Attached files

file filename
8-K - FORM 8-K - WASHINGTON BANKING COwbcof8k.htm
EX-99.2 - EXHIBIT 99.2 - WASHINGTON BANKING COf8kwbcocadiv042811ex992.htm

Exhibit 99.1


Washington Banking Company 1QProfits Double Year-over-Year to $4.1 Million;

EPS Jump 89% to $0.19 from 1Q10

OAK HARBOR, WA –April 28, 2011 – Washington Banking Company (NASDAQ: WBCO), the holding company for Whidbey Island Bank, today reported its core banking business, includingcontributions from acquisitions completed last year,generated strongprofits in the first quarter 2011.Before preferred dividends, Washington Banking earned $4.1million in the first quarter of 2011,compared to $4.4 million in the preceding quarter and$2.0 million in the first quarter a year ago.Net income available to common shareholderstotaled$3.0millionor $0.19per diluted common share in the first quarter2011, compared to $4.0 million, or $0.26 per diluted common share in the linked quarter, and $1.6 million, or $0.10per diluted common share, in the first quarter a year ago.The core operating earnings available to common shareholders, which exclude merger related costs, the bargain purchase gain on the FDIC-assisted transactions and the accelerated discount accretion of preferred dividends, totaled $3.9 million, or $0.25 per diluted common sharefor the 2011 first quarter. Core operating earnings and core operating earnings per share are non-GAAP financial measures; please refer to the GAAP reconciliation table in this release.

“The two acquisitions we made last year continue to contribute to our profitability and have definitely added to our franchise value,” said Jack Wagner, President and Chief Executive Officer. “The core deposit retention rate surpassed our expectations, and we are particularly proud of the increase in core deposit balances at the former CityBank branches. The cultural fit between our legacy team and the new additions is excellent, and we believe the new entity is going to be far more productive than the sum of its parts.

“We started the year off with not only strong profits, but also with the repayment of the entire investment, including warrants to purchase shares, made by the US Treasury under the TARP Capital Purchase Program,” said Wagner. “This program provided an extra layer of capital during the worst part of the recession, and we are grateful to the taxpayers for providing this additional insurance to our capital levels. It turns out that we did not need the additional capital, and we are pleased to have been able to timely make all dividend payments to the US Treasury and return all $26.4million in principal that the government invested in our company, along with $1.6 million for the warrant repurchase. The redemption of the investment resulted in the recognition of $1.1 million of deemed preferred dividendsin the first quarter of 2011 and concludesour participation in the government program.”

2011 Financial Highlights (March 31,2011 compared toMarch 31, 2010)

  • Total Risk Based Capital to risk-adjusted assets of 19.79% compared to 22.00%. The FDIC requires a 10% ratio to be considered well-capitalized.
  • Tangible book value per common share increased to $9.77 compared to $8.89.
  • Deposits, including $618 million acquiredthrough acquisitions, increased 77%year-over-year to $1.49 billion. Transaction account deposits increased $21.1 million in the acquired institutions since closing.
  • Low cost demand, money market, savings and NOW accounts totaled $858million and make up57% of total deposits.
  • Net non-covered loanstotaled $807.5 million, compared to $805.2 million froma year ago.
  • The provision for non-covered loan losses was $3.0million in the first quarter, compared to $3.5 million in the prior quarter and $2.2 million a year ago.
  • Loan loss reserves increased to 2.33% of non-covered loans, from2.00% a year ago.
  • Washington Banking was the only company in the Pacific Northwest that ranked in the top 100 best performing community banks between $500 million and $5 billion in assets by SNL Financial in 2010.
  • Keefe, Bruyette &Woods named Washington Banking as one of just 40 banks nationwide to be selected to the KBW 2010 Bank Honor Roll, based on WBCO’s superior 10-year track record.

AcquisitionsUpdate

“We won the bid to purchase CityBank of Lynnwood Washington from the FDIC a little over a year ago and followed up with the acquisition of theformerNorth County Bank ofArlington, Washington in September,”said Rick Shields, Chief


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 2

Financial Officer. “These were the first-ever acquisitions for Whidbey Island Bank and, while the accounting for these transactions is complex, we believe the bottom line contributions are clearly evident in our first quarter results.” Covered loans, which are loans that are subject to a loss share arrangement with the FDIC as a result of the two assisted transactions, 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 are retaining the vast majority of core local deposits and are allowingmostbrokered and other non-core deposits to run off. Consequently, the time deposits have declined by about $295 million since these banks were integrated into our franchise,” noted Shields.

  North County Bank
(dollars in 000s)   March 31,   December 31,   September 30,
    2011   2010   2010
Acquired Deposit Composition            
  Noninterest-Bearing Demand $ 13,351   12,800 $ 13,927
  NOW Accounts   18,427   19,931   18,116
  Money Market   27,414   28,583   30,282
  Savings   3,971   4,090   4,244
  Time Deposits   102,669   106,965   178,764
     Total Acquired Deposits $ 165,831 $ 172,369 $ 245,333
 
 
  City Bank
    March 31,   December 31,   April 16,
    2011   2010   2010
Acquired Deposit Composition            
  Noninterest-Bearing Demand $ 41,167 $ 43,421 $ 31,543
  NOW Accounts   31,278   27,800   2,765
  Money Market   76,577   67,034   96,331
  Savings   29,418   30,616   26,703
  Time Deposits   273,670   291,967   492,762
     Total Acquired Deposits $ 452,110 $ 460,838 $ 650,104

 

Credit Quality

“While Boeing has been aggressively hiring workers for its Everett-based production line, unemployment remains stubbornly high in the area,”said Joe Niemer, Chief Credit Officer. Unemployment in the company’s market area in March was reported as: King County at 8.4%, Whatcom County at 9.6%, Snohomish County at 10.1%, Island County at 10.2% and Skagit County at 11.5%. “Despite 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.The collection on the FDIC-covered loans has been better than projected, allowing for no provision for timing losses on that part of the portfolio in the first quarter,” added Niemer.

Nonperforming, non-coveredloans (NPLs) increased by $3.7 million during the quarter and by $25.8 million from the year ago quarter,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 3.57% at the end of the first quarter from 3.10% in the preceding quarter and from 0.45% a year ago. NPA/Assets were2.04% compared to 1.73% in the preceding quarter and 0.83% a year ago. Other real estate owned (OREO) was $4.8 million, up 18% from the


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 3

prior quarter and down from $4.9 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)                                        
3/31/2011                                        
Commercial loans $ 737   $ -   $ 3,381   $ -   $ -   $ 4,118   11.98 %
Real estate mortgage loans:                                        
  One-to-four family residential   435     1,759     746     338     -     3,278   9.54 %
  Multi-family and commercial   263     -     1,174     838     475     2,750   8.00 %
Real estate construction loans:                                        
  One-to-four family residential   4,035     -     9,171     5,541     -     18,747   54.55 %
  Multi-family and commercial   387     -     -     -     -     387   1.13 %
Consumer loans:                                        
  Direct   240     -     -     -     -     240   0.70 %
Other Real Estate Owned   179     -     1,380     3,286     -     4,845   14.10 %
  Total $ 6,276   $ 1,759   $ 15,852   $ 10,003   $ 475   $ 34,365   100.00 %
 
Percent of total NPA by location   18.26 %   5.12 %   46.13 %   29.11 %   1.38 %   100.00 %    

 

The provision for loan losses on non-covered loanswas $3.0million, which exceeded net charge-offs by $426,000 in the first quarter and brought the allowance for loan losses to $19.2 million up from $16.5 million in the first quarter a year ago.Total net charge-offs were $2.6 million in the first quarter,or 1.26% of average loans, and $2.6 million, or 1.25% of average loans in the linked quarter, compared to $1.9 million, or 0.94% of average loans, in the first quarter a year ago. Net charge-offs in the indirect lending portfolio totaled $212,000 in the first quarter, compared to $359,000 in the preceding quarter and $188,000 in the year ago quarter.The reserve for loan losses increased to 2.33% of non-covered loans from 2.25% of loans at the end of December 2010 and 2.00% of loans a year ago.

Balance Sheet

Total assetsincreased61% to $1.68 billion at March 31,2011,compared to $1.05 billion a year ago and declined slightly from$1.70billion in the preceding quarter. Total non-covered loans declined to $826.7 million from $834.3million at December 31, 2010, and increased slightly from $821.6 millionat the end of March 31, 2010. The non-covered loan portfolio is well diversified with commercial and industrial loans making up 18% and residential mortgages accounting for 6% of the portfolio. Owner-occupied commercial real estate loans represent approximately 44% of the portfolio and non-owner occupied commercial real estate loans account for approximately56%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 8% and commercial construction and land development loans represent 5% of the portfolio.

Covered loans totaled $340.3 million and covered OREO totaled $28.8 million at March 31, 2011, compared to $364.8 million and $29.8 million, respectively, at year end 2010.

Total deposits remained flat from the preceding quarter andgrew 77% year-over-year to $1.49billion at March 31,2011, compared to $846million a year ago. Largely as a result of the acquisitions, noninterest-bearing demand deposits increased 68% year-over-year, now representing 13% of total deposits. Year-over-year, money market accounts increased82% and now comprise 25% of total deposits;time deposits increased 89% to $637 million and account for 43% of total deposits. Core deposits, excluding time deposits over $100,000, represent82% 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 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 decreased 3% to $157.1million compared to $161.2 million a year ago, reflecting the Jan. 12, 2011 redemption of the 26,380 preferred shares, as well as the redemption of the associated stock warrants, issued to the U.S. Treasury in January 2009.Tangible book value per common share was $9.77at March 31,2011, compared to $8.89 a year ago.


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 4

Operating Results

Revenue for the first quarterwas $23.3 million, compared to $25.1million in the preceding quarter and $12.9 millionin the first quarter a year ago. In the first quarter, net interest income, before the provision for loan losses, declined 2% to $19.3from the linked quarter of $19.7 millionand grew 76% from $11.0 million a year ago.Interest income from covered loans contributed $8.3 million to first quarter revenues.

The accelerated collection on the covered asset portfolio generated a $1.5million gain on disposition of those assets, which was offset almost completely by a $1.3 million change in the FDIC indemnification asset in the first quarter of 2011. In the prior quarter, noninterest income was augmented by $1.0 million in the bargain purchase gain on acquisition and $309,000 related to the change in the FDIC indemnification asset, boosting noninterest incometo $5.2 million.

Washington Banking’s net interest margin was 5.42% in the first quarter, an increase of 18basis points from the preceding quarter, and up 76 basis points from the year ago quarter. “Our margin benefited from the contribution of the acquired loan portfolio, which had an average yield of 9.56% during the first quarter of 2011,” Shields noted.

Primarily due to additional expenses related to the acquisitions, including hiring additional personnel, noninterest expense increased 81% year-over-year. Operating expenses were $14.1million in the first quarter, compared to $14.3 million in the preceding quarter and $7.8 million in the first quarter a year ago.

Conference Call Information

Management will host a conference call on Friday, April 29, 2011 at 10:00 a.m. Pacific Time (1:00 p.m. ET) to discuss the quarterly and year-over-year 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) 629-9770 at 10:00 a.m. PT for conference ID #4430990. 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 #4430990.

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. With its two FDIC-assisted acquisitions in 2010, Whidbey Island Bank currently operates 30 full-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. Washington Banking was the only company in the Pacific Northwest that ranked in the top 100 best performing community banks between $500 million and $5 billion in assets by SNL Financial in 2010, and joined the Keefe, Bruyette &Woods 2010 Bank Honor Roll, based on its superior 10-year track record.www.wibank.com

FORWARD-LOOKING STATEMENTS

This news release contains forward-looking statements that are subject to risks and uncertainties. These forward-looking statements describe management's expectations regarding future events and developments such as the 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 1Q11 Profits
April 28, 2011
Page 5

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)   Quarter Ended     Quarter Ended   Three     Quarter Ended One  
($ in thousands, except per share data)   March 31,     December 31,   Month     March 31, Year  
    2011     2010   Change     2010 Change  
Interest Income                        
  Non-covered Loans   12,640   $ 13,451   -6 % $ 13,085 -3 %
  Covered Loans   8,310     8,093   3 %   - 100 %
  Taxable Investment Securities   793     729   9 %   413 92 %
  Tax Exempt Securities   210     202   4 %   158 33 %
  Other   45     68   -34 %   36 24 %
     Total Interest Income   21,998     22,543   -2 %   13,692 61 %
 
Interest Expense                        
  Deposits   2,591     2,709   -4 %   2,503 4 %
  Other Borrowings   -     -   0 %   91 -100 %
  Junior Subordinated Debentures   120     122   -2 %   117 3 %
     Total Interest Expense   2,711     2,831   -4 %   2,711 0 %
 
Net Interest Income   19,287     19,712   -2 %   10,981 76 %
  Provision for Loan Losses, Noncovered Loans   3,000     3,500   -14 %   2,150 40 %
  Provision for Loan Losses, Covered Loans   -     1,336   -100 %   - 100 %
     Net Interest Income after Provision for Loan Losses   16,287     14,876   9 %   8,831 84 %
 
Noninterest Income                        
  Service Charges and Fees   993     964   3 %   735 35 %
  Electronic Banking Income   556     539   3 %   367 52 %
  Investment Products   222     174   28 %   50 346 %
  Bank Owned Life Insurance Income   80     (15 ) -634 %   82 -3 %
  Income from the Sale of Loans   338     436   -23 %   141 140 %
  SBA Premium Income   121     200   -40 %   46 162 %
  Change in FDIC Indemnification Asset   (1,316 )   309   -526 %   - 100 %
  Bargain Purchase Gain on Acquisition   -     1,005   -100 %   - 100 %
  Gain on Disposition of Covered Assets   1,478     775   91 %   - 100 %
  Other Income   1,260     785   61 %   322 292 %
     Total Noninterest Income   3,732     5,172   -28 %   1,743 114 %
 
Noninterest Expense                        
  Compensation and Employee Benefits   6,819     6,055   13 %   4,329 58 %
  Occupancy and Equipment   1,667     1,589   5 %   1,027 62 %
  Office Supplies and Printing   330     380   -13 %   210 57 %
  Data Processing   470     423   11 %   211 123 %
  Consulting and Professional Fees   444     400   11 %   268 66 %
  Intangible Amortization   157     247   -37 %   - 100 %
  Merger Related Expenses   119     460   -74 %   - 100 %
  FDIC Premiums   589     541   9 %   252 134 %
  Non-covered OREO & Repossession Expenses   300     504   -41 %   193 55 %
  Covered OREO & Repossession Expense   770     929   -17 %   - 100 %
  Other   2,391     2,722   -12 %   1,285 86 %
     Total Noninterest Expense   14,056     14,250   -1 %   7,775 81 %
 
Income Before Income Taxes   5,963     5,798   3 %   2,799 113 %
Provision for Income Taxes   1,887     1,413   34 %   804 135 %
Net Income   4,076     4,385   -7 %   1,995 104 %
Preferred Dividends   1,084     415   161 %   414 162 %
Net Income Available to Common Shareholders $ 2,992   $ 3,970   -25 % $ 1,581 89 %
Earnings per Common Share                        
     Net Income per Share, Basic $ 0.20   $ 0.26   -25 % $ 0.10 89 %
 
     Net Income per Share, Diluted $ 0.19   $ 0.26   -25 % $ 0.10 89 %
 
Average Number of Common Shares Outstanding   15,329,000     15,316,708         15,297,000    
Fully Diluted Average Common and Equivalent Shares Outstanding   15,467,000     15,490,503         15,430,000    

 


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 6

CONSOLIDATED BALANCE SHEETS (unaudited)             Three         One  
($ in thousands except per share data)   March 31,     December 31,   Month     March 31,   Year  
    2011     2010   Change     2010   Change  
Assets                          
Cash and Due from Banks $ 24,349   $ 19,766   23 % $ 15,040   62 %
Interest-Bearing Deposits with Banks   102,237     61,186   67 %   64,203   59 %
Fed Funds Sold   1,100     735   50 %   -   100 %
     Total Cash and Cash Equivalents   127,686     81,687   56 %   79,243   61 %
 
Investment Securities Available for Sale   183,378     199,556   -8 %   96,217   91 %
 
FHLB Stock   7,576     7,576   0 %   2,430   212 %
 
Loans Held for Sale   3,455     10,976   -69 %   3,297   5 %
 
Loans Receivable   826,736     834,293   -1 %   821,617   1 %
     Less: Allowance for Loan Losses   (19,238 )   (18,812 ) 2 %   (16,464 ) 17 %
Non-covered Loans, Net   807,498     815,481   -1 %   805,153   0 %
 
Covered Loans, Net Allowance for Loan Losses   340,290     364,817   -7 %   -   100 %
Premises and Equipment, Net   37,715     37,847   0 %   25,672   47 %
Bank Owned Life Insurance   17,282     17,202   0 %   17,058   1 %
Goodwill and Other Intangible Assets, net   7,383     7,540   -2 %   -   100 %
Other Real Estate Owned   4,845     4,122   18 %   4,937   -2 %
Covered Other Real Estate Owned   28,826     29,766   -3 %   -   100 %
FDIC Indemnification Asset   96,863     107,896   -10 %   -   100 %
Other Assets   20,590     20,021   3 %   12,648   63 %
Total Assets $ 1,683,387   $ 1,704,487   -1 % $ 1,046,655   61 %
 
Liabilities and Shareholders' Equity                          
  Deposits:                          
  Noninterest-Bearing Demand $ 188,583   $ 184,098   2 % $ 112,338   68 %
  NOW Accounts   204,836     206,717   -1 %   140,794   45 %
  Money Market   367,940     341,211   8 %   202,665   82 %
  Savings   96,389     94,235   2 %   53,364   81 %
  Time Deposits   636,765     665,959   -4 %   336,479   89 %
     Total Deposits   1,494,513     1,492,220   0 %   845,640   77 %
 
Other Borrowed Funds   -     -   100 %   10,000   -100 %
Junior Subordinated Debentures   25,774     25,774   0 %   25,774   0 %
Other Liabilities   5,975     4,847   23 %   4,049   48 %
     Total Liabilities   1,526,262     1,522,841   0 %   885,463   72 %
Shareholders' Equity:                          
Preferred Stock, no par value, 26,380 shares authorized                          
  Series A (Liquidation preference $1,000 per shares); zero                          
  issued and outstanding at 3/31/11 and 26,380 at 12/31/10                          
  and 3/31/10   -     25,334   -100 %   25,080   -100 %
Common Stock (no par value)                          
  Authorized 35,000,000 Shares:                          
  Issued and Outstanding 15,333,073 at 3/31/11,                          
  15,321,277 at 12/31/10 and 15,303,124 at 3/31/10   83,869     85,264   -2 %   84,894   -1 %
Retained Earnings   73,533     71,307   3 %   50,662   45 %
Other Comprehensive Income   (277 )   (259 ) -7 %   556   -150 %
     Total Shareholders' Equity   157,125     181,646   -13 %   161,192   -3 %
Total Liabilities and Shareholders' Equity $ 1,683,387   $ 1,704,487   -1 % $ 1,046,655   61 %

 


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 7

NON-COVERED ASSET QUALITY (unaudited)   Quarter Ended     Quarter Ended     Quarter Ended  
($ in thousands, except per share data)   March 31,     December 31,     March 31,  
    2011     2010     2010  
Allowance for Non-Covered Loan Losses Activity:                  
Balance at Beginning of Period $ 18,812   $ 17,936   $ 16,212  
  Indirect Loans:                  
     Charge-offs   (348 )   (541 )   (406 )
     Recoveries   136     182     218  
          Indirect Net Charge-offs   (212 )   (359 )   (188 )
 
  Other Loans:                  
     Charge-offs   (2,551 )   (2,384 )   (1,914 )
     Recoveries   189     119     204  
          Other Net charge-offs   (2,362 )   (2,265 )   (1,710 )
 
               Total Net Charge-offs   (2,574 )   (2,624 )   (1,898 )
Provision for loan losses, non-covered loans   3,000     3,500     2,150  
Balance at End of Period $ 19,238   $ 18,812   $ 16,464  
 
Net Charge-offs to Average Loans:                  
Indirect Loans Net Charge-Offs, to Avg Indirect Loans, Annualized(1)   0.93 %   1.55 %   0.77 %
Other Loans Net Charge-Offs, to Avg Other Loans, Annualized(1)   1.30 %   1.21 %   0.97 %
Net Charge-offs to Average Total Loans(1)   1.26 %   1.25 %   0.94 %
    March 31,     December 31,     March 31,  
    2011     2010     2010  
Nonperforming Non-Covered Assets                  
  Nonperforming Non-Covered Loans(2) $ 29,520   $ 25,846   $ 3,692  
  Non-Covered Other Real Estate Owned   4,845     4,122     4,937  
     Total Nonperforming Non-Covered Assets $ 34,365   $ 29,968   $ 8,629  
Nonperforming Non-Covered Loans to Total Non-Covered Loans(1)   3.57 %   3.10 %   0.45 %
Nonperforming Non-Covered Assets to Assets   2.04 %   1.73 %   0.83 %
Allowance for Loan Losses to Nonperforming Non-Covered Loans   65.17 %   72.78 %   445.92 %
Allowance for Loan Losses to Non-Covered Loans   2.33 %   2.25 %   2.00 %
 
Non-Covered Loan Composition                  
  Commercial   147,436   $ 145,319   $ 132,569  
  Real Estate Mortgages                  
     One-to-Four Family Residential   46,764     46,717     51,605  
     Commercial   350,817     348,548     345,925  
  Real Estate Construction                  
     One-to-Four Family Residential   68,877     72,945     71,665  
     Commercial   38,568     42,664     34,459  
  Consumer                  
     Indirect   88,413     90,231     96,569  
     Direct   83,662     85,665     86,432  
Deferred Fees   2,199     2,204     2,393  
Total Non-Covered Loans $ 826,736   $ 834,293   $ 821,617  
(1)Excludes Loans Held for Sale.                  
(2)Nonperforming loans includes nonaccrual loans plus accruing loans 90 or more days past due.                  
 
Time Deposit Composition                  
    Time Deposits $100,000 and more   262,783     268,862     144,768  
    All other time deposits   365,841     387,891     169,146  
  Brokered Deposits                  
       CDARS (Certificate of Deposit Account Registry Service)   8,141     9,206     22,565  
       Non-CDARS   -     -     -  
Total Time Deposits $ 636,765   $ 665,959   $ 336,479  

 


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 8

FINANCIAL STATISTICS (unaudited)   Quarter Ended         Quarter Ended     Quarter Ended     Quarter Ended  
($ in thousands, except per share data)   March 31,         December 31,     September 30,     March 31,  
    2011         2010     2010     2010  
Revenues (1)(2) $ 23,270       $ 25,132   $ 40,779   $ 12,932  
 
Averages                            
  Total Assets $ 1,687,670       $ 1,750,119   $ 1,611,163   $ 1,031,197  
  Non-covered Loans and Loans Held for Sale   835,122         845,794     842,709     820,578  
  Covered Loans   352,663         371,112     280,337     -  
  Interest Earning Assets   1,461,034         1,512,109     1,431,996     973,250  
  Deposits   1,496,404         1,532,872     1,393,329     833,314  
  Common Shareholders' Equity $ 156,362       $ 154,377   $ 140,858   $ 134,340  
 
Financial Ratios                            
  Return on Average Assets, Annualized   0.98 %       0.99 %   3.91 %   0.78 %
  Return on Average Common Equity, Annualized (3)   7.76 %       10.20 %   43.51 %   4.77 %
  Efficiency Ratio (2)   60.40 %       56.70 %   31.50 %   60.11 %
  Yield on Earning Assets (2)   6.18 %       5.98 %   6.48 %   5.79 %
  Cost of Interest Bearing Liabilities   0.82 %       0.82 %   0.82 %   1.44 %
  Net Interest Spread   5.35 %       5.16 %   5.66 %   4.35 %
  Net Interest Margin (2)   5.42 %       5.24 %   5.74 %   4.66 %
 
Tangible Book Value Per Share (4) $ 9.77       $ 9.71   $ 9.64   $ 8.89  
Tangible Common Equity (4)   8.93 %       8.77 %   8.10 %   13.00 %
 
    March 31,         December 31,     September 30,     March 31,  
 
    2011         2010     2010     2010  
Period End                            
Total Risk-Based Capital Ratio - Consolidated   19.79 % (5)   20.96 %   18.88 %   22.00 %
Tier 1 Risk-Based Capital Ratio - Consolidated   17.83 % (5)   19.70 %   17.63 %   20.74 %
Tier 1 Leverage Ratio - Consolidated   10.38 % (5)   11.42 %   12.40 %   18.00 %
Total Risk-Based Capital Ratio - Whidbey Island Bank   18.44 % (5)   20.78 %   18.61 %   21.48 %
Tier 1 Risk-Based Capital Ratio - Whidbey Island Bank   17.18 % (5)   19.52 %   17.35 %   20.22 %
Tier 1 Leverage Ratio - Whidbey Island Bank   10.10 % (5)   11.30 %   12.20 %   17.55 %

 

(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.


 

WBCO Reports 1Q11 Profits
April 28, 2011
Page 9

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.

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

          Quarter Ended        
    March 31,     December 31,     March 31,  
    2011     2010     2010  
 
GAAP Earnings Available to Common Shareholders $ 2,992   $ 3,970   $ 1,581  
Provision for Income Taxes   1,887     1,413     804  
GAAP Earnings Available to Common Shareholders before Provision for Income Taxes   4,879     5,383     2,385  
Adjustments to GAAP Earnings Available to Common Shareholders                  
   Gain on Acquisitions   -     (1,005 )   -  
   Acquisition-Related Costs   119     460     -  
   Accelerated Accretion of Remaining Preferred Stock Discount   1,046     -     -  
Operating Earnings Before Taxes   6,044     4,838     2,385  
Provision for Income Taxes   (2,115 )   (1,693 )   (835 )
   Net Operating Earnings $ 3,929   $ 3,145   $ 1,550  
 
Diluted GAAP Earnings per Common Share $ 0.19   $ 0.26   $ 0.10  
Diluted Operating Earnings per Common Share $ 0.25   $ 0.20   $ 0.10  

 

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

    March 31,     December 31,     March 31,  
($ in thousands, except per share data)   2011     2010     2010  
 
Total Shareholders' Equity $ 157,125   $ 181,646   $ 161,192  
Adjustments to Shareholders' Equity                  
  Preferred Stock   -     (25,334 )   (25,080 )
  Other Intangible Assets, net (1)   (7,383 )   (7,540 )   -  
Tangible Common Equity   149,742     148,772     136,112  
 
Total Assets $ 1,683,387   $ 1,704,487   $ 1,046,655  
Adjustments to Total Assets                  
  Other Intangible Assets, net (1)   (7,383 )   (7,540 )   -  
Tangible Assets $ 1,676,004   $ 1,696,947   $ 1,046,655  
 
Common Shares Outstanding at Period End   15,333,073     15,321,277     15,303,124  
 
Tangible Common Equity   8.93 %   8.77 %   13.00 %
Tangible Book Value per Common Share $ 9.77   $ 9.71   $ 8.89  
 
presented: (1) Other intangible assets, net excludes mortgage servicing rights                  
Note: Transmitted on GlobeNewswire on April 28, 2011 at 1:00 p.m. PT.