Attached files

file filename
8-K - 8-K - HOPE BANCORP INCa8k2015q2earningsdividend.htm
EX-99.2 - EXHIBIT 99.2 - HOPE BANCORP INCa2015q3dividend.htm

News Release

Contact:
Angie Yang
SVP, Investor Relations
213-251-2219
angie.yang@BBCNbank.com

BBCN BANCORP REPORTS SOLID FINANCIAL RESULTS FOR 2015 SECOND QUARTER

Q2 2015 Summary:
Net income totals $22.9 million, or $0.29 per diluted common share
New loan originations amount to $360 million
Loans receivable increase 2% to $5.82 billion, or 5% year-to-date
Total deposits decrease 1% to $5.76 billion, but increase 1% year-to-date
Noninterest bearing deposits up 4% over Q1 2015, and increase to 29% of total deposits
Total assets increase 1% to $7.33 billion, or 3% year-to-date

LOS ANGELES - July 20, 2015 - BBCN Bancorp, Inc. (the “Company”) (NASDAQ: BBCN), the holding company of BBCN Bank (the “Bank”), today reported strong financial results for the three months ended June 30, 2015. Net income for the 2015 second quarter increased 7% to $22.9 million, or $0.29 per diluted common share, compared with $21.4 million, or $0.27 per diluted common share, for the preceding 2015 first quarter and $22.3 million, or $0.28 per diluted common share, for the year-ago second quarter.

“Financial results for the three months ended June 30, 2015 reflect solid execution across all areas of our business operations,” said Kevin S. Kim, Chairman and Chief Executive Officer of BBCN Bancorp, Inc. “Earnings for the second quarter benefited from a 4 basis point expansion in our net interest margin, including a special one-time dividend by the Federal Home Loan Bank of San Francisco, and a concerted focus on expense management. In addition, we made good progress again this quarter with credit recoveries, which contributed to lower-than-projected provision requirements, notwithstanding our loan growth. New loan originations continue to be robust amounting to $360 million for the 2015 second quarter, and our pipeline continues to build. While total deposit balances are down, we are pleased with the more favorable mix, with noninterest bearing deposits increasing 4% during the quarter and accounting for 29% of overall deposits at quarter end.

“We are particularly pleased with the strength and consistency of our financial performance as we continue to transform BBCN into a more diversified financial institution. While we recognize that it will take commitment and time to grow our new business lines to become meaningful contributors to our overall business, we believe these initiatives will significantly enhance BBCN’s ability to sustain earnings growth for the long term. Ultimately, it is our goal to deliver greater value to our customers, employees and shareholders as the premier Korean-American Bank in the nation, and we look forward to keeping everyone apprised of our ongoing progress,” said Kim.


(more)

2-2-2    NASDAQ: BBCN


Financial Highlights

(dollars in thousands, except per share data)
At or for the Three Months Ended
 
6/30/2015
 
3/31/2015
 
6/30/2014
Net income
$
22,941

 
 
$
21,358

 
 
$
22,312

 
Diluted earnings per share
$
0.29

 
 
$
0.27

 
 
$
0.28

 
Net interest income before provision for loan losses
$
67,390

 
 
$
65,123

 
 
$
67,490

 
Net interest margin
 
3.91

%
 
 
3.87

%
 
 
4.20

%
Noninterest income
$
10,568

 
 
$
11,205

 
 
$
10,492

 
Noninterest expense
$
38,698

 
 
$
39,234

 
 
$
37,739

 
Net loans receivable
$
5,745,706

 
 
$
5,641,045

 
 
$
5,280,187

 
Deposits
$
5,758,290

 
 
$
5,803,253

 
 
$
5,470,388

 
Nonaccrual loans (1)
$
39,681

 
 
$
38,755

 
 
$
42,651

 
ALLL to loans receivable
 
1.21

%
 
 
1.22

%
 
 
1.25

%
ALLL to nonaccrual loans (1)
 
176.70

%
 
 
179.57

%
 
 
156.78

%
ALLL to nonperforming assets (1) (2)
 
59.63

%
 
 
59.86

%
 
 
62.40

%
Provision for loan losses
$
1,000

 
 
$
1,500

 
 
$
2,996

 
Net charge offs (recoveries)
$
476

 
 
$
(336

)
 
$
1,825

 
ROA
 
1.26

%
 
 
1.19

%
 
 
1.31

%
ROE
 
10.13

%
 
 
9.60

%
 
 
10.59

%
Efficiency ratio
 
49.64

%
 
 
51.40

%
 
 
48.39

%

(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $22.6 million, $26.0 million and $30.0 million at June 30, 2015, March 31, 2015 and June 30, 2014, respectively.
(2) Nonperforming assets exclude acquired credit impaired loans totaling $23.0 million, $24.1 million and $43.7 million at June 30, 2015, March 31, 2015 and June 30, 2014, respectively.


Operating Results for the 2015 Second Quarter
 
The comparability of BBCN’s operating results with past performance is impacted by acquisition accounting adjustments related to past acquisitions. The Company provides the following supplemental information to facilitate a better understanding of past financial performance. Operating results for the three months ended June 30, 2015, March 31, 2015, and June 30, 2014 include the following pre-tax acquisition accounting adjustments related to past acquisitions:
(dollars in thousands)
Three Months Ended
 
6/30/2015
 
3/31/2015
 
6/30/2014
Accretion of discount on acquired performing loans
$
2,515

 
 
$
2,183

 
 
$
4,575

 
Accretion of discount on acquired credit impaired loans
 
1,818

 
 
 
1,555

 
 
 
2,096

 
Amortization of premium on acquired FHLB borrowings
 
95

 
 
 
94

 
 
 
94

 
Accretion of discount on acquired subordinated debt
 
(42

)
 
 
(41

)
 
 
(40

)
Amortization of premium on acquired time deposits
 
49

 
 
 
75

 
 
 
231

 
Increase to pre-tax income
$
4,435

 
 
$
3,866

 
 
$
6,956

 

Net Interest Income and Net Interest Margin. Net interest income before provision for loan losses for the 2015 second quarter increased 3% to $67.4 million from $65.1 million in the preceding 2015 first quarter, reflecting higher interest and fees on loans as a result of a 2% increase in average loans receivable, along with a $923,400 special dividend from the Federal Home Loan Bank of San Francisco (“FHLB”). Compared with the prior-year period, net interest income before provision for loan losses was relatively flat versus $67.5 million, as diminishing

(more)

3-3-3    NASDAQ: BBCN


acquisition accounting adjustments and lower yields on interest earning assets offset the benefit of a 9% increase in average loans receivable.

The net interest margin (net interest income divided by average interest earning assets) and the impact of acquisition accounting adjustments are summarized in the following table:
 
Three Months Ended
 
6/30/2015
 
3/31/2015
 
change
 
6/30/2014
 
change
Net interest margin, excluding the effect of acquisition accounting adjustments
3.63
%
 
3.61
%
 
0.02
%
 
3.72
%
 
(0.09
)%
Acquisition accounting adjustments
0.28
 
 
0.26
 
 
0.02
 
 
0.48
 
 
(0.20
)
Net interest margin
3.91
%
 
3.87
%
 
0.04
%
 
4.20
%
 
(0.29
)%

The net interest margin for the 2015 second quarter increased 4 basis points from the preceding first quarter to 3.91%, and increased 2 basis points on a core basis when excluding the effect of acquisition accounting adjustments, largely reflecting the benefit of the special FHLB dividend.

Compared with the prior-year period, net interest margin for the 2015 second quarter declined 29 basis points, but decreased only 9 basis points when excluding the effect of acquisition accounting adjustments. The Company attributed the year-over-year decrease in net interest margin largely to declines in the weighted average yield on loans.

The weighted average yield on loans and the impact of acquisition accounting adjustments are summarized in the following table:
 
Three Months Ended
 
6/30/2015
 
3/31/2015
 
change
 
6/30/2014
 
change
Weighted average yield on loans, excluding the effect of acquisition accounting adjustments
4.64
%
 
4.71
%
 
(0.07
)%
 
4.86
%
 
(0.22
)%
Acquisition accounting adjustments
0.34
 
 
0.32
 
 
0.02
 
 
0.58
 
 
(0.24
)
Weighted average yield on loans
4.98
%
 
5.03
%
 
(0.05
)%
 
5.44
%
 
(0.46
)%

The weighted average yield on loans for the 2015 second quarter declined 5 basis points to 4.98% from the preceding 2015 first quarter and 7 basis points on a core basis excluding the effect of acquisition accounting adjustments. The weighted average yield on new loans originated during the 2015 second quarter rebounded to 4.29% from 4.07% in the preceding first quarter, which included higher origination levels of commercial loans and variable rate loans. Variable rate loans, which typically have lower initial rates than fixed rate loans, accounted for 51% of new loan originations for the 2015 second quarter, versus 68% in the preceding first quarter.

Compared with the prior-year period, the weighted average yield on loans decreased 46 basis points and 22 basis points on a core basis, excluding the effect of acquisition accounting adjustments.

(more)

4-4-4    NASDAQ: BBCN



The weighted average cost of deposits and the impact of acquisition accounting adjustments are summarized in the following table:
 
Three Months Ended
 
6/30/2015
 
3/31/2015
 
change
 
6/30/2014
 
change
Weighted average cost of deposits, excluding the effect of acquisition accounting adjustments
0.56
%
 
0.56
%
 
%
 
0.55
%
 
0.01
%
Acquisition accounting adjustments
(0.01
)
 
(0.01
)
 
 
 
(0.01
)
 
 
Weighted average cost of deposits
0.55
%
 
0.55
%
 
%
 
0.54
%
 
0.01
%

The weighted average cost of deposits for the 2015 second quarter was flat with the preceding first quarter both on a reported basis and on a core basis, excluding the effect of amortization of premium on time deposits assumed in acquisitions. Compared with the prior-year period, the weighted average cost of deposits for the 2015 second quarter increased one basis point both on a reported basis and on a core basis, excluding the effect of premium amortization on time deposits assumed in acquisitions.

Noninterest Income. Noninterest income for the 2015 second quarter totaled $10.6 million, compared with $11.2 million in the preceding 2015 first quarter. Aside from regular fluctuations in other income and fees, the Company posted no gains on sales of securities available for sale in the 2015 second quarter, versus a gain of $424,000 in the preceding first quarter.

Noninterest income for the 2015 second quarter increased modestly when compared with $10.5 million in the prior-year period. The variance reflects industry-wide reductions in service fees on deposits due to regulatory changes, offset by a higher gain on sale of SBA loans in the 2015 second quarter, which amounted to $3.1 million, versus $2.8 million for the year-ago second quarter.

Noninterest Expense. Total noninterest expense for the 2015 second quarter declined 1% to $38.7 million from $39.2 million in the preceding first quarter, but increased 3% over $37.7 million in the second quarter a year ago.

Salaries and employee benefits expense for the 2015 second quarter declined 1% from the preceding first quarter, but increased 15% over the 2014 second quarter. The total number of FTEs as of June 30, 2015 was 927, versus 933 at March 31, 2015 and 875 as of June 30, 2014.

Income Tax Provision. The effective tax rate for the 2015 second quarter was 40.0%, compared with 40.0% for the preceding 2015 first quarter and 40.1% for the 2014 second quarter.

Balance Sheet Summary
 
Loans receivable totaled $5.82 billion at June 30, 2015, reflecting a 2% increase over $5.71 billion at March 31, 2015, and a 9% increase over $5.35 billion at June 30, 2014.

Total new loan originations during the second quarter of 2015 amounted to $360.2 million, including SBA loan originations of $70.3 million. Sales of SBA loans to the secondary market and gains derived from those sales are based substantially on the production of SBA 7(a) loans. Production of SBA 7(a) loans amounted to $58.3 million for the second quarter of 2015, compared with $42.9 million for the preceding 2015 first quarter. During the 2015 second quarter, the Company sold $34.2 million of its SBA loans held for sale.

Aggregate pay offs and pay downs for the 2015 second quarter amounted to $216.5 million, compared with $166.3 million for the preceding 2015 first quarter and $231.2 million for the year-ago second quarter.


(more)

5-5-5    NASDAQ: BBCN


Total deposits declined 1% to $5.76 billion at June 30, 2015 from $5.80 billion at March 31, 2015, reflecting increases in noninterest bearing demand deposits, money market accounts and savings deposits, offset by outflows in jumbo time deposits. Noninterest bearing deposits rose 4% during the 2015 second quarter and increased as a percentage of total deposits to 29% at June 30, 2015 from 28% at March 31, 2015. Compared with June 30, 2014, total deposits increased 5% over $5.47 billion.

Credit Quality
 
The provision for loan losses for the 2015 second quarter was $1.0 million, compared with $1.5 million for the preceding 2015 first quarter and $3.0 million for the prior-year second quarter.

For a more detailed understanding of the changes in the Allowance for Loan and Lease Losses (“ALLL”), the composition of the ALLL has been segmented for disclosure purposes between loans accounted for under the amortized cost method (referred to as “Legacy Loans”) and loans acquired through the Center Financial, Pacific International and Foster transactions (referred to as “Acquired Loans”). The Acquired Loans are further segregated between performing and credit impaired loans.

The composition of the ALLL as of June 30, 2015, March 31, 2015, and June 30, 2014 is as follows:
(dollars in thousands)
6/30/2015
 
3/31/2015
 
6/30/2014
Legacy Loans (1)
$
55,563

 
 
$
55,397

 
 
$
58,877

 
Acquired Loans - Performing (2)
 
1,908

 
 
 
1,550

 
 
 
2,113

 
Acquired Loans - Credit Impaired (2)
 
12,647

 
 
 
12,647

 
 
 
5,880

 
Total ALLL
$
70,118
 
 
$
69,594
 
 
$
66,870

 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
$
5,815,824

 
 
$
5,710,639

 
 
$
5,347,057

 
ALLL coverage ratio
 
1.21
%
 
 
1.22
%
 
 
1.25
%

(1)
Legacy Loans include loans originated by the Bank’s predecessor bank, loans originated by BBCN and loans that were acquired and that have been refinanced as new loans.
(2)
Acquired Loans were marked to fair value at acquisition date, and the allowance for loan losses reflect provisions for credit deterioration since the acquisition date.

Following are the components of criticized loan balances as of June 30, 2015, March 31, 2015, and June 30, 2014:
(dollars in thousands)
6/30/2015
 
3/31/2015
 
6/30/2014
Special Mention (1)
$
129,795

 
 
$
112,298

 
 
$
92,470

 
Classified (1)
 
195,389

 
 
 
209,992

 
 
 
242,258

 
     Criticized
$
325,184
 
 
$
322,290
 
 
$
334,728

 

(1)
Balances include Acquired Loans which were marked to fair value on the date of acquisition.
 
The Company defines nonperforming loans to include delinquent loans past due 90 days or more on nonaccrual status, delinquent loans past due 90 days or more on accrual status (excluding acquired credit impaired loans) and accruing restructured loans. Nonaccrual loans at June 30, 2015 totaled $39.7 million, or 0.68% of loans receivable. This compares with nonaccrual loans of $38.8 million, or 0.68% of loans receivable, at March 31, 2015 and $42.7 million, or 0.80% of loans receivable, at June 30, 2014. Accruing restructured loans amounted to $57.4 million at June 30, 2015, compared with $57.9 million at March 31, 2015 and $43.9 million at June 30, 2014. Total nonperforming loans at June 30, 2015 amounted to $97.4 million, or 1.67% of loans receivable, compared with $96.7 million, or 1.69% of loans receivable, at March 31, 2015 and $86.6 million, or 1.62% of loans receivable, at June 30, 2014.


(more)

6-6-6    NASDAQ: BBCN


Nonperforming assets, including nonperforming loans and other real estate owned, amounted to $117.6 million at June 30, 2015, or 1.60% of total assets, compared with $116.3 million, or 1.60% of total assets, at March 31, 2015, and $107.2 million, or 1.56% of total assets, at June 30, 2014.

Net charge offs for the 2015 second quarter amounted to $476,000, or 0.03% of average loans receivable on an annualized basis, compared with net recoveries of $336,000 for the 2015 first quarter, or 0.02% of average loans receivable on an annualized basis and net charge offs of $1.8 million, or 0.14% of average loans receivable on an annualized basis, for the year-ago second quarter.

The allowance for loan losses at June 30, 2015 was $70.1 million, or 1.21% of loans receivable (excluding loans held for sale), compared with $69.6 million, or 1.22%, at March 31, 2015 and $66.9 million, or 1.25%, at June 30, 2014. The coverage ratio of the allowance for loan losses to nonperforming loans (excluding acquired credit impaired loans) was 71.98% at June 30, 2015, versus 72.00% at March 31, 2015 and 77.26% at June 30, 2014.
 
Impaired loans (defined as loans for which it is probable that not all principal and interest payments due will be collected in accordance with the contractual terms) declined to $118.7 million at June 30, 2015, compared with $122.7 million at March 31, 2015 and $124.2 million at June 30, 2014.

Capital
 
At June 30, 2015, the Company continued to exceed all regulatory capital requirements to be classified as a “well-capitalized” institution, as summarized in the following table.
 
6/30/2015
 
3/31/2015
 
6/30/2014
Common Equity Tier 1 Capital
12.58
%
 
12.73
%
 

 
Leverage Ratio
11.80
%
 
11.76
%
 
11.66
%
Tier 1 Risk-based Ratio
13.22
%
 
13.39
%
 
13.71
%
Total Risk-based Ratio
14.34
%
 
14.53
%
 
14.90

%

Tangible common equity per share and as a percentage of tangible assets are summarized in the following table:
 
6/30/2015
 
3/31/2015
 
6/30/2014
Tangible common equity per share (1)
$10.05
 
$9.93
 
$9.34
Tangible common equity to tangible assets (1)
11.07%
 
11.03%
 
10.99%

(1)
Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and net other intangible assets divided by total assets less goodwill and net other intangible assets. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. The accompanying financial information includes a reconciliation of the ratio of tangible common equity to tangible assets with stockholders’ equity and total assets.

Investor Conference Call

The Company will host an investor conference call on Tuesday, July 21, 2015 at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review financial results for the 2015 second quarter. Investors and analysts are invited to access the conference call by dialing 866-235-9917 (domestic) or 412-902-4103 (international), and asking for the “BBCN Bancorp Call.” Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of BBCN Bancorp’s website at www.BBCNbank.com. After the live webcast, a replay will remain available in the Investor Relations section of BBCN Bancorp’s website for one year. A telephonic replay of the call will be available at 877-344-7529 (domestic) or 412-317-0088 (international) through July 28, 2015, passcode 10068287.


(more)

7-7-7    NASDAQ: BBCN


About BBCN Bancorp, Inc.

BBCN Bancorp, Inc. is the holding company of BBCN Bank, the largest Korean-American bank in the nation with $7.3 billion in assets as of June 30, 2015. Headquartered in Los Angeles and serving a diverse mix of customers mirroring its communities, BBCN operates 50 branches in California, New York, New Jersey, Illinois, Washington and Virginia; eight loan production offices in Seattle, Denver, Dallas, Atlanta, Northern California, Annandale, Virginia, Portland, Oregon and Fremont, California; and a representative office in Seoul, Korea. BBCN specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and business lending, SBA lending and international trade financing. BBCN Bank is a California-chartered bank and its deposits are insured by the FDIC to the extent provided by law. BBCN is an Equal Opportunity Lender.

Forward-Looking Statements

This press release may contain forward-looking statements, including statements about future operations and projected financial results that are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward looking statements. These risks and uncertainties include but are not limited to economic, competitive, governmental and technological factors affecting the Company’s operations, markets, products, services, and pricing. Readers should carefully review the risk factors and the information that could materially affect the Company’s financial results and business, described in documents the Company files from time to time with the Securities and Exchange Commission, including its quarterly reports on Form 10-Q and Annual Reports on Form 10-K, and particularly the discussions of business considerations and certain factors that may affect results of operations and stock price set forth therein. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements.


# # #

(tables follow)



BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

Assets
6/30/2015
 
3/31/2015
 
% change
 
12/31/2014
 
% change
 
6/30/2014
 
% change
Cash and due from banks
$
299,883

 
$
429,871

 
(30
)%
 
$
462,160

 
(35
)%
 
$
414,919

 
(28
)%
Securities available for sale, at fair value
875,405

 
812,372

 
8
 %
 
796,523

 
10
 %
 
746,683

 
17
 %
Federal Home Loan Bank, Federal Reserve Bank stock and other investments
40,558

 
28,673

 
41
 %
 
28,708

 
41
 %
 
28,399

 
43
 %
Loans held for sale, at the lower of cost or fair value
33,785

 
26,432

 
28
 %
 
28,311

 
19
 %
 
53,324

 
(37
)%
Loans receivable
5,815,824

 
5,710,639

 
2
 %
 
5,565,192

 
5
 %
 
5,347,057

 
9
 %
Allowance for loan losses
(70,118
)
 
(69,594
)
 
(1
)%
 
(67,758
)
 
(3
)%
 
(66,870
)
 
(5
)%
  Net loans receivable
5,745,706

 
5,641,045

 
2
 %
 
5,497,434

 
5
 %
 
5,280,187

 
9
 %
Accrued interest receivable
13,781

 
13,904

 
(1
)%
 
13,634

 
1
 %
 
13,133

 
5
 %
Premises and equipment, net
35,321

 
30,074

 
17
 %
 
30,722

 
15
 %
 
30,699

 
15
 %
Bank owned life insurance
46,466

 
46,196

 
1
 %
 
45,927

 
1
 %
 
45,354

 
2
 %
Goodwill
105,401

 
105,401

 
 %
 
105,401

 
 %
 
105,401

 
 %
Servicing assets
10,935

 
10,529

 
4
 %
 
10,341

 
6
 %
 
9,024

 
21
 %
Other intangible assets, net
3,354

 
3,620

 
(7
)%
 
3,887

 
(14
)%
 
4,535

 
(26
)%
Other assets
122,724

 
119,788

 
2
 %
 
117,282

 
5
 %
 
134,633

 
(9
)%
  Total assets
$
7,333,319

 
$
7,267,905

 
1
 %
 
$
7,140,330

 
3
 %
 
$
6,866,291

 
7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits
$
5,758,290

 
$
5,803,253

 
(1
)%
 
$
5,693,452

 
1
 %
 
$
5,470,388

 
5
 %
Borrowings from Federal Home Loan Bank
580,785

 
480,881

 
21
 %
 
480,975

 
21
 %
 
461,166

 
26
 %
Subordinated debentures
42,241

 
42,199

 
 %
 
42,158

 
 %
 
42,076

 
 %
Accrued interest payable
5,954

 
6,477

 
(8
)%
 
5,855

 
2
 %
 
6,087

 
(2
)%
Other liabilities
37,461

 
35,897

 
4
 %
 
35,117

 
7
 %
 
33,965

 
10
 %
  Total liabilities
6,424,731

 
6,368,707

 
1
 %
 
6,257,557

 
3
 %
 
6,013,682

 
7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock, $0.001 par value; authorized, 150,000,000 shares at June 30, 2015, March 31, 2015, December 31, 2014, and June 30, 2014; issued and outstanding, 79,550,403, 79,542,321, 79,503,552 and 79,493,732 shares at June 30, 2015, March 31, 2015, December 31, 2014, and June 30, 2014, respectively
80

 
79

 
1
 %
 
79

 
1
 %
 
79

 
1
 %
Capital surplus
541,091

 
541,824

 
 %
 
541,589

 
 %
 
541,173

 
 %
Retained earnings
367,792

 
352,807

 
4
 %
 
339,400

 
8
 %
 
311,195

 
18
 %
Accumulated other comprehensive income, net
(375
)
 
4,488

 
(108
)%
 
1,705

 
(122
)%
 
162

 
(331
)%
  Total stockholders’ equity
908,588

 
899,198

 
1
 %
 
882,773

 
3
 %
 
852,609

 
7
 %
  Total liabilities and stockholders’ equity
$
7,333,319

 
$
7,267,905

 
1
 %
 
$
7,140,330

 
3
 %
 
$
6,866,291

 
7
 %

Table Page 1

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

 
Three Months Ended
 
Six Months Ended
 
6/30/2015
 
3/31/2015
 
% change
 
6/30/2014
 
% change
 
6/30/2015
 
6/30/2014
 
% change
Interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest and fees on loans
$
71,249

 
$
69,639

 
2
 %
 
$
71,687

 
(1
)%
 
$
140,888

 
$
140,381

 
 %
  Interest on securities
4,215

 
4,219

 
 %
 
4,078

 
3
 %
 
8,434

 
8,172

 
3
 %
  Interest on federal funds sold and other investments
1,611

 
696

 
131
 %
 
688

 
134
 %
 
2,307

 
1,253

 
84
 %
    Total interest income
77,075

 
74,554

 
3
 %
 
76,453

 
1
 %
 
151,629

 
149,806

 
1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest on deposits
7,970

 
7,754

 
3
 %
 
7,272

 
10
 %
 
15,724

 
13,962

 
13
 %
  Interest on other borrowings
1,714

 
1,677

 
2
 %
 
1,691

 
1
 %
 
3,391

 
3,389

 
 %
    Total interest expense
9,684

 
9,431

 
3
 %
 
8,963

 
8
 %
 
19,115

 
17,351

 
10
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income before provision for loan losses
67,391

 
65,123

 
3
 %
 
67,490

 
 %
 
132,514

 
132,455

 
 %
Provision for loan losses
1,000

 
1,500

 
(33
)%
 
2,996

 
(67
)%
 
2,500

 
6,022

 
(58
)%
Net interest income after provision for loan losses
66,391

 
63,623

 
4
 %
 
64,494

 
3
 %
 
130,014

 
126,433

 
3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Service fees on deposit accounts
3,030

 
3,062

 
(1
)%
 
3,360

 
(10
)%
 
6,092

 
6,832

 
(11
)%
  Net gains on sales of SBA loans
3,119

 
3,044

 
2
 %
 
2,811

 
11
 %
 
6,163

 
5,533

 
11
 %
  Net gains on sales of other loans
45

 
182

 
(75
)%
 

 
100
 %
 
227

 

 
100
 %
  Net gains on sales of securities available for sale

 
424

 
(100
)%
 

 
 %
 
424

 

 
100
 %
  Net gains on sales of OREO
73

 
110

 
(34
)%
 
31

 
135
 %
 
183

 
437

 
(58
)%
  Other income and fees
4,301

 
4,383

 
(2
)%
 
4,290

 
 %
 
8,684

 
8,785

 
(1
)%
    Total noninterest income
10,568

 
11,205

 
(6
)%
 
10,492

 
1
 %
 
21,773

 
21,587

 
1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Salaries and employee benefits
20,932

 
21,181

 
(1
)%
 
18,143

 
15
 %
 
42,113

 
37,082

 
14
 %
  Occupancy
4,810

 
4,692

 
3
 %
 
4,715

 
2
 %
 
9,502

 
9,339

 
2
 %
  Furniture and equipment
2,323

 
2,263

 
3
 %
 
2,012

 
15
 %
 
4,586

 
4,026

 
14
 %
  Advertising and marketing
1,484

 
1,391

 
7
 %
 
1,508

 
(2
)%
 
2,875

 
2,596

 
11
 %
  Data processing and communications
2,463

 
2,349

 
5
 %
 
2,299

 
7
 %
 
4,812

 
4,420

 
9
 %
  Professional fees
1,253

 
1,424

 
(12
)%
 
1,315

 
(5
)%
 
2,677

 
2,628

 
2
 %
  FDIC assessment
909

 
1,112

 
(18
)%
 
1,080

 
(16
)%
 
2,021

 
2,103

 
(4
)%
  Credit related expenses
1,976

 
2,189

 
(10
)%
 
3,016

 
(34
)%
 
4,165

 
4,437

 
(6
)%
  Other
2,548

 
2,633

 
(3
)%
 
3,651

 
(30
)%
 
5,181

 
7,382

 
(30
)%
    Total noninterest expense
38,698

 
39,234

 
(1
)%
 
37,739

 
3
 %
 
77,932

 
74,013

 
5
 %
Income before income taxes
38,261

 
35,594

 
7
 %
 
37,247

 
3
 %
 
73,855

 
74,007

 
 %
Income tax provision
15,320

 
14,236

 
8
 %
 
14,935

 
3
 %
 
29,556

 
29,499

 
 %
Net income
$
22,941

 
$
21,358

 
7
 %
 
$
22,312

 
3
 %
 
$
44,299

 
$
44,508

 
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings Per Common Share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Basic
$
0.29

 
$
0.27

 
 
 
$
0.28

 
 
 
$
0.56

 
$
0.56

 
 
  Diluted
$
0.29

 
$
0.27

 
 
 
$
0.28

 
 
 
$
0.56

 
$
0.56

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Shares Outstanding:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Basic
79,549,097

 
79,526,218

 
 
 
79,490,767

 
 
 
79,539,789

 
79,481,359

 
 
  Diluted
79,569,875

 
79,602,122

 
 
 
79,614,046

 
 
 
79,563,944

 
79,618,446

 
 

Table Page 2

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

 
At or for the Three Months Ended
(Annualized)
 
At or for the Six Months Ended
Profitability measures:
6/30/2015
 
3/31/2015
 
6/30/2014
 
6/30/2015
 
6/30/2014
  ROA
1.26
%
 
1.19
%
 
1.31
%
 
1.23
%
 
1.33
%
  ROE
10.13
%
 
9.60
%
 
10.59
%
 
9.86
%
 
10.71
%
  Return on average tangible equity 1
11.51
%
 
10.94
%
 
12.18
%
 
11.23
%
 
12.35
%
  Net interest margin
3.91
%
 
3.87
%
 
4.20
%
 
3.89
%
 
4.24
%
  Efficiency ratio
49.64
%
 
51.40
%
 
48.39
%
 
50.51
%
 
48.05
%
 
 
 
 
 
 
 
 
 
 
1 Average tangible equity is calculated by subtracting average goodwill and average core deposit intangibles assets from average stockholders’ equity. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position.
 

Table Page 3

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

 
Three Months Ended
 
Three Months Ended
 
Three Months Ended
 
6/30/2015
 
3/31/2015
 
6/30/2014
 
 
 
Interest
 
Annualized
 
 
 
Interest
 
Annualized
 
 
 
Interest
 
 Annualized
 
Average
 
Income/
 
Average
 
Average
 
Income/
 
Average
 
Average
 
Income/
 
 Average
 
Balance
 
Expense
 
Yield/Cost
 
Balance
 
Expense
 
Yield/Cost
 
Balance
 
Expense
 
 Yield/Cost
INTEREST EARNING ASSETS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Loans receivable, including loans held for sale
$
5,742,153

 
$
71,249

 
4.98
%
 
$
5,617,929

 
$
69,639

 
5.03
%
 
$
5,289,059

 
$
71,687

 
5.44
%
    Securities available for sale
819,820

 
4,215

 
2.06
%
 
782,305

 
4,219

 
2.16
%
 
721,270

 
4,078

 
2.26
%
    FRB and FHLB stock and other investments
348,690

 
1,611

 
1.83
%
 
410,973

 
696

 
0.68
%
 
426,924

 
668

 
0.62
%
Term federal funds sold

 

 
NA

 

 

 
NA

 
13,407

 
20

 
0.60
%
Total interest earning assets
$
6,910,663

 
$
77,075

 
4.47
%
 
$
6,811,207

 
$
74,554

 
4.44
%
 
$
6,450,660

 
$
76,453

 
4.75
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Demand, interest bearing
$
1,608,495

 
$
2,873

 
0.72
%
 
$
1,625,641

 
$
2,765

 
0.68
%
 
$
1,483,473

 
$
2,499

 
0.68
%
    Savings
194,053

 
416

 
0.86
%
 
195,063

 
425

 
0.88
%
 
207,312

 
539

 
1.04
%
    Time deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      $100,000 or more
1,750,089

 
3,514

 
0.81
%
 
1,713,331

 
3,377

 
0.80
%
 
1,626,200

 
2,984

 
0.74
%
      Other
609,654

 
1,167

 
0.77
%
 
626,197

 
1,187

 
0.77
%
 
695,740

 
1,250

 
0.72
%
      Total time deposits
2,359,743

 
4,681

 
0.80
%
 
2,339,528

 
4,564

 
0.79
%
 
2,321,940

 
4,234

 
0.73
%
    Total interest bearing deposits
4,162,291

 
7,970

 
0.77
%
 
4,160,232

 
7,754

 
0.76
%
 
4,012,725

 
7,272

 
0.73
%
    FHLB advances
481,946

 
1,327

 
1.10
%
 
480,942

 
1,297

 
1.09
%
 
445,835

 
1,311

 
1.18
%
    Other borrowings
40,670

 
387

 
3.76
%
 
40,624

 
380

 
3.74
%
 
40,490

 
380

 
3.71
%
Total interest bearing liabilities
4,684,907

 
$
9,684

 
0.83
%
 
4,681,798

 
$
9,431

 
0.82
%
 
4,499,050

 
$
8,963

 
0.80
%
Noninterest bearing demand deposits
1,623,922

 
 
 
 
 
1,543,144

 
 
 
 
 
1,437,860

 
 
 
 
Total funding liabilities/cost of funds
$
6,308,829

 
 
 
0.62
%
 
$
6,224,942

 
 
 
0.61
%
 
$
5,936,910

 
 
 
0.61
%
Net interest income/net interest spread
 
 
$
67,391

 
3.64
%
 
 
 
$
65,123

 
3.62
%
 
 
 
$
67,490

 
3.95
%
Net interest margin
 
 
 
 
3.91
%
 
 
 
 
 
3.87
%
 
 
 
 
 
4.20
%
Net interest margin, excluding effect of nonaccrual loan income (expense)
 
 
 
 
3.91
%
 
 
 
 
 
3.88
%
 
 
 
 
 
4.18
%
Net interest margin, excluding effect of nonaccrual loan income (expense) and prepayment fee income
 
 
 
 
3.88
%
 
 
 
 
 
3.85
%
 
 
 
 
 
4.16
%
Nonaccrual loan income (reversed) recognized
 
 
$
(21
)
 
 
 
 
 
$
(24
)
 
 
 
 
 
$
211

 
 
Prepayment fee income received
 
 
457

 
 
 
 
 
510

 
 
 
 
 
302

 
 
     Net
 
 
$
436

 
 
 
 
 
$
486

 
 
 
 
 
$
513

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Noninterest bearing demand deposits
$
1,623,922

 
$

 
 
 
$
1,543,144

 
$

 
 
 
$
1,437,860

 
$

 
 
    Interest bearing deposits
4,162,291

 
7,970

 
0.77
%
 
4,160,232

 
7,754

 
0.76
%
 
4,012,725

 
7,272

 
0.73
%
Total deposits
$
5,786,213

 
$
7,970

 
0.55
%
 
$
5,703,376

 
$
7,754

 
0.55
%
 
$
5,450,585

 
$
7,272

 
0.54
%

Table Page 4

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)


 
Six Months Ended
 
Six Months Ended
 
6/30/2015
 
6/30/2014
 
 
 
Interest
 
Annualized
 
 
 
Interest
 
Annualized
 
Average
 
Income/
 
Average
 
Average
 
Income/
 
Average
 
Balance
 
Expense
 
Yield/Cost
 
Balance
 
Expense
 
Yield/Cost
INTEREST EARNING ASSETS:
 
 
 
 
 
 
 
 
 
 
 
    Loans receivable, including loans held for sale
$
5,680,364

 
$
140,888

 
5.00
%
 
$
5,236,721

 
$
140,381

 
5.41
%
    Securities available for sale
801,166

 
8,434

 
2.11
%
 
710,163

 
8,172

 
2.30
%
    FRB and FHLB stock and other investments
379,659

 
2,307

 
1.21
%
 
343,479

 
1,233

 
0.71
%
Term federal funds sold

 

 
NA

 
6,740

 
20

 
0.60
%
Total interest earning assets
$
6,861,189

 
$
151,629

 
4.45
%
 
$
6,297,103

 
$
149,806

 
4.79
%
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
  Deposits:
 
 
 
 
 
 
 
 
 
 
 
    Demand, interest bearing
$
1,617,021

 
$
5,638

 
0.70%

 
$
1,438,138

 
$
4,776

 
0.67
%
    Savings
194,555

 
841

 
0.87
%
 
212,341

 
1,139

 
1.08
%
    Time deposits:
 
 
 
 
 
 
 
 
 
 
 
      $100,000 or more
1,731,812

 
6,891

 
0.80
%
 
1,593,865

 
5,663

 
0.72
%
      Other
617,879

 
2,354

 
0.77
%
 
679,947

 
2,384

 
0.71
%
      Total time deposits
2,349,691

 
9,245

 
0.79
%
 
2,273,812

 
8,047

 
0.71
%
    Total interest bearing deposits
4,161,267

 
15,724

 
0.76
%
 
3,924,291

 
13,962

 
0.72
%
    FHLB advances
481,447

 
2,624

 
1.10
%
 
433,644

 
2,522

 
1.17
%
    Other borrowings
40,647

 
767

 
3.75
%
 
46,412

 
867

 
3.71
%
Total interest bearing liabilities
4,683,361

 
$
19,115

 
0.82
%
 
4,404,347

 
$
17,351

 
0.79
%
Noninterest bearing demand deposits
1,583,756

 
 
 
 
 
1,396,111

 
 
 
 
Total funding liabilities/cost of funds
$
6,267,117

 
 
 
0.61
%
 
$
5,800,458

 
 
 
0.60
%
Net interest income/net interest spread
 
 
$
132,514

 
3.63
%
 
 
 
$
132,455

 
4.00
%
Net interest margin
 
 
 
 
3.89
%
 
 
 
 
 
4.24
%
Net interest margin, excluding effect of nonaccrual loan income (expense)
 
 
 
 
3.89
%
 
 
 
 
 
4.24
%
Net interest margin, excluding effect of nonaccrual loan income (expense) and prepayment fee income
 
 
 
 
3.86
%
 
 
 
 
 
4.21
%
Nonaccrual loan income (reversed) recognized
 
 
$
(45
)
 
 
 
 
 
$
75

 
 
Prepayment fee income received
 
 
967

 
 
 
 
 
914

 
 
     Net
 
 
$
922

 
 
 
 
 
$
989

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of deposits:
 
 
 
 
 
 
 
 
 
 
 
    Noninterest bearing demand deposits
$
1,583,756

 
$

 
 
 
$
1,396,111

 
$

 
 
    Interest bearing deposits
4,161,267

 
15,724

 
0.76
%
 
3,924,291

 
13,962

 
0.72
%
Total deposits
$
5,745,023

 
$
15,724

 
0.55
%
 
$
5,320,402

 
$
13,962

 
0.53
%




Table Page 5

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

 
 Three Months Ended
 
Six Months Ended
AVERAGE BALANCES
6/30/2015
 
3/31/2015
 
% change
 
6/30/2014
 
% change
 
6/30/2015
 
6/30/2014
 
% change
Loans receivable, including loans held for sale
$
5,742,153

 
$
5,617,929

 
2
 %
 
$
5,289,059

 
9
 %
 
$
5,680,364

 
$
5,236,721

 
8
%
Investments
1,168,510

 
1,193,278

 
(2
)%
 
1,161,601

 
1
 %
 
1,168,510

 
1,060,382

 
10
%
Interest earning assets
6,910,663

 
6,811,206

 
1
 %
 
6,450,661

 
7
 %
 
6,848,874

 
6,297,103

 
9
%
Total assets
7,264,687

 
7,161,811

 
1
 %
 
6,821,827

 
6
 %
 
7,213,533

 
6,674,506

 
8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing deposits
4,162,291

 
4,160,232

 
 %
 
4,012,725

 
4
 %
 
4,161,267

 
3,924,291

 
6
%
Interest bearing liabilities
4,684,907

 
4,681,798

 
 %
 
4,499,050

 
4
 %
 
4,683,361

 
4,404,347

 
6
%
Noninterest bearing demand deposits
1,623,922

 
1,543,144

 
5
 %
 
1,437,860

 
13
 %
 
1,583,756

 
1,396,111

 
13
%
Stockholders’ equity
906,310

 
890,206

 
2
 %
 
842,837

 
8
 %
 
898,302

 
831,155

 
8
%
Net interest earning assets
2,225,756

 
2,129,408

 
5
 %
 
1,951,611

 
14
 %
 
2,165,513

 
1,892,756

 
14
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOAN PORTFOLIO COMPOSITION:
6/30/2015
 
3/31/2015
 
% change
 
12/31/2014
 
% change
 
6/30/2014
 
% change
 
 
Commercial loans
$
1,085,714

 
$
1,072,261

 
1
 %
 
$
1,038,383

 
5
 %
 
$
1,070,196

 
1
 %
 
 
Real estate loans
4,645,401

 
4,554,127

 
2
 %
 
4,441,864

 
5
 %
 
4,184,297

 
11
 %
 
 
Consumer and other loans
87,706

 
87,812

 
 %
 
89,850

 
(2
)%
 
93,823

 
(7
)%
 
 
    Loans outstanding
5,818,821

 
5,714,200

 
2
 %
 
5,570,097

 
4
 %
 
5,348,316

 
9
 %
 
 
Unamortized deferred loan fees - net of costs
(2,998
)
 
(3,308
)
 
9
 %
 
(2,890
)
 
(4
)%
 
(1,259
)
 
(138
)%
 
 
    Loans, net of deferred loan fees and costs
5,815,823

 
5,710,892

 
2
 %
 
5,567,207

 
4
 %
 
5,347,057

 
9
 %
 
 
Allowance for loan losses
(70,118
)
 
(69,594
)
 
(1
)%
 
(67,758
)
 
(3
)%
 
(66,870
)
 
(5
)%
 
 
    Loan receivable, net
$
5,745,705

 
$
5,641,298

 
2
 %
 
$
5,499,449

 
4
 %
 
$
5,280,187

 
9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REAL ESTATE LOANS BY PROPERTY TYPE:
6/30/2015
 
3/31/2015
 
% change
 
12/31/2014
 
% change
 
6/30/2014
 
% change
 
 
Retail buildings
$
1,183,866

 
$
1,215,119

 
(3
)%
 
$
1,244,133

 
(5
)%
 
$
1,229,485

 
(4
)%
 
 
Hotels/motels
969,980

 
907,106

 
7
 %
 
889,411

 
9
 %
 
810,442

 
20
 %
 
 
Gas stations/car washes
630,445

 
624,644

 
1
 %
 
603,961

 
4
 %
 
546,659

 
15
 %
 
 
Mixed-use facilities
349,600

 
346,865

 
1
 %
 
334,068

 
5
 %
 
320,117

 
9
 %
 
 
Warehouses
499,313

 
486,656

 
3
 %
 
450,356

 
11
 %
 
421,266

 
19
 %
 
 
Multifamily
213,256

 
205,383

 
4
 %
 
205,280

 
4
 %
 
194,592

 
10
 %
 
 
Other
798,941

 
768,354

 
4
 %
 
714,655

 
12
 %
 
661,736

 
21
 %
 
 
Total
$
4,645,401

 
$
4,554,127

 
2
 %
 
$
4,441,864

 
5
 %
 
$
4,184,297

 
11
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DEPOSIT COMPOSITION
6/30/2015
 
3/31/2015
 
% change
 
12/31/2014
 
% change
 
6/30/2014
 
% change
 
 
  Noninterest bearing demand deposits
$
1,689,137

 
$
1,616,935

 
4
 %
 
$
1,543,018

 
9
 %
 
$
1,512,423

 
12
 %
 
 
  Money market and other
1,615,974

 
1,592,151

 
1
 %
 
1,663,855

 
(3
)%
 
1,449,771

 
11
 %
 
 
  Saving deposits
196,998

 
193,839

 
2
 %
 
198,205

 
(1
)%
 
203,790

 
(3
)%
 
 
  Time deposits of $100,000 or more
1,637,673

 
1,774,109

 
(8
)%
 
1,667,367

 
(2
)%
 
1,624,340

 
1
 %
 
 
  Other time deposits
618,508

 
626,220

 
(1
)%
 
621,007

 
 %
 
680,064

 
(9
)%
 
 
    Total deposit balances
$
5,758,290

 
$
5,803,254

 
(1
)%
 
$
5,693,452

 
1
 %
 
$
5,470,388

 
5
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DEPOSIT COMPOSITION (%)
6/30/2015
 
3/31/2015
 
 
 
12/31/2014
 
 
 
6/30/2014
 
 
 
 
  Noninterest bearing demand deposits
29.3
%
 
27.9
%
 
 
 
27.1
%
 
 
 
27.7
%
 
 
 
 
  Money market and other
28.1
%
 
27.4
%
 
 
 
29.2
%
 
 
 
26.5
%
 
 
 
 
  Saving deposits
3.4
%
 
3.3
%
 
 
 
3.5
%
 
 
 
3.7
%
 
 
 
 
  Time deposits of $100,000 or more
28.4
%
 
30.6
%
 
 
 
29.3
%
 
 
 
29.7
%
 
 
 
 
  Other time deposits
10.8
%
 
10.8
%
 
 
 
10.9
%
 
 
 
12.4
%
 
 
 
 
    Total deposit balances
100.0
%
 
100.0
%
 
 
 
100.0
%
 
 
 
100.0
%
 
 
 
 

Table Page 6

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

CAPITAL RATIOS
6/30/2015
 
3/31/2015
 
12/31/2014
 
6/30/2014
 
 
 
 
 
 
  Total stockholders’ equity
$
908,588

 
$
899,198

 
$
882,773

 
$
852,609

 
 
 
 
 
 
  Common Equity Tier 1 ratio
12.58
%
 
12.73
 %
 
%
 
%
 
 
 
 
 
 
  Tier 1 risk-based capital ratio
13.22
%
 
13.39
 %
 
13.64
%
 
13.71
%
 
 
 
 
 
 
  Total risk-based capital ratio
14.34
%
 
14.53
 %
 
14.80
%
 
14.90
%
 
 
 
 
 
 
  Tier 1 leverage ratio
11.80
%
 
11.76
 %
 
11.62
%
 
11.66
%
 
 
 
 
 
 
  Total risk weighted assets
$
6,380,538

 
$
6,194,595

 
$
5,956,129

 
$
5,713,242

 
 
 
 
 
 
  Book value per common share
$
11.42

 
$
11.30

 
$
11.10

 
$
10.72

 
 
 
 
 
 
  Tangible common equity to tangible assets 2
11.07
%
 
11.03
 %
 
11.00
%
 
10.99
%
 
 
 
 
 
 
  Tangible common equity per share 2
$
10.05

 
$
9.93

 
$
9.72

 
$
9.34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2 Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and core deposit intangible assets, net divided by total assets less goodwill and core deposit intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of GAAP financial measures to non-GAAP financial measures:
 
 
 
 
 
 
 
 
 
6/30/2015
 
3/31/2015
 
12/31/2014
 
6/30/2014
 
 
 
 
 
 
Total stockholders’ equity
$
908,588

 
$
899,198

 
$
882,773

 
$
852,609

 
 
 
 
 
 
Less: Common stock warrant

 
(378
)
 
(378
)
 
(378
)
 
 
 
 
 
 
     Goodwill and core deposit intangible assets, net
(108,754
)
 
(109,021
)
 
(109,288
)
 
(109,936
)
 
 
 
 
 
 
Tangible common equity
$
799,834

 
$
789,799

 
$
773,107

 
$
742,295

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
7,333,319

 
$
7,267,905

 
$
7,140,330

 
$
6,866,291

 
 
 
 
 
 
Less: Goodwill and core deposit intangible assets, net
(108,754
)
 
(109,021
)
 
(109,288
)
 
(109,936
)
 
 
 
 
 
 
Tangible assets
$
7,224,565

 
$
7,158,884

 
$
7,031,042

 
$
6,756,355

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
79,550,403

 
79,542,321

 
79,503,552

 
79,493,732

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tangible common equity to tangible assets
11.07
%
 
11.03
 %
 
11.00
%
 
10.99
%
 
 
 
 
 
 
  Tangible common equity per share
$
10.05

 
$
9.93

 
$
9.72

 
$
9.34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended
 
Six Months Ended
ALLOWANCE FOR LOAN LOSSES:
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
 
6/30/2015
 
6/30/2014
Balance at beginning of period
$
69,594

 
$
67,758

 
$
68,232

 
$
66,870

 
$
65,699

 
$
67,758

 
$
67,320

Provision for loan losses
1,000

 
1,500

 
2,360

 
4,256

 
2,996

 
2,500

 
6,022

Recoveries
975

 
1,461

 
3,225

 
772

 
946

 
2,436

 
1,562

Charge offs
(1,451
)
 
(1,125
)
 
(6,059
)
 
(3,666
)
 
(2,771
)
 
(2,576
)
 
(8,034
)
Balance at end of period
$
70,118

 
$
69,594

 
$
67,758

 
$
68,232

 
$
66,870

 
$
70,118

 
$
66,870

Net charge offs/average gross loans (annualized)
0.03
%
 
(0.02
)%
 
0.21
%
 
0.21
%
 
0.14
%
 
0.00
%
 
0.25
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Six Months Ended
NET CHARGED OFF LOANS BY TYPE
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
 
6/30/2015
 
6/30/2014
Real estate loans
$
13

 
$
(460
)
 
$
(265
)
 
$
1,100

 
$
765

 
$
(447
)
 
$
919

Commercial loans
560

 
111

 
3,104

 
1,803

 
1,255

 
671

 
5,669

Consumer loans
(97
)
 
13

 
(5
)
 
(9
)
 
(195
)
 
(84
)
 
(116
)
   Charge offs excluding Acquired Credit Impaired Loans
476

 
(336
)
 
2,834

 
2,894

 
1,825

 
140

 
6,472

Charge offs on Acquired Credit Impaired Loans

 

 

 

 

 

 

   Total net charge offs
$
476

 
$
(336
)
 
$
2,834

 
$
2,894

 
$
1,825

 
$
140

 
$
6,472


Table Page 7

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

NONPERFORMING ASSETS
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
Delinquent loans on nonaccrual status 3
$
39,681

 
$
38,755

 
$
46,352

 
$
39,564

 
$
42,651

Delinquent loans 90 days or more on accrual status 4
333

 

 
361

 

 

Accruing restructured loans
57,393

 
57,905

 
57,128

 
56,061

 
43,906

Total nonperforming loans
97,407

 
96,660

 
103,841

 
95,625

 
86,557

Other real estate owned
20,187

 
19,606

 
21,938

 
23,162

 
20,610

Total nonperforming assets
$
117,594

 
$
116,266

 
$
125,779

 
$
118,787

 
$
107,167

Nonperforming assets/total assets
1.60
%
 
1.60
%
 
1.76
%
 
1.71
%
 
1.56
%
Nonperforming assets/loans receivable & OREO
2.01
%
 
2.03
%
 
2.25
%
 
2.18
%
 
2.00
%
Nonperforming assets/total capital
12.94
%
 
12.93
%
 
14.25
%
 
13.74
%
 
12.57
%
Nonperforming loans/loans receivable
1.67
%
 
1.69
%
 
1.87
%
 
1.76
%
 
1.62
%
Nonaccrual loans/loans receivable
0.68
%
 
0.68
%
 
0.83
%
 
0.73
%
 
0.80
%
Allowance for loan losses/loans receivable
1.21
%
 
1.22
%
 
1.22
%
 
1.26
%
 
1.25
%
Allowance for loan losses/nonaccrual loans
176.70
%
 
179.57
%
 
146.18
%
 
172.46
%
 
156.78
%
Allowance for loan losses/nonperforming loans
71.98
%
 
72.00
%
 
65.25
%
 
71.35
%
 
77.26
%
Allowance for loan losses/nonperforming assets
59.63
%
 
59.86
%
 
53.87
%
 
57.44
%
 
62.40
%
 
 
 
 
 
 
 
 
 
 
3    Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $22.6 million, $26.0 million, $28.9 million, $28.1 million, and $30.0 million at June 30, 2015, March 31, 2015, December 31, 2014, September 30, 2014, and June 30, 2014, respectively.
4    Excludes Acquired Credit Impaired Loans totaling $23.0 million, $24.1 million, $30.4 million, $32.7 million, and $43.7 million, at June 30, 2015, March 31, 2015, December 31, 2014, September 30, 2014, and June 30, 2014, respectively.
 
 
 
 
 
 
 
 
 
 
BREAKDOWN OF ACCRUING RESTRUCTURED LOANS BY TYPE:
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
Retail buildings
$
5,705

 
$
5,956

 
$
6,050

 
$
5,979

 
$
6,021

Hotels/motels
8,012

 
8,095

 
8,172

 
8,246

 
8,323

Gas stations/car washes

 

 

 

 

Mixed-use facilities
844

 
784

 
789

 
792

 
797

Warehouses
5,759

 
6,180

 
5,880

 
5,939

 
5,922

Multifamily

 

 

 

 

Other 5
37,073

 
36,890

 
36,237

 
35,105

 
22,843

Total
$
57,393

 
$
57,905

 
$
57,128

 
$
56,061

 
$
43,906

 
 
 
 
 
 
 
 
 
 
5 Includes commercial business and other loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
Legacy
 
 
 
 
 
 
 
 
 
30 - 59 days
$
3,457

 
$
4,901

 
$
2,084

 
$
3,936

 
$
3,170

60 - 89 days
1,546

 
1,565

 
1,812

 
1,284

 
210

   Total delinquent loans less than 90 days past due - legacy
$
5,003

 
$
6,466

 
$
3,896

 
$
5,220

 
$
3,380

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
30 - 59 days
$
1,553

 
$
1,294

 
$
1,806

 
$
6,911

 
$
6,403

60 - 89 days
629

 
66

 
436

 
283

 
640

   Total delinquent loans less than 90 days past due - acquired
$
2,182

 
$
1,360

 
$
2,242

 
$
7,194

 
$
7,043

 
 
 
 
 
 
 
 
 
 
   Total delinquent loans less than 90 days past due
$
7,185

 
$
7,826

 
$
6,138

 
$
12,414

 
$
10,423

 
 
 
 
 
 
 
 
 
 

Table Page 8

BBCN Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)

DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE BY TYPE
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
 
 
 
 
 
 
 
 
 
 
Legacy
 
 
 
 
 
 
 
 
 
Real estate loans
$
2,240

 
$
2,127

 
$
2,475

 
$
2,768

 
$
1,675

Commercial loans
2,734

 
4,082

 
1,385

 
2,221

 
1,640

Consumer loans
29

 
257

 
36

 
231

 
65

   Total delinquent loans less than 90 days past due - legacy
$
5,003

 
$
6,466

 
$
3,896

 
$
5,220

 
$
3,380

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
Real estate loans
$
1,843

 
$
1,145

 
$
1,747

 
$
6,297

 
$
6,051

Commercial loans
333

 
199

 
382

 
884

 
860

Consumer loans
6

 
16

 
113

 
13

 
132

   Total delinquent loans less than 90 days past due - acquired
$
2,182

 
$
1,360

 
$
2,242

 
$
7,194

 
$
7,043

 
 
 
 
 
 
 
 
 
 
   Total delinquent loans less than 90 days past due
$
7,185

 
$
7,826

 
$
6,138

 
$
12,414

 
$
10,423

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NONACCRUAL LOANS BY TYPE
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
 
 
 
 
 
 
 
 
 
 
Real estate loans
$
25,922

 
$
25,126

 
$
30,988

 
$
29,001

 
$
27,815

Commercial loans
12,031

 
12,591

 
14,302

 
9,486

 
13,553

Consumer loans
1,728

 
1,038

 
1,062

 
1,077

 
1,283

   Total non-accrual loans
$
39,681

 
$
38,755

 
$
46,352

 
$
39,564

 
$
42,651

 
 
 
 
 
 
 
 
 
 
CRITICIZED LOANS
6/30/2015
 
3/31/2015
 
12/31/2014
 
9/30/2014
 
6/30/2014
Legacy
 
 
 
 
 
 
 
 
 
Special mention
$
102,725

 
$
90,041

 
$
96,092

 
$
88,314

 
$
55,659

Substandard
103,074

 
111,162

 
114,369

 
113,865

 
112,357

Doubtful
220

 
228

 
39

 
470

 
1,227

Loss

 

 

 

 

   Total criticized loans - legacy
$
206,019

 
$
201,431

 
$
210,500

 
$
202,649

 
$
169,243

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
Special mention
$
27,070

 
$
22,257

 
$
26,243

 
$
25,081

 
$
36,811

Substandard
90,262

 
96,655

 
107,506

 
114,347

 
124,618

Doubtful
1,833

 
1,947

 
2,148

 
3,086

 
3,980

Loss

 

 

 

 
76

   Total criticized loans - acquired
$
119,165

 
$
120,859

 
$
135,897

 
$
142,514

 
$
165,485

 
 
 
 
 
 
 
 
 
 
   Total criticized loans
$
325,184

 
$
322,290

 
$
346,397

 
$
345,163

 
$
334,728






Table Page 9