
EARNINGS CALL
3rd Quarter 2026
October 20, 2026
Highlights
1. Deposit optimization strategy to enhance profitability
NIM & Deposit Costs
Remixed $4.5Bn of higher cost deposits over last two quarters; on track for +$5.0Bn in 2026
Commercial Banking deposits helped offset optimization and grew $1.8Bn in Q3, increasing share of total deposits by 3% to 34%
ECR-related Deposit Costs down $14mm (8%) & NII up $11mm since Q2
Reported NIM Deposit Costs
$(9.7)mm
+4 bps
3.57%
$175.1 $179.2
3.53% 3.53%
$165.4
NIM expanded 4bps quarterly to 3.57%; Adjusted NIM expanded 10bps quarterly
Q3-25 Q2-26 Q3-26
Q3-25 Q2-26 Q3-26
2. Credit resolution strategy & increased reserve coverage
ACL Ratios
Successful resolution of 4 of 6 Nonaccrual Loans discussed at Investor Day
Nonaccrual Loans declined $77mm (14%) quarterly to 0.79% of funded HFI loans
Continued reserve build of $35mm increased ACL coverage of funded HFI loans by 4bps to
ACL / Loans, HFI ACL / Nonaccrual Loans
+8 bps
+26%
0.93% 118%
0.93%
ACL coverage of nonaccrual loans increased to 118% from 96%
0.85%
0.89%
92% 96%
Net Charge-offs declined 7bps to 0.30% in 3Q, down $9mm from Q2
Q3-25 Q2-26 Q3-26
Q3-25 Q2-26 Q3-26
3. Dynamic capital allocation strategy to balance growth profile & share repurchases
Loan-to-Deposit Ratio
Share repurchases of $92mm in Q3 of $150mm 2H 2026 target with TBVPS +6.3% year-over-year
Loan-to-Deposit ratio to 75.3%, up 2% year-over-year
Loans, HFI growth of $4.9Bn (8.7%) year-over-year with CET1 maintained at 10.9%
ROAA of 1.12% and ROATCE of 15.5% continue to rise
73.3%
+2.0%
74.4%
75.3%
Q3-25 Q2-26 Q3-26
3Earnings & Profitability Q3 2026 Q2 2026 Q3 2025
Q3 2026 Highlights
Net Income $277.2 million 6.4% Y-o-Y | EPS $2.45 7.5% Y-o-Y |
PPNR1 $419.1 million 6.4% Y-o-Y | ROATCE1 15.5% |
Loan Growth Q3: $600 million 8.7% Y-o-Y | Capital CET1 Ratio: 10.9% TCE Ratio1: 6.9% |
Tangible Book | Nonaccrual Loans/ |
Value PER SHARE1 | Total Loans |
$62.22 | 0.79% |
6.3% Y-o-Y | (13) bps Y-o-Y |
Share | Deposit |
Repurchases | Optimization |
$92.1 million | YTD: ~$4.5 billion |
~1.15 million shares | Q3: >$3 billion |
3rd Quarter 2026 | Financial Highlights
Earnings per Share $ 2.45 $ 2.36 $ 2.28
Net Income 277.2 268.8 260.5
Net Income Available to Common Stockholders 266.9 258.5 250.2
Net Revenue 1,014.2 995.7 938.2
Pre-Provision Net Revenue1 419.1 412.4 393.8
Net Interest Margin 3.57% 3.53% 3.53%
Efficiency Ratio1 58.1 58.0 57.4
Efficiency Ratio, Adjusted for Deposit Costs1 50.0 48.9 47.8
ROAA 1.12 1.09 1.13
Balance Sheet & Capital
ROATCE1 15.5 15.3 15.6
Total Loans (Held for Investment) $ 61,549 $ 60,949 $ 56,646 Total Deposits 81,755 81,874 77,247
CET1 Ratio 10.9% 11.0% 11.3%
TCE Ratio1 6.9 7.0 7.1
Asset Quality
Tangible Book Value per Share1 $ 62.22 $ 63.24 $ 58.56
Provision for Credit Losses $ 80.0 $ 80.4 $ 80.0
Net Loan Charge-Offs 45.8 55.0 31.1
Net Loan Charge-Offs/Avg. Loans 0.30% 0.37% 0.22%
Total Loan ACL/Funded HFI Loans 0.93 0.89 0.85
Total Loan ACL/Nonaccrual Loans 118 96 92
Nonaccrual Loans/Funded HFI Loans 0.79 0.92 0.92
Dollars in millions, except EPS
Refer to slide 2 for further discussion of non-GAAP financial measures.
Interest Income1 | $ 1,257.3 | $ 1,231.9 $ | 1,225.5 | ||
Interest Expense | (449.7) | (435.0) | (475.1) | ||
Net Interest Income | $ 807.6 | 1 | $ 796.9 $ | 750.4 | |
Commercial Banking Income and Related Fees | 78.7 | 73.1 | 52.4 | ||
Mortgage Banking Revenue | 79.5 | 84.7 | 94.6 | ||
Gains on Securities Sales and FV Adj., Net | 17.3 | 11.3 | 11.4 | ||
Other | 31.1 | 29.7 | 29.4 | ||
Non-Interest Income | $ 206.6 | 2 | $ 198.8 $ | 187.8 | |
Net Revenue | $ 1,014.2 | $ 995.7 $ | 938.2 | ||
Salaries and Employee Benefits | (226.1) | (204.3) | (193.5) | ||
Deposit Costs | (165.4) | (179.2) | (175.1) | ||
Insurance | (25.5) | (28.3) | (24.5) | ||
Other | (178.1) | (171.5) | (151.3) | ||
Non-Interest Expense | $ (595.1) | 3 | $ (583.3) $ | (544.4) | |
Pre-Provision Net Revenue2 | $ 419.1 | $ 412.4 $ | 393.8 | ||
Provision for Credit Losses | (80.0) | (80.4) | (80.0) | ||
Pre-Tax Income | $ | 339.1 | $ | 332.0 $ | 313.8 |
Income Tax | (61.9) | (63.2) | (53.3) | ||
Q3-26 Q2-26 Q3-25
Net Income | $ 277.2 | $ 268.8 $ | 260.5 |
Net Income Avail. to Common Stockholders | $ 266.9 | $ 258.5 $ | 250.2 |
Earnings Per Share3 $ 2.45 $ 2.36 $ 2.28
4
Diluted Shares 107.8 108.0 109.8
Dollars in millions, except EPS
Q3 2026 Highlights
Net Interest Income increased $10.7 million, or 1.3%, from Q2 as average HFI loans increased $1.5 billion or 2.5%
1
Increased $57.2 million, or 7.6%, from Q3-25
2 Non-Interest Income increased $7.8 million from Q2
Increased $18.8 million, or 10.0%, from Q3-25
Mortgage Banking Metrics
$14.5 billion in mortgage loan production in Q3 (82% purchase / 18% refinance), down 11% compared to Q2 and down 4% to Q3-25
$13.0 billion interest rate lock commitment volume in Q3, down 27% compared to Q2 and down 14% to
Q3-25
Gain on Sale margin4 of 27 bps in Q3, compared to 29 bps in Q2 and 27 bps in Q3-25
$74.6 billion in servicing portfolio UPB at end of Q3
3
Non-Interest Expense increased $11.8 million from Q2 primarily driven by:
Salaries and Employee Benefits increased $21.8 million
Deposit Costs decreased $13.8 million primarily resulting from our deposit optimization program
4
Repurchased $92.1 million, or ~1.15 million shares at an average price of $79.78 in Q3, representing ~1% of common shares outstanding
Interest income includes a reduction for earnings credits totaling $56.7 million, $52.5 million, and $64.9 million for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025, respectively.
5
Refer to slide 2 for further discussion of non-GAAP financial measures.
Diluted earnings per share for the three months ended September 30, 2026 includes a reduction for earnings allocated to participating stock awards of $3.4 million.
Gain on Sale margin represents spread as of the interest rate lock commitment date.
Q3-26 Q2-26 Q3-25
Securities and Cash | $ 25,567 | 1 | $ 26,558 | $ 24,597 |
Loans, HFS | 3,951 | 2 | 4,347 | 3,502 |
Loans, HFI | 61,549 | 3 | 60,949 | 56,646 |
Allowance for Loan Losses | (513) | (487) | (440) | |
Mortgage Servicing Rights | 1,576 | 1,500 | 1,213 | |
Goodwill and Intangibles | 642 | 644 | 651 | |
Other Assets | 5,300 | 5,190 | 4,801 | |
Total Assets | $ 98,072 | $ 98,701 | $ 90,970 | |
Deposits | $ 81,755 | 4 | $ 81,874 | $ 77,247 |
Borrowings | 5,613 | 6,236 | 3,862 | |
Qualifying Debt | 1,053 | 1,069 | 681 | |
Other Liabilities | 1,704 | 1,387 | 1,490 | |
Total Liabilities | $ 90,125 | $ 90,566 | $ 83,280 | |
Total Equity | 7,947 | 5 | 8,135 | 7,690 |
Total Liabilities and Equity | $ 98,072 | $ 98,701 | $ 90,970 | |
Tangible Book Value Per Share1 | $ 62.22 | 6 | $ 63.24 | $ 58.56 |
Q3 2026 Highlights
Securities and Cash decreased $991 million, or 3.7%, to $25.6 billion, and increased $970 million, or 3.9%, over prior year
1
2
Loans, HFS decreased $396 million and increased
$449 million, or 12.8%, over prior year primarily related to timing of loan production and increased early buyout activity
3
Loans, HFI increased $600 million and increased
$4.9 billion, or 8.7%, over prior year
4 Deposits decreased $119 million, or 0.1%, driven by deposit optimization efforts, partially offset by
robust growth in commercial banking deposits
5
Equity decreased $188 million primarily driven by the change in AOCI related to higher interest rates and share repurchases
6
Tangible Book Value/Share1 decreased $1.02, or 1.6%, to $62.22 and increased $3.66, or 6.3%, over prior year
Loans, HFI to Deposits Ratio 75.3% 74.4% 73.3%
Dollars in millions, except per share data
Refer to slide 2 for further discussion of non-GAAP financial measures.
Q3 2026 Highlights
Increase (Decrease) by Loan Type:
$4.9 Billion Year-over-Year Growth
Loan growth trends continue to reflect diversified C&I momentum throughout the yearTotal Loans, HFI | $56.6 | $58.7 | $59.1 | $60.9 | $61.5 |
Qtr Change | +$0.7 | +$2.0 | +$0.5 | +$1.8 | +$0.6 |
YoY
QoQ
(in millions)
Q3-26 Avg.
$14.8
Yields1
CRE, Non-OO $ 396 $ 210
Residential & Consumer
Construction & Land
CRE, Non-Owner Occupied
CRE, Owner Occupied
Commercial & Industrial
25.9%
$25.7
$1.7
$10.5
$4.1
$14.6
$14.6
7.2%
18.5%
3.0%
45.4%
$4.1
$10.3
$29.8 48.8%
$1.7
$27.9
$4.1
$10.3
$1.7
$28.2
$4.2
$1.6
24.7%
7.0%
$10.3
$15.0
16.9%
2.6%
$4.2
$10.7
$1.6
$30.1
24.3%
$14.9
4.26%
7.79%
6.57%
6.18%
6.09%
C&I | 336 | 4,367 | ||
Construction & Land | (3) | 173 | ||
CRE, OO | (17) | (121) | ||
Residential & Consumer | (112) | 274 | ||
Total | $ | 600 | $ | 4,903 |
6.9%
Loan Composition
17.4%
2.5%
Commercial Banking
Mortgage Banking Residential Mortgages
24%
48.9%
60%
16%
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Total Avg. Yield
5.84%
Total Avg. Yield
5.82%
Dollars in billions, unless otherwise indicated
1) Interest income includes a reduction for earnings credits totaling $56.7 million, $52.5 million, $48.7 million, $56.6 million, and $64.9 million for the three months ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively.
7Q3 2026 Highlights
Increase (Decrease) by Deposit Type: (in millions) QoQ YoY | ||
Interest-Bearing DDA | $ 871 | $ 3,708 |
CDs | 754 | 1,093 |
Savings and MMA | 324 | 583 |
Non-Interest Bearing | (2,068) | (876) |
Q3 deposit trends reflect $4.5 billion of cumulative optimization since inception, primarily from non-interest bearing ECR-related deposits
$4.5 Billion Year-over-Year Growth$9.6
12.4%
$9.8
Total Deposits | $77.2 | $77.2 | $82.7 | $81.9 | $81.8 |
Qtr Change | +$6.1 | $(0.1) | +$5.6 | $(0.8) | $(0.1) |
$9.8
$9.9
12.1%
$10.7
13.1%
Q3-26 Avg.
Costs
Total $ (119) $ 4,508
Deposit Composition
CDs
Savings and MMA Interest Bearing DDA Non-Interest Bearing
$24.6
$16.4
31.9%
21.2%
$24.6
$18.4
$25.2
$25.4 | $24.9 | 30.4% | |
$19.4 | $19.3 | 23.5% | |
$28.1 | $27.8 | 34.0% |
$20.1
30.8%
24.6%
Commercial Banking Specialty Escrow Svcs¹ HOA
Consumer Digital Mortgage Banking Other
21%
7%
8%
14%
34%
16%
$26.6
34.5%
$24.4
$25.8
31.5%
Commercial banking deposits grew $1.8 billion QoQ in Q3-26, increasing from 31% to 34% of deposits from Q2
3.71%
2.81%
2.22%
0.00%
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Dollars in billions, unless otherwise indicated
32% of total deposits are non-interest bearing
Approximately 39% have no ECRs
Specialty Escrow Services includes: Business Escrow Services, Corporate Trust, Juris Banking, and other deposit initiatives.
Q3 2026 Highlights
4.72% 4.54% 4.59% 4.64% 4.62%
$18.8
$20.4
$20.4
$20.6
$20.2
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Total Investments
3.19% 2.96% 2.75% 2.74% 2.76%
Securities Portfolio and Yield1
6.18% 6.01% 5.85% 5.82% 5.84%
$56.6
$3.5
$61.5
$60.9
$3.5 $3.9 $4.3 $4.0
$58.7
$59.1
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Interest Bearing Deposits and Cost1
HFI Loans HFS Loans
2.29% 2.11% 1.99% 1.96% 2.02%
$4.5 $6.3 $6.7 $7.3 $6.7
Securities Portfolio yields decreased 2 bps
Loans and HFI Yield1, 2
reflecting a mix shift
Loan yields increased 2 bps from higher commercial loan yields
Average Earning Asset yield increased 10 bps from continued remixing of cash into loans
- Loans, HFI / Deposits ratio increased from 74.4% to 75.3%
Deposits, Borrowings, and Cost of Liability Funding1
Cost of interest-bearing deposits increased 2 bps due to active remixing into IBD commercial accounts in place of higher cost ECR-related deposits
Cost of liability funding increased 6 bps as borrowing and debt costs increased, partially from a sub debt rate reset late in Q2
$50.6
$56.0
$54.1
$54.6
$52.8
$26.6
$24.4
$28.1
$27.8
$25.8
$50.6
$52.8
$54.6
$54.1
$56.0
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Interest Bearing Deposits
Dollars in billions
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Interest Bearing Deposits
Non-Interest Bearing Deposits Total Borrowings
Balances are as of each respective period end.
Interest income includes a reduction for earnings credits totaling $56.7 million, $52.5 million, $48.7 million, $56.6 million, and $64.9 million for the three months ended September 30, 2026,
June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively. 9
Q3 2026 Highlights
Net Interest Income1 and Net Interest Margin
Dollars in millions
3.53% 3.51% 3.54% 3.53% 3.57%
Average Earning Assets & Average Yield1
Dollars in billions
5.74% 5.54% 5.46% 5.43% 5.53%
$91.7 | $90.9 | ||
$4.9 | 5% | $3.2 | 4% |
$21.8 | 24% | $21.0 | 23% |
$87.8 $89.0
Average Earning Assets declined $785 million, or 3.4% annualized, primarily reflecting a $1.7 billion reduction in average cash and partially offset by deployment in loans
- Average Loans, HFI balances increased $1.5
$750.4
$766.2 $766.3
$796.9 $807.6
$85.3
$4.1 5%
$20.0 23%
$5.0 6%
$5.6
$19.9
$5.2
$5.3
$20.0
$5.5
$5.7 6%
$5.9 6%
billion to $60.8 billion (67% of Avg. Earning Assets)
NIM increased 4 bps, due to increased yields on interest earning assets (+10 bps) partially offset by higher funding costs (+6 bps)
$56.2 66%
$57.1
$58.2
$59.3 65%
$60.8 67%
Net Interest Income increased $10.7 million, primarily due to expanding NIM and increased Average Loans, HFI balances
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Net Interest Margin Net Interest Income
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Loans Loans HFS
Securities Cash & Other
Average Yield
1) Interest income includes a reduction for earnings credits totaling $56.7 million, $52.5 million, $48.7 million, $56.6 million, and $64.9 million for the three months ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively.
10Non-Interest Expense and Efficiency Ratio1
Q3 2026 Highlights
57.4%
55.7%
55.8%
58.0%
58.1%
47.8%
46.5%
47.5%
48.9%
50.0%
$544.4
$552.2
$574.4
$583.3
$595.1
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Non-Interest Expenses Adj. Efficiency Ratio
Efficiency Ratio
Dollars in millions
Efficiency ratio1 increased 10 bps compared to the prior quarter, and increased 70 bps from the same period last year
Adjusted efficiency ratio1 (excluding deposit costs) increased 110 bps to 50.0%, and increased 220 bps from the same period last year
Deposit Costs decreased $13.8 million to $165.4 million, primarily from lower average ECR-related deposit balances, resulting from the Company's deposit optimization efforts
Total ECR-related deposit balances of $26.7 billion in Q3-26 compared to $29.9 billion in Q2-26
Average ECR-related deposits of $30.1 billion in Q3-26, compared to $31.6 billion in Q2-26 and
$28.3 billion in Q3-25
Breakdown of Non-Interest Expenses
$163.3 $179.2 $165.4
$175.1 $171.2
$25.5
$24.7 $28.3
$24.5 $17.7
$178.1
$151.3 $161.6 $180.9 $171.5
$193.5 $201.7 $205.5 $204.3 $226.1
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Deposit Costs Insurance
Other Operating Expenses Salaries & Employee Benefits
Non-Interest Expenses (Ex. Deposit Costs)
$369.3 $381.0 $411.1 $404.1 $429.7
Refer to slide 2 for further discussion of non-GAAP financial measures.
11Q3 2026 Highlights
(2.5)%
-%
2.6%
Down 100 Up 100
0.4%
A Ramp Scenario assumes a dynamic balance sheet and reflects an asset sensitive position on NII and a neutral position on EaR2
Net Interest Income (NII) Sensitivity - Ramp Scenario1
- -100bps ramp to reduce NII by (2.5)%
- +100bps ramp to increase NII by 2.6%
Of total earning assets, 66% are variable with 52% repricing to SOFR
Variable liabilities represent 86% of total earning assets and are primarily modeled to changes in Fed Funds
Earnings-at-Risk (EaR) - Ramp Scenario1
- Non-Maturity Deposit rates, including ECRs, are estimated to have a 65% beta over the next 12 months
The reduction in asset sensitivity from NII to EaR is driven by the estimated impact of ECR-related deposit costs and Mortgage Banking revenue
Down 100
Up 100
Projected using a simulation model that calculates the difference between a baseline forecast using forward yield curves, compared to forecasted results from a gradual, parallel change in rates over a 12-month period ("Ramp").
Earnings defined as pre-tax net interest income adjusted for rate-sensitive non-interest income and expense accounts. 12
Special Mention Loans
0.52% 0.55% 0.68%
$292
$325
$403
0.62%
Q1-26
0.79%
0.92%
0.83%
1.24%
0.52%
0.65%
0.92%
0.85%
$397
0.72%
0.69%
Q3 2026 Highlights
Classified Assets decreased $37 million to less than
Asset Quality Ratios
$1.1 billion
Nonaccrual Loans decreased $77 million to
$485 million (79 bps to Funded HFI Loans)
Classified Accruing Loans essentially flat at
$441 million (72 bps to Funded Loans)
1%
5%
Classified Assets / Total Assets
Nonaccrual Loans / Funded HFI Loans Nonaccrual Loans + OREO / Total Assets
OREO increased $39 million to $165 million (17 bps to Total Assets)
0.66%
0.70%
1.11%
1.14%
1.08%
1.17%
$316
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Special Mention Loans SM / Funded Loans
Classified Assets
492
455
485
441
500
451
562
440
522
477
12%
$1,129 $1,088 $1,070 $1,128 $1,091
130 137 123 126 165
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
OREO Nonaccrual Loans Classified Accruing Assets
Dollars in millions
- Supported by 'as-is' valuations and aggregate operating revenues in excess of expenses
Classified Assets Mix
Q3-26
Q2-26
Q4-25
Q3-25
Special Mention Loans increased $81 million to $397 million (65 bps to Funded Loans)
18% Other
39%
25% Office
Criticized Loans were relatively flat at $1.3 billion
CRE Investor
C&I Construction Resi
CRE OO
13Q3 2026 Highlights
$487
$52
$62
$50
$53
Loan Charge-offs and Recoveries
Allowance for Credit Losses on Loans
1.45%
Provision Expense of $80.0 million, primarily reflective of net charge-offs, loan growth, and macroeconomic risks associated with the higher rate environment
Net Loan Charge-Offs of $45.8 million, or 30 bps,
$461
$461
$440
$42
$513
0.22%
$31.8
0.31%
$48.3
$209.1
0.39%
$56.6
0.37% 0.30%
$57.6
$48.0
compared to $55.0 million, or 37 bps in Q2
Total Loan ACL of ~$575 million increased $35 million
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
$(0.7) $(3.7) $(0.6) $(2.6) $(2.2)
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
Total Loan ACL3 / Nonaccrual Loans increased to
Loan Losses Unfunded Loan Commits.1
Gross C/O
Gross C/O, Adjusted5
5
Recoveries Net C/O Rate
118% from 96%
Net C/O Rate, Adjusted
92%
102%
105%
96%
Total Loan ACL3 / Funded Loans increased 4 bps to 0.93%
118%
Loan ACL Adequacy Ratios 2,3
- Total Loan ACL3 / Funded Loans less loans covered by CLNs is 1.07%
0.85% | 0.87% | 0.87% | 0.89% | 0.93% |
Q3-25 | Q4-25 | Q1-26 | Q2-26 | Q3-26 |
14% of the loan portfolio is credit protected, consisting of government guaranteed, CLN protected4, and cash secured assets
Total Loan ACL / Funded Loans
Total Loan ACL / Nonaccrual Loans
Dollars in millions
Included as a component of other liabilities on the balance sheet.
Total Loan ACL includes allowance for unfunded commitments.
Total Loan ACL includes an allowance for credit losses of $11.6 million as of September 30, 2026 related to a pool of loans covered under 3 separate credit linked notes. 14
As of September 30, 2026, CLNs cover a substantial portion of Residential ($7.6 billion) loans outstanding.
Q1-26 excludes $152.5 million for two fraud-related charge-offs on the LAM and Cantor loans. Refer to slide 2 for further discussion of non-GAAP financial measures.
Q3 2026 Highlights
Common Capital Ratios
11.3% 11.0% 11.0% 11.0% 10.9%
Regulatory Capital Ratios
Continue to exceed "well-capitalized" levels with CET1 of 10.9%
Tangible Common Equity / Tangible Assets1
7.1%
7.3%
6.8%
7.0%
6.9%
TCE/TA decreased 10 bps to 6.9%, primarily from the change in AOCI due to higher rates and share repurchases, partially offset by earnings growth
Capital Return
Q3-25 Q4-25 Q1-26 Q2-26 Q3-26
CET1 TCE/TA 1
14.2%
14.5%
14.4%
14.1%
14.0%
12.4%
12.1%
12.0%
12.0%
11.9%
Completed $92 million in repurchases or ~1.15 million shares at an average price of $79.78
Regulatory Capital Ratios
Completed $212.5 million in cumulative repurchases since program inception on September 15, 2025 through September 30, 2026, or approximately 2.7 million shares, at an average price of $77.92
Quarterly Common Dividend per share of $0.42
8.1%
8.2%
8.1%
8.1%
8.2%
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Tier 1 Leverage
Tier 1 Capital
Total RBC
Refer to slide 2 for further discussion of non-GAAP financial measures.
Q3 2026 Highlights
Long-Term Growth in TBV per Share1
5x
WAL
WAL with Dividends Added Back Peer Median
Peer Median with Dividends Added Back
Historical Tangible Book Value Growth | ||||
1-Year | 5-Year | 7-Year | 10-Year | |
WAL Growth | 6% | 80% | 143% | 321% |
Top Quartile | 13% | 39% | 68% | 94% |
4x
3x
2x
478%
396%
175%
Tangible Book Value per Share1TBVPS decreased $1.02 to $62.22 from AOCI changes and share repurchases, partially offset by organic earnings
Increased 6.3% year-over-year
- 16.1% CAGR since year end 2015
TBVPS has increased approximately 4x that of peers
- Quarterly common stock cash dividend of
$0.42 per share
106%
1x
0x
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 MRQ 2
Source: S&P Global Market Intelligence. Peers consist of the other 23 major exchange-traded US banks with total assets between $50 and $350 billion as of June 30, 2026, excluding target banks of pending acquisitions.
Refer to slide 2 for further discussion of non-GAAP financial measures. 16
MRQ is Q3-26 for WAL and Q2-26 for peers.
2025 Baseline
Prior 2026 Outlook
Revised 2026 Outlook
Commentary
L (HFI): Up $4.0 bn
D: Up $3.5 bn - $4.0 bn
L (HFI): Up $5.0 bn
D: Up $6.0 bn
Loans (HFI): $58.7 bn Deposits: $77.2 bn
Balance Sheet Growth
Deposit range subject to ongoing optimization strategy & mix shift into Commercial Banking Deposits
~ 11%
~ 11%
11.0%
Capital (CET1)
Capital target remains comfortably above well-capitalized thresholds even including AOCI position
Net Interest Income
$2.86 bn
Up 12% - 14%
Assumes (1) 25 bp rate hike in Sept.
Up 11% - 12%
Assumes (1) more 25 bp rate hike in Dec.
Non-interest Income
$678 mm
Up 13% - 17%
Up 18% - 21%
Non-interest Expense
$2.11 bn
Up 7% - 11%
Up 7% - 10%
NIE (Ex. Deposit Costs) Deposit Costs
$1,481 mm
$631 mm
$1,600 - $1,650 mm
$650 - $700 mm
$1,600 - $1,650 mm
$650 - $675 mm
Net Charge-Offs
24 bps
25 - 35 bps
25 - 35 bps
Effective Tax Rate
18%
~ 19%
~ 19%
Reflects outperformance on deposit optimization and related impact on AEA
Q4: Flat to slightly up from Q3
Strong YTD performance supported by steady growth in commercial banking service charges
NIE (ex. Deposit Costs) tracking to upper end of range
Deposit optimization effectively reducing ECR Deposit Costs and
helping to offset rate hike
Core NCO guidance (ex-fraud) tracking to upper half of range
17
Questions & Answers Appendix WAL's Industry-Leading Performance10-Year Loan Growth1
10-Year EPS Growth1
10-Year TBVPS Growth1
Highlights
-
Growth-oriented business model, focused on low risk, high return loan composition, has produced consistent, superior financial
14% 2
13%
9% 8%
15%
7% 6%
4%
17%
14%
9%
5%
resultsWAL
WAL
- Above peer median profitability has bolstered TBVPS accumulation, a key driver
WAL
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
of long-term total shareholder returns10-Year Deposit Growth1
10-Year Revenue Growth1
LTM NIM3
19%
14%
10%
7%
19%
13%
9%
WAL
WAL
6%
3.54% 3.62% 3.28% 3.16%
WAL
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
LTM Efficiency3
LTM ROATCE3
LTM ROAA3
56.9%
48.2% 4
52.2%
56.1% 61.2%
15.5% 2
18.1%
15.2%
13.3%
1.13% 2
1.30%
1.23% 1.05%
WAL
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
Top Quartile
Median Bottom
Quartile
WAL
WAL
Source: S&P Global Market Intelligence. Peers consist of the other 23 major exchange-traded US banks with total assets between $50 and $350 billion as of June 30, 2026, excluding target banks of pending acquisitions. 1) 10-year period through Q3-26 for WAL and Q2-26 for peers. 2) WAL EPS, LTM ROAA and LTM ROATCE incorporate Q1-26 adjusted
net income and adjusted net income available to common stockholders. Refer to slide 2 for further discussion of non-GAAP financial measures. 3) 1-Year period through Q3-26 for 20
WAL and Q2-26 for peers. 4) Adjusted to exclude deposit costs.
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |

