IRVINE, Calif.--(BUSINESS WIRE)--Pacific Premier Bancorp, Inc. (NASDAQ: PPBI) (the "Company" or "Pacific Premier"), the holding company of Pacific Premier Bank (the "Bank"), reported net income of $36.0 million, or $0.37 per diluted share, for the third quarter of 2024, compared with net income of $41.9 million, or $0.43 per diluted share, for the second quarter of 2024, and net income of $46.0 million, or $0.48 per diluted share, for the third quarter of 2023.
For the third quarter of 2024, the Company's return on average assets ("ROAA") was 0.79%, return on average equity ("ROAE") was 4.91%, and return on average tangible common equity ("ROATCE")(1) was 7.63%, compared to 0.90%, 5.76%, and 8.92%, respectively, for the second quarter of 2024, and 0.88%, 6.43%, and 10.08%, respectively, for the third quarter of 2023. Total assets were $17.91 billion at September 30, 2024, compared to $18.33 billion at June 30, 2024, and $20.28 billion at September 30, 2023.
Steven R. Gardner, Chairman, Chief Executive Officer, and President of the Company, commented, "We delivered solid results in the third quarter with net income of $36.0 million and diluted earnings per share of $0.37. Our relationship managers and their branch banking colleagues' consistent efforts to generate new business opportunities while deepening existing client relationships contributed to an increase in non-interest-bearing deposits, which comprised 32% of total deposits at quarter-end. We leveraged these positive core deposit trends to further reduce higher-cost wholesale funding sources by decreasing brokered deposits by $184 million and repaying a $200 million FHLB ('Federal Home Loan Bank') term advance.
"Third quarter asset quality remained strong, as total delinquencies decreased to 0.08% of loans and non-performing assets decreased to 0.22% of total assets. This performance positions us among the strongest in the industry in terms of asset quality.
"Beginning in the second half of 2022, we proactively prioritized capital accumulation over balance sheet growth in light of the ongoing macroeconomic uncertainty, while at the same time continuing to provide best-in-class service to our clients. As a result, our peer-leading capital ratios have created significant optionality for our organization to pursue organic and strategic growth opportunities that can enhance long-term franchise value.
"As the interest rate outlook has become more favorable, we are seeing incrementally better demand for new credit and have taken steps to bolster our loan production, as such, our loan pipeline has increased and we continue to build momentum heading into the fourth quarter. We are well-positioned to accelerate new originations in the coming quarters and we expect to stabilize the loan portfolio as we move into 2025. Looking ahead, we are focused on leveraging our collaborative platform to support our commercial banking teams and their business development activities by strategically adding bankers to prudently grow new loan and deposit relationships. I would like to thank our dedicated employees for their exceptional efforts and to all stakeholders for their ongoing support. Together, we are well-prepared to continue building on our successes and capitalize on future opportunities."
____________________
(1) | Reconciliations of the non-U.S. generally accepted accounting principles ("GAAP") measures are set forth at the end of this press release. |
FINANCIAL HIGHLIGHTS | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands, except per share data) | 2024 | 2024 | 2023 | |||||||||
Financial highlights (unaudited) | ||||||||||||
Net income | $ | 35,979 | $ | 41,905 | $ | 46,030 | ||||||
Net interest income | 130,898 | 136,394 | 149,548 | |||||||||
Diluted earnings per share | 0.37 | 0.43 | 0.48 | |||||||||
Common equity dividend per share paid | 0.33 | 0.33 | 0.33 | |||||||||
ROAA | 0.79 | % | 0.90 | % | 0.88 | % | ||||||
ROAE | 4.91 | 5.76 | 6.43 | |||||||||
ROATCE (1) | 7.63 | 8.92 | 10.08 | |||||||||
Pre-provision net revenue to average assets (1) | 1.06 | 1.23 | 1.27 | |||||||||
Net interest margin | 3.16 | 3.26 | 3.12 | |||||||||
Cost of deposits | 1.84 | 1.73 | 1.50 | |||||||||
Cost of non-maturity deposits (1) | 1.27 | 1.17 | 0.89 | |||||||||
Efficiency ratio (1) | 66.1 | 61.3 | 59.0 | |||||||||
Noninterest expense as a percent of average assets | 2.23 | 2.10 | 1.96 | |||||||||
Total assets | $ | 17,909,643 | $ | 18,332,325 | $ | 20,275,720 | ||||||
Total deposits | 14,480,927 | 14,627,654 | 16,007,447 | |||||||||
Non-maturity deposits (1) as a percent of total deposits | 84.3 | % | 83.7 | % | 82.8 | % | ||||||
Noninterest-bearing deposits as a percent of total deposits | 32.0 | 31.6 | 36.1 | |||||||||
Loan-to-deposit ratio | 83.1 | 85.4 | 82.9 | |||||||||
Nonperforming assets as a percent of total assets | 0.22 | 0.28 | 0.13 | |||||||||
Delinquency as a percentage of loans held for investment | 0.08 | 0.14 | 0.08 | |||||||||
Allowance for credit losses to loans held for investment (2) | 1.51 | 1.47 | 1.42 | |||||||||
Book value per share | $ | 30.52 | $ | 30.32 | $ | 29.78 | ||||||
Tangible book value per share (1) | 20.81 | 20.58 | 19.89 | |||||||||
Tangible common equity ratio (1) | 11.83 | % | 11.41 | % | 9.87 | % | ||||||
Common equity tier 1 capital ratio | 16.83 | 15.89 | 14.87 | |||||||||
Total capital ratio | 20.05 | 19.01 | 17.74 | |||||||||
(1) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. | |
(2) | At September 30, 2024, 24% of loans held for investment include a fair value net discount of $35.9 million, or 0.30% of loans held for investment. At June 30, 2024, 25% of loans held for investment include a fair value net discount of $38.6 million, or 0.31% of loans held for investment. At September 30, 2023, 24% of loans held for investment include a fair value net discount of $46.2 million, or 0.35% of loans held for investment. |
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
Net interest income totaled $130.9 million in the third quarter of 2024, a decrease of $5.5 million, or 4.0%, from the second quarter of 2024. The decrease in net interest income was primarily attributable to lower average loan balances and a higher cost of funds as borrowers continued deploying excess cash reserves to pay down and pay off higher-yielding commercial loan balances.
The net interest margin for the third quarter of 2024 decreased 10 basis points to 3.16%, from 3.26% in the prior quarter. The decrease was primarily due to a higher cost of funds.
Net interest income for the third quarter of 2024 decreased $18.7 million, or 12.5%, compared to the third quarter of 2023. The decrease was attributable to lower average interest-earning asset balances and a higher cost of funds, partially offset by lower average interest-bearing liabilities balances and higher yields on average interest-earning assets, all the result of the prolonged higher interest rate environment in the past twelve months and the Company's strategy to prioritize capital accumulation.
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA | |||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Income/ Expense | Average Yield/ Cost | Average Balance | Interest Income/ Expense | Average Yield/ Cost | Average Balance | Interest Income/ Expense | Average Yield/ Cost | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,098,455 | $ | 13,346 | 4.83 | % | $ | 1,134,736 | $ | 13,666 | 4.84 | % | $ | 1,695,508 | $ | 21,196 | 4.96 | % | |||||||||||||||
Investment securities | 3,145,214 | 28,871 | 3.67 | 2,964,909 | 26,841 | 3.62 | 3,828,766 | 25,834 | 2.70 | ||||||||||||||||||||||||
Loans receivable, net (1) (2) | 12,247,435 | 163,409 | 5.31 | 12,724,545 | 167,547 | 5.30 | 13,475,194 | 177,032 | 5.21 | ||||||||||||||||||||||||
Total interest-earning assets | $ | 16,491,104 | $ | 205,626 | 4.96 | $ | 16,824,190 | $ | 208,054 | 4.97 | $ | 18,999,468 | $ | 224,062 | 4.68 | ||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 9,972,001 | $ | 67,898 | 2.71 | % | $ | 10,117,571 | $ | 64,229 | 2.55 | % | $ | 10,542,884 | $ | 62,718 | 2.36 | % | |||||||||||||||
Borrowings | 442,403 | 6,830 | 6.12 | 532,251 | 7,431 | 5.59 | 1,131,656 | 11,796 | 4.15 | ||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 10,414,404 | $ | 74,728 | 2.85 | $ | 10,649,822 | $ | 71,660 | 2.71 | $ | 11,674,540 | $ | 74,514 | 2.53 | ||||||||||||||||||
Noninterest-bearing deposits | $ | 4,683,477 | $ | 4,824,002 | $ | 6,001,033 | |||||||||||||||||||||||||||
Net interest income | $ | 130,898 | $ | 136,394 | $ | 149,548 | |||||||||||||||||||||||||||
Net interest margin (3) | 3.16 | % | 3.26 | % | 3.12 | % | |||||||||||||||||||||||||||
Cost of deposits (4) | 1.84 | 1.73 | 1.50 | ||||||||||||||||||||||||||||||
Cost of funds (5) | 1.97 | 1.86 | 1.67 | ||||||||||||||||||||||||||||||
Cost of non-maturity deposits (6) | 1.27 | 1.17 | 0.89 | ||||||||||||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 158.35 | 157.98 | 162.74 | ||||||||||||||||||||||||||||||
(1) | Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs, discounts/premiums, and the basis adjustment of certain loans included in fair value hedging relationships. | |
(2) | Interest income includes net discount accretion of $2.6 million, $2.3 million, and $2.2 million for the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively. | |
(3) | Represents annualized net interest income divided by average interest-earning assets. | |
(4) | Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. | |
(5) | Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. | |
(6) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
Provision for Credit Losses
For the third quarter of 2024, the Company recorded a $486,000 provision expense, compared to $1.3 million for the second quarter of 2024, and $3.9 million for the third quarter of 2023. The decrease in provision for credit losses compared to the second quarter of 2024 was largely attributable to the decrease in loan balances and changes in the loan composition, partially offset by increases associated with economic forecasts.
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Provision for credit losses | ||||||||||||
Provision for loan losses | $ | (249 | ) | $ | 1,756 | $ | 2,517 | |||||
Provision for unfunded commitments | 760 | (505 | ) | 1,386 | ||||||||
Provision for held-to-maturity securities | (25 | ) | 14 | 15 | ||||||||
Total provision for credit losses | $ | 486 | $ | 1,265 | $ | 3,918 | ||||||
Noninterest Income
Noninterest income for the third quarter of 2024 was $18.9 million, an increase of $645,000 from the second quarter of 2024. The increase was primarily due to a $748,000 increase in other income largely attributable to a $1.0 million decrease in Community Reinvestment Act ("CRA") investment loss.
Noninterest income for the third quarter of 2024 increased $316,000 compared to the third quarter of 2023. The increase was primarily due to a $756,000 increase in earnings on bank owned life insurance, partially offset by a $543,000 decrease in trust custodial account fees.
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Noninterest income | ||||||||||||
Loan servicing income | $ | 525 | $ | 510 | $ | 533 | ||||||
Service charges on deposit accounts | 2,711 | 2,710 | 2,673 | |||||||||
Other service fee income | 306 | 309 | 280 | |||||||||
Debit card interchange fee income | 876 | 925 | 924 | |||||||||
Earnings on bank owned life insurance | 4,335 | 4,218 | 3,579 | |||||||||
Net gain from sales of loans | 47 | 65 | 45 | |||||||||
Trust custodial account fees | 8,813 | 8,950 | 9,356 | |||||||||
Escrow and exchange fees | 673 | 702 | 938 | |||||||||
Other income (loss) | 581 | (167 | ) | 223 | ||||||||
Total noninterest income | $ | 18,867 | $ | 18,222 | $ | 18,551 | ||||||
Noninterest Expense
Noninterest expense totaled $101.6 million for the third quarter of 2024, an increase of $4.1 million compared to the second quarter of 2024. The increase was primarily due to a $3.9 million increase in legal and professional services, driven by the prior quarter's $4.0 million insurance claim receivable that decreased the expense during the period.
Noninterest expense for the third quarter of 2024 decreased by $540,000 compared to the third quarter of 2023. The decrease was primarily due to an $809,000 decrease in other expense, a $775,000 decrease in marketing expense, and a $668,000 decrease in compensation and benefits, partially offset by a $1.7 million increase in deposit expense due to higher deposit administration service fees and a $737,000 increase in legal and professional services.
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Noninterest expense | ||||||||||||
Compensation and benefits | $ | 53,400 | $ | 53,140 | $ | 54,068 | ||||||
Premises and occupancy | 10,899 | 10,480 | 11,382 | |||||||||
Data processing | 7,777 | 7,754 | 7,517 | |||||||||
Other real estate owned operations, net | 1 | - | (4 | ) | ||||||||
FDIC insurance premiums | 1,922 | 1,873 | 2,324 | |||||||||
Legal and professional services | 4,980 | 1,078 | 4,243 | |||||||||
Marketing expense | 860 | 1,724 | 1,635 | |||||||||
Office expense | 1,046 | 1,077 | 1,079 | |||||||||
Loan expense | 734 | 840 | 476 | |||||||||
Deposit expense | 12,474 | 12,289 | 10,811 | |||||||||
Amortization of intangible assets | 2,762 | 2,763 | 3,055 | |||||||||
Other expense | 4,790 | 4,549 | 5,599 | |||||||||
Total noninterest expense | $ | 101,645 | $ | 97,567 | $ | 102,185 | ||||||
Income Tax
For the third quarter of 2024, income tax expense totaled $11.7 million, resulting in an effective tax rate of 24.5%, compared with income tax expense of $13.9 million and an effective tax rate of 24.9% for the second quarter of 2024, and income tax expense of $16.0 million and an effective tax rate of 25.8% for the third quarter of 2023.
BALANCE SHEET HIGHLIGHTS
Loans
Loans held for investment totaled $12.04 billion at September 30, 2024, a decrease of $454.9 million, or 3.6%, from June 30, 2024, and a decrease of $1.24 billion, or 9.3%, from September 30, 2023. The decrease from June 30, 2024 was primarily due to lower loan production and fundings, increased prepayments and maturities, as well as a decrease in credit line draws, reflecting borrowers' continued preferences to utilize excess cash reserves to reduce outstanding debt.
New origination activity during the third quarter of 2024 decreased compared to the second quarter of 2024, and increased compared to the third quarter of 2023. New loan commitments totaled $104.1 million, and new loan fundings totaled $39.4 million, compared with $150.7 million in loan commitments and $58.6 million in new loan fundings for the second quarter of 2024, and $67.8 million in loan commitments and $25.6 million in new loan fundings for the third quarter of 2023.
At September 30, 2024, the total loan-to-deposit ratio was 83.1%, compared to 85.4% and 82.9% at June 30, 2024 and September 30, 2023, respectively.
The following table presents the primary loan roll-forward activities for total gross loans, including both loans held for investment and loans held for sale, during the quarters indicated:
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | ||||||||
Beginning gross loan balance before basis adjustment | $ | 12,518,292 | $ | 13,044,395 | $ | 13,665,596 | |||||
New commitments | 104,080 | 150,666 | 67,811 | ||||||||
Unfunded new commitments | (64,706 | ) | (92,017 | ) | (42,185 | ) | |||||
Net new fundings | 39,374 | 58,649 | 25,626 | ||||||||
Amortization/maturities/payoffs | (449,367 | ) | (447,170 | ) | (370,044 | ) | |||||
Net draws on existing lines of credit | (50,982 | ) | (100,302 | ) | 7,180 | ||||||
Loan sales | (3,628 | ) | (23,750 | ) | (1,206 | ) | |||||
Charge-offs | (2,439 | ) | (13,530 | ) | (7,561 | ) | |||||
Net decrease | (467,042 | ) | (526,103 | ) | (346,005 | ) | |||||
Ending gross loan balance before basis adjustment | $ | 12,051,250 | $ | 12,518,292 | $ | 13,319,591 | |||||
Basis adjustment associated with fair value hedge (1) | (16,153 | ) | (28,201 | ) | (48,830 | ) | |||||
Ending gross loan balance | $ | 12,035,097 | $ | 12,490,091 | $ | 13,270,761 | |||||
(1) | Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
The following table presents the composition of the loans held for investment as of the dates indicated:
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Investor loans secured by real estate | ||||||||||||
Commercial real estate ("CRE") non-owner-occupied | $ | 2,202,268 | $ | 2,245,474 | $ | 2,514,056 | ||||||
Multifamily | 5,388,847 | 5,473,606 | 5,719,210 | |||||||||
Construction and land | 445,146 | 453,799 | 444,576 | |||||||||
SBA secured by real estate (1) | 32,228 | 33,245 | 37,754 | |||||||||
Total investor loans secured by real estate | 8,068,489 | 8,206,124 | 8,715,596 | |||||||||
Business loans secured by real estate (2) | ||||||||||||
CRE owner-occupied | 2,038,583 | 2,096,485 | 2,228,802 | |||||||||
Franchise real estate secured | 264,696 | 274,645 | 313,451 | |||||||||
SBA secured by real estate (3) | 43,943 | 46,543 | 53,668 | |||||||||
Total business loans secured by real estate | 2,347,222 | 2,417,673 | 2,595,921 | |||||||||
Commercial loans (4) | ||||||||||||
Commercial and industrial ("C&I") | 1,316,517 | 1,554,735 | 1,588,771 | |||||||||
Franchise non-real estate secured | 237,702 | 257,516 | 335,053 | |||||||||
SBA non-real estate secured | 8,407 | 10,346 | 10,667 | |||||||||
Total commercial loans | 1,562,626 | 1,822,597 | 1,934,491 | |||||||||
Retail loans | ||||||||||||
Single family residential (5) | 71,552 | 70,380 | 70,984 | |||||||||
Consumer | 1,361 | 1,378 | 1,958 | |||||||||
Total retail loans | 72,913 | 71,758 | 72,942 | |||||||||
Loans held for investment before basis adjustment (6) | 12,051,250 | 12,518,152 | 13,318,950 | |||||||||
Basis adjustment associated with fair value hedge (7) | (16,153 | ) | (28,201 | ) | (48,830 | ) | ||||||
Loans held for investment | 12,035,097 | 12,489,951 | 13,270,120 | |||||||||
Allowance for credit losses for loans held for investment | (181,248 | ) | (183,803 | ) | (188,098 | ) | ||||||
Loans held for investment, net | $ | 11,853,849 | $ | 12,306,148 | $ | 13,082,022 | ||||||
Total unfunded loan commitments | $ | 1,377,190 | $ | 1,601,870 | $ | 2,110,565 | ||||||
Loans held for sale, at lower of cost or fair value | $ | - | $ | 140 | $ | 641 | ||||||
(1) | SBA loans that are collateralized by hotel/motel real property. | |
(2) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(3) | SBA loans that are collateralized by real property other than hotel/motel real property. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(5) | Single family residential includes home equity lines of credit, as well as second trust deeds. | |
(6) | Includes net deferred origination costs of $1.5 million, $1.4 million, and $451,000, and unaccreted fair value net purchase discounts of $35.9 million, $38.6 million, and $46.2 million as of September 30, 2024, June 30, 2024, and September 30, 2023, respectively. | |
(7) | Represents the basis adjustment associated with the application of hedge accounting on certain loans. |
The end-of-period weighted average interest rate on loans, excluding fees and discounts and impact from interest rate swaps designated as fair value hedges, at September 30, 2024 was 4.82%, compared to 4.88% at June 30, 2024, and 4.76% at September 30, 2023. The quarter-over-quarter decrease was a result of lower new loan fundings, customers paying down and paying off higher-rate loans. The year-over-year increase reflects higher rates on new originations and the repricing of loans as a result of the increases in benchmark interest rates.
The following table presents the composition of loan commitments originated during the quarters indicated:
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Investor loans secured by real estate | ||||||||||||
CRE non-owner-occupied | $ | 5,200 | $ | 3,818 | $ | 2,900 | ||||||
Multifamily | 8,730 | 6,026 | 3,687 | |||||||||
Construction and land | 1,494 | 16,820 | 17,400 | |||||||||
Total investor loans secured by real estate | 15,424 | 26,664 | 23,987 | |||||||||
Business loans secured by real estate (1) | ||||||||||||
CRE owner-occupied | 13,307 | 2,623 | - | |||||||||
SBA secured by real estate (2) | 1,000 | - | - | |||||||||
Total business loans secured by real estate | 14,307 | 2,623 | - | |||||||||
Commercial loans (2) | ||||||||||||
Commercial and industrial | 64,267 | 109,679 | 40,399 | |||||||||
SBA non-real estate secured | - | 1,281 | 406 | |||||||||
Total commercial loans | 64,267 | 110,960 | 40,805 | |||||||||
Retail loans | ||||||||||||
Single family residential (3) | 8,945 | 7,698 | 3,019 | |||||||||
Consumer | 1,137 | 2,721 | - | |||||||||
Total retail loans | 10,082 | 10,419 | 3,019 | |||||||||
Total loan commitments | $ | 104,080 | $ | 150,666 | $ | 67,811 | ||||||
(1) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(2) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(3) | Single family residential includes home equity lines of credit, as well as second trust deeds. |
The weighted average interest rate on new loan commitments was 8.43% in the third quarter of 2024, compared to 8.58% in the second quarter of 2024, and 8.01% in the third quarter of 2023.
Allowance for Credit Losses
At September 30, 2024, our allowance for credit losses ("ACL") on loans held for investment was $181.2 million, a decrease of $2.6 million from June 30, 2024 and a decrease of $6.9 million from September 30, 2023. The decreases in the ACL from June 30, 2024 and September 30, 2023 primarily reflect loan charge-offs during the respective periods as well as changes in the size and composition of our loan portfolio.
During the third quarter of 2024, the Company incurred $2.3 million of net charge-offs, compared to $10.3 million during the second quarter of 2024, and $6.8 million during the third quarter of 2023.
The following table provides the allocation of the ACL for loans held for investment as well as the activity in the ACL attributed to various segments in the loan portfolio as of and for the period indicated:
Three Months Ended September 30, 2024 | |||||||||||||||||||
(Dollars in thousands) | Beginning ACL Balance | Charge-offs | Recoveries | Provision for Credit Losses | Ending ACL Balance | ||||||||||||||
Investor loans secured by real estate | |||||||||||||||||||
CRE non-owner-occupied | $ | 29,738 | $ | - | $ | - | $ | (464 | ) | $ | 29,274 | ||||||||
Multifamily | 57,298 | - | - | 8,667 | 65,965 | ||||||||||||||
Construction and land | 10,804 | - | - | 180 | 10,984 | ||||||||||||||
SBA secured by real estate (1) | 2,142 | - | - | 457 | 2,599 | ||||||||||||||
Business loans secured by real estate (2) | |||||||||||||||||||
CRE owner-occupied | 28,531 | (1,152 | ) | - | 580 | 27,959 | |||||||||||||
Franchise real estate secured | 6,794 | - | - | (1,680 | ) | 5,114 | |||||||||||||
SBA secured by real estate (3) | 4,134 | - | - | (490 | ) | 3,644 | |||||||||||||
Commercial loans (4) | |||||||||||||||||||
Commercial and industrial | 32,257 | (1,239 | ) | 2 | (6,038 | ) | 24,982 | ||||||||||||
Franchise non-real estate secured | 11,130 | - | 125 | (1,357 | ) | 9,898 | |||||||||||||
SBA non-real estate secured | 482 | - | 5 | (139 | ) | 348 | |||||||||||||
Retail loans | |||||||||||||||||||
Single family residential (5) | 399 | - | - | (11 | ) | 388 | |||||||||||||
Consumer loans | 94 | (48 | ) | 1 | 46 | 93 | |||||||||||||
Totals | $ | 183,803 | $ | (2,439 | ) | $ | 133 | $ | (249 | ) | $ | 181,248 | |||||||
(1) | SBA loans that are collateralized by hotel/motel real property. | |
(2) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(3) | SBA loans that are collateralized by real property other than hotel/motel real property. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(5) | Single family residential includes home equity lines of credit, as well as second trust deeds. |
The ratio of ACL to loans held for investment at September 30, 2024 increased to 1.51%, compared to 1.47% at June 30, 2024, and 1.42% at September 30, 2023. The fair value net discount on loans acquired through acquisitions was $35.9 million, or 0.30% of total loans held for investment, as of September 30, 2024, compared to $38.6 million, or 0.31% of total loans held for investment, as of June 30, 2024, and $46.2 million, or 0.35% of total loans held for investment, as of September 30, 2023.
Asset Quality
Nonperforming assets totaled $39.1 million, or 0.22% of total assets, at September 30, 2024, compared with $52.1 million, or 0.28% of total assets, at June 30, 2024, and $25.9 million, or 0.13% of total assets, at September 30, 2023. Loan delinquencies were $9.9 million, or 0.08% of loans held for investment, at September 30, 2024, compared to $17.9 million, or 0.14% of loans held for investment, at June 30, 2024, and $10.9 million, or 0.08% of loans held for investment, at September 30, 2023.
Classified loans totaled $120.5 million, or 1.00% of loans held for investment, at September 30, 2024, compared with $183.8 million, or 1.47% of loans held for investment, at June 30, 2024, and $149.3 million, or 1.12% of loans held for investment, at September 30, 2023.
The following table presents the asset quality metrics of the loan portfolio as of the dates indicated.
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Asset quality | ||||||||||||
Nonperforming loans | $ | 39,084 | $ | 52,119 | $ | 25,458 | ||||||
Other real estate owned | - | - | 450 | |||||||||
Nonperforming assets | $ | 39,084 | $ | 52,119 | $ | 25,908 | ||||||
Total classified assets (1) | $ | 120,484 | $ | 183,833 | $ | 149,708 | ||||||
Allowance for credit losses | 181,248 | 183,803 | 188,098 | |||||||||
Allowance for credit losses as a percent of total nonperforming loans | 464 | % | 353 | % | 739 | % | ||||||
Nonperforming loans as a percent of loans held for investment | 0.32 | 0.42 | 0.19 | |||||||||
Nonperforming assets as a percent of total assets | 0.22 | 0.28 | 0.13 | |||||||||
Classified loans to total loans held for investment | 1.00 | 1.47 | 1.12 | |||||||||
Classified assets to total assets | 0.67 | 1.00 | 0.74 | |||||||||
Net loan charge-offs for the quarter ended | $ | 2,306 | $ | 10,293 | $ | 6,752 | ||||||
Net loan charge-offs for the quarter to average total loans | 0.02 | % | 0.08 | % | 0.05 | % | ||||||
Allowance for credit losses to loans held for investment (2) | 1.51 | 1.47 | 1.42 | |||||||||
Delinquent loans (3) | ||||||||||||
30 - 59 days | $ | 2,008 | $ | 4,985 | $ | 2,967 | ||||||
60 - 89 days | 715 | 3,289 | 475 | |||||||||
90+ days | 7,143 | 9,649 | 7,484 | |||||||||
Total delinquency | $ | 9,866 | $ | 17,923 | $ | 10,926 | ||||||
Delinquency as a percentage of loans held for investment | 0.08 | % | 0.14 | % | 0.08 | % | ||||||
(1) | Includes substandard and doubtful loans, and other real estate owned. | |
(2) | At September 30, 2024, 24% of loans held for investment include a fair value net discount of $35.9 million, or 0.30% of loans held for investment. At June 30, 2024, 25% of loans held for investment include a fair value net discount of $38.6 million, or 0.31% of loans held for investment. At September 30, 2023, 24% of loans held for investment include a fair value net discount of $46.2 million, or 0.35% of loans held for investment. | |
(3) | Nonaccrual loans are included in this aging analysis based on the loan's past due status. |
Investment Securities
At September 30, 2024, AFS and held-to-maturity ("HTM") investment securities were $1.32 billion and $1.71 billion, respectively, compared to $1.32 billion and $1.71 billion, respectively, at June 30, 2024, and $1.91 billion and $1.74 billion, respectively, at September 30, 2023.
In total, investment securities were $3.03 billion at September 30, 2024, a decrease of $70,000 from June 30, 2024, and a decrease of $622.3 million from September 30, 2023. The decrease in the third quarter of 2024 compared to the prior quarter was primarily the result of $123.6 million in principal payments, amortization and accretion, and redemptions, partially offset by $113.3 million in purchases, primarily AFS U.S. Treasury securities, as well as an improvement of $10.2 million in AFS investment securities mark-to-market unrealized loss.
The decrease in investment securities from September 30, 2023 was the result of $1.52 billion in sales of AFS investment securities, primarily related to the investment securities portfolio repositioning during the fourth quarter of 2023, and $646.8 million in principal payments, amortization and accretion, and redemptions, partially offset by $1.27 billion in purchases of AFS and HTM investment securities and a decrease of $277.0 million in AFS securities mark-to-market unrealized loss.
Deposits
At September 30, 2024, total deposits were $14.48 billion, a decrease of $146.7 million, or 1.0%, from June 30, 2024, and a decrease of $1.53 billion, or 9.5%, from September 30, 2023. The decrease from the prior quarter was primarily driven by reductions of $184.2 million in brokered certificates of deposit, as well as $39.1 million in money market and savings, partially offset by an increase of $66.4 million in retail certificates of deposit and $23.0 million in noninterest-bearing checking.
The decrease from September 30, 2023 was attributable to decreases of $1.14 billion in noninterest-bearing checking, $927.2 million in brokered certificates of deposit, and $68.1 million in money market and savings, partially offset by an increase of $447.0 million in retail certificates of deposit and $164.9 million in interest-bearing checking.
At September 30, 2024, non-maturity deposits(1) totaled $12.21 billion, or 84.3% of total deposits, a decrease of $29.0 million, or 0.2%, from June 30, 2024, and a decrease of $1.05 billion, or 7.9%, from September 30, 2023.
The decrease from the third quarter of 2023 was attributable to clients utilizing their deposits to prepay or pay down loans, reduced funding needs, as well as redeploying funds into higher-yielding alternatives due to elevated benchmark interest rates.
At September 30, 2024, maturity deposits totaled $2.27 billion, a decrease of $117.8 million, or 4.9%, from June 30, 2024, and a decrease of $480.1 million, or 17.4%, from September 30, 2023. The decrease in the third quarter of 2024 compared to the prior quarter was primarily driven by the decrease of $184.2 million in brokered certificates of deposit, a direct result of the planned maturity and reduction of higher-costing brokered time deposits, partially offset by an increase of $66.4 million in retail certificates of deposit. The decrease from September 30, 2023 was primarily driven by decreases in brokered certificates of deposit, partially offset by increases of retail certificates of deposit.
The weighted average cost of total deposits for the third quarter of 2024 was 1.84%, compared to 1.73% for the second quarter of 2024, and 1.50% for the third quarter of 2023, both increases principally driven by higher pricing across deposit categories. The weighted average cost of non-maturity deposits(1) for the third quarter of 2024 was 1.27%, compared to 1.17% for the second quarter of 2024, and 0.89% for the third quarter of 2023.
At September 30, 2024, the end-of-period weighted average rate of total deposits was 1.80%, compared to 1.81% at June 30, 2024, and 1.52% at September 30, 2023. At September 30, 2024, the end-of-period weighted average rate of non-maturity deposits was 1.26%, compared to 1.25% at June 30, 2024, and 0.96% at September 30, 2023.
At September 30, 2024, the Company's FDIC-insured deposits as a percentage of total deposits was 60%, and the insured and collateralized deposits comprised 66% of total deposits, relatively consistent with 61% and 67%, respectively, at June 30, 2024, and 62% and 66%, respectively, at September 30, 2023.
____________________
(1) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
The following table presents the composition of deposits as of the dates indicated.
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Deposit accounts | ||||||||||||
Noninterest-bearing checking | $ | 4,639,077 | $ | 4,616,124 | $ | 5,782,305 | ||||||
Interest-bearing: | ||||||||||||
Checking | 2,763,353 | 2,776,212 | 2,598,449 | |||||||||
Money market/savings | 4,805,516 | 4,844,585 | 4,873,582 | |||||||||
Total non-maturity deposits (1) | 12,207,946 | 12,236,921 | 13,254,336 | |||||||||
Retail certificates of deposit | 1,972,962 | 1,906,552 | 1,525,919 | |||||||||
Wholesale/brokered certificates of deposit | 300,019 | 484,181 | 1,227,192 | |||||||||
Total maturity deposits | 2,272,981 | 2,390,733 | 2,753,111 | |||||||||
Total deposits | $ | 14,480,927 | $ | 14,627,654 | $ | 16,007,447 | ||||||
Cost of deposits | 1.84 | % | 1.73 | % | 1.50 | % | ||||||
Cost of non-maturity deposits (1) | 1.27 | 1.17 | 0.89 | |||||||||
Noninterest-bearing deposits as a percent of total deposits | 32.0 | 31.6 | 36.1 | |||||||||
Non-maturity deposits (1) as a percent of total deposits | 84.3 | 83.7 | 82.8 | |||||||||
(1) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
Borrowings
At September 30, 2024, total borrowings amounted to $272.3 million, a decrease of $259.8 million from June 30, 2024, and a decrease of $859.4 million from September 30, 2023. Total borrowings at September 30, 2024 were comprised of $272.3 million of subordinated debt. The decrease in borrowings at September 30, 2024 as compared to June 30, 2024 was due to the early redemption of a $200.0 million FHLB term advance and the maturity of $60.0 million in subordinated debentures during the quarter. The decrease in borrowings at September 30, 2024 as compared to September 30, 2023 was due to a decrease of $800.0 million in FHLB term advances and the maturity of $60.0 million in subordinated debentures.
As of September 30, 2024, our unused borrowing capacity was $8.83 billion, which consists of available lines of credit with FHLB and other correspondent banks, as well as access through the Federal Reserve Bank's discount window, which was not utilized during the third quarter of 2024.
Capital Ratios
At September 30, 2024, our common stockholders' equity was $2.94 billion, or 16.44% of total assets, compared with $2.92 billion, or 15.95%, at June 30, 2024, and $2.86 billion, or 14.08%, at September 30, 2023. At September 30, 2024, the ratio of tangible common equity to tangible assets(1) increased 42 and 196 basis points to 11.83%, compared with 11.41% at June 30, 2024, and 9.87% at September 30, 2023, respectively. Tangible book value per share(1) increased $0.23 and $0.92 to $20.81, compared with $20.58 at June 30, 2024, and $19.89 at September 30, 2023, respectively.
____________________
(1) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. |
The Company implemented the current expected credit losses ("CECL") model on January 1, 2020 and elected to phase in the full effect of CECL on regulatory capital over the five-year transition period. In the first quarter of 2022, the Company began phasing into regulatory capital the cumulative adjustments at the end of the second year of the transition period at 25% per year. At September 30, 2024, the Company and Bank were in compliance with the capital conservation buffer requirement and exceeded the minimum Common Equity Tier 1, Tier 1, and total capital ratios, inclusive of the fully phased-in capital conservation buffer of 7.0%, 8.5%, and 10.5%, respectively, and the Bank qualified as "well capitalized" for purposes of the federal bank regulatory prompt corrective action regulations.
September 30, | June 30, | September 30, | ||||||||||
Capital ratios | 2024 | 2024 | 2023 | |||||||||
Pacific Premier Bancorp, Inc. Consolidated | ||||||||||||
Tangible common equity ratio (1) | 11.83 | % | 11.41 | % | 9.87 | % | ||||||
Tier 1 leverage ratio | 12.19 | 11.87 | 11.13 | |||||||||
Common equity tier 1 capital ratio | 16.83 | 15.89 | 14.87 | |||||||||
Tier 1 capital ratio | 16.83 | 15.89 | 14.87 | |||||||||
Total capital ratio | 20.05 | 19.01 | 17.74 | |||||||||
Pacific Premier Bank | ||||||||||||
Tier 1 leverage ratio | 13.45 | % | 13.42 | % | 12.42 | % | ||||||
Common equity tier 1 capital ratio | 18.56 | 17.97 | 16.59 | |||||||||
Tier 1 capital ratio | 18.56 | 17.97 | 16.59 | |||||||||
Total capital ratio | 19.81 | 19.22 | 17.66 | |||||||||
Share data | ||||||||||||
Book value per share | $ | 30.52 | $ | 30.32 | $ | 29.78 | ||||||
Tangible book value per share (1) | 20.81 | 20.58 | 19.89 | |||||||||
Common equity dividends declared per share | 0.33 | 0.33 | 0.33 | |||||||||
Closing stock price (2) | 25.16 | 22.97 | 21.76 | |||||||||
Shares issued and outstanding | 96,462,767 | 96,434,047 | 95,900,847 | |||||||||
Market capitalization (2)(3) | $ | 2,427,003 | $ | 2,215,090 | $ | 2,086,802 | ||||||
(1) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. | |
(2) | As of the last trading day prior to period end. | |
(3) | Dollars in thousands. |
Dividend and Stock Repurchase Program
On October 22, 2024, the Company's Board of Directors declared a $0.33 per share dividend, payable on November 12, 2024 to stockholders of record as of November 4, 2024. In January 2021, the Company's Board of Directors approved a stock repurchase program, which authorized the repurchase of up to 4,725,000 shares of its common stock. During the third quarter of 2024, the Company did not repurchase any shares of common stock.
Conference Call and Webcast
The Company will host a conference call at 9:00 a.m. PT / 12:00 p.m. ET on October 24, 2024 to discuss its financial results. Analysts and investors may participate in the question-and-answer session. A live webcast will be available on the Webcasts page of the Company's investor relations website. An archived version of the webcast will be available in the same location shortly after the live call has ended. The conference call can be accessed by telephone at (866) 290-5977. Participants should ask to be joined to the Pacific Premier Bancorp, Inc. call. Additionally, a telephone replay will be made available through October 31, 2024, at (877) 344-7529, replay code 5273136.
About Pacific Premier Bancorp, Inc.
Pacific Premier Bancorp, Inc. (Nasdaq: PPBI) is the parent company of Pacific Premier Bank, a California-based commercial bank focused on serving small, middle-market, and corporate businesses throughout the western United States in major metropolitan markets in California, Washington, Oregon, Arizona, and Nevada. Founded in 1983, Pacific Premier Bank has grown to become one of the largest banks headquartered in the western region of the United States, with approximately $18 billion in total assets. Pacific Premier Bank provides banking products and services, including deposit accounts, digital banking, and treasury management services, to businesses, professionals, entrepreneurs, real estate investors, and nonprofit organizations. Pacific Premier Bank also offers a wide array of loan products, such as commercial business loans, lines of credit, SBA loans, commercial real estate loans, agribusiness loans, franchise lending, home equity lines of credit, and construction loans. Pacific Premier Bank offers commercial escrow services and facilitates 1031 Exchange transactions through its Commerce Escrow division. Pacific Premier Bank offers clients IRA custodial services through its Pacific Premier Trust division, which has approximately $18 billion of assets under custody and 32,000 client accounts comprised of self-directed investors, financial institutions, capital syndicators, and financial advisors. Additionally, Pacific Premier Bank provides nationwide customized banking solutions to Homeowners' Associations and Property Management companies. Pacific Premier Bank is an Equal Housing Lender and Member FDIC. For additional information about Pacific Premier Bancorp, Inc. and Pacific Premier Bank, visit our website: www.ppbi.com.
FORWARD-LOOKING STATEMENTS
The statements contained herein that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company including, without limitation, plans, strategies and goals, and statements about the Company's expectations regarding revenue and asset growth, financial performance and profitability, loan and deposit growth, yields and returns, loan diversification and credit management, stockholder value creation, tax rates, liquidity, and the impact of acquisitions we have made or may make.
Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States ("U.S.") economy in general and the strength of the local economies in which we conduct operations; adverse developments in the banking industry and the potential impact of such developments on customer confidence, liquidity, and regulatory responses to these developments; the effects of, and changes in, trade, monetary, and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; interest rate, liquidity, economic, market, credit, operational, and inflation risks associated with our business, including the speed and predictability of changes in these risks; our ability to attract and retain deposits and access to other sources of liquidity, particularly in a rising or high interest rate environment, and the quality and composition of our deposits; business and economic conditions generally and in the financial services industry, nationally and within our current and future geographic markets, including the tight labor market, ineffective management of the U.S. Federal budget or debt, or turbulence or uncertainty in domestic or foreign financial markets; the effect of acquisitions we have made or may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target into our operations; the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; possible impairment charges to goodwill, including any impairment that may result from increased volatility in our stock price; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; compliance risks, including any increased costs of monitoring, testing, and maintaining compliance with complex laws and regulations; the effectiveness of our risk management framework and quantitative models; the effect of changes in accounting policies and practices or accounting standards, as may be adopted from time-to-time by bank regulatory agencies, the U.S. Securities and Exchange Commission ("SEC"), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible credit-related impairments of securities held by us; changes in the level of our nonperforming assets and charge-offs; the impact of governmental efforts to restructure the U.S. financial regulatory system; the impact of recent or future changes in the FDIC insurance assessment rate or the rules and regulations related to the calculation of the FDIC insurance assessment amount, including any special assessments; changes in consumer spending, borrowing, and savings habits; the effects of concentrations in our loan portfolio, including commercial real estate and the risks of geographic and industry concentrations; the possibility that we may reduce or discontinue the payments of dividends on our common stock; the possibility that we may discontinue, reduce or otherwise limit the level of repurchases of our common stock we may make from time to time pursuant to our stock repurchase program; changes in the financial performance and/or condition of our borrowers; changes in the competitive environment among financial and bank holding companies and other financial service providers; geopolitical conditions, including acts or threats of terrorism, actions taken by the United States or other governments in response to acts or threats of terrorism, and/or military conflicts, including the war between Russia and Ukraine, Israel and Hamas, and overall tension in the Middle East, and trade tensions, all of which could impact business and economic conditions in the United States and abroad; public health crises and pandemics and their effects on the economic and business environments in which we operate, including on our credit quality and business operations, as well as the impact on general economic and financial market conditions; cybersecurity threats and the cost of defending against them; climate change, including the enhanced regulatory, compliance, credit, and reputational risks and costs; natural disasters, earthquakes, fires, and severe weather; unanticipated regulatory or legal proceedings; and our ability to manage the risks involved in the foregoing. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the Company's 2023 Annual Report on Form 10-K filed with the SEC and available at the SEC's Internet site (http://www.sec.gov).
The Company undertakes no obligation to revise or publicly release any revision or update to these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and cash equivalents | $ | 982,249 | $ | 899,817 | $ | 1,028,818 | $ | 936,473 | $ | 1,400,276 | ||||||||||
Interest-bearing time deposits with financial institutions | 1,246 | 996 | 995 | 995 | 1,242 | |||||||||||||||
Investment securities held-to-maturity, at amortized cost, net of allowance for credit losses | 1,713,575 | 1,710,141 | 1,720,481 | 1,729,541 | 1,737,866 | |||||||||||||||
Investment securities available-for-sale, at fair value | 1,316,546 | 1,320,050 | 1,154,021 | 1,140,071 | 1,914,599 | |||||||||||||||
FHLB, FRB, and other stock | 97,336 | 97,037 | 97,063 | 99,225 | 105,505 | |||||||||||||||
Loans held for sale, at lower of amortized cost or fair value | - | 140 | - | - | 641 | |||||||||||||||
Loans held for investment | 12,035,097 | 12,489,951 | 13,012,071 | 13,289,020 | 13,270,120 | |||||||||||||||
Allowance for credit losses | (181,248 | ) | (183,803 | ) | (192,340 | ) | (192,471 | ) | (188,098 | ) | ||||||||||
Loans held for investment, net | 11,853,849 | 12,306,148 | 12,819,731 | 13,096,549 | 13,082,022 | |||||||||||||||
Accrued interest receivable | 64,803 | 69,629 | 67,642 | 68,516 | 68,131 | |||||||||||||||
Other real estate owned | - | - | 248 | 248 | 450 | |||||||||||||||
Premises and equipment, net | 49,807 | 52,137 | 54,789 | 56,676 | 59,396 | |||||||||||||||
Deferred income taxes, net | 104,564 | 108,607 | 111,390 | 113,580 | 192,208 | |||||||||||||||
Bank owned life insurance | 481,309 | 477,694 | 474,404 | 471,178 | 468,191 | |||||||||||||||
Intangible assets | 34,924 | 37,686 | 40,449 | 43,285 | 46,307 | |||||||||||||||
Goodwill | 901,312 | 901,312 | 901,312 | 901,312 | 901,312 | |||||||||||||||
Other assets | 308,123 | 350,931 | 341,838 | 368,996 | 297,574 | |||||||||||||||
Total assets | $ | 17,909,643 | $ | 18,332,325 | $ | 18,813,181 | $ | 19,026,645 | $ | 20,275,720 | ||||||||||
LIABILITIES | ||||||||||||||||||||
Deposit accounts: |
| |||||||||||||||||||
Noninterest-bearing checking | $ | 4,639,077 | $ | 4,616,124 | $ | 4,997,636 | $ | 4,932,817 | $ | 5,782,305 | ||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 2,763,353 | 2,776,212 | 2,785,626 | 2,899,621 | 2,598,449 | |||||||||||||||
Money market/savings | 4,805,516 | 4,844,585 | 5,037,636 | 4,868,442 | 4,873,582 | |||||||||||||||
Retail certificates of deposit | 1,972,962 | 1,906,552 | 1,794,813 | 1,684,560 | 1,525,919 | |||||||||||||||
Wholesale/brokered certificates of deposit | 300,019 | 484,181 | 572,117 | 610,186 | 1,227,192 | |||||||||||||||
Total interest-bearing | 9,841,850 | 10,011,530 | 10,190,192 | 10,062,809 | 10,225,142 | |||||||||||||||
Total deposits | 14,480,927 | 14,627,654 | 15,187,828 | 14,995,626 | 16,007,447 | |||||||||||||||
FHLB advances and other borrowings | - | 200,000 | 200,000 | 600,000 | 800,000 | |||||||||||||||
Subordinated debentures | 272,320 | 332,160 | 332,001 | 331,842 | 331,682 | |||||||||||||||
Accrued expenses and other liabilities | 212,459 | 248,747 | 190,551 | 216,596 | 281,057 | |||||||||||||||
Total liabilities | 14,965,706 | 15,408,561 | 15,910,380 | 16,144,064 | 17,420,186 | |||||||||||||||
STOCKHOLDERS' EQUITY | ||||||||||||||||||||
Common stock | 942 | 941 | 941 | 938 | 937 | |||||||||||||||
Additional paid-in capital | 2,389,767 | 2,383,615 | 2,378,171 | 2,377,131 | 2,371,941 | |||||||||||||||
Retained earnings | 633,350 | 629,341 | 619,405 | 604,137 | 771,285 | |||||||||||||||
Accumulated other comprehensive loss | (80,122 | ) | (90,133 | ) | (95,716 | ) | (99,625 | ) | (288,629 | ) | ||||||||||
Total stockholders' equity | 2,943,937 | 2,923,764 | 2,902,801 | 2,882,581 | 2,855,534 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 17,909,643 | $ | 18,332,325 | $ | 18,813,181 | $ | 19,026,645 | $ | 20,275,720 | ||||||||||
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
(Dollars in thousands, except per share data) | 2024 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||
INTEREST INCOME | ||||||||||||||||||||
Loans | $ | 163,409 | $ | 167,547 | $ | 177,032 | $ | 503,931 | $ | 540,842 | ||||||||||
Investment securities and other interest-earning assets | 42,217 | 40,507 | 47,030 | 123,180 | 129,951 | |||||||||||||||
Total interest income | 205,626 | 208,054 | 224,062 | 627,111 | 670,793 | |||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Deposits | 67,898 | 64,229 | 62,718 | 191,633 | 156,532 | |||||||||||||||
FHLB advances and other borrowings | 1,511 | 2,330 | 7,235 | 8,078 | 22,328 | |||||||||||||||
Subordinated debentures | 5,319 | 5,101 | 4,561 | 14,981 | 13,683 | |||||||||||||||
Total interest expense | 74,728 | 71,660 | 74,514 | 214,692 | 192,543 | |||||||||||||||
Net interest income before provision for credit losses | 130,898 | 136,394 | 149,548 | 412,419 | 478,250 | |||||||||||||||
Provision for credit losses | 486 | 1,265 | 3,918 | 5,603 | 8,433 | |||||||||||||||
Net interest income after provision for credit losses | 130,412 | 135,129 | 145,630 | 406,816 | 469,817 | |||||||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Loan servicing income | 525 | 510 | 533 | 1,564 | 1,599 | |||||||||||||||
Service charges on deposit accounts | 2,711 | 2,710 | 2,673 | 8,109 | 7,972 | |||||||||||||||
Other service fee income | 306 | 309 | 280 | 951 | 891 | |||||||||||||||
Debit card interchange fee income | 876 | 925 | 924 | 2,566 | 2,641 | |||||||||||||||
Earnings on bank owned life insurance | 4,335 | 4,218 | 3,579 | 12,712 | 10,440 | |||||||||||||||
Net gain from sales of loans | 47 | 65 | 45 | 112 | 419 | |||||||||||||||
Net gain from sales of investment securities | - | - | - | - | 138 | |||||||||||||||
Trust custodial account fees | 8,813 | 8,950 | 9,356 | 28,405 | 29,741 | |||||||||||||||
Escrow and exchange fees | 673 | 702 | 938 | 2,071 | 2,920 | |||||||||||||||
Other income (loss) | 581 | (167 | ) | 223 | 6,373 | 3,515 | ||||||||||||||
Total noninterest income | 18,867 | 18,222 | 18,551 | 62,863 | 60,276 | |||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Compensation and benefits | 53,400 | 53,140 | 54,068 | 160,670 | 161,785 | |||||||||||||||
Premises and occupancy | 10,899 | 10,480 | 11,382 | 32,186 | 34,739 | |||||||||||||||
Data processing | 7,777 | 7,754 | 7,517 | 23,042 | 22,270 | |||||||||||||||
Other real estate owned operations, net | 1 | - | (4 | ) | 47 | 112 | ||||||||||||||
FDIC insurance premiums | 1,922 | 1,873 | 2,324 | 6,424 | 7,106 | |||||||||||||||
Legal and professional services | 4,980 | 1,078 | 4,243 | 10,201 | 14,460 | |||||||||||||||
Marketing expense | 860 | 1,724 | 1,635 | 4,142 | 5,352 | |||||||||||||||
Office expense | 1,046 | 1,077 | 1,079 | 3,216 | 3,591 | |||||||||||||||
Loan expense | 734 | 840 | 476 | 2,344 | 1,689 | |||||||||||||||
Deposit expense | 12,474 | 12,289 | 10,811 | 37,428 | 28,441 | |||||||||||||||
Amortization of intangible assets | 2,762 | 2,763 | 3,055 | 8,361 | 9,281 | |||||||||||||||
Other expense | 4,790 | 4,549 | 5,599 | 13,784 | 15,355 | |||||||||||||||
Total noninterest expense | 101,645 | 97,567 | 102,185 | 301,845 | 304,181 | |||||||||||||||
Net income before income taxes | 47,634 | 55,784 | 61,996 | 167,834 | 225,912 | |||||||||||||||
Income tax expense | 11,655 | 13,879 | 15,966 | 42,925 | 59,684 | |||||||||||||||
Net income | $ | 35,979 | $ | 41,905 | $ | 46,030 | $ | 124,909 | $ | 166,228 | ||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||
Basic | $ | 0.37 | $ | 0.43 | $ | 0.48 | $ | 1.30 | $ | 1.74 | ||||||||||
Diluted | $ | 0.37 | $ | 0.43 | $ | 0.48 | $ | 1.30 | $ | 1.74 | ||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||||||
Basic | 94,650,096 | 94,628,201 | 94,189,844 | 94,543,243 | 94,072,463 | |||||||||||||||
Diluted | 94,775,927 | 94,716,205 | 94,283,008 | 94,652,583 | 94,214,846 | |||||||||||||||
SELECTED FINANCIAL DATA
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA | |||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest Income/ Expense | Average Yield/ Cost | Average Balance | Interest Income/ Expense | Average Yield/ Cost | Average Balance | Interest Income/ Expense | Average Yield/ Cost | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,098,455 | $ | 13,346 | 4.83 | % | $ | 1,134,736 | $ | 13,666 | 4.84 | % | $ | 1,695,508 | $ | 21,196 | 4.96 | % | |||||||||||||||
Investment securities | 3,145,214 | 28,871 | 3.67 | 2,964,909 | 26,841 | 3.62 | 3,828,766 | 25,834 | 2.70 | ||||||||||||||||||||||||
Loans receivable, net (1)(2) | 12,247,435 | 163,409 | 5.31 | 12,724,545 | 167,547 | 5.30 | 13,475,194 | 177,032 | 5.21 | ||||||||||||||||||||||||
Total interest-earning assets | 16,491,104 | 205,626 | 4.96 | 16,824,190 | 208,054 | 4.97 | 18,999,468 | 224,062 | 4.68 | ||||||||||||||||||||||||
Noninterest-earning assets | 1,751,309 | 1,771,493 | 1,806,319 | ||||||||||||||||||||||||||||||
Total assets | $ | 18,242,413 | $ | 18,595,683 | $ | 20,805,787 | |||||||||||||||||||||||||||
Liabilities and equity | |||||||||||||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||||||||||||
Interest checking | $ | 2,707,440 | $ | 10,848 | 1.59 | % | $ | 2,747,972 | $ | 10,177 | 1.49 | % | $ | 2,649,203 | $ | 10,849 | 1.62 | % | |||||||||||||||
Money market | 4,607,486 | 28,118 | 2.43 | 4,724,572 | 26,207 | 2.23 | 4,512,740 | 19,182 | 1.69 | ||||||||||||||||||||||||
Savings | 263,570 | 246 | 0.37 | 271,812 | 224 | 0.33 | 329,684 | 115 | 0.14 | ||||||||||||||||||||||||
Retail certificates of deposit | 1,944,685 | 23,202 | 4.75 | 1,830,516 | 21,115 | 4.64 | 1,439,531 | 13,398 | 3.69 | ||||||||||||||||||||||||
Wholesale/brokered certificates of deposit | 448,820 | 5,484 | 4.86 | 542,699 | 6,506 | 4.82 | 1,611,726 | 19,174 | 4.72 | ||||||||||||||||||||||||
Total interest-bearing deposits | 9,972,001 | 67,898 | 2.71 | 10,117,571 | 64,229 | 2.55 | 10,542,884 | 62,718 | 2.36 | ||||||||||||||||||||||||
FHLB advances and other borrowings | 128,413 | 1,511 | 4.68 | 200,154 | 2,330 | 4.68 | 800,049 | 7,235 | 3.59 | ||||||||||||||||||||||||
Subordinated debentures | 313,990 | 5,319 | 6.70 | 332,097 | 5,101 | 6.14 | 331,607 | 4,561 | 5.50 | ||||||||||||||||||||||||
Total borrowings | 442,403 | 6,830 | 6.12 | 532,251 | 7,431 | 5.59 | 1,131,656 | 11,796 | 4.15 | ||||||||||||||||||||||||
Total interest-bearing liabilities | 10,414,404 | 74,728 | 2.85 | 10,649,822 | 71,660 | 2.71 | 11,674,540 | 74,514 | 2.53 | ||||||||||||||||||||||||
Noninterest-bearing deposits | 4,683,477 | 4,824,002 | 6,001,033 | ||||||||||||||||||||||||||||||
Other liabilities | 215,372 | 213,844 | 268,249 | ||||||||||||||||||||||||||||||
Total liabilities | 15,313,253 | 15,687,668 | 17,943,822 | ||||||||||||||||||||||||||||||
Stockholders' equity | 2,929,160 |
2,908,015 | 2,861,965 | ||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 18,242,413 | $ | 18,595,683 | $ | 20,805,787 | |||||||||||||||||||||||||||
Net interest income | $ | 130,898 | $ | 136,394 | $ | 149,548 | |||||||||||||||||||||||||||
Net interest margin (3) | 3.16 | % | 3.26 | % | 3.12 | % | |||||||||||||||||||||||||||
Cost of deposits (4) | 1.84 | 1.73 | 1.50 | ||||||||||||||||||||||||||||||
Cost of funds (5) | 1.97 | 1.86 | 1.67 | ||||||||||||||||||||||||||||||
Cost of non-maturity deposits (6) | 1.27 | 1.17 | 0.89 | ||||||||||||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 158.35 | 157.98 | 162.74 | ||||||||||||||||||||||||||||||
(1) | Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees/costs, discounts/premiums, and the basis adjustment of certain loans included in fair value hedging relationships. | |
(2) | Interest income includes net discount accretion of $2.6 million, $2.3 million, and $2.2 million for the three months ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively. | |
(3) | Represents annualized net interest income divided by average interest-earning assets. | |
(4) | Represents annualized interest expense on deposits divided by the sum of average interest-bearing deposits and noninterest-bearing deposits. | |
(5) | Represents annualized total interest expense divided by the sum of average total interest-bearing liabilities and noninterest-bearing deposits. | |
(6) | Reconciliations of the non-GAAP measures are set forth at the end of this press release. | |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
LOAN PORTFOLIO COMPOSITION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||
Investor loans secured by real estate | ||||||||||||||||||||
CRE non-owner-occupied | $ | 2,202,268 | $ | 2,245,474 | $ | 2,309,252 | $ | 2,421,772 | $ | 2,514,056 | ||||||||||
Multifamily | 5,388,847 | 5,473,606 | 5,558,966 | 5,645,310 | 5,719,210 | |||||||||||||||
Construction and land | 445,146 | 453,799 | 486,734 | 472,544 | 444,576 | |||||||||||||||
SBA secured by real estate (1) | 32,228 | 33,245 | 35,206 | 36,400 | 37,754 | |||||||||||||||
Total investor loans secured by real estate | 8,068,489 | 8,206,124 | 8,390,158 | 8,576,026 | 8,715,596 | |||||||||||||||
Business loans secured by real estate (2) | ||||||||||||||||||||
CRE owner-occupied | 2,038,583 | 2,096,485 | 2,149,362 | 2,191,334 | 2,228,802 | |||||||||||||||
Franchise real estate secured | 264,696 | 274,645 | 294,938 | 304,514 | 313,451 | |||||||||||||||
SBA secured by real estate (3) | 43,943 | 46,543 | 48,426 | 50,741 | 53,668 | |||||||||||||||
Total business loans secured by real estate | 2,347,222 | 2,417,673 | 2,492,726 | 2,546,589 | 2,595,921 | |||||||||||||||
Commercial loans (4) | ||||||||||||||||||||
Commercial and industrial | 1,316,517 | 1,554,735 | 1,774,487 | 1,790,608 | 1,588,771 | |||||||||||||||
Franchise non-real estate secured | 237,702 | 257,516 |
| 301,895 | 319,721 | 335,053 | ||||||||||||||
SBA non-real estate secured | 8,407 | 10,346 | 10,946 | 10,926 | 10,667 | |||||||||||||||
Total commercial loans | 1,562,626 | 1,822,597 | 2,087,328 | 2,121,255 | 1,934,491 | |||||||||||||||
Retail loans | ||||||||||||||||||||
Single family residential (5) | 71,552 | 70,380 | 72,353 | 72,752 | 70,984 | |||||||||||||||
Consumer | 1,361 | 1,378 | 1,830 | 1,949 | 1,958 | |||||||||||||||
Total retail loans | 72,913 | 71,758 | 74,183 | 74,701 | 72,942 | |||||||||||||||
Loans held for investment before basis adjustment (6) | 12,051,250 | 12,518,152 | 13,044,395 | 13,318,571 | 13,318,950 | |||||||||||||||
Basis adjustment associated with fair value hedge (7) | (16,153 | ) | (28,201 | ) | (32,324 | ) | (29,551 | ) | (48,830 | ) | ||||||||||
Loans held for investment | 12,035,097 | 12,489,951 | 13,012,071 | 13,289,020 | 13,270,120 | |||||||||||||||
Allowance for credit losses for loans held for investment | (181,248 | ) | (183,803 | ) | (192,340 | ) | (192,471 | ) | (188,098 | ) | ||||||||||
Loans held for investment, net | $ | 11,853,849 | $ | 12,306,148 | $ | 12,819,731 | $ | 13,096,549 | $ | 13,082,022 | ||||||||||
Loans held for sale, at lower of cost or fair value | $ | - | $ | 140 | $ | - | $ | - | $ | 641 | ||||||||||
(1) | SBA loans that are collateralized by hotel/motel real property. | |
(2) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(3) | SBA loans that are collateralized by real property other than hotel/motel real property. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(5) | Single family residential includes home equity lines of credit, as well as second trust deeds. | |
(6) | Includes net deferred origination costs (fees) of $1.5 million, $1.4 million, $797,000, $(74,000), and $451,000, and unaccreted fair value net purchase discounts of $35.9 million, $38.6 million, $41.2 million, $43.3 million, and $46.2 million as of September 30, 2024, June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023, respectively. | |
(7) | Represents the basis adjustment associated with the application of hedge accounting on certain loans. | |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
ASSET QUALITY INFORMATION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||
Asset quality | ||||||||||||||||||||
Nonperforming loans | $ | 39,084 | $ | 52,119 | $ | 63,806 | $ | 24,817 | $ | 25,458 | ||||||||||
Other real estate owned | - | - | 248 | 248 | 450 | |||||||||||||||
Nonperforming assets | $ | 39,084 | $ | 52,119 | $ | 64,054 | $ | 25,065 | $ | 25,908 | ||||||||||
Total classified assets (1) | $ | 120,484 | $ | 183,833 | $ | 204,937 | $ | 142,210 | $ | 149,708 | ||||||||||
Allowance for credit losses | 181,248 | 183,803 | 192,340 | 192,471 | 188,098 | |||||||||||||||
Allowance for credit losses as a percent of total nonperforming loans | 464 | % | 353 | % | 301 | % | 776 | % | 739 | % | ||||||||||
Nonperforming loans as a percent of loans held for investment | 0.32 | 0.42 | 0.49 | 0.19 | 0.19 | |||||||||||||||
Nonperforming assets as a percent of total assets | 0.22 | 0.28 | 0.34 | 0.13 | 0.13 | |||||||||||||||
Classified loans to total loans held for investment | 1.00 | 1.47 | 1.57 | 1.07 | 1.12 | |||||||||||||||
Classified assets to total assets | 0.67 | 1.00 | 1.09 | 0.75 | 0.74 | |||||||||||||||
Net loan charge-offs for the quarter ended | $ | 2,306 | $ | 10,293 | $ | 6,419 | $ | 3,902 | $ | 6,752 | ||||||||||
Net loan charge-offs for the quarter to average total loans | 0.02 | % | 0.08 | % | 0.05 | % | 0.03 | % | 0.05 | % | ||||||||||
Allowance for credit losses to loans held for investment (2) | 1.51 | 1.47 | 1.48 | 1.45 | 1.42 | |||||||||||||||
Delinquent loans (3) | ||||||||||||||||||||
30 - 59 days | $ | 2,008 | $ | 4,985 | $ | 1,983 | $ | 2,484 | $ | 2,967 | ||||||||||
60 - 89 days | 715 | 3,289 | 974 | 1,294 | 475 | |||||||||||||||
90+ days | 7,143 | 9,649 | 9,221 | 6,276 | 7,484 | |||||||||||||||
Total delinquency | $ | 9,866 | $ | 17,923 | $ | 12,178 | $ | 10,054 | $ | 10,926 | ||||||||||
Delinquency as a percent of loans held for investment | 0.08 | % | 0.14 | % | 0.09 | % | 0.08 | % | 0.08 | % | ||||||||||
(1) | Includes substandard and doubtful loans, and other real estate owned. | |
(2) | At September 30, 2024, 24% of loans held for investment include a fair value net discount of $35.9 million, or 0.30% of loans held for investment. At June 30, 2024, 25% of loans held for investment include a fair value net discount of $38.6 million, or 0.31% of loans held for investment. At March 31, 2024, 25% of loans held for investment include a fair value net discount of $41.2 million, or 0.32% of loans held for investment. At December 31, 2023, 24% of loans held for investment include a fair value net discount of $43.3 million, or 0.33% of loans held for investment. At September 30, 2023, 24% of loans held for investment include a fair value net discount of $46.2 million, or 0.35% of loans held for investment. | |
(3) | Nonaccrual loans are included in this aging analysis based on the loan's past due status. | |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||
NONACCRUAL LOANS (1) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
(Dollars in thousands) | Collateral Dependent Loans | ACL | Non- Collateral Dependent Loans | ACL | Total Nonaccrual Loans | Nonaccrual Loans With No ACL | ||||||||||||||||||
September 30, 2024 | ||||||||||||||||||||||||
Investor loans secured by real estate | ||||||||||||||||||||||||
CRE non-owner-occupied | $ | 19,042 | $ | - | $ | - | $ | - | $ | 19,042 | $ | 19,042 | ||||||||||||
SBA secured by real estate (2) | 1,725 | 559 | - | - | 1,725 | 610 | ||||||||||||||||||
Total investor loans secured by real estate | 20,767 | 559 | - | - | 20,767 | 19,652 | ||||||||||||||||||
Business loans secured by real estate (3) | ||||||||||||||||||||||||
CRE owner-occupied | 4,574 | - | - | - | 4,574 | 4,574 | ||||||||||||||||||
Total business loans secured by real estate | 4,574 | - | - | - | 4,574 | 4,574 | ||||||||||||||||||
Commercial loans (4) | ||||||||||||||||||||||||
Commercial and industrial | 2,274 | 193 | 10,938 | - | 13,212 | 13,019 | ||||||||||||||||||
SBA not secured by real estate | 531 | - | - | - | 531 | 531 | ||||||||||||||||||
Total commercial loans | 2,805 | 193 | 10,938 | - | 13,743 | 13,550 | ||||||||||||||||||
Totals nonaccrual loans | $ | 28,146 | $ | 752 | $ | 10,938 | $ | - | $ | 39,084 | $ | 37,776 | ||||||||||||
(1) | The ACL for nonaccrual loans is determined based on a discounted cash flow methodology unless the loan is considered collateral dependent. The ACL for collateral dependent loans is determined based on the estimated fair value of the underlying collateral. | |
(2) | SBA loans that are collateralized by hotel/motel real property. | |
(3) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
PAST DUE STATUS | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Days Past Due (7) | ||||||||||||||||||||
(Dollars in thousands) | Current | 30-59 | 60-89 | 90+ | Total | |||||||||||||||
September 30, 2024 | ||||||||||||||||||||
Investor loans secured by real estate | ||||||||||||||||||||
CRE non-owner-occupied | $ | 2,201,885 | $ | - | $ | - | $ | 383 | $ | 2,202,268 | ||||||||||
Multifamily | 5,388,847 | - | - | - | 5,388,847 | |||||||||||||||
Construction and land | 445,146 | - | - | - | 445,146 | |||||||||||||||
SBA secured by real estate (1) | 30,926 | 1,115 | - | 187 | 32,228 | |||||||||||||||
Total investor loans secured by real estate | 8,066,804 | 1,115 | - | 570 | 8,068,489 | |||||||||||||||
Business loans secured by real estate (2) | ||||||||||||||||||||
CRE owner-occupied | 2,034,009 | - | - | 4,574 | 2,038,583 | |||||||||||||||
Franchise real estate secured | 264,696 | - | - | - | 264,696 | |||||||||||||||
SBA secured by real estate (3) | 43,943 | - | - | - | 43,943 | |||||||||||||||
Total business loans secured by real estate | 2,342,648 | - | - | 4,574 | 2,347,222 | |||||||||||||||
Commercial loans (4) | ||||||||||||||||||||
Commercial and industrial | 1,313,441 | 893 | 715 | 1,468 | 1,316,517 | |||||||||||||||
Franchise non-real estate secured | 237,702 | - | - | - | 237,702 | |||||||||||||||
SBA not secured by real estate | 7,876 | - | - | 531 | 8,407 | |||||||||||||||
Total commercial loans | 1,559,019 | 893 | 715 | 1,999 | 1,562,626 | |||||||||||||||
Retail loans | ||||||||||||||||||||
Single family residential (5) | 71,552 | - | - | - | 71,552 | |||||||||||||||
Consumer loans | 1,361 | - | - | - | 1,361 | |||||||||||||||
Total retail loans | 72,913 | - | - | - | 72,913 | |||||||||||||||
Loans held for investment before basis adjustment (6) | $ | 12,041,384 | $ | 2,008 | $ | 715 | $ | 7,143 | $ | 12,051,250 | ||||||||||
(1) | SBA loans that are collateralized by hotel/motel real property. | |
(2) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(3) | SBA loans that are collateralized by real property other than hotel/motel real property. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(5) |
Single family residential includes home equity lines of credit, as well as second trust deeds. | |
(6) | Excludes the basis adjustment of $16.2 million to the carrying amount of certain loans included in fair value hedging relationships. | |
(7) | Nonaccrual loans are included in this aging analysis based on the loan's past due status. | |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CREDIT RISK GRADES | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(Dollars in thousands) | Pass | Special Mention | Substandard | Doubtful | Total Gross Loans | |||||||||||||||
September 30, 2024 | ||||||||||||||||||||
Investor loans secured by real estate | ||||||||||||||||||||
CRE non-owner-occupied | $ | 2,163,159 | $ | 2,471 | $ | 36,638 | $ | - | $ | 2,202,268 | ||||||||||
Multifamily | 5,354,137 | 34,710 | - | - | 5,388,847 | |||||||||||||||
Construction and land | 445,146 | - | - | - | 445,146 | |||||||||||||||
SBA secured by real estate (1) | 24,901 | 1,125 | 6,202 | - | 32,228 | |||||||||||||||
Total investor loans secured by real estate | 7,987,343 | 38,306 | 42,840 | - | 8,068,489 | |||||||||||||||
Business loans secured by real estate (2) | ||||||||||||||||||||
CRE owner-occupied | 1,986,919 | 18,089 | 33,575 | - | 2,038,583 | |||||||||||||||
Franchise real estate secured | 261,626 | 1,560 | 1,510 | - | 264,696 | |||||||||||||||
SBA secured by real estate (3) | 40,773 | - | 3,170 | - | 43,943 | |||||||||||||||
Total business loans secured by real estate | 2,289,318 | 19,649 | 38,255 | - | 2,347,222 | |||||||||||||||
Commercial loans (4) | ||||||||||||||||||||
Commercial and industrial | 1,275,854 | 12,393 | 25,385 | 2,885 | 1,316,517 | |||||||||||||||
Franchise non-real estate secured | 226,738 | 557 | 10,407 | - | 237,702 | |||||||||||||||
SBA not secured by real estate | 7,695 | - | 712 | - | 8,407 | |||||||||||||||
Total commercial loans | 1,510,287 | 12,950 | 36,504 | 2,885 | 1,562,626 | |||||||||||||||
Retail loans | ||||||||||||||||||||
Single family residential (5) | 71,552 | - | - | - | 71,552 | |||||||||||||||
Consumer loans | 1,361 | - | - | - | 1,361 | |||||||||||||||
Total retail loans | 72,913 | - | - | - | 72,913 | |||||||||||||||
Loans held for investment before basis adjustment (6) | $ | 11,859,861 | $ | 70,905 | $ | 117,599 | $ | 2,885 | $ | 12,051,250 | ||||||||||
(1) | SBA loans that are collateralized by hotel/motel real property. | |
(2) | Loans to businesses that are collateralized by real estate where the operating cash flow of the business is the primary source of repayment. | |
(3) | SBA loans that are collateralized by real property other than hotel/motel real property. | |
(4) | Loans to businesses where the operating cash flow of the business is the primary source of repayment. | |
(5) | Single family residential includes home equity lines of credit, as well as second trust deeds. | |
(6) | Excludes the basis adjustment of $16.2 million to the carrying amount of certain loans included in fair value hedging relationships. | |
GAAP TO NON-GAAP RECONCILIATIONS
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||
(Unaudited) | ||||||
The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of such financial performance. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies. | ||||||
For periods presented below, return on average assets excluding the FDIC special assessment is a non-GAAP financial measure derived from GAAP based amounts. We calculate this figure by excluding the FDIC special assessment and the related tax impact from net income. Management believes that the exclusion of such nonrecurring items from this financial measure provides useful information to gain an understanding of the operating results of our core business and a better comparison of financial performance. | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Net income | $ | 35,979 | $ | 41,905 | $ | 46,030 | ||||||
Add: FDIC special assessment | (68 | ) | (161 | ) | - | |||||||
Less: tax adjustment (1) | (19 | ) | (45 | ) | - | |||||||
Adjusted net income for average assets | $ | 35,930 | $ | 41,789 | $ | 46,030 | ||||||
Average assets | $ | 18,242,413 | $ | 18,595,683 | $ | 20,805,787 | ||||||
ROAA (annualized) | 0.79 | % | 0.90 | % | 0.88 | % | ||||||
Adjusted ROAA (annualized) | 0.79 | % | 0.90 | % | 0.88 | % | ||||||
(1) | Adjusted by statutory tax rate. |
For periods presented below, return on average tangible common equity is a non-GAAP financial measure derived from GAAP-based amounts. We calculate this figure by excluding amortization of intangible assets expense from net income and excluding the average intangible assets and average goodwill from the average stockholders' equity during the periods indicated. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business. The adjusted net income, adjusted return on average equity, and adjusted return on average tangible common equity further exclude the nonrecurring items to provide a better comparison to the financial results of prior periods. | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Net income | $ | 35,979 | $ | 41,905 | $ | 46,030 | ||||||
Plus: amortization of intangible assets expense | 2,762 | 2,763 | 3,055 | |||||||||
Less: tax adjustment (1) | 781 | 781 | 868 | |||||||||
Net income for average tangible common equity | $ | 37,960 | $ | 43,887 | $ | 48,217 | ||||||
Add: FDIC special assessment | (68 | ) | (161 | ) | - | |||||||
Less: tax adjustment (1) | (19 | ) | (45 | ) | - | |||||||
Adjusted net income for average tangible common equity | $ | 37,911 | $ | 43,771 | $ | 48,217 | ||||||
Average stockholders' equity | $ | 2,929,160 | $ | 2,908,015 | $ | 2,861,965 | ||||||
Less: average intangible assets | 36,570 | 39,338 | 48,150 | |||||||||
Less: average goodwill | 901,312 | 901,312 | 901,312 | |||||||||
Adjusted average tangible common equity | $ | 1,991,278 | $ | 1,967,365 | $ | 1,912,503 | ||||||
ROAE (annualized) | 4.91 | % | 5.76 | % | 6.43 | % | ||||||
Adjusted ROAE (annualized) | 4.91 | % | 5.75 | % | 6.43 | % | ||||||
ROATCE (annualized) | 7.63 | % | 8.92 | % | 10.08 | % | ||||||
Adjusted ROATCE (annualized) | 7.62 | % | 8.90 | % | 10.08 | % | ||||||
(1) | Adjusted by statutory tax rate. |
Pre-provision net revenue is a non-GAAP financial measure derived from GAAP-based amounts. We calculate the pre-provision net revenue by excluding income tax and provision for credit losses from net income. The adjusted pre-provision net income further excludes the FDIC special assessment to provide a better comparison of financial performance. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business and a better comparison to the financial results of prior periods. | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Interest income | $ | 205,626 | $ | 208,054 | $ | 224,062 | ||||||
Interest expense | 74,728 | 71,660 | 74,514 | |||||||||
Net interest income | 130,898 | 136,394 | 149,548 | |||||||||
Noninterest income | 18,867 | 18,222 | 18,551 | |||||||||
Revenue | 149,765 | 154,616 | 168,099 | |||||||||
Noninterest expense | 101,645 | 97,567 | 102,185 | |||||||||
Pre-provision net revenue | 48,120 | 57,049 | 65,914 | |||||||||
Add: FDIC special assessment | (68 | ) | (161 | ) | - | |||||||
Adjusted pre-provision net revenue | $ | 48,052 | $ | 56,888 | $ | 65,914 | ||||||
Pre-provision net revenue (annualized) | $ | 192,480 | $ | 228,196 | $ | 263,656 | ||||||
Adjusted pre-provision net revenue (annualized) | $ | 192,208 | $ | 227,552 | $ | 263,656 | ||||||
Average assets | $ | 18,242,413 | $ | 18,595,683 | $ | 20,805,787 | ||||||
Pre-provision net revenue to average assets | 0.26 | % | 0.31 | % | 0.32 | % | ||||||
Pre-provision net revenue to average assets (annualized) | 1.06 | % | 1.23 | % | 1.27 | % | ||||||
Adjusted pre-provision net revenue on average assets | 0.26 | % | 0.31 | % | 0.32 | % | ||||||
Adjusted pre-provision net revenue on average assets (annualized) | 1.05 | % | 1.22 | % | 1.27 | % | ||||||
Efficiency ratio is a non-GAAP financial measure derived from GAAP-based amounts. This figure represents the ratio of noninterest expense, less amortization of intangible assets and other real estate owned operations, where applicable, to the sum of net interest income before provision for credit losses and total noninterest income less (loss) gain from other real estate owned and gain from debt extinguishment. The adjusted efficiency ratio further excludes the FDIC special assessment to provide a better comparison to the financial results of prior periods. Management believes that the exclusion of such items from this financial measure provides useful information to gain an understanding of the operating results of our core business. | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Total noninterest expense | $ | 101,645 | $ | 97,567 | $ | 102,185 | ||||||
Less: amortization of intangible assets | 2,762 | 2,763 | 3,055 | |||||||||
Less: other real estate owned operations, net | 1 | - | (4 | ) | ||||||||
Adjusted noninterest expense | 98,882 | 94,804 | 99,134 | |||||||||
Less: FDIC special assessment | (68 | ) | (161 | ) | - | |||||||
Adjusted noninterest expense excluding FDIC special assessment | $ | 98,950 | $ | 94,965 | $ | 99,134 | ||||||
Net interest income before provision for credit losses | $ | 130,898 | $ | 136,394 | $ | 149,548 | ||||||
Add: total noninterest income | 18,867 | 18,222 | 18,551 | |||||||||
Less: net loss from other real estate owned | - | (28 | ) | - | ||||||||
Less: net gain from debt extinguishment | 203 | - | - | |||||||||
Adjusted revenue | $ | 149,562 | $ | 154,644 | $ | 168,099 | ||||||
Efficiency ratio | 66.1 | % | 61.3 | % | 59.0 | % | ||||||
Adjusted efficiency ratio excluding FDIC special assessment | 66.2 | % | 61.4 | % | 59.0 | % | ||||||
Tangible book value per share and tangible common equity to tangible assets (the "tangible common equity ratio") are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common stockholders' equity by shares outstanding. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common stockholders' equity and dividing by tangible assets. We believe that this information is consistent with the treatment by bank regulatory agencies, which excludes intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. | ||||||||||||||||||||
September 30, | June 30, | March 31, | December 31, | September 30, | ||||||||||||||||
(Dollars in thousands, except per share data) | 2024 | 2024 | 2024 | 2023 | 2023 | |||||||||||||||
Total stockholders' equity | $ | 2,943,937 | $ | 2,923,764 | $ | 2,902,801 | $ | 2,882,581 | $ | 2,855,534 | ||||||||||
Less: intangible assets | 936,236 | 938,998 | 941,761 | 944,597 | 947,619 | |||||||||||||||
Tangible common equity | $ | 2,007,701 | $ | 1,984,766 | $ | 1,961,040 | $ | 1,937,984 | $ | 1,907,915 | ||||||||||
Total assets | $ | 17,909,643 | $ | 18,332,325 | $ | 18,813,181 | $ | 19,026,645 | $ | 20,275,720 | ||||||||||
Less: intangible assets | 936,236 | 938,998 | 941,761 | 944,597 | 947,619 | |||||||||||||||
Tangible assets | $ | 16,973,407 | $ | 17,393,327 | $ | 17,871,420 | $ | 18,082,048 | $ | 19,328,101 | ||||||||||
Tangible common equity ratio | 11.83 | % | 11.41 | % | 10.97 | % | 10.72 | % | 9.87 | % | ||||||||||
Common shares issued and outstanding | 96,462,767 | 96,434,047 | 96,459,966 | 95,860,092 | 95,900,847 | |||||||||||||||
Book value per share | $ | 30.52 | $ | 30.32 | $ | 30.09 | $ | 30.07 | $ | 29.78 | ||||||||||
Less: intangible book value per share | 9.71 | 9.74 | 9.76 | 9.85 | 9.88 | |||||||||||||||
Tangible book value per share | $ | 20.81 | $ | 20.58 | $ | 20.33 | $ | 20.22 | $ | 19.89 | ||||||||||
Cost of non-maturity deposits is a non-GAAP financial measure derived from GAAP-based amounts. Cost of non-maturity deposits is calculated as the ratio of non-maturity deposit interest expense to average non-maturity deposits. We calculate non-maturity deposit interest expense by excluding interest expense for all certificates of deposit from total deposit expense, and we calculate average non-maturity deposits by excluding all certificates of deposit from total deposits. Management believes cost of non-maturity deposits is a useful measure to assess the Company's deposit base, including its potential volatility. | ||||||||||||
Three Months Ended | ||||||||||||
September 30, | June 30, | September 30, | ||||||||||
(Dollars in thousands) | 2024 | 2024 | 2023 | |||||||||
Total deposits interest expense | $ | 67,898 | $ | 64,229 | $ | 62,718 | ||||||
Less: certificates of deposit interest expense | 23,202 | 21,115 | 13,398 | |||||||||
Less: brokered certificates of deposit interest expense | 5,484 | 6,506 | 19,174 | |||||||||
Non-maturity deposit expense | $ | 39,212 | $ | 36,608 | $ | 30,146 | ||||||
Total average deposits | $ | 14,655,478 | $ | 14,941,573 | $ | 16,543,917 | ||||||
Less: average certificates of deposit | 1,944,685 | 1,830,516 | 1,439,531 | |||||||||
Less: average brokered certificates of deposit | 448,820 | 542,699 | 1,611,726 | |||||||||
Average non-maturity deposits | $ | 12,261,973 | $ | 12,568,358 | $ | 13,492,660 | ||||||
Cost of non-maturity deposits | 1.27 | % | 1.17 | % | 0.89 | % | ||||||
Contacts
Pacific Premier Bancorp, Inc.
Steven R. Gardner
Chairman, Chief Executive Officer, and President
(949) 864-8000
Ronald J. Nicolas, Jr.
Senior Executive Vice President and Chief Financial Officer
(949) 864-8000
Matthew J. Lazzaro
Senior Vice President and Director of Investor Relations
(949) 243-1082
