Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Bank OZK Announces Record Fourth Quarter and Full Year 2021 Earnings

OZK

LITTLE ROCK, Arkansas, Jan. 20, 2022 (GLOBE NEWSWIRE) -- Bank OZK (the “Bank”) (Nasdaq: OZK) today announced that net income for the fourth quarter of 2021 was $149.8 million, a 24.3% increase from $120.5 million for the fourth quarter of 2020. Diluted earnings per common share for the fourth quarter of 2021 were a quarterly record $1.17, a 25.8% increase from $0.93 for the fourth quarter of 2020.

For the full year of 2021, net income was a record $579.0 million, a 98.4% increase from $291.9 million for the full year of 2020. Diluted earnings per common share for the full year of 2021 were a record $4.47, a 97.8% increase from $2.26 for the full year of 2020.

As a result of improved economic conditions and prospects for improvement in the U. S. economy, management recorded negative provision for credit losses of $8.0 million during the fourth quarter and $77.9 million for the full year of 2021, reducing the Bank’s total allowance for credit losses (“ACL”) from $377.3 million at December 31, 2020 to $289.0 million at December 31, 2021. The Bank’s provision for credit losses was $6.8 million during the fourth quarter and $203.6 million for the full year of 2020.

Pre-tax pre-provision net revenue (“PPNR”) was $186.0 million for the fourth quarter of 2021, a 14.2% increase from $162.9 million for the fourth quarter of 2020. PPNR was $675.0 million for the full year of 2021, a 16.4% increase from $579.8 million for the full year of 2020. The calculation of PPNR and the reconciliation to generally accepted accounting principles (“GAAP”) are included in the schedules accompanying this release.

The Bank’s annualized returns on average assets, average common stockholders’ equity and average tangible common stockholders’ equity for the fourth quarter of 2021 were 2.25%, 13.08% and 15.34%, respectively, compared to 1.79%, 11.36% and 13.53%, respectively, for the fourth quarter of 2020. The Bank’s returns on average assets, average common stockholder’s equity and average tangible common stockholders’ equity for the full year of 2021 were 2.17%, 13.01% and 15.32%, respectively, compared to 1.13%, 7.04% and 8.41%, respectively, for the full year of 2020. The calculation of the Bank’s returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.

George Gleason, Chairman and Chief Executive Officer stated, “We are pleased to report our excellent results for the fourth quarter and full year of 2021 – results that were record setting in many respects. We were particularly pleased to report our highest ever level of quarterly RESG loan originations, as organic growth is an important component of our long-term strategy to increase shareholder value. Our strong capital and liquidity, disciplined credit culture and outstanding team have us well positioned for the future.”

KEY BALANCE SHEET METRICS

Total loans were $18.31 billion at December 31, 2021, a 4.7% decrease from $19.21 billion at December 31, 2020. Non-purchased loans were $17.79 billion at December 31, 2021, a 3.3% decrease from $18.40 billion at December 31, 2020. Purchased loans, which consist of loans acquired in previous acquisitions, were $0.52 billion at December 31, 2021, a 36.1% decrease from $0.81 billion at December 31, 2020.

Deposits were $20.21 billion at December 31, 2021, a 5.8% decrease from $21.45 billion at December 31, 2020. Total assets were $26.53 billion at December 31, 2021, a 2.3% decrease from $27.16 billion at December 31, 2020.

Common stockholders’ equity was $4.50 billion at December 31, 2021, a 5.3% increase from $4.27 billion at December 31, 2020. Tangible common stockholders’ equity was $3.83 billion at December 31, 2021, a 6.4% increase from $3.60 billion at December 31, 2020. Book value per common share was $35.85 at December 31, 2021, an 8.5% increase from $33.03 at December 31, 2020. Tangible book value per common share was $30.52 at December 31, 2021, a 9.7% increase from $27.81 at December 31, 2020. The calculations of the Bank’s common stockholders’ equity, tangible common stockholders’ equity and tangible book value per common share and the reconciliations to GAAP are included in the schedules accompanying this release.

The Bank’s ratio of total common stockholders’ equity to total assets was 16.95% at December 31, 2021, compared to 15.73% at December 31, 2020. Its ratio of total tangible common stockholders’ equity to total tangible assets was 14.80% at December 31, 2021, compared to 13.58% at December 31, 2020. The calculation of the Bank’s ratio of total tangible common stockholders’ equity to total tangible assets and the reconciliation to GAAP are included in the schedules accompanying this release.

PREFERRED STOCK OFFERING

On November 4, 2021, the Bank completed its public offering of 14,000,000 shares of its 4.625% Series A Non-Cumulative Perpetual Preferred Stock (“Preferred Stock”), par value $0.01 per share, with a liquidation preference of $25 per share, which represents $350 million in aggregate liquidation preference. The Bank received net proceeds from the Preferred Stock, after deducting the initial purchaser discount and offering expenses, of $339.0 million.

SUBORDINATED DEBT REDEMPTION AND OFFERING

In July 2021, the Bank redeemed all of its $225 million of 5.50% Fixed-to-Floating rate Subordinated Notes at a redemption price equal to 100% of the principal amount of the subordinated notes plus accrued and unpaid interest. As a result of the subordinated debt redemption, the Bank recognized approximately $0.8 million in remaining unamortized debt issue cost as non-interest expense during the third quarter of 2021.

In September 2021, the Bank completed its public offering of $350 million in aggregate principal amount of its 2.75% Fixed-to-Floating rate Subordinated Notes (the “2.75% Notes”) due 2031, which bear interest at a fixed rate of 2.75% per annum until September 30, 2026. On October 1, 2026, the 2.75% Notes will bear interest at a floating rate equal to a benchmark (which is expected to be three-month SOFR) plus 209 basis points. The 2.75% Notes are unsecured, subordinated debt obligations and mature on October 1, 2031. As of December 31, 2021, the 2.75% Notes had a carrying value of $346.1 million and remaining unamortized debt issuance cost of $3.9 million.

STOCK REPURCHASE PROGRAM

In July 2021, the Bank adopted a stock repurchase program. In conjunction with the Bank’s Preferred Stock offering, its Board of Directors increased the size of its stock repurchase program from $300 million up to $650 million of the Bank’s outstanding common stock. During the quarter just ended, the Bank repurchased 3,387,421 shares at a weighted average cost of $46.16, for a total of $156.4 million. During 2021, the Bank repurchased 4,275,988 shares at a weighted average cost of $45.21, for a total of $193.4 million. The timing and amount of future repurchases will be determined by management based on a variety of factors such as the Bank’s capital position, liquidity, financial performance and alternative uses of capital, stock price, regulatory requirements and general market and economic conditions. The repurchase program may be suspended by the Bank at any time.

MANAGEMENT’S COMMENTS, CONFERENCE CALL, TRANSCRIPT AND FILINGS

In connection with this release, the Bank released management’s comments on its quarterly results, which are available at http://ir.ozk.com. This release should be read in conjunction with management’s comments on the quarterly results.

Management will conduct a conference call to take questions on these quarterly results and management’s comments at 10:00 a.m. CT (11:00 a.m. ET) on January 21, 2022. Interested parties may listen to this call by dialing 1-844-818-5110 (U.S. and Canada) or 210-229-8841 (internationally) and asking for the Bank OZK conference call. A recorded playback of the call will be available for one week following the call at 1-855-859-2056 (U.S. and Canada) or 404-537-3406 (internationally). The conference ID for this playback is 5324497. The call will be available live or in a recorded version on the Bank’s Investor Relations website at ir.ozk.com under “Company News/Webcasts.” The Bank will also provide a transcript of the conference call on its Investor Relations website.

The Bank files with the Federal Deposit Insurance Corporation (“FDIC”) annual, quarterly and current reports, proxy materials and other information required by the Securities Exchange Act of 1934, copies of which are available electronically at the FDIC’s website at https://efr.fdic.gov/fcxweb/efr/index.html and are also available on the Bank’s Investor Relations website at http://ir.ozk.com. To receive automated email alerts for these materials, please visit http://ir.ozk.com/EmailNotification to sign up.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures. The Bank uses these non-GAAP financial measures, specifically return on average tangible common stockholders’ equity, tangible book value per common share, total common stockholders’ equity, total tangible common stockholders’ equity, the ratio of total tangible common stockholders’ equity to total tangible assets, and PPNR, to assess the strength of its capital, its ability to generate earnings on tangible capital invested by its shareholders and trends in its net revenue. These measures typically adjust GAAP financial measures to exclude intangible assets or provision for credit losses. Management believes presentation of these non-GAAP financial measures provides useful supplemental information which contributes to a proper understanding of the financial results and capital levels of the Bank. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP performance measures that may be presented by other banks. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”

FORWARD-LOOKING STATEMENTS

This release and other communications by the Bank include certain “forward-looking statements” regarding the Bank’s plans, expectations, thoughts, beliefs, estimates, goals and outlook for the future that are intended to be covered by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time. Those statements are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. These risks, uncertainties and other factors include, but are not limited to: potential delays or other problems implementing the Bank’s growth, expansion and acquisition strategies, including delays in identifying satisfactory sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices or relocating, selling or closing existing offices; the ability to enter into and/or close additional acquisitions; the availability of and access to capital; possible downgrades in the Bank’s credit ratings or outlook which could increase the costs of or decrease the availability of funding from capital markets; the ability to attract new or retain existing or acquired deposits or to retain or grow loans, including growth from unfunded closed loans; the ability to generate future revenue growth or to control future growth in non-interest expense; interest rate fluctuations, including changes in the yield curve between short-term and long-term interest rates or changes in the relative relationships of various interest rate indices; the potential impact of the phase-out of the London Interbank Offered Rate (“LIBOR”) or other changes involving LIBOR; competitive factors and pricing pressures, including their effect on the Bank’s net interest margin or core spread; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers, collateral values, the value of investment securities and asset recovery values; changes in legal, financial and/or regulatory requirements; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new and/or existing legislation and regulatory actions, including those in response to the COVID-19 pandemic such as the Coronavirus Aid, Relief and Economic Security Act, the Consolidated Appropriations Act of 2021, the American Rescue Plan Act of 2021, and any similar or related laws, rules and regulations; the impact of any future federal government shutdown and uncertainty regarding the federal government’s debt limit or changes in U.S. government monetary and fiscal policy; FDIC special assessments or changes to regular assessments; the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; the impact of failure in, or breach of, the Bank’s operational or security systems or infrastructure, or those of third parties with whom it does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Bank or its customers; natural disasters or acts of war or terrorism; the adverse effects of the COVID-19 pandemic, including the duration of the pandemic and actions taken to contain or treat COVID-19, on the Bank, the Bank’s customers, the Bank’s staff, the global economy and financial markets; potential impact of supply chain disruptions or inflation; national, international or political instability; impairment of the Bank’s goodwill or other intangible assets; adoption of new accounting standards, or changes in existing standards; and adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions or rulings as well as other factors identified in this press release or as detailed from time to time in the other public reports the Bank files with the FDIC, including those factors described in the disclosures under the headings “Forward-Looking Information” and “Item 1A. Risk Factors” in the Bank’s most recent Annual Report on Form 10-K for the year ended December 31, 2020 and its quarterly reports on Form 10-Q. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those projected in, or implied by, such forward-looking statements. The Bank disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information or otherwise.

GENERAL INFORMATION

Bank OZK (Nasdaq: OZK) is a regional bank providing innovative financial solutions delivered by expert bankers with a relentless pursuit of excellence. Headquartered in Little Rock, Arkansas, Bank OZK conducts operations with over 240 offices in eight states including Arkansas, Georgia, Florida, North Carolina, Texas, California, New York and Mississippi. Bank OZK can be found at www.ozk.com and on Facebook, Twitter and LinkedIn or contacted at (501) 978-2265 or P. O. Box 8811, Little Rock, Arkansas 72231-8811.

Investor Contact: Tim Hicks (501) 978-2336
Media Contact: Candace Graham (501) 320-4165


Bank OZK
Consolidated Balance Sheets
Unaudited

December 31,
2021 2020
(Dollars in thousands, except per share amounts)
ASSETS
Cash and cash equivalents $ 2,053,829 $ 2,393,662
Investment securities ― available for sale ("AFS") 3,916,733 3,405,351
Investment securities ― trading 14,957
Federal Home Loan Bank of Dallas and other bankers' bank stocks 40,788 38,486
Non-purchased loans 17,791,610 18,401,495
Purchased loans 516,215 807,673
Allowance for loan losses (217,380 ) (295,824 )
Net loans 18,090,445 18,913,344
Premises and equipment, net 695,857 738,842
Foreclosed assets 5,744 11,085
Accrued interest receivable 83,025 88,077
Bank owned life insurance (“BOLI”) 774,822 758,071
Goodwill and other intangible assets, net 669,063 675,458
Other, net 185,167 140,220
Total assets $ 26,530,430 $ 27,162,596
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Demand non-interest bearing $ 4,983,788 $ 3,996,546
Savings and interest bearing transaction 9,245,727 8,160,982
Time 5,979,619 9,292,828
Total deposits 20,209,134 21,450,356
Repurchase agreements with customers 6,115 8,013
Other borrowings 750,206 750,928
Subordinated notes 346,133 224,047
Subordinated debentures 121,033 120,475
Reserve for losses on unfunded loan commitments 71,609 81,481
Accrued interest payable and other liabilities 186,840 251,940
Total liabilities 21,691,070 22,887,240
Commitments and contingencies
Stockholders’ equity:
Preferred stock; $0.01 par value; 100,000,000 shares authorized;
14,000,000 and no shares issued and outstanding at December 31,
2021 and 2020, respectively
338,980
Common stock; $0.01 par value; 300,000,000 shares authorized;
125,443,748 and 129,350,448 shares issued and outstanding at
December 31, 2021 and 2020, respectively
1,254 1,294
Additional paid-in capital 2,093,702 2,265,850
Retained earnings 2,378,466 1,946,875
Accumulated other comprehensive income 23,841 58,252
Total stockholders’ equity before noncontrolling interest 4,836,243 4,272,271
Noncontrolling interest 3,117 3,085
Total stockholders’ equity 4,839,360 4,275,356
Total liabilities and stockholders’ equity $ 26,530,430 $ 27,162,596


Bank OZK
Consolidated Statements of Income
Unaudited

Three Months Ended
December 31,
Year Ended
December 31,
2021 2020 2021 2020
(Dollars in thousands, except per share amounts)
Interest income:
Non-purchased loans $ 256,021 $ 243,064 $ 972,660 $ 944,354
Purchased loans 11,190 16,069 46,174 70,812
Investment securities:
Taxable 9,448 9,066 36,234 40,547
Tax-exempt 2,869 4,767 13,729 19,403
Deposits with banks and federal funds sold 953 428 2,510 5,665
Total interest income 280,481 273,394 1,071,307 1,080,781
Interest expense:
Deposits 9,514 30,607 64,422 171,813
Repurchase agreements with customers 3 6 17 23
Other borrowings 1,017 1,011 4,012 3,179
Subordinated notes 2,631 3,207 9,386 12,758
Subordinated debentures 935 963 3,750 4,384
Total interest expense 14,100 35,794 81,587 192,157
Net interest income 266,381 237,600 989,720 888,624
Provision for credit losses (7,992 ) 6,750 (77,938 ) 203,639
Net interest income after provision for credit losses 274,373 230,850 1,067,658 684,985
Non-interest income:
Service charges on deposit accounts:
NSF/Overdraft fees 4,315 4,024 14,962 14,782
All other service charges 7,149 5,959 27,656 22,917
Trust income 2,141 1,909 8,506 7,544
BOLI income:
Increase in cash surrender value 4,901 5,034 19,640 20,239
Death benefits 618 2,028 608
Loan service, maintenance and other fees 3,148 3,797 13,959 14,257
Gains on sales of other assets 1,330 5,189 9,962 6,863
Net gains on investment securities 504 504 4,467
Other 5,589 2,749 18,321 12,931
Total non-interest income 29,695 28,661 115,538 104,608
Non-interest expense:
Salaries and employee benefits 55,034 53,832 214,567 206,834
Net occupancy and equipment 17,004 15,617 66,801 63,379
Other operating expenses 38,068 33,945 148,907 143,200
Total non-interest expense 110,106 103,394 430,275 413,413
Income before taxes 193,962 156,117 752,921 376,180
Provision for income taxes 44,197 35,607 173,888 84,314
Net income 149,765 120,510 579,033 291,866
Earnings attributable to noncontrolling interest (5 ) 3 (32 ) 32
Net income available to common stockholders $ 149,760 $ 120,513 $ 579,001 $ 291,898
Basic earnings per common share $ 1.17 $ 0.93 $ 4.49 $ 2.26
Diluted earnings per common share $ 1.17 $ 0.93 $ 4.47 $ 2.26


Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited

Preferred
Stock
Common
Stock
Additional
Paid-In
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interest
Total
(Dollars in thousands, except per share amounts)
Three months ended December 31, 2021:
Balances – September 30, 2021 $ $ 1,288 $ 2,245,012 $ 2,266,234 $ 40,706 $ 3,112 $ 4,556,352
Net income 149,765 149,765
Earnings attributable to noncontrolling
interest
(5 ) 5
Total other comprehensive loss (16,865 ) (16,865 )
Common stock dividends, $0.29 per
share
(37,528 ) (37,528 )
Issuance of 14,000,000 shares of
preferred stock, net of offering costs
338,980 338,980
Issuance of 31,400 shares of common
stock for exercise of stock options
1,131 1,131
Repurchase and cancellation of 3,387,421
shares of common stock under share
repurchase program
(34 ) (156,410 ) (156,444 )
Stock-based compensation expense 3,969 3,969
Forfeitures of 18,050 shares of unvested
restricted common stock
Balances – December 31, 2021 $ 338,980 $ 1,254 $ 2,093,702 $ 2,378,466 $ 23,841 $ 3,117 $ 4,839,360
Year ended December 31, 2021:
Balances – December 31, 2020 $ $ 1,294 $ 2,265,850 $ 1,946,875 $ 58,252 $ 3,085 $ 4,275,356
Net income 579,033 579,033
Earnings attributable to noncontrolling
interest
(32 ) 32
Total other comprehensive loss (34,411 ) (34,411 )
Common stock dividends, $1.1325 per
share
(147,410 ) (147,410 )
Issuance of 14,000,000 shares of
preferred stock, net of offering costs
338,980 338,980
Issuance of 207,650 shares of common
stock for exercise of stock options
2 7,224 7,226
Issuance of 332,831 shares of unvested
restricted common stock
3 (3 )
Repurchase and cancellation of 4,275,988
shares of common stock under share
repurchase program
(43 ) (193,401 ) (193,444 )
Repurchase and cancellation of 55,893
shares of common stock withheld for
taxes pursuant to restricted stock
vesting
(1 ) (1,976 ) (1,977 )
Stock-based compensation expense 16,007 16,007
Forfeitures of 115,300 shares of unvested
restricted common stock
(1 ) 1
Balances – December 31, 2021 $ 338,980 $ 1,254 $ 2,093,702 $ 2,378,466 $ 23,841 $ 3,117 $ 4,839,360


Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited

Common
Stock
Additional
Paid-In
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interest
Total
(Dollars in thousands, except per share amounts)
Three months ended December 31, 2020:
Balances – September 30, 2020 $ 1,293 $ 2,261,864 $ 1,862,012 $ 61,116 $ 3,088 $ 4,189,373
Net income 120,510 120,510
Earnings attributable to noncontrolling
interest
3 (3 )
Total other comprehensive loss (2,864 ) (2,864 )
Common stock dividends, $0.275 per share (35,650 ) (35,650 )
Issuance of 39,900 shares of common
stock for exercise of stock options
991 991
Stock-based compensation expense 2,996 2,996
Forfeitures of 31,525 shares of unvested
restricted common stock
1 (1 )
Balances – December 31, 2020 $ 1,294 $ 2,265,850 $ 1,946,875 $ 58,252 $ 3,085 $ 4,275,356
Year ended December 31, 2020:
Balances – December 31, 2019 $ 1,289 $ 2,251,824 $ 1,869,983 $ 27,255 $ 3,117 $ 4,153,468
Cumulative effect of change
in accounting principle
(75,344 ) (75,344 )
Balances – January 1, 2020 1,289 2,251,824 1,794,639 27,255 3,117 4,078,124
Net income 291,866 291,866
Earnings attributable to noncontrolling
interest
32 (32 )
Total other comprehensive income 30,997 30,997
Common stock dividends,
$1.0775 per share
(139,662 ) (139,662 )
Issuance of 44,200 shares of common
stock for exercise of stock options
1,036 1,036
Issuance of 493,761 shares of unvested
restricted common stock
5 (5 )
Repurchase and cancellation of 61,873
shares of common stock withheld for
taxes pursuant to restricted stock
vesting
(1 ) (1,852 ) (1,853 )
Stock-based compensation expense 14,848 14,848
Forfeitures of 76,664 shares of unvested
restricted common stock
1 (1 )
Balances – December 31, 2020 $ 1,294 $ 2,265,850 $ 1,946,875 $ 58,252 $ 3,085 $ 4,275,356


Bank OZK
Summary of Non-Interest Expense
Unaudited

Three Months Ended
December 31,
Year Ended
December 31,
2021 2020 2021 2020
(Dollars in thousands)
Salaries and employee benefits $ 55,034 $ 53,832 $ 214,567 $ 206,834
Net occupancy and equipment 17,004 15,617 66,801 63,379
Other operating expenses:
Professional and outside services 7,880 6,988 29,013 29,605
Software and data processing 6,165 5,729 23,860 21,279
Deposit insurance and assessments 2,125 3,647 11,185 15,247
Telecommunication services 2,064 2,296 8,427 9,159
Postage and supplies 1,909 1,709 6,627 7,462
ATM expense 1,639 1,490 6,255 5,256
Travel and meals 1,883 835 5,694 4,336
Writedowns of foreclosed and other assets 985 1,582 3,461 3,669
Loan collection and repossession expense 587 481 2,044 3,062
Advertising and public relations 1,151 1,086 2,772 6,050
Amortization of intangibles 1,517 1,794 6,394 9,085
Amortization of CRA and tax credit investments 2,755 821 15,078 8,279
Other 7,408 5,487 28,097 20,711
Total non-interest expense $ 110,106 $ 103,394 $ 430,275 $ 413,413


Bank OZK
Summary of Total Loans Outstanding
Unaudited

December 31,
2021 2020
(Dollars in thousands)
Real estate:
Residential 1-4 family $ 887,024 4.8 % $ 911,115 4.7 %
Non-farm/non-residential 3,782,892 20.7 4,267,147 22.2
Construction/land development 8,246,674 45.0 7,993,467 41.6
Agricultural 247,727 1.4 204,868 1.1
Multifamily residential 934,845 5.1 856,297 4.5
Total real estate 14,099,162 77.0 14,232,894 74.1
Commercial and industrial 510,784 2.8 842,206 4.4
Consumer 2,185,429 11.9 2,393,964 12.5
Other 1,512,450 8.3 1,740,104 9.0
Total loans 18,307,825 100.0 % 19,209,168 100.0 %
Allowance for loan losses (217,380 ) (295,824 )
Net loans $ 18,090,445 $ 18,913,344


Bank OZK
Allowance for Credit Losses
Unaudited

Allowance for Loan Losses Reserve for Losses on Unfunded Loan Commitments Total Allowance for Credit Losses
(Dollars in thousands)
Three months ended December 31, 2021:
Balances – September 30, 2021 $ 237,722 $ 61,076 $ 298,798
Net charge-offs (1,817 ) (1,817 )
Provision for credit losses (18,525 ) 10,533 (7,992 )
Balances – December 31, 2021 $ 217,380 $ 71,609 $ 288,989
Year ended December 31, 2021:
Balances – December 31, 2020 $ 295,824 $ 81,481 $ 377,305
Net charge-offs (10,378 ) (10,378 )
Provision for credit losses (68,066 ) (9,872 ) (77,938 )
Balances – December 31, 2021 $ 217,380 $ 71,609 $ 288,989
Three months ended December 31, 2020:
Balances – September 30, 2020 $ 308,847 $ 68,426 $ 377,273
Net charge-offs (6,718 ) (6,718 )
Provision for credit losses (6,305 ) 13,055 6,750
Balances – December 31, 2020 $ 295,824 $ 81,481 $ 377,305
Year ended December 31, 2020:
Balances – December 31, 2019 $ 108,525 $ $ 108,525
Adoption of CECL (1) methodology 39,588 54,924 94,512
Balances – January 1, 2020 148,113 54,924 203,037
Net charge-offs (29,371 ) (29,371 )
Provision for credit losses 177,082 26,557 203,639
Balances – December 31, 2020 $ 295,824 $ 81,481 $ 377,305

(1) Current Expected Credit Loss.

Bank OZK
Summary of Deposits – By Account Type
Unaudited

December 31,
2021 2020
(Dollars in thousands)
Non-interest bearing $ 4,983,788 24.7 % $ 3,996,546 18.6 %
Interest bearing:
Transaction (NOW) 3,412,369 16.9 3,124,007 14.6
Savings and money market 5,833,358 28.9 5,036,975 23.5
Time deposits less than $100 1,801,454 8.9 3,075,845 14.3
Time deposits of $100 or more 4,178,165 20.6 6,216,983 29.0
Total deposits $ 20,209,134 100.0 % $ 21,450,356 100.0 %


Summary of Deposits – By Customer Type
Unaudited

December 31,
2021 2020
(Dollars in thousands)
Non-Interest Bearing $ 4,983,788 24.7 % $ 3,996,546 18.6 %
Interest Bearing:
Consumer and Commercial:
Consumer – Non-Time 4,334,378 21.4 3,506,014 16.3
Consumer – Time 4,318,742 21.4 6,511,664 30.4
Commercial – Non-Time 2,634,817 13.0 2,178,253 10.2
Commercial – Time 905,347 4.5 1,137,040 5.3
Public Funds 2,094,800 10.4 2,004,593 9.3
Brokered 452,137 2.2 1,600,116 7.5
Reciprocal 485,125 2.4 516,130 2.4
Total deposits $ 20,209,134 100.0 % $ 21,450,356 100.0 %


Bank OZK
Selected Consolidated Financial Data
Unaudited

Three Months Ended
December 31,
Year Ended
December 31,
2021 2020 % Change 2021 2020 % Change
(Dollars in thousands, except per share amounts)
Income statement data:
Net interest income $ 266,381 $ 237,600 12.1 % $ 989,720 $ 888,624 11.4 %
Provision for credit losses (7,992 ) 6,750 (218.4 ) (77,938 ) 203,639 (138.3 )
Non-interest income 29,695 28,661 3.6 115,538 104,608 10.4
Non-interest expense 110,106 103,394 6.5 430,275 413,413 4.1
Net income available to common stockholders 149,760 120,513 24.3 579,001 291,898 98.4
Pre-tax pre-provision net revenue (1) 185,970 162,867 14.2 674,983 579,819 16.4
Common share and per common share data:
Net income per share − diluted $ 1.17 $ 0.93 25.8 % $ 4.47 $ 2.26 97.8 %
Net income per share − basic 1.17 0.93 25.8 4.49 2.26 98.7
Dividends per share 0.29 0.275 5.5 1.1325 1.0775 5.1
Book value per share 35.85 33.03 8.5 35.85 33.03 8.5
Tangible book value per share (1) 30.52 27.81 9.7 30.52 27.81 9.7
Weighted-average diluted shares outstanding (thousands) 128,246 129,523 (1.0 ) 129,618 129,435 0.1
End of period shares outstanding (thousands) 125,444 129,350 (3.0 ) 125,444 129,350 (3.0 )
Balance sheet data at period end:
Total assets $ 26,530,430 $ 27,162,596 (2.3 )% $ 26,530,430 $ 27,162,596 (2.3 )%
Total loans 18,307,825 19,209,168 (4.7 ) 18,307,825 19,209,168 (4.7 )
Non-purchased loans 17,791,610 18,401,495 (3.3 ) 17,791,610 18,401,495 (3.3 )
Purchased loans 516,215 807,673 (36.1 ) 516,215 807,673 (36.1 )
Allowance for loan losses 217,380 295,824 (26.5 ) 217,380 295,824 (26.5 )
Foreclosed assets 5,744 11,085 (48.2 ) 5,744 11,085 (48.2 )
Investment securities − AFS 3,916,733 3,405,351 15.0 3,916,733 3,405,351 15.0
Goodwill and other intangible assets, net 669,063 675,458 (0.9 ) 669,063 675,458 (0.9 )
Deposits 20,209,134 21,450,356 (5.8 ) 20,209,134 21,450,356 (5.8 )
Other borrowings 750,206 750,928 (0.1 ) 750,206 750,928 (0.1 )
Subordinated notes 346,133 224,047 54.5 346,133 224,047 54.5
Subordinated debentures 121,033 120,475 0.5 121,033 120,475 0.5
Unfunded balance of closed loans 13,619,578 11,847,117 15.0 13,619,578 11,847,117 15.0
Reserve for losses on unfunded loan commitments 71,609 81,481 (12.11 ) 71,609 81,481 (12.11 )
Preferred stock 338,980 NM 338,980 NM
Total common stockholders’ equity (1) 4,497,263 4,272,271 5.3 4,497,263 4,272,271 5.3
Net unrealized gains on investment securities AFS
included in stockholders’ equity
23,841 58,252 23,841 58,252
Loan (including purchased loans) to deposit ratio 90.59 % 89.55 % 90.59 % 89.55 %
Selected ratios:
Return on average assets (2) 2.25 % 1.79 % 2.17 % 1.13 %
Return on average common stockholders’ equity (1) (2) 13.08 11.36 13.01 7.04
Return on average tangible common stockholders’ equity (1) (2) 15.34 13.53 15.32 8.41
Net interest margin – FTE (2) 4.41 3.88 4.09 3.81
Efficiency ratio 37.06 38.61 38.76 41.37
Net charge-offs to average non-purchased loans (2) (3) 0.05 0.14 0.06 0.09
Net charge-offs to average total loans (2) 0.04 0.14 0.06 0.16
Nonperforming loans to total loans (4) 0.19 0.25 0.19 0.25
Nonperforming assets to total assets (4) 0.15 0.21 0.15 0.21
Allowance for loan losses to total loans (5) 1.19 1.54 1.19 1.54
Other information:
Non-accrual loans (4) $ 33,274 $ 44,402 $ 33,274 $ 44,402
Accruing loans − 90 days past due (4)
Troubled and restructured non-purchased loans − accruing (4) 1,285 1,483 1,285 1,483


(1) Calculations of pre-tax pre-provision net revenue, total common stockholders’ equity, tangible book value per common share and returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.
(2) Ratios for interim periods annualized based on actual days.
(3) Excludes purchased loans and net charge-offs related to such loans.
(4) Excludes purchased loans, except for their inclusion in total assets.
(5) Excludes reserve for losses on unfunded loan commitments.
NM – Not meaningful


Selected Consolidated Financial Data (continued)
Unaudited

Three Months Ended
December 31, September 30,
2021 2021 % Change
(Dollars in thousands, except per share amounts)
Income statement data:
Net interest income $ 266,381 $ 247,957 7.4 %
Provision for credit losses (7,992 ) (7,454 ) 7.2
Non-interest income 29,695 25,984 14.3
Non-interest expense 110,106 110,397 (0.3 )
Net income available to common stockholders 149,760 130,290 14.9
Pre-tax pre-provision net revenue (1) 185,970 163,544 13.7
Common share and per common share data:
Earnings per share − diluted $ 1.17 $ 1.00 17.0 %
Earnings per share − basic 1.17 1.01 15.8
Dividends per share 0.29 0.285 1.8
Book value per share 35.85 35.35 1.4
Tangible book value per share (1) 30.52 30.14 1.3
Weighted-average diluted shares outstanding (thousands) 128,246 129,929 (1.3 )
End of period shares outstanding (thousands) 125,444 128,818 (2.6 )
Balance sheet data at period end:
Total assets $ 26,530,430 $ 26,143,367 1.5 %
Total loans 18,307,825 18,305,303 0.1
Non-purchased loans 17,791,610 17,707,452 0.5
Purchased loans 516,215 597,851 (13.7 )
Allowance for loan losses 217,380 237,722 (8.6 )
Foreclosed assets 5,744 9,444 (39.2 )
Investment securities − AFS 3,916,733 3,846,496 1.8
Goodwill and other intangible assets, net 669,063 670,580 (0.2 )
Deposits 20,209,134 20,102,440 0.5
Other borrowings 750,206 750,217 (0.1 )
Subordinated notes 346,133 345,927 0.1
Subordinated debentures 121,033 120,892 0.1
Unfunded balance of closed loans 13,619,578 12,385,369 10.0
Reserve for losses on unfunded loan commitments 71,609 61,076 17.2
Preferred stock 338,980 NM
Total common stockholders’ equity (1) 4,497,263 4,553,240 (1.2 )
Net unrealized gains on investment securities AFS
included in stockholders’ equity
23,841 40,706
Loan (including purchased loans) to deposit ratio 90.59 % 91.06 %
Selected ratios:
Return on average assets (2) 2.25 % 1.98 %
Return on average common stockholders’ equity (1) (2) 13.08 11.41
Return on average tangible common stockholders’ equity (1) (2) 15.34 13.39
Net interest margin – FTE (2) 4.41 4.16
Efficiency ratio 37.06 40.14
Net charge-offs to average non-purchased loans (2) (3) 0.05 0.04
Net charge-offs to average total loans (2) 0.04 0.03
Nonperforming loans to total loans (4) 0.19 0.20
Nonperforming assets to total assets (4) 0.15 0.17
Allowance for loan losses to total loans (5) 1.19 1.30
Other information:
Non-accrual loans (4) $ 33,274 $ 34,920
Accruing loans − 90 days past due (4)
Troubled and restructured non-purchased loans − accruing (4) 1,285 1,253

(1) Calculations of pre-tax pre-provision net revenue, total common stockholders’ equity, tangible book value per common share and returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.
(2) Ratios for interim periods annualized based on actual days.
(3) Excludes purchased loans and net charge-offs related to such loans.
(4) Excludes purchased loans, except for their inclusion in total assets.
(5) Excludes reserve for losses on unfunded loan commitments.
NM – Not meaningful

Bank OZK
Supplemental Quarterly Financial Data
Unaudited

3/31/20 6/30/20 9/30/20 12/31/20 3/31/21 6/30/21 9/30/21 12/31/21
(Dollars in thousands)
Earnings Summary:
Net interest income $ 209,775 $ 216,593 $ 224,657 $ 237,600 $ 234,636 $ 240,746 $ 247,957 $ 266,381
Federal tax (FTE) adjustment 1,133 1,753 1,605 1,533 1,275 1,355 1,106 1,009
Net interest income (FTE) 210,908 218,346 226,262 239,133 235,911 242,101 249,063 267,390
Provision for credit losses (117,663 ) (72,026 ) (7,200 ) (6,750 ) 31,559 30,932 7,454 7,992
Non-interest income 27,680 21,591 26,676 28,661 32,117 27,742 25,984 29,695
Non-interest expense (103,425 ) (100,953 ) (105,641 ) (103,394 ) (106,059 ) (103,711 ) (110,397 ) (110,106 )
Pretax income (FTE) 17,500 66,958 140,097 157,650 193,528 197,064 172,104 194,971
FTE adjustment (1,133 ) (1,753 ) (1,605 ) (1,533 ) (1,275 ) (1,355 ) (1,106 ) (1,009 )
Provision for income taxes (4,509 ) (14,948 ) (29,251 ) (35,607 ) (43,818 ) (45,161 ) (40,713 ) (44,197 )
Noncontrolling interest 8 9 12 3 (19 ) (13 ) 5 (5 )
Net income available to common stockholders $ 11,866 $ 50,266 $ 109,253 $ 120,513 $ 148,416 $ 150,535 $ 130,290 $ 149,760
Earnings per common share – diluted $ 0.09 $ 0.39 $ 0.84 $ 0.93 $ 1.14 $ 1.16 $ 1.00 $ 1.17
PPNR 134,030 137,231 145,692 162,867 160,694 164,777 163,544 185,970
Non-interest Income:
Service charges on deposit accounts:
NSF/Overdraft fees $ 4,562 $ 2,702 $ 3,494 $ 4,024 $ 3,323 $ 3,244 $ 4,080 $ 4,315
All other service charges 5,447 5,579 5,933 5,959 6,342 7,067 7,097 7,149
Trust income 1,939 1,759 1,936 1,909 2,206 1,911 2,247 2,141
BOLI income:
Increase in cash surrender value 5,067 5,057 5,081 5,034 4,881 4,919 4,940 4,901
Death benefits 608 1,409 618
Loan service, maintenance and other fees 3,716 3,394 3,351 3,797 3,551 3,953 3,307 3,148
Gains on sales of other assets 161 621 891 5,189 5,828 2,341 463 1,330
Net gains on investment securities 2,223 2,244 504
Other 3,957 2,479 3,746 2,749 4,577 4,307 3,850 5,589
Total non-interest income $ 27,680 $ 21,591 $ 26,676 $ 28,661 $ 32,117 $ 27,742 $ 25,984 $ 29,695
Non-interest Expense:
Salaries and employee benefits $ 51,473 $ 48,410 $ 53,119 $ 53,832 $ 53,645 $ 52,119 $ 53,769 $ 55,034
Net occupancy and equipment 15,330 15,756 16,676 15,617 16,468 16,168 17,161 17,004
Other operating expenses 36,622 36,787 35,846 33,945 35,946 35,424 39,467 38,068
Total non-interest expense $ 103,425 $ 100,953 $ 105,641 $ 103,394 $ 106,059 $ 103,711 $ 110,397 $ 110,106
Balance Sheet Data:
Total assets $ 24,565,810 $ 26,380,409 $ 26,888,308 $ 27,162,596 $ 27,276,892 $ 26,605,938 $ 26,143,367 $ 26,530,430
Non-purchased loans 17,030,378 18,247,431 18,419,958 18,401,495 17,979,435 17,611,848 17,707,452 17,791,610
Purchased loans 1,197,826 1,063,647 938,485 807,673 735,630 659,822 597,851 516,215
Investment securities – AFS 2,816,556 3,299,944 3,468,243 3,405,351 4,162,479 4,693,396 3,846,496 3,916,733
Deposits 18,809,190 20,723,598 21,287,405 21,450,356 21,296,442 20,706,777 20,102,440 20,209,134
Unfunded balance of closed loans 11,334,737 11,411,441 11,604,614 11,847,117 11,780,099 11,709,818 12,385,369 13,619,578
Preferred stock 338,980
Total stockholders' equity before noncontrolling interest 4,083,150 4,110,666 4,186,285 4,272,271 4,383,205 4,501,676 4,553,240 4,836,243


Bank OZK
Supplemental Quarterly Financial Data (Continued)
Unaudited

3/31/20 6/30/20 9/30/20 12/31/20 3/31/21 6/30/21 9/30/21 12/31/21
(Dollars in thousands)
Allowance for Credit Losses:
Balance at beginning of period $ 108,525 $ 316,409 $ 374,494 $ 377,273 $ 377,305 $ 342,307 $ 307,564 $ 298,798
Adoption of CECL (1) methodology 94,512
Net charge-offs (4,291 ) (13,941 ) (4,421 ) (6,718 ) (3,439 ) (3,811 ) (1,312 ) (1,817 )
Provision for credit losses 117,663 72,026 7,200 6,750 (31,559 ) (30,932 ) (7,454 ) (7,992 )
Balance at end of period $ 316,409 $ 374,494 $ 377,273 $ 377,305 $ 342,307 $ 307,564 $ 298,798 $ 288,989
Allowance for loan losses $ 238,737 $ 306,196 $ 308,847 $ 295,824 $ 268,077 $ 248,753 $ 237,722 $ 217,380
Reserve for losses on unfunded loan commitments 77,672 68,298 68,426 81,481 74,230 58,811 61,076 71,609
Total allowance for credit losses $ 316,409 $ 374,494 $ 377,273 $ 377,305 $ 342,307 $ 307,564 $ 298,798 $ 288,989
Selected Ratios:
Net interest margin – FTE (2) 3.96 % 3.74 % 3.69 % 3.88 % 3.86 % 3.95 % 4.16 % 4.41 %
Efficiency ratio 43.35 42.07 41.77 38.61 39.57 38.43 40.14 37.06
Net charge-offs to average non-purchased loans (2) (3) 0.08 0.05 0.09 0.14 0.08 0.09 0.04 0.05
Net charge-offs to average total loans (2) 0.10 0.29 0.09 0.14 0.07 0.08 0.03 0.04
Nonperforming loans to total loans (4) 0.16 0.18 0.15 0.25 0.25 0.22 0.20 0.19
Nonperforming assets to total assets (4) 0.19 0.19 0.17 0.21 0.19 0.18 0.17 0.15
Allowance for loan losses to total loans (5) 1.31 1.59 1.60 1.54 1.43 1.36 1.30 1.19
Loans past due 30 days or more, including
past due non-accrual loans, to total loans (4)
0.18 0.13 0.13 0.16 0.13 0.10 0.13 0.15

(1) Current Expected Credit Loss.
(2) Ratios for interim periods annualized based on actual days.
(3) Excludes purchased loans and net charge-offs related to such loans.
(4) Excludes purchased loans, except for their inclusion in total assets.
(5) Excludes reserve for losses on unfunded loan commitments.


Bank OZK
Average Consolidated Balance Sheets and Net Interest Analysis – FTE
Unaudited

Three Months Ended December 31, Year Ended December 31,
2021 2020 2021 2020
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
(Dollars in thousands)
ASSETS
Interest earning assets:
Interest earning deposits and federal
funds sold
$ 2,106,395 $ 953 0.18 % $ 1,762,810 $ 428 0.10 % $ 1,871,388 $ 2,510 0.13 % $ 1,535,977 $ 5,665 0.37 %
Investment securities:
Taxable 3,375,895 9,448 1.11 2,036,253 9,066 1.77 3,207,485 36,234 1.13 1,993,667 40,547 2.03
Tax-exempt – FTE 593,242 3,632 2.43 1,485,224 6,034 1.62 864,432 17,378 2.01 1,080,459 24,561 2.27
Non-purchased loans – FTE 17,449,281 256,267 5.83 18,378,050 243,330 5.27 17,683,033 973,755 5.51 17,797,684 945,222 5.31
Purchased loans 551,917 11,190 8.04 881,372 16,069 7.25 662,434 46,174 6.97 1,069,250 70,812 6.62
Total earning assets – FTE 24,076,730 281,490 4.64 24,543,709 274,927 4.46 24,288,772 1,076,051 4.43 23,477,037 1,086,807 4.63
Non-interest earning assets 2,370,349 2,258,105 2,335,412 2,291,135
Total assets $ 26,447,079 $ 26,801,814 $ 26,624,184 $ 25,768,172
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest bearing liabilities:
Deposits:
Savings and interest bearing
transaction
$ 9,178,225 $ 2,641 0.11 % $ 7,669,913 $ 4,483 0.23 % $ 8,788,200 $ 12,481 0.14 % $ 7,724,528 $ 37,428 0.48 %
Time deposits of $100 or more 4,358,217 4,638 0.42 6,314,394 17,144 1.08 5,218,981 35,375 0.68 5,524,751 83,956 1.52
Other time deposits 1,898,687 2,235 0.47 3,294,323 8,980 1.08 2,315,263 16,566 0.72 3,511,220 50,429 1.44
Total interest bearing deposits 15,435,129 9,514 0.24 17,278,630 30,607 0.70 16,322,444 64,422 0.39 16,760,499 171,813 1.03
Repurchase agreements with customers 7,558 3 0.16 8,239 6 0.29 7,027 17 0.24 7,825 23 0.29
Other borrowings (1) 750,226 1,017 0.54 750,961 1,011 0.54 750,276 4,012 0.53 721,350 3,179 0.44
Subordinated notes 346,025 2,631 3.02 223,996 3,207 5.70 212,600 9,386 4.42 223,850 12,758 5.70
Subordinated debentures (1) 120,956 935 3.07 120,400 963 3.18 120,751 3,750 3.11 120,190 4,384 3.65
Total interest bearing liabilities 16,659,894 14,100 0.34 18,382,226 35,794 0.77 17,413,098 81,587 0.47 17,833,714 192,157 1.08
Non-interest bearing liabilities:
Non-interest bearing deposits 4,651,656 3,907,955 4,380,850 3,521,066
Other non-interest bearing liabilities 376,706 289,298 321,583 261,169
Total liabilities 21,688,256 22,579,479 22,115,531 21,615,949
Total common stockholders’ equity before
noncontrolling interest
4,755,706 4,219,249 4,505,544 4,149,123
Noncontrolling interest 3,117 3,086 3,109 3,100
Total liabilities and stockholders’
equity
$ 26,447,079 $ 26,801,814 $ 26,624,184 $ 25,768,172
Net interest income – FTE $ 267,390 $ 239,133 $ 994,464 $ 894,650
Net interest margin – FTE 4.41 % 3.88 % 4.09 % 3.81 %
Core spread (2) 5.59 % 4.57 % 5.12 % 4.28 %

(1) The interest expense and the rates for “other borrowings” and for “subordinated debentures” were affected by capitalized interest. Capitalized interest included in other borrowings for the fourth quarter and for the full year of 2021 was not material compared to $0.03 million for the fourth quarter and $0.68 million for the full year of 2020. In the absence of this interest capitalization, the rates on other borrowings would have been 0.55% for the fourth quarter and 0.53% for the full year of 2020. Capitalized interest included in subordinated debentures totaled $0.01 million for the fourth quarter and $0.18 million for the full year of 2020 (none in the fourth quarter or full year of 2021). In the absence of this interest capitalization, the rates on subordinated debentures would have been 3.20% for the fourth quarter and 3.80% for the full year of 2020.

(2) Core spread is the difference between the yield on the Bank’s non-purchased loans-FTE and the rate on its interest bearing deposits.


Bank OZK
Reconciliation of Non-GAAP Financial Measures

Calculation of Average Common Stockholders’ Equity,
Average Tangible Common Stockholders’ Equity
and the Annualized Returns on Average Common Stockholders’ Equity and
Average Tangible Common Stockholders’ Equity
Unaudited

Three Months Ended
December 31, September 30, Year Ended December 31,
2021 2020 2021 2021 2020
(Dollars in thousands)
Net income available to common
stockholders
$ 149,760 $ 120,513 $ 130,290 $ 579,001 $ 291,898
Average stockholders’ equity before
noncontrolling interest
$ 4,755,706 $ 4,219,249 $ 4,530,995 $ 4,505,544 $ 4,149,123
Less average preferred stock (213,693 ) (53,862 )
Total average common stockholders’
equity
4,542,013 4,219,249 4,530,995 4,451,682 4,149,123
Less average intangible assets:
Goodwill (660,789 ) (660,789 ) (660,789 ) (660,789 ) (660,789 )
Core deposit and other intangible assets,
net of accumulated amortization
(9,032 ) (15,578 ) (10,617 ) (11,398 ) (18,741 )
Total average intangibles (669,821 ) (676,367 ) (671,406 ) (672,187 ) (679,530 )
Average tangible common stockholders’
equity
$ 3,872,192 $ 3,542,882 $ 3,859,589 $ 3,779,495 $ 3,469,593
Return on average common stockholders’
equity (1)
13.08 % 11.36 % 11.41 % 13.01 % 7.04 %
Return on average tangible common
stockholders’ equity (1)
15.34 % 13.53 % 13.39 % 15.32 % 8.41 %

(1) Ratios for interim periods annualized based on actual days.


Calculation of Total Common Stockholders’ Equity,
Total Tangible Common Stockholders’ Equity
and Tangible Book Value per Common Share
Unaudited

December 31, September 30,
2021 2020 2021
(In thousands, except per share amounts)
Total stockholders’ equity before noncontrolling interest $ 4,836,243 $ 4,272,271 $ 4,553,240
Less preferred stock (338,980 )
Total common stockholders’ equity 4,497,263 4,272,271 4,553,240
Less intangible assets:
Goodwill (660,789 ) (660,789 ) (660,789 )
Core deposit and other intangible assets, net of
accumulated amortization
(8,274 ) (14,669 ) (9,791 )
Total intangibles (669,063 ) (675,458 ) (670,580 )
Total tangible common stockholders’ equity $ 3,828,200 $ 3,596,813 $ 3,882,660
Shares of common stock outstanding 125,444 129,350 128,818
Book value per common share $ 35.85 $ 33.03 $ 35.35
Tangible book value per common share $ 30.52 $ 27.81 $ 30.14


Calculation of Total Common Stockholders’ Equity,
Total Tangible Common Stockholders’ Equity
and the Ratio of Total Tangible Common Stockholders’ Equity
to Total Tangible Assets
Unaudited

December 31,
2021 2020
(Dollars in thousands)
Total stockholders’ equity before noncontrolling interest $ 4,836,243 $ 4,272,271
Less preferred stock (338,980 )
Total common stockholders’ equity 4,497,263 4,272,271
Less intangible assets:
Goodwill (660,789 ) (660,789 )
Core deposit and other intangible assets, net of
accumulated amortization
(8,274 ) (14,669 )
Total intangibles (669,063 ) (675,458 )
Total tangible common stockholders’ equity $ 3,828,200 $ 3,596,813
Total assets $ 26,530,430 $ 27,162,596
Less intangible assets:
Goodwill (660,789 ) (660,789 )
Core deposit and other intangible assets, net of
accumulated amortization
(8,274 ) (14,669 )
Total intangibles (669,063 ) (675,458 )
Total tangible assets $ 25,861,367 $ 26,487,138
Ratio of total common stockholders’ equity to total assets 16.95 % 15.73 %
Ratio of total tangible common stockholders’ equity to total
tangible assets
14.80 % 13.58 %


Calculation of Pre-Tax Pre-Provision Net Revenue
Unaudited

Three Months Ended
December 31,
2021
September 30,
2021
June 30,
2021
March 31,
2021
December 31,
2020
(Dollars in thousands)
Income before taxes $ 193,962 $ 170,998 $ 195,709 $ 192,253 $ 156,117
Provision for credit losses (7,992 ) (7,454 ) (30,932 ) (31,559 ) 6,750
Pre-tax pre-provision net revenue $ 185,970 $ 163,544 $ 164,777 $ 160,694 $ 162,867
Three Months Ended Year Ended December 31,
September 30,
2020
June 30,
2020
March 31,
2020
2021 2020
(Dollars in thousands)
Income before taxes $ 138,492 $ 65,205 $ 16,367 $ 752,921 $ 376,180
Provision for credit losses 7,200 72,026 117,663 (77,938 ) 203,639
Pre-tax pre-provision net revenue $ 145,692 $ 137,231 $ 134,030 $ 674,983 $ 579,819


Primary Logo



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today