10资产负债表总资产(以十亿美元计)·存款余额与上一季度持平,为139亿美元,高于2021年第一季度末的134亿美元·2022年第一季度,投资组合的变动包括摊销证券偿付的再投资,被所持证券公允价值的变化所抵消·巴特菲尔德的资产负债表风险密度(风险加权资产/总资产)保持在33.0%,2021年第一季度与2021年第四季度(单位:百万美元)现金及等价物$2,103$2,180(4)%逆回购和S/T投资1,601,295 24%投资6,111 6,237(2)%贷款(净额)5,068 5,241(3)%其他资产383 382%总资产$15,266$15,335(1)%国际。轴承存款$10,944$11,050(1)%非内部承担存款2,989 2,8216%其他负债491 487 1%股东权益842 977(14)%总资产和股本$15,266$15,335(1)%$14.8$15.3$15.3$5.4$6.2$6.1$5.1$5.2$5.1总资产投资贷款2021年第一季度2021年第二季度2021年第三季度2021年第一季度2022$13.4$13.9$13.9 2021第一季度2021第二季度2021第二季度2021第二季度2021第一季度2022存款总额(以十亿美元为单位)
12利率敏感性平均资产负债表平均余额(百万美元)加权平均寿命2022年第一季度与2021年第四季度持续期对比2021年第四季度现金和逆回购S/T投资。3809.2 492.9 0.2
附录
14平均存款额和存款成本(百万美元)72.6%72.6%73.3%21.1%21.5%21.3%6.3%5.8%5.4%美元/美元钉住英镑其他2021年第一季度2021年第三季度2021年第四季度2021年第一季度德波希特百慕大活期存款百慕大定期存款开曼群岛定期存款开曼群岛定期存款海峡群岛定期存款成本存款2021 Q2 2021 Q3 2021 Q4 2021 Q1 2022 0 500 1,500 2,500 2,500 3,500 3,500 4,000 21.0%20.3%21.5%58.3%58.5%57.1%20.7%21.2%21.2%21.4%定期存款2021 Q2 2021 Q3 2021 Q4 2021 Q1 2022按货币类别划分存款类别附录客户存款
15 42%34%32%29%30%21%18%21%21%37%48%49%50%49%$2.7$3.2$3.4$3.6$3.5百慕大开曼群岛2018 2019 2020 2021 Q1 2022 42%32%29%26%27%3%2%5%7%7%9%22%18%18%17%47%45%49%48%49%$1.2$1.7$1.6$1.4$1.3商业和工商商业透支政府商业透支房地产2018 2019 2020 2021 Q1 2022·稳定的贷款账簿由经验丰富的住宅抵押贷款账簿组成,70%的抵押贷款的按揭利率在70%或以下·贷款在所有市场单独承保·当前司法管辖区以外的最小批发或跨境贷款住宅抵押贷款(数十亿美元)商业贷款(10亿美元)附录
16 (in millions of US Dollars, unless otherwise indicated) 2022 2021 2020 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Assets Cash & Equivalents $ 2,103 $ 2,180 $ 2,310 $ 2,766 $ 2,582 $ 3,290 $ 2,161 $ 2,228 $ 1,978 Reverse Repos & S/T Investments 1,601 1,295 1,446 1,651 1,236 1,020 1,133 1,136 1,240 Investments 6,111 6,237 5,984 5,605 5,426 4,863 4,725 4,354 4,538 Loans, Net 5,068 5,241 5,204 5,221 5,149 5,161 5,035 5,018 5,001 Other Assets 383 382 389 421 412 405 406 415 441 Total Assets $ 15,266 $ 15,335 $ 15,332 $ 15,665 $ 14,805 $ 14,739 $ 13,461 $ 13,151 $ 13,197 Liabilities and Equity Total Deposits $ 13,933 $ 13,870 $ 13,861 $ 14,193 $ 13,361 $ 13,250 $ 11,891 $ 11,616 $ 11,753 Long-Term Debt 172 172 172 172 172 171 196 241 144 Other Liabilities 319 316 325 334 335 335 384 303 320 Total Liabilities $ 14,424 $ 14,358 $ 14,358 $ 14,698 $ 13,868 $ 13,757 $ 12,472 $ 12,160 $ 12,217 Common Equity $ 842 $ 977 $ 974 $ 967 $ 936 $ 982 $ 989 $ 990 $ 981 Total Equity $ 842 $ 977 $ 974 $ 967 $ 936 $ 982 $ 989 $ 990 $ 981 Total Liabilities and Equity $ 15,266 $ 15,335 $ 15,332 $ 15,665 $ 14,805 $ 14,739 $ 13,461 $ 13,151 $ 13,197 Key Metrics CET 1 Ratio 17.3 % 17.6 % 16.9 % 16.1 % 16.4 % 16.1 % 16.6 % 17.0 % 17.5 % Total Tier 1 Capital Ratio 17.3 % 17.6 % 16.9 % 16.1 % 16.4 % 16.1 % 16.6 % 17.0 % 17.5 % Total Capital Ratio 20.9 % 21.2 % 20.4 % 19.5 % 20.0 % 19.8 % 20.8 % 21.2 % 19.8 % Leverage ratio 5.5 % 5.6 % 5.5 % 5.2 % 5.4 % 5.3 % 5.9 % 6.0 % 6.1 % Risk-Weighted Assets (in $ millions) 5,043 5,101 5,185 5,321 5,105 5,069 4,939 4,879 4,782 Risk-Weighted Assets / total assets 33.0 % 33.3 % 33.8 % 34.0 % 34.5 % 34.4 % 36.7 % 37.1 % 36.2 % Tangible common equity ratio 5.0 % 5.8 % 5.8 % 5.6 % 5.7 % 6.1 % 6.7 % 6.9 % 6.8 % Book value per common share (in $) 16.97 19.83 19.68 19.49 18.84 19.88 19.98 19.73 19.09 Tangible book value per share (in $) 15.30 18.08 17.92 17.67 17.00 18.00 18.15 17.94 17.31 Non-accrual loans/gross loans 1.2 % 1.2 % 1.2 % 1.3 % 1.4 % 1.4 % 1.5 % 1.5 % 1.1 % Non-performing assets/total assets 0.5 % 0.5 % 0.5 % 0.6 % 0.7 % 0.6 % 0.7 % 0.7 % 0.5 % Allowance for credit losses/total loans 0.5 % 0.5 % 0.5 % 0.6 % 0.6 % 0.7 % 0.8 % 0.8 % 0.7 % Appendix Balance Sheet Trends
17 (in millions of US Dollars, unless otherwise indicated) Q1 2022 Q4 2021 Q1 2021 Assets Average balance ($) Interest ($) Average rate (%) Average balance ($) Interest ($) Average rate (%) Average balance ($) Interest ($) Average rate (%) Cash due from banks, reverse repurchase agreements and short-term investments $ 3,809.2 $ 1.0 0.11 % $ 3,316.3 $ 0.3 0.03 % $ 4,180.1 $ 0.6 0.06 % Investment in securities 6,226.5 27.4 1.79 % 6,266.1 26.1 1.65 % 5,206.5 25.1 1.95 % AFS 3,352.8 11.9 1.44 % 3,499.6 12.2 1.38 % 2,864.6 11.9 1.69 % HTM 2,873.6 15.6 2.20 % 2,766.5 13.9 1.99 % 2,341.8 13.1 2.27 % Loans 5,144.3 54.1 4.26 % 5,185.4 54.6 4.18 % 5,161.9 55.6 4.37 % Commercial 1,454.2 16.3 4.56 % 1,520.9 16.8 4.39 % 1,612.2 18.9 4.75 % Consumer 3,690.1 37.7 4.14 % 3,664.5 37.8 4.09 % 3,549.7 36.7 4.20 % Total interest earning assets 15,180.0 82.5 2.20 % 14,767.7 81.0 2.17 % 14,548.6 81.2 2.26 % Other assets 367.2 359.4 373.2 Total assets $ 15,547.1 $ 15,127.2 $ 14,921.8 Liabilities Interest bearing deposits $ 11,070.5 $ (4.3) (0.16) % $ 10,718.3 $ (4.0) (0.15) % $ 10,538.7 $ (3.9) (0.15) % Long-term debt 171.9 (2.4) (5.66) % 171.8 (2.4) (5.54) % 171.5 (2.4) (5.68) % Interest bearing liabilities 11,242.4 (6.7) (0.24) % 10,890.1 (6.4) (0.23) % 10,710.2 (6.3) (0.24) % Non-interest bearing customer deposits 3,024.3 2,928.2 2,839.9 Other liabilities 323.3 277.5 294.3 Total liabilities $ 14,589.9 $ 14,095.9 $ 13,844.4 Shareholders’ equity 957.2 1,031.3 1,077.4 Total liabilities and shareholders’ equity $ 15,547.1 $ 15,127.2 $ 14,921.8 Non-interest bearing funds net of non-interest earning assets (free balance) $ 3,937.6 $ 3,877.6 $ 3,838.3 Net interest margin $ 75.9 2.03 % $ 74.5 2.00 % $ 74.9 2.09 % Appendix Average Balance Sheet Trends
18 (in millions of US Dollars, unless otherwise indicated) 2022 2021 2020 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Net Interest Income $ 75.9 $ 74.5 $ 75.7 $ 74.7 $ 74.9 $ 75.6 $ 75.3 $ 79.1 $ 87.6 Non-Interest Income 49.9 52.7 49.0 48.8 47.6 47.8 46.9 41.7 47.6 Prov. for Credit Recovery (Losses) 0.7 0.6 — 1.0 1.5 2.4 (1.4) (4.4) (5.2) Non-Interest Expenses* 82.9 84.6 85.2 85.6 81.7 83.3 91.8 82.8 89.1 Other Gains (Losses) 0.8 (1.6) 0.3 0.7 (0.8) (0.4) 1.5 0.7 (0.6) Net Income $ 44.4 $ 41.7 $ 39.8 $ 39.6 $ 41.6 $ 42.1 $ 30.5 $ 34.3 $ 40.3 Non-Core Items** $ 0.3 $ 0.1 $ 0.2 $ 0.5 $ — $ 0.8 $ 5.9 $ 0.1 $ 0.5 Core Net Income** $ 44.7 $ 41.7 $ 40.0 $ 40.1 $ 41.6 $ 42.9 $ 36.5 $ 34.4 $ 40.8 Key Metrics Loan Yield 4.26 % 4.18 % 4.22 % 4.28 % 4.37 % 4.42 % 4.43 % 4.53 % 4.80 % Securities Yield 1.79 1.65 1.77 1.82 1.95 2.11 2.26 2.52 2.78 Cost of Deposits 0.12 0.12 0.11 0.10 0.12 0.12 0.14 0.14 0.42 Net Interest Margin 2.03 2.00 1.97 2.01 2.09 2.25 2.30 2.48 2.63 Core Efficiency Ratio** 63.7 64.7 66.3 66.3 64.8 65.6 68.0 66.7 63.8 Core ROATCE** 21.9 18.8 17.9 18.7 19.3 19.0 16.2 15.5 18.6 Fee Income Ratio 39.5 41.2 39.3 39.2 38.4 38.0 38.8 35.8 36.6 Fully Diluted Share Count (in millions of common shares) 49.8 49.8 49.9 49.9 49.9 49.8 50.0 51.0 52.4 * Includes income taxes ** See the reconciliation of non-GAAP measures on pages 21-22 Appendix Income Statement Trends
19 (in millions of US Dollars, unless otherwise indicated) 2022 2021 2020 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Non-Interest Income Asset Management $ 7.5 $ 7.6 $ 7.4 $ 7.4 $ 7.4 $ 7.2 $ 6.8 $ 7.4 $ 7.8 Banking 12.7 15.4 12.6 12.5 11.4 13.6 13.4 9.1 11.2 FX Revenue 12.4 10.9 10.8 10.5 11.2 9.3 9.0 8.1 10.8 Trust 12.7 14.2 12.9 13.0 12.8 13.3 12.9 12.3 12.2 Custody & Other Admin. 3.6 3.9 3.7 3.8 3.8 3.4 3.6 3.3 3.6 Other 1.0 0.8 1.5 1.5 0.9 0.9 1.2 1.5 2.0 Total Non-Interest Income $ 49.9 $ 52.7 $ 49.0 $ 48.8 $ 47.6 $ 47.8 $ 46.9 $ 41.7 $ 47.6 Non-Interest Expense Salaries & Benefits* $ 41.0 $ 41.1 $ 42.0 $ 43.2 $ 39.0 $ 41.4 $ 48.8 $ 41.5 $ 44.6 Technology & Comm. 14.1 15.7 16.3 15.7 16.1 16.1 16.3 16.3 16.4 Professional & O/S Services 5.1 5.6 5.7 4.9 5.2 5.3 5.2 5.0 5.8 Property 7.9 8.0 7.8 7.6 7.4 7.4 7.5 7.2 7.3 Indirect Taxes 5.9 5.5 5.4 5.4 5.8 5.1 5.8 4.9 5.5 Marketing 1.5 1.2 0.9 1.0 1.4 1.6 0.6 0.7 1.6 Intangible Amortization 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.4 1.4 Other 5.0 5.2 4.8 5.4 4.6 4.9 5.5 5.0 5.5 Total Non-Interest Expense $ 82.0 $ 83.8 $ 84.4 $ 84.8 $ 80.9 $ 83.2 $ 91.3 $ 82.0 $ 88.1 Income Taxes 1.0 0.8 0.8 0.8 0.7 0.1 0.5 0.8 1.0 Total Expense incld. Taxes $ 82.9 $ 84.6 $ 85.2 $ 85.6 $ 81.7 $ 83.3 $ 91.8 $ 82.8 $ 89.1 *Includes non-service employee benefits Appendix Non-Interest Income & Expense Trends
20 (in millions of US Dollars, unless otherwise indicated) 2022 2021 2020 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Salaries & Benefits** $ 41.0 $ 41.1 $ 42.0 $ 41.8 $ 39.0 $ 40.6 $ 42.2 $ 41.4 $ 44.1 Technology & Comm. 14.1 15.7 16.3 15.7 16.1 16.1 16.3 16.3 16.4 Professional & O/S Services 4.9 5.5 5.6 4.9 5.2 5.3 5.2 5.0 5.8 Property 7.9 8.0 7.8 7.6 7.4 7.4 7.5 7.2 7.3 Indirect Taxes 5.9 5.5 5.4 5.4 5.8 5.1 5.8 4.9 5.5 Marketing 1.5 1.2 0.9 1.0 1.4 1.6 0.6 0.7 1.6 Intangible Amortization 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.4 1.4 Other 4.8 5.2 4.7 5.4 4.6 4.9 5.5 5.0 5.5 Total Core Non-Interest Expense $ 81.6 $ 83.7 $ 84.2 $ 83.4 $ 80.9 $ 81.6 $ 82.4 $ 84.6 $ 81.9 $ 87.6 Income Taxes 1.0 0.8 0.8 0.8 0.7 0.1 0.5 0.8 1.0 Total Core Expense incld. Taxes $ 82.6 $ 84.5 $ 84.9 $ 84.2 $ 81.7 $ 82.5 $ 85.1 $ 82.7 $ 88.6 * See the reconciliation of non-GAAP measures on pages 21-22 ** Includes non-service employee benefits Appendix Core Non-Interest Expense* Trends
2022年2022年第一季度第四季度第三季度第二季度净收入A$44.4$41.7$39.8$39.6$41.6非核心(收益)、亏损和支出非核心(收益)Visa转让的损失B类股份-(0.9)-非核心(收益)亏损B$-$(0.9)$-非核心支出提前退休计划,自愿离职,裁员和其他非核心薪酬成本-1.4-税务合规审查成本0.1 0.1--与客户相关的税务查询结算0.2-0.1--非核心支出总额加元0.3$0.1$0.2$1.4-非核心支出总额(收益),亏损和支出D=B+C 0.3 0.2 0.5--普通股股东的核心净收入E=A+D$44.7$41.7$40.0$40.1$41.6平均股东权益912.8 965.2 975.4 950.6 966.7平均普通股权益F 912.8 965.2 975.4 950.6 966.74)平均有形普通股股本G 828.1 878.5 886.2 859.2 874.2股本回报率A/F 19.7%17.1%16.2%16.7%17.5%平均有形普通股核心回报率E/G 21.9%18.8%17.9%18.7%19.3%每股核心收益完全摊薄调整后加权平均摊薄普通股数量(千股)H 49.8 49.8 49.9 49.949.9普通股每股收益完全摊薄A/H 0.89 0.84 0.80 0.79 0.83非核心项目每股D/H 0.01--0.01--每股核心收益完全摊薄E/H 0.90 0.84 0.80 0.80 0.83核心平均有形资产总资产I$15,449.0$15,180.6$15,599.0$15,371.6$14,900.2:平均商誉及无形资产(84.7)(86.6)(89.1)(91.4)(92.4)平均有形资产J$15,364.3$15,094.0$15,509.9$15,280.2$14, 807.7平均资产收益率A/I 1.2%1.1%1.0%1.0%1.1%核心平均有形资产收益率E/J 1.1%1.1%1.0%1.1%1.1%附录非公认会计准则对账
22(以百万美元计,有形普通股权益L 758.9 891.4 886.6 876.4 844.9总资产M 15,266.0 15,335.2 15,335.2 15,335.2 15,332.2 15,664.8 14,804.8有形资产(82.9)(86.1)(87.3)(90.2)(91.5)有形资产N$15,183.1$15,249.1$15,244.9$15,574.6$14,713.2有形普通股权益对有形资产的比率L/N 5.0%5.8%5.8%5.6%每股有形账面价值基本参与已发行股份(单位:百万)O 49.6 49.3 49.5 49.6 49.7有形账面价值每股普通股利润率15.30 18.08 17.92 17.67 17.00效率比率非利息支出$82.0$83.8$84.4$84.8$80.9减去:无形资产摊销(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)非利息支出摊销前非利息支出P 80.5 82.3 82.9 83.2 79.4非利息收入49.9 52.7 49.0 48.8 47.6扣除信贷损失准备前的净利息收入75.9 74.5 75.7 74.7 74.9扣除信贷损失和其他损益准备前的净收入q$125.8$127.2$124.7$123.5$122.5效率比率P/Q 64.0%64.7%66.5%67.4%64.8%核心效率比率非利息支出$82.0$83.8$84.4$84.8$80.9减去:非核心支出(C)(0.3)(0.1)(0.2)(1.4)--减去:无形资产摊销(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)(1.5)无形资产摊销前的核心非利息支出80.1 82.2 82.7 81.9 79.4扣除信贷损失和其他损益拨备前的净收入Q 125.8 127.2 124。7 123.5 122.5核心效率比率R/Q 63.7%64.7%66.3%66.3%66.3%64.8%附录非公认会计准则对账(续)
23我们的同业集团包括以下银行,以其股票代码表示:附录同业集团·第一共和国银行(FRC)·SVB金融集团(SIVB)·东西Bancorp,Inc.(EWBC)·Cullen/Frost Bankers,Inc.(CFR)·联合银行-公司(ASB)·WinTrust Financial Corporation(WTFC)·Commerce BancShares,Inc.(CBSH)·UMB Financial Corporation(UMBF)·First Hawaian,·夏威夷银行(Boh)·Trustmark Corporation(TRMK)·国际银行股份有限公司(IBOC)·社区银行系统公司(CBU)·第一金融银行股份有限公司(FINN)·西美银行(Westamerica Bancorporation)