California |
94-3211687 | |
(State or other jurisdiction of |
(I.R.S. Employer | |
incorporation or organization) |
Identification Number) |
Page | ||||
PART I. |
FINANCIAL INFORMATION |
|||
Item 1. |
Financial Statements (unaudited) |
|||
1 | ||||
2 | ||||
3 | ||||
4 | ||||
6 | ||||
Item 2. |
9 | |||
Item 3. |
23 | |||
PART II. |
OTHER INFORMATION |
|||
Item 1. |
24 | |||
Item 2. |
24 | |||
Item 3. |
24 | |||
Item 4. |
24 | |||
Item 5. |
24 | |||
Item 6. |
24 |
ASSETS |
June 30, 2002 |
December 31, 2001 |
||||||
(In thousands, except share and per share data) |
||||||||
Cash and due from banks |
$ |
14,928 |
|
$ |
5,428 |
| ||
Short term investments |
|
29,449 |
|
|
135,267 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents |
|
44,377 |
|
|
140,695 |
| ||
Securities available for sale, at fair value |
|
456,996 |
|
|
284,837 |
| ||
Loans |
|
296,285 |
|
|
252,858 |
| ||
Less allowance for loan losses |
|
(20,473 |
) |
|
(16,410 |
) | ||
|
|
|
|
|
| |||
Loans, net |
|
275,812 |
|
|
236,448 |
| ||
Loans held for sale |
|
119 |
|
|
194 |
| ||
Premises and equipment, net |
|
2,349 |
|
|
2,124 |
| ||
Federal Home Loan Bank stock, at cost |
|
5,980 |
|
|
6,500 |
| ||
Accrued interest receivable |
|
1,525 |
|
|
4,029 |
| ||
Other assets |
|
9,949 |
|
|
14,746 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
797,107 |
|
$ |
689,573 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Deposits |
$ |
351,235 |
|
$ |
357,350 |
| ||
Federal Home Loan Bank advances |
|
30,000 |
|
|
130,000 |
| ||
Repurchase agreements |
|
326,889 |
|
|
114,776 |
| ||
Accrued expenses and other liabilities |
|
7,935 |
|
|
11,781 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
716,059 |
|
|
613,907 |
| ||
|
|
|
|
|
| |||
Common stock (no par value): |
||||||||
Authorized, 30,000,000 shares |
||||||||
Issued and outstanding, 15,571,400 shares at |
||||||||
June 30, 2002 and December 31, 2001 |
|
63,630 |
|
|
63,630 |
| ||
Retained earnings |
|
16,977 |
|
|
11,287 |
| ||
Unrealized gain on securities available for sale, net |
|
441 |
|
|
749 |
| ||
|
|
|
|
|
| |||
Total shareholders equity |
|
81,048 |
|
|
75,666 |
| ||
|
|
|
|
|
| |||
Total liabilities and shareholders equity |
$ |
797,107 |
|
$ |
689,573 |
| ||
|
|
|
|
|
|
Three Months Ended June
30, |
Six Months Ended June
30, | |||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
(In thousands, except per share data) | ||||||||||||
Interest Income |
||||||||||||
Loans |
$ |
14,081 |
$ |
11,057 |
$ |
27,115 |
$ |
21,346 | ||||
Securities |
|
3,124 |
|
3,468 |
|
5,782 |
|
7,108 | ||||
|
|
|
|
|
|
|
| |||||
Total interest income |
|
17,205 |
|
14,525 |
|
32,897 |
|
28,454 | ||||
|
|
|
|
|
|
|
| |||||
Interest Expense |
||||||||||||
Deposits |
|
3,115 |
|
4,811 |
|
6,348 |
|
9,831 | ||||
Federal Home Loan Bank advances |
|
215 |
|
393 |
|
784 |
|
907 | ||||
Repurchase agreements |
|
1,107 |
|
32 |
|
1,300 |
|
32 | ||||
|
|
|
|
|
|
|
| |||||
Total interest expense |
|
4,437 |
|
5,236 |
|
8,432 |
|
10,770 | ||||
|
|
|
|
|
|
|
| |||||
Net interest income |
|
12,768 |
|
9,289 |
|
24,465 |
|
17,684 | ||||
Provision for loan losses |
|
99 |
|
124 |
|
183 |
|
168 | ||||
|
|
|
|
|
|
|
| |||||
Net interest income after provision for loan losses |
|
12,669 |
|
9,165 |
|
24,282 |
|
17,516 | ||||
|
|
|
|
|
|
|
| |||||
Non-interest Income |
||||||||||||
Net gain on sale of securities |
|
|
|
|
|
61 |
|
| ||||
Net gain on sale of loans |
|
|
|
1250 |
|
|
|
1,607 | ||||
Service charges and fees |
|
197 |
|
168 |
|
388 |
|
333 | ||||
Loan related charges and fees |
|
71 |
|
66 |
|
156 |
|
141 | ||||
Other income |
|
32 |
|
34 |
|
61 |
|
67 | ||||
|
|
|
|
|
|
|
| |||||
Total non-interest income |
|
300 |
|
1,518 |
|
666 |
|
2,148 | ||||
|
|
|
|
|
|
|
| |||||
Non-interest Expense |
||||||||||||
Compensation and benefits |
|
4,971 |
|
5,152 |
|
9,780 |
|
8,861 | ||||
Occupancy |
|
895 |
|
753 |
|
1,770 |
|
1,517 | ||||
Other |
|
2,126 |
|
1,726 |
|
4,322 |
|
3,705 | ||||
|
|
|
|
|
|
|
| |||||
Total non-interest expense |
|
7,992 |
|
7,631 |
|
15,872 |
|
14,083 | ||||
|
|
|
|
|
|
|
| |||||
Income before income taxes and cumulative effect of change in accounting principle |
|
4,977 |
|
3,052 |
|
9,076 |
|
5,581 | ||||
Income taxes |
|
1,953 |
|
1,190 |
|
3,492 |
|
2,175 | ||||
|
|
|
|
|
|
|
| |||||
Income before cumulative effect of change in accounting principle |
|
3,024 |
|
1,862 |
|
5,584 |
|
3,406 | ||||
|
|
|
|
|
|
|
| |||||
Cumulative effect of change in accounting principle net of tax |
|
|
|
|
|
106 |
|
| ||||
|
|
|
|
|
|
|
| |||||
Net income |
$ |
3,024 |
$ |
1,862 |
|
5,690 |
$ |
3,406 | ||||
|
|
|
|
|
|
|
| |||||
Earnings per sharebasic: |
||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
0.19 |
$ |
0.12 |
$ |
0.36 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Cumulative effect of change in accounting principle |
$ |
|
$ |
|
$ |
0.01 |
$ |
| ||||
|
|
|
|
|
|
|
| |||||
Net income |
$ |
0.19 |
$ |
0.12 |
$ |
0.37 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Weighted average shares outstanding |
|
15,571 |
|
16,169 |
|
15,571 |
|
16,161 | ||||
|
|
|
|
|
|
|
| |||||
Earnings per share-diluted: |
||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
0.17 |
$ |
0.11 |
$ |
0.32 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Cumulative effect of change in accounting principle |
$ |
|
$ |
|
$ |
0.01 |
$ |
| ||||
|
|
|
|
|
|
|
| |||||
Net income |
$ |
0.17 |
$ |
0.11 |
$ |
0.33 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Weighted average shares outstanding |
|
17,626 |
|
17,380 |
|
17,500 |
|
16,613 | ||||
|
|
|
|
|
|
|
|
Three Months Ended June
30, |
Six Months Ended June
30, | ||||||||||||
2002 |
2001 |
2002 |
2001 | ||||||||||
(Dollars in thousands) | |||||||||||||
Net income |
$ |
3,024 |
$ |
1,862 |
$ |
5,690 |
|
$ |
3,406 | ||||
Other comprehensive income, net of tax: |
|||||||||||||
Unrealized gain (loss) on securities available for sale |
|
254 |
|
141 |
|
(308 |
) |
|
286 | ||||
|
|
|
|
|
|
|
|
| |||||
Comprehensive income |
$ |
3,278 |
$ |
2,003 |
$ |
5,382 |
|
$ |
3,692 | ||||
|
|
|
|
|
|
|
|
| |||||
Six Months Ended June
30, |
||||||||
2002 |
2001 |
|||||||
(Dollars in thousands) |
||||||||
Cash Flows from Operating Activities |
||||||||
Net income |
$ |
5,690 |
|
$ |
3,406 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Compensation expense for converting option plan |
|
|
|
|
1,369 |
| ||
Sale of loans held for sale |
|
|
|
|
16,194 |
| ||
Gain on sale of securities |
|
(61 |
) |
|
|
| ||
Provision for loan losses |
|
183 |
|
|
168 |
| ||
Gain on sale of mortgage loans |
|
|
|
|
(1,609 |
) | ||
Depreciation and amortization |
|
425 |
|
|
443 |
| ||
FHLB stock dividend |
|
(81 |
) |
|
(100 |
) | ||
Decrease in residual interest in securitizations |
|
|
|
|
8,861 |
| ||
Decrease (increase) in accrued interest receivable and other assets |
|
2,504 |
|
|
(2,285 |
) | ||
Decrease in deferred taxes |
|
4,994 |
|
|
1,486 |
| ||
Decrease in accrued expenses and other liabilities |
|
(3,846 |
) |
|
(3,115 |
) | ||
Amortization of premiums (discounts) on securities |
|
2,598 |
|
|
(270 |
) | ||
Other net |
|
|
|
|
(41 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
12,406 |
|
|
24,507 |
| ||
|
|
|
|
|
| |||
Cash Flows from Investing Activities |
||||||||
Proceeds from maturities of investment securities |
|
188,844 |
|
|
220,398 |
| ||
Purchase of investment securities |
|
(394,052 |
) |
|
(206,141 |
) | ||
Proceeds from sales of securities |
|
30,007 |
|
|
|
| ||
Repayments of mortgage loans |
|
74 |
|
|
849 |
| ||
Originations and purchases, net of repayments, of non-mortgage loans |
|
(39,546 |
) |
|
(30,852 |
) | ||
Purchase of premises and equipment |
|
(650 |
) |
|
(675 |
) | ||
Proceeds from sale (purchase) of FHLB stock, net |
|
601 |
|
|
(500 |
) | ||
Proceeds from sales of real estate owned |
|
|
|
|
860 |
| ||
Other, net |
|
|
|
|
(233 |
) | ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(214,722 |
) |
|
(16,294 |
) | ||
|
|
|
|
|
| |||
Cash Flows from Financing Activities |
||||||||
Issuance of capital stock |
|
|
|
|
24 |
| ||
Net (decrease) increase in deposits |
|
(6,115 |
) |
|
34,879 |
| ||
Repayment, net of proceeds, from FHLB advances |
|
(100,000 |
) |
|
(3,000 |
) | ||
Proceeds, net of repayments, from repurchase agreements |
|
212,113 |
|
|
74,183 |
| ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
105,998 |
|
|
106,086 |
| ||
|
|
|
|
|
| |||
Net (decrease) increase in cash and cash equivalents |
|
(96,318 |
) |
|
114,299 |
| ||
Cash and cash equivalents at beginning of period |
|
140,695 |
|
|
42,592 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
44,377 |
|
$ |
156,891 |
| ||
|
|
|
|
|
|
Six Months Ended June
30, | ||||||
2002 |
2001 | |||||
(Dollars in thousands) | ||||||
Supplemental Disclosures of Cash Flow Information |
||||||
Cash paid for: |
||||||
Interest |
$ |
8,682 |
$ |
10,642 | ||
|
|
|
| |||
Taxes |
$ |
798 |
$ |
1,046 | ||
|
|
|
| |||
Supplemental Schedule of Non-cash Investing and Financing Activities |
||||||
Acquisition of real estate owned through foreclosure of related mortgage loans |
$ |
|
$ |
36 | ||
|
|
|
| |||
Loans transferred to be held for sale |
$ |
|
$ |
14,187 | ||
|
|
|
|
Three Months Ended June
30, |
Six Months Ended June
30, | |||||||||||
2002 |
2001 |
2002 |
2001 | |||||||||
(In thousands, except per share amounts) | ||||||||||||
Earnings per sharebasic: |
||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
3,024 |
$ |
1,862 |
$ |
5,584 |
$ |
3,406 | ||||
Net Income |
$ |
3,024 |
$ |
1,862 |
$ |
5,690 |
$ |
3,406 | ||||
|
|
|
|
|
|
|
| |||||
Average common shares outstanding |
|
15,571 |
|
16,169 |
|
15,571 |
|
16,161 | ||||
|
|
|
|
|
|
|
| |||||
Per share before cumulative effect of change in accounting principle |
$ |
0.19 |
$ |
0.12 |
$ |
0.36 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Earnings per share |
$ |
0.19 |
$ |
0.12 |
$ |
0.37 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Earnings per sharediluted: |
||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
3,024 |
$ |
1,862 |
$ |
5,584 |
$ |
3,406 | ||||
Net Income |
$ |
3,024 |
$ |
1,862 |
$ |
5.690 |
$ |
3,406 | ||||
|
|
|
|
|
|
|
| |||||
Average common shares outstanding |
|
15.571 |
|
16,169 |
|
15,157 |
|
16,161 | ||||
Add: Stock options |
|
2,055 |
|
1,211 |
|
1,929 |
|
452 | ||||
|
|
|
|
|
|
|
| |||||
Average common shares outstandingdiluted |
|
17,626 |
|
17,380 |
|
17,500 |
|
16,613 | ||||
Per share before cumulative effect of change in accounting principle |
$ |
0.17 |
$ |
0.11 |
$ |
0.32 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
| |||||
Earnings per share |
$ |
0.17 |
$ |
0.11 |
$ |
0.33 |
$ |
0.21 | ||||
|
|
|
|
|
|
|
|
At or For Three Months Ended June 30, 2002 | |||||||||||||
Auto Finance
|
Insurance Premium
Finance |
Banking |
Total | ||||||||||
(In thousands) | |||||||||||||
Net interest income |
$ |
9,579 |
$ |
603 |
$ |
2,586 |
|
$ |
12,768 | ||||
Provision for loan losses |
|
|
|
99 |
|
|
|
|
99 | ||||
Non-interest income |
|
88 |
|
139 |
|
73 |
|
|
300 | ||||
Non-interest expense |
|
6,381 |
|
55 |
|
1,556 |
|
|
7,992 | ||||
|
|
|
|
|
|
|
|
| |||||
Segment profit, pre-tax |
$ |
3,286 |
$ |
588 |
$ |
1,103 |
|
$ |
4,977 | ||||
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
239,521 |
$ |
41,906 |
$ |
515,680 |
|
$ |
797,107 | ||||
|
|
|
|
|
|
|
|
| |||||
At or For Three Months Ended June 30, 2001 | |||||||||||||
Auto Finance
|
Insurance Premium
Finance |
Banking |
Total | ||||||||||
(In thousands) | |||||||||||||
Net interest income |
$ |
7,361 |
$ |
568 |
$ |
1,360 |
|
$ |
9,289 | ||||
Provision for loan losses |
|
|
|
124 |
|
|
|
|
124 | ||||
Non-interest income |
|
76 |
|
149 |
|
1,293 |
|
|
1,518 | ||||
Non-interest expense |
|
4,558 |
|
54 |
|
3,019 |
|
|
7,631 | ||||
|
|
|
|
|
|
|
|
| |||||
Segment profit (loss), pre-tax |
$ |
2,879 |
$ |
539 |
$ |
(366 |
) |
$ |
3,052 | ||||
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
175,891 |
$ |
35,152 |
$ |
386,752 |
|
$ |
597,795 | ||||
|
|
|
|
|
|
|
|
|
At or For Six Months Ended June 30, 2002 | |||||||||||||
Auto Finance
|
Insurance Premium
Finance |
Banking |
Total | ||||||||||
(In thousands) | |||||||||||||
Net interest income |
$ |
18,510 |
$ |
1,143 |
$ |
4,812 |
|
$ |
24,465 | ||||
Provision for loan losses |
|
|
|
183 |
|
|
|
|
183 | ||||
Non-interest income |
|
183 |
|
271 |
|
212 |
|
|
666 | ||||
Non-interest expense |
|
12,316 |
|
105 |
|
3,451 |
|
|
15,872 | ||||
|
|
|
|
|
|
|
|
| |||||
Segment profit, pre-tax |
$ |
6,377 |
$ |
1,126 |
$ |
1,573 |
|
$ |
9,076 | ||||
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
239,521 |
$ |
41,906 |
$ |
515,680 |
|
$ |
797,107 | ||||
|
|
|
|
|
|
|
|
| |||||
At or For Six Months Ended June 30, 2001 | |||||||||||||
Auto Finance
|
Insurance Premium
Finance |
Banking |
Total | ||||||||||
(In thousands) | |||||||||||||
Net interest income |
$ |
13,903 |
$ |
1,284 |
$ |
2,497 |
|
$ |
17,684 | ||||
Provision for loan losses |
|
|
|
168 |
|
|
|
|
168 | ||||
Non-interest income |
|
156 |
|
254 |
|
1,738 |
|
|
2,148 | ||||
Non-interest expense |
|
8,679 |
|
229 |
|
5,175 |
|
|
14,083 | ||||
|
|
|
|
|
|
|
|
| |||||
Segment profit (loss), pre-tax |
$ |
5,380 |
$ |
1,141 |
$ |
(940 |
) |
$ |
5,581 | ||||
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
175,891 |
$ |
35,152 |
$ |
386,752 |
|
$ |
597,795 | ||||
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
||||||||||||||||||
2002 |
2001 |
|||||||||||||||||
Average Balance(1) |
Interest |
Average Yield/ Cost |
Average Balance(1) |
Interest |
Average Yield/ Cost |
|||||||||||||
(Dollars in thousands) |
||||||||||||||||||
Assets |
||||||||||||||||||
Interest earning assets |
||||||||||||||||||
Securities |
$ |
427,289 |
$ |
3,123 |
2.93 |
% |
$ |
254,309 |
$ |
3,468 |
5.51 |
% | ||||||
Mortgage loans, net(2) |
|
132 |
|
|
|
|
|
2,079 |
|
46 |
8.85 |
% | ||||||
IPF loans, net(3) |
|
41,170 |
|
1,433 |
13.97 |
% |
|
33,986 |
|
1,333 |
15.69 |
% | ||||||
Automobile installment contracts, net(4) |
|
224,656 |
|
12,649 |
22.58 |
% |
|
165,793 |
|
9,678 |
23.27 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest earning assets |
|
693,247 |
|
17,205 |
9.96 |
% |
|
456,167 |
|
14,525 |
12.74 |
% | ||||||
|
|
|
|
|||||||||||||||
Non-interest earning assets |
|
37,168 |
|
28,419 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total assets |
$ |
730,415 |
$ |
484,586 |
||||||||||||||
|
|
|
|
|||||||||||||||
Liabilities and Equity |
||||||||||||||||||
Interest bearing liabilities |
||||||||||||||||||
Deposits |
$ |
363,164 |
$ |
3,114 |
3.44 |
% |
$ |
366,189 |
$ |
4,811 |
5.26 |
% | ||||||
FHLB advances |
|
40,198 |
|
215 |
2.14 |
% |
|
31,970 |
|
393 |
4.92 |
% | ||||||
Repurchase Agreements |
|
235,279 |
|
1,108 |
1.89 |
% |
|
2,317 |
|
32 |
5.35 |
% | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total interest bearing liabilities |
|
638,641 |
|
4,437 |
2.79 |
% |
|
400,476 |
|
5,236 |
5.23 |
% | ||||||
|
|
|
|
|
|
|||||||||||||
Non-interest bearing liabilities |
|
12,488 |
|
11,906 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities |
|
651,129 |
|
412,382 |
||||||||||||||
Equity |
|
79,286 |
|
72,204 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities and equity |
$ |
730,415 |
$ |
484,586 |
||||||||||||||
|
|
|
|
|||||||||||||||
Net interest income before provision for loan losses |
$ |
12,768 |
$ |
9,289 |
||||||||||||||
|
|
|
|
|||||||||||||||
Net interest rate spread(5) |
7.17 |
% |
7.51 |
% | ||||||||||||||
Net interest margin(6) |
7.39 |
% |
8.15 |
% | ||||||||||||||
Ratio of interest earning assets to interest bearing liabilities |
109 |
% |
114 |
% |
(1) |
Average balances are computed on a monthly basis. |
(2) |
Net of allowance for loan losses; includes non-performing loans. |
(3) |
Net of allowance for loan losses; includes non-performing loans. |
(4) |
Net of unearned finance charges and allowance for loan losses; includes non-performing loans. |
(5) |
Net interest rate spread represents the difference between the yield on interest earning assets and the cost of interest bearing liabilities.
|
(6) |
Net interest margin represents net interest income divided by average interest earning assets. |
Six Months Ended June 30, |
||||||||||||||||||
2002 |
2001 |
|||||||||||||||||
(Dollars in thousands) |
Average Balance(1) |
Interest |
Average Yield/ Cost |
Average Balance(1) |
Interest |
Average Yield/ Cost
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Assets |
||||||||||||||||||
Interest earning assets |
||||||||||||||||||
Securities |
$ |
375,636 |
$ |
5,782 |
3.10 |
% |
$ |
248,264 |
$ |
7,108 |
5.75 |
% | ||||||
Mortgage loans, net(2) |
|
147 |
|
3 |
3.55 |
% |
|
7,627 |
|
423 |
11.10 |
% | ||||||
IPF loans, net(3) |
|
40,243 |
|
2,762 |
13.86 |
% |
|
33,992 |
|
2,655 |
15.62 |
% | ||||||
Automobile installment contracts, net(4) |
|
215,051 |
|
24,350 |
22.83 |
% |
|
158,888 |
|
18,268 |
22.95 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Total interest earning assets |
|
631,077 |
|
32,897 |
10.51 |
% |
|
448,771 |
|
28,454 |
12.68 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-interest earning assets |
|
35,923 |
|
26,057 |
||||||||||||||
Total assets |
$ |
667,000 |
$ |
474,828 |
||||||||||||||
|
|
|
|
|||||||||||||||
Liabilities and Equity |
||||||||||||||||||
Interest bearing liabilities |
||||||||||||||||||
Deposits |
$ |
364,445 |
$ |
6,348 |
3.51 |
% |
$ |
358,195 |
$ |
9,831 |
5.49 |
% | ||||||
FHLB advances |
|
74,450 |
|
784 |
2.13 |
% |
|
32,503 |
|
907 |
5.58 |
% | ||||||
Repurchase agreements |
|
137,465 |
|
1,300 |
1.91 |
% |
|
1,158 |
|
32 |
5.35 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Total interest bearing liabilities |
|
576,360 |
|
8,432 |
2.95 |
% |
|
391,856 |
|
10,770 |
5.50 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-interest bearing liabilities |
|
12,568 |
|
11,820 |
||||||||||||||
|
|
|
|
|||||||||||||||
Total liabilities |
|
588,928 |
|
403,676 |
||||||||||||||
Equity |
|
78,072 |
|
71,152 |
||||||||||||||
Total liabilities and equity |
$ |
667,000 |
$ |
474,828 |
||||||||||||||
|
|
|
|
|||||||||||||||
Net interest income before provision for loan losses |
$ |
24,465 |
$ |
17,684 |
||||||||||||||
|
|
|
|
|||||||||||||||
Net interest rate spread(5) |
7.56 |
% |
7.18 |
% | ||||||||||||||
Net interest margin(6) |
7.82 |
% |
7.88 |
% | ||||||||||||||
Ratio of interest earning assets to interest bearing liabilities |
109 |
% |
115 |
% |
(1) |
Average balances are computed on a monthly basis. |
(2) |
Net of allowance for loan losses; includes non-performing loans. |
(3) |
Net of allowance for loan losses; includes non-performing loans. |
(4) |
Net of unearned finance charges and allowance for loan losses; includes non-performing loans. |
(5) |
Net interest rate spread represents the difference between the yield on interest earning assets and the cost of interest bearing liabilities.
|
(6) |
Net interest margin represents net interest income divided by average interest earning assets. |
Net Portfolio Value |
NPV as % of Portfolio Value of Assets | |||||||||
Change in Rates |
$ Amount |
$ Change |
% Change |
NPV Ratio |
% Change | |||||
(Dollars in thousands) |
||||||||||
+300 bp |
$120,057 |
$(9,636) |
-7% |
15.39% |
-82 bp | |||||
+200 bp |
125.550 |
(4,143) |
-3% |
15.91% |
-30 bp | |||||
+100 bp |
128,847 |
(846) |
-1% |
16.19% |
-2 bp | |||||
0 bp |
129,693 |
|
|
16.21% |
| |||||
-100 bp |
128,321 |
(1,372) |
-1% |
16.00% |
-21 bp | |||||
-200 bp |
|
|
|
|
| |||||
-300 bp |
|
|
|
|
|
June 30, |
December 31, |
|||||||||||||||||
2002 |
2001 |
2000 |
||||||||||||||||
Balance |
Weighted Average Rate |
Balance |
Weighted Average Rate |
Balance |
Weighted Average Rate |
|||||||||||||
(Dollars in thousands) |
||||||||||||||||||
Passbook accounts |
$ |
58,887 |
2.21 |
% |
$ |
47,931 |
2.31 |
% |
$ |
38,730 |
4.32 |
% | ||||||
Checking accounts |
|
16,441 |
1.08 |
% |
|
13,795 |
1.06 |
% |
|
15,250 |
2.25 |
% | ||||||
Certificates of deposit |
||||||||||||||||||
Under $100,000 |
|
191,772 |
3.65 |
% |
|
212,981 |
4.43 |
% |
|
211,427 |
6.40 |
% | ||||||
$100,000 and over |
|
84,135 |
3.38 |
% |
|
82,643 |
4.33 |
% |
|
82,823 |
6.57 |
% | ||||||
|
|
|
|
|
|
|||||||||||||
Total |
$ |
351,235 |
3.22 |
% |
$ |
357,350 |
3.99 |
% |
$ |
348,230 |
6.03 |
% | ||||||
|
|
|
|
|
|
June 30, 2002 |
December 31, 2001
|
December 31, 2000
| ||||
(Dollars in thousands) | ||||||
Maturity within one year |
$201,718 |
$237,683 |
$257,710 | |||
Maturity within two years |
39,873 |
46,170 |
36,440 | |||
Maturity within three years |
19,748 |
7,657 |
100 | |||
Maturity over three years |
14,568 |
4,114 |
| |||
|
|
| ||||
Total certificates of deposit |
$275,907 |
$295,624 |
$294,250 | |||
|
|
|
Six Months ended June 30, 2002 |
December 31, |
|||||||||||
2001 |
2000 |
|||||||||||
(Dollars in thousands) |
||||||||||||
FHLB advances |
||||||||||||
Maximum month-end balance |
$ |
130,000 |
|
$ |
130,000 |
|
$ |
60,000 |
| |||
Balance at end of period |
|
30,000 |
|
|
130,000 |
|
|
60,000 |
| |||
Average balance for period |
|
74,450 |
|
|
38,830 |
|
|
22,877 |
| |||
Weighted average interest rate on balance at end of period |
|
2.07 |
% |
|
1.97 |
% |
|
6.81 |
% | |||
Weighted average interest rate on average balance for period |
|
2.13 |
% |
|
4.04 |
% |
|
6.58 |
% | |||
Warehouse lines of credit |
||||||||||||
Maximum month-end balance |
$ |
|
|
$ |
|
|
$ |
26,623 |
| |||
Balance at end of period |
|
|
|
|
|
|
|
|
| |||
Average balance for period |
|
|
|
|
|
|
|
1,796 |
| |||
Weighted average interest rate on balance at end of period |
|
|
% |
|
|
% |
|
|
% | |||
Weighted average interest rate on average balance for period |
|
|
% |
|
|
% |
|
6.27 |
% | |||
Repurchase agreements |
||||||||||||
Maximum month end balance |
$ |
326,889 |
|
$ |
114,776 |
|
$ |
|
| |||
Balance at end of period |
|
326,889 |
|
|
114,776 |
|
|
|
| |||
Average balance for period |
|
137,466 |
|
|
4,503 |
|
|
|
| |||
Weighted average interest rate on balance at end of period |
|
1.84 |
% |
|
2.37 |
% |
|
|
% | |||
Weighted average interest rate on average balance for period |
|
1.91 |
% |
|
3.46 |
% |
|
|
% |
June 31, 2002
|
December 31, 2001 |
December 31, 2000 |
||||||||||
(Dollars in thousands) |
||||||||||||
Consumer Loans |
||||||||||||
Automobile installment contracts |
$ |
266,794 |
|
$ |
232,902 |
|
$ |
176,255 |
| |||
Insurance premium finance |
|
28,380 |
|
|
28,710 |
|
|
25,843 |
| |||
Other consumer loans |
|
47 |
|
|
98 |
|
|
577 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total consumer loans |
|
295,221 |
|
|
261,710 |
|
|
202,675 |
| |||
|
|
|
|
|
|
|
|
| ||||
Mortgage Loans |
||||||||||||
Mortgage loans |
|
|
|
|
|
|
|
16,784 |
| |||
Subprime mortgage loans |
|
278 |
|
|
352 |
|
|
1,845 |
| |||
Total mortgage loans |
|
278 |
|
|
352 |
|
|
18,629 |
| |||
|
|
|
|
|
|
|
|
| ||||
Commercial Loans |
||||||||||||
Insurance premium finance |
|
13,526 |
|
|
10,921 |
|
|
8,342 |
| |||
Other commercial loans |
|
|
|
|
|
|
|
55 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total commercial loans |
|
13,526 |
|
|
10,921 |
|
|
8,397 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total loans |
|
309,025 |
|
|
272,983 |
|
|
229,701 |
| |||
Unearned discounts and premium |
|
|
|
|
|
|
|
(728 |
) | |||
Unearned finance charges |
|
(12,621 |
) |
|
(18,881 |
) |
|
(20,737 |
) | |||
Allowance for loan losses |
|
(20,473 |
) |
|
(17,460 |
) |
|
(15,156 |
) | |||
Total loans, net |
$ |
275,931 |
|
$ |
236,642 |
|
$ |
193,080 |
| |||
|
|
|
|
|
|
|
|
|
June 30, 2002 | ||||||||||||||||||||
One Year or Less |
More Than 1 Year to 3
Years |
More Than 3 Years to 5
Years |
More Than 5 Years to 10 Years |
More Than 10 Years to 20 Years |
More Than 20 Years |
Total Loans | ||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Mortgage loans |
$ |
|
$ |
|
$ |
|
$ |
|
$ |
278 |
|
$ |
278 | |||||||
Commercial loans |
|
13,526 |
|
|
|
|
|
|
|
|
|
|
13,526 | |||||||
Consumer loans |
|
35,972 |
|
105,760 |
|
153,129 |
|
360 |
|
|
|
|
295,221 | |||||||
Total |
$ |
49,498 |
$ |
105,760 |
$ |
153,129 |
$ |
360 |
$ |
278 |
|
$ |
309,025 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Delinquencies |
June 30, 2002 |
% of Total Loans |
December 31, 2001
|
% of Total Loans |
December 31, 2000
|
% of Total Loans | ||||||
(Dollars in thousands) | ||||||||||||
30 to 59 days |
$1,324 |
.4% |
$ 953 |
0.5% |
$ 3,071 |
1.0% | ||||||
60 to 89 days |
591 |
.2% |
494 |
0.3% |
2,443 |
0.8% | ||||||
90+ days |
743 |
.3% |
2,374 |
1.2% |
13,307 |
4.6% | ||||||
|
|
|
|
|
| |||||||
Total |
$2,658 |
.9% |
$3,821 |
2.0% |
$18,821 |
6.4% | ||||||
|
|
|
|
|
|
June 30, 2002 |
December 31, |
||||||||||
2001 |
2000 |
||||||||||
(Dollars in thousands) |
|||||||||||
Nonaccrual loans |
|||||||||||
Single-family residential |
$278 |
|
$ |
2,281 |
|
$ |
15,825 |
| |||
Multi-family residential and commercial |
|
|
|
|
|
|
100 |
| |||
Consumer and other loans |
471 |
|
|
1,323 |
|
|
1,060 |
| |||
|
|
|
|
|
|
|
| ||||
Total |
$749 |
|
$ |
3,604 |
|
$ |
16,985 |
| |||
|
|
|
|
|
|
|
| ||||
Nonaccrual loans as a percentage of |
|||||||||||
Total loans held for investment |
0.27 |
% |
|
1.87 |
% |
|
10.73 |
% | |||
Total assets |
0.09 |
% |
|
0.74 |
% |
|
3.88 |
% | |||
Allowance for loan losses as a percentage of total loans |
6.91 |
% |
|
7.28 |
% |
|
4.58 |
% |
At or For the Six Months Ended June 30, 2002 |
At or For the Year
Ended December 31, |
||||||||||
2001 |
2000 |
||||||||||
(Dollars in thousands) |
|||||||||||
Allowance for Loan Losses |
|||||||||||
Balance at beginning of period |
$17,460 |
|
$ |
15,156 |
|
$ |
14,139 |
| |||
Provision for loan losses |
183 |
|
|
615 |
|
|
201 |
| |||
Provision for loan losses discontinued operations |
|
|
|
|
|
|
2,396 |
| |||
Charge-offs |
|||||||||||
Mortgage loans |
(10 |
) |
|
(1,713 |
) |
|
(6,402 |
) | |||
Consumer loans |
(8,386 |
) |
|
(9,173 |
) |
|
(6,025 |
) | |||
|
|
|
|
|
|
|
| ||||
(8,396 |
) |
|
(10,886 |
) |
|
(12,427 |
) | ||||
Recoveries |
|||||||||||
Mortgage loans |
|
|
|
140 |
|
|
327 |
| |||
Consumer loans |
539 |
|
|
266 |
|
|
286 |
| |||
|
|
|
|
|
|
|
| ||||
539 |
|
|
406 |
|
|
613 |
| ||||
|
|
|
|
|
|
|
| ||||
Net charge-offs |
(7,857 |
) |
|
(10,480 |
) |
|
(11,814 |
) | |||
Acquisition discounts allocated to loss allowance |
10,686 |
|
|
12,169 |
|
|
10,234 |
| |||
Balance at end of period |
$20,473 |
|
$ |
17,460 |
|
$ |
15,156 |
| |||
|
|
|
|
|
|
|
| ||||
Annualized net charge-offs to average loans |
6.15 |
% |
|
4.94 |
% |
|
5.03 |
% | |||
Ending allowance to period end loans |
6.91 |
% |
|
7.28 |
% |
|
4.58 |
% |
June 30, 2002
|
December 31, |
||||||||
2001 |
2000 |
||||||||
(Dollars in thousands) |
|||||||||
Balance at end of period |
|||||||||
Overnight deposits |
$ 29,449 |
|
$135,267 |
|
$ 36,477 |
| |||
U.S. agency securities |
250,525 |
|
229,660 |
|
166,838 |
| |||
U. S. mortgage backed securities |
186,309 |
|
35,015 |
|
46,376 |
| |||
Mutual funds |
20,162 |
|
20,162 |
|
10,051 |
| |||
|
|
|
|
|
| ||||
Total |
$486,445 |
|
$420,104 |
|
$259,742 |
| |||
|
|
|
|
|
| ||||
Weighted average yield at end of period |
|||||||||
Overnight deposits |
1.31 |
% |
1.23 |
% |
5.69 |
% | |||
U.S. agency securities |
2.62 |
% |
3.35 |
% |
6.27 |
% | |||
U.S. mortgage backed securities |
3.03 |
% |
6.60 |
% |
7.35 |
% | |||
Mutual funds (mortgage backed securities) |
3.23 |
% |
3.59 |
% |
6.59 |
% | |||
Weighted average maturity at end of period |
|||||||||
Overnight deposits |
1 day |
|
1 day |
|
1 day |
| |||
U.S. agency securities |
60 months |
|
85 months |
|
5 months |
| |||
U.S. mortgage backed securities |
306 months |
|
254 months |
|
267 months |
| |||
Mutual funds (mortgage backed securities) |
1 day |
|
1 day |
|
1 day |
|
UNITED PANAM FINANCIAL CORP. |
By: |
/S/ GUILLERMO
BRON | |
Guillermo Bron Chairman and Chief Executive Officer (Principal Executive Officer) |
By: |
/S/ GARLAND W.
KOCH | |
Garlanld W. Koch Sr. Vice
President and Chief Financial Officer (Principal Financial
and Accounting Officer) |