
ROAA 行业领先的盈利能力 20 • 与同行相比表现出色,ROAA 和 ROATCE 在业内名列前茅 • 通过强劲的盈利资产增长,净利息收入继续增长 • 由于利率环境上升和贷款重新定价,净利息收入从 2022 年增加了 1.61 亿美元,增长了 7.3% • 受利息收益资产收益率的提高 • 在+/-100bps的冲击内部收益率敏感度情景中,净利息收入变化小于1%ROATCE 注:同行由总部位于美国的34家上市银行组成,截至2023年3月31日,总资产在250亿美元至1500亿美元之间。来源:标准普尔全球市场情报。1) 假设四季度平均值;WAL 1Q23 经过调整,不包括税后1.097亿美元的净非营业费用 2) LTM 截至23年第一季度 3) 23 季度调整后不包括税前净非营业费用1.476亿美元收取准备金前净收入净利息收入 159 美元 202 $262 369 469 469 533 624 746 1,102 1,3841,429 2014 2015 2016 2017 2018 2020 2022 LTM 333$385 493 657 785 916 $1,040 $1,167 1,549 $2,216 $ 2,3774.39% 4.42% 4.51% 4.65% 4.68% 4.52% 3.97% 3.67% 3.79% 0.50% 1.00% 1.50% 2.00% 3.50% 4.50% 4.50% 0.0$5.0$10.0$15.0$25.0$25.05 030.035.040.045.0$50.055.060.065.065.070.075.070.085.090.095.095.0100.01105.01105.0120.0$125.0$135.0$140.0$155.0$155.0$160.0$165.0$175.0$175.0$170.0$170.0$170.0$180.05 0$190.0$195.0$200.0$205.0210.0215.0215.0220.0$225.0$235.0$235.0$240.0$250.0$260.0$265.0$275.0$280.0$285.0$295.0$295.0$300.0$305.0310.0315.0315.0315.0320.0315.0320.0315.0320.03$30.0315.0320.0320.0315.0320.0 25.0$330.0$335.0340.0$345.035.035.0360.0360.0365.0370.0375.0375.0$380.0$385.0390.0395.0395.0410.0415.0420.0430.0430.0430.0430.0440.0440.0445.0$460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0460.0.0485.0490.0495.0$500.0$505.0510.0510.0515.0520.0525.0530.0530.0540.0545.0$555.0560.0560.0575.0575.0585.0590.0590.0595.0695.0600.0$605.0610.0615.0615.0615.0610.0615.0615.05615.0595.0595.0610.0615.0615.0610.0615.0615.0615.0615.05610.0615.0 620.0625.0630.0630.0635.0640.0645.0650.0650.0660.0$6650.06670.0670.0680.0690.0695.0710.0710.0715.0730.0730.0730.0730.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.00760.0765.0$770.0$775.0$780.0$785.0790.0790.0795.0$800.0$805.0810.0815.0$820.0825.0830.0830.0840.0840.0850.0850.0850.0860.0860.0865.0860.0870.0870.0895.0895.0910.0915.0925.0930.0930.0930.0940.0940.0940.0940.0945.0940.0940.0940.0945.0940.0940.0945.0940.0940.0940.0945.0940.0940.0940.0945.0940.0940.0940.0940.0945.0960.0965.0970.0975.0980.0980.0985.0$990.0$995.01,000.0$1,005.0$1,010.0$1,015.0$1,025.0$1,035.0$1,040.0$1,050.0$1,050.0$1,060.0$1,060.0$1,060.0$1,060.0$1,060.0$1,060.0$1,065.0$1,065.0$1,065.0$1,065.0$1,065.0$1,060.0$1,065.0$1,060.0$1,065.0$1,060.0$1,060.0$1,075.0$1,080.0$1,085.0$1,090.0$1,095.01,105.0$1,110.0$1,110.0$1,115.0$1,130.0$1,135.0$1,145.0$1,145.0$1,160.0$1,160.0$1,165.0$1,165.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,175.0$1,11,185.01,190.01,195.01,200.01,205.01,210.01,210.01,215.01美元,220.01,225.01,230.01,235.01,240.01,250.01,250.01,250.01,260.01,265.01,275.01,270.01,280.01,290.01,295.01,305.01,315.01,320.01,325.01,325.01,330.01,330.01,325.01,330.01,330.01,325.01,330.01,330.01,325.01,330.01,330.01,325.01,330.01,325.01,330.01,330.01,325.01,330.01,325.01,330.0350.01,355.01,360.01,360.01,370.01,375.01,380.01,390.01,390.01,395.01,405.01,410.01,415.01,420.01,425.01,430.01,435.01,440.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,460.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.01,450.00.01,485.01,490.01,495.01,500.01,510.01,510.01,510.01,515.01,520.01,525.01,530.01,540.01,540.01,550.01,560.01,560.01,565.01,570.01,570.01,570.01,570.01,570.01,570.01,570.01,570.01,570.01,570.01,570.01,575.01,580.01,585.01,590.01,595.01,600.01,605.01,610.01,610.01,615.01,620.01,630.01,635.01,640.01,645.01,650.01,650.01,670.01,685.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.01,695.705.01,710.01,715.01,720.01,725.01,730.01,735.01,735.01,740.01,745.01,750.01,760.01,765.01,770.01,785.01,795.01,810.01,810.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.01,820.1,835.01,840.01,845.01,850.01,850.01,860.01,865.01,875.01,875.01,880.01,880.01,890.01,895.01,910.01,915.01,920.01,920.01,925.01美元,930.01,935.01,940.01,945.01,950.01,950.01,960.01,965.01,970.01,975.01,980.01,985.01,995.02,02,010.02,015.02,030.02,030.02,035.02,040.02,040.02,040.02,045.02美元 2,055.02,060.02,065.02,070.02,075.02,080.02,080.02,090.02,090.02,10.02,10.02,115.02,130.02,135.02,140.02,140.02,140.02,145.02,140.02,145.02,140.02,140.02,145.02,140.02,140.02,145.02,140.02,140.02,140.02,140.02,140.02,140.02,140.02,140.02,140.02,140.02,12,165.02,170.02,175.02,180.02,185.02,190.02,190.02,195.02,200.02,205.02,210.02,220.02,225.02,230.02,240.02,250.02,260.02,260.02,260.02,260.02,260.02,270.02,270.02,270.02,270.02,270.02,270.02,270.02,270.02,280.02,285.02,290.02,295.02,300.02,305.02,310.02,310.02,315.02,320.02,330.02,330.02,340.02,355.02,360.02,370.02,380.02,390.02,390.02,395.02,395.02,405.02,405.02,405.02,405.02,405.02,400.02,405.02,405.02,410.0 2,415.02,420.02,425.02,430.02,430.02,440.02,450.02,455.02,460.02,460.02,475.02,480.02,480.02,495.02,495.02,500.0 2013 2015 2016 2017 2018 2022 LTM NII NIM Highlights 1.35% 1.566% 1.72% 2.05% 2.00% 1.61% 1.83% 1.43% 0.91% 0.97% 0.92% 0.94% 0.97% 1.28% 1.22% 0.95% 1.19% 1.10% 1.20% 2013 20142016 2017 2018 2019 2021 2022 2023 第一季度 WAL Peers 18.3% 18.5% 17.8% 18.3% 20.6% 19.6% 26.2% 25.9% 11.7% 11.6% 11.4% 15.1% 14.5% 15.9% 2014 2016 2017 2018 2018 2022 2022 2022 1Q23 WAL Peers 1 1 1 美元以百万计 2,3 2