credit losses. Continued deterioration in general business and economic conditions, uncertainty in U.S. fiscal monetary policy, including the interest rate policies of the Federal Reserve Board, and volatility and disruptions in credit and capital markets 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 12

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

 

   September 30,   June 30,   September 30, 
   2022   2022   2021 
             
   (Dollars in thousands, except per share data) 
ASSETS:               
Cash and due from banks  $216,436   $197,027   $174,585 
Interest-earning deposits in financial institutions   2,244,272    2,192,877    3,524,613 
Total cash and cash equivalents   2,460,708    2,389,904    3,699,198 
                
Securities available-for-sale, at estimated fair value   5,891,328    6,780,648    9,276,926 
Securities held-to-maturity, at amortized cost, net of allowance for credit losses   2,264,601    2,260,367    - 
Federal Home Loan Bank stock, at cost   36,990    33,210    17,250 
Total investment securities   8,192,919    9,074,225    9,294,176 
                
Loans held for sale   15,534    -    - 
                
Gross loans and leases held for investment   27,775,962    26,608,541    20,588,255 
Deferred fees, net   (115,921)   (107,404)   (77,235)
Total loans and leases held for investment, net of deferred fees   27,660,041    26,501,137    20,511,020 
Allowance for loan and lease losses   (189,327)   (188,705)   (203,733)
Total loans and leases held for investment, net   27,470,714    26,312,432    20,307,287 
                
Equipment leased to others under operating leases   338,691    324,233    334,275 
Premises and equipment, net   50,781    51,083    47,246 
Foreclosed assets, net   2,967    -    13,364 
Goodwill   1,405,736    1,405,736    1,204,118 
Core deposit and customer relationship intangibles, net   34,010    37,659    15,533 
Other assets   1,432,532    1,355,451    970,479 
Total assets  $41,404,592   $40,950,723   $35,885,676 
                
LIABILITIES:               
Noninterest-bearing deposits  $12,775,756   $13,338,029   $12,881,806 
Interest-bearing deposits   21,420,116    20,630,123    17,677,939 
Total deposits   34,195,872    33,968,152    30,559,745 
Borrowings   1,864,815    1,592,000    - 
Subordinated debt   863,379    863,756    862,447 
Accrued interest payable and other liabilities   604,581    548,412    545,050 
Total liabilities   37,528,647    36,972,320    31,967,242 
STOCKHOLDERS' EQUITY (1)   3,875,945    3,978,403    3,918,434 
Total liabilities and stockholders’ equity  $41,404,592   $40,950,723   $35,885,676 
                
Book value per common share  $28.07   $28.93   $32.77 
Tangible book value per common share (2)  $16.11   $16.93   $22.57 
Common shares outstanding   120,314,023    120,288,024    119,579,566 
                
(1) Includes net unrealized (loss) gain on:               
Securities available-for-sale, net  $(637,346)  $(428,242)  $98,859 
Securities held to maturity   (210,868)   (216,508)   - 
Total  $(848,214)  $(644,750)  $98,859 
(2) Non-GAAP measure.               

 

Page 13

 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EARNINGS

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2022   2022   2021   2022   2021 
                     
   (In thousands, except per share data) 
Interest income:                         
Loans and leases  $346,550   $293,286   $246,722   $907,595   $732,795 
Investment securities   53,135    52,902    40,780    159,459    104,999 
Deposits in financial institutions   10,359    4,330    2,580    16,412    6,130 
Total interest income   410,044    350,518    290,082    1,083,466    843,924 
                          
Interest expense:                         
Deposits   61,288    15,362    6,417    82,858    21,186 
Borrowings   3,081    2,441    101    5,683    559 
Subordinated debt   10,494    8,790    7,722    27,102    18,760 
Total interest expense   74,863    26,593    14,240    115,643    40,505 
                          
Net interest income   335,181    323,925    275,842    967,823    803,419 
Provision for credit losses   3,000    11,500    (20,000)   14,500    (156,000)
Net interest income after provision for credit losses   332,181    312,425    295,842    953,323    959,419 
                          
Noninterest income:                         
Service charges on deposit accounts   3,608    3,634    3,407    10,813    9,793 
Other commissions and fees   10,034    10,813    11,792    32,427    31,654 
Leased equipment income   12,835    12,335    10,943    38,264    33,144 
Gain on sale of loans and leases   58    12    -    130    1,561 
Gain (loss) on sale of securities   86    (1,209)   515    (1,019)   616 
Dividends and gains (losses) on equity investments   3,228    4,097    8,387    (4,050)   24,685 
Warrant income   292    1,615    13,578    2,536    25,351 
Other income   8,478    3,049    2,723    14,682    9,741 
Total noninterest income   38,619    34,346    51,345    93,783    136,545 
                          
Noninterest expense:                         
Compensation   105,933    102,542    98,061    300,715    268,750 
Occupancy   15,574    15,268    14,928    46,042    43,766 
Data processing   9,568    9,258    7,391    28,455    22,106 
Other professional services   10,674    6,726    5,164    23,354    15,546 
Insurance and assessments   7,159    5,632    3,685    18,281    12,333 
Intangible asset amortization   3,649    3,649    2,890    10,947    8,858 
Leased equipment depreciation   8,908    8,934    8,603    27,031    26,186 
Foreclosed assets (income) expense, net   (248)   (28)   165    (3,629)   47 
Acquisition, integration and reorganization costs   -    -    200    -    3,825 
Customer related expense   12,673    11,748    4,538    37,076    14,329 
Loan expense   6,228    7,037    4,180    18,422    11,404 
Other expense   15,500    12,879    9,616    39,995    34,157 
Total noninterest expense   195,618    183,645    159,421    546,689    461,307 
                          
Earnings before income taxes   175,182    163,126    187,766    500,417    634,657 
Income tax expense   43,566    40,766    47,770    126,313    163,743 
Net earnings   131,616    122,360    139,996    374,104    470,914 
Preferred stock dividends   9,392    -    -    9,392    - 
Net earnings available to common stockholders  $122,224   $122,360   $139,996   $364,712   $470,914 
                          
Basic and diluted earnings per common share  $1.02   $1.02   $1.17   $3.04   $3.96 
Dividends declared and paid per common share  $0.25   $0.25   $0.25   $0.75   $0.75 

 

Page 14

 

PACWEST BANCORP AND SUBSIDIARIES

NET EARNINGS PER COMMON SHARE

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
   2022   2022   2021   2022   2021 
                     
   (Dollars in thousands, except per share data) 
Basic Earnings Per Common Share:                         
Net earnings  $131,616   $122,360   $139,996   $374,104   $470,914 
Less: Preferred stock dividends   (9,392)   -    -    (9,392)   - 
Net earnings available to common stockholders   122,224    122,360    139,996    364,712    470,914 
Less: Earnings allocated to unvested restricted stock (1)   (2,331)   (2,351)   (2,417)   (6,721)   (7,930)
Net earnings allocated to common shares  $119,893   $120,009   $137,579   $357,991   $462,984 
                         
Weighted average basic shares and unvested restricted stock outstanding   120,342    120,022    119,569    119,989    119,272 
Less: weighted average unvested restricted stock outstanding   (2,556)   (2,460)   (2,340)   (2,422)   (2,235)
Weighted average basic shares outstanding   117,786    117,562    117,229    117,567    117,037 
                          
Basic earnings per common share  $1.02   $1.02   $1.17   $3.04   $3.96 
                          
Diluted Earnings Per Common Share:                         
Net earnings allocated to common shares  $119,893   $120,009   $137,579   $357,991   $462,984 
                         
Weighted average diluted shares outstanding   117,786    117,562    117,229    117,567    117,037 
                          
Diluted earnings per common share  $1.02   $1.02   $1.17   $3.04   $3.96 

 

 

(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 
   September 30, 2022   June 30, 2022   September 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)  $27,038,873   $348,639    5.12%  $25,449,773   $295,154    4.65%  $19,670,671   $248,485    5.01%
Investment securities (3)   8,803,349    54,423    2.45%   9,488,653    54,910    2.32%   8,047,098    42,952    2.12%
Deposits in financial institutions   1,809,809    10,359    2.27%   1,984,751    4,330    0.88%   5,657,768    2,580    0.18%
Total interest-earning assets (1)   37,652,031    413,421    4.36%   36,923,177    354,394    3.85%   33,375,537    294,017    3.50%
Other assets   3,189,241              3,108,714              2,496,127           
Total assets  $40,841,272             $40,031,891             $35,871,664           
                                              
Liabilities and Stockholders' Equity:                                             
Interest checking  $6,650,477    19,475    1.16%  $6,517,381    3,816    0.23%  $7,372,859    2,042    0.11%
Money market   10,914,027    31,780    1.16%   10,553,942    8,448    0.32%   8,662,449    2,997    0.14%
Savings   649,574    42    0.03%   650,479    41    0.03%   620,079    38    0.02%
Time   3,000,187    9,991    1.32%   1,939,816    3,057    0.63%   1,475,307    1,340    0.36%
Total interest-bearing deposits   21,214,265    61,288    1.15%   19,661,618    15,362    0.31%   18,130,694    6,417    0.14%
Borrowings   505,482    3,081    2.42%   1,356,616    2,441    0.72%   238,335    101    0.17%
Subordinated debt   863,719    10,494    4.82%   863,653    8,790    4.08%   862,272    7,722    3.55%
Total interest-bearing liabilities   22,583,466    74,863    1.32%   21,881,887    26,593    0.49%   19,231,301    14,240    0.29%
Noninterest-bearing demand deposits   13,653,177              13,987,398              12,198,313           
Other liabilities   593,450              510,238              525,429           
Total liabilities   36,830,093              36,379,523              31,955,043           
Stockholders' equity   4,011,179              3,652,368              3,916,621           
Total liabilities and stockholders' equity  $40,841,272             $40,031,891             $35,871,664           
Net interest income (1)       $338,558             $327,801             $279,777      
Net interest spread (1)             3.04%             3.36%             3.21%
Net interest margin (1)             3.57%             3.56%             3.33%
                                              
Total deposits (4)  $34,867,442   $61,288    0.70%  $33,649,016   $15,362    0.18%  $30,329,007   $6,417    0.08%

 

 

(1)Tax equivalent.
(2)Includes net loan premium amortization of $3.8 million, $5.8 million, and $2.4 million for the three months ended September 30, 2022, June 30, 2022, and September 30, 2021, respectively.
(3)Includes tax-equivalent adjustments of $1.3 million, $2.0 million, and $2.2 million for the three months ended September 30, 2022, June 30, 2022, and September 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 16

 

PACWEST BANCORP AND SUBSIDIARIES

FIVE QUARTER BALANCE SHEET

 

   September 30,   June 30,   March 31,   December 31,   September 30, 
   2022   2022   2022   2021   2021 
                     
   (Dollars in thousands, except per share data) 
ASSETS:                         
Cash and due from banks  $216,436   $197,027   $205,446   $112,548   $174,585 
Interest-earning deposits in financial institutions   2,244,272    2,192,877    1,865,235    3,944,686    3,524,613 
Total cash and cash equivalents   2,460,708    2,389,904    2,070,681    4,057,234    3,699,198 
                          
Securities available-for-sale   5,891,328    6,780,648    9,975,109    10,694,458    9,276,926 
Securities held-to-maturity   2,264,601    2,260,367    -    -    - 
Federal Home Loan Bank stock   36,990    33,210    17,250    17,250    17,250 
Total investment securities   8,192,919    9,074,225    9,992,359    10,711,708    9,294,176 
                          
Loans held for sale   15,534    -    -    -    - 
                          
Gross loans and leases held for investment   27,775,962    26,608,541    24,439,749    23,026,308    20,588,255 
Deferred fees, net   (115,921)   (107,404)   (87,677)   (84,760)   (77,235)
Total loans and leases held for investment, net of deferred fees   27,660,041    26,501,137    24,352,072    22,941,548    20,511,020 
Allowance for loan and lease losses   (189,327)   (188,705)   (197,398)   (200,564)   (203,733)
Total loans and leases held for investment, net   27,470,714    26,312,432    24,154,674    22,740,984    20,307,287 
                         
Equipment leased to others under operating leases   338,691    324,233    325,305    339,150    334,275 
Premises and equipment, net   50,781    51,083    51,011    46,740    47,246 
Foreclosed assets, net   2,967    -    304    12,843    13,364 
Goodwill   1,405,736    1,405,736    1,405,736    1,405,736    1,204,118 
Core deposit and customer relationship intangibles, net   34,010    37,659    41,308    44,957    15,533 
Other assets   1,432,532    1,355,451    1,208,261    1,083,992    970,479 
Total assets  $41,404,592   $40,950,723   $39,249,639   $40,443,344   $35,885,676 
                          
LIABILITIES:                         
Noninterest-bearing deposits  $12,775,756   $13,338,029   $14,057,051   $14,543,133   $12,881,806 
Interest-bearing deposits   21,420,116    20,630,123    19,167,844    20,454,624    17,677,939 
Total deposits   34,195,872    33,968,152    33,224,895    34,997,757    30,559,745 
Borrowings   1,864,815    1,592,000    991,000    -    - 
Subordinated debt   863,379    863,756    863,880    863,283    862,447 
Accrued interest payable and other liabilities   604,581    548,412    519,269    582,674    545,050 
Total liabilities   37,528,647    36,972,320    35,599,044    36,443,714    31,967,242 
STOCKHOLDERS' EQUITY (1)   3,875,945    3,978,403    3,650,595    3,999,630    3,918,434 
Total liabilities and stockholders’ equity  $41,404,592   $40,950,723   $39,249,639   $40,443,344   $35,885,676 
                          
Book value per common share  $28.07   $28.93   $30.52   $33.45   $32.77 
Tangible book value per common share (2)  $16.11   $16.93   $18.42   $21.31   $22.57 
Common shares outstanding   120,314,023    120,288,024    119,601,766    119,584,854    119,579,566 
                          
(1) Includes net unrealized (loss) gain on:                         
Securities available-for-sale, net  $(637,346)  $(428,242)  $(376,475)  $65,968   $98,859 
Securities held to maturity   (210,868)   (216,508)   -    -    - 
Total  $(848,214)  $(644,750)  $(376,475)  $65,968   $98,859 
(2) Non-GAAP measure.                         

 

Page 17

 

 

PACWEST BANCORP AND SUBSIDIARIES                  
FIVE QUARTER STATEMENT OF EARNINGS                  

 

   Three Months Ended 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2022   2022   2022   2021   2021 
                     
   (In thousands, except per share data) 
Interest income:                         
Loans and leases  $346,550   $293,286   $267,759   $263,662   $246,722 
Investment securities   53,135    52,902    53,422    48,469    40,780 
Deposits in financial institutions   10,359    4,330    1,723    2,674    2,580 
Total interest income   410,044    350,518    322,904    314,805    290,082 
                          
Interest expense:                         
Deposits   61,288    15,362    6,208    6,622    6,417 
Borrowings   3,081    2,441    161    64    101 
Subordinated debt   10,494    8,790    7,818    7,714    7,722 
Total interest expense   74,863    26,593    14,187    14,400    14,240 
                          
Net interest income   335,181    323,925    308,717    300,405    275,842 
Provision for credit losses   3,000    11,500    -    (6,000)   (20,000)
Net interest income after provision for credit losses   332,181    312,425    308,717    306,405    295,842 
                          
Noninterest income:                         
Service charges on deposit accounts   3,608    3,634    3,571    3,476    3,407 
Other commissions and fees   10,034    10,813    11,580    10,633    11,792 
Leased equipment income   12,835    12,335    13,094    12,602    10,943 
Gain on sale of loans and leases   58    12    60    172    - 
Gain (loss) on sale of securities   86    (1,209)   104    999    515 
Dividends and gains (losses) on equity investments   3,228    4,097    (11,375)   (1,570)   8,387 
Warrant income   292    1,615    629    23,990    13,578 
Other income   8,478    3,049    3,155    7,080    2,723 
Total noninterest income   38,619    34,346    20,818    57,382    51,345 
                          
Noninterest expense:                         
Compensation   105,933    102,542    92,240    99,700    98,061 
Occupancy   15,574    15,268    15,200    14,656    14,928 
Data processing   9,568    9,258    9,629    8,171    7,391 
Other professional services   10,674    6,726    5,954    5,946    5,164 
Insurance and assessments   7,159    5,632    5,490    5,032    3,685 
Intangible asset amortization   3,649    3,649    3,649    3,876    2,890 
Leased equipment depreciation   8,908    8,934    9,189    9,569    8,603 
Foreclosed assets (income) expense, net   (248)   (28)   (3,353)   (260)   165 
Acquisition, integration and reorganization costs   -    -    -    5,590    200 
Customer related expense   12,673    11,748    12,655    6,175    4,538 
Loan expense   6,228    7,037    5,157    5,627    4,180 
Other expense   15,500    12,879    11,616    12,028    9,616 
Total noninterest expense   195,618    183,645    167,426    176,110    159,421 
                          
Earnings before income taxes   175,182    163,126    162,109    187,677    187,766 
Income tax expense   43,566    40,766    41,981    51,632    47,770 
Net earnings   131,616    122,360    120,128    136,045    139,996 
Preferred stock dividends   9,392    -    -    -    - 
Net earnings available to common stockholders  $122,224   $122,360   $120,128   $136,045   $139,996 
                          
Basic and diluted earnings per common share  $1.02   $1.02   $1.01   $1.14   $1.17 
Dividends declared and paid per common 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 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2022   2022   2022   2021   2021 
                     
   (Dollars in thousands) 
Performance Ratios:                         
Return on average assets (1)   1.28%   1.23%   1.22%   1.34%   1.55%
Pre-provision, pre-tax net revenue ("PPNR") return                         
on average assets (1)(2)   1.73%   1.75%   1.65%   1.79%   1.86%
Return on average equity (1)   13.02%   13.44%   12.66%   13.65%   14.18%
Return on average tangible common equity (1)(2)   24.11%   24.42%   20.93%   22.06%   21.03%
Efficiency ratio   51.0%   49.5%   50.1%   46.2%   47.2%
Noninterest expense as a percentage of average assets (1)   1.90%   1.84%   1.70%   1.73%   1.76%
                          
Average Yields/Costs (1):                         
Yield on:                         
Average loans and leases (3)   5.12%   4.65%   4.66%   4.93%   5.01%
Average investment securities (3)   2.45%   2.32%   2.17%   2.02%   2.12%
Average interest-earning assets (3)   4.36%   3.85%   3.59%   3.39%   3.50%
Cost of:                         
Average interest-bearing deposits   1.15%   0.31%   0.13%   0.13%   0.14%
Average total deposits   0.70%   0.18%   0.07%   0.08%   0.08%
Average interest-bearing liabilities   1.32%   0.49%   0.27%   0.27%   0.29%
Net interest spread (3)   3.04%   3.36%   3.32%   3.12%   3.21%
Net interest margin (3)   3.57%   3.56%   3.43%   3.24%   3.33%
                          
Average Balances:                         
Assets:                         
Loans and leases, net of deferred fees  $27,038,873   $25,449,773   $23,433,019   $21,367,665   $19,670,671 
Investment securities   8,803,349    9,488,653    10,397,709    9,964,568    8,047,098 
Deposits in financial institutions   1,809,809    1,984,751    3,083,159    5,961,104    5,657,768 
Interest-earning assets   37,652,031    36,923,177    36,913,887    37,293,337    33,375,537 
Total assets   40,841,272    40,031,891    39,883,304    40,358,147    35,871,664 
Liabilities:                         
Noninterest-bearing deposits   13,653,177    13,987,398    14,463,667    14,713,385    12,198,313 
Interest-bearing deposits   21,214,265    19,661,618    19,868,395    20,050,310    18,130,694 
Total deposits   34,867,442    33,649,016    34,332,062    34,763,695    30,329,007 
Borrowings   505,482    1,356,616    298,444    234,391    238,335 
Subordinated debt   863,719    863,653    863,572    862,777    862,272 
Interest-bearing liabilities   22,583,466    21,881,887    21,030,411    21,147,478    19,231,301 
Stockholders' equity   4,011,179    3,652,368    3,847,481    3,954,267    3,916,621 

 

 

(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 
   September 30,   June 30,   March 31,   December 31,   September 30, 
   2022   2022   2022   2021   2021 
                     
   (Dollars in thousands, except per share data) 
Credit Quality Metrics for Loans and Leases Held for Investment:                         
Nonaccrual loans and leases  $89,742   $78,527   $66,538   $61,174   $64,507 
Nonperforming assets   92,709    78,527    66,842    74,017    77,871 
Special mention loans and leases   463,994    480,261    377,315    391,611    496,366 
Classified loans and leases   96,685    104,264    82,068    116,104    141,604 
Allowance for loan and lease losses   189,327    188,705    197,398    200,564    203,733 
Allowance for credit losses   284,398    283,776    272,469    273,635    279,804 
For the quarter:                         
Provision for credit losses   3,000    10,000    -    (6,000)   (20,000)
Net charge-offs (recoveries)   2,378    (1,307)   1,166    169    367 
                          
Nonaccrual loans and leases to loans and leases   0.32%   0.30%   0.27%   0.27%   0.31%
Nonperforming assets to loans and leases and foreclosed assets   0.34%   0.30%   0.27%   0.32%   0.38%
Special mention loans and leases to loans and leases   1.68%   1.81%   1.55%   1.71%   2.42%
Classified loans and leases to loans and leases   0.35%   0.39%   0.34%   0.51%   0.69%
Allowance for loan and lease losses to loans and leases   0.68%   0.71%   0.81%   0.87%   0.99%
Allowance for credit losses to loans and leases   1.03%   1.07%   1.12%   1.19%   1.36%
Allowance for credit losses to nonaccrual loans and leases   316.91%   361.37%   409.49%   447.31%   433.76%
Net charge-offs (recoveries) to average loans and leases   0.03%   (0.02)%   0.02%   0.00%   0.01%
Trailing 12 months net charge-offs (recoveries) to average loans and leases   0.01%   0.00%   (0.02)%   (0.01)%   0.09%
                          
PacWest Bancorp Consolidated:                         
Common equity tier 1 capital ratio (1)   8.55%   8.24%   8.64%   8.86%   10.15%
Tier 1 capital ratio (1)   10.46%   10.15%   9.07%   9.32%   10.65%
Total capital ratio (1)   13.43%   13.12%   12.27%   12.69%   14.36%
Tier 1 leverage capital ratio (1)   8.63%   8.52%   7.11%   6.84%   8.05%
Risk-weighted assets (1)  $33,055,996   $33,009,455   $30,297,312   $28,508,808   $26,057,583 
                          
Equity to assets ratio   9.36%   9.72%   9.30%   9.89%   10.92%
Tangible common equity ratio (2)   4.85%   5.15%   5.83%   6.54%   7.79%
Book value per common share  $28.07   $28.93   $30.52   $33.45   $32.77 
Tangible book value per common share (2)  $16.11   $16.93   $18.42   $21.31   $22.57 
                          
Pacific Western Bank:                         
Common equity tier 1 capital ratio (1)   10.17%   9.78%   9.32%   9.56%   11.12%
Tier 1 capital ratio (1)   10.17%   9.78%   9.32%   9.56%   11.12%
Total capital ratio (1)   12.16%   11.77%   11.45%   11.80%   13.59%
Tier 1 leverage capital ratio (1)   8.39%   8.21%   7.31%   7.00%   8.40%

 

 

(1) Capital information for September 30, 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 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   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
PPNR and PPNR Return on Average Assets  2022   2022   2021   2022   2021 
                     
   (Dollars in thousands) 
Net earnings  $131,616   $122,360   $139,996   $374,104   $470,914 
                          
Net interest income  $335,181   $323,925   $275,842   $967,823   $803,419 
Noninterest income   38,619    34,346    51,345    93,783    136,545 
Noninterest expense   (195,618)   (183,645)   (159,421)   (546,689)   (461,307)
Pre-provision, pre-tax net revenue ("PPNR")  $178,182   $174,626   $167,766   $514,917   $478,657 
                          
Average assets  $40,841,272   $40,031,891   $35,871,664   $40,255,665   $33,887,541 
                          
Return on average assets (1)   1.28%   1.23%   1.55%   1.24%   1.86%
PPNR return on average assets (2)   1.73%   1.75%   1.86%   1.71%   1.89%

 

 

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

 

Page 21

 

 

   Three Months Ended   Nine Months Ended 
   September 30,   June 30,   September 30,   September 30, 
Return on Average Tangible Common Equity  2022   2022   2021   2022   2021 
                     
   (Dollars in thousands) 
Net earnings  $131,616   $122,360   $139,996   $374,104   $470,914 
Less: Preferred stock dividends   (9,392)   -    -    (9,392)   - 
Net earnings available to common stockholders   122,224    122,360    139,996    364,712    470,914 
Add: Intangible asset amortization   3,649    3,649    2,890    10,947    8,858 
Adjusted net earnings  $125,873   $126,009   $142,886   $375,659   $479,772 
                          
Average stockholders' equity  $4,011,179   $3,652,368   $3,916,621   $3,837,609   $3,758,733 
Less: Average intangible assets   1,441,689    1,445,333    1,221,253    1,445,332    1,212,851 
Less: Average preferred stock   498,516    137,100    -    213,698    - 
Average tangible common equity  $2,070,974   $2,069,935   $2,695,368   $2,178,579   $2,545,882 
                          
Return on average equity (1)   13.02%   13.44%   14.18%   13.03%   16.75%
Return on average tangible common equity (2)   24.11%   24.42%   21.03%   23.05%   25.20%

 

 

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

 

Tangible Common Equity Ratio/ Tangible Book  September 30,   June 30,   March 31,   December 31,   September 30, 
Value Per Common Share  2022   2022   2022   2021   2021 
                     
    (Dollars in thousands, except per share data) 
Stockholders' equity  $3,875,945   $3,978,403   $3,650,595   $3,999,630   $3,918,434 
Less: Preferred stock   498,516    498,516    -    -    - 
Total common equity   3,377,429    3,479,887    3,650,595    3,999,630    3,918,434 
Less: Intangible assets   1,439,746    1,443,395    1,447,044    1,450,693    1,219,651 
Tangible common equity  $1,937,683   $2,036,492   $2,203,551   $2,548,937   $2,698,783 
                          
Total assets  $41,404,592   $40,950,723   $39,249,639   $40,443,344   $35,885,676 
Less: Intangible assets   1,439,746    1,443,395    1,447,044    1,450,693    1,219,651 
Tangible assets  $39,964,846   $39,507,328   $37,802,595   $38,992,651   $34,666,025 
                          
Equity to assets ratio   9.36%   9.72%   9.30%   9.89%   10.92%
Tangible common equity ratio (1)   4.85%   5.15%   5.83%   6.54%   7.79%
                          
Book value per common share (2)  $28.07   $28.93   $30.52   $33.45   $32.77 
Tangible book value per common share (3)  $16.11   $16.93   $18.42   $21.31   $22.57 
Common shares outstanding   120,314,023    120,288,024    119,601,766    119,584,854    119,579,566 

 

 

(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

Bart R. Olson

EVP and CFO

714.989.4149

William J. Black

EVP Strategy and Corporate Development

919.597.7466

 

 

Page 22