Attached files

file filename
8-K - 8-K - HOPE BANCORP INChope3-31x20178kbody.htm
hopebancorplogoa01.jpg
News Release

Contact:
Angie Yang
SVP, Director of Investor Relations &
Corporate Communications
213-251-2219
angie.yang@bankofhope.com

HOPE BANCORP REPORTS 2017 FIRST QUARTER FINANCIAL RESULTS

Q1 2017 Highlights:
New loan originations total $587.4 million, up 26% over 4Q 2017
Total deposits increase to $10.70 billion, notwithstanding the consolidation of 12 branches at year-end 2016
Signed definitive agreement to acquire Seattle-based U & I Financial Corp.
Net income totals $37.0 million, or $0.27 per diluted common share, including merger-related expenses of $947,000

LOS ANGELES - April 27, 2017 - Hope Bancorp, Inc. (the “Company”) (NASDAQ: HOPE), the holding company of Bank of Hope (the “Bank”), today reported unaudited financial results for three months ended March 31, 2017.

The mergers of Wilshire Bancorp, Inc. (“Wilshire”) with and into BBCN Bancorp, Inc. (“BBCN”) and Wilshire Bank with and into BBCN Bank were completed on July 29, 2016, and the combined company began operations under the new banners of Hope Bancorp, Inc. and Bank of Hope effective July 30, 2016. The 2017 first quarter and 2016 fourth quarter financial results reflect the full quarters of combined operations following the completion of the merger. The 2016 first quarter reflects stand-alone operations of the former BBCN. As a result, the Company’s 2017 first quarter may not be comparable to financial results for the year-ago first quarter.

For the three months ended March 31, 2017, net income totaled $37.0 million, or $0.27 per diluted common share, based on 135,689,816 weighted average diluted shares outstanding, and included pre-tax merger-related expenses of $947,000. This compares with 2016 fourth quarter net income of $40.6 million, or $0.30 per diluted common share, based on 135,585,561 weighted average diluted shares outstanding, and included $3.0 million in merger-related expenses. For the 2016 first quarter, net income totaled $23.6 million, or $0.30 per diluted common share, based on 79,613,245 weight average diluted shares outstanding, and included merger-related expenses of $1.2 million. Excluding the merger-related expenses, core net income would have been $37.5 million, or $0.28 per diluted common share, for the 2017 first quarter, $42.4 million, or $0.31 per diluted common share, for the preceding 2016 fourth quarter, and $24.3 million, or $0.31 per diluted common share, for the 2016 first quarter.

Net income excluding pre-tax merger-related expenses is a non-GAAP financial measure. Management reviews net income excluding merger-related expenses in evaluating the Company’s overall evaluation of its performance and has included this financial metric in response to market participant interest in the Company’s core earnings performance. The accompanying financial information includes a reconciliation of core net income and earnings per share excluding merger-related expenses.

“Hope Bancorp’s 2017 first quarter results demonstrate the meaningful progress we have made on the integration of our merger of equals completed last year and capturing the synergies that we projected,” said Kevin S. Kim, President and Chief Executive Officer. “Despite the seasonally slow first quarter, we were able to significantly increase our loan production across all of our lending areas. We originated $587 million in new loans during the first quarter, which amounted to a 26% increase from the preceding quarter, and improved loan pricing contributed

(more)

2-2-2    NASDAQ: HOPE


to a 2 basis point improvement in our net interest margin. The cost saves following the completion of the first phase of branch consolidations at the end of 2016 are evident in our lower levels of noninterest expenses associated with our branch operations. Notwithstanding those branch closures, we are pleased to report core deposits increased by $117 million, or 7% on an annualized basis.

“Our financial results, however, were adversely impacted by several unusual expense items and elevated credit costs associated with our OREO portfolio and nonperforming loans. While we are disappointed that our earnings came in lighter than expected this quarter, we are confident that the results are not indicative of the future performance of the Company and that the initiatives we are taking today further strengthen our Bank’s prospects for the long term. We look forward to keeping our shareholders, employees and customers apprised of our ongoing progress and achievements,” said Kim.

Financial Highlights

(dollars in thousands, except per share data) (unaudited)
At or for the Three Months Ended
 
3/31/2017
 
12/31/2016
 
3/31/2016
Net income
$
36,960

 
$
40,630

 
$
23,623

Diluted earnings per share
$
0.27

 
$
0.30

 
$
0.30

Net interest income before provision for loan losses
$
114,905

 
$
117,209

 
$
71,607

Net interest margin
 
3.77
%
 
 
3.75
%
 
 
3.84
%
Noninterest income
$
17,603

 
$
18,192

 
$
8,775

Noninterest expense
$
66,293

 
$
66,731

 
$
40,049

Net loans receivable
$
10,471,008

 
$
10,463,989

 
$
6,295,079

Deposits
$
10,703,777

 
$
10,642,035

 
$
6,467,411

Nonaccrual loans (1)
$
37,009

 
$
40,074

 
$
43,548

ALLL to loans receivable
 
0.75
%
 
 
0.75
%
 
 
1.21
%
ALLL to nonaccrual loans (1)
 
212.54
%
 
 
197.99
%
 
 
176.49
%
ALLL to nonperforming assets (1) (2)
 
74.65
%
 
 
71.32
%
 
 
66.17
%
Provision for loan losses
$
5,600

 
$
800

 
$
500

Net charge offs
$
6,284

 
$
1,433

 
$
52

ROA
 
1.11
%
 
 
1.20
%
 
 
1.20
%
ROE
 
7.91
%
 
 
8.72
%
 
 
9.99
%
Efficiency ratio
 
50.03
%
 
 
49.28
%
 
 
49.82
%

(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $15.2 million, $15.9 million, and $15.4 million at March 31, 2017, December 31, 2016 and March 31, 2016, respectively.
(2) Nonperforming assets exclude purchased credit-impaired loans totaling $17.3 million, $19.6 million and $13.1 million at March 31, 2017, December 31, 2016 and March 31, 2016, respectively.

Operating Results for the 2017 First Quarter
 
The comparability of Hope Bancorp’s operating results with past performance is impacted by acquisition accounting adjustments and merger-related expenses associated with past and current acquisitions. The Company provides the following supplemental information to facilitate a better understanding of financial performance. Net interest income and operating income for the three months ended March 31, 2017, December 31, 2016 and March 31, 2016 include the following pre-tax acquisition accounting adjustments and merger-related expenses associated with past and current acquisitions:

(more)

3-3-3    NASDAQ: HOPE


(dollars in thousands) (unaudited)
Three Months Ended
 
3/31/2017
 
12/31/2016
 
3/31/2016
Accretion on purchased non-impaired loans
$
2,676

 
$
3,355

 
$
1,966

Accretion on purchased credit-impaired loans
 
2,084

 
 
2,182

 
 
1,965

Amortization of premium on low income housing tax credits
 
(84
)
 
 
(84
)
 
 

Amortization of premium on acquired FHLB borrowings
 
441

 
 
449

 
 
97

Accretion of discount on acquired subordinated debt
 
(259
)
 
 
(260
)
 
 
(44
)
Amortization of premium on acquired time deposits and savings
 
3,476

 
 
3,478

 
 
24

     Total acquisition accounting adjustments
$
8,334

 
$
9,120

 
$
4,008

Merger-related expenses
 
(947
)
 
 
(2,952
)
 
 
(1,207
)
          Total
$
7,387

 
$
6,168

 
$
2,801


Net Interest Income and Net Interest Margin. Net interest income before provision for loan losses for the 2017 first quarter totaled $114.9 million, compared with $117.2 million in the preceding 2016 fourth quarter. In the year-ago first quarter, net interest income before provision for loan losses amounted to $71.6 million for BBCN on a stand-alone basis.

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
 
3/31/2017
 
12/31/2016
 
change
 
3/31/2016
 
change
Net interest margin, excluding the effect of acquisition accounting adjustments
3.49
%
 
3.45
%
 
0.04

 
3.58
%
 
(0.09
)
Acquisition accounting adjustments
0.28
%
 
0.30
%
 
(0.02
)
 
0.26
%
 
0.02

Net interest margin
3.77
%
 
3.75
%
 
0.02

 
3.84
%
 
(0.07
)

The net interest margin for the 2017 first quarter increased 2 basis points from the preceding fourth quarter, or 4 basis points on a core basis, excluding the effect of acquisition accounting adjustments. Compared with the year-ago first quarter, net interest margin decreased 7 basis points, or 9 basis points on a core basis.

The weighted average yield on loans and the impact of acquisition accounting adjustments are summarized in the following table:
 
Three Months Ended
 
3/31/2017
 
12/31/2016
 
change
 
3/31/2016
 
change
Weighted average yield on loans, excluding the effect of acquisition accounting adjustments
4.63
%
 
4.59
%
 
0.04

 
4.64
%
 
(0.01
)
Acquisition accounting adjustments
0.19
%
 
0.21
%
 
(0.02
)
 
0.31
%
 
(0.12
)
Weighted average yield on loans
4.82
%
 
4.80
%
 
0.02

 
4.95
%
 
(0.13
)

The weighted average yield on loans for the first quarter increased by 2 basis points when compared with the preceding 2016 fourth quarter, or 4 basis points on a core basis, excluding the effect of acquisition accounting adjustments. Compared with the 2016 first quarter, the weighted average yield on loans declined 13 basis points, or 1 basis point on a core basis.

The weighted average yield on new loans originated during the 2017 first quarter improved 11 basis points to 4.26% from 4.15% in the preceding 2016 fourth quarter. The weighted average yield on new loans in the year-ago first quarter was 4.29%.


(more)

4-4-4    NASDAQ: HOPE


The weighted average cost of deposits and the impact of acquisition accounting adjustments are summarized in the following table:
 
Three Months Ended
 
3/31/2017
 
9/30/2016
 
change
 
3/31/2016
 
change
Weighted average cost of deposits, excluding the effect of acquisition accounting adjustments
0.69
 %
 
0.68
 %
 
0.01

 
0.63
%
 
0.06

Acquisition accounting adjustments
(0.14
)%
 
(0.13
)%
 
(0.01
)
 
%
 
(0.14
)
Weighted average cost of deposits
0.55
 %
 
0.55
 %
 

 
0.63
%
 
(0.08
)

The weighted average cost of deposits for the 2017 first quarter was stable with preceding fourth quarter at 55 basis points, and increased 1 basis point on a core basis, excluding the effect of premium amortization on time and savings deposits assumed in acquisitions. Compared with the year-ago first quarter, the weighted average cost of deposits declined 8 basis points, but increased 6 basis points on a core basis.

Noninterest Income. Noninterest income for the 2017 first quarter totaled $17.6 million, compared with $18.2 million in the preceding 2016 fourth quarter and $8.8 million in the year-ago first quarter for BBCN on a stand-alone basis. Variations in noninterest income for comparable periods largely reflect variations in gain on sale of Small Business Administration (“SBA”) and gain on sale of other loans. Noninterest income for the 2017 first quarter included a $3.3 million gain on sale of SBA loans versus $3.7 million in the preceding fourth quarter. The Company posted a gain on sale of other loans in the 2017 first quarter of just $420,000, compared with $1.4 million in the 2016 fourth quarter. The Company noted that the lower level of gain on sale of other loans, which represents gains from the sale of mortgage loans, reflects the seasonality in the mortgage industry and the initial impact of the rising interest rate environment. Noninterest income for the 2016 first quarter for BBCN on a standalone basis included $1.8 million gain on sale of SBA loans.

Noninterest Expense. Total noninterest expense amounted to $66.3 million in the 2017 first quarter, $66.7 million in the preceding 2016 fourth quarter and $40.0 million in the year-ago first quarter for BBCN on a stand-alone basis. Excluding merger-related expenses of $947,000, $3.0 million and $1.2 million in the 2017 first quarter, 2016 fourth quarter and 2016 first quarter, respectively, total noninterest expense would have been $65.3 million, $63.8 million and $38.8 million.

Noninterest expense excluding merger-related expenses is a non-GAAP financial measure. Management believes total noninterest expense excluding merger-related expenses more accurately reflects the Company’s results of operations in the overall evaluation of its performance. A reconciliation of the noninterest expense excluding merger-related expenses is included in the accompanying financial tables.

Linked-quarter reductions in expenses related to occupancy, furniture and equipment and data processing and communications reflect the closure of 12 branches at the end of 2016. The benefit of these cost saves were offset in the first quarter of 2017 by higher-than-usual advertising and marketing fees associated with a major sponsorship event and elevated credit-related expenses.

The Company said it is on track to complete the second and final phase of its branch consolidation plan by the end of the second quarter, with the closure of six branches at the end of the 2017 first quarter, along with two additional branches scheduled to close at the end of April 2017 and one branch closure planned for late May 2017.

Salaries and employee benefits expense for the 2017 first quarter was flat with the preceding fourth quarter at $34.2 million. This compares with salaries and employee benefits expense of $21.6 million for BBCN on a stand-alone basis in the 2016 first quarter. The total number of FTEs, excluding employees on leave, as of March 31, 2017 was 1,352, down modestly from 1,372 as of December 31, 2016. At March 31, 2016, the total number of FTEs for the former BBCN was 941.


(more)

5-5-5    NASDAQ: HOPE


Income Tax Provision. The effective tax rate for the 2017 first quarter was 39.0%, compared with 40.1% for the preceding 2016 fourth quarter and 40.7% for the first quarter a year ago.
Balance Sheet Summary
 
Loans receivable totaled $10.55 billion at March 31, 2017, compared with $10.54 billion at December 31, 2016, and $6.37 billion at March 31, 2016.

Total new loan originations during the 2017 first quarter increased 26% over the seasonally higher preceding fourth quarter and amounted to $587.4 million, including residential mortgage loan originations of $58.0 million and SBA loan originations of $75.3 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 totaled $51.9 million for the first quarter of 2017, compared with $42.2 million for the preceding 2016 fourth quarter and $37.6 million for the year-ago first quarter. During the 2017 first quarter, the Company sold $44.9 million of its SBA loans held for sale, compared with $50.3 million in the preceding fourth quarter and $23.8 million in the first quarter a year ago.

Aggregate pay offs and pay downs in the 2017 first quarter amounted to $414.6 million, compared with $417.3 million for the preceding 2016 fourth quarter. In the year-ago first quarter, aggregate pay offs and paydowns for BBCN on a stand-alone basis totaled $201.9 million.

Total deposits at March 31, 2017 increased to $10.70 billion from $10.64 billion at December 31, 2016, notwithstanding the closure of 12 branches at year-end 2016 under the first phase of the Company’s branch consolidation plan. The increase in deposits reflects higher balances in noninterest bearing deposits and money market accounts, partially offset by reductions in time deposits under $100,000. Total deposits at March 31, 2016 for the stand-alone BBCN amounted to $6.47 billion.

Credit Quality
 
The provision for loan losses for the 2017 first quarter was $5.6 million, compared with $800,000 for the preceding 2016 fourth quarter and $500,000 for the year-ago first 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 Wilshire Bancorp, Center Financial, Pacific International and Foster Bankshares transactions (referred to as “purchased loans”). The purchased loans are further segregated between non-impaired and credit-impaired loans.

The composition of the ALLL as of March 31, 2017, December 31, 2016 and March 31, 2016 is as follows:
(dollars in thousands) (unaudited)
3/31/2017
 
12/31/2016
 
3/31/2016
Legacy loans (1)
$
64,055
 
$
66,399
 
$
64,016
Purchased non-impaired loans (2)
 
2,468
 
 
814
 
 
963
Purchased credit-impaired loans (2)
 
12,136
 
 
12,130
 
 
11,877
Total ALLL
$
78,659
 
$
79,343
 
$
76,856
 
 
 
 
 
 
 
 
 
Loans receivable
$
10,549,667
 
$
10,543,332
 
$
6,371,935
ALLL coverage ratio
 
0.75
%
 
 
0.75
%
 
 
1.21
%

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

(more)

6-6-6    NASDAQ: HOPE



Following are the components of criticized loan balances as of March 31, 2017, December 31, 2016 and March 31, 2016:
(dollars in thousands) (unaudited)
3/31/2017
 
12/31/2016
 
3/31/2016
Special Mention (1)
$
225,968
 
$
243,656
 
$
104,042
Classified (1)
 
309,996
 
 
313,055
 
 
203,398
     Criticized
$
535,964
 
$
556,711
 
$
307,440

(1)
Balances include purchased 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 purchased credit-impaired loans) and accruing restructured loans. Nonaccrual loans at March 31, 2017 declined to $37.0 million, or 0.35% of loans receivable, from $40.1 million, or 0.38% of loans receivable, at December 31, 2016 and $43.5 million, or 0.68% of loans receivable, at March 31, 2016. Accruing restructured loans totaled $49.0 million at March 31, 2017, compared with $48.9 million at December 31, 2016 and $52.8 million at March 31, 2016. Total nonperforming loans at March 31, 2017 declined to $86.3 million, or 0.82% of loans receivable, from $89.3 million, or 0.85% of loans receivable, at December 31, 2016 and $96.4 million, or 1.51% of loans receivable, at March 31, 2016.

Nonperforming assets, including nonperforming loans and OREO, declined to $105.4 million at March 31, 2017, from $111.2 million at December 31, 2016 and $116.1 million at March 31, 2016. As a percentage of total assets, nonperforming assets improved to 0.78% at March 31, 2017 from 0.83% at December 31, 2016 and 1.44% at March 31, 2016.
                                                                                          
For the 2017 first quarter, net charge offs totaled $6.3 million, or 0.24% of average loans receivable on an annualized basis, and included the charge off of a $3.0 million commercial credit relationship. In addition, charge offs aggregating approximately $3.6 million included smaller impairment charge offs caused by various circumstances like business closures or property vacancies leading to their nonperformance in the first quarter. In comparison, net charge offs for the preceding 2016 fourth quarter totaled $1.4 million, or 0.05% of average loans receivable on an annualized basis and $52,000, or 0.00% of average loans receivable on an annualized basis, for the year-ago first quarter.

The allowance for loan losses at March 31, 2017 was $78.7 million, or 0.75% of loans receivable (excluding loans held for sale), compared with $79.3 million, or 0.75%, at December 31, 2016 and $76.9 million, or 1.21%, at March 31, 2016. The coverage ratio of the allowance for loan losses to nonperforming loans (excluding purchased credit-impaired loans) was 91.18% at March 31, 2017, versus 88.90% at December 31, 2016 and 79.77% at March 31, 2016.
 
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) totaled $129.6 million at March 31, 2017, compared with $140.4 million at December 31, 2016 and $140.4 million at March 31, 2016.


(more)

7-7-7    NASDAQ: HOPE


Capital
 
At March 31, 2017, the Company continued to exceed all regulatory capital requirements to be classified as a “well-capitalized” institution, as summarized in the following table:
 
3/31/2017
 
12/31/2016
 
3/31/2016
 
Minimum Guideline for “Well-Capitalized” Institution
Common Equity Tier 1 Capital
12.29%
 
12.10%
 
11.96%
 
6.50%
Tier 1 Leverage Ratio
11.75%
 
11.49%
 
11.44%
 
5.00%
Tier 1 Risk-based Ratio
13.12%
 
12.92%
 
12.54%
 
8.00%
Total Risk-based Ratio
13.83%
 
13.64%
 
13.64%
 
10.00%

Tangible common equity per share and as a percentage of tangible assets are summarized in the following table:
 
3/31/2017
 
12/31/2016
 
3/31/2016
Tangible common equity per share (1)
$10.32
 
$10.15
 
$10.73
Tangible common equity to tangible assets (1)
10.75%
 
10.60%
 
10.73%

(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.

Form 10-K Filing

The Company has not yet filed its Annual Report on Form 10-K for the fiscal year ended December 31, 2016 with the Securities and Exchange Commission. While the Company currently does not expect to report in its Annual Report on Form 10-K any material changes to its financial results from those previously reported in the January 24, 2017 press release for the Company’s financial results for the three and twelve months ended December 31, 2016, there can be no assurances that changes will not be made as the audit process is completed. The Company presently expects to file its Annual Report on Form 10-K for the fiscal year ended December 31, 2016 with the Securities and Exchange Commission on or before May 12, 2017.

Internal Controls Over Financial Reporting

During the course of the audit of our financial statements for the fiscal year ended December 31, 2016, which audit is ongoing as of the date hereof, management identified certain material weaknesses in the system of internal control over financial reporting. A material weakness is a control deficiency, or combination of control deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis.

The following deficiencies relate to internal controls specific to the accounting for the merger with Wilshire Bancorp, Inc. (“Wilshire”):
deficiencies in internal controls, specifically related to the existence of loans, and monitoring of credit risk ratings of loans acquired as of the July 29, 2016 closing of the merger with Wilshire;
deficiencies in the documentation of information technology general controls related to the systems conversion process following the merger with Wilshire; and
deficiencies related to staffing within the Company to handle the increase in required documentation of the combined system of internal controls over financial reporting resulting from the merger with Wilshire.


(more)

8-8-8    NASDAQ: HOPE


The following deficiency relates to internal controls over financial reporting as of December 31, 2016:
deficiencies in internal controls over financial reporting due to the reclassifications made to the consolidated statement of cashflows in the Company’s Form 10-K for the year ended December 31, 2016.

Management determined that these significant control deficiencies constituted material weaknesses in the Company’s internal control over financial reporting. Management also acknowledges that additional control deficiencies may be identified, and that such control deficiencies could constitute additional material weaknesses.

Management, with the oversight of the audit committee, has taken, and continues to take steps that management and the audit committee believe will remediate the identified material weaknesses. As part of these steps:
management reviewed the material weaknesses with our audit committee and senior management;
management engaged an independent third party loan review firm subsequent to the closing of the merger with Wilshire to evaluate the existence of loans and adequacy of loan grades for the Wilshire loan portfolio as of June 30, 2016 and September 30, 2016. Therefore, management is comfortable with the existence of loans and adequacy of loan grades for the Wilshire loan portfolio as of December 31, 2016;
management intends for future mergers and acquisitions, to perform, or have a third party perform, testing for the existence of loans and the adequacy of loan grades as of the exact transaction date in addition to due diligence and loans reviews that we normally perform;
management intends for future mergers and acquisitions, to enhance the documentation of IT general controls in place for the process of conversion;
management engaged an outside third party to assist with matters related to internal controls and recently hired a SOX compliance officer who will oversee issues related to the Company’s internal controls and other SOX related matters with the continued assistance of the third party; and
management will enhance its controls over financial reporting to seek to prevent any future reclassifications of the consolidated statement of cashflows.

Management believes that these changes will contribute significantly to the remediation of the material weaknesses in internal control over financial reporting. Additional changes may be implemented if determined necessary to remediate the identified material weaknesses and/or if additional material weaknesses are discovered. Although the Company’s remediation efforts are well underway and are expected to be completed in the near future, the Company’s material weaknesses will not be considered remediated until new internal controls are operational for a period of time and are tested, and management concludes that these controls are operating effectively.

Investor Conference Call

The Company will host an investor conference call on Friday, April 28, 2017 at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review financial results for the first quarter ended March 31, 2017. 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 “Hope Bancorp Call.” Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of Hope Bancorp’s website at www.ir-hopebancorp.com. After the live webcast, a replay will remain available in the Investor Relations section of Hope 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) for one week through May 5, 2017, replay access code 10104107.


(more)

9-9-9    NASDAQ: HOPE


About Hope Bancorp, Inc.

Hope Bancorp, Inc. is the holding company of Bank of Hope, the first and only super regional Korean-American bank in the United States with $13.5 billion in total assets as of March 31, 2017. Formed through the merger of BBCN Bank and Wilshire Bank, the top two commercial lenders in the market, Bank of Hope is headquartered in Los Angeles and serves a multi-ethnic population of customers across the nation. Bank of Hope operates 67 full-service branches in California, Washington, Texas, Illinois, New York, New Jersey, Virginia, Georgia and Alabama. The Bank also operates SBA loan production offices in Seattle, Denver, Dallas, Atlanta, and Portland, Oregon; a commercial loan production office in Fremont, California; residential mortgage loan production offices in California; and a representative office in Seoul, Korea. Bank of Hope specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and commercial lending, SBA lending and international trade financing. Bank of Hope is a California-chartered bank, and its deposits are insured by the FDIC to the extent provided by law. Bank of Hope is an Equal Opportunity Lender. For additional information, please go to bankofhope.com.

Forward-Looking Statements

This press release may contain forward-looking statements, which are the statements contained herein that are not historical facts. These statements are based on current expectations, estimates, forecasts and projections and management assumptions about the future performance of the Company, the businesses and markets in which the Company operates and is expected to operate, as well as the timing and substance of certain public disclosures regarding the Company’s financial condition, results of operations and internal controls over financial reporting. These statements constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, involve certain risks, uncertainties and assumptions that are difficult to assess, and are not guarantees of future performance. Actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements as a result of such risks, uncertainties and assumptions, including, but not limited to the following: the Company’s inability to remediate its presently identified material weaknesses or to do so in a timely manner, the possibility that additional material weaknesses may arise in the future, and that a material weakness may have an impact on our reported financial results; 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; inability to consummate the Company’s proposed merger with U & I Financial Corp. on the terms it has proposed; and failure to realize the benefits from the merger with U & I Financial Corp. that the Company currently expects if the merger is consummated. Readers should carefully review the risk factors and other information that could 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. 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)



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


Assets
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
Cash and due from banks
$
461,068

 
$
437,334

 
5
 %
 
$
236,101

 
95
 %
Securities available for sale, at fair value
1,583,946

 
1,556,740

 
2
 %
 
1,087,897

 
46
 %
Federal Home Loan Bank (“FHLB”), Federal Reserve Bank (“FRB”) stock and other investments
65,161

 
66,166

 
(2
)%
 
68,329

 
(5
)%
Loans held for sale, at the lower of cost or fair value
19,141

 
22,785

 
(16
)%
 
13,843

 
38
 %
Loans receivable
10,549,667

 
10,543,332

 
 %
 
6,371,935

 
66
 %
Allowance for loan losses
(78,659
)
 
(79,343
)
 
1
 %
 
(76,856
)
 
(2
)%
  Net loans receivable
10,471,008

 
10,463,989

 
 %
 
6,295,079

 
66
 %
Accrued interest receivable
25,683

 
26,880

 
(4
)%
 
15,660

 
64
 %
Premises and equipment, net
54,425

 
55,316

 
(2
)%
 
35,134

 
55
 %
Bank owned life insurance
74,090

 
73,696

 
1
 %
 
47,292

 
57
 %
Goodwill
463,975

 
462,997

 
 %
 
105,401

 
340
 %
Servicing assets
25,941

 
26,457

 
(2
)%
 
11,856

 
119
 %
Other intangible assets, net
18,550

 
19,226

 
(4
)%
 
2,607

 
612
 %
Other assets
202,875

 
229,836

 
(12
)%
 
144,553

 
40
 %
  Total assets
$
13,465,863

 
$
13,441,422

 
 %
 
$
8,063,752

 
67
 %
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Deposits
$
10,703,777

 
$
10,642,035

 
1
 %
 
$
6,467,411

 
66
 %
Borrowings from FHLB
703,850

 
754,290

 
(7
)%
 
530,495

 
33
 %
Subordinated debentures
100,067

 
99,808

 
 %
 
42,371

 
136
 %
Accrued interest payable
10,592

 
10,863

 
(2
)%
 
6,746

 
57
 %
Other liabilities
68,780

 
78,953

 
(13
)%
 
54,747

 
26
 %
  Total liabilities
11,587,066

 
11,585,949

 
 %
 
7,101,770

 
63
 %
 
 
 
 
 
 
 
 
 
 
Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Common stock, $0.001 par value; authorized, 150,000,000 shares at March 31, 2017, December 31, 2016, and March 31, 2016; issued and outstanding, 135,248,185, 135,240,079, and 79,597,106 shares at March 31, 2017, December 31, 2016, and March 31, 2016, respectively.
$
135

 
$
135

 
 %
 
$
80

 
69
 %
Capital surplus
1,401,275

 
1,400,490

 
 %
 
541,625

 
159
 %
Retained earnings
490,236

 
469,505

 
4
 %
 
413,122

 
19
 %
Accumulated other comprehensive income (loss), net
(12,849
)
 
(14,657
)
 
12
 %
 
7,155

 
(280
)%
  Total stockholders’ equity
1,878,797

 
1,855,473

 
1
 %
 
961,982

 
95
 %
  Total liabilities and stockholders’ equity
$
13,465,863

 
$
13,441,422

 
 %
 
$
8,063,752

 
67
 %
 
 
 
 
 
 
 
 
 
 






Table Page 1

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


 
Three Months Ended
 
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
Interest income:
 
 
 
 
 
 
 
 
 
  Interest and fees on loans
$
123,294

 
$
125,791

 
(2
)%
 
$
77,118

 
60
 %
  Interest on securities
8,113

 
7,391

 
10
 %
 
5,677

 
43
 %
  Interest on federal funds sold and other investments
1,336

 
2,205

 
(39
)%
 
666

 
101
 %
    Total interest income
132,743

 
135,387

 
(2
)%
 
83,461

 
59
 %
 
 
 
 
 
 
 
 
 
 
Interest expense:
 
 
 
 
 
 
 
 
 
  Interest on deposits
14,511

 
14,815

 
(2
)%
 
9,907

 
46
 %
  Interest on other borrowings
3,327

 
3,363

 
(1
)%
 
1,947

 
71
 %
    Total interest expense
17,838

 
18,178

 
(2
)%
 
11,854

 
50
 %
 
 
 
 
 
 
 
 
 
 
Net interest income before provision for loan losses
114,905

 
117,209

 
(2
)%
 
71,607

 
60
 %
Provision for loan losses
5,600

 
800

 
600
 %
 
500

 
1,020
 %
Net interest income after provision for loan losses
109,305

 
116,409

 
(6
)%
 
71,107

 
54
 %
 
 
 
 
 
 
 
 
 
 
Noninterest income:
 
 
 
 
 
 
 
 
 
  Service fees on deposit accounts
5,338

 
5,601

 
(5
)%
 
2,683

 
99
 %
  Net gains on sales of SBA loans
3,250

 
3,660

 
(11
)%
 
1,825

 
78
 %
  Net gains on sales of other loans
420

 
1,401

 
(70
)%
 

 
100
 %
  Net gains on sales of securities available for sale

 
2

 
(100
)%
 

 
 %
  Other income and fees
8,595

 
7,528

 
14
 %
 
4,267

 
101
 %
    Total noninterest income
17,603

 
18,192

 
(3
)%
 
8,775

 
101
 %
 
 
 
 
 
 
 
 
 
 
Noninterest expense:
 
 
 
 
 
 
 
 
 
  Salaries and employee benefits
34,169

 
34,162

 
 %
 
21,569

 
58
 %
  Occupancy
7,194

 
7,948

 
(9
)%
 
4,817

 
49
 %
  Furniture and equipment
3,413

 
3,805

 
(10
)%
 
2,287

 
49
 %
  Advertising and marketing
3,424

 
2,475

 
38
 %
 
1,136

 
201
 %
  Data processing and communications
3,606

 
3,904

 
(8
)%
 
2,171

 
66
 %
  Professional fees
2,609

 
2,301

 
13
 %
 
1,083

 
141
 %
  FDIC assessment
1,010

 
468

 
116
 %
 
1,038

 
(3
)%
  Credit related expenses
1,883

 
812

 
132
 %
 
421

 
347
 %
  Other real estate owned (“OREO”) expense, net
997

 
1,354

 
(26
)%
 
1,428

 
(30
)%
  Merger-related expenses
947

 
2,952

 
(68
)%
 
1,207

 
(22
)%
  Other
7,041

 
6,550

 
7
 %
 
2,892

 
143
 %
    Total noninterest expense
66,293

 
66,731

 
(1
)%
 
40,049

 
66
 %
Income before income taxes
60,615

 
67,870

 
(11
)%
 
39,833

 
52
 %
Income tax provision
23,655

 
27,240

 
(13
)%
 
16,210

 
46
 %
Net income
$
36,960

 
$
40,630

 
(9
)%
 
$
23,623

 
56
 %
 
 
 
 
 
 
 
 
 
 
Earnings Per Common Share:
 
 
 
 
 
 
 
 
 
  Basic
$
0.27

 
$
0.30

 
 
 
$
0.30

 
 
  Diluted
$
0.27

 
$
0.30

 
 
 
$
0.30

 
 
 
 
 
 
 
 
 
 
 
 
Average Shares Outstanding:
 
 
 
 
 
 
 
 
 
  Basic
135,248,018

 
135,238,928

 
 
 
79,583,188

 
 
  Diluted
135,689,816

 
135,585,561

 
 
 
79,613,245

 
 


Table Page 2

Hope Bancorp, Inc.
Selected Financial Data
Unaudited


 
For the Three Months Ended
(Annualized)
Profitability measures:
3/31/2017
 
12/31/2016
 
3/31/2016
  ROA
1.11
%
 
1.20
%
 
1.20
%
  ROE
7.91
%
 
8.72
%
 
9.99
%
  Return on average tangible equity 1
10.66
%
 
11.77
%
 
11.28
%
  Net interest margin
3.77
%
 
3.75
%
 
3.84
%
  Efficiency ratio
50.03
%
 
49.28
%
 
49.82
%
 
 
 
 
 
 
1 Average tangible equity is calculated by subtracting average goodwill and average core deposit intangible 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

4-4-4    NASDAQ: HOPE


 
Three Months Ended
 
Three Months Ended
 
Three Months Ended
 
3/31/2017
 
12/31/2016
 
3/31/2016
 
 
 
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
$
10,381,771

 
$
123,294

 
4.82
%
 
$
10,427,538

 
$
125,791

 
4.80
%
 
$
6,270,679

 
$
77,118

 
4.95
%
    Securities available for sale
1,567,497

 
8,113

 
2.10
%
 
1,586,560

 
7,391

 
1.85
%
 
1,016,865

 
5,677

 
2.25
%
    FRB and FHLB stock and other investments
423,955

 
1,336

 
1.28
%
 
433,212

 
2,205

 
2.02
%
 
217,048

 
666

 
1.23
%
Total interest earning assets
$
12,373,223

 
$
132,743

 
4.35
%
 
$
12,447,310

 
$
135,387

 
4.33
%
 
$
7,504,592

 
$
83,461

 
4.47
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST BEARING LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Demand, interest bearing
$
3,436,984

 
$
7,191

 
0.85
%
 
$
3,414,158

 
$
7,054

 
0.82
%
 
$
1,968,637

 
$
4,004

 
0.82
%
    Savings
293,609

 
287

 
0.40
%
 
303,064

 
319

 
0.42
%
 
186,462

 
366

 
0.79
%
    Time deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
      $100,000 or more
2,976,937

 
5,107

 
0.70
%
 
3,035,499

 
5,325

 
0.70
%
 
1,806,609

 
4,056

 
0.90
%
      Other
1,032,242

 
1,926

 
0.76
%
 
1,085,254

 
2,117

 
0.78
%
 
699,431

 
1,481

 
0.85
%
      Total time deposits
4,009,179

 
7,033

 
0.71
%
 
4,120,753

 
7,442

 
0.72
%
 
2,506,040

 
5,537

 
0.89
%
    Total interest bearing deposits
7,739,772

 
14,511

 
0.76
%
 
7,837,975

 
14,815

 
0.75
%
 
4,661,139

 
9,907

 
0.85
%
    FHLB advances
662,472

 
2,139

 
1.31
%
 
681,757

 
2,190

 
1.28
%
 
532,206

 
1,523

 
1.15
%
    Other borrowings
95,911

 
1,188

 
4.95
%
 
95,650

 
1,173

 
4.80
%
 
40,813

 
424

 
4.11
%
Total interest bearing liabilities
8,498,155

 
$
17,838

 
0.85
%
 
8,615,382

 
$
18,178

 
0.84
%
 
5,234,158

 
$
11,854

 
0.91
%
Noninterest bearing demand deposits
2,868,339

 
 
 
 
 
2,918,156

 
 
 
 
 
1,629,565

 
 
 
 
Total funding liabilities/cost of funds
$
11,366,494

 
 
 
0.64
%
 
$
11,533,538

 
 
 
0.63
%
 
$
6,863,723

 
 
 
0.69
%
Net interest income/net interest spread
 
 
$
114,905

 
3.50
%
 
 
 
$
117,209

 
3.49
%
 
 
 
$
71,607

 
3.56
%
Net interest margin
 
 
 
 
3.77
%
 
 
 
 
 
3.75
%
 
 
 
 
 
3.84
%
Cost of deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Noninterest bearing demand deposits
$
2,868,339

 
$

 
 
 
$
2,918,156

 
$

 
 
 
$
1,629,565

 
$

 
 
    Interest bearing deposits
7,739,772

 
14,511

 
0.76
%
 
7,837,975

 
14,815

 
0.75
%
 
4,661,139

 
9,907

 
0.85
%
Total deposits
$
10,608,111

 
$
14,511

 
0.55
%
 
$
10,756,131

 
$
14,815

 
0.55
%
 
$
6,290,704

 
$
9,907

 
0.63
%

 
 
 
 
 
 
 
 
 
 
 
 


Table Page 4

5-5-5    NASDAQ: HOPE


 
 Three Months Ended
AVERAGE BALANCES:
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
Loans receivable, including loans held for sale
$
10,381,771

 
$
10,427,538

 
 %
 
$
6,270,679

 
66
 %
Investments
1,991,452

 
2,019,772

 
(1
)%
 
1,233,913

 
61
 %
Interest earning assets
12,373,223

 
12,447,310

 
(1
)%
 
7,504,592

 
65
 %
Total assets
13,335,554

 
13,506,836

 
(1
)%
 
7,875,940

 
69
 %
 
 
 
 
 
 
 
 
 
 
Interest bearing deposits
7,739,772

 
7,837,975

 
(1
)%
 
4,661,139

 
66
 %
Interest bearing liabilities
8,498,155

 
8,615,382

 
(1
)%
 
5,234,158

 
62
 %
Noninterest bearing demand deposits
2,868,339

 
2,918,156

 
(2
)%
 
1,629,565

 
76
 %
Stockholders’ equity
1,869,006

 
1,864,766

 
 %
 
945,634

 
98
 %
Net interest earning assets
3,875,068

 
3,831,928

 
1
 %
 
2,270,434

 
71
 %
 
 
 
 
 
 
 
 
 
 
LOAN PORTFOLIO COMPOSITION:
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
Commercial loans
$
1,840,193

 
$
1,986,949

 
(7
)%
 
$
1,118,420

 
65
 %
Real estate loans
8,291,188

 
8,154,570

 
2
 %
 
5,132,517

 
62
 %
Consumer and other loans
420,169

 
403,470

 
4
 %
 
124,064

 
239
 %
    Loans outstanding
10,551,550

 
10,544,989

 
 %
 
6,375,001

 
66
 %
Unamortized deferred loan fees - net of costs
(1,883
)
 
(1,657
)
 
(14
)%
 
(3,066
)
 
39
 %
    Loans, net of deferred loan fees and costs
10,549,667

 
10,543,332

 
 %
 
6,371,935

 
66
 %
Allowance for loan losses
(78,659
)
 
(79,343
)
 
1
 %
 
(76,856
)
 
(2
)%
    Loan receivable, net
$
10,471,008

 
$
10,463,989

 
 %
 
$
6,295,079

 
66
 %
 
 
 
 
 
 
 
 
 
 
REAL ESTATE LOANS BY PROPERTY TYPE:
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
Retail buildings
$
2,213,627

 
$
2,163,075

 
2
 %
 
$
1,339,676

 
65
 %
Hotels/motels
1,593,758

 
1,605,787

 
(1
)%
 
1,079,649

 
48
 %
Gas stations/car washes
938,158

 
946,364

 
(1
)%
 
689,883

 
36
 %
Mixed-use facilities
596,074

 
563,484

 
6
 %
 
381,955

 
56
 %
Warehouses
899,009

 
892,100

 
1
 %
 
530,353

 
70
 %
Multifamily
443,632

 
423,084

 
5
 %
 
251,780

 
76
 %
Other
1,606,930

 
1,560,676

 
3
 %
 
859,221

 
87
 %
Total
$
8,291,188

 
$
8,154,570

 
2
 %
 
$
5,132,517

 
62
 %
 
 
 
 
 
 
 
 
 
 
DEPOSIT COMPOSITION
3/31/2017
 
12/31/2016
 
% change
 
3/31/2016
 
% change
  Noninterest bearing demand deposits
$
2,963,947

 
$
2,900,241

 
2
 %
 
$
1,695,040

 
75
 %
  Money market and other
3,481,231

 
3,401,446

 
2
 %
 
1,951,561

 
78
 %
  Saving deposits
289,924

 
301,906

 
(4
)%
 
181,779

 
59
 %
  Time deposits of $100,000 or more
2,984,078

 
2,982,256

 
 %
 
1,885,842

 
58
 %
  Other time deposits
984,597

 
1,056,186

 
(7
)%
 
753,189

 
31
 %
    Total deposit balances
$
10,703,777

 
$
10,642,035

 
1
 %
 
$
6,467,411

 
66
 %
 
 
 
 
 
 
 
 
 
 
DEPOSIT COMPOSITION (%)
3/31/2017
 
12/31/2016
 
 
 
3/31/2016
 
 
  Noninterest bearing demand deposits
27.7
%
 
27.3
%
 
 
 
26.2
%
 
 
  Money market and other
32.5
%
 
32.0
%
 
 
 
30.2
%
 
 
  Saving deposits
2.7
%
 
2.8
%
 
 
 
2.8
%
 
 
  Time deposits of $100,000 or more
27.9
%
 
28.0
%
 
 
 
29.2
%
 
 
  Other time deposits
9.2
%
 
9.9
%
 
 
 
11.6
%
 
 
    Total deposit balances
100.0
%
 
100.0
%
 
 
 
100.0
%
 
 


Table Page 5

6-6-6    NASDAQ: HOPE


CAPITAL RATIOS:
3/31/2017
 
12/31/2016
 
3/31/2016
 
 
 
 
  Total stockholders’ equity
$
1,878,797

 
$
1,855,473

 
$
961,982

 
 
 
 
  Common Equity Tier 1 ratio
12.29
%
 
12.10
%
 
11.96
%
 
 
 
 
  Tier 1 risk-based capital ratio
13.12
%
 
12.92
%
 
12.54
%
 
 
 
 
  Total risk-based capital ratio
13.83
%
 
13.64
%
 
13.64
%
 
 
 
 
  Tier 1 leverage ratio
11.75
%
 
11.49
%
 
11.44
%
 
 
 
 
  Total risk weighted assets
$
11,545,191

 
$
11,575,944

 
$
7,093,779

 
 
 
 
  Book value per common share
$
13.89

 
$
13.72

 
$
12.09

 
 
 
 
  Tangible common equity to tangible assets 2
10.75
%
 
10.60
%
 
10.73
%
 
 
 
 
  Tangible common equity per share 2
$
10.32

 
$
10.15

 
$
10.73

 
 
 
 
 
 
 
 
 
 
 
 
 
 
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:
 
 
 
 
 
Three Months Ended
 
 
NONINTEREST EXPENSE BEFORE MERGER-RELATED COSTS
3/31/2017
 
12/31/2016
 
3/31/2016
 
 
 
 
Total noninterest expense
$
66,293

 
$
66,731

 
$
40,049

 
 
 
 
Less: merger-related costs
947

 
2,952

 
1,207

 
 
 
 
Total noninterest expense, excluding merger-related expense
$
65,346

 
$
63,779

 
$
38,842

 
 
 
 
 
 
 
 
 
 
 
 
 
 
CORE EPS LESS MERGER RELATED EXPENSES
 
 
 
 
 
 
 
 
 
Net income
$
36,960

 
$
40,630

 
$
23,623

 
 
 
 
Less: merger-related costs
947

 
2,952

 
1,207

 
 
 
 
Tax provision adjustment
(370
)
 
(1,185
)
 
(491
)
 
 
 
 
Net income, excluding merger-related expense
$
37,537

 
$
42,397

 
$
24,339

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares diluted
135,689,816

 
135,585,561

 
79,613,245

 
 
 
 
Core EPS excluding merger-related expenses
$
0.28

 
$
0.31

 
$
0.31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
TANGIBLE COMMON EQUITY
 
 
 
 
 
 
 
 
 
Total stockholders’ equity
$
1,878,797

 
$
1,855,473

 
$
961,982

 
 
 
 
Less: Common stock warrant

 

 

 
 
 
 
Less: Goodwill and core deposit intangible assets, net
(482,525
)
 
(482,223
)
 
(108,008
)
 
 
 
 
Tangible common equity
$
1,396,272

 
$
1,373,250

 
$
853,974

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
13,465,863

 
$
13,441,422

 
$
8,063,752

 
 
 
 
Less: Goodwill and core deposit intangible assets, net
(482,525
)
 
(482,223
)
 
(108,008
)
 
 
 
 
Tangible assets
$
12,983,338

 
$
12,959,199

 
$
7,955,744

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
135,248,185

 
135,240,079

 
79,597,106

 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tangible common equity to tangible assets
10.75
%
 
10.60
%
 
10.73
%
 
 
 
 
  Tangible common equity per share
$
10.32

 
$
10.15

 
$
10.73

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Table Page 6

7-7-7    NASDAQ: HOPE


 
Three Months Ended
ALLOWANCE FOR LOAN LOSSES:
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Balance at beginning of period
$
79,343

 
$
79,976

 
$
76,425

 
$
76,856

 
$
76,408

Provision for loan losses
5,600

 
800

 
6,500

 
1,200

 
500

Recoveries
321

 
452

 
1,010

 
664

 
769

Charge offs
(6,605
)
 
(1,885
)
 
(3,959
)
 
(2,295
)
 
(821
)
Balance at end of period
$
78,659

 
$
79,343

 
$
79,976

 
$
76,425

 
$
76,856

Net charge offs/average loans receivable (annualized)
0.24
%
 
0.05
%
 
0.13
%
 
0.10
%
 
%
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
NET CHARGED OFF (RECOVERED) LOANS BY TYPE:
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Real estate loans
$
1,444

 
$
(45
)
 
$
127

 
$
18

 
$
(390
)
Commercial loans
4,564

 
1,000

 
2,663

 
1,649

 
379

Consumer loans
276

 
478

 
159

 
(36
)
 
63

   Total net charge offs
$
6,284

 
$
1,433

 
$
2,949

 
$
1,631

 
$
52



Table Page 7

8-8-8    NASDAQ: HOPE


NONPERFORMING ASSETS
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Delinquent loans on nonaccrual status 3
$
37,009

 
$
40,074

 
$
40,602

 
$
42,398

 
$
43,548

Delinquent loans 90 days or more on accrual status 4
275

 
305

 
192

 
147

 
45

Accruing restructured loans
48,984

 
48,874

 
48,701

 
50,837

 
52,760

Total nonperforming loans
86,268

 
89,253

 
89,495

 
93,382

 
96,353

Other real estate owned
19,096

 
21,990

 
27,457

 
16,392

 
19,794

Total nonperforming assets
$
105,364

 
$
111,243

 
$
116,952

 
$
109,774

 
$
116,147

Nonperforming assets/total assets
0.78
%
 
0.83
%
 
0.87
%
 
1.32
%
 
1.44
%
Nonperforming assets/loans receivable & OREO
1.00
%
 
1.05
%
 
1.10
%
 
1.66
%
 
1.82
%
Nonperforming assets/total capital
5.61
%
 
6.00
%
 
6.31
%
 
11.30
%
 
12.07
%
Nonperforming loans/loans receivable
0.82
%
 
0.85
%
 
0.85
%
 
1.42
%
 
1.51
%
Nonaccrual loans/loans receivable
0.35
%
 
0.38
%
 
0.38
%
 
0.64
%
 
0.68
%
Allowance for loan losses/loans receivable
0.75
%
 
0.75
%
 
0.76
%
 
1.16
%
 
1.21
%
Allowance for loan losses/nonaccrual loans
212.54
%
 
197.99
%
 
196.98
%
 
180.26
%
 
176.49
%
Allowance for loan losses/nonperforming loans
91.18
%
 
88.90
%
 
89.36
%
 
81.84
%
 
79.77
%
Allowance for loan losses/nonperforming assets
74.65
%
 
71.32
%
 
68.38
%
 
69.62
%
 
66.17
%
 
 
 
 
 
 
 
 
 
 
3    Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $15.2 million, $15.9 million, $14.1 million, $15.5 million, and $15.4 million, at March 31, 2016, December 31, 2016, September 30, 2016, June 30, 2016, and March 31, 2016, respectively.
4    Excludes Acquired Credit Impaired Loans totaling $17.3 million, $19.6 million, $16.4 million, $13.8 million, and $13.1 million at March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016, and March 31, 2016, respectively.
 
 
 
 
 
 
 
 
 
 
BREAKDOWN OF ACCRUING RESTRUCTURED LOANS BY TYPE:
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Retail buildings
$
5,794

 
$
5,832

 
$
5,876

 
$
4,565

 
$
4,598

Hotels/motels
1,300

 
1,305

 
1,315

 
1,324

 
1,336

Gas stations/car washes

 

 
829

 
835

 
840

Mixed-use facilities
134

 
889

 
895

 
1,111

 
1,117

Warehouses
5,321

 
5,379

 
5,449

 
5,512

 
5,575

Other 5
36,435

 
35,469

 
34,337

 
37,490

 
39,294

Total
$
48,984

 
$
48,874

 
$
48,701

 
$
50,837

 
$
52,760

 
 
 
 
 
 
 
 
 
 
5 Includes commercial business and other loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Legacy
 
 
 
 
 
 
 
 
 
30 - 59 days
$
10,199

 
$
6,254

 
$
3,580

 
$
2,920

 
$
4,488

60 - 89 days
3,978

 
6,719

 
1,100

 
1,427

 
1,510

   Total delinquent loans less than 90 days past due - legacy
$
14,177

 
$
12,973

 
$
4,680

 
$
4,347

 
$
5,998

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
30 - 59 days
$
5,248

 
$
4,015

 
$
3,451

 
$
2,735

 
$
1,456

60 - 89 days
1,007

 
1,049

 
1,168

 
345

 
47

   Total delinquent loans less than 90 days past due - acquired
$
6,255

 
$
5,064

 
$
4,619

 
$
3,080

 
$
1,503

 
 
 
 
 
 
 
 
 
 
   Total delinquent loans less than 90 days past due
$
20,432

 
$
18,037

 
$
9,299

 
$
7,427

 
$
7,501

 
 
 
 
 
 
 
 
 
 

Table Page 8

9-9-9    NASDAQ: HOPE


DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE BY TYPE
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Legacy
 
 
 
 
 
 
 
 
 
Real estate loans
$
12,575

 
$
10,896

 
$
2,678

 
$
2,047

 
$
1,624

Commercial loans
1,404

 
2,010

 
1,866

 
2,215

 
1,441

Consumer loans
198

 
67

 
136

 
85

 
2,933

   Total delinquent loans less than 90 days past due - legacy
$
14,177

 
$
12,973

 
$
4,680

 
$
4,347

 
$
5,998

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
Real estate loans
$
5,211

 
$
2,721

 
$
3,761

 
$
2,557

 
$
1,189

Commercial loans
360

 
1,987

 
858

 
211

 
314

Consumer loans
684

 
356

 

 
312

 

   Total delinquent loans less than 90 days past due - acquired
$
6,255

 
$
5,064

 
$
4,619

 
$
3,080

 
$
1,503

 
 
 
 
 
 
 
 
 
 
   Total delinquent loans less than 90 days past due
$
20,432

 
$
18,037

 
$
9,299

 
$
7,427

 
$
7,501

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NONACCRUAL LOANS BY TYPE
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Real estate loans
$
26,550

 
$
27,522

 
$
24,055

 
$
25,306

 
$
26,123

Commercial loans
10,117

 
11,773

 
15,742

 
16,270

 
16,842

Consumer loans
342

 
779

 
805

 
822

 
583

   Total nonaccrual loans
$
37,009

 
$
40,074

 
$
40,602

 
$
42,398

 
$
43,548

 
 
 
 
 
 
 
 
 
 
CRITICIZED LOANS
3/31/2017
 
12/31/2016
 
9/30/2016
 
6/30/2016
 
3/31/2016
Legacy
 
 
 
 
 
 
 
 
 
Special mention
$
127,432

 
$
127,562

 
$
168,289

 
$
80,923

 
$
87,025

Substandard
167,747

 
162,942

 
124,938

 
128,885

 
129,314

Doubtful
233

 
95

 
441

 
108

 
133

Loss

 

 

 

 

   Total criticized loans - legacy
$
295,412

 
$
290,599

 
$
293,668

 
$
209,916

 
$
216,472

 
 
 
 
 
 
 
 
 
 
Acquired
 
 
 
 
 
 
 
 
 
Special mention
$
98,536

 
$
116,094

 
$
140,604

 
$
19,447

 
$
17,017

Substandard
139,964

 
148,164

 
131,398

 
67,261

 
71,954

Doubtful
2,052

 
1,854

 
2,624

 
2,603

 
1,997

Loss

 

 
(133
)
 

 

   Total criticized loans - acquired
$
240,552

 
$
266,112

 
$
274,493

 
$
89,311

 
$
90,968

 
 
 
 
 
 
 
 
 
 
   Total criticized loans
$
535,964

 
$
556,711

 
$
568,161

 
$
299,227

 
$
307,440





Table Page 9