Attached files

file filename
8-K - FORM 8-K - CU Bancorpd391308d8k.htm

Exhibit 99.1

 

LOGO

CALIFORNIA UNITED BANK ANNOUNCES SECOND QUARTER 2012 NET INCOME OF $525 THOUSAND AND RECORD TOTAL ASSETS OF $908 MILLION

August 3, 2012

Encino, CA – California United Bank (OTCBB-CUNB) today reported net income of $525 thousand, or $0.08 per fully diluted share, for the quarter ended June 30, 2012, which compares to net income of $312 thousand, or $0.05 per fully diluted share for the quarter ended June 30, 2011.

Second Quarter 2012 Highlights

 

   

Net income increased by 68 percent to $525 thousand compared to $312 thousand in the second quarter of 2011; diluted earnings per share were $0.08 compared to $0.05 in the second quarter of 2011

 

   

Pre-tax earnings increased by 85 percent to $1.03 million compared to $554 thousand in the second quarter of 2011

 

   

Pre-tax earnings before merger expenses increased by 111 percent to $1.22 million compared to $578 thousand in the second quarter of 2011

 

   

Total assets increased $41 million or 4.7 percent from March 31, 2012

 

   

Total loans increased $35 million or 7.7 percent from March 31, 2012

 

   

Total deposits grew $34 million or 4.4 percent from March 31, 2012

 

   

Non-interest bearing deposits increased to 56.3 percent of total deposits from 55.7 percent of total deposits at March 31, 2012; cost of deposits was 0.11% for the second quarter of 2012

 

   

Non-accrual loans declined to 1.18 percent of total loans from 1.32 percent at March 31, 2012

 

   

Continued status as well-capitalized, the highest regulatory category. At June 30, 2012, the ratio of total capital to risk-based assets was 13.20 percent; the ratio of Tier 1 capital to risk-based assets was 11.98 percent and the Tier 1 leverage ratio was 8.57 percent.


“We are pleased to report another quarter of earnings and balance sheet growth, highlighted by record levels of pre-tax income, total assets and total deposits in the second quarter,” said David Rainer, President and Chief Executive Officer of California United Bank. “Our balance sheet growth this quarter was primarily driven by an increase in our commercial and industrial loan portfolio. We also saw an improvement in our deposit mix driven by an increase in non-interest bearing deposits from our commercial customers. We have a solid pipeline of business development opportunities, which should enable us to continue growing our CUB customer base in the second half of the year.

“Our merger with Premier Commercial Bank provides another catalyst for enhancing the value of our franchise, and we are well underway with our integration plans. Given the synergies available from this merger, we believe we can drive a material increase in the earnings power of the Bank in the future, after expenses of the merger transaction,” said Rainer.

Second Quarter 2012 Summary Results

Net Income

Net income was $525 thousand for the second quarter of 2012, an increase of $19 thousand or 3.8 percent compared to $506 thousand for the first quarter of 2012. Income for the second quarter of 2012 had $190 thousand of merger-related expenses, compared to $148 thousand of merger-related expense for the first quarter of 2012. The majority of merger-related costs are not tax deductible.

Pre-tax earnings for the second quarter of 2012 were $1.03 million, a $473 thousand or 85.4 percent increase over the $554 thousand in pre-tax earnings for same quarter of the prior year. Second quarter 2012 pre-tax earnings increased over first quarter 2012 by $71 thousand or 7.4 percent.

Return on average assets for the second quarters of 2012 and 2011 was 0.24 percent and 0.16 percent, on an annualized basis, respectively.

Net Interest Income and Net Interest Margin

Net interest income before the provision for loan losses totaled $6.9 million for the second quarter of 2012, an increase of $42 thousand or 0.6 percent over the second quarter of 2011. Although average assets increased by approximately $95 million or 12.3 percent over the past twelve months, the positive impact on net interest income was largely offset by a decline in net interest margin.

Net interest income before the provision for loan losses declined $314 thousand or 4.3 percent from the first quarter of 2012. The decline from the prior quarter is primarily attributable to a decline in net interest margin.


The Bank’s net interest income was positively impacted in both the first and second quarters of 2012 by the recognition of the discount earned on early payoffs of loans acquired from California Oaks State Bank (“COSB”) in the 2010 merger, related to the accounting requirements for acquired loans which were accounted for at fair value at December 31, 2010. The Bank recorded $237 thousand and $214 thousand in discount earned on early COSB loan payoffs in the first and second quarters of 2012, respectively.

Net interest margin in the second quarter of 2012 was 3.37 percent, compared to 3.79 percent in the second quarter of 2011 and 3.62 percent in the first quarter of 2012. The decline in net interest margin from the first quarter of 2012 is primarily attributable to a decrease in the average yield on loans to 5.56 percent from 5.71 percent, as new loans are being booked at lower rates than the existing portfolio. The Bank’s cost of funds was 0.12 percent in the second quarter of 2012 compared to 0.13 percent for the first quarter of 2012.

The Bank’s net interest margin in the second quarter of 2012 was also negatively impacted by excess liquidity held in low-yielding assets in preparation for potential balance sheet restructuring initiatives following the closing of the merger with Premier Commercial Bancorp.

Non-interest Income

Non-interest income was $752 thousand in the second quarter of 2012, an increase of $173 thousand or 29.9 percent from $579 thousand in the same quarter of the prior year. The increase was primarily due to two factors: 1) a $97 thousand increase in deposit account service charge income resulting from growth in the number and balances of the Bank’s deposit accounts; and 2) a $105 thousand increase in other non-interest income, largely resulting from non-recurring loan-related fees.

Non-interest income in the second quarter of 2012 was $130 thousand or 20.9 percent more than the first quarter of 2012. The increase was primarily due to non-recurring loan-related fees.

Non-interest Expense

Non-interest expense for the second quarter of 2012 was $6.3 million, a decrease of $171 thousand or 2.7 percent from $6.4 million for the same period of the prior year. The decrease was primarily attributable to a $162 thousand decline in FDIC deposit assessment, a $133 thousand decline in stock compensation expense, and a $123 thousand decline in OREO valuation write-downs and expenses. These decreases were partially offset by a $166 thousand increase in merger-related expenses and a $116 thousand increase in data processing expense.

Non-interest expense for the second quarter of 2012 decreased by $635 thousand or 9.2 percent from the first quarter of 2012. This decrease was primarily related to a $269 thousand decrease in salaries and employee benefits expense and a $258 thousand


decrease in OREO valuation write-downs and expenses. The decrease in salaries and employee benefits expense was primarily attributable to a lower accrual for incentive compensation.

Assets

Total assets at June 30, 2012 were $908 million, an increase of $111 million or 14.0 percent from June 30, 2011 and an increase of $41 million or 4.7 percent from March 31, 2012, reflecting the growth in deposits during these periods.

Loans

Total loans were $488 million at June 30, 2012, an increase of $35 million or 7.7 percent from $453 million at the end of the prior quarter. This also represents an increase of $55 million or 12.7 percent from June 30, 2011. The increase in total loans from the end of the prior quarter was primarily attributable to 18 percent growth in the commercial and industrial loan portfolio during the second quarter of 2012.

Deposits

Total deposits at June 30, 2012 were $794 million, an increase of $34 million or 4.4 percent from March 31, 2012. This also represents an increase of $104 million or 15.1 percent from June 30, 2011. The growth in total deposits from the end of the prior quarter primarily reflects the inflow of deposits from new commercial customers.

Non-interest bearing deposits at June 30, 2012 were $447 million, an increase of $23 million or 5.5 percent from March 31, 2012. Non-interest-bearing deposits represented 56 percent of total deposits at June 30, 2012, unchanged from the end of the prior quarter.

Asset Quality

Total non-performing assets declined to $8.9 million, or 0.98 percent of total assets, from $9.1 million, or 1.05 percent of total assets, at March 31, 2012.

Of the total non-performing assets at June 30, 2012, the other real estate owned category consisted of one commercially zoned vacant lot located in Los Angeles County which is being carried on the books at $3.1 million, the estimated fair value less costs of disposition. The Bank has entered into a long-term escrow for the sale of this property, which is expected to generate net sale proceeds that approximate the net carrying value of the property. The escrow period is expected to be approximately one year.

Total nonaccrual loans were $5.8 million, or 1.18 percent of total loans, at June 30, 2012, down from $6.0 million, or 1.32 percent of total loans, at March 31, 2012.

During the second quarter of 2012, the Bank recorded net charge-offs of $546 thousand, compared with net recoveries of $17 thousand during the first quarter of 2012. Approximately $443 thousand of the net charge-offs in the second quarter of 2012 were related to one acquired loan in the COSB legacy portfolio.


The Bank recorded a loan loss provision of $380 thousand for the second quarter of 2012. The provision was primarily attributable to the growth in the loan portfolio during the quarter.

The allowance for loan losses as a percentage of loans (excluding loans acquired from the COSB acquisition, which were accounted for at fair value at December 31, 2010) was 1.67 percent at June 30, 2012, compared with 1.77 percent at March 31, 2012. The decrease in the allowance for loan losses as a percentage of loans reflects improvement in the Bank’s loan quality.

Capital

California United Bank remained well capitalized at June 30, 2012 with Total Risk Based Capital and Tier 1 Risk Based Capital ratios of 13.20 percent and 11.98 percent, respectively. All of the Bank’s capital ratios are above minimum regulatory standards for “well capitalized” institutions.

 

June 30, 2012    Minimum Capital to Be
Considered

“Well-Capitalized”
     CUB  

Total Risk-Based Capital Ratio

     10 percent         13.20 percent   

Tier 1 Risk-Based Capital Ratio

     6 percent         11.98 percent   

Tier 1 Leverage Capital Ratio

     5 percent         8.57 percent   

At June 30, 2012, tangible common equity was $75.2 million with common shares issued and outstanding of 6,930,139 as of the same date, resulting in tangible equity book value per common share of $10.85. This compares to tangible common equity of $74.5 million with a tangible equity book value per common share of $10.74 at March 31, 2012.

Merger Closing

On August 1, 2012, California United Bank announced the completion of its acquisition of Premier Commercial Bank, N.A., a subsidiary of Premier Commercial Bancorp (OTCBB: PCBP), effective July 31, 2012. Concurrent with the acquisition of Premier Commercial Bank, California United Bank also announced the creation of CU Bancorp, a new bank holding company for California United Bank, and the merger of Premier Commercial Bancorp into CU Bancorp. The common stock of CU Bancorp trades under California United Bank’s former ticker symbol “CUNB” on the Over-the-Counter Bulletin Board.


As a result of the merger of California United Bank and Premier Commercial Bank, N.A., California United Bank has approximately $1.32 billion in assets and $1.15 billion in deposits based on June 30, 2012 reports filed with the FDIC.

About California United Bank

California United Bank, which recently celebrated the seventh anniversary of its opening, provides a full range of financial services, including credit and deposit products, cash management, and internet banking for businesses, non-profits, entrepreneurs, professionals and high net worth individuals throughout Southern California from eight full service offices in the San Fernando Valley, the Santa Clarita Valley, the Conejo Valley, Simi Valley, Los Angeles, South Bay, Anaheim and Irvine/Newport Beach. To view California United Bank’s and/or CU Bancorp’s most recent financial information, please visit the Investor Relations section of the Bank’s Web site. Information on products and services may be obtained by calling (818) 257-7700 or visiting the Bank’s Web site at www.cunb.com.

FORWARD-LOOKING STATEMENTS

This news release contains forward-looking statements about the California United Bank and CU Bancorp (collectively referred to as the “Company”), for which the Company claims the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on management’s knowledge and belief as of today and include information concerning the Companys possible or assumed future financial condition, and its results of operations, business and earnings outlook. These forward-looking statements are subject to risks and uncertainties. A number of factors, some of which are beyond the Company’s ability to control or predict, could cause future results to differ materially from those contemplated by such forward-looking statements. These factors include (1) difficult and adverse conditions in the global and domestic capital and credit markets and the state of California, (2) timing of system conversions, delays and difficulties in integrating or other consequences associated with mergers and acquisitions, (3) significant costs or changes in business practices required by new banking laws or regulations, (4) continued weakness in general business and economic conditions, which may affect, among other things, the level of growth, income, non-performing assets, charge-offs and provision expense, (5) changes in market rates and prices which may adversely impact the value of financial products, (6) changes in the interest rate environment and market liquidity which may reduce interest margins and impact funding sources, (7) increased competition in the Company’s markets, (8) changes in the financial performance and/or condition of the Company’s borrowers, (9) increases in Federal Deposit Insurance Corporation premiums due to market developments and regulatory changes, (10) earthquake, fire, pandemic or other natural disasters, (11) changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies, (12) international instability, downgrading or defaults on sovereign debt, including that of the United States of America or increased oil prices, (13) additional downgrades of securities issued by U.S. government sponsored or supported entities such as Fannie Mae and Freddie Mac, (14) the impact of the Dodd-Frank Act, and (15) the success of the Company at managing the risks involved in the foregoing.


Forward-looking statements speak only as of the date they are made, and the Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the statements are made, or to update earnings guidance, including the factors that influence earnings.

For a more complete discussion of these risks and uncertainties, see California United Bank’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, and its Annual Report on Form 10-K for the year ended December 31, 2011, particularly Part I, Item 1A, titled “Risk Factors.”

 

 

Investor Relations Contacts:

California United Bank

David Rainer, Chairman, President and CEO, 818-257-7776

Karen Schoenbaum, Chief Financial Officer, 818-257-7700


CALIFORNIA UNITED BANK

BALANCE SHEETS

(Dollars in thousands)

 

     June 30,
2012
    March 31,
2012
    December 31,
2011
    June 30,
2011
 
     Unaudited     Unaudited     Audited     Unaudited  

ASSETS

        

Cash and due from banks

   $ 13,634      $ 13,592      $ 13,515      $ 19,931   

Interest earning deposits in other financial institutions

     252,627        233,736        120,715        161,511   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash and Cash Equivalents

     266,261        247,328        134,230        181,442   

Certificates of deposit in other financial institutions

     23,428        33,279        35,144        27,942   

Investment securities available-for-sale, at fair value

     102,800        107,199        114,091        122,705   

Loans held for sale

     —          —          —          2,717   

Loans

     488,243        453,248        489,260        433,240   

Allowance for loan loss

     (7,329     (7,512     (7,495     (6,299
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     480,914        445,736        481,765        426,941   

Premises and equipment, net

     3,579        3,504        3,350        3,776   

Deferred tax assets

     6,188        6,464        6,234        6,372   

Other real estate owned, net

     3,112        3,112        3,344        3,344   

Goodwill

     6,155        6,155        6,155        6,155   

Intangible assets

     892        927        961        1,029   

Accrued interest receivable and other assets

     14,798        13,850        14,930        14,287   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 908,127      $ 867,554      $ 800,204      $ 796,710   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

        

LIABILITIES

        

Non-interest bearing demand deposits

   $ 447,159      $ 423,928      $ 381,492      $ 341,520   

Interest bearing transaction accounts

     88,733        73,438        64,057        59,548   

Money market and savings deposits

     209,992        210,507        194,369        232,078   

Certificates of deposit

     48,471        52,980        50,838        57,231   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     794,355        760,853        690,756        690,377   

Securities sold under agreements to repurchase

     29,392        23,262        26,187        25,386   

Accrued interest payable and other liabilities

     2,130        1,851        2,417        1,800   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     825,877        785,966        719,360        717,563   
  

 

 

   

 

 

   

 

 

   

 

 

 

SHAREHOLDERS’ EQUITY

        

Common stock

     77,225        77,225        77,225        77,225   

Additional paid-in capital

     6,426        6,305        6,164        5,453   

Accumulated deficit

     (2,404     (2,929     (3,435     (4,342

Accumulated other comprehensive income

     1,003        987        890        811   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     82,250        81,588        80,844        79,147   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 908,127      $ 867,554      $ 800,204      $ 796,710   
  

 

 

   

 

 

   

 

 

   

 

 

 


CALIFORNIA UNITED BANK

STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

 

     For the three months ended  
     June 30,
2012
    March 31,
2012
    June 30,
2011
 
     Unaudited     Unaudited     Unaudited  

Interest Income

      

Interest and fees on loans

   $ 6,357      $ 6,690      $ 6,243   

Interest on investment securities

     603        604        819   

Interest on interest bearing deposits in other financial institutions

     201        184        159   
  

 

 

   

 

 

   

 

 

 

Total Interest Income

     7,161        7,478        7,221   
  

 

 

   

 

 

   

 

 

 

Interest Expense

      

Interest on interest bearing transaction accounts

     38        40        40   

Interest on money market and savings deposits

     132        135        208   

Interest on certificates of deposit

     40        44        66   

Interest on securities sold under agreements to repurchase

     26        20        24   
  

 

 

   

 

 

   

 

 

 

Total Interest Expense

     236        239        338   
  

 

 

   

 

 

   

 

 

 

Net Interest Income

     6,925        7,239        6,883   

Provision for loan losses

     380        —          467   
  

 

 

   

 

 

   

 

 

 

Net Interest Income After Provision For Loan Losses

     6,545        7,239        6,416   
  

 

 

   

 

 

   

 

 

 

Non-Interest Income

      

Gain on sale of securities, net

     —          —          69   

Total other-than-temporary impairment losses, net

     (30     (30     (70

Deposit account service charge income

     480        463        383   

Other non-interest income

     302        189        197   
  

 

 

   

 

 

   

 

 

 

Total Non-Interest Income

     752        622        579   
  

 

 

   

 

 

   

 

 

 

Non-Interest Expense

      

Salaries and employee benefits

     3,404        3,673        3,412   

Stock compensation expense

     221        265        354   

Occupancy

     799        752        775   

Data processing

     413        459        297   

Legal and professional

     145        240        189   

FDIC deposit assessment

     157        141        319   

Merger related expenses

     190        148        24   

OREO valuation write-downs and expenses

     20        278        143   

Office services expenses

     248        227        228   

Other operating expenses

     673        722        700   
  

 

 

   

 

 

   

 

 

 

Total Non-Interest Expense

     6,270        6,905        6,441   
  

 

 

   

 

 

   

 

 

 

Net Income Before Provision for Income Tax

     1,027        956        554   

Provision for income tax expense

     502        450        242   
  

 

 

   

 

 

   

 

 

 

Net Income

   $ 525      $ 506      $ 312   
  

 

 

   

 

 

   

 

 

 

Earnings Per Share

      

Basic earnings per share

   $ 0.08      $ 0.08      $ 0.05   

Diluted earnings per share

   $ 0.08      $ 0.07      $ 0.05   

Average shares outstanding

     6,732,000        6,713,000        6,664,000   

Diluted average shares outstanding

     6,893,000        6,834,000        6,854,000   


CALIFORNIA UNITED BANK

STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

 

     For the Six Months Ended
June 30,
 
     2012     2011  
     Unaudited     Unaudited  

Interest Income

    

Interest and fees on loans

   $ 13,047      $ 12,344   

Interest on investment securities

     1,207        1,558   

Interest on interest bearing deposits in other financial institutions

     385        317   
  

 

 

   

 

 

 

Total Interest Income

     14,639        14,219   
  

 

 

   

 

 

 

Interest Expense

    

Interest on interest bearing transaction accounts

     78        82   

Interest on money market and savings deposits

     267        466   

Interest on certificates of deposit

     84        152   

Interest on securities sold under agreements to repurchase

     46        45   

Interest on Federal Home Loan Bank borrowings – long term

     —          5   
  

 

 

   

 

 

 

Total Interest Expense

     475        750   
  

 

 

   

 

 

 

Net Interest Income

     14,164        13,469   

Provision for loan losses

     380        661   
  

 

 

   

 

 

 

Net Interest Income After Provision For Loan Losses

     13,784        12,808   
  

 

 

   

 

 

 

Non-Interest Income

    

Gain on sale of securities, net

     —          213   

Total other-than-temporary impairment losses, net

     (60     (115

Deposit account service charge income

     943        743   

Other non-interest income

     491        376   
  

 

 

   

 

 

 

Total Non-Interest Income

     1,374        1,217   
  

 

 

   

 

 

 

Non-Interest Expense

    

Salaries and employee benefits

     7,077        6,970   

Stock compensation expense

     486        760   

Occupancy

     1,551        1,550   

Data processing

     872        587   

Legal and professional

     385        438   

FDIC deposit assessment

     298        451   

Merger related expenses

     338        214   

OREO valuation write-downs and expenses

     298        143   

Office services expenses

     475        478   

Other operating expenses

     1,395        1,362   
  

 

 

   

 

 

 

Total Non-Interest Expense

     13,175        12,953   
  

 

 

   

 

 

 

Net Income Before Provision for Income Tax

     1,983        1,072   

Provision for income tax expense

     952        512   
  

 

 

   

 

 

 

Net Income

   $ 1,031      $ 560   
  

 

 

   

 

 

 

Earnings Per Share

    

Basic earnings per share

   $ 0.15      $ 0.09   

Diluted earnings per share

   $ 0.15      $ 0.09   

Average shares outstanding

     6,722,000        6,225,000   

Diluted average shares outstanding

     6,863,000        6,427,000   


CALIFORNIA UNITED BANK

QUARTERLY AVERAGE BALANCE SHEETS

(Dollars in thousands)

 

     June 30,
2012
     March 31,
2012
     December 31,
2011
     June 30,
2011
 
     Unaudited      Unaudited      Unaudited      Unaudited  

Interest-Earning Assets:

           

Deposits in other financial institutions

   $ 262,055       $ 225,186       $ 193,014       $ 173,568   

Investment securities

     103,638         109,687         105,232         115,859   

Loans

     459,699         469,766         467,007         438,201   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     825,392         804,639         765,253         727,628   

Non-interest-earning assets

     44,017         45,277         47,028         46,518   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 869,409       $ 849,916       $ 812,281       $ 774,146   
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest-Bearing Liabilities:

           

Interest bearing transaction accounts

   $ 73,978       $ 71,867       $ 59,318       $ 57,384   

Money market and savings deposits

     206,870         208,020         209,913         228,047   

Certificates of deposit

     48,940         49,867         52,527         62,719   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Interest Bearing Deposits

     329,788         329,754         321,758         348,150   

Securities sold under agreements to repurchase

     28,832         23,344         29,502         24,326   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest bearing liabilities

     358,620         353,098         351,260         372,476   

Non-interest bearing demand deposits

     426,989         412,199         378,259         321,368   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total funding sources

     785,609         765,297         729,519         693,844   

Non-interest-bearing liabilities

     1,676         3,201         2,109         1,810   

Shareholders’ Equity

     82,124         81,418         80,653         78,492   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 869,409       $ 849,916       $ 812,281       $ 774,146   
  

 

 

    

 

 

    

 

 

    

 

 

 


CALIFORNIA UNITED BANK

SUPPLEMENTAL DATA

(Dollars in thousands)

 

     June 30,
2012
    March 31,
2012
    December 31,
2011
    June 30,
2011
 
     Unaudited     Unaudited     Unaudited     Unaudited  

Capital Ratios Table:

        

Tier 1 leverage ratio

     8.57     8.65     8.97     9.23

Tier 1 risk-based capital ratio

     11.98     12.39     11.87     12.32

Total risk-based capital ratio

     13.20     13.64     13.12     13.46

Asset Quality Table:

        

Loans originated by the Bank on non-accrual (excludes loans on non-accrual acquired from COSB)

   $ 3,411      $ 3,115      $ 3,086      $ 2,067   

Loans acquired from the COSB acquisition that are on non-accrual (includes non-accrual loans held for sale)

     2,342        2,867        3,064        3,516   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans on non-accrual (including non-accrual loans held for sale)

     5,753        5,982        6,150        5,583   

Other Real Estate Owned

     3,112        3,112        3,344        3,344   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-accrual loans (including non-accrual loans held for sale), and Other Real Estate Owned

   $ 8,865      $ 9,094      $ 9,494      $ 8,927   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs/(recoveries) year to date

   $ 546      $ (17   $ (193   $ 222   

Loans on non-accrual as a % of total loans, including loans held for sale

     1.18     1.32     1.26     1.28

Total non-accrual loans (including loans held for sale) and Other Real Estate Owned as a % of total assets

     0.98     1.05     1.19     1.12

Allowance for loan losses as a % of total loans, excluding loans held for sale

     1.50     1.66     1.53     1.45

Allowance for loan losses as a % of total loans (excluding loans acquired from the COSB acquisition and related allowance)

     1.67     1.77     1.75     1.75

Net year to date charge-offs/ (recoveries) as a % of average year to date loans

     0.12     —       (0.04 )%      0.05

Allowance for loan losses as a % of non-accrual loans (excluding non-accrual loans acquired from the COSB acquisition and related allowance)

     214.9     241.2     242.9     304.7

Allowance for loan losses as a % of total non-accrual loans (including non-accrual loans held for sale)

     127.4     125.6     121.9     112.8


CALIFORNIA UNITED BANK

TCE CALCULATION AND RECONCILIATION TO TOTAL SHAREHOLDERS’ EQUITY

(Dollars in thousands except per share data)

The Bank utilizes the term Tangible Common Equity (TCE), a non-GAAP financial measure. California United Bank’s management believes TCE is useful because it is a measure utilized by both regulators and market analysts in evaluating a bank’s financial condition and capital strength. TCE represents common shareholders’ equity less goodwill and certain intangible assets. Other companies may calculate TCE in a manner different from California United Bank. A reconciliation of California United Bank’s total shareholders’ equity to TCE is provided in the table below for the periods indicated:

 

     June 30,
2012
     March 31,
2012
     December 31,
2011
     June 30,
2011
 
     Unaudited      Unaudited      Audited      Unaudited  

Tangible Common Equity Calculation

           

Total shareholders’ equity

   $ 82,250       $ 81,588       $ 80,844       $ 79,147   

Less: Goodwill & intangible assets

     7,047         7,082         7,116         7,184   
  

 

 

    

 

 

    

 

 

    

 

 

 

Tangible shareholders’ equity

   $ 75,203       $ 74,506       $ 73,728       $ 71,963   
  

 

 

    

 

 

    

 

 

    

 

 

 

Common shares issued and outstanding

     6,930,000         6,939,000         6,950,000         6,949,000   

Tangible book value per common share

   $ 10.85       $ 10.74       $ 10.61       $ 10.36