Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa14-22721_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 $15.1 Million or

$0.19 per Share for Third Quarter 2014

 

LOS ANGELES, October 20, 2014 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income of $15.1 million, or $0.19 per diluted common share, for the quarter ended September 30, 2014.  This compares to net income of $11.3 million, or $0.16 per diluted common share, for the same period of the prior year, and net income of $14.7 million, or $0.19 per diluted common share, for the second quarter of 2014.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We had an outstanding quarter from a business development standpoint, generating almost $400 million in loan originations, which is a record level for the Company.  It is important to note that we had contributions from all of our major lending areas including commercial real estate, commercial, SBA, and residential mortgages.  As a result of our strong loan production, our total loan portfolio increased at an annualized rate of 27% during the third quarter.  The performance is a testament to the highly productive marketing team we have developed at Wilshire, which has been strengthened by the addition of experienced business development officers from our BankAsiana and Saehan acquisitions.  We are very pleased that we have been able to generate this growth in our loan portfolio, while continuing to see declining levels of problem assets, which underscores our commitment to maintaining a strong credit culture.  We continue to have a healthy pipeline of attractive lending opportunities, which should enable us to continue our positive trends over the rest of 2014.”

 

Q3 2014 Summary

 

·       Net income totaled $15.1 million, or $0.19 per diluted common share, for the third quarter of 2014

 

·       Total revenue of $46.4 million for the third quarter of 2014, an increase of 34% from the third quarter of 2013

 

·       Return on average assets of 1.61% and return on average equity of 12.80% for the third quarter of 2014

 

·       Net interest margin of 4.26%, for the third quarter of 2014, an increase from 4.08% for the third quarter of 2013

 

·       Loans receivable (net of deferred fees and costs) totaled $3.16 billion at September 30, 2014, an increase of 44% from $2.20 billion at September 30, 2013

 

·       Total deposits were $3.19 billion at September 30, 2014, an increase of 41% from $2.25 billion at September 30, 2013

 

·       Continued low credit losses and improvement in asset quality resulted in no provision for losses on loans and loan commitments for the third quarter of 2014

 



 

STATEMENT OF OPERATIONS

 

Net interest income before provision for losses on loans and loan commitments totaled $36.8 million for the third quarter of 2014, an increase of 38% from $26.7 million for the third quarter of 2013, and an increase of 2% from $36.1 million for the second quarter of 2014.  The increase from the prior quarter is primarily attributable to a higher average loan balance and an increase in acquired loan discount accretion income.  Discount accretion income from loans acquired from Saehan Bancorp and BankAsiana totaled $2.9 million for the third quarter of 2014, compared to $2.5 million for the second quarter of 2014.

 

Net interest margin was 4.26% for the third quarter of 2014, compared to 4.35% for the second quarter of 2014, and 4.08% for the third quarter of 2013. Excluding the effect of the amortization/accretion of the purchase accounting adjustments for the acquisitions for Saehan Bancorp and BankAsiana, the net interest margin was 3.89% for the third quarter of 2014, compared with 4.00% for the second quarter of 2014.  The decrease in net interest margin is attributable to a decrease in average yield on loans, excluding the effects of purchase accounting adjustments, and an increase in the cost of deposits.

 

Loan yields were 5.12% for the third quarter of 2014, compared with 5.20% for the second quarter of 2014, and 5.05% for the third quarter of 2013.  Excluding the effect of the accretion of the purchase accounting adjustments for Saehan Bancorp and BankAsiana, loan yields were 4.74% for the third quarter of 2014, compared to 4.85% for the second quarter of 2014.

 

The total cost of deposits was 0.53% for the third quarter of 2014, compared with 0.48% for the second quarter of 2014 and 0.53% for the third quarter of 2013.

 

Non-Interest Income

 

Total non-interest income was $9.6 million for the third quarter of 2014, compared to $7.8 million for the third quarter of 2013, and $10.7 million for the second quarter of 2014.  The decrease from the prior quarter was primarily due a lower net gain on sale of Small Business Administration (“SBA”) loans, which was partially offset by an increase in other real estate owned (“OREO”) rental and other miscellaneous income.

 

The $2.4 million in net gain on sale of loans recognized during the third quarter of 2014 consisted substantially of gains from the sale of SBA loans.  Net gain on sale of loans for the second quarter of 2014 was $4.7 million.  During the third quarter of 2014, the Company sold $20.3 million in SBA loans, compared with $45.3 million sold during the second quarter of 2014.

 

Non-Interest Expense

 

Total non-interest expense was $23.2 million for the third quarter of 2014, compared with $17.8 million for the third quarter of 2013, and $24.6 million for the second quarter of 2014.  The reduction in non-interest expense from the prior quarter was primarily attributable to fewer merger-related expenses and a reduction in impairment charge to the Company’s FDIC indemnification asset.

 

Total salaries and employee benefits expense was $12.3 million for the third quarter of 2014, compared with $8.8 million for the third quarter of 2013, and $12.4 million for the second quarter of 2014.

 

Other non-interest expense for the third quarter of 2014 totaled $6.4 million, compared with $6.3 million in the third quarter of 2013, and $7.1 million for the second quarter of 2014.  The decrease from the prior quarter was primarily attributable to a reduction in OREO and low income house investment-related expenses.

 

2



 

The Company’s operating efficiency ratio was 50.1% for the third quarter of 2014, compared with 51.7% for the third quarter of 2013, and 52.4% for the second quarter of 2014.

 

BALANCE SHEET

 

Total gross loans receivable (not including deferred fees and costs) were $3.17 billion at September 30, 2014, compared to $2.98 billion at June 30, 2014.  The increase in loans during the third quarter of 2014 was driven by growth in the real estate secured and commercial & industrial portfolios.

 

The following table shows gross loans receivable, loans held-for-sale, and gross loans by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

41,406

 

$

44,598

 

$

43,277

 

$

40,367

 

$

32,119

 

Real Estate Secured

 

2,595,906

 

2,485,875

 

2,401,203

 

2,332,121

 

1,819,052

 

Commercial & Industrial

 

521,410

 

435,693

 

419,313

 

437,524

 

342,057

 

Consumer

 

12,842

 

13,075

 

16,100

 

14,694

 

9,637

 

Gross Loans Receivable *

 

3,171,564

 

2,979,241

 

2,879,893

 

2,824,706

 

2,202,865

 

Held-For-Sale Loans

 

16,236

 

6,207

 

27,791

 

47,557

 

56,065

 

Total Gross Loans *

 

$

3,187,800

 

$

2,985,448

 

$

2,907,684

 

$

2,872,263

 

$

2,258,930

 

 


*       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 September 30, 2014 balance of gross loans by loan type and broken out by legacy Wilshire loans and loans acquired from former BankAsiana, Saehan Bank, and Mirae Bank.

 

 

 

At September 30, 2014

 

(Dollars In Thousands) (Unaudited)

 

BankAsiana*

 

Saehan Bank*

 

Mirae Bank*

 

Legacy Wilshire

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

3,756

 

$

 

$

 

$

37,650

 

$

41,406

 

Real Estate Secured

 

108,266

 

318,920

 

43,813

 

2,124,907

 

2,595,906

 

Commercial & Industrial

 

24,379

 

20,800

 

2,830

 

473,401

 

521,410

 

Consumer

 

1

 

833

 

 

12,008

 

12,842

 

Gross Loans Receivable

 

136,402

 

340,553

 

46,643

 

2,647,966

 

3,171,564

 

Held-For-Sale Loans

 

 

 

 

16,236

 

16,236

 

Total Gross Loans

 

$

136,402

 

$

340,553

 

$

46,643

 

$

2,664,202

 

$

3,187,800

 

 


* Represents loans balances net of fair value adjustments

 

The following table shows quarterly loan originations:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

191,272

 

48

%

$

170,042

 

60

%

$

96,266

 

49

%

$

132,780

 

60

%

$

145,361

 

68

%

Commercial & Industrial

 

89,166

 

22

%

31,058

 

11

%

36,619

 

18

%

30,541

 

14

%

23,710

 

11

%

Consumer

 

6,560

 

2

%

1,580

 

1

%

632

 

0

%

546

 

0

%

540

 

0

%

SBA

 

41,373

 

10

%

37,004

 

13

%

35,305

 

18

%

44,599

 

20

%

36,001

 

17

%

Residential Mortgage Dept.

 

70,791

 

18

%

42,325

 

15

%

29,063

 

15

%

13,858

 

6

%

8,714

 

4

%

Total Loan Originations

 

$

399,162

 

100

%

$

282,009

 

100

%

$

197,885

 

100

%

$

222,324

 

100

%

$

214,326

 

100

%

 

Originations for the third quarter of 2014 totaled $399.2 million, compared to $282.0 million for the second quarter of 2014, and $214.3 million for the third quarter of 2013.  The increase from the previous quarter was primarily due to higher real estate secured, commercial and residential mortgage loan production.

 

Total SBA loans held-for-sale at the end of the third quarter of 2014 were $16.2 million, compared to $5.1 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.

 

3



 

Total deposits were $3.19 billion at September 30, 2014, compared with $2.96 billion at June 30, 2014.  The increase in total deposits was primarily attributable to growth in time deposits, which was partially offset by a decrease in non-interest bearing demand deposits and savings and interest checking deposits.

 

CREDIT QUALITY

 

The Company had net loan recoveries during the third quarter of 2014 and experienced a continued decline in criticized and classified loans, while non-accrual loans increased by $2.5 million as previously identified problem loans continued to progress towards resolution.  Due to the continued low level of loss experience and decline in total problem loans, the Company determined that no provision for losses on loans and loan commitments was required for the third quarter of 2014.  The allowance for loan losses totaled $53.1 million, or 1.67% of gross loans (excluding loans held-for-sale), at September 30, 2014, compared to $52.7 million, or 1.77% of gross loans (excluding loans held-for-sale), at June 30, 2014.  Acquired loans, included in the allowance coverage ratios, were recorded at fair value and the remaining discount on these loans was approximately $24.7 million at September 30, 2014.  The coverage ratio of the allowance for loan losses to non-performing assets was 103.2% at September 30, 2014, compared with 107.4% at June 30, 2014.

 

Non-Performing Loans

 

At September 30, 2014, total non-performing loans were $44.9 million, or 1.41% of total gross loans, compared to $42.4 million, or 1.42% of total gross loans, at June 30, 2014.

 

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

 

NON-PERFORMING LOANS

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

 

$

 

$

 

$

2,471

 

$

2,471

 

Real Estate Secured

 

37,205

 

35,585

 

35,988

 

33,569

 

29,568

 

Commercial & Industrial

 

7,699

 

6,769

 

7,121

 

1,196

 

1,004

 

Consumer

 

1

 

4

 

 

 

 

Total Non-Performing Loans

 

$

44,905

 

$

42,358

 

$

43,109

 

$

37,236

 

$

33,043

 

 

Net Charge-offs/Recoveries

 

During the third quarter of 2014, the Company had total gross charge-offs of $1.8 million and recoveries of $2.2 million which resulted in total net recoveries of $447,000 for the third quarter of 2014 compared to net charge-offs of $795,000 for the second quarter of 2014.

 

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

 

GROSS LOAN CHARGE-OFFS

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

1,161

 

$

782

 

$

672

 

$

552

 

$

2,438

 

Commercial & Industrial

 

614

 

1,021

 

964

 

997

 

764

 

Consumer

 

 

 

1

 

2

 

 

Total Loan Charge-Offs

 

$

1,775

 

$

1,803

 

$

1,637

 

$

1,551

 

$

3,202

 

 

4



 

LOAN RECOVERIES

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

1,688

 

$

586

 

$

1,028

 

$

2,038

 

$

148

 

Commercial & Industrial

 

534

 

408

 

510

 

679

 

510

 

Consumer

 

 

14

 

 

 

4

 

Total Loan Recoveries

 

$

2,222

 

$

1,008

 

$

1,538

 

$

2,717

 

$

662

 

 

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

 

DELINQUENT  LOANS -  By Days Past Due

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

4,137

 

$

4,556

 

$

5,756

 

$

2,846

 

$

2,336

 

60 - 89 Days Past Due

 

4,002

 

2,992

 

1,526

 

2,527

 

2,827

 

90 Days, and still accruing

 

 

 

 

167

 

 

Total Delinquent Loans

 

$

8,139

 

$

7,548

 

$

7,282

 

$

5,540

 

$

5,163

 

 

TROUBLED DEBT RESTRUCTURED LOANS

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

31,313

 

$

33,349

 

$

34,565

 

$

30,008

 

$

23,133

 

Commercial & Industrial

 

11,425

 

5,542

 

5,563

 

6,212

 

6,339

 

Total TDR Loans

 

$

42,738

 

$

38,891

 

$

40,128

 

$

36,220

 

$

29,472

 

 

LOAN CLASSIFICATIONS

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

62,929

 

$

88,382

 

$

101,627

 

$

100,798

 

$

43,519

 

Substandard

 

94,854

 

110,462

 

127,996

 

149,479

 

127,855

 

Doubtful

 

15,291

 

18,040

 

19,931

 

8,015

 

7,174

 

Total Criticized and Classified Loans

 

$

173,074

 

$

216,884

 

$

249,554

 

$

258,292

 

$

178,548

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Classified Loans

 

$

110,145

 

$

128,502

 

$

147,927

 

$

157,494

 

$

135,029

 

 

CAPITAL RATIOS

 

As of September 30, 2014, 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)

 

September 30, 2014

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

12.72

%

5.00

%

$

284,052

 

Tier 1 Risk-Based Capital Ratio

 

14.37

%

6.00

%

$

272,684

 

Total Risk-Based Capital Ratio

 

15.63

%

10.00

%

$

183,308

 

Tangible Common Equity To Tangible Assets *

 

10.45

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

5.16

 

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.

 

5



 

CONFERENCE CALL

 

Management will host its quarterly conference call on October 21, 2014, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 800-299-8538 (domestic) or 617-786-2902 (international) and providing passcode number 96276277.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 36 branch offices in California, Texas, New Jersey and New York, and 4 loan production offices in Atlanta, GA, Aurora, CO, Newark, CA, and Bellevue, WA, 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.

 

###

 

6



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

September 30,

 

June 30,

 

Three Months

 

September 30,

 

Twelve Months

 

 

 

2014

 

2014

 

% Change

 

2013

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

173,586

 

$

155,799

 

11

%

$

92,896

 

87

%

Federal funds sold and other cash equivalents

 

21

 

927

 

-98

%

55,005

 

-100

%

Total Cash and Cash Equivalents

 

173,607

 

156,726

 

11

%

147,901

 

17

%

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

9,000

 

20,509

 

-56

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

365,866

 

327,239

 

12

%

325,724

 

12

%

Investment securities held to maturity

 

28

 

30

 

-7

%

38

 

-26

%

Total Investment Securities

 

365,894

 

327,269

 

12

%

325,762

 

12

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

16,236

 

6,207

 

162

%

56,065

 

-71

%

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

40,062

 

43,292

 

-7

%

31,172

 

29

%

Residential real estate

 

174,466

 

167,055

 

4

%

144,845

 

20

%

Commercial real estate

 

2,418,776

 

2,314,746

 

4

%

1,669,511

 

45

%

Commercial and industrial

 

515,831

 

431,758

 

19

%

340,943

 

51

%

Consumer

 

12,810

 

13,044

 

-2

%

9,614

 

33

%

Total loans receivable, net of deferred fees and costs

 

3,161,945

 

2,969,895

 

6

%

2,196,085

 

44

%

Allowance for loan losses

 

(53,116

)

(52,669

)

1

%

(52,397

)

1

%

Loans Receivable, Net of Allowance for Loan Losses

 

3,108,829

 

2,917,226

 

7

%

2,143,688

 

45

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

8,324

 

8,032

 

4

%

6,873

 

21

%

Due from customers on acceptances

 

10,350

 

3,090

 

235

%

328

 

3055

%

Other real estate owned

 

6,565

 

6,676

 

-2

%

748

 

778

%

Premises and equipment

 

12,380

 

12,925

 

-4

%

11,531

 

7

%

Federal home loan bank (FHLB) stock, at cost

 

16,539

 

16,989

 

-3

%

13,280

 

25

%

Cash surrender value of life insurance

 

22,945

 

22,803

 

1

%

22,372

 

3

%

Investment in affordable housing partnerships

 

45,017

 

41,112

 

9

%

44,400

 

1

%

Deferred income taxes

 

27,656

 

32,459

 

-15

%

19,823

 

40

%

Servicing assets

 

17,927

 

18,168

 

-1

%

11,573

 

55

%

Goodwill

 

67,473

 

67,528

 

0

%

6,675

 

911

%

FDIC indemnification asset

 

 

267

 

-100

%

4,950

 

-100

%

Other assets

 

27,056

 

23,275

 

16

%

16,546

 

64

%

TOTAL ASSETS

 

$

3,935,798

 

$

3,681,261

 

7

%

$

2,832,515

 

39

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

914,667

 

$

945,010

 

-3

%

$

655,864

 

39

%

Savings and interest checking

 

156,669

 

160,155

 

-2

%

127,835

 

23

%

Money market deposits

 

772,902

 

758,833

 

2

%

580,833

 

33

%

Time deposits in denomination of $100,000 or more

 

1,092,058

 

856,681

 

27

%

683,290

 

60

%

Other time deposits

 

249,058

 

235,335

 

6

%

205,795

 

21

%

Total Deposits

 

3,185,354

 

2,956,014

 

8

%

2,253,617

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

150,000

 

150,260

 

0

%

120,000

 

25

%

Acceptance outstanding

 

10,350

 

3,090

 

235

%

328

 

3055

%

Junior subordinated debentures

 

71,722

 

71,665

 

0

%

61,857

 

16

%

Accrued interest payable

 

2,249

 

2,349

 

-4

%

1,808

 

24

%

Other liabilities

 

40,415

 

33,114

 

22

%

30,589

 

32

%

Total Liabilities

 

3,460,090

 

3,216,492

 

8

%

2,468,199

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

231,715

 

231,368

 

0

%

161,368

 

44

%

Retained earnings

 

240,770

 

229,556

 

5

%

201,033

 

20

%

Accumulated other comprehensive income

 

3,223

 

3,845

 

-16

%

1,915

 

68

%

Total Shareholders’ Equity

 

475,708

 

464,769

 

2

%

364,316

 

31

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,935,798

 

$

3,681,261

 

7

%

$

2,832,515

 

39

%

 

(continued)

 

7



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

September 30, 2014

 

June 30, 2014

 

% Change

 

September 30, 2013

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

39,217

 

$

37,993

 

3

%

$

27,913

 

40

%

Interest on investment securities

 

2,018

 

2,023

 

0

%

1,879

 

7

%

Interest on federal funds sold and others

 

91

 

92

 

-1

%

148

 

-39

%

Total Interest Income

 

41,326

 

40,108

 

3

%

29,940

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,981

 

3,486

 

14

%

2,923

 

36

%

FHLB advances and other borrowings

 

577

 

493

 

17

%

321

 

80

%

Total Interest Expense

 

4,558

 

3,979

 

15

%

3,244

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision for losses on loans and loan commitments

 

36,768

 

36,129

 

2

%

26,696

 

38

%

Provision for losses on loans and loan commitments

 

 

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

36,768

 

36,129

 

2

%

26,696

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

3,268

 

3,174

 

3

%

2,791

 

17

%

Gain on sales of loans, net

 

2,418

 

4,687

 

-48

%

2,814

 

-14

%

Gain on sale/call of investment securities

 

 

 

0

%

 

0

%

Other

 

3,912

 

2,883

 

36

%

2,227

 

76

%

Total Noninterest Income

 

9,598

 

10,744

 

-11

%

7,832

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

12,261

 

12,449

 

-2

%

8,830

 

39

%

FDIC indemnification impairment

 

 

597

 

-100

%

 

0

%

Occupancy and equipment

 

3,350

 

3,444

 

-3

%

2,061

 

63

%

Data processing

 

1,210

 

795

 

52

%

623

 

94

%

Merger related costs

 

 

213

 

-100

%

 

0

%

Other

 

6,418

 

7,052

 

-9

%

6,323

 

2

%

Total Noninterest Expenses

 

23,239

 

24,550

 

-5

%

17,837

 

30

%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

23,127

 

22,323

 

4

%

16,691

 

39

%

Income taxes provision

 

7,998

 

7,659

 

4

%

5,357

 

49

%

NET INCOME

 

$

15,129

 

$

14,664

 

3

%

$

11,334

 

33

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.19

 

$

0.19

 

3

%

$

0.16

 

21

%

Diluted income per common share

 

$

0.19

 

$

0.19

 

3

%

$

0.16

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,302,251

 

78,267,128

 

 

 

70,742,136

 

 

 

Diluted

 

78,619,592

 

78,613,468

 

 

 

71,045,994

 

 

 

 

(continued)

 

8



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Nine Months Ended

 

Twelve Months

 

 

 

September 30, 2014

 

September 30, 2013

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

$

114,311

 

$

81,768

 

40

%

Interest on investment securities

 

6,142

 

5,347

 

15

%

Interest on federal funds sold

 

334

 

437

 

-24

%

Total Interest Income

 

120,787

 

87,552

 

38

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

11,143

 

8,522

 

31

%

FHLB advances and other borrowings

 

1,574

 

1,028

 

53

%

Total Interest Expense

 

12,717

 

9,550

 

33

%

 

 

 

 

 

 

 

 

Net interest income before provision for losses on loans and loan commitments

 

108,070

 

78,002

 

39

%

Provision for losses on loans and loan commitments

 

 

 

0

%

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

108,070

 

78,002

 

39

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service charges on deposits

 

9,588

 

8,410

 

14

%

Gain on sales of loans, net

 

11,434

 

9,435

 

21

%

Gain on sale/call of investment securities

 

 

15

 

-100

%

Other

 

10,306

 

7,009

 

47

%

Total Noninterest Income

 

31,328

 

24,869

 

26

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and employee benefits

 

37,365

 

27,183

 

37

%

FDIC indemnification impairment

 

597

 

 

0

%

Occupancy and equipment

 

10,103

 

6,139

 

65

%

Data processing

 

2,968

 

1,881

 

58

%

Merger related costs

 

3,577

 

 

0

%

Other

 

19,436

 

17,000

 

14

%

Total Noninterest Expenses

 

74,046

 

52,203

 

42

%

 

 

 

 

 

 

 

 

Income before income taxes

 

65,352

 

50,668

 

29

%

Income taxes provision

 

22,446

 

16,206

 

39

%

NET INCOME

 

$

42,906

 

$

34,462

 

25

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic income per common share

 

$

0.55

 

$

0.49

 

13

%

Diluted income per common share

 

$

0.55

 

$

0.48

 

13

%

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

78,229,069

 

70,992,117

 

 

 

Diluted

 

78,575,728

 

71,193,058

 

 

 

 

(continued)

 

9



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

 

 

AVERAGE BALANCES

 

September 30, 2014

 

 

 

June 30, 2014

 

 

 

September 30, 2013

 

 

 

Average Assets

 

$

3,757,520

 

 

 

$

3,614,014

 

 

 

$

2,798,913

 

 

 

Average Equity

 

472,697

 

 

 

459,423

 

 

 

359,411

 

 

 

Average Net Loans

 

3,061,900

 

 

 

2,923,225

 

 

 

2,157,104

 

 

 

Average Deposits

 

3,017,301

 

 

 

2,896,815

 

 

 

2,219,333

 

 

 

Average Time Deposits of $100,000 or more

 

930,220

 

 

 

865,110

 

 

 

662,280

 

 

 

Average FHLB & Other Borrowings

 

150,696

 

 

 

150,280

 

 

 

123,386

 

 

 

Average Interest Earning Assets

 

3,469,161

 

 

 

3,337,010

 

 

 

2,632,406

 

 

 

 

 

 

Nine Months Ended

 

 

 

AVERAGE BALANCES

 

September 30, 2014

 

 

 

 

 

 

 

September 30, 2013

 

 

 

Average Assets

 

$

3,666,133

 

 

 

 

 

 

 

$

2,764,759

 

 

 

Average Equity

 

459,966

 

 

 

 

 

 

 

354,631

 

 

 

Average Net Loans

 

2,955,695

 

 

 

 

 

 

 

2,111,912

 

 

 

Average Deposits

 

2,930,010

 

 

 

 

 

 

 

2,175,442

 

 

 

Average Time Deposits of $100,000 or more

 

889,179

 

 

 

 

 

 

 

610,173

 

 

 

Average FHLB & Other Borrowings

 

164,640

 

 

 

 

 

 

 

141,046

 

 

 

Average Interest Earning Assets

 

3,384,191

 

 

 

 

 

 

 

2,609,081

 

 

 

 

 

 

Quarter Ended

 

 

 

PROFITABILITY

 

September 30, 2014

 

 

 

June 30, 2014

 

 

 

September 30, 2013

 

 

 

Annualized Return on Average Assets

 

1.61

%

 

 

1.62

%

 

 

1.62

%

 

 

Annualized Return on Average Equity

 

12.80

%

 

 

12.77

%

 

 

12.61

%

 

 

Efficiency Ratio

 

50.12

%

 

 

52.38

%

 

 

51.66

%

 

 

Annualized Operating Expense/Average Assets

 

2.47

%

 

 

2.72

%

 

 

2.55

%

 

 

Annualized Net Interest Margin

 

4.26

%

 

 

4.35

%

 

 

4.08

%

 

 

 

 

 

Nine Months Ended

 

 

 

PROFITABILITY

 

September 30, 2014

 

 

 

 

 

 

 

September 30, 2013

 

 

 

Annualized Return on Average Assets

 

1.56

%

 

 

 

 

 

 

1.66

%

 

 

Annualized Return on Average Equity

 

12.44

%

 

 

 

 

 

 

12.96

%

 

 

Efficiency Ratio

 

53.12

%

 

 

 

 

 

 

50.75

%

 

 

Annualized Operating Expense/Average Assets

 

2.69

%

 

 

 

 

 

 

2.52

%

 

 

Annualized Net Interest Margin

 

4.28

%

 

 

 

 

 

 

4.02

%

 

 

 

DEPOSIT COMPOSITION

 

September 30, 2014

 

Cost of
Funds

 

June 30, 2014

 

Cost of
Funds

 

September 30 ,2013

 

Cost of
Funds

 

Noninterest Bearing Demand Deposits

 

28.7

%

0.00

%

32.0

%

0.00

%

29.1

%

0.00

%

Savings & Interest Checking

 

4.9

%

1.31

%

5.4

%

1.19

%

5.7

%

1.40

%

Money Market Deposits

 

24.3

%

0.68

%

25.7

%

0.66

%

25.8

%

0.63

%

Time Deposits of $100,000 or More

 

34.3

%

0.72

%

29.0

%

0.60

%

30.3

%

0.67

%

Other Time Deposits

 

7.8

%

0.79

%

8.0

%

0.77

%

9.1

%

0.82

%

Total Deposits

 

100.0

%

0.53

%

100.0

%

0.48

%

100.0

%

0.53

%

 

CAPITAL RATIOS

 

September 30, 2014

 

 

 

June 30, 2014

 

 

 

September 30 ,2013

 

 

 

Tier 1 Leverage Ratio

 

12.72

%

 

 

12.89

%

 

 

14.83

%

 

 

Tier 1 Risk-Based Capital Ratio

 

14.37

%

 

 

15.05

%

 

 

18.24

%

 

 

Total Risk-Based Capital Ratio

 

15.63

%

 

 

16.31

%

 

 

19.50

%

 

 

Total Shareholders’ Equity

 

$

475,708

 

 

 

$

464,769

 

 

 

$

364,316

 

 

 

Book Value Per Common Share

 

$

6.07

 

 

 

$

5.94

 

 

 

$

5.15

 

 

 

Tangible Common Equity Per Common Share *

 

$

5.16

 

 

 

$

5.02

 

 

 

$

5.04

 

 

 

Tangible Common Equity to Tangible Assets **

 

10.45

%

 

 

10.88

%

 

 

12.63

%

 

 

 


* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

10



 

ALLOWANCE FOR LOAN LOSSES

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

52,669

 

$

53,464

 

$

53,563

 

$

52,397

 

$

54,937

 

Provision for Losses on Loans

 

 

 

 

 

 

Recoveries on Loans Previously Charged-off

 

2,222

 

1,008

 

1,538

 

2,717

 

662

 

Gross Loan Charge-offs

 

(1,775

)

(1,803

)

(1,637

)

(1,551

)

(3,202

)

Balance at End of Period

 

$

53,116

 

$

52,669

 

$

53,464

 

$

53,563

 

$

52,397

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Net Loans

 

-0.01

%

0.03

%

0.00

%

-0.04

%

0.12

%

Charge-offs/Average Total Loans

 

0.06

%

0.06

%

0.06

%

0.06

%

0.15

%

Allowance for Loan Losses/Gross Loans*

 

1.67

%

1.77

%

1.86

%

1.90

%

2.38

%

Allowance for Loan Losses/Non-accrual Loans

 

118.29

%

124.34

%

124.02

%

144.50

%

158.57

%

Allowance for Loan Losses/Non-performing Loans

 

118.29

%

124.34

%

124.02

%

143.85

%

158.57

%

Allowance for Loan Losses/Non-performing Assets

 

103.20

%

107.41

%

102.66

%

119.46

%

155.06

%

Allowance for Loan Losses/Classified Loans

 

48.22

%

34.01

%

34.01

%

34.01

%

38.80

%

 


* Excluding held-for-sale loans

 

NON-PERFORMING ASSETS

 

(Dollars In Thousands, Net of SBA Guaranty)

 

Quarter Ended

 

(Unaudited)

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

44,905

 

$

42,358

 

$

43,109

 

$

37,068

 

$

33,043

 

Loans 90 days or more past due and still accruing

 

 

 

 

168

 

 

Total Non-performing Loans

 

44,905

 

42,358

 

43,109

 

37,236

 

33,043

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

6,565

 

6,676

 

8,969

 

7,600

 

748

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

51,470

 

$

49,034

 

$

52,078

 

$

44,836

 

$

33,791

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.41

%

1.42

%

1.48

%

1.30

%

1.46

%

Total Non-performing Assets/Total Assets

 

1.31

%

1.33

%

1.43

%

1.24

%

1.19

%

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

 

 

Quarter Ended

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

September 30, 2014

 

June 30, 2014

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,061

 

$

1,023

 

 

 

 

 

Credit for losses on off-balance sheet items

 

 

 

 

 

 

 

 

Balance at end of period

 

$

1,061

 

$

1,061

 

$

1,023

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30, 2014

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,023

 

 

 

 

 

 

 

Credit for losses on off-balance sheet items

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

1,061

 

$

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

 

 

 

September 30, 2014

 

June 30, 2014

 

September 30, 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

 

$

2,582,668

 

$

32,868

 

5.09

%

$

2,497,372

 

$

31,753

 

5.09

%

$

1,858,507

 

$

23,105

 

4.97

%

Commercial Loans

 

477,493

 

5,381

 

4.51

%

421,163

 

5,120

 

4.86

%

350,379

 

3,996

 

4.56

%

Consumer Loans

 

10,942

 

110

 

4.02

%

13,426

 

133

 

3.96

%

9,032

 

71

 

3.14

%

Total Gross Loans

 

3,071,103

 

38,359

 

5.00

%

2,931,961

 

37,006

 

5.05

%

2,217,918

 

27,172

 

4.90

%

Deferred Fees and Costs \ Loan Fees

 

(9,203

)

858

 

 

 

(8,736

)

987

 

 

 

(6,077

)

741

 

 

 

Total Loans *

 

3,061,900

 

39,217

 

5.12

%

2,923,225

 

37,993

 

5.20

%

2,211,841

 

27,913

 

5.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

348,663

 

2,018

 

2.51

%

338,060

 

2,023

 

2.60

%

312,313

 

1,879

 

2.64

%

Deposits Held In Other Institutions

 

18,584

 

66

 

1.42

%

20,539

 

70

 

1.36

%

 

 

0.00

%

Federal Funds Sold & Others

 

40,014

 

25

 

0.25

%

55,186

 

22

 

0.16

%

108,252

 

148

 

0.55

%

Total Investment Securities and Other Earning Assets

 

407,261

 

2,109

 

2.24

%

413,785

 

2,115

 

2.21

%

420,565

 

2,027

 

2.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

3,469,161

 

$

41,326

 

4.79

%

$

3,337,010

 

$

40,108

 

4.83

%

$

2,632,406

 

$

29,940

 

4.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

288,359

 

 

 

 

 

277,004

 

 

 

 

 

166,507

 

 

 

 

 

TOTAL ASSETS

 

$

3,757,520

 

 

 

 

 

$

3,614,014

 

 

 

 

 

$

2,798,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

775,914

 

$

1,322

 

0.68

%

$

770,512

 

$

1,276

 

0.66

%

$

590,669

 

$

929

 

0.63

%

NOW

 

30,728

 

15

 

0.20

%

34,812

 

16

 

0.18

%

27,507

 

13

 

0.19

%

Savings

 

124,674

 

495

 

1.59

%

120,274

 

445

 

1.48

%

101,204

 

437

 

1.73

%

Time Deposits of $100,000 or More

 

930,220

 

1,681

 

0.72

%

865,110

 

1,296

 

0.60

%

662,280

 

1,109

 

0.67

%

Other Time Deposits

 

236,724

 

468

 

0.79

%

235,907

 

453

 

0.77

%

212,848

 

435

 

0.82

%

Total Interest Bearing Deposits

 

2,098,260

 

3,981

 

0.76

%

2,026,615

 

3,486

 

0.69

%

1,594,508

 

2,923

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,696

 

146

 

0.39

%

150,280

 

67

 

0.18

%

123,386

 

37

 

0.12

%

Junior Subordinated Debentures

 

71,687

 

431

 

2.41

%

71,631

 

426

 

2.38

%

61,857

 

284

 

1.84

%

Total Borrowings

 

222,383

 

577

 

1.04

%

221,911

 

493

 

0.89

%

185,243

 

321

 

0.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,320,643

 

$

4,558

 

0.79

%

$

2,248,526

 

$

3,979

 

0.71

%

$

1,779,751

 

$

3,244

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

919,041

 

 

 

 

 

870,200

 

 

 

 

 

624,825

 

 

 

 

 

Other Liabilities

 

45,139

 

 

 

 

 

35,865

 

 

 

 

 

34,926

 

 

 

 

 

Shareholders’ Equity

 

472,697

 

 

 

 

 

459,423

 

 

 

 

 

359,411

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

3,757,520

 

 

 

 

 

$

3,614,014

 

 

 

 

 

$

2,798,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

36,768

 

 

 

 

 

$

36,129

 

 

 

 

 

$

26,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.00

%

 

 

 

 

4.12

%

 

 

 

 

3.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.26

%

 

 

 

 

4.35

%

 

 

 

 

4.08

%

 


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

** Tax equivalent ratios for investment securities

 

(continued)

 

12



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2014

 

September 30, 2013

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

2,509,417

 

$

95,630

 

5.08

%

$

1,816,439

 

$

67,281

 

4.94

%

Commercial Loans

 

442,878

 

15,419

 

4.64

%

348,637

 

12,020

 

4.60

%

Consumer Loans

 

12,020

 

361

 

4.00

%

11,039

 

226

 

2.73

%

Total Gross Loans

 

2,964,315

 

111,410

 

5.01

%

2,176,115

 

79,527

 

4.87

%

Deferred Fees and Costs \ Loan Fees

 

(8,620

)

2,901

 

 

 

(5,386

)

2,241

 

 

 

Total Loans *

 

2,955,695

 

114,311

 

5.16

%

2,170,729

 

81,768

 

5.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

345,414

 

6,142

 

2.57

%

319,981

 

5,347

 

2.47

%

Deposits Held In Other Institutions

 

20,037

 

205

 

1.36

%

 

 

0.00

%

Federal Funds Sold & Others

 

63,045

 

129

 

0.27

%

118,371

 

437

 

0.49

%

Total Investment Securities and Other Earning Assets

 

428,496

 

6,476

 

2.18

%

438,352

 

5,784

 

1.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

3,384,191

 

$

120,787

 

4.78

%

$

2,609,081

 

$

87,552

 

4.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

281,942

 

 

 

 

 

155,678

 

 

 

 

 

TOTAL ASSETS

 

$

3,666,133

 

 

 

 

 

$

2,764,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

777,825

 

$

3,900

 

0.67

%

$

610,539

 

$

2,875

 

0.63

%

NOW

 

32,536

 

46

 

0.19

%

27,132

 

40

 

0.20

%

Savings

 

119,946

 

1,416

 

1.57

%

101,012

 

1,349

 

1.78

%

Time Deposits of $100,000 or More

 

889,179

 

4,462

 

0.67

%

610,173

 

2,916

 

0.64

%

Other Time Deposits

 

237,865

 

1,319

 

0.74

%

223,905

 

1,342

 

0.80

%

Total Interest Bearing Deposits

 

2,057,351

 

11,143

 

0.72

%

1,572,761

 

8,522

 

0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

164,640

 

287

 

0.23

%

141,046

 

181

 

0.17

%

Junior Subordinated Debentures

 

71,631

 

1,287

 

2.40

%

61,857

 

847

 

1.83

%

Total Borrowings

 

236,271

 

1,574

 

0.89

%

202,903

 

1,028

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,293,622

 

$

12,717

 

0.74

%

$

1,775,664

 

$

9,550

 

0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

872,659

 

 

 

 

 

602,681

 

 

 

 

 

Other Liabilities

 

39,886

 

 

 

 

 

31,783

 

 

 

 

 

Shareholders’ Equity

 

459,966

 

 

 

 

 

354,631

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

3,666,133

 

 

 

 

 

$

2,764,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

108,070

 

 

 

 

 

$

78,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.04

%

 

 

 

 

3.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.28

%

 

 

 

 

4.02

%

 


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

** Tax equivalent ratios for investment securities

 

(continued)

 

13



 

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

 

 

 

September 30, 2014

 

June 30, 2014

 

September 30, 2013

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

475,708

 

$

464,769

 

$

364,316

 

Goodwill and other intangible assets, net

 

(71,888

)

(72,206

)

(7,502

)

Tangible common equity

 

$

403,820

 

$

392,563

 

$

356,814

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,935,798

 

$

3,681,261

 

$

2,832,514

 

Goodwill and other intangible assets, net

 

(71,888

)

(72,206

)

(7,502

)

Tangible assets

 

$

3,863,910

 

$

3,609,055

 

$

2,825,012

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,306,839

 

78,276,758

 

70,770,019

 

 


* Tangible Common Equity and Tangible Assets 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)

 

14