Western Alliance Bancorporation (NYSE:WAL):
THIRD QUARTER 2024 FINANCIAL RESULTS
Quarter Highlights:
Net income
Earnings per share
PPNR1
Net interest margin
Efficiency ratio
Book value per
common share
$199.8 million
$1.80
$285.7 million
3.61%
64.5%
$57.97
52.7%1, adjusted for deposit
costs
$51.981, excluding
goodwill and intangibles
CEO COMMENTARY:
“Western Alliance delivered solid third
quarter results featuring strong net interest income growth,
continued loan and deposit momentum, and healthy earnings
generation,” said Kenneth A. Vecchione, President and Chief
Executive Officer. “Quarterly loan and deposit growth of $916
million and $1.8 billion, respectively, continued their upward
trajectory and produced PPNR1 of $285.7 million. Asset quality
remained stable with our nonperforming assets to total assets ratio
declining to 0.45% and net loan charge-offs of 0.20% of average
loans. Overall, we achieved net income of $199.8 million and
earnings per share of $1.80 for the third quarter 2024, which
resulted in a return on tangible common equity1 of 13.8%. Tangible
book value per share1 climbed 19.1% year-over-year to $51.98 with a
CET1 ratio of 11.2%.
LINKED-QUARTER BASIS
YEAR-OVER-YEAR
FINANCIAL HIGHLIGHTS:
- Net income of $199.8 million and earnings per share of $1.80,
up 3.2% and 2.9%, from $193.6 million and $1.75, respectively
- Net income of $199.8 million and earnings per share of $1.80,
down 7.8% and 8.6%, from $216.6 million and $1.97,
respectively
- Net revenue of $823.1 million, an increase of 6.6%, or $51.3
million, compared to an increase in non-interest expenses of 10.4%,
or $50.6 million
- Net revenue of $823.1 million, an increase of 14.9%, or $106.9
million, compared to an increase in non-interest expenses of 26.1%,
or $111.2 million
- Pre-provision net revenue1 of $285.7 million, up $0.7 million
from $285.0 million
- Pre-provision net revenue1 of $285.7 million, down $4.3 million
from $290.0 million
- Effective tax rate of 20.7%, compared to 21.9%
- Effective tax rate of 20.7%, compared to 22.1%
FINANCIAL POSITION RESULTS:
- HFI loans of $53.3 billion, up $916 million, or 1.7%
- Increase in HFI loans of $3.9 billion, or 7.9%
- Total deposits of $68.0 billion, up $1.8 billion, or 2.7%
- Increase in total deposits of $13.8 billion, or 25.3%
- HFI loan-to-deposit ratio of 78.4%, down from 79.1%
- HFI loan-to-deposit ratio of 78.4%, down from 91.1%
- Stockholders' equity of $6.7 billion, up $343 million
- Increase in stockholders' equity of $931 million
LOANS AND ASSET QUALITY:
- Nonperforming assets (nonaccrual loans and repossessed assets)
to total assets of 0.45%, compared to 0.51%
- Nonperforming assets to total assets of 0.45%, compared to
0.35%
- Annualized net loan charge-offs to average loans outstanding of
0.20%, compared to 0.18%
- Annualized net loan charge-offs to average loans outstanding of
0.20%, compared to 0.07%
KEY PERFORMANCE METRICS:
- Net interest margin of 3.61%, decreased from 3.63%
- Net interest margin of 3.61%, decreased from 3.67%
- Return on average assets and on tangible common equity1 of
0.96% and 13.8%, compared to 0.99% and 14.3%, respectively
- Return on average assets and on tangible common equity1 of
0.96% and 13.8%, compared to 1.24% and 17.3%, respectively
- Tangible common equity ratio1 of 7.2%, increased from 6.7%
- Tangible common equity ratio1 of 7.2%, increased from 6.8%
- CET 1 ratio of 11.2%, compared to 11.0%
- CET 1 ratio of 11.2%, compared to 10.6%
- Tangible book value per share1, net of tax, of $51.98, an
increase of 6.5% from $48.79
- Tangible book value per share1, net of tax, of $51.98, an
increase of 19.1% from $43.66
- Adjusted efficiency ratio1 of 52.7%, compared to 51.5%
1 See reconciliation of Non-GAAP Financial
Measures.
Income Statement
Net interest income totaled $696.9 million in the third quarter
2024, an increase of $40.3 million, or 6.1%, from $656.6 million in
the second quarter 2024, and an increase of $109.9 million, or
18.7%, compared to the third quarter 2023. The increase in net
interest income from the second quarter 2024 is due to an increase
in average HFI and HFS loan balances, partially offset by a
decrease in HFI loan yields. The increase in net interest income
from the third quarter 2023 was driven by an increase in average
HFI loan and investment securities balances, partially offset by
higher balances and rates on deposits and a lower yields on HFI
loans.
The Company recorded a provision for credit losses of $33.6
million in the third quarter 2024, a decrease of $3.5 million from
$37.1 million in the second quarter 2024, and an increase of $21.5
million from $12.1 million in the third quarter 2023. The provision
for credit losses during the third quarter 2024 is primarily
reflective of net-charge offs of $26.6 million and loan growth.
The Company’s net interest margin in the third quarter 2024 was
3.61%, a decrease from 3.63% in the second quarter 2024, and a
decrease from 3.67% in the third quarter 2023. The decrease in net
interest margin from the second quarter 2024 was driven by lower
yields on HFI loans. The decrease in net interest margin from the
third quarter 2023 was driven by lower HFI loan yields and higher
deposit rates.
Non-interest income was $126.2 million for the third quarter
2024, compared to $115.2 million for the second quarter 2024, and
$129.2 million for the third quarter 2023. The $11.0 million
increase in non-interest income from the second quarter 2024 was
primarily due to increases in service charges and loan fees of
$12.3 million, gain on sales of investment securities of $6.5
million, and other non-interest income of $10.8 million primarily
from income on recently purchased bank owned life insurance
policies. These increases were partially offset by a decrease of
$25.8 million in net loan servicing revenue due to higher MSR fair
value losses combined with lower servicing income. The $3.0 million
decrease in non-interest income from the third quarter 2023 was
primarily driven by lower net loan servicing revenue and lower fair
value gain adjustments, partially offset by higher other
non-interest income due to income on new bank owned life insurance
policies.
Net revenue totaled $823.1 million for the third quarter 2024,
an increase of $51.3 million or 6.6%, compared to $771.8 million
for the second quarter 2024, and an increase of $106.9 million or
14.9%, compared to $716.2 million for the third quarter 2023.
Non-interest expense was $537.4 million for the third quarter
2024, compared to $486.8 million for the second quarter 2024, and
$426.2 million for the third quarter 2023. The Company’s efficiency
ratio, adjusted for deposit costs1 was 52.7% for the third quarter
2024, compared to 51.5% in the second quarter 2024, and 50.0% for
the third quarter 2023. The increase in non-interest expense from
the second quarter 2024 is due primarily to an increase of $34.3
million in deposit costs. The increase in non-interest expense from
the third quarter 2023 is primarily attributable to an increase in
deposit costs and salaries and employee benefits.
Income tax expense was $52.3 million for the third quarter 2024,
compared to $54.3 million for the second quarter 2024, and $61.3
million for the third quarter 2023. The decrease in income tax
expense from the second quarter 2024 is primarily related to
increased expected utilization of tax credits. The decrease in
income tax expense from the third quarter 2023 is primarily related
to lower pre-tax income.
Net income was $199.8 million for the third quarter 2024, an
increase of $6.2 million from $193.6 million for the second quarter
2024, and a decrease of $16.8 million from $216.6 million for the
third quarter 2023. Earnings per share totaled $1.80 for the third
quarter 2024, compared to $1.75 for the second quarter 2024, and
$1.97 for the third quarter 2023.
The Company views its pre-provision net revenue1 ("PPNR") as a
key metric for assessing the Company’s earnings power, which it
defines as net revenue less non-interest expense. For the third
quarter 2024, the Company’s PPNR1 was $285.7 million, up $0.7
million from $285.0 million in the second quarter 2024, and down
$4.3 million from $290.0 million in the third quarter 2023.
The Company had 3,426 full-time equivalent employees and 56
offices at September 30, 2024, compared to 3,310 full-time
equivalent employees and 56 offices at June 30, 2024, and 3,272
full-time equivalent employees and 56 offices at September 30,
2023.
1 See reconciliation of Non-GAAP Financial
Measures.
Balance Sheet
HFI loans, net of deferred fees totaled $53.3 billion at
September 30, 2024, compared to $52.4 billion at June 30, 2024, and
$49.4 billion at September 30, 2023. The increase in HFI loans of
$916 million from the prior quarter was primarily driven by
increases of $861 million and $154 million in commercial and
industrial and commercial real estate non-owner occupied loans,
respectively, partially offset by decreases of $69 million and $50
million in commercial real estate owner occupied and residential
real estate loans, respectively. The increase in HFI loans of $3.9
billion from September 30, 2023 was primarily driven by an increase
of $4.2 billion in commercial and industrial loans, partially
offset by a decrease of $384 million in residential real estate
loans. HFS loans totaled $2.3 billion at September 30, 2024,
compared to $2.0 billion at June 30, 2024, and $1.8 billion at
September 30, 2023. The increases of $320 million and $561 million
in HFS loans from June 30, 2024 and September 30, 2023,
respectively, are primarily related to an increase in agency
conforming loans.
The Company's allowance for credit losses on HFI loans consists
of an allowance for funded HFI loans and an allowance for unfunded
loan commitments. The allowance for loan losses to funded HFI loans
ratio was 0.67%, 0.67%, and 0.66% at September 30, 2024, June 30,
2024, and September 30, 2023, respectively. The allowance for
credit losses, which includes the allowance for unfunded loan
commitments, to funded HFI loans ratio was 0.74% at September 30,
2024, June 30, 2024, and September 30, 2023. The Company is a party
to credit linked note transactions which effectively transfer a
portion of the risk of losses on reference pools of loans to the
purchasers of the notes. The Company is protected from first credit
losses on reference pools of loans totaling $8.8 billion, $8.9
billion, and $9.3 billion as of September 30, 2024, June 30, 2024,
and September 30, 2023, respectively, under these transactions.
However, as these note transactions are considered to be free
standing credit enhancements, the allowance for credit losses
cannot be reduced by the expected credit losses that may be
mitigated by these notes. Accordingly, the allowance for loan and
credit losses ratios include an allowance related to these pools of
loans of $11.8 million as of September 30, 2024, $11.7 million as
of June 30, 2024, and $17.4 million as of September 30, 2023. The
allowance for credit losses to funded HFI loans ratio, adjusted to
reduce the HFI loan balance by the amount of loans in covered
reference pools, was 0.88% at September 30, 2024, 0.89% at June 30,
2024, and 0.91% at September 30, 2023.
Deposits totaled $68.0 billion at September 30, 2024, an
increase of $1.8 billion from $66.2 billion at June 30, 2024, and
an increase of $13.8 billion from $54.3 billion at September 30,
2023. By deposit type, the increase from the prior quarter is
attributable to increases of $3.4 billion from non-interest bearing
deposits and $2.5 billion from savings and money market deposits,
partially offset by decreases of $3.4 billion from interest-bearing
demand deposits and $714 million from certificates of deposits.
From September 30, 2023, non-interest bearing deposits increased
$7.0 billion, savings and money market deposits increased $4.9
billion, interest-bearing demand deposits increased $1.0 billion,
and certificates of deposit increased $873 million. Non-interest
bearing deposits were $25.0 billion at September 30, 2024, compared
to $21.5 billion at June 30, 2024, and $18.0 billion at September
30, 2023.
The table below shows the Company's deposit types as a
percentage of total deposits:
Sep 30, 2024
Jun 30, 2024
Sep 30, 2023
Non-interest bearing
36.7
%
32.5
%
33.1
%
Interest-bearing demand
20.3
26.1
23.7
Savings and money market
28.8
25.8
27.0
Certificates of deposit
14.2
15.6
16.2
The Company’s ratio of HFI loans to deposits was 78.4% at
September 30, 2024, compared to 79.1% at June 30, 2024, and 91.1%
at September 30, 2023.
Borrowings were $3.0 billion at September 30, 2024, $5.6 billion
at June 30, 2024, and $8.7 billion at September 30, 2023.
Borrowings decreased $2.6 billion from June 30, 2024 primarily due
to a decrease of $3.6 billion in short-term borrowings, partially
offset by a $1.0 billion increase in long-term borrowings. The
decrease in borrowings from September 30, 2023 is primarily due to
a decrease in short-term borrowings of $6.4 billion and payoff of
the AmeriHome senior notes as part of the Company's balance sheet
repositioning, partially offset by an increase in long term
borrowings of $1.0 billion.
Stockholders’ equity was $6.7 billion at September 30, 2024,
compared to $6.3 billion at June 30, 2024 and $5.7 billion at
September 30, 2023. The increase in stockholders’ equity from the
prior quarter was due to net income and unrealized fair value gains
of $176 million on the Company's available-for-sale securities,
which are recorded in other comprehensive loss, net of tax,
partially offset by dividends to shareholders. Cash dividends of
$40.7 million ($0.37 per common share) and $3.2 million ($0.27 per
depository share) were paid to stockholders during the third
quarter 2024. The increase in stockholders' equity from September
30, 2023 is primarily a function of net income and unrealized fair
value gains on available-for-sale securities, partially offset by
dividends to stockholders.
The Company's common equity tier 1 capital ratio was 11.2% at
September 30, 2024, compared to 11.0% and 10.6% at June 30, 2024
and September 30, 2023, respectively. At September 30, 2024,
tangible common equity, net of tax1, was 7.2% of tangible assets1
and total capital was 14.1% of risk-weighted assets. The Company’s
tangible book value per share1 was $51.98 at September 30, 2024, an
increase of 6.5% from $48.79 at June 30, 2024, and an increase of
19.1% from $43.66 at September 30, 2023. The increase in tangible
book value per share from June 30, 2024 and September 30, 2023 is
attributable to net income.
Total assets decreased $501 million, or 0.6%, to $80.1 billion
at September 30, 2024 from $80.6 billion at June 30, 2024, and
increased 13.0% from $70.9 billion at September 30, 2023. The
decrease in total assets from June 30, 2024 was primarily driven by
a decrease in cash and due from banks and investment securities,
which funded an increase in HFI loans and bank owned life
insurance. The increase in total assets from September 30, 2023 was
primarily driven by an increase in investment securities and HFI
loans, partially offset by a decrease in cash and due from
banks.
1 See reconciliation of Non-GAAP Financial
Measures.
Asset Quality
Provision for credit losses totaled $33.6 million for the third
quarter 2024, compared to $37.1 million for the second quarter
2024, and $12.1 million for the third quarter 2023. Net loan
charge-offs in the third quarter 2024 totaled $26.6 million, or
0.20% of average loans (annualized), compared to $22.8 million, or
0.18%, in the second quarter 2024, and $8.0 million, or 0.07%, in
the third quarter 2023.
Nonaccrual loans decreased $52 million to $349 million during
the quarter and increased $112 million from September 30, 2023.
Loans past due 90 days and still accruing interest totaled $4
million at September 30, 2024 and zero at June 30, 2024 and
September 30, 2023 (excluding government guaranteed loans of $313
million, $330 million, and $439 million, respectively). Loans past
due 30-89 days and still accruing interest totaled $110 million at
September 30, 2024, an increase from $83 million at June 30, 2024,
and a decrease from $189 million at September 30, 2023 (excluding
government guaranteed loans of $203 million, $221 million, and $261
million, respectively).
Repossessed assets totaled $8 million at September 30, 2024,
flat from June 30, 2024 and September 30, 2023. Classified assets
totaled $838 million at September 30, 2024, an increase of $90
million from $748 million at June 30, 2024, and an increase of $199
million from $639 million at September 30, 2023.
The ratio of classified assets to Tier 1 capital plus the
allowance for credit losses2, a common regulatory measure of asset
quality, was 12.2% at September 30, 2024, compared to 11.2% at June
30, 2024, and 10.2% at September 30, 2023.
2 The allowance for credit losses used in
this ratio is calculated in accordance with regulatory capital
rules.
Conference Call and Webcast
Western Alliance Bancorporation will host a conference call and
live webcast to discuss its third quarter 2024 financial results at
12:00 p.m. ET on Friday, October 18, 2024. Participants may access
the call by dialing 1-833-470-1428 and using access code 586867 or
via live audio webcast using the website link
https://events.q4inc.com/attendee/875780058. The webcast is also
available via the Company’s website at
www.westernalliancebancorporation.com. Participants should log in
at least 15 minutes early to receive instructions. The call will be
recorded and made available for replay after 3:00 p.m. ET October
18th through 11:59 p.m. ET November 17th by dialing 1-866-813-9403,
using access code 196595.
Reclassifications
Certain amounts in the Consolidated Income Statements for the
prior periods have been reclassified to conform to the current
presentation. The reclassifications have no effect on net income or
stockholders’ equity as previously reported.
Use of Non-GAAP Financial Information
This press release contains both financial measures based on
GAAP and non-GAAP based financial measures, which are used where
management believes them to be helpful in understanding the
Company’s results of operations or financial position. Where
non-GAAP financial measures are used, the comparable GAAP financial
measure, as well as the reconciliation to the comparable GAAP
financial measure, can be found in this press release. These
disclosures should not be viewed as a substitute for operating
results determined in accordance with GAAP, nor are they
necessarily comparable to non-GAAP performance measures that may be
presented by other companies.
Cautionary Note Regarding Forward-Looking Statements
This release contains forward-looking statements that relate to
expectations, beliefs, projections, future plans and strategies,
anticipated events or trends and similar expressions concerning
matters that are not historical facts. Examples of forward-looking
statements include, among others, statements we make regarding our
expectations with regard to our business, financial and operating
results, future economic performance and dividends. The
forward-looking statements contained herein reflect our current
views about future events and financial performance and are subject
to risks, uncertainties, assumptions and changes in circumstances
that may cause our actual results to differ significantly from
historical results and those expressed in any forward-looking
statement. Some factors that could cause actual results to differ
materially from historical or expected results include, among
others: the risk factors discussed in the Company’s Annual Report
on Form 10-K for the year ended December 31, 2023 and the Company's
subsequent Quarterly Reports on Form 10-Q, each as filed with the
Securities and Exchange Commission; adverse developments in the
financial services industry generally such as the bank failures in
2023 and any related impact on depositor behavior; risks related to
the sufficiency of liquidity; the potential adverse effects of
unusual and infrequently occurring events and any governmental or
societal responses thereto; changes in general economic conditions,
either nationally or locally in the areas in which we conduct or
will conduct our business; the impact on financial markets from
geopolitical conflicts such as the wars in Ukraine and the Middle
East; inflation, interest rate, market and monetary fluctuations;
increases in competitive pressures among financial institutions and
businesses offering similar products and services; higher defaults
on our loan portfolio than we expect; changes in management’s
estimate of the adequacy of the allowance for credit losses;
legislative or regulatory changes or changes in accounting
principles, policies or guidelines; supervisory actions by
regulatory agencies which may limit our ability to pursue certain
growth opportunities, including expansion through acquisitions;
additional regulatory requirements resulting from our continued
growth; management’s estimates and projections of interest rates
and interest rate policy; the execution of our business plan; and
other factors affecting the financial services industry generally
or the banking industry in particular.
Any forward-looking statement made by us in this release is
based only on information currently available to us and speaks only
as of the date on which it is made. We do not intend and disclaim
any duty or obligation to update or revise any industry information
or forward-looking statements, whether written or oral, that may be
made from time to time, set forth in this press release to reflect
new information, future events or otherwise.
About Western Alliance Bancorporation
With more than $80 billion in assets, Western Alliance
Bancorporation (NYSE:WAL) is one of the country’s top-performing
banking companies. Through its primary subsidiary, Western Alliance
Bank, Member FDIC, clients benefit from a full spectrum of tailored
commercial banking solutions and consumer products, all delivered
with outstanding service by industry experts who put customers
first. Major accolades include being ranked as a top U.S. bank in
2023 by American Banker and Bank Director and receiving #1 rankings
on Institutional Investor's All-America Executive Team Midcap
2023-2024 for Best CEO, Best CFO, Best Company Board of Directors
and Best Investor Relations Team. Serving clients across the
country wherever business happens, Western Alliance Bank operates
individual, full-service banking and financial brands with offices
in key markets nationwide. For more information, visit
westernalliancebank.com.
Western Alliance Bancorporation and
Subsidiaries
Summary Consolidated Financial
Data
Unaudited
Selected Balance Sheet Data:
As of September 30,
2024
2023
Change %
(in millions)
Total assets
$
80,080
$
70,891
13.0
%
Loans held for sale
2,327
1,766
31.8
HFI loans, net of deferred fees
53,346
49,447
7.9
Investment securities
16,382
11,204
46.2
Total deposits
68,040
54,287
25.3
Borrowings
2,995
8,745
(65.8
)
Qualifying debt
898
890
0.9
Stockholders' equity
6,677
5,746
16.2
Tangible common equity, net of tax (1)
5,723
4,781
19.7
Common equity Tier 1 capital
6,126
5,540
10.6
Selected Income Statement Data:
For the Three Months Ended
September 30,
For the Nine Months Ended
September 30,
2024
2023
Change %
2024
2023
Change %
(in millions, except per share
data)
(in millions, except per share
data)
Interest income
$
1,200.0
$
1,026.6
16.9
%
$
3,402.5
$
2,996.3
13.6
%
Interest expense
503.1
439.6
14.4
1,450.1
1,249.1
16.1
Net interest income
696.9
587.0
18.7
1,952.4
1,747.2
11.7
Provision for credit losses
33.6
12.1
NM
85.9
53.3
61.2
Net interest income after provision for
credit losses
663.3
574.9
15.4
1,866.5
1,693.9
10.2
Non-interest income
126.2
129.2
(2.3
)
371.3
190.2
95.2
Non-interest expense
537.4
426.2
26.1
1,506.0
1,161.5
29.7
Income before income taxes
252.1
277.9
(9.3
)
731.8
722.6
1.3
Income tax expense
52.3
61.3
(14.7
)
161.0
148.1
8.7
Net income
199.8
216.6
(7.8
)
570.8
574.5
(0.6
)
Dividends on preferred stock
3.2
3.2
—
9.6
9.6
—
Net income available to common
stockholders
$
196.6
$
213.4
(7.9
)
$
561.2
$
564.9
(0.7
)
Diluted earnings per common share
$
1.80
$
1.97
(8.6
)
$
5.14
$
5.21
(1.3
)
(1)
See Reconciliation of Non-GAAP Financial
Measures.
NM
Changes +/- 100% are not meaningful.
Western Alliance Bancorporation and
Subsidiaries
Summary Consolidated Financial
Data
Unaudited
Common Share Data:
At or For the Three Months
Ended September 30,
For the Nine Months Ended
September 30,
2024
2023
Change %
2024
2023
Change %
Diluted earnings per common share
$
1.80
$
1.97
(8.6
)%
$
5.14
$
5.21
(1.3
)%
Book value per common share
57.97
49.78
16.5
Tangible book value per common share, net
of tax (1)
51.98
43.66
19.1
Average common shares outstanding
(in millions):
Basic
108.7
108.3
0.3
108.6
108.3
0.3
Diluted
109.5
108.5
0.9
109.2
108.4
0.8
Common shares outstanding
110.1
109.5
0.5
Selected Performance Ratios:
Return on average assets (2)
0.96
%
1.24
%
(22.6
)%
0.98
%
1.09
%
(10.1
)%
Return on average tangible common equity
(1, 2)
13.8
17.3
(20.2
)
13.8
16.0
(13.8
)
Net interest margin (2)
3.61
3.67
(1.6
)
3.61
3.62
(0.3
)
Efficiency ratio, adjusted for deposit
costs (1)
52.7
50.0
5.4
53.8
51.6
4.3
HFI loan to deposit ratio
78.4
91.1
(13.9
)
Asset Quality Ratios:
Net charge-offs to average loans
outstanding (2)
0.20
%
0.07
%
NM
0.15
%
0.06
%
NM
Nonaccrual loans to funded HFI loans
0.65
0.48
35.4
Nonaccrual loans and repossessed assets to
total assets
0.45
0.35
28.6
Allowance for loan losses to funded HFI
loans
0.67
0.66
1.5
Allowance for loan losses to nonaccrual
HFI loans
102
138
(26.1
)
Capital Ratios:
Sep 30, 2024
Jun 30, 2024
Sep 30, 2023
Tangible common equity (1)
7.2
%
6.7
%
6.8
%
Common Equity Tier 1 (3)
11.2
11.0
10.6
Tier 1 Leverage ratio (3)
7.8
8.0
8.5
Tier 1 Capital (3)
11.9
11.7
11.3
Total Capital (3)
14.1
13.9
13.5
(1) See Reconciliation of Non-GAAP Financial Measures.
(2)
Annualized on an actual/actual basis for periods less than 12
months.
(3)
Capital ratios for September 30, 2024 are preliminary.
NM
Changes +/- 100% are not meaningful.
Western Alliance Bancorporation and
Subsidiaries
Condensed Consolidated Income
Statements
Unaudited
Three Months Ended September
30,
Nine Months Ended September
30,
2024
2023
2024
2023
(dollars in millions, except per
share data)
Interest income:
Loans
$
945.3
$
860.8
$
2,713.9
$
2,550.7
Investment securities
197.1
122.8
531.6
331.3
Other
57.6
43.0
157.0
114.3
Total interest income
1,200.0
1,026.6
3,402.5
2,996.3
Interest expense:
Deposits
422.1
316.2
1,213.0
798.9
Qualifying debt
9.5
9.5
28.6
28.3
Borrowings
71.5
113.9
208.5
421.9
Total interest expense
503.1
439.6
1,450.1
1,249.1
Net interest income
696.9
587.0
1,952.4
1,747.2
Provision for credit losses
33.6
12.1
85.9
53.3
Net interest income after provision for
credit losses
663.3
574.9
1,866.5
1,693.9
Non-interest income:
Net gain on loan origination and sale
activities
46.3
52.0
138.4
145.7
Service charges and loan fees
30.1
29.7
64.3
72.3
Net loan servicing revenue
12.3
27.2
96.8
93.2
Income from equity investments
5.8
0.5
27.1
2.6
Gain (loss) on sales of investment
securities
8.8
0.1
10.2
(26.0
)
Fair value gain (loss) adjustments,
net
4.1
17.8
5.1
(117.3
)
Gain (loss) on recovery from credit
guarantees
0.2
(4.0
)
(2.8
)
0.5
Other
18.6
5.9
32.2
19.2
Total non-interest income
126.2
129.2
371.3
190.2
Non-interest expenses:
Deposit costs
208.0
127.8
518.7
305.7
Salaries and employee benefits
157.8
137.2
465.7
431.7
Data processing
38.7
33.9
110.4
88.9
Insurance
35.4
33.1
128.1
81.8
Legal, professional, and directors'
fees
24.8
28.3
80.7
77.8
Loan servicing expenses
18.7
11.9
50.3
44.1
Occupancy
17.6
16.8
53.5
48.7
Business development and marketing
9.7
4.9
21.6
15.1
Loan acquisition and origination
expenses
5.9
5.6
15.8
15.6
Gain on extinguishment of debt
—
—
—
(13.4
)
Other
20.8
26.7
61.2
65.5
Total non-interest expense
537.4
426.2
1,506.0
1,161.5
Income before income taxes
252.1
277.9
731.8
722.6
Income tax expense
52.3
61.3
161.0
148.1
Net income
199.8
216.6
570.8
574.5
Dividends on preferred stock
3.2
3.2
9.6
9.6
Net income available to common
stockholders
$
196.6
$
213.4
$
561.2
$
564.9
Earnings per common share:
Diluted shares
109.5
108.5
109.2
108.4
Diluted earnings per share
$
1.80
$
1.97
$
5.14
$
5.21
Western Alliance Bancorporation and
Subsidiaries
Five Quarter Condensed Consolidated
Income Statements
Unaudited
Three Months Ended
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(in millions, except per share
data)
Interest income:
Loans
$
945.3
$
896.7
$
871.9
$
859.0
$
860.8
Investment securities
197.1
190.5
144.0
136.2
122.8
Other
57.6
60.3
39.1
43.8
43.0
Total interest income
1,200.0
1,147.5
1,055.0
1,039.0
1,026.6
Interest expense:
Deposits
422.1
410.3
380.6
343.7
316.2
Qualifying debt
9.5
9.6
9.5
9.6
9.5
Borrowings
71.5
71.0
66.0
94.0
113.9
Total interest expense
503.1
490.9
456.1
447.3
439.6
Net interest income
696.9
656.6
598.9
591.7
587.0
Provision for credit losses
33.6
37.1
15.2
9.3
12.1
Net interest income after provision for
credit losses
663.3
619.5
583.7
582.4
574.9
Non-interest income:
Net gain on loan origination and sale
activities
46.3
46.8
45.3
47.8
52.0
Service charges and loan fees
30.1
17.8
16.4
28.7
29.7
Net loan servicing revenue
12.3
38.1
46.4
9.1
27.2
Income from equity investments
5.8
4.2
17.1
13.1
0.5
Gain (loss) on sales of investment
securities
8.8
2.3
(0.9
)
(14.8
)
0.1
Fair value gain (loss) adjustments,
net
4.1
0.7
0.3
1.3
17.8
Gain (loss) on recovery from credit
guarantees
0.2
(2.5
)
(0.5
)
(2.7
)
(4.0
)
Other
18.6
7.8
5.8
8.0
5.9
Total non-interest income
126.2
115.2
129.9
90.5
129.2
Non-interest expenses:
Deposit costs
208.0
173.7
137.0
131.0
127.8
Salaries and employee benefits
157.8
153.0
154.9
134.6
137.2
Data processing
38.7
35.7
36.0
33.1
33.9
Insurance
35.4
33.8
58.9
108.6
33.1
Legal, professional, and directors'
fees
24.8
25.8
30.1
29.4
28.3
Loan servicing expenses
18.7
16.6
15.0
14.7
11.9
Occupancy
17.6
18.4
17.5
16.9
16.8
Business development and marketing
9.7
6.4
5.5
6.7
4.9
Loan acquisition and origination
expenses
5.9
5.1
4.8
4.8
5.6
Gain on extinguishment of debt
—
—
—
(39.3
)
—
Other
20.8
18.3
22.1
21.4
26.7
Total non-interest expense
537.4
486.8
481.8
461.9
426.2
Income before income taxes
252.1
247.9
231.8
211.0
277.9
Income tax expense
52.3
54.3
54.4
63.1
61.3
Net income
199.8
193.6
177.4
147.9
216.6
Dividends on preferred stock
3.2
3.2
3.2
3.2
3.2
Net income available to common
stockholders
$
196.6
$
190.4
$
174.2
$
144.7
$
213.4
Earnings per common share:
Diluted shares
109.5
109.1
109.0
108.7
108.5
Diluted earnings per share
$
1.80
$
1.75
$
1.60
$
1.33
$
1.97
Western Alliance Bancorporation and
Subsidiaries
Five Quarter Condensed Consolidated
Balance Sheets
Unaudited
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(in millions)
Assets:
Cash and due from banks
$
2,592
$
4,077
$
3,550
$
1,576
$
3,497
Investment securities
16,382
17,268
16,092
12,712
11,204
Loans held for sale
2,327
2,007
1,841
1,402
1,766
Loans held for investment:
Commercial and industrial
22,551
21,690
19,749
19,103
18,344
Commercial real estate - non-owner
occupied
9,801
9,647
9,637
9,650
9,810
Commercial real estate - owner
occupied
1,817
1,886
1,859
1,810
1,771
Construction and land development
4,727
4,712
4,781
4,889
4,669
Residential real estate
14,395
14,445
14,624
14,778
14,779
Consumer
55
50
50
67
74
Loans HFI, net of deferred fees
53,346
52,430
50,700
50,297
49,447
Allowance for loan losses
(357
)
(352
)
(340
)
(337
)
(327
)
Loans HFI, net of deferred fees and
allowance
52,989
52,078
50,360
49,960
49,120
Mortgage servicing rights
1,011
1,145
1,178
1,124
1,233
Premises and equipment, net
354
351
344
339
327
Operating lease right-of-use asset
127
133
139
145
150
Other assets acquired through foreclosure,
net
8
8
8
8
8
Bank owned life insurance
1,000
187
187
186
184
Goodwill and other intangibles, net
661
664
666
669
672
Other assets
2,629
2,663
2,624
2,741
2,730
Total assets
$
80,080
$
80,581
$
76,989
$
70,862
$
70,891
Liabilities and Stockholders'
Equity:
Liabilities:
Deposits
Non-interest bearing deposits
$
24,965
$
21,522
$
18,399
$
14,520
$
17,991
Interest bearing:
Demand
13,846
17,267
16,965
15,916
12,843
Savings and money market
19,575
17,087
16,194
14,791
14,672
Certificates of deposit
9,654
10,368
10,670
10,106
8,781
Total deposits
68,040
66,244
62,228
55,333
54,287
Borrowings
2,995
5,587
6,221
7,230
8,745
Qualifying debt
898
897
896
895
890
Operating lease liability
159
165
172
179
180
Accrued interest payable and other
liabilities
1,311
1,354
1,300
1,147
1,043
Total liabilities
73,403
74,247
70,817
64,784
65,145
Stockholders' Equity:
Preferred stock
295
295
295
295
295
Common stock and additional paid-in
capital
2,110
2,099
2,087
2,081
2,073
Retained earnings
4,654
4,498
4,348
4,215
4,111
Accumulated other comprehensive loss
(382
)
(558
)
(558
)
(513
)
(733
)
Total stockholders' equity
6,677
6,334
6,172
6,078
5,746
Total liabilities and stockholders'
equity
$
80,080
$
80,581
$
76,989
$
70,862
$
70,891
Western Alliance Bancorporation and
Subsidiaries
Changes in the Allowance For Credit
Losses on Loans
Unaudited
Three Months Ended
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(in millions)
Allowance for loan losses
Balance, beginning of period
$
351.8
$
340.3
$
336.7
$
327.4
$
321.1
Provision for credit losses (1)
31.4
34.3
13.4
17.8
14.3
Recoveries of loans previously
charged-off:
Commercial and industrial
0.5
0.1
0.4
0.7
0.4
Commercial real estate - non-owner
occupied
0.7
—
—
—
—
Commercial real estate - owner
occupied
—
—
—
0.1
—
Construction and land development
—
—
—
—
—
Residential real estate
—
—
—
—
0.1
Consumer
—
—
—
—
—
Total recoveries
1.2
0.1
0.4
0.8
0.5
Loans charged-off:
Commercial and industrial
4.3
5.3
2.3
9.3
5.5
Commercial real estate - non-owner
occupied
21.7
17.6
7.9
—
3.0
Commercial real estate - owner
occupied
0.3
—
—
—
—
Construction and land development
1.5
—
—
—
—
Residential real estate
—
—
—
—
—
Consumer
—
—
—
—
—
Total loans charged-off
27.8
22.9
10.2
9.3
8.5
Net loan charge-offs
26.6
22.8
9.8
8.5
8.0
Balance, end of period
$
356.6
$
351.8
$
340.3
$
336.7
$
327.4
Allowance for unfunded loan
commitments
Balance, beginning of period
$
35.9
$
33.1
$
31.6
$
37.9
$
41.1
Provision for (recovery of) credit losses
(1)
1.7
2.8
1.5
(6.3
)
(3.2
)
Balance, end of period (2)
$
37.6
$
35.9
$
33.1
$
31.6
$
37.9
Components of the allowance for credit
losses on loans
Allowance for loan losses
$
356.6
$
351.8
$
340.3
$
336.7
$
327.4
Allowance for unfunded loan
commitments
37.6
35.9
33.1
31.6
37.9
Total allowance for credit losses on
loans
$
394.2
$
387.7
$
373.4
$
368.3
$
365.3
Net charge-offs to average loans -
annualized
0.20
%
0.18
%
0.08
%
0.07
%
0.07
%
Allowance ratios
Allowance for loan losses to funded HFI
loans (3)
0.67
%
0.67
%
0.67
%
0.67
%
0.66
%
Allowance for credit losses to funded HFI
loans (3)
0.74
0.74
0.74
0.73
0.74
Allowance for loan losses to nonaccrual
HFI loans
102
88
85
123
138
Allowance for credit losses to nonaccrual
HFI loans
113
97
94
135
154
(1)
The above tables reflect the provision for
credit losses on funded and unfunded loans. There was a $0.4
million provision release on AFS investment securities and a $0.9
million provision for credit losses on HTM investment securities
for the three months ended September 30, 2024. The allowance for
credit losses on AFS and HTM investment securities totaled $0.4
million and $9.6 million, respectively, as of September 30,
2024.
(2)
The allowance for unfunded loan
commitments is included as part of accrued interest payable and
other liabilities on the balance sheet.
(3)
Ratio includes an allowance for
credit losses of $11.8 million as of September 30, 2024 related to
a pool of loans covered under three separate credit linked note
transactions.
Western Alliance Bancorporation and
Subsidiaries
Asset Quality Metrics
Unaudited
Three Months Ended
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(in millions)
Nonaccrual loans and repossessed
assets
Nonaccrual loans
$
349
$
401
$
399
$
273
$
237
Nonaccrual loans to funded HFI loans
0.65
%
0.76
%
0.79
%
0.54
%
0.48
%
Repossessed assets
$
8
$
8
$
8
$
8
$
8
Nonaccrual loans and repossessed assets to
total assets
0.45
%
0.51
%
0.53
%
0.40
%
0.35
%
Loans Past Due
Loans past due 90 days, still accruing
(1)
$
4
$
—
$
6
$
42
$
—
Loans past due 90 days, still accruing to
funded HFI loans
0.01
%
—
%
0.01
%
0.08
%
—
%
Loans past due 30 to 89 days, still
accruing (2)
$
110
$
83
$
117
$
164
$
189
Loans past due 30 to 89 days, still
accruing to funded HFI loans
0.21
%
0.16
%
0.23
%
0.33
%
0.38
%
Other credit quality metrics
Special mention loans
$
502
$
532
$
394
$
641
$
668
Special mention loans to funded HFI
loans
0.94
%
1.01
%
0.78
%
1.27
%
1.35
%
Classified loans on accrual
$
479
$
328
$
361
$
379
$
381
Classified loans on accrual to funded HFI
loans
0.90
%
0.63
%
0.71
%
0.75
%
0.77
%
Classified assets
$
838
$
748
$
781
$
673
$
639
Classified assets to total assets
1.05
%
0.93
%
1.01
%
0.95
%
0.90
%
(1)
Excludes government guaranteed residential
mortgage loans of $313 million, $330 million, $349 million, $399
million, and $439 million as of each respective date in the table
above.
(2)
Excludes government guaranteed residential
mortgage loans of $203 million, $221 million, $224 million, $279
million, and $261 million as of each respective date in the table
above.
Western Alliance Bancorporation and
Subsidiaries
Analysis of Average Balances, Yields
and Rates
Unaudited
Three Months Ended
September 30, 2024
June 30, 2024
Average
Balance
Interest
Average Yield /
Cost
Average
Balance
Interest
Average Yield /
Cost
($ in millions)
Interest earning assets
Loans HFS
$
4,288
$
66.9
6.21
%
$
2,860
$
43.0
6.05
%
Loans held for investment:
Commercial and industrial
21,982
392.0
7.15
19,913
370.1
7.54
CRE - non-owner occupied
9,689
190.4
7.83
9,680
185.0
7.69
CRE - owner occupied
1,833
28.2
6.23
1,865
28.5
6.24
Construction and land development
4,757
110.7
9.26
4,740
112.3
9.53
Residential real estate
14,441
156.1
4.30
14,531
157.0
4.35
Consumer
53
1.0
7.15
48
0.8
6.94
Total HFI loans (1), (2), (3)
52,755
878.4
6.65
50,777
853.7
6.79
Investment securities:
Taxable
14,321
173.4
4.82
14,029
166.5
4.77
Tax-exempt
2,225
23.7
5.33
2,221
24.0
5.45
Total investment securities (1)
16,546
197.1
4.89
16,250
190.5
4.87
Cash and other
4,206
57.6
5.44
3,983
60.3
6.09
Total interest earning assets
77,795
1,200.0
6.19
73,870
1,147.5
6.30
Non-interest earning assets
Cash and due from banks
278
294
Allowance for credit losses
(366
)
(350
)
Bank owned life insurance
973
187
Other assets
4,409
4,554
Total assets
$
83,089
$
78,555
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing demand accounts
$
16,456
$
126.2
3.05
%
$
17,276
$
131.2
3.05
%
Savings and money market
18,092
166.3
3.66
16,579
146.2
3.55
Certificates of deposit
10,134
129.6
5.09
10,427
132.9
5.12
Total interest-bearing deposits
44,682
422.1
3.76
44,282
410.3
3.73
Short-term borrowings
4,214
57.8
5.46
4,165
58.9
5.69
Long-term debt
569
13.7
9.57
437
12.1
11.19
Qualifying debt
897
9.5
4.23
896
9.6
4.28
Total interest-bearing
liabilities
50,362
503.1
3.97
49,780
490.9
3.97
Interest cost of funding earning
assets
2.58
2.67
Non-interest-bearing
liabilities
Non-interest-bearing deposits
24,638
20,996
Other liabilities
1,457
1,449
Stockholders’ equity
6,632
6,330
Total liabilities and stockholders'
equity
$
83,089
$
78,555
Net interest income and margin (4)
$
696.9
3.61
%
$
656.6
3.63
%
(1)
Yields on loans and securities have been
adjusted to a tax equivalent basis. The tax equivalent adjustment
was $10.0 million and $9.9 million for the three months ended
September 30, 2024 and June 30, 2024, respectively.
(2)
Included in the yield computation are net
loan fees of $21.7 million and $32.1 million for the three months
ended September 30, 2024 and June 30, 2024, respectively.
(3)
Includes non-accrual loans.
(4)
Net interest margin is computed by
dividing net interest income by total average earning assets,
annualized on an actual/actual basis.
Western Alliance Bancorporation and
Subsidiaries
Analysis of Average Balances, Yields
and Rates
Unaudited
Three Months Ended
September 30, 2024
September 30, 2023
Average
Balance
Interest
Average Yield /
Cost
Average
Balance
Interest
Average Yield /
Cost
($ in millions)
Interest earning assets
Loans held for sale
$
4,288
$
66.9
6.21
%
$
3,069
$
47.3
6.11
%
Loans HFI:
Commercial and industrial
21,982
392.0
7.15
16,855
324.3
7.70
CRE - non-owner-occupied
9,689
190.4
7.83
9,950
196.1
7.83
CRE - owner-occupied
1,833
28.2
6.23
1,790
26.4
5.97
Construction and land development
4,757
110.7
9.26
4,545
110.3
9.63
Residential real estate
14,441
156.1
4.30
14,914
155.0
4.12
Consumer
53
1.0
7.15
73
1.4
7.43
Total loans HFI (1), (2), (3)
52,755
878.4
6.65
48,127
813.5
6.73
Investment securities:
Taxable
14,321
173.4
4.82
8,272
101.1
4.85
Tax-exempt
2,225
23.7
5.33
2,103
21.7
5.12
Total investment securities (1)
16,546
197.1
4.89
10,375
122.8
4.91
Cash and other
4,206
57.6
5.44
2,911
43.0
5.87
Total interest earning assets
77,795
1,200.0
6.19
64,482
1,026.6
6.37
Non-interest earning assets
Cash and due from banks
278
279
Allowance for credit losses
(366
)
(334
)
Bank owned life insurance
973
184
Other assets
4,409
4,513
Total assets
$
83,089
$
69,124
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing demand accounts
$
16,456
$
126.2
3.05
%
$
12,947
$
98.9
3.03
%
Savings and money market accounts
18,092
166.3
3.66
13,832
106.3
3.05
Certificates of deposit
10,134
129.6
5.09
9,125
111.0
4.83
Total interest-bearing deposits
44,682
422.1
3.76
35,904
316.2
3.49
Short-term borrowings
4,214
57.8
5.46
6,260
97.2
6.16
Long-term debt
569
13.7
9.57
764
16.7
8.68
Qualifying debt
897
9.5
4.23
888
9.5
4.26
Total interest-bearing
liabilities
50,362
503.1
3.97
43,816
439.6
3.98
Interest cost of funding earning
assets
2.58
2.70
Non-interest-bearing
liabilities
Non-interest-bearing deposits
24,638
18,402
Other liabilities
1,457
1,052
Stockholders’ equity
6,632
5,854
Total liabilities and stockholders'
equity
$
83,089
$
69,124
Net interest income and margin (4)
$
696.9
3.61
%
$
587.0
3.67
%
(1)
Yields on loans and securities have been
adjusted to a tax equivalent basis. The tax equivalent adjustment
was $10.0 million and $8.9 million for the three months ended
September 30, 2024 and 2023, respectively.
(2)
Included in the yield computation are net
loan fees of $21.7 million and $28.0 million for the three months
ended September 30, 2024 and 2023, respectively.
(3)
Includes non-accrual loans.
(4)
Net interest margin is computed by
dividing net interest income by total average earning assets,
annualized on an actual/actual basis.
Western Alliance Bancorporation and
Subsidiaries
Analysis of Average Balances, Yields
and Rates
Unaudited
Nine Months Ended
September 30, 2024
September 30, 2023
Average
Balance
Interest
Average Yield /
Cost
Average
Balance
Interest
Average Yield /
Cost
($ in millions)
Interest earning assets
Loans HFS
$
3,192
$
149.1
6.24
%
$
3,858
$
183.8
6.37
%
Loans HFI:
Commercial and industrial
20,220
1,107.8
7.38
17,669
994.7
7.59
CRE - non-owner occupied
9,613
560.6
7.80
9,743
546.2
7.50
CRE - owner occupied
1,835
83.5
6.18
1,805
76.2
5.76
Construction and land development
4,806
340.0
9.45
4,399
307.1
9.34
Residential real estate
14,565
470.0
4.31
15,250
438.8
3.85
Consumer
54
2.9
7.14
73
3.9
7.14
Total loans HFI (1), (2), (3)
51,093
2,564.8
6.74
48,939
2,366.9
6.49
Investment securities:
Taxable
13,027
461.0
4.73
7,609
267.7
4.70
Tax-exempt
2,217
70.6
5.34
2,094
63.6
5.08
Total investment securities (1)
15,244
531.6
4.82
9,703
331.3
4.79
Cash and other
3,716
157.0
5.64
2,941
114.3
5.20
Total interest earning assets
73,245
3,402.5
6.26
65,441
2,996.3
6.18
Non-interest earning assets
Cash and due from banks
285
268
Allowance for credit losses
(355
)
(321
)
Bank owned life insurance
451
183
Other assets
4,501
4,600
Total assets
$
78,127
$
70,171
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing demand accounts
$
16,693
$
379.4
3.04
%
$
11,800
$
247.4
2.80
%
Savings and money market accounts
16,644
442.4
3.55
15,006
308.9
2.75
Certificates of deposit
10,230
391.2
5.11
7,437
242.6
4.36
Total interest-bearing deposits
43,567
1,213.0
3.72
34,243
798.9
3.12
Short-term borrowings
4,032
170.4
5.65
8,578
355.2
5.54
Long-term debt
483
38.1
10.51
953
66.7
9.36
Qualifying debt
896
28.6
4.26
892
28.3
4.24
Total interest-bearing
liabilities
48,978
1,450.1
3.95
44,666
1,249.1
3.74
Interest cost of funding earning
assets
2.65
2.56
Non-interest-bearing
liabilities
Non-interest-bearing deposits
21,284
18,534
Other liabilities
1,481
1,272
Stockholders’ equity
6,384
5,699
Total liabilities and stockholders'
equity
$
78,127
$
70,171
Net interest income and margin (4)
$
1,952.4
3.61
%
$
1,747.2
3.62
%
(1)
Yields on loans and securities have been
adjusted to a tax equivalent basis. The tax equivalent adjustment
was $29.5 million and $26.4 million for the nine months ended
September 30, 2024 and 2023, respectively.
(2)
Included in the yield computation are net
loan fees of $86.9 million and $100.4 million for the nine months
ended September 30, 2024 and 2023, respectively.
(3)
Includes non-accrual loans.
(4)
Net interest margin is computed by
dividing net interest income by total average earning assets,
annualized on an actual/actual basis.
Western Alliance Bancorporation and
Subsidiaries
Reconciliation of Non-GAAP Financial
Measures
Unaudited
Pre-Provision Net Revenue by
Quarter:
Three Months Ended
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(in millions)
Net interest income
$
696.9
$
656.6
$
598.9
$
591.7
$
587.0
Total non-interest income
126.2
115.2
129.9
90.5
129.2
Net revenue
$
823.1
$
771.8
$
728.8
$
682.2
$
716.2
Total non-interest expense
537.4
486.8
481.8
461.9
426.2
Pre-provision net revenue (1)
$
285.7
$
285.0
$
247.0
$
220.3
$
290.0
Adjusted for:
Provision for credit losses
33.6
37.1
15.2
9.3
12.1
Income tax expense
52.3
54.3
54.4
63.1
61.3
Net income
$
199.8
$
193.6
$
177.4
$
147.9
$
216.6
Efficiency Ratio (Tax Equivalent Basis)
by Quarter:
Three Months Ended
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(dollars in millions)
Total non-interest expense
$
537.4
$
486.8
$
481.8
$
461.9
$
426.2
Less: Deposit costs
208.0
173.7
137.0
131.0
127.8
Total non-interest expense, excluding
deposit costs
329.4
313.1
344.8
330.9
298.4
Divided by:
Total net interest income
696.9
656.6
598.9
591.7
587.0
Plus:
Tax equivalent interest adjustment
10.0
9.9
9.6
9.1
8.9
Total non-interest income
126.2
115.2
129.9
90.5
129.2
Less: Deposit costs
208.0
173.7
137.0
131.0
127.8
$
625.1
$
608.0
$
601.4
$
560.3
$
597.3
Efficiency ratio (2)
64.5
%
62.3
%
65.2
%
66.8
%
58.8
%
Efficiency ratio, adjusted for deposit
costs (2)
52.7
%
51.5
%
57.3
%
59.1
%
50.0
%
Tangible Common Equity:
Sep 30, 2024
Jun 30, 2024
Mar 31, 2024
Dec 31, 2023
Sep 30, 2023
(dollars and shares in millions,
except per share data)
Total stockholders' equity
$
6,677
$
6,334
$
6,172
$
6,078
$
5,746
Less:
Goodwill and intangible assets
661
664
666
669
672
Preferred stock
295
295
295
295
295
Total tangible common equity
5,721
5,375
5,211
5,114
4,779
Plus: deferred tax - attributed to
intangible assets
2
2
2
2
2
Total tangible common equity, net of
tax
$
5,723
$
5,377
$
5,213
$
5,116
$
4,781
Total assets
$
80,080
$
80,581
$
76,989
$
70,862
$
70,891
Less: goodwill and intangible assets,
net
661
664
666
669
672
Tangible assets
79,419
79,917
76,323
70,193
70,219
Plus: deferred tax - attributed to
intangible assets
2
2
2
2
2
Total tangible assets, net of
tax
$
79,421
$
79,919
$
76,325
$
70,195
$
70,221
Tangible common equity ratio (3)
7.2
%
6.7
%
6.8
%
7.3
%
6.8
%
Common shares outstanding
110.1
110.2
110.2
109.5
109.5
Tangible book value per share, net of tax
(3)
$
51.98
$
48.79
$
47.30
$
46.72
$
43.66
Non-GAAP Financial Measures
Footnotes
(1)
We believe this non-GAAP measurement is a
key indicator of the earnings power of the Company.
(2)
We believe this non-GAAP ratio provides a
useful metric to measure the efficiency of the Company.
(3)
We believe this non-GAAP metric provides
an important metric with which to analyze and evaluate the
financial condition and capital strength of the Company.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241016746260/en/
Investors: Miles Pondelik, 602-346-7462 Email:
MPondelik@westernalliancebank.com
Media: Stephanie Whitlow, 480-998-6547 Email:
SWhitlow@westernalliancebank.com
Western Alliance Bancorp... (NYSE:WAL)
Historical Stock Chart
From Oct 2024 to Nov 2024
Western Alliance Bancorp... (NYSE:WAL)
Historical Stock Chart
From Nov 2023 to Nov 2024
