Attached files

file filename
8-K - 8-K - PACWEST BANCORPa12-16586_18k.htm

Exhibit 99.1

 

PRESS RELEASE

 

PacWest Bancorp

(NASDAQ: PACW)

 

Contact:

Matthew P. Wagner

Chief Executive Officer

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

Victor R. Santoro

Executive Vice President and CFO

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

 

 

 

Phone:

310-728-1020

 

310-728-1021

Fax:

310-201-0498

 

310-201-0498

 

FOR IMMEDIATE RELEASE

 

July 18, 2012

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE SECOND QUARTER OF 2012

 

Highlights

·                  Net Earnings of $15.6 Million or $0.42 Per Diluted Share

·                  Net Interest Margin Increases to 5.60%

·                  Credit Loss Reserve at 2.74% of Net Non-Covered Loans and Leases and 148% of Non-Covered Nonaccrual Loans and Leases

·                  Noninterest-Bearing Deposits at 41% and Core Deposits at 81% of Total Deposits

·                  Celtic Capital Acquisition Closed on April 3, 2012

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the second quarter of 2012 of $15.6 million, or $0.42 per diluted share, compared to net earnings for the first quarter of 2012 of $5.3 million, or $0.14 per diluted share.  First quarter of 2012 includes after-tax debt termination expense of $13.1 million, or $0.37 per diluted share, related to the early repayment of $225.0 million of fixed-rate term FHLB advances and the early redemption of $18.6 million of fixed-rate trust preferred securities.

 

This press release contains certain non-GAAP financial disclosures for tangible common equity; earnings before net credit costs, an impairment loss on a covered security, debt termination expense, and tax expense, which we refer to as “adjusted earnings before income taxes”; and efficiency ratios adjusted to exclude OREO expenses, FDIC loss sharing income, an impairment loss on a covered security, and debt termination expenses.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  Given the use of tangible common equity amounts and ratios is prevalent among banking regulators, investors and analysts, we disclose our tangible common equity ratio

 

1



 

in addition to equity-to-assets ratio.  Also, as analysts and investors view adjusted earnings before income taxes as an indicator of the Company’s ability to absorb credit losses, we disclose this amount in addition to net earnings.  We disclose the adjusted efficiency ratio as it eliminates (a) the volatile OREO expenses and FDIC loss sharing income, (b) an impairment loss on a covered security, and (c) debt termination expense from the base efficiency ratio, and shows the trend in overhead-related noninterest expense relative to net revenues. Please refer to the tables at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.

 

SECOND QUARTER RESULTS

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

 

 

2012

 

2012

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings

 

$

15,557

 

$

5,264

 

Diluted earnings per share

 

$

0.42

 

$

0.14

 

Adjusted earnings before income taxes (1)

 

$

29,176

 

$

30,867

 

Annualized return on average assets

 

1.16

%

0.38

%

Annualized return on average equity

 

11.23

%

3.83

%

Net interest margin

 

5.60

%

5.41

%

Efficiency ratio (2)

 

64.9

%

97.1

%

 

 

 

 

 

 

At Quarter End:

 

 

 

 

 

Allowance for credit losses to non-covered loans and leases, net of unearned income (3)

 

2.74

%

2.85

%

Allowance for credit losses to non-covered nonaccrual loans and leases (3)

 

148

%

170

%

Equity to assets ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

10.63

%

10.09

%

Pacific Western Bank

 

12.11

%

11.56

%

Tangible common equity ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

9.28

%

8.86

%

Pacific Western Bank

 

10.78

%

10.35

%

 


(1)         Represents net earnings excluding net credit costs, an impairment loss on a covered security, debt termination expense, and taxes.  See GAAP to Non-GAAP Reconciliation table.

(2)         Excluding OREO expenses, FDIC loss sharing income, an impairment loss on a covered security, and debt termination expense, the efficiency ratio was 60.8% and 58.6% for the three months ended June 30, 2012 and March 31, 2012, respectively.  See GAAP to Non-GAAP Reconciliation table.

(3)         Non-covered loans exclude loans covered by loss sharing agreements with the FDIC.

 

The $10.3 million increase in net earnings for the linked quarters was due primarily to $22.6 million ($13.1 million after tax) of debt termination expense incurred in the first quarter of 2012 on the repayment of $225 million of fixed-rate term FHLB advances and the early redemption of $18.6 million of fixed-rate trust preferred securities; such debt termination expense was not repeated in the second quarter of 2012.  Contributing to the increase in net earnings, the provision for credit losses on covered loans declined $4.2 million ($2.4 million after tax) and FDIC loss sharing income increased $3.5 million ($2.0 million after tax).  Offsetting these factors were the zero provision for credit losses on non-covered loans and leases in the second

 

2



 

quarter compared to the $10.0 million negative provision in the first quarter ($5.8 million after tax) and the other-than-temporary impairment (“OTTI”) loss on a covered security of $1.1 million in the second quarter ($647,000 after tax).  Our portion of the OTTI loss is $223,000 ($129,000 after tax) after the 80% loss coverage by the FDIC.  The operations of Celtic Capital Corporation, or Celtic, which have been included since the April 3, 2012 acquisition date, contributed $226,000 to second quarter net earnings.

 

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

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

 

 

2012

 

2012

 

 

 

(In thousands)

 

Provision for credit losses on non-covered loans and leases

 

$

 

$

(10,000

)

Non-covered OREO expense, net

 

130

 

1,821

 

Total non-covered net credit costs

 

130

 

(8,179

)

 

 

 

 

 

 

Provision for credit losses on covered loans

 

(271

)

3,926

 

Covered OREO expense, net

 

2,130

 

822

 

 

 

1,859

 

4,748

 

Less: FDIC loss sharing income (expense), net, excluding the FDIC share of the OTTI loss

 

(994

)

(3,579

)

Total covered net credit costs

 

2,853

 

8,327

 

 

 

 

 

 

 

Total net credit costs

 

$

2,983

 

$

148

 

 

The provision for credit losses for the second quarter consisted of a $271,000 negative provision for covered loans; no provision for non-covered loans and leases was required for the period.  The lack of a non-covered credit loss provision in the second quarter was based on our allowance methodology which reflected (a) historical net charge-off levels, (b) the levels and trends of nonaccrual and classified loans and leases, (c) the migration of loans and leases into various risk classifications, and (d) a decline in non-covered loans when acquisition activity is excluded.  The covered loans negative credit loss provision was driven by increases in expected cash flows on covered loan pools compared to those previously estimated and cash recoveries.

 

Matt Wagner, Chief Executive Officer, commented, “We had a good second quarter and moved forward with our strategic initiatives.  The Celtic acquisition closed, we announced the pending acquisition of American Perspective Bank, and we entered into an agreement to sell ten branches.  All of these actions, along with the benefit of our lower funding costs, will enhance our product offerings, expand our market presence in California’s Central Coast, augment our net interest margin and lower overhead costs relative to revenues.”

 

Mr. Wagner continued, “The economy remains uncertain and loan growth at this point would involve underpricing competitors, in many cases at margins that are not significantly above the securities portfolio yield. We prefer to selectively make quality loans to good customers at appropriate margins and build relationships rather than focus on attracting customers at low prices. As we have chosen to remain disciplined, we see loan growth as relatively flat for the time being. Our core earnings engine remains very strong, however, and we expect to continue generating solid core income while we evaluate the markets and choose the right time to expand lending more aggressively.”

 

3



 

Vic Santoro, Executive Vice President and Chief Financial Officer, stated, “Our second quarter results were very good, with $29.2 million in adjusted pre-tax earnings, a return on average assets of 1.16% and a return on average equity of over 11%.  Our net interest margin reached 5.60%, being positively impacted by the Celtic acquisition, last quarter’s repayment of fixed-rate debt and increasing DDA balances.  Credit quality trends remain positive and core deposit growth continues to be strong.  The combination of these factors, along with our continued focus on noninterest expenses, strengthens our balance sheet and allows us to pursue attractive growth and acquisition opportunities as they arise.”

 

YEAR TO DATE RESULTS

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2012

 

2011

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings

 

$

20,821

 

$

23,517

 

Diluted earnings per share

 

$

0.57

 

$

0.64

 

Adjusted earnings before income taxes (1)

 

$

60,043

 

$

60,003

 

Annualized return on average assets

 

0.77

%

0.43

%

Annualized return on average equity

 

7.54

%

4.77

%

Net interest margin

 

5.50

%

5.45

%

Efficiency ratio (2)

 

80.8

%

58.4

%

 


(1)         Represents net earnings excluding net credit costs, an impairment loss on a covered security, debt termination expense, and taxes.  See GAAP to Non-GAAP Reconciliation table.

(2)         Excluding OREO expenses, FDIC loss sharing income, an impairment loss on a covered security, and debt termination expense, the efficiency ratio was 59.7% and 59.0% for the six months ended June 30, 2012 and 2011, respectively.  See GAAP to Non-GAAP Reconciliation table.

 

The $2.7 million decline in net earnings for the six months ended June 30, 2012 compared to the same period last year was due primarily to the combination of the following:

 

·                  $22.6 million ($13.1 million after-tax) of debt termination expense incurred in the first quarter of 2012.  There was no such item during the six months ended June 30, 2011.

·                  Lower FDIC loss sharing income of $7.8 million ($4.5 million after tax) and higher net covered OREO expense of $4.3 million ($2.5 million after tax).

·                  Lower provision for credit losses on non-covered loans of $23.3 million ($13.5 million after tax) and lower provision for credit losses on covered loans of $5.1 million ($3.0 million after tax).

·                  The operations of Celtic, which have been included since the April 3, 2012 acquisition date, and the operations of Pacific Western Equipment Finance (“Equipment Finance” or “EQF”), which have been included since its January 3, 2012 acquisition date added $3.3 million to 2012 net earnings.

 

4



 

BALANCE SHEET CHANGES

 

Total assets decreased $126.5 million during the second quarter due to lower balances in cash and cash equivalents, securities available-for-sale, loans and leases, and other assets.  During the second quarter, cash and cash equivalents declined due to the Celtic acquisition.  Securities available-for-sale decreased $29.2 million due mostly to paydowns, net of purchases of $50.3 million.  The non-covered gross loan and lease portfolio declined $21.3 million.  However, excluding the loans gained in the Celtic acquisition, non-covered gross loans declined $81.9 million; such decline is centered in the real estate mortgage and other commercial loan portfolios.  The covered loan portfolio declined $51.3 million due to repayments and resolution activities.  At June 30, 2012, non-covered gross loans and leases totaled $2.8 billion and the covered loan portfolio was $608.9 million.

 

Total liabilities declined $142.5 million during the second quarter due primarily to lower borrowings.  Borrowings declined $177.6 million during the second quarter due to the payoff of overnight FHLB advances.  As of June 30, 2012, there were no FHLB advances outstanding.  Total deposits increased $34.7 million during the second quarter to $4.6 billion at June 30, 2012.  Core deposits increased $90.2 million during the second quarter due mostly to an increase of $86.8 million in noninterest-bearing demand deposits.  Time deposits decreased $55.5 million during the second quarter to $865.0 million at June 30, 2012. At June 30, 2012, core deposits totaled $3.7 billion, or 81% of total deposits at that date.  Noninterest-bearing demand deposits were $1.9 billion at June 30, 2012 and represented 41% of total deposits at that date.

 

5



 

SECURITIES AVAILABLE-FOR-SALE

 

The following table presents the components, yields, and durations related to our securities available-for-sale portfolio as of June 30, 2012:

 

 

 

June 30, 2012

 

 

 

Amortized

 

Carrying

 

Book

 

Duration

 

Security Type

 

Cost

 

Value

 

Yield

 

(in years)

 

 

 

(Dollars in thousands)

 

Residential mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Government and government-sponsored entity pass through securities

 

$

949,984

 

$

988,990

 

2.54

%

3.6

 

Government and government-sponsored entity collateralized mortgage obligations

 

93,668

 

95,605

 

2.44

%

3.5

 

Covered private label collateralized mortgage obligations (1)

 

37,944

 

44,053

 

9.32

%

4.8

 

Municipal securities (2)

 

156,527

 

162,192

 

3.07

%

6.0

 

Corporate debt securities (3)

 

51,162

 

51,019

 

5.30

%

4.3

 

Other securities

 

6,391

 

9,842

 

 

 

Total securities available-for-sale (2)

 

$

1,295,676

 

$

1,351,701

 

2.90

%

3.9

 

 


(1)         The balances reported reflect the reduction due to the $1.1 million other-than-temporary impairment loss.

(2)         The tax equivalent yield was 4.48% and 3.06% for municipal securities and total securities available-for-sale, respectively.

(3)         Corporate debt securities with a carrying value of $34 million were subsequently called in July 2012, while the remaining $17 million may be called by the issuer.  The duration for these securities reflects the call date for the called securities, and the contractual maturity date for the securities that have not been called.  The actual duration could be less if the issuer exercises the remaining call option.

 

COVERED ASSETS

 

As part of the Los Padres and Affinity acquisitions we entered into loss sharing agreements with the FDIC that cover a substantial portion of losses incurred after the acquisition dates on covered loans and other real estate owned, and in the case of the Affinity acquisition, certain investment securities. A summary of covered assets is shown in the following table as of the dates indicated:

 

 

 

June 30,

 

March 31,

 

Covered Assets

 

2012

 

2012

 

 

 

(In thousands)

 

Loans, net

 

$

608,949

 

$

660,297

 

Investment securities

 

44,053

 

45,274

 

Other real estate owned, net

 

31,090

 

29,888

 

Total covered assets

 

$

684,092

 

$

735,459

 

 

 

 

 

 

 

Percentage of total assets

 

12.9

%

13.5

%

 

6



 

NET INTEREST INCOME

 

Net interest income was $68.4 million for the second quarter of 2012 compared to $67.7 million for the first quarter of 2012.  Interest income on loans and leases declined due mainly to lower average loans and leases attributable to repayments and resolution activities, offset in part by the additional interest income on the Celtic portfolio.  Interest expense on deposits decreased $268,000 due to lower average time deposits and a lower rate on time deposits.  Interest expense on borrowings declined $1.6 million due to lower average borrowings and a lower average rate on such borrowings; we repaid fixed-rate term FHLB advances at the end of the first quarter and replaced a portion of those advances with lower cost overnight FHLB advances.  Interest expense on subordinated debentures decreased $343,000 due to the March 2012 redemption of $18.6 million of fixed-rate trust preferred securities.

 

Net interest income increased by $1.7 million to $136.1 million during the six months ended June 30, 2012 compared to $134.4 million for the same period last year. This change was due to a $6.2 million decrease in interest expense and a $2.5 million increase in interest on investment securities, offset by a $7.0 million decrease in loan and lease interest income.  Interest expense on deposits decreased $4.5 million due to lower rates on all interest-bearing deposits and lower average time deposits.  Interest expense on borrowings declined $1.3 million due to lower average borrowings and a lower average rate on such borrowings and interest expense on subordinated debentures decreased $406,000 due to the March 2012 redemption of the trust preferred securities.  Interest income on investment securities increased $2.5 million due to purchases.  Interest income on loans and leases declined due to lower average loans and leases from repayments and resolution activities, offset partially by a higher yield.  The higher loan and lease yield is attributed to the relatively higher yields earned on the Celtic and EQF loan and lease portfolios which were added in 2012.

 

NET INTEREST MARGIN

 

Our net interest margin (“NIM”) for the second quarter of 2012 was 5.60%, an increase of 19 basis points from the 5.41% reported for the first quarter of 2012.  This increase is due mostly to a $111.8 million decrease in average interest-earning assets and lower interest expense.  During the second quarter, average loans and leases declined $63.7 million due to repayments and resolution activities and average interest-earning deposits in financial institutions decreased $75.1 million due to the March 2012 repayment of $225.0 million of fixed-rate term FHLB advances, the March 2012 redemption of $18.6 million of fixed-rate trust preferred securities and the April 2012 Celtic acquisition.

 

The NIM is impacted by changes in interest income from nonaccrual loans and accelerated accretion on covered loans.  Quarter-over-quarter, nonaccrual interest decreased the NIM by 2 basis points and accelerated accretion decreased the NIM by 1 basis point.  Accelerated accretion had a 19 basis point positive impact on the second quarter NIM (20 basis points on the first quarter NIM) and nonaccrual interest had a negative impact of 2 basis points on second quarter NIM (no effect on the first quarter NIM). When the effects of nonaccrual loan interest and accelerated accretion are excluded, our core NIMs were 5.43% for the second quarter and 5.21% for the first quarter.

 

7



 

The yield on average loans and leases decreased 3 basis points to 7.28% for the second quarter of 2012 from 7.31% for the first quarter of 2012.  Quarter-over-quarter, accelerated accretion decreased the loan and lease yield by 4 basis points and nonaccrual loans decreased the loan and lease yield by 2 basis points.  Accelerated accretion had a 25 basis point positive impact on the second quarter loan and lease yield (29 basis points for the first quarter loan and lease yield) and nonaccrual interest had a negative impact of 2 basis points on the second quarter loan and lease yield (no effect on the first quarter).  When the effects of nonaccrual loan interest and accelerated accretion are excluded, our core loan and lease yield was 7.05% for the second quarter and 7.02% for the first quarter.

 

All-in deposit cost declined three basis points to 0.29%.  The cost of interest-bearing deposits declined two basis points to 0.49% due to the lower rate on average time deposits.  The cost of total interest-bearing liabilities declined 24 basis points to 0.61% for the second quarter of 2012 due to the first quarter repayment of $225.0 million of fixed-rate term FHLB advances and the redemption of $18.6 million of fixed-rate trust preferred securities.

 

The NIM for the first six months of 2012 was 5.50%, an increase of five basis points from 5.45% for the same period last year.  The increase was due to lower funding costs and a higher yield on loans and leases, offset by a lower return on the securities portfolio.  The accelerated accretion decreased the NIM 17 basis points while the impact of nonaccrual loans decreased the NIM 2 basis points for six months ended June 30, 2012 compared to the same period last year. When the effects of nonaccrual loan interest and accelerated accretion are excluded, our core NIMs were 5.32% for the first half of 2012 and 5.08% for the first half of 2011.

 

The yield on average loans and leases increased 31 basis points to 7.29% for the six months ended June 30, 2012 compared to 6.98% for the same period last year.  The addition of Celtic’s and Equipment Finance’s loan and lease portfolios added 24 basis points to the loan and lease yield. All-in deposit cost declined 19 basis points to 0.31% for the first six months of 2012 compared to the same period last year.  The cost of interest-bearing deposits declined 27 basis points to 0.50% due to lower rates on all interest-bearing deposits.  The cost of total interest-bearing liabilities declined 32 basis points to 0.73% due to the reduction in the cost of interest-bearing deposits and the first quarter of 2012 repayment of FHLB advances and the early redemption of trust preferred securities.

 

NONINTEREST INCOME

 

Noninterest income for the second quarter of 2012 totaled $4.9 million compared to $3.3 million for the first quarter of 2012.  The $1.6 million increase was due to lower net FDIC loss sharing expense of $3.5 million, offset partially by a $1.1 million OTTI loss on one of our covered private label collateralized mortgage obligation (“CMO”) securities and a $587,000 decline in gain on sale of leases. All of the OTTI loss was credit-related. The second quarter includes net FDIC loss sharing expense of $102,000 compared to first quarter net FDIC loss sharing expense of $3.6 million; such change was due mostly to higher covered OREO write-downs, a reduction in loan recoveries shared with the FDIC, and the OTTI loss on a covered private label CMO security.  After the 80% loss share on the covered private label CMO, our share of the loss was $223,000. Other noninterest income includes a $160,000 loss on sale of a former branch office building in Arizona.

 

8



 

The following table presents the details of FDIC loss sharing income (expense), net for the periods indicated:

 

 

 

Three Months Ended

 

 

 

June 30,

 

March 31,

 

Increase

 

 

 

2012

 

2012

 

(Decrease)

 

 

 

(In thousands)

 

FDIC Loss Sharing Income (Expense), Net:

 

 

 

 

 

 

 

Gain on FDIC loss sharing asset (1)

 

$

1,902

 

$

481

 

$

1,421

 

Net amortization

 

(3,244

)

(3,861

)

617

 

Loan recoveries shared with FDIC

 

(1,246

)

(839

)

(407

)

Net reimbursement from FDIC for covered OREO write-downs and sales

 

1,589

 

634

 

955

 

Other-than-temporary impairment loss on covered security

 

892

 

 

892

 

Other

 

5

 

6

 

(1

)

Total FDIC loss sharing income (expense), net

 

$

(102

)

$

(3,579

)

$

3,477

 

 


(1) Includes increases related to covered loan loss provisions and write-offs for covered loans resolved or expected to be resolved at amounts higher than their carrying value.

 

Noninterest income for the six months ended June 30, 2012 totaled $8.1 million compared to $16.0 million for the same period last year.  This $7.9 million reduction was attributable primarily to a decrease in net FDIC loss sharing income of $7.8 million and a $1.1 million OTTI loss on one of our covered private label CMO’s, offset partially by a $1.4 million gain on sale of leases attributable to Equipment Finance.  FDIC loss sharing income, net, decreased due to lower net write-downs on covered assets and higher amortization of the FDIC loss sharing asset.

 

NONINTEREST EXPENSE

 

Noninterest expense decreased $21.3 million to $47.6 million during the second quarter of 2012 compared to $68.9 million for the first quarter of 2012.  The decrease was due mostly to $22.6 million in debt termination expense incurred in the first quarter for the early repayments of FHLB advances and trust preferred securities; there was no such expense during the second quarter.  Excluding the debt termination expense, noninterest expense increased $1.3 million, of which $1.6 million relates to the Celtic acquisition that closed on April 3, 2012.  Covered OREO expense increased $1.3 million due mostly to lower gains on sales of $759,000 and higher write-downs of $475,000.  Other expense includes a $595,000 lawsuit settlement charge; there is no similar expense in the other periods presented.  Acquisition costs increased $846,000 and relate to due diligence costs, success fees and other professional fees for the Celtic and American Perspective Bank acquisitions.  Other professional services increased $608,000 due primarily to higher legal costs on loan workouts.  These increases were offset by a decline in non-covered OREO expense of $1.7 million due to lower maintenance costs of $670,000, lower write-downs of $651,000, and higher gains on sales of $370,000.

 

9



 

Noninterest expense includes amortization of time-based restricted stock, which is included in compensation, and intangible asset amortization.  Amortization of restricted stock totaled $1.3 million and $1.6 million for the second and first quarters of 2012, respectively.  Intangible asset amortization totaled $1.7 million for each of the second and first quarters of 2012.

 

Noninterest expense increased $28.6 million to $116.5 million during the six months ended June 30, 2012 compared to $87.9 million for the same period last year.  The increase was due mostly to $22.6 million in debt termination expense incurred in the first quarter of 2012 for the early repayments of FHLB advances and trust preferred securities.  No such expense was incurred in the prior year period.  Excluding the debt termination expense, noninterest expense increased $6.0 million, of which $6.3 million related to the Celtic and EQF acquisitions in 2012.  Excluding debt termination expense, the Celtic and EQF overhead costs and other acquisition costs, noninterest expense declined $858,000.  Covered OREO expense increased $4.3 million due mostly to higher write-downs of $2.5 million and lower gains on sales of $2.0 million.  The majority of the other expense categories declined.  Insurance and assessments decreased $1.3 million, non-covered OREO expense decreased $1.1 million and CDI amortization decreased $1.1 million.  The decrease in insurance and assessments resulted primarily from the revised deposit insurance assessment formula.  The decrease in non-covered OREO expense was due to lower write-downs of $1.4 million, offset partially by higher maintenance costs of $511,000.  The decrease in CDI amortization relates to certain intangibles being fully amortized.

 

Amortization of restricted stock totaled $3.0 million and $4.1 million for the six months ended June 30, 2012 and 2011, respectively.  Intangible asset amortization totaled $3.5 million and $4.6 million for the same year-to-date periods, respectively.

 

CREDIT QUALITY

 

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Non-Covered Credit Quality Metrics:

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases, net of unearned income

 

2.74

%

2.85

%

3.52

%

Allowance for credit losses to nonaccrual loans and leases

 

148

%

170

%

157

%

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

 

3.27

%

3.24

%

3.96

%

Allowance for credit losses

 

$

78,031

 

$

81,737

 

$

102,552

 

Nonaccrual loans and leases

 

52,763

 

48,162

 

65,300

 

Classified loans and leases (1)

 

139,910

 

145,933

 

215,437

 

Performing restructured loans

 

103,815

 

110,062

 

82,487

 

Net charge-offs (for the quarter)

 

3,706

 

2,046

 

7,187

 

 


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

 

10



 

Credit Loss Provisions

 

The Company recorded a negative provision for credit losses of $271,000 in the second quarter of 2012 compared to a negative provision for credit losses of $6.1 million in the first quarter of 2012.  The negative provision in the second quarter was composed of no provision for credit losses on non-covered loans and leases and a $271,000 negative provision for credit losses on covered loans.  The negative provision in the first quarter was composed of a $10.0 million negative provision for credit losses on non-covered loans and leases and a $3.9 million provision for credit losses on covered loans.  The provision level on the non-covered portfolio is generated by our allowance methodology and reflects net charge-offs, the levels of nonaccrual and classified loans and leases, the migration of loans and leases into various risk classifications, and the level of outstanding loans and leases.  The provision or negative provision for credit losses on the covered loans increases or decreases the covered loan allowance for credit losses and results from decreases or increases in expected cash flows on covered loans compared to those previously estimated.

 

Second quarter of 2012 net charge-offs on non-covered loans and leases totaled $3.7 million compared to first quarter of 2012 net charge-offs of $2.0 million. The allowance for credit losses on the non-covered portfolio totaled $78.0 million and $81.7 million at June 30, 2012 and March 31, 2012, respectively, and represented 2.74% and 2.85% of the non-covered loan and lease balances, respectively.  The allowance for credit losses as a percent of nonaccrual loans and leases was 148% and 170% at June 30, 2012 and March 31, 2012, respectively.

 

Non-covered Nonaccrual Loans and Other Real Estate Owned

 

Non-covered nonperforming assets include non-covered nonaccrual loans and leases and non-covered OREO and totaled $94.5 million at June 30, 2012 compared to $94.4 million at March 31, 2012.  The ratio of non-covered nonperforming assets to non-covered loans and leases and non-covered OREO increased to 3.27% at June 30, 2012 from 3.24% at March 31, 2012.

 

11



 

The following table presents our non-covered nonaccrual loans and leases and accruing loans and leases past due between 30 and 89 days by portfolio segment and class as of the dates indicated:

 

 

 

Nonaccrual Loans and Leases (1)

 

Accruing and

 

 

 

June 30, 2012

 

March 31, 2012

 

30 - 89 Days Past Due (1)

 

 

 

 

 

% of

 

 

 

% of

 

June 30,

 

March 31,

 

 

 

 

 

Loan

 

 

 

Loan

 

2012

 

2012

 

 

 

Balance

 

Category

 

Balance

 

Category

 

Balance

 

Balance

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

13,279

 

9.6

%

$

7,165

 

5.0

%

$

 

$

 

SBA 504

 

1,873

 

3.3

%

2,354

 

4.1

%

2,948

 

1,165

 

Other

 

14,548

 

0.9

%

14,171

 

0.8

%

2,495

 

973

 

Total real estate mortgage

 

29,700

 

1.6

%

23,690

 

1.2

%

5,443

 

2,138

 

Real estate construction and land:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

1,069

 

3.4

%

1,075

 

4.2

%

 

 

Commercial

 

4,453

 

4.6

%

4,524

 

4.9

%

 

 

Total real estate construction

 

5,522

 

4.3

%

5,599

 

4.7

%

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

7,258

 

2.0

%

8,030

 

1.9

%

310

 

478

 

Unsecured

 

2,554

 

3.4

%

2,608

 

3.8

%

 

 

Asset-based

 

176

 

0.1

%

88

 

0.1

%

 

 

SBA 7(a) 

 

6,830

 

26.2

%

7,416

 

26.8

%

404

 

252

 

Total commercial

 

16,818

 

2.4

%

18,142

 

2.7

%

714

 

730

 

Leases

 

244

 

0.2

%

233

 

0.2

%

148

 

 

Consumer

 

479

 

2.8

%

498

 

3.1

%

216

 

220

 

Total non-covered loans and leases

 

$

52,763

 

1.9

%

$

48,162

 

1.7

%

$

6,521

 

$

3,088

 

 


(1) Excludes covered loans.

 

The $4.6 million increase in non-covered nonaccrual loans and leases during the second quarter was attributable to (a) additions of $10.7 million, (b) foreclosures of $684,000, (c) other reductions, payoffs and returns to accrual status of $1.8 million, and (d) charge-offs of $3.6 million.  The additions include a $7.2 million loan secured by a hotel located in Riverside County of which $1.0 million was subsequently charged off.

 

12



 

Below is a summary of the ten largest lending relationships on nonaccrual status, excluding SBA-related loans, at June 30, 2012:

 

Nonaccrual

 

 

Amount

 

 

June 30,

 

 

2012

 

Description

(In thousands)

 

 

 

 

 

$

  7,079

 

Two loans, each secured by a hotel in San Diego County, California. The borrower is paying according to the restructured terms of each loan. (1)

 

 

 

6,200

 

This loan is secured by a hotel in Riverside County, California. The Bank has agreed to accept a discounted payoff for the current amount of the note. We expect this transaction to close during the third quarter of 2012.

 

 

 

3,662

 

Four loans, each secured by an industrial warehouse building in Riverside County, California. The restructuring of these four loans has been agreed to by the Bank and the borrower, and documents are being prepared. We expect the restructured loan to record prior to the end of July 2012. The restructured loan will be an accruing loan. (1)

 

 

 

3,400

 

This loan is unsecured. The borrower is paying according to the restructured terms of the loan. (1)

 

 

 

2,432

 

This loan is secured by a strip retail center in Riverside County, California. The borrower is paying according to the restructured terms of the loan. (1)

 

 

 

1,843

 

This loan is unsecured and has a specific reserve for 96% of the balance. The borrower is paying according to the restructured terms of the loan. (1)

 

 

 

1,725

 

This loan is secured by a single family residence in Riverside County, California. The collateral for this loan was acquired by the Bank in July 2012 through a deed-in-lieu of foreclosure. (1)

 

 

 

1,446

 

This loan is secured by a medical-related office building in Los Angeles County, California. The borrower is paying according to the restructured terms of the loan. (1)

 

 

 

1,404

 

This loan is secured by a multi-tenant industrial building in Riverside County, California. (1)

 

 

 

1,287

 

This loan is secured by three industrial buildings in Riverside County, California. (1)

 

 

 

$

  30,478

 

Total

 


(1) On nonaccrual status at March 31, 2012

 

13



 

The following table presents the amount of new nonaccrual loans and leases for the quarters indicated:

 

 

 

Volume of New
Nonaccrual Loans

 

 

 

(In millions)

 

 

 

 

 

1Q10

 

$

18.1

 

2Q10

 

$

25.2

 

3Q10

 

$

26.5

 

4Q10

 

$

21.4

 

1Q11

 

$

23.2

 

2Q11

 

$

16.2

 

3Q11

 

$

8.8

 

4Q11

 

$

8.7

 

1Q12

 

$

6.3

 

2Q12

 

$

10.7

 

 

The following table presents the details of non-covered and covered OREO as of the dates indicated:

 

 

 

June 30, 2012

 

March 31, 2012

 

 

 

Non-Covered

 

Covered

 

Non-Covered

 

Covered

 

Property Type

 

OREO

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

(In thousands)

 

Commercial real estate

 

$

17,630

 

$

17,896

 

$

20,885

 

$

13,868

 

Construction and land development

 

24,112

 

10,011

 

25,321

 

13,143

 

Single family residences

 

 

3,183

 

 

2,877

 

Total OREO, net

 

$

41,742

 

$

31,090

 

$

46,206

 

$

29,888

 

 

The following table presents non-covered and covered OREO activity for the second quarter:

 

 

 

Three Months Ended

 

 

 

June 30, 2012

 

 

 

Non-Covered

 

Covered

 

Total

 

 

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

Beginning of period

 

$

46,206

 

$

29,888

 

$

76,094

 

Foreclosures

 

775

 

9,957

 

10,732

 

Provision for losses

 

(101

)

(2,704

)

(2,805

)

Reductions related to sales

 

(5,138

)

(6,051

)

(11,189

)

End of period

 

$

41,742

 

$

31,090

 

$

72,832

 

 

 

 

 

 

 

 

 

Net gain on sale

 

$

328

 

$

717

 

$

1,045

 

 

14



 

The Bank entered into an agreement in July to sell an OREO asset having a carrying value of $4.4 million at June 30, 2012.  The buyer made a $500,000 non-refundable deposit and the sale is scheduled to close during the third quarter of 2012.  No material gain or loss is expected.

 

REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

 

PacWest and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized at June 30, 2012 as shown in the following table:

 

 

 

June 30, 2012

 

 

 

Well

 

Pacific

 

PacWest

 

 

 

Capitalized

 

Western

 

Bancorp

 

 

 

Requirement

 

Bank

 

Consolidated

 

Tier 1 leverage capital ratio

 

5.00

%

10.13

%

10.57

%

Tier 1 risk-based capital ratio

 

6.00

%

15.03

%

15.67

%

Total risk-based capital ratio

 

10.00

%

16.31

%

16.94

%

Tangible common equity ratio

 

N/A

 

10.78

%

9.28

%

 

CELTIC ACQUISITION

 

On April 3, 2012, Pacific Western Bank completed the acquisition of Celtic Capital Corporation, or Celtic, an asset-based lending company based in Santa Monica, California.  Celtic focuses on providing asset-based loans to borrowers in the $5 million and under loan market in the United States.  Pacific Western Bank acquired all of the capital stock of Celtic for $18 million in cash.  In addition, Pacific Western Bank assumed $47 million in outstanding debt, which was repaid on the closing date.  At June 30, 2012, Celtic’s loan portfolio totaled $60.6 million, and there were no nonaccrual loans.

 

AMERICAN PERSPECTIVE BANK ACQUISITION

 

On April 30, 2012, the Company announced that Pacific Western Bank had entered into a definitive agreement and plan of merger to acquire all of the outstanding common stock and restricted stock of American Perspective Bank (“American Perspective”) for $58.1 million in cash, or $13.00 per share for each share of common stock of American Perspective.

 

At June 30, 2012, American Perspective had $271.0 million in assets, two operating branches located in San Luis Obispo and Santa Maria, California, and a loan production office located in Paso Robles, California. American Perspective serves small-to-medium sized businesses and professionals through those locations. The addition of the two branches strengthens the Company’s presence in the Central Coast region and the loan production office provides opportunity for expansion and additional growth in that region.

 

The board of directors of each company has approved this transaction. The acquisition of American Perspective by Pacific Western Bank is subject to customary conditions, including the approval of American Perspective’s shareholders and bank regulatory authorities, and is expected to close in the third quarter of 2012. Immediately following the completion of the acquisition, American Perspective will be merged with and into Pacific Western Bank.

 

15



 

SALE OF BRANCHES

 

On July 9, 2012, the Company announced that Pacific Western Bank and Opus Bank had entered into a definitive agreement whereby Pacific Western Bank will sell 10 branches to Opus Bank.  The branches are located in Los Angeles, San Bernardino, Riverside, and San Diego Counties.

 

The transaction will result in the transfer of deposits to Opus Bank in exchange for a blended deposit premium of 2.5% applied to the deposit balances transferred at closing.  Currently, the deposits of the offices to be sold total approximately $145 million.  Although certain other immaterial assets related to the branches will be included in the transaction, no loans will be transferred.  The transaction is expected to be completed before the end of the year subject to regulatory approval and other customary terms.  Although the sale of these branches will not result in any material gain, the annual cost savings, representing noninterest expense less noninterest income, are estimated to be $2.0 million after tax.

 

The deposits being transferred represent approximately 3% of PacWest Bank’s total deposits at June 30, 2012.  Following the transaction, Pacific Western Bank will continue to operate 66 branches throughout California.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with $5.3 billion in assets as of June 30, 2012, with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). Through 76 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western’s branches are located throughout California in Los Angeles, Orange, Riverside, San Bernardino, Santa Barbara, San Diego, San Francisco, San Luis Obispo, San Mateo and Ventura Counties.  Through its subsidiaries, BFI Business Finance and Celtic Capital Corporation, and its divisions First Community Financial and Pacific Western Equipment Finance, Pacific Western also provides working capital financing and equipment leasing to growing companies located throughout the United States, with a focus on the Southwestern U.S., primarily in Arizona, California, Utah and Texas. Additional information regarding PacWest Bancorp is available on the Internet at www.pacwestbancorp.com.  Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

 

FORWARD-LOOKING STATEMENTS

 

This press release contains certain forward-looking information about PacWest that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. We

 

16



 

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

 

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

 

17



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

 

 

(In thousands, except per share and share data)

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

97,499

 

$

99,471

 

$

92,342

 

Interest-earning deposits in financial institutions

 

25,970

 

34,290

 

203,275

 

Total cash and cash equivalents

 

123,469

 

133,761

 

295,617

 

 

 

 

 

 

 

 

 

Non-covered securities available-for-sale

 

1,307,648

 

1,335,604

 

1,281,209

 

Covered securities available-for-sale

 

44,053

 

45,274

 

45,149

 

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

 

1,351,701

 

1,380,878

 

1,326,358

 

Federal Home Loan Bank stock, at cost

 

41,736

 

43,902

 

46,106

 

Total investment securities

 

1,393,437

 

1,424,780

 

1,372,464

 

 

 

 

 

 

 

 

 

Non-covered loans and leases, net of unearned income

 

2,844,291

 

2,865,283

 

2,807,713

 

Allowance for loan and lease losses

 

(72,061

)

(74,767

)

(85,313

)

Total non-covered loans and leases, net

 

2,772,230

 

2,790,516

 

2,722,400

 

Covered loans, net

 

608,949

 

660,297

 

703,023

 

Total loans and leases, net

 

3,381,179

 

3,450,813

 

3,425,423

 

 

 

 

 

 

 

 

 

Non-covered other real estate owned, net

 

41,742

 

46,206

 

48,412

 

Covered other real estate owned, net

 

31,090

 

29,888

 

33,506

 

Total other real estate owned, net

 

72,832

 

76,094

 

81,918

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

21,565

 

22,885

 

23,068

 

FDIC loss sharing asset

 

76,401

 

79,570

 

95,187

 

Cash surrender value of life insurance

 

67,595

 

67,301

 

67,469

 

Goodwill

 

62,008

 

56,144

 

39,141

 

Core deposit and customer relationship intangibles

 

16,943

 

17,380

 

17,415

 

Other assets

 

106,193

 

119,380

 

110,535

 

Total assets

 

$

5,321,622

 

$

5,448,108

 

$

5,528,237

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

1,872,459

 

$

1,785,678

 

$

1,685,799

 

Interest-bearing deposits

 

2,718,870

 

2,770,992

 

2,891,654

 

Total deposits

 

4,591,329

 

4,556,670

 

4,577,453

 

Borrowings

 

15,546

 

193,104

 

225,000

 

Subordinated debentures

 

108,250

 

108,250

 

129,271

 

Accrued interest payable and other liabilities

 

40,849

 

40,439

 

50,310

 

Total liabilities

 

4,755,974

 

4,898,463

 

4,982,034

 

STOCKHOLDERS’ EQUITY (1)

 

565,648

 

549,645

 

546,203

 

Total liabilities and stockholders’ equity

 

$

5,321,622

 

$

5,448,108

 

$

5,528,237

 

 


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

 

$

32,494

 

$

27,101

 

$

22,803

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

13.01

 

$

12.77

 

$

13.14

 

Book value per share

 

$

15.12

 

$

14.74

 

$

14.66

 

 

 

 

 

 

 

 

 

Shares outstanding (includes unvested restricted shares of 1,703,936 at June 30, 2012; 1,617,760 at March 31, 2012; and 1,675,730 at December 31, 2011)

 

37,402,293

 

37,298,138

 

37,254,318

 

 

18



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

63,312

 

$

64,752

 

$

68,331

 

$

128,064

 

$

135,112

 

Investment securities

 

9,558

 

9,580

 

8,782

 

19,138

 

16,601

 

Deposits in financial institutions

 

20

 

68

 

83

 

88

 

140

 

Total interest income

 

72,890

 

74,400

 

77,196

 

147,290

 

151,853

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,336

 

3,604

 

5,518

 

6,940

 

11,474

 

Borrowings

 

293

 

1,925

 

1,763

 

2,218

 

3,507

 

Subordinated debentures

 

848

 

1,191

 

1,226

 

2,039

 

2,445

 

Total interest expense

 

4,477

 

6,720

 

8,507

 

11,197

 

17,426

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

68,413

 

67,680

 

68,689

 

136,093

 

134,427

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

Non-covered loans and leases

 

 

(10,000

)

5,500

 

(10,000

)

13,300

 

Covered loans

 

(271

)

3,926

 

5,890

 

3,655

 

8,800

 

Total provision for credit losses

 

(271

)

(6,074

)

11,390

 

(6,345

)

22,100

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

68,684

 

73,754

 

57,299

 

142,438

 

112,327

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,328

 

3,353

 

3,400

 

6,681

 

6,958

 

Other commissions and fees

 

2,095

 

1,883

 

1,980

 

3,978

 

3,700

 

Gain on sale of leases

 

403

 

990

 

 

1,393

 

 

Other-than-temporary impairment loss on covered security

 

(1,115

)

 

 

(1,115

)

 

 

Increase in cash surrender value of life insurance

 

295

 

365

 

368

 

660

 

747

 

FDIC loss sharing income (expense), net

 

(102

)

(3,579

)

5,316

 

(3,681

)

4,146

 

Other income

 

(33

)

250

 

176

 

217

 

478

 

Total noninterest income

 

4,871

 

3,262

 

11,240

 

8,133

 

16,029

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

23,699

 

24,187

 

21,717

 

47,886

 

43,646

 

Occupancy

 

7,088

 

7,288

 

7,142

 

14,376

 

14,125

 

Data processing

 

2,258

 

2,280

 

2,129

 

4,538

 

4,604

 

Other professional services

 

2,378

 

1,770

 

2,505

 

4,148

 

4,801

 

Business development

 

581

 

638

 

595

 

1,219

 

1,164

 

Communications

 

626

 

608

 

834

 

1,234

 

1,693

 

Insurance and assessments

 

1,323

 

1,293

 

1,603

 

2,616

 

3,940

 

Non-covered other real estate owned, net

 

130

 

1,821

 

2,300

 

1,951

 

3,003

 

Covered other real estate owned, net

 

2,130

 

822

 

1,205

 

2,952

 

(1,373

)

Intangible asset amortization

 

1,737

 

1,735

 

2,308

 

3,472

 

4,615

 

Acquisition costs

 

871

 

25

 

 

896

 

 

Debt termination

 

 

22,598

 

 

22,598

 

 

Other expenses

 

4,764

 

3,830

 

4,200

 

8,594

 

7,719

 

Total noninterest expense

 

47,585

 

68,895

 

46,538

 

116,480

 

87,937

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

25,970

 

8,121

 

22,001

 

34,091

 

40,419

 

Income tax expense

 

(10,413

)

(2,857

)

(9,160

)

(13,270

)

(16,902

)

Net earnings

 

15,557

 

5,264

 

12,841

 

20,821

 

23,517

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share information:

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.42

 

$

0.14

 

$

0.35

 

$

0.57

 

$

0.64

 

Basic and diluted weighted average shares

 

35,690.0

 

35,630.0

 

35,471.6

 

35,660.0

 

35,462.9

 

 

19



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in Thousands)

 

Average Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, net of unearned income

 

$

3,499,056

 

$

3,562,766

 

$

3,815,414

 

$

3,530,911

 

$

3,903,321

 

Investment securities

 

1,390,080

 

1,363,067

 

1,006,008

 

1,376,573

 

960,066

 

Interest-earning deposits in financial institutions

 

28,478

 

103,557

 

126,568

 

66,017

 

108,011

 

Federal funds sold

 

10

 

 

 

5

 

 

Average interest-earning assets

 

4,917,624

 

5,029,390

 

4,947,990

 

4,973,506

 

4,971,398

 

Other assets

 

463,962

 

471,177

 

505,632

 

467,571

 

510,647

 

Average total assets

 

$

5,381,586

 

$

5,500,567

 

$

5,453,622

 

$

5,441,077

 

$

5,482,045

 

 

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

 

$

514,969

 

$

513,190

 

$

489,952

 

$

514,079

 

$

492,935

 

Money market deposits

 

1,172,050

 

1,199,226

 

1,217,406

 

1,185,638

 

1,228,901

 

Savings deposits

 

160,937

 

160,958

 

149,553

 

160,947

 

145,314

 

Time deposits

 

889,705

 

942,501

 

1,092,614

 

916,103

 

1,129,834

 

Average interest-bearing deposits

 

2,737,661

 

2,815,875

 

2,949,525

 

2,776,767

 

2,996,984

 

Borrowings

 

113,233

 

239,779

 

225,044

 

176,506

 

226,077

 

Subordinated debentures

 

108,250

 

123,393

 

129,469

 

115,821

 

129,507

 

Average interest-bearing liabilities

 

2,959,144

 

3,179,047

 

3,304,038

 

3,069,094

 

3,352,568

 

Noninterest-bearing demand deposits

 

1,824,278

 

1,719,003

 

1,608,455

 

1,771,641

 

1,595,658

 

Other liabilities

 

40,984

 

49,731

 

41,683

 

45,359

 

42,588

 

Average total liabilities

 

4,824,406

 

4,947,781

 

4,954,176

 

4,886,094

 

4,990,814

 

Average stockholders’ equity

 

557,180

 

552,786

 

499,446

 

554,983

 

491,231

 

Average liabilities and stockholders’ equity

 

$

5,381,586

 

$

5,500,567

 

$

5,453,622

 

$

5,441,077

 

$

5,482,045

 

 

 

 

 

 

 

 

 

 

 

 

 

Average deposits

 

$

4,561,939

 

$

4,534,878

 

$

4,557,980

 

$

4,548,408

 

$

4,592,642

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on:

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases

 

7.28

%

7.31

%

7.18

%

7.29

%

6.98

%

Average investment securities

 

2.77

%

2.83

%

3.50

%

2.80

%

3.49

%

Average interest-earning deposits

 

0.28

%

0.26

%

0.26

%

0.27

%

0.26

%

Average interest-earning assets

 

5.96

%

5.95

%

6.26

%

5.96

%

6.16

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of:

 

 

 

 

 

 

 

 

 

 

 

Average deposits/all-in deposit cost (1)

 

0.29

%

0.32

%

0.49

%

0.31

%

0.50

%

Average interest-bearing deposits

 

0.49

%

0.51

%

0.75

%

0.50

%

0.77

%

Average borrowings

 

1.04

%

3.23

%

3.14

%

2.53

%

3.13

%

Average subordinated debentures

 

3.15

%

3.88

%

3.80

%

3.54

%

3.81

%

Average interest-bearing liabilities

 

0.61

%

0.85

%

1.03

%

0.73

%

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread (2)

 

5.35

%

5.10

%

5.23

%

5.23

%

5.11

%

Net interest margin (3)

 

5.60

%

5.41

%

5.57

%

5.50

%

5.45

%

 


(1) Cost of average deposits/all-in deposit cost is calculated as annualized interest expense on deposits divided by average deposits.

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

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

 

20



 

PACWEST BANCORP AND SUBSIDIARIES

LOAN CONCENTRATION

(Unaudited)

 

 

 

June 30, 2012

 

 

 

Total Loans

 

Non-Covered Loans

 

Covered Loans

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

 

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

140,537

 

4

%

$

137,621

 

5

%

$

2,916

 

0

%

SBA 504

 

56,725

 

2

%

56,725

 

2

%

 

 

Other

 

2,282,512

 

65

%

1,634,431

 

57

%

648,081

 

93

%

Total real estate mortgage

 

2,479,774

 

71

%

1,828,777

 

64

%

650,997

 

93

%

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

38,911

 

1

%

31,253

 

1

%

7,658

 

1

%

Commercial

 

122,321

 

3

%

97,854

 

3

%

24,467

 

3

%

Total real estate construction

 

161,232

 

4

%

129,107

 

4

%

32,125

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

2,641,006

 

75

%

1,957,884

 

68

%

683,122

 

97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

389,086

 

11

%

370,857

 

13

%

18,229

 

3

%

Unsecured

 

76,769

 

2

%

76,044

 

3

%

725

 

0

%

Asset-based

 

228,079

 

6

%

228,079

 

8

%

 

 

SBA 7(a) 

 

26,064

 

1

%

26,064

 

1

%

 

 

Total commercial

 

719,998

 

20

%

701,044

 

25

%

18,954

 

3

%

Leases (1)

 

153,793

 

4

%

153,793

 

5

%

 

 

Consumer

 

17,810

 

1

%

17,151

 

1

%

659

 

0

%

Foreign

 

17,017

 

0

%

17,017

 

1

%

 

 

Total gross loans

 

$

3,549,624

 

100

%

2,846,889

 

100

%

702,735

 

100

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unearned income

 

 

 

 

 

(2,598

)

 

 

 

 

 

 

Discount

 

 

 

 

 

 

 

 

 

(62,323

)

 

 

Allowance

 

 

 

 

 

(72,061

)

 

 

(31,463

)

 

 

Total net loans

 

 

 

 

 

$

2,772,230

 

 

 

$

608,949

 

 

 

 


(1) Excludes leases in process of $12.3 million.

 

21



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

344,380

 

18.8

%

$

352,033

 

18.6

%

$

367,494

 

18.5

%

Retail

 

253,201

 

13.8

%

266,411

 

14.1

%

286,691

 

14.5

%

Office buildings

 

257,703

 

14.1

%

288,105

 

15.2

%

290,074

 

14.6

%

Owner-occupied

 

204,179

 

11.2

%

210,055

 

11.1

%

226,307

 

11.4

%

Hotel

 

137,621

 

7.5

%

143,491

 

7.6

%

144,402

 

7.3

%

Healthcare

 

117,418

 

6.4

%

117,440

 

6.2

%

131,625

 

6.6

%

Mixed use

 

48,915

 

2.7

%

52,510

 

2.8

%

53,855

 

2.7

%

Gas station

 

30,328

 

1.7

%

30,545

 

1.6

%

33,715

 

1.7

%

Self storage

 

19,602

 

1.1

%

23,036

 

1.2

%

23,148

 

1.2

%

Restaurant

 

16,795

 

0.9

%

21,670

 

1.1

%

22,549

 

1.1

%

Land acquisition/development

 

22,051

 

1.2

%

13,953

 

0.7

%

14,015

 

0.7

%

Unimproved land

 

11,516

 

0.6

%

12,137

 

0.6

%

1,369

 

0.1

%

Other

 

190,761

 

10.4

%

193,920

 

10.2

%

206,504

 

10.4

%

Total commercial real estate mortgage

 

1,654,470

 

90.4

%

1,725,306

 

91.0

%

1,801,748

 

90.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

93,586

 

5.1

%

95,263

 

5.0

%

93,866

 

4.7

%

Single family owner-occupied

 

39,483

 

2.2

%

33,749

 

1.8

%

32,209

 

1.6

%

Single family nonowner-occupied

 

8,862

 

0.5

%

8,314

 

0.4

%

19,341

 

1.0

%

HELOCs

 

32,376

 

1.8

%

33,420

 

1.8

%

35,300

 

1.8

%

Total residential real estate mortgage

 

174,307

 

9.6

%

170,746

 

9.0

%

180,716

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate mortgage loans

 

$

1,828,777

 

100.0

%

$

1,896,052

 

100.0

%

$

1,982,464

 

100.0

%

 

22



 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

June 30, 2012

 

March 31, 2012

 

December 31, 2011

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

27,580

 

4.2

%

$

31,942

 

4.6

%

$

33,755

 

4.6

%

Retail

 

99,947

 

15.4

%

108,477

 

15.5

%

113,289

 

15.4

%

Office buildings

 

68,781

 

10.6

%

75,540

 

10.8

%

77,767

 

10.6

%

Owner-occupied

 

20,323

 

3.1

%

24,663

 

3.5

%

24,837

 

3.4

%

Hotel

 

2,916

 

0.4

%

2,931

 

0.4

%

2,944

 

0.4

%

Healthcare

 

14,546

 

2.2

%

15,410

 

2.2

%

16,851

 

2.3

%

Mixed use

 

6,951

 

1.1

%

7,676

 

1.1

%

7,733

 

1.1

%

Gas station

 

5,941

 

0.9

%

5,972

 

0.9

%

6,001

 

0.8

%

Self storage

 

53,187

 

8.2

%

52,529

 

7.5

%

52,793

 

7.2

%

Restaurant

 

1,764

 

0.3

%

2,492

 

0.4

%

2,532

 

0.3

%

Unimproved land

 

1,734

 

0.3

%

1,743

 

0.2

%

1,752

 

0.2

%

Other

 

13,886

 

2.1

%

13,940

 

2.0

%

14,887

 

2.0

%

Total commercial real estate mortgage

 

317,556

 

48.8

%

343,315

 

49.1

%

355,141

 

48.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

215,759

 

33.1

%

233,865

 

33.4

%

250,633

 

34.0

%

Single family owner-occupied

 

85,212

 

13.1

%

87,345

 

12.5

%

95,248

 

12.9

%

Single family nonowner-occupied

 

23,911

 

3.7

%

26,373

 

3.8

%

25,624

 

3.5

%

Mixed use

 

2,879

 

0.4

%

2,900

 

0.4

%

2,918

 

0.4

%

HELOCs

 

5,680

 

0.9

%

5,855

 

0.8

%

6,794

 

0.9

%

Total residential real estate mortgage

 

333,441

 

51.2

%

356,338

 

50.9

%

381,217

 

51.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross covered real estate mortgage loans

 

$

650,997

 

100.0

%

$

699,653

 

100.0

%

$

736,358

 

100.0

%

 

23



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION TREND

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

Loan Segment

 

2012

 

2012

 

2011

 

2011

 

2011

 

 

 

(In thousands)

 

Real estate mortgage

 

$

1,828,777

 

$

1,896,052

 

$

1,982,464

 

$

2,031,893

 

$

2,073,868

 

Real estate construction

 

129,107

 

118,304

 

113,059

 

152,411

 

160,254

 

Commercial

 

701,044

 

665,441

 

671,939

 

671,963

 

640,805

 

Leases (1)

 

153,793

 

153,845

 

 

 

 

Consumer

 

17,151

 

15,826

 

23,711

 

20,621

 

22,248

 

Foreign:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

15,507

 

16,747

 

19,531

 

19,532

 

18,633

 

Other, including real estate

 

1,510

 

2,005

 

1,401

 

1,400

 

1,442

 

Total gross non-covered loans and leases

 

$

2,846,889

 

$

2,868,220

 

$

2,812,105

 

$

2,897,820

 

$

2,917,250

 

 


(1)  Does not include leases in process of $12.3 million and $13.8 million at June 30, 2012 and March 31, 2012.

 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION TREND

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2011

 

2011

 

 

 

(In thousands)

 

Real estate mortgage

 

$

650,997

 

$

699,653

 

$

736,358

 

$

788,253

 

$

837,425

 

Real estate construction

 

32,125

 

41,191

 

46,918

 

55,464

 

64,868

 

Commercial

 

18,954

 

20,889

 

25,610

 

26,729

 

28,550

 

Consumer

 

659

 

686

 

735

 

824

 

844

 

Total gross covered loans

 

702,735

 

762,419

 

809,621

 

871,270

 

931,687

 

Less: discount

 

(62,323

)

(66,312

)

(75,323

)

(80,920

)

(92,847

)

Less: allowance for loan losses

 

(31,463

)

(35,810

)

(31,275

)

(29,291

)

(32,888

)

Total covered loans, net

 

$

608,949

 

$

660,297

 

$

703,023

 

$

761,059

 

$

805,952

 

 

24



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED NONCLASSIFIED AND CLASSIFIED LOANS AND LEASES

(Unaudited)

 

 

 

June 30, 2012

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

118,534

 

$

19,087

 

$

137,621

 

SBA 504

 

50,041

 

6,684

 

56,725

 

Other

 

1,577,843

 

56,588

 

1,634,431

 

Total real estate mortgage

 

1,746,418

 

82,359

 

1,828,777

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

28,365

 

2,888

 

31,253

 

Commercial

 

78,869

 

18,985

 

97,854

 

Total real estate construction

 

107,234

 

21,873

 

129,107

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

354,370

 

16,487

 

370,857

 

Unsecured

 

73,142

 

2,902

 

76,044

 

Asset-based

 

226,278

 

1,801

 

228,079

 

SBA 7(a) 

 

16,175

 

9,889

 

26,064

 

Total commercial

 

669,965

 

31,079

 

701,044

 

Leases

 

150,124

 

3,669

 

153,793

 

Consumer

 

16,221

 

930

 

17,151

 

Foreign

 

17,017

 

 

17,017

 

Total non-covered loans and leases

 

$

2,706,979

 

$

139,910

 

$

2,846,889

 

 

 

 

March 31, 2012

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

122,944

 

$

20,547

 

$

143,491

 

SBA 504

 

50,611

 

6,949

 

57,560

 

Other

 

1,640,177

 

54,824

 

1,695,001

 

Total real estate mortgage

 

1,813,732

 

82,320

 

1,896,052

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

22,547

 

2,907

 

25,454

 

Commercial

 

71,087

 

21,763

 

92,850

 

Total real estate construction

 

93,634

 

24,670

 

118,304

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

402,904

 

19,092

 

421,996

 

Unsecured

 

65,072

 

3,471

 

68,543

 

Asset-based

 

145,948

 

1,233

 

147,181

 

SBA 7(a) 

 

17,152

 

10,569

 

27,721

 

Total commercial

 

631,076

 

34,365

 

665,441

 

Leases

 

150,220

 

3,625

 

153,845

 

Consumer

 

14,873

 

953

 

15,826

 

Foreign

 

18,752

 

 

18,752

 

Total non-covered loans

 

$

2,722,287

 

$

145,933

 

$

2,868,220

 

 


Note:                  Nonclassified loans and leases are those with a credit risk rating of either pass or special mention, while classified loans and leases are those with a credit risk rating of either substandard or doubtful.

 

25



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES ROLLFORWARD

AND NET CHARGE-OFF RATIOS FOR

NON-COVERED LOANS AND LEASES (1)

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Allowance for credit losses, beginning of period

 

$

81,737

 

$

93,783

 

$

104,239

 

$

93,783

 

$

104,328

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

(2,583

)

(2,190

)

(4,354

)

(4,773

)

(5,566

)

Real estate construction

 

 

 

(1,193

)

 

(5,838

)

Commercial

 

(1,352

)

(871

)

(2,609

)

(2,223

)

(5,730

)

Consumer

 

(34

)

(199

)

(1,165

)

(233

)

(1,325

)

Foreign

 

 

 

 

 

 

Total loans charged off

 

(3,969

)

(3,260

)

(9,321

)

(7,229

)

(18,459

)

Recoveries on loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

43

 

329

 

27

 

372

 

124

 

Real estate construction

 

14

 

10

 

896

 

24

 

988

 

Commercial

 

190

 

824

 

308

 

1,014

 

925

 

Consumer

 

16

 

31

 

890

 

47

 

1,301

 

Foreign

 

 

20

 

13

 

20

 

45

 

Total recoveries on loans charged off

 

263

 

1,214

 

2,134

 

1,477

 

3,383

 

Net charge-offs

 

(3,706

)

(2,046

)

(7,187

)

(5,752

)

(15,076

)

Provision for credit losses

 

 

(10,000

)

5,500

 

(10,000

)

13,300

 

Allowance for credit losses, end of period

 

$

78,031

 

$

81,737

 

$

102,552

 

$

78,031

 

$

102,552

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge-offs to average loans and leases

 

0.52

%

0.29

%

0.97

%

0.40

%

1.00

%

 


(1) Applies only to non-covered loans and leases.

 

26



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING

ASSETS AND CREDIT QUALITY RATIOS FOR

NON-COVERED LOANS AND LEASES

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

 

 

2012

 

2011

 

2011

 

 

 

(Dollars in thousands)

 

Allowance for loan and lease losses (1)

 

$

72,061

 

$

74,767

 

$

85,313

 

Reserve for unfunded loan commitments (1)

 

5,970

 

6,970

 

8,470

 

Total allowance for credit losses

 

$

78,031

 

$

81,737

 

$

93,783

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases (2) 

 

$

52,763

 

$

48,162

 

$

58,260

 

Other real estate owned (2)

 

41,742

 

46,206

 

48,412

 

Total nonperforming assets

 

$

94,505

 

$

94,368

 

$

106,672

 

 

 

 

 

 

 

 

 

Performing restructured loans (1)

 

$

103,815

 

$

110,062

 

$

116,791

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases, net of unearned income

 

2.74

%

2.85

%

3.34

%

Allowance for credit losses to nonaccrual loans and leases

 

147.9

%

169.7

%

161.0

%

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

 

3.27

%

3.24

%

3.73

%

Nonperforming assets to total assets

 

1.78

%

1.73

%

1.93

%

Nonaccrual loans and leases to loans and leases, net of unearned income

 

1.86

%

1.68

%

2.07

%

 


(1) Applies to non-covered loans.

(2) Excludes covered nonperforming assets.

 

27



 

PACWEST BANCORP AND SUBSIDIARIES

DEPOSITS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

Deposit Category

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Noninterest-bearing demand deposits

 

$

1,872,459

 

$

1,785,678

 

$

1,685,799

 

Interest checking deposits

 

518,330

 

516,360

 

500,998

 

Money market deposits

 

1,174,915

 

1,170,960

 

1,265,282

 

Savings deposits

 

160,603

 

163,102

 

157,480

 

Total core deposits

 

3,726,307

 

3,636,100

 

3,609,559

 

Time deposits under $100,000

 

298,980

 

310,007

 

324,521

 

Time deposits of $100,000 and over

 

566,042

 

610,563

 

643,373

 

Total time deposits

 

865,022

 

920,570

 

967,894

 

Total deposits

 

$

4,591,329

 

$

4,556,670

 

$

4,577,453

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits as a percentage of total deposits

 

41

%

39

%

37

%

Core deposits as a percentage of total deposits

 

81

%

80

%

79

%

 

PACWEST BANCORP AND SUBSIDIARIES

TIME DEPOSITS

(Unaudited)

 

 

 

June 30, 2012

 

 

 

Time

 

Time

 

 

 

 

 

 

 

Deposits

 

Deposits

 

Total

 

 

 

 

 

Under

 

$100,000

 

Time

 

 

 

Maturity

 

$100,000

 

or More

 

Deposits

 

Rate

 

 

 

(In thousands)

 

 

 

Due in three months or less

 

$

56,343

 

$

95,448

 

$

151,791

 

0.39

%

Due in over three months through six months

 

36,505

 

54,223

 

90,728

 

0.42

%

Due in over six months through twelve months

 

114,439

 

210,663

 

325,102

 

1.81

%

Due in over 12 months through 24 months

 

73,435

 

166,267

 

239,702

 

1.26

%

Due in over 24 months

 

18,258

 

39,441

 

57,699

 

1.09

%

Total

 

$

298,980

 

$

566,042

 

$

865,022

 

1.21

%

 

28



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

Adjusted Earnings Before Income Taxes

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(In thousands)

 

Net earnings

 

$

15,557

 

$

5,264

 

$

12,841

 

$

20,821

 

$

23,517

 

Plus:

Total provision for credit losses

 

(271

)

(6,074

)

11,390

 

(6,345

)

22,100

 

 

Non-covered OREO expense, net

 

130

 

1,821

 

2,300

 

1,951

 

3,003

 

 

Covered OREO expense (income), net

 

2,130

 

822

 

1,205

 

2,952

 

(1,373

)

 

Other-than-temporary impairment loss on covered security

 

1,115

 

 

 

1,115

 

 

 

Debt termination expense

 

 

22,598

 

 

22,598

 

 

 

Income tax expense

 

10,413

 

2,857

 

9,160

 

13,270

 

16,902

 

Less:

FDIC loss sharing income (expense), net

 

(102

)

(3,579

)

5,316

 

(3,681

)

4,146

 

 

Adjusted earnings before income taxes

 

$

29,176

 

$

30,867

 

$

31,580

 

$

60,043

 

$

60,003

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

Adjusted Efficiency Ratio

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Noninterest expense

 

$

47,585

 

$

68,895

 

$

46,538

 

$

116,480

 

$

87,937

 

Less:

Non-covered OREO expense, net

 

130

 

1,821

 

2,300

 

1,951

 

3,003

 

 

Covered OREO expense (income), net

 

2,130

 

822

 

1,205

 

2,952

 

(1,373

)

 

Debt termination expense

 

 

22,598

 

 

22,598

 

 

 

Adjusted noninterest expense

 

$

45,325

 

$

43,654

 

$

43,033

 

$

88,979

 

$

86,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

68,413

 

$

67,680

 

$

68,689

 

$

136,093

 

$

134,427

 

Noninterest income

 

4,871

 

3,262

 

11,240

 

8,133

 

16,029

 

 

Net revenues

 

73,284

 

70,942

 

79,929

 

144,226

 

150,456

 

Less:

FDIC loss sharing income (expense), net

 

(102

)

(3,579

)

5,316

 

(3,681

)

4,146

 

 

Other-than-temporary impairment loss on covered security

 

(1,115

)

 

 

(1,115

)

 

 

Adjusted net revenues

 

$

74,501

 

$

74,521

 

$

74,613

 

$

149,022

 

$

146,310

 

 

 

 

 

 

 

 

 

 

 

 

 

Base efficiency ratio (1)

 

64.9

%

97.1

%

58.2

%

80.8

%

58.4

%

Adjusted efficiency ratio (2)

 

60.8

%

58.6

%

57.7

%

59.7

%

59.0

%

 


(1)  Noninterest expense divided by net revenues.

(2)  Adjusted noninterest expense divided by adjusted net revenues.

 

29



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

Tangible Common Equity

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

565,648

 

$

549,645

 

$

546,203

 

Less:

Intangible assets

 

78,951

 

73,524

 

56,556

 

 

Tangible common equity

 

$

486,697

 

$

476,121

 

$

489,647

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,321,622

 

$

5,448,108

 

$

5,528,237

 

Less:

Intangible assets

 

78,951

 

73,524

 

56,556

 

 

Tangible assets

 

$

5,242,671

 

$

5,374,584

 

$

5,471,681

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

10.63

%

10.09

%

9.88

%

 

Tangible common equity ratio (1)

 

9.28

%

8.86

%

8.95

%

 

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

642,553

 

$

627,792

 

$

625,494

 

Less:

Intangible assets

 

78,951

 

73,524

 

56,556

 

 

Tangible common equity

 

$

563,602

 

$

554,268

 

$

568,938

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,305,170

 

$

5,430,107

 

$

5,512,025

 

Less:

Intangible assets

 

78,951

 

73,524

 

56,556

 

 

Tangible assets

 

$

5,226,219

 

$

5,356,583

 

$

5,455,469

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

12.11

%

11.56

%

11.35

%

 

Tangible common equity ratio (1)

 

10.78

%

10.35

%

10.43

%

 


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

 

30



 

PACWEST BANCORP AND SUBSIDIARIES

EARNINGS PER SHARE CALCULATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(In thousands, except per share data)

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

15,557

 

$

5,264

 

$

12,841

 

$

20,821

 

$

23,517

 

Less: earnings allocated to unvested restricted stock (1)

 

(538

)

(122

)

(600

)

(602

)

(976

)

Net earnings allocated to common shares

 

$

15,019

 

$

5,142

 

$

12,241

 

$

20,219

 

$

22,541

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares and unvested restricted stock outstanding

 

37,359.2

 

37,284.0

 

37,239.8

 

37,321.6

 

37,021.9

 

Less: weighted-average unvested restricted stock outstanding

 

(1,669.2

)

(1,654.0

)

(1,768.2

)

(1,661.6

)

(1,559.0

)

Weighted-average basic shares outstanding

 

35,690.0

 

35,630.0

 

35,471.6

 

35,660.0

 

35,462.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.42

 

$

0.14

 

$

0.35

 

$

0.57

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings allocated to common shares

 

$

15,019

 

$

5,142

 

$

12,241

 

$

20,219

 

$

22,541

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average diluted shares outstanding

 

35,690.0

 

35,630.0

 

35,471.6

 

35,660.0

 

35,462.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.42

 

$

0.14

 

$

0.35

 

$

0.57

 

$

0.64

 

 


(1) Represents cash dividends paid to holders of unvested restricted stock, net of estimated forfeitures, plus undistributed earnings amounts available to holders of unvested restricted stock, if any.

 

Contact information:

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

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

 

31