Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa14-10981_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 $13.1 Million or

$0.17 per Share for First Quarter 2014

 

LOS ANGELES, April 21, 2014 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income available to common shareholders of $13.1 million, or $0.17 per diluted common share, for the quarter ended March 31, 2014.  This compares to net income available to common shareholders of $11.6 million, or $0.16 per diluted common share, for the same period of the prior year, and net income available to common shareholders of $10.9 million, or $0.15 per diluted common share, for the fourth quarter of 2013.  Financial results for the first quarter of 2014 include $3.4 million in merger-related expenses attributable to the acquisition and integration of BankAsiana and Saehan Bancorp.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We are seeing a strong increase in our core earnings power as a result of the acquisitions of BankAsiana and Saehan Bancorp late in 2013.  Compared to the first quarter of 2013, our total revenue increased 34%, and our pre-tax, pre-provision income increased by 17%.  We are also seeing an improvement in our deposit mix resulting from our focus on developing more core deposit relationships.  Our non-interest bearing deposits now represent the largest component of our total deposits, which has resulted in a decline in our cost of funds.  We are pleased that the increase in our core earnings power and strong financial position has enabled us to increase the amount of capital we can return to our shareholders, with a 67% increase in our quarterly dividend.”

 

Q1 2014 Summary

 

·            Net income available to common shareholders totaled $13.1 million, or $0.17 per diluted common share, for the first quarter of 2014

 

·            Total revenue of $50.3 million, an increase of 34% from the first quarter of 2013

 

·            Return on average assets of 1.44% and return on average equity of 11.73% for the first quarter of 2014

 

·            Loans receivable (net of deferred fees and costs) totaled $2.87 billion at March 31, 2014, an increase of 40% from $2.05 billion at March 31, 2013

 

·            Total deposits were $2.92 billion at March 31, 2014, an increase of 35% from $2.16 billion at March 31, 2013

 

·            Continued low credit losses and stable trends in assets quality resulted in no provision for losses on loans and loan commitments for Q1 2014

 

·            Quarterly cash dividend payable on April 15, 2014 increased to $0.05 per common share

 



 

STATEMENT OF OPERATIONS

 

Pre-Tax, Pre-Provision Income

 

Pre-tax, pre-provision income (“PTPP”) was $19.9 million for the first quarter of 2014, compared with $17.0 million for the first quarter of 2013, and $17.0 million for the fourth quarter of 2013.  Excluding merger-related expenses, PTPP was $23.3 million for the first quarter of 2014, compared with $18.8 million for the fourth 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 and important information about Non-GAAP measures of financial performance.

 

Net Interest Income and Margin

 

Net interest income before provision for losses on loans and loan commitments totaled $35.2 million for the first quarter of 2014, an increase of 38% from $25.6 million for the first quarter of 2013, and an increase of 9% from $32.3 million for the fourth quarter of 2013.  The increase from the prior quarter is primarily attributable to the full quarter impact of the acquisitions of Saehan Bancorp and BankAsiana.

 

Net interest margin was 4.22% for the first quarter of 2014, compared to 4.20% for the fourth quarter of 2013, and 3.99% for the first quarter of 2013. Excluding the effect of the amortization/accretion of the purchase accounting adjustments, the net interest margin was approximately 3.85% for the first quarter of 2014, compared with 3.91% for the fourth quarter of 2013.  The decline in net interest margin is primarily attributable to a decline in average yield on loans, excluding the effects of purchase accounting adjustments.

 

Loan yields were 5.15% for the first quarter of 2014, compared with 5.17% for the fourth quarter of 2013, and 5.06% for the first quarter of 2013.  Excluding the effect of the accretion of the purchase accounting adjustments, loan yields were 4.77% for the first quarter of 2014, compared to 4.86% for the fourth quarter of 2013.

 

The total cost of deposits was 0.51% for the first quarter of 2014, compared with 0.53% for the fourth quarter of 2013, and 0.53% for the first quarter of 2013.

 

Non-Interest Income

 

Total non-interest income was $11.0 million for the first quarter of 2014, compared to $8.7 million for the first quarter of 2013, and $9.3 million for the fourth quarter of 2013.  The increase from the prior quarter was primarily due to a higher net gain on sale of loans and a higher level of servicing fees earned on previously sold Small Business Administration (“SBA”) loans.

 

The $4.3 million in net gain on sale of loans recognized during the first quarter of 2014 consisted substantially of gains from the sale of SBA loans.  Net gain on sale of loans for the fourth quarter of 2013 was $3.5 million.  During the first quarter of 2014, the Company sold $43.5 million in SBA loans, compared with $43.2 million sold during the fourth quarter of 2013.

 

Non-Interest Expense

 

Total non-interest expense was $26.3 million for the first quarter of 2014, compared with $17.3 million for the first quarter of 2013, and $24.7 million for the fourth quarter of 2013.  The increase from the prior quarter is primarily attributable to the full quarter impact of the acquisitions of Saehan Bancorp and BankAsiana, as well as an increase in merger-related expenses.

 

2



 

Total salaries and employee benefits expense was $12.7 million for the first quarter of 2014, compared with $8.8 million for the first quarter of 2013, and $12.9 million for the fourth quarter of 2013.  The increase for the first quarter of 2014, compared to the first quarter of 2013, was primarily due to the impact of personnel added from the acquisitions of Saehan and BankAsiana, in addition to an increase in stock based compensation costs from equity grants made during the first quarter of 2014.

 

Other non-interest expense for the first quarter of 2014 totaled $6.0 million, compared with $5.8 million in the first quarter of 2013, and $6.3 million for the fourth quarter of 2013.  The decrease from the prior quarter was primarily attributable to a decline in losses on low income housing tax credit investments and legal fees.

 

Merger-related non-recurring expense was $3.4 million in the first quarter of 2014 and was primarily related to former Saehan Bancorp’s data processing system de-conversion and contract termination expenses.

 

The Company’s operating efficiency ratio was 56.9% for the first quarter of 2014, compared with 50.5% for the first quarter of 2013 and 59.2% for the fourth quarter of 2013.

 

BALANCE SHEET

 

Total gross loans receivable were $2.88 billion at March 31, 2014, compared to $2.82 billion at December 31, 2013.  The increase in loans during the first quarter of 2014 was primarily attributable to growth in the commercial real estate portfolio.

 

The following table shows gross loans receivable and gross loans by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

43,277

 

$

40,367

 

$

32,119

 

$

36,371

 

$

34,030

 

Real Estate Secured

 

2,401,203

 

2,332,121

 

1,819,052

 

1,715,567

 

1,695,980

 

Commercial & Industrial

 

419,313

 

437,524

 

342,057

 

337,057

 

313,645

 

Consumer

 

16,100

 

14,694

 

9,637

 

11,089

 

11,684

 

Gross Loans Receivable *

 

2,879,893

 

2,824,706

 

2,202,865

 

2,100,084

 

2,055,339

 

Held-For-Sale Loans

 

27,791

 

47,557

 

56,065

 

60,910

 

134,129

 

Total Gross Loans *

 

$

2,907,684

 

$

2,872,263

 

$

2,258,930

 

$

2,160,994

 

$

2,189,468

 

 


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

 

The following table presents the March 31, 2014 balance of gross loans by loan type and broken out by legacy Wilshire loans and loans acquired from former Mirae Bank, BankAsiana, and Saehan Bancorp.

 

 

 

Quarter Ended March 31, 2014

 

(Dollars In Thousands) (Unaudited)

 

BankAsiana*

 

Saehan Bancorp*

 

Mirae Bank*

 

Legacy Wilshire

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

5,772

 

$

 

$

 

$

37,505

 

$

43,277

 

Real Estate Secured

 

112,703

 

336,608

 

66,387

 

1,885,505

 

2,401,203

 

Commercial & Industrial

 

32,926

 

32,355

 

4,847

 

349,185

 

419,313

 

Consumer

 

9

 

1,308

 

2

 

14,781

 

16,100

 

Gross Loans Receivable

 

151,410

 

370,271

 

71,236

 

2,286,976

 

2,879,893

 

Held-For-Sale Loans

 

257

 

189

 

 

27,345

 

27,791

 

Total Gross Loans

 

$

151,667

 

$

370,460

 

$

71,236

 

$

2,314,321

 

$

2,907,684

 

 


* Represents loans balances net of fair value adjustment

 

3



 

The following table shows quarterly loan originations by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

96,266

 

49

%

$

132,780

 

60

%

$

145,361

 

68

%

$

93,606

 

48

%

$

86,839

 

45

%

Commercial & Industrial

 

36,619

 

18

%

30,541

 

14

%

23,710

 

11

%

40,927

 

21

%

55,096

 

29

%

Consumer

 

632

 

0

%

546

 

0

%

540

 

0

%

75

 

0

%

537

 

0

%

SBA

 

35,305

 

18

%

44,599

 

20

%

36,001

 

17

%

40,209

 

21

%

27,379

 

14

%

Residential Mortgage

 

29,063

 

15

%

13,858

 

6

%

8,714

 

4

%

20,022

 

10

%

22,831

 

12

%

Total Loan Originations

 

$

197,885

 

100

%

$

222,324

 

100

%

$

214,326

 

100

%

$

194,839

 

100

%

$

192,682

 

100

%

 

Originations for the first quarter of 2014 were $197.9 million, compared with $222.3 million for the fourth quarter of 2013 and $192.7 million for the first quarter of 2013. The decrease from the previous quarter was primarily due to seasonally slower loan production typically experienced during the beginning of the year.

 

Total SBA loans held-for-sale at the end of the first quarter of 2014 were $26.8 million, compared to $45.6 million at the end of the previous quarter.  The decision to retain or sell SBA loans is made on a quarter-to-quarter basis, depending on prevailing pricing in the secondary market and the Company’s liquidity needs.

 

Total deposits were $2.92 billion at March 31, 2014, compared with $2.87 billion at December 31, 2013.  The increase in total deposits was primarily attributable to growth in non-interest bearing demand deposits, which was partially offset by a decline in time deposits.  Toward the end of the first quarter of 2014, $29.8 million in brokered time deposits with a rate of 3.40% matured.

 

CREDIT QUALITY

 

The Company continued to experience relatively stable asset quality and a low level of credit losses during the first quarter of 2014.  Accordingly, the Company determined that no provision for losses on loans and loan commitments was required for the first quarter of 2014.  The allowance for loan losses totaled $53.5 million, or 1.86% of gross loans (excluding loans held-for-sale), at March 31, 2014, compared to $53.6 million, or 1.90% of gross loans (excluding loans held-for-sale), at December 31, 2013.  The loans acquired from BankAsiana and Saehan during 2013, included in this calculation, were recorded at fair value and the remaining discount on these loans approximated $28.9 million at March 31, 2014.  The coverage ratio of the allowance for loan losses to non-performing assets was 102.7% at March 31, 2014, compared with 119.5% at December 31, 2013.

 

Non-Performing Loans

 

At March 31, 2014, total non-performing loans were $43.1 million, or 1.48% of total gross loans, compared to $37.2 million, or 1.30% of total gross loans, at December 31, 2013.  The increase in total non-performing loans is primarily attributable to two classified commercial loan relationships that were placed on non-accrual status during the first quarter of 2014.

 

Non-performing covered loans (previously acquired Mirae Bank loans covered under FDIC loss share agreement) totaled $6.6 million at March 31, 2014.

 

4



 

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

 

NON-PERFORMING LOANS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

2,471

 

$

2,471

 

$

5,467

 

$

5,542

 

Real Estate Secured

 

35,988

 

33,569

 

29,568

 

20,090

 

19,366

 

Commercial & Industrial

 

7,121

 

1,196

 

1,004

 

1,224

 

1,169

 

Total Non-Performing Loans

 

$

43,109

 

$

37,236

 

$

33,043

 

$

26,781

 

$

26,077

 

 

Net Charge-offs/Recoveries

 

During the first quarter of 2014, the Company had total gross charge-offs of $1.6 million and recoveries of $1.5 million for net charge-offs of $99,000.  Total gross charge-offs were largely from the former Saehan and Mirae loan portfolio with $850,000 and $728,000 in gross charge-offs, respectively, for the first quarter of 2014.  Recoveries were primarily from the legacy Wilshire portfolio with $1.4 million in recoveries during the first quarter of 2014.

 

Gross charge-offs and recoveries by loan type are reflected in the tables below:

 

GROSS LOAN CHARGE-OFFS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

672

 

$

552

 

$

2,438

 

$

3,668

 

$

4,405

 

Commercial & Industrial

 

964

 

997

 

764

 

746

 

1,183

 

Consumer

 

1

 

2

 

 

 

1

 

Total Loan Charge-Offs

 

$

1,637

 

$

1,551

 

$

3,202

 

$

4,414

 

$

5,589

 

 

LOAN RECOVERIES

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

1,028

 

$

2,038

 

$

148

 

$

340

 

$

215

 

Commercial & Industrial

 

510

 

679

 

510

 

433

 

658

 

Consumer

 

 

 

4

 

1

 

8

 

Total Loan Recoveries

 

$

1,538

 

$

2,717

 

$

662

 

$

774

 

$

881

 

 

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

 

DELINQUENT LOANS - By Days Past Due

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

5,756

 

$

2,846

 

$

2,336

 

$

4,993

 

$

7,438

 

60 - 89 Days Past Due

 

1,526

 

2,527

 

2,827

 

3,637

 

1,193

 

90 Days, and still accruing

 

 

167

 

 

126

 

1,000

 

Total Delinquent Loans

 

$

7,282

 

$

5,540

 

$

5,163

 

$

8,756

 

$

9,631

 

 

TROUBLED DEBT RESTRUCTURED LOANS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

34,565

 

$

30,008

 

$

23,133

 

$

23,671

 

$

23,588

 

Commercial & Industrial

 

5,563

 

6,212

 

6,339

 

6,730

 

7,279

 

Total TDR Loans

 

$

40,128

 

$

36,220

 

$

29,472

 

$

30,401

 

$

30,867

 

 

5



 

LOAN CLASSIFICATIONS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

101,627

 

$

100,798

 

$

43,519

 

$

49,571

 

$

74,553

 

Substandard

 

127,996

 

149,479

 

127,855

 

138,319

 

144,521

 

Doubtful

 

19,931

 

8,015

 

7,174

 

6,722

 

9,301

 

Total Criticized and Classified Loans

 

$

249,554

 

$

258,292

 

$

178,548

 

$

194,612

 

$

228,375

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified Loans

 

$

147,927

 

$

157,494

 

$

135,029

 

$

145,041

 

$

153,822

 

 

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)

 

 

 

March 31, 2014

 

Well Capitalized 
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

12.50

%

5.00

%

266,850

 

Tier 1 Risk-Based Capital Ratio

 

14.92

%

6.00

%

265,804

 

Total Risk-Based Capital Ratio

 

16.17

%

10.00

%

184,030

 

Tangible Common Equity To Tangible Assets *

 

10.64

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

4.84

 

N/A

 

N/A

 

 


* “Tangible Common Equity” and “Tangible Assets” are Non-GAAP measures 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.

 

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 first quarter of 2014, the Company did not repurchase any shares. Since the program’s inception, 651,412 shares of common stock were repurchased for a total price of $4.3 million.  The program expired on March 28, 2014.

 

6



 

CONFERENCE CALL

 

Management will host its quarterly conference call on April 22, 2014, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 877-703-6105 (domestic number) or 857-244-7304 (international number) and providing the passcode 72989571.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 35 branch offices in California, Texas, New Jersey and New York, and 7 loan production offices in Dallas, TX, Atlanta, GA, Aurora, CO, Annandale, VA, Palisades Park, NJ, Newark, CA, and New York, NY, and is an SBA preferred lender nationwide. Wilshire 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.  For more information, please go to 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. Undue reliance should not be placed 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 Securities and Exchange Commission.  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 nationally or in the states in which we do business, (17) the integration of our acquired businesses, and (18) general economic conditions. The information in this press release speaks only as of the date of this release and Wilshire Bancorp specifically disclaims any duty to update the information in this press 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.

 

###

 

7



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

March 31,

 

December 31,

 

Three Months

 

March 31,

 

Twelve Months

 

 

 

2014

 

2013

 

% Change

 

2013

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

160,999

 

$

124,064

 

30

%

$

86,890

 

85

%

Federal Funds Sold and Other Cash Equivalents

 

7,301

 

46,590

 

-84

%

55,005

 

-87

%

Total Cash and Cash Equivalents

 

168,300

 

170,654

 

-1

%

141,895

 

19

%

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

21,006

 

21,019

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

342,438

 

352,437

 

-3

%

336,569

 

2

%

Investment Securities Held To Maturity

 

32

 

35

 

-9

%

46

 

-30

%

Total Investment Securities

 

342,470

 

352,472

 

-3

%

336,615

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

27,791

 

47,557

 

-42

%

134,129

 

-79

%

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

42,124

 

39,268

 

7

%

33,275

 

27

%

Residential Real Estate

 

169,810

 

124,373

 

37

%

142,958

 

19

%

Commercial Real Estate

 

2,225,677

 

2,190,154

 

2

%

1,549,280

 

44

%

Commercial and Industrial

 

417,956

 

448,379

 

-7

%

312,758

 

34

%

Consumer

 

16,072

 

14,668

 

10

%

11,666

 

38

%

Total Loans Receivable, Net of Deferred Fees and Costs

 

2,871,639

 

2,816,842

 

2

%

2,049,937

 

40

%

Allowance For Loan Losses

 

(53,464

)

(53,563

)

0

%

(58,577

)

-9

%

Loans Receivable, Net of Allowance for Loan Losses

 

2,818,175

 

2,763,279

 

2

%

1,991,360

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

8,293

 

8,350

 

-1

%

7,533

 

10

%

Due from Customers on Acceptances

 

889

 

1,517

 

-41

%

162

 

449

%

Other Real Estate Owned

 

8,969

 

7,600

 

18

%

1,219

 

636

%

Premises and Equipment

 

13,313

 

13,862

 

-4

%

11,218

 

19

%

Federal Home Loan Bank (FHLB) Stock, at Cost

 

15,983

 

15,983

 

0

%

11,933

 

34

%

Cash Surrender Value of Life Insurance

 

22,661

 

22,519

 

1

%

22,074

 

3

%

Investment in affordable housing partnerships

 

42,459

 

43,316

 

-2

%

38,334

 

11

%

Deferred Income Taxes

 

34,391

 

39,672

 

-13

%

17,135

 

101

%

Servicing Assets

 

17,536

 

16,108

 

9

%

10,421

 

68

%

Goodwill

 

67,528

 

67,528

 

0

%

6,675

 

912

%

FDIC Indemnification Asset

 

2,169

 

4,856

 

-55

%

4,954

 

-56

%

Other Assets

 

22,533

 

21,443

 

5

%

20,763

 

9

%

TOTAL ASSETS

 

$

3,634,466

 

$

3,617,735

 

0

%

$

2,756,420

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

869,598

 

$

832,152

 

4

%

$

593,584

 

46

%

Savings and Interest Checking

 

156,587

 

145,549

 

8

%

125,636

 

25

%

Money Market Deposits

 

799,299

 

780,280

 

2

%

623,103

 

28

%

Time Deposits in denomination of $100,000 or more

 

860,697

 

869,337

 

-1

%

589,502

 

46

%

Other Time Deposits

 

237,028

 

244,192

 

-3

%

230,733

 

3

%

Total Deposits

 

2,923,209

 

2,871,510

 

2

%

2,162,558

 

35

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Borrowings

 

150,292

 

190,325

 

-21

%

150,000

 

0

%

Acceptance Outstanding

 

889

 

1,517

 

-41

%

162

 

449

%

Junior Subordinated Debentures

 

71,610

 

71,550

 

0

%

61,857

 

16

%

Accrued Interest Payable

 

2,462

 

2,418

 

2

%

2,056

 

20

%

Other Liabilities

 

34,429

 

40,997

 

-16

%

26,074

 

32

%

Total Liabilities

 

3,182,891

 

3,178,317

 

0

%

2,402,707

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

230,979

 

229,836

 

0

%

164,915

 

40

%

Retained Earnings

 

218,806

 

209,605

 

4

%

182,405

 

20

%

Accumulated Other Comprehensive Income

 

1,790

 

(23

)

N/A

 

6,393

 

-72

%

Total Shareholders’ Equity

 

451,575

 

439,418

 

3

%

353,713

 

28

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,634,466

 

$

3,617,735

 

0

%

$

2,756,420

 

32

%

 

(continued)

 

8



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

March 31, 2014

 

December 31, 2013

 

% Change

 

March 31, 2013

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

37,101

 

$

33,954

 

9

%

$

26,885

 

38

%

Interest on Investment Securities

 

2,101

 

2,075

 

1

%

1,725

 

22

%

Interest on Federal Funds Sold and Others

 

151

 

158

 

-4

%

153

 

-1

%

Total Interest Income

 

39,353

 

36,187

 

9

%

28,763

 

37

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,676

 

3,446

 

7

%

2,849

 

29

%

FHLB Advances and Other Borrowings

 

504

 

413

 

22

%

362

 

39

%

Total Interest Expense

 

4,180

 

3,859

 

8

%

3,211

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

35,173

 

32,328

 

9

%

25,552

 

38

%

Provision for Losses on Loans and Loan Commitments

 

 

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

35,173

 

32,328

 

9

%

25,552

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,146

 

3,002

 

5

%

2,808

 

12

%

Gain on Sales of Loans, Net

 

4,329

 

3,980

 

9

%

3,486

 

24

%

Gain on Sale/Call of Investment Securities

 

 

4

 

-100

%

 

0

%

Other

 

3,511

 

2,328

 

51

%

2,411

 

46

%

Total Noninterest Income

 

10,986

 

9,314

 

18

%

8,705

 

26

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

12,655

 

12,948

 

-2

%

8,805

 

44

%

FDIC Indemnification Impairment

 

 

 

0

%

 

0

%

Occupancy & Equipment

 

3,309

 

2,712

 

22

%

2,040

 

62

%

Data Processing

 

963

 

920

 

5

%

675

 

43

%

Merger Related Costs

 

3,364

 

1,785

 

88

%

 

0

%

Other

 

5,966

 

6,288

 

-5

%

5,764

 

4

%

Total Noninterest Expenses

 

26,257

 

24,653

 

7

%

17,284

 

52

%

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

19,902

 

16,989

 

17

%

16,973

 

17

%

Income Taxes Provision

 

6,789

 

6,075

 

12

%

5,384

 

26

%

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

13,113

 

$

10,914

 

20

%

$

11,589

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.17

 

$

0.15

 

14

%

$

0.16

 

3

%

Diluted Income Per Common Share

 

$

0.17

 

$

0.15

 

14

%

$

0.16

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,115,779

 

74,082,711

 

 

 

71,295,673

 

 

 

Diluted

 

78,496,106

 

74,462,668

 

 

 

71,431,841

 

 

 

 

(continued)

 

9



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

AVERAGE BALANCES

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

Average Assets

 

$

3,631,268

 

$

3,306,168

 

$

2,726,058

 

Average Equity

 

447,188

 

401,153

 

348,071

 

Average Total Loans

 

2,881,650

 

2,626,557

 

2,126,940

 

Average Deposits

 

2,878,950

 

2,610,689

 

2,135,445

 

Average Time Deposits of $100,000 or more

 

874,039

 

801,836

 

581,213

 

Average FHLB & Other Borrowings

 

193,413

 

185,182

 

150,044

 

Average Interest Earning Assets

 

3,346,954

 

3,093,084

 

2,580,456

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

Annualized Return on Average Assets

 

1.44

%

1.32

%

1.70

%

Annualized Return on Average Equity

 

11.73

%

10.88

%

13.32

%

Efficiency Ratio

 

56.88

%

59.20

%

50.45

%

Annualized Operating Expense/Average Assets

 

2.89

%

2.98

%

2.54

%

Annualized Net Interest Margin

 

4.22

%

4.20

%

3.99

%

 

 

 

As Of

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

DEPOSIT COMPOSITION 

 

Percent of Total

 

Rate

 

Percent of Total

 

Rate

 

Percent of Total

 

Rate

 

Noninterest Bearing Demand Deposits

 

29.7

%

0.00

%

29.0

%

0.00

%

27.4

%

0.00

%

Savings & Interest Checking

 

5.4

%

1.28

%

5.1

%

1.35

%

5.8

%

1.51

%

Money Market Deposits

 

27.3

%

0.66

%

27.2

%

0.65

%

28.8

%

0.63

%

Time Deposits of $100,000 or More

 

29.4

%

0.68

%

30.3

%

0.69

%

27.3

%

0.64

%

Other Time Deposits

 

8.1

%

0.67

%

8.5

%

0.81

%

10.7

%

0.80

%

Total Deposits

 

100.0

%

0.51

%

100.0

%

0.53

%

100.0

%

0.53

%

 

 

 

As Of

 

CAPITAL RATIOS

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

Tier 1 Leverage Ratio

 

12.50

%

13.32

%

14.72

%

Tier 1 Risk-Based Capital Ratio

 

14.92

%

14.65

%

18.72

%

Total Risk-Based Capital Ratio

 

16.17

%

15.91

%

19.99

%

Total Shareholders’ Equity

 

$

451,575

 

$

439,418

 

$

353,713

 

Book Value Per Common Share

 

$

5.77

 

$

5.63

 

$

4.96

 

Tangible Common Equity Per Common Share *

 

$

4.84

 

$

4.70

 

$

4.85

 

Tangible Common Equity to Tangible Assets **

 

10.64

%

10.22

%

12.59

%

 


* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

10



 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

53,563

 

$

52,397

 

$

54,937

 

$

58,577

 

$

63,285

 

Provision for Losses on Loans

 

 

 

 

 

 

Recoveries on Loans Previously Charged-off

 

1,538

 

2,717

 

662

 

774

 

881

 

Gross Loan Charge-offs

 

(1,637

)

(1,551

)

(3,202

)

(4,414

)

(5,589

)

Balance at End of Period

 

$

53,464

 

$

53,563

 

$

52,397

 

$

54,937

 

$

58,577

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Net Loans

 

0.00

%

-0.04

%

0.12

%

0.17

%

0.23

%

Charge-offs/Average Total Loans

 

0.06

%

0.06

%

0.15

%

0.21

%

0.27

%

Allowance for Loan Losses/Gross Loans *

 

1.86

%

1.90

%

2.38

%

2.62

%

2.85

%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

1.90

%

1.95

%

2.48

%

2.75

%

3.01

%

Allowance for Loan Losses/Non-accrual Loans

 

124.02

%

144.50

%

158.57

%

206.10

%

233.59

%

Allowance for Loan Losses/Non-performing Loans

 

124.02

%

144.85

%

158.57

%

205.13

%

224.63

%

Allowance for Loan Losses/Non-performing Assets

 

102.66

%

119.46

%

155.06

%

197.88

%

214.60

%

Allowance for Loan Losses/Classified Loans

 

34.01

%

34.01

%

38.80

%

37.88

%

38.08

%

 


* Excluding held-for-sale loans

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranty)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

43,109

 

$

37,068

 

$

33,043

 

$

26,655

 

$

25,077

 

Loans 90 days or more past due and still accruing

 

 

168

 

 

126

 

1,000

 

Total Non-performing Loans

 

43,109

 

37,236

 

33,043

 

26,781

 

26,077

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

8,969

 

7,600

 

748

 

982

 

1,219

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

52,078

 

$

44,836

 

$

33,791

 

$

27,763

 

$

27,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.48

%

1.30

%

1.46

%

1.24

%

1.19

%

Total Non-performing Assets/Total Assets

 

1.43

%

1.24

%

1.19

%

1.00

%

0.99

%

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,061

 

$

1,023

 

$

1,023

 

$

1,023

 

Credit for losses on off-balance sheet items

 

 

 

 

 

 

Balance at end of period

 

$

1,061

 

$

1,061

 

$

1,023

 

$

1,023

 

$

1,023

 

 

(continued)

 

11



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

 

 

 

 

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

 

$

2,447,610

 

$

31,008

 

5.07

%

$

2,211,155

 

$

27,780

 

5.03

%

$

1,804,496

 

$

22,435

 

4.97

%

Commercial Loans

 

430,076

 

4,919

 

4.58

%

411,421

 

5,143

 

5.00

%

314,389

 

3,630

 

4.62

%

Consumer Loans

 

11,873

 

118

 

3.98

%

10,647

 

100

 

3.76

%

12,827

 

80

 

2.50

%

Total Gross Loans

 

2,889,559

 

36,045

 

4.99

%

2,633,223

 

33,023

 

5.02

%

2,131,712

 

26,145

 

4.91

%

Deferred Fees and Costs \ Loan Fees

 

(7,909

)

1,056

 

 

 

(6,666

)

931

 

 

 

(4,772

)

740

 

 

 

Total Loans *

 

2,881,650

 

37,101

 

5.15

%

2,626,557

 

33,954

 

5.17

%

2,126,940

 

26,885

 

5.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

349,701

 

2,101

 

2.60

%

347,082

 

2,075

 

2.60

%

324,261

 

1,725

 

2.37

%

Deposits Held In Other Institutions

 

21,019

 

69

 

1.31

%

13,593

 

38

 

1.12

%

 

 

0.00

%

Federal Funds Sold & Others

 

94,584

 

82

 

0.35

%

105,852

 

120

 

0.45

%

129,255

 

153

 

0.47

%

Total Investment Securities and Other Earning Assets

 

465,304

 

2,252

 

2.09

%

466,527

 

2,233

 

2.07

%

453,516

 

1,878

 

1.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

3,346,954

 

$

39,353

 

4.72

%

$

3,093,084

 

$

36,187

 

4.70

%

$

2,580,456

 

$

28,763

 

4.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

284,314

 

 

 

 

 

213,084

 

 

 

 

 

145,602

 

 

 

 

 

TOTAL ASSETS

 

$

3,631,268

 

 

 

 

 

$

3,306,168

 

 

 

 

 

$

2,726,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

784,219

 

$

1,301

 

0.66

%

$

687,948

 

$

1,121

 

0.65

%

$

623,471

 

$

976

 

0.63

%

NOW

 

32,019

 

15

 

0.19

%

29,212

 

15

 

0.21

%

25,958

 

12

 

0.19

%

Savings

 

120,908

 

476

 

1.58

%

109,304

 

452

 

1.65

%

100,560

 

464

 

1.85

%

Time Deposits of $100,000 or More

 

874,039

 

1,485

 

0.68

%

801,836

 

1,384

 

0.69

%

581,213

 

924

 

0.64

%

Other Time Deposits

 

236,826

 

399

 

0.67

%

231,821

 

474

 

0.82

%

235,862

 

473

 

0.80

%

Total Interest Bearing Deposits

 

2,048,011

 

3,676

 

0.72

%

1,860,121

 

3,446

 

0.74

%

1,567,064

 

2,849

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

193,413

 

74

 

0.15

%

185,182

 

64

 

0.14

%

150,044

 

80

 

0.21

%

Junior Subordinated Debentures

 

71,573

 

430

 

2.40

%

66,275

 

349

 

2.11

%

61,857

 

282

 

1.82

%

Total Borrowings

 

264,986

 

504

 

0.76

%

251,457

 

413

 

0.66

%

211,901

 

362

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,312,997

 

$

4,180

 

0.72

%

$

2,111,578

 

$

3,859

 

0.73

%

$

1,778,965

 

$

3,211

 

0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

830,939

 

 

 

 

 

750,568

 

 

 

 

 

568,381

 

 

 

 

 

Other Liabilities

 

40,144

 

 

 

 

 

42,869

 

 

 

 

 

30,641

 

 

 

 

 

Shareholders’ Equity

 

447,188

 

 

 

 

 

401,153

 

 

 

 

 

348,071

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

3,631,268

 

 

 

 

 

$

3,306,168

 

 

 

 

 

$

2,726,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

35,173

 

 

 

 

 

$

32,328

 

 

 

 

 

$

25,552

 

 

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.00

%

 

 

 

 

3.97

%

 

 

 

 

3.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.22

%

 

 

 

 

4.20

%

 

 

 

 

3.99

%

 


* Allowance for loan losses excluded from average total loans and earning assets

** Tax equivalent ratios for investment securities

 

(continued)

 

12



 

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

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

451,575

 

$

439,418

 

$

353,713

 

Goodwill and other intangible assets, net

 

(72,480

)

(72,752

)

(7,642

)

Tangible common equity

 

$

379,095

 

$

366,666

 

$

346,071

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,634,466

 

$

3,617,084

 

$

2,756,420

 

Goodwill and other intangible assets, net

 

(72,480

)

(72,752

)

(7,642

)

Tangible assets

 

$

3,561,986

 

$

3,544,983

 

$

2,748,778

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,247,026

 

78,061,307

 

71,296,956

 

 

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

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

 

 

 

 

 

 

 

 

Net Income

 

$

13,113

 

$

10,914

 

$

11,589

 

Add Back - Income Tax Provision (Benefit)

 

6,789

 

6,075

 

5,384

 

Add Back - Provision for Losses on Loans and Loan Commitments

 

 

 

 

Pre-tax, Pre-Provision Income (PTPP)

 

19,902

 

$

16,989

 

$

16,973

 

Merger Related Costs

 

3,364

 

1,785

 

 

PTPP, Excluding Merger Related Costs

 

$

23,266

 

$

18,774

 

$

16,973

 

 

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.19

%

2.06

%

2.49

%

PTPP, Excluding Merger Related Costs to Average Assets (Annualized)

 

2.56

%

2.27

%

2.49

%

 


* 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)

 

13