Attached files

file filename
8-K - 8-K - PACWEST BANCORPa11-10605_18k.htm

Exhibit 99.1

 

PRESS RELEASE

 

PacWest Bancorp

(NASDAQ: PACW)

 

Contact:

 

 

 

 

 

Phone:

Fax:

 

Matthew P. Wagner

Chief Executive Officer

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

310-728-1020

310-201-0498

 

Victor R. Santoro

Executive Vice President and CFO

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

310-728-1021

310-201-0498

 

FOR IMMEDIATE RELEASE

April 20, 2011

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE FIRST QUARTER OF 2011

 

—Net Earnings of $10.7 Million—

—Net Interest Margin Increases to 5.34%—

—Credit Loss Reserve at 3.41% of Net Non-Covered Loans—

—Core Deposits Grow $53.1 Million—

—Noninterest-Bearing Deposits at 35% of Total Deposits—

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the first quarter of 2011 of $10.7 million, or $0.29 per diluted share, compared to a net loss of $7.7 million, or $0.22 per diluted share, for the fourth quarter of 2010.  The $18.4 million increase in net earnings for the linked quarters was due primarily to a lower credit loss provision on non-covered loans of $27.5 million ($16.0 million after-tax) and lower noninterest expense of $7.9 million ($4.6 million after-tax).

 

This press release contains non-GAAP financial disclosures for tangible common equity.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  Given the use of tangible common equity amounts and ratios is prevalent among banking regulators, investors and analysts, we disclose our tangible common equity ratios in addition to equity-to-assets ratios.  Also, as analysts and investors view pre-credit, pre-tax earnings as an indicator of the Company’s ability to absorb credit losses, we disclose this amount in addition to net earnings.  Please refer to the table at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.

 

1



 

FIRST QUARTER RESULTS

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings (loss)

 

$

10,676

 

$

(7,688

)

Diluted earnings (loss) per share

 

$

0.29

 

$

(0.22

)

Annualized return on average assets

 

0.79

%

(0.53

)%

Annualized return on average equity

 

8.97

%

(6.15

)%

Net interest margin

 

5.34

%

5.21

%

Efficiency ratio (1)

 

56.4

%

67.4

%

 

 

 

 

 

 

At Quarter End:

 

 

 

 

 

Allowance for credit losses to non-covered loans, net of unearned income (2)

 

3.41

%

3.30

%

Allowance for credit losses to non-covered nonaccrual loans (2)

 

135.6

%

110.8

%

Equity to assets ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

8.98

%

8.66

%

Pacific Western Bank

 

10.72

%

10.34

%

Tangible common equity ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

7.80

%

7.44

%

Pacific Western Bank

 

9.55

%

9.13

%

 


(1) FDIC loss sharing income and net covered OREO costs reduced the first quarter 2011 and increased fourth quarter 2010 efficiency ratios by 491 bps and 209 bps, respectively.

(2) Non-covered loans exclude loans from the Los Padres and Affinity acquisitions covered by a loss sharing agreement with the FDIC.

 

The improvement in first quarter net earnings compared to the prior quarter was due to a combination of lower provision for credit losses on non-covered loans, higher FDIC loss sharing income, and lower noninterest expense, offset partially by lower net interest income.  Net interest income declined due primarily to lower average loans during the current quarter attributable to the $74.9 million classified loan sale in December 2010 and the continuing decline in the loan portfolio. FDIC loss sharing income grew principally due to an increase in covered loan credit costs. Noninterest expense decreased mostly due to lower compensation costs, OREO costs and other expense.

 

2



 

Net credit costs on a pre-tax basis are shown in the following table:

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(In thousands)

 

Provision for credit losses on non-covered loans

 

$

7,800

 

$

35,315

 

Non-covered OREO expense

 

703

 

1,093

 

Total non-covered credit costs

 

8,503

 

36,408

 

 

 

 

 

 

 

Provision for credit losses on covered loans

 

5,747

 

2,096

 

Covered OREO (income) expense

 

(2,578

)

699

 

Total covered net credit costs

 

3,169

 

2,795

 

Increase in FDIC loss sharing asset for net credit costs

 

(2,275

)

(2,206

)

Total covered net credit costs

 

894

 

589

 

 

 

 

 

 

 

Total credit-related costs

 

$

9,397

 

$

36,997

 

 

 

 

 

 

 

Non-covered loan net charge-offs

 

$

7,889

 

$

32,231

 

Charge-offs on loans sold included in non-covered loan net charge-offs above

 

$

 

$

20,942

 

 

The credit loss provision for the first quarter had two components: $7.8 million for non-covered loans and $5.7 million for covered loans.  The first quarter non-covered credit loss provision was driven by (a) non-covered loan net charge-offs of $7.9 million and (b) the level and trends of nonaccrual and classified loans.   The covered loan credit loss provision was driven by decreases in expected cash flows on covered loans compared to those previously estimated.  The covered loan credit loss provision and covered net OREO income or expense are offset partially by an increase in the FDIC loss sharing asset, which represents the FDIC’s share of these net costs.

 

Matt Wagner, Chief Executive Officer, commented, “We are very pleased with the positive earnings we generated this quarter.  As we commented previously, we have maintained our solid core earnings engine, which was overshadowed by higher provisioning during the past several quarters as we addressed this credit cycle head-on.  Our core earnings generation ability and balance sheet strength gives us the flexibility to address issues timely and appropriately.”

 

“In addition to our solid first quarter earnings performance,” continued Mr. Wagner, “we substantially increased core deposits through organic growth.   While we remain vigilant about credit and cautious on its outlook, we are well-positioned to take advantage of potential growth opportunities.  Our Company remains well-capitalized and our balance sheet strength is evidenced by our credit loss reserve coverage ratios of 3.4% to total loans and 136% to nonaccrual loans.”

 

Vic Santoro, Executive Vice President and Chief Financial Officer, stated, “The events of the first quarter reflect the strengths of our core business and the focus we’ve had on earnings improvement.  Our net interest margin expanded to the level it was in 2008, our all-in deposit cost remains quite low, and noninterest expenses are managed.  On a pre-credit, pre-tax basis, our earnings exceeded $28 million for the first quarter.  Our core deposits increased over $53 million and noninterest-bearing deposits were at 35% of total deposits at quarter-end.”

 

3



 

Mr. Santoro continued, “The Company’s cash and available-for-sale securities exceed $1 billion and represent almost 20% of assets at quarter-end.  Our capital position is strong, as the earnings generated in the first quarter contributed to increases in total capital of over $12 million and tangible capital of over $15 million.  The combination of strong liquidity and capital enables us to take advantage of growth opportunities as they arise.”

 

BALANCE SHEET CHANGES

 

During the first quarter total loans declined $152.5 million on a net basis, including a $103.4 million decrease in non-covered loans.  The loan portfolio continues to decline generally due to repayments, resolution activities and low loan demand.  Non-covered loans, net of unearned income, were $3.1 billion at March 31, 2011 and the covered loan portfolio was $859.4 million at March 31, 2011.

 

While total assets declined $58.5 million during the first quarter, on-balance sheet liquidity increased $98.1 million, including a $78.6 million increase in overnight funds held at the Federal Reserve Bank.  Investment securities available-for-sale grew $13.1 million during the first quarter due to the purchase of $71.1 million in government-sponsored entity pass through securities, offset partially by principal reductions.

 

Total deposits declined $65.0 million during the first quarter to $4.6 billion at March 31, 2011 largely as a result of brokered deposit maturities and runoff of higher cost acquired time deposit accounts.  Time deposits decreased $118.1 million during the first quarter, including brokered deposit maturities of $36.2 million, to $1.1 billion at March 31, 2011.  We had no brokered deposits at March 31, 2011.  Core deposits, which include noninterest-bearing demand, interest checking, money market and savings accounts, increased $53.1 million during the first quarter and totaled $3.5 billion at March 31, 2011, or 76% of total deposits at that date.  Noninterest-bearing demand deposits grew $140.6 million during the first quarter to $1.6 billion and represented 35% of total deposits at March 31, 2011.

 

COVERED ASSETS

 

As part of the Los Padres and Affinity acquisitions we entered into loss sharing agreements with the FDIC that cover a substantial portion of losses incurred after the acquisition dates on loans and other real estate owned, and in the case of the Affinity acquisition, certain investment securities.

 

4



 

A summary of the covered assets at March 31, 2011 and December 31, 2010 is shown in the following table:

 

 

 

March 31,

 

December 31,

 

Covered Assets

 

2011

 

2010

 

 

 

(In thousands)

 

Loans, net

 

$

859,433

 

$

908,576

 

Investment securities

 

52,132

 

50,437

 

Other real estate owned

 

42,117

 

55,816

 

Total covered assets

 

$

953,682

 

$

1,014,829

 

 

NET INTEREST INCOME

 

Net interest income was $65.7 million for the first quarter of 2011 compared to $68.5 million for the fourth quarter of 2010.  The $2.8 million decline is due mostly to a $3.2 million decrease in interest income, which is attributed mainly to lower average loans as a result of the $74.9 million classified loan sale in the fourth quarter and the continued decline of the loan portfolio from loan payoffs.  Partially offsetting the decline in net interest income was a reduction in interest expense of $459,000 due mainly to the early repayment of $50 million in FHLB advances during the fourth quarter of 2010.

 

NET INTEREST MARGIN

 

Our net interest margin for the first quarter of 2011 was 5.34%, an increase of 13 basis points from the 5.21% posted for the fourth quarter of 2010. The yield on average loans was 6.78% for the first quarter of 2011 compared to 6.64% for the prior quarter.  The loan yield, earning asset yield and net interest margin are all affected by loans being placed on or removed from nonaccrual status and the acceleration of purchase discounts on covered loan pay-offs; the loan yield and net interest margin for the first quarter were positively impacted by 27 basis points and 22 basis points, respectively, from the combination of these items.  The loan yield and net interest margin for the fourth quarter were positively impacted by 20 basis points and 16 basis points, respectively, from these items.  The cost of interest-bearing deposits and all-in deposit cost increased 6 basis points and 2 basis points to 0.79% and 0.52%, respectively, due mostly to an increase in the cost of time deposits.  The cost of time deposits increased primarily from lower discount accretion on certain acquired time deposits, the maturities of brokered deposits having a lower rate than the overall time deposit rate, and an increase in the average remaining life of the time deposit portfolio.

 

NONINTEREST INCOME

 

Noninterest income for the first quarter of 2011 totaled $7.6 million compared to $4.6 million for the fourth quarter of 2010.  The $3.0 million increase was due mostly to higher FDIC loss sharing income stemming from higher credit-related net costs on covered loans and OREO.  Contributing to the growth in noninterest income was an increase in service charges on deposit accounts attributable to mid-quarter increases in rates charged for certain deposit services.

 

5


 


 

NONINTEREST EXPENSE

 

Noninterest expense totaled $41.4 million for the first quarter of 2011 compared to $49.3 million for the fourth quarter of 2010.  The $7.9 million decline was due mostly to decreases in compensation expense, covered OREO costs and other expense.  Compensation expense decreased by $2.0 million due mostly to a higher discretionary bonus accrual in the prior quarter.   Covered OREO costs decreased by $3.3 million due principally to a $3.3 million gain on sale of one commercial real estate property during the current quarter.  Other expense declined by $2.2 million due mostly to a $1.9 million penalty recorded in the prior quarter for the early repayment of $50 million in FHLB advances; there was no similar expense item in 2011.  We consolidated five acquired Los Padres branches into nearby branch locations in February 2011.

 

Noninterest expense includes amortization of time-based restricted stock, which is included in compensation, and intangible asset amortization.  Amortization of restricted stock totaled $2.0 million for the first quarter of 2011 and $1.9 million for the fourth quarter of 2010.  Intangible asset amortization totaled $2.3 million and $2.4 million for the first quarter of 2011 and the fourth quarter of 2010, respectively.

 

CREDIT QUALITY

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(Dollars in thousands)

 

Non-Covered Credit Quality Metrics:

 

 

 

 

 

Allowance for credit losses to loans, net of unearned income

 

3.41

%

3.30

%

Allowance for credit losses to nonaccrual loans

 

135.6

%

110.8

%

Nonperforming assets to loans, net of unearned income, and other real estate owned

 

4.03

%

3.76

%

Classified loans (1)

 

$

207,012

 

$

214,009

 

 


(1) Classified loans are those with a credit risk rating of substandard or doutbtful.

 

Credit Loss Provisions

 

The first quarter of 2011 provision for credit losses totaled $13.5 million and was composed of $7.8 million on the non-covered loan portfolio and $5.7 million on the covered loan portfolio. The fourth quarter provision for credit losses totaled $37.4 million and was composed of $35.3 million on the non-covered loan portfolio, including $14.3 million attributed to the December classified loan sale, and $2.1 million on the covered loan portfolio.  The provision on the non-covered portfolio is generated by our allowance methodology and reflects net charge-offs, the levels of nonaccrual and classified loans, and the migration of loans into various risk classifications.  The covered loan credit loss provision increases the covered loan allowance for credit losses and results from decreases in expected cash flows on covered loans compared to those previously estimated.

 

6



 

First quarter of 2011 net charge-offs on non-covered loans totaled $7.9 million compared to fourth quarter net charge-offs on non-covered loans of $32.2 million. The fourth quarter net charge-offs included $20.9 million in charge-offs from the $74.9 million of classified loans sold in the same quarter. The allowance for credit losses on the non-covered portfolio totaled $104.2 million and $104.3 million at March 31, 2011 and December 31, 2010, respectively, and represented 3.41% and 3.30% of the non-covered loan balances at those respective dates.  The allowance for credit losses as a percent of nonaccrual loans was 136% and 111% at March 31, 2011 and December 31, 2010, respectively.

 

Non-covered Nonaccrual Loans and Other Real Estate Owned

 

Non-covered nonperforming assets include non-covered nonaccrual loans and non-covered OREO and totaled $125.2 million at March 31, 2011 compared to $119.8 million at December 31, 2010. The $5.4 million increase in non-covered nonperforming assets is due primarily to a higher non-covered OREO balance at March 31, 2011.  During the first quarter of 2011, two non-covered nonaccrual loans with an aggregate balance of $23.0 million secured by the same undeveloped land located in Ventura County were foreclosed and transferred to non-covered OREO.  The ratio of non-covered nonperforming assets to non-covered loans and non-covered OREO increased to 4.03% at March 31, 2011 from 3.76% at December 31, 2010.

 

The amount of new nonaccrual loans has slowed over the last several quarters as shown in the following chart.

 

 

7



 

The types and balances of non-covered loans included in the categories of nonaccrual and accruing loans past due between 30 and 89 days at March 31, 2011 and December 31, 2010 follow:

 

 

 

Nonaccrual Loans (1)

 

Accruing and Over

 

 

 

March 31, 2011

 

December 31, 2010

 

30 days Past Due (1)

 

 

 

 

 

% of

 

 

 

% of

 

March 31,

 

December 31,

 

 

 

 

 

Loan

 

 

 

Loan

 

2011

 

2010

 

Loan Category

 

Balance

 

Category

 

Balance

 

Category

 

Balance

 

Balance

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

4,109

 

2.7

%

$

4,151

 

2.6

%

$

864

 

$

 

SBA 504

 

5,138

 

7.9

%

9,346

 

13.5

%

188

 

190

 

Other commercial

 

21,679

 

1.2

%

17,311

 

0.9

%

1,395

 

1,652

 

Residential

 

9,917

 

5.7

%

10,141

 

5.5

%

90

 

585

 

Total real estate mortgage

 

40,843

 

1.9

%

40,949

 

1.8

%

2,537

 

2,427

 

Real estate construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

4,586

 

10.9

%

24,004

 

36.9

%

 

 

Commercial

 

8,620

 

6.4

%

5,238

 

4.6

%

1,484

 

 

Total real estate construction

 

13,206

 

7.5

%

29,242

 

16.3

%

1,484

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

5,748

 

1.6

%

6,241

 

1.7

%

661

 

680

 

Unsecured

 

9,009

 

7.8

%

9,104

 

7.0

%

400

 

71

 

Asset-based

 

15

 

0.0

%

15

 

0.0

%

 

 

SBA 7(a)

 

6,234

 

19.9

%

6,518

 

20.2

%

1,253

 

423

 

Total commercial

 

21,006

 

3.1

%

21,878

 

3.3

%

2,314

 

1,174

 

Consumer

 

1,794

 

8.2

%

1,951

 

7.8

%

267

 

133

 

Foreign

 

 

0.0

%

163

 

0.7

%

 

 

Total non-covered loans

 

$

76,849

 

2.5

%

$

94,183

 

3.0

%

$

6,602

 

$

3,734

 

 


(1) Excludes covered loans acquired from the Los Padres and Affinity acquisitions.

 

The $17.3 million decline in non-covered nonaccrual loans during the first quarter was attributable to (a) foreclosures of $25.1 million, (b) other reductions, payoffs and returns to accrual status of $6.6 million, (c) charge-offs of $8.8 million, and (d) additions of $23.2 million.

 

8



 

The following lending relationships, excluding SBA-related loans, were on nonaccrual status at March 31, 2011:

 

Nonaccrual

 

 

Amount

 

Description

(In thousands)

 

 

 

 

 

$

6,948

 

Two unsecured loans that are fully reserved for.

 

 

 

$

6,441

 

Collateralized by 2nd trust deeds on two single-family residences in Beverly Hills, California with current appraised values in excess of the loan carrying value. Foreclosure is in process.

 

 

 

$

5,734

 

Four industrial warehouse loans in Riverside County, California. The borrower is paying as agreed.

 

 

 

$

5,670

 

The loan, secured by an out-of-state shopping center, has been written down to its underlying collateral value based on the most recent appraisal. A receiver is managing the property and foreclosure is in process.

 

 

 

$

4,109

 

A hotel in San Diego County, California. The borrower’s interest payments are current.

 

 

 

$

3,615

 

The collateral for this loan is residential and commercial land in Las Vegas, Nevada. The loan has been written down to its underlying collateral value based on the most recent appraisal.

 

 

 

$

2,594

 

This loan is secured by a medical-related office building in Los Angeles County, California and has been written down to its underlying collateral value based on the most recent appraisal.

 

 

 

$

2,402

 

This loan is unsecured and has a specific reserve for 50% of the balance. The borrower is current on interest payments.

 

 

 

$

2,339

 

This loan is secured by commercial land in Riverside County, California.

 

 

 

$

2,200

 

Two loans that are secured by a retail shopping center in San Diego County, California.

 

The details of non-covered OREO as of the dates indicated follow:

 

 

 

March 31,

 

December 31,

 

Property Type

 

2011

 

2010

 

 

 

(In thousands)

 

Commercial real estate

 

$

18,674

 

$

18,205

 

Single family residences

 

2,502

 

2,743

 

Construction and land development

 

27,191

 

4,650

 

Total non-covered OREO

 

$

48,367

 

$

25,598

 

 

9



 

The activity in non-covered and covered OREO for the first quarter is shown in the following table:

 

 

 

Three Months Ended

 

 

 

March 31, 2011

 

 

 

Non-Covered

 

Covered

 

 

 

OREO

 

OREO

 

 

 

(In thousands)

 

Beginning of period

 

$

25,598

 

$

55,816

 

Foreclosures

 

25,931

 

4,130

 

Write-downs from updated appraisals

 

(382

)

(890

)

Reductions related to sales

 

(2,780

)

(16,939

)

End of period

 

$

48,367

 

$

42,117

 

 

The increase in non-covered OREO relates to the foreclosure on undeveloped land located in Ventura County which secured two non-covered loans with an aggregate balance of $23.0 million.   During the first quarter of 2011, there were gains of $152,000 and $3.8 million on the sales of non-covered and covered OREO, respectively.

 

REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

 

PacWest and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized at March 31, 2011 as shown in the following table.

 

 

 

March 31, 2011

 

 

 

Well

 

Pacific

 

PacWest

 

 

 

Capitalized

 

Western

 

Bancorp

 

 

 

Requirement

 

Bank

 

Consolidated

 

Tier 1 leverage capital ratio

 

5.00

%

9.02

%

9.21

%

Tier 1 risk-based capital ratio

 

6.00

%

13.22

%

13.42

%

Total risk-based capital ratio

 

10.00

%

14.50

%

14.70

%

Tangible common equity ratio

 

N/A

 

9.55

%

7.80

%

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with $5.5 billion in assets as of March 31, 2011, with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). Through 77 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western’s branches are located in Los Angeles, Orange, Riverside, San Bernardino, Santa Barbara, San Diego, San Francisco, San Luis Obispo, San Mateo and Ventura Counties in California and Maricopa County in Arizona.  Through its subsidiary BFI Business Finance and its division First Community Financial, Pacific Western also provides working capital financing to growing companies located throughout the Southwest, primarily in the states of Arizona, California and Texas. Additional information regarding PacWest Bancorp is available on the Internet at www.pacwestbancorp.com.  Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

 

10



 

FORWARD-LOOKING STATEMENTS

 

This press release contains certain forward-looking information about PacWest that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, implied or projected by, such forward-looking statements. Risks and uncertainties include, but are not limited to: lower than expected revenues; credit quality deterioration or a reduction in real estate values could cause an increase in the allowance for credit losses and a reduction in net earnings; increased competitive pressure among depository institutions; the Company’s ability to complete future acquisitions, successfully integrate such acquired entities, or achieve expected beneficial synergies and/or operating efficiencies within expected time-frames or at all; settlements with the FDIC related to our loss-sharing arrangement and other adjustments related to the Los Padres Bank and Affinity Bank acquisitions; the possibility that personnel changes will not proceed as planned; the cost of additional capital is more than expected; a change in the interest rate environment reduces interest margins; asset/liability repricing risks and liquidity risks; pending legal matters may take longer or cost more to resolve or may be resolved adversely to the Company; general economic conditions, either nationally or in the market areas in which the Company does or anticipates doing business, are less favorable than expected; environmental conditions, including natural disasters, may disrupt our business, impede our operations, negatively impact the values of collateral securing the Company’s loans or impair the ability of our borrowers to support their debt obligations; the economic and regulatory effects of the continuing war on terrorism and other events of war, including the conflicts in the Middle East; legislative or regulatory requirements or changes adversely affecting the Company’s business; and changes in the securities markets; regulatory approvals for any capital activities cannot be obtained on the terms expected or on the anticipated schedule; and, other risks that are described in PacWest’s public filings with the U.S. Securities and Exchange Commission (the “SEC”). If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, PacWest’s results could differ materially from those expressed in, implied or projected by such forward-looking statements. PacWest assumes no obligation to update such forward-looking statements.

 

For a more complete discussion of risks and uncertainties, investors and security holders are urged to read PacWest Bancorp’s annual report on Form 10-K, quarterly reports on Form 10-Q and other reports filed by PacWest with the SEC.  The documents filed by PacWest with the SEC may be obtained at PacWest Bancorp’s website at www.pacwestbancorp.com or at the SEC’s website at www.sec.gov.  These documents may also be obtained free of charge from PacWest by directing a request to: PacWest Bancorp c/o Pacific Western Bank, 275 North Brea Boulevard, Brea, CA 92821.  Attention: Investor Relations. Telephone 714-671-6800.

 

11


 


 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(In thousands, except per share and share data)

 

ASSETS

 

 

 

 

 

Cash and due from banks

 

$

88,634

 

$

82,170

 

Interest-earning deposits in financial institutions

 

104,925

 

26,382

 

Total cash and cash equivalents

 

193,559

 

108,552

 

 

 

 

 

 

 

Non-covered securities available-for-sale

 

835,022

 

823,579

 

Covered securities available-for-sale

 

52,132

 

50,437

 

Total securities available-for-sale, at estimated fair value

 

887,154

 

874,016

 

Federal Home Loan Bank stock, at cost

 

52,857

 

55,040

 

Total investment securities

 

940,011

 

929,056

 

 

 

 

 

 

 

Non-covered loans, net of unearned income

 

3,057,654

 

3,161,055

 

Allowance for loan losses

 

(98,564

)

(98,653

)

Total non-covered loans, net

 

2,959,090

 

3,062,402

 

Covered loans, net

 

859,433

 

908,576

 

Total loans

 

3,818,523

 

3,970,978

 

 

 

 

 

 

 

Non-covered other real estate owned, net

 

48,367

 

25,598

 

Covered other real estate owned, net

 

42,117

 

55,816

 

Total other real estate owned

 

90,484

 

81,414

 

 

 

 

 

 

 

Premises and equipment

 

22,343

 

22,578

 

Goodwill

 

46,751

 

47,301

 

Core deposit and customer relationship intangibles

 

23,536

 

25,843

 

Cash surrender value of life insurance

 

66,560

 

66,182

 

FDIC loss sharing asset

 

116,081

 

116,352

 

Other assets

 

152,669

 

160,765

 

Total assets

 

$

5,470,517

 

$

5,529,021

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,606,182

 

$

1,465,562

 

Interest-bearing deposits

 

2,978,557

 

3,184,136

 

Total deposits

 

4,584,739

 

4,649,698

 

Borrowings

 

225,000

 

225,000

 

Subordinated debentures

 

129,498

 

129,572

 

Accrued interest payable and other liabilities

 

39,920

 

45,954

 

Total liabilities

 

4,979,157

 

5,050,224

 

STOCKHOLDERS’ EQUITY (1)

 

491,360

 

478,797

 

Total liabilities and stockholders’ equity

 

$

5,470,517

 

$

5,529,021

 

 


(1) Includes net unrealized gain (loss) on securities available-for-sale, net

 

$

4,653

 

$

3,969

 

 

 

 

 

 

 

Tangible book value per share

 

$

11.31

 

$

11.06

 

Book value per share

 

$

13.20

 

$

13.06

 

 

 

 

 

 

 

Shares outstanding (includes unvested restricted shares of 1,756,437 at March 31, 2011 and 1,230,582 at December 31, 2010)

 

37,218,047

 

36,672,429

 

 

12



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2010

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

Loans

 

$

66,781

 

$

70,597

 

$

63,745

 

Investment securities

 

7,819

 

7,222

 

5,121

 

Deposits in financial institutions

 

57

 

79

 

129

 

Total interest income

 

74,657

 

77,898

 

68,995

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

Deposits

 

5,956

 

6,028

 

6,889

 

Borrowings

 

1,744

 

2,113

 

2,668

 

Subordinated debentures

 

1,219

 

1,237

 

1,415

 

Total interest expense

 

8,919

 

9,378

 

10,972

 

 

 

 

 

 

 

 

 

Net interest income

 

65,738

 

68,520

 

58,023

 

 

 

 

 

 

 

 

 

Provision for credit losses:

 

 

 

 

 

 

 

Non-covered loans

 

7,800

 

35,315

 

112,527

 

Covered loans

 

5,747

 

2,096

 

20,700

 

Total provision for credit losses

 

13,547

 

37,411

 

133,227

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

52,191

 

31,109

 

(75,204

)

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,558

 

3,305

 

2,729

 

Other commissions and fees

 

1,720

 

1,896

 

1,790

 

Increase in cash surrender value of life insurance

 

379

 

320

 

398

 

FDIC loss sharing income (expense), net

 

1,667

 

(1,277

)

16,172

 

Other income

 

302

 

404

 

180

 

Total noninterest income

 

7,626

 

4,648

 

21,269

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

Compensation

 

21,929

 

23,944

 

19,411

 

Occupancy

 

6,983

 

7,233

 

6,958

 

Data processing

 

2,475

 

2,556

 

1,969

 

Other professional services

 

2,296

 

1,833

 

1,998

 

Business development

 

569

 

570

 

667

 

Communications

 

859

 

919

 

804

 

Insurance and assessments

 

2,337

 

2,369

 

2,274

 

Non-covered other real estate owned, net

 

703

 

1,093

 

8,441

 

Covered other real estate owned, net

 

(2,578

)

699

 

2,169

 

Intangible asset amortization

 

2,307

 

2,360

 

2,424

 

Other expense

 

3,519

 

5,710

 

3,455

 

Total noninterest expense

 

41,399

 

49,286

 

50,570

 

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

 

18,418

 

(13,529

)

(104,505

)

Income tax (expense) benefit

 

(7,742

)

5,841

 

43,972

 

Net earnings (loss)

 

$

10,676

 

$

(7,688

)

$

(60,533

)

 

 

 

 

 

 

 

 

Earnings per share information:

 

 

 

 

 

 

 

Basic earning (loss) per share

 

$

0.29

 

$

(0.22

)

$

(1.76

)

Diluted earnings (loss) per share

 

$

0.29

 

$

(0.22

)

$

(1.76

)

Basic weighted average shares

 

35,454.1

 

35,406.5

 

34,362.1

 

Diluted weighted average shares

 

35,454.1

 

35,406.5

 

34,362.1

 

 

13



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2010

 

 

 

(Dollars in Thousands)

 

Average Assets:

 

 

 

 

 

 

 

Loans, net of unearned income

 

$

3,992,204

 

$

4,216,088

 

$

4,122,853

 

Investment securities

 

913,613

 

886,392

 

469,732

 

Interest-earning deposits in financial institutions

 

89,248

 

116,721

 

206,887

 

Average interest-earning assets

 

4,995,065

 

5,219,201

 

4,799,472

 

Other assets

 

515,717

 

531,829

 

418,517

 

Average total assets

 

$

5,510,782

 

$

5,751,030

 

$

5,217,989

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

Interest checking deposits

 

$

495,950

 

$

494,313

 

$

434,446

 

Money market deposits

 

1,240,524

 

1,305,199

 

1,166,688

 

Savings deposits

 

141,027

 

139,228

 

110,564

 

Time deposits

 

1,167,468

 

1,327,869

 

1,045,417

 

Average interest-bearing deposits

 

3,044,969

 

3,266,609

 

2,757,115

 

Borrowings

 

227,122

 

272,848

 

445,754

 

Subordinated debentures

 

129,545

 

129,621

 

129,780

 

Average interest-bearing liabilities

 

3,401,636

 

3,669,078

 

3,332,649

 

Noninterest-bearing deposits

 

1,582,720

 

1,538,748

 

1,332,862

 

Other liabilities

 

43,501

 

47,002

 

46,756

 

Average total liabilities

 

5,027,857

 

5,254,828

 

4,712,267

 

Average stockholders’ equity

 

482,925

 

496,202

 

505,722

 

Average liabilities and stockholders’ equity

 

$

5,510,782

 

$

5,751,030

 

$

5,217,989

 

 

 

 

 

 

 

 

 

Average deposits

 

$

4,627,689

 

$

4,805,357

 

$

4,089,977

 

Average funding sources (1) 

 

$

4,984,356

 

$

5,207,826

 

$

4,665,511

 

 

 

 

 

 

 

 

 

Yield on:

 

 

 

 

 

 

 

Average loans

 

6.78

%

6.64

%

6.27

%

Average investment securities

 

3.47

%

3.23

%

4.42

%

Average interest-earning deposits

 

0.26

%

0.27

%

0.25

%

Average interest-earning assets

 

6.06

%

5.92

%

5.83

%

 

 

 

 

 

 

 

 

Cost of:

 

 

 

 

 

 

 

Average interest-bearing deposits

 

0.79

%

0.73

%

1.01

%

Average borrowings

 

3.11

%

3.07

%

2.43

%

Average subordinated debentures

 

3.82

%

3.79

%

4.42

%

Average interest-bearing liabilities

 

1.06

%

1.01

%

1.34

%

 

 

 

 

 

 

 

 

Interest rate spread (2)

 

5.00

%

4.91

%

4.49

%

Net interest margin (3)

 

5.34

%

5.21

%

4.90

%

 

 

 

 

 

 

 

 

Cost of average deposits (4)

 

0.52

%

0.50

%

0.68

%

Cost of average funding sources (5)

 

0.73

%

0.71

%

0.95

%

 


(1) Average funding sources is the sum of average interest-bearing liabilities plus average noninterest-bearing deposits.

(2) Interest rate spread is calculated as the yield on average interest-earning assets less the cost of average interest-bearing liabilities.

(3) Net interest rate margin is calculated as annualized net interest income divided by average interest-earning assets.

(4) Cost of average deposits is calculated as annualized interest expense on deposits divided by average deposits.

(5) Cost of average funding sources is calculated as annualized total interest expense divided by average funding sources.

 

14



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

(Unaudited)

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

Loan Category

 

2011

 

2010

 

2010

 

2010

 

2010

 

 

 

(In thousands)

 

Domestic:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,172,923

 

$

2,274,733

 

$

2,368,943

 

$

2,229,331

 

$

2,197,295

 

Commercial

 

667,401

 

663,557

 

708,329

 

709,075

 

720,105

 

Real estate construction

 

176,758

 

179,479

 

192,595

 

194,181

 

284,274

 

Consumer

 

21,815

 

25,058

 

28,328

 

30,323

 

28,804

 

Foreign:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

21,808

 

21,057

 

22,948

 

25,309

 

26,736

 

Other, including real estate

 

1,488

 

1,551

 

1,595

 

1,637

 

1,675

 

Total gross non-covered loans

 

$

3,062,193

 

$

3,165,435

 

$

3,322,738

 

$

3,189,856

 

$

3,258,889

 

 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION

(Unaudited)

 

 

 

March 31,

 

December 31,

 

Loan Category

 

2011

 

2010

 

 

 

(In thousands)

 

Multi-family

 

$

299,832

 

$

321,650

 

Commercial real estate

 

430,160

 

444,244

 

Single family

 

151,281

 

157,424

 

Construction and land

 

82,992

 

87,301

 

Commercial and industrial

 

24,583

 

34,828

 

Home equity lines of credit

 

5,811

 

5,916

 

Consumer

 

724

 

1,378

 

Total gross covered loans

 

995,383

 

1,052,741

 

Less: discount

 

(106,512

)

(110,901

)

Covered loans, net of discount

 

888,871

 

941,840

 

Less: allowance for loan losses

 

(29,438

)

(33,264

)

Covered loans, net

 

$

859,433

 

$

908,576

 

 

15


 


 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Balance

 

Total

 

Balance

 

Total

 

Balance

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

393,000

 

18.1

%

$

432,263

 

19.0

%

$

322,122

 

14.7

%

Retail

 

337,149

 

15.5

%

374,027

 

16.4

%

396,721

 

18.1

%

Office buildings

 

332,233

 

15.3

%

350,192

 

15.4

%

314,682

 

14.3

%

Owner-occupied

 

276,631

 

12.7

%

263,603

 

11.6

%

278,189

 

12.7

%

Hotel

 

149,928

 

6.9

%

156,614

 

6.9

%

176,295

 

8.0

%

Healthcare

 

106,061

 

4.9

%

102,227

 

4.5

%

96,264

 

4.4

%

Mixed use

 

57,624

 

2.7

%

57,230

 

2.5

%

89,794

 

4.1

%

Gas station

 

36,227

 

1.7

%

38,502

 

1.7

%

38,533

 

1.8

%

Self storage

 

26,312

 

1.2

%

26,432

 

1.2

%

29,877

 

1.4

%

Restaurant

 

24,166

 

1.1

%

26,463

 

1.2

%

26,548

 

1.2

%

Land acquisition/development

 

9,602

 

0.4

%

9,649

 

0.4

%

9,775

 

0.4

%

Unimproved land

 

1,519

 

0.1

%

1,494

 

0.1

%

1,090

 

0.0

%

Other

 

248,558

 

11.4

%

250,068

 

11.0

%

247,377

 

11.3

%

Total commercial real estate mortgage

 

1,999,010

 

92.0

%

2,088,764

 

91.8

%

2,027,267

 

92.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

75,775

 

3.5

%

81,880

 

3.6

%

73,416

 

3.3

%

Single family owner-occupied

 

37,230

 

1.7

%

38,025

 

1.7

%

42,701

 

1.9

%

Single family nonowner-occupied

 

23,070

 

1.1

%

26,618

 

1.2

%

15,331

 

0.7

%

HELOCs

 

37,838

 

1.7

%

38,823

 

1.7

%

38,580

 

1.8

%

Unimproved land

 

 

0.0

%

623

 

0.0

%

 

0.0

%

Total residential real estate mortgage

 

173,913

 

8.0

%

185,969

 

8.2

%

170,028

 

7.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate mortgage loans

 

$

2,172,923

 

100.0

%

$

2,274,733

 

100.0

%

$

2,197,295

 

100.0

%

 

16



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE CONSTRUCTION LOANS

(Unaudited)

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Balance

 

Total

 

Balance

 

Total

 

Balance

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

$

21,129

 

12.0

%

$

20,378

 

11.4

%

$

22,498

 

7.9

%

Industrial/warehouse

 

7,987

 

4.5

%

11,329

 

6.3

%

62,432

 

22.0

%

Office buildings

 

11,131

 

6.3

%

3,805

 

2.1

%

4,538

 

1.6

%

Owner-occupied

 

2,000

 

1.1

%

2,000

 

1.1

%

3,548

 

1.2

%

Healthcare

 

 

0.0

%

4,305

 

2.4

%

2,421

 

0.9

%

Gas station

 

 

0.0

%

 

0.0

%

6,183

 

2.2

%

Self storage

 

19,151

 

10.8

%

13,191

 

7.3

%

9,171

 

3.2

%

Land acquisition/development

 

34,963

 

19.8

%

16,983

 

9.5

%

8,853

 

3.1

%

Unimproved land

 

33,870

 

19.2

%

26,032

 

14.5

%

35,561

 

12.5

%

Other

 

4,499

 

2.5

%

9,062

 

5.0

%

24,959

 

8.8

%

Total commercial real estate construction

 

134,730

 

76.2

%

107,085

 

59.7

%

180,164

 

63.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

23,296

 

13.2

%

26,474

 

14.8

%

20,576

 

7.2

%

Single family owner-occupied

 

9

 

0.0

%

 

0.0

%

3,215

 

1.1

%

Single family nonowner-occupied

 

1,055

 

0.6

%

1,026

 

0.6

%

20,121

 

7.1

%

Land acquisition/development

 

3,240

 

1.8

%

1,482

 

0.8

%

2,558

 

0.9

%

Unimproved land

 

14,428

 

8.2

%

43,412

 

24.2

%

57,640

 

20.3

%

Total residential real estate construction

 

42,028

 

23.8

%

72,394

 

40.3

%

104,110

 

36.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate construction loans

 

$

176,758

 

100.0

%

$

179,479

 

100.0

%

$

284,274

 

100.0

%

 

17



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING

ASSETS AND CREDIT QUALITY RATIOS FOR

NON-COVERED LOANS

(Unaudited)

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2010

 

 

 

(Dollars in thousands)

 

Allowance for loan losses (1)

 

$

98,564

 

$

98,653

 

$

86,163

 

Reserve for unfunded loan commitments (1)

 

5,675

 

5,675

 

5,216

 

Total allowance for credit losses

 

$

104,239

 

$

104,328

 

$

91,379

 

 

 

 

 

 

 

 

 

Nonaccrual loans (2) 

 

$

76,849

 

$

94,183

 

$

99,920

 

Other real estate owned (2)

 

48,367

 

25,598

 

29,643

 

Total nonperforming assets

 

$

125,216

 

$

119,781

 

$

129,563

 

 

 

 

 

 

 

 

 

Performing restructured loans (1)

 

$

71,669

 

$

89,272

 

$

68,127

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans, net of unearned income

 

3.41

%

3.30

%

2.81

%

Allowance for credit losses to nonaccrual loans

 

135.6

%

110.8

%

91.5

%

Nonperforming assets to loans, net of unearned income, and other real estate owned

 

4.03

%

3.76

%

3.95

%

Nonaccrual loans to loans, net of unearned income

 

2.51

%

2.98

%

3.07

%

 


(1) Applies to non-covered loans.

(2) Excludes covered nonperforming assets from the Los Padres and Affinity acquisitions.

 

PACWEST BANCORP AND SUBSIDIARIES

DEPOSITS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

March 31,

 

Deposit Category

 

2011

 

2010

 

2010

 

 

 

(Dollars in thousands)

 

Noninterest-bearing deposits

 

$

1,606,182

 

$

1,465,562

 

$

1,388,646

 

Interest checking deposits

 

486,761

 

494,617

 

436,570

 

Money market deposits

 

1,232,766

 

1,321,780

 

1,171,565

 

Savings deposits

 

145,217

 

135,876

 

112,720

 

Total core deposits

 

3,470,926

 

3,417,835

 

3,109,501

 

Time deposits under $100,000

 

372,650

 

436,838

 

468,356

 

Time deposits $100,000 and over

 

741,163

 

795,025

 

576,380

 

Total time deposits

 

1,113,813

 

1,231,863

 

1,044,736

 

Total deposits

 

$

4,584,739

 

$

4,649,698

 

$

4,154,237

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits as a percentage of total deposits

 

35

%

32

%

33

%

Core deposits as a percentage of total deposits

 

76

%

74

%

75

%

 

18



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES ROLLFORWARD

AND NET CHARGE-OFF RATIOS FOR

NON-COVERED LOANS (1)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2010

 

 

 

(Dollars in thousands)

 

Allowance for credit losses, beginning of period

 

$

104,328

 

$

101,244

 

$

124,278

 

Loans charged-off:

 

 

 

 

 

 

 

Real estate mortgage

 

(1,212

)

(22,591

)

(82,849

)

Real estate construction

 

(4,645

)

(1,476

)

(55,741

)

Commercial

 

(3,121

)

(7,311

)

(8,139

)

Consumer

 

(160

)

(1,469

)

(58

)

Foreign

 

 

(193

)

 

Total loans charged off

 

(9,138

)

(33,040

)

(146,787

)

Recoveries on loans charged-off:

 

 

 

 

 

 

 

Real estate mortgage

 

97

 

25

 

180

 

Real estate construction

 

92

 

 

681

 

Commercial

 

617

 

591

 

488

 

Consumer

 

411

 

193

 

12

 

Foreign

 

32

 

 

 

Total recoveries on loans charged off

 

1,249

 

809

 

1,361

 

Net charge-offs

 

(7,889

)

(32,231

)

(145,426

)

Provision for credit losses

 

7,800

 

35,315

 

112,527

 

Allowance for credit losses, end of period

 

$

104,239

 

$

104,328

 

$

91,379

 

 

 

 

 

 

 

 

 

Charge-offs on loans sold included in “Loans charged-off” section of table above

 

$

 

$

20,942

 

$

123,705

 

 

 

 

 

 

 

 

 

Annualized net charge-off ratios:

 

 

 

 

 

 

 

Net charge-offs to average loans

 

1.03

%

3.90

%

16.81

%

Net charge-offs, excluding charge-offs on loans sold, to average loans

 

1.03

%

1.37

%

2.51

%

 


(1) Applies only to non-covered loans.

 

This press release contains certain non-GAAP financial disclosures for tangible capital.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  Given the use of tangible capital amounts and ratios is prevalent among banking regulators, investors and analysts, we disclose our tangible capital ratios in addition to equity-to-assets ratios. Also, as analysts and investors view pre-credit, pre-tax earnings as an indicator of the Company’s ability to absorb credit losses, we disclose this amount in addition to net earnings.

 

19



 

These non-GAAP financial measures are presented for supplemental informational purposes only for understanding the Company’s operating results and should not be considered a substitute for financial information presented in accordance with United States generally accepted accounting principles (GAAP).  The following table presents performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measurements to the GAAP financial measurements:

 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2011

 

2010

 

2010

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

Net earnings (loss)

 

$

10,676

 

$

(7,688

)

$

(60,533

)

Plus:  Total provision for credit losses

 

13,547

 

37,411

 

133,227

 

Other real estate owned expense (income):

 

 

 

 

 

 

 

Non-covered

 

703

 

1,093

 

8,441

 

Covered

 

(2,578

)

699

 

2,169

 

Income tax expense (benefit)

 

7,742

 

(5,841

)

(43,972

)

Less:  FDIC loss sharing income (expense), net

 

1,667

 

(1,277

)

16,172

 

Pre-credit, pre-tax earnings

 

$

28,423

 

$

26,951

 

$

23,160

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

$

491,360

 

$

478,797

 

$

474,844

 

Less:  Intangible assets

 

70,287

 

73,144

 

30,872

 

Tangible common equity

 

$

421,073

 

$

405,653

 

$

443,972

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,470,517

 

$

5,529,021

 

$

5,203,217

 

Less:  Intangible assets

 

70,287

 

73,144

 

30,872

 

Tangible assets

 

$

5,400,230

 

$

5,455,877

 

$

5,172,345

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

8.98

%

8.66

%

9.13

%

Tangible common equity ratio (1)

 

7.80

%

7.44

%

8.58

%

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

584,418

 

$

570,118

 

$

559,909

 

Less:  Intangible assets

 

70,287

 

73,144

 

30,872

 

Tangible common equity

 

$

514,131

 

$

496,974

 

$

529,037

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,453,971

 

$

5,513,601

 

$

5,192,003

 

Less:  Intangible assets

 

70,287

 

73,144

 

30,872

 

Tangible assets

 

$

5,383,684

 

$

5,440,457

 

$

5,161,131

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

10.72

%

10.34

%

10.78

%

Tangible common equity ratio (1)

 

9.55

%

9.13

%

10.25

%

 


(1) Calculated as tangible common equity divided by tangible assets.

 

Contact information:

Matt Wagner, Chief Executive Officer, (310) 728-1020

Vic Santoro, Executive Vice President and CFO, (310) 728-1021

 

20