WSFS Reports 4Q 2019 EPS of $0.88 and Full-Year EPS of $3.00; First Year of Strategic Plan Highlighted by Strong Operating Results; Successfully Completed the Integration of the Beneficial Acquisition

Wilmington, Delaware, UNITED STATES


WILMINGTON, Del., Jan. 21, 2020 (GLOBE NEWSWIRE) -- WSFS Financial Corporation (Nasdaq: WSFS), the parent company of WSFS Bank, today announced its financial results for the fourth quarter and full-year 2019. 

Selected GAAP financial results are as follows:              
(Dollars in millions, except per share data) 4Q 2019   3Q 2019  4Q 2018  2019 2018
Net interest income $117.6   $120.8  $64.7  $444.9   $246.5 
Fee income 41.8   62.3  38.2  188.1   162.5 
Total net revenue 159.3   183.2  102.9  633.1   409.0 
Noninterest expense 98.1   109.6  61.4  413.1   225.0 
Net income(1) 45.7   53.9  29.7  148.8   134.7 
EPS (diluted) 0.88   1.02  0.93  3.00   4.19 

GAAP results for 4Q 2019 and full-year 2019 include the impact of our acquisition of Beneficial Bancorp, Inc. (Beneficial) on March 1, 2019, as well as $6.1 million (pre-tax), or approximately $0.09 per share, of net corporate development and restructuring costs in 4Q 2019, compared with $2.2 million, or approximately $0.06 per share, in 4Q 2018. In addition, during full-year 2019, we recorded $26.2 million (pre-tax), or approximately $0.39 per share, of unrealized gains on our investments in VISA Class B shares and Spring EQ, compared with $24.5 million, or approximately $0.58 per share, of realized and unrealized gains on our investment in VISA Class B shares in 2018. We did not record any unrealized gains on our equity investments in 4Q 2019.

Selected GAAP financial metrics are as follows:             
  4Q 2019   3Q 2019  4Q 2018  2019 2018
Return on average assets (ROA) 1.48 % 1.72% 1.66% 1.30 % 1.92%
Return on average equity (ROE) 9.8   11.6  14.9  8.9   17.6 
Efficiency ratio 61.5   59.7  59.4  65.1   54.8 
                
(1) Net of noncontrolling interest
 

Highlights for 4Q 2019 and Full-Year 2019: 

  • Core ROA(2) was 1.63% in 4Q 2019 compared to 1.67% for 4Q 2018. Full-year 2019 core ROA was 1.61% compared to 1.63% in 2018.

  • Core EPS(2) was $0.96 in 4Q 2019 compared to $0.94 for 4Q 2018. Full-year 2019 core EPS was $3.74, an increase of $0.19, or 5%, from $3.55 in 2018.

  • Core net revenue(2) in 4Q 2019 of $159.1 million increased $58.4 million, or 58%, from 4Q 2018, including a $52.9 million, or 82%, increase in core net interest income(2), and a $5.5 million, or 15%, increase in core fee income (noninterest income)(2). Full-year 2019 core net revenue also increased 58% from 2018.

  • Core noninterest expense(2) increased $33.3 million, or 56%, from 4Q 2018, continuing to reflect disciplined cost management and economies of scale from the Beneficial acquisition. Full-year 2019 core noninterest expense increased 50%, reflecting strong core operating leverage(3).

  • Core efficiency ratio(2) was 58.0% in 4Q 2019, compared with 58.5% in 4Q 2018. For full year 2019, core efficiency ratio was 56.2%, improved from 59.1% in 2018.

  • WSFS repurchased $39.4 million, or 901,750 shares, of our common stock during 4Q 2019 and $91.3 million, or 2,132,390 shares, of our common stock during full-year 2019. We have 1,004,588 shares, or approximately 2% of outstanding shares, remaining to repurchase under the current authorization.

  • For additional information regarding our core results, net interest margin, and loan and deposit growth, please refer to the 4Q 2019 Earnings Release Supplement available in the Investor Relations section of WSFS' website (www.wsfsbank.com).

(2) As used in this press release, core ROA, core EPS, core net revenue, core net interest income, core fee income (noninterest income), core noninterest expense, and core efficiency ratio are non-GAAP financial measures. These non-GAAP measures exclude securities gains, realized/unrealized gains on equity investments, corporate development and restructuring expense, and recoveries of legal settlement and fraud loss. For a reconciliation of these and other non-GAAP measures to their comparable GAAP measures, see “Non-GAAP Reconciliation” at the end of this press release.

(3) As used in this press release, core operating leverage is a non-GAAP financial measure calculated as the difference between core fee income (noninterest income) growth and core noninterest expense growth.

Notable items in the quarter:

  • WSFS recorded no unrealized gains on equity investments, including our investment in Visa Class B shares, in 4Q 2019, compared with $2.2 million (pre-tax), or approximately $0.05 per share (after-tax), in unrealized gains related to Visa Class B shares in 4Q 2018. Since our adoption of ASU 2016-01 in 1Q 2018, cumulative realized and unrealized gains on Visa Class B shares total $50.1 million. These gains are excluded from our core results.

  • WSFS recorded $6.1 million (pre-tax), or approximately $0.09 per share (after-tax), of net corporate development and restructuring costs related to our acquisition of Beneficial in 4Q 2019, compared with $2.2 million (pre-tax), or approximately $0.06 per share (after-tax), in 4Q 2018. The merger-to-date and 4Q 2019 amounts are favorable compared to our original expectations. These costs are excluded from our core results.

  • WSFS recorded a $0.5 million (pre-tax) insurance recovery in 4Q 2019 related to a previously disclosed $2.8 million (pre-tax) fraud loss recognized in 2017. The 4Q 2019 recovery was recorded as a reduction of noninterest expense in the quarter. Cumulative recoveries on this fraud loss, net of our insurance deductible, totaled $2.1 million (pre-tax), reflecting positive closure of this event and our ability to recover against prior period charges. These gains are excluded from our core results.

CEO outlook and commentary

Rodger Levenson, President and CEO, said, “Our strong core fourth quarter 2019 results, including Core EPS of $0.96 and core ROA of 1.63% capped a transformative year for WSFS. Our full-year core ROA of 1.61% and core EPS of $3.74 well exceeded our Strategic Plan goals and original modeling for the Beneficial acquisition. During the year we also completed the systems and brand conversion as a part of a very successful integration of Beneficial's Customers and Associates. These results and positive momentum position us well to execute on our growth and synergy opportunities as the largest, full-service, full-product locally headquartered bank in the greater Delaware Valley.

“Additionally, our fourth quarter net interest margin of 4.35%, full-year net interest margin of 4.44%, and continued strong credit metrics reflect disciplined underwriting and effective balance sheet management in a declining interest rate environment. Significant acquisition and organic revenue growth combined with economies of scale from the acquisition and disciplined cost management resulted in strong core operating leverage in 2019. Further, our strong results and favorable capital position resulted in WSFS returning over 60% of full-year adjusted net income to stockholders through dividends and share repurchases.

“We also recently received our 2019 full-year Gallup Survey results which included the first-time participation from legacy Beneficial Associates. We were pleased that both our Customer and Associate Engagement scores continue to place WSFS solidly in the Top Quintile for companies in Gallup’s global database. These results affirm the fundamental strength of our business model and positions us for continued success in our expanded footprint.

"We look forward to the continuing execution of our Strategic Plan in 2020, including realizing the Company’s significant growth opportunity and accelerating our Delivery Transformation efforts.”

Fourth Quarter 2019 Discussion of Financial Results

Net interest margin impacted by purchase accretion and interest rate environment

Net interest income in 4Q 2019 was $117.6 million, an increase of $52.9 million, or 82%, compared to 4Q 2018. Net interest margin for 4Q 2019 was 4.35%, an increase of 19 bps from 4.16% for 4Q 2018. The year-over-year increase included approximately 42 bps of higher purchase accounting accretion partially offset by the lower interest rate environment and expected margin compression due to Beneficial's lower-margin balance sheet. Net interest income for the full-year 2019 was $444.9 million, an 81% increase from 2018. Net interest margin for the full-year 2019 was 4.44%, a 35 bps increase compared to 2018.

Net interest income decreased $3.3 million, or 3% (not annualized), from $120.8 million in 3Q 2019. Net interest margin decreased 3 bps to 4.35% from 4.38% in 3Q 2019. The quarter-over-quarter decrease in net interest margin included approximately 9 bps resulting from the declining rate environment during the quarter, partially offset by 6 bps from the impact of the $2.0 billion short-term trust deposit disclosed in 3Q 2019 results.

Loans reflect acquisition and organic growth, offset by run-off portfolios

The following table summarizes loan balances and composition at December 31, 2019 compared to September 30, 2019 and December 31, 2018:

(Dollars in thousands) December 31,
2019 
 September 30,
2019 
 December 31,
2018
Commercial & industrial $3,341,136   39 % $3,389,121  40% $2,532,377  52%
Commercial real estate 2,212,026   26   2,262,647  27  1,155,257  24 
Construction 578,713     512,163  6  314,732  6 
Commercial small business leases 190,592     171,000  2     
Total commercial loans 6,322,467   74   6,334,931  75  4,002,366  82 
Residential mortgage 1,099,744   13   1,117,028  13  241,166  5 
Consumer 1,133,701   14   1,143,852  13  685,244  14 
Allowance for losses (47,576)  (1)  (47,671)  (1)  (39,539)  (1) 
Net loans $8,508,336   100 % $8,548,140  100% $4,889,237  100%
             

At December 31, 2019, WSFS’ net loan portfolio decreased $39.8 million when compared with September 30, 2019. The decrease includes a $60.8 million decline in non-relationship run-off portfolios primarily acquired from Beneficial, which consist of residential mortgages, auto and student loans, CRE participations and C&I leveraged loan participations. Excluding the run-off portfolios, net loans increased $21.0 million during the quarter, with increases across most loan categories. Elevated payoffs and paydowns, resulting from the current interest rate environment and competitive pricing environments, impacted the C&I and CRE portfolios during the quarter. 

Compared to December 31, 2018, net loans increased $3.6 billion, which includes $3.7 billion of net loans acquired from Beneficial on March 1, 2019. Excluding the acquired loans from Beneficial and a $267.1 million purposeful decline in the run-off portfolios described above, year-over year growth of $173.8 million resulted from strong consumer loan growth of $113.5 million, or 17%, driven by second-lien home equity installment loans originated through our partnership with Spring EQ and student loans though our partnership with LendKey, an increase of $58.7 million from our residential mortgage business, and an increase of $50.1 million in commercial leases associated with NewLane, our growing small-ticket leasing business.

Credit quality metrics remain strong; non-performing loans declined 40% from prior quarter

Credit quality metrics during 4Q 2019 remain stable in comparison with 3Q 2019, and continue to demonstrate consistent trends in both the originated and acquired loan portfolios.

Total problem assets, which includes all criticized, classified, and nonperforming loans as well as other real estate owned (OREO), were $238.6 million at December 31, 2019 compared to $222.7 million at September 30, 2019. Total problem assets to total Tier 1 capital plus ALLL was 16.89% at December 31, 2019, compared to 16.29% at September 30, 2019. The Company’s ratio of classified assets to total Tier 1 capital plus ALLL was 13.15% at December 31, 2019, compared to 13.79% at September 30, 2019.

Total delinquencies, which include nonperforming delinquencies, were $61.1 million at December 31, 2019, or 0.72%, of gross loans, compared to $66.6 million, or 0.78% of gross loans at September 30, 2019. Excluding nonperforming delinquencies, performing loan delinquencies were only 0.57% of gross loans at December 31, 2019, compared to 0.62% at September 30, 2019. Included in total delinquencies were $22.3 million of delinquent, but still accruing, U.S. government-guaranteed student loans that carry little risk of credit loss.

Total nonperforming assets were $39.8 million at December 31, 2019 compared to $56.2 million at September 30, 2019 reflecting a 40% decline in nonperforming loans. The decrease during the fourth quarter was primarily due to the positive resolution of one $19.2 million C&I relationship that was placed in nonperforming status in 2Q 2019. The nonperforming assets to total assets ratio was a low 0.32% at December 31, 2019 compared to 0.46% at September 30, 2019.

Net charge-offs for 4Q 2019 were $1.7 million, or 0.08% (annualized), of average gross loans, a decrease from $1.8 million, or 0.09% (annualized), for 3Q 2019, and $5.6 million, or 0.46% (annualized), for 4Q 2018. Included in net charge-offs was a $1.3 million recovery from a longstanding C&I relationship demonstrating our ability to successfully recover available amounts from prior period charges. For the full-year 2019, the ratio of net charge-offs to total gross loans was 0.22%, compared with 0.29% for the full-year 2018.

Total credit costs (provision for loan losses, loan workout expenses, OREO expenses and other credit costs), were $2.7 million in 4Q 2019, $5.0 million in 3Q 2019 and $3.8 million in 4Q 2018. Total credit costs for the full-year 2019 were $29.2 million, as compared with $14.6 million for the full-year 2018. This increase was primarily due to the impact of two legacy WSFS C&I relationships that experienced significant credit events in 2Q 2019, which resulted in higher levels of provision for loan losses and concurrent charge-offs.

The ratio of the ALLL to total gross loans was 0.56% at December 31, 2019 and September 30, 2019. Excluding the balances for acquired loans (which are marked to market at acquisition), the ALLL to total gross loans ratio would have been 0.97% at December 31, 2019 compared with 1.00% at September 30, 2019. The ALLL was 208% of nonaccruing loans at December 31, 2019 compared to 124% at September 30, 2019 and 132% at December 31, 2018.

Customer funding reflects continued core deposit strength

The following table summarizes customer funding balances and composition at December 31, 2019 compared to September 30, 2019 and December 31, 2018:

(Dollars in thousands)  December 31,
2019     
 September 30,
2019
 December 31,
2018
Noninterest demand $2,189,573   23 % $2,268,615  25% $1,626,252  30%
Interest-bearing demand 2,129,725   23   2,177,189  23  1,062,228  20 
Savings 1,563,000   17   1,562,591  17  538,213  10 
Money market 2,100,188   22   1,952,306  21  1,542,962  28 
Total core deposits 7,982,486   85   7,960,701  86  4,769,655  88 
Customer time deposits 1,356,610   15   1,330,227  14  672,942  12 
Total customer deposits $9,339,096   100 % $9,290,928  100% $5,442,597  100%
             

Total customer funding was $9.3 billion at December 31, 2019, a $48.2 million increase from September 30, 2019. Core deposits were $8.0 billion at December 31, 2019, an increase of $21.8 million, or 1.1% (annualized), over the prior quarter, reflecting minimal impact of post-conversion customer attrition. Money markets increased $147.9 million, primarily due to a $77.0 million short-term commercial deposit and seasonal increases in several commercial relationships. No- and low-cost checking deposit accounts decreased $126.5 million, which included $92.9 million from seasonally lower public funding deposits.

Customer funding increased $3.9 billion compared to December 31, 2018. Excluding the $3.7 billion of customer funding acquired from Beneficial, customer funding increased $227.4 million, or 4%. Core deposits increased $248.3 million, or 5%, over the prior year, including a $140.7 million increase in no- and low-cost checking deposit accounts, partially offset by a decrease of $85.2 million in savings deposits. Time deposits decreased $20.9 million, primarily due to CD maturities.

Core deposits were a strong 85% of total customer deposits, and no- and low-cost checking deposit accounts represented a robust 46% of total customer deposits at December 31, 2019. These core deposits predominantly represent longer-term, less price-sensitive customer relationships. The ratio of loans to customer deposits was 91% at December 31, 2019.

Core fee income reflects diversification and growth over the prior year

Core fee income (noninterest income) was $41.5 million, an increase of $5.5 million, or 15%, compared to 4Q 2018, including an increase of $4.4 million from traditional banking-related fee income, primarily related to Beneficial, a $1.7 million increase from our mortgage banking business, and an increase of $1.2 million from our Trust business. Partially offsetting these increases was a $1.7 million decrease in cash logistics services (Cash Connect®), which was primarily due to the lower interest rate environment and offset by lower noninterest expenses. When compared to 3Q 2019, core fee income increased $0.5 million, or 1% (not annualized) as a $1.0 million increase from our Trust business was mostly offset by lower Cash Connect® fees from the lower interest rate environment. Full-year 2019 core fee income increased $23.6 million, or 17%, over full-year 2018, including $14.7 million from traditional banking-related fees, primarily related to our combination with Beneficial, $4.9 million, or 81%, from our mortgage banking business, and $3.5 million, or 9%, from our Trust business.

For 4Q 2019, core fee income was 26.1% of core net revenue, compared to 35.7% for 4Q 2018, and was diversified among various sources, including traditional banking, mortgage banking, trust and wealth management and cash logistics services (Cash Connect®). The year-over-year percentage decline primarily reflects the effect of our combination with Beneficial, which had lower fee income.

Noninterest expenses align with growth in revenue, offset by effective cost management

Our core efficiency ratio was 58.0% in 4Q 2019, compared to 55.9% in 3Q 2019 and 58.5% in 4Q 2018. Our full-year 2019 core efficiency ratio was 56.2%, improved from 59.1% in full-year 2018, reflecting revenue growth, favorable economies of scale from our combination with Beneficial, and integration cost synergies which exceeded originally modeled expectations.

Core noninterest expense for 4Q 2019 was $92.5 million, an increase of $33.3 million, or 56.3%, from $59.1 million in 4Q 2018, primarily due to higher ongoing operating costs from our combination with Beneficial and other franchise growth.

When compared to 3Q 2019, core noninterest expense increased $1.8 million, or 1.9% (not annualized). The quarter-over-quarter increase is due primarily to two non-recurring items during the quarter, including $1.8 million related to the previously disclosed transition of the Executive Chairman of the Board of Directors as part of long-term succession planning and $1.1 million from damage resulting from a fire at a branch location during the quarter, for which we are actively working with insurance carriers to recover the loss. These items were partially offset by cost synergies resulting from our combination with Beneficial.

Income taxes

We recorded a $14.2 million income tax provision in 4Q 2019, compared to provisions of $15.9 million in 3Q 2019 and $8.5 million in 4Q 2018.

The effective tax rate was 23.8% in 4Q 2019, 22.9% in 3Q 2019, and 22.2% in 4Q 2018. The higher tax rate in 4Q 2019 compared to 3Q 2019 and 4Q 2018 primarily reflects lower benefits realized from stock-based compensation activity and higher state income taxes resulting from our combination with Beneficial.

Selected Business Segments (included in previous results):

Wealth Management segment revenue grows 4% over the prior year

The Wealth Management segment provides a broad array of planning and advisory services, investment management, trust services, and credit and deposit products to individual, corporate, and institutional clients through multiple integrated businesses. Combined, these businesses had $20.7 billion in assets under management (AUM) and assets under administration (AUA) as of December 31, 2019. 

Total Wealth Management revenue (net interest income and fee income) was $15.3 million for 4Q 2019, an increase of $0.6 million, or 4%, compared to 4Q 2018. The increase was primarily due to continued strength in our institutional trust services. Our AUM businesses also generated higher year-over-year investment advisory fees, as they benefited from improvements in market valuations and strong net inflows. Compared to 3Q 2019, revenue decreased $1.5 million, or 9% (not annualized), primarily due to the withdrawal of the $2.0 billion short-term trust deposit.

Total noninterest expense (including intercompany allocations and provision for loan losses) was $10.1 million in 4Q 2019, an increase of $1.4 million compared to 4Q 2018 and an increase of $0.8 million compared to 3Q 2019. The increase was primarily driven by higher compensation costs, resulting from the addition of six wealth advisors and three private bankers to support our expansion into the Pennsylvania and New Jersey markets and higher variable incentive compensation costs. Wealth Management reported pre-tax income of $5.2 million in 4Q 2019 compared to $6.1 million in 4Q 2018, and $7.6 million in 3Q 2019, which included the effect of the short-term trust deposit. We continue to invest in talent and technology and have a strong pipeline of new business activity, in both our expanded local footprint and national businesses.

Cash Connect® reports full-year ROA of 1.29%, an increase of over 40 basis points compared to 2018

Cash Connect® is a premier provider of ATM vault cash, smart safe and cash logistics services in the United States. Cash Connect® services approximately 31,100 non-bank ATMs and retail safes nationwide supplying or servicing over $1.4 billion in cash at December 31, 2019 and provides other fee-based services. Cash Connect® also operates 473 ATMs for WSFS Bank, which is one of the largest branded ATM networks in our market.

Our Cash Connect® division recorded $11.3 million of net revenue (fee income less funding costs) in 4Q 2019, essentially flat from 4Q 2018. In early 2019, Cash Connect® transitioned a large, low-margin bailment customer, resulting in a reduction in bailment revenue, while retaining servicing of the portfolio. Cash Connect® has replaced this volume and improved margin by adding new and growing existing relationships. Compared to 3Q 2019, net revenue decreased $0.3 million, or 3% (not annualized), primarily due to lower bailment revenue from the lower interest rate environment, offset by lower third party off balance sheet funding costs included in noninterest expense.

Noninterest expense (including intercompany allocations of expense) was $10.2 million in 4Q 2019, an increase of $0.4 million compared to 4Q 2018 and an increase of $0.3 million compared to 3Q 2019. The increases in expenses were primarily due to $0.2 million of non-recurring items during the quarter, higher compensation costs resulting from the previously announced leadership transition and performance-driven incentive costs. Cash Connect® reported pre-tax income of $1.1 million for 4Q 2019, which was a decrease of $0.3 million, or 22%, compared to 4Q 2018, primarily due to $0.3 million in one-time expenses. Pre-tax income decreased $0.7 million compared to 3Q 2019, due to slightly higher operating costs. 

During 2019, Cash Connect®'s focused on improving margin and moving to off balance sheet cash, which resulted in a full-year 2019 ROA of 1.29%, an increase of over 40 bps in comparison with full-year 2018. In 2020, the division intends to continue its focus on expanding smart safe and ATM managed services to increase fee income and margin. Cash Connect® continues to experience strong growth in the strategic Remote Cash Capture (RCC- smart safe, recycler and kiosk) space with approximately 3,200 devices under service. Our RCC pipeline is experiencing robust growth as we continue to add new channel partners, including top financial institutions which have brought us significant national opportunities.

Capital management

WSFS’ total stockholders’ equity decreased $6.7 million, or less than 1% (not annualized) during 4Q 2019, primarily due to market value changes on available-for-sale securities, share buybacks, and the payment of a common stock dividend during the quarter, partially offset by the effect of quarterly earnings.

WSFS’ tangible common equity(4) decreased $3.6 million, or less than 1% (not annualized) compared to September 30, 2019 for the reasons described in the paragraph above. WSFS’ common equity to assets ratio was 15.10% at December 31, 2019, and our tangible common equity to tangible assets ratio(4) decreased by 1 bps during the quarter to 10.97%.

At December 31, 2019, book value per share was $35.88, an increase of $0.47, or 1%, from September 30, 2019, and tangible common book value per share(4) was $24.85, an increase of $0.35, or 1%, from September 30, 2019.

At December 31, 2019, WSFS Bank’s Tier 1 leverage ratio of 11.72%, Common Equity Tier 1 capital ratio and Tier 1 capital ratio of 13.52%, and Total Capital ratio of 14.01% were all substantially in excess of the “well-capitalized” regulatory benchmarks.

The Board of Directors approved a quarterly cash dividend of $0.12 per share of common stock. This dividend will be paid on February 21, 2020 to stockholders of record as of February 6, 2020.

WSFS repurchased 901,750 and 2,132,390 shares of common stock at an average price of $43.70 and $42.83 during 4Q 2019 and full-year 2019, respectively, as part of our share buyback program approved by the Board of Directors in 4Q 2018. WSFS has 1,004,588 shares, or approximately 2% of outstanding shares, remaining to repurchase under this authorization. We continue to execute the Board-approved share buyback plan, including opportunistically repurchasing shares, based on current valuation levels, above our stated practice of returning a minimum of 25% of annual net income to stockholders through dividends and share repurchases.

(4) As used in this release, tangible common equity, tangible common equity to tangible assets and tangible common book value per share are non-GAAP financial measures. These non-GAAP measures exclude goodwill and intangible assets and the related tax-effected amortization. For a reconciliation of these and other non-GAAP measures to their comparable GAAP measures, see “Non-GAAP Reconciliation” at the end of this press release.

Fourth quarter 2019 earnings release conference call and supplemental materials

Management will conduct a conference call to review 4Q 2019 and full-year 2019 results at 1:00 p.m. Eastern Time (ET) on Wednesday, January 22, 2020. Interested parties may listen to this call by dialing 1-877-312-5857. A rebroadcast of the conference call will be available beginning at 4:00 pm on January 22, 2020 until February 5, 2020 at 4:00 pm by dialing 1-855-859-2056 and using Conference ID #6769839.

We have provided additional information in the 4Q 2019 Earnings Release Supplement, which is available in the Investor Relations section of WSFS' website (www.wsfsbank.com).

About WSFS Financial Corporation

WSFS Financial Corporation is a multi-billion dollar financial services company. Its primary subsidiary, WSFS Bank, is the oldest and largest locally-managed bank and trust company headquartered in Delaware and the Delaware Valley. As of December 31, 2019, WSFS Financial Corporation had $12.3 billion in assets on its balance sheet and $20.7 billion in assets under management and administration. WSFS operates from 126 offices located in Pennsylvania (55), Delaware (49), New Jersey (20), Virginia (1) and Nevada (1) and provides comprehensive financial services including commercial banking, retail banking, cash management and trust and wealth management. Other subsidiaries or divisions include Arrow Land Transfer, Cash Connect®, Cypress Capital Management, LLC, NewLane Finance, Powdermill Financial Solutions, West Capital Management, WSFS Institutional Services, WSFS Mortgage, and WSFS Wealth Investments. Serving the greater Delaware Valley since 1832, WSFS Bank is one of the ten oldest banks in the United States continuously operating under the same name. For more information, please visit www.wsfsbank.com.

Forward-Looking Statement Disclaimer

This press release contains estimates, predictions, opinions, projections and other "forward-looking statements" as that phrase is defined in the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, references to the Company's predictions or expectations of future business or financial performance as well as its goals and objectives for future operations, financial and business trends, business prospects, and management's outlook or expectations for earnings, revenues, expenses, capital levels, liquidity levels, asset quality or other future financial or business performance, strategies or expectations. The words “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project” and similar expressions, among others, generally identify forward-looking statements. Such forward-looking statements are based on various assumptions (some of which may be beyond the Company's control) and are subject to risks and uncertainties (which change over time) and other factors which could cause actual results to differ materially from those currently anticipated. Such risks and uncertainties include, but are not limited to, those related to difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the markets in which the Company operates and in which its loans are concentrated, including the effects of declines in housing markets, an increase in unemployment levels and slowdowns in economic growth; the Company's level of nonperforming assets and the costs associated with resolving problem loans including litigation and other costs; possible additional loan losses and impairment of the collectability of loans; changes in market interest rates which may increase funding costs and reduce earning asset yields and thus reduce margin; the impact of changes in interest rates and the credit quality and strength of underlying collateral and the effect of such changes on the market value of the Company's investment securities portfolio; the credit risk associated with the substantial amount of commercial real estate, construction and land development, and commercial and industrial loans in our loan portfolio; the extensive federal and state regulation, supervision and examination governing almost every aspect of the Company's operations including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the Dodd-Frank Act) the Economic Growth, Regulatory Relief, and Consumer Protection Act (which amended the Dodd-Frank Act), and the rules and regulations issued in accordance therewith and potential expenses associated with complying with such regulations; the Company's ability to comply with applicable capital and liquidity requirements (including the finalized Basel III capital standards), including our ability to generate liquidity internally or raise capital on favorable terms; possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations; any impairment of the Company's goodwill or other intangible assets; failure of the financial and operational controls of the Company's Cash Connect® division; conditions in the financial markets that may limit the Company's access to additional funding to meet its liquidity needs; the success of the Company's growth plans, including the successful integration of past and future acquisitions; the Company's ability to fully realize the cost savings and other benefits of its acquisitions, manage risks related to business disruption following those acquisitions, and post-acquisition customer acceptance of the Company's products and services and related Customer disintermediation; negative perceptions or publicity with respect to the Company's trust and wealth management business; adverse judgments or other resolution of pending and future legal proceedings, and cost incurred in defending such proceedings; system failures or cybersecurity incidents or other breaches of the Company's network security; the Company's ability to recruit and retain key employees; the effects of problems encountered by other financial institutions that adversely affect the Company or the banking industry generally; the effects of weather and natural disasters such as floods, droughts, wind, tornadoes and hurricanes as well as effects from geopolitical instability and man-made disasters including terrorist attacks; possible changes in the speed of loan prepayments by the Company's customers and loan origination or sales volumes; possible changes in the speed of prepayments of mortgage-backed securities due to changes in the interest rate environment, and the related acceleration of premium amortization on prepayments in the event that prepayments accelerate; regulatory limits on the Company's ability to receive dividends from its subsidiaries and pay dividends to its stockholders; any reputation, credit, interest rate, market, operational, legal, liquidity, regulatory and compliance risk resulting from developments related to any of the risks discussed above; and the costs associated with resolving any problem loans, litigation, and other risks and uncertainties, including those discussed in the Company's Form 10-K for the year ended December 31, 2018 and other documents filed by the Company with the Securities and Exchange Commission from time to time.

We caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date on which they are made, and the Company disclaims any duty to revise or update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company for any reason, except as specifically required by law. As used in this press release, the terms "WSFS," "the Company," "registrant," "we," "us," and "our" mean WSFS Financial Corporation and its subsidiaries, on a consolidated basis, unless the context indicates otherwise.

 
WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS
SUMMARY STATEMENTS OF INCOME (Unaudited)
 
  Three months ended  Twelve months ended
(Dollars in thousands, except per share data)  December 31, 2019   September 30, 2019   December 31, 2018   December 31, 2019   December 31, 2018 
Interest income:                    
Interest and fees on loans $122,302   $124,800   $68,435   $463,220   $260,506  
Interest on mortgage-backed securities 13,270   12,989   7,814   48,954   26,065  
Interest and dividends on investment securities 973   968   1,071   4,015   4,378  
Other interest income 805   2,505   474   4,903   2,024  
  137,350   141,262   77,794   521,092   292,973  
Interest expense:          
Interest on deposits 16,159   16,851   9,483   60,075   29,068  
Interest on Federal Home Loan Bank advances 1,025   1,099   1,299   5,520   8,395  
Interest on senior debt 1,179   1,179   1,179   4,717   4,717  
Interest on trust preferred borrowings 636   693   702   2,772   2,573  
Interest on other borrowings 782   607   457   3,060   1,746  
  19,781   20,429   13,120   76,144   46,499  
Net interest income 117,569   120,833   64,674   444,948   246,474  
Provision for loan losses 1,590   4,121   3,306   25,560   13,170  
Net interest income after provision for loan losses 115,979   116,712   61,368   419,388   233,304  
Noninterest income:          
Credit/debit card and ATM income 12,076   13,115   12,084   50,383   43,837  
Investment management and fiduciary revenue 11,462   10,459   10,140   42,450   39,602  
Deposit service charges 5,984   6,139   4,807   22,972   18,771  
Mortgage banking activities, net 2,963   3,152   1,348   11,053   6,286  
Loan fee income 1,219   823   633   3,577   2,492  
Investment securities gains, net 255   —   —   333   21  
Unrealized gain on equity investment —   21,344   2,150   26,175   20,745  
Realized gain on sale of equity investment —   —   —   —   3,757  
Bank-owned life insurance income 370   277   (153)  1,247   175  
Other income 7,441   7,037   7,177   29,919   26,855  
  41,770   62,346   38,186   188,109   162,541  
Noninterest expense:          
Salaries, benefits and other compensation 48,895   48,914   31,545   182,564   122,983  
Occupancy expense 8,806   9,085   4,830   33,068   19,783  
Equipment expense 5,882   5,564   3,086   20,879   12,609  
Data processing and operations expense
 3,193   3,861   1,992   13,373   7,757  
Professional fees
 3,200   3,180   2,330   11,167   8,733  
Marketing expense 1,804   1,373   1,245   6,714   4,586  
FDIC expenses 48   (227)  485   1,483   2,117  
           
Loan workout and OREO expense 893   574   460   2,720   1,548  
Corporate development expense 4,607   10,517   2,205   55,697   6,456  
Restructuring expense 1,530   8,360   —   16,133   —  
Recovery of legal settlement —   —   —   —   (7,938) 
Recovery of fraud loss (463)  —   —   (463)  (1,675) 
Other operating expenses 19,731   18,360   13,172   69,792   48,088  
  98,126   109,561   61,350   413,127   225,047  
Income before taxes 59,623   69,497   38,204   194,370   170,798  
Income tax provision 14,199   15,902   8,486   46,452   36,055  
Net income $45,424   $53,595   $29,718   $147,918   $134,743  
Less: Net loss attributable to noncontrolling interest (280)  (287)  —   (891)  —  
Net income attributable to WSFS $45,704   $53,882   $29,718   $148,809   $134,743  
Diluted earnings per share of common stock: $0.88   $1.02   $0.93   $3.00   $4.19  
Weighted average shares of common stock outstanding for fully diluted EPS 52,164,692   53,054,368   31,902,023   49,554,058   32,167,603  
                
See “Notes”               
                


WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS
SUMMARY STATEMENTS OF INCOME (Unaudited) - continued
 
  Three months ended Twelve months ended
Performance Ratios: December 31, 2019 September 30, 2019 December 31, 2018 December 31, 2019 December 31, 2018
Return on average assets (a) 1.48 1.72% 1.66% 1.30 % 1.92%
Return on average equity (a) 9.77   11.60  14.89  8.91   17.63 
Return on average tangible common equity (a)(o) 14.76   17.51  19.83  13.48   23.72 
Net interest margin (a)(b) 4.35   4.38  4.16  4.44   4.09 
Efficiency ratio (c) 61.47   59.71  59.44  65.13   54.84 
Noninterest income as a percentage of total net revenue (b) 26.17   33.98  37.00  29.66   39.61 
                
See “Notes”               
                


WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS (Continued)
SUMMARY STATEMENTS OF FINANCIAL CONDITION (Unaudited)
(Dollars in thousands) December 31, 2019 September 30, 2019 December 31, 2018
Assets:      
Cash and due from banks $164,021   257,581  134,939 
Cash in non-owned ATMs 407,524   322,571  484,648 
Investment securities (d) 133,601   134,961  149,950 
Other investments 91,350   92,832  57,662 
Mortgage-backed securities (d) 1,944,914   1,908,821  1,205,079 
Net loans (e)(f)(l) 8,508,336   8,548,140  4,889,237 
Bank owned life insurance 30,294   31,077  6,687 
Goodwill and intangibles 568,745   571,850  186,023 
Other assets 407,517   404,840  134,645 
Total assets $12,256,302   $12,272,673  $7,248,870 
Liabilities and Stockholders’ Equity:      
Noninterest-bearing deposits $2,189,573   $2,268,615  $1,626,252 
Interest-bearing deposits 7,149,523   7,022,313  3,816,345 
Total customer deposits 9,339,096   9,290,928  5,442,597 
Brokered deposits 247,761   242,265  197,834 
Total deposits 9,586,857   9,533,193  5,640,431 
Federal Home Loan Bank advances 112,675   365,675  328,465 
Other borrowings 376,613   189,108  371,323 
Other liabilities 330,666   328,240  87,731 
Total liabilities 10,406,811   10,416,216  6,427,950 
Stockholders’ equity of WSFS 1,850,306   1,856,992  820,920 
Noncontrolling interest (815)  (535)   
Total stockholders' equity 1,849,491   1,856,457  820,920 
Total liabilities and stockholders' equity $12,256,302   $12,272,673  $7,248,870 
Capital Ratios:      
Equity to asset ratio 15.10 % 15.13% 11.32%
Tangible common equity to tangible asset ratio (o) 10.97   10.98  8.99 
Common equity Tier 1 capital (required: 4.5%; well capitalized: 6.5%) (g) 13.52   13.01  12.69 
Tier 1 leverage (required: 4.00%; well-capitalized: 5.00%) (g) 11.72   11.13  10.82 
Tier 1 risk-based capital (required: 6.00%; well-capitalized: 8.00%) (g) 13.52   13.01  12.69 
Total Risk-based capital (required: 8.00%; well-capitalized: 10.00%) (g) 14.01   13.50  13.37 
Asset Quality Indicators:      
Nonperforming Assets:      
Nonaccruing loans $22,922   $38,418  $30,054 
Troubled debt restructuring (accruing) 14,281   14,125  14,953 
Assets acquired through foreclosure 2,605   3,693  2,668 
Total nonperforming assets $39,808   $56,236  $47,675 
Past due loans (h) $16,150   $13,709  $835 
Allowance for loan losses 47,576   47,671  39,539 
Ratio of nonperforming assets to total assets 0.32 % 0.46% 0.66%
Ratio of nonperforming assets (excluding accruing TDRs) to total assets 0.21   0.34  0.45 
Ratio of allowance for loan losses to total gross loans (i)(n) 0.56   0.56  0.81 
Ratio of allowance for loan losses to total gross loans (excluding acquired loans) (i)(n) 0.97   1.00  0.89 
Ratio of allowance for loan losses to nonaccruing loans 208   124  132 
Ratio of quarterly net charge-offs to average gross loans (a)(e)(i)(n) 0.08   0.09  0.46 
Ratio of year-to-date net charge-offs to average gross loans (a)(e)(i)(n) 0.22   0.27  0.29 
          
See “Notes”         
          


WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS (Continued) 
AVERAGE BALANCE SHEET
 (Unaudited)
(Dollars in thousands) Three months ended
  December 31, 2019 September 30, 2019 December 31, 2018
  Average
Balance
 Interest &
Dividends
 Yield/
Rate
(a)(b)
 Average
Balance
 Interest &
Dividends
 Yield/
Rate
(a)(b)
 Average
Balance
 Interest &
Dividends
 Yield/
Rate
(a)(b)
Assets:                  
Interest-earning assets:                  
Loans: (e) (j)                  
Commercial real estate loans $2,768,893   $36,016   5.16 % $2,783,199  $37,492  5.34% $1,453,593  $20,726  5.66%
Residential real estate loans 1,029,469   14,344   5.57   1,069,495  14,580  5.45  223,564  3,525  6.31 
Commercial loans (p) 3,549,692   55,725   6.24   3,548,597  55,903  6.26  2,546,071  34,737  5.43 
Consumer loans 1,141,969   15,532   5.40   1,135,575  16,286  5.69  674,441  9,153  5.38 
Loans held for sale 69,204   685   3.93   50,465  539  4.24  23,122  294  5.04 
Total loans 8,559,227   122,302   5.67   8,587,331  124,800  5.77  4,920,791  68,435  5.53 
Mortgage-backed securities (d) 1,934,750   13,270   2.74   1,833,267  12,989  2.83  1,070,865  7,814  2.92 
Investment securities (d) 134,494   973   3.41   137,497  968  3.35  151,927  1,071  3.39 
Other interest-earning assets 111,276   805   2.87   423,470  2,505  2.35  61,772  474  3.04 
Total interest-earning assets 10,739,747   137,350   5.08 % 10,981,565  141,262  5.11% 6,205,355  77,794  5.00%
Allowance for loan losses (47,136)      (46,773)      (42,266)     
Cash and due from banks 110,997       115,506      95,523     
Cash in non-owned ATMs 357,869       313,456      487,542     
Bank owned life insurance 30,838       30,558      6,738     
Other noninterest-earning assets 1,033,847       1,024,108      349,396     
Total assets $12,226,162       $12,418,420      $7,102,288     
Liabilities and Stockholders’ Equity:                  
Interest-bearing liabilities:                  
Interest-bearing deposits:                  
Interest-bearing demand $2,134,950   $2,405   0.45 % $2,055,497  $2,490  0.48% $1,053,891  $1,660  0.62%
Money market 2,005,696   4,363   0.86   1,966,545  5,034  1.02  1,618,594  3,775  0.93 
Savings 1,556,488   2,104   0.54   1,579,463  2,068  0.52  537,715  259  0.19 
Customer time deposits 1,337,387   5,827   1.73   1,371,744  5,452  1.58  685,960  2,520  1.46 
Total interest-bearing customer deposits 7,034,521   14,699   0.83   6,973,249  15,044  0.86  3,896,160  8,214  0.84 
Brokered deposits 248,824   1,460   2.33   294,485  1,807  2.43  244,509  1,269  2.06 
Total interest-bearing deposits 7,283,345   16,159   0.88   7,267,734  16,851  0.92  4,140,669  9,483  0.91 
FHLB of Pittsburgh advances 183,925   1,025   2.21   187,721  1,099  2.32  212,942  1,299  2.42 
Trust preferred borrowings 67,011   636   3.77   67,011  693  4.10  67,011  702  4.16 
Senior debt 98,573   1,179   4.78   98,519  1,179  4.79  98,356  1,179  4.79 
Other borrowed funds 199,145   782   1.56   127,850  607  1.88  117,592  457  1.54 
Total interest-bearing liabilities 7,831,999   19,781   1.00 % 7,748,835  20,429  1.05% 4,636,570  13,120  1.12%
Noninterest-bearing demand deposits 2,217,023       2,503,816      1,582,406     
Other noninterest-bearing liabilities 321,432       323,350      91,503     
Stockholders’ equity of WSFS 1,856,311       1,842,759      791,809     
Noncontrolling interest (603)      (340)           
Total liabilities and equity $12,226,162       $12,418,420      $7,102,288     
Excess of interest-earning assets over interest-bearing liabilities $2,907,748       $3,232,730      $1,568,785     
Net interest and dividend income   $117,569       $120,833      $64,674   
Interest rate spread     4.08 %     4.06%     3.88%
Net interest margin     4.35 %     4.38%     4.16%
                      
See “Notes”                     
                      


WSFS FINANCIAL CORPORATION
FINANCIAL HIGHLIGHTS (Continued)
(Unaudited)
           
(Dollars in thousands, except per share data) Three months ended Twelve months ended
Stock Information: December 31, 2019 September 30, 2019 December 31, 2018 December 31, 2019 December 31, 2018
Market price of common stock:          
High $45.93  $46.05 $49.40 $46.05  $57.70
Low 41.68  38.79 33.75 37.19  33.75
Close 43.99  44.10 37.91 43.99  37.91
Book value per share of common stock 35.88  35.41 26.17    
Tangible common book value per share of common stock (o) 24.85  24.50 20.24    
Number of shares of common stock outstanding (000s) 51,567  52,445 31,374    
Other Financial Data:          
One-year repricing gap to total assets (k) (2.06)% (3.38)% (0.57)%    
Weighted average duration of the MBS portfolio 3.7 years 2.9 years 4.7 years    
Unrealized gains (losses) on securities available for sale, net of taxes $26,927  $31,512 $(14,553)    
Number of Associates (FTEs) (m) 1,782  1,792 1,177    
Number of offices (branches, LPO’s, operations centers, etc.) 126  127 76    
Number of WSFS owned ATMs 473  477 441    


Notes:
 (a)Annualized.
 (b)Computed on a fully tax-equivalent basis.
 (c)Noninterest expense divided by (tax-equivalent) net interest income and noninterest income.
 (d)Includes securities held to maturity (at amortized cost) and securities available for sale (at fair value).
 (e)Net of unearned income.
 (f)Net of allowance for loan losses.
 (g)Represents capital ratios of Wilmington Savings Fund Society, FSB and subsidiaries.
 (h)Accruing loans which are contractually past due 90 days or more as to principal or interest. Beginning in 1Q 2019, balance includes student loans acquired from Beneficial, which are U.S. government guaranteed with little risk of credit loss.
 (i)Excludes loans held for sale.
 (j)Nonperforming loans are included in average balance computations.
 (k)The difference between projected amounts of interest-sensitive assets and interest-sensitive liabilities repricing within one year divided by total assets, based on a current interest rate scenario.
 (l)Includes loans held for sale and reverse mortgages.
 (m)Includes seasonal Associates, when applicable.
 (n)Excludes reverse mortgage loans.
 (o)The Company uses non-GAAP (Generally Accepted Accounting Principles) financial information in its analysis of the Company’s performance. The Company’s management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Company’s management believes that investors may use these non-GAAP measures to analyze the Company’s financial performance without the impact of unusual items or events that may obscure trends in the Company’s underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. For a reconciliation of these and other non-GAAP measures to their comparable GAAP measures, see “Non-GAAP Reconciliation” at the end of this press release.
 (p)Includes commercial small business leases.
   


WSFS FINANCIAL CORPORATION 
FINANCIAL HIGHLIGHTS (Continued)
(Dollars in thousands, except per share data) 
(Unaudited)
 
Non-GAAP Reconciliation (o): Three months ended Twelve months ended
  December 31, 2019 September 30, 2019 December 31, 2018 December 31, 2019 December 31, 2018
Net interest income (GAAP) $117,569  $120,833  $64,674  $444,948  $246,474 
Core net interest income (non-GAAP) $117,569  $120,833  $64,674  $444,948  $246,474 
Noninterest income (GAAP) $41,770  $62,346  $38,186  $188,109  $162,541 
Less: Securities gains 255      333  21 
Less: Unrealized gains on equity investments   21,344  2,150  26,175  20,745 
Less: Gain on sale of Visa Class B shares         3,757 
Core fee income (non-GAAP) $41,515  $41,002  $36,036  $161,601  $138,018 
Core net revenue (non-GAAP) $159,084  $161,835  $100,710  $606,549  $384,492 
Core net revenue (non-GAAP)(tax-equivalent) $159,365  $162,135  $101,055  $607,764  $385,852 
Noninterest expense (GAAP) $98,126  $109,561  $61,350  $413,127  $225,047 
           
Plus: Recovery of fraud loss (463)      (463)  (1,675) 
Plus: Recovery of legal settlement —         (7,938) 
Less: Corporate development expense 4,607  10,517  2,205  55,697  6,456 
Less: Restructuring expense 1,530  8,360    16,133   
Core noninterest expense (non-GAAP) $92,452  $90,684  $59,145  $341,760  $228,204 
Core efficiency ratio (c) 58.0% 55.9% 58.5% 56.2% 59.1%
           
           
  End of period    
  December 31, 2019 September 30, 2019 December 31, 2018    
Total assets $12,256,302   $12,272,673  $7,248,870     
Less: Goodwill and other intangible assets 568,745   571,850  186,023     
Total tangible assets $11,687,557   $11,700,823  $7,062,847     
Total stockholders’ equity of WSFS $1,850,306   $1,856,992  $820,920     
Less: Goodwill and other intangible assets 568,745   571,850  186,023     
Total tangible common equity (non-GAAP) $1,281,561   $1,285,142  $634,897     
           
Calculation of tangible common book value per share:                
Book value per share (GAAP) $35.88   $35.41  $26.17     
Tangible common book value per share (non-GAAP) 24.85   24.50  20.24     
Calculation of tangible common equity to tangible assets:             
Equity to asset ratio (GAAP) 15.10% 15.13% 11.32%    
Tangible common equity to tangible assets ratio (non-GAAP) 10.97  10.98  8.99     


Non-GAAP Reconciliation - continued (o): Three months ended Twelve months ended
  December 31, 2019 September 30, 2019 December 31, 2018 December 31, 2019 December 31, 2018
GAAP net income attributable to WSFS $45,704   $53,882  $29,718  $148,809   $134,743 
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized
gains on equity investments, corporate development and restructuring
expense, recoveries of legal settlement and fraud loss
 5,419   (2,467)  55  44,859   (27,680) 
           
(Plus)/less: Tax impact of pre-tax adjustments (1,023)  590  141  (8,564)  7,244 
Adjusted net income (non-GAAP) attributable to WSFS $50,100   $52,005  $29,914  $185,104   $114,307 
           
GAAP return on average assets (ROA) 1.48 % 1.72% 1.66% 1.30 % 1.92%
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized
gains on equity investments, corporate development and restructuring
expense, recoveries of legal settlement and fraud loss
 0.18   (0.08)    0.39   (0.39) 
           
(Plus) less: Tax impact of pre-tax adjustments (0.03)  0.02  0.01  (0.08)  0.10 
Core ROA (non-GAAP) 1.63 % 1.66% 1.67% 1.61 % 1.63%
           
EPS (GAAP) $0.88   $1.02  $0.93  $3.00   $4.19 
Plus/(less): Pre-tax adjustments: Securities gains, realized/unrealized
gains on equity investments, corporate development and restructuring
expense, recoveries of legal settlement and fraud loss
 0.10   (0.05)    0.91   (0.86) 
(Plus) less: Tax impact of pre-tax adjustments (0.02)  0.01  0.01  (0.17)  0.22 
Core EPS (non-GAAP) $0.96   $0.98  $0.94  $3.74   $3.55 
           
Calculation of return on average tangible common equity:                    
GAAP net income attributable to WSFS $45,704   $53,882  $29,718  $148,809   $134,743 
Plus: Tax effected amortization of intangible assets 2,121   2,113  537  7,373   2,164 
Net tangible income (non-GAAP) $47,825   $55,995  $30,255  $156,182   $136,907 
Average stockholders’ equity of WSFS $1,856,311   $1,842,759  $791,809  $1,670,869   $764,489 
Less: average goodwill and intangible assets 570,685   574,253  186,418  512,187   187,297 
Net average tangible common equity $1,285,626   $1,268,506  $605,391  $1,158,682   $577,192 
Return on average tangible common equity (non-GAAP) 14.76 % 17.51% 19.83% 13.48 % 23.72%
           
Calculation of core return on average tangible common equity:                    
Adjusted net income (non-GAAP) attributable to WSFS $50,100   $52,005  $29,914  $185,104   $114,307 
Plus: Tax effected amortization of intangible assets 2,121   2,113  537  7,373   2,164 
Core net tangible income (non-GAAP) $52,221   $54,118  $30,451  $192,477   $116,471 
Net average tangible common equity $1,285,626   $1,268,506  $605,391  $1,158,682   $577,192 
Core return on average tangible common equity (non-GAAP) 16.12 % 16.93% 19.96% 16.61 % 20.18%
                

Investor Relations Contact:
Dominic C. Canuso                                          
(302) 571-6833                 
dcanuso@wsfsbank.com                                             

Media Contact:
Rebecca Acevedo                                           
(215) 253-5566                                 
racevedo@wsfsbank.com