Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa11-4754_18k.htm

Exhibit 99.1

 

WILSHIRE BANCORP, INC.
CONTACT:
Joanne Kim, President & CEO, (213) 639-1843
Alex Ko, EVP & CFO, (213) 427-6560
www.wilshirebank.com

NEWS RELEASE

 

 

 

 

Wilshire Bancorp Reports Financial Results for Fourth Quarter 2010

 

LOS ANGELES, January 24, 2011 - Wilshire Bancorp, Inc. (NASDAQ: WIBC), the holding company for Wilshire State Bank, today reported a net loss to common shareholders of $30.0 million, or ($1.02) per basic and diluted share, for the quarter ended December 31, 2010.  This compares to net income available to common shareholders of $3.2 million, or $0.11 per basic and diluted common share, for the same period of the prior year.  The net loss reported for the fourth quarter of 2010 is attributable to $65.5 million in provision for loans losses that was largely driven by the disposal of a significant number of problem assets through note sales and charge-offs. The fourth quarter 2010 credit management actions had the effect of significantly lowering the risk profile of the Company’s loan portfolio and reducing its level of non-accrual, troubled debt restructured (TDRs), classified and impaired loans.

 

“Our fourth quarter results reflect our aggressive actions to resolve lingering credit issues related to commercial real estate loans,” said Ms. Joanne Kim, President and CEO of Wilshire Bancorp. “Following these actions, we have now disposed of the weakest credits in our loan portfolio and have positioned the Bank to move forward with more manageable credit costs. We will continue to focus on credit quality and the reduction of problem assets in future quarters.”

 

“We expect to demonstrate the significant earnings power of the Bank and deliver improved profitability throughout the year 2011.  With the reduction of problem assets from our balance sheet, we believe that increased gains on sales of small business administration (SBA) and residential mortgage loans, lower credit costs, and the effect of a company-wide initiative to reduce non-interest expense levels will help drive our earnings growth in 2011,” said Ms. Kim.

 

FOURTH QUARTER 2010 SUMMARY:

 

·                Decline in non-accrual loans – Non-accrual loans declined to $64.6 million, or 2.75 % of gross loans, at December 31, 2010, from $76.3 million, or 3.12% of gross loans, at September 30, 2010.

 

·                Decrease in impaired loans – Impaired loans were reduced from $192.6 million at September 30, 2010 to $118.5 million at December 31, 2010, a reduction of $74.1 million or 38.5% on a quarter to quarter basis.

 

·                Decline in troubled debt restructured loans (TDRs) Performing TDRs and impaired restructured loans declined $62.1 million or 53.5% to $53.9 million at December 31, 2010, from $115.9 million at September 30, 2010.

 

·                Cost of funds reduction – Cost of funds saw continued reductions to 1.04% at December 31, 2010, down 20 basis points from 1.24% at September 30, 2010.

 

·                Increase in demand deposits – Non-interest bearing demand deposits increased $13.8 million, or 3%, from the end of the prior quarter further improving the deposit mix.

 



 

Wilshire Bancorp Inc. – 4Q 2010 Results

January 24, 2011

Page 2

 

CREDIT QUALITY

 

During the fourth quarter of 2010, the Company sold 45 loans with a carrying balance of approximately $129.3 million at an approximate 31% average weighted discount to their carrying values.  These loans consisted of $128.7 million commercial real estate loans and $619 thousand commercial loans.  Of the commercial real estate loans sold, loans secured by hotels totaled $37.8 million or 29.2% of total loans sold, loans secured by multifamily residential properties accounted for $28.7 million, or 22.2%, loans secured by shopping centers totaled $27.0 million or 20.9%, commercial and industrial building secured loans totaled $11.6 million or 9.0%, loans secured by land totaled $10.2 million or 7.9%, loans secured by carwash and gas stations totaled $8.6 million or 6.6%, and other loans secured by real estate totaled $4.8 million or 3.7%.

 

Non-performing loans totaled $49.4 million or 38.2% of the total sold, TDR loans totaled $35.8 million or 27.7%, delinquent loans totaled $40.3 million or 31.1%.  Legacy Wilshire loans or loans originated by Company and not acquired through the FDIC acquisition of Mirae Bank in 2009, accounted for the majority of the loans at $127.0 million or 98.2% of loans sold.

 

For the fourth quarter of 2010, the Company recorded a provision for loan losses of $65.5 million compared to $18.0 million in the third quarter of 2010.  Provision for loan losses recorded for the full year amounted to $132.7 million for 2010 compared to $68.6 million for 2009. The allowance for loan losses was $107.8 million, or 4.60% of gross loans, on December 31, 2010, compared to $99.0 million, or 4.04% of gross loans, at September 30, 2010.  Allowance for loan losses as a percentage of legacy Wilshire loans increased 61 basis points to 5.05% from 4.44%.  The coverage ratio of allowance for loan losses to non-performing assets also increased to 135.5% at December 31, 2010 from 106.9% at September 30, 2010.

 

 

Non-accrual Loans

 

At December 31, 2010, total non-accrual loans totaled $64.6 million, or 2.63% of gross loans, compared to $76.3 million, or 3.12% of gross loans at September 30, 2010, and $69.4 million or 3.85% of gross loans for December 31, 2009.  The decrease is primarily attributable to the sales of problem loans described above. Legacy Wilshire non-accrual loans totaled $54.2 million or 2.54% of total legacy Wilshire loans.

 

As previously disclosed, upon acquiring certain assets and liabilities of the former Mirae Bank, the Company entered into loss sharing agreements with the FDIC whereby the FDIC has agreed to share in losses on assets covered under the agreement.  The assets covered by the loss sharing agreements include loans and foreclosed loan collateral existing on June 26, 2009, and acquired from Mirae Bank. As a result, loans acquired through the acquisition of Mirae Bank are identified as “covered” loans, and those that were originated at Wilshire are “non-covered” loans or “legacy Wilshire” loans.  The following is a table showing “covered” and “non-covered” non-accrual loans by loan type:

 

(Net of SBA Guarantee Portions)

 

Quarter Ended

 

(dollars in thousands)

 

Dec 31, 2010

 

Sep 30, 2010

 

Dec 31, 2009

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,660

 

 

2,660

 

 

$

-

 

 

Real Estate Secured

 

8,005

 

 

52,586

 

 

60,591

 

 

10,568

 

 

56,780

 

 

67,348

 

 

63,571

 

 

Commercial & Industrial

 

2,345

 

 

1,631

 

 

3,976

 

 

3,031

 

 

3,272

 

 

6,303

 

 

5,805

 

 

Consumer

 

-

 

 

27

 

 

27

 

 

 

 

 

37

 

 

37

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL NON-ACCRUALS

 

$

10,350

 

 

$

54,244

 

 

$

64,594

 

 

$

13,599

 

 

$

62,749

 

 

$

76,348

 

 

$

69,446

 

 

 

2



 

Wilshire Bancorp Inc. – 4Q 2010 Results

January 24, 2011

Page 3

 

Impaired Loans

 

Total impaired loans for the quarter ended December 31, 2010 totaled $118.5 million, a reduction of $74.1 million or 38.5% from $192.6 million for the third quarter of 2010 and a reduction of $16.9 million or 12.5% from $135.4 million for the fourth quarter of 2009.  The reduction was mostly in legacy Wilshire loans which compared to the previous quarter decreased by $69.1 million to $99.1 million at December 31, 2010.  A significant portion of the reduction of impaired loan can be attributed to the sale of problem loans during the fourth quarter of 2010.  Total impaired loans by loan category are shown in the table below:

 

 

 

Quarter Ended

 

(dollars in thousands)

 

Dec 31, 2010

 

Sep 30, 2010

 

Dec 31, 2009

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

           -

 

 

$

-

 

 

$

2,660

 

 

$   2,660

 

 

$

-

 

 

Real Estate Secured

 

15,120

 

 

93,452

 

 

108,572

 

 

18,837

 

 

157,068

 

 

175,905

 

 

128,477

 

 

Commercial & Industrial

 

4,216

 

 

5,649

 

 

9,865

 

 

5,479

 

 

8,505

 

 

13,984

 

 

6,847

 

 

Consumer

 

-

 

 

27

 

 

27

 

 

-

 

 

37

 

 

37

 

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL IMPAIRED LOANS

 

$

19,336

 

 

$

99,128

 

 

$ 118,464

 

 

$

24,316

 

 

$

168,270

 

 

$ 192,586

 

 

$

135,394

 

 

 

 

Loan Delinquencies

 

At December 31, 2010, total loan delinquencies increased to $39.2 million from $34.8 million at September 30, 2010.  Compared to the previous year end, delinquencies declined by $1.4 million from $40.6 million at December 31, 2009. As a percentage of gross loans, delinquencies increased to 1.67% at December 31, 2010 from 1.42% at September 30, 2010.  The increase in delinquencies occurred entirely in the “covered” loan portfolio while non-covered legacy Wilshire loans decreased from $32.0 million to $31.4 million from the third to fourth quarter of 2010, respectively. The increase in delinquencies by days past due occurred in the 30-59 day delinquencies, while 60-89 day delinquencies were reduced during the fourth quarter. Delinquencies by days past due and loan type are reflected in the tables below:

 

By Days Past Due

 

Quarter Ended

 

(dollars in thousands)

 

Dec 31, 2010

 

Sep 30, 2010

 

Dec 31, 2009

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

4,253

 

 

$

20,321

 

 

$ 24,574

 

 

$

1,754

 

 

$

13,582

 

 

$ 15,336

 

 

$

28,523

 

 

60 - 89  Days Past Due

 

3,566

 

 

11,107

 

 

14,673

 

 

1,053

 

 

18,126

 

 

19,179

 

 

10,781

 

 

90 Days, and still accruing

 

-

 

 

-

 

 

-

 

 

-

 

 

304

 

 

304

 

 

1,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DELINQUENCIES

 

$

7,819

 

 

$

31,428

 

 

$ 39,247

 

 

$

2,807

 

 

$

32,012

 

 

$ 34,819

 

 

$

40,640

 

 

 

 

By Loan Category

 

Quarter Ended

 

(dollars in thousands)

 

Dec 31, 2010

 

Sep 30, 2010

 

Dec 31, 2009

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

-

 

 

$         -

 

 

$

-

 

 

$

-

 

 

$          -

 

 

$

-

 

 

Real Estate Secured

 

6,421

 

 

28,947

 

 

35,368

 

 

1,331

 

 

27,215

 

 

28,546

 

 

35,438

 

 

Commercial & Industrial

 

1,398

 

 

2,436

 

 

3,834

 

 

1,476

 

 

4,740

 

 

6,216

 

 

5,006

 

 

Consumer

 

-

 

 

45

 

 

45

 

 

-

 

 

57

 

 

57

 

 

196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DELINQUENCIES

 

$

7,819

 

 

$

31,428

 

 

$ 39,247

 

 

$

2,807

 

 

$

32,012

 

 

$ 34,819

 

 

$

40,640

 

 

 

3



 

Wilshire Bancorp Inc. – 4Q 2010 Results

January 24, 2011

Page 4

 

Loan Charge-offs

 

Net loan charge-offs for the fourth quarter of 2010 totaled $58.3 million, compared to $14.3 million in the third quarter of 2010 and $18.7 million for the fourth quarter of 2009.  The increase in charge-offs resulted from aggressive charge-offs of non-performing assets in the fourth quarter of 2010 some of which were due to the sale of problem loans previously discussed.  Charge-offs by loan type figures are reflected in the table below:

 

(dollars in thousands)

 

Quarter Ended

 

 

 

Dec 31, 2010

 

Sep 30, 2010

 

Dec 31, 2009

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

 

$

401

 

 

$

401

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

99

 

 

Real Estate Secured

 

252

 

 

53,256

 

 

53,508

 

 

324

 

 

12,446

 

 

12,770

 

 

7,002

 

 

Commercial & Industrial

 

431

 

 

3,940

 

 

4,371

 

 

91

 

 

1,448

 

 

1,539

 

 

11,511

 

 

Consumer

 

 

 

 

14

 

 

14

 

 

 

 

 

33

 

 

33

 

 

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CHARGE-OFFS

 

$

683

 

 

$

57,611

 

 

$

58,294

 

 

$

415

 

 

$

13,927

 

 

$

14,342

 

 

$

18,655

 

 

 

 

BALANCE SHEET

 

During the fourth quarter of 2010, the Company continued to reposition its balance sheet by utilizing cash and cash equivalents, investments, and loan payoffs to fund the run-off of higher-costing money market and time deposit accounts.  This repositioning had the effect of lowering the Company’s overall cost of funds.

 

As a result of this strategy, total assets declined to $2.98 billion at December 31, 2010, from $3.23 billion at September 30, 2010 and $3.4 billion at December 31, 2009.

 

Loan Categories

 

(dollars in thousands)

 

Quarter Ended

 

 

 

December 31, 2010

 

September 30, 2010

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

72,258

 

$

72,258

 

$

-

 

$

70,808

 

$

70,808

 

Real Estate Secured

 

159,699

 

1,764,389

 

1,924,088

 

166,490

 

1,832,726

 

1,999,216

 

Commercial & Industrial

 

49,680

 

283,286

 

332,966

 

53,613

 

308,277

 

361,890

 

Consumer

 

111

 

15,574

 

15,685

 

125

 

16,937

 

17,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL GROSS LOANS

 

$

209,490

 

$

2,135,507

 

$

2,344,997

 

$

220,228

 

$

2,228,748

 

$

2,448,976

 

 

 

The Company experienced stronger loan demand in the fourth quarter of 2010 with new loan originations increasing to $169.1 million in the fourth quarter of 2010 from $112.9 million in the third quarter of 2010.  SBA loan originations increased to $47.7 million in the fourth quarter of 2010 from $17.6 million in the third quarter of 2010, an increase of 171% on a quarterly basis.  Total loans were $2.34 billion at December 31, 2010, compared to $2.44 billion at September 30, 2010, a decrease of $103.9 million mostly due to the sale of problem loans during the fourth quarter.

 

Total deposits totaled $2.46 billion at December 31, 2010, down from $2.71 billion at September 30, 2010.  The decline came from higher-cost money market accounts and time deposits.  This decline was partially offset by increases in non-interest bearing deposits and savings and interest checking accounts. Core deposits represented 71.2% of total deposits at December 31, 2010. As a result of Management’s strategy to improve the deposit mix over the past year, demand deposits increased 21.0% from December 31, 2009 to 2010 and as a percentage of total deposits, increased from 13.6% to 19.0% during the same period. During the fourth quarter of 2010, the Company opened 2,026 new demand deposits accounts with a balance of $52.6 million at the December 31, 2010.

 

4



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 5

 

Total other real estate owned (OREOs) decreased by $1.0 million from $16.0 million at September 30, 2010 to $15.0 million at December 31, 2010. Covered OREOs at December 31, 2010 were $2.6 million and non-covered OREOs were $12.4 million.  Outflow from OREO in the fourth quarter of 2010 consisted of 14 sold properties totaling $10.1 million.  Inflows to OREO in the fourth quarter of 2010 consisted of 8 properties totaling $9.1 million.

 

Total cash and cash equivalents were reduced from $309.4 million at September 30, 2010 to $198.5 million at December 31, 2010 and investment securities were decreased from $367.5 million to $316.7 million for the same period.  To reduce deposits costs, the Company ran off higher costing time and money market deposits supplemented by lower yielding cash, fed funds sold, and investment securities. Although the Company did not sell any investment securities in the fourth quarter of 2010, there were call transactions and mortgage backed securities pay-downs that resulted in a reduction in investment securities when compared to the previous quarter.

 

Capital Ratios

 

The Company’s capital ratios continued to be well in excess of “well capitalized” regulatory requirements.

 

(Dollars In thousands
except per share info)

 

December 31, 2010

 

 

Well Capitalized
Regulatory
Requirements

 

 

Total Excess
Above Well
Capitalized
Requirements

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

9.73%

 

 

5.00%

 

 

$           147,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-Based Capital Ratio

 

13.30%

 

 

6.00%

 

 

166,490

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-Based Capital Ratio

 

14.68%

 

 

10.00%

 

 

106,749

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity To Tangible Assets

 

5.74%

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity Per Common Share

 

$              5.79

 

 

N/A

 

 

N/A

 

 

 

5



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 6

 

STATEMENT OF OPERATIONS

 

Net interest Income and Margin

 

Net interest income before provision for loan losses totaled $26.4 million in the fourth quarter of 2010, compared to $29.7 million in the third quarter of 2010, and $29.4 million in the fourth quarter of 2009.  Net interest income before provisions for 2010 totaled $113.8 million, an increase from $99.5 million for the full year 2009. On a quarterly basis, interest income was reduced from $44.6 million at December 31, 2009 and $39.8 million at September 30, 2010, to $34.3 million at December 31, 2010.  Annually, interest income was decreased from $158.4 million at 2009 year end to $156.5 million at year end 2010.  The decrease in interest income can be largely attributed to the reversal of interest income of non-accrual loans totaling $4.4 million during the fourth quarter of 2010.

 

Interest expense meanwhile, declined to $8.0 million for the quarter ending December 31, 2010 and $42.7 million for the full year 2010.  This compares to $10.1 million for the third quarter of 2010, $15.2 million for the fourth quarter of 2009, and $58.9 million for the full year 2009. The reduction in interest expense resulted from Management’s strategy to lower deposit costs in the third and fourth quarter of 2010.  As a result, interest expense was reduced 21% from the third to fourth quarter of 2010 and on a year to date basis, interest expense was reduced 27% from 2009 to 2010.

 

Net interest margin was 3.74% in the fourth quarter of 2010, compared to 3.93% in the third quarter of 2010 and 3.73% in the fourth quarter of 2009.  The decline in net interest margin from the third quarter of 2010 was primarily attributable to the impact of interest reversals on non-accrual loans, which negatively impacted the net interest margin by 62 basis points in the fourth quarter of 2010 and 31 basis points for the full year 2010. Not including non-accrual interest reversals, net interest margin for the quarter and year ending December 31, 2010 would have been 4.36% and 4.07%, respectively.  Without the effect of non-accrual interest income reversals, loan yield would have been 6.30% for the fourth quarter and 6.33% for the third quarter of 2010. Cost of funds was reduced to 1.04% in the fourth quarter of 2010 from 1.24% in the third quarter of 2010.

 

Non-Interest Income

 

Non-interest income was $6.1 million in the fourth quarter of 2010, compared to $10.0 million for the previous quarter and $17.6 million for the fourth quarter of 2009.  Non-interest income for the full year 2010 was $33.8 million, a decrease from $57.3 million in 2009.  Annual non-interest income in 2009 includes the gain from the acquisition of Mirae Bank of $21.7 million posted in the second quarter of 2009. The decline in non-interest income is primarily due to lower gains on the sale of securities.  However, as the Company has continued to focus on SBA loan origination and sales in 2010, total gain on sale of loan was increased 69% from $3.7 million in 2009 to $6.3 million in 2010.  Management will continue to focus on SBA loan originations and sales in 2011. During the fourth quarter of 2010, the Company originated $47.7 million in SBA loans and sold approximately $20.8 million, compared to originations of $17.6 million and sales of $19.6 million in the third quarter of 2010.

 

 

Non-Interest Expense

 

Total non-interest expense was $19.7 million in the fourth quarter of 2010, compared with $16.5 million in the same period of the prior year and $14.8 million for the third quarter of 2010.  Year to date non-interest expense in 2010 was $65.3 million, an increase from $57.4 million in 2009. The increase was primarily due to expenses related to OREO which totaled $2.9 million in the fourth quarter of 2010 in addition to a $1.2 million loss on investment in low income housing tax credit funds.  On an annual basis, salaries and wages were increased from $26.5 million for 2009 to $29.1 million for 2010 partly attributable to the addition of staffs from the acquisition of Mirae Bank in the second quarter of 2009. Along with the increase in OREO expenses, this contributed to the annual increase in non-interest expense.

 

6



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 7

 

CONFERENCE CALL

 

Management will host its quarterly conference call on January 25, 2011, at 11:00 a.m. PDT (2:00 p.m. EDT). Investment professionals are invited to participate in the call by dialing 800-329-9097 (domestic number) or 617-614-4929 (international number) and entering passcode 88937707.

 

COMPANY INFORMATION

 

Headquartered in Los Angeles, Wilshire State Bank operates 24 branch offices in California, Texas, New Jersey and New York, and six loan production offices in Dallas, Houston, Atlanta, Denver, Annandale, Virginia, and Fort Lee, New Jersey, and is an SBA preferred lender nationwide. Wilshire State Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area. Wilshire Bancorp’s strategic goals include increasing shareholder and franchise value by continuing to grow its multi-ethnic banking business and expanding its geographic reach to other similar markets with strong levels of small business activity.

 

www.wilshirebank.com

 

FORWARD-LOOKING STATEMENTS

 

Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Specific factors include, but are not limited to, loan production and sales, credit quality, the ability to expand net interest margin, the ability to continue to attract low-cost deposits, success of expansion efforts, competition in the marketplace and general economic conditions. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes included in Wilshire Bancorp’s most recent reports on Form 10-K and Form 10-Q, as filed with the Securities and Exchange Commission, as they may be amended from time to time. Results of operations for the most recent quarter are not necessarily indicative of operating results for any future periods. Any projections in this release are based on limited information currently available to management and are subject to change. Since management will only provide guidance at certain points during the year, Wilshire Bancorp will not necessarily update the information. Such information speaks only as of the date of this release. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.

 

7



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 8

 

 

CONSOLIDATED BALANCE SHEET

(dollars in thousands) (unaudited)

 

December 31,

 

September 30,

 

Three Month

 

December 31,

 

One Year

 

 

 

2010

 

2010

 

Change

 

2009

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

68,530

 

$

108,411

 

-37%

 

$

155,753

 

-56%

 

Federal Funds Sold and Other Cash Equivalents

 

130,005

 

201,006

 

-35%

 

80,003

 

63%

 

Total Cash and Cash Equivalents

 

198,535

 

309,417

 

-36%

 

235,756

 

-16%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

316,623

 

367,433

 

-14%

 

651,318

 

-51%

 

Investment Securities Held To Maturity

 

85

 

91

 

-7%

 

109

 

-22%

 

Total Investment Securities

 

316,708

 

367,524

 

-14%

 

651,427

 

-51%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

71,596

 

70,123

 

2%

 

48,371

 

48%

 

Residential Real Estate

 

97,504

 

108,549

 

-10%

 

93,828

 

4%

 

Commercial Real Estate

 

1,823,280

 

1,887,247

 

-3%

 

1,881,998

 

-3%

 

Commercial and Industrial

 

332,117

 

360,990

 

-8%

 

385,958

 

-14%

 

Consumer

 

15,736

 

17,135

 

-8%

 

17,286

 

-9%

 

Total Loans

 

2,340,233

 

2,444,044

 

-4%

 

2,427,441

 

-4%

 

Allowance For Loan Losses

 

(107,786)

 

(99,022)

 

9%

 

(62,130)

 

73%

 

Loans, Net of Allowance for Loan Losses

 

2,232,447

 

2,345,022

 

-5%

 

2,365,311

 

-6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

10,061

 

12,839

 

-22%

 

15,266

 

-34%

 

Due from Customers on Acceptances

 

368

 

269

 

37%

 

945

 

-61%

 

Other Real Estate Owned

 

14,983

 

15,996

 

-6%

 

3,797

 

295%

 

Premises and Equipment

 

13,330

 

13,771

 

-3%

 

12,660

 

5%

 

Federal Home Loan Bank (FHLB) Stock, at Cost

 

18,531

 

19,302

 

-4%

 

21,040

 

-12%

 

Cash Surrender Value of Life Insurance

 

18,663

 

18,510

 

1%

 

18,037

 

3%

 

Investment in affordable housing partnerships

 

28,186

 

29,389

 

-4%

 

13,732

 

105%

 

Deferred Income Taxes

 

38,876

 

28,138

 

38%

 

18,684

 

108%

 

Servicing Assets

 

7,331

 

7,041

 

4%

 

6,898

 

6%

 

Goodwill

 

6,675

 

6,675

 

0%

 

6,675

 

0%

 

FDIC Indemnification

 

28,525

 

26,232

 

9%

 

33,775

 

-16%

 

Other Assets

 

46,621

 

32,560

 

43%

 

31,994

 

46%

 

TOTAL ASSETS

 

$

2,979,840

 

$

3,232,685

 

-8%

 

$

3,435,997

 

-13%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

467,067

 

$

453,333

 

3%

 

$

385,188

 

21%

 

Savings and Interest Checking

 

106,115

 

102,414

 

4%

 

94,539

 

12%

 

Money Market Deposits

 

669,486

 

790,779

 

-15%

 

909,125

 

-26%

 

Time Deposits in denomination of $100,000 or more

 

699,503

 

733,724

 

-5%

 

795,679

 

-12%

 

Other Time Deposits

 

518,769

 

626,498

 

-17%

 

643,684

 

-19%

 

Total Deposits

 

2,460,940

 

2,706,748

 

-9%

 

2,828,215

 

-13%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings and Federal Funds Purchased

 

158,011

 

131,547

 

20%

 

232,000

 

-32%

 

Acceptance Outstanding

 

368

 

269

 

37%

 

945

 

-61%

 

Junior Subordinated Debentures

 

87,321

 

87,321

 

0%

 

87,321

 

0%

 

Accrued Interest Payable

 

4,092

 

4,357

 

-6%

 

5,865

 

-30%

 

Other Liabilities

 

29,631

 

31,115

 

-5%

 

15,515

 

91%

 

Total Liabilities

 

2,740,363

 

2,961,357

 

-7%

 

3,169,861

 

-14%

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

60,450

 

60,317

 

0%

 

59,931

 

1%

 

Common Stock

 

55,601

 

55,513

 

0%

 

54,918

 

1%

 

Retained Earnings

 

121,414

 

151,398

 

-20%

 

150,961

 

-20%

 

Accumulated Other Comprehensive Income

 

2,012

 

4,100

 

-51%

 

326

 

517%

 

Total Stockholders’ Equity

 

239,477

 

271,328

 

-12%

 

266,136

 

-10%

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

2,979,840

 

$

3,232,685

 

-8%

 

$

3,435,997

 

-13%

 

 

(continued)

 

8



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 9

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands, except per share data) (unaudited)

 

 

Quarter Ended

 

Three Month

 

Quarter Ended

 

One Year

 

 

 

December 31, 2010

 

September 30, 2010

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$        32,320

 

$        36,452

 

-11%

 

$        38,478

 

-16%

 

Interest on Investment Securities

 

1,551

 

2,804

 

-45%

 

5,562

 

-72%

 

Interest on Federal Funds Sold

 

476

 

515

 

-8%

 

576

 

-17%

 

Total Interest Income

 

34,347

 

39,771

 

-14%

 

44,616

 

-23%

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

6,758

 

8,688

 

-22%

 

12,737

 

-47%

 

FHLB Advances and Other Borrowings

 

1,194

 

1,431

 

-17%

 

2,473

 

-52%

 

Total Interest Expense

 

7,952

 

10,119

 

-21%

 

15,210

 

-48%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Provision for Losses on Loans and Loan Commitments

 

26,395

 

29,652

 

-11%

 

29,406

 

-10%

 

Provision for Losses on Loans and Loan Commitments

 

65,500

 

18,000

 

264%

 

25,600

 

156%

 

Net Interest Income (Loss) After Provision for Losses on Loans and Loan Commitments

 

(39,105)

 

11,652

 

-436%

 

3,806

 

-1127%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,034

 

3,071

 

-1%

 

3,400

 

-11%

 

Gain on Sales of Loans

 

2,059

 

2,723

 

-24%

 

1,983

 

4%

 

Gain on Sale of Investment Securities

 

40

 

2,600

 

-98%

 

9,569

 

-100%

 

Other

 

972

 

1,652

 

-41%

 

2,636

 

-63%

 

Total Noninterest Income

 

6,105

 

10,046

 

-39%

 

17,588

 

-65%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

7,217

 

7,458

 

-3%

 

7,183

 

0%

 

Occupancy & Equipment

 

1,936

 

1,921

 

1%

 

2,162

 

-10%

 

Data Processing

 

692

 

702

 

-1%

 

1,219

 

-43%

 

Other

 

9,838

 

4,692

 

110%

 

5,921

 

66%

 

Total Noninterest Expenses

 

19,683

 

14,773

 

33%

 

16,485

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income Before Income Taxes

 

(52,683)

 

6,925

 

-861%

 

4,909

 

-1173%

 

Income Taxes (Benefit) Provision

 

(23,609)

 

1,945

 

-1314%

 

833

 

-2934%

 

NET (LOSS) INCOME

 

(29,074)

 

4,980

 

-684%

 

4,076

 

-813%

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount

 

910

 

908

 

0%

 

902

 

1%

 

NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

  $

(29,984)

 

  $

4,072

 

-836%

 

  $

3,174

 

-1045%

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Basic (Loss) Earnings Per Common Share

 

  $

(1.02)

 

  $

0.14

 

-836%

 

  $

0.11

 

-1042%

 

Diluted (Loss) Earnings Per Common Share

 

  $

(1.02)

 

  $

0.14

 

-837%

 

  $

0.11

 

-1043%

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

29,486,635

 

29,486,734

 

 

 

29,413,943

 

 

 

Diluted

 

29,486,635

 

29,509,153

 

 

 

29,423,424

 

 

 

 

(continued)

 

9



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 10

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands, except per share data) (unaudited)

 

 

Twelve Month Ended

 

One Year

 

 

 

December 31, 2010

 

December 31, 2009

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$         140,155

 

$         139,295

 

1%

 

Interest on Investment Securities

 

14,726

 

16,573

 

-11%

 

Interest on Federal Funds Sold

 

1,666

 

2,486

 

-33%

 

Total Interest Income

 

156,547

 

158,354

 

-1%

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

37,096

 

48,690

 

-24%

 

FHLB Advances and Other Borrowings

 

5,608

 

10,201

 

-45%

 

Total Interest Expense

 

42,704

 

58,891

 

-27%

 

 

 

 

 

 

 

 

 

Net Interest Income Before Provision for Losses on Loans and Loan Commitments

 

113,843

 

99,463

 

14%

 

Provision for Losses on Loans and Loan Commitments

 

132,700

 

68,600

 

93%

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)After Provision for Losses on Loans And Loan Commitments

 

(18,857)

 

30,863

 

-161%

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

12,545

 

12,738

 

-2%

 

Gain on Sales of Loans

 

6,261

 

3,694

 

69%

 

Gain on Sale of Investment Securities

 

8,782

 

11,158

 

-21%

 

FAS 141R gain on bargain purchase

 

-

 

21,679

 

-100%

 

Other

 

6,227

 

8,047

 

-23%

 

Total Noninterest Income

 

33,815

 

57,316

 

-41%

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

29,074

 

26,498

 

10%

 

Occupancy & Equipment

 

7,984

 

7,456

 

7%

 

Data Processing

 

2,721

 

3,969

 

-31%

 

Other

 

25,500

 

19,446

 

31%

 

Total Noninterest Expenses

 

65,279

 

57,369

 

14%

 

 

 

 

 

 

 

 

 

(Loss) Income Before Income Taxes

 

(50,321)

 

30,810

 

-263%

 

Income Taxes (Benefit) Provision

 

(25,877)

 

10,686

 

-342%

 

NET (LOSS) INCOME

 

(24,444)

 

20,124

 

-221%

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount

 

3,626

 

3,620

 

0%

 

NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

  $

(28,070)

 

  $

16,504

 

-270%

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION

 

 

 

 

 

 

 

Basic (Loss) Earnings Per Common Share

 

  $

(0.95)

 

  $

0.56

 

-270%

 

Diluted (Loss) Earnings Per Common Share

 

  $

(0.95)

 

  $

0.56

 

-270%

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

29,486,351

 

29,413,804

 

 

 

Diluted

 

29,486,351

 

29,422,779

 

 

 

 

 

(continued)

 

10



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 11

 

SUMMARY OF FINANCIAL DATA

(dollars in thousands, except per share data) (unaudited)

 

 

 

Quarter Ended

 

 

 

AVERAGE BALANCES

 

December 31, 2010

 

 

 

September 30, 2010

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$     3,135,579

 

 

 

$     3,348,434

 

 

 

$     3,414,830

 

 

 

Average Equity

 

272,111

 

 

 

274,846

 

 

 

278,382

 

 

 

Average Net Loans

 

2,333,104

 

 

 

2,372,429

 

 

 

2,388,443

 

 

 

Average Deposits

 

2,594,300

 

 

 

2,810,176

 

 

 

2,787,804

 

 

 

Average Time Deposits in denomination of $100,000 or more

 

717,362

 

 

 

743,966

 

 

 

862,805

 

 

 

Average Interest Earning Assets

 

2,846,719

 

 

 

3,049,288

 

 

 

3,175,516

 

 

 

 

 

 

Twelve Months Ended

 

 

 

AVERAGE BALANCES

 

December 31, 2010

 

 

 

 

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$     3,343,438

 

 

 

 

 

 

 

$     2,987,365

 

 

 

Average Equity

 

273,925

 

 

 

 

 

 

 

271,197

 

 

 

Average Net Loans

 

2,358,195

 

 

 

 

 

 

 

2,219,675

 

 

 

Average Deposits

 

2,806,832

 

 

 

 

 

 

 

2,295,409

 

 

 

Average Time Deposits in denomination of $100,000 or more

 

745,139

 

 

 

 

 

 

 

944,012

 

 

 

Average Interest Earning Assets

 

3,055,655

 

 

 

 

 

 

 

2,782,691

 

 

 

 

 

 

Quarter Ended

 

 

 

PROFITABILITY

 

December 31, 2010

 

 

 

September 30, 2010

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

-3.71%

 

 

 

0.59%

 

 

 

0.48%

 

 

 

Annualized Return on Average Equity

 

-42.74%

 

 

 

7.25%

 

 

 

5.86%

 

 

 

Efficiency Ratio

 

60.56%

 

 

 

37.21%

 

 

 

35.08%

 

 

 

Annualized Operating Expense/Average Assets

 

2.51%

 

 

 

1.76%

 

 

 

1.93%

 

 

 

Annualized Net Interest Margin

 

3.74%

 

 

 

3.93%

 

 

 

3.73%

 

 

 

 

 

 

Twelve Months Ended

 

 

 

PROFITABILITY

 

December 31, 2010

 

 

 

 

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Return on Average Assets

 

-0.73%

 

 

 

 

 

 

 

0.90%

 

 

 

Annualized Return on Average Equity

 

-8.92%

 

 

 

 

 

 

 

9.89%

 

 

 

Efficiency Ratio

 

44.21%

 

 

 

 

 

 

 

36.59%

 

 

 

Annualized Operating Expense/Average Assets

 

1.95%

 

 

 

 

 

 

 

2.56%

 

 

 

Annualized Net Interest Margin

 

3.76%

 

 

 

 

 

 

 

3.60%

 

 

 

 

 

 

As Of

 

DEPOSIT COMPOSITION 

 

December 31, 2010

 

Cost of
Funds

 

September 30, 2010

 

Cost of
Funds

 

December 31, 2009

 

Cost of
Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing Demand Deposits

 

19.0%

 

0.00%

 

16.7%

 

0.00%

 

13.6%

 

0.00%

 

Savings & Interest Checking

 

4.3%

 

2.34%

 

3.8%

 

2.44%

 

3.3%

 

2.68%

 

Money Market Deposits

 

27.2%

 

0.91%

 

29.2%

 

1.17%

 

32.2%

 

2.18%

 

Time Deposits of $100,000 or More

 

28.4%

 

1.17%

 

27.1%

 

1.32%

 

28.1%

 

1.91%

 

Other Time Deposits

 

21.1%

 

1.66%

 

23.1%

 

1.86%

 

22.8%

 

2.27%

 

Total Deposits

 

100.0%

 

1.04%

 

100.0%

 

1.24%

 

100.0%

 

1.83%

 

 

 

 

As Of

 

CAPITAL RATIOS

 

December 31, 2010

 

 

 

September 30, 2010

 

 

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

9.73%

 

 

 

10.01%

 

 

 

9.77%

 

 

 

Tier 1 Risk-Based Capital Ratio

 

13.30%

 

 

 

14.10%

 

 

 

14.37%

 

 

 

Total Risk-Based Capital Ratio

 

14.68%

 

 

 

15.56%

 

 

 

15.81%

 

 

 

Total Shareholders’ Equity

 

$        239,477

 

 

 

$     271,328

 

 

 

$     266,136

 

 

 

Book Value Per Common Share

 

$6.07

 

 

 

$7.16

 

 

 

$7.01

 

 

 

Tangible Common Equity Per Common Share *

 

$5.79

 

 

 

$6.87

 

 

 

$6.71

 

 

 

Tangible Common Equity to Tangible Assets **

 

5.74%

 

 

 

6.28%

 

 

 

5.76%

 

 

 

 

* Tangible common equity excludes goodwill, other intangible assets, and TARP preferred stock

** Tangible assets excludes goodwill and intangible assets

 

 

(continued)

 

11



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 12

 

SUMMARY OF FINANCIAL DATA

(dollars in thousands, except per share data) (unaudited)

 

Reconciliation of GAAP financial measures to non-GAAP financial measures:

 

 

 

December  31, 2010

 

September 30, 2010

 

December  31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

$         239,477 

 

$         271,328 

 

$          266,136 

 

 

 

 

 

Preferred stock, net of discount

 

(60,450)

 

(60,317)

 

(59,931)

 

 

 

 

 

Goodwill and other intangible assets, net

 

(8,320)

 

(8,412)

 

(8,688)

 

 

 

 

 

Tangible common equity

 

$         170,707 

 

$         202,599 

 

$          197,517 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$      2,979,840 

 

$      3,232,685 

 

$       3,435,997 

 

 

 

 

 

Goodwill and other intangible assets, net

 

(8,320)

 

(8,412)

 

(8,688)

 

 

 

 

 

Tangible assets

 

$      2,971,520 

 

$      3,224,273 

 

$       3,427,309 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

29,477,638 

 

29,486,734 

 

29,413,757 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

Quarter Ended

 

(net of SBA guaranteed portions)

 

December 31, 2010

 

September 30, 2010

 

June 30, 2010

 

March 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$            99,020 

 

$            91,419 

 

$            79,576 

 

$      62,130 

 

$            54,735 

 

Provision for Losses on Loans

 

65,500 

 

17,999 

 

31,269 

 

16,930 

 

24,540 

 

FDIC Indemnification

 

 

2,953 

 

(3,140)

 

5,831 

 

856 

 

Recoveries on loans previously charged-off

 

1,560 

 

991 

 

872 

 

512 

 

654 

 

Less Charge-offs

 

(58,294)

 

(14,342)

 

(17,158)

 

(5,827)

 

(18,655)

 

Balance at End of Period

 

$          107,786 

 

$            99,020 

 

$            91,419 

 

$      79,576 

 

$            62,130 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Total Loans

 

2.43%

 

0.56%

 

0.67%

 

0.22%

 

0.74%

 

Charge-offs/Average Total Loans

 

2.50%

 

0.60%

 

0.70%

 

0.24%

 

0.76%

 

Allowance for Loan Losses/Total Loans

 

4.60%

 

4.04%

 

3.72%

 

3.29%

 

2.56%

 

Allowance for Loan Losses/Legacy Wilshire Loans

 

5.05%

 

4.44%

 

4.11%

 

3.66%

 

2.86%

 

Allowance for Loan Losses/Non-accrual Loans

 

166.87%

 

129.70%

 

109.99%

 

75.77%

 

89.47%

 

Allowance for Loan Losses/Non-performing Loans

 

166.87%

 

129.18%

 

109.99%

 

75.77%

 

87.78%

 

Allowance for Loan Losses/Non-performing Assets

 

135.45%

 

106.88%

 

101.97%

 

72.42%

 

83.31%

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

As Of

 

(net of SBA guaranteed portions)

 

December 31, 2010

 

September 30, 2010

 

June 30, 2010

 

March 31, 2010

 

December 31, 2009

 

Nonaccrual Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

$           54,244 

 

$            62,749 

 

$            64,285 

 

$       83,115 

 

$             51,119 

 

Covered Loans

 

10,350 

 

13,599 

 

18,831 

 

21,909 

 

18,327 

 

Total

 

64,594 

 

76,348 

 

83,116 

 

105,024 

 

69,446 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing:

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

 

304 

 

 

 

1,336 

 

Covered Loans

 

 

 

 

 

 

Total

 

 

304 

 

 

 

1,336 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

54,244 

 

63,053 

 

64,286 

 

83,115 

 

52,455 

 

Covered Loans

 

10,350 

 

13,599 

 

18,831 

 

21,909 

 

18,327 

 

Total

 

64,594 

 

76,652 

 

83,117 

 

105,024 

 

70,782 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO and Repossessed Vehicles:

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

12,429 

 

9,519 

 

4,346 

 

3,136 

 

3,297 

 

Covered Loans

 

2,554 

 

6,477 

 

2,194 

 

1,723 

 

500 

 

Total

 

14,983 

 

15,996 

 

6,540 

 

4,859 

 

3,797 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

Non-covered Loans

 

66,673 

 

72,572 

 

68,632 

 

86,251 

 

55,752 

 

Covered Loans

 

12,904 

 

20,076 

 

21,025 

 

23,632 

 

18,827 

 

Total

 

$           79,577 

 

$           92,648 

 

$           89,657 

 

$     109,883 

 

$           74,579 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Loans/Gross Loans

 

2.75%

 

3.13%

 

3.38%

 

4.34%

 

2.92%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Nonperforming Assets/Total Assets

 

2.67%

 

2.87%

 

2.61%

 

3.18%

 

2.17%

 

 

 

(continued)

 

12



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 13

 

Performing Troubled Debt Restructured (TDR) Loans & Impaired Restructured Loans

 

(dollars in thousands) (unaudited)

 

As Of

 

 

 

December 31, 2010

 

September 30, 2010

 

 

 

COVERED

 

NON-COVERED

 

TOTAL

 

COVERED

 

NON-COVERED

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

Real Estate Secured

 

7,115

 

40,866

 

47,981

 

8,268

 

100,289

 

108,557

 

Commercial & Industrial

 

1,871

 

4,018

 

5,889

 

2,448

 

4,929

 

7,377

 

Consumer

 

-

 

 

 

-

 

-

 

 

 

-

 

TOTAL PERFORMING TDR LOANS

 

$

8,986

 

$

44,884

 

$

53,870

 

$

10,716

 

$

105,218

 

$

115,934

 

 

LOAN ORIGINATION AMOUNT (unaudited)

 

Quarter Ended

 

 

 

December 31, 2010

 

September 30, 2010

 

June 30, 2010

 

March 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total new loan origination amount, excluding renewal.

 

$

169,051

 

$

112,911

 

$

186,121

 

$

87,288

 

$

125,281

 

 SBA new loan origination amount, excluding renewal.

 

$

47,735

 

$

17,613

 

$

32,630

 

$

23,471

 

$

17,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

December 31, 2010

 

September 30, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total new loan origination amount, excluding renewal.

 

$

555,371

 

$

408,031

 

 

 

 

 

 

 

SBA new loan origination amount, excluding renewal.

 

$

121,449

 

$

34,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

Quarter Ended

 

Twelve Months Ended

 

 

 

(net of SBA guaranteed portions) (unaudited)

 

December 31, 2010

 

December 31, 2009

 

December 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

2,929

 

$

1,455

 

$

2,515

 

$

1,243

 

 

 

Provision for losses on off-balance sheet items

 

-

 

1,060

 

411

 

1,272

 

 

 

Balance at end of period

 

$

2,926

 

$

2,515

 

$

2,926

 

$

2,515

 

 

 

 

 

(continued)

 

13



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 14

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

September 30, 2010

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$2,072,620

 

$27,035

 

5.22%

 

$2,083,533

 

$30,765

 

5.91%

 

$2,027,288

 

$31,822

 

6.28%

 

Commercial Loans

 

347,058

 

4,446

 

5.12%

 

365,201

 

4,853

 

5.32%

 

400,784

 

5,745

 

5.73%

 

Consumer Loans

 

16,084

 

138

 

3.43%

 

18,508

 

156

 

3.37%

 

17,588

 

229

 

5.21%

 

Total Gross Loans

 

2,435,762

 

31,619

 

5.19%

 

2,467,243

 

35,774

 

5.80%

 

2,445,660

 

37,796

 

6.18%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Fees toward Yield

 

 

 

701

 

 

 

 

 

678

 

 

 

 

 

682

 

 

 

Allowance for Loan Losses & Unearned Income

 

(102,659)

 

 

 

 

 

(94,814)

 

 

 

 

 

(57,217)

 

 

 

 

 

Net Loans

 

2,333,103

 

32,320

 

5.54%

 

2,372,429

 

36,452

 

6.15%

 

2,388,443

 

38,478

 

6.44%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

353,983

 

1,551

 

2.02%

 

449,153

 

2,805

 

2.76%

 

613,021

 

5,562

 

3.79%

 

Federal Funds Sold

 

159,633

 

476

 

1.19%

 

227,706

 

514

 

0.90%

 

174,052

 

576

 

1.32%

 

Total Investment Securities and Other Earning Assets

 

513,616

 

2,027

 

1.76%

 

676,859

 

3,319

 

2.13%

 

787,073

 

6,138

 

3.24%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$2,846,719

 

$34,347

 

4.86%

 

$3,049,288

 

$39,771

 

5.26%

 

$3,175,516

 

$44,616

 

5.65%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING
LIAB ILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$738,538

 

$1,684

 

0.91%

 

$858,437

 

$2,507

 

1.17%

 

$853,770

 

$4,661

 

2.18%

 

NOW

 

22,217

 

19

 

0.34%

 

21,706

 

23

 

0.42%

 

21,971

 

36

 

0.65%

 

Savings

 

81,267

 

587

 

2.89%

 

78,848

 

590

 

2.99%

 

68,373

 

569

 

3.33%

 

Time Deposits of $100,000 or More

 

717,362

 

2,106

 

1.17%

 

743,966

 

2,455

 

1.32%

 

862,805

 

4,113

 

1.91%

 

Other Time Deposits

 

569,725

 

2,362

 

1.66%

 

668,873

 

3,113

 

1.86%

 

592,336

 

3,358

 

2.27%

 

Total Interest Bearing Deposits

 

2,129,109

 

6,758

 

1.27%

 

2,371,830

 

8,688

 

1.47%

 

2,399,255

 

12,737

 

2.12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

144,145

 

697

 

1.93%

 

140,156

 

758

 

2.16%

 

238,017

 

1,811

 

3.04%

 

Junior Subordinated Debentures

 

87,321

 

497

 

2.28%

 

87,321

 

673

 

3.08%

 

87,321

 

662

 

3.03%

 

Total Borrowings

 

231,466

 

1,194

 

2.06%

 

227,477

 

1,431

 

2.52%

 

325,338

 

2,473

 

3.04%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$2,360,575

 

$7,952

 

1.35%

 

$2,599,307

 

$10,119

 

1.56%

 

$2,724,593

 

$15,210

 

2.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$26,395

 

 

 

 

 

$29,652

 

 

 

 

 

$29,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.51%

 

 

 

 

 

3.70%

 

 

 

 

 

3.42%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.74%

 

 

 

 

 

3.93%

 

 

 

 

 

3.73%

 

 

* Tax equivalent ratios for investment securities

(continued)

 

14



 

Wilshire Bancorp Inc.4Q 2010 Results

January 24, 2011

Page 15

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(dollars in thousands) (unaudited)

 

 

 

For the Twelve Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$2,062,242

 

$116,701

 

5.66%

 

$1,842,540

 

$114,014

 

6.19%

 

Commercial Loans

 

367,591

 

19,970

 

5.43%

 

402,367

 

21,553

 

5.36%

 

Consumer Loans

 

17,162

 

654

 

3.81%

 

18,595

 

1,036

 

5.57%

 

Total Gross Loans

 

2,446,995

 

137,325

 

5.61%

 

2,263,502

 

136,603

 

6.04%

 

Loan Fees toward Yield

 

 

 

2,830

 

 

 

 

 

2,692

 

 

 

Allowance for Loan Losses & Unearned Income

 

(88,800)

 

 

 

 

 

(43,827)

 

 

 

 

 

Net Loans

 

2,358,195

 

140,155

 

5.94%

 

2,219,675

 

139,295

 

6.28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

527,999

 

14,726

 

3.00%

 

429,205

 

16,573

 

4.03%

 

Federal Funds Sold

 

169,461

 

1,666

 

0.98%

 

133,811

 

2,486

 

1.86%

 

Total Investment Securities and Other Earning Assets

 

697,460

 

16,392

 

2.51%

 

563,016

 

19,059

 

3.51%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$3,055,655

 

$156,547

 

5.16%

 

$2,782,691

 

$158,354

 

5.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$880,618

 

$11,755

 

1.33%

 

$584,054

 

$13,842

 

2.37%

 

NOW

 

22,104

 

97

 

0.44%

 

20,546

 

177

 

0.86%

 

Savings

 

77,484

 

2,380

 

3.07%

 

55,639

 

1,932

 

3.47%

 

Time Deposits of $100,000 or More

 

745,139

 

10,370

 

1.39%

 

944,012

 

23,145

 

2.45%

 

Other Time Deposits

 

654,099

 

12,494

 

1.91%

 

357,590

 

9,594

 

2.68%

 

Total Interest Bearing Deposits

 

2,379,444

 

37,096

 

1.56%

 

1,961,841

 

48,690

 

2.48%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

142,759

 

3,125

 

2.19%

 

312,009

 

7,073

 

2.27%

 

Junior Subordinated Debentures

 

87,321

 

2,483

 

2.84%

 

87,321

 

3,128

 

3.58%

 

Total Borrowings

 

230,080

 

5,608

 

2.44%

 

399,330

 

10,201

 

2.55%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$2,609,524

 

$42,704

 

1.64%

 

$2,361,171

 

$58,891

 

2.50%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$113,843

 

 

 

 

 

$99,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.52%

 

 

 

 

 

3.22%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.76%

 

 

 

 

 

3.60%

 

 

* Tax equivalent ratios for investment securities

 

(concluded)

 

15