Attached files

file filename
8-K - 8-K - PACWEST BANCORPa11-13923_38k.htm

Exhibit 99.1

 

PRESS RELEASE

 

PacWest Bancorp

(NASDAQ: PACW)

 

Contact:

 

Matthew P. Wagner

Chief Executive Officer

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

Victor R. Santoro

Executive Vice President and CFO

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

 

 

 

 

Phone:

 

310-728-1020

 

310-728-1021

Fax:

 

310-201-0498

 

310-201-0498

 

FOR IMMEDIATE RELEASE

 

July 18, 2011

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE SECOND QUARTER OF 2011

 

—Net Earnings of $12.8 Million—

—Net Interest Margin Increases to 5.57%—

—Credit Loss Reserve at 3.52% of Net Non-Covered Loans and 157% of Non-Covered Nonaccrual Loans—

—Noninterest-Bearing Deposits at 36% of Total Deposits and Core at 76%—

—Tangible Common Equity Increases 7.2% or $30.5 million—

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the second quarter of 2011 of $12.8 million, or $0.35 per diluted share, compared to net earnings for the first quarter of 2011 of $10.7 million, or $0.29 per diluted share.

 

This press release contains certain non-GAAP financial disclosures for tangible capital and pre-credit, pre-tax earnings.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  Given the use of tangible common equity amounts and ratios is prevalent among banking regulators, investors and analysts, we disclose our tangible common equity ratios in addition to equity-to-assets ratios.  Also, as analysts and investors view pre-credit, pre-tax earnings as an indicator of the Company’s ability to absorb credit losses, we disclose this amount in addition to net earnings.  Please refer to the table at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.

 

1



 

SECOND QUARTER RESULTS

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

 

 

2011

 

2011

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings

 

$

12,841

 

$

10,676

 

Diluted earnings per share

 

$

0.35

 

$

0.29

 

Annualized return on average assets

 

0.94

%

0.79

%

Annualized return on average equity

 

10.31

%

8.97

%

Net interest margin

 

5.57

%

5.34

%

Efficiency ratio (1)

 

58.2

%

58.7

%

 

 

 

 

 

 

At Quarter End:

 

 

 

 

 

Allowance for credit losses to non-covered loans, net of unearned income (2)

 

3.52

%

3.41

%

Allowance for credit losses to non-covered nonaccrual loans (2) 

 

157.0

%

135.6

%

Equity to assets ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

9.49

%

8.98

%

Pacific Western Bank

 

11.27

%

10.72

%

Tangible common equity ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

8.47

%

7.80

%

Pacific Western Bank

 

10.26

%

9.55

%

 


(1) FDIC loss sharing income and net covered OREO costs reduced the second quarter 2011 and first quarter 2011 efficiency ratios by 254 bps and 264 bps, respectively.

(2) Non-covered loans exclude loans covered by loss sharing agreements with the FDIC.

 

The $2.2 million increase in net earnings for the linked quarters was due primarily to higher net interest income of $3.0 million ($1.7 million after-tax), a lower provision for credit losses on non-covered loans of $2.3 million ($1.3 million after-tax) and higher FDIC loss sharing income of $6.5 million ($3.8 million after-tax).  These factors were offset partially by a higher provision for credit losses on covered loans of $3.0 million ($1.7 million after-tax) and higher OREO costs of $5.4 million ($3.1 million after-tax).

 

Net interest income increased due primarily to higher accelerated accretion of purchase discounts on covered loan payoffs, higher interest income on investment securities due to portfolio purchases, and lower interest expense on deposits.  FDIC loss sharing income grew principally due to an increase in covered loan and OREO credit costs.  OREO costs increased due primarily to lower gains on sale and higher write-downs in the current quarter.

 

2



 

Net credit costs on a pre-tax basis are shown in the following table:

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

 

 

2011

 

2011

 

 

 

(In thousands)

 

Provision for credit losses on non-covered loans

 

$

5,500

 

$

7,800

 

Non-covered OREO expense

 

2,300

 

703

 

Total non-covered credit costs

 

7,800

 

8,503

 

 

 

 

 

 

 

Provision for credit losses on covered loans

 

5,890

 

2,910

 

Covered OREO expense (income)

 

1,205

 

(2,578

)

Total covered net credit costs

 

7,095

 

332

 

Less: FDIC loss sharing income (expense), net

 

5,316

 

(1,170

)

Adjusted covered net credit costs

 

1,779

 

1,502

 

 

 

 

 

 

 

Total credit-related costs

 

$

9,579

 

$

10,005

 

 

The credit loss provision for the second quarter had two components: $5.5 million for non-covered loans and $5.9 million for covered loans.  The second quarter non-covered credit loss provision was driven by (a) non-covered loan net charge-offs of $7.2 million and (b) the levels and trends of nonaccrual and classified loans.  The covered loan credit loss provision was driven by decreases in expected cash flows on covered loans compared to those previously estimated.  The covered loan credit loss provision and covered net OREO income or expense are offset partially by an increase in the FDIC loss sharing asset, which represents the FDIC’s share of these net costs.

 

Matt Wagner, Chief Executive Officer, commented, “We are pleased to post another profitable quarter with net earnings reaching $12.8 million.  Our core earnings generation resulted in pre-credit, pre-tax earnings of $31.6 million in the second quarter, up from $28.4 million in the first quarter.  The ability to generate these earnings, along with our strong capital base and liquidity position, gives strength to our balance sheet, provides flexibility in the current business environment, and positions us to take advantage of opportunities as they arise.”

 

Mr. Wagner continued, “Credit quality metrics improved in the second quarter.  Our legacy loan loss provision and nonaccrual loans decreased and our credit loss reserve coverage ratios increased.  Nevertheless, we continue to monitor the loan portfolio carefully to identify and address issues promptly.  Loan portfolio growth remains tepid, as new loan volume is not replacing maturities.  We attribute this to the state of the economy in Southern California, the reluctance of business to make investments and grow, the scarcity of quality credits, and the competition for loans from both other community banks and the large banks.  While we are able to retain maturing lending relationships having growth opportunities, we are doing so selectively based on pricing considerations, as we prefer profitability and margin retention over short term growth.  We look forward to economic improvement and the loan growth it will generate.”

 

3



 

Vic Santoro, Executive Vice President and Chief Financial Officer, stated, “In addition to improved earnings and credit quality metrics, this quarter brought improvements in net interest margin and tangible equity.  Increased loan yield and lower deposit cost resulted in a net interest margin of 5.57%, a 23 basis point increase from the first quarter’s 5.34%.  Our solid earnings combined with resolution of the goodwill matter with the FDIC increased tangible equity by over $30 million, bringing tangible book value per share to $12.12, an increase of $0.81.  The deposit base mix remains quite stable, with non-interest bearing and core deposits at 36% and 76%, respectively, of total deposits.”

 

YEAR TO DATE RESULTS

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2011

 

2010

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings (loss)

 

$

23,517

 

$

(57,828

)

Diluted earnings (loss) per share

 

$

0.64

 

$

(1.66

)

Net interest margin

 

5.45

%

4.87

%

Efficiency ratio

 

58.5

%

63.3

%

 

The higher net earnings for the six months ended June 30, 2011 compared to the same period last year was due mostly to a lower provision for credit losses on non-covered loans.  The provision for the prior year period included $71.4 million related to the Company’s sale of $323.6 million of non-covered classified loans in the first quarter of 2010; there was no similar sale of classified loans in the current year.  When compared to the same period for 2010, the current 2011 period shows higher net interest income of $18.8 million ($10.9 million after-tax), lower provision for credit losses on non-covered loans of $113.3 million ($65.7 million after-tax), lower provision for credit losses on covered loans of $19.3 million ($11.2 million after-tax), lower FDIC loss sharing income of $17.6 million ($10.2 million after-tax) and lower noninterest expense of $5.4 million ($3.1 million after-tax).  The increase in net interest income was due primarily to higher interest income on loans, attributable mostly to an increase in accelerated accretion of purchase discounts on covered loan payoffs.  The decline in noninterest expense includes lower net OREO costs and higher compensation cost.

 

BALANCE SHEET CHANGES

 

Total assets declined $75.8 million during the second quarter due to lower loans and interest-earning deposits in financial institutions, offset by higher investment securities.  During the second quarter total loans declined $195.9 milllion on a net basis, including a $144.5 million decrease in non-covered loans.  The loan portfolio continues to decline generally due to repayments, resolution activities and low loan demand.  At June 30, 2011, non-covered loans, net of unearned income, totaled $2.9 billion and the covered loan portfolio was $806.0 million.  Investment securities available-for-sale grew $170.8 million due to the purchase of $191.1 million of primarily government-sponsored entity pass through securities.

 

4



 

Goodwill was reduced $7.6 million as the matter with the FDIC regarding the settlement accounting for a wholly-owned subsidiary in the Los Padres acquisition was resolved; a receivable for such amount is included in the FDIC loss sharing asset at June 30, 2011 and is expected to be received during the third quarter.

 

Total deposits declined $98.2 million during the second quarter to $4.5 billion at June 30, 2011.  Time deposits decreased $45.8 million during the second quarter to $1.1 billion at June 30, 2011.  Core deposits, which include noninterest-bearing demand, interest checking, money market and savings accounts, declined $52.4 million during the second quarter due mostly to a $42.8 million decrease in money market accounts.  At June 30, 2011, core deposits totaled $3.4 billion, or 76% of total deposits at that date.  Noninterest-bearing demand deposits decreased $6.8 million during the second quarter to $1.6 billion and represented 36% of total deposits at June 30, 2011.

 

COVERED ASSETS

 

As part of the Los Padres and Affinity acquisitions we entered into loss sharing agreements with the FDIC that cover a substantial portion of losses incurred after the acquisition dates on loans and other real estate owned, and in the case of the Affinity acquisition, certain investment securities.

 

A summary of the covered assets at June 30, 2011 and March 31, 2011 is shown in the following table:

 

 

 

June 30,

 

March 31,

 

Covered Assets

 

2011

 

2011

 

 

 

(In thousands)

 

Loans, net

 

$

805,952

 

$

859,433

 

Investment securities

 

49,501

 

52,132

 

Other real estate owned, net

 

40,949

 

42,117

 

Total covered assets

 

$

896,402

 

$

953,682

 

 

NET INTEREST INCOME

 

Net interest income was $68.7 million for the second quarter of 2011 compared to $65.7 million for the first quarter of 2011.  The $3.0 million increase is due mostly to growth of $2.5 million in interest income, which is attributed mainly to higher accelerated accretion of purchase discounts on covered loan payoffs and purchases of investment securities.  Contributing to the increase in net interest income was a reduction in interest expense of $412,000 due principally to lower rates on money market accounts and a decline in time deposit balances.

 

Net interest income grew by $18.8 million to $134.4 million during the six months ended June 30, 2011 compared to the same period last year.  This change was due to a $14.6 million increase in interest income and a $4.2 million decrease in interest expense.  The increase in interest income was due primarily to an increase in accelerated accretion of purchase discounts on covered loan payoffs and purchases of investment securities.  The decrease in interest expense was due mainly to lower rates on deposits and lower average borrowing balances as $260 million of FHLB advances were repaid in the first half of 2010 and another $50 million were repaid in December 2010.

 

5



 

NET INTEREST MARGIN

 

Our net interest margin for the second quarter of 2011 was 5.57%, an increase of 23 basis points from the 5.34% posted for the first quarter of 2011.  The net interest margin has been impacted by the accelerated accretion of purchase discounts on covered loan payoffs and loans being placed on or removed from nonaccrual status.  The effects of such items on the net interest margin are shown in the following table:

 

 

 

 

 

 

 

Six

 

 

 

 

 

 

 

Months

 

 

 

Three Months Ended

 

Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

2011

 

2011

 

2011

 

Net interest margin as reported

 

5.57

%

5.34

%

5.45

%

Less:

 

 

 

 

 

 

 

Accelerated accretion of purchase discounts on covered loan payoffs

 

0.38

%

0.22

%

0.30

%

Nonaccrual loan interest

 

0.02

%

 

0.01

%

Net interest margin as adjusted

 

5.17

%

5.12

%

5.14

%

 

The yield on average loans was 7.18% for the second quarter of 2011 compared to 6.78% for the prior quarter.  The loan yield for the second quarter was positively impacted by 52 basis points from the combination of accelerated accretion of purchase discounts on covered loan payoffs and nonaccrual loan interest.  The loan yield for the first quarter was positively impacted by 27 basis points from these items.  The cost of interest-bearing deposits and all-in deposit cost declined four and three basis points to 0.75% and 0.49%, respectively, due mostly to lower rates on money market accounts and lower average balances of time deposits.

 

The net interest margin for the first six months of 2011 was 5.45% compared to 4.87% for the same period last year.  The increase was due mostly to lower funding costs and a higher yield on loans offset partially by an increase in the average balance of lower yielding investment securities.

 

NONINTEREST INCOME

 

Noninterest income for the second quarter of 2011 totaled $11.2 million compared to $4.8 million for the first quarter of 2011.  The $6.4 million increase was due mostly to higher FDIC loss sharing income stemming from higher credit-related net costs on covered loans and OREO.

 

Noninterest income declined by $15.9 million to $16.0 million during the six months ended June 30, 2011 compared to the same period last year.  This reduction was attributable primarily to a decrease in FDIC loss sharing income.

 

6



 

NONINTEREST EXPENSE

 

Noninterest expense grew $5.1 million to $46.5 million during the second quarter of 2011 compared to $41.4 million for the first quarter of 2011.  This change was due mostly to increases in covered and non-covered OREO costs. Covered OREO costs increased by $3.8 million due principally to lower gains on sales of $3.3 million and higher write-downs of $675,000.  Non-covered OREO costs increased by $1.6 million due almost entirely to higher write-downs recognized in the second quarter.  Other expense increases included higher occupancy costs due to lease renewal commissions, higher other professional services expense due to legal costs associated with our credit work-out efforts, and higher other expenses related to loan management costs and recent stock awards for directors.  Insurance and assessment costs are lower due to a decline in FDIC deposit insurance costs.

 

Noninterest expense includes amortization of time-based restricted stock, which is included in compensation, and intangible asset amortization.  Amortization of restricted stock totaled $2.1 and $2.0 million for the second and first quarters of 2011, respectively. Intangible asset amortization totaled $2.3 million for each of the second and first quarters of 2011.

 

Noninterest expense declined by $5.4 million to $87.9 million during the six months ended June 30, 2011 compared to the same period last year.  This reduction was attributable primarily to decreases in non-covered and covered OREO costs and lower insurance and assessments expense.  Non-covered OREO costs declined $6.1 million due mainly to lower write-downs of $7.0 million and lower OREO expense of $510,000, offset partially by lower gains on sales of OREO of $1.5 million.  Covered OREO costs declined by $3.5 million due mostly to higher gains on sales of OREO.  The declines were offset by increases in almost all other expense categories for the additional operating costs arising from the Los Padres acquisition in August 2010.  We added nine branches to our network through the Los Padres acquisition.

 

CREDIT QUALITY

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

Non-Covered Credit Quality Metrics:

 

 

 

 

 

 

 

Allowance for credit losses to loans, net of unearned income

 

3.52

%

3.41

%

3.30

%

Allowance for credit losses to nonaccrual loans

 

157.0

%

135.6

%

110.8

%

Nonperforming assets to loans, net of unearned income, and other real estate owned

 

3.96

%

4.03

%

3.76

%

Nonaccrual loans

 

$

65,300

 

$

76,849

 

$

94,183

 

Classified loans (1)

 

$

215,437

 

$

207,012

 

$

214,009

 

 


(1) Classified loans are those with a credit risk rating of substandard or doutbtful.

 

7



 

Credit Loss Provisions

 

The second quarter of 2011 provision for credit losses totaled $11.4 million and was comprised of $5.5 million on the non-covered loan portfolio and $5.9 million on the covered loan portfolio.  The first quarter of 2011 provision for credit losses totaled $10.7 million and was composed of $7.8 million on the non-covered loan portfolio and $2.9 million on the covered loan portfolio.  The provision on the non-covered portfolio is generated by our allowance methodology and reflects net charge-offs, the levels of nonaccrual and classified loans, and the migration of loans into various risk classifications.  The covered loan credit loss provision increases the covered loan allowance for credit losses and results from decreases in expected cash flows on covered loans compared to those previously estimated.

 

Second quarter of 2011 net charge-offs on non-covered loans totaled $7.2 million compared to first quarter net charge-offs on non-covered loans of $7.9 million. The allowance for credit losses on the non-covered portfolio totaled $102.6 million and $104.2 million at June 30, 2011 and March 31, 2011, respectively, and represented 3.52% and 3.41% of the non-covered loan balances at those respective dates.  The allowance for credit losses as a percent of nonaccrual loans was 157% and 136% at June 30, 2011 and March 31, 2011, respectively.

 

Non-covered Nonaccrual Loans and Other Real Estate Owned

 

Non-covered nonperforming assets include non-covered nonaccrual loans and non-covered OREO and totaled $117.5 million at June 30, 2011 compared to $125.2 million at March 31, 2011.  The $7.7 million decline in non-covered nonperforming assets is due primarily to an $11.5 million reduction in nonaccrual loans, offset partially by a $3.8 million increase in OREO.  The ratio of non-covered nonperforming assets to non-covered loans and non-covered OREO decreased to 3.96% at June 30, 2011 from 4.03% at March 31, 2011.

 

8



 

The amount of new nonaccrual loans has slowed over the last several quarters as shown in the following chart.

 

GRAPHIC

 

9



 

The following table presents the types and balances of non-covered loans included in the categories of nonaccrual and accruing loans past due between 30 and 89 days at June 30, 2011 and March 31, 2011:

 

 

 

Nonaccrual Loans (1)

 

Accruing and Over

 

 

 

June 30, 2011

 

March 31, 2011

 

30 days Past Due (1)

 

 

 

 

 

% of

 

 

 

% of

 

June 30,

 

March 31,

 

 

 

 

 

Loan

 

 

 

Loan

 

2011

 

2011

 

Loan Category

 

Balance

 

Category

 

Balance

 

Category

 

Balance

 

Balance

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

 7,451

 

5.0

%

$

 4,109

 

2.7

%

$

865

 

$

 864

 

SBA 504

 

3,304

 

5.3

%

5,138

 

7.9

%

 

188

 

Other commercial

 

25,710

 

1.5

%

21,679

 

1.2

%

8,197

 

1,395

 

Residential

 

3,026

 

1.9

%

9,917

 

5.7

%

 

90

 

Total real estate mortgage

 

39,491

 

1.9

%

40,843

 

1.9

%

9,062

 

2,537

 

Real estate construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

1,099

 

3.3

%

4,586

 

10.9

%

 

 

Commercial

 

5,976

 

4.7

%

8,620

 

6.4

%

2,136

 

1,484

 

Total real estate construction

 

7,075

 

4.4

%

13,206

 

7.5

%

2,136

 

1,484

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

5,294

 

1.4

%

5,748

 

1.6

%

451

 

661

 

Unsecured

 

6,558

 

8.0

%

9,009

 

7.8

%

158

 

400

 

Asset-based

 

15

 

0.0

%

15

 

0.0

%

 

 

SBA 7(a)

 

6,122

 

19.9

%

6,234

 

19.9

%

199

 

1,253

 

Total commercial

 

17,989

 

2.8

%

21,006

 

3.1

%

808

 

2,314

 

Consumer

 

745

 

3.3

%

1,794

 

8.2

%

40

 

267

 

Total non-covered loans

 

$

 65,300

 

2.2

%

$

 76,849

 

2.5

%

$

 12,046

 

$

 6,602

 

 


(1) Excludes covered loans.

 

The $11.5 million decline in non-covered nonaccrual loans during the second quarter was attributable to (a) foreclosures of $6.1 million, (b) other reductions, payoffs and returns to accrual status of $15.8 million, (c) charge-offs of $5.8 million, and (d) additions of $16.2 million.

 

10



 

Below is a summary of the ten largest lending relationships on nonaccrual status, excluding SBA-related loans, at June 30, 2011:

 

Nonaccrual

 

 

Amount

 

Description

(In thousands)

 

 

 

 

 

$

11,300

 

This loan is secured by three airplane hangar structures and two office buildings in Los Angeles County, California. The loan has been written down to its underlying collateral value based on the most recent appraisal.

 

 

 

$

7,451

 

This loan is secured by two hotels in San Diego County, California. The borrower’s interest payments are current.

 

 

 

$

5,654

 

Four loans secured by industrial warehouse buildings in Riverside County, California. The borrower is paying as agreed.

 

 

 

$

3,474

 

An unsecured loan that has a specific reserve for the entire balance.

 

 

 

$

2,586

 

This loan is secured by a medical-related office building in Los Angeles County, California and has been written down to its underlying collateral value based on the most recent appraisal.

 

 

 

$

2,370

 

This loan is unsecured and has a specific reserve for 50% of the balance. The borrower is current on interest payments.

 

 

 

$

2,200

 

Two loans that are secured by a retail shopping center in San Diego County, California.

 

 

 

$

1,701

 

Two unsecured loans that have a specific reserve for the entire balance.

 

 

 

$

1,553

 

A loan secured by unimproved land in Imperial County, California.

 

 

 

$

1,287

 

Three loans secured by industrial buildings in Imperial County, California. The borrower is paying as agreed.

 

The following table presents the details of non-covered and covered OREO as of the dates indicated:

 

 

 

June 30, 2011

 

March 31, 2011

 

Property Type

 

Non-covered
OREO

 

Covered
OREO

 

Non-covered
OREO

 

Covered
OREO

 

 

 

(In thousands)

 

Commercial real estate

 

$

 23,408

 

$

 18,130

 

$

 18,674

 

$

 8,397

 

Construction and land development

 

26,446

 

19,461

 

27,191

 

19,036

 

Multi-family

 

 

515

 

 

4,343

 

Single family residences

 

2,340

 

2,843

 

2,502

 

10,341

 

Total OREO

 

$

52,194

 

$

40,949

 

$

48,367

 

$

42,117

 

 

11



 

The following table presents the activity in non-covered and covered OREO for the second quarter:

 

 

 

Three Months Ended

 

 

 

June 30, 2011

 

 

 

Non-Covered

 

Covered

 

 

 

OREO

 

OREO

 

 

 

(In thousands)

 

Beginning of period

 

$

48,367

 

$

42,117

 

Foreclosures

 

6,073

 

13,329

 

Payments to third parties (1)

 

172

 

 

Write-downs from updated appraisals

 

(1,897

)

(1,565

)

Reductions related to sales

 

(521

)

(12,932

)

End of period

 

$

52,194

 

$

40,949

 

 

 

 

 

 

 

Net (loss) gain on sale

 

$

(3

)

$

446

 

 


(1) Represent amounts due to participations, guarantees, property taxes or any other prior lien positions.

 

REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

 

PacWest and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized at June 30, 2011 as shown in the following table.

 

 

 

June 30, 2011

 

 

 

Well

 

Pacific

 

PacWest

 

 

 

Capitalized

 

Western

 

Bancorp

 

 

 

Requirement

 

Bank

 

Consolidated

 

Tier 1 leverage capital ratio

 

5.00

%

9.60

%

9.75

%

Tier 1 risk-based capital ratio

 

6.00

%

14.29

%

14.44

%

Total risk-based capital ratio

 

10.00

%

15.57

%

15.72

%

Tangible common equity ratio

 

N/A

 

10.26

%

8.47

%

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with $5.4 billion in assets as of June 30, 2011, with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). Through 77 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western’s branches are located in Los Angeles, Orange, Riverside, San Bernardino, Santa Barbara, San Diego, San Francisco, San Luis Obispo, San Mateo and Ventura Counties in California and Maricopa County in Arizona.  Through its subsidiary BFI Business Finance and its division First Community Financial, Pacific Western also provides working capital financing to growing companies located throughout the Southwest, primarily in the states of Arizona, California and Texas. Additional information regarding PacWest Bancorp is available on the Internet at www.pacwestbancorp.com.  Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

 

12



 

FORWARD-LOOKING STATEMENTS

 

This press release contains certain forward-looking information about PacWest that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, implied or projected by, such forward-looking statements. Risks and uncertainties include, but are not limited to: lower than expected revenues; credit quality deterioration or a reduction in real estate values could cause an increase in the allowance for credit losses and a reduction in net earnings; increased competitive pressure among depository institutions; the Company’s ability to complete future acquisitions, successfully integrate such acquired entities, or achieve expected beneficial synergies and/or operating efficiencies within expected time-frames or at all; settlements with the FDIC related to our loss-sharing arrangement and other adjustments related to the Los Padres Bank and Affinity Bank acquisitions; the possibility that personnel changes will not proceed as planned; the cost of additional capital is more than expected; a change in the interest rate environment reduces net interest margins; asset/liability repricing risks and liquidity risks; pending legal matters may take longer or cost more to resolve or may be resolved adversely to the Company; general economic conditions, either nationally or in the market areas in which the Company does or anticipates doing business, are less favorable than expected; environmental conditions, including natural disasters, may disrupt our business, impede our operations, negatively impact the values of collateral securing the Company’s loans or impair the ability of our borrowers to support their debt obligations; the economic and regulatory effects of the continuing war on terrorism and other events of war, including the conflicts in the Middle East; legislative or regulatory requirements or changes adversely affecting the Company’s business; changes in the securities markets; regulatory approvals for any capital activities cannot be obtained on the terms expected or on the anticipated schedule; and, other risks that are described in PacWest’s public filings with the U.S. Securities and Exchange Commission (the “SEC”). If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, PacWest’s results could differ materially from those expressed in, implied or projected by such forward-looking statements. PacWest assumes no obligation to update such forward-looking statements.

 

For a more complete discussion of risks and uncertainties, investors and security holders are urged to read PacWest Bancorp’s annual report on Form 10-K, quarterly reports on Form 10-Q and other reports filed by PacWest with the SEC.  The documents filed by PacWest with the SEC may be obtained at PacWest Bancorp’s website at www.pacwestbancorp.com or at the SEC’s website at www.sec.gov.  These documents may also be obtained free of charge from PacWest by directing a request to: PacWest Bancorp c/o Pacific Western Bank, 275 North Brea Boulevard, Brea, CA 92821.  Attention: Investor Relations. Telephone 714-671-6800.

 

13



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

 

 

(In thousands, except per share and share data)

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

91,405

 

$

88,634

 

$

82,170

 

Interest-earning deposits in financial institutions

 

59,100

 

104,925

 

26,382

 

Total cash and cash equivalents

 

150,505

 

193,559

 

108,552

 

 

 

 

 

 

 

 

 

Non-covered securities available-for-sale

 

1,008,491

 

835,022

 

823,579

 

Covered securities available-for-sale

 

49,501

 

52,132

 

50,437

 

Total securities available-for-sale, at estimated fair value

 

1,057,992

 

887,154

 

874,016

 

Federal Home Loan Bank stock, at cost

 

50,591

 

52,857

 

55,040

 

Total investment securities

 

1,108,583

 

940,011

 

929,056

 

 

 

 

 

 

 

 

 

Non-covered loans, net of unearned income

 

2,913,136

 

3,057,654

 

3,161,055

 

Allowance for loan losses

 

(96,427

)

(98,564

)

(98,653

)

Total non-covered loans, net

 

2,816,709

 

2,959,090

 

3,062,402

 

Covered loans, net

 

805,952

 

859,433

 

908,576

 

Total loans

 

3,622,661

 

3,818,523

 

3,970,978

 

 

 

 

 

 

 

 

 

Non-covered other real estate owned, net

 

52,194

 

48,367

 

25,598

 

Covered other real estate owned, net

 

40,949

 

42,117

 

55,816

 

Total other real estate owned

 

93,143

 

90,484

 

81,414

 

 

 

 

 

 

 

 

 

Premises and equipment

 

23,295

 

22,343

 

22,578

 

Goodwill

 

39,141

 

46,751

 

47,301

 

Core deposit and customer relationship intangibles

 

21,228

 

23,536

 

25,843

 

Cash surrender value of life insurance

 

66,645

 

66,560

 

66,182

 

FDIC loss sharing asset

 

110,516

 

116,081

 

116,352

 

Other assets

 

159,008

 

152,669

 

160,765

 

Total assets

 

$

5,394,725

 

$

5,470,517

 

$

5,529,021

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

1,599,410

 

$

1,606,182

 

$

1,465,562

 

Interest-bearing deposits

 

2,887,085

 

2,978,557

 

3,184,136

 

Total deposits

 

4,486,495

 

4,584,739

 

4,649,698

 

Borrowings

 

225,000

 

225,000

 

225,000

 

Subordinated debentures

 

129,423

 

129,498

 

129,572

 

Accrued interest payable and other liabilities

 

41,843

 

39,920

 

45,954

 

Total liabilities

 

4,882,761

 

4,979,157

 

5,050,224

 

STOCKHOLDERS’ EQUITY (1)

 

511,964

 

491,360

 

478,797

 

Total liabilities and stockholders’ equity

 

$

5,394,725

 

$

5,470,517

 

$

5,529,021

 

 

 

 

 

 

 

 

 


(1) Includes net unrealized gain on securities available-for-sale, net

 

$

10,438

 

$

4,653

 

$

3,969

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

12.12

 

$

11.31

 

$

11.06

 

Book value per share

 

$

13.74

 

$

13.20

 

$

13.06

 

 

 

 

 

 

 

 

 

Shares outstanding (includes unvested restricted shares of 1,770,664 at June 30, 2011; 1,756,437 at March 31, 2011; and 1,230,582 at December 31, 2010)

 

37,251,267

 

37,218,047

 

36,672,429

 

 

14



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2011

 

2011

 

2010

 

2011

 

2010

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

68,331

 

$

66,781

 

$

62,314

 

$

135,112

 

$

126,059

 

Investment securities

 

8,782

 

7,819

 

5,702

 

16,601

 

10,823

 

Deposits in financial institutions

 

83

 

57

 

245

 

140

 

374

 

Total interest income

 

77,196

 

74,657

 

68,261

 

151,853

 

137,256

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,518

 

5,956

 

6,945

 

11,474

 

13,834

 

Borrowings

 

1,763

 

1,744

 

2,216

 

3,507

 

4,884

 

Subordinated debentures

 

1,226

 

1,219

 

1,483

 

2,445

 

2,898

 

Total interest expense

 

8,507

 

8,919

 

10,644

 

17,426

 

21,616

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

68,689

 

65,738

 

57,617

 

134,427

 

115,640

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

Non-covered loans

 

5,500

 

7,800

 

14,100

 

13,300

 

126,627

 

Covered loans

 

5,890

 

2,910

 

7,825

 

8,800

 

28,100

 

Total provision for credit losses

 

11,390

 

10,710

 

21,925

 

22,100

 

154,727

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (expense) after provision for credit losses

 

57,299

 

55,028

 

35,692

 

112,327

 

(39,087

)

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,400

 

3,558

 

2,666

 

6,958

 

5,395

 

Other commissions and fees

 

1,980

 

1,720

 

1,845

 

3,700

 

3,635

 

Increase in cash surrender value of life insurance

 

368

 

379

 

369

 

747

 

767

 

FDIC loss sharing income (expense), net

 

5,316

 

(1,170

)

6,004

 

4,146

 

21,751

 

Other income

 

176

 

302

 

173

 

478

 

353

 

Total noninterest income

 

11,240

 

4,789

 

11,057

 

16,029

 

31,901

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

21,717

 

21,929

 

21,068

 

43,646

 

40,479

 

Occupancy

 

7,142

 

6,983

 

6,576

 

14,125

 

13,534

 

Data processing

 

2,129

 

2,475

 

1,892

 

4,604

 

3,861

 

Other professional services

 

2,505

 

2,296

 

2,042

 

4,801

 

4,040

 

Business development

 

595

 

569

 

655

 

1,164

 

1,322

 

Communications

 

834

 

859

 

795

 

1,693

 

1,599

 

Insurance and assessments

 

1,603

 

2,337

 

2,611

 

3,940

 

4,885

 

Non-covered other real estate owned, net

 

2,300

 

703

 

625

 

3,003

 

9,066

 

Covered other real estate owned, net

 

1,205

 

(2,578

)

(89

)

(1,373

)

2,080

 

Intangible asset amortization

 

2,308

 

2,307

 

2,424

 

4,615

 

4,848

 

Other expense

 

4,200

 

3,519

 

4,174

 

7,719

 

7,629

 

Total noninterest expense

 

46,538

 

41,399

 

42,773

 

87,937

 

93,343

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

 

22,001

 

18,418

 

3,976

 

40,419

 

(100,529

)

Income tax (expense) benefit

 

(9,160

)

(7,742

)

(1,271

)

(16,902

)

42,701

 

Net earnings (loss)

 

$

12,841

 

$

10,676

 

$

2,705

 

$

23,517

 

$

(57,828

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share information:

 

 

 

 

 

 

 

 

 

 

 

Basic earning (loss) per share

 

$

0.35

 

$

0.29

 

$

0.07

 

$

0.64

 

$

(1.66

)

Diluted earnings (loss) per share

 

$

0.35

 

$

0.29

 

$

0.07

 

$

0.64

 

$

(1.66

)

Basic weighted average shares

 

35,471.6

 

35,454.1

 

35,312.3

 

$

35,462.90

 

$

34,839.80

 

Diluted weighted average shares

 

35,471.6

 

35,454.1

 

35,399.1

 

$

35,462.90

 

$

34,839.80

 

 

15



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2011

 

2011

 

2010

 

2011

 

2010

 

 

 

(Dollars in Thousands)

 

Average Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned income

 

$

3,815,414

 

$

3,992,204

 

$

3,809,546

 

$

3,903,321

 

$

3,965,334

 

Investment securities

 

1,006,008

 

913,613

 

584,368

 

960,066

 

527,367

 

Interest-earning deposits in financial institutions

 

126,568

 

89,248

 

374,613

 

108,011

 

291,214

 

Average interest-earning assets

 

4,947,990

 

4,995,065

 

4,768,527

 

4,971,398

 

4,783,915

 

Other assets

 

505,632

 

515,717

 

413,103

 

510,647

 

415,793

 

Average total assets

 

$

5,453,622

 

$

5,510,782

 

$

5,181,630

 

$

5,482,045

 

$

5,199,708

 

 

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

 

$

489,952

 

$

495,950

 

$

438,945

 

$

492,935

 

$

436,708

 

Money market deposits

 

1,217,406

 

1,240,524

 

1,203,527

 

1,228,901

 

1,185,210

 

Savings deposits

 

149,553

 

141,027

 

112,909

 

145,314

 

111,743

 

Time deposits

 

1,092,614

 

1,167,468

 

1,068,033

 

1,129,834

 

1,056,786

 

Average interest-bearing deposits

 

2,949,525

 

3,044,969

 

2,823,414

 

2,996,984

 

2,790,447

 

Borrowings

 

225,044

 

227,122

 

303,877

 

226,077

 

374,424

 

Subordinated debentures

 

129,469

 

129,545

 

129,732

 

129,507

 

129,756

 

Average interest-bearing liabilities

 

3,304,038

 

3,401,636

 

3,257,023

 

3,352,568

 

3,294,627

 

Noninterest-bearing demand deposits

 

1,608,455

 

1,582,720

 

1,403,348

 

1,595,658

 

1,368,300

 

Other liabilities

 

41,683

 

43,501

 

41,053

 

42,588

 

43,888

 

Average total liabilities

 

4,954,176

 

5,027,857

 

4,701,424

 

4,990,814

 

4,706,815

 

Average stockholders’ equity

 

499,446

 

482,925

 

480,206

 

491,231

 

492,893

 

Average liabilities and stockholders’ equity

 

$

5,453,622

 

$

5,510,782

 

$

5,181,630

 

$

5,482,045

 

$

5,199,708

 

 

 

 

 

 

 

 

 

 

 

 

 

Average deposits

 

$

4,557,980

 

$

4,627,689

 

$

4,226,762

 

$

4,592,642

 

$

4,158,747

 

Average funding sources (1) 

 

$

4,912,493

 

$

4,984,356

 

$

4,660,371

 

$

4,948,226

 

$

4,662,927

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on:

 

 

 

 

 

 

 

 

 

 

 

Average loans

 

7.18

%

6.78

%

6.56

%

6.98

%

6.41

%

Average investment securities

 

3.50

%

3.47

%

3.91

%

3.49

%

4.14

%

Average interest-earning deposits

 

0.26

%

0.26

%

0.26

%

0.26

%

0.26

%

Average interest-earning assets

 

6.26

%

6.06

%

5.74

%

6.16

%

5.79

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of:

 

 

 

 

 

 

 

 

 

 

 

Average interest-bearing deposits

 

0.75

%

0.79

%

0.99

%

0.77

%

1.00

%

Average borrowings

 

3.14

%

3.11

%

2.92

%

3.13

%

2.63

%

Average subordinated debentures

 

3.80

%

3.82

%

4.59

%

3.81

%

4.50

%

Average interest-bearing liabilities

 

1.03

%

1.06

%

1.31

%

1.05

%

1.32

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

5.23

%

5.00

%

4.43

%

5.11

%

4.47

%

Net interest margin (3)

 

5.57

%

5.34

%

4.85

%

5.45

%

4.87

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of average deposits (4)

 

0.49

%

0.52

%

0.66

%

0.50

%

0.67

%

Cost of average funding sources (5)

 

0.69

%

0.73

%

0.92

%

0.71

%

0.93

%

 


(1) Average funding sources is the sum of average interest-bearing liabilities plus average noninterest-bearing demand deposits.

(2) Interest rate spread is calculated as the yield on average interest-earning assets less the cost of average interest-bearing liabilities.

(3) Net interest margin is calculated as annualized net interest income divided by average interest-earning assets.

(4) Cost of average deposits is calculated as annualized interest expense on deposits divided by average deposits.

(5) Cost of average funding sources is calculated as annualized total interest expense divided by average funding sources.

 

16



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Loan Category

 

2011

 

2011

 

2010

 

2010

 

2010

 

 

 

(In thousands)

 

Domestic:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,073,868

 

$

2,172,923

 

$

2,274,733

 

$

2,368,943

 

$

2,229,331

 

Commercial

 

640,805

 

667,401

 

663,557

 

708,329

 

709,075

 

Real estate construction

 

160,254

 

176,758

 

179,479

 

192,595

 

194,181

 

Consumer

 

22,248

 

21,815

 

25,058

 

28,328

 

30,323

 

Foreign:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

18,633

 

21,808

 

21,057

 

22,948

 

25,309

 

Other, including real estate

 

1,442

 

1,488

 

1,551

 

1,595

 

1,637

 

Total gross non-covered loans

 

$

2,917,250

 

$

3,062,193

 

$

3,165,435

 

$

3,322,738

 

$

3,189,856

 

 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

Loan Category

 

2011

 

2011

 

2010

 

 

 

(In thousands)

 

Multi-family

 

$

286,615

 

$

299,832

 

$

321,650

 

Commercial real estate

 

407,257

 

430,160

 

444,244

 

Single family

 

139,476

 

151,281

 

157,424

 

Construction and land

 

67,342

 

82,992

 

87,301

 

Commercial and industrial

 

24,135

 

24,583

 

34,828

 

Home equity lines of credit

 

6,235

 

5,811

 

5,916

 

Consumer

 

627

 

724

 

1,378

 

Total gross covered loans

 

931,687

 

995,383

 

1,052,741

 

Less: discount

 

(92,847

)

(106,512

)

(110,901

)

Covered loans, net of discount

 

838,840

 

888,871

 

941,840

 

Less: allowance for loan losses

 

(32,888

)

(29,438

)

(33,264

)

Covered loans, net

 

$

805,952

 

$

859,433

 

$

908,576

 

 

17



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

June 30, 2011

 

March 31, 2011

 

December 31, 2010

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Balance

 

Total

 

Balance

 

Total

 

Balance

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

374,502

 

18.1

%

$

393,000

 

18.1

%

$

432,263

 

19.0

%

Retail

 

310,588

 

15.0

%

337,149

 

15.5

%

374,027

 

16.4

%

Office buildings

 

322,972

 

15.6

%

332,233

 

15.3

%

350,192

 

15.4

%

Owner-occupied

 

263,686

 

12.7

%

276,631

 

12.7

%

263,603

 

11.6

%

Hotel

 

149,043

 

7.2

%

149,928

 

6.9

%

156,614

 

6.9

%

Healthcare

 

114,805

 

5.5

%

106,061

 

4.9

%

102,227

 

4.5

%

Mixed use

 

56,810

 

2.7

%

57,624

 

2.7

%

57,230

 

2.5

%

Gas station

 

35,998

 

1.7

%

36,227

 

1.7

%

38,502

 

1.7

%

Self storage

 

26,163

 

1.3

%

26,312

 

1.2

%

26,432

 

1.2

%

Restaurant

 

23,410

 

1.1

%

24,166

 

1.1

%

26,463

 

1.2

%

Land acquisition/development

 

9,559

 

0.5

%

9,602

 

0.4

%

9,649

 

0.4

%

Unimproved land

 

1,449

 

0.1

%

1,519

 

0.1

%

1,494

 

0.1

%

Other

 

225,712

 

10.9

%

248,558

 

11.4

%

250,068

 

11.0

%

Total commercial real estate mortgage

 

1,914,697

 

92.3

%

1,999,010

 

92.0

%

2,088,764

 

91.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

64,735

 

3.1

%

75,775

 

3.5

%

81,880

 

3.6

%

Single family owner-occupied

 

36,369

 

1.8

%

37,230

 

1.7

%

38,025

 

1.7

%

Single family nonowner-occupied

 

20,449

 

1.0

%

23,070

 

1.1

%

26,618

 

1.2

%

HELOCs

 

37,618

 

1.8

%

37,838

 

1.7

%

38,823

 

1.7

%

Unimproved land

 

 

0.0

%

 

0.0

%

623

 

0.0

%

Total residential real estate mortgage

 

159,171

 

7.7

%

173,913

 

8.0

%

185,969

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate mortgage loans

 

$

2,073,868

 

100.0

%

$

2,172,923

 

100.0

%

$

2,274,733

 

100.0

%

 

18



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE CONSTRUCTION LOANS

(Unaudited)

 

 

 

June 30, 2011

 

March 31, 2011

 

December 31, 2010

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Balance

 

Total

 

Balance

 

Total

 

Balance

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

20,123

 

12.6

%

$

21,129

 

12.0

%

$

20,378

 

11.4

%

Industrial/warehouse

 

8,460

 

5.3

%

7,987

 

4.5

%

11,329

 

6.3

%

Office buildings

 

6,354

 

4.0

%

11,131

 

6.3

%

3,805

 

2.1

%

Owner-occupied

 

2,000

 

1.2

%

2,000

 

1.1

%

2,000

 

1.1

%

Healthcare

 

 

0.0

%

 

0.0

%

4,305

 

2.4

%

Self storage

 

19,169

 

12.0

%

19,151

 

10.8

%

13,191

 

7.3

%

Land acquisition/development

 

35,513

 

22.2

%

34,963

 

19.8

%

16,983

 

9.5

%

Unimproved land

 

29,726

 

18.5

%

33,870

 

19.2

%

26,032

 

14.5

%

Other

 

5,116

 

3.2

%

4,499

 

2.5

%

9,062

 

5.0

%

Total commercial real estate construction

 

126,461

 

78.9

%

134,730

 

76.2

%

107,085

 

59.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

18,346

 

11.4

%

23,296

 

13.2

%

26,474

 

14.8

%

Single family nonowner-occupied

 

1,161

 

0.7

%

1,064

 

0.6

%

1,026

 

0.6

%

Land acquisition/development

 

3,238

 

2.0

%

3,240

 

1.8

%

1,482

 

0.8

%

Unimproved land

 

11,048

 

6.9

%

14,428

 

8.2

%

43,412

 

24.2

%

Total residential real estate construction

 

33,793

 

21.1

%

42,028

 

23.8

%

72,394

 

40.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate construction loans

 

$

160,254

 

100.0

%

$

176,758

 

100.0

%

$

179,479

 

100.0

%

 

19



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED NONCLASSIFIED AND CLASSIFIED LOANS

(Unaudited)

 

 

 

June 30, 2011

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

127,463

 

$

21,580

 

$

149,043

 

SBA 504

 

55,269

 

7,417

 

62,686

 

Other

 

1,747,117

 

115,022

 

1,862,139

 

Total real estate mortgage

 

1,929,849

 

144,019

 

2,073,868

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

30,749

 

3,044

 

33,793

 

Commercial

 

96,406

 

30,055

 

126,461

 

Total real estate construction

 

127,155

 

33,099

 

160,254

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

355,557

 

17,597

 

373,154

 

Unsecured

 

74,390

 

7,616

 

82,006

 

Asset-based

 

152,765

 

2,154

 

154,919

 

SBA 7(a) 

 

20,639

 

10,087

 

30,726

 

Total commercial

 

603,351

 

37,454

 

640,805

 

Consumer

 

21,383

 

865

 

22,248

 

Foreign

 

20,075

 

 

20,075

 

Total non-covered loans

 

$

2,701,813

 

$

215,437

 

$

2,917,250

 

 

 

 

March 31, 2011

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

129,715

 

$

20,213

 

$

149,928

 

SBA 504

 

55,436

 

9,279

 

64,715

 

Other

 

1,860,361

 

97,919

 

1,958,280

 

Total real estate mortgage

 

2,045,512

 

127,411

 

2,172,923

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

36,048

 

5,980

 

42,028

 

Commercial

 

106,187

 

28,543

 

134,730

 

Total real estate construction

 

142,235

 

34,523

 

176,758

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

348,195

 

20,057

 

368,252

 

Unsecured

 

104,993

 

10,273

 

115,266

 

Asset-based

 

149,850

 

2,658

 

152,508

 

SBA 7(a) 

 

21,185

 

10,190

 

31,375

 

Total commercial

 

624,223

 

43,178

 

667,401

 

Consumer

 

19,915

 

1,900

 

21,815

 

Foreign

 

23,296

 

 

23,296

 

Total non-covered loans

 

$

2,855,181

 

$

207,012

 

$

3,062,193

 

 

Note: Nonclassified loans are those with a credit risk rating of either pass or special mention, while classified loans are those with a credit risk rating of either substandard or doubtful.

 

20



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES ROLLFORWARD

AND NET CHARGE-OFF RATIOS FOR

NON-COVERED LOANS (1)

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2011

 

2011

 

2010

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

Allowance for credit losses, beginning of period

 

$

104,239

 

$

104,328

 

$

91,379

 

$

104,328

 

$

124,278

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

(4,354

)

(1,212

)

(6,988

)

(5,566

)

(89,837

)

Real estate construction

 

(1,193

)

(4,645

)

(3,341

)

(5,838

)

(59,082

)

Commercial

 

(2,609

)

(3,121

)

(1,024

)

(5,730

)

(9,163

)

Consumer

 

(1,165

)

(160

)

(2,004

)

(1,325

)

(2,062

)

Total loans charged off

 

(9,321

)

(9,138

)

(13,357

)

(18,459

)

(160,144

)

Recoveries on loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

27

 

97

 

1,017

 

124

 

1,197

 

Real estate construction

 

896

 

92

 

27

 

988

 

708

 

Commercial

 

308

 

617

 

254

 

925

 

742

 

Consumer

 

890

 

411

 

12

 

1,301

 

24

 

Foreign

 

13

 

32

 

2

 

45

 

2

 

Total recoveries on loans charged off

 

2,134

 

1,249

 

1,312

 

3,383

 

2,673

 

Net charge-offs

 

(7,187

)

(7,889

)

(12,045

)

(15,076

)

(157,471

)

Provision for credit losses

 

5,500

 

7,800

 

14,100

 

13,300

 

126,627

 

Allowance for credit losses, end of period

 

$

102,552

 

$

104,239

 

$

93,434

 

$

102,552

 

$

93,434

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs on loans sold included in “Loans charged-off” section of table above

 

$

 

$

 

$

 

$

 

$

123,705

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge-off ratios:

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans

 

0.97

%

1.03

%

1.50

%

1.00

%

9.43

%

Net charge-offs, excluding charge-offs on loans sold, to average loans

 

0.97

%

1.03

%

1.50

%

1.00

%

2.02

%

 


(1) Applies only to non-covered loans.

 

21



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING

ASSETS AND CREDIT QUALITY RATIOS FOR

NON-COVERED LOANS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

Allowance for loan losses (1)

 

$

96,427

 

$

98,564

 

$

98,653

 

Reserve for unfunded loan commitments (1)

 

6,125

 

5,675

 

5,675

 

Total allowance for credit losses

 

$

102,552

 

$

104,239

 

$

104,328

 

 

 

 

 

 

 

 

 

Nonaccrual loans (2) 

 

$

65,300

 

$

76,849

 

$

94,183

 

Other real estate owned (2)

 

52,194

 

48,367

 

25,598

 

Total nonperforming assets

 

$

117,494

 

$

125,216

 

$

119,781

 

 

 

 

 

 

 

 

 

Performing restructured loans (1)

 

$

82,487

 

$

71,669

 

$

89,272

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans, net of unearned income

 

3.52

%

3.41

%

3.30

%

Allowance for credit losses to nonaccrual loans

 

157.0

%

135.6

%

110.8

%

Nonperforming assets to loans, net of unearned income, and other real estate owned

 

3.96

%

4.03

%

3.76

%

Nonaccrual loans to loans, net of unearned income

 

2.24

%

2.51

%

2.98

%

 


(1) Applies to non-covered loans.

(2) Excludes covered nonperforming assets.

 

PACWEST BANCORP AND SUBSIDIARIES

DEPOSITS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

Deposit Category

 

2011

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

Noninterest-bearing demand deposits

 

$

1,599,410

 

$

1,606,182

 

$

1,465,562

 

Interest checking deposits

 

477,126

 

486,761

 

494,617

 

Money market deposits

 

1,189,999

 

1,232,766

 

1,321,780

 

Savings deposits

 

151,957

 

145,217

 

135,876

 

Total core deposits

 

3,418,492

 

3,470,926

 

3,417,835

 

Time deposits under $100,000

 

359,890

 

372,650

 

436,838

 

Time deposits $100,000 and over

 

708,113

 

741,163

 

795,025

 

Total time deposits

 

1,068,003

 

1,113,813

 

1,231,863

 

Total deposits

 

$

4,486,495

 

$

4,584,739

 

$

4,649,698

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits as a percentage of total deposits

 

36

%

35

%

32

%

Core deposits as a percentage of total deposits

 

76

%

76

%

74

%

 

22



 

This press release contains certain non-GAAP financial disclosures for tangible capital and pre-credit, pre-tax earnings.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  Given the use of tangible capital amounts and ratios is prevalent among banking regulators, investors and analysts, we disclose our tangible capital ratios in addition to equity-to-assets ratios. Also, as analysts and investors view pre-credit, pre-tax earnings as an indicator of the Company’s ability to absorb credit losses, we disclose this amount in addition to net earnings.

 

These non-GAAP financial measures are presented for supplemental informational purposes only for understanding the Company’s operating results and should not be considered a substitute for financial information presented in accordance with United States generally accepted accounting principles (GAAP).  The following table presents performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measurements to the GAAP financial measurements:

 

23



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2011

 

2011

 

2010

 

2011

 

2010

 

 

 

(In thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

12,841

 

$

10,676

 

$

2,705

 

$

23,517

 

$

(57,828

)

Plus:

Total provision for credit losses

 

11,390

 

10,710

 

21,925

 

22,100

 

154,727

 

 

Other real estate owned expense (income):

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered

 

2,300

 

703

 

625

 

3,003

 

9,066

 

 

Covered

 

1,205

 

(2,578

)

(89

)

(1,373

)

2,080

 

 

Income tax expense (benefit)

 

9,160

 

7,742

 

1,271

 

16,902

 

(42,701

)

Less:

FDIC loss sharing income (expense), net

 

5,316

 

(1,170

)

6,004

 

4,146

 

21,751

 

 

Pre-credit, pre-tax earnings

 

$

31,580

 

$

28,423

 

$

20,433

 

$

60,003

 

$

43,593

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2011

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

511,964

 

$

491,360

 

$

478,797

 

Less:

Intangible assets

 

60,369

 

70,287

 

73,144

 

 

Tangible common equity

 

$

451,595

 

$

421,073

 

$

405,653

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,394,725

 

$

5,470,517

 

$

5,529,021

 

Less:

Intangible assets

 

60,369

 

70,287

 

73,144

 

 

Tangible assets

 

$

5,334,356

 

$

5,400,230

 

$

5,455,877

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

9.49

%

8.98

%

8.66

%

 

Tangible common equity ratio (1)

 

8.47

%

7.80

%

7.44

%

 

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

606,084

 

$

584,418

 

$

570,118

 

Less:

Intangible assets

 

60,369

 

70,287

 

73,144

 

 

Tangible common equity

 

$

545,715

 

$

514,131

 

$

496,974

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,378,288

 

$

5,453,971

 

$

5,513,601

 

Less:

Intangible assets

 

60,369

 

70,287

 

73,144

 

 

Tangible assets

 

$

5,317,919

 

$

5,383,684

 

$

5,440,457

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

11.27

%

10.72

%

10.34

%

 

Tangible common equity ratio (1)

 

10.26

%

9.55

%

9.13

%

 


(1) Calculated as tangible common equity divided by tangible assets.

 

Contact information:

Matt Wagner, Chief Executive Officer, (310) 728-1020

Vic Santoro, Executive Vice President and CFO, (310) 728-1021

 

24