Attached files

file filename
8-K - FORM 8-K - WASHINGTON BANKING COf8kwbco2qeacadiv072811.htm
EX-99.2 - EXHIBIT 99.2 - WASHINGTON BANKING COfilwbco072811cadivex992.htm

EXHIBIT 99.1

 

Washington Banking Company YTD Profits Jump 50% Year-Over-Year to $7.0 Million;

Second Quarter Profits Climb 30% to $4.0 Million

OAK HARBOR, WA – July 28, 2011 – Washington Banking Company (NASDAQ: WBCO), the holding company for Whidbey Island Bank, today reported consistent profitability from an above average margin, strong operating efficiencies and growing synergies from its acquisitions. Bottom-line profits grew 30% to $4.0 million, or $0.26 per diluted share, in the quarter ended June 30, 2011 and 50% to $7.0 million, or $0.45 per diluted share, in the first half of the year compared to the year ago periods.

As reported in the first quarter, Washington Banking repaid the entire investment, including warrants to purchase shares, made by the US Treasury under the Capital Purchase Program, which eliminated preferred dividend expense in the second quarter. Washington Banking earned $4.0 million, or $0.26 per diluted share, in the second quarter, when no preferred dividends were paid and $7.0 million, or $0.45 per diluted share, in the first half, which included $1.1 million in preferred dividends. Net income totaled $4.1 million in the preceding quarter and $3.5 million in the second quarter a year ago. Net income available to common shareholders totaled $3.0 million, or $0.19 per diluted common share in the 2011 first quarter, and $3.1 million, or $0.20 per diluted common share, in the second quarter a year ago.

“We are also celebrating our 50th Anniversary this year, and we have many people to thank for our success so far,” said Jack Wagner, President and Chief Executive Officer. “We are proud of our growth from a small branch in Coupeville, Washington, to a thirty branch franchise that is one of the most profitable and stable in the region. We could not have made the journey without our dedicated employees, loyal customers, supportive shareholders and great communities.”

Second Quarter 2011 Financial Highlights (as of or for the period ended June 30, 2011)

·         Revenue increased 13.4% to $22.4 million, compared to $19.7 million in the second quarter a year ago.

·         On a consolidated basis, Total Risk-Based Capital to risk-adjusted assets was 19.66% compared to 20.47% last year. The FDIC requires a 10% Total Risk-Based Capital ratio to be considered well-capitalized.

·         Nonperforming non-covered assets/Total assets were 1.83% compared to 2.04% in the preceding quarter.

·         Tangible book value per common share increased to $10.04 compared to $8.60 at June 30, 2010.

·         Net interest margin (NIM) grew 86 basis points to 5.39% from 4.53% in the year ago quarter.

·         Total deposits increased 7% year-over-year to $1.48 billion. High cost time deposits declined 13% year-over year.

·         Low cost demand, money market, savings and NOW accounts totaled $873 million and make up 59% of total deposits.

·         Net non-covered loans totaled $810.6 million, compared to $807.5 million in the preceding quarter and $815.8 million a year ago.

·         The provision for non-covered loan losses was $3.0 million, compared to $2.6 million in the second quarter a year ago.

·         Loan loss reserves increased to 2.34% of non-covered loans, up from 2.04% a year ago.

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 2

Acquisitions Update

“The integration of the two acquisitions we made last year has been quite smooth, and we are extremely pleased with the contribution to our profitability and our franchise value,” said Rick Shields, Chief Financial Officer. “We continue to see solid retention of core deposit and reduction in time deposits in the acquired branches as planned. While loan demand remains soft, we believe that the relationships our lenders are building will produce strong results as the recovery begins to emerge.

“The resolution of the distressed portion of the covered loan portfolio continues to progress through a combination of customers refinancing loans with other institutions, regular payments, and the loan work out process,” Shields continued. FDIC covered loan balances declined $41.8 million in the second quarter and $66.3 million from the end of 2010. 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.

Credit Quality

Nonperforming, non-covered loans (NPLs) declined by $1.6 million during the quarter and increased by $22.4 million from the year ago quarter, primarily from land development projects, construction and commercial real estate. “We continue to see the most stress in construction and land development projects, primarily in the northern most part of our Western Washington footprint,” said Joe Niemer, Chief Credit Officer. NPL/Loans dropped to 3.37% at the end of the second quarter from 3.57% in the preceding quarter and grew from 0.67% a year ago. Nonperforming, non-covered assets/Total Assets were 1.83% compared to 2.04% in the preceding quarter and 0.66% a year ago. Non-covered other real estate owned (OREO) was $2.7 million, down 45% from the immediate prior quarter and down from $5.0 million a year ago. Distribution of nonperforming, non-covered assets is shown in the following table:

 

Non-Covered NPA by location

  Island County   King County   Skagit County   Whatcom County   Snohomish County   Total   Percent of total Non-Covered NPA by loan type
(dollars in 000s)                                                        
6/30/2011                                   
Commercial loans  $442   $—     $4,097   $—     $—     $4,539    14.82%
Real estate mortgage loans:                                   
 One-to-four family residential   297    1,233    354    348    —      2,232    7.29%
 Multi-family and commercial   259    —      1,876    623    475    3,233    10.56%
Real estate construction loans:                                   
 One-to-four family residential   3,575    —      8,518    5,248    —      17,341    56.63%
 Multi-family and commercial   387    —      —      —      —      387    1.26%
Consumer loans:                                   
 Direct     220       —         —         —         —         220       0.72 %
Other Real Estate Owned     272       —         743       1,656       —         2,671       8.72 %
  Total   $ 5,452     $ 1,233     $ 15,588     $ 7,875     $ 475     $ 30,623       100.00 %
                                    
Percent of total Non-Covered NPA by location   17.80%   4.03%   50.90%   25.72%   1.55%   100.00%     
                                    

  

Washington Banking booked a $3.0 million provision for loan losses on non-covered loans, which exceeded net charge-offs by $169,000 in the second quarter and brought the allowance for loan losses to $19.4 million up from $17.0 million in the second quarter a year ago. Total net charge-offs were $2.8 million in the second quarter, or 1.37% of average loans on an annualized basis, and $2.6 million, or 1.26% of average loans in the linked quarter, compared to $2.0 million, or 0.99% of average loans, in the second quarter a year ago. The reserve for loan losses increased to 2.34% of non-covered loans from 2.33% at the end of March 2011 and 2.04% a year ago.

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 3

Balance Sheet

Total assets were $1.68 billion at the end of the first and second quarters of 2011, compared to $1.60 billion in the year ago quarter. Total non-covered loans were $830.0 million compared to $826.7 million at March 31, 2011, and down from $832.7 million at the end of June 30, 2010. The non-covered loan portfolio is well diversified with commercial and industrial loans making up 19% and residential mortgages accounting for 5% of the portfolio. Owner-occupied commercial real estate loans represent approximately 24% of the portfolio and non-owner occupied commercial real estate loans account for approximately 20% of loans. Indirect consumer loans account for 10% 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 4% of the portfolio.

 

Net covered loans totaled $298.5 million and covered OREO totaled $32.7 million at June 30, 2011, compared to $340.3 million and $28.8 million, respectively, at the end of the first quarter.

Total deposits declined slightly from the preceding quarter and grew 7% year-over-year to $1.48 billion at June 30, 2011, compared to $1.38 billion a year ago. Noninterest-bearing demand deposits increased 20% year-over-year, representing 13% of total deposits. Year-over-year, money market accounts increased 30% and now comprise 24% of total deposits; time deposits declined 13% to $610 million and account for 41% of total deposits. Core deposits, excluding time deposits over $100,000, represent 59% 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,” said Shields. “Because we only take CDARS from customers in our existing footprint, we consider them as part of our core deposit base.”

Shareholders’ equity decreased 2% to $161.3 million compared to $164.7 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 US Treasury in January 2009. Tangible book value per common share was $10.04 at June 30, 2011, compared to $8.60 a year ago.

 

Operating Results

Revenue for the second quarter was $22.4 million, compared to $23.3 million in the preceding quarter and $19.7 million in the second quarter a year ago. For the first six months of 2011, revenue grew 40% to $45.6 million from $32.5 million in the first half a year ago. In the second quarter, net interest income, before the provision for loan losses, increased 1% to $19.5 million from the linked quarter of $19.3 million and grew 26% from $15.5 million a year ago. Interest income from covered loans contributed $8.4 million to second quarter revenues and $16.7 million to year to date revenues.

The accelerated collection on the covered asset portfolio generated a $500,000 gain on disposition of those assets, which was more than offset by a $1.7 million change in the FDIC indemnification asset in the second quarter of 2011. In the prior quarter, noninterest income was augmented by $2.3 million in the gain on disposition of covered assets and $1.3 million related to the change in the FDIC indemnification asset. Noninterest income in the second quarter was also boosted by $700,000 gain reflected in other income generated from the sale of the merchant card processing portfolio to a new provider. “We were able to negotiate a more competitive product from the new provider that will enhance service to customers and provided a nice benefit to us in the quarter,” said Wagner.

Washington Banking’s net interest margin declined 3 basis points from the preceding quarter to 5.39% and expanded 86 basis points from 4.53% in the year ago quarter. For the first half of 2011 the net interest margin was 5.41%, compared to 4.56% in the first half a year ago. “Our margin benefits from the contribution of the acquired loan portfolio, which had an average yield of 10.02% during the first half of 2011, but can be somewhat variable from one quarter to the next,” Shields noted.

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 4

Operating expenses declined 3% from the preceding quarter, primarily due to the declines in covered OREO expenses and consulting fees, but increased 15% from the year ago quarter reflecting the additional personnel costs that resulted from the acquisitions. Operating expenses were $13.7 million in the second quarter, compared to $14.1 million in the preceding quarter and $11.9 million in the second quarter a year ago. Year to date operating expenses increased 41% to $27.7 million from $19.7 million in the first half of 2010, reflecting franchise growth and $1.8 million in covered and noncovered OREO collection expenses, which were up from $664,000 a year ago.

Conference Call Information

Management will host a conference call on Friday, July 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) 629-9835 at 10:00 a.m. PT for conference ID #4451938. 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.

 

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 2Q11 Profits

July 28, 2011

Page 5

 

CONSOLIDATED BALANCE SHEETS (unaudited)           Three       One
($ in thousands except per share data)   June 30,   March 31,   Month   June 30,   Year
    2011   2011   Change   2010   Change
Assets                                        
Cash and Due from Banks  $22,739   $24,349    -7%  $19,474    17%
Interest-Bearing Deposits with Banks     140,505       102,237       37 %     135,746       4 %
Fed Funds Sold     —         1,100       -100 %     8,000       -100 %
  Total Cash and Cash Equivalents     163,244       127,686       28 %     163,220       0 %
Investment Securities Available for Sale   186,743    183,378    2%   156,065    20%
FHLB Stock   7,576    7,576    0%   7,174    6%
Loans Held for Sale   2,991    3,455    -13%   4,295    -30%
Loans Receivable     830,038       826,736       0 %     832,739       0 %
  Less: Allowance for Loan Losses     (19,407 )     (19,238 )     1 %     (16,975 )     14 %
Non-covered Loans, Net     810,631       807,498       0 %     815,764       -1 %
Covered Loans, Net Allowance for Loan Losses   298,478    340,290    -12%   281,149    6%
Premises and Equipment, Net   37,403    37,715    -1%   25,676    46%
Bank Owned Life Insurance   17,362    17,282    0%   17,156    1%
Goodwill and Other Intangible Assets, net   7,225    7,383    -2%   7,972    -9%
Other Real Estate Owned   2,671    4,845    -45%   4,984    -46%
Covered Other Real Estate Owned   32,690    28,826    13%   14,178    131%
FDIC Indemnification Asset     89,906       96,863       -7 %     85,178       6 %
Other Assets     20,368       20,590       -1 %     16,940       20 %
Total Assets   $ 1,677,288     $ 1,683,387       0 %   $ 1,599,751       5 %
                                         
Liabilities and Shareholders' Equity                         
Deposits:                         
  Noninterest-Bearing Demand  $198,465   $188,583    5%  $165,962    20%
  NOW Accounts   224,567    204,836    10%   164,859    36%
  Money Market   354,111    367,940    -4%   271,524    30%
  Savings     95,483       96,389       -1 %     81,252       18 %
  Time Deposits     610,286       636,765       -4 %     700,142       -13 %
     Total Deposits     1,482,912       1,494,513       -1 %     1,383,739       7 %
                          
Other Borrowed Funds   —      —      0%   10,000    -100%
Junior Subordinated Debentures     25,774       25,774       0 %     25,774       0 %
Other Liabilities     7,312       5,975       22 %     15,516       -53 %
  Total Liabilities     1,515,998       1,526,262       -1 %     1,435,029       6 %
Shareholders' Equity:                         
Preferred Stock, no par value, 26,380 shares authorized                         
Series A (Liquidation preference $1,000 per shares); no                         
shares issued and outstanding at 6/30/11 and 3/31/11                         
and 26,380 at 6/30/10   —      —      0%   25,164    -100%
Common Stock (no par value)                         
  Authorized 35,000,000 Shares:                         
  Issued and Outstanding 15,343,760 at 6/30/11,                         
 15,333,073 at 3/31/11 and 15,309,318 at 6/30/10   83,982    83,869    0%   84,972    -1%
Retained Earnings     76,780       73,533       4 %     53,284       44 %
Other Comprehensive Income (Loss)     528       (277 )     291 %     1,302       -59 %
  Total Shareholders' Equity     161,290       157,125       3 %     164,722       -2 %
Total Liabilities and Shareholders' Equity   $ 1,677,288     $ 1,683,387       0 %   $ 1,599,751       5 %
                                         

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 6

 

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)   Quarter Ended   Quarter Ended   Three   Quarter Ended   One
($ in thousands, except per share data)   June 30,   March 31,   Month   June 30,   Year
    2011   2011   Change   2010   Change
Interest Income                                        
 Non-covered Loans   12,643   $12,640    0%  $13,342    -5%
 Covered Loans   8,421    8,310    1%   4,360    93%
 Taxable Investment Securities   808    793    2%   507    59%
 Tax Exempt Securities     219       210       4 %     170       29 %
 Other     66       45       47 %     95       -31 %
     Total Interest Income     22,157       21,998       1 %     18,474       20 %
                          
Interest Expense                         
  Deposits   2,548    2,591    -2%   2,805    -9%
  Other Borrowings     —         —         0 %     93       -100 %
  Junior Subordinated Debentures     121       120       1 %     121       0 %
     Total Interest Expense     2,669       2,711       -2 %     3,019       -12 %
                          
Net Interest Income   19,488    19,287    1%   15,455    26%
  Provision for Loan Losses, Noncovered Loans     3,000       3,000       0 %     2,550       18 %
  Provision for Loan Losses, Covered Loans     (318 )     —         100 %     —         100 %
     Net Interest Income after Provision for Loan Losses     16,806       16,287       3 %     12,905       30 %
                          
Noninterest Income                         
  Service Charges and Fees   965    963    0%   826    17%
  Electronic Banking Income   824    693    19%   496    66%
  Investment Products   383    222    73%   178    115%
  Bank Owned Life Insurance Income   81    80    1%   98    -17%
  Income from the Sale of Loans   204    338    -40%   204    0%
  SBA Premium Income   151    121    25%   206    -27%
  Change in FDIC Indemnification Asset   (1,728)   (1,316)   31%   786    -320%
  Gain on Disposition of Covered Assets     500       2,270       -78 %     733       -32 %
  Other Income     1,242       361       244 %     521       138 %
     Total Noninterest Income     2,622       3,732       -30 %     4,048       -35 %
                          
Noninterest Expense                         
Compensation and Employee Benefits   6,909    6,819    1%   6,528    6%
Occupancy and Equipment   1,571    1,667    -6%   1,338    17%
Office Supplies and Printing   470    432    9%   410    15%
Data Processing   502    470    7%   397    26%
Consulting and Professional Fees   201    444    -55%   131    53%
Intangible Amortization   158    157    1%   191    -17%
Merger Related Expenses   135    119    13%   675    -80%
FDIC Premiums   561    589    -5%   254    121%
Non-covered OREO & Repossession Expenses   341    300    14%   190    79%
Covered OREO & Repossession Expense     349       770       -55 %     281       24 %
Other     2,474       2,289       8 %     1,532       61 %
     Total Noninterest Expense     13,671       14,056       -3 %     11,927       15 %
                          
Income Before Income Taxes     5,757       5,963       -3 %     5,026       15 %
Provision for Income Taxes     1,745       1,887       -8 %     1,531       14 %
Net Income     4,012       4,076       -2 %     3,495       15 %
Preferred Dividends     —         1,084       -100 %     415       -100 %
Net Income Available to Common Shareholders   $ 4,012     $ 2,992       34 %   $ 3,080       30 %
Earnings per Common Share                                        
Net Income per Share, Basic   $ 0.26     $ 0.20       30 %   $ 0.20       30 %
                                         
Net Income per Share, Diluted   $ 0.26     $ 0.19       37 %   $ 0.20       30 %
                                         
Average Number of Common Shares Outstanding   15,334,000    15,329,000         15,305,000      
Fully Diluted Average Common and Equivalent Shares Outstanding   15,404,000    15,467,000         15,466,000      
                          

 

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 7

 

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)   For the Six Months Ended   One
($ in thousands, except per share data)   June 30,   Year
    2011   2010   Change
Interest Income                        
 Non-covered Loans   25,283    26,427    -4%
 Covered Loans   16,731    4,360    284%
 Taxable Investment Securities   1,601    920    74%
 Tax Exempt Securities     429       328       31 %
 Other     111       131       -15 %
     Total Interest Income     44,155       32,166       37 %
                
Interest Expense               
  Deposits   5,139    5,308    -3%
  Other Borrowings     —         184       -100 %
  Junior Subordinated Debentures     241       238       1 %
     Total Interest Expense     5,380       5,730       -6 %
                
Net Interest Income   38,775    26,436    47%
                
  Provision for Loan Losses, Noncovered Loans     6,000       4,700       28 %
  Provision for Loan Losses, Covered Loans     (318 )     —         100 %
     Net Interest Income after Provision for Loan Losses     33,093       21,736       52 %
                
Noninterest Income               
  Service Charges and Fees   1,928    1,537    25%
  Electronic Banking Income   1,517    1,021    49%
  Investment Products   605    228    165%
  Bank Owned Life Insurance Income   161    180    -11%
  Income from the Sale of Loans   542    345    57%
  SBA Premium Income   272    252    8%
  Change in FDIC Indemnification Asset   (3,044)   786    -487%
  Gain on Disposition of Covered Assets     2,770       733       278 %
  Other Income     1,603       709       126 %
     Total Noninterest Income     6,354       5,791       10 %
                
Noninterest Expense               
Compensation and Employee Benefits   13,728    10,856    26%
Occupancy and Equipment   3,238    2,365    37%
Office Supplies and Printing   902    701    29%
Data Processing   972    609    60%
Consulting and Professional Fees   645    399    62%
Intangible Amortization   315    191    65%
Merger Related Expenses   254    675    -62%
FDIC Premiums   1,150    506    127%
Non-covered OREO & Repossession Expenses   641    383    67%
Covered OREO & Repossession Expenses     1,119       281       298 %
Other     4,763       2,736       74 %
     Total Noninterest Expense     27,727       19,702       41 %
                
Income Before Income Taxes   11,720    7,825    50%
Provision for Income Taxes     3,632       2,335       56 %
Net Income     8,088       5,490       47 %
Preferred Dividends     1,084       829       31 %
Net Income Available to Common Shareholders   $ 7,004     $ 4,661       50 %
Earnings per Common Share                        
Net Income per Share, Basic   $ 0.46     $ 0.30       53 %
                         
Net Income per Share, Diluted   $ 0.45     $ 0.30       50 %
                         
Average Number of Common Shares Outstanding   15,332,000    15,301,000      
Fully Diluted Average Common and Equivalent Shares Outstanding   15,435,000    15,449,000      
                

 

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 8

 

 

FINANCIAL STATISTICS (unaudited)   Quarter Ended   Quarter Ended   Quarter Ended   Quarter Ended   Six Months Ended
($ in thousands, except per share data)   June 30,   March 31,   December 31,   June 30,   June 30,
    2011   2011   2010   2010   2011   2010
Revenues (1) (2)   $ 22,365     $ 23,270     $ 25,132     $ 19,725     $ 45,635     $ 32,537  
                                                 
Averages                                                
  Total Assets   $ 1,680,799     $ 1,687,670     $ 1,750,119     $ 1,532,238     $ 1,684,046     $ 1,283,102  
  Non-covered Loans and Loans Held for Sale     833,562       835,122       845,794       829,226       834,593       824,926  
  Covered Loans     319,839       352,663       371,112       252,592       336,606       126,994  
  Interest Earning Assets     1,468,594       1,461,034       1,512,109       1,388,406       1,465,539       1,181,975  
  Deposits     1,490,227       1,496,404       1,532,872       1,322,384       1,493,299       1,078,201  
  Common Shareholders' Equity   $ 158,604     $ 156,362     $ 154,377     $ 137,217     $ 158,868     $ 135,786  
                                                 
Financial Ratios                                                
  Return on Average Assets, Annualized     0.96 %     0.98 %     0.99 %     0.91 %     0.97 %     0.86 %
  Return on Average Common Equity, Annualized(3)     10.15 %     7.76 %     10.20 %     9.00 %     8.89 %     6.92 %
  Efficiency Ratio (2)     61.13 %     60.40 %     56.70 %     60.47 %     60.76 %     60.55 %
  Yield on Earning Assets (2)     6.12 %     6.18 %     5.98 %     5.40 %     6.15 %     5.54 %
  Cost of Interest Bearing Liabilities     0.81 %     0.82 %     0.82 %     1.01 %     0.82 %     1.18 %
  Net Interest Spread     5.31 %     5.35 %     5.16 %     4.39 %     5.33 %     4.36 %
  Net Interest Margin (2)     5.39 %     5.42 %     5.24 %     4.53 %     5.41 %     4.56 %
                                                 
Tangible Book Value Per Share (4)   $ 10.04     $ 9.77     $ 9.71     $ 8.60     $ 10.04     $ 8.60  
Tangible Common Equity (4)     9.23 %     8.93 %     8.77 %     8.27 %     9.23 %     8.27 %
                                                 
      June 30,       March 31,       December 31,       June 30,       Regulatory Requirements  
      2011       2011       2010       2010       Adequately- capitalized       Well- capitalized  
Period End                                                
Total Risk-Based Capital Ratio - Consolidated   19.66%(5)   19.04%   20.96%   20.47 %     8.00%   N/A 
Tier 1 Risk-Based Capital Ratio - Consolidated     18.40 %(5)     17.78 %     19.70 %     19.21 %     4.00 %     N/A  
Tier 1 Leverage Ratio - Consolidated     10.67 %(5)     10.46 %     11.42 %     11.38 %     4.00 %     N/A  
Total Risk-Based Capital Ratio - Whidbey Island Bank     18.90 %(5)     18.44 %     20.78 %     20.05 %     8.00 %     10.00 %
Tier 1 Risk-Based Capital Ratio - Whidbey Island Bank     17.65 %(5)     17.18 %     19.52 %     18.79 %     4.00 %     6.00 %
Tier 1 Leverage Ratio - Whidbey Island Bank     10.31 %(5)     10.10 %     11.30 %     11.13 %     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.

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 9 

 

NON-COVERED ASSET QUALITY (unaudited)   Quarter Ended   Quarter Ended   Quarter Ended   Year Ended
($ in thousands, except per share data)   June 30,   March 31,   June 30,   June 30,
    2011   2011   2010   2011   2010
Allowance for Non-Covered Loan Losses Activity:                                        
Balance at Beginning of Period  $19,238   $18,812   $16,464   $18,812   $16,212 
    Indirect Loans:                         
         Charge-offs     (277 )     (348 )     (393 )     (625 )     (798 )
         Recoveries     245       136       169       381       386  
              Indirect Net Charge-offs     (32 )     (212 )     (224 )     (244 )     (412 )
                          
   Other Loans:                         
         Charge-offs     (2,992 )     (2,551 )     (1,926 )     (5,543 )     (3,840 )
         Recoveries     193       189       111       382       315  
              Other Net charge-offs     (2,799 )     (2,362 )     (1,815 )     (5,161 )     (3,525 )
                          
                   Total Net Charge-offs   (2,831)   (2,574)   (2,039)   (5,405)   (3,937)
Provision for loan losses, non-covered loans     3,000       3,000       2,550       6,000       4,700  
Balance at End of Period   $ 19,407     $ 19,238     $ 16,975     $ 19,407     $ 16,975  
                                         
Net Charge-offs to Average Loans:                         
Indirect Loans Net Charge-Offs, to Avg Indirect Loans, Annualized (1)   0.14%   0.93%   0.91%   0.54%   0.77%
Other Loans Net Charge-Offs, to Avg Other Loans, Annualized  (1)   1.51%   1.30%   1.00%   1.41%   0.99%
Net Charge-offs to Average Total Loans (1)   1.37%   1.26%   0.99%     1.31 %     0.97 %
      June 30,       March 31,       June 30,                  
      2011       2011       2010                  
Nonperforming Non-Covered Assets                                        
  Nonperforming Non-Covered Loans (2)   $ 27,952     $ 29,520     $ 5,581                  
  Non-Covered Other Real Estate Owned     2,671       4,845       4,984                  
    Total Nonperforming Non-Covered Assets   $ 30,623     $ 34,365     $ 10,565                  
Nonperforming Non-Covered Loans to Total Non-Covered Loans (1)     3.37 %     3.57 %     0.67 %                
Nonperforming Non-Covered Assets to Total Assets   1.83%   2.04%   0.66 %                
Allowance for Loan Losses to Nonperforming Non-Covered Loans   69.43%   65.17%   304.18 %                
Allowance for Loan Losses to Non-Covered Loans   2.34%   2.33%   2.04 %                
                                         
Non-Covered Loan Composition                                        
 Commercial   $ 153,775     $ 147,436     $ 139,780                  
 Real Estate Mortgages                                
     One-to-Four Family Residential   44,255    46,764    48,135                  
     Commercial   358,748    350,817    350,837                  
 Real Estate Construction                                
     One-to-Four Family Residential   66,201    68,877    70,019                  
 Commercial   35,832    38,568    39,941                  
 Consumer                                
     Indirect   85,900    88,413    93,663                  
     Direct   83,210    83,662    88,083                  
Deferred Fees     2,117       2,199       2,281                  
Total Non-Covered Loans   $ 830,038     $ 826,736     $ 832,739                  
(1)  Excludes Loans Held for Sale                                        
                                 
Time Deposit Composition                                        
Time Deposits $100,000 and more  $253,606   $262,783   $270,420                  
All other time deposits   348,528    365,841    409,249                  
 Brokered Deposits                                
     CDARS (Certificate of Deposit Account Registry Service)   8,152    8,141    20,473                  
 Non-CDARS     —         —         —                    
Total Time Deposits   $ 610,286     $ 636,765     $ 700,142                  
                                         

(1) Excludes Loans Held for Sale.

(2) Nonperforming loans includes nonaccrual loans plus accruing loans 90 or more days past due.

 

 

WBCO Reports 2Q11 Profits

July 28, 2011

Page 10

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.

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 Six Months Ended
   June 30,  March 31,  June 30,  June 30,
   2011  2011  2010  2011  2010
                
GAAP Earnings Available to Common Shareholders  $4,012   $2,992   $3,080   $7,004   $4,661 
Provision for Income Taxes   1,745    1,887    1,531    3,632    2,335 
GAAP Earnings Available to Common Shareholders before Provision for Income Taxes   5,757    4,879    4,611    10,636    6,996 
Adjustments to GAAP Earnings Available to Common Shareholders                         
Acquisition-Related Costs   135    119    675    254    675 
Accelerated Accretion of Remaining Preferred Stock Discount   —      1,046    —      1,046    —   
Operating Earnings Before Taxes   5,892    6,044    5,286    11,936    7,671 
Provision for Income Taxes   (2,062)   (2,115)   (1,850)   (4,178)   (2,685)
Net Operating Earnings  $3,830   $3,929   $3,436   $7,758   $4,986 
                          
Diluted GAAP Earnings per Common Share  $0.26   $0.19   $0.20   $0.45   $0.30 
Diluted Operating Earnings per Common Share  $0.25   $0.25   $0.22   $0.50   $0.32 
                          

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:

          
   June 30,  March 31,  June 30,
($ in thousands, except per share data)  2011  2011  2010
                
Total Shareholders' Equity  $161,290   $157,125   $164,722 
Adjustments to Shareholders' Equity               
Preferred Stock   —      —      (25,164)
Other Intangible Assets, net (1)   (7,225)   (7,383)   (7,972)
Tangible Common Equity   154,065    149,742    131,586 
                
Total Assets  $1,677,288   $1,683,387   $1,599,751 
Adjustments to Total Assets               
Other Intangible Assets, net (1)   (7,225)   (7,383)   (7,972)
Tangible Assets   1,670,063    1,676,004    1,591,779 
                
Common Shares Outstanding at Period End   15,343,760    15,333,073    15,309,318 
                
Tangible Common Equity   9.23%   8.93%   8.27%
Tangible Book Value per Common Share  $10.04   $9.77   $8.60 

(1) Other intangible assets, net excludes mortgage servicing rights

 -0-

Note: Transmitted on GlobeNewswire on July 28, 2011 at 1:00 p.m. PT.