Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa13-17410_18k.htm

Exhibit 99.1

 

WILSHIRE BANCORP, INC.
CONTACT:
Alex Ko, EVP & CFO, (213) 427-6560
www.wilshirebank.com

 

NEWS RELEASE

 

 

 

Wilshire Bancorp Reports Net Income of $11.5 Million or
$0.16 Earnings per Share for Second Quarter 2013

 

LOS ANGELES, July 22, 2013 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire State Bank (the “Bank”), today reported net income available to common shareholders of $11.5 million, or $0.16 per diluted common share, for the quarter ended June 30, 2013.  This compares to net income available to common shareholders of $22.1 million, or $0.31 per common share, for the same period of the prior year, and net income of $11.6 million, or $0.16 per common share, for the first quarter of 2013.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We delivered another strong performance in the second quarter that reflects the consistent earnings power of the Company.  We generated an annualized return on assets of 1.67% and an annualized return on equity of 13.0%.  In addition, pre-tax, pre-provision income for the second quarter of 2013 was $17.0 million, a 38% increase from $12.4 million for the second quarter of 2012.  We saw a continuation of most of the trends we have experienced over the past several quarters, most notably low credit costs, slight compression in our net interest margin, stable expense levels and modest loan growth.”

 

“As we indicated at the beginning of 2013, one of our top priorities was to be more active in our deployment of excess capital to create additional value for our shareholders.  Our actions in the second quarter of 2013 reflect our efforts to achieve this goal.  We returned cash to shareholders through the implementation of a stock repurchase program and also reinstated our quarterly cash dividend.  In addition, we announced two acquisitions — BankAsiana in the New York/New Jersey market and Saehan Bancorp in the Los Angeles market — that will expand our franchise and increase our earnings power in the years ahead.  Following these actions, we expect to continue to be well capitalized and have the flexibility to continue returning capital to shareholders and reinvesting in our business,” said Mr. Yoo.

 

Q2 2013 Summary

 

·         Net income available to common shareholders totaled $11.5 million or $0.16 per diluted common share

·         Total revenue of $34.1 million, an increase of 4.0% from the second quarter of 2012

·         Return on average assets of 1.67%; return on average equity of 12.95%

·         Operating efficiency ratio of 50.1% for Q2 2013 compared to 50.5% for Q1 2013

·         Loans receivable totaled $2.09 billion at June 30, 2013, an increase of 2.1% from $2.05 billion at March 31, 2013

·         Continued improvement in credit quality resulted in no provision for losses on loans and loan commitments for Q2 2013

·         Declared cash dividend of $0.03 per common share

·         Repurchased 651,412 shares of common stock as part of the Company’s stock repurchase program

·         Announced acquisitions of BankAsiana in New Jersey and Saehan Bancorp in Los Angeles

 



 

STATEMENT OF OPERATIONS

 

Pre-Tax, Pre-Provision Income

 

Pre-tax, pre-provision income (PTPP) was $17.0 million for the second quarter of 2013, compared with $12.4 million in the second quarter of 2012, and $17.0 million in the first quarter of 2013.  PTPP is a Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of PTPP to net income.

 

Net Interest Income and Margin

 

Net interest income before credit for losses on loans and loan commitments totaled $25.8 million for the second quarter of 2013, an increase of 6.2% from $24.2 million for the second quarter of 2012, and increased from $25.6 million in the first quarter of 2013.  The increase from the prior periods was primarily due to a reduction in interest expense on deposits.

 

Net interest margin was 4.06% for the second quarter of 2013, compared to 4.13% in the second quarter of 2012, and 4.09% for the first quarter of 2013. The decrease in net interest margin from the first quarter of 2013 was primarily due to lower yields on newly originated loans, partially offset by a reduction in the cost of deposits.

 

Loan yields decreased to 5.10% for the second quarter of 2013 from 5.21% for the first quarter of 2013 due to new loans that were originated at rates that were lower than that of the existing portfolio, as a result of the low interest rate environment and competitive landscape within the banking industry.  The total cost of deposits declined to 0.51% for the second quarter of 2013, down from 0.53% for the first quarter of 2013.  The reduction in the total cost of deposits is primarily attributable to an increase in non-interest bearing deposits as a percentage of total deposits.

 

Non-Interest Income

 

Total non-interest income was $8.3 million for the second quarter of 2013, compared to $8.5 million for the second quarter of 2012, and $8.7 million for the first quarter of 2013.  The decrease from the prior quarter was primarily due to lower net gain on sales of loans during the second quarter of 2013.

 

The $3.1 million in net gains on sales of loans recognized in the second quarter of 2013 was substantially all gains from the sale of SBA loans.  During the second quarter of 2013, the Company sold $30.6 million in SBA loans, an increase from $30.3 million during the first quarter of 2013.

 

Non-Interest Expense

 

Total non-interest expense was $17.1 million for the second quarter of 2013, compared with $20.4 million for the second quarter of 2012, and $17.3 million for the first quarter of 2013.

 

Total salaries and employee benefits expense was $9.5 million for the second quarter of 2013, compared with $9.0 million for the second quarter of 2012, and $8.8 million for the first quarter of 2013.  The increase from the prior quarter was due to an increase in accrual for bonuses and company-wide salary increases that took effect in the second quarter of 2013.

 

Other non-interest expense for the second quarter of 2013 totaled $4.9 million, compared with $6.7 million in the second quarter of 2012, and $5.8 million for the first quarter of 2013.  The decrease from the second quarter of 2012 was primarily attributable to a decline in legal fees and regulatory assessment fees.  The decrease from the first quarter of 2013 was primarily attributable to a reduction in professional fees and expenses related to the Company’s bank owned life insurance plan.

 

2



 

The Company’s operating efficiency ratio was 50.1% for the second quarter of 2013, compared with 62.2% for the second quarter of 2012 and 50.5% for the first quarter of 2013.

 

Tax Provision

 

For the second quarter of 2013, the Company recorded a provision for income taxes totaling $5.5 million, reflecting an effective tax rate of 32.1%.  The effective tax rate is lower than historical rates primarily due to the generation of tax credits associated with the Company’s investment in affordable housing programs.

 

BALANCE SHEET

 

Total gross loans receivable, were $2.10 billion at June 30, 2013, compared to $2.06 billion at March 31, 2013.  The increase in total gross loans receivable during the second quarter of 2013 was primarily due to a $23.4 million increase in the commercial and industrial portfolio and a $19.6 million increase in the real estate secured portfolio.  Total cash and due from banks increased $75.7 million during the second quarter of 2013 to $162.6 million due to a large temporary increase of a customer’s business demand deposit account balance, a reduction in warehouse lending, and pay-down of investment securities. During the second quarter of 2013, the Company committed to fund two additional low income tax credit investments totaling $8.0 million.

 

The following table shows gross loans (excluding loan fees and allowance for loan losses) by loan type:

 

Loan Categories

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

36,371

 

$

34,030

 

$

20,928

 

$

20,311

 

$

27,030

 

Real Estate Secured

 

1,715,567

 

1,695,980

 

1,692,273

 

1,629,951

 

1,622,786

 

Commercial & Industrial

 

337,057

 

313,645

 

284,318

 

288,585

 

297,807

 

Consumer

 

11,089

 

11,684

 

13,674

 

14,153

 

13,595

 

Gross Loans Receivable *

 

2,100,084

 

2,055,339

 

2,011,193

 

1,953,000

 

1,961,218

 

Held-For-Sale Loans

 

60,910

 

134,129

 

145,973

 

140,109

 

66,485

 

Total Gross Loans *

 

$

2,160,994

 

$

2,189,468

 

$

2,157,166

 

$

2,093,109

 

$

2,027,703

 

 


* Gross loans receivable and total gross loans are not net of deferred fees and costs as is shown in the consolidated balance sheet presentation

 

The following table shows quarterly loan originations by loan type:

 

Loan Originations

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

93,606

 

48

%

$

86,839

 

45

%

$

157,901

 

60

%

$

80,700

 

39

%

$

81,782

 

33

%

Commercial & Industrial

 

40,927

 

21

%

55,096

 

29

%

34,059

 

13

%

40,683

 

19

%

50,469

 

21

%

Consumer

 

75

 

0

%

537

 

0

%

3,083

 

1

%

1,805

 

1

%

304

 

0

%

SBA

 

40,209

 

21

%

27,379

 

14

%

38,700

 

15

%

27,457

 

13

%

37,989

 

16

%

Residential Mortgage

 

20,022

 

10

%

22,831

 

12

%

30,624

 

11

%

58,589

 

28

%

74,673

 

30

%

Total Loan Originations

 

$

194,839

 

100

%

$

192,682

 

100

%

$

264,367

 

100

%

$

209,234

 

100

%

$

245,217

 

100

%

 

Originations for the second quarter of 2013 increased slightly to $194.8 million compared to the first quarter of 2013.  Compared to originations for the quarter ended June 30, 2012, originations for the second quarter of 2013 declined largely due to the reduction in residential mortgage loans.  During the second quarter of 2012 the Company had a large increase in warehouse loan originations.

 

3



 

Total SBA loans held-for-sale at the end of the second quarter of 2013 totaled $59.7 million compared to $64.9 million at the end of the previous quarter.  The decision to retain or sell SBA loan production is made on a quarter-to-quarter basis, depending on prevailing pricing in the secondary market and the Company’s liquidity needs.  During the second quarter of 2013, the Company sold approximately $30.6 million in SBA loans compared to $30.3 million sold during the first quarter of 2013 and $25.1 million sold during the second quarter of 2012.

 

Total deposits were $2.18 billion at June 30, 2013, compared with $2.16 billion at March 31, 2013.  Increases in non-interest bearing demand deposits and savings and interest checking deposits were partially offset by decreases in time deposits.  At June 30, 2013, non-interest bearing demand deposits represented 28.6% of total deposits, compared with 23.6% at June 30, 2012.

 

CREDIT QUALITY

 

The Company has experienced improving credit trends for several quarters, most notably evidenced by decreases in criticized and classified loans.  In light of the continued improvement in credit quality, the Company determined that no provision for losses on loans and loan commitments was required for the second quarter of 2013.  The allowance for loan losses totaled $54.9 million, or 2.62% of gross loans (excluding loans held-for-sale), at June 30, 2013, compared to $58.6 million, or 2.85% of gross loans (excluding loans held-for-sale), at March 31, 2013.  The coverage ratio of the allowance for loan losses to non-performing assets was 197.9% at June 30, 2013, compared with 214.6% at March 31, 2013.

 

Non-Performing Loans

 

At June 30, 2013, total non-performing loans were $26.8 million, or 1.24% of total gross loans, compared to $26.1 million, or 1.19% of total gross loans, at March 31, 2013.  Non-performing covered loans (previously acquired loans covered under FDIC loss share agreements) totaled $5.4 million at June 30, 2013.

 

The following table shows total non-performing loans by loan type:

 

NON-PERFORMING LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

5,467

 

$

5,542

 

$

5,644

 

$

7,678

 

$

8,139

 

Real Estate Secured

 

20,090

 

19,366

 

21,007

 

29,726

 

33,032

 

Commercial & Industrial

 

1,224

 

1,169

 

1,302

 

1,478

 

1,237

 

Total Non-Performing Loans

 

26,781

 

26,077

 

27,953

 

38,882

 

42,408

 

 

Gross Loan Charge-offs

 

Loan charge-offs for the second quarter of 2013 totaled $4.4 million, compared to $5.6 million in the first quarter of 2013.  The largest components of the second quarter 2013 loan charge-offs were two loans secured by carwash properties totaling $2.1 million. Covered loan charge-offs totaled $164 thousand for the second quarter of 2013.

 

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

 

LOAN CHARGE-OFFS

 

Quarter Ended

 

(Dollars In Thousands)

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

3,545

 

$

4,405

 

$

1,776

 

$

3,015

 

$

2,930

 

Commercial & Industrial

 

746

 

1,183

 

1,224

 

112

 

511

 

Consumer

 

123

 

1

 

 

 

1

 

Total Loan Charge-Offs

 

$

4,414

 

$

5,589

 

$

3,000

 

$

3,127

 

$

3,442

 

 

4



 

Other measures of credit quality are shown in the following tables:

 

DELINQUENT  LOANS -  By Days Past Due

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

4,993

 

$

7,438

 

$

3,059

 

$

7,507

 

$

9,157

 

60 - 89  Days Past Due

 

3,637

 

1,193

 

1,174

 

2,994

 

1,412

 

90 Days, and still accruing

 

126

 

1,000

 

 

 

923

 

Total Delinquent Loans

 

$

8,756

 

$

9,631

 

$

4,233

 

$

10,501

 

$

11,492

 

 

TROUBLED DEBT RESTRUCTURED LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions) 

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

23,671

 

$

23,588

 

$

28,268

 

$

28,524

 

$

20,719

 

Commercial & Industrial

 

6,730

 

7,279

 

7,465

 

7,482

 

6,983

 

Total TDR Loans

 

$

30,401

 

$

30,867

 

$

35,733

 

$

36,006

 

$

27,702

 

 

LOAN CLASSIFICATIONS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

Sep 30, 2012

 

Jun 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

49,571

 

$

74,553

 

$

82,275

 

$

94,716

 

$

84,345

 

Substandard

 

138,319

 

144,521

 

157,192

 

165,473

 

178,290

 

Doubtful

 

6,722

 

9,301

 

6,856

 

7,344

 

8,721

 

Total Criticized and Classified Loans

 

$

194,612

 

$

228,375

 

$

246,323

 

$

267,533

 

$

271,356

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified Loans

 

$

145,041

 

$

153,822

 

$

164,048

 

$

172,817

 

$

187,011

 

 

CAPITAL RATIOS

 

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, 2013

 

Well Capitalized
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

14.67

%

5.00

%

$

266,347

 

Tier 1 Risk-Based Capital Ratio

 

18.73

%

6.00

%

$

274,663

 

Total Risk-Based Capital Ratio

 

20.00

%

10.00

%

$

215,706

 

Tangible Common Equity To Tangible Assets *

 

12.51

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

4.92

 

N/A

 

N/A

 

 


* “Tangible Common Equity” and “Tangible Assets” are Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of Tangible Common Equity to Shareholders’ Equity and Tangible Assets to Total Assets

 

Dividend Reinstatement

 

The Company reinstated its quarterly dividend to common shareholders during the second quarter of 2013.  A cash dividend of $0.03 per common share was declared and a total amount of $2.1 million was paid on July 15, 2013 to shareholders of record at the close of business on June 30, 2013.

 

Share Repurchase Program

 

In March 2013, the Board of Directors of Wilshire Bancorp authorized the repurchase of up to 5% of the Company’s outstanding shares of common stock.  During the second quarter of 2013, the Company spent $4.3 million to repurchase 651,412 shares of its common stock at an average price of $6.56.  The 651,412 repurchased shares of common stock account for 18% of the total authorized amount and an additional 2.9 million shares can be repurchased before the program’s expiration.  However, the Company has no

 

5



 

obligation to repurchase additional shares under this program and may suspend or discontinue it at any time.

 

Acquisition of BankAsiana and Saehan Bancorp

 

The Company agreed to acquire New Jersey-based BankAsiana and Los Angeles-based Saehan Bancorp.  Both acquisitions are expected to close by the end of 2013.  The acquisition of BankAsiana would expand the Company’s operations on the East Coast while the acquisition of Saehan Bank would help strengthen our operations in our primary market.

 

On a pro forma basis, including the pending acquisitions of BankAsiana and Saehan Bancorp, Wilshire Bancorp would have approximately $3.5 billion in total assets, $2.7 billion in net loans, and $2.8 billion in total deposits as of March 31, 2013.

 

CONFERENCE CALL

 

Management will host its quarterly conference call on July 23, 2013, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 877-703-6109 (domestic number) or 857-244-7308 (international number) and entering passcode #42187370.

 

COMPANY INFORMATION

 

Headquartered in Los Angeles, Wilshire State Bank operates 25 branch offices in California, Texas, New Jersey and New York, and eight loan production offices in Dallas and Houston, TX, Atlanta, GA, Aurora, CO, Annandale, VA, Fort Lee, NJ, Newark, CA, and Bellevue, WA, 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. The Company’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

 

This press release contains statements that are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, and Section 21E of the Securities Exchange Act of 1934, as amended, and Rule 3b-6 promulgated thereunder.  Statements concerning future performance, events, financial condition, results of operations, plans 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. You should not place undue reliance on forward-looking statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K and our other filings made from time to time with the SEC.  Specific factors that could cause future results to differ materially from historical performance and these forward-looking statements include, but are not limited to, (1) loan production and sales, (2) credit quality, (3) the ability to expand net interest margin, (4) the ability to continue to attract low-cost deposits, (5) success of expansion efforts, (6) competition in the marketplace, (7) political developments, war or other hostilities, (8) changes in the interest rate environment, (9) the ability of our borrowers to repay their loans, (10) the ability to maintain capital requirements and adequate sources of liquidity, (11) effects of or changes in accounting policies, (12) legislative or regulatory changes or actions, (13) the ability to attract and retain key personnel, (14) the ability to receive dividends from our subsidiaries, (15) the ability to secure confidential information through the use of computer systems and telecommunications networks, (16) weakening in the economy, specifically the real estate market, either

 

6



 

nationally or in the states in which we do business, and (17) general economic conditions. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes included in the Company’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, the Company 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 the Company with the Securities and Exchange Commission.

 

7



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

June 30,

 

March 31,

 

Three Months

 

June 30,

 

Twelve Months

 

 

 

2013

 

2013

 

% Change

 

2012

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

162,553

 

$

86,890

 

87

%

$

147,202

 

10

%

Federal Funds Sold and Other Cash Equivalents

 

55,005

 

55,005

 

0

%

60,004

 

-8

%

Total Cash and Cash Equivalents

 

217,558

 

141,895

 

53

%

207,206

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

303,836

 

336,569

 

-10

%

298,364

 

2

%

Investment Securities Held To Maturity

 

42

 

46

 

-9

%

57

 

-26

%

Total Investment Securities

 

303,878

 

336,615

 

-10

%

298,421

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

60,910

 

134,129

 

-55

%

66,485

 

-8

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

35,513

 

33,275

 

7

%

26,386

 

35

%

Residential Real Estate

 

153,393

 

142,958

 

7

%

117,318

 

31

%

Commercial Real Estate

 

1,557,922

 

1,549,280

 

1

%

1,502,273

 

4

%

Commercial and Industrial

 

336,048

 

312,758

 

7

%

297,049

 

13

%

Consumer

 

11,068

 

11,666

 

-5

%

13,580

 

-18

%

Total Loans Receivable, Net of Deferred Fees and Costs

 

2,093,944

 

2,049,937

 

2

%

1,956,606

 

7

%

Allowance For Loan Losses

 

(54,937

)

(58,577

)

-6

%

(89,134

)

-38

%

Loans Receivable, Net of Allowance for Loan Losses

 

2,039,007

 

1,991,360

 

-2

%

1,867,472

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

7,135

 

7,533

 

-5

%

7,806

 

-9

%

Due from Customers on Acceptances

 

293

 

162

 

81

%

382

 

-23

%

Other Real Estate Owned

 

982

 

1,219

 

-19

%

4,351

 

-77

%

Premises and Equipment

 

11,699

 

11,218

 

4

%

12,248

 

-4

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

13,280

 

11,933

 

11

%

14,051

 

-5

%

Cash Surrender Value of Life Insurance

 

22,225

 

22,074

 

1

%

20,181

 

10

%

Investment in affordable housing partnerships

 

45,511

 

38,334

 

19

%

36,007

 

26

%

Deferred Income Taxes

 

17,734

 

17,135

 

3

%

6,115

 

190

%

Servicing Assets

 

11,040

 

10,421

 

6

%

9,505

 

16

%

Goodwill

 

6,675

 

6,675

 

0

%

6,675

 

0

%

FDIC Indemnification Asset

 

5,311

 

4,954

 

7

%

12,629

 

-58

%

Other Assets

 

24,163

 

20,763

 

16

%

21,865

 

11

%

TOTAL ASSETS

 

$

2,787,401

 

$

2,756,420

 

1

%

$

2,591,399

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

624,770

 

$

593,584

 

5

%

$

514,418

 

21

%

Savings and Interest Checking

 

130,352

 

125,636

 

4

%

129,157

 

1

%

Money Market Deposits

 

625,204

 

623,103

 

0

%

622,177

 

0

%

Time Deposits in denomination of $100,000 or more

 

584,140

 

589,502

 

-1

%

608,123

 

-4

%

Other Time Deposits

 

217,832

 

230,733

 

-6

%

306,123

 

-29

%

Total Deposits

 

2,182,298

 

2,162,558

 

1

%

2,179,998

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Borrowings

 

150,000

 

150,000

 

0

%

 

0

%

Acceptance Outstanding

 

293

 

162

 

81

%

382

 

-23

%

Junior Subordinated Debentures

 

61,857

 

61,857

 

0

%

87,321

 

-29

%

Accrued Interest Payable

 

2,072

 

2,056

 

1

%

3,238

 

-36

%

Other Liabilities

 

35,547

 

26,074

 

36

%

31,404

 

13

%

Total Liabilities

 

2,432,067

 

2,402,707

 

1

%

2,302,343

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

160,932

 

164,915

 

-2

%

164,480

 

-2

%

Retained Earnings

 

191,823

 

182,405

 

5

%

117,137

 

64

%

Accumulated Other Comprehensive Income

 

2,579

 

6,393

 

-60

%

7,439

 

-65

%

Total Shareholders’ Equity

 

355,334

 

353,713

 

0

%

289,056

 

23

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

2,787,401

 

$

2,756,420

 

1

%

$

2,591,399

 

8

%

 

(continued)

 

8



 

CONSOLIDATED STATEMENT OF OPERATIONS

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

June 30, 2013

 

March 31, 2013

 

% Change

 

June 30, 2012

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

26,970

 

$

26,885

 

0

%

$

26,808

 

1

%

Interest on Investment Securities

 

1,743

 

1,725

 

1

%

1,560

 

12

%

Interest on Federal Funds Sold

 

136

 

153

 

-11

%

423

 

-68

%

Total Interest Income

 

28,849

 

28,763

 

0

%

28,791

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

2,750

 

2,849

 

-3

%

4,015

 

-32

%

FHLB Advances and Other Borrowings

 

345

 

362

 

-5

%

532

 

-35

%

Total Interest Expense

 

3,095

 

3,211

 

-4

%

4,547

 

-32

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

25,754

 

25,552

 

1

%

24,244

 

6

%

Credit for Losses on Loans and Loan Commitments

 

 

 

0

%

(10,000

)

-100

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

25,754

 

25,552

 

1

%

34,244

 

-25

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

2,811

 

2,808

 

0

%

3,238

 

-13

%

Gain on Sales of Loans, Net

 

3,135

 

3,486

 

-10

%

3,254

 

-4

%

Gain on Sale/Call of Investment Securities

 

15

 

 

0

%

 

0

%

Other

 

2,371

 

2,411

 

-2

%

2,022

 

17

%

Total Noninterest Income

 

8,332

 

8,705

 

-4

%

8,514

 

-2

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

9,548

 

8,805

 

8

%

9,038

 

6

%

FDIC Indemnification Impairment

 

 

 

0

%

2,000

 

-100

%

Occupancy & Equipment

 

2,038

 

2,040

 

0

%

1,950

 

5

%

Data Processing

 

583

 

675

 

-14

%

717

 

-19

%

Other

 

4,913

 

5,764

 

-15

%

6,663

 

-26

%

Total Noninterest Expenses

 

17,082

 

17,284

 

-1

%

20,368

 

-16

%

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

17,004

 

16,973

 

0

%

22,390

 

-24

%

Income Taxes Provision

 

5,465

 

5,384

 

2

%

215

 

2442

%

NET INCOME

 

$

11,539

 

$

11,589

 

0

%

$

22,175

 

-48

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

 

 

0

%

(29

)

-100

%

Accretion of Preferred Stock Discount

 

 

 

0

%

(35

)

-100

%

Total Preferred Stock Related Adjustment

 

 

 

0

%

(64

)

-100

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

11,539

 

$

11,589

 

0

%

$

22,111

 

-48

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.16

 

$

0.16

 

0

%

$

0.31

 

-48

%

Diluted Income Per Common Share

 

$

0.16

 

$

0.16

 

0

%

$

0.31

 

-48

%

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

70,944,626

 

71,295,673

 

 

 

71,285,870

 

 

 

Diluted

 

71,101,787

 

71,431,841

 

 

 

71,385,624

 

 

 

 

(continued)

 

9



 

CONSOLIDATED STATEMENT OF OPERATIONS

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Six Months Ended

 

Twelve Months

 

 

 

June 30, 2013

 

June 30, 2012

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

53,855

 

$

53,929

 

0

%

Interest on Investment Securities

 

3,468

 

3,085

 

12

%

Interest on Federal Funds Sold

 

289

 

1,023

 

-72

%

Total Interest Income

 

57,612

 

58,037

 

-1

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

5,599

 

8,269

 

-32

%

FHLB Advances and Other Borrowings

 

707

 

1,085

 

-35

%

Total Interest Expense

 

6,306

 

9,354

 

-33

%

 

 

 

 

 

 

 

 

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

 

51,306

 

48,683

 

5

%

Credit for Losses on Loans and Loan Commitments

 

 

(10,000

)

-100

%

 

 

 

 

 

 

 

 

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

 

51,306

 

58,683

 

-13

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

5,619

 

6,464

 

-13

%

Gain on Sales of Loans, Net

 

6,621

 

4,012

 

65

%

Gain on Sale/Call of Investment Securities

 

15

 

3

 

400

%

Other

 

4,782

 

4,422

 

8

%

Total Noninterest Income

 

17,037

 

14,901

 

14

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

18,353

 

17,200

 

7

%

FDIC Indemnification Impairment

 

 

2,000

 

-100

%

Occupancy & Equipment

 

4,078

 

3,892

 

5

%

Data Processing

 

1,258

 

1,449

 

-13

%

Other

 

10,677

 

10,556

 

1

%

Total Noninterest Expenses

 

34,366

 

35,097

 

-2

%

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

33,977

 

38,487

 

-12

%

Income Taxes Provision (Benefit)

 

10,849

 

(139

)

N/A

 

NET INCOME

 

$

23,128

 

$

38,626

 

-40

%

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

 

(830

)

-100

%

Accretion of Preferred Stock Discount

 

 

(1,158

)

-100

%

One-time Adjustment From Repurchase of Preferred Stock

 

 

3,389

 

-100

%

Total Preferred Stock Related Adjustment

 

 

1,401

 

-100

%

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

23,128

 

$

40,027

 

-42

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.33

 

$

0.56

 

-42

%

Diluted Income Per Common Share

 

$

0.32

 

$

0.56

 

-42

%

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

71,119,180

 

71,284,194

 

 

 

Diluted

 

71,262,224

 

71,344,150

 

 

 

(continued)

 

10



 

SUMMARY OF FINANCIAL DATA

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

June 30, 2012

 

AVERAGE BALANCES

 

 

 

 

 

 

 

Average Assets

 

$

2,770,996

 

$

2,726,058

 

$

2,570,530

 

Average Equity

 

356,287

 

348,071

 

276,021

 

Average Net Loans

 

2,113,955

 

2,063,649

 

1,877,716

 

Average Deposits

 

2,170,628

 

2,135,445

 

2,169,831

 

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

 

586,136

 

581,213

 

616,612

 

Average FHLB & Other Borrowings

 

150,000

 

150,044

 

0

 

Average Interest Earning Assets

 

2,555,295

 

2,517,165

 

2,365,217

 

 

 

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2012

 

AVERAGE BALANCES

 

 

 

 

 

Average Assets

 

$

2,747,399

 

$

2,606,256

 

Average Equity

 

352,202

 

295,500

 

Average Net Loans

 

2,088,941

 

1,866,513

 

Average Deposits

 

2,153,134

 

2,174,491

 

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

 

583,688

 

631,387

 

Average FHLB & Other Borrowings

 

150,022

 

10,566

 

Average Interest Earning Assets

 

2,536,335

 

2,393,784

 

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

June 30, 2012

 

PROFITABILITY

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

1.67

%

1.70

%

3.45

%

Annualized Return on Average Equity

 

12.95

%

13.32

%

32.14

%

Efficiency Ratio

 

50.11

%

50.45

%

62.18

%

Annualized Operating Expense/Average Assets

 

2.47

%

2.54

%

3.17

%

Annualized Net Interest Margin

 

4.06

%

4.09

%

4.13

%

 

 

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2012

 

PROFITABILITY

 

 

 

 

 

Annualized Return on Average Assets

 

1.68

%

2.96

%

Annualized Return on Average Equity

 

13.13

%

26.14

%

Efficiency Ratio

 

50.28

%

55.20

%

Annualized Operating Expense/Average Assets

 

2.50

%

2.69

%

Annualized Net Interest Margin

 

4.08

%

4.10

%

 

 

 

June 30 ,2013

 

Cost of
Funds

 

March 31 ,2013

 

Cost of
Funds

 

June 30 ,2012

 

Cost of
Funds

 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

28.6

%

0.00

%

27.4

%

0.00

%

23.6

%

0.00

%

Savings & Interest Checking

 

6.0

%

1.43

%

5.8

%

1.51

%

5.9

%

2.05

%

Money Market Deposits

 

28.6

%

0.63

%

28.8

%

0.63

%

28.5

%

0.83

%

Time Deposits of $100,000 or More

 

26.8

%

0.60

%

27.3

%

0.64

%

27.9

%

0.84

%

Other Time Deposits

 

10.0

%

0.78

%

10.7

%

0.80

%

14.0

%

1.01

%

Total Deposits

 

100.0

%

0.51

%

100.0

%

0.53

%

100.0

%

0.74

%

 

 

 

June 30 ,2013

 

March 31 ,2013

 

June 30, 2012

 

CAPITAL RATIOS

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

14.67

%

14.72

%

13.62

%

Tier 1 Risk-Based Capital Ratio

 

18.73

%

18.72

%

18.11

%

Total Risk-Based Capital Ratio

 

20.00

%

19.99

%

19.41

%

Total Shareholders’ Equity

 

$

355,334

 

$

353,713

 

$

289,056

 

Book Value Per Common Share

 

$

5.03

 

$

4.96

 

$

4.05

 

Tangible Common Equity Per Common Share *

 

$

4.92

 

$

4.85

 

$

3.94

 

Tangible Common Equity to Tangible Assets **

 

12.51

%

12.59

%

10.88

%

 


* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

(continued)

 

11



 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

58,577

 

$

63,285

 

$

74,353

 

$

89,134

 

$

99,826

 

Credit for Losses on Loans

 

 

 

(10,600

)

(12,000

)

(9,000

)

Recoveries on Loans Previously Charged-off

 

774

 

881

 

2,532

 

346

 

1,750

 

Gross Loan Charge-offs

 

(4,414

)

(5,589

)

(3,000

)

(3,127

)

(3,442

)

Balance at End of Period

 

$

54,937

 

$

58,577

 

$

63,285

 

$

74,353

 

$

89,134

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

0.17

%

0.23

%

0.02

%

0.14

%

0.09

%

Charge-offs/Average Total Loans

 

0.21

%

0.27

%

0.15

%

0.16

%

0.18

%

Allowance for Loan Losses/Gross Loans *

 

2.62

%

2.85

%

3.15

%

3.81

%

4.54

%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

2.75

%

3.01

%

3.33

%

4.08

%

4.89

%

Allowance for Loan Losses/Non-accrual Loans

 

206.10

%

233.59

%

226.40

%

191.23

%

214.86

%

Allowance for Loan Losses/Non-performing Loans

 

205.13

%

224.63

%

226.40

%

191.23

%

210.18

%

Allowance for Loan Losses/Non-performing Assets

 

197.88

%

214.60

%

210.73

%

180.65

%

190.62

%

 


* Excluding loans held-for-sale

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranty Portions)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

26,655

 

$

25,077

 

$

27,953

 

$

38,882

 

$

41,485

 

Loans 90 days or more past due and still accruing

 

126

 

1,000

 

 

 

923

 

Total Non-performing Loans

 

26,781

 

26,077

 

27,953

 

38,882

 

42,408

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

982

 

1,219

 

2,079

 

2,277

 

4,351

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

27,763

 

$

27,296

 

$

30,032

 

$

41,159

 

$

46,759

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.24

%

1.19

%

1.30

%

1.86

%

2.09

%

Total Non-performing Assets/Total Assets

 

1.00

%

0.99

%

1.09

%

1.57

%

1.80

%

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

September 30, 2012

 

June 30, 2012

 

Balance at beginning of period

 

$

1,023

 

$

1,023

 

$

2,423

 

$

2,423

 

$

3,423

 

Credit for losses on off-balance sheet items

 

 

 

(1,400

)

 

(1,000

)

Balance at end of period

 

$

1,023

 

$

1,023

 

$

1,023

 

$

2,423

 

$

2,423

 

 

 

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

 

 

 

 

Balance at beginning of period

 

1,023

 

$

3,423

 

Credit for losses on off-balance sheet items

 

 

(1,000

)

Balance at end of period

 

$

1,023

 

$

2,423

 

(continued)

 

12



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

June 30, 2012

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,815,010

 

$

22,074

 

4.87

%

$

1,804,496

 

$

22,435

 

4.97

%

$

1,671,048

 

$

22,657

 

5.42

%

Commercial Loans

 

351,460

 

4,061

 

4.62

%

314,389

 

3,630

 

4.62

%

295,630

 

3,657

 

4.95

%

Consumer Loans

 

11,299

 

75

 

2.66

%

12,827

 

80

 

2.50

%

15,283

 

100

 

2.62

%

Total Gross Loans

 

2,177,769

 

26,210

 

4.81

%

2,131,712

 

26,145

 

4.91

%

1,981,961

 

26,414

 

5.33

%

Loan Fees toward Yield

 

 

 

760

 

 

 

 

 

740

 

 

 

 

 

394

 

 

 

Allowance for Loan Losses & Unearned Income

 

(63,814

)

 

 

 

 

(68,063

)

 

 

 

 

(104,245

)

 

 

 

 

Net Loans

 

2,113,955

 

26,970

 

5.10

%

2,063,649

 

26,885

 

5.21

%

1,877,716

 

26,808

 

5.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

323,502

 

1,743

 

2.39

%

324,261

 

1,725

 

2.37

%

291,258

 

1,560

 

2.42

%

Federal Funds Sold

 

117,838

 

136

 

0.46

%

129,255

 

153

 

0.47

%

196,243

 

423

 

0.86

%

Total Investment Securities and Other Earning Assets

 

441,340

 

1,879

 

1.87

%

453,516

 

1,878

 

1.83

%

487,501

 

1,983

 

1.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

2,555,295

 

28,849

 

4.55

%

$

2,517,165

 

$

28,763

 

4.60

%

$

2,365,217

 

$

28,791

 

4.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

215,701

 

 

 

 

 

208,893

 

 

 

 

 

205,313

 

 

 

 

 

TOTAL ASSETS

 

$

2,770,996

 

 

 

 

 

$

2,726,058

 

 

 

 

 

$

2,570,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

617,837

 

$

971

 

0.63

%

$

623,471

 

$

976

 

0.63

%

$

612,223

 

$

1,267

 

0.83

%

NOW

 

27,915

 

14

 

0.20

%

25,958

 

12

 

0.19

%

25,747

 

22

 

0.34

%

Savings

 

101,263

 

447

 

1.77

%

100,560

 

464

 

1.85

%

102,348

 

633

 

2.47

%

Time Deposits of $100,000 or More

 

586,136

 

884

 

0.60

%

581,213

 

924

 

0.64

%

616,612

 

1,293

 

0.84

%

Other Time Deposits

 

223,256

 

434

 

0.78

%

235,862

 

473

 

0.80

%

318,400

 

800

 

1.01

%

Total Interest Bearing Deposits

 

1,556,407

 

2,750

 

0.71

%

1,567,064

 

2,849

 

0.73

%

1,675,330

 

4,015

 

0.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,000

 

64

 

0.17

%

150,044

 

80

 

0.21

%

0

 

0

 

0.00

%

Junior Subordinated Debentures

 

61,857

 

281

 

1.82

%

61,857

 

282

 

1.82

%

87,321

 

532

 

2.44

%

Total Borrowings

 

211,857

 

345

 

0.65

%

211,901

 

362

 

0.68

%

87,321

 

532

 

2.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,768,264

 

$

3,095

 

0.70

%

$

1,778,965

 

$

3,211

 

0.72

%

$

1,762,651

 

$

4,547

 

1.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

614,221

 

 

 

 

 

568,381

 

 

 

 

 

494,501

 

 

 

 

 

Other Liabilities

 

32,224

 

 

 

 

 

30,641

 

 

 

 

 

37,357

 

 

 

 

 

Shareholders’ Equity

 

356,287

 

 

 

 

 

348,071

 

 

 

 

 

276,021

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,770,996

 

 

 

 

 

$

2,726,058

 

 

 

 

 

$

2,570,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

25,754

 

 

 

 

 

$

25,552

 

 

 

 

 

$

24,244

 

 

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.85

%

 

 

 

 

3.88

%

 

 

 

 

3.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.06

%

 

 

 

 

4.09

%

 

 

 

 

4.13

%

 


* Tax equivalent ratios for investment securities

 

(continued)

 

13



 

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, 2013

 

June 30, 2012

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,795,057

 

$

44,176

 

4.92

%

$

1,668,133

 

$

45,571

 

5.46

%

Commercial Loans

 

347,752

 

8,024

 

4.62

%

288,695

 

7,054

 

4.89

%

Consumer Loans

 

12,059

 

155

 

2.57

%

15,511

 

205

 

2.64

%

Total Gross Loans

 

2,154,868

 

52,355

 

4.86

%

1,972,339

 

52,830

 

5.36

%

Loan Fees toward Yield

 

 

 

1,500

 

 

 

 

 

1,099

 

 

 

Allowance for Loan Losses & Unearned Income

 

(65,927

)

 

 

 

 

(105,826

)

 

 

 

 

Net Loans

 

2,088,941

 

53,855

 

5.16

%

1,866,513

 

53,929

 

5.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

323,879

 

3,468

 

2.38

%

299,872

 

3,085

 

2.34

%

Federal Funds Sold

 

123,515

 

289

 

0.47

%

227,399

 

1,023

 

0.90

%

Total Investment Securities and Other Earning Assets

 

447,394

 

3,757

 

1.85

%

527,271

 

4,108

 

1.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,536,335

 

$

57,612

 

4.57

%

$

2,393,784

 

$

58,037

 

4.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earnings Assets

 

211,064

 

 

 

 

 

212,472

 

 

 

 

 

TOTAL ASSETS

 

$

2,747,399

 

 

 

 

 

$

2,606,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

620,639

 

$

1,947

 

0.63

%

$

597,967

 

$

2,490

 

0.83

%

NOW

 

26,941

 

26

 

0.19

%

24,981

 

41

 

0.33

%

Savings

 

100,914

 

912

 

1.81

%

101,656

 

1,308

 

2.57

%

Time Deposits of $100,000 or More

 

583,688

 

1,808

 

0.62

%

631,387

 

2,740

 

0.87

%

Other Time Deposits

 

229,524

 

906

 

0.79

%

329,683

 

1,690

 

1.03

%

Total Interest Bearing Deposits

 

1,561,706

 

5,599

 

0.72

%

1,685,674

 

8,269

 

0.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,022

 

143

 

0.19

%

10,566

 

6

 

0.11

%

Junior Subordinated Debentures

 

61,857

 

564

 

1.82

%

87,321

 

1,079

 

2.47

%

Total Borrowings

 

211,879

 

707

 

0.67

%

97,887

 

1,085

 

2.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,773,585

 

$

6,306

 

0.71

%

$

1,783,561

 

$

9,354

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

591,428

 

 

 

 

 

488,817

 

 

 

 

 

Other Liabilities

 

30,184

 

 

 

 

 

38,378

 

 

 

 

 

Shareholders’ Equity

 

352,202

 

 

 

 

 

295,500

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,747,399

 

 

 

 

 

$

2,606,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

51,306

 

 

 

 

 

$

48,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.86

%

 

 

 

 

3.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.08

%

 

 

 

 

4.10

%

 

(continued)

 

14



 

RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES:

 

TANGIBLE COMMON EQUITY AND TANGIBLE ASSETS *

(Dollars In Thousands, Except Share Data) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

June 30, 2012

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

355,334

 

$

353,713

 

$

289,056

 

Goodwill and other intangible assets, net

 

(7,572

)

(7,642

)

(7,854

)

Tangible common equity

 

$

347,762

 

$

346,071

 

$

281,202

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,787,401

 

$

2,756,420

 

$

2,591,399

 

Goodwill and other intangible assets, net

 

(7,572

)

(7,642

)

(7,854

)

Tangible assets

 

$

2,779,829

 

$

2,748,778

 

$

2,583,545

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

70,697,944

 

71,296,956

 

71,287,518

 

 

PRE-TAX, PRE-PROVISION INCOME (PTPP) *

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

June 30, 2013

 

March 31, 2013

 

June 30, 2012

 

 

 

 

 

 

 

 

 

Net Income

 

$

11,539

 

$

11,589

 

$

22,111

 

Add Back - Income Tax Provision

 

5,465

 

5,384

 

215

 

Add Back - Credit for Losses on Loans and Loan Commitments

 

 

 

(10,000

)

Pre-tax, Pre-Provision Income (PTPP)

 

$

17,004

 

$

16,973

 

$

12,326

 

 

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.45

%

2.49

%

1.92

%

 

 

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2012

 

 

 

 

 

 

 

Net Income

 

$

23,128

 

$

38,626

 

Add Back - Income Tax Provision (Benefit)

 

10,849

 

(139

)

Add Back - Credit for Losses on Loans and Loan Commitments

 

 

(10,000

)

Pre-tax, Pre-Provision Income (PTPP)

 

$

33,977

 

$

28,487

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.47

%

2.19

%

 


* Tangible Common Equity, Tangible Assets, and Pre-tax, Pre-provision Income are Non-GAAP financial measures.   Management believes that presentation of non-GAAP financial information included in this press release are meaningful and useful in understanding the business metrics of the Company’s operations.  We provide non-GAAP financial information for informational purposes and to enhance an understanding of the Company’s GAAP consolidated financial statements.  Readers should consider this non-GAAP information in addition to, but not instead or as superior to, the Company’s financial statements in accordance with GAAP.  Non-GAAP financial information presented by us may be determined or calculated differently by other companies, limiting the usefulness of non-GAAP measures for comparative purposes

 

(concluded)

 

15