Attached files

file filename
8-K - FORM 8-K - WASHINGTON BANKING COf8kwbco4qeacov.htm
EX-99.2 - EXHIBIT 99.2 - WASHINGTON BANKING COcashdiv12011.htm

EXHIBIT 99.1


     Washington Banking Company Earns $23.6 Million, or $1.53 per Diluted Common Share, in 2010
Operating Profits Increase to $12.4Million, or $0.80 per Diluted Common Sharebefore Gains on Acquisitions

OAK HARBOR, WA –February 1, 2011 – Washington Banking Company (NASDAQ: WBCO), the holding company for Whidbey Island Bank, today reported its core banking business generated strong operating profits in 2010 augmented by two FDIC-assisted acquisitions, which contributed an $18.9 million one-time bargain purchase gain in pretax income for the year.Before preferred dividends, net income grew to $25.3 million in 2010,compared to $6.2 million in 2009.Net income available to common shareholders was$23.6millionor $1.53per diluted common share in2010, compared to $4.6 million, or $0.46per diluted common share, in 2009.

In the fourth quarter of 2010, Washington Banking earned $4.1 million, compared to $1.7 million for the same period last year. For the fourth quarter of 2010, net income available to common shareholders, after preferred dividend payments increased to $3.7 million, or $0.24 per diluted common share, compared to $1.3 million, or $0.11 per diluted common share, for the fourth quarter of 2009.

“It has been a pivotal year for our franchise,” said Jack Wagner, President and Chief Executive Officer. “The two FDIC-assisted acquisitions have proven to be strategically and financially attractive, filling out our branch network in Snohomish County and North King County. We’ve added some very talented bankers to our ranks, not only from the institutions we acquired, but also from other banks, and they have been successful in bringing some terrific customer relationships to our franchise. In the short term, the acquisitions contributed a significant one-time pretax gain, added $4.9 million in goodwill to our balance sheet and greatly complicated the accounting and reporting process.In addition, the gain and goodwill recognized are subject to future adjustment up to one year from the date of each acquisition. With all the accounting ‘noise’ from the acquisitions, we have included certain non-GAAP presentations that illustrate the earnings power of our franchise, which we hope will be useful to investors.

“Another item of significance is that we repaid $26.6 million to the US Treasury to redeem the preferred shares issued under the TARP Capital Purchase Program, while maintaining well-capitalized status. Since the redemption took place in January 2011, it is not reflected in the 2010 yearend statements,” Wagner added.

The core operating earnings available to common shareholders, which exclude merger related costs and the bargain purchase gain on the FDIC-assisted transactions, totaled $12.4million, or $0.80 per diluted common share, in 2010, compared to $5.5 million, or $0.55 per diluted share in 2009.Core operating earnings and core operating earnings per share are non-GAAP financial measures; please refer to the GAAP reconciliation table in this release.

2010 Financial Highlights (December 31, 2010 compared to December 31, 2009)

  • Capital ratios exceeded all regulatory requirements for well-capitalized institutions, with Total Risk Based Capital to risk-adjusted assets of 21.05% compared to 22.15%.
  • Tangible book value per common share increased to $9.69 compared to $8.79.
  • Deposits, including $633 million acquiredthrough acquisitions, increased 76%year over year to $1.49 billion. Transaction account deposits in the acquired institutions increased $10.8 million since closing.
  • Low cost demand, money market, savings and NOW accounts totaled $826 million and make up55% of total deposits.
  • Net non-covered loans increased $17.8 million from a year agoand totaled $815 million.
  • The provision for non-covered loan losses was $12.2million in 2010, a19% increase from the $10.2 million a year ago.
  • Loan loss reserves increased to 2.25% of non-covered loans, from 1.99% a year ago.
  • A cash dividend of $0.05 per share will be paid March 1to shareholders of record as of February 11.

Acquisition Update

Whidbey Island Bank completed two FDIC-assisted acquisitions in 2010 which include theformerNorth County Bank, Arlington, WA and CityBank of Lynnwood, WA. “The accounting for these transactions is complex and our year-end results include a number of accounting adjustments for both transactions,” said Rick Shields, Chief Financial Officer.“These


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 2

adjustments include changes to the pre-tax bargain purchase gain for both transactions, which decreased that line item for the year by approximately $348,000. In addition, we recorded approximately $4.9 million in goodwill for the CityBank acquisition. In accordance with accounting standards, we have adjusted our financial statements retrospectively.” The adjusted June 30, 2010, and September 30, 2010, consolidated statements of income and balance sheets are included in this release for reference. Additionally,an analysis of actual versus expected cash flows for the City Bank acquired loan portfolio resulted in recording a covered loan provision of $1.3 million related to four of the 18 loan pools acquired. The provision was due to the timing of expected cash flows and was not credit quality driven. For the remaining pools, where the cash flows exceed day-1 valuation assumptions, Washington Banking is recognizing additional interest income and as a result is now amortizing the indemnification asset.

Covered loans are shown as a separate line item of the balance sheet and are not included in the net loan totals. Covered loans are also not included in any of the reported credit quality metrics, as they are accounted for separately per generally accepted accounting principles (GAAP) requirements. Both the FDIC indemnification asset and the covered loan portfolio will decline over time, as the loans mature, payoff,or are otherwise resolved.

The following table shows the acquired deposits in both the NorthCounty and CityBank transactions. “We have kept mostof the local deposits we wanted and allowed some brokered and other non-core deposits to run off. Consequently, about $273 million in time deposits ran off during the second half of the year,” noted Wagner. “As you can see with the City acquisition, we have increased low-cost transaction deposits and reduced high cost certificates. At North County, most of the reduction in deposits was in high-cost time certificates. We continue to be very pleased with the deposit retention rate achieved by our new employees.”

  City Bank
  April 16, December 31, Period
  2010 2010 Change
Acquired Deposit Composition              
Noninterest-Bearing Demand

$

31,543  

$

43,421  

$

11,878  
NOW Accounts   2,765   27,800   25,035  
Money Market   96,331   67,034   (29,297 )
Savings   26,703   30,616   3,913  
Time Deposits   492,762   291,967   (200,795 )

   Total Acquired Deposits

$

650,104  

$

460,838  

$

(189,266 )
 
 
 
  North County Bank
  September 30, December 31, Period
  2010 2010 Change
Acquired Deposit Composition              
Noninterest-Bearing Demand

$

13,927  

$

12,800  

$

(1,127 )
NOW Accounts   18,116   19,931   1,815  
Money Market   30,282   28,583   (1,698 )
Savings   4,244   4,090   (154 )
Time Deposits   178,764   106,965   (71,799 )

   Total Acquired Deposits

$

245,333  

$

172,369  

$

(72,964 )

 

With a 63% increase in assets and expanding the branch network to 30 locations from 18 a year ago, thefull time equivalent employees (FTEs) count has increased to 448 from 281 FTEs at the end of 2009. “Most of this growth was from the acquisitions, and we also hired a team of lenders who are working out of our new Everett Commercial Lending Center,” Wagner said. “We now have three lending teams in our new region covering North King County and Snohomish County. These lending teams are doing a great job of bringing new relationships to the bank and serving our existing customers.”


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 3

Credit Quality

“With the continuing high unemployment in the region, our legacy loan portfolio has performed relatively well during the year, but has shown an incremental increase in nonperforming loans,”said Joe Niemer, Chief Credit Officer.Nonperforming, non-coveredloans (NPLs) increased by $4.3 million during the quarter and by $22.5 million in the year, primarily from land development projects, construction and commercial real estate. “While some of the projects are still current on their payments, we have added them to nonaccrual status due to prospective evaluation of future values and the lengthening of the sales cycle,” stated Niemer.NPL/Loans grew to 3.10% at year end from 2.57% in the prior quarter and 0.42% a year ago. NPA/Assets was 1.73% compared to 1.40% in the third quarter and 0.76% a year ago. Other real estate owned (OREO) was $4.1 million, relatively unchanged from the prior quarter and down from $4.5 million a year ago. NPLs are concentrated primarily in the Skagit County market as shown in the following table:

                                      Percent of  
    Island     King     Skagit     Whatcom     Snohomish         total NPA  
NPA by location   County     County     County     County     County     Total   by loan type  
(dollars in 000s)                                        
12/31/2010                                        
Commercial loans $ 895   $ -   $ 2,409   $ -   $ -   $ 3,304   11.03 %
Real estate mortgage loans:                                        
One-to-four family residential   435     1,759     1,347     338     -     3,879   12.94 %
Multi-family and commercial   263     -     1,191     1,138     543     3,135   10.46 %
Real estate construction loans:                           -            
One-to-four family residential   4,387     -     10,497     139     -     15,023   50.13 %
Multi-family and commercial   387     -     -     -     -     387   1.29 %
Consumer loans:                                        
Direct   118     -     -     -     -     118   0.39 %
Other Real Estate Owned   178     -     658     3,286     -     4,122   13.75 %
Total $ 6,663   $ 1,759   $ 16,102   $ 4,901   $ 543   $ 29,968   100.00 %
 
Percent of total NPA by location   22.23 %   5.87 %   53.73 %   16.35 %   1.81 %   100.00 %    

 

The provision for loan losses on non-covered loanswas $12.2million, which exceeded net charge-offs by $2.6 million in 2010.Net charge-offs in 2010 were $9.6 million,or 1.15% of average loans, compared to $6.2 million, or 0.76% of average loans in 2009. Net charge-offs in the indirect lending portfolio improved to $954,000 in 2010, compared to $1.6 million in 2009.The reserve for loan losses increased to 2.25% of non-covered loans from 2.14% of loans at the end of September and 1.99% of loans a year ago.

Balance Sheet

Total assetsincreased63% to $1.71 billion at December 31, 2010,compared to $1.05billion a year ago. Total non-covered loansincreased to $834.3 million from $813.9million at the end of 2009. The non-covered loan portfolio is well diversified with commercial and industrial loans making up 17% and residential mortgages accounting for 6% of the portfolio. Owner-occupied commercial real estate loans represent approximately 20%of the portfolio and non-owner occupied commercial real estate loans account for approximately 22%of loans. Indirect consumer loans account for 11% of the portfolio and other consumer loans account for 10%. Construction and land development loans for residential properties represent 9% and commercial construction and land development loans represent 5% of the portfolio.

Covered loans totaled $367.8 million and covered OREO totaled $28.8 million, and the FDIC indemnification asset totaled $107.0 million at December 31, 2010.

Total deposits grew 76% year-over-year to $1.49billion at December 31, 2010, compared to $847 million a year ago.Largely as a result of the acquisitions, noninterest-bearing demand deposits increased 77% year-over-year, now representing 12% of total deposits. Year-over-year, money market accounts increased69% and now comprise 23% of total deposits;time deposits increased 90% to $666 million and account for 45% of total deposits. Core deposits, excluding time deposits over $100,000, represent 82% of all deposits. “We continue to have no brokered certificates of deposits other than the CDARS (Certificate of Deposit Account Registry Service) program, which provides additional sources of insurance


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 4

for local customers,” saidShields. “Because we only take CDARS from customers in our existing footprint, we consider them as part of our core deposit base.” Shareholders’ equity increased to $181.3million compared to $159.5 million a year ago. Included in shareholders’ equity is the $25.3million from the preferred shares issued to the U.S. Treasury in January of 2009 and recently repaid on January 12, 2011. Retained earnings increased 44% to $71.0 million, bringing tangible book value per common share to $9.69 at December 31, 2010, compared to $8.79 a year ago.

Operating Results

Revenue for 2010was $98.2 million, compared to $48.7million a year ago. Net interest income, before the provision for loan losses, increased 64%to $66.1million in 2010compared to $40.4 million a year ago. Interest income from covered loans contributed $21.2 million to 2010 revenues.

Noninterest income totaled $31.7 million in 2010, which included $18.9 million in the bargain purchase gain on acquisition and $1.1 millionrelated to the change in the FDIC indemnification asset.

Washington Banking’s net interest margin was 5.76% in the fourth quarter, an increase of 71basis points from the preceding quarter, and 107basis points from the year ago quarter. For2010, net interest margin was 5.01% up from 4.63% in 2009. “Our margin benefited from the contribution of the acquired loan portfolio, which had an average yield of 9.3% during 2010,” Shields noted.

Noninterest expense increased 63% year-over-yearprimarily due to additional expensesrelated to the acquisitions. Operating expenses were $46.8million in 2010 compared to $28.7million in 2009.

Conference Call Information

Management will host a conference call on Wednesday, February 2 at 10:00 a.m. PST (1:00 p.m. EST) to discuss the quarterly and year-to-date financial results. The call will also be broadcast live via the internet. Investment professionals and all current and prospective shareholders are invited to access the live call by dialing (480) 629-9722 at 10:00 a.m. PT for conference ID #4400199. To listen to the call online, either live or archived, visit the Investor Relations page of Whidbey Island Bank’s website at www.wibank.com. Shortly after the call concludes, the replay will also be available at (303) 590-3030, using access code #4400199.

ABOUT WASHINGTON BANKING COMPANY

Washington Banking Company is a bank holding company based in Oak Harbor, Washington, that operates Whidbey Island Bank, a state-chartered full-service commercial bank. Founded in 1961, Whidbey Island Bank provides various deposit, loan and investment services to meet customers’ financial needs. Whidbey Island Bank operates 30full-service branches located in six counties in Northwestern Washington. In June 2009, Washington Banking was added to the Russell 2000 Index, a subset of the Russell 3000 Index. Both indices are widely used by professional money managers as benchmarks for investment strategies.

www.wibank.com

This news release may contain forward-looking statements that are subject to risks and uncertainties. These forward-looking statements describe management's expectations regarding future events and developments such asthe transition of CityBank and/or North County Bank operations, employees and customers, future operating results, availability of acquisition opportunities, growth in loans and deposits, credit quality and loan losses, and continued success of the Company’s business plan. Readers should not place undue reliance on forward-looking statements, which reflect management’s views only as of the date hereof. The words “anticipate,” “expect,” “will,” “believe,” and words of similar meaning are intended, in part, to help identify forward-looking statements. Future events are difficult to predict, and the expectations described above are subject to risk and uncertainty that may cause actual results to differ materially. In addition to discussions about risks and uncertainties set forth from time to time in the Company’s filings with the Securities and Exchange Commission, factors that may cause actual results to differ materially from those contemplated in these forward-looking statements include, among others: (1) local and national general and economic condition; (2) changes in interest rates and their impact on net interest margin; (3) competition among financial institutions; (4) legislation or regulatory requirements; (5) the ability to realize the efficiencies expected from investment in personnel and infrastructure;and (6) the inability to retain CityBank and/or North County Bank customers or employees and expenses associated with the integration of acquired bank operations. Washington Banking Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made. Any such statements are made in reliance on the safe harbor protections provided under the Securities Exchange Act of 1934, as amended.


 
 
WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 5
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)   Quarter Ended     Quarter Ended   Three     Quarter Ended   Quarter Ended   One  
($ in thousands, except per share data)   December 31,     September 30,   Month     June 30,   December 31,   Year  
    2010     2010   Change     2010   2009   Change  
Interest Income                              
Non-covered Loans $ 13,451   $ 13,536   -1 % $ 13,342 $ 13,345   1 %
Covered Loans   10,101     6,719   50 %   4,361   -   100 %
Taxable Investment Securities   729     699   4 %   507   319   128 %
Tax Exempt Securities   202     187   8 %   170   132   53 %
Other   68     99   -31 %   94   25   174 %
Total Interest Income   24,551     21,240   16 %   18,474   13,821   78 %
 
Interest Expense                              
Deposits   2,709     3,075   -12 %   2,805   2,813   -4 %
Other Borrowings   -     59   -100 %   93   94   -100 %
Junior Subordinated Debentures   122     135   -10 %   121   122   0 %
Total Interest Expense   2,831     3,269   -13 %   3,019   3,029   -7 %
 
Net Interest Income   21,720     17,971   21 %   15,455   10,792   101 %
Provision for Loan Losses, Noncovered Loans   3,500     3,950   -11 %   2,550   2,250   56 %
Provision for Loan Losses, Covered Loans   1,336     -   100 %   -   -   100 %
Net Interest Income after Provision for Loan Losses   16,884     14,021   20 %   12,905   8,542   98 %
 
Noninterest Income                              
Service Charges and Fees   964     907   6 %   856   806   20 %
Electronic Banking Income   539     511   5 %   447   363   48 %
Investment Products   174     120   45 %   178   164   6 %
Bank Owned Life Insurance Income   (15 )   61   N/A     98   (158 ) N/A  
Income from the Sale of Loans   436     352   24 %   204   157   179 %
SBA Premium Income   200     126   59 %   206   98   105 %
Change in FDIC Indemnification Asset   (455 )   790   N/A     786   -   100 %
Bargain Purchase Gain on Acquisition   -     18,920   N/A     -   -   100 %
Gain on Disposition of Covered Loans   779     332   135 %   733   -   100 %
Other Income   695     449   55 %   540   307   127 %
Total Noninterest Income   3,317     22,568   -85 %   4,048   1,737   91 %
 
Noninterest Expense                              
Compensation and Employee Benefits   6,055     6,615   -8 %   6,528   3,875   56 %
Occupancy and Equipment   1,589     1,677   -5 %   1,338   1,041   53 %
Office Supplies and Printing   380     299   27 %   311   223   71 %
Data Processing   423     403   5 %   397   137   209 %
Consulting and Professional Fees   400     92   335 %   131   246   63 %
Intangible Amortization   247     234   6 %   191   -   100 %
Merger Related Expenses   460     978   -53 %   675   -   100 %
FDIC Premiums   541     562   -4 %   254   268   102 %
OREO & Repossession Expenses   1,450     (23 ) N/A     471   549   164 %
Other   2,725     2,008   36 %   1,631   1,283   112 %
Total Noninterest Expense   14,270     12,845   11 %   11,927   7,622   87 %
 
Income Before Income Taxes   5,931     23,744   -75 %   5,026   2,657   123 %
Provision for Income Taxes   1,846     8,049   -77 %   1,531   921   100 %
Net Income   4,085     15,695   -74 %   3,495   1,736   135 %
Preferred dividends   415     415   0 %   415   414   0 %
Net Income available to common shareholders $ 3,670   $ 15,280   -76 % $ 3,080 $ 1,322   178 %
Earnings per Common Share                              
Net Income per Share, Basic $ 0.24   $ 1.00   -76 % $ 0.20 $ 0.12   108 %
 
Net Income per Share, Diluted $ 0.24   $ 0.99   -76 % $ 0.20 $ 0.11   109 %
 
Average Number of Common Shares Outstanding   15,316,708     15,309,000         15,305,000   11,481,000      
Fully Diluted Average Common and Equivalent Shares Outstanding   15,490,503     15,473,000         15,466,000   11,673,000      

 


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 6
 
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)   For the Year Ended One  
($ in thousands, except per share data)   December 31, Year  
    2010   2009 Change  
Interest Income              
Non-covered Loans   53,414   53,128 1 %
Covered Loans   21,181   - 100 %
Taxable Investment Securities   2,348   809 190 %
Tax Exempt Securities     716   402 78 %
Other     298   53 462 %
Total Interest Income   77,957   54,392 43 %
 
Interest Expense              
Deposits   11,091   12,920 -14 %
Other Borrowings     243   434 -44 %
Junior Subordinated Debentures     496   665 -25 %
Total Interest Expense   11,830   14,019 -16 %
 
Net Interest Income   66,127   40,373 64 %
 
Provision for Loan Losses, Noncovered Loans   12,150   10,200 19 %
Provision for Loan Losses, Covered Loans   1,336   - 100 %
Net Interest Income after Provision for Loan Losses   52,641   30,173 74 %
 
Noninterest Income              
Service Charges and Fees   3,462   3,426 1 %
Electronic Banking Income   1,864   1,397 33 %
Investment Products     522   532 -2 %
Bank Owned Life Insurance Income     226   154 47 %
Income from the Sale of Loans   1,134   865 31 %
SBA Premium Income     578   180 220 %
Change in FDIC Indemnification Asset   1,121   - 100 %
Bargain Purchase Gain on Acquisition   18,920   - 100 %
Gain on Disposition of Covered Loans   1,844   - 100 %
Other Income   2,004   1,107 81 %
Total Noninterest Income   31,675   7,661 313 %
 
Noninterest Expense              
Compensation and Employee Benefits   23,527   14,374 64 %
Occupancy and Equipment   5,631   4,244 33 %
Office Supplies and Printing   1,200   799 50 %
Data Processing   1,434   555 158 %
Consulting and Professional Fees     891   811 10 %
Intangible Amortization     672   - 100 %
Merger Related Expenses   2,113   - 100 %
FDIC Premiums   1,609   1,374 17 %
OREO & Repossession Expenses   2,091   1,531 37 %
Other   7,648   5,046 52 %
Total Noninterest Expense   46,816   28,734 63 %
 
Income Before Income Taxes   37,500   9,100 312 %
Provision for Income Taxes   12,230   2,886 324 %
Net Income   25,270   6,214 307 %
Preferred dividends   1,659   1,600 4 %
Net income available to common shareholders $ 23,611 $ 4,614 412 %
Earnings per Common Share              
Net Income per Share, Basic $   1.54 $ 0.46 235 %
 
Net Income per Share, Diluted $   1.53 $ 0.46 234 %
 
Average Number of Common Shares Outstanding   15,307,000   10,011,000    
Fully Diluted Average Common and Equivalent Shares Outstanding   15,465,000   10,079,000    

 


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 7
 
 
 
CONSOLIDATED BALANCE SHEETS (unaudited)             Three               One  
($ in thousands except per share data)   December 31,     September 30,   Month     June 30,     December 31,   Year  
    2010     2010   Change     2010     2009   Change  
Assets                                
Cash and Due from Banks $ 19,766   $ 24,572   -20 % $ 19,474   $ 14,950   32 %
Interest-Bearing Deposits with Banks   61,186     141,630   -57 %   135,746     86,891   -30 %
Fed Funds Sold   735     4,963   -85 %   8,000     -   100 %
Total Cash and Cash Equivalents   81,687     171,165   -52 %   163,220     101,841   -20 %
 
Investment Securities Available for Sale   199,556     200,448   0 %   156,065     80,833   147 %
 
FHLB Stock   7,576     7,576   0 %   7,174     2,430   212 %
 
Loans Held for Sale   10,976     7,785   41 %   4,295     3,232   240 %
 
Loans Receivable   834,293     837,017   0 %   832,739     813,852   3 %
Less: Allowance for Loan Losses   (18,812 )   (17,936 ) 5 %   (16,975 )   (16,212 ) 16 %
Non-covered Loans, Net   815,481     819,081   0 %   815,764     797,640   2 %
 
Covered Loans, Net Allowance for Loan Losses   367,756     386,440   -5 %   281,149     -   100 %
Premises and Equipment, Net   37,847     37,462   1 %   25,676     25,495   48 %
Bank Owned Life Insurance   17,202     17,217   0 %   17,156     16,976   1 %
Goodwill and Other Intangible Assets, net   7,540     7,787   -3 %   7,971     -   100 %
Other Real Estate Owned   4,122     4,095   1 %   4,984     4,549   -9 %
Covered Other Real Estate Owned   28,755     27,250   6 %   14,178     -   100 %
FDIC Indemnification Asset   106,989     124,969   -14 %   85,178     -   100 %
Other Assets   20,129     18,870   7 %   16,941     12,875   56 %
Total Assets $ 1,705,616   $ 1,830,145   -7 % $ 1,599,751   $ 1,045,871   63 %
 
Liabilities and Shareholders' Equity                                
Deposits:                                
 Noninterest-Bearing Demand $ 184,098   $ 187,009   -2 % $ 165,962   $ 104,070   77 %
 NOW Accounts   206,717     194,370   6 %   164,859     141,121   46 %
 Money Market   341,211     336,329   1 %   271,524     202,144   69 %
 Savings   94,235     88,085   7 %   81,251     49,003   92 %
 Time Deposits   665,959     805,471   -17 %   700,143     350,333   90 %
   Total Deposits   1,492,220     1,611,264   -7 %   1,383,739     846,671   76 %
Other Borrowed Funds   -     -   0 %   10,000     10,000   -100 %
Junior Subordinated Debentures   25,774     25,774   0 %   25,774     25,774   0 %
Other Liabilities   6,276     12,441   -50 %   15,516     3,905   61 %
Total Liabilities   1,524,270     1,649,479   -8 %   1,435,029     886,350   72 %
Shareholders' Equity:                                
Preferred Stock, no par value, 26,380 shares authorized                                
 Series A (Liquidation preference $1,000 per shares); issued                            
 and outstanding 26,380 at 12/31/10, 9/30/10,   25,334     25,249   0 %   25,164     24,995   1 %
 6/30/2010 and 12/31/2009                                
 
Common Stock (no par value)                                
 Authorized 35,000,000 Shares:                                
 Issued and Outstanding 15,321,227 at 12/31/2010,                                
 15,310,893 at 9/30/10, 15,309,318 at 6/30/10                                
 and 15,297,801 at 12/31/09   85,264     85,123   0 %   84,972     84,814   1 %
Retained Earnings   71,007     68,105   4 %   53,284     49,463   44 %
Other Comprehensive Income (Loss)   (259 )   2,189   -112 %   1,302     249   204 %
  Total Shareholders' Equity   181,346     180,666   0 %   164,722     159,521   14 %
Total Liabilities and Shareholders' Equity $ 1,705,616   $ 1,830,145   -7 % $ 1,599,751   $ 1,045,871   63 %

 


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 8
 
 
ASSET QUALITY (unaudited)   Quarter Ended     Quarter Ended     Quarter Ended     Year Ended  
($ in thousands, except per share data)   December 31,     September 30,     December 31,     December 31,  
    2010     2010     2009     2010     2009  
Allowance for Loan Losses Activity:                              
 
Balance at Beginning of Period $ 17,936   $ 16,975   $ 15,882   $ 16,212   $ 12,250  
Indirect Loans:                              
Charge-offs   (541 )   (352 )   (635 )   (1,691 )   (2,416 )
Recoveries   182     168     182     737     842  
     Indirect Net Charge-offs   (359 )   (184 )   (453 )   (954 )   (1,574 )
 
Other Loans:                              
Charge-offs   (2,384 )   (2,863 )   (1,673 )   (9,088 )   (5,854 )
Recoveries   119     58     206     492     1,190  
     Other Net charge-offs   (2,265 )   (2,805 )   (1,467 )   (8,596 )   (4,664 )
 
     Total Net Charge-offs   (2,624 )   (2,989 )   (1,920 )   (9,550 )   (6,238 )
Provision for loan losses   3,500     3,950     2,250     12,150     10,200  
Balance at End of Period $ 18,812   $ 17,936   $ 16,212   $ 18,812   $ 16,212  
 
Net Charge-offs to Average Loans:                              
Indirect Loans Net Charge-Offs, to Avg Indirect Loans, Annualized (1)   1.55 %   0.74 %   1.71 %   0.77 %   1.50 %
Other Loans Net Charge-Offs, to Avg Other Loans, Annualized (1)   1.21 %   1.51 %   0.82 %   1.18 %   0.65 %
Net Charge-offs to Average Total Loans (1)   1.25 %   1.42 %   0.94 %   1.15 %   0.76 %
 
    December 31,     September 30,     December 31,              
    2010     2010     2009              
Nonperforming Non-Covered Assets                              
 
Nonperforming Non-Covered Loans (2) $ 25,846   $ 21,518   $ 3,395              
Other Real Estate Owned   4,122     4,095     4,549              
Total Nonperforming Non-Covered Assets $ 29,968   $ 25,613   $ 7,944              
 
Nonperforming Non-Covered Loans to Loans (1)   3.10 %   2.57 %   0.42 %            
Nonperforming Non-Covered Assets to Assets   1.73 %   1.40 %   0.76 %            
Allowance for Loan Losses to Nonperforming Non-Covered Loans   72.78 %   83.35 %   477.51 %            
Allowance for Loan Losses to Non-Covered Loans   2.25 %   2.14 %   1.99 %            
 
Non-Covered Loan Composition                              
Commercial   145,319   $ 146,997   $ 93,295              
Real Estate Mortgages                              
One-to-Four Family Residential   46,717     47,723     53,313              
Commercial   348,548     351,560     360,745              
Real Estate Construction                              
One-to-Four Family Residential   72,945     69,341     76,046              
Commercial   42,664     38,943     34,231              
Consumer                              
Indirect   90,231     93,356     100,697              
Direct   85,665     86,844     93,051              
Deferred Fees   2,204     2,253     2,474              
Total Non-Covered Loans $ 834,293   $ 837,017   $ 813,852              
 
Time Deposit Composition                              
Time Deposits $100,000 and more   268,862     321,224     151,018              
All other time deposits   387,891     466,904     170,399              
Brokered Deposits                              
CDARS (Certificate of Deposit Account Registry Service)   9,206     17,343     21,416              
Non-CDARS   -     -     7,500              
Total Time Deposits $ 665,959   $ 805,471   $ 350,333              

 

(1)      Excludes Loans Held for Sale.
(2)      Nonperforming loans includes nonaccrual loans plus accruing loans 90 or more days past due.

 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 9
 
FINANCIAL STATISTICS (unaudited)   Quarter Ended     Quarter Ended     Quarter Ended     Quarter Ended     Year Ended  
($ in thousands, except per share data)   December 31,     September 30,     June 30,     December 31,     December 30,
    2010     2010     2010     2009     2010       2009  
Revenues (1)(2) $ 25,284   $ 40,779   $ 19,725   $ 12,723   $ 98,240   $   48,692  
 
Averages                                      
Total Assets $ 1,750,119   $ 1,611,163   $ 1,532,238   $ 983,955   $ 1,483,084   $   941,171  
Non-covered Loans and Loans Held for Sale   845,794     842,709     829,226     816,218     834,668       823,438  
Covered Loans   371,112     280,337     252,592     -     226,852       -  
Interest Earning Assets   1,512,109     1,431,996     1,388,406     929,287     1,327,871       887,070  
Deposits   1,532,872     1,393,329     1,322,384     818,880     1,272,296       785,705  
Common Shareholders' Equity $ 154,377   $ 140,858   $ 137,217   $ 102,037   $ 141,726   $   87,369  
 
Financial Ratios                                      
Return on Average Assets, Annualized   0.93 %   3.86 %   0.91 %   0.70 %   1.70 %     0.66 %
Return on Average Common Equity, Annualized (3)   9.43 %   43.04 %   9.00 %   5.14 %   16.66 %     5.28 %
Efficiency Ratio (2)   56.43 %   31.50 %   60.47 %   59.90 %   47.65 %     59.01 %
Yield on Earning Assets (2)   6.51 %   5.95 %   5.40 %   5.99 %   5.90 %     6.21 %
Cost of Interest Bearing Liabilities   0.82 %   1.04 %   1.01 %   1.61 %   1.03 %     1.93 %
Net Interest Spread   5.69 %   4.91 %   4.39 %   4.38 %   4.87 %     4.27 %
Net Interest Margin (2)   5.76 %   5.05 %   4.53 %   4.69 %   5.01 %     4.63 %
 
Tangible Book Value Per Share (4) $ 9.69   $ 9.64   $ 8.60   $ 8.79   $ 9.69   $   8.79  
Tangible Common Equity (4)   8.74 %   8.10 %   8.27 %   12.86 %   8.74 %     12.86 %
 
    December 31,     September 30,     June 30,     December 31,     Regulatory Requirements  
                            Adequately-   Well -  
    2010     2010     2010     2009     capitalized   capitalized  
Period End                                      
Total Risk-Based Capital Ratio - Consolidated   21.05 % (5)   18.88 %   20.47 %   22.15 %   8.00 %     N/A  
Tier 1 Risk-Based Capital Ratio - Consolidated   19.78 % (5)   17.63 %   19.21 %   20.89 %   4.00 %     N/A  
Tier 1 Leverage Ratio - Consolidated   11.34 % (5)   12.40 %   11.38 %   18.73 %   4.00 %     N/A  
Total Risk-Based Capital Ratio - Whidbey Island Bank   20.78 % (5)   18.61 %   20.05 %   21.55 %   8.00 %     10.00 %
Tier 1 Risk-Based Capital Ratio - Whidbey Island Bank   19.52 % (5)   17.35 %   18.78 %   20.29 %   4.00 %     6.00 %
Tier 1 Leverage Ratio - Whidbey Island Bank   11.30 % (5)   12.20 %   11.13 %   18.17 %   4.00 %     5.00 %

(1)Revenues is the fully tax-equivalent net interest income before provision for loan losses plus noninterest income.

(2)Fully tax-equivalent is a non-GAAP performance measurement that management believes provides investors with a more accurate picture of the net interest margin, revenues and efficiency ratio for comparative purposes. The calculation involves grossing up interest income on tax-exempt loans and investments by an amount that makes it comparable to taxable income.

(3) Return on average common equity is adjusted for preferred stock dividends.

(4)Please see the reconciliations of shareholders' equity to tangible common equity and total assets to tangible assets, and the related measures that appear elsewhere in this release.

(5)Capital ratios for the most recent period are an estimate pending filing of the Company's regulatory reports.

 

Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP) this press release presents certain non-GAAP financial measures. Management believes that certain non-GAAP financial measures provide investors with information useful in understanding the Company's financial performance; however, readers of this report are urged to review these non-GAAP measures in conjunction with the GAAP results as reported.

Operating earnings are not a measure of performance calculated in accordance with GAAP. However, management believes that operating earnings are an important indication of our ability to generate earnings through the Company's fundamental banking business. Since operating earnings exclude the effects of certain items that are unusual and/or difficult to predict, management believes that operating earnings provide useful supplemental information to both management and investors in evaluating the Company's financial results.

Operating earnings should not be considered in isolation or as a substitute for net income,cash flows from operating activities, or other income or cash flow statement data calculated in accordance with GAAP. Moreover, the manner in which the Company calculates operating earnings may differ from that of other companies reporting measures with similar names.


 

WBCO Reports Record 4Q10 Profits
February 1, 2011
Page 10

The following table provides the reconciliation of the Company's GAAP earnings to operating earnings (non-GAAP) for the periods presented:

            Quarter Ended             For the Year Ended  
    December 31,     September 30,     June 30,     December 31,     December 31,  
    2010     2010     2010     2009     2010     2009  
 
GAAP Earnings Available to Common Shareholders $ 3,670   $ 15,280   $ 3,080   $ 1,322   $ 23,611   $ 4,614  
Provision for Income Taxes   1,846     8,049     1,531       921     12,230     2,886  
GAAP Earnings Available to Common Shareholders before Provision for Income Taxes   5,516     23,329     4,611     2,243     35,841     7,500  
Adjustments to GAAP Earnings Available to Common Shareholders                                          
Gain on Acqusitions     -     (18,920 )   -       -     (18,920 )   -  
Acquisition-Related Costs     460       978     675       -     2,113     -  
Operating Earnings Before Taxes   5,976     5,387     5,286     2,243     19,034     7,500  
Provision for Income Taxes   (2,092 )   (1,885 )   (1,850 )     (740 )   (6,662 )   (1,965 )
Net Operating Earnings $ 3,884   $ 3,502   $ 3,436   $ 1,503   $ 12,372   $ 5,535  
 
Diluted GAAP Earnings per Common Share $   0.24    $   0.99   $ 0.20   $   0.11   $ 1.53   $ 0.46  
Diluted Operating Earnings per Common Share $ 0.25   $ 0.23   $ 0.22    $ 0.13   $ 0.80   $ 0.55  

 

Tangible common equity, tangible assets and tangible book value per common share are not measures that are calculated in accordance with GAAP. However, management uses these non-GAAP measures in their analysis of the Company's performance. Management believes that these non-GAAP measures are an important indication of the Company's ability to grow both organically and through business combinations, and, with respect to tangible common equity, the Company's ability to pay dividends and to engage in various capital management strategies.

Neither tangible common equity, tangible assets and tangible book value per common share should be considered in isolation or as a substitute for common shareholders' equity or book value per common share or any other measure calculated in accordance with GAAP. Moreover, the manner in which the Company calculates tangible common equity, tangible assets and tangible book value per share may differ from that of other companies reporting measures with similar names.

The following table provides the reconciliation of the Company's shareholders' equity (GAAP) to tangible common equity (non-GAAP) and total assets (GAAP) to tangible assets (non-GAAP)for the periods presented:

    December 31,   September 30,     June 30,     December 31,  
($ in thousands, except per share data)   2010   2010     2010     2009  
 
Total Shareholders' Equity   $ 181,346   $ 180,666   $ 164,722   $ 159,521  
Adjustments to Shareholders' Equity                          
Preferred Stock     (25,334 )   (25,249 )   (25,164 )   (24,995 )
Other Intangible Assets, net (1)     (7,540 )   (7,787 )   (7,971 )   -  
Tangible Common Equity     148,472     147,630     131,587     134,526  
 
Total Assets   $ 1,705,616   $ 1,830,145   $ 1,599,751   $ 1,045,871  
Adjustments to Total Assets                          
Other Intangible Assets, net (1)     (7,540 )   (7,787 )   (7,971 )   -  
Tangible Assets     1,698,076     1,822,358     1,591,780     1,045,871  
 
Common Shares Outstanding at Period End     15,321,227     15,310,893     15,309,318     15,297,801  
 
Tangible Common Equity     8.74 %   8.10 %   8.27 %   12.86 %
Tangible Book Value per Common Share   $ 9.69   $ 9.64   $ 8.60   $ 8.79  
 
(1) Other intangible assets, net excludes mortgage servicing rights                          

-0-

Note: Transmitted on GlobeNewswire on February 1, 2011 at 4:33p.m. PT.