Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa11-23439_18k.htm

Exhibit 99.1

 

 

 

 

 

WILSHIRE BANCORP, INC.

CONTACT:

Alex Ko, EVP & CFO, (213) 427-6560

www.wilshirebank.com

NEWS RELEASE

 

 

 

 

 

 

 

 

Wilshire Bancorp Reports Preliminary Financial Results for Second Quarter 2011

 

Preliminary Q2 2011 Summary:

 

·   Preliminary net loss available to common shareholders of $4.6 million, or ($0.09) per share, includes a preliminary estimated non-cash goodwill impairment charge of $6.7 million, which represents the entire remaining balance of goodwill.

 

·   Excluding estimated non-cash goodwill impairment charge, preliminary net income available to common shareholders of $2.1 million or $0.04 per share

 

·   Substantial improvement in asset quality including a reduction in non-performing loans, delinquent loans, TDR loans, impaired loans, and charge-offs

 

·   Successful capital raise of $109 million in common stock (net of underwriting fees)

 

·   All capital ratios significantly improved from prior quarter

 

LOS ANGELES, July 25, 2011 - Wilshire Bancorp, Inc. (NASDAQ: WIBC), the holding company (“the Company”) for Wilshire State Bank (“the Bank”), today reported that it expects a net loss available to common shareholders of $4.6 million, or ($0.09) per basic and diluted share, for the quarter ended June 30, 2011, which includes a preliminary estimated non-cash goodwill impairment charge of $6.7 million.  This compares to a net loss available to common shareholders of $4.6 million, or ($0.15) per basic and diluted share, for the same period of the prior year, and a net loss available to common shareholders of $52.1 million, or ($1.77) per basic and diluted share, in the first quarter of 2011.  All financial results reported in this press release for the quarter and/or six months ended June 30, 2011 are preliminary and could change depending on finalization of the actual impairment charge to goodwill (please see discussion of goodwill impairment charge below).

 

Excluding the preliminary non-cash goodwill impairment charge, the Company expects to report net income available to common shareholders of $2.1 million, or $0.04 per fully diluted share, for the second quarter of 2011.  The expected improvement in financial results, net of the preliminary expected charge to goodwill, compared to the first quarter of 2011 is primarily attributable to an improvement in asset quality and a reduction in credit costs.  The results discussed in this paragraph reflect the use of non-GAAP financial metrics; a reconciliation to GAAP financial metrics is included at the end of this release.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We are very pleased with the substantial improvement in our financial performance in the second quarter of 2011, which reflects the continued strength of our earnings power along with the results of our aggressive actions to resolve problem loans and reduce our credit costs.  We are executing well on the plan we have outlined to return Wilshire Bancorp to its historical level of profitability.  During the second quarter, we achieved two key milestones in our plan: 1) strengthening our capital position through a $109 million stock offering; and 2) significantly reducing our problem loans.

 



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 2

 

 

“We also saw encouraging signs of stability in our loan portfolio, as evidenced by reduced inflow into delinquent and non-accrual loans during the second quarter.  Given a continuation of the positive trends in our asset quality, we believe that our credit costs will remain manageable and we can steadily increase our profitability in the foreseeable future,” said Mr. Yoo.

 

Goodwill Impairment

 

As a result of the decline in its stock price and market capitalization, Wilshire Bancorp has determined that it is probable that the goodwill related to the acquisition of the Company’s East Coast branches has been impaired.  The Company is currently implementing the second step of the analysis to determine the extent to which the goodwill is impaired.  The Company has recorded a preliminary non-cash goodwill impairment charge in the amount of $6.7 million, which represents a write-down of all of the goodwill currently carried on the balance sheet.  Once the second step of the goodwill impairment analysis is completed, the Company may determine that no impairment or a charge of less than $6.7 million is required.  The Company expects to complete the goodwill impairment test by the time it files its quarterly report on Form 10-Q for the quarter ended June 30, 2011.

 

The preliminary non-cash goodwill impairment charge has no significant effect on the Company’s liquidity, operations, or capital ratios.

 

 

STATEMENT OF OPERATIONS

 

Net interest Income and Margin

 

Net interest income before provision for loan losses totaled $27.3 million in the second quarter of 2011, a decrease of 6.5% from $29.2 million in the second quarter of 2010, and a decrease of 6.7% from $29.3 million in the first quarter of 2011.  The decrease in net interest income on a linked quarter basis was primarily attributable to a decline in total loans as result of management’s plan to aggressively reduce problem loans, which was partially offset by a reduction in interest expense.

 

Net interest margin was 4.42% in the second quarter of 2011, compared to 3.72% in the second quarter of 2010 and 4.53% in the first quarter of 2011.  The decrease in net interest margin from the previous quarter is primarily attributable to higher balances of Federal Funds Sold, which resulted from funds that became available through the capital raise and loan sales. As the Company utilizes these funds through investment purchases and loan originations, the negative impact to net interest margin will be reduced.

 

Net interest margin on a year to date basis increased to 4.46% at June 30, 2011 from 3.69% for the same period of the previous year.  The increase in margin reflects a large decrease in cost of liabilities which decreased to 1.14% from 1.80% for the same period.

 

Non-Interest Income

 

Total non-interest income declined to $4.1 million for the quarter ending June 30, 2011 compared to $8.7 million for the previous quarter and $9.9 million for the quarter ending June 30, 2010.

 

Net gain on sale of loans declined to a loss of $1.3 million for the quarter ending June 30, 2011 compared to a $3.6 million gain for the quarter ending March 31, 2011.  The net loss on sale of loans for the quarter ending June 30, 2011 consists of $4.6 million in gains from SBA loan sales offset by a net loss of $5.9 million from the sale of CRE loans.  The $5.9 million loss on CRE loan sales resulted from lower pricing received on loan sales compared to previous markdowns on the loans held for sale for the first quarter of 2011 which were marked down to their fair values at March 31, 2011.

 

2



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 3

 

 

Although overall deposits declined from the first to second quarter of 2011, service charge on deposits accounts increased by 2% to $3.1 million. Other non-interest income totaled $2.2 million for the second quarter of 2011, an increase from $2.0 million for the first quarter of 2011 and $1.6 million for the second quarter of 2010. The increase in other non-interest income was attributable to an increase in loan fees for the second quarter of 2011, compared to the previous quarter and the same quarter of the previous year.

 

Non-Interest Expense

 

Total non-interest expense was $25.6 million in the second quarter of 2011, compared with $17.5 million in the prior quarter and $16.1 million for the second quarter of 2010.  Total non-interest expense for the second quarter of 2011 includes the preliminary estimated $6.7 million non-cash goodwill impairment charge previously discussed.

 

Total salaries and employee benefits decreased to $6.8 million in the second quarter of 2011, from $7.8 million in the prior quarter and $7.3 million in the second quarter of 2010.  The decrease is primarily due to the reduction in staff during the first quarter of this year.

 

Other non-interest expenses for the second quarter of 2011 totaled $9.4 million, an increase of $2.4 million and $3.1 million from the first quarter of 2011 and the second quarter of 2010, respectively.  This increase was largely attributable to $2.3 million in valuation allowance expenses related to the further markdown of held-for-sale loans that were carried over from the first to second quarter of 2011.

 

BALANCE SHEET

 

Total loans including loans held-for-sale totaled $2.08 billion at June 30, 2011, compared to $2.28 billion at March 31, 2011.  The decrease was primarily due to $68.8 million in note sales, $14.2 million in charge-offs, and pay-downs during the second quarter of 2011.  Loan originations for the second quarter of 2011 were approximately $50.3 million (excluding SBA and residential mortgage loans). This compares to total loan originations (excluding SBA and residential mortgage loans) of $69.1 million during the first quarter of 2011.

 

The Company originated $27.7 million in SBA loans during the second quarter of 2011, compared to $48.5 million in the previous quarter. SBA loan originations were elevated in the fourth quarter of 2010 and first quarter of 2011 due to the implementation of the Small Business Lending Program, in which SBA loan guarantees were increased to 90% for certain loans.  With the end of the program in February 2011, the Company’s SBA loan originations declined to previous levels for the second quarter of 2011.

 

3



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 4

 

 

Loan Categories

 

GROSS LOANS BY TYPE (Dollars In Thousands)

 

 

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

 

Mar 31, 2011

 

 

Dec 31, 2010

 

 

Sep 30, 2010

 

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

70,304

 

 

$

74,538

 

 

$

72,258

 

 

$

70,808

 

 

$

59,376

 

Real Estate Secured

 

1,548,559

 

 

1,725,298

 

 

1,757,328

 

 

1,832,726

 

 

1,830,387

 

Commercial & Industrial

 

260,990

 

 

274,392

 

 

276,739

 

 

308,277

 

 

316,370

 

Consumer

 

15,350

 

 

14,587

 

 

15,574

 

 

16,937

 

 

18,265

 

Total Non-Covered Gross Loans

 

$

1,895,203

 

 

$

2,088,815

 

 

$

2,121,899

 

 

$

2,228,748

 

 

$

2,224,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Real Estate Secured

 

154,020

 

 

154,655

 

 

159,699

 

 

166,490

 

 

179,124

 

Commercial & Industrial

 

38,170

 

 

45,024

 

 

49,680

 

 

53,613

 

 

56,357

 

Consumer

 

96

 

 

104

 

 

111

 

 

125

 

 

150

 

Total Covered Gross Loans

 

$

192,286

 

 

$

199,783

 

 

$

209,490

 

 

$

220,228

 

 

$

235,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

70,304

 

 

$

74,538

 

 

$

72,258

 

 

$

70,808

 

 

$

59,376

 

Real Estate Secured

 

1,702,579

 

 

1,879,953

 

 

1,917,027

 

 

1,999,216

 

 

2,009,511

 

Commercial & Industrial

 

299,160

 

 

319,416

 

 

326,419

 

 

361,890

 

 

372,727

 

Consumer

 

15,446

 

 

14,691

 

 

15,685

 

 

17,062

 

 

18,415

 

Total Gross Loans

 

$

2,087,489

 

 

$

2,288,598

 

 

$

2,331,389

 

 

$

2,448,976

 

 

$

2,460,029

 

 

Total deposits were $2.15 billion at June 30, 2011, down from $2.27 billion at March 31, 2011.  The decline was primarily in higher cost deposit accounts.

 

Total other real estate owned (OREOs) was $8.5 million at June 30, 2011, unchanged from $8.5 million at March 31, 2011.  Outflow from OREO in the second quarter of 2011 consisted of 13 sold properties totaling approximately $5.8 million.  Inflows to OREO in the second quarter of 2011 consisted of 12 properties totaling approximately $5.7 million.

 

CREDIT QUALITY

 

The Company’s credit quality improved in the second quarter of 2011 with declines in net charge-offs, non-accrual loans, impaired loans, and classified loans.  As a result of the improved credit quality, the Company’s provision for loan losses declined to $10.3 million in the second quarter of 2011, compared to $44.8 million in the prior quarter.

 

The allowance for loan losses was $111.0 million, or 5.32% of gross loans, at June 30, 2011, compared to $114.8 million, or 5.02% of gross loans, at March 31, 2011.  The coverage ratio of allowance for loan losses to non-performing assets was 128.4% at June 30, 2011, compared with 129.6% at March 31, 2011. Allowance coverage of legacy Wilshire loans (i.e. loans originated at Wilshire as opposed to Mirae Bank) increased to 5.86% at June 30, 2011 from 5.50% at March 31, 2011.

 

As a result of the improvement in credit quality and the strengthened capital position following the capital raise, the Company’s ratio of legacy classified assets to Tier 1 capital plus reserves was 36.4% at June 30, 2011. The requirement for legacy classified assets to Tier 1 capital plus reserves ratio for the Bank stated in the memorandum of understanding (“MOU”) with regulators is a maximum of 50% with which the Bank is in compliance.

 

4



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 5

 

 

Note Sales

 

The Company sold approximately $68.8 million in held for sale loans (not including SBA or mortgage loans) during the second quarter of 2011 and received proceeds of $62.9 million.  Approximately $43.1 million of these loans were sold in a bulk sale transaction and approximately $25.7 million were sold in individual transactions.  These loans included $17.4 million in non-accrual loans, $9.0 million in performing troubled debt restructured loans, and $6.1 million in delinquent loans.

 

As a result of the pricing received on the loan sales, the Company recorded a net $5.9 million loss on sale of loans.  The Company also recorded a $2.3 million valuation allowance against loans that remained as loans held-for-sale at June 30, 2011. Market conditions for loan sales had somewhat deteriorated in the second quarter, and therefore management decided to look for better loan pricing in the future.

 

During the second quarter of 2011, the Company transferred approximately $29 million in loans to held-for-sale status.  The loans were marked to their fair values, which resulted in $9.1 million in charge-offs for the second quarter of 2011.  The Company intends to sell these loans on an individual basis during the second half of 2011.

 

As of June 30, 2011, the Company had $66.4 million in loans held-for-sale, comprised of $14.2 million in SBA loans, $8.9 million in residential loans, and $43.3 million in commercial real estate loans.  Of the $43.3 million in commercial real estate loans, $40.8 million were classified assets and $29.8 million were non-accrual loans. The reduction in held for sale loans from $136.8 million at March 31, 2011 to $66.4 million at June 30, 2011 reflects management’s strategy to be more selective in terms of note sales, as well as the improvement in overall credit quality.  The Company does not expect future note sales through bulk sale transactions.

 

Non-accrual Loans

 

At June 30, 2011, total non-covered non-accrual loans were $59.4 million, or 3.13% of gross non-covered loans, compared to $62.1 million, or 2.97% of loans, at March 31, 2011.

 

The following is a table shows “covered” and “non-covered” non-accrual loans by loan type:

 

NON-ACCRUAL LOANS (Dollars In Thousands)

 

(Net of SBA Guaranteed Portions)

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

 

Mar 31, 2011

 

 

Dec 31, 2010

 

 

Sep 30, 2010

 

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,000

 

 

$

-

 

 

$

-

 

 

$

2,660

 

 

$

-

 

Real Estate Secured

 

46,447

 

 

60,363

 

 

59,571

 

 

56,779

 

 

61,200

 

Commercial & Industrial

 

808

 

 

1,695

 

 

1,284

 

 

3,272

 

 

3,051

 

Consumer

 

144

 

 

11

 

 

27

 

 

37

 

 

34

 

Total Non-Covered Non-Accrual Loans

 

$

59,399

 

 

$

62,069

 

 

$

60,882

 

 

$

62,748

 

 

$

64,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

16,392

 

 

$

16,269

 

 

$

8,005

 

 

$

10,569

 

 

$

17,232

 

Commercial & Industrial

 

2,151

 

 

1,795

 

 

2,345

 

 

3,031

 

 

1,599

 

Total Covered Non-Accrual Loans

 

$

18,543

 

 

$

18,064

 

 

$

10,350

 

 

$

13,600

 

 

$

18,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Accrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,000

 

 

$

-

 

 

$

-

 

 

$

2,660

 

 

$

-

 

Real Estate Secured

 

62,839

 

 

76,632

 

 

67,576

 

 

67,348

 

 

78,432

 

Commercial & Industrial

 

2,959

 

 

3,490

 

 

3,629

 

 

6,303

 

 

4,650

 

Consumer

 

144

 

 

11

 

 

27

 

 

37

 

 

34

 

Total Non-Accrual Loans

 

$

77,942

 

 

$

80,133

 

 

$

71,232

 

 

$

76,348

 

 

$

83,116

 

 

The increase in non-accrual construction loans is attributable to one commercial construction loan for a project in California.  This loan totaling $12.0 million was classified as delinquent during the first quarter of

 

5



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 6

 

 

2011 and the Company had established a specific reserve against it based on an impairment analysis.  During the second quarter of 2011, the Company transferred this loan to held-for-sale and charged-off the specific reserve. It is expected that there will be minimal additional loss exposure from this loan.  Real estate secured, commercial and industrial non-accrual loans experienced large decreases from the first to second quarter of 2011.

 

Impaired Loans

 

Loans are classified as impaired when based on current information, it is probable that the Company will not be able to collect all principal and interest payments due in accordance with the terms of the loan.  Non-covered impaired loans at June 30, 2011 totaled $91.2 million, compared with $154.9 million at March 31, 2011.

 

Total impaired loans by loan category are shown in the table below:

 

IMPAIRED LOANS (Dollars In Thousands)

 

(Net of SBA Guaranteed Portions)

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,000

 

 

$

-

 

 

$

-

 

 

$

2,660

 

 

$

-

 

Real Estate Secured

 

74,845

 

 

149,402

 

 

93,452

 

 

157,068

 

 

128,538

 

Commercial & Industrial

 

4,216

 

 

5,456

 

 

5,649

 

 

8,505

 

 

3,870

 

Consumer

 

136

 

 

-

 

 

27

 

 

37

 

 

-

 

Total Non-Covered Impaired Loans

 

$

91,197

 

 

$

154,858

 

 

$

99,128

 

 

$

168,270

 

 

$

132,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

19,236

 

 

$

18,256

 

 

$

15,120

 

 

$

18,837

 

 

$

20,036

 

Commercial & Industrial

 

2,922

 

 

3,332

 

 

4,216

 

 

5,479

 

 

1,801

 

Total Covered Impaired Loans

 

$

22,158

 

 

$

21,588

 

 

$

19,336

 

 

$

24,316

 

 

$

21,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

12,000

 

 

$

-

 

 

$

-

 

 

 

$2,660

 

 

$

-

 

Real Estate Secured

 

94,081

 

 

167,658

 

 

108,572

 

 

175,905

 

 

148,574

 

Commercial & Industrial

 

7,138

 

 

8,788

 

 

9,865

 

 

13,984

 

 

5,671

 

Consumer

 

136

 

 

-

 

 

27

 

 

37

 

 

-

 

Total Impaired Loans

 

$

113,355

 

 

$

176,446

 

 

$

118,464

 

 

$

192,586

 

 

$

154,245

 

 

The decrease in impaired loans during the second quarter of 2011 is largely attributable to note sales and charge-offs of impaired loans and was experienced entirely in the non-covered portfolio.

 

Performing Troubled Debt Restructured Loans

 

At June 30, 2011, total non-covered troubled debt restructured loans or “TDR loans”, declined to $22.3 million from $35.7 million at March 31, 2011.  All of the Company’s TDR loans were performing based on their modified terms and were not considered non-performing. The decline in TDR loans was a result of the note sales during the second quarter of 2011 in addition to a reduction in the number of modification requests during the quarter.

 

6



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 7

 

 

Total TDR loans by loan category are shown in the table below:

 

PERFORMING TROUBLED DEBT RESTRUCTURED LOANS (Dollars In Thousands)(unaudited)

(net of SBA guaranteed portions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Real Estate Secured

 

18,733

 

 

31,540

 

 

36,187

 

 

100,289

 

 

49,289

 

Commercial & Industrial

 

3,529

 

 

4,117

 

 

3,574

 

 

4,929

 

 

802

 

Consumer

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Non-Covered TDR Loans

 

$

22,262

 

 

$

35,657

 

 

$

39,761

 

 

$

105,218

 

 

$

50,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

8,518

 

 

$

7,676

 

 

$

7,115

 

 

$

8,268

 

 

$

2,804

 

Commercial & Industrial

 

1,473

 

 

1,844

 

 

1,870

 

 

2,448

 

 

202

 

Total Covered TDR Loans

 

$

9,991

 

 

$

9,520

 

 

$

8,985

 

 

$

10,716

 

 

$

3,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Performing TDRs Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Real Estate Secured

 

27,251

 

 

39,216

 

 

43,302

 

 

108,556

 

 

52,093

 

Commercial & Industrial

 

5,002

 

 

5,961

 

 

5,444

 

 

7,378

 

 

1,004

 

Consumer

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Performing TDR Loans

 

$

32,253

 

 

$

45,177

 

 

$

48,746

 

 

$

115,934

 

 

$

53,097

 

 

Loan Delinquencies

 

At June 30, 2011, total non-covered loan delinquencies declined to $28.4 million from $35.1 million at March 31, 2011.  As a percentage of gross non-covered loans, delinquencies decreased to 1.50% at June 30, 2011, from 1.68% at March 31, 2011.  The decline in delinquencies was primarily attributable to charge-offs and a decline in inflow to delinquency.

 

Delinquent loans by days past due and loan type are reflected in the table below:

 

DELINQUENT  LOANS -  By Days Past Due (Dollars In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Net of SBA Guaranteed Portions) 

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

11,782

 

 

$

8,680

 

 

$

15,641

 

 

$

13,582

 

 

$

17,146

 

60 - 89 Days Past Due

 

16,594

 

 

26,389

 

 

11,007

 

 

18,126

 

 

14,844

 

90 Days, and still accruing

 

-

 

 

-

 

 

-

 

 

304

 

 

1

 

Total Non-Covered Delinquent Loans

 

$

28,376

 

 

$

35,069

 

 

$

26,648

 

 

$

32,012

 

 

$

31,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

3,303

 

 

$

5,166

 

 

$

4,254

 

 

$

1,754

 

 

$

4,108

 

60 - 89 Days Past Due

 

1,227

 

 

968

 

 

3,566

 

 

1,053

 

 

910

 

90 Days, and still accruing

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Covered Delinquent Loans

 

$

4,530

 

 

$

6,134

 

 

$

7,820

 

 

$

2,807

 

 

$

5,018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Delinquent Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

15,085

 

 

$

13,846

 

 

$

19,895

 

 

$

15,336

 

 

$

21,254

 

60 - 89 Days Past Due

 

17,821

 

 

27,357

 

 

14,573

 

 

19,179

 

 

15,754

 

90 Days, and still accruing

 

-

 

 

-

 

 

-

 

 

304

 

 

1

 

Total Delinquent Loans

 

$

32,906

 

 

$

41,203

 

 

$

34,468

 

 

$

34,819

 

 

$

37,009

 

 

7



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 8

 

Loan Classifications

 

At June 30, 2011, total non-covered classified loans (loan graded substandard, doubtful, and loss) declined 27.4% to $158.0 million from $217.7 million at March 31, 2011.  Non-covered criticized loans (loans graded special mention) also experienced a large decline to $156.2 million at June 30, 2011 from $180.7 million at March 31, 2011, a reduction of 13.5%.

 

Loan balances broken down by classification are reflected in the table below:

 

LOAN CLASSIFICATIONS  (Dollars In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

156,249

 

 

$

180,656

 

 

$

102,990

 

 

$

101,997

 

 

$

87,197

 

Substandard

 

140,645

 

 

207,422

 

 

216,283

 

 

277,582

 

 

294,544

 

Doubtful

 

17,367

 

 

10,231

 

 

11,306

 

 

964

 

 

2,400

 

Loss

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Non-Covered Gross Loans

 

$

314,261

 

 

$

398,309

 

 

$

330,579

 

 

$

380,543

 

 

$

384,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

12,639

 

 

$

20,554

 

 

$

15,618

 

 

$

15,644

 

 

$

26,198

 

Substandard

 

35,006

 

 

31,755

 

 

30,836

 

 

34,150

 

 

39,700

 

Doubtful

 

5,806

 

 

2,112

 

 

2,921

 

 

3,245

 

 

2,589

 

Loss

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Covered Gross Loans

 

$

53,451

 

 

$

54,421

 

 

$

49,375

 

 

$

53,039

 

 

$

68,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

168,888

 

 

$

201,210

 

 

$

118,608

 

 

$

117,641

 

 

$

113,395

 

Substandard

 

175,651

 

 

239,177

 

 

247,119

 

 

311,732

 

 

334,244

 

Doubtful

 

23,173

 

 

12,343

 

 

14,227

 

 

4,209

 

 

4,989

 

Loss

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total Gross Loans

 

$

367,712

 

 

$

452,730

 

 

$

379,954

 

 

$

433,582

 

 

$

452,628

 

 

Loan Charge-offs

 

Non-covered loan charge-offs for the second quarter of 2011 totaled $14.2 million, compared to $41.0 million in the first quarter of 2011.  Approximately 64.3% of the charge-offs for the second quarter of 2011, were attributable to the transfer of loans to held-for-sale status. The decline in charge-offs for the second quarter of 2011 reflects an overall improvement in credit quality in the loan portfolio.

 

8


 


 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 9

 

 

Charge-offs by loan type is reflected in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN CHARGE-OFFS (Dollars In Thousands)

 

 

Quarter Ended

 

Non-Covered Loans

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

Construction

 

$

3,000

 

$

805

 

$

401

 

$

-

 

$

-

 

Real Estate Secured

 

9,012

 

39,062

 

60,317

 

12,445

 

12,268

 

Commercial & Industrial

 

2,185

 

1,151

 

10,487

 

1,448

 

3,841

 

Consumer

 

9

 

19

 

14

 

33

 

80

 

Total Non-Covered Charge-Offs Loans

 

$

14,206

 

$

41,037

 

$

71,219

 

$

13,926

 

$

16,189

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

16

 

171

 

252

 

324

 

596

 

Commercial & Industrial

 

(48)

 

489

 

431

 

91

 

373

 

Consumer

 

-

 

-

 

-

 

-

 

-

 

Total Covered Charge-Offs Loans

 

$

(32)

 

$

660

 

$

683

 

$

415

 

$

969

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Charge-Offs Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

3,000

 

$

805

 

$

401

 

$

-

 

$

-

 

Real Estate Secured

 

9,028

 

39,233

 

60,569

 

12,769

 

12,864

 

Commercial & Industrial

 

2,137

 

1,640

 

10,918

 

1,539

 

4,214

 

Consumer

 

9

 

19

 

14

 

33

 

80

 

Total Charge-Offs Loans

 

$

14,174

 

$

41,697

 

$

71,902

 

$

14,341

 

$

17,158

 

 

 

Capital Ratios

The Company’s capital ratios significantly increased in the second quarter of 2011 due to the $109 million common stock offering.  As of June 30, 2011, the Company’s Tier 1 Leverage ratio was 12.85%. The minimum required Tier 1 capital ratio for the Bank stated in the MOU is 10%, in which the Bank is in compliance.

 

In addition, all of the Company’s capital ratios remain in excess of “well capitalized” regulatory requirements as shown in the following table:

 

(Dollars In thousands, except per share info)

 

June 30, 2011

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

12.85%

 

5.00%

 

$            215,268

 

Tier 1 Risk-Based Capital Ratio

 

17.70%

 

6.00%

 

232,915

 

Total Risk-Based Capital Ratio

 

19.10%

 

10.00%

 

181,266

 

Tangible Common Equity To Tangible Assets

 

8.28%

 

N/A

 

N/A

 

Tangible Common Equity Per Common Share

 

$         3.10   

 

N/A

 

N/A

 

 

9



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 10

 

 

CONFERENCE CALL

Management will host its quarterly conference call on July 26, 2011, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 800-599-9829 (domestic number) or 617-847-8703 (international number) and entering passcode 83621142.

 

COMPANY INFORMATION

Headquartered in Los Angeles, Wilshire State Bank operates 24 branch offices in California, Texas, New Jersey and New York, and six loan production offices in Dallas, Houston, Atlanta, Denver, Annandale, Virginia, and Fort Lee, New Jersey, and is an SBA preferred lender nationwide. Wilshire State Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area. Wilshire Bancorp’s strategic goals include increasing shareholder and franchise value by continuing to grow its multi-ethnic banking business and expanding its geographic reach to other similar markets with strong levels of small business activity. Visit us at www.wilshirebank.com.

 

FORWARD-LOOKING STATEMENTS

Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Specific factors include, but are not limited to, the preliminary nature of the financial results reported herein, the preliminary assessment of the goodwill impairment, loan production and sales, credit quality, the ability to expand net interest margin, the ability to continue to attract low-cost deposits, success of expansion efforts, competition in the marketplace and general economic conditions. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes included in Wilshire Bancorp’s most recent reports on Form 10-K and Form 10-Q, as filed with the Securities and Exchange Commission, as they may be amended from time to time. Results of operations for the most recent quarter are not necessarily indicative of operating results for any future periods. Any projections in this release are based on limited information currently available to management and are subject to change. Since management will only provide guidance at certain points during the year, Wilshire Bancorp will not necessarily update the information. Such information speaks only as of the date of this release. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.

 

10



 

Wilshire Bancorp Inc. – 2Q 2011 Results

July 25, 2011

Page 11

 

 

PRELIMINARY CONSOLIDATED BALANCE SHEET

 

 

 

 

 

 

 

(dollars in thousands) (unaudited)

 

June 30,

 

March 31,

 

 

 

June 30,

 

 

 

 

 

2011

 

2011

 

% Change

 

2010

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

97,499

 

$

68,827

 

42%

 

$

134,707

 

-28%

 

Federal Funds Sold and Other Cash Equivalents

 

115,005

 

5

 

2300000%

 

224,005

 

-49%

 

Total Cash and Cash Equivalents

 

212,504

 

68,832

 

209%

 

358,712

 

-41%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

307,309

 

340,812

 

-10%

 

506,381

 

-39%

 

Investment Securities Held To Maturity

 

74

 

80

 

-8%

 

96

 

-23%

 

Total Investment Securities

 

307,383

 

340,892

 

-10%

 

506,477

 

-39%

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held For Sale

 

66,429

 

136,769

 

-51%

 

16,965

 

292%

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

57,637

 

73,879

 

-22%

 

57,379

 

0%

 

Residential Real Estate

 

90,715

 

91,842

 

-1%

 

106,057

 

-14%

 

Commercial Real Estate

 

1,558,067

 

1,656,495

 

-6%

 

1,885,897

 

-17%

 

Commercial and Industrial

 

294,438

 

310,225

 

-5%

 

370,323

 

-20%

 

Consumer

 

15,430

 

14,675

 

5%

 

18,401

 

-16%

 

Total Loans

 

2,016,287

 

2,147,116

 

-6%

 

2,438,057

 

-17%

 

Allowance For Loan Losses

 

(110,995)

 

(114,842)

 

-3%

 

(91,419)

 

21%

 

Loans, Net of Allowance for Loan Losses

 

1,905,292

 

2,032,274

 

-6%

 

2,346,638

 

-19%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

8,082

 

9,829

 

-18%

 

13,427

 

-40%

 

Due from Customers on Acceptances

 

509

 

169

 

201%

 

611

 

-17%

 

Other Real Estate Owned

 

8,499

 

8,512

 

0%

 

6,540

 

30%

 

Premises and Equipment

 

13,243

 

13,555

 

-2%

 

13,741

 

-4%

 

Federal Home Loan Bank (FHLB) Stock, at Cost

 

17,033

 

17,796

 

-4%

 

20,075

 

-15%

 

Cash Surrender Value of Life Insurance

 

19,582

 

18,812

 

4%

 

18,354

 

7%

 

Investment in affordable housing partnerships

 

33,697

 

34,781

 

-3%

 

29,665

 

14%

 

Deferred Income Taxes

 

19,112

 

19,112

 

0%

 

28,199

 

-32%

 

Servicing Assets

 

8,561

 

7,664

 

12%

 

6,655

 

29%

 

Goodwill (1)

 

-

 

6,675

 

-100%

 

6,675

 

-100%

 

FDIC Indemnification

 

21,912

 

26,673

 

-18%

 

28,538

 

-23%

 

Other Assets

 

32,739

 

46,756

 

-30%

 

35,822

 

-9%

 

TOTAL ASSETS

 

$

2,674,577

 

$

2,789,101

 

-4%

 

$

3,437,094

 

-22%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

449,270

 

$

484,402

 

-7%

 

$

427,793

 

5%

 

Savings and Interest Checking

 

110,097

 

109,399

 

1%

 

100,210

 

10%

 

Money Market Deposits

 

587,442

 

622,078

 

-6%

 

908,112

 

-35%

 

Time Deposits in denomination of $100,000 or more

 

646,238

 

670,686

 

-4%

 

752,656

 

-14%

 

Other Time Deposits

 

360,825

 

383,462

 

-6%

 

712,698

 

-49%

 

Total Deposits

 

2,153,872

 

2,270,027

 

-5%

 

2,901,469

 

-26%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings and Federal Funds Purchased

 

110,000

 

215,000

 

-49%

 

145,306

 

-24%

 

Acceptance Outstanding

 

509

 

169

 

201%

 

611

 

-17%

 

Junior Subordinated Debentures

 

87,321

 

87,321

 

0%

 

87,321

 

0%

 

Accrued Interest Payable

 

3,651

 

4,049

 

-10%

 

5,461

 

-33%

 

Other Liabilities

 

35,730

 

34,783

 

3%

 

29,491

 

21%

 

Total Liabilities

 

2,391,083

 

2,611,349

 

-8%

 

3,169,659

 

-25%

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

60,721

 

60,584

 

0%

 

60,186

 

1%

 

Common Stock

 

164,585

 

55,655

 

196%

 

55,370

 

197%

 

Retained Earnings

 

54,431

 

58,994

 

-8%

 

147,325

 

-63%

 

Accumulated Other Comprehensive Income

 

3,757

 

2,519

 

49%

 

4,554

 

-18%

 

Total Stockholders’ Equity

 

283,494

 

177,752

 

59%

 

267,435

 

6%

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

2,674,577

 

$

2,789,101

 

-4%

 

$

3,437,094

 

-22%

 

 

(1)   Preliminary in nature, as discussed in body of release

 

(continued)

 

11



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 2

 

PRELIMINARY CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands, except per share data) (unaudited)

 

 

 

Quarter Ended

 

 

 

Quarter Ended

 

 

 

 

 

June 30, 2011

 

March 31, 2011

 

% Change

 

June 30, 2010

 

% Change

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

30,767 

 

$

33,462 

 

-8

%

 

$

36,079 

 

-15

%

Interest on Investment Securities

 

2,156 

 

1,983 

 

9

%

 

4,756 

 

-55

%

Interest on Federal Funds Sold

 

74 

 

179 

 

-59

%

 

294 

 

-75

%

Total Interest Income

 

32,997 

 

35,624 

 

-7

%

 

41,129 

 

-20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,663 

 

5,110 

 

-9

%

 

10,476 

 

-55

%

FHLB Advances and Other Borrowings

 

999 

 

1,219 

 

-18

%

 

1,414 

 

-29

%

Total Interest Expense

 

5,662 

 

6,329 

 

-11

%

 

11,890 

 

-52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Provision for Losses on Loans and Loan Commitments

 

27,335 

 

29,295 

 

-7

%

 

29,239 

 

-7

%

Provision for Losses on Loans and Loan Commitments

 

10,300 

 

44,800 

 

-77

%

 

32,200 

 

-68

%

Net Interest Income (Loss) After Provision for Losses on Loans and Loan Commitments

 

17,035 

 

(15,505)

 

-210

%

 

(2,961)

 

-675

%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,149 

 

3,080 

 

2

%

 

3,215 

 

-2

%

(Loss) Gain on Sales of Loans, Net

 

(1,282)

 

3,592 

 

-136

%

 

1,444 

 

-189

%

Gain on Sale of Investment Securities

 

 

36 

 

-83

%

 

3,658 

 

-100

%

Other

 

2,179 

 

1,968 

 

11

%

 

1,561 

 

40

%

Total Noninterest Income

 

4,052 

 

8,676 

 

-53

%

 

9,878 

 

-59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

6,753 

 

7,817 

 

-14

%

 

7,284 

 

-7

%

Goodwill Impairment (1)

 

6,675 

 

 

0

%

 

 

0

%

Occupancy & Equipment

 

2,053 

 

1,980 

 

4

%

 

1,946 

 

5

%

Data Processing

 

773 

 

712 

 

9

%

 

690 

 

12

%

Other

 

9,359 

 

6,967 

 

34

%

 

6,212 

 

51

%

Total Noninterest Expenses

 

25,613 

 

17,476 

 

47

%

 

16,132 

 

59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss Before Income Taxes

 

(4,526)

 

(24,305)

 

-81

%

 

(9,215)

 

-51

%

Income Taxes (Benefit) Provision

 

(877)

 

26,888 

 

-103

%

 

(5,551)

 

-84

%

NET LOSS

 

$

(3,649)

 

$

(51,193)

 

-93

%

 

$

(3,664)

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Discount

 

913 

 

912 

 

0

%

 

906 

 

1

%

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS

 

$

(4,562)

 

$

(52,105)

 

-91

%

 

$

(4,570)

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

Basic Loss Per Common Share

 

$

(0.09)

 

$

(1.77)

 

-95

%

 

$

(0.15)

 

-41

%

Diluted Loss Per Common Share

 

$

(0.09)

 

$

(1.77)

 

-95

%

 

$

(0.15)

 

-41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

50,151,459

 

29,476,288

 

 

 

 

29,487,994

 

 

 

Diluted

 

50,151,459

 

29,476,288

 

 

 

 

29,487,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)       Preliminary in nature, as discussed in body of release

 

 

 

 

 

 

 

 

 

 

 

(continued)

 

12



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 13

 

 

PRELIMINARY CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands, except per share data) (unaudited)

 

 

 

Six Months Ended

 

 

 

 

 

 

June 30, 2011

 

June 30, 2010

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

 

$

64,229

 

 

$

71,383

 

 

-10

%

 

Interest on Investment Securities

 

 

 

4,139

 

 

 

10,371

 

 

-60

%

 

Interest on Federal Funds Sold

 

 

 

253

 

 

 

676

 

 

-63

%

 

Total Interest Income

 

 

 

68,621

 

 

 

82,430

 

 

-17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

9,773

 

 

 

21,650

 

 

-55

%

 

FHLB Advances and Other Borrowings

 

 

 

2,217

 

 

 

2,983

 

 

-26

%

 

Total Interest Expense

 

 

 

11,990

 

 

 

24,633

 

 

-51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Provision for Losses on Loans and Loan Commitments

 

 

 

56,631

 

 

 

57,797

 

 

-2

%

 

Provision for Losses on Loans and Loan Commitments

 

 

 

55,100

 

 

 

49,200

 

 

12

%

 

Net Interest Income After Provision for Losses on Loans and Loan Commitments

 

 

 

1,531

 

 

 

8,597

 

 

-82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

 

 

6,229

 

 

 

6,439

 

 

-3

%

 

Gain on Sales of Loans

 

 

 

2,310

 

 

 

1,480

 

 

56

%

 

Gain on Sale of Investment Securities

 

 

 

42

 

 

 

6,142

 

 

-99

%

 

Other

 

 

 

4,134

 

 

 

3,602

 

 

15

%

 

Total Noninterest Income

 

 

 

12,715

 

 

 

17,663

 

 

-28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

 

 

14,569

 

 

 

14,399

 

 

1

%

 

Goodwill Impairment (1)

 

 

 

6,675

 

 

 

-

 

 

0

%

 

Occupancy & Equipment

 

 

 

4,033

 

 

 

4,127

 

 

-2

%

 

Data Processing

 

 

 

1,485

 

 

 

1,327

 

 

12

%

 

Other

 

 

 

16,316

 

 

 

10,969

 

 

49

%

 

Total Noninterest Expenses

 

 

 

43,078

 

 

 

30,822

 

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss Before Income Taxes

 

 

 

(28,832

)

 

 

(4,562

)

 

532

%

 

Income Taxes Provision (Benefit)

 

 

 

26,010

 

 

 

(4,213

)

 

-717

%

 

NET (LOSS) INCOME

 

 

$

(54,842

)

 

$

(349

)

 

15614

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Discount

 

 

 

1,826

 

 

 

1,809

 

 

1

%

 

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS

 

 

$

(56,668

)

 

$

(2,158

)

 

2526

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Loss Per Common Share

 

 

$

(1.42

)

 

$

(0.07

)

 

1842

%

 

Diluted Loss Per Common Share

 

 

$

(1.42

)

 

$

(0.07

)

 

1842

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

39,870,987

 

 

 

29,486,011

 

 

 

 

 

Diluted

 

 

 

39,870,987

 

 

 

29,486,011

 

 

 

 

 

 

(1)  Preliminary in nature, as discussed in body of release

 

(continued)

 

13



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 14

 

 

SUMMARY OF PRELIMINARY FINANCIAL

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands, except per share data) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

AVERAGE BALANCES

 

June 30, 2011

 

 

 

March 31, 2011

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$    2,750,821

 

 

 

$    2,921,915

 

 

 

$    3,475,151

 

 

Average Equity

 

218,478

 

 

 

231,622

 

 

 

275,452

 

 

Average Net Loans

 

2,072,244

 

 

 

2,218,079

 

 

 

2,367,860

 

 

Average Deposits

 

2,198,081

 

 

 

2,314,733

 

 

 

2,939,513

 

 

Average Time Deposits in denomination of $100,000 or more

 

654,647

 

 

 

670,542

 

 

 

751,094

 

 

Average Interest Earning Assets

 

2,496,763

 

 

 

2,610,600

 

 

 

3,174,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

AVERAGE BALANCES

 

June 30, 2011

 

 

 

 

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$    2,835,895

 

 

 

 

 

 

 

$    3,446,551

 

 

Average Equity

 

225,014

 

 

 

 

 

 

 

274,378

 

 

Average Net Loans

 

2,144,759

 

 

 

 

 

 

 

2,363,714

 

 

Average Deposits

 

2,256,084

 

 

 

 

 

 

 

2,913,160

 

 

Average Time Deposits in denomination of $100,000 or more

 

665,088

 

 

 

 

 

 

 

759,933

 

 

Average Interest Earning Assets

 

2,558,838

 

 

 

 

 

 

 

3,165,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

PROFITABILITY

 

June 30, 2011

 

 

 

March 31, 2011

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

-0.53%

 

 

 

-7.01%

 

 

 

-0.42%

 

 

Annualized Return on Average Equity

 

-6.68%

 

 

 

-88.41%

 

 

 

-5.32%

 

 

Efficiency Ratio

 

81.60%

 

 

 

46.02%

 

 

 

41.24%

 

 

Annualized Operating Expense/Average Assets

 

3.72%

 

 

 

2.39%

 

 

 

1.86%

 

 

Annualized Net Interest Margin

 

4.42%

 

 

 

4.53%

 

 

 

3.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

PROFITABILITY

 

June 30, 2011

 

 

 

 

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

-3.87%

 

 

 

 

 

 

 

-0.02%

 

 

Annualized Return on Average Equity

 

-48.75%

 

 

 

 

 

 

 

-0.25%

 

 

Efficiency Ratio

 

62.12%

 

 

 

 

 

 

 

40.85%

 

 

Annualized Operating Expense/Average Assets

 

3.04%

 

 

 

 

 

 

 

1.79%

 

 

Annualized Net Interest Margin

 

4.46%

 

 

 

 

 

 

 

3.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Of

DEPOSIT COMPOSITION

 

June 30, 2011

 

Cost of

Funds

 

March 31, 2011

 

Cost of

Funds

 

June 30, 2010

 

Cost of

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

20.9%

 

0.00%

 

21.3%

 

0.00%

 

14.7%

 

0.00%

Savings & Interest Checking

 

5.1%

 

2.31%

 

4.8%

 

2.26%

 

3.5%

 

2.57%

Money Market Deposits

 

27.3%

 

0.93%

 

27.4%

 

0.87%

 

31.3%

 

1.56%

Time Deposits of $100,000 or More

 

30.0%

 

0.97%

 

29.6%

 

1.00%

 

25.9%

 

1.55%

Other Time Deposits

 

16.7%

 

1.11%

 

16.9%

 

1.31%

 

24.6%

 

2.00%

       Total Deposits

 

100.0%

 

0.85%

 

100.0%

 

0.88%

 

100.0%

 

1.43%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Of

CAPITAL RATIOS

 

June 30, 2011

 

 

 

March 31, 2011

 

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

12.85%

 

 

 

7.64%

 

 

 

9.51%

 

 

Tier 1 Risk-Based Capital Ratio

 

17.70%

 

 

 

10.30%

 

 

 

13.72%

 

 

Total Risk-Based Capital Ratio

 

19.10%

 

 

 

12.57%

 

 

 

15.17%

 

 

Total Shareholders' Equity

 

$     283,494

 

 

 

$     177,752

 

 

 

$     267,435

 

 

Book Value Per Common Share

 

$           3.12

 

 

 

$           3.98

 

 

 

$           7.03

 

 

Tangible Common Equity Per Common Share *

 

$           3.10

 

 

 

$           3.70

 

 

 

$           6.74

 

 

Tangible Common Equity to Tangible Assets **

 

8.28%

 

 

 

3.92%

 

 

 

5.80%

 

 

 

* Tangible common equity excludes goodwill, other intangible assets, and TARP preferred stock

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

14



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 15

 

ALLOWANCE FOR LOAN LOSSES

 

 

(dollars in thousands) (unaudited)

 

Quarter Ended

 

 

 

June 30, 2011

 

 

March 31, 2011

 

 

December 31, 2010

 

 

September 30, 2010

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

114,842

 

 

$

110,953

 

 

$

99,020

 

 

$

91,419

 

 

$

79,576

 

 

Provision for Losses on Loans

 

10,123

 

 

44,800

 

 

82,600

 

 

17,999

 

 

31,269

 

 

FDIC Indemnification

 

-

 

 

-

 

 

-

 

 

2,953

 

 

(3,140

)

 

Recoveries on loans previously charged-off

 

204

 

 

786

 

 

1,235

 

 

990

 

 

872

 

 

Less Charge-offs

 

(14,174

)

 

(41,697

)

 

(71,902

)

 

(14,341

)

 

(17,158

)

 

Balance at End of Period

 

$

110,995

 

 

$

114,842

 

 

$

110,953

 

 

$

99,020

 

 

$

91,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.67%

 

 

1.84%

 

 

3.03%

 

 

0.56%

 

 

0.67%

 

 

Charge-offs/Average Total Loans

 

0.68%

 

 

1.88%

 

 

3.08%

 

 

0.60%

 

 

0.70%

 

 

Allowance for Loan Losses/Gross Loans

 

5.32%

 

 

5.02%

 

 

4.76%

 

 

4.04%

 

 

3.72%

 

 

Allowance for Loan Losses/Legacy Wilshire Loans

 

5.86%

 

 

5.50%

 

 

5.23%

 

 

4.44%

 

 

4.11%

 

 

Allowance for Loan Losses/Non-accrual Loans

 

142.41%

 

 

143.31%

 

 

155.76%

 

 

129.70%

 

 

109.99%

 

 

Allowance for Loan Losses/Legacy Non-accrual Loans

 

186.86%

 

 

185.02%

 

 

182.24%

 

 

157.80%

 

 

142.21%

 

 

Allowance for Loan Losses/Non-performing Loans

 

142.41%

 

 

143.31%

 

 

155.76%

 

 

129.18%

 

 

109.99%

 

 

Allowance for Loan Losses/Legacy Non-performing Loans

 

186.86%

 

 

185.02%

 

 

182.24%

 

 

157.04%

 

 

142.21%

 

 

Allowance for Loan Losses/Non-performing Assets

 

128.41%

 

 

129.55%

 

 

128.69%

 

 

106.88%

 

 

101.97%

 

 

Allowance for Loan Losses/Legacy Non-performing Assets

 

167.16%

 

 

164.68%

 

 

151.35%

 

 

136.44%

 

 

133.20%

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

(net of SBA guaranteed portions)

 

Quarter Ended

 

 

 

June 30, 2011

 

 

March 31, 2011

 

 

December 31, 2010

 

 

September 30, 2010

 

 

June 30, 2010

 

 

Nonaccrual Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

$

59,399

 

 

$

62,069

 

 

$

60,882

 

 

$

62,749

 

 

$

64,285

 

 

Covered Loans

 

18,543

 

 

18,064

 

 

10,350

 

 

13,599

 

 

18,831

 

 

Total

 

77,942

 

 

80,133

 

 

71,232

 

 

76,348

 

 

83,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

-

 

 

-

 

 

-

 

 

304

 

 

1

 

 

Covered Loans

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

Total

 

-

 

 

-

 

 

-

 

 

304

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

59,399

 

 

62,069

 

 

60,882

 

 

63,053

 

 

64,286

 

 

Covered Loans

 

18,543

 

 

18,064

 

 

10,350

 

 

13,599

 

 

18,831

 

 

Total

 

77,942

 

 

80,133

 

 

71,232

 

 

76,652

 

 

83,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

7,001

 

 

7,668

 

 

12,429

 

 

9,519

 

 

4,346

 

 

Covered Loans

 

1,498

 

 

844

 

 

2,554

 

 

6,477

 

 

2,194

 

 

Total

 

8,499

 

 

8,512

 

 

14,983

 

 

15,996

 

 

6,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

66,400

 

 

69,737

 

 

73,311

 

 

72,572

 

 

68,632

 

 

Covered Loans

 

20,041

 

 

18,908

 

 

12,904

 

 

20,076

 

 

21,025

 

 

Total

 

$

86,441

 

 

$

88,645

 

 

$

86,215

 

 

$

92,648

 

 

$

89,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans/Gross Loans

 

3.73%

 

 

3.50%

 

 

3.06%

 

 

3.13%

 

 

3.38%

 

 

Total Legacy Nonperforming Loans/Legacy Gross Loans

 

3.13%

 

 

2.97%

 

 

2.87%

 

 

2.83%

 

 

2.89%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets/Total Assets

 

3.22%

 

 

3.18%

 

 

2.90%

 

 

2.87%

 

 

2.61%

 

 

Total Legacy Nonperforming Assets/Total Assets

 

2.48%

 

 

2.50%

 

 

2.47%

 

 

2.24%

 

 

2.00%

 

 

 

 

(continued)

 

15



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 16

 

 

LOAN ORIGINATION AMOUNT

 

Quarter Ended

 

(Dollars In Thousands)

 

Jun 30, 2011

 

Mar 31, 2011

 

Dec 31, 2010

 

Sep 30, 2010

 

Jun 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Total new loan origination amount, excluding renewal

 

$

82,183

 

$

120,037

 

$

169,051

 

$

112,911

 

$

186,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBA new loan origination amount, excluding renewal

 

$

27,665

 

$

48,459

 

$

47,735

 

$

17,613

 

$

32,630

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

Quarter Ended

 

Six Months Ended

 

(Dollars In Thousands)

 

 

 

Jun 30, 2011

 

Jun 30, 2010

 

Jun 30, 2011

 

Jun 30, 2010

 

Balance at beginning of period

 

 

 

 

3,926

 

$

2,585

 

 

3,926

 

 

2,515

 

Provision for losses on off-balance sheet items

 

 

 

 

177

 

 

931

 

 

177

 

 

1,001

 

Balance at end of period

 

 

 

$

4,103

 

$

3,516

 

$

4,103

 

$

3,516

 

 

Reconciliation of GAAP financial measures to non-GAAP financial measures:

Tangible Common Equity and Tangible Assets (dollars in thousands, except per share data) (unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2011

 

 

March 31, 2011

 

 

June 30, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$

283,494

 

 

$

177,752

 

 

$

267,435

 

 

Preferred stock, net of discount

 

(60,721

)

 

(60,584

)

 

(60,186

)

 

Goodwill and other intangible assets, net

 

(1,483

)

 

(8,239

)

 

(8,504

)

 

Tangible common equity

 

$

221,290

 

 

$

108,929

 

 

$

198,745

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,674,577

 

 

$

2,789,101

 

 

$

3,437,094

 

 

Goodwill and other intangible assets, net

 

(1,483

)

 

(8,239

)

 

(8,504

)

 

Tangible assets

 

$

2,673,094

 

 

$

2,780,862

 

 

$

3,428,590

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

71,291,614

 

 

29,471,714

 

 

29,476,734

 

 

 

Reconciliation of GAAP financial measures to non-GAAP financial measures:

Net Income Excluding Goodwill (dollars in thousands, except per share data) (unaudited)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

 

June 30, 2011

 

June 30, 2011

 

 

 

 

 

 

 

 

 

GAAP Net (Loss) Income Available to Common Shareholders

 

$

(4,562)

 

$

(56,668)

 

 

 

 

 

 

 

 

 

GAAP PER COMMON SHARE INFORMATION

 

 

 

 

 

 

Basic Earnings Per Common Share

 

$

(0.09)

 

$

(1.42)

 

 

Diluted Earnings Per Common Share

 

$

(0.09)

 

$

(1.42)

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

Basic

 

50,151,459

 

39,870,987

 

 

Diluted

 

50,151,459

 

39,870,987

 

 

 

 

 

 

 

 

 

Goodwill Impairment Loss (1)

 

$

6,675

 

$

6,675

 

 

 

 

 

 

 

 

 

Non-GAAP Net (Loss) Income Available to Common Shareholders,

 

 

 

 

 

 

Excluding Impairment Loss on Goodwill

 

$

2,113

 

$

(49,993)

 

 

 

 

 

 

 

 

 

NON-GAAP PER COMMON SHARE INFORMATION

 

 

 

 

 

 

EXCLUDING IMPAIRMENT LOSS ON GOODWILL

 

 

 

 

 

 

Basic Earnings Per Common Share

 

$

0.04

 

$

(1.25)

 

 

Diluted Earnings Per Common Share

 

$

0.04

 

$

(1.25)

 

 

 

(1) Preliminary in nature, as discussed in body of release

(continued)

 

16

 



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 17

 

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Quarter Ended

 

 

June 30, 2011

 

March 31, 2011

 

June 30, 2011

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$1,883,055

 

$26,075

 

5.54%

 

$1,995,191

 

$27,656

 

5.54%

 

$2,058,774

 

$29,850

 

5.80%

Commercial Loans

 

299,078

 

3,873

 

5.18%

 

327,887

 

4,592

 

5.60%

 

378,752

 

5,363

 

5.66%

Consumer Loans

 

14,809

 

114

 

3.08%

 

15,157

 

121

 

3.19%

 

17,584

 

179

 

4.07%

  Total Gross Loans

 

2,196,942

 

30,062

 

5.47%

 

2,338,235

 

32,369

 

5.54%

 

2,455,110

 

35,392

 

5.77%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Fees toward Yield

 

 

 

705

 

 

 

 

 

1,093

 

 

 

 

 

687

 

 

Allowance for Loan Losses & Unearned Income

 

(124,698

)

 

 

 

 

(120,156

)

 

 

 

 

(87,250

)

 

 

 

Net Loans

 

2,072,244

 

30,767

 

5.94%

 

2,218,079

 

33,462

 

6.03%

 

2,367,860

 

36,079

 

6.09%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

333,044

 

2,156

 

2.86%

 

334,694

 

1,983

 

2.66%

 

647,782

 

4,756

 

3.12%

Federal Funds Sold

 

91,475

 

74

 

0.32%

 

57,827

 

179

 

1.24%

 

158,584

 

294

 

0.74%

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

424,519

 

2,230

 

2.32%

 

392,521

 

2,162

 

2.45%

 

806,366

 

5,050

 

2.65%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$  2,496,763

 

$32,997

 

5.32%

 

$2,610,600

 

$35,624

 

5.50%

 

$3,174,226

 

$41,129

 

5.22%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$600,686

 

$1,404

 

0.93%

 

$644,249

 

$1,408

 

0.87%

 

$972,096

 

$3,541

 

1.46%

NOW

 

22,724

 

20

 

0.35%

 

24,738

 

23

 

0.37%

 

22,019

 

26

 

0.47%

Savings

 

86,382

 

609

 

2.82%

 

85,287

 

598

 

2.80%

 

75,677

 

617

 

3.26%

Time Deposits of $100,000 or More

 

654,647

 

1,587

 

0.97%

 

670,542

 

1,689

 

1.01%

 

751,094

 

2,764

 

1.47%

Other Time Deposits

 

374,346

 

1,043

 

1.11%

 

428,815

 

1,392

 

1.30%

 

702,866

 

3,528

 

2.01%

Total Interest Bearing Deposits

 

1,738,785

 

4,663

 

1.07%

 

1,853,631

 

5,110

 

1.10%

 

2,523,752

 

10,476

 

1.66%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

188,967

 

505

 

1.07%

 

250,964

 

730

 

1.16%

 

138,805

 

750

 

2.16%

Junior Subordinated Debentures

 

87,321

 

494

 

2.26%

 

87,321

 

489

 

2.24%

 

87,321

 

664

 

3.04%

Total Borrowings

 

276,288

 

999

 

1.45%

 

338,285

 

1,219

 

1.44%

 

226,126

 

1,414

 

2.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$  2,015,073

 

$5,662

 

1.12%

 

$2,191,916

 

$6,329

 

1.16%

 

$2,749,878

 

$11,890

 

1.73%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$27,335

 

 

 

 

 

$29,295

 

 

 

 

 

$29,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.20%

 

 

 

 

 

4.34%

 

 

 

 

 

3.49%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.42%

 

 

 

 

 

4.53%

 

 

 

 

 

3.72%

 

* Tax equivalent ratios for investment securities

 

(continued)

 

17



 

Wilshire Bancorp Inc.2Q 2011 Results

July 25, 2011

Page 18

 

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Six Months Ended

 

 

 

June 30, 2011

 

June 30, 2010

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

 

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$1,938,990

 

$53,732

 

5.54%

 

$2,045,150

 

$58,901

 

5.76%

 

Commercial Loans

 

313,254

 

8,465

 

5.40%

 

380,351

 

10,671

 

5.61%

 

Consumer Loans

 

14,955

 

234

 

3.13%

 

16,912

 

360

 

4.26%

 

Total Gross Loans

 

2,267,199

 

62,431

 

5.51%

 

2,442,413

 

69,932

 

5.73%

 

Loan Fees toward Yield

 

 

 

1,798

 

 

 

 

 

1,451

 

 

 

Allowance for Loan Losses & Unearned Income

 

(122,440)

 

 

 

 

 

(78,699)

 

 

 

 

 

Net Loans

 

2,144,759

 

64,229

 

5.99%

 

2,363,714

 

71,383

 

6.04%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

333,865

 

4,139

 

2.76%

 

656,526

 

10,371

 

3.34%

 

Federal Funds Sold

 

80,214

 

253

 

0.63%

 

144,851

 

676

 

0.93%

 

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

414,079

 

4,392

 

2.35%

 

801,377

 

11,047

 

2.90%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$ 2,558,838

 

$68,621

 

5.40%

 

$3,165,091

 

$82,430

 

5.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$622,347

 

$2,811

 

0.90%

 

$964,110

 

$7,563

 

1.57%

 

NOW

 

23,725

 

43

 

0.36%

 

22,249

 

55

 

0.49%

 

Savings

 

85,838

 

1,207

 

2.81%

 

74,869

 

1,203

 

3.21%

 

Time Deposits of $100,000 or More

 

665,088

 

3,277

 

0.99%

 

759,933

 

5,812

 

1.53%

 

Other Time Deposits

 

398,892

 

2,435

 

1.22%

 

689,396

 

7,017

 

2.04%

 

Total Interest Bearing Deposits

 

1,795,890

 

9,773

 

1.09%

 

2,510,557

 

21,650

 

1.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

219,794

 

1,234

 

1.12%

 

143,377

 

1,670

 

2.33%

 

Junior Subordinated Debentures

 

87,321

 

983

 

2.25%

 

87,321

 

1,313

 

3.01%

 

Total Borrowings

 

307,115

 

2,217

 

1.44%

 

230,698

 

2,983

 

2.59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$ 2,103,005

 

$11,990

 

1.14%

 

$2,741,255

 

$24,633

 

1.80%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$56,631

 

 

 

 

 

$57,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.26%

 

 

 

 

 

3.45%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.46%

 

 

 

 

 

3.69%

 

 

* Tax equivalent ratios for investment securities

 

(concluded)

 

18