Business Wire | Apr 22, 2021 08:00AM EDT

East West Bancorp Reports Net Income for First Quarter 2021 of $205 Million and Diluted Earnings Per Share of $1.44

Apr. 22, 2021

PASADENA, Calif.--(BUSINESS WIRE)--Apr. 22, 2021--East West Bancorp, Inc. ("East West" or the "Company") (Nasdaq: EWBC), parent company of East West Bank, today reported its financial results for the first quarter of 2021. Net income for the first quarter of 2021 was $205.0 million, or $1.44 per diluted share. First quarter 2021 return on average assets was 1.50% and return on average equity was 15.6%.

"East West had a strong start to 2021. In the first quarter, our loans and deposits grew at a robust pace, our revenue and profitability expanded, and credit quality was stable, resulting in net income growth of 25% from the fourth quarter of 2020," stated Dominic Ng, Chairman and Chief Executive Officer of East West. "As of March 31, 2021, our total loans reached a record $39.6 billion, growing by 13% annualized from December 31, 2020, and our total deposits reached a record $49.5 billion, growing by 42% annualized during the same period."

"Quarter-over-quarter, our revenue grew 10% annualized and our expenses were well-managed, resulting in an adjusted pre-tax, pre-provision income growth of 17% annualized," continued Ng. "Due to an improved macroeconomic outlook and stable asset quality, we did not record a provision for credit losses in the first quarter of 2021. Our solid financial performance for the first quarter resulted in a return on average tangible equity of 17.2%."

"Based on the loan production and deposit growth year-to-date, we are optimistic about our growth trajectory for the full year. We are sanguine about our asset quality outlook, supported by the strength and resilience of our customers and the continued economic recovery," concluded Ng. "With our strong balance sheet, we are very well positioned to support our customers in their growth and expansion plans as the economy reopens and rebounds."

BALANCE SHEET

* Record Assets - Total assets reached $56.9 billion as of March 31, 2021, up by $4.7 billion, or 37% annualized, from $52.2 billion as of December 31, 2020. First quarter 2021 average interest-earning assets of $52.9 billion grew by $3.1 billion, or 26% linked quarter annualized. The growth in average interest-earning assets largely consisted of a $1.4 billion increase in average available-for-sale ("AFS") debt securities, a $1.0 billion increase in average loans, a $507.8 million increase in interest-bearing cash and deposits with banks, and a $204.1 million increase in average assets purchased under resale agreements ("resale agreements"). On an end-of-period basis, AFS debt securities increased by $2.2 billion and resale agreements increased by $700.0 million between March 31, 2021, and December 31, 2020.

* Record Loans - Total loans reached $39.6 billion as of March 31, 2021, up by $1.2 billion, or 13% annualized, from $38.4 billion as of December 31, 2020. Excluding Paycheck Protection Program ("PPP") loans of $2.1 billion as of March 31, 2021, total loans grew by $691.3 million, or 8% linked quarter annualized. During the first quarter of 2021, the Company funded 5,075 new PPP loans totaling $828.2 million. First quarter 2021 average loans of $38.7 billion grew by $1.0 billion, or 11% linked quarter annualized. The strong loan growth during the quarter was broad-based, with the strongest growth from residential mortgage, which increased by $432.5 million, or 18% linked quarter annualized. Excluding PPP loans, average loans grew by 9% annualized from the fourth quarter of 2020.

* Record Deposits - Total deposits reached $49.5 billion as of March 31, 2021, up by $4.7 billion, or 42% annualized, from $44.9 billion as of December 31, 2020. Noninterest-bearing demand deposits reached a record $18.9 billion as of March 31, 2021, up by $2.6 billion, or 65% annualized, from $16.3 billion as of December 31, 2020. Noninterest-bearing demand deposits made up 38% of total deposits as of March 31, 2021, up from 36% as of December 31, 2020. First quarter 2021 average deposits of $47.8 billion grew by $3.4 billion, or 31% linked quarter annualized. Growth in the first quarter was across all deposit categories, led by noninterest-bearing demand deposits, which increased by $1.8 billion, or 44% linked quarter annualized.

* Capital Levels - Capital levels for East West are strong. As of March 31, 2021, stockholders' equity was $5.3 billion, or $37.26 per common share, and tangible equity1 per common share was $33.90. As of March 31, 2021, the tangible equity to tangible assets ratio1 was 8.53%, the common equity tier 1 ("CET1") capital ratio was 12.7%, and the total risk-based capital ratio was 14.3%.

OPERATING RESULTS

First Quarter Earnings - First quarter 2021 net income was $205.0 million, or $1.44 per diluted share, an increase of 25% from $164.1 million, or $1.15 per diluted share, for the fourth quarter of 2020.

Fourth quarter 2020 earnings included items related to DC Solar tax credit investments, which added $2.6 million, or two cents per diluted share to earnings. Excluding these items, first quarter 2021 net income increased 27% from fourth quarter adjusted net income2 of $161.5 million, or $1.13 per diluted share2.

First Quarter 2021 Compared to Fourth Quarter 2020

Net Interest Income and Net Interest MarginNet interest income ("NII") totaled $353.7 million, an increase of 2% (or 8% annualized) from $346.6 million. Net interest margin ("NIM") of 2.71% decreased by six basis points from 2.77%.

* Excluding the impact of PPP loans, adjusted NII3 totaled $338.7 million, an increase of 2% (or 7% annualized) from $332.7 million. Adjusted NIM3 of 2.70% compressed by six basis points from 2.76%. NII earned on PPP loans contributed $15.0 million to NII in the first quarter, compared with $13.9 million in the fourth quarter. * NII growth reflected decreased interest expense, due to a lower average cost of deposits, and higher interest income from AFS debt securities, due to volume, partially offset by lower interest income from loans, due to a decrease in the average loan yield. * Average loan yield of 3.58% contracted by 10 basis points from 3.68%, reflecting the impact of lower interest rates on loans, and origination activity in a low interest rate environment. * The average cost of deposits of 0.18% decreased by seven basis points from 0.25%. The average cost of interest-bearing deposits of 0.30% decreased by 10 basis points from 0.40%. The decrease in the cost of deposits primarily reflects continued downward repricing of time deposits to market rates.

Noninterest IncomeNoninterest income totaled $ 72.9 million, an increase of 4% (or 18% annualized) from $ 69.8 million. The quarter-over-quarter change reflects growth in foreign exchange income, wealth management and deposit account fees, and a favorable change in the credit valuation adjustment of interest rate contracts. This was partially offset by a decline in interest rate contract revenue, lower gains on sales of loans, lower other investment income and a decrease in other income. Fourth quarter 2020 noninterest income included $3.4 million in gains on sales of bank premises and other assets, included in other income.

Noninterest ExpenseNoninterest expense totaled $191.1 million. First quarter noninterest expense consisted of $165.0 million of adjusted noninterest expense4, $25.4 million in amortization of tax credit and other investments, and $0.7 million in amortization of core deposit intangibles.

* Adjusted noninterest expense of $165.0 million decreased by $0.6 million from $165.6 million in the fourth quarter. Reductions in overall operating expenses more than offset increased compensation and employee benefits expense, which is typically higher in the first quarter due to payroll taxes and related expenses. * Amortization of tax credit and other investments totaled $25.4 million, an increase from $12.3 million in the fourth quarter. Fourth quarter amortization of tax credit and other investments was lower because it included $10.7 million of recoveries related to DC Solar tax credit investments. * The adjusted efficiency ratio4 was 38.7% in the first quarter, an improvement from 39.8% in the fourth quarter.

TAX RELATED ITEMSFirst quarter 2021 income tax expense was $30.5 million and the effective tax rate was 13%, compared with income tax expense of $49.3 million and an effective tax rate of 23% for the fourth quarter of 2020.

* First quarter 2021 income tax expense and effective tax rate reflect the benefit of a higher amount of tax credit investments, compared with the fourth quarter of 2020. * Fourth quarter 2020 income tax expense and effective tax rate were elevated by $8.1 million related to DC Solar tax credit investments.

ASSET QUALITYThe allowance for loan losses ("ALLL") totaled $607.5 million, or 1.53% of loans held-for-investment ("HFI"), as of March 31, 2021, compared with $620.0 million, or 1.61% of loans HFI, as of December 31, 2020.

* During the first quarter of 2021, we recorded no provision for credit losses, compared with a provision of $24.3 million for the fourth quarter of 2020. * Quarter-over-quarter, the ALLL decreased by $12.5 million, and the ALLL coverage ratio of loans HFI decreased by 8 basis points. The change in the ALLL largely reflects an improved macroeconomic forecast. * First quarter 2021 net charge-offs were $13.4 million, or annualized 0.14% of average loans HFI, a decrease from $18.8 million, or annualized 0.20% of average loans HFI for the fourth quarter of 2020. The quarter-over-quarter improvement primarily reflects a decrease in commercial real estate charge-offs. * As of March 31, 2021, criticized loans totaled $1,216.9 million, or 3.07% of loans HFI, compared with $1,217.4 million, or 3.17% of loans HFI, as of December 31, 2020. Quarter-over-quarter, special mention loans decreased to $504.2 million as of March 31, 2021, from $564.6 million as of December 31, 2020. Classified loans increased to $712.7 million as of March 31, 2021, from $652.9 million as of December 31, 2020. * Nonperforming assets were $258.1 million, or 0.45% of total assets, as of March 31, 2021, compared with $234.9 million, or 0.45% of total assets, as of December 31, 2020.

____________________^1 See reconciliation of GAAP to non-GAAP financial measures in Table 12.

^2 See reconciliation of GAAP to non-GAAP financial measures in Table 10.

^3 See reconciliation of GAAP to non-GAAP financial measures in Table 13.

^4 See reconciliation of GAAP to non-GAAP financial measures in Table 11.

CAPITAL STRENGTH

Capital levels for East West are strong. The following table presents the regulatory capital ratios as of March 31, 2021, December 31, 2020, and March 31, 2020.

EWBC Regulatory Basel III Capital Metrics

Minimum March 31, December March 31, Minimum Well Capital($ in millions) 2021 ^(a) 31, 2020 ^(a) Capital Capitalized Ratio + 2020 ^(a) Ratio Ratio Conservation Buffer ^(b)

Risk-Based Capital Ratios:

CET1 capital 12.7 % 12.7 % 12.4 % 4.5 % 6.5 % 7.0 %ratio

Tier 1 capital 12.7 % 12.7 % 12.4 % 6.0 % 8.0 % 8.5 %ratio

Total capital 14.3 % 14.3 % 13.9 % 8.0 % 10.0 % 10.5 %ratio

Leverage ratio 9.1 % 9.4 % 10.2 % 4.0 % 5.0 % 4.0 %

Risk-WeightedAssets ("RWA") ^ $ 39,572 $ 38,406 $ 36,548 N/A N/A N/A(c)

N/A Not applicable.(a)

The Company has elected to use the 2020 CECL transition provision in the calculation of its March 31, 2021, December 31, 2020 and March 31, 2020 regulatory capital ratios. The Company's March 31, 2021 regulatory capital ratios and RWA are preliminary.

(b)

An additional 2.5% capital conservation buffer above the minimum capital ratios are required in order to avoid limitations on distributions, including dividend payments and certain discretionary bonus payments to executive officers.

(c)

Under regulatory guidelines, on-balance sheet assets and credit equivalent amounts of derivatives and off-balance sheet items are assigned to one of several broad risk categories based on the nature of the obligor, or, if relevant, the guarantor or the nature of any collateral. The aggregate dollar value in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are aggregated for determining total RWA.

DIVIDEND PAYOUT AND CAPITAL ACTIONS

East West's Board of Directors has declared second quarter 2021 dividends for the Company's common stock. The common stock cash dividend of $0.33 per share is payable on May 17, 2021, to shareholders of record on May 3, 2021.

On March 3, 2020, East West's Board of Directors authorized the repurchase of up to $500 million of East West's common stock. In 2020, the Company repurchased $145.9 million, or 4.5 million shares, of common stock under this authorization during the first quarter. East West did not repurchase any shares during the first quarter of 2021 under this authorization.

Conference Call

East West will host a conference call to discuss first quarter 2021 earnings with the public on Thursday, April 22, 2021 at 8:30 a.m. PT/11:30 a.m. ET. The public and investment community are invited to listen as management discusses first quarter 2021 results and operating developments.

* The following dial-in information is provided for participation in the conference call: calls within the U.S. - (877) 506-6399; calls within Canada - (855) 669-9657; international calls - (412) 902-6699. * A presentation to accompany the earnings call will be available on the Investor Relations page of the Company's website at www.eastwestbank.com/investors. * A listen-only live broadcast of the call will also be available on the Investor Relations page of the Company's website at www.eastwestbank.com/investors. * A replay of the conference call will be available on April 22, 2021 at 11:30 a.m. Pacific Time through May 22, 2021. The replay numbers are: within the U.S. - (877) 344-7529; within Canada - (855) 669-9658; international calls - (412) 317-0088; and the replay access code is: 10153738.

About East West

East West Bancorp, Inc. is a public company with total assets of $56.9 billion and is traded on the Nasdaq Global Select Market under the symbol "EWBC". The Company's wholly owned subsidiary, East West Bank, is one of the largest independent banks headquartered in California, operating over 120 locations in the United States and in China. The Company's markets in the United States include California, Georgia, Massachusetts, Nevada, New York, Texas and Washington. In China, East West's presence includes full service branches in Hong Kong, Shanghai, Shantou and Shenzhen, and representative offices in Beijing, Chongqing, Guangzhou, and Xiamen. For more information on East West, visit the Company's website at www.eastwestbank.com.

Forward-Looking StatementsCertain matters set forth herein (including any exhibits hereto) contain certain forward-looking information about us that is intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. In addition, the Company may make forward-looking statements in other documents that it files with, or furnishes to, the SEC and management may make forward-looking statements to analysts, investors, representatives of media and others. Forward-looking statements are statements that are not historical facts, and are based on current expectations, estimates and projections about the Company's industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company's control, particularly with regard to developments related to the COVID-19 pandemic. These statements relate to the Company's financial condition, results of operations, plans, objectives, future performance and/or business. They usually can be identified by the use of forward-looking language, such as "likely result in," "expects," "anticipates," "estimates," "forecasts," "projects," "intends to," "assumes," "believes," "plans," "trend," "objective," "continues," "remains," or similar expressions, or future or conditional verbs, such as "will," "would," "should," "could," "may," "might," "can," or similar verbs, and the negative thereof. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including, but not limited to, those described in the documents incorporated by reference. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements the Company may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company.

There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such differences, some of which are beyond the Company's control, include, but are not limited to: the impact of disease pandemics, such as the resurgences and subsequent waves of the COVID-19 pandemic, on the Company, its operations, customers, and employees and the markets in which the Company operates and in which its loans are concentrated; and the measures that international, federal, state and local governments, agencies, law enforcement and/or health authorities implement to address such a pandemic, which may precipitate or exacerbate one or more of the below-mentioned or other risks, and significantly disrupt or prevent the Company from operating its business in the ordinary course for an extended period; changes in governmental policy and regulation, including measures taken in response to economic, business, political and social conditions, such as the Small Business Administration's ("SBA") Paycheck Protection Program, the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") and any similar or related rules and regulations, efforts of the Federal Reserve to provide liquidity to the United States ("U.S.") financial system, including changes in government interest rate policies, and to provide credit to private commercial and municipal borrowers, and other programs designed to address the effects of the COVID-19 pandemic, as well as the resulting effect of all such items on the Company's operations, liquidity and capital position, and on the financial condition of the Company's borrowers and other customers; changes in the U.S. economy, including an economic slowdown or recession, inflation, deflation, housing prices, employment levels, rate of growth and general business conditions; changes in laws or the regulatory environment including regulatory reform initiatives and policies of the U.S. Department of Treasury, the Federal Reserve, the Federal Deposit Insurance Corporation ("FDIC"), the Office of the Comptroller of the Currency, the U.S. Securities and Exchange Commission ("SEC"), the Consumer Financial Protection Bureau ("CFPB") and the California Department of Financial Protection and Innovation ("DFPI") - Division of Financial Institutions, and SBA; the changes and effects thereof in trade, monetary and fiscal policies and laws, including the ongoing trade dispute between the U.S. and the People's Republic of China; changes in the commercial and consumer real estate markets; changes in consumer spending and savings habits; fluctuations in the Company's stock price; changes in income tax laws and regulations; the Company's ability to compete effectively against other financial institutions in its banking markets; the soundness of other financial institutions; success and timing of the Company's business strategies; the Company's ability to retain key officers and employees; impact on the Company's funding costs, net interest income and net interest margin from changes in key variable market interest rates, competition, regulatory requirements and the Company's product mix; changes in the Company's costs of operation, compliance and expansion; the Company's ability to adopt and successfully integrate new technologies into its business in a strategic manner; impact of benchmark interest rate reform in the U.S. that resulted in the Secured Overnight Financing Rate ("SOFR") being selected as the preferred alternative reference rate to the London Interbank Offered Rate ("LIBOR"); impact of a communications or technology disruption, failure in, or breach of, the Company's operational or security systems or infrastructure, or those of third parties with whom the Company does business, including as a result of cyber-attacks; and other similar matters which could result in, among other things, confidential and/or proprietary information being disclosed or misused and materially impact the Company's ability to provide services to its clients; adequacy of the Company's risk management framework, disclosure controls and procedures and internal control over financial reporting; future credit quality and performance, including the Company's expectations regarding future credit losses and allowance levels; impact of adverse changes to the Company's credit ratings from major credit rating agencies; impact of adverse judgments or settlements in litigation; impact on the Company's international operations due to political developments, disease pandemics, wars or other hostilities that may disrupt or increase volatility in securities or otherwise affect economic conditions; heightened regulatory and governmental oversight and scrutiny of the Company's business practices, including dealings with consumers; impact of reputational risk from negative publicity, fines and penalties and other negative consequences from regulatory violations and legal actions and from the Company's interactions with business partners, counterparties, service providers and other third parties; impact of regulatory enforcement actions; changes in accounting standards as may be required by the Financial Accounting Standards Board ("FASB") or other regulatory agencies and their impact on critical accounting policies and assumptions; impact of other potential federal tax changes and spending cuts; the Company's capital requirements and its ability to generate capital internally or raise capital on favorable terms; impact on the Company's liquidity due to changes in the Company's ability to pay dividends and repurchase common stock and to receive dividends from its subsidiaries; any future strategic acquisitions or divestitures; changes in the equity and debt securities markets; fluctuations in foreign currency exchange rates; impact of climate change, social and sustainability concerns; significant turbulence or disruption in the capital or financial markets, which could result in, among other things, a reduction in the availability of funding or increases in funding costs, a reduction in investor demand for mortgage loans and declines in asset values and/or recognition of allowance for credit losses on securities held in the Company's AFS debt securities portfolio; and impact of natural or man-made disasters or calamities, such as wildfires and earthquakes, which are particular to California, or conflicts, terrorism or other events that may directly or indirectly result in a negative impact on the Company's financial performance. Given the ongoing and dynamic nature of the COVID-19 pandemic, it is difficult to predict the full impact of the COVID-19 pandemic on the Company's business. The extent to which the COVID-19 pandemic impacts the Company will depend on future developments that are uncertain and unpredictable, including the scope, severity and duration of the pandemic and its impact on the Company's customers, the actions taken by governmental authorities in response to the pandemic as well as its impact on global and regional economies, and the pace of recovery when the COVID-19 pandemic subsides, among others.

For a more detailed discussion of some of the factors that might cause such differences, see the Company's 2020 Form 10-K under the heading Item 1A. Risk Factors and the information set forth under Item 1A. Risk Factors in the Company's Quarterly Reports on Form 10-Q. The Company does not undertake, and specifically disclaims any obligation to update or revise any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.

N/A Not applicable. The Company has elected to use the 2020 CECL transition provision in the(a) calculation of its March 31, 2021, December 31, 2020 and March 31, 2020 regulatory capital ratios. The Company's March 31, 2021 regulatory capital ratios and RWA are preliminary.

An additional 2.5% capital conservation buffer above the minimum capital(b) ratios are required in order to avoid limitations on distributions, including dividend payments and certain discretionary bonus payments to executive officers.

Under regulatory guidelines, on-balance sheet assets and credit equivalent amounts of derivatives and off-balance sheet items are assigned to one of several broad risk categories based on the nature of the obligor, or, if(c) relevant, the guarantor or the nature of any collateral. The aggregate dollar value in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are aggregated for determining total RWA.

DIVIDEND PAYOUT AND CAPITAL ACTIONS

East West's Board of Directors has declared second quarter 2021 dividends for the Company's common stock. The common stock cash dividend of $0.33 per share is payable on May 17, 2021, to shareholders of record on May 3, 2021.

On March 3, 2020, East West's Board of Directors authorized the repurchase of up to $500 million of East West's common stock. In 2020, the Company repurchased $145.9 million, or 4.5 million shares, of common stock under this authorization during the first quarter. East West did not repurchase any shares during the first quarter of 2021 under this authorization.

Conference Call

East West will host a conference call to discuss first quarter 2021 earnings with the public on Thursday, April 22, 2021 at 8:30 a.m. PT/11:30 a.m. ET. The public and investment community are invited to listen as management discusses first quarter 2021 results and operating developments.

* The following dial-in information is provided for participation in the conference call: calls within the U.S. - (877) 506-6399; calls within Canada - (855) 669-9657; international calls - (412) 902-6699. * A presentation to accompany the earnings call will be available on the Investor Relations page of the Company's website at www.eastwestbank.com/investors. * A listen-only live broadcast of the call will also be available on the Investor Relations page of the Company's website at www.eastwestbank.com/investors. * A replay of the conference call will be available on April 22, 2021 at 11:30 a.m. Pacific Time through May 22, 2021. The replay numbers are: within the U.S. - (877) 344-7529; within Canada - (855) 669-9658; international calls - (412) 317-0088; and the replay access code is: 10153738.

About East West

East West Bancorp, Inc. is a public company with total assets of $56.9 billion and is traded on the Nasdaq Global Select Market under the symbol "EWBC". The Company's wholly owned subsidiary, East West Bank, is one of the largest independent banks headquartered in California, operating over 120 locations in the United States and in China. The Company's markets in the United States include California, Georgia, Massachusetts, Nevada, New York, Texas and Washington. In China, East West's presence includes full service branches in Hong Kong, Shanghai, Shantou and Shenzhen, and representative offices in Beijing, Chongqing, Guangzhou, and Xiamen. For more information on East West, visit the Company's website at www.eastwestbank.com.

Forward-Looking StatementsCertain matters set forth herein (including any exhibits hereto) contain certain forward-looking information about us that is intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. In addition, the Company may make forward-looking statements in other documents that it files with, or furnishes to, the SEC and management may make forward-looking statements to analysts, investors, representatives of media and others. Forward-looking statements are statements that are not historical facts, and are based on current expectations, estimates and projections about the Company's industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company's control, particularly with regard to developments related to the COVID-19 pandemic. These statements relate to the Company's financial condition, results of operations, plans, objectives, future performance and/or business. They usually can be identified by the use of forward-looking language, such as "likely result in," "expects," "anticipates," "estimates," "forecasts," "projects," "intends to," "assumes," "believes," "plans," "trend," "objective," "continues," "remains," or similar expressions, or future or conditional verbs, such as "will," "would," "should," "could," "may," "might," "can," or similar verbs, and the negative thereof. You should not place undue reliance on these statements, as they are subject to risks and uncertainties, including, but not limited to, those described in the documents incorporated by reference. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements the Company may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company.

There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such differences, some of which are beyond the Company's control, include, but are not limited to: the impact of disease pandemics, such as the resurgences and subsequent waves of the COVID-19 pandemic, on the Company, its operations, customers, and employees and the markets in which the Company operates and in which its loans are concentrated; and the measures that international, federal, state and local governments, agencies, law enforcement and/or health authorities implement to address such a pandemic, which may precipitate or exacerbate one or more of the below-mentioned or other risks, and significantly disrupt or prevent the Company from operating its business in the ordinary course for an extended period; changes in governmental policy and regulation, including measures taken in response to economic, business, political and social conditions, such as the Small Business Administration's ("SBA") Paycheck Protection Program, the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") and any similar or related rules and regulations, efforts of the Federal Reserve to provide liquidity to the United States ("U.S.") financial system, including changes in government interest rate policies, and to provide credit to private commercial and municipal borrowers, and other programs designed to address the effects of the COVID-19 pandemic, as well as the resulting effect of all such items on the Company's operations, liquidity and capital position, and on the financial condition of the Company's borrowers and other customers; changes in the U.S. economy, including an economic slowdown or recession, inflation, deflation, housing prices, employment levels, rate of growth and general business conditions; changes in laws or the regulatory environment including regulatory reform initiatives and policies of the U.S. Department of Treasury, the Federal Reserve, the Federal Deposit Insurance Corporation ("FDIC"), the Office of the Comptroller of the Currency, the U.S. Securities and Exchange Commission ("SEC"), the Consumer Financial Protection Bureau ("CFPB") and the California Department of Financial Protection and Innovation ("DFPI") - Division of Financial Institutions, and SBA; the changes and effects thereof in trade, monetary and fiscal policies and laws, including the ongoing trade dispute between the U.S. and the People's Republic of China; changes in the commercial and consumer real estate markets; changes in consumer spending and savings habits; fluctuations in the Company's stock price; changes in income tax laws and regulations; the Company's ability to compete effectively against other financial institutions in its banking markets; the soundness of other financial institutions; success and timing of the Company's business strategies; the Company's ability to retain key officers and employees; impact on the Company's funding costs, net interest income and net interest margin from changes in key variable market interest rates, competition, regulatory requirements and the Company's product mix; changes in the Company's costs of operation, compliance and expansion; the Company's ability to adopt and successfully integrate new technologies into its business in a strategic manner; impact of benchmark interest rate reform in the U.S. that resulted in the Secured Overnight Financing Rate ("SOFR") being selected as the preferred alternative reference rate to the London Interbank Offered Rate ("LIBOR"); impact of a communications or technology disruption, failure in, or breach of, the Company's operational or security systems or infrastructure, or those of third parties with whom the Company does business, including as a result of cyber-attacks; and other similar matters which could result in, among other things, confidential and/or proprietary information being disclosed or misused and materially impact the Company's ability to provide services to its clients; adequacy of the Company's risk management framework, disclosure controls and procedures and internal control over financial reporting; future credit quality and performance, including the Company's expectations regarding future credit losses and allowance levels; impact of adverse changes to the Company's credit ratings from major credit rating agencies; impact of adverse judgments or settlements in litigation; impact on the Company's international operations due to political developments, disease pandemics, wars or other hostilities that may disrupt or increase volatility in securities or otherwise affect economic conditions; heightened regulatory and governmental oversight and scrutiny of the Company's business practices, including dealings with consumers; impact of reputational risk from negative publicity, fines and penalties and other negative consequences from regulatory violations and legal actions and from the Company's interactions with business partners, counterparties, service providers and other third parties; impact of regulatory enforcement actions; changes in accounting standards as may be required by the Financial Accounting Standards Board ("FASB") or other regulatory agencies and their impact on critical accounting policies and assumptions; impact of other potential federal tax changes and spending cuts; the Company's capital requirements and its ability to generate capital internally or raise capital on favorable terms; impact on the Company's liquidity due to changes in the Company's ability to pay dividends and repurchase common stock and to receive dividends from its subsidiaries; any future strategic acquisitions or divestitures; changes in the equity and debt securities markets; fluctuations in foreign currency exchange rates; impact of climate change, social and sustainability concerns; significant turbulence or disruption in the capital or financial markets, which could result in, among other things, a reduction in the availability of funding or increases in funding costs, a reduction in investor demand for mortgage loans and declines in asset values and/or recognition of allowance for credit losses on securities held in the Company's AFS debt securities portfolio; and impact of natural or man-made disasters or calamities, such as wildfires and earthquakes, which are particular to California, or conflicts, terrorism or other events that may directly or indirectly result in a negative impact on the Company's financial performance. Given the ongoing and dynamic nature of the COVID-19 pandemic, it is difficult to predict the full impact of the COVID-19 pandemic on the Company's business. The extent to which the COVID-19 pandemic impacts the Company will depend on future developments that are uncertain and unpredictable, including the scope, severity and duration of the pandemic and its impact on the Company's customers, the actions taken by governmental authorities in response to the pandemic as well as its impact on global and regional economies, and the pace of recovery when the COVID-19 pandemic subsides, among others.

For a more detailed discussion of some of the factors that might cause such differences, see the Company's 2020 Form 10-K under the heading Item 1A. Risk Factors and the information set forth under Item 1A. Risk Factors in the Company's Quarterly Reports on Form 10-Q. The Company does not undertake, and specifically disclaims any obligation to update or revise any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET

($ and shares in thousands, except per share data)

(unaudited)

Table 1



March 31, 2021 % or Basis Point Change

March 31, December 31, March 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Assets

Cash and due from $ 582,270 $ 592,117 $ 427,415 (1.7 )% 36.2 % banks

Interest-bearing 4,036,863 3,425,854 2,652,627 17.8 52.2 cash with banks

Cash and cash 4,619,133 4,017,971 3,080,042 15.0 50.0 equivalents

Interest-bearing 741,923 809,728 293,509 (8.4 ) 152.8 deposits with banks

Assets purchasedunder resale 2,160,038 1,460,000 860,000 47.9 151.2 agreements ("resaleagreements")

Available-for-sale("AFS") debtsecurities(amortized cost of 7,789,213 5,544,658 3,695,943 40.5 110.8 $7,904,546,$5,470,523 and$3,660,413)

Federal Home LoanBank ("FHLB") and 83,250 83,046 78,745 0.2 5.7 Federal ReserveBank ("FRB") stock

Loans held-for-sale - 1,788 1,594 (100.0 ) (100.0 ) ("HFS")

Loansheld-for-investment(''HFI'') (net ofallowance for loan 38,981,242 37,770,972 35,336,390 3.2 10.3 losses of $607,506,$619,983 and$557,003)

Investments inqualified 284,862 213,555 198,653 33.4 43.4 affordable housingpartnerships, net

Investments in taxcredit and other 361,438 266,525 268,330 35.6 34.7 investments, net

Goodwill 465,697 465,697 465,697 - -

Operating lease 94,483 95,460 101,381 (1.0 ) (6.8 ) right-of-use assets

Other assets 1,292,867 1,427,513 1,568,261 (9.4 ) (17.6 )

Total assets $ 56,874,146 $ 52,156,913 $ 45,948,545 9.0 % 23.8 %



Liabilities andStockholders' Equity

Deposits $ 49,547,136 $ 44,862,752 $ 38,686,958 10.4 % 28.1 %

Short-term - 21,009 66,924 (100.0 ) (100.0 ) borrowings

FHLB advances 653,035 652,612 646,336 0.1 1.0

Assets sold underrepurchaseagreements 300,000 300,000 450,000 - (33.3 ) ("repurchaseagreements")

Long-term debt andfinance lease 152,195 151,739 152,162 0.3 0.0 liabilities

Operating lease 101,828 102,830 109,356 (1.0 ) (6.9 ) liabilities

Accrued expensesand other 834,925 796,796 933,824 4.8 (10.6 ) liabilities

Total liabilities 51,589,119 46,887,738 41,045,560 10.0 25.7

Stockholders' 5,285,027 5,269,175 4,902,985 0.3 7.8 equity

Total liabilitiesand stockholders' $ 56,874,146 $ 52,156,913 $ 45,948,545 9.0 % 23.8 % equity



Book value per $ 37.26 $ 37.22 $ 34.67 0.1 % 7.5 % common share

Tangible equity ^(1) per common $ 33.90 $ 33.85 $ 31.27 0.1 8.4 share

Number of commonshares at 141,843 141,565 141,435 0.2 0.3 period-end

Tangible equity totangible assets 8.53 % 9.27 % 9.73 % (74 ) bps (120 ) bpsratio ^(1)



(1)

See reconciliation of GAAP to non-GAAP financial measures in Table 12.

(1) See reconciliation of GAAP to non-GAAP financial measures in Table 12.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

TOTAL LOANS AND DEPOSITS DETAIL

($ in thousands)

(unaudited)

Table 2

March 31, 2021% Change

March 31, 2021

December 31, 2020

March 31, 2020

Qtr-o-Qtr

Yr-o-Yr

Loans:

Commercial:

Commercial and industrial ("C&I") (1)

$

14,081,110

$

13,631,726

$

12,590,764

3.3

%

11.8

%

Commercial real estate ("CRE"):

CRE

11,563,034

11,174,611

10,682,242

3.5

8.2

Multifamily residential

3,066,515

3,033,998

2,902,601

1.1

5.6

Construction and land

459,254

599,692

606,209

(23.4

)

(24.2

)

Total CRE

15,088,803

14,808,301

14,191,052

1.9

6.3

Consumer:

Residential mortgage:

Single-family residential

8,524,287

8,185,953

7,403,723

4.1

15.1

Home equity lines of credit ("HELOCs")

1,749,172

1,601,716

1,452,862

9.2

20.4

Total residential mortgage

10,273,459

9,787,669

8,856,585

5.0

16.0

Other consumer

145,376

163,259

254,992

(11.0

)

(43.0

)

Total loans HFI (2)

39,588,748

38,390,955

35,893,393

3.1

10.3

Loans HFS

-

1,788

1,594

(100.0

)

(100.0

)

Total loans (2)

39,588,748

38,392,743

35,894,987

3.1

10.3

Allowance for loan losses

(607,506

)

(619,983

)

(557,003

)

(2.0

)

9.1

Net loans (2)

$

38,981,242

$

37,772,760

$

35,337,984

3.2

10.3

Deposits:

Noninterest-bearing demand

$

18,919,298

$

16,298,301

$

11,833,397

16.1

%

59.9

%

Interest-bearing checking

7,005,693

6,142,193

5,467,508

14.1

28.1

Money market

12,218,957

10,740,667

9,302,246

13.8

31.4

Savings

2,604,355

2,681,242

2,117,274

(2.9

)

23.0

Time deposits

8,798,833

9,000,349

9,966,533

(2.2

)

(11.7

)

Total deposits

$

49,547,136

$

44,862,752

$

38,686,958

10.4

%

28.1

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

TOTAL LOANS AND DEPOSITS DETAIL

($ in thousands)

(unaudited)

Table 2



March 31, 2021 % Change

March 31, December 31, March 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Loans:

Commercial:

Commercial andindustrial ("C&I") $ 14,081,110 $ 13,631,726 $ 12,590,764 3.3 % 11.8 %^(1)

Commercial real estate ("CRE"):

CRE 11,563,034 11,174,611 10,682,242 3.5 8.2

Multifamily 3,066,515 3,033,998 2,902,601 1.1 5.6 residential

Construction and 459,254 599,692 606,209 (23.4 ) (24.2 )land

Total CRE 15,088,803 14,808,301 14,191,052 1.9 6.3

Consumer:

Residential mortgage:

Single-family 8,524,287 8,185,953 7,403,723 4.1 15.1 residential

Home equity linesof credit 1,749,172 1,601,716 1,452,862 9.2 20.4 ("HELOCs")

Total residential 10,273,459 9,787,669 8,856,585 5.0 16.0 mortgage

Other consumer 145,376 163,259 254,992 (11.0 ) (43.0 )

Total loans HFI ^ 39,588,748 38,390,955 35,893,393 3.1 10.3 (2)

Loans HFS - 1,788 1,594 (100.0 ) (100.0 )

Total loans ^(2) 39,588,748 38,392,743 35,894,987 3.1 10.3

Allowance for loan (607,506 ) (619,983 ) (557,003 ) (2.0 ) 9.1 losses

Net loans ^(2) $ 38,981,242 $ 37,772,760 $ 35,337,984 3.2 10.3



Deposits:

Noninterest-bearing $ 18,919,298 $ 16,298,301 $ 11,833,397 16.1 % 59.9 %demand

Interest-bearing 7,005,693 6,142,193 5,467,508 14.1 28.1 checking

Money market 12,218,957 10,740,667 9,302,246 13.8 31.4

Savings 2,604,355 2,681,242 2,117,274 (2.9 ) 23.0

Time deposits 8,798,833 9,000,349 9,966,533 (2.2 ) (11.7 )

Total deposits $ 49,547,136 $ 44,862,752 $ 38,686,958 10.4 % 28.1 %



(1)

Includes $2.07 billion and $1.57 billion of Paycheck Protection Program ("PPP") loans as of March 31, 2021 and December 31, 2020, respectively.

(2)

Includes net deferred loan fees, unearned fees, unamortized premiums and unaccreted discounts of $(76.9) million, $(58.8) million, and $(50.3) million as of March 31, 2021, December 31, 2020, and March 31, 2020, respectively. Net origination fees related to PPP loans were $(34.3) million and $(12.7) million as of March 31, 2021 and December 31, 2020, respectively.

(1) Includes $2.07 billion and $1.57 billion of Paycheck Protection Program ("PPP") loans as of March 31, 2021 and December 31, 2020, respectively.

Includes net deferred loan fees, unearned fees, unamortized premiums and unaccreted discounts of $(76.9) million, $(58.8) million, and $(50.3)(2) million as of March 31, 2021, December 31, 2020, and March 31, 2020, respectively. Net origination fees related to PPP loans were $(34.3) million and $(12.7) million as of March 31, 2021 and December 31, 2020, respectively.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF INCOME

($ and shares in thousands, except per share data)

(unaudited)

Table 3

Three Months Ended

March 31, 2021% Change

March 31, 2021

December 31, 2020

March 31, 2020

Qtr-o-Qtr

Yr-o-Yr

Interest and dividend income (1)

$

381,386

$

381,348

$

449,190

0.0

%

(15.1

)%

Interest expense

27,691

34,767

86,483

(20.4

)

(68.0

)

Net interest income before provision for credit losses

353,695

346,581

362,707

2.1

(2.5

)

Provision for credit losses

-

24,340

73,870

(100.0

)

(100.0

)

Net interest income after provision for credit losses

353,695

322,241

288,837

9.8

22.5

Noninterest income (2)

72,866

69,832

55,506

4.3

31.3

Noninterest expense (2)

191,077

178,651

(3)

180,333

7.0

6.0

Income before income taxes

235,484

213,422

164,010

10.3

43.6

Income tax expense

30,490

49,338

19,186

(38.2

)

58.9

Net income

$

204,994

$

164,084

$

144,824

24.9

%

41.5

%

Earnings per share ("EPS")

- Basic

$

1.45

$

1.16

$

1.00

24.9

%

44.7

%

- Diluted

$

1.44

$

1.15

$

1.00

24.7

44.0

Weighted-average number of shares outstanding

- Basic

141,646

141,564

144,814

0.1

%

(2.2

)%

- Diluted

142,844

142,529

145,285

0.2

(1.7

)

Three Months Ended

March 31, 2021% Change

March 31, 2021

December 31, 2020

March 31, 2020

Qtr-o-Qtr

Yr-o-Yr

Noninterest income:

Lending fees

$

18,357

$

18,387

$

15,773

(0.2

)%

16.4

%

Deposit account fees

15,383

14,256

10,447

7.9

47.2

Interest rate contracts and other derivative income

16,997

12,967

7,073

31.1

140.3

Foreign exchange income

9,526

6,679

7,819

42.6

21.8

Wealth management fees

6,911

4,497

5,353

53.7

29.1

Net gains on sales of loans

1,781

3,058

950

(41.8

)

87.5

Gains on sales of AFS debt securities

192

432

1,529

(55.6

)

(87.4

)

Other investment income (2)

925

3,989

3,378

(76.8

)

(72.6

)

Other income

2,794

5,567

3,184

(49.8

)

(12.3

)

Total noninterest income (2)

$

72,866

$

69,832

$

55,506

4.3

%

31.3

%

Noninterest expense:

Compensation and employee benefits

$

107,808

$

105,400

$

101,960

2.3

%

5.7

%

Occupancy and equipment expense

15,922

16,548

17,076

(3.8

)

(6.8

)

Deposit insurance premiums and regulatory assessments

3,876

3,995

3,427

(3.0

)

13.1

Deposit account expense

3,892

3,501

3,563

11.2

9.2

Data processing

4,478

4,707

3,826

(4.9

)

17.0

Computer software expense

7,159

7,027

6,166

1.9

16.1

Consulting expense

1,475

1,537

1,217

(4.0

)

21.2

Legal expense

1,502

1,673

3,197

(10.2

)

(53.0

)

Other operating expense

19,607

22,000

21,119

(10.9

)

(7.2

)

Amortization of tax credit and other investments (2)

25,358

12,263

(3)

18,782

106.8

35.0

Total noninterest expense (2)

$

191,077

$

178,651

(3)

$

180,333

7.0

%

6.0

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF INCOME

($ and shares in thousands, except per share data)

(unaudited)

Table 3



Three Months Ended March 31, 2021 % Change

March 31, December 31, March 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Interest and )dividend income $ 381,386 $ 381,348 $ 449,190 0.0 % (15.1 %^(1)

Interest expense 27,691 34,767 86,483 (20.4 ) (68.0 )

Net interestincome before 353,695 346,581 362,707 2.1 (2.5 )provision forcredit losses

Provision for - 24,340 73,870 (100.0 ) (100.0 )credit losses

Net interestincome after 353,695 322,241 288,837 9.8 22.5 provision forcredit losses

Noninterest 72,866 69,832 55,506 4.3 31.3 income^ (2)

Noninterest 191,077 178,651 ^ 180,333 7.0 6.0 expense ^(2) (3)

Income before 235,484 213,422 164,010 10.3 43.6 income taxes

Income tax 30,490 49,338 19,186 (38.2 ) 58.9 expense

Net income $ 204,994 $ 164,084 $ 144,824 24.9 % 41.5 %

Earnings per share ("EPS")

- Basic $ 1.45 $ 1.16 $ 1.00 24.9 % 44.7 %

- Diluted $ 1.44 $ 1.15 $ 1.00 24.7 44.0

Weighted-averagenumber of shares outstanding

- Basic 141,646 141,564 144,814 0.1 % (2.2 ) %

- Diluted 142,844 142,529 145,285 0.2 (1.7 )



Three Months Ended March 31, 2021 % Change

March 31, December 31, March 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Noninterest income:

Lending fees $ 18,357 $ 18,387 $ 15,773 (0.2 )% 16.4 %

Deposit account 15,383 14,256 10,447 7.9 47.2 fees

Interest ratecontracts and 16,997 12,967 7,073 31.1 140.3 other derivativeincome

Foreign exchange 9,526 6,679 7,819 42.6 21.8 income

Wealth 6,911 4,497 5,353 53.7 29.1 management fees

Net gains on 1,781 3,058 950 (41.8 ) 87.5 sales of loans

Gains on salesof AFS debt 192 432 1,529 (55.6 ) (87.4 )securities

Other investment 925 3,989 3,378 (76.8 ) (72.6 )income ^(2)

Other income 2,794 5,567 3,184 (49.8 ) (12.3 )

Totalnoninterest $ 72,866 $ 69,832 $ 55,506 4.3 % 31.3 %income ^(2)

Noninterest expense:

Compensation andemployee $ 107,808 $ 105,400 $ 101,960 2.3 % 5.7 %benefits

Occupancy andequipment 15,922 16,548 17,076 (3.8 ) (6.8 )expense

Depositinsurancepremiums and 3,876 3,995 3,427 (3.0 ) 13.1 regulatoryassessments

Deposit account 3,892 3,501 3,563 11.2 9.2 expense

Data processing 4,478 4,707 3,826 (4.9 ) 17.0

Computer 7,159 7,027 6,166 1.9 16.1 software expense

Consulting 1,475 1,537 1,217 (4.0 ) 21.2 expense

Legal expense 1,502 1,673 3,197 (10.2 ) (53.0 )

Other operating 19,607 22,000 21,119 (10.9 ) (7.2 )expense

Amortization oftax credit and 25,358 12,263 ^ 18,782 106.8 35.0 other (3)investments ^(2)

Total ^noninterest $ 191,077 $ 178,651 (3) $ 180,333 7.0 % 6.0 %expense ^(2)



(1)

Includes $15.0 million and $14.2 million of interest income related to PPP loans for the three months ended March 31, 2021 and December 31, 2020, respectively.

(2)

In the fourth quarter of 2020, the Company reclassified certain income/losses from equity method investments from Amortization of tax credit and other investments to Other investment income, with no effect on net income. Prior period amounts have been revised to conform with the current presentation.

(3)

Includes $10.7 million in recoveries related to the Company's investment in DC Solar for the three months ended December 31, 2020.

Includes $15.0 million and $14.2 million of interest income related to PPP(1) loans for the three months ended March 31, 2021 and December 31, 2020, respectively.

In the fourth quarter of 2020, the Company reclassified certain income/ losses from equity method investments from Amortization of tax credit and(2) other investments to Other investment income, with no effect on net income. Prior period amounts have been revised to conform with the current presentation.

(3) Includes $10.7 million in recoveries related to the Company's investment in DC Solar for the three months ended December 31, 2020.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

SELECTED AVERAGE BALANCES

($ in thousands)

(unaudited)

Table 4

Three Months Ended

March 31, 2021 % Change

March 31, 2021

December 31, 2020

March 31, 2020

Qtr-o-Qtr

Yr-o-Yr

Loans:

Commercial:

C&I (1)

$

13,693,869

$

13,332,194

$

12,166,178

2.7

%

12.6

%

CRE:

CRE

11,325,679

11,067,392

10,485,683

2.3

8.0

Multifamily residential

3,042,079

3,051,472

2,889,844

(0.3

)

5.3

Construction and land

549,337

588,665

641,079

(6.7

)

(14.3

)

Total CRE

14,917,095

14,707,529

14,016,606

1.4

6.4

Consumer:

Residential mortgage:

Single-family residential

8,315,052

7,990,035

7,257,367

4.1

14.6

HELOCs

1,666,233

1,558,781

1,442,450

6.9

15.5

Total residential mortgage

9,981,285

9,548,816

8,699,817

4.5

14.7

Other consumer

137,058

137,186

271,367

(0.1

)

(49.5

)

Total loans (2)

$

38,729,307

$

37,725,725

$

35,153,968

2.7

%

10.2

%

Interest-earning assets

$

52,852,045

$

49,703,349

$

42,362,531

6.3

%

24.8

%

Total assets

$

55,594,283

$

52,466,325

$

44,755,509

6.0

%

24.2

%

Deposits:

Noninterest-bearing demand

$

18,093,696

$

16,311,010

$

11,117,710

10.9

%

62.7

%

Interest-bearing checking

6,393,034

6,067,849

5,001,672

5.4

27.8

Money market

11,573,847

10,626,940

9,013,381

8.9

28.4

Savings

2,674,476

2,450,980

2,076,270

9.1

28.8

Time deposits

9,112,662

8,965,337

10,264,007

1.6

(11.2

)

Total deposits

$

47,847,715

$

44,422,116

$

37,473,040

7.7

%

27.7

%

Interest-bearing liabilities

$

30,863,568

$

29,666,559

$

27,593,341

4.0

%

11.9

%

Stockholders' equity

$

5,338,098

$

5,243,203

$

5,022,005

1.8

%

6.3

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

SELECTED AVERAGE BALANCES

($ in thousands)

(unaudited)

Table 4



Three Months Ended March 31, 2021 % Change

March 31, December 31, March 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Loans:

Commercial:

C&I ^(1) $ 13,693,869 $ 13,332,194 $ 12,166,178 2.7 % 12.6 %

CRE:

CRE 11,325,679 11,067,392 10,485,683 2.3 8.0

Multifamily residential 3,042,079 3,051,472 2,889,844 (0.3 ) 5.3

Construction and land 549,337 588,665 641,079 (6.7 ) (14.3 )

Total CRE 14,917,095 14,707,529 14,016,606 1.4 6.4

Consumer:

Residential mortgage:

Single-family 8,315,052 7,990,035 7,257,367 4.1 14.6 residential

HELOCs 1,666,233 1,558,781 1,442,450 6.9 15.5

Total residential 9,981,285 9,548,816 8,699,817 4.5 14.7 mortgage

Other consumer 137,058 137,186 271,367 (0.1 ) (49.5 )

Total loans ^(2) $ 38,729,307 $ 37,725,725 $ 35,153,968 2.7 % 10.2 %



Interest-earning assets $ 52,852,045 $ 49,703,349 $ 42,362,531 6.3 % 24.8 %

Total assets $ 55,594,283 $ 52,466,325 $ 44,755,509 6.0 % 24.2 %



Deposits:

Noninterest-bearing $ 18,093,696 $ 16,311,010 $ 11,117,710 10.9 % 62.7 %demand

Interest-bearing 6,393,034 6,067,849 5,001,672 5.4 27.8 checking

Money market 11,573,847 10,626,940 9,013,381 8.9 28.4

Savings 2,674,476 2,450,980 2,076,270 9.1 28.8

Time deposits 9,112,662 8,965,337 10,264,007 1.6 (11.2 )

Total deposits $ 47,847,715 $ 44,422,116 $ 37,473,040 7.7 % 27.7 %



Interest-bearing $ 30,863,568 $ 29,666,559 $ 27,593,341 4.0 % 11.9 %liabilities

Stockholders' equity $ 5,338,098 $ 5,243,203 $ 5,022,005 1.8 % 6.3 %



(1)

Includes average balances of PPP loans of $1.93 billion and $1.70 billion for the three months ended March 31, 2021 and December 31, 2020, respectively.

(2)

Includes loans HFS.

Includes average balances of PPP loans of $1.93 billion and $1.70 billion(1) for the three months ended March 31, 2021 and December 31, 2020, respectively.

(2) Includes loans HFS.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES

($ in thousands)

(unaudited)

Table 5

Three Months Ended

March 31, 2021

December 31, 2020

Average

Average

Average

Average

Balance

Interest

Yield/Rate (1)

Balance

Interest

Yield/Rate (1)

Assets

Interest-earning assets:

Interest-bearing cash and deposits with banks

$

6,117,799

$

3,632

0.24

%

$

5,609,965

$

4,458

0.32

%

Resale agreements (2)

1,461,900

6,099

1.69

%

1,257,826

4,955

1.57

%

AFS debt securities

6,459,875

29,100

1.83

%

5,029,820

22,914

1.81

%

Loans (3)

38,729,307

342,008

3.58

%

37,725,725

348,578

3.68

%

FHLB and FRB stock

83,164

547

2.67

%

80,013

443

2.20

%

Total interest-earning assets

52,852,045

381,386

2.93

%

49,703,349

381,348

3.05

%

Noninterest-earning assets:

Cash and due from banks

580,277

580,989

Allowance for loan losses

(618,589

)

(618,207

)

Other assets

2,780,550

2,800,194

Total assets

$

55,594,283

$

52,466,325

Liabilities and Stockholders' Equity

Interest-bearing liabilities:

Checking deposits

$

6,393,034

$

4,214

0.27

%

$

6,067,849

$

4,218

0.28

%

Money market deposits

11,573,847

4,711

0.17

%

10,626,940

5,542

0.21

%

Savings deposits

2,674,476

1,741

0.26

%

2,450,980

1,655

0.27

%

Time deposits

9,112,662

11,156

0.50

%

8,965,337

16,727

0.74

%

Federal funds purchased and other short-term borrowings

4,703

42

3.62

%

47,500

276

2.31

%

FHLB advances

652,758

3,069

1.91

%

653,748

3,137

1.91

%

Repurchase agreements (2)

300,000

1,978

2.67

%

335,737

2,080

2.46

%

Long-term debt and finance lease liabilities

152,088

780

2.08

%

518,468

(4)

1,132

0.87

%

Total interest-bearing liabilities

30,863,568

27,691

0.36

%

29,666,559

34,767

0.47

%

Noninterest-bearing liabilities and stockholders' equity:

Demand deposits

18,093,696

16,311,010

Accrued expenses and other liabilities

1,298,921

1,245,553

Stockholders' equity

5,338,098

5,243,203

Total liabilities and stockholders' equity

$

55,594,283

$

52,466,325

Interest rate spread

2.57

%

2.58

%

Net interest income and net interest margin

$

353,695

2.71

%

$

346,581

2.77

%

Adjusted net interest income and adjusted net interest margin (5)

$

338,678

2.70

%

$

332,701

2.76

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES

($ in thousands)

(unaudited)

Table 5



Three Months Ended

March 31, 2021 December 31, 2020

Average Average Average Average

Yield/ Yield/ Balance Interest Rate ^ Balance Interest Rate ^ (1) (1)

Assets

Interest-earning assets:

Interest-bearingcash and deposits $ 6,117,799 $ 3,632 0.24 % $ 5,609,965 $ 4,458 0.32 %with banks

Resale agreements ^ 1,461,900 6,099 1.69 % 1,257,826 4,955 1.57 %(2)

AFS debt securities 6,459,875 29,100 1.83 % 5,029,820 22,914 1.81 %

Loans ^(3) 38,729,307 342,008 3.58 % 37,725,725 348,578 3.68 %

FHLB and FRB stock 83,164 547 2.67 % 80,013 443 2.20 %

Totalinterest-earning 52,852,045 381,386 2.93 % 49,703,349 381,348 3.05 %assets



Noninterest-earning assets:

Cash and due from 580,277 580,989 banks

Allowance for loan (618,589 ) (618,207 ) losses

Other assets 2,780,550 2,800,194

Total assets $ 55,594,283 $ 52,466,325



Liabilities andStockholders' Equity

Interest-bearing liabilities:

Checking deposits $ 6,393,034 $ 4,214 0.27 % $ 6,067,849 $ 4,218 0.28 %

Money market 11,573,847 4,711 0.17 % 10,626,940 5,542 0.21 %deposits

Savings deposits 2,674,476 1,741 0.26 % 2,450,980 1,655 0.27 %

Time deposits 9,112,662 11,156 0.50 % 8,965,337 16,727 0.74 %

Federal fundspurchased and other 4,703 42 3.62 % 47,500 276 2.31 %short-termborrowings

FHLB advances 652,758 3,069 1.91 % 653,748 3,137 1.91 %

Repurchase 300,000 1,978 2.67 % 335,737 2,080 2.46 %agreements ^(2)

Long-term debt and ^finance lease 152,088 780 2.08 % 518,468 (4) 1,132 0.87 %liabilities

Totalinterest-bearing 30,863,568 27,691 0.36 % 29,666,559 34,767 0.47 %liabilities



Noninterest-bearingliabilities and stockholders'equity:

Demand deposits 18,093,696 16,311,010

Accrued expensesand other 1,298,921 1,245,553 liabilities

Stockholders' 5,338,098 5,243,203 equity

Total liabilitiesand stockholders' $ 55,594,283 $ 52,466,325 equity



Interest rate 2.57 % 2.58 %spread

Net interest incomeand net interest $ 353,695 2.71 % $ 346,581 2.77 %margin

Adjusted netinterest income andadjusted net $ 338,678 2.70 % $ 332,701 2.76 %interest margin ^(5)



(1)

Annualized.

(2)

There was no netting of repurchase agreements against resale agreements for the three months ended March 31, 2021 and December 31, 2020.

(3)

Includes loans HFS.

(4)

Includes average balances of Federal Reserve Paycheck Protection Program Liquidity Facility ("PPPLF"), which was repaid in full during the fourth quarter of 2020.

(5)

Net interest income and net interest margin for the three months ended March 31, 2021 and December 31, 2020 have been adjusted for the impact of PPP loans. Net interest margin for the three months ended December 31, 2020 has been adjusted for advances from the PPPLF. See reconciliation of GAAP to non-GAAP financial measures in Table 13.

(1) Annualized.

(2) There was no netting of repurchase agreements against resale agreements for the three months ended March 31, 2021 and December 31, 2020.

(3) Includes loans HFS.

Includes average balances of Federal Reserve Paycheck Protection Program(4) Liquidity Facility ("PPPLF"), which was repaid in full during the fourth quarter of 2020.

Net interest income and net interest margin for the three months ended March 31, 2021 and December 31, 2020 have been adjusted for the impact of(5) PPP loans. Net interest margin for the three months ended December 31, 2020 has been adjusted for advances from the PPPLF. See reconciliation of GAAP to non-GAAP financial measures in Table 13.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES

($ in thousands)

(unaudited)

Table 6

Three Months Ended

March 31, 2021

March 31, 2020

Average

Average

Average

Average

Balance

Interest

Yield/Rate(1)

Balance

Interest

Yield/Rate(1)

Assets

Interest-earning assets:

Interest-bearing cash and deposits with banks

$

6,117,799

$

3,632

0.24

%

$

2,973,006

$

11,108

1.50

%

Resale agreements (2)

1,461,900

6,099

1.69

%

882,142

5,625

2.56

%

AFS debt securities

6,459,875

29,100

1.83

%

3,274,740

20,142

2.47

%

Loans (3)

38,729,307

342,008

3.58

%

35,153,968

411,869

4.71

%

FHLB and FRB stock

83,164

547

2.67

%

78,675

446

2.28

%

Total interest-earning assets

52,852,045

381,386

2.93

%

42,362,531

449,190

4.26

%

Noninterest-earning assets:

Cash and due from banks

580,277

510,512

Allowance for loan losses

(618,589

)

(492,297

)

Other assets

2,780,550

2,374,763

Total assets

$

55,594,283

$

44,755,509

Liabilities and Stockholders' Equity

Interest-bearing liabilities:

Checking deposits

$

6,393,034

$

4,214

0.27

%

$

5,001,672

$

10,246

0.82

%

Money market deposits

11,573,847

4,711

0.17

%

9,013,381

22,248

0.99

%

Savings deposits

2,674,476

1,741

0.26

%

2,076,270

1,817

0.35

%

Time deposits

9,112,662

11,156

0.50

%

10,264,007

42,092

1.65

%

Federal funds purchased and other short-term borrowings

4,703

42

3.62

%

59,978

556

3.73

%

FHLB advances

652,758

3,069

1.91

%

693,357

4,166

2.42

%

Repurchase agreements (2)

300,000

1,978

2.67

%

332,417

3,991

4.83

%

Long-term debt and finance lease liabilities

152,088

780

2.08

%

152,259

1,367

3.61

%

Total interest-bearing liabilities

30,863,568

27,691

0.36

%

27,593,341

86,483

1.26

%

Noninterest-bearing liabilities and stockholders' equity:

Demand deposits

18,093,696

11,117,710

Accrued expenses and other liabilities

1,298,921

1,022,453

Stockholders' equity

5,338,098

5,022,005

Total liabilities and stockholders' equity

$

55,594,283

$

44,755,509

Interest rate spread

2.57

%

3.00

%

Net interest income and net interest margin

$

353,695

2.71

%

$

362,707

3.44

%

Adjusted net interest income and adjusted net interest margin (4)

$

338,678

2.70

%

$

362,707

3.44

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

QUARTER-TO-DATE AVERAGE BALANCES, YIELDS AND RATES

($ in thousands)

(unaudited)

Table 6



Three Months Ended

March 31, 2021 March 31, 2020

Average Average Average Average

Yield/ Yield/ Balance Interest Rate^ Balance Interest Rate^ (1) (1)

Assets

Interest-earning assets:

Interest-bearingcash and deposits $ 6,117,799 $ 3,632 0.24 % $ 2,973,006 $ 11,108 1.50 %with banks

Resale agreements ^ 1,461,900 6,099 1.69 % 882,142 5,625 2.56 %(2)

AFS debt securities 6,459,875 29,100 1.83 % 3,274,740 20,142 2.47 %

Loans ^(3) 38,729,307 342,008 3.58 % 35,153,968 411,869 4.71 %

FHLB and FRB stock 83,164 547 2.67 % 78,675 446 2.28 %

Totalinterest-earning 52,852,045 381,386 2.93 % 42,362,531 449,190 4.26 %assets



Noninterest-earning assets:

Cash and due from 580,277 510,512 banks

Allowance for loan (618,589 ) (492,297 ) losses

Other assets 2,780,550 2,374,763

Total assets $ 55,594,283 $ 44,755,509



Liabilities andStockholders' Equity

Interest-bearing liabilities:

Checking deposits $ 6,393,034 $ 4,214 0.27 % $ 5,001,672 $ 10,246 0.82 %

Money market 11,573,847 4,711 0.17 % 9,013,381 22,248 0.99 %deposits

Savings deposits 2,674,476 1,741 0.26 % 2,076,270 1,817 0.35 %

Time deposits 9,112,662 11,156 0.50 % 10,264,007 42,092 1.65 %

Federal fundspurchased and other 4,703 42 3.62 % 59,978 556 3.73 %short-termborrowings

FHLB advances 652,758 3,069 1.91 % 693,357 4,166 2.42 %

Repurchase 300,000 1,978 2.67 % 332,417 3,991 4.83 %agreements ^(2)

Long-term debt andfinance lease 152,088 780 2.08 % 152,259 1,367 3.61 %liabilities

Totalinterest-bearing 30,863,568 27,691 0.36 % 27,593,341 86,483 1.26 %liabilities



Noninterest-bearingliabilities and stockholders'equity:

Demand deposits 18,093,696 11,117,710

Accrued expensesand other 1,298,921 1,022,453 liabilities

Stockholders' 5,338,098 5,022,005 equity

Total liabilitiesand stockholders' $ 55,594,283 $ 44,755,509 equity



Interest rate 2.57 % 3.00 %spread

Net interest incomeand net interest $ 353,695 2.71 % $ 362,707 3.44 %margin

Adjusted netinterest income andadjusted net $ 338,678 2.70 % $ 362,707 3.44 %interest margin ^(4)



(1)

Annualized.

(2)

There was no netting of repurchase agreements against resale agreements for the three months ended March 31, 2021. Average balances of resale and repurchase agreements for the three months ended March 31, 2020 have been reported net, pursuant to ASC 210-20-45-11, Balance Sheet Offsetting: Repurchase and Reverse Repurchase Agreements. The weighted-average yields of gross resale agreements were 1.69% and 2.50% for the three months ended March 31, 2021 and 2020, respectively. The weighted-average interest rates of gross repurchase agreements were 2.67% and 4.10% for the three months ended March 31, 2021 and 2020, respectively.

(3)

Includes loans HFS.

(4)

Net interest income and net interest margin have been adjusted for the impact of PPP loans. See reconciliation of GAAP to non-GAAP financial measures in Table 13.

(1) Annualized.

There was no netting of repurchase agreements against resale agreements for the three months ended March 31, 2021. Average balances of resale and repurchase agreements for the three months ended March 31, 2020 have been reported net, pursuant to ASC 210-20-45-11, Balance Sheet Offsetting:(2) Repurchase and Reverse Repurchase Agreements. The weighted-average yields of gross resale agreements were 1.69% and 2.50% for the three months ended March 31, 2021 and 2020, respectively. The weighted-average interest rates of gross repurchase agreements were 2.67% and 4.10% for the three months ended March 31, 2021 and 2020, respectively.

(3) Includes loans HFS.

Net interest income and net interest margin have been adjusted for the(4) impact of PPP loans. See reconciliation of GAAP to non-GAAP financial measures in Table 13.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

SELECTED RATIOS

(unaudited)

Table 7

Three Months Ended (1)

March 31, 2021 Basis Point Change

March 31, 2021

December 31, 2020

March 31, 2020

Qtr-o-Qtr

Yr-o-Yr

Return on average assets

1.50

%

1.24

%

1.30

%

26

bps

20

bps

Adjusted return on average assets (2)

1.50

%

1.22

%

1.30

%

28

20

Return on average equity

15.57

%

12.45

%

11.60

%

312

397

Adjusted return on average equity (2)

15.57

%

12.26

%

11.60

%

331

397

Return on average tangible equity (2)

17.17

%

13.77

%

12.93

%

340

424

Adjusted return on average tangible equity (2)

17.17

%

13.56

%

12.93

%

361

424

Interest rate spread

2.57

%

2.58

%

3.00

%

(1

)

(43

)

Net interest margin

2.71

%

2.77

%

3.44

%

(6

)

(73

)

Adjusted net interest margin (2)

2.70

%

2.76

%

3.44

%

(6

)

(74

)

Average loan yield

3.58

%

3.68

%

4.71

%

(10

)

(113

)

Adjusted average loan yield (2)

3.60

%

3.69

%

4.71

%

(9

)

(111

)

Yield on average interest-earning assets

2.93

%

3.05

%

4.26

%

(12

)

(133

)

Average cost of interest-bearing deposits

0.30

%

0.40

%

1.17

%

(10

)

(87

)

Average cost of deposits

0.18

%

0.25

%

0.82

%

(7

)

(64

)

Average cost of funds

0.23

%

0.30

%

0.90

%

(7

)

(67

)

Adjusted pre-tax, pre-provision profitability ratio (2)

1.91

%

1.90

%

2.32

%

1

(41

)

Adjusted noninterest expense/average assets (2)

1.20

%

1.26

%

1.44

%

(6

)

(24

)

Efficiency ratio

44.79

%

42.90

%

43.12

%

189

167

Adjusted efficiency ratio (2)

38.68

%

39.76

%

38.40

%

(108

)

bps

28

bps

EAST WEST BANCORP, INC. AND SUBSIDIARIES

SELECTED RATIOS

(unaudited)

Table 7



Three Months Ended ^(1) March 31, 2021 Basis Point Change

March December March 31, 31, 31, Qtr-o-Qtr Yr-o-Yr 2021 2020 2020

Return on average 1.50 % 1.24 % 1.30 % 26 bps 20 bpsassets

Adjusted return on 1.50 % 1.22 % 1.30 % 28 20 average assets ^(2)

Return on average 15.57 % 12.45 % 11.60 % 312 397 equity

Adjusted return on 15.57 % 12.26 % 11.60 % 331 397 average equity ^(2)

Return on average 17.17 % 13.77 % 12.93 % 340 424 tangible equity ^(2)

Adjusted return onaverage tangible 17.17 % 13.56 % 12.93 % 361 424 equity ^(2)

Interest rate spread 2.57 % 2.58 % 3.00 % (1 ) (43 )

Net interest margin 2.71 % 2.77 % 3.44 % (6 ) (73 )

Adjusted net 2.70 % 2.76 % 3.44 % (6 ) (74 ) interest margin ^(2)

Average loan yield 3.58 % 3.68 % 4.71 % (10 ) (113 )

Adjusted average 3.60 % 3.69 % 4.71 % (9 ) (111 ) loan yield ^(2)

Yield on averageinterest-earning 2.93 % 3.05 % 4.26 % (12 ) (133 ) assets

Average cost ofinterest-bearing 0.30 % 0.40 % 1.17 % (10 ) (87 ) deposits

Average cost of 0.18 % 0.25 % 0.82 % (7 ) (64 ) deposits

Average cost of 0.23 % 0.30 % 0.90 % (7 ) (67 ) funds

Adjusted pre-tax,pre-provision 1.91 % 1.90 % 2.32 % 1 (41 ) profitability ratio^(2)

Adjusted noninterestexpense/average 1.20 % 1.26 % 1.44 % (6 ) (24 ) assets ^(2)

Efficiency ratio 44.79 % 42.90 % 43.12 % 189 167

Adjusted efficiency 38.68 % 39.76 % 38.40 % (108 ) bps 28 bpsratio ^(2)



(1)

Annualized except for efficiency ratio.

(2)

See reconciliation of GAAP to non-GAAP financial measures in Tables 10, 11, 12 and 13.

(1) Annualized except for efficiency ratio.

(2) See reconciliation of GAAP to non-GAAP financial measures in Tables 10, 11, 12 and 13.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

ALLOWANCE FOR LOAN LOSSES & OFF-BALANCE-SHEET CREDIT EXPOSURES

($ in thousands)

(unaudited)

Table 8

Three Months Ended March 31, 2021

Commercial

Consumer

Total

C&I

Total CRE

Total Residential Mortgage

Other Consumer

Total

Allowance for loan losses, December 31, 2020

$

398,040

$

201,603

$

18,210

$

2,130

$

619,983

Provision for (reversal of) credit losses on loans

(a)

3,839

(3,076

)

398

(113

)

1,048

Gross charge-offs

(8,436

)

(7,283

)

(179

)

(1

)

(15,899

)

Gross recoveries

760

1,651

80

2

2,493

Total net (charge-offs) recoveries

(7,676

)

(5,632

)

(99

)

1

(13,406

)

Foreign currency translation adjustment

(119

)

-

-

-

(119

)

Allowance for loan losses, March 31, 2021

$

394,084

$

192,895

$

18,509

$

2,018

$

607,506

Three Months Ended December 31, 2020

Commercial

Consumer

Total

C&I

Total CRE

Total Residential Mortgage

Other Consumer

Total

Allowance for loan losses, September 30, 2020

$

389,021

$

201,018

$

25,895

$

2,318

$

618,252

Provision for (reversal of) credit losses on loans

(a)

15,041

12,837

(7,848

)

(184

)

19,846

Gross charge-offs

(8,759

)

(12,518

)

-

(5

)

(21,282

)

Gross recoveries

2,033

266

163

1

2,463

Total net (charge-offs) recoveries

(6,726

)

(12,252

)

163

(4

)

(18,819

)

Foreign currency translation adjustment

704

-

-

-

704

Allowance for loan losses, December 31, 2020

$

398,040

$

201,603

$

18,210

$

2,130

$

619,983

Three Months Ended March 31, 2020

Commercial

Consumer

Total

C&I

Total CRE

Total Residential Mortgage

Other Consumer

Total

Allowance for loan losses, December 31, 2019

$

238,376

$

82,739

$

33,792

$

3,380

$

358,287

Impact of ASU 2016-13 adoption

74,237

54,168

(5,468

)

2,221

125,158

Allowance for loan losses, January 1, 2020

$

312,613

$

136,907

$

28,324

$

5,601

$

483,445

Provision for (reversal of) credit losses on loans

(a)

60,618

14,198

2,112

(2,272

)

74,656

Gross charge-offs

(11,977

)

(954

)

-

(26

)

(12,957

)

Gross recoveries

1,575

10,216

267

1

12,059

Total net (charge-offs) recoveries

(10,402

)

9,262

267

(25

)

(898

)

Foreign currency translation adjustment

(200

)

-

-

-

(200

)

Allowance for loan losses, March 31, 2020

$

362,629

$

160,367

$

30,703

$

3,304

$

557,003

EAST WEST BANCORP, INC. AND SUBSIDIARIES

ALLOWANCE FOR LOAN LOSSES & OFF-BALANCE-SHEET CREDIT EXPOSURES

($ in thousands)

(unaudited)

Table 8



Three Months Ended March 31, 2021

Commercial Consumer Total

Total Other C&I Total CRE Residential Consumer Total Mortgage

Allowance forloan losses, $ 398,040 $ 201,603 $ 18,210 $ 2,130 $ 619,983 December 31,2020

Provision for(reversal of) (a) 3,839 (3,076 ) 398 (113 ) 1,048 credit losseson loans

Gross (8,436 ) (7,283 ) (179 ) (1 ) (15,899 )charge-offs

Gross 760 1,651 80 2 2,493 recoveries

Total net(charge-offs) (7,676 ) (5,632 ) (99 ) 1 (13,406 )recoveries

Foreigncurrency (119 ) - - - (119 )translationadjustment

Allowance forloan losses, $ 394,084 $ 192,895 $ 18,509 $ 2,018 $ 607,506 March 31,2021



Three Months Ended December 31, 2020

Commercial Consumer Total

Total Other C&I Total CRE Residential Consumer Total Mortgage

Allowance forloan losses, $ 389,021 $ 201,018 $ 25,895 $ 2,318 $ 618,252 September 30,2020

Provision for(reversal of) (a) 15,041 12,837 (7,848 ) (184 ) 19,846 credit losseson loans

Gross (8,759 ) (12,518 ) - (5 ) (21,282 )charge-offs

Gross 2,033 266 163 1 2,463 recoveries

Total net(charge-offs) (6,726 ) (12,252 ) 163 (4 ) (18,819 )recoveries

Foreigncurrency 704 - - - 704 translationadjustment

Allowance forloan losses, $ 398,040 $ 201,603 $ 18,210 $ 2,130 $ 619,983 December 31,2020



Three Months Ended March 31, 2020

Commercial Consumer Total

Total Other C&I Total CRE Residential Consumer Total Mortgage

Allowance forloan losses, $ 238,376 $ 82,739 $ 33,792 $ 3,380 $ 358,287 December 31,2019

Impact of ASU2016-13 74,237 54,168 (5,468 ) 2,221 125,158 adoption

Allowance forloan losses, $ 312,613 $ 136,907 $ 28,324 $ 5,601 $ 483,445 January 1,2020

Provision for(reversal of) (a) 60,618 14,198 2,112 (2,272 ) 74,656 credit losseson loans

Gross (11,977 ) (954 ) - (26 ) (12,957 )charge-offs

Gross 1,575 10,216 267 1 12,059 recoveries

Total net(charge-offs) (10,402 ) 9,262 267 (25 ) (898 )recoveries

Foreigncurrency (200 ) - - - (200 )translationadjustment

Allowance forloan losses, $ 362,629 $ 160,367 $ 30,703 $ 3,304 $ 557,003 March 31,2020



EAST WEST BANCORP, INC. AND SUBSIDIARIES

ALLOWANCE FOR LOAN LOSSES & OFF-BALANCE-SHEET CREDIT EXPOSURES

($ in thousands)

(unaudited)

Table 8 (continued)

Three Months Ended

March 31,2021

December 31,2020

March 31,2020

Unfunded Credit Facilities

Allowance for unfunded credit commitments, beginning of period (1)

$

33,577

$

29,083

$

11,158

Impact of ASU 2016-13 adoption

-

-

10,457

(Reversal of) provision for credit losses on unfunded credit commitments

(b)

(1,048

)

4,494

(786

)

Allowance for unfunded credit commitments, end of period (1)

$

32,529

$

33,577

$

20,829

Provision for credit losses

(a)+(b)

$

-

$

24,340

$

73,870

EAST WEST BANCORP, INC. AND SUBSIDIARIES

ALLOWANCE FOR LOAN LOSSES & OFF-BALANCE-SHEET CREDIT EXPOSURES

($ in thousands)

(unaudited)

Table 8 (continued)



Three Months Ended

March 31, December March 31, 2021 31, 2020 2020

Unfunded Credit Facilities

Allowance for unfunded credit $ 33,577 $ 29,083 $ 11,158 commitments, beginning of period ^(1)

Impact of ASU 2016-13 adoption - - 10,457

(Reversal of) provision for credit (b) (1,048 ) 4,494 (786 )losses on unfunded credit commitments

Allowance for unfunded credit $ 32,529 $ 33,577 $ 20,829 commitments, end of period ^(1)



(a)Provision for credit losses + $ - $ 24,340 $ 73,870 (b)



(1)Included in Accrued expense and other liabilities on the Consolidated Balance Sheet.

Included in Accrued expense and other liabilities on the Consolidated(1) Balance Sheet.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

CRITICIZED LOANS, NONPERFORMING ASSETS AND CREDIT QUALITY RATIOS

($ in thousands)

(unaudited)

Table 9

Criticized Loans

March 31, 2021

December 31, 2020

March 31, 2020

Special mention loans

504,226

564,555

551,643

Classified loans

712,693

652,880

455,085

Total criticized loans

$

1,216,919

$

1,217,435

$

1,006,728

Nonperforming Assets

March 31, 2021

December 31, 2020

March 31, 2020

Nonaccrual loans:

Commercial:

C&I

$

125,536

$

133,939

$

89,079

Total CRE

74,727

50,214

7,101

Consumer:

Total residential mortgage

29,173

28,510

27,982

Other consumer

2,526

2,491

2,506

Total nonaccrual loans

231,962

215,154

126,668

Other real estate owned, net

15,824

15,824

19,504

Other nonperforming assets

10,360

3,890

4,758

Total nonperforming assets

$

258,146

$

234,868

$

150,930

Credit Quality Ratios

March 31, 2021

December 31, 2020

March 31, 2020

Annualized quarterly net charge-offs to average loans HFI

0.14

%

0.20

%

0.01

%

Special mention loans to loans HFI

1.27

%

1.47

%

1.54

%

Classified loans to loans HFI

1.80

%

1.70

%

1.27

%

Criticized loans to loans HFI

3.07

%

3.17

%

2.80

%

Nonperforming assets to total assets

0.45

%

0.45

%

0.33

%

Nonaccrual loans to loans HFI

0.59

%

0.56

%

0.35

%

Allowance for loan losses to loans HFI

1.53

%

1.61

%

1.55

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

CRITICIZED LOANS, NONPERFORMING ASSETS AND CREDIT QUALITY RATIOS

($ in thousands)

(unaudited)

Table 9



Criticized Loans March 31, December 31, March 31, 2021 2020 2020

Special mention loans 504,226 564,555 551,643

Classified loans 712,693 652,880 455,085

Total criticized loans $ 1,216,919 $ 1,217,435 $ 1,006,728







Nonperforming Assets^ March 31, December 31, March 31, 2021 2020 2020

Nonaccrual loans:

Commercial:

C&I $ 125,536 $ 133,939 $ 89,079

Total CRE 74,727 50,214 7,101

Consumer:

Total residential mortgage 29,173 28,510 27,982

Other consumer 2,526 2,491 2,506

Total nonaccrual loans 231,962 215,154 126,668

Other real estate owned, net 15,824 15,824 19,504

Other nonperforming assets 10,360 3,890 4,758

Total nonperforming assets $ 258,146 $ 234,868 $ 150,930





Credit Quality Ratios March 31, December 31, March 31, 2021 2020 2020

Annualized quarterly net 0.14 % 0.20 % 0.01 %charge-offs to average loans HFI

Special mention loans to loans HFI 1.27 % 1.47 % 1.54 %

Classified loans to loans HFI 1.80 % 1.70 % 1.27 %

Criticized loans to loans HFI 3.07 % 3.17 % 2.80 %

Nonperforming assets to total 0.45 % 0.45 % 0.33 %assets

Nonaccrual loans to loans HFI 0.59 % 0.56 % 0.35 %

Allowance for loan losses to loans 1.53 % 1.61 % 1.55 %HFI



EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ and shares in thousands, except for per share data)

(unaudited)

Table 10

During the fourth quarter of 2020, the Company recorded $10.7 million in pre-tax recovery and $5.1 million in uncertain tax position related to the Company's investment in DC Solar. Management believes that presenting the computations of the adjusted net income, adjusted diluted earnings per common share, adjusted return on average assets and adjusted return on average equity that adjust for the above discussed non-recurring items provide clarity to financial statement users regarding the ongoing performance of the Company and allows comparability to prior periods.

Three Months Ended

March 31, 2021

December 31, 2020

March 31, 2020

Net income

(a)

$

204,994

$

164,084

$

144,824

Adjustments related to DC Solar

Less: Recoveries (1)

-

(10,739

)

-

Tax effect of recoveries (2)

-

3,047

-

Add: Uncertain tax position recorded in income tax expense

-

5,127

-

Adjusted net income

(b)

$

204,994

$

161,519

$

144,824

Diluted weighted-average number of shares outstanding

142,844

142,529

145,285

Diluted EPS

$

1.44

$

1.15

$

1.00

Adjustments related to DC Solar

Recoveries, net of tax

-

(0.06

)

-

Uncertain tax position recorded in income tax expense

-

0.04

-

Adjusted diluted EPS

$

1.44

$

1.13

$

1.00

Average total assets

(c)

$

55,594,283

$

52,466,325

$

44,755,509

Average stockholders' equity

(d)

$

5,338,098

$

5,243,203

$

5,022,005

Return on average assets (3)

(a)/(c)

1.50

%

1.24

%

1.30

%

Adjusted return on average assets (3)

(b)/(c)

1.50

%

1.22

%

1.30

%

Return on average equity (3)

(a)/(d)

15.57

%

12.45

%

11.60

%

Adjusted return on average equity (3)

(b)/(d)

15.57

%

12.26

%

11.60

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ and shares in thousands, except for per share data)

(unaudited)

Table 10

During the fourth quarter of 2020, the Company recorded $10.7 million inpre-tax recovery and $5.1 million in uncertain tax position related to theCompany's investment in DC Solar. Management believes that presenting thecomputations of the adjusted net income, adjusted diluted earnings per commonshare, adjusted return on average assets and adjusted return on average equitythat adjust for the above discussed non-recurring items provide clarity tofinancial statement users regarding the ongoing performance of the Company andallows comparability to prior periods.



Three Months Ended March 31, December 31, March 31, 2021 2020 2020

Net income (a) $ 204,994 $ 164,084 $ 144,824

Adjustments related to DC Solar

Less: Recoveries ^(1) - (10,739 ) -

Tax effect of - 3,047 - recoveries ^(2)

Add: Uncertain taxposition recorded in - 5,127 - income tax expense

Adjusted net income (b) $ 204,994 $ 161,519 $ 144,824

Dilutedweighted-average 142,844 142,529 145,285 number of sharesoutstanding

Diluted EPS $ 1.44 $ 1.15 $ 1.00

Adjustments related to DC Solar

Recoveries, net of tax - (0.06 ) -

Uncertain tax positionrecorded in income tax - 0.04 - expense

Adjusted diluted EPS $ 1.44 $ 1.13 $ 1.00

Average total assets (c) $ 55,594,283 $ 52,466,325 $ 44,755,509

Average stockholders' (d) $ 5,338,098 $ 5,243,203 $ 5,022,005 equity

Return on average (a)assets ^(3) / 1.50 % 1.24 % 1.30 % (c)

Adjusted return on (b)average assets ^(3) / 1.50 % 1.22 % 1.30 % (c)

Return on average (a)equity ^(3) / 15.57 % 12.45 % 11.60 % (d)

Adjusted return on (b)average equity ^(3) / 15.57 % 12.26 % 11.60 % (d)



(1)

Included in Amortization of tax credit and other investments on the Consolidated Statement of Income.

(2)

Applied statutory tax rate of 28.37% for the three months ended December 31, 2020.

(3)

Annualized.

(1) Included in Amortization of tax credit and other investments on the Consolidated Statement of Income.

(2) Applied statutory tax rate of 28.37% for the three months ended December 31, 2020.

(3) Annualized.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 11

Adjusted efficiency ratio represents adjusted noninterest expense divided by revenue. Adjusted pre-tax, pre-provision profitability ratio represents revenue less adjusted noninterest expense, divided by average total assets. Adjusted noninterest expense excludes the amortization of tax credit and other investments and the amortization of core deposit intangibles. Management believes that the measures and ratios presented below provide clarity to financial statement users regarding the ongoing performance of the Company and allow comparability to prior periods.

Three Months Ended

March 31, 2021

December 31, 2020

March 31, 2020

Net interest income before provision for credit losses

(a)

$

353,695

$

346,581

$

362,707

Total noninterest income (1)

72,866

69,832

55,506

Total revenue

(b)

$

426,561

$

416,413

$

418,213

Total noninterest expense (1)

(c)

$

191,077

$

178,651

$

180,333

Less: Amortization of tax credit and other investments (1)

(25,358

)

(12,263

)

(18,782

)

Amortization of core deposit intangibles

(732

)

(823

)

(953

)

Adjusted noninterest expense

(d)

$

164,987

$

165,565

$

160,598

Efficiency ratio

(c)/(b)

44.79

%

42.90

%

43.12

%

Adjusted efficiency ratio

(d)/(b)

38.68

%

39.76

%

38.40

%

Adjusted pre-tax, pre-provision income

(b)-(d) = (e)

$

261,574

$

250,848

$

257,615

Average total assets

(f)

$

55,594,283

$

52,466,325

$

44,755,509

Adjusted pre-tax, pre-provision profitability ratio (2)

(e)/(f)

1.91

%

1.90

%

2.32

%

Adjusted noninterest expense/average assets (2)

(d)/(f)

1.20

%

1.26

%

1.44

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 11

Adjusted efficiency ratio represents adjusted noninterest expense divided byrevenue. Adjusted pre-tax, pre-provision profitability ratio represents revenueless adjusted noninterest expense, divided by average total assets. Adjustednoninterest expense excludes the amortization of tax credit and otherinvestments and the amortization of core deposit intangibles. Managementbelieves that the measures and ratios presented below provide clarity tofinancial statement users regarding the ongoing performance of the Company andallow comparability to prior periods.



Three Months Ended

March 31, December 31, March 31, 2021 2020 2020

Net interest incomebefore provision for (a) $ 353,695 $ 346,581 $ 362,707 credit losses

Total noninterest 72,866 69,832 55,506 income ^(1)

Total revenue (b) $ 426,561 $ 416,413 $ 418,213



Total noninterest (c) $ 191,077 $ 178,651 $ 180,333 expense ^(1)

Less: Amortization oftax credit and other (25,358 ) (12,263 ) (18,782 )investments ^(1)

Amortization of core (732 ) (823 ) (953 )deposit intangibles

Adjusted noninterest (d) $ 164,987 $ 165,565 $ 160,598 expense

Efficiency ratio (c)/ 44.79 % 42.90 % 43.12 % (b)

Adjusted efficiency (d)/ 38.68 % 39.76 % 38.40 %ratio (b)

(b)-Adjusted pre-tax, (d) $ 261,574 $ 250,848 $ 257,615 pre-provision income = (e)

Average total assets (f) $ 55,594,283 $ 52,466,325 $ 44,755,509

Adjusted pre-tax,pre-provision (e)/ 1.91 % 1.90 % 2.32 %profitability ratio ^ (f)(2)

Adjusted noninterest (d)/expense/average (f) 1.20 % 1.26 % 1.44 %assets ^(2)



(1)

In the fourth quarter of 2020, the Company reclassified certain income/losses from equity-method investments from Amortization of tax credit and other investments to Other investment income, with no effect on net income. Prior-period amounts have been revised to conform with the current presentation.

(2)

Annualized.

In the fourth quarter of 2020, the Company reclassified certain income/ losses from equity-method investments from Amortization of tax credit and(1) other investments to Other investment income, with no effect on net income. Prior-period amounts have been revised to conform with the current presentation.

(2) Annualized.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 12

The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company's performance. Tangible equity and tangible equity to tangible assets ratio are non-GAAP financial measures. Tangible equity and tangible assets represent stockholders' equity and total assets, respectively, which have been reduced by goodwill and other intangible assets. Given that the use of such measures and ratios is more prevalent in the banking industry, and such measures and ratios are used by banking regulators and analysts, the Company has included them below for discussion.

March 31, 2021

December 31, 2020

March 31, 2020

Stockholders' equity

(a)

$

5,285,027

$

5,269,175

$

4,902,985

Less: Goodwill

(465,697

)

(465,697

)

(465,697

)

Other intangible assets (1)

(11,151

)

(11,899

)

(14,769

)

Tangible equity

(b)

$

4,808,179

$

4,791,579

$

4,422,519

Total assets

(c)

$

56,874,146

$

52,156,913

$

45,948,545

Less: Goodwill

(465,697

)

(465,697

)

(465,697

)

Other intangible assets (1)

(11,151

)

(11,899

)

(14,769

)

Tangible assets

(d)

$

56,397,298

$

51,679,317

$

45,468,079

Total stockholders' equity to total assets ratio

(a)/(c)

9.29

%

10.10

%

10.67

%

Tangible equity to tangible assets ratio

(b)/(d)

8.53

%

9.27

%

9.73

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 12

The Company uses certain non-GAAP financial measures to provide supplementalinformation regarding the Company's performance. Tangible equity and tangibleequity to tangible assets ratio are non-GAAP financial measures. Tangibleequity and tangible assets represent stockholders' equity and total assets,respectively, which have been reduced by goodwill and other intangible assets.Given that the use of such measures and ratios is more prevalent in the bankingindustry, and such measures and ratios are used by banking regulators andanalysts, the Company has included them below for discussion.



March 31, December 31, March 31, 2021 2020 2020

Stockholders' equity (a) $ 5,285,027 $ 5,269,175 $ 4,902,985

Less: Goodwill (465,697 ) (465,697 ) (465,697 )

Other intangible (11,151 ) (11,899 ) (14,769 )assets ^(1)

Tangible equity (b) $ 4,808,179 $ 4,791,579 $ 4,422,519



Total assets (c) $ 56,874,146 $ 52,156,913 $ 45,948,545

Less: Goodwill (465,697 ) (465,697 ) (465,697 )

Other intangible (11,151 ) (11,899 ) (14,769 )assets ^(1)

Tangible assets (d) $ 56,397,298 $ 51,679,317 $ 45,468,079

Total stockholders' (a)equity to total assets / 9.29 % 10.10 % 10.67 %ratio (c)

Tangible equity to (b)tangible assets ratio / 8.53 % 9.27 % 9.73 % (d)



Adjusted return on average tangible equity represents adjusted tangible net income divided by average tangible equity. Adjusted tangible net income excludes the after-tax impacts of the amortization of core deposit intangibles and mortgage servicing assets, recoveries and uncertain tax position related to DC Solar (where applicable). Given that the use of such measures and ratios is more prevalent in the banking industry, and such measures and ratios are used by banking regulators and analysts, the Company has included them below for discussion.

Three Months Ended

March 31, 2021

December 31, 2020

March 31, 2020

Net Income

$

204,994

$

164,084

$

144,824

Add: Amortization of core deposit intangibles

732

823

953

Amortization of mortgage servicing assets

414

428

584

Tax effect of amortization adjustments (2)

(325

)

(355

)

(436

)

Tangible net income

(e)

$

205,815

$

164,980

$

145,925

Adjustments related to DC Solar

Less: Recoveries (3)

-

(10,739

)

-

Tax effects of adjustments (2)

-

3,047

-

Add: Uncertain tax position recorded in income tax expense

-

5,127

-

Adjusted tangible net income

(f)

$

205,815

$

162,415

$

145,925

Average stockholders' equity

$

5,338,098

$

5,243,203

$

5,022,005

Less: Average goodwill

(465,697

)

(465,697

)

(465,697

)

Average other intangible assets (1)

(11,594

)

(12,182

)

(15,588

)

Average tangible equity

(g)

$

4,860,807

$

4,765,324

$

4,540,720

Return on average tangible equity (4)

(e)/(g)

17.17

%

13.77

%

12.93

%

Adjusted return on average tangible equity (4)

(f)/(g)

17.17

%

13.56

%

12.93

%

Adjusted return on average tangible equity represents adjusted tangible netincome divided by average tangible equity. Adjusted tangible net incomeexcludes the after-tax impacts of the amortization of core deposit intangiblesand mortgage servicing assets, recoveries and uncertain tax position related toDC Solar (where applicable). Given that the use of such measures and ratios ismore prevalent in the banking industry, and such measures and ratios are usedby banking regulators and analysts, the Company has included them below fordiscussion.



Three Months Ended

March 31, December 31, March 31, 2021 2020 2020

Net Income $ 204,994 $ 164,084 $ 144,824

Add: Amortization of core 732 823 953 deposit intangibles

Amortization of mortgage 414 428 584 servicing assets

Tax effect ofamortization adjustments (325 ) (355 ) (436 )^(2)

Tangible net income (e) $ 205,815 $ 164,980 $ 145,925

Adjustments related to DC Solar

Less: Recoveries ^(3) - (10,739 ) -

Tax effects of - 3,047 - adjustments ^(2)

Add: Uncertain taxposition recorded in - 5,127 - income tax expense

Adjusted tangible net (f) $ 205,815 $ 162,415 $ 145,925 income



Average stockholders' $ 5,338,098 $ 5,243,203 $ 5,022,005 equity

Less: Average goodwill (465,697 ) (465,697 ) (465,697 )

Average other intangible (11,594 ) (12,182 ) (15,588 )assets ^(1)

Average tangible equity (g) $ 4,860,807 $ 4,765,324 $ 4,540,720

Return on average (e)tangible equity ^(4) / 17.17 % 13.77 % 12.93 % (g)

Adjusted return on (f)average tangible equity ^ / 17.17 % 13.56 % 12.93 %(4) (g)



(1)

Includes core deposit intangibles and mortgage servicing assets.

(2)

Applied statutory tax rates of 28.37% for the three months ended March 31, 2021 and December 31, 2020, and 28.35% for the three months ended March 31, 2020.

(3)

Included in Amortization of tax credit and other investments on the Consolidated Statement of Income.

(4)

Annualized.

(1) Includes core deposit intangibles and mortgage servicing assets.

Applied statutory tax rates of 28.37% for the three months ended March(2) 31, 2021 and December 31, 2020, and 28.35% for the three months ended March 31, 2020.

(3) Included in Amortization of tax credit and other investments on the Consolidated Statement of Income.

(4) Annualized.

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 13

In April 2020, the Company started accepting applications under the PPP administered by the Small Business Administration ("SBA") under the Coronavirus Aid, Relief, and Economic Security Act and began to originate loans to qualified small businesses. In January 2021, the Company began processing applications under the second round of the SBA's PPP in response to the Consolidated Appropriations Act signed by the President on December 27, 2020. These loans are included in the Company's C&I portfolio, have an interest rate of one percent, and are 100% guaranteed by the SBA. Loan processing fees paid to the Company from the SBA are accounted for as loan origination fees, where net deferred fees are recognized on a straight line basis over the estimated life of the loan as a yield adjustment on the loans. If a loan is paid off or forgiven by the SBA prior to its projected estimated life, the remaining unamortized deferred fees will be recognized as interest income in that period. The Company drew down $1.44 billion from the PPPLF during the second quarter of 2020. The remaining balance of $1.43 billion as of September 2020 was repaid in full during the fourth quarter of 2020.

Adjusted loan yield and adjusted net interest margin for the three months ended March 31, 2021 and December 31, 2020 exclude the impact of PPP loans. Net interest margin for the three months ended December 31, 2020 has also been adjusted for advances from the PPPLF. Management believes that presenting the adjusted average loan yield and adjusted net interest margin provide comparability to prior periods and these non-GAAP financial measures provide supplemental information regarding the Company's performanceThree Months Ended

Yield on Average Loans

March 31, 2021

December 31, 2020

March 31, 2020

Interest income on loans

(a)

$

342,008

$

348,578

$

411,869

Less: Interest income on PPP loans

(15,017

)

(14,204

)

-

Adjusted interest income on loans

(b)

$

326,991

$

334,374

$

411,869

Average loans

(c)

$

38,729,307

$

37,725,725

$

35,153,968

Less: Average PPP loans

(1,931,071

)

(1,704,608

)

-

Adjusted average loans

(d)

$

36,798,236

$

36,021,117

$

35,153,968

Average loan yield (1)

(a)/(c)

3.58

%

3.68

%

4.71

%

Adjusted average loan yield (1)

(b)/(d)

3.60

%

3.69

%

4.71

%

Net Interest Margin

Net interest income

(e)

$

353,695

$

346,581

$

362,707

Less: Interest income on PPP loans

(15,017

)

(14,204

)

-

Add: Interest expense on advances from the PPPLF

-

324

-

Adjusted net interest income

(f)

$

338,678

$

332,701

$

362,707

Average interest-earning assets

(g)

$

52,852,045

$

49,703,349

$

42,362,531

Less: Average PPP loans

(1,931,071

)

(1,704,608

)

-

Adjusted average interest-earning assets

(h)

$

50,920,974

$

47,998,741

$

42,362,531

Net interest margin (1)

(e)/(g)

2.71

%

2.77

%

3.44

%

Adjusted net interest margin (1)

(f)/(h)

2.70

%

2.76

%

3.44

%

EAST WEST BANCORP, INC. AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATION

($ in thousands)

(unaudited)

Table 13

In April 2020, the Company started accepting applications under the PPPadministered by the Small Business Administration ("SBA") under the CoronavirusAid, Relief, and Economic Security Act and began to originate loans toqualified small businesses. In January 2021, the Company began processingapplications under the second round of the SBA's PPP in response to theConsolidated Appropriations Act signed by the President on December 27, 2020.These loans are included in the Company's C&I portfolio, have an interest rateof one percent, and are 100% guaranteed by the SBA. Loan processing fees paidto the Company from the SBA are accounted for as loan origination fees, wherenet deferred fees are recognized on a straight line basis over the estimatedlife of the loan as a yield adjustment on the loans. If a loan is paid off orforgiven by the SBA prior to its projected estimated life, the remainingunamortized deferred fees will be recognized as interest income in that period.The Company drew down $1.44 billion from the PPPLF during the second quarter of2020. The remaining balance of $1.43 billion as of September 2020 was repaid infull during the fourth quarter of 2020.

Adjusted loan yield and adjusted net interest margin for the three months endedMarch 31, 2021 and December 31, 2020 exclude the impact of PPP loans. Netinterest margin for the three months ended December 31, 2020 has also beenadjusted for advances from the PPPLF. Management believes that presenting theadjusted average loan yield and adjusted net interest margin providecomparability to prior periods and these non-GAAP financial measures providesupplemental information regarding the Company's performance

Three Months Ended

Yield on Average March 31, December 31, March 31,Loans 2021 2020 2020

Interest income on (a) $ 342,008 $ 348,578 $ 411,869 loans

Less: Interestincome on PPP (15,017 ) (14,204 ) - loans

Adjusted interest (b) $ 326,991 $ 334,374 $ 411,869 income on loans



Average loans (c) $ 38,729,307 $ 37,725,725 $ 35,153,968

Less: Average PPP (1,931,071 ) (1,704,608 ) - loans

Adjusted average (d) $ 36,798,236 $ 36,021,117 $ 35,153,968 loans



Average loan yield (a)/ 3.58 % 3.68 % 4.71 %^(1) (c)

Adjusted average (b)/ 3.60 % 3.69 % 4.71 %loan yield ^(1) (d)



Net Interest Margin

Net interest (e) $ 353,695 $ 346,581 $ 362,707 income

Less: Interestincome on PPP (15,017 ) (14,204 ) - loans

Add: Interestexpense on - 324 - advances from thePPPLF

Adjusted net (f) $ 338,678 $ 332,701 $ 362,707 interest income



Averageinterest-earning (g) $ 52,852,045 $ 49,703,349 $ 42,362,531 assets

Less: Average PPP (1,931,071 ) (1,704,608 ) - loans

Adjusted averageinterest-earning (h) $ 50,920,974 $ 47,998,741 $ 42,362,531 assets



Net interest (e)/ 2.71 % 2.77 % 3.44 %margin ^(1) (g)

Adjusted net (f)/interest margin ^ (h) 2.70 % 2.76 % 3.44 %(1)



(1)

Annualized.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210422005393/en/

CONTACT: FOR INVESTOR INQUIRIES, CONTACT: Irene Oh Chief Financial Officer T: (626) 768-6360 E: irene.oh@eastwestbank.com Julianna Balicka Director of Strategy and Corporate Development T: (626) 768-6985 E: julianna.balicka@eastwestbank.com