(State of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) | (Zip Code) |
Class | Trading Symbol | Name of Exchange on Which Registered | ||
Exhibit Number | Description | ||
July 29, 2020 | |||
July 29, 2020 |
Dated: | BANKUNITED, INC. | ||
/s/ Leslie N. Lunak | |||
Name: | Leslie N. Lunak | ||
Title: | Chief Financial Officer |
Exhibit Number | Description | ||
July 29, 2020 | |||
July 29, 2020 |
• | Pre-tax, pre-provision net revenue ("PPNR") improved by $37.3 million, or 44%, to $122.3 million for the quarter ended June 30, 2020 compared to $85.0 million for the immediately preceding quarter ended March 31, 2020 and by $16.2 million, compared to $106.1 million for the quarter ended June 30, 2019. Growth in PPNR for the quarter ended June 30, 2020 compared to the immediately preceding quarter resulted from (i) an increase of $9.8 million in net interest income; (ii) a $15.1 million increase in non-interest income; and (iii) a decrease of $12.5 million in non-interest expense. For the six months ended June 30, 2020 and 2019, PPNR was $207.3 million and $206.6 million, respectively. |
• | The net interest margin, calculated on a tax-equivalent basis, increased to 2.39% for the quarter ended June 30, 2020 from 2.35% for the immediately preceding quarter. The yield on interest earnings assets declined by 0.44% while the cost of interest bearing liabilities declined by 0.60% for the quarter ended June 30, 2020 compared to the quarter ended March 31, 2020. The net interest margin was 2.52% for the quarter ended June 30, 2019. |
• | The average cost of total deposits declined by 0.56% to 0.80% for the quarter ended June 30, 2020, from 1.36% for the immediately preceding quarter ended March 31, 2020. The cost of total deposits was 1.70% for the quarter ended June 30, 2019. On a spot basis, the average annual percentage yield ("APY") on total deposits declined to 0.65% at June 30, 2020 from 1.12% at March 31, 2020 and 1.42% at December 31, 2019. |
• | The provision for credit losses totaled $25.4 million for the quarter ended June 30, 2020 compared to $125.4 million for the immediately preceding quarter ended March 31, 2020. The provision for credit losses was $150.8 million for the six months ended June 30, 2020. For the quarter and six months ended June 30, 2019, the Company recorded a provision for (recovery of) loan losses, under the incurred loss model, of $(2.7) million and $7.5 million, respectively. |
• | Non-interest bearing demand deposits grew by $1.3 billion, or 28%, for the quarter ended June 30, 2020, to 23% of total deposits compared to 18% of total deposits at March 31, 2020. Total deposits increased by $1.1 billion during the quarter ended June 30, 2020. Average non-interest bearing demand deposits increased by $944.5 million for the quarter ended June 30, 2020 compared to the immediately preceding quarter, and by $1.4 billion compared to the quarter ended June 30, 2019. Growth in non-interest bearing demand deposits for the quarter ended June 30, 2020 was positively impacted by proceeds from Paycheck Protection Program ("PPP") loans. |
• | Loans and leases, including operating lease equipment, grew by $656 million for the quarter ended June 30, 2020. Loan and lease growth for the quarter ended June 30, 2020 included growth of $827 million in PPP loans and $308 |
• | The net unrealized loss on investment securities available for sale improved to $2.6 million at June 30, 2020 from $249.8 million at March 31, 2020, in response to both declines in market rates and tightening spreads. |
• | Stockholders' equity increased by $238.9 million during the quarter ended June 30, 2020 to $2.8 billion. The increase was driven by the recovery of $180.6 million in accumulated other comprehensive income related to the reduction in unrealized losses on investment securities available for sale and by the retention of earnings. At June 30, 2020, book value per common share and tangible book value per common share were $29.81 and $28.97, respectively. |
• | During the quarter ended June 30, 2020, the Company completed an underwritten public offering of $300 million aggregate principal amount of its 5.125% subordinated notes, augmenting Tier 2 capital. |
June 30, 2020 | December 31, 2019 | Required to be Considered Well Capitalized | ||||||||||||
BankUnited, Inc. | BankUnited, N.A. | BankUnited, Inc. | BankUnited, N.A. | |||||||||||
Tier 1 leverage | 8.5 | % | 9.3 | % | 8.9 | % | 9.3 | % | 5.0 | % | ||||
Common Equity Tier 1 ("CET1") risk-based capital | 12.2 | % | 13.4 | % | 12.3 | % | 12.9 | % | 6.5 | % | ||||
Total risk-based capital | 14.3 | % | 14.3 | % | 12.8 | % | 13.4 | % | 10.0 | % |
June 30, 2020 | March 31, 2020 | December 31, 2019 | ||||||||||||||||||
Residential and other consumer loans | $ | 5,577,807 | 23.5 | % | $ | 5,634,823 | 24.4 | % | $ | 5,661,119 | 24.5 | % | ||||||||
Multi-family | 1,893,753 | 7.9 | % | 1,967,578 | 8.5 | % | 2,217,705 | 9.6 | % | |||||||||||
Non-owner occupied commercial real estate | 4,940,531 | 20.7 | % | 4,987,798 | 21.5 | % | 5,030,904 | 21.7 | % | |||||||||||
Construction and land | 246,609 | 1.0 | % | 222,223 | 1.0 | % | 243,925 | 1.1 | % | |||||||||||
Owner occupied commercial real estate | 2,041,346 | 8.6 | % | 2,026,510 | 8.7 | % | 2,062,808 | 8.9 | % | |||||||||||
Commercial and industrial | 4,691,326 | 19.7 | % | 5,008,573 | 21.6 | % | 4,655,349 | 20.1 | % | |||||||||||
PPP | 827,359 | 3.5 | % | — | — | % | — | — | % | |||||||||||
Pinnacle | 1,242,506 | 5.1 | % | 1,187,607 | 5.1 | % | 1,202,430 | 5.2 | % | |||||||||||
Bridge - franchise finance | 623,139 | 2.6 | % | 647,699 | 2.7 | % | 627,482 | 2.6 | % | |||||||||||
Bridge - equipment finance | 589,785 | 2.5 | % | 649,154 | 2.8 | % | 684,794 | 3.0 | % | |||||||||||
Mortgage warehouse lending ("MWL") | 1,160,728 | 4.9 | % | 852,313 | 3.7 | % | 768,472 | 3.3 | % | |||||||||||
$ | 23,834,889 | 100.0 | % | $ | 23,184,278 | 100.0 | % | $ | 23,154,988 | 100.0 | % | |||||||||
Operating lease equipment, net | $ | 689,965 | $ | 684,563 | $ | 698,153 |
June 30, 2020 | |||||||||||||
Amount | % of Total Loans | Amount For Which A Payment Deferral Was Granted | % of Portfolio Segment | ||||||||||
Retail exposure in the CRE portfolio | $ | 1,437,681 | 6.0 | % | $ | 769,025 | 53.5 | % | |||||
Retail exposure in the C&I portfolio (1) | 332,421 | 1.4 | % | 68,299 | 20.5 | % | |||||||
Bridge - franchise finance | 623,139 | 2.6 | % | 459,589 | 73.8 | % | |||||||
Hotel | 620,673 | 2.6 | % | 536,826 | 86.5 | % | |||||||
Airlines and aviation authorities | 163,846 | 0.7 | % | — | — | % | |||||||
Cruise lines | 74,696 | 0.3 | % | — | — | % | |||||||
Energy (2) | 56,310 | 0.2 | % | — | — | % | |||||||
$ | 3,308,766 | 13.8 | % | $ | 1,833,739 | 55.4 | % |
(1) | Includes $222 million of owner-occupied commercial real estate loans. |
(2) | There is also exposure to energy in the operating lease portfolio, primarily railcars, totaling $287 million at June 30, 2020. |
ACL | ACL to Total Loans | ACL to Non-Performing Loans | Net Charge-offs to Average Loans (1) | |||||||||
December 31, 2019 (incurred loss) | $ | 108,671 | 0.47 | % | 53.07 | % | 0.05 | % | ||||
January 1, 2020 (initial date of CECL adoption) | $ | 135,976 | 0.59 | % | 66.4 | % | N/A | |||||
March 31, 2020 (expected loss) | $ | 250,579 | 1.08 | % | 126.41 | % | 0.13 | % | ||||
June 30, 2020 (expected loss) | $ | 266,123 | 1.12 | % | (2) | 130.29 | % | 0.20 | % |
(1) | Annualized for the quarters ended June 30, 2020 and March 31, 2020. |
(2) | ACL to total loans, excluding government insured residential loans, PPP loans and MWL, which carry nominal or no reserves, was 1.27% at June 30, 2020. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Beginning balance | $ | 250,579 | $ | 114,703 | $ | 108,671 | $ | 109,931 | |||||||
Cumulative effect of adoption of CECL | — | — | 27,305 | — | |||||||||||
Balance after adoption of CECL | 250,579 | 114,703 | 135,976 | 109,931 | |||||||||||
Provision (recovery) | 31,584 | (2,747 | ) | 153,449 | 7,534 | ||||||||||
Charge-offs | (19,178 | ) | (1,711 | ) | (26,984 | ) | (7,844 | ) | |||||||
Recoveries | 3,138 | 1,896 | 3,682 | 2,520 | |||||||||||
Ending balance | $ | 266,123 | $ | 112,141 | $ | 266,123 | $ | 112,141 |
• | The most significant factor leading to the increase in the net interest margin for the quarter ended June 30, 2020 compared to the immediately preceding quarter was the decline in the cost of deposits. The average rate on interest bearing deposits decreased to 1.01% for the quarter ended June 30, 2020, from 1.66% for the quarter ended March 31, 2020. This decline reflected initiatives taken to lower rates paid on deposits following actions by the Fed in the fourth quarter of 2019 and first quarter of 2020. We expect the cost of interest bearing deposits to continue to decline; at June 30, 2020, approximately $2.3 billion or 35% of the time deposit portfolio, with an average rate of 1.91%, has not yet repriced since the last Fed rate cut. |
• | The average rate paid on borrowings declined to 1.97% for the quarter ended June 30, 2020, from 2.51% for the quarter ended March 31, 2020, reflecting declines in rates on overnight and short-term FHLB advances as well as the impact of PPPLF borrowings priced at rates lower than the average rate paid by the Company on its borrowings. |
• | The tax-equivalent yield on loans decreased to 3.71% for the quarter ended June 30, 2020, from 4.18% for the quarter ended March 31, 2020. The most significant factor contributing to this decrease was the decline in benchmark interest rates, which impacted the level of prepayments of higher rate loans as well as rates earned on both existing floating rate assets and new production. The addition of lower yielding PPP loans to the balance sheet also contributed to the decline in the yield on loans. |
• | The tax-equivalent yield on investment securities decreased to 2.48% for the quarter ended June 30, 2020 from 2.81% for the quarter ended March 31, 2020. The most significant factor contributing to this decrease was the impact of decreases in benchmark interest rates on both existing floating rate assets and new securities added to the portfolio. |
• | The average rate on interest bearing deposits decreased to 1.01% for the quarter ended June 30, 2020, from 2.04% for the quarter ended June 30, 2019, |
• | The average rate on borrowings declined to 1.97% for the quarter ended June 30, 2020, from 2.62% for the quarter ended June 30, 2019. |
• | The tax-equivalent yield on loans decreased to 3.71% for the quarter ended June 30, 2020, from 4.52% for the quarter ended June 30, 2019. |
• | The tax-equivalent yield on investment securities decreased to 2.48% for the quarter ended June 30, 2020 from 3.61% for the quarter ended June 30, 2019. The most significant factors contributing to this decrease were the decreases in benchmark interest rates impacting new purchases of investments and re-pricing of variable rate securities, and to a lesser extent, increased prepayment speeds. |
• | Employee compensation and benefits decreased by $10.0 million for the quarter ended June 30, 2020 compared to the immediately preceding quarter ended March 31, 2020. Compensation and benefits declined by $8.4 million and $14.7 million, respectively, for the quarter and six months ended June 30, 2020, compared to the corresponding periods in 2019. These decreases reflected reductions in headcount related to our BankUnited 2.0 initiative. Additionally, compensation cost for the quarter ended June 30, 2020 was reduced by (i) lower variable compensation costs, (ii) a decrease in equity based compensation expense related to the impact of a declining stock price on liability-classified awards and (iii) in comparison to the prior quarter, seasonally lower payroll taxes and benefits. |
• | Professional fees decreased by $3.8 million and $8.5 million, respectively, for the quarter and six months ended June 30, 2020, primarily due to the consulting services in 2019 related to our BankUnited 2.0 initiative. |
• | Costs incurred directly related to the implementation of our BankUnited 2.0 initiative during the six months ended June 30, 2020 and 2019 totaled $0.3 million and $12.1 million, respectively. |
• | For both the quarter and six months ended June 30, 2020, non-interest expense included approximately $1.5 million in costs directly related to COVID-19. |
June 30, 2020 | December 31, 2019 | ||||||
ASSETS | |||||||
Cash and due from banks: | |||||||
Non-interest bearing | $ | 10,599 | $ | 7,704 | |||
Interest bearing | 391,632 | 206,969 | |||||
Cash and cash equivalents | 402,231 | 214,673 | |||||
Investment securities (including securities recorded at fair value of $8,683,628 and $7,759,237) | 8,693,628 | 7,769,237 | |||||
Non-marketable equity securities | 233,051 | 253,664 | |||||
Loans held for sale | 2,623 | 37,926 | |||||
Loans | 23,834,889 | 23,154,988 | |||||
Allowance for credit losses | (266,123 | ) | (108,671 | ) | |||
Loans, net | 23,568,766 | 23,046,317 | |||||
Bank owned life insurance | 292,012 | 282,151 | |||||
Operating lease equipment, net | 689,965 | 698,153 | |||||
Goodwill and other intangible assets | 77,652 | 77,674 | |||||
Other assets | 785,971 | 491,498 | |||||
Total assets | $ | 34,745,899 | $ | 32,871,293 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Liabilities: | |||||||
Demand deposits: | |||||||
Non-interest bearing | $ | 5,883,362 | $ | 4,294,824 | |||
Interest bearing | 2,865,944 | 2,130,976 | |||||
Savings and money market | 10,590,315 | 10,621,544 | |||||
Time | 6,730,803 | 7,347,247 | |||||
Total deposits | 26,070,424 | 24,394,591 | |||||
Federal funds purchased | 100,000 | 100,000 | |||||
FHLB and PPPLF borrowings | 4,650,599 | 4,480,501 | |||||
Notes and other borrowings | 722,332 | 429,338 | |||||
Other liabilities | 447,491 | 486,084 | |||||
Total liabilities | 31,990,846 | 29,890,514 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, par value $0.01 per share, 400,000,000 shares authorized; 92,420,278 and 95,128,231 shares issued and outstanding | 924 | 951 | |||||
Paid-in capital | 991,509 | 1,083,920 | |||||
Retained earnings | 1,905,639 | 1,927,735 | |||||
Accumulated other comprehensive loss | (143,019 | ) | (31,827 | ) | |||
Total stockholders' equity | 2,755,053 | 2,980,779 | |||||
Total liabilities and stockholders' equity | $ | 34,745,899 | $ | 32,871,293 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Interest income: | |||||||||||||||
Loans | $ | 213,938 | $ | 249,364 | $ | 448,297 | $ | 489,996 | |||||||
Investment securities | 50,932 | 72,796 | 106,992 | 149,141 | |||||||||||
Other | 2,908 | 5,069 | 6,628 | 9,921 | |||||||||||
Total interest income | 267,778 | 327,229 | 561,917 | 649,058 | |||||||||||
Interest expense: | |||||||||||||||
Deposits | 50,187 | 99,987 | 133,009 | 197,408 | |||||||||||
Borrowings | 27,254 | 36,359 | 57,995 | 69,866 | |||||||||||
Total interest expense | 77,441 | 136,346 | 191,004 | 267,274 | |||||||||||
Net interest income before provision for credit losses | 190,337 | 190,883 | 370,913 | 381,784 | |||||||||||
Provision for (recovery of) credit losses | 25,414 | (2,747 | ) | 150,842 | 7,534 | ||||||||||
Net interest income after provision for credit losses | 164,923 | 193,630 | 220,071 | 374,250 | |||||||||||
Non-interest income: | |||||||||||||||
Deposit service charges and fees | 3,701 | 4,290 | 7,887 | 8,120 | |||||||||||
Gain on sale of loans, net | 4,326 | 2,121 | 7,792 | 5,057 | |||||||||||
Gain on investment securities, net | 6,836 | 4,116 | 3,383 | 9,901 | |||||||||||
Lease financing | 16,150 | 17,005 | 31,631 | 34,191 | |||||||||||
Other non-interest income | 7,338 | 7,805 | 10,956 | 14,323 | |||||||||||
Total non-interest income | 38,351 | 35,337 | 61,649 | 71,592 | |||||||||||
Non-interest expense: | |||||||||||||||
Employee compensation and benefits | 48,877 | 57,251 | 107,764 | 122,484 | |||||||||||
Occupancy and equipment | 11,901 | 13,991 | 24,270 | 27,157 | |||||||||||
Deposit insurance expense | 4,806 | 5,027 | 9,209 | 9,068 | |||||||||||
Professional fees | 3,131 | 6,937 | 6,335 | 14,808 | |||||||||||
Technology and telecommunications | 14,025 | 12,013 | 26,621 | 23,181 | |||||||||||
Depreciation of operating lease equipment | 12,219 | 11,489 | 24,822 | 23,301 | |||||||||||
Other non-interest expense | 11,411 | 13,377 | 26,217 | 26,776 | |||||||||||
Total non-interest expense | 106,370 | 120,085 | 225,238 | 246,775 | |||||||||||
Income before income taxes | 96,904 | 108,882 | 56,482 | 199,067 | |||||||||||
Provision for income taxes | 20,396 | 27,431 | 10,925 | 51,644 | |||||||||||
Net income | $ | 76,508 | $ | 81,451 | $ | 45,557 | $ | 147,423 | |||||||
Earnings per common share, basic | $ | 0.80 | $ | 0.81 | $ | 0.47 | $ | 1.46 | |||||||
Earnings per common share, diluted | $ | 0.80 | $ | 0.81 | $ | 0.47 | $ | 1.45 |
Three Months Ended June 30, | ||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||
Average Balance | Interest (1)(2) | Yield/ Rate (1)(2) | Average Balance | Interest (1)(2) | Yield/ Rate (1)(2) | |||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest earning assets: | ||||||||||||||||||||||
Loans | $ | 23,534,684 | $ | 217,691 | 3.71 | % | $ | 22,505,138 | $ | 253,766 | 4.52 | % | ||||||||||
Investment securities (3) | 8,325,217 | 51,684 | 2.48 | % | 8,187,518 | 73,867 | 3.61 | % | ||||||||||||||
Other interest earning assets | 765,848 | 2,908 | 1.53 | % | 525,563 | 5,069 | 3.87 | % | ||||||||||||||
Total interest earning assets | 32,625,749 | 272,283 | 3.35 | % | 31,218,219 | 332,702 | 4.27 | % | ||||||||||||||
Allowance for credit losses | (254,396 | ) | (117,206 | ) | ||||||||||||||||||
Non-interest earning assets | 1,976,398 | 1,589,286 | ||||||||||||||||||||
Total assets | $ | 34,347,751 | $ | 32,690,299 | ||||||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||||||
Interest bearing liabilities: | ||||||||||||||||||||||
Interest bearing demand deposits | $ | 2,448,545 | 4,722 | 0.78 | % | $ | 1,773,912 | 6,225 | 1.41 | % | ||||||||||||
Savings and money market deposits | 10,450,310 | 17,447 | 0.67 | % | 10,924,580 | 52,191 | 1.92 | % | ||||||||||||||
Time deposits | 7,096,097 | 28,018 | 1.59 | % | 6,944,862 | 41,571 | 2.40 | % | ||||||||||||||
Total interest bearing deposits | 19,994,952 | 50,187 | 1.01 | % | 19,643,354 | 99,987 | 2.04 | % | ||||||||||||||
Short term borrowings | 119,835 | 32 | 0.11 | % | 127,242 | 771 | 2.42 | % | ||||||||||||||
FHLB and PPPLF borrowings | 4,961,376 | 21,054 | 1.71 | % | 5,028,418 | 30,263 | 2.41 | % | ||||||||||||||
Notes and other borrowings | 493,278 | 6,168 | 5.00 | % | 405,726 | 5,325 | 5.25 | % | ||||||||||||||
Total interest bearing liabilities | 25,569,441 | 77,441 | 1.22 | % | 25,204,740 | 136,346 | 2.17 | % | ||||||||||||||
Non-interest bearing demand deposits | 5,313,009 | 3,932,716 | ||||||||||||||||||||
Other non-interest bearing liabilities | 820,439 | 601,703 | ||||||||||||||||||||
Total liabilities | 31,702,889 | 29,739,159 | ||||||||||||||||||||
Stockholders' equity | 2,644,862 | 2,951,140 | ||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 34,347,751 | $ | 32,690,299 | ||||||||||||||||||
Net interest income | $ | 194,842 | $ | 196,356 | ||||||||||||||||||
Interest rate spread | 2.13 | % | 2.10 | % | ||||||||||||||||||
Net interest margin | 2.39 | % | 2.52 | % |
(1) | On a tax-equivalent basis where applicable |
(2) | Annualized |
(3) | At fair value except for securities held to maturity |
Six Months Ended June 30, | ||||||||||||||||||||||
2020 | 2019 | |||||||||||||||||||||
Average Balance | Interest (1)(2) | Yield/ Rate (1)(2) | Average Balance | Interest (1)(2) | Yield/ Rate (1)(2) | |||||||||||||||||
Assets: | ||||||||||||||||||||||
Interest earning assets: | ||||||||||||||||||||||
Loans | $ | 23,192,374 | $ | 455,799 | 3.94 | % | $ | 22,241,262 | $ | 498,776 | 4.51 | % | ||||||||||
Investment securities (3) | 8,216,433 | 108,635 | 2.64 | % | 8,353,116 | 151,474 | 3.63 | % | ||||||||||||||
Other interest earning assets | 706,238 | 6,628 | 1.89 | % | 510,933 | 9,921 | 3.91 | % | ||||||||||||||
Total interest earning assets | 32,115,045 | 571,062 | 3.57 | % | 31,105,311 | 660,171 | 4.26 | % | ||||||||||||||
Allowance for credit losses | (196,619 | ) | (114,157 | ) | ||||||||||||||||||
Non-interest earning assets | 1,863,074 | 1,596,565 | ||||||||||||||||||||
Total assets | $ | 33,781,500 | $ | 32,587,719 | ||||||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||||||
Interest bearing liabilities: | ||||||||||||||||||||||
Interest bearing demand deposits | $ | 2,311,086 | 11,681 | 1.02 | % | $ | 1,738,393 | 11,864 | 1.38 | % | ||||||||||||
Savings and money market deposits | 10,431,256 | 55,203 | 1.06 | % | 11,187,818 | 105,008 | 1.89 | % | ||||||||||||||
Time deposits | 7,303,083 | 66,125 | 1.82 | % | 6,926,041 | 80,536 | 2.34 | % | ||||||||||||||
Total interest bearing deposits | 20,045,425 | 133,009 | 1.33 | % | 19,852,252 | 197,408 | 2.01 | % | ||||||||||||||
Short term borrowings | 106,951 | 399 | 0.75 | % | 132,282 | 1,596 | 2.41 | % | ||||||||||||||
FHLB and PPPLF borrowings | 4,688,102 | 46,138 | 1.98 | % | 4,845,337 | 57,637 | 2.40 | % | ||||||||||||||
Notes and other borrowings | 461,188 | 11,458 | 4.97 | % | 405,547 | 10,633 | 5.24 | % | ||||||||||||||
Total interest bearing liabilities | 25,301,666 | 191,004 | 1.52 | % | 25,235,418 | 267,274 | 2.13 | % | ||||||||||||||
Non-interest bearing demand deposits | 4,840,781 | 3,769,828 | ||||||||||||||||||||
Other non-interest bearing liabilities | 784,770 | 629,123 | ||||||||||||||||||||
Total liabilities | 30,927,217 | 29,634,369 | ||||||||||||||||||||
Stockholders' equity | 2,854,283 | 2,953,350 | ||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 33,781,500 | $ | 32,587,719 | ||||||||||||||||||
Net interest income | $ | 380,058 | $ | 392,897 | ||||||||||||||||||
Interest rate spread | 2.05 | % | 2.13 | % | ||||||||||||||||||
Net interest margin | 2.37 | % | 2.53 | % |
(1) | On a tax-equivalent basis where applicable |
(2) | Annualized |
(3) | At fair value except for securities held to maturity |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
c | 2020 | 2019 | 2020 | 2019 | |||||||||||
Basic earnings per common share: | |||||||||||||||
Numerator: | |||||||||||||||
Net income | $ | 76,508 | $ | 81,451 | $ | 45,557 | $ | 147,423 | |||||||
Distributed and undistributed earnings allocated to participating securities | (3,353 | ) | (3,382 | ) | (1,939 | ) | (6,074 | ) | |||||||
Income allocated to common stockholders for basic earnings per common share | $ | 73,155 | $ | 78,069 | $ | 43,618 | $ | 141,349 | |||||||
Denominator: | |||||||||||||||
Weighted average common shares outstanding | 92,409,949 | 97,451,019 | 93,177,243 | 98,150,014 | |||||||||||
Less average unvested stock awards | (1,207,798 | ) | (1,174,339 | ) | (1,154,589 | ) | (1,173,137 | ) | |||||||
Weighted average shares for basic earnings per common share | 91,202,151 | 96,276,680 | 92,022,654 | 96,976,877 | |||||||||||
Basic earnings per common share | $ | 0.80 | $ | 0.81 | $ | 0.47 | $ | 1.46 | |||||||
Diluted earnings per common share: | |||||||||||||||
Numerator: | |||||||||||||||
Income allocated to common stockholders for basic earnings per common share | $ | 73,155 | $ | 78,069 | $ | 43,618 | $ | 141,349 | |||||||
Adjustment for earnings reallocated from participating securities | — | 9 | — | 13 | |||||||||||
Income used in calculating diluted earnings per common share | $ | 73,155 | $ | 78,078 | $ | 43,618 | $ | 141,362 | |||||||
Denominator: | |||||||||||||||
Weighted average shares for basic earnings per common share | 91,202,151 | 96,276,680 | 92,022,654 | 96,976,877 | |||||||||||
Dilutive effect of stock options and certain shared-based awards | 705 | 345,899 | 126,858 | 313,821 | |||||||||||
Weighted average shares for diluted earnings per common share | 91,202,856 | 96,622,579 | 92,149,512 | 97,290,698 | |||||||||||
Diluted earnings per common share | $ | 0.80 | $ | 0.81 | $ | 0.47 | $ | 1.45 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||
Financial ratios (4) | |||||||||||
Return on average assets | 0.90 | % | 1.00 | % | 0.27 | % | 0.91 | % | |||
Return on average stockholders’ equity | 11.6 | % | 11.1 | % | 3.2 | % | 10.1 | % | |||
Net interest margin (3) | 2.39 | % | 2.52 | % | 2.37 | % | 2.53 | % |
June 30, 2020 | December 31, 2019 | ||||
Asset quality ratios | |||||
Non-performing loans to total loans (1)(5) | 0.86 | % | 0.88 | % | |
Non-performing assets to total assets (2) (5) | 0.60 | % | 0.63 | % | |
Allowance for credit losses to total loans | 1.12 | % | 0.47 | % | |
Allowance for credit losses to non-performing loans (1) (5) | 130.29 | % | 53.07 | % | |
Net charge-offs to average loans (4) | 0.20 | % | 0.05 | % |
(1) | We define non-performing loans to include non-accrual loans and loans other than purchase credit deteriorated and government insured residential loans that are past due 90 days or more and still accruing. Contractually delinquent purchase credit deteriorated and government insured residential loans on which interest continues to be accrued are excluded from non-performing loans. |
(2) | Non-performing assets include non-performing loans, OREO and other repossessed assets. |
(3) | On a tax-equivalent basis. |
(4) | Annualized for the three and six month periods. |
(5) | Non-performing loans and assets include the guaranteed portion of non-accrual SBA loans totaling $45.7 million or 0.19% of total loans and 0.13% of total assets, at June 30, 2020; and $45.7 million or 0.20% of total loans and 0.14% of total assets, at December 31, 2019. |
Three Months Ended June 30, | Three Months Ended March 31, | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2020 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||
Income (loss) before income taxes (GAAP) | $ | 96,904 | $ | (40,422 | ) | $ | 108,882 | $ | 56,482 | $ | 199,067 | ||||||||
Plus: Provision for (recovery of) credit losses | 25,414 | 125,428 | (2,747 | ) | 150,842 | 7,534 | |||||||||||||
PPNR (non-GAAP) | $ | 122,318 | $ | 85,006 | $ | 106,135 | $ | 207,324 | $ | 206,601 |
Total loans (GAAP) | $ | 23,834,889 | |
Less: Government insured residential loans | 826,238 | ||
Less: PPP loans | 827,359 | ||
Less: MWL | 1,160,728 | ||
Total loans, excluding government insured residential loans, PPP loans and MWL (non-GAAP) | $ | 21,020,564 | |
ACL | $ | 266,123 | |
ACL to total loans (GAAP) | 1.12 | % | |
ACL to total loans, excluding government insured residential loans, PPP loans and MWL (non-GAAP) | 1.27 | % |
Total stockholders’ equity | $ | 2,755,053 | |
Less: goodwill and other intangible assets | 77,652 | ||
Tangible stockholders’ equity | $ | 2,677,401 | |
Common shares issued and outstanding | 92,420,278 | ||
Book value per common share | $ | 29.81 | |
Tangible book value per common share | $ | 28.97 |