Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / OPB - Opus Bank Reports Fourth Quarter and Year End 2018 Results


OPB - Opus Bank Reports Fourth Quarter and Year End 2018 Results

Opus Bank ("Opus") (NASDAQ: OPB) announced today a net loss of $6.9 million, or $(0.20) per diluted share, for the fourth quarter of 2018 and net income of $30.9 million, or $0.81 per diluted share, for the year ended December 31, 2018, compared to net income of $9.4 million, or $0.25 per diluted share, for the third quarter of 2018 and net income of $47.6 million, or $1.26 per diluted share, for the year ended December 31, 2017.

Net loss for the fourth quarter of 2018 included a pre-tax restructuring charge of $20.4 million related to the previously announced CEO transition, corporate strategy initiatives and actions intended to make Opus more profitable and efficient over time. These actions and initiatives address recent changes in interest rates and are expected to better enable the company to contain expense growth and improve operating leverage, helping Opus continue to remain competitive in today's business environment. The table below provides detail on the restructuring charge incurred during the fourth quarter of 2018. These items impacted net income for the fourth quarter and year ended December 31, 2018 by $17.2 million, or $0.47 per diluted share.

 
Type of Cost
Amount

(in millions)

Bond Portfolio Repositioning
$
9.9
CEO Transition
7.1
Noninterest Expense Reduction Initiative
2.0
Professional Services and other charges
 
1.4
Total Restructuring Charge
$
20.4
 

Additionally, Opus announced today that its Board of Directors has approved the payment of a quarterly cash dividend of $0.11 per common share payable on February 21, 2019 to common stockholders and to its Series A Preferred stockholders of record as of February 7, 2019.

Fourth Quarter and Year End 2018 Highlights

  • Net interest income increased 3.2% compared to the prior quarter, driven by increases in interest income on loans and investment securities.
  • Net interest margin expanded nine basis points to 3.07% compared to the prior quarter due to the benefit of loan repricing during the fourth quarter and lower premium amortization on investment securities, partially offset by a higher cost of deposits.
  • Loans held for investment grew 5.0% on an annualized basis, excluding the impact of planned loan exits during the fourth quarter.
  • We repositioned our investment securities portfolio through the sale of $314.7 million available-for-sale securities yielding approximately 2.3%, resulting in the recognition through the income statement of $9.9 million of unrealized losses during the fourth quarter. Proceeds from the sale were reinvested in investment grade securities having an approximate yield of 4.0%, while the duration of the portfolio increased modestly from 3.3 years to 3.5 years. We anticipate a pre-tax income benefit of approximately $5.5 million in 2019 and a loss earn-back period of less than two years.
  • We implemented a cost reduction initiative during the fourth quarter of 2018 which is designed to make Opus more efficient and contain operating expense growth. As a result of these cost reductions, we expect that year-over-year expenses will remain relatively flat while continuing to allow us to fund necessary infrastructure enhancements that will improve our customer experience.
  • Enterprise Value loans decreased 34%, or $62.5 million, compared to the prior quarter to $122.0 million as of December 31, 2018, and decreased 71%, or $295.7 million, compared to December 31, 2017.
  • Nonperforming assets decreased 38%, or $17.1 million, compared to the prior quarter to $28.0 million, and decreased 52%, or $30.3 million, compared to December 31, 2017. NPAs to assets decreased 22 basis points to 0.39% as of December 31, 2018, and decreased 39 basis points compared to 0.78% as of December 31, 2017.
  • Total criticized loans decreased 19%, or $34.7 million, compared to the prior quarter to $150.3 million as of December 31, 2018, and decreased 40%, or $99.4 million, compared to December 31, 2017.
  • Provision for loan losses was $7.7 million for the fourth quarter of 2018, driven primarily by net charge-offs of $12.0 million. Three Enterprise Value loan relationships drove 96% of loan charge-offs during the quarter.
  • Tangible book value per share increased $0.13 to $17.81 and tangible common equity to tangible assets increased 36 basis points to 9.41%. The repositioning of our investment securities portfolio during the fourth quarter of 2018 had a negligible impact to shareholders' equity.

Paul G. Greig, Chairman of the Board, Interim Chief Executive Officer and President of Opus Bank, stated, "Our fourth quarter results included a sizable restructuring charge, much of which was related to actions intended to make Opus a more profitable institution and more closely align operations with our long-term strategic goals. We saw positive core earnings trends during the quarter, including higher net interest income, an expanding net interest margin, and improved credit metrics."

Mr. Greig added, “As Interim CEO, I have worked closely with Opus’ executive management team to insure the day-to-day operations of the Company continue to function smoothly. The Board of Directors is making progress in the search for a permanent CEO and we have already received strong interest from well-qualified candidates for the position.”

Loans

Total loans held-for-investment were $5.2 billion as of December 31, 2018, compared to $5.2 billion as of both September 30, 2018 and December 31, 2017. New loan fundings during the fourth quarter of 2018 totaled $412.3 million and were partially offset by originated loan payoffs of $265.3 million and planned exits of $59.2 million, resulting in a $5.3 million increase in loans held-for-investment compared to September 30, 2018. New loan fundings for the year ended December 31, 2018 totaled $1.6 billion, which were offset by originated loan payoffs of $981.4 million and planned exits of $230.5 million, resulting in an $8.0 million decrease in loans held-for-investment compared to December 31, 2017.

 
Loan Balance Roll Forward
 
 
 
 
(unaudited)
 
Three Months Ended
($ in millions)
December 31,
2018
September 30,
2018
June 30,
2018

March 31,
2018

December 31,
2017

 
Beginning loan balance
$
5,159.9
$
5,072.4
$
5,229.0
$
5,173.2
$
5,060.6
New loan fundings
412.3
435.7
295.6
452.3
502.3
Loan payoffs
(265.3
)
(197.4
)
(299.5
)
(219.2
)
(237.8
)
Planned exits
(59.2
)
(60.6
)
(58.5
)
(52.2
)
(80.6
)
Other1
(82.5
)
(90.2
)
(94.2
)
(125.1
)
(71.3
)
Ending loan balance
$
5,165.2
 
$
5,159.9
 
$
5,072.4
 
$
5,229.0
 
$
5,173.2
 
 
[1]
 
Includes normal amortization, paydowns, charge-offs, and loan sales that were not planned exits
 

New loan fundings in the fourth quarter of 2018 totaled $412.3 million, a 5% decrease compared to the prior quarter. New loan fundings for the year ended December 31, 2018 totaled $1.6 billion, compared to $1.5 billion for the year ended December 31, 2017. Commercial business loans comprised $87.4 million, or 21%, of total new loan fundings in the fourth quarter of 2018. Loan commitments originated during the fourth quarter of 2018 totaled $399.8 million compared to $438.6 million during the third quarter of 2018 and $454.1 million during the fourth quarter of 2017. As of December 31, 2018, our unfunded commitments on originated loans totaled $378.2 million.

Cash and Investment Securities

Cash and investment securities totaled $1.3 billion as of December 31, 2018, compared to $1.6 billion as of both September 30, 2018 and December 31, 2017. The decrease from the prior quarter was driven by a decrease in cash and cash equivalents of $278.6 million, or 52%, during the fourth quarter of 2018 to $254.6 million as of December 31, 2018, partially offset by an increase in investment securities of $62.7 million, or 6%, from the prior quarter to $1.1 billion as of December 31, 2018. The decrease in cash and investment securities from the prior year was driven by a decrease in cash and cash equivalents of $246.1 million, or 49%, from December 31, 2017, as well as a decrease in investment securities of $45.7 million, or 4%.

During the fourth quarter of 2018 we repositioned our investment securities portfolio through the sale of $314.7 million available-for-sale securities yielding approximately 2.3%, resulting in a pre-tax loss of $9.9 million. Proceeds from the sale were reinvested in investment grade securities having an approximate yield of 4.0%. The duration of the investment securities portfolio increased modestly from 3.3 years to 3.5 years. The impact on shareholders' equity as a result of the securities portfolio repositioning was negligible, as the unrealized loss position of the securities we sold was recognized through the income statement as a component of noninterest income.

Deposits and Borrowings

Deposits totaled $6.0 billion as of December 31, 2018, a decrease of $190.4 million, or 3%, compared to $6.1 billion as of September 30, 2018, and an increase of $8.0 million, or 0%, compared to $5.9 billion as of December 31, 2018. The decrease in deposits from the prior quarter was primarily driven by decreases in deposits from PENSCO (our alternative asset IRA custodian subsidiary), our Retail Banking division, and our Fiduciary Banking division, which were partially offset by an increase in deposits from our Commercial and Specialty Banking divisions.

Total demand deposits, including both noninterest-bearing and interest-bearing demand deposit accounts, measured 55% of total deposits as of December 31, 2018, compared to 56% as of September 30, 2018 and 55% as of December 31, 2017. As of December 31, 2018, business deposits represented 62% of total deposits.

Our loan to deposit ratio measured 87% as of December 31, 2018, compared to 84% as of September 30, 2018 and 87% as of December 31, 2017.

Net Interest Income

Net interest income increased 3.2% to $50.4 million for the fourth quarter of 2018, compared to $48.9 million for the third quarter of 2018, and decreased 3.0% from $52.0 million for the fourth quarter of 2017. Net interest income for the year ended December 31, 2018 was $200.5 million, compared to $217.4 million for the year ended December 31, 2017.

Interest income from loans increased 3% to $55.7 million for the fourth quarter of 2018, driven by a 1.3% increase in the average balances of loans and a seven basis point increase in loan yield. Interest income from loans decreased 4% to $218.3 million for the year ended December 31, 2018, as loan payoffs and prepayments, including planned exits and loan sales, and continued runoff of the acquired loan portfolio resulted in lower average balances of loans compared to the prior year.

Interest income from cash and investment securities increased $1.3 million, or 18%, to $8.7 million for the fourth quarter of 2018 compared to the prior quarter, driven by a higher yield on investment securities and lower premium amortization due to lower prepayment activity. Interest income from cash and investment securities for the year ended December 31, 2018 increased $2.2 million, or 8%, to $28.5 million compared to the year ended December 31, 2017, driven by a higher yield and higher average balances of investment securities.

Interest expense increased $1.3 million, or 11%, to $14.0 million for the fourth quarter of 2018, compared to $12.6 million for the third quarter of 2018, and increased $5.1 million, or 58%, compared to $8.8 million for the fourth quarter of 2017. Opus' interest expense increased compared to each of the linked-quarter and the fourth quarter of 2017, as the cost of funds increased nine basis points compared to the prior quarter and 34 basis points compared to the fourth quarter of 2017. Interest expense increased $10.1 million, or 28%, for the year ended December 31, 2018 compared to the year ended December 31, 2017, driven by higher cost of deposits.

Net Interest Margin

Net interest margin on a taxable equivalent basis increased nine basis points to 3.07% in the fourth quarter of 2018 compared to 2.98% in the third quarter of 2018. The linked-quarter change was primarily driven by an increase in the yield on loans due to the Federal Reserve rate increase in September 2018, as well as lower lost interest on nonaccrual loans and an increase in the yield on investment securities due to lower premium amortization. These were partially offset by an eight basis point increase in the cost of deposits in the fourth quarter of 2018. Net interest margin was 3.08% for the year ended December 31, 2018 compared to 3.17% for the prior year, as the cost of funds increased 19 basis points to 0.75% and was partially offset by a 10 basis point increase in the yield on interest earning assets to 3.79%.

Noninterest Income

Noninterest income decreased to $3.4 million in the fourth quarter of 2018 compared to $11.5 million in the third quarter of 2018 and $12.6 million in the fourth quarter of 2017. Noninterest income during the fourth quarter of 2018 included a $9.9 million loss on the sale of investment securities related to the repositioning of our securities portfolio during the fourth quarter. Noninterest income during the fourth quarter of 2018 also included $6.8 million of trust administrative fees, $1.6 million of treasury management and deposit account fees, $1.4 million from our Escrow and Exchange divisions, and $1.6 million from our Merchant Banking division. Other noninterest income in the fourth quarter of 2018 included a net decrease in equity warrant valuations of $354,000, compared to a net decrease of $746,000 in the prior quarter, and an FHLB dividend of $584,000 compared to a dividend of $301,000 in the prior quarter. Excluding the aforementioned loss on the sale of investment securities related to the repositioning of our securities portfolio during the fourth quarter, noninterest income increased 16% from the prior quarter.

Noninterest income for the year ended December 31, 2018 decreased to $41.1 million compared to $54.8 million for the year ended December 31, 2017. The decrease in noninterest income compared to the prior year was primarily driven by the $9.9 million loss on the sale of investment securities during the fourth quarter of 2018.

Noninterest Expense

Noninterest expense increased to $53.7 million for the fourth quarter of 2018, compared to $43.7 million for the third quarter of 2018 and $46.2 million for the fourth quarter of 2017. Noninterest expense during the fourth quarter of 2018 included $10.5 million of expenses related to the restructuring charge taken this quarter. Excluding these expenses, as well as $525,000 of expenses related to severance and retention costs and banking office optimization during the third quarter of 2018, noninterest expense was flat compared to the prior quarter.

During the fourth quarter of 2018, we implemented a cost reduction initiative and will be reinvesting much of the anticipated savings, which will allow us to hold year-over-year expenses relatively flat while continuing to fund necessary infrastructure enhancements that will improve our customer experience.

Income Tax Expense

During the fourth quarter of 2018, we recorded an income tax benefit of $654,000 as a result of the pre-tax loss we incurred for the quarter, compared to an income tax benefit of $972,000 recorded in the third quarter of 2018 that was driven by $2.3 million of net discrete income tax items relating to the re-measurement of our initial estimate of deferred tax assets in connection with the Tax Cuts and Jobs Act in the fourth quarter of 2017.

Asset Quality

Nonaccrual loans decreased $17.1 million, or 37.9%, to $28.0 million, or 0.54% of total loans, as of December 31, 2018, compared to $45.1 million, or 0.87% of total loans, as of September 30, 2018. Total criticized loans decreased $34.7 million, or 18.8%, to $150.3 million as of December 31, 2018, compared to $185.1 million as of September 30, 2018. We also continued to reduce our exposure to previously de-emphasized loan portfolios during the fourth quarter of 2018; total Enterprise Value loans were reduced by $62.5 million, or 34%, during the fourth quarter of 2018 and totaled $122.0 million as of December 31, 2018. Planned exits through loan payoffs and sales totaled $59.2 million during the fourth quarter of 2018, as we continued to reduce the balance of loans we previously announced as targeted for planned exits.

Our allowance for loan losses was $54.7 million, or 1.06% of our total loan portfolio, as of December 31, 2018, compared to $59.0 million, or 1.14% of total loans, as of September 30, 2018 and $75.9 million, or 1.47% of total loans, as of December 31, 2017. The reduction in the allowance for loan losses during the fourth quarter of 2018 was driven by charge-offs of $14.6 million that were partially offset by a provision for loan losses of $7.7 million and recoveries of $2.5 million.

We recorded a provision expense of $7.7 million in the fourth quarter of 2018, compared to a provision expense of $8.2 million in the third quarter of 2018 and a provision expense of $3.0 million in the fourth quarter of 2017. The provision expense during the fourth quarter of 2018 was driven by net charge-offs of $12.0 million, $2.8 million from risk rating migration, $2.1 million due to higher loss factors used to determine loan loss reserves in accordance with our allowance methodology, and $1.9 million due to changes in portfolio mix and fundings. These factors were partially offset by a $6.6 million decline in reserves as a result of planned exits of loan relationships and a $4.5 million decline in specific reserves.

We recorded net charge-offs of $12.0 million during the fourth quarter of 2018, compared to net charge-offs of $8.4 million during the third quarter of 2018, and net charge-offs of $5.2 million during the fourth quarter of 2017. Charge-offs during the fourth quarter of 2018 were predominantly comprised of three commercial business loan relationships that were also categorized as Enterprise Value loans.

Total nonperforming assets decreased to $28.0 million, or 0.39% of total assets, as of December 31, 2018, compared to $45.1 million, or 0.61% of total assets, as of September 30, 2018 and $58.3 million, or 0.78% of total assets, as of December 31, 2017. The decline in nonperforming assets during the quarter was primarily due to the resolution of five commercial business loan relationships, 88% of which were Enterprise Value loans. The ratio of the allowance for loan losses to total nonperforming assets was 195.1% as of December 31, 2018, compared to 130.8% as of September 30, 2018 and 130.3% as of December 31, 2017.

Total criticized loans decreased $34.7 million, or 19%, to $150.3 million as of December 31, 2018, compared to $185.1 million as of September 30, 2018, and decreased $99.4 million, or 40%, from $249.8 million as of December 31, 2017. The net decrease in total criticized loans during the fourth quarter of 2018 was driven by $20.6 million of upgrades and $48.7 million of loan exits, including payoffs, loan sales, and normal amortization during the quarter, partially offset by $34.6 million of downgrades. Special mention loans decreased $29.4 million in the fourth quarter of 2018 and classified loans decreased $5.3 million. The decrease in special mention loans was driven by $17.1 million of upgrades, $19.8 million of loan payoffs, normal amortization, and migration, and $3.4 million of loans downgraded from special mention to classified loans, partially offset by $10.9 million of downgrades. The decrease in classified loans was driven by upgrades of $3.5 million as well as payoffs, sales, and amortization of $28.9 million, partially offset by downgrades of $27.1 million.

The net decrease in total criticized loans consisted primarily of a $40.8 million decrease in commercial business loans and a $1.1 million decrease in SBA loans, partially offset by a $7.1 million increase in real estate secured loans. Commercial business loans comprised $12.0 million of loans upgraded out of criticized categories and $38.1 million of loan payoffs, charge-offs, and amortization, partially offset by $9.3 million of downgrades during the fourth quarter of 2018. Real estate secured loans comprised $24.9 million of loans downgraded to criticized categories, partially offset by $8.4 million of loans upgraded from criticized categories and $9.4 million of loan payoffs and amortization during the fourth quarter of 2018.

Capital

As of December 31, 2018, Opus exceeded all regulatory capital requirements under Basel III and was considered to be a "well-capitalized" financial institution, as summarized in the table below:

 
 
Capital Ratios
As of

Well-Capitalized
Regulatory
Requirements

(unaudited)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
Tier 1 leverage ratio
9.69
%
9.89
%
9.44
%
5.00
%
Common Equity Tier 1 ratio
11.40
%
11.75
%
10.94
%
6.50
%
Tier 1 risk-based capital ratio
11.92
%
12.27
%
11.42
%
8.00
%
Total risk-based capital ratio
15.29
%
15.75
%
14.97
%
10.00
%
Tangible equity to tangible assets ratio
9.84
%
9.47
%
9.10
%
NA
Tangible common equity to tangible assets ratio
9.41
%
9.05
%
8.69
%
NA
 
[1]
 
Regulatory capital ratios are preliminary until filing of our December 31, 2018 FDIC call report.
 

Stockholders’ equity totaled over $1.0 billion as of December 31, 2018, unchanged from both September 30, 2018 and December 31, 2017. Accumulated other comprehensive loss decreased $13.8 million in the fourth quarter of 2018 to $3.8 million, primarily driven by the repositioning of our investment securities portfolio during the fourth quarter, which offset an $11.0 million decrease in retained earnings. Our tangible book value per as converted common share increased to $17.81 as of December 31, 2018 from $17.68 as of September 30, 2018 and $17.26 as of December 31, 2017.

Conference Call and Webcast Details

Date: Monday, January 28, 2019
Time: 8:00 a.m. PT (11:00 a.m. ET)

Phone Number: (855) 265-3237
Conference ID: 1468516
Webcast URL: http://investor.opusbank.com/event

Analysts, investors, and the general public may listen to a discussion of Opus’ fourth quarter and annual performance and participate in the question/answer session by using the phone number listed below or through a live webcast of the conference available through a link on the investor relations page of Opus’ website at: http://investor.opusbank.com/event. The webcast will include a slide presentation, enabling conference participants to experience the discussion with greater impact. It is recommended that participants dial into the conference call or log into the webcast approximately 10 minutes prior to the call.

Replay Information: For those who are not able to listen to the call, an archive of the call will be available beginning approximately two hours following the completion of the call. To listen to the call replay, dial (855) 859-2056, or for international callers dial (404) 537-3406. The access code for either replay number is 1468516. The call replay will be available through February 28, 2019.

About Opus Bank

Opus Bank is an FDIC insured California-chartered commercial bank with $7.2 billion of total assets, $5.2 billion of total loans, and $6.0 billion in total deposits as of December 31, 2018. Opus Bank provides superior ideas and solutions, and banking products to its clients through its Retail Bank, Commercial Bank, and Merchant Bank. Opus Bank offers a suite of treasury and cash management and depository solutions and a wide range of loan products, including commercial, healthcare, media and entertainment, corporate finance, multifamily residential, commercial real estate and structured finance, and is an SBA preferred lender. Opus Bank offers commercial escrow services and facilitates 1031 Exchange transactions through its Escrow and Exchange divisions. Opus Bank provides clients with financial and advisory services related to raising equity capital, targeted acquisition and divestiture strategies, general mergers and acquisitions, debt and equity financing, balance sheet restructuring, valuation, strategy and performance improvement through its Merchant Banking division and its broker-dealer subsidiary, Opus Financial Partners, LLC, Member FINRA/SIPC. Opus Bank’s alternative asset IRA custodian subsidiary has approximately $14 billion of custodial assets and approximately 48,000 client accounts, which are comprised of self-directed investors, financial institutions, capital raisers and financial advisors. Opus Bank operates 47 banking offices, including 28 in California, 16 in the Seattle/Puget Sound region in Washington, two in the Phoenix metropolitan area of Arizona and one in Portland, Oregon. Opus Bank is an Equal Housing Lender. For additional information about Opus Bank, please visit our website: www.opusbank.com.

Forward Looking Statements

This release and the aforementioned conference call and webcast includes forward-looking statements related to Opus’ plans, beliefs and goals. Forward-looking statements are neither historical facts nor assurances of future performance. Opus generally identifies forward-looking statements by terminology such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of those words or other comparable words. Any forward‐looking statements contained in this release and the aforementioned conference call and webcast are based on the historical performance of Opus and its subsidiaries or on its current plans, beliefs, estimates, expectations and goals, including, without limitation: our expectations regarding our corporate strategy and cost reduction initiatives; expectations regarding the repositioning of our investment securities portfolio; our expectation that the actions related to the restructuring charge will make Opus a more profitable institution and more closely align operations with our long-term strategic goals; and that our belief that our Board of Directors is making progress in the search for a permanent CEO. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity that could cause actual results to differ materially from those indicated by the forward-looking statements, including, without limitation: market and economic conditions, changes in interest rates, our liquidity position, the management of our growth, the risks associated with our loan portfolio, local economic conditions affecting retail and commercial real estate, our geographic concentration in the western region of the United States, competition within the industry, dependence on key personnel, government legislation and regulation, the risks associated with any future acquisitions, the effect of natural disasters, and risks related to our technology and information systems. For a discussion of these and other risks and uncertainties, see Opus' filings with the Federal Deposit Insurance Corporation, including, but not limited to, the risk factors in Opus' Annual Report on Form 10-K filed with the Federal Deposit Insurance Corporation on March 14, 2018. If one or more of these or other risks or uncertainties materialize, or if Opus’ underlying assumptions prove to be incorrect, Opus’ actual results may vary materially from those indicated in these statements. These filings are available on the Investor Relations page of Opus' website at: investor.opusbank.com.

Opus undertakes no obligation to revise or publicly release any revision to these forward-looking statements, whether as a result of new information, future developments or otherwise.

 
Consolidated Statement of Operations
 
 
 
(unaudited)
 
Three Months Ended
Year Ended
($ in thousands, except per share amounts)
December 31,
2018
 
September 30,
2018
December 31,
2017
December 31,
2018
December 31,
2017
Interest income:
Loans
$
55,701
$
54,110
$
53,592
$
218,255
$
227,224
Investment securities
6,931
5,280
5,975
22,353
19,411
Due from banks
1,758
 
2,113
 
1,265
 
6,148
 
6,908
 
Total interest income
64,390
 
61,503
 
60,832
 
246,756
 
253,543
 
Interest expense:
Deposits
12,038
10,702
6,855
38,163
28,259
Federal Home Loan Bank advances
(5
)
68
374
185
Subordinated debt
1,923
 
1,923
 
1,923
 
7,690
 
7,690
 
Total interest expense
13,961
 
12,620
 
8,846
 
46,227
 
36,134
 
Net interest income
50,429
48,883
51,986
200,529
217,409
Provision (negative provision) for loan

losses

7,659
 
8,241
 
2,955
 
19,601
 
(8,823
)
Net interest income after provision

(negative provision) for loan losses

42,770
 
40,642
 
49,031
 
180,928
 
226,232
 
Noninterest income:

Fees and service charges on deposit

accounts

1,615
1,735
1,822
6,855
7,592
Escrow and exchange fees
1,422
1,548
1,568
5,829
6,015
Trust administrative fees
6,800
6,884
6,879
27,503
26,939
Gain (loss) on sale of loans
147
(2
)
(22
)
(211
)
Gain (loss) on sale of assets
(137
)
(6
)
(137
)
3,773
Gain (loss) from OREO and other

repossessed assets

86
203
(4,773
)
Gain (loss) on sale of securities
(9,892
)
330
(9,710
)
1,505
Bank-owned life insurance, net
958
1,048
1,088
4,104
3,728
Other income
2,469
 
246
 
861
 
6,454
 
10,212
 
Total noninterest income
3,382
 
11,461
 
12,626
 
41,079
 
54,780
 
Noninterest expense:
Compensation and benefits
33,042
26,004
25,273
111,325
106,738
Professional services
5,045
2,489
5,308
11,869
20,041
Occupancy expense
4,023
3,764
3,617
15,545
15,281
Depreciation and amortization
1,700
1,652
1,585
6,714
7,014

Deposit insurance and regulatory

assessments

914
977
799
3,981
4,881
Insurance expense
317
337
341
1,327
1,387
Data processing
815
230
689
1,803
3,151
Software licenses and maintenance
1,293
1,371
1,148
4,939
4,556
Office services
1,821
1,642
1,750
7,189
7,983
Amortization of other intangible assets
1,437
1,479
1,479
5,875
5,918
Advertising and marketing
824
909
1,395
3,533
3,226
Other expenses
2,436
 
2,809
 
2,799
 
10,450
 
10,419
 
Total noninterest expense
53,667
 
43,663
 
46,183
 
184,550
 
190,595
 
Income (loss) before income tax

expense (benefit)

(7,515
)
8,440
15,474
37,457
90,417
Income tax expense (benefit)
(654
)
(972
)
14,273
 
6,539
 
42,774
 
Net income (loss)
$
(6,861
)
$
9,412
 
$
1,201
 
$
30,918
 
$
47,643
 
Basic earnings (loss) per common share
$
(0.20
)
$
0.25
$
0.03
$
0.82
$
1.29
Diluted earnings (loss) per common share
(0.20
)
0.25
0.03
0.81
1.26
Weighted average shares - basic
36,059,713
36,115,204
35,935,614
36,028,025
36,432,482
Weighted average shares - diluted
36,059,713
38,362,739
38,229,787
38,270,650
37,770,993
 
 
Consolidated Balance Sheets
 
 
 
(unaudited)
As of
($ in thousands, except share amounts)
December 31,
2018
September 30,
2018
December 31,
2017
 
Assets
Cash and due from banks
$
39,860
$
57,126
$
45,828
Due from banks — interest-bearing
214,776
476,129
454,941
Investment securities available-for-sale, at fair value
1,081,546
1,018,855
1,127,288
Loans held-for-investment
5,165,210
5,159,881
5,173,193
Less allowance for loan losses
(54,664
)
(59,029
)
(75,930
)
Loans held-for-investment, net
5,110,546
5,100,852
5,097,263
Premises and equipment, net
23,863
24,955
27,644
Goodwill
331,832
331,832
331,832
Other intangible assets, net
38,926
40,362
44,800
Deferred tax assets, net
24,171
22,847
24,260
Cash surrender value of bank owned life insurance, net
154,271
153,289
149,744
Accrued interest receivable
23,260
21,680
19,317
Federal Home Loan Bank stock
17,250
17,250
17,250
Other assets
120,602
 
129,897
 
146,642
 
Total assets
$
7,180,903
 
$
7,395,074
 
$
7,486,809
 
Liabilities and Stockholders’ Equity
Deposits:
Noninterest-bearing demand
$
771,141
$
890,925
$
817,330
Interest-bearing demand
2,507,605
2,564,737
2,435,293
Money market and savings
1,995,684
2,031,468
2,307,258
Time deposits
677,458
 
655,172
 
384,057
 

Total deposits

5,951,888
6,142,302
5,943,938
Federal Home Loan Bank advances
290,000
Subordinated debt, net
133,010
132,944
132,745
Accrued interest payable
4,032
2,350
4,086
Other liabilities
51,160
 
80,428
 
92,576
 
Total liabilities
6,140,090
 
6,358,024
 
6,463,345
 
Stockholders’ equity:
Preferred stock:
Authorized 200,000,000 shares; issued 31,111 and 31,111 and 31,111 shares, respectively
29,110
29,110
29,110
Common stock, no par value per share:
Authorized 200,000,000 shares; issued 36,637,870 and 36,635,132 and 36,330,546 shares, respectively
700,220
700,220
700,220
Additional paid-in capital
69,954
68,975
63,545
Retained earnings
260,304
271,304
245,006
Treasury stock, at cost; 577,495 and 576,547 and 415,387 shares, respectively
(14,983
)
(14,965
)
(10,354
)
Accumulated other comprehensive income (loss)
(3,792
)
(17,594
)
(4,063
)
Total stockholders’ equity
1,040,813
 
1,037,050
 
1,023,464
 
Total liabilities and stockholders’ equity
$
7,180,903
 
$
7,395,074
 
$
7,486,809
 
 
 
Selected Financial Data
 
As of or for the three months ended
 
As of or for the year ended
(unaudited)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
December 31,
2018
 
December 31,
2017
Return on average assets
(0.38
)%
0.51
%
0.06
%
0.43
%
0.63
%
Return on average assets, tax adjusted (1)
(0.38
)
0.51
0.55
0.43
0.74
Return on average stockholders' equity
(2.61
)
3.59
0.46
2.99
4.76
Return on average stockholders' equity, tax adjusted (1)
(2.61
)
3.59
3.91
2.99
5.65
Return on average tangible equity (2)
(4.06
)
5.60
0.73
4.68
7.66
Return on average tangible equity, tax adjusted (1)
(4.06
)
5.60
6.16
4.68
9.10
Efficiency ratio (3)
99.73
72.36
71.48
76.38
70.02
Noninterest expense to average assets
2.93
2.39
2.49
2.54
2.51
Yield on interest-earning assets (4)
3.92
3.75
3.68
3.79
3.69
Cost of deposits (5)
0.79
0.71
0.45
0.64
0.45
Cost of funds (6)
0.90
0.81
0.56
0.75
0.56
Net interest margin (4)
3.07
2.98
3.15
3.08
3.17
Loans to deposits
86.78
84.01
87.03
86.78
87.03
 
(1)
 
 
Tax adjusted for the three months and year ended December 31, 2017 due to impacts from the Tax Cuts and Jobs Act. See computation in "Non-GAAP Financial Measures" section.
(2)
See computation in "Non-GAAP Financial Measures" section.
(3)
The efficiency ratio is calculated by dividing noninterest expense by the sum of net interest income before provision for loan losses and noninterest income.
(4)
Net interest margin and yield on interest-earning assets are presented on a tax equivalent basis using the federal effective tax rate.
(5)
Calculated as interest expense on deposits divided by total average deposits.
(6)
Calculated as total interest expense divided by average total deposits, FHLB advances, and subordinated debt.
 
 
Loan Fundings
 
 
 
 
 
(unaudited)
Three Months Ended
Year Ended
($ in thousands)
December 31,
2018
September 30,
2018
December 31,
2017
December 31,
2018
December 31,
2017
Loans funded:
Real estate mortgage loans:
Single-family residential
$
$
$
$
$
Multifamily residential
252,315
257,775
300,539
924,629
790,275
Commercial real estate
66,931
55,807
58,103
203,017
109,052
Construction and land loans
5,622
5,674
8,170
28,538
48,312
Commercial business loans
87,390
112,791
131,728
427,636
497,487
Small Business Administration loans
43
3,644
3,768
12,040
13,837
Consumer and other loans
 
 
 
 
Total loan fundings
$
412,301
 
$
435,691
 
$
502,308
 
$
1,595,860
 
$
1,458,963
 
 
Composition of Loan Portfolio
 
As of
(unaudited)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
($ in thousands)
Amount
 

% of
Total
loans

Amount
 

% of
Total
loans

Amount
 

% of
Total
loans

Originated loans held-for-investment
Real estate mortgage loans:
Single-family residential
$
43,042
0.8
%
$
44,001
0.9
%
$
59,497
1.2
%
Multifamily residential
2,884,636
55.8
2,808,463
54.4
2,495,818
48.3
Commercial real estate
1,043,060
20.2
1,058,389
20.5
1,079,637
20.9
Construction and land loans
70,271
1.4
73,668
1.4
94,348
1.8
Commercial business loans
986,363
19.1
1,030,793
20.0
1,284,500
24.8
Small Business Administration loans
31,512
0.6
33,263
0.6
27,152
0.5
Consumer and other loans
18
 
0.0
 
34
 
0.0
 
96
 
0.0
 
Total originated loans
5,058,902
97.9
5,048,611
97.8
5,041,048
97.5
 
Acquired loans held-for-investment
Real estate mortgage loans:
Single-family residential
18,871
0.4
19,697
0.4
22,964
0.4
Multifamily residential
46,761
0.9
48,209
0.9
52,453
1.0
Commercial real estate
21,303
0.4
23,413
0.5
27,889
0.6
Construction and land loans
286
0.0
288
0.0
1,418
0.0
Commercial business loans
6,380
0.1
6,039
0.1
10,978
0.2
Small Business Administration loans
8,299
0.2
8,907
0.2
10,957
0.2
Consumer and other loans
4,408
 
0.1
 
4,717
 
0.1
 
5,486
 
0.1
 
Total acquired loans
106,308
 
2.1
 
111,270
 
2.2
 
132,145
 
2.5
 
Total gross loans
$
5,165,210
 
100.0
%
$
5,159,881
 
100.0
%
$
5,173,193
 
100.0
%
 
Composition of Deposits
 
As of
(unaudited)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
($ in thousands)
Amount
 
% of
Total deposits
Amount
 
% of
Total deposits
Amount
 
% of
Total deposits
 
Noninterest bearing
$
771,141
13.0
%
$
890,925
14.5
%
$
817,330
13.7
%
Interest bearing demand
2,507,605
42.1
2,564,737
41.8
2,435,293
41.0
Money market and savings
1,995,684
33.5
2,031,468
33.0
2,307,258
38.8
Time deposits
677,458
 
11.4
 
655,172
 
10.7
 
384,057
 
6.5
 
Total deposits
$
5,951,888
 
100.0
%
$
6,142,302
 
100.0
%
$
5,943,938
 
100.0
%
 
Consolidated average balance sheet, interest, yield and rates
 
 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended December 31,
 
For the three months ended September 30,
For the three months ended December 31,
(unaudited)
2018
 
2018
2017
($ in thousands)
Average
Balance
 
Interest (1)
 
Yields/
Rates
Average
Balance
 
Interest (1)
Yields/
Rates
Average
Balance
Interest (1)
Yields/
Rates
Assets:
Interest-earning assets:
Due from banks
$
319,456
$
1,758
2.18
%
$
430,991
$
2,113
1.95
%
$
381,265
$
1,265
1.32
%
Investment securities
1,080,262
6,931
2.55
1,027,950
5,280
2.04
1,141,865
5,975
2.08
Acquired loans
109,265
1,857
6.74
116,050
1,807
6.18
135,977
2,089
6.10
Originated Loans
5,050,276
 
54,245
 
4.26
 
4,975,101
 
52,665
 
4.20
 
4,947,185
 
51,916
 
4.16
 
Total loans
$
5,159,541
 
$
56,102
 
4.31
 
$
5,091,151
 
$
54,472
 
 
4.24
 
$
5,083,162
 
$
54,005
 
4.22
 
Total interest-earning assets
6,559,259
$
64,791
3.92
6,550,092
$
61,865
3.75
6,606,292
$
61,245
3.68
Noninterest-earning assets
699,059
 
704,117
 
743,798
 
Total assets
$
7,258,318
 
$
7,254,209
 
$
7,350,090
 
 
Liabilities and stockholders’ equity:
Interest-bearing deposits
Interest-bearing demand
$
2,509,049
$
2,520
0.40
%
$
2,546,443
$
2,279
0.36
%
$
2,456,936
$
1,137
0.18
%
Money market and savings
2,030,476
6,232
1.22
2,015,781
5,753
1.13
2,356,079
4,689
0.79
Time deposits
668,984
 
3,286
 
1.95
 
594,089
 
2,670
 
1.78
 
393,755
 
1,029
 
1.04
 
Total interest-bearing

deposits

$
5,208,509
$
12,038
0.92
$
5,156,313
$
10,702
0.82
$
5,206,770
$
6,855
0.52
Subordinated debt
132,976
1,923
5.74
132,909
1,923
5.74
132,711
1,923
5.75
FHLB advances
33
 
 
2.62
 
 
(5
)
0.00
 
21,989
 
68
 
1.23
 
Total interest-bearing

liabilities

$
5,341,517
$
13,961
1.04
$
5,289,222
$
12,620
0.95
$
5,361,470
$
8,846
0.65
Noninterest-bearing deposits
816,516
855,036
852,057
Other liabilities
57,731
 
70,443
 
103,795
 
Total liabilities
$
6,215,764
$
6,214,701
$
6,317,322
 
Total stockholders’ equity
$
1,042,554
 
$
1,039,508
 
$
1,032,768
 
Total liabilities and
stockholders’ equity
$
7,258,318
 
$
7,254,209
 
$
7,350,090
 
 
Net interest spread (2)
2.88
%
2.80
%
3.03
%
Net interest income and margin, tax equivalent (3,4)
$
50,830
 
3.07
%
$
49,245
 
2.98
%
$
52,399
 
3.15
%
 
Reconciliation of tax equivalent net interest income to reported net interest income
Tax equivalent adjustment
(401
)
(362
)
(413
)
Net interest income, as reported
$
50,429
 
$
48,883
 
$
51,986
 
 
(1)
 
Interest income is presented on a taxable equivalent basis using the federal effective tax rate.
(2)
Net interest spread represents the average yield on interest-earning assets less the average rate on interest-bearing liabilities.
(3)
Net interest margin is computed by dividing net interest income by total average interest-earning assets.
(4)
Net interest margin, tax equivalent has been adjusted to a taxable equivalent basis using the federal effective tax rate.
 
 
Consolidated average balance sheet, interest, yield and rates
 
 
 
 
For the year ended December 31,
(unaudited)
2018
 
2017
($ In thousands)
Average
Balance
 
Interest (1)
 
Yields/
Rates
Average
Balance
Interest (1)
Yields/
Rates
Assets:
Interest-earning assets
Due from banks
$
323,780
$
6,148
1.90
%
$
651,012
$
6,908
1.06
%
Investment securities
1,066,317
22,353
2.10
965,874
19,411
2.01
Acquired loans
120,129
7,239
6.03
151,478
9,376
6.19
Originated Loans
5,040,400
 
212,410
 
4.21
 
5,125,692
 
218,997
 
4.27
 
Total loans
$
5,160,529
 
$
219,649
 
4.26
 
$
5,277,170
 
$
228,373
 
4.33
 
Total interest-earning assets
$
6,550,626
$
248,150
3.79
$
6,894,056
$
254,692
3.69
Noninterest-earning assets
707,658
 
708,590
 
Total assets
$
7,258,284
 
$
7,602,646
 
 
Liabilities and stockholders’ equity:
Interest-bearing deposits
Interest-bearing demand
$
2,521,073
$
7,877
0.31
%
$
2,426,716
$
4,513
0.19
%
Money market and savings
2,114,774
21,713
1.03
2,576,338
19,420
0.75
Time deposits
523,511
 
8,573
 
1.64
 
448,770
 
4,326
 
0.96
 
Total interest bearing deposits
$
5,159,358
$
38,163
0.74
$
5,451,824
$
28,259
0.52
Subordinated debt
132,877
7,690
5.79
132,609
7,690
5.80
FHLB advances
21,296
 
374
 
1.76
 
17,392
 
185
 
1.06
 
Total interest-bearing liabilities
$
5,313,531
$
46,227
0.87
$
5,601,825
$
36,134
0.65
Noninterest-bearing deposits
837,869
897,262
Other liabilities
73,204
 
101,704
 
Total liabilities
$
6,224,604
$
6,600,791
 
Total stockholders’ equity
1,033,680
 
1,001,855
 
Total liabilities and stockholders’ equity
$
7,258,284
 
$
7,602,646
 
 
Net interest spread (2)
2.92
%
3.04
%
Net interest income and margin, tax equivalent (3,4)
$
201,923
 
3.08
%
$
218,558
 
3.17
%
 
Reconciliation of tax equivalent net interest income to reported net interest income
Tax equivalent adjustment
(1,394
)
(1,149
)
Net interest income, as reported
$
200,529
 
$
217,409
 
 
 
(1)
Interest income is presented on a taxable equivalent basis using the federal effective tax rate.
(2)
Net interest spread represents the average yield on interest-earning assets less the average rate on interest-bearing liabilities.
(3)
Net interest margin is computed by dividing net interest income by total average interest-earning assets.
(4)
Net interest margin, tax equivalent has been adjusted to a taxable equivalent basis using the federal effective tax rate.
 
 
Allowance for Loan Losses
 
 
 
 
 
 
(unaudited)
Three Months Ended
Year Ended
($ in thousands)
 
 

December 31,

2018

September 30,
2018

December 31,
2017

December 31,
2018

December 31,
2017

Allowance for loan losses - balance at beginning of period
$
59,029
$
59,197
$
78,176
$
75,930
$
111,410
(Recapture) Provision for loan losses:
Acquired loans
12
(179
)
(27
)
267
(6
)
Originated loans
7,647
 
8,420
 
2,982
 
19,334
 
(8,817
)
Total provision for loan losses
7,659
8,241
2,955
19,601
(8,823
)
Charge-offs:
Acquired loans
Originated loans
(14,565
)
(10,023
)
(5,821
)
(51,251
)
(29,808
)
Total charge-offs
(14,565
)
(10,023
)
(5,821
)
(51,251
)
(29,808
)
Recoveries:
Acquired loans
Originated loans
2,541
 
1,614
 
620
 
10,384
 
3,151
 
Total recoveries
2,541
 
1,614
 
620
 
10,384
 
3,151
 
Total net charge-offs
(12,024
)
(8,409
)
(5,201
)
(40,867
)
(26,657
)
Allowance for loan losses - balance at end of period
$
54,664
 
$
59,029
 
$
75,930
 
$
54,664
 
$
75,930
 
 
 
Asset Quality Information
 
 
 
 
(unaudited)
As of and for the quarter ended
($ in thousands)
December 31,
2018
September 30,
2018
December 31,
2017
Nonperforming assets
Nonaccrual loans
$
28,016
$
45,136
$
58,274
OREO and other repossessed assets
 
 
 

Total nonperforming assets

28,016
45,136
58,274
 
Loans 30 - 89 days past due
2,634
9,856
12,805
Accruing loans 90 days or more past due
485
390
299
Accruing troubled debt restructured loans
138
139
 
Nonperforming loans to total loans
0.54
%
0.87
%
1.13
%
Nonperforming assets to total assets
0.39
0.61
0.78
Loans 30-89 days past due to total loans
0.05
0.19
0.25
Allowance for loan losses to total loans
1.06
1.14
1.47
Allowance for loan losses to non-accrual loans
195.12
130.78
130.30
Net charge-offs to average loans (annualized)
0.92
0.66
0.41
 
Risk Rating by Loan Product
(Unaudited)
($ in thousands)
 
Pass
 

Special Mention

 
Classified
 
Total Loans
 
Nonaccrual loans
 
Total allowance
As of December 31, 2018
Real estate mortgage loans:
Single-family residential
$
61,471
$
76
$
366
$
61,913
$
$
178
Multifamily residential
2,929,173
120
2,104
2,931,397
10,236
Commercial real estate
1,007,274
9,904
47,185
1,064,363
2,462
10,663
Construction and land loans
57,100
13,457
70,557
698
Commercial business loans
927,437
17,455
47,851
992,743
18,039
32,545
Small Business Administration loans
28,727
161
10,923
39,811
6,973
336
Consumer and other loans
 
3,696
 
58
 
672
 
4,426
 
542
 
8
Total loans
$
5,014,878
$
41,231
$
109,101
$
5,165,210
$
28,016
$
54,664
 
As of September 30, 2018
Real estate mortgage loans:
Single-family residential
$
63,199
$
77
$
422
$
63,698
$
$
171
Multifamily residential
2,852,490
2,066
2,116
2,856,672
9,677
Commercial real estate
1,033,707
17,848
30,247
1,081,802
2,512
9,009
Construction and land loans
60,644
13,313
73,957
904
Commercial business loans
930,748
36,105
69,979
1,036,832
35,085
38,966
Small Business Administration loans
30,028
1,162
10,979
42,169
6,973
295
Consumer and other loans
 
3,992
 
59
 
700
 
4,751
 
566
 
7
Total loans
$
4,974,808
$
70,630
$
114,443
$
5,159,881
$
45,136
$
59,029
 
As of December 31, 2017
Real estate mortgage loans:
Single-family residential
$
81,681
$
80
$
700
$
82,461
$
$
254
Multifamily residential
2,539,405
5,657
3,209
2,548,271
9,097
Commercial real estate
1,056,889
44,759
5,878
1,107,526
8,908
Construction and land loans
95,766
95,766
961
Commercial business loans
1,110,445
41,251
143,782
1,295,478
57,618
56,334
Small Business Administration loans
34,527
1,597
1,985
38,109
363
Consumer and other loans
 
4,723
 
62
 
797
 
5,582
 
656
 
13
Total loans
$
4,923,436
$
93,406
$
156,351
$
5,173,193
$
58,274
$
75,930
 
Risk Rating by Lending Division
(Unaudited)
($ in thousands)
 
Pass
 
Special Mention
 
Classified
Total Loans
 
Nonaccrual loans
As of December 31, 2018
Income Property Banking
$
3,460,915
$
1,752
$
11,874
$
3,474,541
$
2,462
Commercial Banking
381,901
6,837
39,782
428,520
16,034
Structured Finance
295,715
13,457
309,172
Healthcare Provider
149,274
9,352
43,176
201,802
Healthcare Practice
18,690
1,194
19,884
Corporate Finance
36,260
9,699
6,088
52,047
3,671
Institutional Syndication
319,877
319,877
Public Finance
221,995
221,995
Technology Banking
Other divisions (2)
 
130,251
 
134
 
6,987
 
 
137,372
 
5,849
Total loans
$
5,014,878
$
41,231
$
109,101
 
$
5,165,210
$
28,016
 
As of September 30, 2018
Income Property Banking
$
3,368,520
$
9,808
$
10,855
$
3,389,183
$
2,512
Commercial Banking
348,436
15,424
48,849
412,709
19,431
Structured Finance
312,703
22,483
335,186
Healthcare Provider
195,977
40,734
236,711
13,359
Healthcare Practice
19,124
1,226
20,350
Corporate Finance
53,162
22,658
4,654
80,474
3,959
Institutional Syndication
329,804
329,804
Public Finance
225,143
225,143
Technology Banking
899
899
Other divisions (2)
 
121,939
 
257
 
7,226
 
 
129,422
 
5,875
Total loans
$
4,974,808
$
70,630
$
114,443
 
$
5,159,881
$
45,136
 
As of December 31, 2017
Income Property Banking
$
3,140,183
$
18,811
$
2,250
$
3,161,244
$
Commercial Banking
414,183
22,903
47,742
484,828
11,477
Structured Finance
339,410
1,084
340,494
Healthcare Provider
220,329
33,648
23,792
277,769
Healthcare Practice
22,673
2,640
25,313
1,638
Corporate Finance
184,058
11,866
44,162
240,086
25,655
Institutional Syndication
289,397
(177
)
(1
)
289,220
Public Finance
148,454
148,454
Technology Banking
21,238
25,009
46,247
18,677
Other divisions (2)
 
143,511
 
6,178
 
9,849
 
 
159,538
 
827
Total loans
$
4,923,436
$
93,406
$
156,351
 
$
5,173,193
$
58,274
(1)
 
Represents unamortized net deferred loan origination fees on syndicated lines of credit that have no outstanding principal balances at period end.
(2)
Other divisions is comprised of single family residential loans, consumer and other loans, and specialty banking divisions including Business Banking and Media and Entertainment Banking.
 

Non-GAAP Financial Measures
Our accounting and reporting policies conform to generally accepted accounting principles in the United States ("GAAP"). We believe that the presentation of certain non-GAAP financial measures assists investors in assessing our financial results. These non-GAAP measures include our tax adjusted return on average assets, tax adjusted return on average equity, tax adjusted return on average tangible equity, return on average tangible equity, and tangible book value per as converted common share. These non-GAAP measures should be taken together with the corresponding GAAP measures and ratios and should not be considered a substitute of the GAAP measures and ratios.

The following tables present a reconciliation of the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios:

Non-GAAP tax adjusted return on average assets
(unaudited)
 

Three Months Ended

 
Year Ended
($ in thousands)

December 31,
2018

 
September 30,
2018
 
December 31,
2017
December 31,
2018
 
December 31,
2017
Average assets
$
7,258,318
$
7,254,209
$
7,350,090
$
7,258,284
$
7,602,646
Tax adjusted net income
Net income
$
(6,861
)
9,412
$
1,201
$
30,918
$
47,643
Less: Adjustments due to the Tax

Cuts and Jobs Act

 
 
 
 
 
8,968
 
 
 
 
8,968
 
Tax adjusted net income
(6,861
)
9,412
10,169
30,918
56,611
Return on average assets
(0.38
)%
0.51
%
0.06
%
0.43
%
0.63
%
Non-GAAP tax adjusted return on average assets (1)
(0.38
)%
0.51
%
0.55
%
0.43
%
0.74
%
(1)
 
Tax adjusted for the three months and year ended December 31, 2017 due to impacts of the Tax Cuts and Jobs Act.
 
Non-GAAP return on average tangible equity
(unaudited)
 
Three Months Ended
 
Year Ended
($ in thousands)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
December 31,
2018
 
December 31,
2017
Average tangible equity:
Average stockholders' equity
$
1,042,554
$
1,039,508
$
1,032,768
$
1,033,680
$
1,001,855
Less:
Average goodwill
331,832
331,832
331,832
331,832
331,832
Average other intangible assets
 
39,663
 
 
41,139
 
 
45,551
 
 
41,859
 
 
47,823
 
Average tangible equity
671,059
666,537
655,385
659,989
622,200
Tax adjusted net income:
Net income
(6,861
)
9,412
1,201
30,918
47,643
Less: Adjustments due to the Tax Cuts
and Jobs Act
 
 
 
 
 
8,968
 
 
 
 
8,968
 
Tax adjusted net income
(6,861
)
9,412
10,169
30,918
56,611
 
Return on average stockholders' equity
(2.61
)%
3.59
%
0.46
%
2.99
%
4.76
%
Non-GAAP Return on average tangible equity
(4.06
)
5.60
0.73
4.68
7.66
 
Non-GAAP tax adjusted return on average stockholders' equity (1)
(2.61
)%
3.59
%
3.91
%
2.99
%
5.65
%
Non-GAAP tax adjusted return on average tangible equity (1)
(4.06
)
5.60
6.16
4.68
9.10
(1)
 
Tax adjusted for the three months and year ended December 31, 2017 due to impacts of the Tax Cuts and Jobs Act.
 
Non-GAAP tangible book value per as converted common share
(unaudited)
 
As of
($ in thousands, except share amounts)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
Tangible equity:
Total stockholders' equity
$
1,040,813
$
1,037,050
$
1,023,464
Less:
Goodwill
331,832
331,832
331,832
Other intangible assets, net
 
38,926
 
40,362
 
44,800
Tangible equity
670,055
664,856
646,832
Shares of common stock outstanding
36,060,375
36,058,585
35,915,159

Shares of common stock to be issued upon conversion of preferred stock

 
1,555,550
 
1,555,550
 
1,555,550

Total as converted shares of common stock outstanding (1)

 
37,615,925
 
37,614,135
 
37,470,709
Book value per as converted common share
$
27.67
$
27.57
$
27.31
Tangible book value per as converted common share
17.81
17.68
17.26
(1)
 
Common stock outstanding includes additional shares of common stock that would be issued upon conversion of all outstanding shares of preferred stock to common stock and excludes shares issuable upon exercise of warrants and options.
 
Non-GAAP tangible common equity ratio
(unaudited)
 
As of
($ In thousands)
December 31,
2018
 
September 30,
2018
 
December 31,
2017
Total assets
$
7,180,903
$
7,395,074
$
7,486,809
Less:
Goodwill
331,832
331,832
331,832
Other intangible assets, net
 
38,926
 
 
40,362
 
 
44,800
 
Tangible assets
6,810,145
7,022,880
7,110,177
 
Total stockholders' equity
1,040,813
1,037,050
1,023,464
Less:
Goodwill
331,832
331,832
331,832
Other intangible assets, net
 
38,926
 
 
40,362
 
 
44,800
 
Tangible equity
670,055
664,856
646,832
Less: preferred stock
 
29,110
 
 
29,110
 
 
29,110
 
Tangible common equity
640,945
635,746
617,722
 
Tangible equity to tangible assets ratio
9.84
%
9.47
%
9.10
%
Tangible common equity to tangible assets ratio
9.41
%
9.05
%
8.69
%
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20190128005129/en/

Kevin L. Thompson
EVP, Chief Financial Officer
949-251-8196

Brett G. Villaume
SVP, Director of Investor Relations
949-224-8866

Copyright Business Wire 2019
Stock Information

Company Name: Opus Bank
Stock Symbol: OPB
Market: NASDAQ

Menu

OPB OPB Quote OPB Short OPB News OPB Articles OPB Message Board
Get OPB Alerts

News, Short Squeeze, Breakout and More Instantly...