WSFS Financial Corporation
2Q 2020 Investor Update1 September 22, 2020
1 Page 9 updated as of September 15, 2020
Forward Looking Statements and Non-GAAP Financial Measures
Forward Looking Statements
This presentation contains estimates, predictions, opinions, projections and other "forward-looking statements" as that phrase is defined in the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, references to the Company's predictions or expectations of future business or financial performance as well as its goals and objectives for future operations, financial and business trends, business prospects, and management's outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. The words "believe," "expect," "anticipate," "plan," "estimate," "target," "project" and similar expressions, among others, generally identify forward-looking statements. Such forward-looking statements are based on various assumptions (some of which may be beyond the Company's control) and are subject to significant risks and uncertainties (which change over time) and other factors, including the uncertain effects of the COVID-19 pandemic and actions taken in response thereto on our business, results of operations, capital and liquidity, which could cause actual results to differ materially from those currently anticipated. Such risks and uncertainties are discussed in detail the Company's Form 10-K for the year ended December 31, 2019 and other documents filed by the Company with the Securities and Exchange Commission from time to time.
We caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date on which they are made, and the Company disclaims any duty to revise or update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company for any reason, except as specifically required by law. As used in this presentation, the terms "WSFS", "the Company", "registrant", "we", "us", and "our" mean WSFS Financial Corporation and its subsidiaries, on a consolidated basis, unless the context indicates otherwise.
Non-GAAP Financial Measures
This presentation contains financial measures determined by methods other than in accordance with accounting principles generally accepted in the United States ("GAAP"). These non-GAAP measures include core pre-provision net revenue ("PPNR"), core PPNR to average assets ratio and related measures. The Company's management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Company's management believes that investors may use these non-GAAP measures to analyze the Company's financial performance without the impact of unusual items or events that may obscure trends in the Company's underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. See Appendix slides 41-46 for a reconciliation of these non-GAAP measures to their comparable GAAP measures,
2
Table of Contents
2Q 2020 Earnings Supplement | Page 4 |
WSFS Franchise and Markets | Page 19 |
Lines of Business and Technology | Page 25 |
Selected Financial Information | Page 33 |
Appendix: Non-GAAP Financial Information | Page 41 |
3
2Q 2020 Earnings Release Supplement
2Q 2020 Earnings Supplement - Table of Contents
2Q 2020 Financial Highlights | Page 6 |
PPP Loans | Page 7 |
CECL | Page 8 |
Credit Risk Management | Page 9 |
Balance Sheet and Commercial Loan Composition | Page 10 |
Hotel Portfolio | Page 12 |
Food Services Portfolio | Page 13 |
Retail Portfolio | Page 14 |
2H 2020 Outlook | |
Net Interest Margin Outlook | Page 15 |
Core Pre-Provision Net Revenue (PPNR) Outlook | Page 16 |
Capital Position | Page 17 |
Balance Sheet Growth | Page 18 |
5
2Q 2020 Financial Highlights
Solid Core operating performance with pre-provision net revenue (PPNR)1 at 1.96% of average assets
Significant ACL reserve build, excess capital levels, and a $0.12 dividend approved in the quarter
2Q 2020
$ in millions (expect per share amounts) | Core(1) |
EPS | ($0.46) |
PPNR (1) | $63.5 |
ROA | (0.73%) |
ROTCE(1) | (6.72%) |
NIM | 3.93% |
Fee Income/Total Revenue(2) | 26.2% |
Efficiency Ratio | 58.7% |
ACL Coverage Ratio | 2.45% |
Loan to Deposit Ratio | 86% |
Common Equity Tier 1 Capital | 12.68% |
- Core results include $94.8 million of provision expense reducing core EPS by $1.49 and core ROA by 2.33% for 2Q 2020
- ACL coverage ratio of 2.73% excluding PPP loans and 3.26% including estimated credit mark on acquired loans
- COVID-19impact on "at-risk" (hotel, food services, and retail) portfolio credit migration and economic forecasts drove 2Q provision and ACL build
- Excluding PPP loans of $945.1 million and purposeful run-off portfolios, gross loans were flat compared to 1Q 2020 and grew $223.0 million, or 3% year-over-year
- Customer funding increased $1.4 billion from 1Q 2020 primarily due to an estimated $700 million from PPP customers and impact of government stimulus checks, delayed tax payments and lower overall customer spending
- Excluding $3.0 million of pre-tax net income from PPP, Core PPNR1 was $60.5 million in 2Q 2020, or 1.98% of average assets
(1) | This is a non-GAAP financial measure and should be considered along with results prepared in accordance with GAAP, and not as a substitute for GAAP results. See Appendix and our Earnings Release filed | 6 |
(2) | at Exhibit 99.1 to our July 23, 2020 8-K filing for a summary of our 2Q 2020 GAAP results and a reconciliation of non-GAAP financial information to results reported in accordance with GAAP. | |
Tax-equivalent | ||
PPP Loans
Nearly $1 billion of loans processed in 2Q 2020 supporting an estimated 100,000 jobs in our region
PPP Loans as of June 30, 2020
($ in '000s) | $ | # of Loans | |
Construction | $ | 195,075 | 552 |
Professional, Scientific, and Technical | 126,879 | 577 | |
Health Care and Social Assistance | 101,495 | 505 | |
Other Services (except Public Administration) | 91,728 | 661 | |
Manufacturing | 70,747 | 177 | |
Retail Trade | 57,677 | 554 | |
Food Services | 54,723 | 352 | |
Educational Services | 42,401 | 129 | |
Wholesale Trade | 34,713 | 128 | |
Real Estate and Rental and Leasing | 32,842 | 310 | |
Admin Support/Waste Mngt/Remediation | 26,577 | 171 | |
Hotels | 12,554 | 70 | |
All Other | 97,725 | 819 | |
Total | $ | 945,136 | 5,005 |
PPP Loans by Size as of June 30, 2020
Loan Size | $ | # of | % of | % of |
Loans | total $ total # | |||
> $1M | $358,764 | 175 | 39% | 3% |
$500k-$1M | 179,484 | 262 | 19% | 5% |
$100k-500k | 294,621 | 1,325 | 31% | 26% |
$50k-100k | 59,775 | 841 | 6% | 17% |
$25k-50k | 32,483 | 912 | 3% | 18% |
< $25k | 20,009 | 1,490 | 2% | 31% |
Total | $945,136 | 5,005 | 100% | 100% |
- Estimated $27 million of net fee accretion over the life of the loans
- $4.8 million of net interest income, including $3.1 million of fee accretion recorded in 2Q 2020. $1.8 million of costs in 2Q 2020
- An estimated $27-28 million of net interest income including approximately $22M of fee accretion in 2020. Fee accretion assumes 75% loan forgiveness in 2H 2020
- Full-yearcosts of approximately $4-5 million expected, including Associate, third-party processing, consulting, and other costs
7
CECL
Economic Forecast
Full Year GDP of -6.1% in 2020 and 6.3% in 2021Economic Forecast Impact Year-end Unemployment of 9.3% in 2020 and 7.6% in 2021
Coverage*: 1.60% | 2.73% | ||||
ACL by Segment | ACL Considerations | ||||
• | 2Q 2020 ACL increase of $93 million driven by: | ||||
• | Slower forecasted recovery in unemployment | ||||
• | Prolonged lower interest rate environment | ||||
1 | • | Portfolio migration, driven by targeted review of at-risk | |||
1 | portfolios, including hotels and food services segments | ||||
• | Coverage ratio 3.26%, including estimated remaining credit mark on the | ||||
acquired loan portfolio | |||||
• | YTD PPNR offsets nearly 90% of YTD Provision for Credit Losses of $151.4 | ||||
million. PPNR combined with Visa Class B gain drive positive GAAP Net | |||||
Income of $3.8 million YTD. | |||||
* Excludes PPP Loans | |||||
1 Hotel loan balances are included in the C&I and Construction segments. See page 12 for additional details on the Hotel portfolio. | 8 | ||||
Credit Risk Management - 9/15/2020 Update
Loan Modifications (Excludes PPP)
As of June 30, 2020 | As of September 15, 2020 | |||
($ in '000s) | Loan Balances1 | % of Portfolio | Loan Balances2 | % of Portfolio3 |
CRE | 700,889 | 32% | 143,287 | 7% |
C&I | 636,426 | 32% | 235,727 | 12% |
Owner Occupied | 380,432 | 28% | 70,125 | 5% |
Construction | 109,861 | 17% | 18,755 | 3% |
Total Commerical | 1,827,608 | 30% | 467,894 | 8% |
Residential Mortgage | 86,581 | 9% | 28,313 | 3% |
Leases | 39,298 | 18% | 246 | 0% |
Consumer | 35,545 | 4% | 12,350 | 1% |
Education4 | 29,333 | 12% | 35,278 | 14% |
Credit Cards | 284 | 3% | 285 | 3% |
Total Consumer | 191,041 | 8% | 76,472 | 3% |
Total Loan Portfolio | 2,018,649 | 24% | 544,366 | 6% |
Commerical Loan Modifications by Sector (Excludes PPP)
As of June 30, 2020 | As of September 15, 2020 | |||
($ in '000s) | Loan Balances1 | % of Portfolio | Loan Balances2 | % of Portfolio3 |
Real Estate Rental and Leasing (ex Retail) | 573,358 | 24% | 110,115 | 6% |
Retail | 363,376 | 66% | 74,196 | 8% |
Hotel | 309,043 | 62% | 185,693 | 36% |
Other Services (ex Public Admin) | 116,413 | 31% | 18,410 | 5% |
Food Services | 129,332 | 68% | 27,970 | 15% |
Health Care and Social Assistance | 84,330 | 32% | 14,962 | 6% |
Manufacturing | 54,210 | 20% | 630 | 0% |
Construction | 41,634 | 8% | 6,732 | 1% |
All Other | 155,912 | 14% | 29,186 | 2% |
Total Commerical | 1,827,608 | 30% | 467,894 | 8% |
- Balance of "First Round" loan modifications as of June 30, 2020 as 99% were 90 days or less
- Balance of "First Round" and "Second Round" loan modifications
- Portfolio values are as of August 31, 2020
- Approximately 75% of the loan balances include U.S. government-guaranteed student loans that carry little risk of credit loss
Positive Payment Deferral Trends
- 73% of total COVID-19 related modifications have reverted to full contractual payment terms as of September 15th
- Tracking towards our initial expectation of 75% by end of 3Q 2020 (~6% as a % of total loan portfolio)
- Second round total modifications were $255M as of September 15th including $209M of Commercial modifications
- Second round Commercial modifications included 93% under 90 days or less and 78% with interest-only payments
- "At risk" sectors consistent with initial expectations; second round modifications as of September 15th include:
- Hotel - $93M
- Retail - $54M
- Food Services - $4M
9
Balance Sheet Composition at June 30, 2020
Asset Composition | Funding Composition |
Assets: $12.61 Billion; Net Loans: $8.31 Billion | Customer Deposits: $10.8 Billion |
Net Loans (ex PPP) 65%
Other Non-
Earning Assets
13%
CRE, 25%
Consumer,
13%
C&I, 39%
Residential
Mortgage, 12%
Commercial Construction, 8%
Time | |
11% Non-interest | Customer Deposits 80% |
DDA 30% |
Money Market &
Savings 38% Interest DDA
21%
Cash
Connect Investments 19%
3%
- Investments composed of high quality, marketable investment grade securities with low credit risk with more than 90% in MBS issued by GNMA, FNMA or FHLMC
Leasing, 3%
- Excluding PPP, Commercial loans comprise 75% of the gross loan portfolio
- 85% of consumer loans are secured
- Low credit card exposure: $9.8 million at June 30, 2020
- Core deposits represent 89% of total customer deposits
- Non-interestand very low interest DDA (WAC 7 bps) represent 51% of customer funding
Other
Liabilities 3%
Other
Equity 13% Borrowings
4%
- Customer Funding increased $1.4 billion in 2Q 2020 primarily due to an estimated $700 million from PPP loans along with pandemic related excess customer liquidity
1 Excludes $945 million of PPP loans at June 30, 2020. | 10 |
Commercial Loan Portfolio (ex PPP) at June 30, 2020
C&I and Owner Occupied - $3.4 billion4 | CRE Investor and Construction - $2.8 billion |
Real Estate Rental | Special Use & | Mixed Use, | Flex, Warehouse, | ||
Other, 20% | and Leasing, 10% | Other, 8% | 2% | Self-Storage, | |
General Industrial, | |||||
9% | |||||
Hotels , 13% | Residential | ||||
Wholesale | |||||
Multi-Family, | |||||
Trade, 5% | Office, 18% | ||||
26% | |||||
Professional, | Food Services, | ||||
6% | |||||
Scientific and | |||||
Technical | Other Services | ||||
Services, 5% | |||||
Health Care and | (except Public | ||||
Administration), | |||||
Social Assistance, 7% | Residential 1-4, | ||||
10% | Retail, 26% | ||||
Construction, | Retail Trade, | 12% | |||
8% | Manufacturing, 8% | 8% |
Well Diversified and Granular
- No single industry, CRE, project, or individual borrower concentrations
- House Limit: $70 million at 6/30/2020 (1 Relationship)
- 5 relationships >$50 million
- CRE1 - 208%
- CLD2 - 59%
- In compliance with all 20 Board approved concentration limits at June 30, 2020
No or Low Exposure Industries3:
- No direct exposure to Energy, Casinos & Gambling, and Cruise Lines
- Less than $15 million combined exposure to Movie Theaters, Amusement, and Aviation
1 Defined as the sum of CRE and Construction (excluding owner occupied) exposures divided by the sum of Tier-1 Capital and ACL.
2 | Defined as Construction and land development (excluding owner occupied) exposure divided by the sum of Tier-1 Capital and ACL. | 11 |
3 | As defined by the North American Industry Classification System (NAICS). | |
4 | Excludes $945 million of PPP loans as of June 30, 2020. |
Hotel Portfolio at June 30, 2020
Hotels (ex PPP)1
Loan Type | Loan | Average |
($ in millions) | Balances | Loan Size |
C&I/Owner-Occupied | $422.5 | $7.2 |
Construction | $78.1 | $7.1 |
Total | $500.5 | $7.2 |
EXPOSURE BY BRAND
Other 9% | Marriott, |
Independent | 27% |
18% |
InterContinental | |
9% | Hilton, 37% |
- Risk-ratingreviews completed for entire portfolio in 2Q 2020
- 48% of balances Criticized at June 30, 2020
- Approximately 60% of balances with original modification
- Around 35-40% of original modifications expected to revert to contractual payment terms in 3Q 2020
- $13 million of PPP loans
- Conservative underwriting with current weighted average LTV of ~55%
- Locally based operators with experienced sponsors
- All but one property is currently open
- Approximately 75% of the portfolio has full or partial recourse
- Over two-thirds of hotel exposure to large brands (Hilton, Marriott, and InterContinental)
1 NAICS Code 721110 - Hotels (except Casino Hotels) and Motels | 12 |
Food Services Portfolio at June 30, 2020
Food Services (ex PPP)1
Loan Type | Loan | Average |
($ in millions) | Balances | Loan Size |
C&I | $109.1 | $0.3 |
Owner-Occupied | $83.2 | $0.5 |
CRE/Construction | $7.6 | $0.5 |
Total | $199.9 | $0.4 |
- Approximately 50% of total portfolio, including majority of loans over $1 million, were reviewed in 2Q 2020
- 13% of balances Criticized at June 30, 2020
- Approximately two-thirds of balances with original modification
- Around 80% of original modifications expected to revert to contractual payment terms in 3Q 2020
- $55 million of PPP loans
- Approximately 50% of balances are secured by real-estate
- Six of the seven largest borrowers are associated with multi-site operations
- Granular portfolio with average balance of $400,000
- Nearly all large relationships include recourse
1 Reflects 11 unique NAICS codes covering Restaurants, Bars, Caterers, Mobile Food Services, and Food Service Contractors. | 13 |
Retail Portfolio at June 30, 2020
Retail CRE (ex PPP)
Loan Type | Loan | Average |
($ in millions) | Balances | Loan Size |
Total | $741.3 | $1.3 |
- All large loans over $8 million and nearly half of the entire portfolio reviewed in 2Q 2020
- 5% of balances Criticized at June 30, 2020
- Approximately 50% of balances with original modification
- Around 80% of original modifications expected to revert to contractual payment terms in 3Q 2020
- No outstanding loan balances to indoor shopping malls; limited exposure to power centers
- Top 9 loan balances represent approximately 20% of total portfolio with approximately 70% anchored by grocery stores
- Minimal PPP loans
Retail Trade (ex PPP)
Loan Type | Loan | Average |
($ in millions) | Balances | Loan Size |
C&I | $116.0 | $0.2 |
Owner Occupied | $150.1 | $0.6 |
Total | $266.1 | $0.4 |
- Reviewed largest loans totaling ~$100 million in exposure in 2Q 2020
- 7% of balances Criticized at June 30, 2020
- Approximately 5% of balances with original modification
- Over 80% of original modifications expected to revert to contractual payment terms in 3Q 2020
- Granular portfolio with no loans over $10 million
- $58 million of PPP loans
14
Net Interest Margin Outlook
4.75% | • | |||||||
4.38% | 3.93% | 3.73% - | 4.08% - | |||||
3.83% | 15 | |||||||
4.50% | 4.18% | |||||||
Negative 8 bps | 0 | |||||||
4.25% | 0.22% | |||||||
PPP impact | ||||||||
4.00% | 0.31% | 0.30% | • | ||
3.75% | 3.85% | 0.30% | 0.27% | ||
0.28% | |||||
3.50% | |||||
3.58% | |||||
3.43% | 3.50% | • | |||
3.25% | |||||
3.00% | 1Q 2020 | 2Q 2020 | 3Q 2020 Outlook | 4Q 2020 Outlook | |
• | |||||
NIM Ex PAA/PPP | Modeled PAA Accretion | |
Incremental PAA Accretion PPP
2Q 2020 included full quarter impact of the March 150 bps Fed Fund rate decrease and negative 8 bps from PPP; 1Q and 2Q 2020 included elevated purchase accounting accretion (PAA) due to payoffs, which are uneven
3Q outlook reflects margin compression from lower PAA, full quarter of lower LIBOR; declining loan and MBS yields from portfolio churn, and; margin compression from significant excess liquidity
4Q outlook reflects 30 bps from PPP (loan forgiveness timing) plus core margin increase from reduced excess liquidity and increased deposit betas
Deposit and Loan betas are ~25-30% for down rate cycle
15
Core PPNR1 Outlook
$ in million's
120.0 2.36%
1.93% - | ||||
100.0 | 1.98% | 1.77% - | 2.15% | |
1.96% | 1.98% | |||
1.70%- | 1.66%- | |||
80.0 | 71.5 | 1.83% | ||
1.85% | 61 - 68 | |||
63.5 | 59 - 66 | |||
60.0 | 3.0 | 7 - 92 | 11 -132 | |
40.0 | ||||
71.5 | 60.5 | 52- 57 | 50 - 55 | |
20.0 | ||||
2.50%
2.00%
1.50%
1.00%
0.50%
- Outlook assumes no Fed rate changes and continued gradual reopening of the economy
- Excluding PPP, core PPNR as a percentage of average assets1 is expected to decline in 3Q and 4Q 2020 due primarily to the following:
- Decline in NIM from factors described in the NIM outlook on page 15
- Approximately $2.5 to $3.0 lower quarterly interchange revenue due to Durbin (Effective July 2020)
- Lower mortgage revenue compared to 2Q 2020 due to expected decline in refinancing volume
0.0 | 0.00% | • Above declines partially offset by expected lower | ||||||||
1Q 2020 | 2Q 2020 | 3Q 2020 | ||||||||
4Q 2020 | noninterest expenses, including non-provision credit costs | |||||||||
PPNR (ex PPP) | PPP | PPNR % Assets | PPNR % Assets (ex PPP) | |||||||
1 This is a non-GAAP financial measure and should be considered along with results prepared in accordance with GAAP, and not as a substitute for GAAP results. See Appendix for a
reconciliation of Core PPNR and Core PPNR as a percentage of assets to their comparable GAAP measures. | 16 |
2 PPP pre-tax net income forecasted to grow in 3Q and 4Q based on anticipated loan forgiveness timing.
Capital Position
Common Equity Tier-1 (CET1) Capital Ratio Scenario1
Six Quarter PPNR Run-Rate and ACL Capacity to Remain "Well" Capitalized
1
ACL Capacity
(Six Quarters Ending 4Q 2021) | $ in millions | |
Common Equity Tier 1 Capital - 2Q20 | $ | 1,292 |
PPNR Run-Rate(after-tax)1 | 263 | |
Dividend Run-Rate | (36) | |
Capacity to Absorb Additional ACL | (858) | |
"Well" Capitalized Minimum - 4Q21 | $ | 661 |
- PPNR (after-tax)run-rate1 provides approximately 43 bps of CET1 per quarter. After estimated routine dividends, the Bank could absorb approximately $858 million of additional provision for credit losses and remain well capitalized
- Quarterly cash dividend of $0.12 per share of common stock to be paid August 2020
- Share repurchases temporarily suspended
- Incremental $858 million is an addition to $232 million ACL at June 30, 2020 and estimated $45 million of remaining credit mark on acquired loan portfolio
- PPNR run-rate fully absorbs "severely adverse" loss scenario
- Excess capacity can absorb 3 times the "severely" adverse loss scenario
1 Assumed PPNR Run-Rate reflects 2H 2020 Outlook on page 16 and an estimated $55 million quarterly PPNR (pre-tax) per quarter scenario for 2021. | 17 |
2Q 2020 Loan and Deposit Growth
Loans - 2Q'20 vs 1Q'20 and 2Q'19
Mar | Jun | 2Q'20 $ | Annualized | YOY $ | YOY % | ||
($ in millions) | Jun 2020 | 2020 | 2019 | Growth | % Growth | Growth | Growth |
C & I Loans | $ 3,354 | $ 3,412 | $ 3,421 | $ (58) | -7% | (67) | -2% |
PPP Loans | 945 | 0 | 0 | 945 | 100% | 945 | 100% |
Commercial Mortgages | 2,166 | 2,223 | 2,281 | (58) | -10% | (116) | -5% |
Construction Loans | 638 | 626 | 540 | 12 | 8% | 98 | 18% |
Commercial Leases | 213 | 202 | 156 | 11 | 22% | 57 | 37% |
Total Commercial Loans | 7,316 | 6,463 | 6,398 | 853 | 53% | 918 | 14% |
Residential Mortgage (HFS/HFI/Rev Mgt) | 1,012 | 1,055 | 1,134 | (43) | -16% | (122) | -11% |
Consumer Loans | 1,133 | 1,118 | 1,131 | 15 | 5% | 2 | 0% |
Total Gross Loans | 9,461 | 8,636 | 8,665 | 825 | 38% | 796 | 9% |
Run-Off Portfolios | |||||||
Residential Mortgage (HFI) | 892 | 955 | 1,070 | (63) | -27% | (177) | -17% |
Student Loans Acquired from BNCL | 119 | 123 | 133 | (3) | -10% | (14) | -11% |
Auto Loans Acquired From BNCL | 33 | 40 | 69 | (7) | -70% | (36) | -52% |
Participation portfolios (CRE) from BNCL | 169 | 210 | 253 | (41) | -79% | (84) | -33% |
Leveraged Loans (C&I) from BNCL | 12 | 12 | 72 | 0 | 0% | (60) | -83% |
Total Run-Off Portfolios | 1,225 | 1,340 | 1,597 | (115) | -35% | (372) | -23% |
Gross Loans ex Run-Off Portfolios | 8,236 | 7,296 | 7,068 | 940 | 52% | 1,168 | 17% |
PPP Loans | 945 | 0 | 0 | 945 | 100% | 945 | 100% |
Gross Loans ex Run-Off & PPP Portfolios | 7,291 | 7,296 | 7,068 | (5) | 0% | 223 | 3% |
Deposits | - 2Q'20 vs 1Q'20 | and 2Q'19 |
Mar | Jun | 2Q'20 $ | Annualized | YOY $ | YOY % | ||
($ in millions) | Jun 2020 | 2020 | 2019 | Growth | % Growth | Growth | Growth |
Noninterest Demand | $ 3,189 | $ 2,315 | $ 2,190 | $ 874 | 152% | 999 | 46% |
Interest Demand Deposits | 2,302 | 2,093 | 2,092 | 209 | 40% | 210 | 10% |
Savings | 1,732 | 1,595 | 1,625 | 137 | 35% | 107 | 7% |
Money Market | 2,333 | 2,149 | 2,005 | 184 | 34% | 328 | 16% |
Total Core Deposits | 9,556 | 8,152 | 7,912 | 1,404 | 69% | 1,645 | 21% |
Customer Time Deposits | 1,228 | 1,272 | 1,359 | (44) | -14% | (131) | -10% |
Total Customer Deposits1 | 10,784 | 9,424 | 9,271 | 1,359 | 58% | 1,513 | 16% |
- We continue to execute our strategy to optimize our loan mix towards relationship-based, higher yielding C&I loans
- Excluding PPP loans of $945.1 million and purposeful run-off portfolios, gross loans were flat compared to 1Q 2020 and grew $223.0 million, or 3% year-over-year
- Customer funding increased $1.4 billion from 1Q 2020 and $1.5 billion year-over-year primarily due to an estimated $700 million from PPP customers and impact of government stimulus checks, delayed tax payments and lower overall customer spending
18
WSFS Franchise and Markets
The WSFS Franchise - Overview
- Largest independent bank and
trust co. HQ in Delaware and greater Philadelphia region(1)
- $13.6 billion in assets
- $20.8 billion in fiduciary assets, including $2.6 billion in assets under management
- 115 offices
- Founded in 1832, WSFS is one of the ten oldest banks in the U.S.
- Major business lines
- Commercial
- Retail
- Wealth Management *
- Cash Connect® *
- Equipment Leasing *
- National presence
(1) As of 6/30/2020 | 20 |
The WSFS Franchise - Our Markets
Philadelphia-Camden-Wilmington MSA
Regional Employment Composition(1)
Diversity of industries drives stable and favorable employment and economic growth in our markets
Regional Statistics
- Population: ~6.1 million
- Number of Households: ~2.3 million
- Unemployment 13.4%(2)
- (US Unemployment Rate 13.3%)
- Median Household Income: ~$71,000
- (approx. 10% higher than the US overall)
- Median Home Value (owner-occupied housing units): ~$256,000
- (approx. 10% higher than the US median)
- Per Capita Income: ~$38,400
- (approx. 10% higher than the US overall)
Sources: U.S. Census Bureau , U.S Bureau of Labor Statistics | 21 |
(1)Chart Data Source: Bureau of Labor Statistics: Employees on nonfarm payrolls by industry supersector, Philadelphia-Camden-Wilmington MSA, not seasonally adjusted; May 2020. | |
(2) Unemployment rate is for the Philadelphia-Camden-Wilmington MSA. Preliminary, not seasonally adjusted - May 2020. | |
The WSFS Franchise - Strategic Growth Opportunity
At $13.6 billion in assets at 06/30/2020, WSFS fills a long-standing service gap in our market between larger regional/national banks and smaller community banks
MSA: Philadelphia-Camden-Wilmington
(PA/NJ/DE/MD)
Total | |||
Deposits | |||
# | Institution Name | ($MM) | Market Share |
1 | Wells Fargo Bank NA | $30,865 | 18.75% |
2 | TD Bank NA | $28,192 | 17.13% |
3 | Bank of America NA | $15,805 | 9.60% |
4 | PNC Bank NA | $15,168 | 9.21% |
5 | Citizens Bank NA | $11,373 | 6.91% |
6 | WSFS Bank | $8,697 | 5.28% |
7 | M & T Bank | $8,204 | 4.98% |
8 | BB & T | $4,667 | 2.84% |
9 | Univest Bank and Trust Co. | $3,656 | 2.22% |
10 | Bryn Mawr Trust Co. | $3,483 | 2.12% |
11 | Santander Bank NA | $3,134 | 1.90% |
12 | Fulton Bank NA | $3,046 | 1.85% |
13 | Republic First Bank | $2,526 | 1.53% |
14 | Firstrust Savings Bank | $2,402 | 1.46% |
15 | KeyBank NA | $2,400 | 1.46% |
WSFS has more than twice the market share of the next largest local community bank in our MSA
- 4th largest metro in the Northeast -$444 billion regional economy
- 4th largest depository MSA in the U.S. (2)
- 6th largest MSA population in the U.S.
- Major Industries: life sciences, energy and manufacturing, technology, and financial services
- Unemployment rate 05/2019 (3.8%) - 05/2020 (13.4%)(1)
- 4th largest university population among all U.S. metro areas (over 100 colleges and universities)
- 14 major health systems with over 100 hospitals
- Major transportation hub, conveniently located along I-95 corridor, Amtrak's Northeast Regional Line, access to Delaware River ports, and home to Philadelphia International Airport
Note: Market Share data excludes brokered deposits and non-traditional banks (e.g. credit card companies). Market share data as of June 30, 2019; Source: FDIC | 22 | |
Sources: U.S Bureau of Economic Analysis, S&P Global Market Intelligence, U.S. Census Bureau, Select Greater Philadelphia Council, U.S Bureau of Labor Statistics | ||
(1) | Not seasonally adjusted - May 2020 | |
(2) | Excludes Credit Unions | |
The WSFS Franchise - Delivering Growth and High Performance
23
Business Model and Total Shareholder Returns
Total Shareholder Returns2 | ||||||
NASDAQ | KBW | SNL US | ||||
Bank | Bank | Banks > | S&P 500 | |||
WSFS | Index | Index | $10B | Index | ||
1 year | (30%) | (24%) | (21%) | (28%) | 7% | |
3 year | (35%) | (22%) | (15%) | (22%) | 36% | |
5 year | 10% | 6% | 10% | (1%) | 66% | |
10 year | 163% | 103% | 101% | 86% | 270% | |
(1) | Completed by the Gallup Organization, as of December 31, 2019. | 24 |
(2) | Per Bloomberg; closing price as of June 30,2020. | |
Lines of Business and Technology
Commercial Banking
Local, relationship-focused lending including cash management, wealth management, and private banking services
Business Banking | Middle Market | Comm. Real Estate | Small Business | SBA Lending | ||||
Revenues: | Revenues: | Revenues: | Revenues: | Profit: | ||||
$3 million - $20 million+ | $20 million-$150 million | N/A | $250,000 - $5 million+ | Up to $5 million | ||||
Loan Exposure: | Loan Exposure: | Loan Exposure: | Loan Exposure: | Loan Exposure: | ||||
$1 million - $15 million+ | $5 million - $30 million+ | $3 million - $30 million+ | up to $1.5 million | up to $5 million | ||||
Average Relationship | Average Relationship | Average Relationship | Average Loan Exposure: | Average Loan Exposure: | ||||
Exposure: | Exposure: | Exposure: | $0.2 million | $0.2 million | ||||
$2.1 million | $6.2 million | $8.2 million | ||||||
34 Relationship Managers | 6 Relationship Managers | 16 Relationship Managers | 17 Relationship Managers | 7 Relationship Managers | ||||
Disciplined Credit and Underwriting Philosophy
- Conservative lending and concentration limits
- CRE(1): 300%, 205% actual
- Construction(2): 100%, 58% actual
- Concentration limits by industry, CRE, project and individual borrower
- House Limit: $70 million at 6/30/2020 (1 Relationship)
- 5 relationships >$50 million
In Delaware and Pennsylvania, WSFS Bank ranks 1st in
Overall Satisfaction, Values Long-Term Relationships,
Overall Satisfaction with Relationship Manager,
Responsiveness and Prompt Follow-up on Requests,
Knowledge of Cash Management Services, Provides Advice to Help Business Grow and Effectively Coordinates Product Specialists among commercial businesses surveyed.
Source: 2019 Greenwich Associates Market Tracking Program (WSFS - Total Footprint Plus Oversample - $1-500MM - FY 2019)
(1) | Defined as the sum of CRE and Construction (excluding owner occupied) exposures divided by the sum of Tier 1 Capital and ACL. | 26 |
(2) | Defined as Construction (excluding owner occupied) exposure divided by the sum of Tier 1 Capital and ACL. | |
Retail Banking
Relationship-focused community banking model with 90 banking offices & 571 ATMS(1)
Recently optimized retail footprint through reduction of branch locations
Branch & ATM | Online & Mobile | Banking | Borrowing | Mortgage | COVID-19 | ||
Network | Response | ||||||
Our Associates health, | |||||||
Locations across | Over 128K active online | Providing Customers with | Meeting Customers' | Offering a full range of | well-being and safety is | ||
mortgage products with | our top priority, and | ||||||
Delaware, southeastern | banking users and over | a wide range of options to | borrowing needs through | ||||
national capabilities, | we are caring for our | ||||||
Pennsylvania and | 80K active mobile banking | make banking simple, | in-house originations and | ||||
world-class service and | Customers and our | ||||||
southern New Jersey | users | intuitive and seamless | strategic partnerships | ||||
local-decision making | Communities | ||||||
Highly rated mobile | |||||||
Operates universal | banking application that | Deposit Products: | Consumer Loan Products: | Phased Reopening… 80 | |||
banking model to | provides a range of | • | Noninterest DDA | • | Installment | Significant contributor to | out of 90 offices open |
maximize staffing | functionality including | • | Interest DDA | • | HELOC | fee income through our | including 71 drive- |
efficiencies while | WSFS SnapShot Deposit, | • | Savings | • | Personal Lines | originate and sell | thru/office hours and 9 |
providing a superior | Zelle®, MyWSFS and | • | Money Market | • | Credit Cards | mortgage model | with office hours only |
Customer experience | WSFS Mobile Cash | • | Time Deposits | • | Student Loans | ||
Voted #1 "Top Bank" in | 68% of WSFS Customers |
surveyed rated us a "5" out of 5, | |
Delaware eight years in a row by | |
saying "WSFS is the perfect bank | |
readers of The News Journal | |
for people like me." (2) | |
(1) | The large increase in ATMs in driven by the branded partnership that we agreed to with the Bancorp to wrap and whitelist our BINs to increase our non-branch ATM footprints at 3/31/2020 | 27 |
(2) | Completed by the Gallup Organization, as of December 31, 2019 | |
Cash Connect®
Leading National Provider of Cash Logistics
ATM
Vault Cash "Bailment"
WSFS | Smart |
Branded | |
Safes | |
ATMs | |
Armored
Loss Protection | Carrier |
Management | |
Fees | |
Cash | |
Forecasting & | |
Reconcilement | |
Services |
$9.2 million in net revenue (fee income less funding costs) and $2.0 million in pre-tax income in 2Q 2020
- 5 year CAGR(2) for net revenue is 10.6%
Manages 484(1) branded ATMs for WSFS Bank; one of the largest networks in our footprint
Oldest and second largest vault cash provider in the ATM industry - over $1.4 billion in vault cash supplied or managed at 6/30/2020
Approximately 32,000 non-bank ATMs & retail safes in all 50 states
- ~9,300 devices utilizing armored car management and/or cash forecasting
- Support ~87 ATM ISOs and ~743 deposit safe customers
- Over $33 billion in annual non-WSFS Bank cash funding
Serves as an innovation center for the company, both expanding core ATM offerings and additional payment, processing and software-related activities; e.g., launched WSFS Mobile Cash
(1) | As of 06/30/2020 | 28 |
(2) | 5 years ending 6/30/2020 | |
NewLane Finance
Micro & Small Ticket Commercial Equipment Financing
Background:
- Co-foundedin 2017 by industry veterans who built Marlin Business Services from a start-up to a publicly-traded company (Nasdaq: MRLN)
- WSFS owns ~83% of the Company
Market Size:
- Micro & Small Ticket Equipment Leasing is a $100 billion segment with over 100 thousand equipment dealers and 31 million small businesses nationwide
Product Offering:
- Lease/Loan to finance business critical equipment
- Deal size ranges from $3,000 - $500,000
- Average deal size approximately $20,000
- Yields range 6%-25%, terms 12-72 months
- Stable credit default risk
- Minimal residual exposure
Value Proposition:
- Provide a better lending experience through advanced technologies, customer-centric approach and transparent business lending practices
- Deliver simple, fast, & competitive financing solutions
Attractive Risk Adjusted Margins
Simple, Fast and Convenient Offer
Superior Customer Experience
Small and Mid-Size Business Market Focus
Vendor Relationship Model
Advanced Technology Platform
29
WSFS Wealth
Full-Service,Relationship-based Wealth Management
Financial Highlights
2Q 2020 Net Revenue: $13.8 million
2Q 2020 Pre-tax Income: $2.3 million
$20.8 billion in fiduciary assets, including $2.6 billion in assets under management at 6/30/2020
Private Banking Services for Commercial
Customers
Wealth Management Services for Retail
Customers
30
Delivery Transformation
2020 Program Focus and Outlook
Full-Year Gross Investment of $15.2mm; $9.7mm Net Expense; $8.2mm Net of Revenue Lift
Customer Acquisition
- Expand nCino capabilities
- Initiate implementation of enterprise-wide CRM, piloting Wealth, Middle Markets and Mortgage
- Advanced Customer targeting & marketing strategies based on Customer segmentation
Customer Experience
- Launch improved online and new mobile account opening solutions
- Automated & guided sales / onboarding tool leveraging tablet interface with dynamic customized experience
- Integrated real-time,transaction-specific Customer experience surveys in mobile/online channels
Infrastructure
- Implement enterprise-wide middleware platform
- Begin transformation of architecture
- Scope and design sales and service platform
Expected Benefits from 2020 Initiatives
- Grow Customer acquisitions at lower CTA
- Enhance and expedite onboarding process
- Deepen and strengthen Customer relationships
- Capture cross-sell opportunities
- Improve Customer retention
- Timely and deeper insights from Customer feedback
- Digitize & automate processes
- Increase Associate productivity and engagement
- Evolve infrastructure for increased flexibility and expedite future technology integrations
2021 and beyond: Continue to invest in our digital capabilities and
provide best-in-class solutions consistent with our brand, for our Customers and Associates.
31
Channel Strategy and Digital Adoption
- Since COVID-19 pandemic, WSFS supported consistent volumes of total deposit transactions with a significant shift from physical to mobile
- Increased digital and remote banking volume demonstrates versatile and adaptable channel strategy, while managing a significant increase in contact center volume due to COVID-19impact and relief programs
-
Branch Net Promoter Score (NPS) remained flat in Q2 and remains strong at 69.1. Surveys are conducted utilizing Medallia, a Customer Experience management platform that delivers surveys to Customers based upon retail office visits and provides real-timefeedback.
Medallia was launched in the Contact Centers at the end of Q2, to be included in Q3 results - MyWSFS, launched in 2019, offers a secure mobile application that enables communication directly and in real-time with a WSFS Associate to support Customer's banking needs from any location
1 | Chart reflects monthly volume in 2020 indexed to average monthly 2019 volume | 32 |
2 | Chart reflects cumulative growth since COVID-19 and through June 30, 2020 | |
Selected Financial Information
Diversified & Robust Fee Income
$180 $160
Trust & Wealth
Cash Connect
27% (2)
• Fee income is well diversified with over |
$140
Bank Segment
35% (2)
35%(2)
$44
20 discrete lines of business and products |
within our three segments |
$120
34% (2)
$41
• Strong historical growth in each segment. |
Core(1) Fee income | $ in Millions |
Total |
$100
$80
$60
$40
$20 $0
35% (2)
$23
$30
$36
$36
$27 | $51 |
$51
$43
$36
$66
$40 | $44 | $46 |
5-year CAGR: | |
• | Trust & Wealth: 19% |
• | Cash Connect: 15% |
• | Bank: 15% |
• | Total: 16% |
• 2020 | Projected fee income / total net |
revenue: 25% - 26% |
2015 | 2016 | 2017 | 2018 | 2019 |
(1) | These are non-GAAP financial measures and should be considered along with results prepared in accordance with GAAP, and not as a substitute for GAAP | 34 |
results. See Appendix for reconciliation to GAAP financial information. | ||
(2) | %s represent fee (noninterest) income / total net revenue. | |
Interest Rate Risk1 As of 6/30/20 (WSJ Prime @ 3.25%)
12 month | ||||
PPP included | PPP excluded | |||
BPs Change | NII Impact - % | NII Impact - $ | NII Impact - % | NII Impact - $ |
-100 | (1.02%) | ($4.3 million) | (1.05%) | ($4.3 million) |
-75 | (1.01%) | ($4.3 million) | (1.04%) | ($4.2 million) |
-50 | (1.00%) | ($4.2 million) | (1.03%) | ($4.2 million) |
-25 | (0.86%) | ($3.6 million) | (0.88%) | ($3.6 million) |
Static Base | ||||
+25 | 0.97% | $4.1 million | 0.98% | $4.0 million |
+50 | 1.91% | $8.1million | 1.92% | $7.8 million |
+75 | 2.88% | $12.1 million | 2.89% | $11.8 million |
+100 | 3.90% | $16.5 million | 3.92% | $16.1 million |
Balance Sheet Drivers
- High % of variable/adjustable rate to total loan portfolio: 50% ex PPP
- Approximately half of variable rate loans tied to 30-day LIBOR
- High % core deposits: 89%; high % non- interest bearing and low-interest DDA: 51%
- Solid brand and position / WSFS is a market "price leader"
- Assumes long-term historical deposit beta of approximately 50%
1 WSFS IRR model estimates: Static Balance Sheet / Instantaneous Rate Shocks | 35 |
Credit Metrics (ex PPP)
Criticized & Classified Loans / Tier-1 + ALLL | Delinquencies (1) / Gross Loans | |
40% | 37.30% | 2.00% | |||||||||||||||||||||||||||||||||||||||||
1.80% | |||||||||||||||||||||||||||||||||||||||||||
35% | |||||||||||||||||||||||||||||||||||||||||||
1.60% | |||||||||||||||||||||||||||||||||||||||||||
30% | 25.52% | 1.40% | |||||||||||||||||||||||||||||||||||||||||
25% | 1.20% | ||||||||||||||||||||||||||||||||||||||||||
1.00% | |||||||||||||||||||||||||||||||||||||||||||
0.51% | |||||||||||||||||||||||||||||||||||||||||||
20% | 0.80% | ||||||||||||||||||||||||||||||||||||||||||
15% | 0.60% | ||||||||||||||||||||||||||||||||||||||||||
0.40% | |||||||||||||||||||||||||||||||||||||||||||
10% | 0.20% | ||||||||||||||||||||||||||||||||||||||||||
1Q15 | 2Q15 | 3Q15 | 4Q15 | 1Q16 | 2Q16 | 3Q16 | 4Q16 | 1Q17 | 2Q17 | 3Q17 | 4Q17 | 1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 1Q15 | 2Q15 | 3Q15 | 4Q15 | 1Q16 | 2Q16 | 3Q16 | 4Q16 | 1Q17 | 2Q17 | 3Q17 | 4Q17 | 1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 |
Classified Loans | Criticized Loans | Delinquencies | Large Relationship (2) | Govt. Guaranteed Student Loans |
NPAs / Total Assets | Net Charge-Offs(3) |
2.20% | 1.00% | |||||||||||||||||||||||||||||||||||||||||||
1.70% | 0.80% | |||||||||||||||||||||||||||||||||||||||||||
1.20% | 0.60% | |||||||||||||||||||||||||||||||||||||||||||
0.70% | 0.40% | |||||||||||||||||||||||||||||||||||||||||||
0.33% | 0.20% | 0.07% | ||||||||||||||||||||||||||||||||||||||||||
0.20% | ||||||||||||||||||||||||||||||||||||||||||||
1Q15 | 2Q15 | 3Q15 | 4Q15 | 1Q16 | 2Q16 | 3Q16 | 4Q16 | 1Q17 | 2Q17 | 3Q17 | 4Q17 | 1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 0.00% | ||||||||||||||||||||||
1Q15 | 2Q15 | 3Q15 | 4Q15 | 1Q16 | 2Q16 | 3Q16 | 4Q16 | 1Q17 | 2Q17 | 3Q17 | 4Q17 | 1Q18 | 2Q18 | 3Q18 | 4Q18 | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | |||||||||||||||||||||||
(1) Includes non-accruing loans | 36 | |||||||||||||||||||||||||||||||||||||||||||
(2) | One large $15.4 million, highly-seasonal relationship that was exited in 3Q 2016 | |||||||||||||||||||||||||||||||||||||||||||
(3) | Ratio of quarterly net charge-offs to average gross loans | |||||||||||||||||||||||||||||||||||||||||||
Capital Management - Bank
Disciplined capital management providing flexibility to grow & return profits to shareholders
Tier 1 Capital ($000s) | Common Equity Tier 1 Capital ($000s) |
Tier 1 Leverage Ratio ($000s) | Total Risk Based Capital ($ 000s) |
37
Share Buyback and Dividends - Recent History
Capital Returned ($ in 000s)
$120,000 | $0.47 |
$0.42
$100,000
$80,000 | ||||||||||
$0.30 | ||||||||||
$0.25 | ||||||||||
$60,000 | $0.24 | |||||||||
$0.21 | ||||||||||
$40,000 | ||||||||||
$20,000
$-
2015 | 2016 | 2017 | 2018 | 2019 | 1H'20 | ||||
Dividends | Routine buybacks | Incremental buybacks | Annual Dividend Per Share |
$0.50
$0.45
$0.40
$0.35
$0.30
$0.25
$0.20
$0.15
$0.10
$0.05
$-
Annual Dividends Paid per Share
(dollars in 000s) | 2015 | 2016 | 2017 | 2018 | 2019 | 1H'2020 |
Total Capital Returned | $ 37,606 | $ 22,061 | $ 21,165 | $ 44,419 | $ 113,780 | $50,938 |
Total Shares | 1,152,233 | 449,371 | 255,000 | 691,742 | 2,132,390 | 1,004,348 |
Repurchased | ||||||
Note: 2015 adjusted to reflect 3 for 1 stock split in May 2015. | 38 |
Strong Alignment / Capital Management
- Executive management bonuses and equity awards based on bottom-line performance
ROA, ROTCE and EPS growth - equally weighted
- Insider ownership1 is approximately 2%
Board of Directors and Executive Management ownership guidelines in place and followed
- WSFS repurchased $38.7 million, or 1,004,348 shares of our common stock during 1Q 2020, completing our current authorization. No share repurchases in 2Q 2020.
During 1Q 2020, the Board approved a new share repurchase authorization of 15% of outstanding shares as of March 31, 2020; however, we have temporarily suspended all share repurchases until we have a clearer view of the impact of COVID- 19 on the economy and our performance
- The Board of Directors approved a quarterly cash dividend of $0.12 per share of common stock which was paid in May 2020 and is scheduled to be paid in August 2020
1 As defined in our most recent proxy | 39 |
WSFS Mission, Vision, Strategy and Values
40
Appendix:
Non-GAAP Financial Information
Appendix: 2Q 2020 Reported Financial Results
2Q 2020 | |
$ in millions (expect per share amounts) | |
EPS | ($0.14) |
PPNR (1) | $84.7 |
ROA | (0.22%) |
ROTCE(1) | (1.55%) |
NIM | 3.93% |
Fee Income/Total Revenue(2) | 36.1% |
Efficiency Ratio | 52.4% |
ACL Coverage Ratio | 2.45% |
Loan to Deposit Ratio | 86% |
Common Equity Tier 1 Capital | 12.68% |
- GAAP results for 2Q 2020 were significantly impacted by the continued impacts of COVID-19 and included $94.8 million (pre-tax), or $1.49 per share (after-tax) of provision for credit losses due to portfolio credit migration and deterioration in economic forecasts
- 2Q 2020 GAAP results also include:
- $22.1 million (pre-tax), or $0.35 per share (after-tax), net realized gain on sale of 360,000 Visa Class B shares. Cumulative realized and unrealized gains and dividends on Visa Class B shares total $78.0 million on a total portfolio investment of $17.7 million
- $2.8 million (pre-tax), or $0.04 per share (after-tax) of corporate development expense related to our acquisition of Beneficial
- $1.9 million, or $0.03 per share (after-tax) from realized gain on sale of other investment
(1) | This is non-GAAP financial information and should be considered along with results prepared in accordance with GAAP, and not as a substitute for GAAP results. | |
(2) | Tax-equivalent | 42 |
Appendix: Non-GAAP Financial Information
Three Months Ended | ||||||||||
(dollars in thousands, except per share data) | June 30, | March 31, | June 30, | |||||||
2020 | 2020 | 2019 | ||||||||
Net interest income (GAAP) | $ | 113,756 | $ | 116,150 | $ | 123,232 | ||||
Core net interest income (non-GAAP) | $ | 113,756 | $ | 116,150 | $ | 123,232 | ||||
Noninterest income (GAAP) | $ | 64,375 | $ | 40,847 | $ | 42,871 | ||||
Less: Securities gains | 1,908 | 693 | 63 | |||||||
Less: Unrealized (loss) gains on equity investment | (11) | 668 | 1,033 | |||||||
Less: Realized Gain on Sale | 22,052 | |||||||||
Core fee income (non-GAAP) | $ | 40,426 | $ | 39,486 | $ | 41,775 | ||||
Core net revenue (non-GAAP) | $ | 154,182 | $ | 155,636 | $ | 165,007 | ||||
Core net revenue (non-GAAP)(tax-equivalent) | ||||||||||
$ | 154,513 | $ | 155,905 | $ | 165,325 | |||||
Noninterest expense (GAAP) | ||||||||||
$ | 93,435 | $ | 88,496 | $ | 107,848 | |||||
(Plus)/less: Recovery of fraud loss | - | - | - | |||||||
Less: Corporate development expense | 2,801 | 1,341 | 13,946 | |||||||
Less: Restructuring expense | - | - | 1,881 | |||||||
Less: Contribution to WSFS Community Foundation | - | 3,000 | - | |||||||
Core noninterest expense (non-GAAP) | $ | 90,634 | $ | 84,155 | $ | 92,021 | ||||
Core efficiency ratio | 58.7% | 54.0% | 55.7% | |||||||
Core fee income as a percentage of | ||||||||||
total core net revenue (tax equivalent) | 26.2% | 25.3% | 25.3% | |||||||
GAAP net (loss) income attributable to WSFS | $ | (7,111) | $ | 10,927 | $ | 36,200 | ||||
Plus (less): Pre-tax adjustments (1) | (21,148) | 2,980 | 14,731 | |||||||
(Plus)/less: Tax impact of pre-tax adjustments | 4,712 | (2,020) | (3,580) | |||||||
Adjusted net (loss) income (non-GAAP) attributable to WSFS | $ | (23,547) | $ | 11,887 | $ | 47,351 | ||||
Three Months Ended | ||||||||
(dollars in thousands, except per share data) | June 30, | March 31,2020 | June 30 , | |||||
2020 | 2019 | |||||||
Net (loss) income (GAAP) | $ | (7,811) | $ | 10,567 | $ | 35,969 | ||
Plus: Income tax (benefit) provision | (2,247) | 1,288 | 10,091 | |||||
Plus: Provision for credit losses | 94,754 | 56,646 | 12,195 | |||||
Pre-provision net revenue (PPNR) (Non-GAAP) | 84,696 | 68,501 | 58,255 | |||||
Plus (less): Pre-tax adjustments (1) | (21,148) | 2,980 | 14,731 | |||||
Core PPNR (Non-GAAP) | $ | 63,548 | $ | 71,481 | $ | 72,986 | ||
GAAP return on average assets (ROA) | ||||||||
-0.22% | 0.36% | 1.20% | ||||||
Plus (less): Pre-tax adjustments (1) | -0.65% | 0.10% | 0.49% | |||||
(Plus) less: Tax impact of pre-tax adjustments (ROA) | 0.14% | -0.07% | -0.12% | |||||
Core ROA (non-GAAP) | -0.73% | 0.39% | 1.57% | |||||
EPS (GAAP) | ||||||||
$ | (0.14) | $ | 0.21 | $ | 0.68 | |||
Plus (less): Pre-tax adjustments (1) | (0.42) | 0.06 | 0.28 | |||||
(Plus) less: Tax impact of pre-tax adjustments (EPS) | 0.10 | (0.04) | (0.08) | |||||
Core EPS (non-GAAP) | $ | (0.46) | $ | 0.23 | $ | 0.88 | ||
(1) Pre-tax adjustments include Securities gains, unrealized gains on equity investments, corporate development and restructuring expense, recovery of fraud loss, and contribution to WSFS Community Foundation
43
Appendix: Non-GAAP Financial Information
March 31, | December 31, | March 31, | |||||||||||||
(dollars in thousands) | 2020 | 2019 | 2019 | ||||||||||||
GAAP net income attributable to WSFS | $ | 10,927 | $ | 45,704 | $ | 13,023 | |||||||||
Plus: Tax-effected amortization of intangible assets | 2,103 | 2,121 | 1,034 | ||||||||||||
Net tangible income (non-GAAP) | $ | 13,030 | $ | 47,825 | $ | 14,057 | |||||||||
Average shareholder's equity | $ | 1,835,501 | |||||||||||||
$ | 1,856,311 | $ | 1,162,591 | ||||||||||||
less: Average goodwill and intangible assets | 567,695 | 570,685 | 321,102 | ||||||||||||
Net average tangible common equity | $ | 1,267,806 | $ | 1,285,626 | $ | 841,489 | |||||||||
Return on average tangible common equity (non-GAAP) | |||||||||||||||
4.13% | 14.76% | 6.77% |
Calculation of core return on average tangible common equity:
Adjusted net income (non-GAAP) attributable to WSFS | $ | 11,887 | $ | 50,100 | $ | 35,647 | |||||||||||||||||||||||||||||||||||||||||||||||
Plus: Tax-effected amortization of intangible assets | 2,103 | 2,121 | 1,034 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Core net tangible income (non-GAAP) | $ | 13,990 | $ | 52,221 | $ | 36,681 | |||||||||||||||||||||||||||||||||||||||||||||||
Net average tangible common equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
$ | 1,267,806 | $ | 1,285,626 | $ | 841,489 | ||||||||||||||||||||||||||||||||||||||||||||||||
Core return on average tangible common equity (non-GAAP) | 4.44% | 16.12% | 17.68% | ||||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | |||||||||||||||||||||||||||||||||||||||||||
Net Income (GAAP) | $ | 14,117 | $ | 22,677 | $ | 31,311 | $ | 46,882 | $ | 53,757 | $ | 53,533 | $ | 64,080 | $ | 59,551 | $ | 134,743 | $ | 148,809 | |||||||||||||||||||||||||||||||||
Plus/less core adjustments (after-tax) | 420 | (2,664) | (11,546) | (4,290) | (4,632) | 4,407 | 4,300 | 23,290 | (20,436) | 36,295 | |||||||||||||||||||||||||||||||||||||||||||
Adjusted net income (nonGAAP) | $ | 14,537 | $ | 20,013 | $ | 19,765 | $ | 42,592 | $ | 49,125 | $ | 57,940 | $ | 68,380 | $ | 82,841 | $ | 114,307 | $ | 185,104 | |||||||||||||||||||||||||||||||||
Average Assets | $ | 3,796,166 | $ | 4,070,896 | $ 4,267,358 | $ 4,365,389 | $ 4,598,121 | $ 5,074,129 | $ 6,042,824 | $ | 6,828,471 | $ | 7,014,447 | $ | 11,477,856 | ||||||||||||||||||||||||||||||||||||||
ROA | 0.37% | 0.56% | 0.73% | 1.07% | 1.17% | 1.06% | 1.06% | 0.87% | 1.92% | 1.30% | |||||||||||||||||||||||||||||||||||||||||||
Core ROA | 0.38% | 0.49% | 0.46% | 0.98% | 1.07% | 1.14% | 1.13% | 1.21% | 1.63% | 1.61% | |||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2015 | 2016 | 2017 | 2018 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest income (GAAP) | $ | 88,255 | $ | 105,061 | $ | 124,644 | $ | 162,541 | $ | 188,109 | |||||||||||||||||||||||||||||||||||||||||||
Less: Securities gains | 1,478 | 2,369 | 1,984 | 21 | 333 | ||||||||||||||||||||||||||||||||||||||||||||||||
Less: Unrealized gains on equity investment | - | - | - | 20,745 | 26,175 | ||||||||||||||||||||||||||||||||||||||||||||||||
Less: Gain on sale of Visa Class B shares | - | - | - | 3,757 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Core fee income (non-GAAP) | $ | 86,777 | $ | 102,692 | $ | 122,660 | $ | 138,018 | $ | 161,601 | |||||||||||||||||||||||||||||||||||||||||||
44
Appendix: Non-GAAP Financial Information
$ in 000's | 1Q'19 | 2Q'19 | 3Q'19 | 4Q'19 | TTM 4Q'19 | 1Q'20 | 2Q'20 | ||||||||
Net Income | $ | 12,930 | $ | 35,969 | $ | 53,595 | $ | 45,424 | $ | 147,918 | $ | 10,567 | $ | (7,811) | |
Plus: Income Tax Provision | 6,260 | 10,091 | 15,902 | 14,199 | 46,452 | 1,288 | (2,247) | ||||||||
Plus: Provision for Credit Losses | 7,654 | 12,195 | 4,121 | 1,590 | 25,560 | 56,646 | 94,754 | ||||||||
Plus/Less: Core Adjustments (1) | 27,176 | 14,731 | (2,467) | 5,419 | 44,859 | 2,980 | (21,148) | ||||||||
Core Pre-Provision Net Revenue | $ | 54,020 | $ | 72,986 | $ | 71,151 | $ | 66,632 | $ | 264,789 | $ | 71,481 | $ | 63,548 | |
PPP Income | - | - | - | - | - | - | 4,836 | ||||||||
PPP Expense | - | - | - | - | - | - | (1,814) | ||||||||
PPP | - | - | - | - | - | - | 3,022 | ||||||||
Core Pre-Provision Net Revenue, Less PPP | $ | 54,020 | $ | 72,986 | $ | 71,151 | $ | 66,632 | $ | 264,789 | $ | 71,481 | $ | 60,526 | |
Average Assets | $ | 9,099,176 | $ | 12,122,966 | $ | 12,418,420 | $ | 12,226,162 | $ | 11,466,681 | $ | 12,159,524 | $ | 13,020,715 | |
PPP Average Assets | $ | 727,377 | |||||||||||||
Average Assets less PPP | $ | 12,293,338 | |||||||||||||
PPNR/Avg Assets (annualized) | 2.41% | 2.41% | 2.27% | 2.16% | 2.31% | 2.36% | 1.96% | ||||||||
PPNR less PPP/Avg Assets (annualized) | 2.41% | 2.41% | 2.27% | 2.16% | 2.31% | 2.36% | 1.98% |
1 For detail on our core adjustments for 2Q'20, 1Q'20 and 2Q'19 refer to our Earnings Release filed at Exhibit 99.1 to our July 23, 2020 8-K filing. For detail on our core adjustments for 4Q'19 | 45 |
and 1Q'19, refer to our Earnings Release filed at Exhibit 99.1 to our April 27,2020 8-K filing. For detail on our core adjustments for 3Q'19, refer to our Earnings Release filed at Exhibit 99.1 to our | |
October 22,2019 8-K filing. | |
Appendix: Non-GAAP Financial Information
For the year ended December 31, | |||||||||||||||
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |||||||
Net Income (GAAP) | $ | 148,809 | $ | 134,743 | $ | 50,244 | $ | 64,080 | $ | 53,533 | $ 53,757 | $ 46,882 | $ 31,311 | $ 22,677 | |
Core Net Income | 185,104 | 114,307 | 82,841 | 68,403 | 60,090 | 49,220 | 42,664 | 19,111 | 20,013 | ||||||
Core PPNR | 264,789 | 156,422 | 135,387 | 116,300 | 97,581 | 79,134 | 73,384 | 61,578 | 58,050 | ||||||
Avg Assets | 11,477,856 | 7,014,447 | 6,820,471 | 6,042,824 | 5,074,129 | 4,599,692 | 4,365,389 | 4,267,358 | 4,070,896 | ||||||
Avg Equity | 1,670,869 | 764,489 | 725,763 | 638,624 | 522,925 | 440,273 | 404,029 | 408,879 | 380,418 | ||||||
Core ROA | 1.61% | 1.63% | 1.21% | 1.13% | 1.18% | 1.07% | 0.98% | 0.45% | 0.49% | ||||||
Core ROAE | 10.84% | 15.36% | 10.92% | 10.64% | 11.35% | 11.30% | 10.67% | 4.82% | 5.30% | ||||||
PPNR/Avg Assets | 2.31% | 2.23% | 1.99% | 1.92% | 1.92% | 1.72% | 1.68% | 1.44% | 1.43% | ||||||
For the year ended December 31, | |||||||||||||||
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |||||||
Net Int Income (as reported) | $ | 444,948 | $ | 246,474 | $ | 221,271 | $ | 193,745 | $ | 166,800 | 144507 | 131588 | 126999 | 126037 | |
Adj: FHLB Dividend | (808) | ||||||||||||||
Core Net Int Inc | 444,948 | 246,474 | 221,271 | 193,745 | 165,992 | 144,507 | 131,588 | 126,999 | 126,037 | ||||||
Noninterest Inc (as reported) | 188,109 | 162,541 | 124,644 | 105,061 | 88,255 | 78,278 | 80,151 | 86,693 | 63,588 | ||||||
Adj: Securities Gains | (333) | (21) | (1,984) | (2,369) | (1,478) | (1,037) | (3,516) | (21,425) | (4,878) | ||||||
Adj:Less: Gain on sale of Visa Class B shares | (26,175) | (3,757) | |||||||||||||
Adj: Unrealized gains on equity investment | - | (20,745) | |||||||||||||
Adj: Rev mtg consol gain | (3,801) | ||||||||||||||
Adj: BOLI gain | (1,006) | ||||||||||||||
Core Nonint Inc | 161,601 | 138,018 | 122,660 | 102,692 | 86,777 | 77,241 | 72,834 | 64,262 | 58,710 | ||||||
Noninterest Exp (as reported) | 413,127 | 225,047 | 226,461 | 188,666 | 163,459 | 146,645 | 131,755 | 133,345 | 127,476 | ||||||
Adj: Corp Dev | (71,367) | 3,157 | (17,222) | (8,529) | (7,620) | (4,031) | (717) | (3,662) | (780) | ||||||
Adj: Debt Extinguishment | (695) | (651) | |||||||||||||
Core Nonint Exp | 341,760 | 228,204 | 208,544 | 180,137 | 155,188 | 142,614 | 131,038 | 129,683 | 126,696 | ||||||
Efficiency Ratio (as reported) | 65.26% | 55.02% | 64.91% | 62.52% | 63.52% | 65.76% | 62.42% | 62.19% | 66.85% | ||||||
Core Efficiency Ratio | 56.20% | 59.35% | 60.11% | 60.16% | 60.84% | 63.70% | 63.72% | 67.54% | 68.18% | ||||||
46
Stockholders or others seeking information regarding the Company may call or write:
WSFS Financial Corporation
Investor Relations
WSFS Bank Center
500 Delaware Avenue
Wilmington, DE 19801
302-504-9857
stockholderrelations@wsfsbank.com
www.wsfsbank.com
Rodger Levenson | Dominic C. Canuso |
Chairman, President and CEO | Chief Financial Officer |
302-571-7296 | 302-571-6833 |
rlevenson@wsfsbank.com | dcanuso@wsfsbank.com |
47
Attachments
- Original document
- Permalink
Disclaimer
WSFS Financial Corporation published this content on 22 September 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 September 2020 15:54:12 UTC