Back to GetFilings.com
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
|
|
| þ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
March 31, 2005 |
or
|
|
| o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period
from to |
Commission file number 1-8972
INDYMAC BANCORP, INC.
(Exact name of registrant as specified in its charter)
| |
|
|
|
|
|
|
|
|
Delaware |
|
95-3983415 |
|
(State or other jurisdiction of incorporation or
organization) |
|
(I.R.S. Employer Identification No.) |
| |
|
|
|
|
|
|
155 North Lake Avenue, Pasadena, California
|
|
91101-7211 |
|
(Address of principal executive offices) |
|
(Zip Code) |
(Registrants telephone number, including area code)
(800) 669-2300
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark whether the registrant is an accelerated
filer (as defined in Rule 12b-2 of the Exchange
Act). Yes þ No o
Indicate the number of shares outstanding of each of the
issuers classes of common stock, as of the latest
practicable date.
Common stock outstanding as of April 20, 2005:
62,475,789 shares
FORM 10-Q QUARTERLY REPORT
For the Period Ended March 31, 2005
TABLE OF CONTENTS
| |
|
|
|
|
|
|
| |
|
Page | |
| |
|
| |
|
|
|
|
|
|
PART I. FINANCIAL INFORMATION |
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
| |
|
|
|
23 |
|
|
|
|
|
|
| |
|
|
|
|
23 |
|
|
|
|
|
|
| |
|
|
|
|
25 |
|
|
|
|
|
|
| |
|
|
|
|
27 |
|
|
|
|
|
|
| |
|
|
|
|
30 |
|
|
|
|
|
|
| |
|
|
|
|
31 |
|
|
|
|
|
|
| |
|
|
|
|
31 |
|
|
|
|
|
|
| |
|
|
|
|
33 |
|
|
|
|
|
|
| |
|
|
|
|
34 |
|
|
|
|
|
|
| |
|
|
|
35 |
|
|
|
|
|
|
| |
|
|
|
|
36 |
|
|
|
|
|
|
| |
|
|
|
|
37 |
|
|
|
|
|
|
| |
|
|
|
|
38 |
|
|
|
|
|
|
| |
|
|
|
|
40 |
|
|
|
|
|
|
| |
|
|
|
41 |
|
|
|
|
|
|
| |
|
|
|
43 |
|
|
|
|
|
|
| |
|
|
|
44 |
|
|
|
|
|
|
| |
|
|
|
47 |
|
|
|
|
|
|
| |
|
|
|
48 |
|
|
|
|
|
|
| |
|
|
|
49 |
|
|
|
|
|
|
| |
|
|
|
49 |
|
|
|
|
|
|
| |
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
50 |
|
|
|
|
|
|
| |
|
|
|
50 |
|
|
|
|
|
|
| |
|
|
|
50 |
|
|
|
|
|
|
| |
|
|
|
53 |
|
|
|
|
|
|
| |
|
|
|
53 |
|
|
|
|
|
|
| |
|
|
|
53 |
|
|
|
|
|
|
|
|
|
|
54 |
|
|
|
|
|
|
|
|
|
|
55 |
|
|
|
|
|
|
|
|
|
|
56 |
|
|
|
|
|
|
| |
|
|
|
56 |
|
|
|
|
|
|
| |
|
|
|
56 |
|
|
|
|
|
|
| |
|
|
|
56 |
|
1
2
FORWARD-LOOKING STATEMENTS
This Form 10-Q contains statements that may be deemed to be
forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934.
Forward-looking statements include statements regarding our
projected financial condition and results of operations, plans,
objectives, future performance and business. Forward-looking
statements typically include the words anticipate,
believe, estimate, expect,
project, plan, forecast,
intend, goal, target and
other similar expressions. These statements reflect our current
views with respect to future events and financial performance.
They are subject to risks and uncertainties that could cause
future results to differ materially from historical results or
from the results anticipated. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak
only as of their dates or as of the date hereof if no other date
is identified. We undertake no obligation to update or revise
any forward-looking statements, whether as a result of new
information, future events or otherwise. For further information
on our key operating risks, refer to Key Operating
Risks beginning on page 56 and to IndyMacs
annual report on Form 10-K for the year ended
December 31, 2004.
References to IndyMac Bancorp or the Parent
Company refer to the parent company alone while references
to IndyMac, the Company, or
we refer to IndyMac Bancorp, Inc. and its
consolidated subsidiaries. References to IndyMac
Bank or the Bank refer to our subsidiary
IndyMac Bank, F.S.B. and its consolidated subsidiaries. The
following discussion addresses the Companys financial
condition and results of operations for the three months ended
March 31, 2005.
|
|
| ITEM 2. |
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS |
HIGHLIGHTS FOR THE QUARTER
Highlights for the quarters ended March 31, 2005,
March 31, 2004 and December 31, 2004, were as follows:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended | |
| |
|
| |
| |
|
March 31, | |
|
March 31, | |
|
December 31, | |
| |
|
2005 | |
|
2004 | |
|
2004(1) | |
| |
|
| |
|
| |
|
| |
| |
|
(Dollars in millions, except per share data) | |
|
|
|
|
|
|
Income Statement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net interest income after provision for loan losses
|
|
$ |
102 |
|
|
$ |
92 |
|
|
$ |
102 |
|
|
|
|
|
|
| |
Gain on sale of loans
|
|
|
144 |
|
|
|
84 |
|
|
|
120 |
|
|
|
|
|
|
| |
Other income
|
|
|
22 |
|
|
|
9 |
|
|
|
25 |
|
|
|
|
|
|
| |
Net revenues
|
|
|
268 |
|
|
|
185 |
|
|
|
247 |
|
|
|
|
|
|
| |
Operating expenses
|
|
|
160 |
|
|
|
115 |
|
|
|
150 |
|
|
|
|
|
|
| |
Net earnings
|
|
|
65 |
|
|
|
42 |
|
|
|
58 |
|
|
|
|
|
|
| |
Basic earnings per share
|
|
|
1.06 |
|
|
|
0.74 |
|
|
|
0.95 |
|
|
|
|
|
|
| |
Diluted earnings per share
|
|
$ |
1.01 |
|
|
$ |
0.70 |
|
|
$ |
0.91 |
|
|
|
|
|
|
|
Other Per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Dividends declared per share
|
|
$ |
0.36 |
|
|
$ |
0.25 |
|
|
$ |
0.34 |
|
|
|
|
|
|
| |
Book value per share at end of quarter
|
|
|
21.28 |
|
|
|
18.26 |
|
|
|
20.39 |
|
|
|
|
|
|
| |
Closing price per share
|
|
$ |
34.00 |
|
|
$ |
36.29 |
|
|
$ |
34.45 |
|
| |
Average Common Shares (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Basic
|
|
|
61,798 |
|
|
|
56,997 |
|
|
|
61,638 |
|
|
|
|
|
|
| |
|
Diluted
|
|
|
64,763 |
|
|
|
59,791 |
|
|
|
64,344 |
|
3
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended | |
| |
|
| |
| |
|
March 31, | |
|
March 31, | |
|
December 31, | |
| |
|
2005 | |
|
2004 | |
|
2004(1) | |
| |
|
| |
|
| |
|
| |
| |
|
(Dollars in millions, except per share data) | |
|
|
|
|
|
|
Performance Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Return on average equity (annualized)
|
|
|
21.18 |
% |
|
|
16.16 |
% |
|
|
18.96 |
% |
|
|
|
|
|
| |
Return on average assets (annualized)
|
|
|
1.43 |
% |
|
|
1.16 |
% |
|
|
1.25 |
% |
|
|
|
|
|
| |
Dividend payout ratio(2)
|
|
|
35.64 |
% |
|
|
35.71 |
% |
|
|
37.36 |
% |
|
|
|
|
|
| |
Net interest income to pretax income after minority interest
|
|
|
96.32 |
% |
|
|
135.53 |
% |
|
|
107.12 |
% |
|
|
|
|
|
| |
Average cost of funds
|
|
|
2.98 |
% |
|
|
2.32 |
% |
|
|
2.74 |
% |
|
|
|
|
|
| |
Net interest margin
|
|
|
2.49 |
% |
|
|
2.82 |
% |
|
|
2.40 |
% |
|
|
|
|
|
| |
Efficiency ratio(3)
|
|
|
59 |
% |
|
|
62 |
% |
|
|
60 |
% |
|
|
|
|
|
| |
Capital to net revenue ratio(4)
|
|
|
115.82 |
% |
|
|
140.09 |
% |
|
|
123.04 |
% |
|
|
|
|
|
| |
Capital adjusted efficiency ratio(5)
|
|
|
68 |
% |
|
|
87 |
% |
|
|
74 |
% |
|
|
|
|
|
| |
Operating expenses to loan production
|
|
|
1.34 |
% |
|
|
1.61 |
% |
|
|
1.30 |
% |
|
|
|
|
|
|
Balance Sheet and Asset Quality Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Average interest-earning assets
|
|
$ |
17,039 |
|
|
$ |
13,387 |
|
|
$ |
17,183 |
|
|
|
|
|
|
| |
Average equity
|
|
$ |
1,254 |
|
|
$ |
1,043 |
|
|
$ |
1,225 |
|
|
|
|
|
|
| |
Debt to equity ratio(6)
|
|
|
12.5:1 |
|
|
|
12.7:1 |
|
|
|
12.3:1 |
|
|
|
|
|
|
| |
Core capital ratio(7)
|
|
|
7.35 |
% |
|
|
7.50 |
% |
|
|
7.66 |
% |
|
|
|
|
|
| |
Risk-based capital ratio(7)
|
|
|
11.85 |
% |
|
|
12.61 |
% |
|
|
12.02 |
% |
|
|
|
|
|
| |
Non-performing assets to total assets
|
|
|
0.54 |
% |
|
|
0.75 |
% |
|
|
0.73 |
% |
|
|
|
|
|
| |
Allowance for loan losses to total loans held for investment
|
|
|
0.72 |
% |
|
|
0.78 |
% |
|
|
0.78 |
% |
|
|
|
|
|
| |
Allowance for loan losses and other credit reserves to
non-performing loans
|
|
|
80.73 |
% |
|
|
80.44 |
% |
|
|
61.62 |
% |
|
|
|
|
|
| |
Allowance for loan losses to annualized net charge-offs
|
|
|
708.33 |
% |
|
|
645.44 |
% |
|
|
692.65 |
% |
|
|
|
|
|
| |
Provision for loan losses to net charge-offs
|
|
|
131.89 |
% |
|
|
74.29 |
% |
|
|
103.30 |
% |
|
|
|
|
|
|
Other Selected Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Loans serviced for others(8)
|
|
$ |
55,995 |
|
|
$ |
32,122 |
|
|
$ |
50,219 |
|
|
|
|
|
|
| |
Loan production(9)
|
|
|
11,975 |
|
|
|
7,146 |
|
|
|
11,568 |
|
|
|
|
|
|
| |
Pipeline of mortgage loans in process
|
|
|
7,489 |
|
|
|
5,949 |
|
|
|
6,307 |
|
|
|
|
|
|
| |
Loans sold
|
|
$ |
9,654 |
|
|
$ |
4,907 |
|
|
$ |
9,550 |
|
|
|
|
|
|
| |
Net margin on sale of loans
|
|
|
1.49 |
% |
|
|
1.71 |
% |
|
|
1.26 |
% |
|
|
| (1) |
For the quarter ended December 31, 2004, the data is
presented on a pro forma basis excluding the effect of change in
accounting principle for rate lock commitments under
SAB No. 105 and for the impact of the purchase
accounting adjustments for Financial Freedom. The
SAB No. 105 impact and purchase accounting adjustments
for the quarter ended December 31, 2004, were
$2.2 million and $1.9 million before-tax,
respectively. A full reconciliation between the pro forma
amounts and amounts calculated in accordance with generally
accepted accounting principles, or GAAP, is as follows: |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended | |
| |
|
| |
| |
|
December 31, | |
|
|
|
December 31, | |
| |
|
2004 | |
|
|
|
2004 | |
| |
|
GAAP | |
|
Adjustments | |
|
Pro Forma | |
| |
|
| |
|
| |
|
| |
| |
|
(Dollars in millions, except per share data) | |
|
|
|
|
|
|
Gain on sale of loans
|
|
|
116 |
|
|
|
4 |
|
|
|
120 |
|
|
|
|
|
|
|
Net revenues
|
|
|
243 |
|
|
|
4 |
|
|
|
247 |
|
|
|
|
|
|
|
Operating expenses
|
|
|
150 |
|
|
|
|
|
|
|
150 |
|
|
|
|
|
|
|
Income taxes
|
|
|
37 |
|
|
|
2 |
|
|
|
39 |
|
| |
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$ |
56 |
|
|
$ |
2 |
|
|
$ |
58 |
|
| |
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$ |
0.87 |
|
|
$ |
0.04 |
|
|
$ |
0.91 |
|
|
|
|
|
|
|
Return on average equity (annualized)
|
|
|
18.16 |
% |
|
|
|
|
|
|
18.96 |
% |
|
|
|
|
|
|
Return on average asset (annualized)
|
|
|
1.19 |
% |
|
|
|
|
|
|
1.25 |
% |
|
|
| (2) |
Dividends declared per common share as a percentage of diluted
earnings per share. |
| |
| (3) |
Defined as operating expenses divided by net interest income and
other income. |
4
|
|
| (4) |
Average equity divided by net interest income and other income. |
| |
| (5) |
Efficiency ratio multiplied by the capital to net revenue ratio. |
| |
| (6) |
Debt includes deposits. |
| |
| (7) |
IndyMac Bank, F.S.B. (excludes unencumbered cash at the Parent
Company available for investment in IndyMac Bank). Risk-based
capital ratio is calculated based on the regulatory standard
risk weighting adjusted for the additional risk weightings for
subprime loans. |
| |
| (8) |
Represents the unpaid principal balance on loans sold with
servicing retained by IndyMac. |
| |
| (9) |
Includes newly originated commitments on construction loans and
warehouse lending. |
OVERALL RESULTS
IndyMac Bancorp first quarter results reflected continued strong
operating fundamentals. The Company achieved a new record of
production of $12.0 billion, an increase of 67% over the
first quarter 2004 and an increase of 3% from the prior record
achieved in the fourth quarter of 2004. Based on this record
production and the mortgage industry volume published by
Mortgage Bankers Association on April 14, 2005, our
mortgage industry market share increased to
2.0%.(1)
In addition to the strong production results, our net interest
and gain on sale margins also strengthened during the quarter
resulting in record quarterly earnings per share of $1.01, an
increase of 44% from $0.70 per share in the first quarter
of 2004 and an increase of 11% from the pro forma earnings per
share of $0.91 in the fourth quarter of 2004. Included in
operating expenses during the quarter was a $6 million
pretax legal charge for the settlement of a previously disclosed
class action lawsuit involving employee classification and
overtime matters. During the first quarter of 2005, the Company
continued to deploy capital to facilitate balance sheet growth
and achieved record total assets of $18.0 billion as of
March 31, 2005.
OUR BUSINESS
IndyMac is the holding company for IndyMac Bank®, the
largest savings and loan or savings bank in Los Angeles and
the 10th largest thrift nationwide (based on assets). IndyMac is
in the business of designing, manufacturing, and distributing
cost-efficient financing for the acquisition, development, and
improvement of single-family homes. IndyMac also provides
financing secured by single-family homes to facilitate
consumers personal financial goals and strategically
invests in single-family mortgage related assets. We facilitate
the acquisition, development, and improvement of single-family
homes through our award-winning e-MITS® (Electronic
Mortgage Information and Transaction System) platform that
automates underwriting, risk-based pricing and rate locking on a
nationwide basis via the Internet at the point of sale. IndyMac
Bank offers highly competitive mortgage products and services
that are tailored to meet the needs of both consumers and
mortgage professionals.
For this quarter, we have realigned our segments from the
previous four operating segments structure based on products and
customers to two primary operating segments, the mortgage
banking and the thrift segments. They more clearly highlight our
hybrid thrift/mortgage banking business model and are consistent
with the way we manage and evaluate our business. Additionally,
we moved the retained assets and loan servicing division to
become a part of our mortgage banking segment because we believe
the ability to service
|
|
| (1) |
Our market share is calculated based on our total loan
production, both purchased (correspondent and conduit) and
originated (retail and wholesale), in all of our channels (the
numerator) divided by the MBAs estimate of the overall
mortgage market (the denominator) per their April 14, 2005
Mortgage Finance Forecast. As we review industry publications
such as National Mortgage news, we have confirmed that our
calculation is consistent with their methodologies for reporting
market share of IndyMac and our mortgage banking peers. It is
important to note that these industry calculations cause
purchased mortgages to be counted more than once, i.e., first
when they are originated and again by the purchasers (through
correspondent and conduit channels) of the mortgages. Therefore,
our market share calculation may not be mathematically precise
in the absolute sense, but it is consistent with industry
calculations, which provide investors with a good view of our
relative standing compared to the other top mortgage lending
peers. |
5
mortgage loans is an integral part of our mortgage banking
business. These segment results depict our profitability by
channel of origination. Each channels results include the
impact of intercompany transactions between channels, which are
elimination in consolidation. Additionally, these segment
changes provide clear transparency to the two primary activities
in our hybrid model: mortgage banking with high asset turn and
high returns on equity, and thrift investing characterized by
lower but more consistent returns on equity. Prior period
segment results have been revised to conform to this new
presentation.
The mortgage banking segment offers many types of home mortgage
products, predominantly prime, to our customers using a
technology-based approach across multiple channels on a
nationwide basis. Our broad product line includes
adjustable-rate mortgages (ARMs) offering borrowers
multiple payment options, fixed-rate mortgages, both conforming
and non-conforming, subprime mortgage loans and reverse
mortgages. Our largest production channel, mortgage
professionals, originates or purchases mortgage loans through
its relationships with mortgage brokers, mortgage bankers, and
financial institutions. We also offer mortgages and reverse
mortgages to consumers through channels such as direct mail,
Internet leads, online advertising, affinity relationships, real
estate professionals, including Realtors, and through our
Southern California retail banking branches. This segment
generally provides higher returns on invested equity than the
thrift segment through quicker asset turnover. We sell the
majority of the mortgage loans originated or purchased by this
segment on an on-going basis in the secondary market, and to a
lesser extent may transfer loans to our thrift segment. In
conjunction with the sale of mortgage loans, we generally retain
the right to continue to perform the mortgage loan servicing
function on behalf of the investors in the loans sold for a
specified servicing fee plus late fees and any reinvestment
income (mortgage servicing rights or MSRs). We also retain, to a
lesser degree than MSRs, certain other servicing-related assets
including AAA-rated interest-only securities, prepayment penalty
securities associated with prepayment charges on the underlying
mortgage loans, non-investment grade securities and residual
securities from the sale of mortgage loans. To hedge the
prepayment risk embedded in these assets, we use a combination
of several financial instruments such as U.S. Treasury
securities, principal-only securities, agency debentures,
futures, floors, swaps, or options to protect the value of these
assets. The principal sources of revenue for the mortgage
banking segment include gain on sale of mortgage loans, fee
income and net interest income during the period loans are held
pending sale and service fee income related to the MSRs.
In an effort to diversify and stabilize company-wide earnings,
mitigate, to an extent, the cyclicality of our mortgage banking
segment, and leverage our capital and infrastructure as a
nationwide mortgage lender and an FDIC-insured financial
institution, we allocate capital to invest in certain of our
mortgage loan products and other specialty mortgage products and
commercial loans in our thrift segment. The focus of this
segment is the generation of core stable net interest income to
provide a return on invested capital with minimum threshold
returns established for various types of investments based on
the underlying risks of the investments. The principal
investments in this segment include single-family residential
(SFR) mortgage loans (predominantly prime ARMs),
construction financing for single-family residences or lots
provided directly to individual consumers, builder construction
financing facilities for larger residential subdivision loans,
home equity lines of credit (HELOCs), and
mortgage-backed securities. Additionally, beginning in 2005, we
have reentered the warehouse lending business, which provides
short-term revolving warehouse lending facilities to
small-to-medium size mortgage bankers and brokers to finance
mortgage loans from the closing of the loans until they are
sold. The thrift segment leverages the mortgage banking
segments infrastructure as a source for much of its
investments. Revenues generated by the thrift segment are
primarily net interest income on loans and securities, and to a
lesser extent, gain on sale of loans and service fee income on
HELOCs.
The following tables summarize the Companys financial
results for the three months ended March 31, 2005,
illustrating the revenues earned by its two primary segments via
each of its operating channels. The profitability of each
operating channel is measured on a fully-leveraged basis after
allocating capital based on regulatory capital rules.
Operating channels that originate mortgage loans are credited
with gain on sale at funding based on the estimated fair value.
Any difference between the actual gain on sale realized and the
estimate is credited or charged to the operating channel in the
period the loan is sold or transferred to the held for
investment portfolio. Differences between the gain on sale
credited to the operating channels and the consolidated gain on
6
sale due to timing of loan sales or transfers to the held for
investment portfolio are eliminated in consolidation. The
Company uses a funds transfer pricing (FTP) system
to allocate interest income and expense to the operating
channels. Each operating channel is allocated funding with
maturities and interest rates matched with the expected lives
and repricing frequencies of the channels assets. The
difference between these allocations and the Companys
actual net interest income and capital levels resulting from
centralized management of funding costs is reported in the
Treasury unit. Corporate overhead costs related to managing the
Company as a whole are not allocated to the operating channels.
The following table summarizes the segment financial highlights
for the three months ended March 31, 2005:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Mortgage Banking | |
|
|
|
|
|
|
| |
|
| |
|
|
|
|
|
|
| |
|
|
|
MSRs and | |
|
Loan | |
|
|
|
|
|
|
|
|
| |
|
Production | |
|
Other Retained | |
|
Servicing | |
|
|
|
|
|
|
|
Total | |
| |
|
Divisions | |
|
Assets | |
|
Operations | |
|
Total | |
|
Thrift | |
|
Other | |
|
Company | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
|
(Dollars in thousands) | |
|
|
|
|
|
|
Operating Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$ |
26,637 |
|
|
$ |
14,674 |
|
|
$ |
(302 |
) |
|
$ |
41,009 |
|
|
$ |
60,051 |
|
|
$ |
3,360 |
|
|
$ |
104,420 |
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,490 |
) |
|
|
|
|
|
|
(2,490 |
) |
|
|
|
|
|
|
Gain (loss) on sale of loans
|
|
|
160,601 |
|
|
|
742 |
|
|
|
13 |
|
|
|
161,356 |
|
|
|
8,429 |
|
|
|
(25,463 |
) |
|
|
144,322 |
|
|
|
|
|
|
|
Gain (loss) on securities
|
|
|
|
|
|
|
(5,984 |
) |
|
|
|
|
|
|
(5,984 |
) |
|
|
858 |
|
|
|
480 |
|
|
|
(4,646 |
) |
|
|
|
|
|
|
Service fee income
|
|
|
2,464 |
|
|
|
9,878 |
|
|
|
|
|
|
|
12,342 |
|
|
|
1,170 |
|
|
|
(9,094 |
) |
|
|
4,418 |
|
|
|
|
|
|
|
Other income
|
|
|
12,835 |
|
|
|
711 |
|
|
|
354 |
|
|
|
13,900 |
|
|
|
6,816 |
|
|
|
1,362 |
|
|
|
22,078 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net revenues (expense)
|
|
|
202,537 |
|
|
|
20,021 |
|
|
|
65 |
|
|
|
222,623 |
|
|
|
74,834 |
|
|
|
(29,355 |
) |
|
|
268,102 |
|
|
|
|
|
|
| |
Operating expenses
|
|
|
85,429 |
|
|
|
5,789 |
|
|
|
5,773 |
|
|
|
96,991 |
|
|
|
17,491 |
|
|
|
45,216 |
|
|
|
159,698 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Pretax income (loss)
|
|
|
117,108 |
|
|
|
14,232 |
|
|
|
(5,708 |
) |
|
|
125,632 |
|
|
|
57,343 |
|
|
|
(74,571 |
) |
|
|
108,404 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Net income (loss)
|
|
$ |
70,850 |
|
|
$ |
8,610 |
|
|
$ |
(3,453 |
) |
|
$ |
76,007 |
|
|
$ |
34,693 |
|
|
$ |
(45,224 |
) |
|
$ |
65,476 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of average total assets
|
|
|
27 |
% |
|
|
9 |
% |
|
|
|
|
|
|
36 |
% |
|
|
59 |
% |
|
|
5 |
% |
|
|
100 |
% |
|
|
|
|
|
|
Percentage of total revenue
|
|
|
75 |
% |
|
|
8 |
% |
|
|
|
|
|
|
83 |
% |
|
|
29 |
% |
|
|
(12 |
)% |
|
|
100 |
% |
|
|
|
|
|
|
Percentage of pretax income
|
|
|
108 |
% |
|
|
13 |
% |
|
|
(5 |
)% |
|
|
116 |
% |
|
|
53 |
% |
|
|
(69 |
)% |
|
|
100 |
% |
|
|
|
|
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|