Western Alliance Bancorporation Reports Fourth Quarter and Full Year 2022 Financial Results

Western Alliance Bancorporation WAL:

FOURTH QUARTER AND FULL YEAR 2022 FINANCIAL RESULTS

Fourth Quarter Highlights:

Net income	Earnings per share	PPNR¹	Net interest margin	Efficiency ratio¹	Book value per common share
$293.0 million	$2.67	$367.8 million	3.98%	46.9%	$46.47
$293.0 million	$2.67	$367.8 million	3.98%	46.9%	$40.25¹, excluding goodwill and intangibles

CEO COMMENTARY:

"Western Alliance's diversified, national commercial business strategy drove the strong momentum that was sustained throughout the year, closing out the fourth quarter with record revenues, earnings and tangible book value as we thoughtfully deployed liquidity into sound organic growth," said Kenneth A. Vecchione, President and Chief Executive Officer. "We achieved a record $293.0 million in net income and earnings per share of $2.67 for the quarter, an increase of 15.1% from the prior year, while tangible book value per share rose 6.4% year-over-year to $40.25. Quarterly deposits declined $1.9 billion, primarily driven by short-term seasonal tax and insurance escrow deposit outflows in our Mortgage Warehouse Group. These seasonal factors have already reversed since year end, with quarter-to-date 2023 average total deposit balances up more than $2.4 billion from year end."

"Western Alliance's full year results are a direct reflection of our collaborative culture and flexible business model that strongly position us to sustain our earnings trajectory into 2023, all while continuing our focus on asset quality. Net charge-offs for the year totaled a modest $1.5 million, with a non-performing assets to total assets ratio of 0.14% at the end of the year. Our growing net interest income during the year drove an increase in earnings as PPNR climbed 25.7% over the prior year to $1.4 billion, with net income of $1.1 billion and earnings per share up 11.9% to $9.70."

Acquisition of Digital Disbursements and AmeriHome Mortgage Company:

On January 25, 2022, the Company completed its acquisition of Digital Settlement Technologies LLC, doing business as Digital Disbursements, a digital payments platform for the class action legal industry. On April 7, 2021, the Company completed its acquisition of Aris Mortgage Holding Company, LLC, the parent company of AmeriHome Mortgage Company, LLC ("AmeriHome"). The Company's results include the financial results of Digital Disbursements and AmeriHome beginning on the acquisition dates noted.

LINKED-QUARTER BASIS	FULL YEAR

FINANCIAL HIGHLIGHTS:
Net income of $293.0 million and earnings per share of $2.67, compared to $264.0 million and $2.42, respectively	Net income of $1.1 billion and earnings per share of $9.70, up 17.6% and 11.9%, from $899.2 million and $8.67, respectively
Net revenue of $701.2 million, an increase of 5.6%, or $37.3 million, compared to an increase in non-interest expenses of 9.0%, or $27.6 million	Net revenue of $2.5 billion, an increase of 30.1%, or $587.9 million, compared to an increase in non-interest expenses of 35.9%, or $305.3 million
Pre-provision net revenue¹ of $367.8 million, up $9.7 million from $358.1 million	Pre-provision net revenue¹ of $1.4 billion, up $282.6 million from $1.1 billion
Effective tax rate of 19.7%, compared to 19.9%	Effective tax rate of 19.7%, compared to 19.9%

FINANCIAL POSITION RESULTS:
HFI loans of $51.9 billion, down $339 million, or 0.6%	Increase in HFI loans of $10.9 billion, or 27.9%, net of EBO loans with a $1.9 billion balance at December 31, 2022 transferred from HFS to HFI during 2022
Total deposits of $53.6 billion, down $1.9 billion, or 3.5%	Increase in total deposits of $6.0 billion, or 12.7%
Stockholders' equity of $5.4 billion, up $335 million	Increase in stockholders' equity of $393 million

LOANS AND ASSET QUALITY:
Nonperforming assets (nonaccrual loans and repossessed assets) to total assets of 0.14%, compared to 0.15%	Nonperforming assets to total assets of 0.14%, compared to 0.15%
Annualized net loan charge-offs (recoveries) to average loans outstanding of 0.01%, compared to (0.02)%	Net loan charge-offs (recoveries) to average loans outstanding of approximately 0.00%, compared to 0.02%

KEY PERFORMANCE METRICS:
Net interest margin of 3.98%, compared to 3.78%	Net interest margin of 3.67%, compared to 3.41%
Return on average assets and on tangible common equity¹ of 1.67% and 27.0%, compared to 1.53% and 24.9%, respectively	Return on average assets and on tangible common equity¹ of 1.62% and 25.4%, compared to 1.83% and 26.2%, respectively
Tangible common equity ratio¹ of 6.5%, compared to 5.9%	Tangible common equity ratio¹ of 6.5%, compared to 7.3%
CET 1 ratio of 9.3%, compared to 8.7%	CET 1 ratio of 9.3%, compared to 9.1%
Tangible book value per share¹, net of tax, of $40.25, an increase of 8.3% from $37.16	Tangible book value per share¹, net of tax, of $40.25, an increase of 6.4% from $37.84
Efficiency ratio¹ of 46.9%,compared to 45.5%	Efficiency ratio¹ of 44.9%, compared to 42.9%

¹See reconciliation of Non-GAAP Financial Measures.

Income Statement

Net interest income was $639.7 million in the fourth quarter 2022, an increase of $37.6 million from $602.1 million in the third quarter 2022, and an increase of $189.1 million, or 42.0%, compared to the fourth quarter 2021. The increase in net interest income from the third quarter 2022 is due to a higher rate environment, which drove an increase in yields on interest earning assets and also pushed interest rates higher on deposits and short-term borrowings. HFI loan growth and higher yields on HFI loans, partially offset by higher interest rates on deposits and an increase in other borrowings, drove the increase in net interest income from the fourth quarter 2021.

The Company recorded a provision for credit losses of $3.1 million in the fourth quarter 2022, a decrease of $25.4 million from $28.5 million in the third quarter 2022, and a decrease of $10.1 million from $13.2 million in the fourth quarter 2021. The provision for credit losses during the fourth quarter 2022 is primarily due to heightened economic uncertainty, offset by a decrease in loans.

The Company's net interest margin in the fourth quarter 2022 was 3.98%, an increase from 3.78% in the third quarter 2022, and an increase from 3.33% in the fourth quarter 2021. The higher rate environment drove an increase in net interest margin, with yields on interest earning assets more than offsetting the increase in rates on deposits and borrowings. The increase in net interest margin from the fourth quarter 2021 was driven by HFI loan growth plus an increase in rates, partially offset by higher deposits and borrowings coupled with higher rates.

Non-interest income was $61.5 million for the fourth quarter 2022, compared to $61.8 million for the third quarter 2022, and $110.4 million for the fourth quarter 2021. The $0.3 million decrease in non-interest income from the third quarter 2022 was primarily related to fair value loss adjustments from HFI loans transferred to HFS and sold in the fourth quarter 2022 and a revaluation in the third quarter 2022 of the contingent consideration liability related to the Digital Disbursements acquisition that did not recur. These items were partially offset by a $10.9 million increase in net gain on loan origination and sale activities due to gains from hedging activity, partially offset by a reduction in spreads and production volume. Net loan servicing revenue decreased $1.6 million due to a decrease in the value of MSRs, which was partially offset by an increase in servicing revenue. The $48.9 million decrease from the fourth quarter 2021 was driven by a decrease in net gain on loan origination and sale activities of $47.8 million from lower production volume, partially offset by a $19.1 million increase in loan servicing revenue.

Net revenue was $701.2 million for the fourth quarter 2022, an increase of $37.3 million, or 5.6%, compared to $663.9 million for the third quarter 2022, and an increase of $140.2 million, or 25.0%, compared to $561.0 million for the fourth quarter 2021.

Non-interest expense was $333.4 million for the fourth quarter 2022, compared to $305.8 million for the third quarter 2022, and $237.8 million for the fourth quarter 2021. The Company's efficiency ratio¹ was 46.9% for the fourth quarter 2022, compared to 45.5% in the third quarter 2022, and 41.8% for the fourth quarter 2021. Non-interest expense increased from the third quarter 2022 due primarily to increased deposit costs. The increase in non-interest expense from the fourth quarter 2021 is also attributable to increased deposit costs.

Income tax expense was $71.7 million for the fourth quarter 2022, compared to $65.6 million for the third quarter 2022, and $64.0 million for the fourth quarter 2021.

Net income was $293.0 million for the fourth quarter 2022, an increase of $29.0 million from $264.0 million for the third quarter 2022, and an increase of $47.0 million from $246.0 million for the fourth quarter 2021. Earnings per share totaled $2.67 for the fourth quarter 2022, compared to $2.42 for the third quarter 2022, and $2.32 for the fourth quarter 2021.

The Company views its pre-provision net revenue¹ ("PPNR") as a key metric for assessing the Company's earnings power, which it defines as net revenue less non-interest expense. For the fourth quarter 2022, the Company's PPNR¹ was $367.8 million, up $9.7 million from $358.1 million in the third quarter 2022, and up $44.6 million from $323.2 million in the fourth quarter 2021.

The Company had 3,365 full-time equivalent employees and 56 offices at December 31, 2022, compared to 3,368 employees and 60 offices at September 30, 2022, and 3,139 employees and 58 offices at December 31, 2021.

¹See reconciliation of Non-GAAP Financial Measures.

Balance Sheet

HFI loans, net of deferred fees totaled $51.9 billion at December 31, 2022, compared to $52.2 billion at September 30, 2022, and $39.1 billion at December 31, 2021. The decrease in HFI loans of $339 million from the prior quarter was driven by a decrease of $1.6 billion in commercial and industrial loans, partially offset by increases of $651 million in CRE non-owner occupied, $392 million in construction and land development, and $254 million in residential real estate loans. From December 31, 2021, HFI loan growth of $10.9 billion (which excludes transfers of government guaranteed early buyout ("EBO") residential loans from HFS to HFI in 2022 with a balance of $1.9 billion at December 31, 2022), was primarily driven by residential real estate, commercial and industrial, and CRE non-owner occupied, loans which increased $4.8 billion, $2.8 billion, and, $2.4 billion respectively.

The Company's allowance for credit losses on HFI loans consists of an allowance for funded HFI loans and an allowance for unfunded loan commitments. At December 31, 2022, the allowance for loan losses to funded HFI loans ratio was 0.60%, compared to 0.58% at September 30, 2022, and 0.65% at December 31, 2021. The allowance for credit losses, which includes the allowance for unfunded loan commitments, to funded HFI loans ratio was 0.69% at December 31, 2022, compared to 0.68% at September 30, 2022, and 0.74% at December 31, 2021. The Company is a party to credit linked note transactions, which effectively transfer a portion of the risk of losses on reference pools of loans to the purchasers of the notes. As of December 31, 2022, September 30, 2022, and December 31, 2021, the Company is protected from first credit losses on reference pools of loans totaling $12.0 billion, $10.8 billion, and $6.4 billion, respectively, under these transactions. However, as these note transactions are considered to be free standing credit enhancements, the allowance for credit losses cannot be reduced by the expected credit losses that may be mitigated by these notes. Accordingly, the allowance for loan and credit losses ratios include an allowance of $21.9 million as of December 31, 2022, $19 million as of September 30, 2022, and $7.2 million as of December 31, 2021, related to these pools of loans. The allowance for credit losses to funded HFI loans ratio, adjusted to reduce the HFI loan balance by the amount of loans in covered reference pools, was 0.89% at December 31, 2022, 0.86% at September 30, 2022, and 0.89% at December 31, 2021.

Deposits totaled $53.6 billion at December 31, 2022, a decrease of $1.9 billion from $55.6 billion at September 30, 2022, and an increase of $6.0 billion from $47.6 billion at December 31, 2021. By deposit type, the decrease from the prior quarter is attributable to a decrease of $5.2 billion from non-interest bearing demand deposits, partially offset by increases of $1.9 billion from certificates of deposits, $1.2 billion from interest bearing demand deposits, and $195 million from savings and money market accounts. From December 31, 2021, certificates of deposit, interest-bearing demand deposits, and savings and money market accounts increased by $3.0 billion, $2.6 billion, and $2.1 billion, respectively. These increases were partially offset by a decrease in non-interest bearing demand deposits of $1.7 billion. Non-interest bearing deposits were $19.7 billion at December 31, 2022, compared to $24.9 billion at September 30, 2022, and $21.4 billion at December 31, 2021.

The table below shows the Company's deposit types as a percentage of total deposits:

	Dec 31, 2022		Sep 30, 2022		Dec 31, 2021
Non-interest bearing	36.7	%	44.8	%	44.9	%
Savings and money market	36.2		34.6		36.3
Interest-bearing demand	17.7		15.0		14.5
Certificates of deposit	9.4		5.6		4.3

The Company's ratio of HFI loans to deposits was 96.7% at December 31, 2022, compared to 93.9% at September 30, 2022, and 82.1% at December 31, 2021.

Borrowings were $6.3 billion at December 31, 2022 and September 30, 2022, and $1.5 billion at December 31, 2021. Borrowings remained flat from September 30, 2022 due primarily to the issuance of $93 million of credit linked notes in the fourth quarter 2022 offset by a decrease in short-term borrowings. The increase in borrowings from December 31, 2021 is due to an increase in short-term borrowings of $4.3 billion and issuance of $579 million of credit linked notes, net of issuance costs, during 2022.

Qualifying debt totaled $893 million at December 31, 2022, compared to $889 million at September 30, 2022, and $896 million at December 31, 2021.

Stockholders' equity was $5.4 billion at December 31, 2022, compared to $5.0 billion at September 30, 2022 and December 31, 2021. The increase in stockholders' equity quarter over quarter was due to net income and unrealized fair value gains of approximately $77 million on the Company's available for sale securities, which are recorded in other comprehensive (loss) income, net of tax, partially offset by dividends to shareholders. A cash dividend of $0.36 per share was paid to common shareholders on December 2, 2022, totaling $39.2 million, and a cash dividend of $0.27 per depository share was paid to preferred shareholders on December 30, 2022, totaling $3.2 million. The increase in stockholders' equity from December 31, 2021 is primarily a function of net income and sales of common stock under the Company's ATM program, partially offset by dividends to shareholders and unrealized fair value losses on available for sale securities.

At December 31, 2022, tangible common equity, net of tax¹, was 6.5% of tangible assets¹ and total capital was 12.1% of risk-weighted assets. The Company's tangible book value per share¹ was $40.25 at December 31, 2022, an increase of 8.3% from $37.16, and up 6.4% from $37.84 at December 31, 2021. The increase in tangible book value per share from September 30, 2022 is attributable to net income and fair value marks on the Company's available for sale securities, which are recorded in other comprehensive (loss) income, net of tax.

Total assets decreased 2.1% to $67.7 billion at December 31, 2022, from $69.2 billion at September 30, 2022, and increased 21.0% from $56.0 billion at December 31, 2021. The decrease in total assets from September 30, 2022 and December 31, 2021 was driven by decreases in HFS and HFI loans.

¹ See reconciliation of Non-GAAP Financial Measures.

Asset Quality

Provision for credit losses totaled $3.1 million for the fourth quarter 2022, compared to $28.5 million for the third quarter 2022, and $13.2 million for the fourth quarter 2021. Net loan charge-offs (recoveries) in the fourth quarter 2022 were $1.8 million, or 0.01% of average loans (annualized), compared to $(1.9) million, or (0.02)%, in the third quarter 2022, and $1.4 million, or 0.02%, in the fourth quarter 2021.

Nonaccrual loans decreased $5 million to $85 million during the quarter and increased $12 million from December 31, 2021. Loans past due 90 days and still accruing interest were zero (excluding government guaranteed loans of $582 million) at December 31, 2022, compared to zero at September 30, 2022 and December 31, 2021 (excluding government guaranteed loans of $644 million and zero at September 30, 2022 and December 31, 2021, respectively). Loans past due 30-89 days and still accruing interest totaled $70 million (excluding government guaranteed loans of $334 million) at December 31, 2022, an increase from $56 million at September 30, 2022, and an increase from $53 million at December 31, 2021 (excluding government guaranteed loans of $245 million and zero at September 30, 2022 and December 31, 2021, respectively).

Repossessed assets totaled $11 million at December 31, 2022, flat from September 30, 2022, and a $1 million decrease from $12 million at December 31, 2021. Classified assets totaled $393 million at December 31, 2022, an increase of $8 million from $385 million at September 30, 2022, and an increase of $92 million from $301 million at December 31, 2021.

The ratio of classified assets to Tier 1 capital plus the allowance for credit losses, a common regulatory measure of asset quality, was 6.8% at December 31, 2022, compared to 7.0% at September 30, 2022, and 6.4% at December 31, 2021.

¹ See reconciliation of Non-GAAP Financial Measures.

Segment Highlights

The Company's reportable segments are aggregated with a focus on products and services offered and consist of three reportable segments:

Commercial segment: provides commercial banking and treasury management products and services to small and middle-market businesses, specialized banking services to sophisticated commercial institutions and investors within niche industries, as well as financial services to the real estate industry.
Consumer Related segment: offers both commercial banking services to enterprises in consumer-related sectors and consumer banking services, such as residential mortgage banking and beginning on January 25, 2022 includes the financial results of Digital Disbursements.
Corporate & Other segment: consists of the Company's investment portfolio, Corporate borrowings and other related items, income and expense items not allocated to our other reportable segments, and inter-segment eliminations.

Key management metrics for evaluating the performance of the Company's Commercial and Consumer Related segments include loan and deposit growth, asset quality, and pre-tax income.

The Commercial segment reported an HFI loan balance of $31.4 billion at December 31, 2022, a decrease of $646 million during the quarter, and an increase of $6.3 billion during the year. Deposits for the Commercial segment totaled $29.5 billion at December 31, 2022, a decrease of $512 million during the quarter, and a decrease of $973 million during the year.

Pre-tax income for the Commercial segment was $320.5 million for the three months ended December 31, 2022, an increase of $22.3 million from the three months ended September 30, 2022, and an increase of $82.2 million from the three months ended December 31, 2021. For the year ended December 31, 2022, the Commercial segment reported total pre-tax income of $1.1 billion, an increase of $233.8 million compared to the year ended December 31, 2021.

The Consumer Related segment reported an HFI loan balance of $20.4 billion at December 31, 2022, an increase of $307 million during the quarter, and an increase of $6.5 billion during the year. The Consumer Related segment also has loans held for sale of $1.2 billion at December 31, 2022, a decrease of $1.0 billion during the quarter, and a decrease of $4.5 billion during the year. Deposits for the Consumer Related segment totaled $18.5 billion, a decrease of $2.5 billion during the quarter, and an increase of $3.1 billion during the year.

Pre-tax income for the Consumer Related segment was $69.8 million for the three months ended December 31, 2022, a decrease of $23.4 million from the three months ended September 30, 2022, and a decrease of $65.2 million from the three months ended December 31, 2021. Pre-tax income for the Consumer Related segment for the year ended December 31, 2022 totaled $450.1 million, a decrease of $46.0 million compared to the year ended December 31, 2021.

Conference Call and Webcast

Western Alliance Bancorporation will host a conference call and live webcast to discuss its fourth quarter 2022 financial results at 12:00 p.m. ET on Wednesday, January 25, 2023. Participants may access the call by dialing 1-844-200-6205 and using access code 669213 or via live audio webcast using the website link https://events.q4inc.com/attendee/484930167. The webcast is also available via the Company's website at www.westernalliancebancorporation.com. Participants should log in at least 15 minutes early to receive instructions. The call will be recorded and made available for replay after 3:00 p.m. ET January 25th through 11:00 p.m. ET February 25th by dialing 1-866-813-9403, using access code 597938.

Reclassifications

Certain amounts in the Consolidated Income Statements for the prior periods have been reclassified to conform to the current presentation. The reclassifications have no effect on net income or stockholders' equity as previously reported.

Use of Non-GAAP Financial Information

This press release contains both financial measures based on GAAP and non-GAAP based financial measures, which are used where management believes them to be helpful in understanding the Company's results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Cautionary Note Regarding Forward-Looking Statements

This release contains forward-looking statements that relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. Examples of forward-looking statements include, among others, statements we make regarding our expectations with regard to our business, financial and operating results, future economic performance and dividends. The forward-looking statements contained herein reflect our current views about future events and financial performance and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause our actual results to differ significantly from historical results and those expressed in any forward-looking statement. Some factors that could cause actual results to differ materially from historical or expected results include, among others: the risk factors discussed in the Company's Annual Report on Form 10-K for the year ended December 31, 2021 and the Company's subsequent Quarterly Reports on Form 10-Q, each as filed with the Securities and Exchange Commission; the potential adverse effects of unusual and infrequently occurring events such as the COVID-19 pandemic and any governmental or societal responses thereto; changes in general economic conditions, either nationally or locally in the areas in which we conduct or will conduct our business; the impact on financial markets from geopolitical conflicts such as the war between Russia and Ukraine; inflation, interest rate, market and monetary fluctuations; increases in competitive pressures among financial institutions and businesses offering similar products and services; higher defaults on our loan portfolio than we expect; changes in management's estimate of the adequacy of the allowance for credit losses; legislative or regulatory changes or changes in accounting principles, policies or guidelines; supervisory actions by regulatory agencies which may limit our ability to pursue certain growth opportunities, including expansion through acquisitions; additional regulatory requirements resulting from our continued growth; management's estimates and projections of interest rates and interest rate policy; the execution of our business plan; and other factors affecting the financial services industry generally or the banking industry in particular.

Any forward-looking statement made by us in this release is based only on information currently available to us and speaks only as of the date on which it is made. We do not intend and disclaim any duty or obligation to update or revise any industry information or forward-looking statements, whether written or oral, that may be made from time to time, set forth in this press release to reflect new information, future events or otherwise.

About Western Alliance Bancorporation

With more than $65 billion in assets, Western Alliance Bancorporation WAL is one of the country's top-performing banking companies. Through its primary subsidiary, Western Alliance Bank, Member FDIC, business clients benefit from a full spectrum of tailored banking solutions and outstanding service delivered by industry experts who put customers first. Major accolades include #2 best-performing of the 50 largest public U.S. banks in the S&P Global Market Intelligence listing for 2021, and #1 Best Emerging Regional Bank for 2022 by Bank Director. Serving clients across the country wherever business happens, Western Alliance Bank operates individual, full-service banking and financial brands with offices in key markets nationwide. For more information, visit westernalliancebank.com.

Western Alliance Bancorporation and Subsidiaries
Summary Consolidated Financial Data
Unaudited

Selected Balance Sheet Data:
							As of December 31,
							2022		2021			Change %
							(in millions)
Total assets							$	67,734	$	55,983		21.0	%
Loans held for sale								1,184		5,635		(79.0	)
HFI loans, net of deferred fees								51,862		39,075		32.7
Investment securities								8,760		7,541		16.2
Total deposits								53,644		47,612		12.7
Borrowings								6,299		1,502		NM
Qualifying debt								893		896		(0.3	)
Stockholders' equity								5,356		4,963		7.9
Tangible common equity, net of tax (1)								4,383		4,035		8.6
Common equity Tier 1 capital								5,073		4,068		24.7


Selected Income Statement Data:
	For the Three Months Ended December 31,						For the Year Ended December 31,
	2022		2021		Change %		2022		2021			Change %
	(in millions, except per share data)						(in millions, except per share data)
Interest income	$	888.3	$	483.3	83.8	%	$	2,691.8	$	1,658.7		62.3	%
Interest expense		248.6		32.7	NM			475.5		109.9		NM
Net interest income		639.7		450.6	42.0			2,216.3		1,548.8		43.1
Provision for (recovery of) credit losses		3.1		13.2	(76.5	)		68.1		(21.4	)	NM
Net interest income after provision for credit losses		636.6		437.4	45.5			2,148.2		1,570.2		36.8
Non-interest income		61.5		110.4	(44.3	)		324.6		404.2		(19.7	)
Non-interest expense		333.4		237.8	40.2			1,156.7		851.4		35.9
Income before income taxes		364.7		310.0	17.6			1,316.1		1,123.0		17.2
Income tax expense		71.7		64.0	12.0			258.8		223.8		15.6
Net income		293.0		246.0	19.1			1,057.3		899.2		17.6
Dividends on preferred stock		3.2		3.5	(8.6	)		12.8		3.5		NM
Net income available to common stockholders	$	289.8	$	242.5	19.5		$	1,044.5	$	895.7		16.6
Diluted earnings per common share	$	2.67	$	2.32	15.1		$	9.70	$	8.67		11.9

(1)		See Reconciliation of Non-GAAP Financial Measures.
NM		Changes +/- 100% are not meaningful.

Western Alliance Bancorporation and Subsidiaries
Summary Consolidated Financial Data
Unaudited

Common Share Data:
	At or For the Three Months Ended December 31,						For the Year Ended December 31,
	2022		2021		Change %		2022		2021		Change %
Diluted earnings per common share	$	2.67	$	2.32	15.1	%	$	9.70	$	8.67	11.9	%
Book value per common share		46.47		43.78	6.1
Tangible book value per common share, net of tax (1)		40.25		37.84	6.4
Average common shares outstanding (in millions):
Basic		108.0		103.9	4.0			107.2		102.7	4.4
Diluted		108.4		104.5	3.7			107.6		103.3	4.2
Common shares outstanding		108.9		106.6	2.1

Selected Performance Ratios:
Return on average assets (2)	1.67	%	1.69	%	(1.2	) %	1.62	%	1.83	%	(11.5	) %
Return on average tangible common equity (1, 2)	27.0		25.8		4.7		25.4		26.2		(3.1	)
Return on average tangible common equity, excluding AOCI (1, 2)	23.1		26.0		(11.2	)	23.1		26.6		(13.2	)
Net interest margin (2)	3.98		3.33		19.5		3.67		3.41		7.6
Efficiency ratio - tax equivalent basis (1)	46.9		41.8		12.2		44.9		42.9		4.7
Loan to deposit ratio	96.7		82.1		17.8

Asset Quality Ratios:
Net charge-offs (recoveries) to average loans outstanding (2)	0.01	%	0.02	%	(50.0	) %	0.00	%	0.02	%	NM
Nonaccrual loans to funded HFI loans	0.16		0.19		(15.8	)
Nonaccrual loans and repossessed assets to total assets	0.14		0.15		(6.7	)
Allowance for loan losses to funded HFI loans	0.60		0.65		(7.7	)
Allowance for loan losses to nonaccrual HFI loans	364		348		4.6

Capital Ratios:
	Dec 31, 2022		Sep 30, 2022		Dec 31, 2021
Tangible common equity (1)	6.5	%	5.9	%	7.3	%
Common Equity Tier 1 (3)	9.3		8.7		9.1
Tier 1 Leverage ratio (3)	7.8		7.5		7.8
Tier 1 Capital (3)	10.0		9.3		9.9
Total Capital (3)	12.1		11.4		12.3

(1)		See Reconciliation of Non-GAAP Financial Measures.
(2)		Annualized on an actual/actual basis for periods less than 12 months.
(3)		Capital ratios for December 31, 2022 are preliminary.
NM		Changes +/- 100% are not meaningful.

Western Alliance Bancorporation and Subsidiaries
Condensed Consolidated Income Statements
Unaudited
	Three Months Ended December 31,						Year Ended December 31,
	2022			2021			2022			2021
	(dollars in millions, except per share data)
Interest income:
Loans	$	785.1		$	438.6		$	2,393.4		$	1,488.8
Investment securities		89.4			43.7			272.6			164.7
Other		13.8			1.0			25.8			5.2
Total interest income		888.3			483.3			2,691.8			1,658.7
Interest expense:
Deposits		157.6			12.8			276.4			47.5
Qualifying debt		9.1			9.2			35.0			33.1
Borrowings		81.9			10.7			164.1			29.3
Total interest expense		248.6			32.7			475.5			109.9
Net interest income		639.7			450.6			2,216.3			1,548.8
Provision for (recovery of) credit losses		3.1			13.2			68.1			(21.4	)
Net interest income after provision for credit losses		636.6			437.4			2,148.2			1,570.2
Non-interest income:
Net gain on loan origination and sale activities		25.4			73.2			104.0			326.2
Net loan servicing revenue (expense)		21.4			2.3			130.9			(16.3	)
Service charges and fees		5.9			7.1			27.0			28.3
Commercial banking related income		5.5			4.9			21.5			17.4
Income from equity investments		4.2			5.2			17.8			22.1
Gain on recovery from credit guarantees		3.0			7.2			14.7			7.2
Gain on sales of investment securities		0.1			8.3			6.8			8.3
Fair value loss adjustments on assets measured at fair value, net		(9.2	)		(0.8	)		(28.6	)		(1.3	)
Other		5.2			3.0			30.5			12.3
Total non-interest income		61.5			110.4			324.6			404.2
Non-interest expenses:
Salaries and employee benefits		125.7			120.6			539.5			466.7
Deposit costs		82.2			9.1			165.8			29.8
Legal, professional, and directors' fees		26.0			20.8			99.9			58.6
Data processing		23.9			17.9			83.0			58.2
Occupancy		15.8			12.4			55.5			43.8
Loan servicing expenses		14.8			15.6			55.5			53.5
Insurance		8.9			7.1			31.1			23.0
Business development and marketing		7.3			6.1			22.1			13.5
Loan acquisition and origination expenses		4.4			8.6			23.1			28.8
Loss on extinguishment of debt		—			5.9			—			5.9
Net gain on sales and valuations of repossessed and other assets		(0.3	)		(0.4	)		(0.7	)		(3.5	)
Acquisition and restructure expenses (recoveries)		—			(3.2	)		0.4			15.3
Other		24.7			17.3			81.5			57.8
Total non-interest expense		333.4			237.8			1,156.7			851.4
Income before income taxes		364.7			310.0			1,316.1			1,123.0
Income tax expense		71.7			64.0			258.8			223.8
Net income		293.0			246.0			1,057.3			899.2
Dividends on preferred stock		3.2			3.5			12.8			3.5
Net income available to common stockholders	$	289.8		$	242.5		$	1,044.5		$	895.7

Earnings per common share:
Diluted shares		108.4			104.5			107.6			103.3
Diluted earnings per share	$	2.67		$	2.32		$	9.70		$	8.67

Western Alliance Bancorporation and Subsidiaries
Five Quarter Condensed Consolidated Income Statements
Unaudited
	Three Months Ended
	Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022			Dec 31, 2021
	(in millions, except per share data)
Interest income:
Loans	$	785.1		$	657.0		$	516.6		$	434.7		$	438.6
Investment securities		89.4			75.9			59.3			48.0			43.7
Other		13.8			6.5			3.7			1.8			1.0
Total interest income		888.3			739.4			579.6			484.5			483.3
Interest expense:
Deposits		157.6			77.6			27.1			14.1			12.8
Qualifying debt		9.1			8.9			8.6			8.4			9.2
Borrowings		81.9			50.8			18.9			12.5			10.7
Total interest expense		248.6			137.3			54.6			35.0			32.7
Net interest income		639.7			602.1			525.0			449.5			450.6
Provision for credit losses		3.1			28.5			27.5			9.0			13.2
Net interest income after provision for credit losses		636.6			573.6			497.5			440.5			437.4
Non-interest income:
Net gain on loan origination and sale activities		25.4			14.5			27.2			36.9			73.2
Net loan servicing revenue		21.4			23.0			45.4			41.1			2.3
Service charges and fees		5.9			6.5			7.6			7.0			7.1
Commercial banking related income		5.5			5.1			5.8			5.1			4.9
Income from equity investments		4.2			4.3			5.2			4.1			5.2
Gain on recovery from credit guarantees		3.0			0.4			9.0			2.3			7.2
Gain (loss) on sales of investment securities		0.1			—			(0.2	)		6.9			8.3
Fair value loss adjustments on assets measured at fair value, net		(9.2	)		(2.8	)		(10.0	)		(6.6	)		(0.8	)
Other		5.2			10.8			5.0			9.5			3.0
Total non-interest income		61.5			61.8			95.0			106.3			110.4
Non-interest expenses:
Salaries and employee benefits		125.7			136.5			139.0			138.3			120.6
Deposit costs		82.2			56.2			18.1			9.3			9.1
Legal, professional, and directors' fees		26.0			24.8			25.1			24.0			20.8
Data processing		23.9			21.8			19.7			17.6			17.9
Occupancy		15.8			13.9			13.0			12.8			12.4
Loan servicing expenses		14.8			15.2			14.7			10.8			15.6
Insurance		8.9			8.1			6.9			7.2			7.1
Business development and marketing		7.3			5.0			5.4			4.4			6.1
Loan acquisition and origination expenses		4.4			5.8			6.4			6.5			8.6
Net (gain) loss on sales and valuations of repossessed and other assets		(0.3	)		(0.2	)		(0.3	)		0.1			(0.4	)
Loss on extinguishment of debt		—			—			—			—			5.9
Acquisition and restructure expenses (recoveries)		—			—			—			0.4			(3.2	)
Other		24.7			18.7			20.9			17.2			17.3
Total non-interest expense		333.4			305.8			268.9			248.6			237.8
Income before income taxes		364.7			329.6			323.6			298.2			310.0
Income tax expense		71.7			65.6			63.4			58.1			64.0
Net income		293.0			264.0			260.2			240.1			246.0
Dividends on preferred stock		3.2			3.2			3.2			3.2			3.5
Net income available to common stockholders	$	289.8		$	260.8		$	257.0		$	236.9		$	242.5

Earnings per common share:
Diluted shares		108.4			107.9			107.7			106.6			104.5
Diluted earnings per share	$	2.67		$	2.42		$	2.39		$	2.22		$	2.32

Western Alliance Bancorporation and Subsidiaries
Five Quarter Condensed Consolidated Balance Sheets
Unaudited
	Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022			Dec 31, 2021
	(in millions)
Assets:
Cash and due from banks	$	1,043		$	1,610		$	1,886		$	2,602		$	516
Investment securities		8,760			8,603			8,802			8,277			7,541
Loans held for sale		1,184			2,204			2,803			4,762			5,635
Loans held for investment:
Commercial and industrial		20,710			22,318			20,754			17,862			18,297
Commercial real estate - non-owner occupied		9,319			8,668			7,775			6,849			6,526
Commercial real estate - owner occupied		1,818			1,848			1,848			1,805			1,898
Construction and land development		4,013			3,621			3,231			3,278			3,023
Residential real estate		15,928			15,674			14,908			11,270			9,282
Consumer		74			72			56			55			49
Loans HFI, net of deferred fees		51,862			52,201			48,572			41,119			39,075
Allowance for loan losses		(310	)		(304	)		(273	)		(258	)		(252	)
Loans HFI, net of deferred fees and allowance		51,552			51,897			48,299			40,861			38,823
Mortgage servicing rights		1,148			1,044			826			950			698
Premises and equipment, net		276			237			210			196			182
Operating lease right-of-use asset		163			131			136			142			133
Other assets acquired through foreclosure, net		11			11			12			12			12
Bank owned life insurance		182			181			180			179			180
Goodwill and other intangibles, net		680			682			695			698			635
Other assets		2,735			2,565			2,206			1,897			1,628
Total assets	$	67,734		$	69,165		$	66,055		$	60,576		$	55,983
Liabilities and Stockholders' Equity:
Liabilities:
Deposits
Non-interest bearing demand deposits	$	19,691		$	24,926		$	23,721		$	23,520		$	21,353
Interest bearing:
Demand		9,507			8,350			8,387			8,268			6,924
Savings and money market		19,397			19,202			19,026			18,553			17,279
Certificates of deposit		5,049			3,111			2,578			1,818			2,056
Total deposits		53,644			55,589			53,712			52,159			47,612
Borrowings		6,299			6,319			5,210			833			1,502
Qualifying debt		893			889			891			893			896
Operating lease liability		185			149			151			155			143
Accrued interest payable and other liabilities		1,357			1,198			1,132			1,524			867
Total liabilities		62,378			64,144			61,096			55,564			51,020
Stockholders' Equity:
Preferred stock		295			295			295			295			295
Common stock and additional paid-in capital		2,058			2,049			1,990			1,979			1,879
Retained earnings		3,664			3,413			3,192			2,973			2,773
Accumulated other comprehensive (loss) income		(661	)		(736	)		(518	)		(235	)		16
Total stockholders' equity		5,356			5,021			4,959			5,012			4,963
Total liabilities and stockholders' equity	$	67,734		$	69,165		$	66,055		$	60,576		$	55,983

Western Alliance Bancorporation and Subsidiaries
Changes in the Allowance For Credit Losses on Loans
Unaudited
	Three Months Ended
	Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022			Dec 31, 2021
	(in millions)
Allowance for loan losses
Balance, beginning of period	$	304.1		$	273.2		$	257.6		$	252.5		$	246.9
Provision for credit losses (1)		7.4			29.0			17.0			5.3			7.0
Recoveries of loans previously charged-off:
Commercial and industrial		0.3			3.8			0.8			2.4			1.8
Commercial real estate - non-owner occupied		—			0.1			—			—			0.3
Commercial real estate - owner occupied		0.1			—			0.1			—			—
Construction and land development		—			0.1			—			—			—
Residential real estate		—			—			0.1			—			0.4
Consumer		—			—			—			—			—
Total recoveries		0.4			4.0			1.0			2.4			2.5
Loans charged-off:
Commercial and industrial		1.1			2.1			2.4			2.6			3.8
Commercial real estate - non-owner occupied		—			—			—			—			—
Commercial real estate - owner occupied		0.5			—			—			—			—
Construction and land development		0.6			—			—			—			—
Residential real estate		—			—			—			—			0.1
Consumer		—			—			—			—			—
Total loans charged-off		2.2			2.1			2.4			2.6			3.9
Net loan charge-offs (recoveries)		1.8			(1.9	)		1.4			0.2			1.4
Balance, end of period	$	309.7		$	304.1		$	273.2		$	257.6		$	252.5

Allowance for unfunded loan commitments
Balance, beginning of period	$	52.1		$	53.8		$	43.3		$	37.6		$	32.1
(Recovery of) provision for credit losses (1)		(5.1	)		(1.7	)		10.5			5.7			5.5
Balance, end of period (2)	$	47.0		$	52.1		$	53.8		$	43.3		$	37.6

Components of the allowance for credit losses on loans
Allowance for loan losses	$	309.7		$	304.1		$	273.2		$	257.6		$	252.5
Allowance for unfunded loan commitments		47.0			52.1			53.8			43.3			37.6
Total allowance for credit losses on loans	$	356.7		$	356.2		$	327.0		$	300.9		$	290.1

Net charge-offs (recoveries) to average loans - annualized		0.01	%		(0.02	) %		0.01	%		0.00	%		0.02	%

Allowance ratios
Allowance for loan losses to funded HFI loans (3)		0.60	%		0.58	%		0.56	%		0.63	%		0.65	%
Allowance for credit losses to funded HFI loans (3)		0.69			0.68			0.67			0.73			0.74
Allowance for loan losses to nonaccrual HFI loans		364			338			321			283			346
Allowance for credit losses to nonaccrual HFI loans		420			396			385			331			397

(1)		The above tables reflect the provision for credit losses on funded and unfunded loans. There was a $0.8 million provision for credit losses on investment securities for the three months ended December 31, 2022. The allowance for credit losses on investment securities totaled $5.2 million as of December 31, 2022.
(2)		The allowance for unfunded loan commitments is included as part of accrued interest payable and other liabilities on the balance sheet.
(3)		Ratio includes an allowance for credit losses of $21.9 million as of December 31, 2022 related to a $12.0 billion pool of loans covered under five separate credit linked note transactions.

Western Alliance Bancorporation and Subsidiaries
Asset Quality Metrics
Unaudited
	Three Months Ended
	Dec 31, 2022			Sep 30, 2022			Jun 30, 2022			Mar 31, 2022			Dec 31, 2021
	(in millions)
Nonaccrual loans and repossessed assets
Nonaccrual loans	$	85		$	90		$	85		$	91		$	73
Nonaccrual loans to funded HFI loans		0.16	%		0.17	%		0.17	%		0.22	%		0.19	%
Repossessed assets	$	11		$	11		$	12		$	12		$	12
Nonaccrual loans and repossessed assets to total assets		0.14	%		0.15	%		0.15	%		0.17	%		0.15	%

Loans Past Due
Loans past due 90 days, still accruing (1)	$	—		$	—		$	—		$	—		$	—
Loans past due 90 days, still accruing to funded HFI loans		—	%		—	%		—	%		—	%		—	%
Loans past due 30 to 89 days, still accruing (2)	$	70		$	56		$	117		$	58		$	53
Loans past due 30 to 89 days, still accruing to funded HFI loans		0.13	%		0.11	%		0.24	%		0.14	%		0.13	%

Other credit quality metrics
Special mention loans	$	351		$	312		$	317		$	350		$	331
Special mention loans to funded HFI loans		0.68	%		0.60	%		0.65	%		0.85	%		0.85	%

Classified loans on accrual	$	280		$	268		$	232		$	253		$	216
Classified loans on accrual to funded HFI loans		0.54	%		0.51	%		0.48	%		0.61	%		0.55	%
Classified assets	$	393		$	385		$	346		$	365		$	301
Classified assets to total assets		0.58	%		0.56	%		0.52	%		0.60	%		0.54	%

(1)		Excludes government guaranteed residential mortgage loans of $582 million, $644 million, and $827 million as of December 31, 2022, September 30, 2022, and June 30, 2022, respectively.
(2)		Excludes government guaranteed residential mortgage loans of $334 million, $245 million, and $202 million as of December 31, 2022, September 30, 2022, and June 30, 2022, respectively.

Western Alliance Bancorporation and Subsidiaries
Analysis of Average Balances, Yields and Rates
Unaudited
	Three Months Ended
	December 31, 2022							September 30, 2022
	Average Balance			Interest		Average Yield / Cost		Average Balance			Interest		Average Yield / Cost
	($ in millions)							($ in millions)
Interest earning assets
Loans held for sale	$	2,659		$	37.8	5.63	%	$	3,993		$	49.0	4.87	%
Loans held for investment:
Commercial and industrial		21,654			349.3	6.45			21,551			282.1	5.25
CRE - non-owner occupied		9,077			148.8	6.51			8,128			111.4	5.44
CRE - owner occupied		1,830			24.4	5.39			1,839			23.3	5.12
Construction and land development		3,798			80.2	8.38			3,471			59.5	6.80
Residential real estate		15,803			143.5	3.60			15,125			130.9	3.43
Consumer		71			1.1	6.26			63			0.8	5.32
Total HFI loans (1), (2), (3)		52,233			747.3	5.70			50,177			608.0	4.84
Securities:
Securities - taxable		6,397			68.4	4.25			6,680			56.4	3.35
Securities - tax-exempt		2,068			21.0	5.07			2,047			19.5	4.73
Total securities (1)		8,465			89.4	4.45			8,727			75.9	3.66
Cash and other		1,361			13.8	4.02			1,239			6.5	2.07
Total interest earning assets		64,718			888.3	5.50			64,136			739.4	4.62
Non-interest earning assets
Cash and due from banks		289							242
Allowance for credit losses		(308	)						(282	)
Bank owned life insurance		181							180
Other assets		4,613							4,100
Total assets	$	69,493						$	68,376
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing transaction accounts	$	8,754		$	43.6	1.98	%	$	8,466		$	24.5	1.15	%
Savings and money market		18,651			88.0	1.87			18,515			44.5	0.95
Certificates of deposit		4,260			26.0	2.42			2,843			8.6	1.19
Total interest-bearing deposits		31,665			157.6	1.97			29,824			77.6	1.03
Short-term borrowings		5,440			54.8	3.99			4,136			27.0	2.59
Long-term debt		1,240			27.1	8.68			1,228			23.8	7.69
Qualifying debt		890			9.1	4.08			891			8.9	3.94
Total interest-bearing liabilities		39,235			248.6	2.51			36,079			137.3	1.51
Interest cost of funding earning assets						1.52							0.84
Non-interest-bearing liabilities
Non-interest-bearing demand deposits		23,729							25,865
Other liabilities		1,296							1,282
Stockholders' equity		5,233							5,150
Total liabilities and stockholders' equity	$	69,493						$	68,376
Net interest income and margin (4)				$	639.7	3.98	%				$	602.1	3.78	%

(1)		Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $9.0 million and $8.5 million for the three months ended December 31, 2022 and September 30, 2022, respectively.
(2)		Included in the yield computation are net loan fees of $34.8 million and $31.9 million for the three months ended December 31, 2022 and September 30, 2022, respectively.
(3)		Includes non-accrual loans.
(4)		Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries
Analysis of Average Balances, Yields and Rates
Unaudited
	Three Months Ended
	December 31, 2022							December 31, 2021
	Average Balance			Interest		Average Yield / Cost		Average Balance			Interest		Average Yield / Cost
	($ in millions)							($ in millions)
Interest earning assets
Loans held for sale	$	2,659		$	37.8	5.63	%	$	9,159		$	70.3	3.04	%
Loans held for investment:
Commercial and industrial		21,654			349.3	6.45			17,087			169.5	4.01
CRE - non-owner-occupied		9,077			148.8	6.51			6,209			70.0	4.48
CRE - owner-occupied		1,830			24.4	5.39			1,971			24.2	4.96
Construction and land development		3,798			80.2	8.38			3,016			43.9	5.78
Residential real estate		15,803			143.5	3.60			8,282			60.3	2.89
Consumer		71			1.1	6.26			44			0.4	3.85
Total HFI loans (1), (2), (3)		52,233			747.3	5.70			36,609			368.3	4.03
Securities:
Securities - taxable		6,397			68.4	4.25			5,443			25.6	1.86
Securities - tax-exempt		2,068			21.0	5.07			2,175			18.1	4.12
Total securities (1)		8,465			89.4	4.45			7,618			43.7	2.51
Other		1,361			13.8	4.02			1,274			1.0	0.31
Total interest earning assets		64,718			888.3	5.50			54,660			483.3	3.57
Non-interest earning assets
Cash and due from banks		289							253
Allowance for credit losses		(308	)						(256	)
Bank owned life insurance		181							179
Other assets		4,613							2,767
Total assets	$	69,493						$	57,603
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing transaction accounts	$	8,754		$	43.6	1.98	%	$	5,918		$	1.7	0.11	%
Savings and money market accounts		18,651			88.0	1.87			17,215			9.1	0.21
Certificates of deposit		4,260			26.0	2.42			2,074			2.0	0.38
Total interest-bearing deposits		31,665			157.6	1.97			25,207			12.8	0.20
Short-term borrowings		5,440			54.8	3.99			2,815			2.4	0.35
Long-term debt		1,240			27.1	8.68			565			8.3	5.81
Qualifying debt		890			9.1	4.08			978			9.2	3.72
Total interest-bearing liabilities		39,235			248.6	2.51			29,565			32.7	0.44
Interest cost of funding earning assets						1.52							0.24
Non-interest-bearing liabilities
Non-interest-bearing demand deposits		23,729							22,487
Other liabilities		1,296							913
Stockholders' equity		5,233							4,638
Total liabilities and stockholders' equity	$	69,493						$	57,603
Net interest income and margin (4)				$	639.7	3.98	%				$	450.6	3.33	%

(1)		Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $9.0 million and $8.4 million for the three months ended December 31, 2022 and 2021, respectively.
(2)		Included in the yield computation are net loan fees of $34.8 million and $35.8 million for the three months ended December 31, 2022 and 2021, respectively.
(3)		Includes non-accrual loans.
(4)		Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries
Analysis of Average Balances, Yields and Rates
Unaudited
	Year Ended
	December 31, 2022							December 31, 2021
	Average Balance			Interest		Average Yield / Cost		Average Balance			Interest		Average Yield / Cost
	($ in millions)							($ in millions)
Interest earning assets
Loans held for sale	$	4,364		$	180.3	4.13	%	$	5,476		$	174.4	3.18	%
Loans held for investment:
Commercial and industrial		20,082			1,002.8	5.05			14,979			624.8	4.26
CRE - non-owner occupied		7,769			416.4	5.37			5,829			271.3	4.67
CRE - owner occupied		1,841			93.2	5.16			2,030			97.7	4.92
Construction and land development		3,426			229.1	6.69			2,790			160.0	5.74
Residential real estate		13,771			468.5	3.40			5,129			158.9	3.10
Consumer		61			3.1	5.07			39			1.7	4.43
Total HFI loans (1), (2), (3)		46,951			2,213.1	4.74			30,796			1,314.4	4.32
Securities:
Securities - taxable		6,324			195.3	3.09			5,284			95.8	1.81
Securities - tax-exempt		2,067			77.3	4.68			2,137			68.9	4.05
Total securities (1)		8,391			272.6	3.48			7,421			164.7	2.46
Other		1,574			25.8	1.64			2,718			5.2	0.19
Total interest earning assets		61,281			2,691.8	4.45			46,411			1,658.7	3.65
Non-interest earning assets
Cash and due from banks		260							293
Allowance for credit losses		(280	)						(261	)
Bank owned life insurance		180							178
Other assets		3,948							2,487
Total assets	$	65,389						$	49,108
Interest-bearing liabilities
Interest-bearing deposits:
Interest-bearing transaction accounts	$	8,331		$	78.8	0.95	%	$	4,751		$	5.9	0.13	%
Savings and money market accounts		18,518			158.6	0.86			15,814			33.1	0.21
Certificates of deposit		2,772			39.0	1.40			1,850			8.5	0.46
Total interest-bearing deposits		29,621			276.4	0.93			22,415			47.5	0.21
Short-term borrowings		3,424			92.1	2.69			1,206			8.2	0.68
Long-term debt		1,008			72.0	7.14			373			21.1	5.65
Qualifying debt		893			35.0	3.92			827			33.1	4.00
Total interest-bearing liabilities		34,946			475.5	1.36			24,821			109.9	0.44
Interest cost of funding earning assets						0.78							0.24
Non-interest-bearing liabilities
Non-interest-bearing demand deposits		24,133							19,416
Other liabilities		1,211							837
Stockholders' equity		5,099							4,034
Total liabilities and stockholders' equity	$	65,389						$	49,108
Net interest income and margin (4)				$	2,216.3	3.67	%				$	1,548.8	3.41	%

(1)		Yields on loans and securities have been adjusted to a tax equivalent basis. The tax equivalent adjustment was $33.7 million and $33.3 million for the year ended December 31, 2022 and 2021, respectively.
(2)		Included in the yield computation are net loan fees of $132.2 million and $131.7 million for the year ended December 31, 2022 and 2021, respectively.
(3)		Includes non-accrual loans.
(4)		Net interest margin is computed by dividing net interest income by total average earning assets, annualized on an actual/actual basis.

Western Alliance Bancorporation and Subsidiaries
Operating Segment Results
Unaudited

Balance Sheet:
	Consolidated Company			Commercial			Consumer Related			Corporate & Other
At December 31, 2022:	(dollars in millions)
Assets:
Cash, cash equivalents, and investment securities	$	9,803		$	12		$	—		$	9,791
Loans held for sale		1,184			—			1,184			—
Loans, net of deferred fees and costs		51,862			31,414			20,448			—
Less: allowance for credit losses		(310	)		(262	)		(48	)		—
Total loans		51,552			31,152			20,400			—
Other assets acquired through foreclosure, net		11			11			—			—
Goodwill and other intangible assets, net		680			293			387			—
Other assets		4,504			435			2,180			1,889
Total assets	$	67,734		$	31,903		$	24,151		$	11,680
Liabilities:
Deposits	$	53,644		$	29,494		$	18,492		$	5,658
Borrowings and qualifying debt		7,192			27			340			6,825
Other liabilities		1,542			83			656			803
Total liabilities		62,378			29,604			19,488			13,286
Allocated equity:		5,356			2,684			1,691			981
Total liabilities and stockholders' equity	$	67,734		$	32,288		$	21,179		$	14,267
Excess funds provided (used)		—			385			(2,972	)		2,587

No. of offices		56			46			8			2
No. of full-time equivalent employees		3,365			671			785			1,909

Income Statement:

Three Months Ended December 31, 2022:	(in millions)
Net interest income	$	639.7		$	428.0		$	216.4		$	(4.7	)
Provision for (recovery of) credit losses		3.1			(5.9	)		8.2			0.8
Net interest income (expense) after provision for credit losses		636.6			433.9			208.2			(5.5	)
Non-interest income		61.5			8.7			49.2			3.6
Non-interest expense		333.4			122.1			187.6			23.7
Income (loss) before income taxes		364.7			320.5			69.8			(25.6	)
Income tax expense (benefit)		71.7			76.1			16.3			(20.7	)
Net income (loss)	$	293.0		$	244.4		$	53.5		$	(4.9	)

Year Ended December 31, 2022:	(in millions)
Net interest income	$	2,216.3		$	1,546.3		$	854.1		$	(184.1	)
Provision for (recovery of) credit losses		68.1			47.2			21.1			(0.2	)
Net interest income (expense) after provision for credit losses		2,148.2			1,499.1			833.0			(183.9	)
Non-interest income		324.6			59.7			247.2			17.7
Non-interest expense		1,156.7			463.5			630.1			63.1
Income (loss) before income taxes		1,316.1			1,095.3			450.1			(229.3	)
Income tax expense (benefit)		258.8			260.5			107.1			(108.8	)
Net income (loss)	$	1,057.3		$	834.8		$	343.0		$	(120.5	)

Western Alliance Bancorporation and Subsidiaries
Operating Segment Results
Unaudited

Balance Sheet:
	Consolidated Company			Commercial			Consumer Related			Corporate
At December 31, 2021:	(dollars in millions)
Assets:
Cash, cash equivalents, and investment securities	$	8,057		$	13		$	82		$	7,962
Loans held for sale		5,635			—			5,635			—
Loans, net of deferred fees and costs		39,075			25,092			13,983			—
Less: allowance for credit losses		(252	)		(226	)		(26	)		—
Total loans		38,823			24,866			13,957			—
Other assets acquired through foreclosure, net		12			12			—			—
Goodwill and other intangible assets, net		635			295			340			—
Other assets		2,821			254			1,278			1,289
Total assets	$	55,983		$	25,440		$	21,292		$	9,251
Liabilities:
Deposits	$	47,612		$	30,467		$	15,363		$	1,782
Borrowings and qualifying debt		2,398			—			353			2,045
Other liabilities		1,010			233			138			639
Total liabilities		51,020			30,700			15,854			4,466
Allocated equity:		4,963			2,588			1,596			779
Total liabilities and stockholders' equity	$	55,983		$	33,288		$	17,450		$	5,245
Excess funds provided (used)		—			7,848			(3,842	)		(4,006	)

No. of offices		58			50			7			1
No. of full-time equivalent employees		3,139			628			1,173			1,338

Income Statement:

Three Months Ended December 31, 2021:	(in millions)
Net interest income	$	450.6		$	332.8		$	185.6		$	(67.8	)
Provision for (recovery of) credit losses		13.2			4.9			7.6			0.7
Net interest income (expense) after provision for credit losses		437.4			327.9			178.0			(68.5	)
Non-interest income		110.4			16.9			76.5			17.0
Non-interest expense		237.8			106.5			119.5			11.8
Income (loss) before income taxes		310.0			238.3			135.0			(63.3	)
Income tax expense (benefit)		64.0			56.9			32.6			(25.5	)
Net income (loss)	$	246.0		$	181.4		$	102.4		$	(37.8	)

Year Ended December 31, 2021:	(in millions)
Net interest income	$	1,548.8		$	1,181.7		$	603.4		$	(236.3	)
(Recovery of) provision for credit losses		(21.4	)		(30.6	)		11.0			(1.8	)
Net interest income (expense) after provision for credit losses		1,570.2			1,212.3			592.4			(234.5	)
Non-interest income		404.2			65.1			317.6			21.5
Non-interest expense		851.4			415.9			413.9			21.6
Income (loss) before income taxes		1,123.0			861.5			496.1			(234.6	)
Income tax expense (benefit)		223.8			206.6			120.1			(102.9	)
Net income (loss)	$	899.2		$	654.9		$	376.0		$	(131.7	)

Western Alliance Bancorporation and Subsidiaries
Reconciliation of Non-GAAP Financial Measures
Unaudited
Pre-Provision Net Revenue by Quarter:
	Three Months Ended
	12/31/2022		9/30/2022		6/30/2022		3/31/2022		12/31/2021
	(in millions)
Net interest income	$	639.7	$	602.1	$	525.0	$	449.5	$	450.6
Total non-interest income		61.5		61.8		95.0		106.3		110.4
Net revenue	$	701.2	$	663.9	$	620.0	$	555.8	$	561.0
Total non-interest expense		333.4		305.8		268.9		248.6		237.8
Pre-provision net revenue (1)	$	367.8	$	358.1	$	351.1	$	307.2	$	323.2
Less:
Provision for credit losses		3.1		28.5		27.5		9.0		13.2
Income tax expense		71.7		65.6		63.4		58.1		64.0
Net income	$	293.0	$	264.0	$	260.2	$	240.1	$	246.0

Efficiency Ratio by Quarter:
Total non-interest expense	$	333.4		$	305.8		$	268.9		$	248.6		$	237.8
Divided by:
Total net interest income		639.7			602.1			525.0			449.5			450.6
Plus:
Tax equivalent interest adjustment		9.0			8.5			8.2			8.0			8.4
Total non-interest income		61.5			61.8			95.0			106.3			110.4
	$	710.2		$	672.4		$	628.2		$	563.8		$	569.4
Efficiency ratio - tax equivalent basis (2)		46.9	%		45.5	%		42.8	%		44.1	%		41.8	%

Tangible Common Equity:
	12/31/2022			9/30/2022			6/30/2022			3/31/2022			12/31/2021
	(dollars and shares in millions)
Total stockholders' equity	$	5,356		$	5,021		$	4,959		$	5,012		$	4,963
Less:
Goodwill and intangible assets		680			682			695			698			635
Preferred stock		295			295			295			295			295
Total tangible common equity		4,381			4,044			3,969			4,019			4,033
Plus: deferred tax - attributed to intangible assets		2			3			2			2			2
Total tangible common equity, net of tax	$	4,383		$	4,047		$	3,971		$	4,021		$	4,035
Total assets	$	67,734		$	69,165		$	66,055		$	60,576		$	55,983
Less: goodwill and intangible assets, net		680			682			695			698			635
Tangible assets		67,054			68,483			65,360			59,878			55,348
Plus: deferred tax - attributed to intangible assets		2			3			2			2			2
Total tangible assets, net of tax	$	67,056		$	68,486		$	65,362		$	59,880		$	55,350
Tangible common equity ratio (3)		6.5	%		5.9	%		6.1	%		6.7	%		7.3	%
Common shares outstanding		108.9			108.9			108.3			108.3			106.6
Tangible book value per share, net of tax (3)	$	40.25		$	37.16		$	36.67		$	37.13		$	37.84

Western Alliance Bancorporation and Subsidiaries
Reconciliation of Non-GAAP Financial Measures
Unaudited
Return on Average Tangible Common Equity:
	Three Months Ended
	12/31/2022			9/30/2022			6/30/2022			3/31/2022			12/31/2021
	(in millions)
Net income available to common shareholders	$	289.8		$	260.8		$	257.0		$	236.9		$	242.5
Divided by:
Average stockholders' equity		5,232.6			5,149.6			5,021.4			4,988.9			4,637.6
Less:
Average goodwill and intangible assets		(681.3	)		(694.1	)		(697.3	)		(679.3	)		(610.4	)
Average preferred stock		(294.5	)		(294.5	)		(294.5	)		(294.5	)		(294.5	)
Average tangible common equity	$	4,256.8		$	4,161.1		$	4,029.6		$	4,015.1		$	3,732.7
Average accumulated other comprehensive loss (income) ("AOCI")		725.7			483.5			355.7			56.7			(34.4	)
Average tangible common equity, excluding AOCI	$	4,982.5		$	4,644.6		$	4,385.4		$	4,071.8		$	3,698.3
Return on average tangible common equity (1)		27.0	%		24.9	%		25.6	%		23.9	%		25.8	%
Return on average tangible common equity, excluding AOCI (1)		23.1	%		22.3	%		23.5	%		23.6	%		26.0	%

	Year Ended December 31,
	2022			2021
	(in millions)
Net income available to common shareholders	$	1,044.5		$	895.7
Divided by:
Average stockholders' equity		5,099.0			4,033.8
Less:
Average goodwill and intangible assets		(688.0	)		(528.6	)
Average preferred stock		(294.5	)		(81.5	)
Average tangible common equity	$	4,116.4		$	3,423.7
Average accumulated other comprehensive loss (income) ("AOCI")		407.5			(56.9	)
Average tangible common equity, excluding AOCI	$	4,523.9		$	3,366.7
Return on average tangible common equity (1)		25.4	%		26.2	%
Return on average tangible common equity, excluding AOCI (1)		23.1	%		26.6	%

Non-GAAP Financial Measures Footnotes

(1)		We believe this non-GAAP measurement is a key indicator of the earnings power of the Company.
(2)		We believe this non-GAAP ratio provides a useful metric to measure the efficiency of the Company.
(3)		We believe this non-GAAP metric provides an important metric with which to analyze and evaluate financial condition and capital strength. In addition, we believe that use of tangible equity and tangible assets improves the comparability to other institutions that have not engaged in acquisitions that resulted in recorded goodwill and other intangibles.

View source version on businesswire.com: https://www.businesswire.com/news/home/20230123005838/en/

You just read:

Western Alliance Bancorporation Reports Fourth Quarter and Full Year 2022 Financial Results

Distribution channels: Banking, Finance & Investment Industry

EIN Presswire's priority is source transparency. We do not allow opaque clients, and our editors try to be careful about weeding out false and misleading content. As a user, if you see something we have missed, please do bring it to our attention. Your help is welcome. EIN Presswire, Everyone's Internet News Presswire™, tries to define some of the boundaries that are reasonable in today's world. Please see our Editorial Guidelines for more information.