Attached files

file filename
8-K - 8-K - EAST WEST BANCORP INCa12-9865_18k.htm

Exhibit 99.1

 

East West Bancorp, Inc.

135 N. Los Robles Ave., 7th Fl.

Pasadena, CA  91101

Tel. 626.768.6800

Fax 626.817.8838

 

 

 

 

FOR FURTHER INFORMATION AT THE COMPANY:

 

Irene Oh

Chief Financial Officer

(626) 768-6360

 

EAST WEST BANCORP REPORTS NET INCOME FOR FIRST QUARTER 2012 OF $68 MILLION, UP 21% FROM PRIOR YEAR AND EARNINGS PER SHARE OF $0.45, UP 22% FROM PRIOR YEAR

 

Pasadena, CA – April 17, 2012 – East West Bancorp, Inc. (Nasdaq: EWBC), parent company of East West Bank, the financial bridge between the United States and Greater China, today reported financial results for the first quarter of 2012. For the first quarter of 2012, net income was $68.1 million or $0.45 per dilutive share.  East West increased first quarter net income by $12.0 million or 21% and increased earnings per dilutive share $0.08 or 22% from the prior year period.

 

“East West is pleased to report strong earnings of $68.1 million or $0.45 per share for the first quarter of 2012,” stated Dominic Ng, Chairman and Chief Executive Officer of East West. “Earnings per share for the first quarter of 2012 was 5% higher than the prior quarter and 22% higher than the prior year. This increase in earnings is reflective of healthy, profitable and prudent growth in our loan and deposit portfolios, which has resulted in a strong net interest margin of 4.21% and a reduced cost of deposits down to 0.47%.  During the first quarter, we grew our noncovered loans by $211.9 million or 2%, and increased core deposits by $256.2 million or 2% to a record $10.6 billion. This growth in core deposits was fueled by an increase in demand deposits to a record $3.7 billion, or 21% of our total deposits as of March 31, 2012.”

 

Ng continued, “For the past two years our credit quality has steadily improved and as a result, credit costs have declined. During the first quarter, net charge-offs declined to $10.3 million, an improvement of 70% from the first quarter of 2011. Net charge-offs decreased while we also reduced nonperforming assets to $167.1 million or 0.77% of total assets as of March 31, 2012.”

 

“Earlier in the year, the Board of Directors approved a $200 million stock repurchase plan and increased the dividend to $0.40 per year. These actions were taken due to the strength of our balance sheet, capital levels and core profitability. As we continue to build our business and execute on our strategy as the premier financial bridge between East and West, I am confident

 

1



 

that East West can increase our core profitability and market share, and return strong value to our shareholders for the remainder of 2012 and beyond,” concluded Ng.

 

Quarterly Results Summary

 

 

 

For the three months ended,

 

Dollars in millions, except per share

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Net income

 

$

68.1

 

  $

66.2

 

$

56.1

 

Net income available to common shareholders

 

66.4

 

64.5

 

54.4

 

Earnings per share (diluted)

 

0.45

 

0.43

 

0.37

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.26%

 

1.20%

 

1.07%

 

Return on average common equity

 

12.01%

 

11.54%

 

10.50%

 

 

 

 

 

 

 

 

 

Net interest margin, adjusted (1)

 

4.21%

 

4.13%

 

3.94%

 

Cost of deposits

 

0.47%

 

0.55%

 

0.66%

 

Efficiency ratio

 

44.07%

 

43.81%

 

43.14%

 

 

 

 

First Quarter 2012 Highlights

 

·                 Strong First Quarter Earnings – For the first quarter of 2012, net income was $68.1 million or $0.45 per dilutive share. Net income grew 3% or $1.9 million from the fourth quarter of 2011 and 21% or $12.0 million from the first quarter of 2011. Earnings per dilutive share grew 5% or $0.02 from the fourth quarter of 2011 and 22% or $0.08 from the first quarter of 2011.

 

·                 Solid Return on Common Equity of 12.0% – For the first quarter of 2012, our return on common equity increased to 12.0% from 11.5% in the fourth quarter of 2011 and 10.5% in the first quarter of 2011.

 

·                 Repurchase of 4.6 Million Shares of Common Stock – During the first quarter of 2012, we repurchased 4.6 million shares of our common stock at a weighted average price of $22.14 per share.

 

·                 Strong Loan Growth – Quarter to date, noncovered loans grew $211.9 million or 2%. This growth was largely due to increases in single family, and commercial and trade finance loans, which grew $156.5 million or 9% and $96.1 million or 3%, respectively.

 

·                 Strong Core Deposit Growth – Core deposits increased $256.2 million or 2% to a record $10.6 billion or 61% of total deposits. Demand deposits increased $197.3 million or 6% quarter to date to a record $3.7 billion.

 

·                 Cost of Funds Down 8 bps from Q4 2011 and Down 26 bps from Q1 2011 – The cost of funds improved 8 basis points from the fourth quarter of 2011 and 26 basis points from the first quarter of 2011 to 0.75% for the first quarter of 2012. Our cost of deposits improved 8

 

2



 

basis points from the fourth quarter of 2011 and 19 basis points from the first quarter of 2011 to 0.47% for the quarter ended March 31, 2012.

 

·                 Net Charge-offs Down 53% from Q4 2011, Down 70% from Q1 2011 – Net charge-offs declined to $10.3 million, a decrease of $11.5 million or 53% from the prior quarter and a decrease of $23.9 million or 70% from the first quarter of 2011.

 

·                 Nonperforming Assets Down to 0.77% of Total Assets – Nonperforming assets decreased to $167.1 million, or 0.77% of total assets at March 31, 2012, a $7.8 million or 4% decrease from December 31, 2011 and a $21.2 million or 11% decrease from March 31, 2011.

 

Management Guidance

 

The Company is providing guidance for the second quarter and full year of 2012. Management currently estimates that fully diluted earnings per share for the full year of 2012 will range from $1.78 to $1.82, or an increase of 11% to 14% from 2011. Also, this updated guidance for the full year 2012 is an increase of $0.04 per dilutive share from our previously released guidance.

 

Management currently estimates that fully diluted earnings per share for the second quarter of 2012 will range from $0.43 to $0.45 per dilutive share. This EPS guidance for the second quarter of 2012 is based on the following assumptions:

 

·                 Stable balance sheet

·                 A stable interest rate environment and an adjusted net interest margin of approximately 3.90%  to 4.00% 1

·                 Provision for loan losses of approximately $15 to $20 million for the quarter

·                 Total noninterest expense of approximately $100 million for the quarter, net of amounts to be reimbursed by the FDIC

·                 Effective tax rate of approximately 36%

 

Balance Sheet Summary

 

At March 31, 2012, total assets equaled $21.7 billion compared to $22.0 billion at December 31, 2011. Average earning assets decreased $93.5 million to $19.5 billion for the first quarter of 2012, compared to the prior quarter. The decrease in total assets and average earning assets was primarily attributable to a decrease in investment securities which decreased $365.9 million during the first quarter of 2012, largely resulting from the sale of $259.4 million of investment securities. This decrease in investment securities was partially offset by growth in the noncovered loan portfolio and an increase in cash and cash equivalents.

 

Total loans receivable at March 31, 2012 equaled $14.5 billion, unchanged from December 31, 2011. During the first quarter non-covered loan balances increased 2% or $211.9 million to $10.8 billion at March 31, 2012. The increase in noncovered loans during the first quarter was driven by growth in single family loans, commercial and trade finance loans, and consumer loans which increased 9% or $156.5 million, 3% or $96.1 million, and 5% or $29.0 million, respectively.

 

3



 

Covered Loans

Covered loans totaled $3.7 billion as of March 31, 2012, a decrease of $239.4 million or 6% from December 31, 2011. The decrease in the covered loan portfolio was primarily due to payoffs and paydown activity, as well as charge-offs.

 

The covered loan portfolio is comprised of loans acquired from the FDIC-assisted acquisitions of United Commercial Bank (UCB) and Washington First International Bank (WFIB) which are covered under loss share agreements with the FDIC. During the first quarter of 2012, we recorded a net decrease in the FDIC indemnification asset and receivable included in noninterest income of $(5.4) million, largely due to continued improved credit performance of the UCB portfolio as compared to our original estimate.

 

Deposits and Borrowings

At March 31, 2012, total deposits equaled $17.3 billion as compared to $17.5 billion at December 31, 2011 and $16.4 billion at March 31, 2011. In the first quarter of 2012, we continued to execute our strategy to grow low-cost, commercial deposits while reducing our reliance on time deposits. Core deposits increased to a record $10.6 billion at March 31, 2012, or an increase of $256.2 million or 2% from December 31, 2011. The strong increase in core deposits during the first quarter of 2012 was largely driven by an increase in noninterest-bearing demand deposits which increased by $197.3 million or 6% to a record $3.7 billion. Time deposits decreased by $370.7 million or 5% from December 31, 2011 to $6.8 billion at March 31, 2012.

 

During the first quarter of 2012, the Company prepaid $20.0 million of FHLB advances carrying an effective interest rate of 2.43%, incurring a prepayment penalty of $1.3 million, which is included in noninterest expense. Also in the first quarter, the Company modified $300.0 million of fixed rate FHLB advances into adjustable rate, reducing the effective interest rate on these borrowings from 2.27% to 1.36%. These proactive actions to reduce the cost of FHLB advances resulted in a decrease in the carrying balance of FHLB advances to $394.7 million at March 31, 2012. Additionally, during the quarter the Company modified $200.0 million of long-term repurchase agreements, reducing the rate on these agreements by 86 basis points.

 

First Quarter 2012 Operating Results

 

Net Interest Income

 

Net interest income, adjusted for the net impact of covered loan dispositions, remained stable and totaled $204.2 million for the first quarter, an increase of $173 thousand from $204.0 million in prior quarter. 1 The core net interest margin, excluding the net impact to interest income of $14.7 million resulting from covered loan activity and amortization of the FDIC indemnification asset, totaled 4.21% for the first quarter of 2012, an increase of 8 basis points from the fourth quarter of 2011 and an increase of 27 basis points from the first quarter of 2011. 1

 

Although interest income, adjusted for the net impact of covered loan dispositions, decreased $4.5 million or 2% to $239.3 million in the first quarter as compared to prior quarter, correspondingly, interest expense decreased $4.7 million or 12% from the prior quarter to $35.1

 

4



 

million for the first quarter of 2012, resulting in a net increase to adjusted net interest income of $173 thousand. The cost of funds decreased 8 basis points from 0.83% in the fourth quarter of 2011 to 0.75% in the first quarter of 2012.

 

The reduction in interest expense and the cost of funds is primarily due to management’s proactive actions to reduce high-cost time deposits and due to the strong growth in demand deposits during the quarter. During the first quarter, the Company reduced both the balance of time deposits by 5% and also the average cost of time deposits, which decreased from 1.01% in the fourth quarter of 2011 to 0.88% in the first quarter of 2012. In addition, the average rate for other interest-bearing deposits also declined during the first quarter of 2012, resulting in an overall reduction in the cost of deposits of 8 basis points to 0.47% from 0.55% in the prior quarter.

 

Further, the decrease in total interest expense in the first quarter of 2012 also stemmed from the prepayment and restructuring of FHLB advances and securities sold under long-term repurchase agreements as discussed earlier in this earning release. During the first quarter of 2012, the Company prepaid $20.0 million in FHLB advances and modified $300.0 million of FHLB advances and $200.0 million of long-term repurchase agreements.

 

Management expects to maintain a relatively stable net interest margin and expects the adjusted net interest margin to be approximately 4.00% for the second quarter and remainder of 2012.

 

Noninterest Income & Expense

The Company reported total noninterest income for the first quarter of 2012 of $21.7 million, an increase from $937 thousand in the fourth quarter of 2011 and $11.0 million in the first quarter of 2011. The increase in noninterest income from the prior quarter and prior year is primarily attributable to a decrease in the net reduction of the FDIC indemnification asset and FDIC receivable. Branch fees, letter of credit and foreign exchange income, loan fees and other operating income also increased and totaled $21.6 million in the first quarter of 2012, as compared to $17.2 million in the fourth quarter of 2011 and $19.0 million in the first quarter of 2011. In addition, included in noninterest income for the first quarter of 2012 were gains on sales of loans of $5.2 million, and gains on sales of investment securities of $483 thousand. A summary of these fees and other income for the first quarter 2012, compared to the fourth quarter of 2011 and first quarter of 2011, is detailed below:

 

 

 

 

 

Quarter Ended

 

 

 

% Change

 

($ in thousands)

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

(Yr/Yr)

 

 

 

 

 

 

 

 

 

 

 

Branch fees

 

$

8,294

 

$

8,072

 

$

7,754

 

7%

 

Letters of credit fees and foreign exchange income

 

6,071

 

5,504

 

4,970

 

22%

 

Ancillary loan fees

 

2,008

 

2,228

 

1,991

 

1%

 

Other operating income

 

5,222

 

1,431

 

4,308

 

21%

 

Total fees & other operating income

 

$

21,595

 

$

17,235

 

$

19,023

 

14%

 

 

 

Noninterest expense totaled $114.8 million for the first quarter of 2012, an increase of $8.1 million from the fourth quarter of 2011 and $8.0 million from the first quarter of 2011.

 

Noninterest expense, excluding amounts to be reimbursed by the FDIC and prepayment penalties for FHLB advances, totaled $101.3 million for the first quarter of 2012. 1 A summary of the

 

5



 

noninterest expense for the first quarter 2012, compared to the fourth quarter of 2011 and first quarter of 2011, is detailed below:

 

 

 

 

 

Quarter Ended

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Total noninterest expense:

 

$

114,763

 

$

106,672

 

$

106,789

 

Amounts to be reimbursed on covered assets (80% of actual expense amount)

 

12,122

 

8,551

 

9,483

 

Prepayment penalties for FHLB advances

 

1,321

 

-    

 

4,022

 

Noninterest expense excluding reimbursable amounts and prepayment penalties for FHLB advances

 

$

101,320

 

$

98,121

 

$

93,284

 

 

Total noninterest expense for the first quarter, excluding amounts to be reimbursed by the FDIC and prepayment penalties for FHLB advances, increased $3.2 million or 3% from the fourth quarter of 2011 to $101.3 million. The increase in noninterest expense was largely due to an increase in compensation and employee benefits of $5.3 million or 13% in the first quarter of 2012, as compared to the prior quarter.  This increase in compensation and employee benefits was primarily due to a reduced offset to compensation expense from deferred loan costs due to a decrease in origination volume and also an increase in payroll taxes.

 

Credit cycle costs including other real estate owned expense, loan related expense, and legal expense totaled $22.5 million for the first quarter 2012, as compared to $21.9 million for the fourth quarter 2011 and $17.9 million for the first quarter of 2011. Of the total credit cycle costs incurred in the first quarter, $15.2 million related to covered loans and real estate owned for which we expect that 80% or $12.1 million is reimbursable by the FDIC.

 

Management anticipates that for the second quarter of 2012, noninterest expense will total approximately $100.0 million, net of amounts reimbursable from the FDIC.

 

The effective tax rate for the first quarter was 36.8% as compared to 35.9% in the prior quarter. The effective tax rate is reduced from the statutory tax rate primarily due to the utilization of tax credits related to affordable housing investments.

 

Credit Quality

 

During the first quarter of 2012, East West significantly reduced both net charge-offs and nonperforming assets.  Total net charge-offs decreased to $10.3 million for the first quarter of 2012, a decrease of 53% or $11.5 million from the previous quarter and a decrease of 70% or $23.9 million compared to the prior year. Gross charge-offs totaled $16.8 million and recoveries totaled $6.5 million for the first quarter of 2012.  Additionally, nonaccrual loans excluding covered loans, decreased to $120.8 million as of March 31, 2012. The total nonperforming assets excluding covered assets, to total assets ratio was under 1.00% for the tenth consecutive quarter with nonperforming assets of $167.1 million or 0.77% of total assets at March 31, 2012.

 

The provision for loan losses was $18.1 million for the first quarter of 2012, a decrease of 10% or $1.9 million from the prior quarter, and a decrease of 32% or $8.4 million as compared to the

 

6



 

first quarter of 2011. Our provision for loan losses has declined for several quarters as a result of credit quality improvement. East West continues to maintain a strong allowance for noncovered loan losses at $214.3 million or 2.04% of noncovered loans receivable at March 31, 2012. This compares to an allowance for noncovered loan losses of $209.9 million or 2.04% of noncovered loans at December 31, 2011.

 

Capital Strength

(Dollars in millions)

 

 

 

March 31, 2012

 

Well Capitalized
Regulatory
Requirement

 

Total Excess Above
Well Capitalized
Requirement

 

 

 

 

 

 

 

 

 

Tier 1 leverage capital ratio

 

9.5%

 

5.0%

 

$

965

 

Tier 1 risk-based capital ratio

 

15.1%

 

6.0%

 

1,224

 

Total risk-based capital ratio

 

16.7%

 

10.0%

 

900

 

Tangible common equity to tangible assets ratio

 

8.4%

 

N/A

 

N/A

 

Tangible common equity to risk weighted assets ratio

 

13.3%

 

N/A

 

N/A

 

 

 

Our capital ratios remain very strong. As of March 31, 2012, our Tier 1 leverage capital ratio totaled 9.5%, our Tier 1 risk-based capital ratio totaled 15.1% and our total risk-based capital ratio totaled 16.7%. East West exceeds well capitalized requirements for all regulatory guidelines by $900 million or more. The Company is focused on active capital management and is committed to maintaining strong capital levels that exceed regulatory requirements while also supporting balance sheet growth and providing a strong return to our shareholders. During the first quarter of 2012, the Company repurchased 4.6 million shares of common stock at an average cost of $22.14 per share, or $100.9 million in total. Under the repurchase program authorized by East West’s Board of Directors earlier in the year, management has the authority to repurchase up to a total of $200.0 million of the Company’s common stock.

 

Dividend Payout

 

East West’s Board of Directors has declared second quarter dividends on the common stock and Series A Preferred Stock. The common stock cash dividend of $0.10 is payable on or about May 24, 2012 to shareholders of record on May 10, 2012. The dividend on the Series A Preferred Stock of $20.00 per share is payable on May 1, 2012 to shareholders of record on April 15, 2012.

 

Conference Call

 

East West will host a conference call to discuss first quarter 2012 earnings with the public on Wednesday, April 18, 2012 at 8:30 a.m. PDT/ 11:30 a.m. EDT. The public and investment community are invited to listen as management discusses first quarter results and operating developments. The following dial-in information is provided for participation in the conference call: Local call within the US – (877) 317-6789; Call within Canada – (866) 605-3852; International call – (412) 317-6789.  A listen-only live broadcast of the call also will be available on the investor relations page of the Company’s website at www.eastwestbank.com.

 

7



 

About East West

 

East West Bancorp is a publicly owned company with $21.7 billion in assets and is traded on the Nasdaq Global Select Market under the symbol “EWBC”. The Company’s wholly owned subsidiary, East West Bank, is one of the largest independent banks headquartered in California. East West is a premier bank focused exclusively on the United States and Greater China markets and operates over 130 locations worldwide, including in the United States markets of California, New York, Georgia, Massachusetts, Texas and Washington. In Greater China, East West’s presence includes a full service branch in Hong Kong and representative offices in Beijing, Shenzhen and Taipei.  Through a wholly-owned subsidiary bank, East West’s presence in Greater China also includes full service branches in Shanghai and Shantou and a representative office in Guangzhou. For more information on East West Bancorp, visit the Company’s website at www.eastwestbank.com.

 

 

Forward-Looking Statements

 

Certain matters set forth herein (including any exhibits hereto) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations regarding future operating results. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic, political or industry conditions and events and the impact they may have on us and our customers; our ability to attract deposits and other sources of liquidity; continued deterioration in values of real estate in California and other states where our bank makes loans, both residential and commercial; our ability to manage the loan portfolios acquired from FDIC-assisted acquisitions within the limits of the loss protection provided by the FDIC; changes in the financial performance and/or condition of our borrowers; changes in the level of non-performing assets, reserve requirements, and charge-offs; the effect of changes in laws, regulations, and accounting standards, and related costs of these changes;  inflation, interest rate, securities market and monetary fluctuations; changes in the competitive environment among financial and bank holding companies and other financial service providers; changes in our organization, management; the adequacy of our enterprise risk management framework; the ability to manage our growth and the effect of acquisitions we may make and the integration of acquired businesses and branching efforts; our success at managing the risks involved in the foregoing items and other factors set forth in the Company’s public reports including its Annual Report on Form 10-K for the year ended December 31, 2011, and particularly the discussion of risk factors within that document.

 

1 See reconciliation of the GAAP financial measure to the non-GAAP financial measure in the tables attached.

 

8



 

EAST WEST BANCORP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

(unaudited)

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,665,854

 

$

1,431,185

 

$

1,492,922

 

Short-term investments

 

177,576

 

61,834

 

140,585

 

Securities purchased under resale agreements

 

650,000

 

786,434

 

768,369

 

Investment securities

 

2,706,720

 

3,072,578

 

2,930,976

 

Loans receivable, excluding covered loans (net of allowance for loan losses of $214,253, $209,876 and $220,402)

 

10,545,656

 

10,340,391

 

8,870,177

 

Covered loans, net

 

3,683,698

 

3,923,142

 

4,599,757

 

Total loans receivable, net

 

14,229,354

 

14,263,533

 

13,469,934

 

Federal Home Loan Bank and Federal Reserve Bank stock

 

178,144

 

184,409

 

203,760

 

FDIC indemnification asset

 

457,265

 

511,135

 

710,162

 

Other real estate owned, net

 

46,343

 

29,350

 

15,580

 

Other real estate owned covered, net

 

55,586

 

63,624

 

142,416

 

Premiums on deposits acquired, net

 

64,317

 

67,190

 

76,332

 

Goodwill

 

337,438

 

337,438

 

337,438

 

Other assets

 

1,181,185

 

1,159,957

 

858,552

 

Total assets

 

$

21,749,782

 

$

21,968,667

 

$

21,147,026

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Deposits

 

$

17,338,569

 

$

17,453,002

 

$

16,436,598

 

Federal Home Loan Bank advances

 

394,719

 

455,251

 

793,643

 

Securities sold under repurchase agreements

 

995,000

 

1,020,208

 

1,081,019

 

Long-term debt

 

212,178

 

212,178

 

235,570

 

Other borrowings

 

-   

 

-   

 

11,090

 

Accrued expenses and other liabilities

 

526,019

 

516,285

 

431,189

 

Total liabilities

 

19,466,485

 

19,656,924

 

18,989,109

 

Stockholders’ equity

 

2,283,297

 

2,311,743

 

2,157,917

 

Total liabilities and stockholders’ equity

 

$

21,749,782

 

$

21,968,667

 

$

21,147,026

 

Book value per common share

 

$

15.19

 

$

14.92

 

$

13.96

 

Number of common shares at period end

 

144,871

 

149,328

 

148,638

 

 

 

 

 

 

 

 

 

Ending Balances

 

 

 

 

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Loans receivable

 

 

 

 

 

 

 

Real estate - single family

 

$

1,953,123

 

$

1,796,635

 

$

1,201,311

 

Real estate - multifamily

 

916,753

 

933,168

 

949,034

 

Real estate - commercial

 

3,454,641

 

3,487,866

 

3,339,592

 

Real estate - land and construction

 

322,233

 

344,500

 

474,749

 

Commercial

 

3,238,605

 

3,142,472

 

2,183,819

 

Consumer

 

612,758

 

583,785

 

670,529

 

Total noncovered loans receivable, excluding loans held for sale

 

10,498,113

 

10,288,426

 

8,819,034

 

Loans held for sale

 

280,830

 

278,603

 

303,673

 

Covered loans, net

 

3,683,698

 

3,923,142

 

4,599,757

 

Total loans receivable

 

14,462,641

 

14,490,171

 

13,722,464

 

Unearned fees, premiums and discounts

 

(19,034)

 

(16,762)

 

(32,128)

 

Allowance for loan losses on non-covered loans

 

(214,253)

 

(209,876)

 

(220,402)

 

Net loans receivable

 

$

14,229,354

 

$

14,263,533

 

$

13,469,934

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

3,690,131

 

$

3,492,795

 

$

2,951,793

 

Interest-bearing checking

 

967,772

 

971,179

 

808,070

 

Money market

 

4,668,156

 

4,678,409

 

4,362,484

 

Savings

 

1,237,190

 

1,164,618

 

984,552

 

Total core deposits

 

10,563,249

 

10,307,001

 

9,106,899

 

Time deposits

 

6,775,320

 

7,146,001

 

7,329,699

 

Total deposits

 

$

17,338,569

 

$

17,453,002

 

$

16,436,598

 

 

9



 

EAST WEST BANCORP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(unaudited)

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

254,050

 

$

268,904

 

$

254,335

 

Interest expense

 

(35,132)

 

(39,830)

 

(45,501)

 

Net interest income before provision for loan losses

 

218,918

 

229,074

 

208,834

 

Provision for loan losses

 

(18,100)

 

(20,000)

 

(26,506)

 

Net interest income after provision for loan losses

 

200,818

 

209,074

 

182,328

 

Noninterest income

 

21,740

 

937

 

11,041

 

Noninterest expense

 

(114,763)

 

(106,672)

 

(106,789)

 

Income before provision for income taxes

 

107,795

 

103,339

 

86,580

 

Provision for income taxes

 

39,712

 

37,133

 

30,509

 

Net income

 

68,083

 

66,206

 

56,071

 

Preferred stock dividend and amortization of preferred stock discount

 

(1,714)

 

(1,714)

 

(1,715)

 

Net income available to common stockholders

 

$

66,369

 

$

64,492

 

$

54,356

 

Net income per share, basic

 

$

0.46

 

$

0.44

 

$

0.37

 

Net income per share, diluted

 

$

0.45

 

$

0.43

 

$

0.37

 

Shares used to compute per share net income:

 

 

 

 

 

 

 

- Basic

 

145,347

 

147,332

 

146,837

 

- Diluted

 

151,996

 

153,761

 

153,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Noninterest income:

 

 

 

 

 

 

 

Branch fees

 

$

8,294

 

$

8,072

 

$

7,754

 

Decrease in FDIC indemnification asset and FDIC receivable

 

(5,418)

 

(20,441)

 

(17,443)

 

Net gain on sales of loans

 

5,179

 

1,432

 

7,410

 

Letters of credit fees and foreign exchange income

 

6,071

 

5,504

 

4,970

 

Net gain on sales of investment securities

 

483

 

2,880

 

2,515

 

Impairment loss on investment securities

 

(99)

 

(169)

 

(464)

 

Ancillary loan fees

 

2,008

 

2,228

 

1,991

 

Other operating income

 

5,222

 

1,431

 

4,308

 

Total noninterest income:

 

$

21,740

 

$

937

 

$

11,041

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

Compensation and employee benefits

 

$

46,409

 

$

41,068

 

$

38,270

 

Occupancy and equipment expense

 

13,518

 

12,729

 

12,598

 

Loan related expenses

 

4,481

 

6,788

 

3,099

 

Other real estate owned expense

 

10,865

 

10,697

 

10,664

 

Deposit insurance premiums and regulatory assessments

 

3,992

 

4,077

 

7,191

 

Prepayment penalties for FHLB advances

 

1,321

 

-   

 

4,022

 

Legal expense

 

7,173

 

4,407

 

4,101

 

Amortization of premiums on deposits acquired

 

2,873

 

2,924

 

3,185

 

Data processing

 

2,464

 

2,068

 

2,603

 

Consulting expense

 

1,467

 

1,053

 

1,626

 

Amortization of investments in affordable housing partnerships

 

4,466

 

2,914

 

4,525

 

Other operating expense

 

15,734

 

17,947

 

14,905

 

Total noninterest expense

 

$

114,763

 

$

106,672

 

$

106,789

 

 

10



 

EAST WEST BANCORP, INC.

SELECTED FINANCIAL INFORMATION

(In thousands)

(unaudited)

 

Average Balances

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Loans receivable

 

 

 

 

 

 

 

Real estate - single family

 

$

1,878,028

 

$

1,655,379

 

$

1,161,336

 

Real estate - multifamily

 

931,252

 

937,841

 

961,770

 

Real estate - commercial

 

3,482,459

 

3,475,800

 

3,379,191

 

Real estate - land and construction

 

349,953

 

370,577

 

508,569

 

Commercial

 

3,180,433

 

3,073,612

 

2,056,781

 

Consumer

 

858,087

 

777,201

 

1,055,534

 

Total loans receivable, excluding covered loans

 

10,680,212

 

10,290,410

 

9,123,181

 

Covered loans

 

3,853,488

 

4,048,407

 

4,695,964

 

Total loans receivable

 

14,533,700

 

14,338,817

 

13,819,145

 

Investment securities

 

2,962,521

 

3,166,140

 

2,818,703

 

Earning assets

 

19,523,046

 

19,616,560

 

18,741,052

 

Total assets

 

21,690,453

 

21,837,593

 

20,894,782

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

3,546,201

 

$

3,448,119

 

$

2,708,842

 

Interest-bearing checking

 

962,967

 

953,668

 

771,626

 

Money market

 

4,665,731

 

4,514,598

 

4,386,100

 

Savings

 

1,183,325

 

1,126,647

 

971,313

 

Total core deposits

 

10,358,224

 

10,043,032

 

8,837,881

 

Time deposits

 

6,845,350

 

7,233,069

 

7,139,530

 

Total deposits

 

17,203,574

 

17,276,101

 

15,977,411

 

Interest-bearing liabilities

 

15,317,571

 

15,556,295

 

15,609,601

 

Stockholders’ equity

 

2,305,716

 

2,300,991

 

2,153,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

For The Period

 

 

 

 

 

 

 

Return on average assets

 

1.26%

 

1.20%

 

1.07%

 

Return on average common equity

 

12.01%

 

11.54%

 

10.50%

 

Interest rate spread

 

4.31%

 

4.42%

 

4.32%

 

Net interest margin

 

4.51%

 

4.63%

 

4.52%

 

Yield on earning assets

 

5.23%

 

5.44%

 

5.50%

 

Cost of deposits

 

0.47%

 

0.55%

 

0.66%

 

Cost of funds

 

0.75%

 

0.83%

 

1.01%

 

Noninterest expense/average assets (1)

 

1.97%

 

1.83%

 

1.82%

 

Efficiency ratio (2)

 

44.07%

 

43.81%

 

43.14%

 

 

(1)

Excludes the amortization of intangibles, amortization of premiums on deposits acquired, amortization of investments in affordable housing partnerships and prepayment penalties for FHLB advances.

 

 

(2)

Represents noninterest expense, excluding the amortization of intangibles, amortization of premiums on deposits acquired, amortization of investments in affordable housing partnerships and prepayment penalties for FHLB advances, divided by the aggregate of net interest income before provision for loan losses and noninterest income, excluding items that are non-recurring in nature.

 

11


 


 

EAST WEST BANCORP, INC.

 

QUARTER TO DATE AVERAGE BALANCES, YIELDS AND RATES PAID

 

(In thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

March 31, 2012

 

March 31, 2011

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Volume

 

Interest

 

Yield (1)

 

Volume

 

Interest

 

Yield (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks and short-term investments

 

$

1,048,672

 

$

6,532

 

2.51

%

$

995,484

 

$

2,740

 

1.12

%

Securities purchased under resale agreements

 

794,791

 

4,314

 

2.18

%

898,122

 

4,270

 

1.90

%

Investment securities available-for-sale

 

2,962,521

 

21,232

 

2.88

%

2,818,703

 

18,857

 

2.68

%

Loans receivable

 

10,680,212

 

125,675

 

4.73

%

9,123,181

 

114,911

 

5.11

%

Loans receivable - covered

 

3,853,488

 

95,364

 

9.95

%

4,695,964

 

112,615

 

9.73

%

Federal Home Loan Bank and Federal Reserve Bank stock

 

183,362

 

933

 

2.05

%

209,598

 

942

 

1.80

%

Total interest-earning assets

 

19,523,046

 

254,050

 

5.23

%

18,741,052

 

254,335

 

5.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

270,875

 

 

 

 

 

272,112

 

 

 

 

 

Allowance for loan losses

 

(223,181

)

 

 

 

 

(236,196

)

 

 

 

 

Other assets

 

2,119,713

 

 

 

 

 

2,117,814

 

 

 

 

 

Total assets

 

$

21,690,453

 

 

 

 

 

  $

20,894,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

962,967

 

688

 

0.29

%

771,626

 

648

 

0.34

%

Money market accounts

 

4,665,731

 

4,001

 

0.34

%

4,386,100

 

5,975

 

0.55

%

Savings deposits

 

1,183,325

 

582

 

0.20

%

971,313

 

732

 

0.31

%

Time deposits

 

6,845,350

 

14,893

 

0.88

%

7,139,530

 

18,627

 

1.06

%

Federal funds purchased

 

8,932

 

2

 

0.11

%

232

 

-

 

0.00

%

Federal Home Loan Bank advances

 

431,776

 

2,142

 

1.99

%

1,014,009

 

5,778

 

2.31

%

Securities sold under repurchase agreements

 

1,006,816

 

11,722

 

4.68

%

1,080,240

 

12,017

 

4.45

%

Long-term debt

 

212,178

 

1,102

 

2.09

%

235,570

 

1,571

 

2.67

%

Other borrowings

 

-

 

-

 

-

 

10,980

 

153

 

5.57

%

Total interest-bearing liabilities

 

15,317,075

 

35,132

 

0.92

%

15,609,600

 

45,501

 

1.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

3,546,201

 

 

 

 

 

2,708,842

 

 

 

 

 

Other liabilities

 

521,461

 

 

 

 

 

422,880

 

 

 

 

 

Stockholders’ equity

 

2,305,716

 

 

 

 

 

2,153,460

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

21,690,453

 

 

 

 

 

  $

20,894,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

4.31

%

 

 

 

 

4.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin

 

 

 

$

218,918

 

4.51

%

 

 

$

208,834

 

4.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and net interest margin, adjusted (2)

 

 

 

$

204,209

 

4.21

%

 

 

$

181,908

 

3.94

%

 

(1)   Annualized.

(2)   Amounts exclude the net impact of covered loan dispositions and amortization of the FDIC indemnification asset of $14.7 million and $26.9 million for the three months ended March 31, 2012 and 2011, respectively.

 

12



 

EAST WEST BANCORP, INC.

 

QUARTERLY ALLOWANCE FOR LOAN LOSSES RECAP

 

(In thousands)

 

(unaudited)

 

 

 

 

Quarter Ended

 

 

 

 

3/31/2012

 

12/31/2011

 

3/31/2011

 

LOANS

 

 

 

 

 

 

 

 

Allowance balance, beginning of period

 

 

$

216,523

 

$

218,172

 

$

234,633

 

Allowance for unfunded loan commitments and letters of credit

 

 

(1,778

)

197

 

(758

)

Provision for loan losses

 

 

18,100

 

20,000

 

26,506

 

 

 

 

 

 

 

 

 

 

Net Charge-offs (Recoveries):

 

 

 

 

 

 

 

 

Real estate - single family

 

 

1,295

 

1

 

928

 

Real estate - multifamily

 

 

795

 

3,787

 

2,178

 

Real estate - commercial

 

 

4,342

 

5,443

 

4,603

 

Real estate - land and construction

 

 

3,590

 

12,923

 

16,824

 

Commercial

 

 

222

 

(426

)

8,660

 

Consumer

 

 

80

 

118

 

1,027

 

Total net charge-offs

 

 

10,324

 

21,846

 

34,220

 

Allowance balance, end of period (3)

 

 

$

222,521

 

$

216,523

 

$

226,161

 

 

 

 

 

 

 

 

 

 

UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT:

 

 

 

 

 

 

 

 

Allowance balance, beginning of period

 

 

$

11,000

 

$

11,197

 

$

9,952

 

Provision for unfunded loan commitments and letters of credit

 

 

1,778

 

(197

)

758

 

Allowance balance, end of period

 

 

$

12,778

 

$

11,000

 

$

10,710

 

GRAND TOTAL, END OF PERIOD

 

 

$

235,299

 

$

227,523

 

$

236,871

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets (1)

 

 

0.77

%

0.80

%

0.89

%

Allowance for loan losses on non-covered loans to total gross non-covered loans held for investment at end of period

 

 

2.04

%

2.04

%

2.50

%

Allowance for loan losses on non-covered loans and unfunded loan commitments to total gross non-covered loans held for investment at end of period

 

 

2.16

%

2.15

%

2.62

%

 

 

 

 

 

 

 

 

 

Allowance on non-covered loans to non-covered nonaccrual loans at end of period

 

 

177.36

%

144.11

%

127.59

%

Nonaccrual loans to total loans (2)

 

 

0.83

%

1.00

%

1.26

%

 

 

(1)   Nonperforming assets excludes covered loans and covered REOs.  Total assets includes covered assets.

(2)   Nonaccrual loans excludes covered loans.  Total loans includes covered loans.

(3)   Included in the allowance is $8.3 million, $6.6 million, and $5.8 million related to covered loans as of March 31, 2012, December 31, 2011 and March 31, 2011, respectively. This allowance is related to drawdowns on commitments that were in existence as of the acquisition dates and therefore, are covered under the loss share agreements with the FDIC. Allowance on these subsequent drawdowns is accounted for as part of the general allowance.

 

13



 

EAST WEST BANCORP, INC.

 

TOTAL NON-PERFORMING ASSETS, EXCLUDING COVERED ASSETS

 

(In thousands)

 

(unaudited)

 

AS OF MARCH 31, 2012

 

 

 

Total Nonaccrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ Days
Delinquent

 

Under 90+ Days
Delinquent

 

Total
Nonaccrual
Loans

 

REO Assets

 

Total
Non-Performing
Assets

 

Loan Type

 

 

 

 

 

 

 

 

 

 

 

Real estate - single family

 

$

3,735  

 

$

-  

 

$

3,735  

 

$

6,591  

 

$

10,326  

 

Real estate - multifamily

 

8,067  

 

10,399  

 

18,466  

 

2,766  

 

21,232  

 

Real estate - commercial

 

39,605  

 

3,449  

 

43,054  

 

23,190  

 

66,244  

 

Real estate - land and construction

 

38,909  

 

530  

 

39,439  

 

13,084  

 

52,523  

 

Commercial

 

8,848  

 

4,082  

 

12,930  

 

297  

 

13,227  

 

Consumer

 

3,174  

 

-  

 

3,174  

 

415  

 

3,589  

 

Total

 

$

102,338  

 

$

18,460  

 

$

120,798  

 

$

46,343  

 

$

167,141  

 

 

AS OF DECEMBER 31, 2011

 

 

 

Total Nonaccrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ Days
Delinquent

 

Under 90+ Days
Delinquent

 

Total
Nonaccrual
Loans

 

REO Assets

 

Total
Non-Performing
Assets

 

Loan Type

 

 

 

 

 

 

 

 

 

 

 

Real estate - single family

 

$

5,055  

 

$

-  

 

$

5,055  

 

$

5,882  

 

$

10,937  

 

Real estate - multifamily

 

11,306  

 

6,889  

 

18,195  

 

609  

 

18,804  

 

Real estate - commercial

 

38,046  

 

6,885  

 

44,931  

 

8,014  

 

52,945  

 

Real estate - land and construction

 

36,090  

 

27,618  

 

63,708  

 

14,285  

 

77,993  

 

Commercial

 

6,843  

 

4,394  

 

11,237  

 

74  

 

11,311  

 

Consumer

 

2,506  

 

-  

 

2,506  

 

486  

 

2,992  

 

Total

 

$

99,846  

 

$

45,786  

 

$

145,632  

 

$

29,350  

 

$

174,982  

 

 

AS OF MARCH 31, 2011

 

 

 

Total Nonaccrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90+ Days
Delinquent

 

Under 90+ Days
Delinquent

 

Total
Nonaccrual
Loans

 

REO Assets

 

Total
Non-Performing
Assets

 

Loan Type

 

 

 

 

 

 

 

 

 

 

 

Real estate - single family

 

$

10,585  

 

$

-  

 

$

10,585  

 

$

441  

 

$

11,026  

 

Real estate - multifamily

 

9,101  

 

4,320  

 

13,421  

 

184  

 

13,605  

 

Real estate - commercial

 

41,494  

 

5,027  

 

46,521  

 

3,966  

 

50,487  

 

Real estate - land and construction

 

36,046  

 

31,454  

 

67,500  

 

10,723  

 

78,223  

 

Commercial

 

18,003  

 

14,954  

 

32,957  

 

180  

 

33,137  

 

Consumer

 

1,755  

 

-  

 

1,755  

 

86  

 

1,841  

 

Total

 

$

116,984  

 

$

55,755  

 

$

172,739  

 

$

15,580  

 

$

188,319  

 

 

14



 

EAST WEST BANCORP, INC.

 

GAAP TO NON-GAAP RECONCILIATION

 

(In thousands)

 

(unaudited)

 

The tangible common equity to risk weighted assets and tangible common equity to tangible assets ratios are non-GAAP disclosures. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance to provide additional disclosure. As the use of tangible common equity to tangible assets ratio is more prevalent in the banking industry and with banking regulators and analysts, we have included the tangible common equity to risk-weighted assets and tangible common equity to tangible assets ratios.

 

 

 

 

 

As of

 

 

 

 

March 31, 2012

 

Stockholders’ equity

 

 

$

2,283,297

 

Less:

 

 

 

 

Preferred equity

 

 

(83,027

)

Goodwill and other intangible assets

 

 

(407,834

)

Tangible common equity

 

 

$

1,792,436

 

 

 

 

 

 

Risk-weighted assets

 

 

13,464,719

 

 

 

 

 

 

Tangible common equity to risk-weighted assets ratio

 

 

13.3

%

 

 

 

 

As of

 

 

 

 

March 31, 2012

 

Total assets

 

 

$

21,749,782

 

Less:

 

 

 

 

Goodwill and other intangible assets

 

 

(407,834

)

Tangible assets

 

 

$

21,341,948

 

 

 

 

 

 

Tangible common equity to tangible assets ratio

 

 

8.4

%

 

15



 

EAST WEST BANCORP, INC.

 

GAAP TO NON-GAAP RECONCILIATION

 

(In thousands)

 

(unaudited)

 

Operating noninterest expense is a non-GAAP disclosure. The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance to provide additional disclosure. These are noninterest expense line items that are non-core in nature. Operating noninterest expense excludes such non-core noninterest expense line items. The Company believes that presenting operating noninterest expense provides more clarity to the users of financial statements regarding the core noninterest expense amounts.

 

 

 

 

Quarter Ended

 

 

 

March 31, 2012

 

December 31, 2011

 

March 31, 2011

 

Total noninterest expense:

 

$

114,763  

 

$

106,672  

 

$

106,789  

 

 

 

 

 

 

 

 

 

Amounts to be reimbursed on covered assets (80% of actual expense amount)

 

12,122  

 

8,551  

 

9,483  

 

 

 

 

 

 

 

 

 

Prepayment penalties for FHLB advances

 

1,321  

 

-  

 

4,022  

 

Noninterest expense excluding reimbursable amounts and prepayment penalties for FHLB advances

 

$

101,320  

 

$

98,121  

 

$

93,284  

 

 

16



 

EAST WEST BANCORP, INC.

 

GAAP TO NON-GAAP RECONCILIATION

 

(In thousands)

 

(unaudited)

 

The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance to provide additional disclosure. The net interest income on covered loans includes amounts that are non-core in nature. As such, the Company believes that presenting the net interest income on covered loans excluding such non-core items provides additional clarity to the users of financial statements regarding the covered loan yield, comparability to prior periods and the ongoing performance of the Company.

 

 

 

 

 

Quarter Ended March 31, 2012

 

 

 

 

Average Volume

 

 

Interest

 

 

Yield (1)

 

Loans receivable - covered

 

 

$

3,853,488

 

 

$

95,364

 

 

9.95

%

Less net impact of covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

(14,709

)

 

 

 

Covered loans excluding net impact of covered loan dispositions and

 

 

 

 

 

 

 

 

 

 

amortization of the FDIC indemnification asset

 

 

 

 

 

$

80,655

 

 

8.42

%

 

 

 

 

Quarter Ended December 31, 2011

 

 

 

 

Average Volume

 

 

Interest

 

 

Yield (1)

 

Loans receivable - covered

 

 

$

4,048,407

 

 

$

109,498

 

 

10.73

%

Less net impact of covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

(25,038

)

 

 

 

Covered loans excluding net impact of covered loan dispositions and

 

 

 

 

 

 

 

 

 

 

amortization of the FDIC indemnification asset

 

 

 

 

 

$

84,460

 

 

8.28

%

 

(1)   Annualized.

 

17



 

EAST WEST BANCORP, INC.

 

GAAP TO NON-GAAP RECONCILIATION

 

(In thousands)

 

(unaudited)

 

The Company uses certain non-GAAP financial measures to provide supplemental information regarding the Company’s performance to provide additional disclosure. The net interest margin includes amounts that are non-core in nature. As such, the Company believes that presenting the net interest income and net interest margin excluding such non-core items provides additional clarity to the users of financial statements regarding the core net interest income and net interest margin, comparability to prior periods and the ongoing performance of the Company.

 

 

 

 

 

Quarter Ended March 31, 2012

 

 

 

 

Average Volume

 

 

Interest

 

 

Yield (1)

 

Total interest-earning assets

 

 

$

19,523,046

 

 

$

254,050

 

 

5.23

%

Net interest income and net interest margin

 

 

 

 

 

$

218,918

 

 

4.51

%

Less net impact of covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

(14,709

)

 

 

 

Net interest income and net interest margin, excluding net impact of

 

 

 

 

 

 

 

 

 

 

covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

$

204,209

 

 

4.21

%

 

 

 

 

Quarter Ended December 31, 2011

 

 

 

 

Average Volume

 

 

Interest

 

 

Yield (1)

 

Total interest-earning assets

 

 

$

19,616,560

 

 

$

268,904

 

 

5.44

%

Net interest income and net interest margin

 

 

 

 

 

$

229,074

 

 

4.63

%

Less net impact of covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

(25,038

)

 

 

 

Net interest income and net interest margin, excluding net impact of

 

 

 

 

 

 

 

 

 

 

covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

$

204,036

 

 

4.13

%

 

 

 

 

Quarter Ended March 31, 2011

 

 

 

 

Average Volume

 

 

Interest

 

 

Yield (1)

 

Total interest-earning assets

 

 

$

18,741,052

 

 

$

254,335

 

 

5.50

%

Net interest income and net interest margin

 

 

 

 

 

$

208,834

 

 

4.52

%

Less net impact of covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

(26,926

)

 

 

 

Net interest income and net interest margin, excluding net impact of

 

 

 

 

 

 

 

 

 

 

covered loan dispositions and amortization of the FDIC indemnification asset

 

 

 

 

 

$

181,908

 

 

3.94

%

 

(1) Annualized.

 

18