Skip to main content

EAST WEST BANCORP INC

For the period ended Sep 30, 2024. Filed Nov 8, 2024.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2024 · Filed Nov 8, 2024

EWBC$130.74-0.2%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Reconciliation of GAAP to Non-GAAP Financial Measures

To supplement the Company’s unaudited interim Consolidated Financial Statements presented in accordance with U.S. GAAP, the Company uses certain non-GAAP measures of financial performance. Non-GAAP financial measures are not prepared in accordance with, or as an alternative to U.S. GAAP. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance that either excludes or includes amounts, or is subject to adjustments that have such an effect, that are not normally excluded or included in the most directly comparable financial measure that is calculated and presented in accordance with U.S. GAAP. The non-GAAP financial measures discussed in this Form 10-Q are adjusted diluted EPS, return on average TCE, tangible book value per share and FTE efficiency ratio. Certain additional non-GAAP financial measures that are components of the foregoing non-GAAP financial measures are also set forth and reconciled in the table below. The Company believes these non-GAAP financial measures, when taken together with the corresponding U.S. GAAP financial measures, provide meaningful supplemental information regarding its performance, and allow comparability to prior periods. These non-GAAP financial measures may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes.

The following tables present the reconciliations of U.S. GAAP to non-GAAP financial measures for the periods presented:

Three Months Ended September 30, · Nine Months Ended September 30,
($ and shares in thousands, except per share data) · 2024 · 2023 · 2024 · 2023
Net income(a)$299,166$287,738$872,471$922,208
Add: FDIC charge (1)——12,185—
Write-off of AFS debt security (2)———10,000
Repurchase agreements’ extinguishment cost (3)———3,872
Less: DC Solar recovery (4)(11,201)—(14,347)(5,571)
Tax effect of adjustment (5)3,311—639(2,431)
Adjusted net income (non-GAAP)(b)$291,276$287,738$870,948$928,078
Diluted weighted-average number of shares outstanding(c)139,648142,122139,939142,044
Diluted EPS(a)/(c)$2.14$2.02$6.23$6.49
Add: FDIC charge (1)——0.09—
Write-off of AFS debt security (2)———0.07
Repurchase agreements’ extinguishment cost (3)———0.03
Less: DC Solar recovery (4)(0.08)—(0.10)(0.04)
Tax effect of adjustments (5)0.03——(0.02)
Adjusted diluted EPS (non-GAAP)(b)/(c)$2.09$2.02$6.22$6.53
Three Months Ended September 30, · Nine Months Ended September 30,
($ in thousands) · 2024 · 2023 · 2024 · 2023
Net income(a)$299,166$287,738$872,471$922,208
Add: Amortization of core deposit intangibles—441—1,322
Amortization of mortgage servicing assets3483289881,026
Tax effect of amortization adjustments (5)(103)(225)(292)(688)
Tangible net income (non-GAAP)(b)$299,411$288,282$873,167$923,868
Average stockholders’ equity(c)$7,443,333$6,604,798$7,175,445$6,411,250
Less: Average goodwill(465,697)(465,697)(465,697)(465,697)
Average other intangible assets (6)(5,790)(6,148)(6,123)(6,916)
Average tangible book value (non-GAAP)(d)$6,971,846$6,132,953$6,703,625$5,938,637
ROE (7)(a)/(c)15.99%17.28%16.24%19.23%
Return on average TCE (7) (non-GAAP)(b)/(d)17.08%18.65%17.40%20.80%

Refer to footnotes on the following page.

Three Months Ended September 30, · Nine Months Ended September 30,
($ in thousands) · 2024 · 2023 · 2024 · 2023
Net interest income before provision for credit losses(a)$572,722$570,813$1,691,090$1,737,420
FTE adjustment(b)4114333,4911,288
FTE net interest income before provision for credit losses(c)=(a)+(b)573,133571,2461,694,5811,738,708
Total noninterest income(d)84,76176,752248,422215,361
Total revenue(e)=(a)+(d)$657,483$647,565$1,939,512$1,952,781
FTE total revenue (8) (non-GAAP)(f)=(c)+(d)657,894647,9981,943,0031,954,069
Total noninterest expense(g)$226,166$252,014$709,475$732,250
Efficiency ratio(g)/(e)34.40%38.92%36.58%37.50%
FTE efficiency ratio (non-GAAP)(g)/(f)34.38%38.89%36.51%37.47%
($ and shares in thousands, except per share data) · September 30, 2024 · December 31, 2023
Stockholders’ equity(a)$7,664,539$6,950,834
Less: Goodwill(465,697)(465,697)
Other intangible assets (6)(5,563)(6,602)
Tangible book value (non-GAAP)(b)$7,193,279$6,478,535
Number of common shares at period-end(c)138,609140,027
Book value per share(a)/(c)$55.30$49.64
Tangible book value per share (non-GAAP)(b)/(c)$51.90$46.27

(1)Represents the pre-tax FDIC charge recorded in Deposit insurance premiums and regulatory assessments on the Consolidated Statement of Income in the first half of 2024.

(2)Represents the pre-tax impairment related to an AFS debt security that was written-off in the first quarter of 2023.

(3)Represents the debt extinguishment cost on early prepayment of $300 million of repurchase agreements in the first quarter of 2023.

(4)Represents the pre-tax DC Solar recovery recorded in Amortization of tax credit and CRA investments on the Consolidated Statement of Income in the second and third quarters of 2024, as well as the first and second quarters of 2023.

(5)Applied statutory tax rate of 29.56% for the third quarter and first nine months of 2024 and 29.29% for the third quarter and first nine months of 2023.

(6)Includes core deposit intangibles and mortgage servicing assets. There were no core deposit intangibles in the 2024 periods presented.

(7)Annualized.

(8)FTE total revenue is reflected on an FTE basis (non-GAAP), which adjusts for the tax benefit of income on certain tax-exempt loans and debt securities.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.