Attached files
| file | filename |
|---|---|
| 8-K - 8-K - PACIFIC PREMIER BANCORP INC | a8-k_ppbixearningsx2016xq4.htm |
Exhibit 99.1
Filed by Pacific Premier Bancorp, Inc.
Pursuant to Rule 425 under the
Securities Act of 1933
Subject Company: Heritage Oaks Bancorp
SEC Registration Statement No.: 333-215620
Pacific Premier Bancorp, Inc. Announces Fourth Quarter 2016 Results (Unaudited)
Fourth Quarter 2016 Summary
• | Net income of $12.0 million, or $0.43 per diluted share, an increase of 30% from prior quarter |
• | ROAA of 1.24% and ROATCE of 14.42% |
• | Loan originations of $385 million, a 20% increase over prior quarter |
• | Total loans increased $150 million, 19% annualized |
• | Non-maturity deposits increased $83 million, 13% annualized growth, 81.7% of total deposits |
• | Maintained strong asset quality with loan delinquencies of 0.03% |
• | Net interest margin of 4.59%, core NIM increased 10bps to 4.32% |
• | Efficiency ratio of 50.9% |
• | Announced merger agreement for acquisition of Heritage Oaks Bancorp |
Irvine, Calif., January 24, 2017 -- Pacific Premier Bancorp, Inc. (NASDAQ: PPBI) (the “Company” or "Pacific Premier"), the holding company of Pacific Premier Bank (the “Bank”), reported net income for the fourth quarter of 2016 of $12.0 million, or $0.43 per diluted share. This compares with net income of $9.2 million, or $0.33 per diluted share, for the third quarter of 2016 and net income of $8.1 million, or $0.37 per diluted share, for the fourth quarter of 2015. Net income for the fourth quarter of 2016 includes $772,000 of merger related expenses associated with the pending acquisition of Heritage Oaks Bancorp ("Heritage Oaks").
For the three months ended December 31, 2016, the Company’s return on average assets was 1.24% and return on average tangible common equity was 14.42%. For the three months ended September 30, 2016, the return on average assets was 1.00% and the return on average tangible common equity was 11.52%. For the three months ended December 31, 2015, the return on average assets was 1.18% and the return on average tangible common equity was 14.09%.
Steven R. Gardner, Chairman, President and Chief Executive Officer of the Company, commented on the results, “We had a productive quarter from a number of perspectives, demonstrating our ability to deliver solid organic growth while also continuing to add value to our franchise through our M&A strategy. We had another quarter of record loan production, generating $385 million in new loan commitments, which resulted in annualized growth in our loan portfolio of approximately 20%. Our loan production continues to be balanced and well diversified, with more than $50 million in originations in each of our commercial, commercial real estate, construction and franchise lending businesses.
“We are making good headway in the integration of our pending acquisition of Heritage Oaks Bancorp, and are excited about the opportunities created through this transaction. The acquisition of Heritage Oaks will not only increase our scale and operational efficiencies, but also will enable us to extend our franchise into the highly attractive, deposit-rich California Central Coast market. We believe that the strong deposit franchise that Heritage Oaks has developed, combined with our proven approach to business development, will enable us to steadily increase our market share in the Central Coast in the years ahead.
“Looking ahead to 2017, we intend to continue employing the same strategies that have generated strong value creation for our shareholders over the past several years. We expect to continue generating profitable organic balance sheet growth, supplemented by additional acquisitions of commercial banks that will deepen our penetration of existing markets and expand our franchise to other markets along the West Coast. We look forward to continuing to strengthen Pacific Premier’s position as one of the leading commercial banks in California and further enhancing the value of our franchise,” said Mr. Gardner.
FINANCIAL HIGHLIGHTS
Three Months Ended | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Financial Highlights | (dollars in thousands, except per share data) | |||||||||||
Net income | $ | 11,953 | $ | 9,227 | $ | 8,065 | ||||||
Diluted earnings per share | 0.43 | 0.33 | 0.37 | |||||||||
Return on average assets | 1.24 | % | 1.00 | % | 1.18 | % | ||||||
Return on average tangible common equity | 14.42 | % | 11.52 | % | 14.09 | % | ||||||
Net interest margin | 4.59 | % | 4.41 | % | 4.40 | % | ||||||
Cost of deposits | 0.27 | % | 0.28 | % | 0.31 | % | ||||||
Efficiency ratio (1) | 50.9 | % | 57.0 | % | 53.8 | % | ||||||
(1) Represents the ratio of noninterest expense less other real estate owned operations, core deposit intangible amortization and merger related and litigation expenses to the sum of net interest income before provision for loan losses and total noninterest income, less gains/(loss) on sale of securities and other-than-temporary impairment recovery (loss) on investment securities. | ||||||||||||
INCOME STATEMENT HIGHLIGHTS
Net Interest Income and Net Interest Margin
Net interest income totaled $42.3 million in the fourth quarter of 2016, an increase of $3.3 million, or 8.4%, from the third quarter of 2016. The increase in net interest income reflected higher average interest-earning assets of $151 million, and an increase in the net interest margin of 18 basis points to 4.59%. The increase in average interest-earning assets during the fourth quarter of 2016 was primarily related to organic loan growth from new loan originations, with average loan balances increasing $181 million, and to a lesser extent, increases in our securities portfolio during the quarter, which also included a special FHLB dividend of $492,000.
Net interest margin for the fourth quarter of 2016 was 4.59% compared with 4.41% from the third quarter of 2016. Core net interest margin, which excludes the impact of accretion and other one-time items, was 4.32% compared with 4.22% from the prior quarter, an increase of 10 basis points. The fourth and third quarter core net interest margin includes the benefit of loan prepayments, which added 14 and 17 basis points to each quarter, respectively. The 10 basis point core margin increase was driven by an improved overall mix of earning assets and securities investments. Our core investment portfolio yield improved to 2.31%, excluding the FHLB special dividend of $492,000, compared with 2.16% from the prior quarter and core loan yields were 4.97% and 4.96% without the benefit of loan prepayments, and 5.13% and 5.16% with loan prepayments for the fourth quarter and third quarter, respectively.
Net interest income for the fourth quarter of 2016 increased $13.5 million or 46.7% compared to the fourth quarter of 2015. The increase was related to higher average interest-earning assets of $1.1 billion, primarily related to our organic loan growth since the end of the fourth quarter of 2015 and our acquisition of Security Bank of California "Security Bank" during the first quarter of 2016. Our net interest margin increased 19 basis points from the prior year margin of 4.40%. The expansion of the net interest margin was driven by a 10 basis point increase in the yield on earning assets coupled with an 8 basis point decrease in cost of funds.
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
December 31, 2016 | September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | |||||||||||||||||||||||||
Assets | (dollars in thousands) | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 106,811 | $ | 103 | 0.38 | % | $ | 201,140 | $ | 232 | 0.46 | % | $ | 114,027 | $ | 57 | 0.20 | % | |||||||||||||||
Investment securities | 381,081 | 2,688 | 2.82 | 316,253 | 1,710 | 2.16 | 312,008 | 1,673 | 2.14 | ||||||||||||||||||||||||
Loans receivable, net (1) | 3,178,779 | 43,006 | 5.38 | 2,998,153 | 40,487 | 5.37 | 2,175,345 | 30,181 | 5.50 | ||||||||||||||||||||||||
Total interest-earning assets | $ | 3,666,671 | $ | 45,797 | 4.97 | % | 3,515,546 | 42,429 | 4.80 | % | 2,601,380 | 31,911 | 4.87 | % | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||
Interest-bearing deposits | $ | 1,979,240 | $ | 2,176 | 0.44 | % | $ | 1,921,741 | $ | 2,136 | 0.44 | % | $ | 1,461,599 | $ | 1,713 | 0.46 | % | |||||||||||||||
Borrowings | 190,761 | 1,317 | 2.75 | 166,880 | 1,284 | 3.06 | 237,061 | 1,361 | 2.28 | ||||||||||||||||||||||||
Total interest-bearing liabilities | $ | 2,170,001 | $ | 3,493 | 0.64 | % | $ | 2,088,621 | $ | 3,420 | 0.65 | % | $ | 1,698,660 | $ | 3,074 | 0.72 | % | |||||||||||||||
Noninterest-bearing deposits | $ | 1,200,461 | $ | 1,134,318 | $ | 709,982 | |||||||||||||||||||||||||||
Net interest income | $ | 42,304 | $ | 39,009 | $ | 28,837 | |||||||||||||||||||||||||||
Net interest margin (2) | 4.59 | % | 4.41 | % | 4.40 | % | |||||||||||||||||||||||||||
(1) Average balance includes nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums. | |||||||||||||||||||||||||||||||||
(2) Represents net interest income divided by average interest-earning assets. | |||||||||||||||||||||||||||||||||
Provision for Loan Losses
A provision for loan losses was recorded for the fourth quarter of 2016 in the amount of $2.1 million, compared with a provision for loan losses of $4.0 million, which included $2.4 million of specific reserves, in the prior quarter. Net loan charge-offs were $2.6 million for the quarter, of which $2.15 million was fully reserved. In addition to covering the unreserved net charge-offs, approximately $1.6 million of the provision for loan losses during the quarter was added for loan growth.
Noninterest income
Noninterest income for the fourth quarter of 2016 was $4.3 million, a decrease of $1.7 million, or 27.6%, from the third quarter of 2016. The decrease from the third quarter of 2016 was primarily attributable to a decrease in net gain on sale of securities of $512,000 due to no securities sales in the fourth quarter, a decrease of $283,000 in net gain on sales of loans as we sold fewer SBA loans in the fourth quarter compared to the prior quarter, and lower sales of other loans in the fourth quarter compared to the prior quarter which had gains of $452,000 compared to none for the fourth quarter. In addition, the Company had lower recoveries of $195,000 from pre-acquisition charge-offs, and an increase in asset write-offs of $281,000.
Noninterest income for the fourth quarter of 2016 increased by $101,000, or 2.4%, compared to the fourth quarter of 2015. The increase was primarily related to an increase in deposit fees of $248,000 and, to a lesser extent, higher loan servicing fees and other income, partially offset by a decrease in gain on the sale of loans of $318,000.
Three Months Ended | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
NONINTEREST INCOME | (dollars in thousands) | |||||||||||
Loan servicing fees | $ | 263 | $ | 288 | $ | 216 | ||||||
Deposit fees | 934 | 829 | 686 | |||||||||
Net gain from sales of loans | 2,387 | 3,122 | 2,705 | |||||||||
Net gain from sales of investment securities | — | 512 | (4 | ) | ||||||||
Other-than-temporary-impairment recovery on investment securities | — | 2 | — | |||||||||
Other income | 734 | 1,215 | 614 | |||||||||
Total noninterest income | $ | 4,318 | $ | 5,968 | $ | 4,217 | ||||||
Noninterest Expense
Noninterest expense totaled $25.4 million for the fourth quarter of 2016, a decrease of $483,000, or 1.9%, compared with the third quarter of 2016. The decrease was primarily driven by one-time items in marketing expenses, compensation and benefits, and additions to the other expense off-balance sheet reserve realized in the third quarter. The fourth quarter included merger related expenses of $772,000 for the pending Heritage Oaks acquisition and OREO expense of $369,000.
Noninterest expense grew by $6.8 million, or 36.9%, in comparison to the fourth quarter of 2015. The increase in expense was primarily related to the additional costs from the personnel and branches retained from the acquisition of Security Bank, combined with our continued investment in personnel to support our organic growth in loans and deposits.
Three Months Ended | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
NONINTEREST EXPENSE | (dollars in thousands) | |||||||||||
Compensation and benefits | $ | 13,815 | $ | 14,179 | $ | 9,669 | ||||||
Premises and occupancy | 2,531 | 2,577 | 2,043 | |||||||||
Data processing and communications | 1,240 | 1,223 | 715 | |||||||||
Other real estate owned operations, net | 369 | 5 | 7 | |||||||||
FDIC insurance premiums | 320 | 442 | 345 | |||||||||
Legal, audit and professional expense | 830 | 676 | 826 | |||||||||
Marketing expense | 865 | 1,683 | 519 | |||||||||
Office and postage expense | 441 | 612 | 478 | |||||||||
Loan expense | 714 | 534 | 439 | |||||||||
Deposit expense | 1,388 | 1,315 | 938 | |||||||||
Merger related expense | 772 | — | 407 | |||||||||
CDI amortization | 525 | 525 | 345 | |||||||||
Other expense | 1,567 | 2,089 | 1,808 | |||||||||
Total noninterest expense | $ | 25,377 | $ | 25,860 | $ | 18,539 | ||||||
Three Months Ended | |||||||||
December 31, | September 30, | December 31, | |||||||
2016 | 2016 | 2015 | |||||||
Operating Metrics | |||||||||
Efficiency ratio (1) | 50.9 | % | 57.0 | % | 53.8 | % | |||
Noninterest expense to average total assets | 2.58 | 2.74 | 2.67 | ||||||
Full-time equivalent employees, at period end | 446 | 448 | 332 | ||||||
(1) Represents the ratio of noninterest expense less other real estate owned operations, core deposit intangible amortization and merger related and litigation expenses to the sum of net interest income before provision for loan losses and total noninterest income less, gains/(loss) on sale of securities and other-than-temporary impairment recovery (loss) on investment securities. | |||||||||
Income Tax
For the fourth quarter of 2016, our effective tax rate was 37.7%, compared with 38.9% and 37.1% for the third quarter of 2016 and fourth quarter of 2015, respectively. The decrease in the effective tax rate from the third quarter of 2016 was the result of finalizing 2015 tax filings, and minor adjustments to the 2016 provision.
BALANCE SHEET HIGHLIGHTS
Loans
Loans held for investment totaled $3.24 billion at December 31, 2016, an increase of $151 million, or 4.9%, from September 30, 2016, and an increase of $987 million, or 43.8%, from December 31, 2015. The increase from September 30, 2016 was due to growth in commercial real estate, construction lending, franchise loans and commercial and industrial loans. The $987 million increase in loans from December 31, 2015 included $456 million in loans acquired from Security Bank. The total end of period weighted average interest rate on loans, excluding fees and discounts, at December 31, 2016 was 4.81%, compared to 4.80% at September 30, 2016 and 4.91% at December 31, 2015.
Loan activity during the fourth quarter of 2016 included organic loan originations of $385 million, an increase of $62.9 million or 20% compared to prior quarter. Originations of loan commitments included commercial real estate loan originations of $103 million, construction loan originations of $89.9 million, franchise loan originations of $57.4 million, commercial and industrial loan originations of $52.3 million and SBA loan originations of $36.4 million. At December 31, 2016 our loans held for investment to deposit ratio was 103.1%, compared with 101.0% and 102.7% at September 30, 2016 and December 31, 2015, respectively.
Three Months Ended | ||||||||||||
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
LOAN ACTIVITY | (dollars in thousands) | |||||||||||
Loans originated | $ | 385,304 | $ | 322,405 | $ | 252,241 | ||||||
Loans purchased | — | 85,395 | — | |||||||||
Repayments/amortization/utilization | (199,551 | ) | (172,815 | ) | (113,528 | ) | ||||||
Loans sold | (30,157 | ) | (38,847 | ) | (32,668 | ) | ||||||
Change in undisbursed | (3,733 | ) | (31,915 | ) | (11,937 | ) | ||||||
Other | (2,387 | ) | 4,890 | 916 | ||||||||
Increase in total loans, gross | 149,476 | 169,113 | 95,024 | |||||||||
Change in allowance | 547 | (2,888 | ) | (1,172 | ) | |||||||
Increase in loans, net | $ | 150,023 | $ | 166,225 | $ | 93,852 | ||||||
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Loan Portfolio | (dollars in thousands) | |||||||||||
Business loans: | ||||||||||||
Commercial and industrial | $ | 563,169 | $ | 537,809 | $ | 309,741 | ||||||
Franchise | 459,421 | 431,618 | 328,925 | |||||||||
Commercial owner occupied | 454,918 | 460,068 | 294,726 | |||||||||
SBA | 96,705 | 92,195 | 62,256 | |||||||||
Warehouse facilities | — | — | 143,200 | |||||||||
Real estate loans: | ||||||||||||
Commercial non-owner occupied | 586,975 | 527,412 | 421,583 | |||||||||
Multi-family | 690,955 | 689,813 | 429,003 | |||||||||
One-to-four family | 100,451 | 101,377 | 80,050 | |||||||||
Construction | 269,159 | 231,098 | 169,748 | |||||||||
Land | 19,829 | 18,472 | 18,340 | |||||||||
Other loans | 4,112 | 5,678 | 5,111 | |||||||||
Total gross loans | 3,245,694 | 3,095,540 | 2,262,683 | |||||||||
Less loans held for sale, net | 7,711 | 9,009 | 8,565 | |||||||||
Total gross loans held for investment | 3,237,983 | 3,086,531 | 2,254,118 | |||||||||
Plus: | ||||||||||||
Deferred loan origination costs/(fees) and premiums/(discounts) | 3,630 | 4,308 | 197 | |||||||||
Allowance for loan losses | (21,296 | ) | (21,843 | ) | (17,317 | ) | ||||||
Loans held for investment, net | $ | 3,220,317 | $ | 3,068,996 | $ | 2,236,998 | ||||||
Asset Quality and Allowance for Loan Losses
At December 31, 2016, the allowance for loan losses was $21.3 million, a decrease of $547,000 from September 30, 2016. Loan loss provision for the quarter was $2.1 million while net charge-offs were $2.6 million, of which $2.1 million was previously reserved.
At December 31, 2016, our allowance for loan losses as a percent of nonaccrual loans was 1,868%, an increase from 381% at September 30, 2016 and an increase from 436% at December 31, 2015, and the ratio of allowance for loan losses to loans held for investment was 0.66%, a decrease from 0.71% at September 30, 2016 and 0.77% at December 31, 2015. Including the loan fair market value discounts recorded in connection with our
acquisitions, the allowance for loan losses to loans held for investment ratio was 0.81% at December 31, 2016, compared with 0.90% at September 30, 2016 and 0.92% at December 31, 2015.
Nonperforming assets totaled $1.6 million or 0.04% of total assets at December 31, 2016, compared to $6.4 million or 0.17% of total assets at September 30, 2016. During the fourth quarter of 2016, nonperforming loans decreased $4.6 million to $1.1 million, and other real estate owned decreased to $460,000. Loan delinquencies decreased to $832,000, or 0.03% of loans held for investment compared to $5.7 million, or 0.18% of loans held for investment at September 30, 2016. All of the above measures were favorably impacted by charge-offs and the sale of nonperforming loans during the fourth quarter of 2016.
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Asset Quality | (dollars in thousands) | |||||||||||
Nonaccrual loans | $ | 1,140 | $ | 5,734 | $ | 3,970 | ||||||
Other real estate owned | 460 | 711 | 1,161 | |||||||||
Nonperforming assets | $ | 1,600 | $ | 6,445 | $ | 5,131 | ||||||
Allowance for loan losses | $ | 21,296 | $ | 21,843 | $ | 17,317 | ||||||
Allowance for loan losses as a percent of total nonperforming loans | 1,868 | % | 381 | % | 436 | % | ||||||
Nonperforming loans as a percent of loans held for investment | 0.04 | % | 0.19 | % | 0.18 | % | ||||||
Nonperforming assets as a percent of total assets | 0.04 | % | 0.17 | % | 0.18 | % | ||||||
Net loan charge-offs for the quarter ended | $ | 2,600 | $ | 1,125 | $ | 528 | ||||||
Net loan charge-offs for quarter to average total loans, net | 0.08 | % | 0.04 | % | 0.02 | % | ||||||
Allowance for loan losses to loans held for investment | 0.66 | % | 0.71 | % | 0.77 | % | ||||||
Delinquent Loans: | ||||||||||||
30 - 59 days | $ | 122 | $ | 1,042 | $ | 323 | ||||||
60 - 89 days | 71 | 1,990 | 355 | |||||||||
90+ days | 639 | 2,646 | 1,954 | |||||||||
Total delinquency | $ | 832 | $ | 5,678 | $ | 2,632 | ||||||
Delinquency as a percent of loans held for investment | 0.03 | % | 0.18 | % | 0.12 | % | ||||||
Investment Securities
Investment securities available for sale totaled $381 million at December 31, 2016, an increase of $67.8 million, or 21.6%, from September 30, 2016, and an increase of $101 million, or 35.9%, from December 31, 2015. The increase in the fourth quarter was primarily the result of purchases of approximately $88 million, partially offset by $13.7 million in principal payments/amortization/redemptions and a mark-to-market fair value adjustment of $7.0 million.
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Investment securities: | (dollars in thousands) | |||||||||||
Corporate | $ | 37,642 | $ | 23,330 | $ | — | ||||||
Municipal bonds | 118,803 | 116,838 | 130,245 | |||||||||
Collateralized mortgage obligation | 31,388 | 33,866 | 24,543 | |||||||||
Mortgage-backed securities | 193,130 | 139,166 | 125,485 | |||||||||
Total securities available for sale | $ | 380,963 | $ | 313,200 | $ | 280,273 | ||||||
Investments held to maturity | $ | 8,461 | $ | 9,004 | $ | 9,572 | ||||||
Deposits
At December 31, 2016, deposits totaled $3.15 billion, an increase of $85.7 million, or 2.8%, from September 30, 2016 and $950 million, or 43.3%, from December 31, 2015. At December 31, 2016, non-maturity deposits totaled $2.57 billion, an increase of $83.4 million, or 3.4%, from September 30, 2016 and $897 million, or 53.6%, from December 31, 2015. During the fourth quarter of 2016, deposit increases included $56.8 million in money market/savings deposits, $25.3 million of noninterest bearing deposits and $11.2 million in wholesale/brokered certificates of deposit, partially offset by a decrease of $8.9 million in retail certificates of deposit. The increase in deposits since the end of the fourth quarter of 2015 was due to organic growth and the acquisition of Security Bank, which added $637 million in deposits.
The weighted average cost of deposits for the three month period ending December 31, 2016 was 0.27%, a decrease from 0.28% for the third quarter of 2016 and a decrease from 0.31% for the fourth quarter of 2015.
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Deposit Accounts | (dollars in thousands) | |||||||||||
Noninterest-bearing checking | $ | 1,185,672 | $ | 1,160,394 | $ | 711,771 | ||||||
Interest-bearing: | ||||||||||||
Checking | 182,893 | 181,534 | 137,975 | |||||||||
Money market/savings | 1,202,361 | 1,145,609 | 824,402 | |||||||||
Retail certificates of deposit | 375,203 | 384,083 | 365,911 | |||||||||
Wholesale/brokered certificates of deposit | 199,356 | 188,132 | 155,064 | |||||||||
Total interest-bearing | 1,959,813 | 1,899,358 | 1,483,352 | |||||||||
Total deposits | $ | 3,145,485 | $ | 3,059,752 | $ | 2,195,123 | ||||||
Deposit Mix (% of total deposits) | ||||||||||||
Noninterest-bearing deposits | 37.7 | % | 37.9 | % | 32.4 | % | ||||||
Non-maturity deposits | 81.7 | 81.3 | 76.3 | |||||||||
Borrowings
At December 31, 2016, total borrowings amounted to $397 million, an increase of $192 million, or 93.3%, from September 30, 2016 and an increase of $132 million, or 49.7%, from December 31, 2015. At December 31, 2016, total borrowings represented 9.8% of total assets, compared to 5.5% and 9.5%, as of September 30, 2016 and December 31, 2015, respectively.
December 31, 2016 | September 30, 2016 | December 31, 2015 | ||||||||||||||||||
Balance | Weighted Average Rate | Balance | Weighted Average Rate | Balance | Weighted Average Rate | |||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
FHLB advances | $ | 278,000 | 0.55 | % | $ | 90,000 | 0.38 | % | $ | 148,000 | 0.42 | % | ||||||||
Reverse repurchase agreements | 49,971 | 1.87 | 46,247 | 2.01 | 48,125 | 1.94 | ||||||||||||||
Subordinated debentures | 69,383 | 5.35 | 69,353 | 5.35 | 69,263 | 5.35 | ||||||||||||||
Total borrowings | $ | 397,354 | 1.56 | % | $ | 205,600 | 2.44 | % | $ | 265,388 | 2.00 | % | ||||||||
Weighted average cost of borrowings during the quarter | 2.75 | % | 3.06 | % | 2.28 | % | ||||||||||||||
Borrowings as a percent of total assets | 9.8 | 5.5 | 9.5 | |||||||||||||||||
Capital Ratios
At December 31, 2016, our ratio of tangible common equity to total assets was 8.85%, our tangible book value was $12.51 per share and book value per share was $16.52.
At December 31, 2016, the Bank exceeded all regulatory capital requirements with a ratio for tier 1 leverage capital of 10.94%, common equity tier 1 risk-based capital of 11.69%, tier 1 risk-based capital of 11.69% and total risk-based capital of 12.32%. These capital ratios exceeded the “well capitalized” standards defined by the federal banking regulators of 5.00% for tier 1 leverage capital, 6.5% for common equity tier 1 risk-based capital, 8.00% for tier 1 risk-based capital and 10.00% for total risk-based capital. At December 31, 2016, the Company had a ratio for tier 1 leverage capital of 9.77%, common equity tier 1 risk-based capital of 10.15%, tier 1 risk-based capital of 10.43% and total risk-based capital of 12.75%.
December 31, | September 30, | December 31, | ||||||||||
2016 | 2016 | 2015 | ||||||||||
Pacific Premier Bank Capital Ratios | ||||||||||||
Tier 1 leverage ratio | 10.94 | % | 11.03 | % | 11.41 | % | ||||||
Common equity tier 1 risk-based capital ratio | 11.69 | 12.07 | 12.35 | |||||||||
Tier 1 risk-based capital ratio | 11.69 | 12.07 | 12.35 | |||||||||
Total risk-based capital ratio | 12.32 | 12.77 | 13.07 | |||||||||
Pacific Premier Bancorp, Inc. Capital Ratios | ||||||||||||
Tier 1 leverage ratio | 9.77 | % | 9.80 | % | 9.52 | % | ||||||
Common equity tier 1 risk-based capital ratio | 10.15 | 10.42 | 9.91 | |||||||||
Tier 1 risk-based capital ratio | 10.43 | 10.72 | 10.28 | |||||||||
Total risk-based capital ratio | 12.75 | 13.21 | 13.43 | |||||||||
Tangible common equity ratio (1) | 8.85 | 9.28 | 8.82 | |||||||||
Share Data | ||||||||||||
Book value per share | $ | 16.52 | $ | 16.27 | $ | 13.86 | ||||||
Shares issued and outstanding | 27,798,283 | 27,656,533 | 21,570,746 | |||||||||
Tangible book value per share (1) | $ | 12.51 | $ | 12.22 | $ | 11.17 | ||||||
Closing stock price | 35.35 | 26.46 | 21.25 | |||||||||
(1) A reconciliation of the non-GAAP measures of tangible common equity and tangible book value per share to the GAAP measures of common stockholders' equity and book value per share is set forth below. | ||||||||||||
Conference Call and Webcast
The Company will host a conference call at 9:00 a.m. PT / 12:00 p.m. ET on January 24, 2017 to discuss its financial results. Analysts and investors may participate in the question-and-answer session. A live webcast will be available on the Webcasts page of the Company's investor relations website. An archived version of the webcast will be available in the same location shortly after the live call has ended. The conference call can be accessed by telephone at (866) 290-5977 and asking to be joined to the Pacific Premier Bancorp conference call. Additionally a telephone replay will be made available through January 31, 2017 at (877) 344-7529, conference ID 10098575.
Heritage Oaks Merger Announcement
On December 13, 2016 Pacific Premier announced that it had entered into a definitive agreement to acquire Heritage Oaks, the holding company of Heritage Oaks Bank, a Paso Robles, California based state-chartered bank (“Heritage Oaks Bank”) with $2.0 billion in total assets, $1.3 billion in gross loans and $1.6 billion in total deposits at September 30, 2016 (unaudited). Heritage Oaks Bank has 12 branches located in San Luis Obispo County and Santa Barbara County and a loan production office located in Ventura County.
About Pacific Premier
Pacific Premier Bancorp, Inc. is the holding company for Pacific Premier Bank, one of the largest community banks headquartered in Southern California. Pacific Premier Bank is a business bank primarily focused on serving small and middle market business in the counties of Los Angeles, Orange, Riverside, San Bernardino and San Diego, California. Pacific Premier Bank offers a diverse range of lending products including commercial, commercial real estate, construction and SBA loans, as well as specialty banking products for homeowners associations and franchise lending nationwide. Pacific Premier Bank serves its customers currently through its 15 full-service depository branches in Southern California located in the cities of Corona, Encinitas, Huntington Beach, Irvine, Los Alamitos, Murrieta, Newport Beach, Palm Desert, Palm Springs, Redlands, Riverside, San Bernardino, San Diego and Tustin. Pacific Premier Bank's branch in Orange, California will be closed on January 27, 2017.
FORWARD-LOOKING COMMENTS
The statements contained herein that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which we conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; the willingness of users to substitute competitors’ products and services for the Company’s products and services; the impact of changes in financial services policies, laws and regulations (including the Dodd-Frank Wall Street Reform and Consumer Protection Act) and of governmental efforts to restructure the U.S. financial regulatory system; technological changes; the effect of acquisitions that the Company may make, if any, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from its acquisitions; changes in the level of the Company’s nonperforming assets and charge-offs; any oversupply of inventory and deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting policies and practices, as may be adopted from time-to-time by bank regulatory agencies, the Securities and Exchange Commission (“SEC”), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible other-than-temporary impairment of securities held by us; changes in consumer spending, borrowing and savings habits; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; changes in the competitive environment among financial and bank holding companies and other financial service providers; unanticipated regulatory or judicial proceedings; and the Company’s ability to manage the risks involved in the foregoing. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the 2015 Annual Report on Form 10-K of Pacific Premier Bancorp, Inc. filed with the SEC and available at the SEC’s Internet site (http://www.sec.gov).
The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
Notice to Heritage Oaks Bancorp and Pacific Premier Shareholders
This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed acquisition of Heritage Oaks by Pacific Premier. Pacific Premier filed a registration statement on Form S-4 (The "Registration Statement") with the SEC. The registration statement contains a joint proxy statement/prospectus. After the Registration Statement is declared by the SEC to be effective, a definitive joint proxy statement/prospectus will be distributed to the shareholders of Heritage Oaks and the Pacific Premier in connection with the respective special meetings of Heritage Oaks and the Pacific Premier shareholders and their respective votes concerning the acquisition. As of the date of this press release, the Registration Statement has not been declared effective by the SEC.
SHAREHOLDERS OF HERITAGE OAKS AND PACIFIC PREMIER ARE ENCOURAGED TO READ THE REGISTRATION STATEMENT AND THE DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED ACQUISITION. The definitive joint proxy statement/prospectus will be mailed to shareholders of Pacific Premier and Heritage Oaks. Investors and security holders will be able to obtain the documents, including the definitive joint proxy statement/prospectus free of charge at the SEC’s website, www.sec.gov. In addition, documents filed with the SEC by Pacific Premier will be available free of charge by (1) accessing Pacific Premier’s website at www.ppbi.com under the “Investor Relations” link and then under the heading “SEC Filings,” (2) writing to Pacific Premier at 17901 Von Karman Avenue, Suite 1200, Irvine, CA 92614, Attention: Investor Relations or (3) writing Heritage Oaks at 1222 Vine Street, Paso Robles, CA 93446, Attention: Corporate Secretary.
The Pacific Premier directors, executive officers and certain other members of management and employees of Pacific Premier may be deemed to be participants in the solicitation of proxies from the Pacific Premier shareholders in respect of the proposed acquisition. Pacific Premier has also engaged D.F. King & Co., Inc. as its proxy solicitation firm. Information about the Pacific Premier directors and executive officers is included in the proxy statement for its 2016 annual meeting, which was filed with the SEC on April 27, 2016. The Heritage Oaks directors, executive officers and certain other members of management and employees of Heritage Oaks may also be deemed to be participants in the solicitation of proxies in favor of the acquisition from the shareholders of Heritage Oaks. Heritage Oaks has also engaged Okapi Partners LLC as its proxy solicitation firm. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the definitive joint proxy statement/prospectus regarding the proposed acquisition when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.
Contact:
Pacific Premier Bancorp, Inc.
Steven R. Gardner
Chairman, President and Chief Executive Officer
949.864.8000
Ronald J. Nicolas, Jr.
Sr. Executive Vice President and Chief Financial Officer
949.864.8000
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
ASSETS | 2016 | 2016 | 2016 | 2016 | 2015 | |||||||||||||||
Cash and due from banks | $ | 14,706 | $ | 18,543 | $ | 15,444 | $ | 18,624 | $ | 14,935 | ||||||||||
Interest-bearing deposits with financial institutions | 142,151 | 85,361 | 169,855 | 174,890 | 63,482 | |||||||||||||||
Cash and cash equivalents | 156,857 | 103,904 | 185,299 | 193,514 | 78,417 | |||||||||||||||
Interest-bearing time deposits with financial institutions | 3,944 | 3,944 | 3,944 | 3,944 | 1,972 | |||||||||||||||
Investments held to maturity, at amortized cost | 8,565 | 8,900 | 9,292 | 9,590 | 9,642 | |||||||||||||||
Investment securities available for sale, at fair value | 380,963 | 313,200 | 245,471 | 269,711 | 280,273 | |||||||||||||||
FHLB, FRB and other stock, at cost | 37,304 | 29,966 | 26,984 | 27,103 | 22,292 | |||||||||||||||
Loans held for sale, at lower of cost or fair value | 7,711 | 9,009 | 10,116 | 7,281 | 8,565 | |||||||||||||||
Loans held for investment | 3,241,613 | 3,090,839 | 2,920,619 | 2,851,432 | 2,254,315 | |||||||||||||||
Allowance for loan losses | (21,296 | ) | (21,843 | ) | (18,955 | ) | (18,455 | ) | (17,317 | ) | ||||||||||
Loans held for investment, net | 3,220,317 | 3,068,996 | 2,901,664 | 2,832,977 | 2,236,998 | |||||||||||||||
Accrued interest receivable | 13,145 | 11,642 | 12,143 | 11,862 | 9,315 | |||||||||||||||
Other real estate owned | 460 | 711 | 711 | 1,161 | 1,161 | |||||||||||||||
Premises and equipment | 12,014 | 11,314 | 11,014 | 11,963 | 9,248 | |||||||||||||||
Deferred income taxes, net | 27,458 | 20,001 | 16,552 | 17,000 | 11,511 | |||||||||||||||
Bank owned life insurance | 40,409 | 40,116 | 39,824 | 39,535 | 39,245 | |||||||||||||||
Intangible assets | 9,451 | 9,976 | 10,500 | 11,145 | 7,170 | |||||||||||||||
Goodwill | 102,219 | 101,939 | 101,939 | 101,939 | 50,832 | |||||||||||||||
Other assets | 19,566 | 21,213 | 22,213 | 23,343 | 22,958 | |||||||||||||||
Total Assets | $ | 4,040,383 | $ | 3,754,831 | $ | 3,597,666 | $ | 3,562,068 | $ | 2,789,599 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||
Deposit accounts: | ||||||||||||||||||||
Noninterest-bearing checking | $ | 1,185,672 | $ | 1,160,394 | $ | 1,043,361 | $ | 1,064,457 | $ | 711,771 | ||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 182,893 | 181,534 | 181,859 | 172,052 | 137,975 | |||||||||||||||
Money market/savings | 1,202,361 | 1,145,609 | 1,086,255 | 1,084,989 | 824,402 | |||||||||||||||
Retail certificates of deposit | 375,203 | 384,083 | 420,673 | 455,637 | 365,911 | |||||||||||||||
Wholesale/brokered certificates of deposit | 199,356 | 188,132 | 198,853 | 129,129 | 155,064 | |||||||||||||||
Total interest-bearing | 1,959,813 | 1,899,358 | 1,887,640 | 1,841,807 | 1,483,352 | |||||||||||||||
Total deposits | 3,145,485 | 3,059,752 | 2,931,001 | 2,906,264 | 2,195,123 | |||||||||||||||
FHLB advances and other borrowings | 327,971 | 136,213 | 120,252 | 124,956 | 196,125 | |||||||||||||||
Subordinated debentures | 69,383 | 69,353 | 69,323 | 69,293 | 69,263 | |||||||||||||||
Accrued expenses and other liabilities | 38,227 | 39,548 | 36,460 | 32,661 | 30,108 | |||||||||||||||
Total Liabilities | 3,581,066 | 3,304,866 | 3,157,036 | 3,133,174 | 2,490,619 | |||||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||||||
Common stock | 274 | 273 | 273 | 273 | 215 | |||||||||||||||
Additional paid-in capital | 344,754 | 343,231 | 342,388 | 341,660 | 221,487 | |||||||||||||||
Retained earnings | 117,054 | 105,098 | 95,869 | 85,500 | 76,946 | |||||||||||||||
Accumulated other comprehensive income (loss), net of tax (benefit) | (2,765 | ) | 1,363 | 2,100 | 1,461 | 332 | ||||||||||||||
TOTAL STOCKHOLDERS’ EQUITY | 459,317 | 449,965 | 440,630 | 428,894 | 298,980 | |||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 4,040,383 | $ | 3,754,831 | $ | 3,597,666 | $ | 3,562,068 | $ | 2,789,599 | ||||||||||
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
INTEREST INCOME | ||||||||||||||||||||
Loans | $ | 43,006 | $ | 40,487 | $ | 30,181 | $ | 157,935 | $ | 111,097 | ||||||||||
Investment securities and other interest-earning assets | 2,791 | 1,942 | 1,730 | 8,670 | 7,259 | |||||||||||||||
Total interest income | 45,797 | 42,429 | 31,911 | 166,605 | 118,356 | |||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Deposits | 2,176 | 2,136 | 1,713 | 8,391 | 6,630 | |||||||||||||||
FHLB advances and other borrowings | 332 | 314 | 370 | 1,295 | 1,490 | |||||||||||||||
Subordinated debentures | 985 | 970 | 991 | 3,844 | 3,937 | |||||||||||||||
Total interest expense | 3,493 | 3,420 | 3,074 | 13,530 | 12,057 | |||||||||||||||
Net interest income before provision for loan losses | 42,304 | 39,009 | 28,837 | 153,075 | 106,299 | |||||||||||||||
Provision for loan losses | 2,054 | 4,013 | 1,700 | 8,776 | 6,425 | |||||||||||||||
Net interest income after provision for loan losses | 40,250 | 34,996 | 27,137 | 144,299 | 99,874 | |||||||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Loan servicing fees | 263 | 288 | 216 | 1,032 | 371 | |||||||||||||||
Deposit fees | 934 | 829 | 686 | 3,408 | 2,532 | |||||||||||||||
Net gain from sales of loans | 2,387 | 3,122 | 2,705 | 9,539 | 7,970 | |||||||||||||||
Net gain (loss) from sales of investment securities | — | 512 | (4 | ) | 1,797 | 290 | ||||||||||||||
Other-than-temporary-impairment recovery (loss) on investment securities | — | 2 | — | (205 | ) | — | ||||||||||||||
Other income | 734 | 1,215 | 614 | 4,013 | 3,278 | |||||||||||||||
Total noninterest income | 4,318 | 5,968 | 4,217 | 19,584 | 14,441 | |||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Compensation and benefits | 13,815 | 14,179 | 9,669 | 52,831 | 37,108 | |||||||||||||||
Premises and occupancy | 2,531 | 2,577 | 2,043 | 9,838 | 7,810 | |||||||||||||||
Data processing and communications | 1,240 | 1,223 | 715 | 4,261 | 2,816 | |||||||||||||||
Other real estate owned operations, net | 369 | 5 | 7 | 367 | 121 | |||||||||||||||
FDIC insurance premiums | 320 | 442 | 345 | 1,545 | 1,376 | |||||||||||||||
Legal, audit and professional expense | 830 | 676 | 826 | 2,817 | 2,514 | |||||||||||||||
Marketing expense | 865 | 1,683 | 519 | 3,981 | 2,305 | |||||||||||||||
Office and postage expense | 441 | 612 | 478 | 2,107 | 2,005 | |||||||||||||||
Loan expense | 714 | 534 | 439 | 2,191 | 1,268 | |||||||||||||||
Deposit expense | 1,388 | 1,315 | 938 | 4,904 | 3,643 | |||||||||||||||
Merger-related expense | 772 | — | 407 | 4,388 | 4,799 | |||||||||||||||
CDI amortization | 525 | 525 | 345 | 2,039 | 1,350 | |||||||||||||||
Other expense | 1,567 | 2,089 | 1,808 | 7,296 | 6,476 | |||||||||||||||
Total noninterest expense | 25,377 | 25,860 | 18,539 | 98,565 | 73,591 | |||||||||||||||
Net income before income taxes | 19,191 | 15,104 | 12,815 | 65,318 | 40,724 | |||||||||||||||
Income tax | 7,238 | 5,877 | 4,750 | 25,215 | 15,209 | |||||||||||||||
Net income | $ | 11,953 | $ | 9,227 | $ | 8,065 | $ | 40,103 | $ | 25,515 | ||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||
Basic | $ | 0.44 | $ | 0.34 | $ | 0.38 | $ | 1.49 | $ | 1.21 | ||||||||||
Diluted | 0.43 | 0.33 | 0.37 | 1.46 | 1.19 | |||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||||||
Basic | 27,394,737 | 27,387,123 | 21,510,746 | 26,931,634 | 21,156,668 | |||||||||||||||
Diluted | 28,027,479 | 27,925,351 | 21,941,035 | 27,439,159 | 21,488,698 | |||||||||||||||
SELECTED FINANCIAL DATA
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
December 31, 2016 | September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | |||||||||||||||||||||||||
Assets | (dollars in thousands) | ||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 106,811 | $ | 103 | 0.38 | % | $ | 201,140 | $ | 232 | 0.46 | % | $ | 114,027 | $ | 57 | 0.20 | % | |||||||||||||||
Investment securities | 381,081 | 2,688 | 2.82 | 316,253 | 1,710 | 2.16 | 312,008 | 1,673 | 2.14 | ||||||||||||||||||||||||
Loans receivable, net (1) | 3,178,779 | 43,006 | 5.38 | 2,998,153 | 40,487 | 5.37 | 2,175,345 | 30,181 | 5.50 | ||||||||||||||||||||||||
Total interest-earning assets | 3,666,671 | 45,797 | 4.97 | 3,515,546 | 42,429 | 4.80 | 2,601,380 | 31,911 | 4.87 | ||||||||||||||||||||||||
Noninterest-earning assets | 189,849 | 186,127 | 124,077 | ||||||||||||||||||||||||||||||
Total assets | $ | 3,856,520 | $ | 3,701,673 | $ | 2,725,457 | |||||||||||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||||||||||||
Interest checking | $ | 177,787 | $ | 50 | 0.11 | % | $ | 185,344 | $ | 53 | 0.11 | % | $ | 132,812 | $ | 38 | 0.11 | % | |||||||||||||||
Money market | 1,105,701 | 1,001 | 0.36 | 1,036,350 | 923 | 0.35 | 735,810 | 642 | 0.35 | ||||||||||||||||||||||||
Savings | 101,170 | 38 | 0.15 | 98,496 | 38 | 0.15 | 86,363 | 34 | 0.16 | ||||||||||||||||||||||||
Retail certificates of deposit | 379,892 | 696 | 0.73 | 402,371 | 745 | 0.74 | 378,761 | 774 | 0.81 | ||||||||||||||||||||||||
Wholesale/brokered certificates of deposit | 214,690 | 391 | 0.72 | 199,180 | 377 | 0.75 | 127,853 | 225 | 0.70 | ||||||||||||||||||||||||
Total interest-bearing deposits | 1,979,240 | 2,176 | 0.44 | 1,921,741 | 2,136 | 0.44 | 1,461,599 | 1,713 | 0.46 | ||||||||||||||||||||||||
FHLB advances and other borrowings | 121,397 | 332 | 1.09 | 97,547 | 314 | 1.28 | 167,817 | 370 | 0.87 | ||||||||||||||||||||||||
Subordinated debentures | 69,364 | 985 | 5.68 | 69,333 | 970 | 5.60 | 69,244 | 991 | 5.72 | ||||||||||||||||||||||||
Total borrowings | 190,761 | 1,317 | 2.75 | 166,880 | 1,284 | 3.06 | 237,061 | 1,361 | 2.28 | ||||||||||||||||||||||||
Total interest-bearing liabilities | 2,170,001 | 3,493 | 0.64 | 2,088,621 | 3,420 | 0.65 | 1,698,660 | 3,074 | 0.72 | ||||||||||||||||||||||||
Noninterest-bearing deposits | 1,200,461 | 1,134,318 | 709,982 | ||||||||||||||||||||||||||||||
Other liabilities | 33,486 | 35,019 | 23,481 | ||||||||||||||||||||||||||||||
Total liabilities | 3,403,948 | 3,257,958 | 2,432,123 | ||||||||||||||||||||||||||||||
Stockholders' equity | 452,572 | 443,715 | 293,334 | ||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 3,856,520 | $ | 3,701,673 | $ | 2,725,457 | |||||||||||||||||||||||||||
Net interest income | $ | 42,304 | $ | 39,009 | $ | 28,837 | |||||||||||||||||||||||||||
Net interest rate spread (2) | 4.33 | % | 4.15 | % | 4.15 | % | |||||||||||||||||||||||||||
Net interest margin (3) | 4.59 | % | 4.41 | % | 4.40 | % | |||||||||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 168.97 | % | 168.32 | % | 153.14 | % | |||||||||||||||||||||||||||
(1) Average balance includes nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums. | |||||||||||||||||||||||||||||||||
(2) Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities. | |||||||||||||||||||||||||||||||||
(3) Represents net interest income divided by average interest-earning assets. | |||||||||||||||||||||||||||||||||
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
LOAN PORTFOLIO COMPOSITION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2016 | 2016 | 2015 | ||||||||||||||||
Loan Portfolio | ||||||||||||||||||||
Business loans: | ||||||||||||||||||||
Commercial and industrial | $ | 563,169 | $ | 537,809 | $ | 508,141 | $ | 491,112 | $ | 309,741 | ||||||||||
Franchise | 459,421 | 431,618 | 403,855 | 371,875 | 328,925 | |||||||||||||||
Commercial owner occupied | 454,918 | 460,068 | 443,060 | 424,289 | 294,726 | |||||||||||||||
SBA | 96,705 | 92,195 | 86,076 | 78,350 | 62,256 | |||||||||||||||
Warehouse facilities | — | — | — | 1,394 | 143,200 | |||||||||||||||
Real estate loans: | ||||||||||||||||||||
Commercial non-owner occupied | 586,975 | 527,412 | 526,362 | 522,080 | 421,583 | |||||||||||||||
Multi-family | 690,955 | 689,813 | 613,573 | 619,485 | 429,003 | |||||||||||||||
One-to-four family | 100,451 | 101,377 | 106,538 | 106,854 | 80,050 | |||||||||||||||
Construction | 269,159 | 231,098 | 215,786 | 218,069 | 169,748 | |||||||||||||||
Land | 19,829 | 18,472 | 18,341 | 18,222 | 18,340 | |||||||||||||||
Other loans | 4,112 | 5,678 | 5,822 | 6,045 | 5,111 | |||||||||||||||
Total Gross Loans | 3,245,694 | 3,095,540 | 2,927,554 | 2,857,775 | 2,262,683 | |||||||||||||||
Less Loans held for sale, net | 7,711 | 9,009 | 10,116 | 7,281 | 8,565 | |||||||||||||||
Total gross loans held for investment | 3,237,983 | 3,086,531 | 2,917,438 | 2,850,494 | 2,254,118 | |||||||||||||||
Less: | ||||||||||||||||||||
Deferred loan origination costs/(fees) and premiums/(discounts) | 3,630 | 4,308 | 3,181 | 938 | 197 | |||||||||||||||
Allowance for loan losses | (21,296 | ) | (21,843 | ) | (18,955 | ) | (18,455 | ) | (17,317 | ) | ||||||||||
Loans held for investment, net | $ | 3,220,317 | $ | 3,068,996 | $ | 2,901,664 | $ | 2,832,977 | $ | 2,236,998 | ||||||||||
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
ASSET QUALITY INFORMATION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2016 | 2016 | 2015 | ||||||||||||||||
Asset Quality | ||||||||||||||||||||
Nonaccrual loans | $ | 1,140 | $ | 5,734 | $ | 4,062 | $ | 4,823 | $ | 3,970 | ||||||||||
Other real estate owned | 460 | 711 | 711 | 1,161 | 1,161 | |||||||||||||||
Nonperforming assets | $ | 1,600 | $ | 6,445 | $ | 4,773 | $ | 5,984 | $ | 5,131 | ||||||||||
Allowance for loan losses | $ | 21,296 | $ | 21,843 | $ | 18,955 | $ | 18,455 | $ | 17,317 | ||||||||||
Allowance for loan losses as a percent of total nonperforming loans | 1,868 | % | 381 | % | 467 | % | 383 | % | 436 | % | ||||||||||
Nonperforming loans as a percent of loans held for investment | 0.04 | % | 0.19 | % | 0.14 | % | 0.17 | % | 0.18 | % | ||||||||||
Nonperforming assets as a percent of total assets | 0.04 | % | 0.17 | % | 0.13 | % | 0.17 | % | 0.18 | % | ||||||||||
Net loan charge-offs for the quarter ended | $ | 2,600 | $ | 1,125 | $ | 1,089 | $ | (18 | ) | $ | 528 | |||||||||
Net loan charge-offs for quarter to average total loans, net | 0.08 | % | 0.04 | % | 0.04 | % | — | % | 0.02 | % | ||||||||||
Allowance for loan losses to loans held for investment | 0.66 | % | 0.71 | % | 0.65 | % | 0.65 | % | 0.77 | % | ||||||||||
Delinquent Loans: | ||||||||||||||||||||
30 - 59 days | $ | 122 | $ | 1,042 | $ | 1,144 | $ | 247 | $ | 323 | ||||||||||
60 - 89 days | 71 | 1,990 | 2,487 | — | 355 | |||||||||||||||
90+ days | 639 | 2,646 | 1,797 | 3,199 | 1,954 | |||||||||||||||
Total delinquency | $ | 832 | $ | 5,678 | $ | 5,428 | $ | 3,446 | $ | 2,632 | ||||||||||
Delinquency as a percent of loans held for investment | 0.03 | % | 0.18 | % | 0.19 | % | 0.12 | % | 0.12 | % | ||||||||||
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
DEPOSIT COMPOSITION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2016 | 2016 | 2015 | ||||||||||||||||
Deposit Accounts | ||||||||||||||||||||
Noninterest-bearing checking | $ | 1,185,672 | $ | 1,160,394 | $ | 1,043,361 | $ | 1,064,457 | $ | 711,771 | ||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 182,893 | 181,534 | 181,859 | 172,052 | 137,975 | |||||||||||||||
Money market/savings | 1,202,361 | 1,145,609 | 1,086,255 | 1,084,989 | 824,402 | |||||||||||||||
Retail certificates of deposit | 375,203 | 384,083 | 420,673 | 455,637 | 365,911 | |||||||||||||||
Wholesale/brokered certificates of deposit | 199,356 | 188,132 | 198,853 | 129,129 | 155,064 | |||||||||||||||
Total interest-bearing | 1,959,813 | 1,899,358 | 1,887,640 | 1,841,807 | 1,483,352 | |||||||||||||||
Total deposits | $ | 3,145,485 | $ | 3,059,752 | $ | 2,931,001 | $ | 2,906,264 | $ | 2,195,123 | ||||||||||
GAAP RECONCILIATIONS
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||
GAAP RECONCILIATIONS | ||||||
(dollars in thousands, except per share data) | ||||||
Tangible common equity to tangible assets (the "tangible common equity ratio") and tangible book value per share are non-GAAP financial measures derived from GAAP-based amounts. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common stockholders' equity and dividing by tangible assets. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common stockholders' equity by shares outstanding. We believe that this information is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. | ||||||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
2016 | 2016 | 2016 | 2016 | 2015 | ||||||||||||||||
Total stockholders' equity | $ | 459,317 | $ | 449,965 | $ | 440,630 | $ | 428,894 | $ | 298,980 | ||||||||||
Less intangible assets | (111,670 | ) | (111,915 | ) | (112,439 | ) | (113,084 | ) | (58,002 | ) | ||||||||||
Tangible common equity | $ | 347,647 | $ | 338,050 | $ | 328,191 | $ | 315,810 | $ | 240,978 | ||||||||||
Book value per share | $ | 16.52 | $ | 16.27 | $ | 15.94 | $ | 15.58 | $ | 13.86 | ||||||||||
Less intangible book value per share | (4.01 | ) | (4.05 | ) | (4.07 | ) | (4.12 | ) | (2.69 | ) | ||||||||||
Tangible book value per share | $ | 12.51 | $ | 12.22 | $ | 11.87 | $ | 11.46 | $ | 11.17 | ||||||||||
Total assets | $ | 4,040,383 | $ | 3,754,831 | $ | 3,597,666 | $ | 3,562,068 | $ | 2,789,599 | ||||||||||
Less intangible assets | (111,670 | ) | (111,915 | ) | (112,439 | ) | (113,084 | ) | (58,002 | ) | ||||||||||
Tangible assets | $ | 3,928,713 | $ | 3,642,916 | $ | 3,485,227 | $ | 3,448,984 | $ | 2,731,597 | ||||||||||
Tangible common equity ratio | 8.85 | % | 9.28 | % | 9.42 | % | 9.16 | % | 8.82 | % | ||||||||||