East West Bancorp, Inc. (“East West” or the “Company”) (Nasdaq:
EWBC), parent company of East West Bank, reported its financial
results for the first quarter of 2023. First quarter 2023 net
income was $322.4 million, or $2.27 per diluted share, up from
$237.7 million, or $1.66 per diluted share in the prior year
period. Year-over-year, earnings per share increased 37%. Total
loans reached a record $48.9 billion as of March 31, 2023.
“East West’s ability to consistently generate industry-leading
profitability while maintaining above peer capital ratios are
strengths in any business cycle. East West continued to deliver in
the first quarter, despite the banking industry and market
disruption that occurred in mid-March,” stated Dominic Ng, Chairman
and Chief Executive Officer of East West. “For the first quarter of
2023, we earned industry-leading returns of 2.0% on average assets
and 22.9% on average tangible common equity1. Net interest margin
was a healthy 3.96%, asset quality continued to be excellent with
net charge-offs of 0.01% annualized. With our strong earnings, all
capital ratios expanded, and our total capital ratio increased to
14.5%.”
“Our balance sheet positions us to excel. Our loan portfolio is
granular and well-diversified without significant concentration in
any industry or sector. We have a strong, granular deposit
franchise with over 550,000 deposit accounts spanning consumer,
small business, non-profit and corporate customers. Our capital and
liquidity are strong. We are steadfast in our positive outlook for
East West’s performance,” concluded Ng.
FINANCIAL
HIGHLIGHTS
Quarter Ended
Quarter Ended
Year-over-Year Change
($ in millions, except per share data)
March 31, 2023
March 31, 2022
$
%
Total Loans
$
48,925
$
43,491
$
5,434
12.5
%
Total Deposits
54,737
54,938
(201
)
(0.4
)
Total Revenue
$
660
$
495
$
164
33
%
Adj. Pre-tax, Pre-provision Income2
466
320
145
45
Net Income
322
238
85
36
Adj. Net Income2
330
238
92
39
Diluted Earnings per Share
$
2.27
$
1.66
$
0.61
37
%
Adj. Diluted Earnings per Share2
$
2.32
$
1.66
$
0.66
40
%
Return on Average Assets
2.01
%
1.56
%
+45 bps
Return on Average Common Equity
21.15
%
16.50
%
+465 bps
Return on Avg. Tang. Common Equity1
22.94
%
18.00
%
+494 bps
_________________________
1 Return on average tangible common equity
is a non-GAAP financial measure. See reconciliation of GAAP to
non-GAAP measures in Table 11.
2 Adjusted pre-tax, pre-provision income,
adjusted net income and adjusted diluted earnings per share are
non-GAAP financial measures. See reconciliation of GAAP to non-GAAP
financial measures in Tables 10 and 12.
BALANCE SHEET
- Total Assets – Total assets reached a record $67.2
billion as of March 31, 2023, an increase of $3.1 billion, or 5%,
from $64.1 billion as of December 31, 2022. First quarter 2023
average interest-earning assets of $61.5 billion were up $1.1
billion, or 2%, from $60.4 billion in the fourth quarter of 2022.
Quarter-over-quarter, average loans grew $542.7 million and average
interest-bearing cash and deposits with banks increased $465.9
million.
- Strong Capital Levels – As of March 31, 2023,
stockholders’ equity was $6.3 billion, or $44.62 per share, up 5%
quarter-over-quarter. The stockholders’ equity to assets ratio was
9.38% as of March 31, 2023, an increase of five basis points
quarter-over-quarter. As of March 31, 2023, tangible book value3
per share was $41.28, up 6% quarter-over-quarter. The tangible
common equity ratio3 was 8.74%, an increase of eight basis points
quarter-over-quarter. All of East West’s regulatory capital ratios
are well in excess of regulatory requirements for well-capitalized
institutions, as well as above regional and national bank averages.
The common equity tier 1 (“CET1”) capital ratio increased to
13.06%, and the total risk-based capital ratio increased to 14.50%,
as of March 31, 2023.
- Total Loans – Total loans reached a record $48.9 billion
as of March 31, 2023, an increase of $696.8 million, or 1%, from
$48.2 billion as of December 31, 2022. Year-over-year, total loans
grew $5.4 billion, or 12%, from $43.5 billion as of March 31, 2022.
First quarter 2023 average loans of $48.1 billion grew $542.7
million, or 1%, from the fourth quarter of 2022. Average growth in
residential mortgage and commercial real estate loans was partially
offset by a modest decrease in average commercial & industrial
loans.
- Total Deposits – Total deposits were $54.7 billion as of
March 31, 2023, a decrease of $1.2 billion, or 2%, from $56.0
billion as of December 31, 2022. Year-over-year, deposits declined
$201.0 million, or 0.4%, from $54.9 billion as of March 31, 2022.
Noninterest-bearing deposits made up 33% of our total deposits as
of March 31, 2023. First quarter 2023 average deposits of $55.0
billion were essentially unchanged from the fourth quarter of 2022.
During the first quarter, time deposits grew due to a successful
branch-based CD campaign for the Lunar New Year. This was offset by
declines in other deposit categories, which reflected customers
seeking higher yields in a rising interest rate environment and the
banking industry disruption in mid-March. As of March 31, 2023,
East West Bank’s domestic deposits were $52.5 billion, of which
insured or otherwise collateralized deposits were estimated at
$29.6 billion. East West Bank’s domestic uninsured deposit ratio
improved to 44% as of March 31, 2023, compared to 50% as of
December 31, 2022. Since the industry disruption in mid-March, the
Company has worked with customers to expand their FDIC insurance
coverage, primarily through the utilization of fully insured sweep
programs. East West’s borrowing capacity, cash and cash equivalents
well exceed our uninsured deposit balances.
- Conservative Liquidity Management – Cash and cash
equivalents increased 70% to $5.9 billion as of March 31, 2023, up
from $3.5 billion as of December 31, 2022. This increase in
on-balance sheet liquidity was in response to the recent volatility
in the banking industry and reflects East West’s conservative
liquidity management practices. The increase in cash and cash
equivalents was primarily funded with borrowings from the Bank Term
Funding Program (“BTFP”) totaling $4.5 billion at a rate of 4.37%
as of March 31, 2023. As of March 31, 2023, East West Bank’s
borrowing capacity, plus cash and cash equivalents was $30.6
billion, equivalent to 134% of total uninsured and uncollateralized
deposits of $22.8 billion. As of December 31, 2022, borrowing
capacity, plus cash and cash equivalents was $26.4 billion,
equivalent to 99% of total uninsured and uncollateralized
deposits.
_________________________
3 Tangible book value and the tangible
common equity ratio are non-GAAP financial measures. See
reconciliation of GAAP to non-GAAP measures in Table 11.
OPERATING RESULTS
First Quarter Earnings – First quarter 2023 net income
was $322.4 million, a decrease of 4% from $336.8 million for the
fourth quarter of 2022, and an increase of 36% from $237.7 million
for the first quarter of 2022. First quarter 2023 diluted earnings
per share (“EPS”) were $2.27, a decrease of 4% from $2.37 per
diluted share for the fourth quarter of 2022, and an increase of
37% from $1.66 per diluted share for the year-ago quarter.
First quarter 2023 adjusted net income4 was $329.5 million, and
adjusted diluted EPS4 was $2.32, a decrease of 2%
quarter-over-quarter for both metrics. Noninterest income in the
first quarter of 2023 included a $10.0 million (before tax)
impairment loss on a subordinated debt security of a failed bank,
which was $7.1 million after tax, or $0.05 per share.
First Quarter 2023 Compared to Fourth
Quarter 2022
Net Interest Income and Net Interest Margin
Net interest income (“NII”) totaled $599.9 million, a decrease
of 1% from $605.5 million. Net interest margin (“NIM”) of 3.96%
declined two basis points from 3.98%.
- The change in NII reflects day count in the first quarter (90
days) compared with the fourth quarter (92 days). Equalizing for
day count, the 2% of quarter-over-quarter average earning asset
growth more than offsets the two basis points of NIM
contraction.
- The change in NIM was primarily driven by a higher cost of
interest-bearing deposits and changes in the deposit mix in favor
of higher-cost deposits, partially offset by expanding earning
asset yields.
- The average loan yield was 6.14%, up 55 basis points from the
fourth quarter. The average interest-earning asset yield was 5.51%,
up 51 basis points from the fourth quarter.
- The average cost of funds was 1.69%, up 58 basis points from
the fourth quarter. The average cost of deposits was 1.60%, up 54
basis points.
- The changes in yields and rates reflected rising benchmark
interest rates.
Noninterest Income
Noninterest income totaled $60.0 million in the first quarter, a
decrease of $4.9 million, or 8%, from $64.9 million in the fourth
quarter.
- Fee income and net gains on sales of loans were $66.3 million,
up slightly from $66.0 million in the fourth quarter, reflecting
higher lending and wealth management fees. The quarterly change in
foreign exchange (“FX”) income reflected higher customer-driven FX
fee income that was more than offset by an unfavorable change in
mark-to-market adjustments on FX positions.
- Interest rate contracts and other derivative income was $2.6
million in the first quarter, compared with a loss of $0.6 million
in the fourth quarter. The change reflected both growth in
customer-driven revenue and a favorable change in mark-to-market
adjustments.
_________________________
4 Adjusted net income and adjusted EPS are
non-GAAP financial measures. See reconciliation of GAAP to non-GAAP
measures in Table 12.
Noninterest Expense
Noninterest expense totaled $218.4 million in the first quarter,
compared with $257.1 million in the fourth quarter. First quarter
noninterest expense consisted of $204.0 million of adjusted
noninterest expense5, $10.1 million in amortization of tax credit
and other investments, $0.4 million in amortization of core deposit
intangibles, and $3.9 million in repurchase agreements’
extinguishment cost.
- Adjusted noninterest expense of $204.0 million increased $11.9
million, or 6%, from $192.1 million in the fourth quarter. The
linked quarter change primarily reflected seasonal first quarter
increase in compensation and employee benefits expense, and higher
deposit insurance premiums and regulatory assessments.
- In the first quarter of 2023, the Company prepaid $300 million
of repurchase agreement funding, which had carried a rate of
6.74%.
- Amortization of tax credit and other investments totaled $10.0
million in the first quarter, compared with $64.6 million in the
fourth quarter. Quarter-over-quarter variability in the
amortization of tax credits and other investments primarily
reflects the impact of investments that close in a given
period.
- The efficiency ratio was 33.1% in the first quarter, compared
with 38.3% in the fourth quarter and the adjusted efficiency ratio4
was 30.5% in the first quarter, compared with 28.7% in the fourth
quarter.
TAX RELATED ITEMS
First quarter 2023 income tax expense was $99.0 million, and the
effective tax rate was 23.5%. The effective tax rate for the full
year 2022 was 20.1%.
ASSET QUALITY
The asset quality of our loan portfolio continues to be
excellent. First quarter 2023 provision for credit losses was $20.0
million, compared with $25.0 million in fourth quarter 2022.
- The allowance for loan losses increased to $619.9 million, or
1.27% of loans held-for-investment (“HFI”), as of March 31, 2023,
compared with $595.6 million, or 1.24% of loans HFI, as of December
31, 2022.
- First quarter 2023 net charge-offs were $0.6 million or
annualized 0.01% of average loans HFI, down from net charge-offs of
$10.1 million, or annualized 0.08% of average loans HFI, for the
fourth quarter of 2022.
- The nonperforming assets ratio improved to 0.14% of total
assets as of March 31, 2023, down from 0.16% as of December 31,
2022. Nonperforming assets decreased $6.4 million, or 6%,
quarter-over-quarter to $93.4 million as of March 31, 2023, down
from $99.8 million as of December 31, 2022.
- The criticized loans ratio increased one basis point
quarter-over-quarter to 1.87% of loans HFI as of March 31, 2023,
compared with 1.86% as of December 31, 2022. Criticized loans
increased $18.1 million, or 2%, quarter-over-quarter to $914.1
million as of March 31, 2023, compared with $896.0 million as of
December 31, 2022.
_________________________
5 Adjusted noninterest expense and the
adjusted efficiency ratio are non-GAAP financial measures. See
reconciliation of GAAP to non-GAAP measures in Table 10.
CAPITAL STRENGTH
Capital levels for East West are strong and all capital ratios
expanded quarter-over-quarter and year-over-year. The following
table presents the regulatory capital metrics as of March 31, 2023,
December 31, 2022 and March 31, 2022.
EWBC Capital
($ in millions)
March 31, 2023 (a)
December 31, 2022 (a)
March 31, 2022 (a)
Risk-Weighted Assets (“RWA”) (b)
$
50,227
$
50,037
$
45,432
Risk-based capital ratios:
CET1 capital ratio
13.06
%
12.68
%
12.55
%
Tier 1 capital ratio
13.06
%
12.68
%
12.55
%
Total capital ratio
14.50
%
14.00
%
13.88
%
Leverage ratio
10.02
%
9.80
%
9.26
%
Tangible common equity ratio (c)
8.74
%
8.66
%
8.47
%
(a)
The Company has elected to use the 2020
Current Expected Credit Losses (CECL) transition provision in the
calculation of its March 31, 2023, December 31, 2022, and March 31,
2022 regulatory capital ratios. The Company’s March 31, 2023
regulatory capital ratios and RWA are preliminary.
(b)
Under regulatory guidelines, on-balance
sheet assets and credit equivalent amounts of derivatives and
off-balance sheet items are assigned to one of several broad risk
categories based on the nature of the obligor, or, if relevant, the
guarantor or the nature of any collateral. The aggregate dollar
value in each risk category is then multiplied by the risk weight
associated with that category. The resulting weighted values from
each of the risk categories are aggregated for determining total
RWA.
(c)
Tangible common equity ratio is a non-GAAP
financial measure. See reconciliation of GAAP to non-GAAP measures
in Table 11.
DIVIDEND PAYOUT AND CAPITAL ACTIONS
East West’s Board of Directors has declared second quarter 2023
dividends for the Company’s common stock. The common stock cash
dividend of $0.48 per share is payable on May 15, 2023, to
stockholders of record on May 1, 2023.
On March 3, 2020, East West’s Board of Directors authorized the
repurchase of up to $500 million of East West’s common stock, of
which $254 million remains available. East West did not repurchase
any shares during the first quarter of 2023.
Conference Call
East West will host a conference call to discuss first quarter
2023 earnings with the public on Thursday, April 20, 2023, at 8:30
a.m. PT/11:30 a.m. ET. The public and investment community are
invited to listen as management discusses first quarter 2023
results and operating developments.
- The following dial-in information is provided for participation
in the conference call: calls within the U.S. – (877) 506-6399;
calls within Canada – (855) 669-9657; international calls – (412)
902-6699.
- A presentation to accompany the earnings call will be available
on the Investor Relations page of the Company’s website at
www.eastwestbank.com/investors.
- A listen-only live broadcast of the call will also be available
on the Investor Relations page of the Company’s website at
www.eastwestbank.com/investors.
- A replay of the conference call will be available on April 20,
2023, at 11:30 a.m. PT/2:30 p.m. ET through May 20, 2023. The
replay numbers are: within the U.S. – (877) 344-7529; within Canada
– (855) 669-9658; international calls – (412) 317-0088; and the
replay access code is: 6046956.
About East West
East West provides financial services that help customers reach
further and connect to new opportunities. East West Bancorp, Inc.
is a public company (Nasdaq: “EWBC”) with total assets of $67.2
billion. The Company’s wholly-owned subsidiary, East West Bank, is
the largest independent bank headquartered in Southern California,
and operates over 120 locations in the United States and Asia. The
Bank’s markets in the United States include California, Georgia,
Illinois, Massachusetts, Nevada, New York, Texas, and Washington.
For more information on East West, visit www.eastwestbank.com.
Forward-Looking Statements
Certain matters set forth herein (including any exhibits hereto)
contain forward-looking statements that are intended to be covered
by the safe harbor for such statements provided by the Private
Securities Litigation Reform Act of 1995. In addition, the Company
may make forward-looking statements in other documents that it
files with, or furnishes to, the U.S. Securities and Exchange
Commission (“SEC”) and management may make forward-looking
statements to analysts, investors, media members and others.
Forward-looking statements are those that do not relate to
historical facts and that are based on current assumptions,
beliefs, estimates, expectations and projections, many of which, by
their nature, are inherently uncertain and beyond the Company’s
control. Forward-looking statements may relate to various matters,
including the Company’s financial condition, results of operations,
plans, objectives, future performance, business or industry, and
usually can be identified by the use of forward-looking words, such
as “anticipates,” “assumes,” “believes,” “can,” “continues,”
“could,” “estimates,” “expects,” “forecasts,” “goal,” “intends,”
“likely,” “may,” “might,” “objective,” “plans,” “potential,”
“projects,” “remains,” “should,” “target,” “trend,” “will,”
“would,” or similar expressions or variations thereof, and the
negative thereof, but these terms are not the exclusive means of
identifying such statements. You should not place undue reliance on
forward-looking statements, as they are subject to risks and
uncertainties, including, but not limited to, those described
below. When considering these forward-looking statements, you
should keep in mind these risks and uncertainties, as well as any
cautionary statements the Company may make.
There are various important factors that could cause future
results to differ materially from historical performance and any
forward-looking statements. Factors that might cause such
differences, include, but are not limited to: changes in the global
economy, including an economic slowdown, capital or financial
market disruption, supply chain disruption, level of inflation,
interest rate environment, housing prices, employment levels, rate
of growth and general business conditions, which could result in,
among other things, reduced demand for loans, reduced availability
of funding or increases in funding costs, declines in asset values
and /or recognition of allowance for credit losses; changes in
local, regional and global business, economic and political
conditions and geopolitical events, such as Russia’s invasion of
Ukraine; the impacts related to or resulting from recent bank
failures and other economic and industry volatility, including
potential increased regulatory requirements and costs and potential
impacts to macroeconomic conditions; changes in laws or the
regulatory environment, including regulatory reform initiatives and
policies of the U.S. Department of the Treasury, the Board of
Governors of the Federal Reserve System (“Federal Reserve”), the
Federal Deposit Insurance Corporation (“FDIC”), the SEC, the
Consumer Financial Protection Bureau, the California Department of
Financial Protection and Innovation — Division of Financial
Institutions, the China Banking and Insurance Regulatory
Commission, the Hong Kong Monetary Authority, the Hong Kong
Securities and Futures Commission, and the Monetary Authority of
Singapore; changes and effects thereof in trade, monetary and
fiscal policies and laws, including the ongoing trade, economic and
political disputes between the U.S. and the People’s Republic of
China and the monetary policies of the Federal Reserve; changes in
the commercial and consumer real estate markets; changes in
consumer or commercial spending, savings and borrowing habits, and
patterns and behaviors; the impact from potential changes to income
tax laws and regulations, federal spending and economic stimulus
programs; the impact of any future U.S. federal government shutdown
and uncertainty regarding the U.S. federal government’s debt limit
and credit rating; the Company’s ability to compete effectively
against financial institutions and other entities, including as a
result of emerging technologies; the soundness of other financial
institutions; the success and timing of the Company’s business
strategies; the Company’s ability to retain key officers and
employees; the impact on the Company’s funding costs, net interest
income and net interest margin from changes in key variable market
interest rates, competition, regulatory requirements and the
Company’s product mix; changes in the Company’s costs of operation,
compliance and expansion; the Company’s ability to adopt and
successfully integrate new technologies into its business in a
strategic manner; the impact of the benchmark interest rate reform
in the U.S. including the transition away from the U.S. dollar
(“USD”) London Interbank Offered Rate (“LIBOR”) to alternative
reference rates; the impact of communications or technology
disruption, failure in, or breach of, the Company’s operational or
security systems or infrastructure, or those of third party vendors
with which the Company does business, including as a result of
cyber-attacks; and other similar matters which could result in,
among other things, confidential and/or proprietary information
being disclosed or misused, and materially impact the Company’s
ability to provide services to its clients; the adequacy of the
Company’s risk management framework, disclosure controls and
procedures and internal control over financial reporting; future
credit quality and performance, including the Company’s
expectations regarding future credit losses and allowance levels;
the impact of adverse changes to the Company’s credit ratings from
major credit rating agencies; the impact of adverse judgments or
settlements in litigation; the impact on the Company’s operations
due to political developments, pandemics, wars, civil unrest,
terrorism or other hostilities that may disrupt or increase
volatility in securities or otherwise affect business and economic
conditions; heightened regulatory and governmental oversight and
scrutiny of the Company’s business practices, including dealings
with consumers; the impact of reputational risk from negative
publicity, fines, penalties and other negative consequences from
regulatory violations, legal actions and the Company’s interactions
with business partners, counterparties, service providers and other
third parties; the impact of regulatory investigations and
enforcement actions; changes in accounting standards as may be
required by the Financial Accounting Standards Board or other
regulatory agencies and their impact on critical accounting
policies and assumptions; the Company’s capital requirements and
its ability to generate capital internally or raise capital on
favorable terms; the impact on the Company’s liquidity due to
changes in the Company’s ability to receive dividends from its
subsidiaries; any strategic acquisitions or divestitures; changes
in the equity and debt securities markets; fluctuations in the
Company’s stock price; fluctuations in foreign currency exchange
rates; the impact of increased focus on social, environmental and
sustainability matters, which may affect the Company’s operations
as well as those of its customers and the economy more broadly; and
the impact of climate change, natural or man-made disasters or
calamities, such as wildfires, droughts, hurricanes, flooding and
earthquakes or other events that may directly or indirectly result
in a negative impact on the Company’s financial performance.
For a more detailed discussion of some of the factors that might
cause such differences, see the Company’s Annual Report on Form
10-K for the year ended December 31, 2022 under the heading Item
1A. Risk Factors and the information set forth under Item 1A. Risk
Factors in the Company’s Quarterly Reports on Form 10-Q. You should
treat forward-looking statements as speaking only as of the date
they are made and based only on information then actually known to
the Company. The Company does not undertake, and specifically
disclaims any obligation to update or revise any forward-looking
statements to reflect the occurrence of events or circumstances
after the date of such statements except as required by law.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE
SHEET
($ and shares in thousands,
except per share data)
(unaudited)
Table 1
March 31, 2023
% or Basis Point
Change
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Assets
Cash and due from banks
$
760,317
$
534,980
$
571,571
42.1
%
33.0
%
Interest-bearing cash with banks
5,173,877
2,946,804
3,277,129
75.6
57.9
Cash and cash equivalents
5,934,194
3,481,784
3,848,700
70.4
54.2
Interest-bearing deposits with banks
10,249
139,021
816,125
(92.6
)
(98.7
)
Assets purchased under resale agreements
("resale agreements")
654,288
792,192
1,956,822
(17.4
)
(66.6
)
Available-for-sale ("AFS") debt securities
(amortized cost of $7,072,240, $6,879,225 and $7,091,581)
6,300,868
6,034,993
6,729,431
4.4
(6.4
)
Held-to-maturity ("HTM") debt securities,
at amortized cost (fair value of 2,502,674, $2,455,171 and
$2,815,968)
2,993,421
3,001,868
2,997,702
(0.3
)
(0.1
)
Loans held-for-sale ("HFS")
6,861
25,644
631
(73.2
)
NM
Loans held-for-investment ("HFI") (net of
allowance for loan losses of $619,893,
$595,645 and $545,685)
48,298,155
47,606,785
42,944,997
1.5
12.5
Investments in qualified affordable
housing partnerships, tax credit and other investments, net
741,354
763,256
607,985
(2.9
)
21.9
Goodwill
465,697
465,697
465,697
—
—
Operating lease right-of-use assets
103,114
103,681
102,491
(0.5
)
0.6
Other assets
1,736,697
1,697,229
1,770,875
2.3
(1.9
)
Total assets
$
67,244,898
$
64,112,150
$
62,241,456
4.9
%
8.0
%
Liabilities and Stockholders'
Equity
Deposits
$
54,737,402
$
55,967,849
$
54,938,361
(2.2
)%
(0.4
)%
Short-term borrowings
4,500,000
—
—
100.0
100.0
FHLB advances
—
—
74,619
—
(100.0
)
Assets sold under repurchase agreements
("repurchase agreements")
—
300,000
300,000
(100.0
)
(100.0
)
Long-term debt and finance lease
liabilities
152,467
152,400
152,227
0.0
0.2
Operating lease liabilities
112,676
111,931
109,656
0.7
2.8
Accrued expenses and other liabilities
1,433,022
1,595,358
963,137
(10.2
)
48.8
Total liabilities
60,935,567
58,127,538
56,538,000
4.8
7.8
Stockholders' equity
6,309,331
5,984,612
5,703,456
5.4
10.6
Total liabilities and stockholders'
equity
$
67,244,898
$
64,112,150
$
62,241,456
4.9
%
8.0
%
Book value per share
$
44.62
$
42.46
$
40.09
5.1
%
11.3
%
Tangible book value (1) per
share
$
41.28
$
39.10
$
36.76
5.6
12.3
Number of common shares at
period-end
141,396
140,948
142,257
0.3
(0.6
)
Total stockholders' equity to assets
ratio
9.38
%
9.33
%
9.16
%
5
bps
22
bps
Tangible common equity ("TCE") ratio
(1)
8.74
%
8.66
%
8.47
%
8
bps
27
bps
NM - Not meaningful.
(1) Tangible book value and the
TCE ratio are non-GAAP financial measures. See reconciliation of
GAAP to non-GAAP measures in Table 11.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
TOTAL LOANS AND DEPOSITS
DETAIL
($ in thousands)
(unaudited)
Table 2
March 31, 2023
% Change
Loans:
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Commercial:
Commercial and industrial ("C&I")
$
15,641,840
$
15,711,095
$
14,838,134
(0.4
)%
5.4
%
Commercial real estate ("CRE"):
CRE
14,019,136
13,857,870
12,636,787
1.2
10.9
Multifamily residential
4,682,280
4,573,068
3,894,463
2.4
20.2
Construction and land
731,394
638,420
443,836
14.6
64.8
Total CRE
19,432,810
19,069,358
16,975,086
1.9
14.5
Consumer:
Residential mortgage:
Single-family residential
11,786,998
11,223,027
9,283,429
5.0
27.0
Home equity lines of credit ("HELOCs")
1,988,881
2,122,655
2,266,634
(6.3
)
(12.3
)
Total residential mortgage
13,775,879
13,345,682
11,550,063
3.2
19.3
Other consumer
67,519
76,295
127,399
(11.5
)
(47.0
)
Total loans HFI (1)
48,918,048
48,202,430
43,490,682
1.5
12.5
Loans HFS
6,861
25,644
631
(73.2
)
NM
Total loans (1)
48,924,909
48,228,074
43,491,313
1.4
12.5
Allowance for loan losses
(619,893
)
(595,645
)
(545,685
)
4.1
13.6
Net loans (1)
$
48,305,016
$
47,632,429
$
42,945,628
1.4
12.5
Deposits:
Noninterest-bearing demand
$
18,327,320
$
21,051,090
$
24,927,768
(12.9
)%
(26.5
)%
Interest-bearing checking
8,742,580
6,672,165
6,774,826
31.0
29.0
Money market
9,293,114
12,265,024
12,108,432
(24.2
)
(23.3
)
Savings
2,280,562
2,649,037
2,897,248
(13.9
)
(21.3
)
Time deposits
16,093,826
13,330,533
8,230,087
20.7
95.5
Total deposits
$
54,737,402
$
55,967,849
$
54,938,361
(2.2
)%
(0.4
)%
NM - Not meaningful.
(1) Includes $(75.4) million,
$(70.4) million and $(42.7) million of net deferred loan fees and
net unamortized premiums as of March 31, 2023, December 31, 2022
and March 31, 2022, respectively.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
CONDENSED CONSOLIDATED
STATEMENT OF INCOME
($ and shares in thousands,
except per share data)
(unaudited)
Table 3
March 31, 2023
Three Months Ended
% Change
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Interest and dividend income
$
835,506
$
761,212
$
432,029
9.8
%
93.4
%
Interest expense
235,645
155,705
16,416
51.3
NM
Net interest income before provision for
credit losses
599,861
605,507
415,613
(0.9
)
44.3
Provision for credit losses
20,000
25,000
8,000
(20.0
)
150.0
Net interest income after provision for
credit losses
579,861
580,507
407,613
(0.1
)
42.3
Noninterest income
59,978
64,927
79,743
(7.6
)
(24.8
)
Noninterest expense
218,447
257,110
189,450
(15.0
)
15.3
Income before income taxes
421,392
388,324
297,906
8.5
41.5
Income tax expense
98,953
51,561
60,254
91.9
64.2
Net income
$
322,439
$
336,763
$
237,652
(4.3
)%
35.7
%
Earnings per share ("EPS")
- Basic
$
2.28
$
2.39
$
1.67
(4.4
)%
36.6
%
- Diluted
$
2.27
$
2.37
$
1.66
(4.1
)
36.9
Weighted-average number of shares
outstanding
- Basic
141,112
140,947
142,025
0.1
%
(0.6
)%
- Diluted
141,913
142,138
143,223
(0.2
)
(0.9
)
March 31, 2023
Three Months Ended
% Change
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Noninterest income:
Lending fees
$
20,586
$
19,339
$
19,438
6.4
%
5.9
%
Deposit account fees
21,703
22,112
20,315
(1.8
)
6.8
Interest rate contracts and other
derivative income (loss)
2,564
(638
)
11,133
NM
(77.0
)
Foreign exchange income
12,660
14,015
12,699
(9.7
)
(0.3
)
Wealth management fees
6,304
6,071
6,052
3.8
4.2
Net (losses) gains on sales of loans
(22
)
443
2,922
NM
NM
Net realized (losses) gains on AFS debt
securities
(10,000
)
1,278
NM
NM
Other investment income
1,921
1,127
1,627
70.5
18.1
Other income
4,262
2,458
4,279
73.4
(0.4
)
Total noninterest income
$
59,978
$
64,927
$
79,743
(7.6
)%
(24.8
)%
Noninterest expense:
Compensation and employee benefits
$
129,654
$
120,422
$
116,269
7.7
%
11.5
%
Occupancy and equipment expense
15,587
15,648
15,464
(0.4
)
0.8
Deposit insurance premiums and regulatory
assessments
7,910
4,930
4,717
60.4
67.7
Deposit account expense
9,609
8,437
4,693
13.9
104.8
Data processing
3,347
3,641
3,665
(8.1
)
(8.7
)
Computer software expense
7,360
7,504
7,294
(1.9
)
0.9
Other operating expense
30,998
31,923
23,448
(2.9
)
32.2
Amortization of tax credit and other
investments
10,110
64,605
13,900
(84.4
)
(27.3
)
Repurchase agreements' extinguishment
cost
3,872
—
—
100.0
100.0
Total noninterest expense
$
218,447
$
257,110
$
189,450
(15.0
)%
15.3
%
NM - Not meaningful.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
SELECTED AVERAGE
BALANCES
($ in thousands)
(unaudited)
Table 4
March 31, 2023
Three Months Ended
% Change
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Loans:
Commercial:
C&I
$
15,400,996
$
15,496,386
$
14,271,902
(0.6
)%
7.9
%
CRE:
CRE
13,932,758
13,699,042
12,279,365
1.7
13.5
Multifamily residential
4,600,094
4,604,628
3,749,571
(0.1
)
22.7
Construction and land
675,047
591,962
392,923
14.0
71.8
Total CRE
19,207,899
18,895,632
16,421,859
1.7
17.0
Consumer:
Residential mortgage:
Single-family residential
11,417,477
10,988,102
9,111,188
3.9
25.3
HELOCs
2,050,778
2,145,416
2,183,080
(4.4
)
(6.1
)
Total residential mortgage
13,468,255
13,133,518
11,294,268
2.5
19.2
Other consumer
72,687
81,596
124,389
(10.9
)
(41.6
)
Total loans (1)
$
48,149,837
$
47,607,132
$
42,112,418
1.1
%
14.3
%
Interest-earning assets
$
61,483,533
$
60,376,151
$
58,692,366
1.8
%
4.8
%
Total assets
$
65,113,604
$
64,252,730
$
61,758,048
1.3
%
5.4
%
Deposits:
Noninterest-bearing demand
$
19,709,980
$
21,419,290
$
23,432,746
(8.0
)%
(15.9
)%
Interest-bearing checking
6,493,865
6,543,349
6,648,065
(0.8
)
(2.3
)
Money market
11,260,715
12,197,782
12,913,336
(7.7
)
(12.8
)
Savings
2,436,587
2,747,166
2,930,309
(11.3
)
(16.8
)
Time deposits
15,052,762
12,076,193
8,100,890
24.6
85.8
Total deposits
$
54,953,909
$
54,983,780
$
54,025,346
(0.1
)%
1.7
%
Interest-bearing liabilities
$
36,814,685
$
34,372,853
$
31,218,479
7.1
%
17.9
%
Stockholders' equity
$
6,183,324
$
5,834,623
$
5,842,615
6.0
%
5.8
%
(1) Includes loans HFS.
EAST WEST BANCORP, INC. AND SUBSIDIARIES
QUARTER-TO-DATE AVERAGE
BALANCES, YIELDS AND RATES
($ in thousands)
(unaudited)
Table 5
Three Months Ended
March 31, 2023
December 31, 2022
Average
Balance
Interest
Average
Yield/Rate (1)
Average
Balance
Interest
Average
Yield/Rate (1)
Assets
Interest-earning assets:
Interest-bearing cash and deposits with
banks
$
3,449,626
$
35,647
4.19
%
$
2,983,726
$
23,986
3.19
%
Resale agreements
688,778
4,503
2.65
%
833,170
6,062
2.89
%
AFS debt securities
6,108,825
53,197
3.53
%
5,869,336
46,224
3.12
%
HTM debt securities
2,995,677
12,734
1.72
%
3,004,412
12,747
1.68
%
Loans (2)
48,149,837
728,386
6.14
%
47,607,132
671,323
5.59
%
FHLB and FRB stock
90,790
1,039
4.64
%
78,375
870
4.40
%
Total interest-earning assets
61,483,533
835,506
5.51
%
60,376,151
761,212
5.00
%
Noninterest-earning assets:
Cash and due from banks
621,104
640,509
Allowance for loan losses
(602,754
)
(583,271
)
Other assets
3,611,721
3,819,341
Total assets
$
65,113,604
$
64,252,730
Liabilities and Stockholders'
Equity
Interest-bearing liabilities:
Checking deposits
$
6,493,865
$
23,174
1.45
%
$
6,543,349
$
16,735
1.01
%
Money market deposits
11,260,715
76,102
2.74
%
12,197,782
62,246
2.02
%
Savings deposits
2,436,587
3,669
0.61
%
2,747,166
2,714
0.39
%
Time deposits
15,052,762
113,849
3.07
%
12,076,193
65,772
2.16
%
Federal funds purchased and other
short-term borrowings
811,551
8,825
4.41
%
47,142
374
3.15
%
FHLB advances
500,000
6,430
5.22
%
40,178
225
2.22
%
Repurchase agreements
106,785
1,052
4.00
%
568,520
5,507
3.84
%
Long-term debt and finance lease
liabilities
152,420
2,544
6.77
%
152,523
2,132
5.55
%
Total interest-bearing
liabilities
36,814,685
235,645
2.60
%
34,372,853
155,705
1.80
%
Noninterest-bearing liabilities and
stockholders' equity:
Demand deposits
19,709,980
21,419,290
Accrued expenses and other liabilities
2,405,615
2,625,964
Stockholders' equity
6,183,324
5,834,623
Total liabilities and stockholders'
equity
$
65,113,604
$
64,252,730
Interest rate spread
2.91
%
3.20
%
Net interest income and net interest
margin
$
599,861
3.96
%
$
605,507
3.98
%
(1) Annualized.
(2) Includes loans HFS.
EAST WEST BANCORP, INC. AND SUBSIDIARIES
QUARTER-TO-DATE AVERAGE
BALANCES, YIELDS AND RATES
($ in thousands)
(unaudited)
Table 6
Three Months Ended
March 31, 2023
March 31, 2022
Average
Balance
Interest
Average
Yield/Rate (1)
Average
Balance
Interest
Average
Yield/Rate (1)
Assets
Interest-earning assets:
Interest-bearing cash and deposits with
banks
$
3,449,626
$
35,647
4.19
%
$
4,466,012
$
3,260
0.30
%
Resale agreements
688,778
4,503
2.65
%
2,097,998
8,383
1.62
%
AFS debt securities
6,108,825
53,197
3.53
%
7,969,795
34,469
1.75
%
HTM debt securities
2,995,677
12,734
1.72
%
1,968,568
8,198
1.69
%
Loans (2)
48,149,837
728,386
6.14
%
42,112,418
377,110
3.63
%
FHLB and FRB stock
90,790
1,039
4.64
%
77,575
609
3.18
%
Total interest-earning assets
61,483,533
835,506
5.51
%
58,692,366
432,029
2.99
%
Noninterest-earning assets:
Cash and due from banks
621,104
641,882
Allowance for loan losses
(602,754
)
(543,345
)
Other assets
3,611,721
2,967,145
Total assets
$
65,113,604
$
61,758,048
Liabilities and Stockholders'
Equity
Interest-bearing liabilities:
Checking deposits
$
6,493,865
$
23,174
1.45
%
$
6,648,065
$
1,402
0.09
%
Money market deposits
11,260,715
76,102
2.74
%
12,913,336
3,203
0.10
%
Savings deposits
2,436,587
3,669
0.61
%
2,930,309
1,704
0.24
%
Time deposits
15,052,762
113,849
3.07
%
8,100,890
6,680
0.33
%
Federal funds purchased and other
short-term borrowings
811,551
8,825
4.41
%
1,866
9
1.96
%
FHLB advances
500,000
6,430
5.22
%
160,018
578
1.46
%
Repurchase agreements
106,785
1,052
4.00
%
311,984
2,016
2.62
%
Long-term debt and finance lease
liabilities
152,420
2,544
6.77
%
152,011
824
2.20
%
Total interest-bearing
liabilities
36,814,685
235,645
2.60
%
31,218,479
16,416
0.21
%
Noninterest-bearing liabilities and
stockholders' equity:
Demand deposits
19,709,980
23,432,746
Accrued expenses and other liabilities
2,405,615
1,264,208
Stockholders' equity
6,183,324
5,842,615
Total liabilities and stockholders'
equity
$
65,113,604
$
61,758,048
Interest rate spread
2.91
%
2.78
%
Net interest income and net interest
margin
$
599,861
3.96
%
$
415,613
2.87
%
(1) Annualized.
(2) Includes loans HFS.
EAST WEST BANCORP, INC. AND SUBSIDIARIES
SELECTED RATIOS
(unaudited)
Table 7
March 31, 2023
Three Months Ended (1)
Basis Point Change
March 31, 2023
December 31, 2022
March 31, 2022
Qtr-o-Qtr
Yr-o-Yr
Return on average assets
2.01
%
2.08
%
1.56
%
(7
)
bps
45
bps
Adjusted return on average assets (2)
2.05
%
2.08
%
1.56
%
(3
)
49
Return on average common equity
21.15
%
22.90
%
16.50
%
(175
)
465
Adjusted return on average common equity
(2)
21.61
%
22.90
%
16.50
%
(129
)
511
Return on average TCE (3)
22.94
%
24.96
%
18.00
%
(202
)
494
Adjusted return on average TCE (3)
23.44
%
24.96
%
18.00
%
(152
)
544
Interest rate spread
2.91
%
3.20
%
2.78
%
(29
)
13
Net interest margin
3.96
%
3.98
%
2.87
%
(2
)
109
Average loan yield
6.14
%
5.59
%
3.63
%
55
251
Yield on average interest-earning
assets
5.51
%
5.00
%
2.99
%
51
252
Average cost of interest-bearing
deposits
2.49
%
1.74
%
0.17
%
75
232
Average cost of deposits
1.60
%
1.06
%
0.10
%
54
150
Average cost of funds
1.69
%
1.11
%
0.12
%
58
157
Adjusted pre-tax, pre-provision
profitability ratio (4)
2.90
%
2.95
%
2.10
%
(5
)
80
Adjusted noninterest expense/average
assets (4)
1.27
%
1.19
%
1.15
%
8
12
Efficiency ratio
33.11
%
38.35
%
38.25
%
(524
)
(514
)
Adjusted efficiency ratio (4)
30.46
%
28.66
%
35.34
%
180
bps
(488
)
bps
(1)
Annualized except for efficiency
ratio.
(2)
Adjusted return on average assets
and adjusted return on average equity are non-GAAP financial
measures. See reconciliation of GAAP to non-GAAP measures in Table
12.
(3)
Return on average TCE and
adjusted return on average TCE are non-GAAP financial measure. See
reconciliation of GAAP to non-GAAP measures in Table 11.
(4)
Adjusted pre-tax, pre-provision
profitability ratio, adjusted noninterest expense/average assets
and the adjusted efficiency ratio are non-GAAP financial measures.
See reconciliation of GAAP to non-GAAP measures in Table 10.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
ALLOWANCE FOR LOAN LOSSES
& OFF-BALANCE SHEET CREDIT EXPOSURES
($ in thousands)
(unaudited)
Table 8
Three Months Ended March 31,
2023
Commercial
Consumer
C&I
Total CRE
Total Residential
Mortgage
Other Consumer
Total
Allowance for loan losses, December 31,
2022
$
371,700
$
182,346
$
40,039
$
1,560
$
595,645
Impact of ASU 2022-02 adoption
5,683
343
2
—
6,028
Allowance for loan losses, January 1,
2023
$
377,383
$
182,689
$
40,041
$
1,560
$
601,673
(Reversal of) provision for credit losses
on loans
(a)
(678
)
6,021
13,022
155
18,520
Gross charge-offs
(1,900
)
(6
)
(91
)
(40
)
(2,037
)
Gross recoveries
1,211
211
6
—
1,428
Total net (charge-offs) recoveries
(689
)
205
(85
)
(40
)
(609
)
Foreign currency translation
adjustment
309
—
—
—
309
Allowance for loan losses, March 31,
2023
$
376,325
$
188,915
$
52,978
$
1,675
$
619,893
Three Months Ended December
31, 2022
Commercial
Consumer
C&I
Total CRE
Total Residential
Mortgage
Other Consumer
Total
Allowance for loan losses, September
30, 2022
$
371,749
$
178,487
$
30,587
$
1,694
$
582,517
(Reversal of) provision for credit losses
on loans
(a)
(263
)
13,790
9,363
(118
)
22,772
Gross charge-offs
(416
)
(10,804
)
—
(16
)
(11,236
)
Gross recoveries
136
873
89
—
1,098
Total (charge-offs) net recoveries
(280
)
(9,931
)
89
(16
)
(10,138
)
Foreign currency translation
adjustment
494
—
—
—
494
Allowance for loan losses, December 31,
2022
$
371,700
$
182,346
$
40,039
$
1,560
$
595,645
Three Months Ended March 31,
2022
Commercial
Consumer
C&I
Total CRE
Total Residential
Mortgage
Other Consumer
Total
Allowance for loan losses, December 31,
2021
$
338,252
$
180,808
$
20,595
$
1,924
$
541,579
Provision for credit losses on loans
(a)
9,262
1,658
1,225
107
12,252
Gross charge-offs
(11,188
)
(399
)
—
(46
)
(11,633
)
Gross recoveries
3,002
229
138
—
3,369
Total net (charge-offs) recoveries
(8,186
)
(170
)
138
(46
)
(8,264
)
Foreign currency translation
adjustment
118
—
—
—
118
Allowance for loan losses, March 31,
2022
$
339,446
$
182,296
$
21,958
$
1,985
$
545,685
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
ALLOWANCE FOR LOAN LOSSES
& OFF-BALANCE SHEET CREDIT EXPOSURES
($ in thousands)
(unaudited)
Table 8 (continued)
Three Months Ended
March 31, 2023
December 31, 2022
March 31, 2022
Unfunded Credit Facilities
Allowance for unfunded credit
commitments, beginning of period (1)
$
26,264
$
24,041
$
27,514
Provision for (reversal of) credit losses
on unfunded credit commitments
(b)
1,480
2,228
(4,252
)
Foreign currency translation
adjustment
(3
)
(5
)
—
Allowance for unfunded credit
commitments, end of period (1)
$
27,741
$
26,264
$
23,262
Provision for credit losses
(a)+(b)
$
20,000
$
25,000
$
8,000
(1) Included in Accrued expenses
and other liabilities on the Condensed Consolidated Balance
Sheet.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
CRITICIZED LOANS,
NONPERFORMING ASSETS AND CREDIT QUALITY RATIOS
($ in thousands)
(unaudited)
Table 9
Criticized Loans
March 31, 2023
December 31, 2022
March 31, 2022
Special mention loans
$
461,356
$
468,471
$
402,704
Classified loans
452,715
427,509
430,633
Total criticized loans (1)
$
914,071
$
895,980
$
833,337
Nonperforming Assets
March 31, 2023
December 31, 2022
March 31, 2022
Nonaccrual loans:
Commercial:
C&I
$
43,747
$
50,428
$
51,773
Total CRE
19,427
23,413
9,827
Consumer:
Total residential mortgage
29,585
25,586
23,197
Other consumer
366
99
37
Total nonaccrual loans
93,125
99,526
84,834
Other real estate owned, net
270
270
—
Other nonperforming assets
—
—
9,548
Total nonperforming assets
$
93,395
$
99,796
$
94,382
Credit Quality Ratios
March 31, 2023
December 31, 2022
March 31, 2022
Annualized quarterly net charge-offs to
average loans HFI
0.01
%
0.08
%
0.08
%
Special mention loans to loans HFI
0.94
%
0.97
%
0.93
%
Classified loans to loans HFI
0.93
%
0.89
%
0.99
%
Criticized loans to loans HFI
1.87
%
1.86
%
1.92
%
Nonperforming assets to total assets
0.14
%
0.16
%
0.15
%
Nonaccrual loans to loans HFI
0.19
%
0.21
%
0.20
%
Allowance for loan losses to loans HFI
1.27
%
1.24
%
1.25
%
(1) Excludes loans HFS.
EAST WEST BANCORP, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP
RECONCILIATION
($ in thousands)
(unaudited)
Table 10
The Company uses certain non-GAAP
financial measures to provide supplemental information regarding
the Company's performance. Adjusted efficiency ratio represents
adjusted noninterest expense divided by adjusted revenue. Adjusted
pre-tax, pre-provision profitability ratio represents total
adjusted revenue less adjusted noninterest expense, divided by
average total assets. Adjusted revenue excludes the write-off of an
AFS debt security. Adjusted noninterest expense excludes the
amortization of tax credit and other investments, the amortization
of core deposit intangibles and the repurchase agreements'
extinguishment cost. Management believes that the measures and
ratios presented below provide clarity to financial statement users
regarding the ongoing performance of the Company and allow
comparability to prior periods.
Three Months Ended
March 31, 2023
December 31, 2022
March 31, 2022
Net interest income before provision for
credit losses
(a)
$
599,861
$
605,507
$
415,613
Total noninterest income
59,978
64,927
79,743
Total revenue
(b)
$
659,839
$
670,434
$
495,356
Noninterest income
59,978
64,927
79,743
Add: Write-off of AFS debt security
10,000
Adjusted noninterest income
(c)
69,978
64,927
79,743
Adjusted revenue
(a)+(c) = (d)
$
669,839
$
670,434
$
495,356
Total noninterest expense
(e)
$
218,447
$
257,110
$
189,450
Less: Amortization of tax credit and other
investments
(10,110
)
(64,605
)
(13,900
)
Amortization of core deposit
intangibles
(441
)
(381
)
(511
)
Repurchase agreements' extinguishment
cost
(3,872
)
Adjusted noninterest expense
(f)
$
204,024
$
192,124
$
175,039
Efficiency ratio
(e)/(b)
33.11
%
38.35
%
38.25
%
Adjusted efficiency ratio
(f)/(d)
30.46
%
28.66
%
35.34
%
Adjusted pre-tax, pre-provision
income
(d)-(f) = (g)
$
465,815
$
478,310
$
320,317
Average total assets
(h)
$
65,113,604
$
64,252,730
$
61,758,048
Adjusted pre-tax, pre-provision
profitability ratio (1)
(g)/(h)
2.90
%
2.95
%
2.10
%
Adjusted noninterest expense/average
assets (1)
(f)/(h)
1.27
%
1.19
%
1.15
%
(1) Annualized.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
GAAP TO NON-GAAP
RECONCILIATION
($ in thousands)
(unaudited)
Table 11
The Company uses certain non-GAAP
financial measures to provide supplemental information regarding
the Company's performance. TCE and TCE ratio are non-GAAP financial
measures. TCE and tangible assets represent stockholders' equity
and total assets, respectively, which have been reduced by goodwill
and other intangible assets. Given that the use of such measures
and ratios is more prevalent in the banking industry, and such
measures and ratios are used by banking regulators and analysts,
the Company has included them below for discussion.
March 31, 2023
December 31, 2022
March 31, 2022
Stockholders' equity
(a)
$
6,309,331
$
5,984,612
$
5,703,456
Less: Goodwill
(465,697
)
(465,697
)
(465,697
)
Other intangible assets (1)
(7,201
)
(7,998
)
(9,044
)
TCE
(b)
$
5,836,433
$
5,510,917
$
5,228,715
Total assets
(c)
$
67,244,898
$
64,112,150
$
62,241,456
Less: Goodwill
(465,697
)
(465,697
)
(465,697
)
Other intangible assets (1)
(7,201
)
(7,998
)
(9,044
)
Tangible assets
(d)
$
66,772,000
$
63,638,455
$
61,766,715
Total stockholders' equity to assets
ratio
(a)/(c)
9.38
%
9.33
%
9.16
%
TCE ratio
(b)/(d)
8.74
%
8.66
%
8.47
%
Return on average TCE represents
tangible net income divided by average TCE. Adjusted return on
average TCE represents adjusted tangible net income divided by
average TCE. Tangible net income excludes the after-tax impacts of
the amortization of core deposit intangibles and mortgage servicing
assets. Adjusted tangible net income excludes the after-tax impacts
of the tangible net income adjustments and the write-off of an AFS
debt security. Given that the use of such measures and ratios is
more prevalent in the banking industry, and such measures and
ratios are used by banking regulators and analysts, the Company has
included them below for discussion.
Three Months Ended
March 31, 2023
December 31, 2022
March 31, 2022
Net income
(e)
$
322,439
$
336,763
$
237,652
Add: Amortization of core deposit
intangibles
441
381
511
Amortization of mortgage servicing
assets
356
329
392
Tax effect of amortization adjustments
(2)
(233
)
(209
)
(260
)
Tangible net income
(f)
$
323,003
$
337,264
$
238,295
Add: Write-off of AFS debt security
10,000
Tax effect of write-off (2)
(2,929
)
Adjusted tangible net income
(g)
$
330,074
$
337,264
$
238,295
Average stockholders' equity
(h)
$
6,183,324
$
5,834,623
$
5,842,615
Less: Average goodwill
(465,697
)
(465,697
)
(465,697
)
Average other intangible assets (1)
(7,696
)
(8,378
)
(9,207
)
Average TCE
(i)
$
5,709,931
$
5,360,548
$
5,367,711
Return on average common equity
(3)
(e)/(h)
21.15
%
22.90
%
16.50
%
Return on average TCE (3)
(f)/(i)
22.94
%
24.96
%
18.00
%
Adjusted return on average TCE
(3)
(g)/(i)
23.44
%
24.96
%
18.00
%
(1)
Includes core deposit intangibles
and mortgage servicing assets.
(2)
Applied statutory tax rate of
29.29%, 29.37% and 28.77% for the three months ended March 31,
2023, December 31, 2022 and March 31, 2022, respectively.
(3)
Annualized.
EAST WEST BANCORP, INC. AND
SUBSIDIARIES
GAAP TO NON-GAAP
RECONCILIATION
($ and shares in thousands,
except for per share data)
(unaudited)
Table 12
During the first quarter of 2023,
the Company recorded a $10.0 million pre-tax impairment write-off
of an AFS debt security. Management believes that presenting the
computations of the adjusted net income, adjusted diluted earnings
per common share, adjusted return on average assets and adjusted
return on average common equity that adjust for the above discussed
non-recurring items provide clarity to financial statement users
regarding the ongoing performance of the Company and allows
comparability to prior periods.
Three Months Ended
March 31, 2023
December 31, 2022
March 31, 2022
Net income
(a)
$
322,439
$
336,763
$
237,652
Add: Write-off of AFS debt
security
10,000
—
—
Tax effect of write-off (1)
(2,929
)
—
—
Adjusted net income
(b)
$
329,510
$
336,763
$
237,652
Diluted weighted-average
number of shares outstanding
141,913
142,138
143,223
Diluted EPS
$
2.27
$
2.37
$
1.66
Add: Write-off of AFS debt
security
0.05
—
—
Adjusted diluted EPS
$
2.32
$
2.37
$
1.66
Average total assets
(c)
$
65,113,604
$
64,252,730
$
61,758,048
Average stockholders' equity
(d)
$
6,183,324
$
5,834,623
$
5,842,615
Return on average assets
(2)
(a)/(c)
2.01
%
2.08
%
1.56
%
Adjusted return on average
assets (2)
(b)/(c)
2.05
%
2.08
%
1.56
%
Return on average common
equity (2)
(a)/(d)
21.15
%
22.90
%
16.50
%
Adjusted return on average
common equity (2)
(b)/(d)
21.61
%
22.90
%
16.50
%
(1)
Applied statutory tax rate of
29.29% for the three months ended March 31, 2023.
(2)
Annualized.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20230420005006/en/
FOR INVESTOR INQUIRIES, CONTACT: Irene Oh Chief Financial
Officer T: (626) 768-6360 E: irene.oh@eastwestbank.com
East West Bancorp (NASDAQ:EWBC)
Historical Stock Chart
From Aug 2023 to Sep 2023
East West Bancorp (NASDAQ:EWBC)
Historical Stock Chart
From Sep 2022 to Sep 2023