Attached files

file filename
8-K - 8-K - PACWEST BANCORPa13-3027_18k.htm

Exhibit 99.1

 

PRESS RELEASE

 

PacWest Bancorp

(NASDAQ: PACW)

 

Contact:

 

 

 

 

 

Phone:

Fax:

Matthew P. Wagner

Chief Executive Officer

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

310-728-1020

310-201-0498

Victor R. Santoro

Executive Vice President and CFO

10250 Constellation Boulevard

Suite 1640

Los Angeles, CA 90067

 

310-728-1021

310-201-0498

 

FOR IMMEDIATE RELEASE

January 16, 2013

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE FOURTH QUARTER OF 2012 AND CALENDAR YEAR 2012

 

Fourth Quarter of 2012 Highlights

·                  Net Earnings of $19.9 Million or $0.54 Per Diluted Share

·                  Return on Average Assets  and Equity of 1.44% and 13.51%

·                  Net Interest Margin at 5.49%

·                  Credit Loss Reserve at 2.37% of Net Non-Covered Loans and Leases and 184% of Non-Covered Nonaccrual Loans and Leases

·                  Noninterest-Bearing Deposits at 41% and Core Deposits at 83% of Total Deposits

 

Calendar Year 2012 Highlights

·                  Net Earnings of $56.8 Million or $1.54 Per Diluted Share

·                  Return on Average Assets and Equity of 1.04% and 10.01%

·                  Core Deposit Growth of $212.4 Million

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the fourth quarter of 2012 of $19.9 million, or $0.54 per diluted share, compared to net earnings for the third quarter of 2012 of $16.1 million, or $0.43 per diluted share and net earnings of $56.8 million for calendar year 2012, or $1.54 per diluted share, compared to $50.7 million, or $1.37 per diluted share, for calendar year 2011.

 

This press release contains certain non-GAAP financial disclosures for tangible common equity; pre-tax earnings before net credit costs, securities gains and losses, acquisition and integration costs, and debt termination expense, which we refer to as “adjusted earnings before income taxes”; and efficiency ratios adjusted to exclude FDIC loss sharing income, securities gains and losses, OREO expenses, acquisition and integration costs, and debt termination expense.  The

 

1



 

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 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 pre-tax earnings.  We disclose the adjusted efficiency ratio as it shows the trend in recurring overhead-related noninterest expense relative to recurring 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.

 

The comparability of financial information is affected by our acquisitions.  Operating results include the operations of acquired entities from the dates of acquisition.  The operations of American Perspective Bank (“APB”), Celtic Capital Corporation (“Celtic”) and Pacific Western Equipment Finance (“EQF”) have been included since their respective acquisition dates of August 1, 2012, April 3, 2012, and January 3, 2012.

 

FOURTH QUARTER RESULTS

 

 

 

Three Months Ended

 

 

 

December 31,

 

September 30,

 

 

 

2012

 

2012

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings

 

$

19,892

 

$

16,088

 

Diluted earnings per share

 

$

0.54

 

$

0.43

 

Adjusted earnings before income taxes (1)

 

$

33,865

 

$

33,437

 

Annualized return on average assets

 

1.44

%

1.16

%

Annualized return on average equity

 

13.51

%

11.16

%

Net interest margin

 

5.49

%

5.58

%

Efficiency ratio

 

60.7

%

67.6

%

Adjusted efficiency ratio (2)

 

55.7

%

56.5

%

 

 

 

 

 

 

At Quarter End:

 

 

 

 

 

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

 

2.37

%

2.46

%

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

 

184

%

203

%

Equity to assets ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

10.78

%

10.55

%

Pacific Western Bank

 

11.93

%

11.97

%

Tangible common equity ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

9.21

%

8.98

%

Pacific Western Bank

 

10.38

%

10.42

%

 


(1)  Represents pre-tax earnings excluding net credit costs, securities gains and losses, and acquisition and integration costs.

See GAAP to Non-GAAP Reconciliation table.

(2)  Excludes FDIC loss sharing income, securities gains and losses, OREO expenses, and acquisition and integration costs.

See GAAP to Non-GAAP Reconciliation table.

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

 

2



 

The most significant items causing the $3.8 million quarter-over-quarter increase in net earnings were: (a) the $1.7 million decline in after-tax net credit costs (provisions, loss sharing expense and OREO expense for both covered and non-covered portfolios); (b) the fourth quarter after-tax gain on sale of securities of $719,000; (c) the $644,000 increase in after-tax gain on sale of leases; (d) the $585,000 decline in after-tax acquisition and integration costs; and (e) after excluding OREO and acquisition and integration costs, the $467,000 after-tax decline in noninterest expenses attributed mostly to the cost savings realized from the third quarter branch sale.

 

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

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2012

 

2012

 

2012

 

2011

 

 

 

(In thousands)

 

Provision (negative provision) for credit losses on non-covered loans and leases

 

$

 

$

(2,000

)

$

(12,000

)

$

13,300

 

Non-covered OREO expense, net

 

316

 

1,883

 

4,150

 

7,010

 

Total non-covered net credit costs

 

316

 

(117

)

(7,850

)

20,310

 

 

 

 

 

 

 

 

 

 

 

Provision (negative provision) for credit losses on covered loans

 

(4,333

)

(141

)

(819

)

13,270

 

Covered OREO expense (income), net

 

(461

)

4,290

 

6,781

 

3,666

 

 

 

(4,794

)

4,149

 

5,962

 

16,936

 

Less: FDIC loss sharing income (expense), net

 

(6,022

)

(367

)

(10,070

)

7,776

 

Total covered net credit costs

 

1,228

 

4,516

 

16,032

 

9,160

 

 

 

 

 

 

 

 

 

 

 

Total net credit costs

 

$

1,544

 

$

4,399

 

$

8,182

 

$

29,470

 

 

The provision for credit losses for the fourth quarter had two components: no provision for non-covered loans and leases and a $4.3 million negative provision for covered loans. The fourth quarter non-covered provision for credit losses of zero was based on our allowance methodology which considers the level and trends of net charge-offs, nonaccrual and classified loans and leases, and the migration of loans and leases into various risk classifications.    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 an exceptional fourth quarter and year.  Our fourth quarter earnings of $19.9 million contributed to our solid capital base.  Credit quality continues to improve, and our reserve coverage ratios are strong.  Although we resisted competing for term real estate loans at low rates and long durations, we had $28.3 million of solid growth in our C&I and lease portfolios during the fourth quarter.”

 

Mr. Wagner continued, “In 2012 we made great strides.  We completed the acquisitions of Pacific Western Equipment Finance, Celtic Capital Corporation and American Perspective Bank.  These three acquisitions contributed $3.7 million to fourth quarter net earnings and $9.7 million to calendar 2012 net earnings.  We increased our quarterly dividend to $0.25 per share resulting in a current dividend yield of 3.90%.  And in November, we announced the pending acquisition of First California Financial Group.  Although our priority in 2013 will be the completion of the First California merger and integration of its operations, we will continue to focus on improving profitability, making and or renewing quality and profitable loans with good customers, and building new relationships.”

 

3



 

Vic Santoro, Executive Vice President and Chief Financial Officer, stated, “Our overall profitability derives from our net interest margin and expense control. The NIMs we posted during 2012, including the fourth quarter NIM of 5.49%, have been driven by our finance company acquisitions, accelerated accretion on covered loans, the debt repayments we made in the first quarter, and successful efforts to manage deposit costs.  We enhanced our profitability through cost management, with the most recent action being the third quarter branch sale, which resulted in fourth quarter cost savings of $1.5 million.  Our ability to sustain earnings, which on an adjusted basis were $33.9 million for the fourth quarter, along with our $589 million capital base allows us to take advantage of growth opportunities as they arise.”

 

YEAR TO DATE RESULTS

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings

 

$

56,801

 

$

50,704

 

Diluted earnings per share

 

$

1.54

 

$

1.37

 

Adjusted earnings before income taxes (1)

 

$

128,241

 

$

117,574

 

Return on average assets

 

1.04

%

0.92

%

Return on average equity

 

10.01

%

9.92

%

Net interest margin

 

5.52

%

5.26

%

Efficiency ratio

 

72.4

%

61.2

%

Adjusted efficiency ratio (2)

 

57.6

%

58.9

%

 


(1)    Represents pre-tax earnings excluding net credit costs, securities gains and losses, acquisition and integration costs, and debt termination expense.  See GAAP to Non-GAAP Reconciliation table.

(2)    Excludes FDIC loss sharing income, securities gains and losses, OREO expenses, acquisition and integration costs, and debt termination expense.  See GAAP to Non-GAAP Reconciliation table.

 

Net earnings for 2012 were $56.8 million, an increase of $6.1 million compared to 2011.  The drivers of improved profitability in 2012 include: higher net interest income from lower funding costs ($8.0 million after tax) and lower net credit costs (provisions, loss sharing expense and OREO expense for both covered and non-covered portfolios) from improved credit quality ($12.3 million after tax).  These items were offset by the 2012 debt termination expense ($13.1 million after tax) and higher noninterest expense in 2012 from acquisition activity ($5.1 million after tax).

 

4



 

Highlights are as follows:

 

·                  Higher net interest income of $13.8 million ($8.0 million after-tax) is attributed mostly to a decrease in interest expense from both lower volume and rate of interest-bearing liabilities.

·                  Lower provision for credit losses of $39.4 million ($22.8 million after tax); the provision on non-covered loans is lower by $25.3 million ($14.7 million after tax) and the provision on covered loans is lower by $14.1 million ($8.1 million after tax).  These declines are due to improving credit quality.

·                  Other credit related costs and loss sharing contract activities reduced net earnings by $19.2 million ($11.1 million after tax); this amount includes lower net FDIC loss sharing income of $17.8 million ($10.4 million after tax), higher net covered OREO expense of $3.1 million ($1.8 million after tax), the $1.1 million ($647,000 after tax) other-than-temporary impairment (OTTI) loss on a covered security, and lower non-covered OREO expense of $2.8 million ($1.7 million after tax).

·                  Noninterest income includes $2.8 million ($1.6 million after tax) related to gain on sale of leases, $1.2 million ($719,000 after tax) related to gain on sales of securities, and the $297,000 ($172,000 after tax) gain on sale of branches; there were no such items in 2011.

·                  $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 in fixed-rate term FHLB advances and the early redemption of $18.6 million in trust-preferred securities; there was no such item in 2011.

·                  Higher acquisition and integration costs of $3.5 million ($2.0 million after tax) related to the Company’s three acquisitions completed in 2012 and the proposed acquisition of First California Financial Group announced on November 6, 2012.

·                  Excluding debt termination costs, OREO costs, and acquisition and integration costs, noninterest expense increased $5.3 million ($3.1 million after tax) attributed mostly to higher compensation and overhead costs for the acquired operations; these increases were offset by lower insurance assessments, lower CDI amortization expense, and lower other professional services expense.

 

BALANCE SHEET CHANGES

 

At December 31, 2012, gross non-covered loans and leases totaled $3.0 billion and the covered loan portfolio was $517.3 million.  The gross non-covered loan and lease portfolio decreased $3.6 million for the quarter, net of a $28.3 million increase in leases and commercial loans.  During the fourth quarter, our regional presidents reported that loans having balances of $1.0 million or more refinanced by other lenders totaled approximately $57 million. We chose not to compete on these refinancings because of the low rates and long durations offered by the other lenders.  The covered loan portfolio declined $50.1 million due to repayments and resolution activities.

 

5



 

The following table presents the changes in non-covered gross loans and leases for the periods indicated:

 

 

 

Three Months

 

Year

 

 

 

Ended

 

Ended

 

Non-Covered Gross Loans and Leases:

 

December 31, 2012

 

 

 

(In thousands)

 

Beginning of period

 

$

3,053,081

 

$

2,812,105

 

APB acquisition

 

 

197,279

 

Celtic acquisition

 

 

54,963

 

EQF acquisition

 

 

140,959

 

Loan sales

 

 

(18,404

)

Net decline

 

(3,576

)

(137,397

)

End of period

 

$

3,049,505

 

$

3,049,505

 

 

Total liabilities declined $79.9 million during the fourth quarter due to lower total deposits.  Total deposits decreased $78.2 million during the fourth quarter to $4.7 billion at December 31, 2012.  Core deposits declined $36.2 million during the fourth quarter due mostly to a decrease of $67.8 million in noninterest-bearing demand deposits, offset by increases of $20.1 million and $13.7 million in money market deposits and interest checking deposits.  Time deposits declined $42.0 million during the fourth quarter to $820.3 million at December 31, 2012. At December 31, 2012, core deposits totaled $3.9 billion, or 83% of total deposits at that date.  Noninterest-bearing demand deposits were $1.9 billion at December 31, 2012 and represented 41% of total deposits at that date.

 

The following table presents the changes in deposits for the periods indicated:

 

 

 

Three Months

 

Year

 

 

 

Ended

 

Ended

 

Total Deposits:

 

December 31, 2012

 

 

 

(In thousands)

 

 

 

 

 

 

 

Beginning of period

 

$

4,787,348

(1)

$

4,577,453

 

APB acquisition

 

 

219,564

 

Branch sale

 

 

(125,222

)

Growth (decline) in core deposits

 

(36,213

)(1)

212,429

 

Growth (decline) in time deposits

 

(42,014

)

(175,103

)

End of period

 

$

4,709,121

 

$

4,709,121

 

 


(1) Includes a $120 million deposit received at the end of the third quarter of 2012 and withdrawn in October 2012.

 

6



 

SECURITIES AVAILABLE-FOR-SALE

 

The following table presents the components, yields, and durations of our securities available-for-sale as of the date indicated:

 

 

 

December 31, 2012

 

 

 

Amortized

 

Carrying

 

Book

 

Duration

 

Security Type

 

Cost

 

Value

 

Yield

 

(in years)

 

 

 

(Dollars in thousands)

 

Residential mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Government agency and government-sponsored enterprise pass through securities

 

$

774,677

 

$

807,842

 

1.93

%

3.6

 

Government agency and government-sponsored enterprise collateralized mortgage obligations

 

99,956

 

101,694

 

0.80

%

3.0

 

Covered private label collateralized mortgage obligations

 

36,078

 

44,684

 

10.20

%

3.9

 

Municipal securities (1)

 

339,547

 

348,041

 

2.69

%

6.7

 

Corporate debt securities

 

42,014

 

42,365

 

3.85

%

13.4

 

Other securities

 

6,389

 

10,759

 

 

 

Total securities available-for-sale (1)

 

$

1,298,661

 

$

1,355,385

 

2.33

%

4.6

 

 


(1) The tax equivalent yield was 4.29% and 2.73% for municipal securities and total securities available-for-sale, respectively.

 

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:

 

 

 

December 31,

 

September 30,

 

December 31,

 

Covered Assets

 

2012

 

2012

 

2011

 

 

 

(In thousands)

 

Loans, net

 

$

517,258

 

$

567,396

 

$

703,023

 

Investment securities

 

44,684

 

45,887

 

45,149

 

Other real estate owned, net

 

22,842

 

26,374

 

33,506

 

Total covered assets

 

$

584,784

 

$

639,657

 

$

781,678

 

 

 

 

 

 

 

 

 

Percentage of total assets

 

10.7

%

11.5

%

14.1

%

 

7



 

NET INTEREST INCOME

 

Net interest income declined by $1.2 million to $69.6 million for the fourth quarter of 2012 compared to $70.8 million for the third quarter of 2012 due primarily to a decrease in interest income on loans and leases.  The $1.3 million decline in interest income on loans and leases was due to lower early lease repayments and lower volume of nonaccrual loans returning to accrual status.  Interest expense declined by $253,000 due mostly to lower rates on money market deposits and lower average time deposits.

 

Net interest income increased by $13.8 million to $276.5 million during 2012 compared to 2011.  This change was due primarily to a $13.0 million decrease in interest expense and an $872,000 increase in interest on investment securities.   Interest expense on deposits decreased $7.4 million due to lower rates on all interest-bearing deposits and lower average time deposits.  Interest expense on borrowings declined $4.4 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 of 2012 and replaced a portion of those advances with lower cost overnight FHLB advances that were repaid during the third quarter.  Interest expense on subordinated debentures decreased $1.2 million due to the March 2012 redemption of $18.6 million in fixed-rate trust preferred securities.  Interest income on investment securities increased $872,000 due to portfolio purchases.

 

NET INTEREST MARGIN

 

Our net interest margin (“NIM”) for the fourth quarter of 2012 was 5.49%, a decrease of nine basis points from the 5.58% reported for the third quarter of 2012.

 

The NIM is impacted by several items that cause volatility from period to period.  The effects of such items on the NIM are shown in the following table for the periods indicated:

 

 

 

 

 

 

 

Year

 

 

 

Three Months Ended

 

Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Items Impacting NIM Volatility

 

2012

 

2012

 

2012

 

 

 

Increase (Decrease) in NIM

 

Accelerated accretion of acquisition discounts resulting from covered loan payoffs

 

0.13

%

0.12

%

0.16

%

Nonaccrual loan interest

 

0.01

%

0.04

%

0.01

%

Unearned income and acquisition accounting adjustment on the early repayment of leases

 

0.03

%

0.14

%

0.05

%

Celtic loan portfolio premium amortization

 

(0.01

)%

(0.04

)%

(0.03

)%

Total

 

0.16

%

0.26

%

0.19

%

 

8



 

The following table presents the loan yields and related average balances for our non-covered loans, covered loans, and total loan portfolio for the periods indicated:

 

 

 

 

 

 

 

Year

 

 

 

Three Months Ended

 

Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2012

 

2012

 

2012

 

 

 

(Dollars in thousands

 

Yields:

 

 

 

 

 

 

 

Non-covered loans and leases

 

6.83

%

7.01

%

6.82

%

Covered loans

 

9.81

%

9.49

%

9.66

%

Total loans and leases

 

7.30

%

7.44

%

7.33

%

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

Non-covered loans and leases

 

$

3,026,121

 

$

2,977,708

 

$

2,935,420

 

Covered loans

 

539,514

 

587,929

 

612,949

 

Total loans and leases

 

$

3,565,635

 

$

3,565,637

 

$

3,548,369

 

 

The loan yield is impacted by the same items which cause volatility in the NIM.  The following table presents the effects of these items on the total loan yield for the periods indicated:

 

 

 

 

 

 

 

Year

 

 

 

Three Months Ended

 

Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

Items Impacting Loan Yield Volatility

 

2012

 

2012

 

2012

 

 

 

Increase (Decrease) in Loan Yield

 

Accelerated accretion of acquisition discounts resulting from covered loan payoffs

 

0.16

%

0.16

%

0.21

%

Nonaccrual loan interest

 

0.02

%

0.06

%

0.02

%

Unearned income and acquisition accounting adjustment on the early repayment of leases

 

0.05

%

0.21

%

0.07

%

Celtic loan portfolio premium amortization

 

(0.01

)%

(0.06

)%

(0.04

)%

Total

 

0.22

%

0.37

%

0.26

%

 

The yield on average loans and leases decreased 14 basis points to 7.30% for the fourth quarter of 2012 from 7.44% for the third quarter of 2012.  This was due mainly to lower lease interest income from the decline in early lease payoffs.  Total income from early lease payoffs was $466,000 in the fourth quarter and $1.9 million in the third quarter.  Income from early lease payoffs for 2012 was $2.4 million.  Accelerated accretion of acquisition discounts from covered loan payoffs totaled approximately $1.5 million in the fourth and third quarters increasing the loan yields each by 16 basis points.

 

The cost of total interest-bearing liabilities declined three basis points to 0.56% for the fourth quarter of 2012.  All-in deposit cost declined 2 basis points to 0.25% during the fourth quarter of 2012 from 0.27% for the third quarter of 2012.  Such declines are due to lower rates on average money market and time deposits.

 

The NIM for the year ended December 31, 2012 was 5.52%, an increase of 26 basis points from 5.26% for last year.  The increase was due to lower funding costs and a higher yield on loans and leases, offset by lower average loans and a lower return on the securities portfolio.

 

9



 

The yield on average loans and leases increased 40 basis points to 7.33% for the year ended December 31, 2012 compared to 6.93% for last year, due mainly to the addition of Celtic’s and EQF’s higher-yielding loan and lease portfolios.  All-in deposit cost declined 16 basis points to 0.29% for 2012 compared to last year.  The cost of interest-bearing deposits declined 22 basis points to 0.48% due to lower rates on all interest-bearing deposits and a shift in the deposit mix to lower cost interest-bearing checking, money market and savings deposits from higher cost time deposits.  The cost of total interest-bearing liabilities declined 33 basis points to 0.66% due to the reduction in the cost of interest-bearing deposits and the first quarter of 2012 repayment of $225.0 million in fixed-rate term FHLB advances and the redemption of $18.6 million in fixed-rate trust preferred securities.

 

NONINTEREST INCOME

 

Noninterest income decreased by $3.6 million to $2.1 million for the fourth quarter of 2012 compared to $5.7 million for the third quarter of 2012.  The change was due to lower FDIC loss sharing income offset in part by higher gains on sales of leases and securities.

 

The fourth quarter includes net FDIC loss sharing expense of $6.0 million compared to third quarter net FDIC loss sharing expense of $367,000; such change was due mostly to higher amortization of the FDIC loss sharing asset, higher covered loan recoveries, and lower covered OREO write-downs during the fourth quarter.  Gain on sale of leases increased $1.1 million to $1.2 million and relates mostly to the sale of one lease.  We sold $43.9 million in available-for-sale MBS securities for a $1.2 million gain; such securities were identified as generally having higher volatility than the broader portfolio and were sold as part of our portfolio management activities.

 

10



 

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

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

Increase

 

December 31,

 

Increase

 

 

 

2012

 

2012

 

(Decrease)

 

2012

 

2011

 

(Decrease)

 

 

 

(In thousands)

 

FDIC Loss Sharing Income (Expense), Net:

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on FDIC loss sharing asset (1)

 

$

303

 

$

(593

)

$

896

 

$

(582

)

$

16,490

 

$

(17,072

)

FDIC loss sharing asset amortization, net

 

(3,740

)

(2,488

)

(1,252

)

(10,658

)

(5,661

)

(4,997

)

Loan recoveries shared with FDIC (2)

 

(2,180

)

(640

)

(1,540

)

(4,905

)

(5,513

)

608

 

Net reimbursement (to) from FDIC for covered OREO activity (3) 

 

(409

)

3,350

 

(3,759

)

5,164

 

2,416

 

2,748

 

Other-than-temporary impairment loss on covered security

 

 

 

 

892

 

 

892

 

Other

 

4

 

4

 

 

19

 

44

 

(25

)

FDIC loss sharing income (expense), net

 

$

(6,022

)

$

(367

)

$

(5,655

)

$

(10,070

)

$

7,776

 

$

(17,846

)

 


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

(2)   Represents amounts to be reimbursed to the FDIC for covered loans resolved at amounts higher than their carrying values.

(3)   Represents amounts to be reimbursed to the FDIC for gains on covered OREO sales and due from the FDIC for covered OREO write-downs.

 

Noninterest income declined by $15.5 million to $15.9 million for the year ended December 31, 2012 compared to $31.4 million for last year.  The change was due mainly to a decrease in net FDIC loss sharing income of $17.8 million, a $1.1 million OTTI loss on one of our covered private label CMOs, and a $1.0 million decline in service charges on deposit accounts.  These decreases were offset, in part, by $4.0 million of gains on sales of leases and securities; there were no such gains in 2011.  FDIC loss sharing income, net, decreased due mainly to lower provisions for credit losses on covered loans and higher amortization of the FDIC loss sharing asset, offset by higher net covered OREO costs.

 

NONINTEREST EXPENSE

 

Noninterest expense decreased by $8.1 million to $43.5 million during the fourth quarter of 2012 compared to $51.7 million for the third quarter of 2012.  Covered OREO expense decreased $4.8 million due to lower write-downs of $4.8 million.  Non-covered OREO expense decreased $1.6 million due to lower write-downs of $2.2 million offset partially by lower gains on sale of non-covered OREO of $672,000.  Acquisition and integration costs decreased $1.0 million; fourth quarter costs represent mostly professional fees related to the pending First California acquisition while the third quarter expense related to the APB acquisition including severance, systems conversion and professional fees, and accruals for the closures of two Pacific Western Bank offices at the time of the APB acquisition.  When OREO and acquisition and integration costs are excluded from noninterest expense, such costs decrease $805,000; this decrease is attributed mostly to the cost savings realized from the third quarter sale of 10 branches.

 

11



 

Noninterest expense includes (a) amortization of time-based restricted stock, which is included in compensation, and (b) intangible asset amortization.  Amortization of restricted stock totaled $1.4 million for each of the fourth and third quarters of 2012.  Intangible asset amortization totaled $1.2 million and $1.7 million for the fourth and third quarters of 2012, respectively.

 

Noninterest expense increased by $31.7 million to $211.7 million during the year ended December 31, 2012 compared to $180.0 million for 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.  Excluding the debt termination expense, noninterest expense increased $9.1 million.  Noninterest expense for APB, Celtic and EQF totaled $15.1 million since their acquisition dates, and the increase in acquisition and integration costs totaled $3.5 million.  Covered OREO expense increased by $3.1 million due mostly to lower gains on sales of $4.8 million offset by lower write-downs of $1.5 million.  Non-covered OREO expense decreased $2.8 million due to higher gains on sales of $1.5 million and lower write-downs of $1.2 million. Other expense categories declined as follows (amounts exclude the acquisition activity previously described):  (a) intangible asset amortization declined $2.7 million due to certain intangibles being fully amortized; (b) insurance and assessments decreased $1.9 million due to the revised deposit insurance assessment formula; and (c) other professional services declined $1.2 million due to lower legal fees for litigation on loans and to lower fees for our outsourced internal audit function.

 

Amortization of restricted stock totaled $5.7 million and $7.6 million for the year ended December 31, 2012 and 2011, respectively.  Intangible asset amortization totaled $6.3 million for the year ended December 31, 2012 compared to $8.4 million for last year.

 

CREDIT QUALITY

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Non-Covered Credit Quality Metrics:

 

 

 

 

 

 

 

Allowance for credit losses

 

$

72,119

 

$

75,012

 

$

93,783

 

Nonaccrual loans and leases

 

39,284

 

36,985

 

58,260

 

Classified loans and leases (1)

 

101,019

 

96,898

 

185,560

 

Performing restructured loans

 

106,288

 

112,834

 

116,791

 

Net charge-offs (for the quarter)

 

2,893

 

1,019

 

2,752

 

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

 

2.37

%

2.46

%

3.34

%

Allowance for credit losses to nonaccrual loans and leases

 

184

%

203

%

161

%

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

 

2.37

%

2.41

%

3.73

%

 


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

 

12



 

Our non-covered loans and leases at December 31, 2012, include $298.5 million in loans and leases acquired in our 2012 acquisitions and that were initially recorded at their estimated fair values.  The fair value amounts at which these loans were initially recorded included an estimate of their credit losses; therefore, the allowance takes into consideration those loans whose credit quality has deteriorated since the acquisition.  At December 31, 2012, $1.0 million of our allowance for credit losses applies to such loans and leases. When these loans and leases are excluded from the total of non-covered loans and leases, the coverage ratio of our allowance for credit losses increases to 2.58% at December 31, 2012.  The comparable ratio at September 30, 2012 was 2.76%.

 

Credit Loss Provisions

 

The Company recorded a negative provision for credit losses of $4.3 million in the fourth quarter of 2012 compared to a negative provision for credit losses of $2.1 million in the third quarter of 2012 as follows:

 

 

 

Three Months Ended

 

 

 

December 31,

 

September 30,

 

Increase

 

 

 

2012

 

2012

 

(Decrease)

 

 

 

(In thousands)

 

Provision (Negative Provision) for Credit Losses on:

 

 

 

 

 

 

 

Non-covered loans and leases

 

$

 

$

(2,000

)

$

2,000

 

Covered loans

 

(4,333

)

(141

)

(4,192

)

Total provision (negative provision) for credit losses

 

$

(4,333

)

$

(2,141

)

$

(2,192

)

 

The provision level on the non-covered portfolio is generated by our allowance methodology and reflects historical and current 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.  Based on such methodology, there was no fourth quarter provision.

 

The provision or negative provision for credit losses on the covered loans results from, respectively, decreases or increases in expected cash flows on covered loans compared to those previously estimated.

 

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 $72.9 million at December 31, 2012 compared to $74.3 million at September 30, 2012.  The ratio of non-covered nonperforming assets to non-covered loans and leases and non-covered OREO decreased to 2.37% at December 31, 2012 from 2.41% at September 30, 2012.

 

13



 

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

 

 

 

December 31, 2012

 

September 30, 2012

 

30 - 89 Days Past Due (1)

 

 

 

 

 

% of

 

 

 

% of

 

December 31,

 

September 30,

 

 

 

 

 

Loan

 

 

 

Loan

 

2012

 

2012

 

 

 

Balance

 

Category

 

Balance

 

Category

 

Balance

 

Balance

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

6,908

 

3.8

%

$

6,993

 

5.9

%

$

 

$

 

SBA 504

 

2,982

 

5.5

%

1,330

 

2.4

%

955

 

2,926

 

Other

 

15,929

 

0.9

%

9,031

 

0.5

%

1,408

 

 

Total real estate mortgage

 

25,819

 

1.3

%

17,354

 

0.9

%

2,363

 

2,926

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

1,057

 

2.2

%

1,063

 

2.5

%

 

 

Commercial

 

2,715

 

3.3

%

3,885

 

3.5

%

 

1,301

 

Total real estate construction

 

3,772

 

2.9

%

4,948

 

3.2

%

 

1,301

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

2,648

 

0.6

%

7,180

 

1.7

%

166

 

12

 

Unsecured

 

2,019

 

2.9

%

2,055

 

2.4

%

138

 

 

Asset-based

 

176

 

0.1

%

176

 

0.1

%

 

 

SBA 7(a) 

 

4,181

 

16.5

%

4,433

 

17.0

%

313

 

210

 

Total commercial

 

9,024

 

1.1

%

13,844

 

1.8

%

617

 

222

 

Leases

 

244

 

0.1

%

420

 

0.3

%

357

 

 

Consumer

 

425

 

1.9

%

419

 

2.0

%

15

 

23

 

Total non-covered loans and leases

 

$

39,284

 

1.3

%

$

36,985

 

1.2

%

$

3,352

 

$

4,472

 

 


(1)   Excludes covered loans.

 

The $2.3 million increase in non-covered nonaccrual loans and leases during the fourth quarter was attributable to (a) additions of $9.3 million, (b) other reductions, payoffs and returns to accrual status of $5.2 million, and (c) charge-offs of $1.8  million.  There were no foreclosures of non-covered nonaccrual loans during the fourth quarter.

 

14



 

Below is a summary of the ten largest lending relationships on nonaccrual status, excluding SBA-related loans, as of the date indicated:

 

Nonaccrual

 

 

Amount

 

 

December 31,

 

 

2012

 

Description

(In thousands)

 

 

 

 

 

$

6,908

 

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)

 

 

 

3,480

 

Two loans, one of which is secured by an office building Clark County, Nevada; and one of which is secured by an office building in Maricopa County, Arizona. (2)

 

 

 

2,354

 

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)

 

 

 

1,877

 

This loan is secured by a strip retail center in Clark County, Nevada. (2)

 

 

 

1,790

 

This loan is unsecured and has a specific reserve for 100% of the balance. (1)

 

 

 

1,706

 

This loan is secured by two industrial buildings in San Diego County, California. (1)

 

 

 

1,245

 

This loan is secured by land in Riverside County, California. (2)

 

 

 

1,199

 

Two loans, one of which is secured by an apartment building in San Diego County, California; and one of which is secured by an office building in San Diego County, California. (1)

 

 

 

1,194

 

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

 

 

 

1,046

 

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

 

 

 

$

22,799

 

Total

 


(1)   On nonaccrual status at September 30, 2012

(2)   New nonaccrual in fourth quarter of 2012

 

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

 

 

 

December 31, 2012

 

September 30, 2012

 

December 31, 2011

 

 

 

Non-

 

 

 

Non-

 

 

 

Non-

 

 

 

 

 

Covered

 

Covered

 

Covered

 

Covered

 

Covered

 

Covered

 

Property Type

 

OREO

 

OREO

 

OREO

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

Commercial real estate

 

$

1,684

 

$

11,635

 

$

1,684

 

$

18,500

 

$

23,003

 

$

15,053

 

Construction and land development

 

31,888

 

6,708

 

33,911

 

6,807

 

24,788

 

15,461

 

Multi-family

 

 

4,239

 

 

939

 

 

 

Single family residences

 

 

260

 

1,738

 

128

 

621

 

2,992

 

Total OREO, net

 

$

33,572

 

$

22,842

 

$

37,333

 

$

26,374

 

$

48,412

 

$

33,506

 

 

15



 

The following table presents non-covered and covered OREO activity for the period indicated:

 

 

 

Three Months Ended

 

 

 

December 31, 2012

 

 

 

Non-Covered

 

Covered

 

Total

 

 

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

Beginning of period

 

$

37,333

 

$

26,374

 

$

63,707

 

Foreclosures

 

 

7,963

 

7,963

 

Provision for losses

 

(401

)

(366

)

(767

)

Reductions related to sales

 

(3,360

)

(11,129

)

(14,489

)

End of period

 

$

33,572

 

$

22,842

 

$

56,414

 

 

 

 

 

 

 

 

 

Net gain on sale

 

$

365

 

$

879

 

$

1,244

 

 

REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

 

PacWest and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized as of the date indicated as shown in the following table:

 

 

 

December 31, 2012

 

 

 

Well

 

Pacific

 

PacWest

 

 

 

Capitalized

 

Western

 

Bancorp

 

 

 

Requirement

 

Bank

 

Consolidated

 

Tier 1 leverage capital ratio

 

5.00

%

9.78

%

10.53

%

Tier 1 risk-based capital ratio

 

6.00

%

14.10

%

15.17

%

Total risk-based capital ratio

 

10.00

%

15.36

%

16.43

%

Tangible common equity ratio

 

N/A

 

10.38

%

9.21

%

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with $5.5 billion in assets as of December 31, 2012, with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). Through 67 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.

 

16



 

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 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 transactions or the time needed to complete transactions 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)

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

 

 

(In thousands, except per share and share data)

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

89,011

 

$

89,370

 

$

92,342

 

Interest-earning deposits in financial institutions

 

75,393

 

71,036

 

203,275

 

Total cash and cash equivalents

 

164,404

 

160,406

 

295,617

 

 

 

 

 

 

 

 

 

Non-covered securities available-for-sale

 

1,310,701

 

1,311,324

 

1,281,209

 

Covered securities available-for-sale

 

44,684

 

45,887

 

45,149

 

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

 

1,355,385

 

1,357,211

 

1,326,358

 

Federal Home Loan Bank stock, at cost

 

37,126

 

40,923

 

46,106

 

Total investment securities

 

1,392,511

 

1,398,134

 

1,372,464

 

 

 

 

 

 

 

 

 

Non-covered loans and leases, net of unearned income

 

3,046,970

 

3,050,891

 

2,807,713

 

Allowance for loan and lease losses

 

(65,899

)

(69,142

)

(85,313

)

Total non-covered loans and leases, net

 

2,981,071

 

2,981,749

 

2,722,400

 

Covered loans, net

 

517,258

 

567,396

 

703,023

 

Total loans and leases, net

 

3,498,329

 

3,549,145

 

3,425,423

 

 

 

 

 

 

 

 

 

Non-covered other real estate owned, net

 

33,572

 

37,333

 

48,412

 

Covered other real estate owned, net

 

22,842

 

26,374

 

33,506

 

Total other real estate owned, net

 

56,414

 

63,707

 

81,918

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

19,503

 

18,064

 

23,068

 

FDIC loss sharing asset

 

57,475

 

72,640

 

95,187

 

Cash surrender value of life insurance

 

68,326

 

67,900

 

67,469

 

Goodwill

 

79,866

 

79,592

 

39,141

 

Core deposit and customer relationship intangibles, net

 

14,723

 

15,899

 

17,415

 

Other assets

 

112,107

 

113,015

 

110,535

 

Total assets

 

$

5,463,658

 

$

5,538,502

 

$

5,528,237

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

1,939,212

 

$

2,006,996

 

$

1,685,799

 

Interest-bearing deposits

 

2,769,909

 

2,780,352

 

2,891,654

 

Total deposits

 

4,709,121

 

4,787,348

 

4,577,453

 

Borrowings

 

12,591

 

17,996

 

225,000

 

Subordinated debentures

 

108,250

 

108,250

 

129,271

 

Accrued interest payable and other liabilities

 

44,575

 

40,822

 

50,310

 

Total liabilities

 

4,874,537

 

4,954,416

 

4,982,034

 

STOCKHOLDERS’ EQUITY (1)

 

589,121

 

584,086

 

546,203

 

Total liabilities and stockholders’ equity

 

$

5,463,658

 

$

5,538,502

 

$

5,528,237

 

 


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

 

$

32,900

 

$

40,015

 

$

22,803

 

 

 

 

 

 

 

 

 

Book value per share

 

$

15.74

 

$

15.61

 

$

14.66

 

Tangible book value per share

 

$

13.22

 

$

13.06

 

$

13.14

 

 

 

 

 

 

 

 

 

Shares outstanding (includes unvested restricted shares of 1,698,281 at December 31, 2012; 1,718,019 at September 30, 2012; and 1,675,730 at December 31, 2011)

 

37,420,909

 

37,420,025

 

37,254,318

 

 

18



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

65,455

 

$

66,711

 

$

61,684

 

$

260,230

 

$

260,143

 

Investment securities

 

8,173

 

8,346

 

9,107

 

35,657

 

34,785

 

Deposits in financial institutions

 

74

 

66

 

122

 

228

 

356

 

Total interest income

 

73,702

 

75,123

 

70,913

 

296,115

 

295,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,039

 

3,292

 

4,103

 

13,271

 

20,649

 

Borrowings

 

228

 

210

 

1,782

 

2,656

 

7,071

 

Subordinated debentures

 

832

 

850

 

1,255

 

3,721

 

4,923

 

Total interest expense

 

4,099

 

4,352

 

7,140

 

19,648

 

32,643

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

69,603

 

70,771

 

63,773

 

276,467

 

262,641

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

Non-covered loans and leases

 

 

(2,000

)

 

(12,000

)

13,300

 

Covered loans

 

(4,333

)

(141

)

4,122

 

(819

)

13,270

 

Total provision for credit losses

 

(4,333

)

(2,141

)

4,122

 

(12,819

)

26,570

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

73,936

 

72,912

 

59,651

 

289,286

 

236,071

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,063

 

3,108

 

3,326

 

12,852

 

13,829

 

Other commissions and fees

 

2,025

 

2,123

 

1,864

 

8,126

 

7,616

 

Gain on sale of leases

 

1,242

 

132

 

 

2,767

 

 

Gain on sale of securities

 

1,239

 

 

 

1,239

 

 

Other-than-temporary impairment loss on covered security

 

 

 

 

(1,115

)

 

Increase in cash surrender value of life insurance

 

300

 

304

 

337

 

1,264

 

1,443

 

FDIC loss sharing income (expense), net

 

(6,022

)

(367

)

2,667

 

(10,070

)

7,776

 

Other income

 

210

 

382

 

60

 

809

 

762

 

Total noninterest income

 

2,057

 

5,682

 

8,254

 

15,872

 

31,426

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

23,269

 

23,812

 

21,597

 

94,967

 

86,800

 

Occupancy

 

6,773

 

6,964

 

7,137

 

28,113

 

28,685

 

Data processing

 

2,272

 

2,310

 

2,132

 

9,120

 

8,964

 

Other professional services

 

2,200

 

2,019

 

1,946

 

8,367

 

8,986

 

Business development

 

684

 

635

 

609

 

2,538

 

2,321

 

Communications

 

637

 

652

 

640

 

2,523

 

3,011

 

Insurance and assessments

 

1,270

 

1,398

 

1,590

 

5,284

 

7,171

 

Non-covered other real estate owned, net

 

316

 

1,883

 

1,714

 

4,150

 

7,010

 

Covered other real estate owned, net

 

(461

)

4,290

 

226

 

6,781

 

3,666

 

Intangible asset amortization

 

1,176

 

1,678

 

1,836

 

6,326

 

8,428

 

Acquisition and integration

 

1,092

 

2,101

 

600

 

4,089

 

600

 

Debt termination

 

 

 

 

22,598

 

 

Other expenses

 

4,297

 

3,915

 

3,442

 

16,806

 

14,351

 

Total noninterest expense

 

43,525

 

51,657

 

43,469

 

211,662

 

179,993

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

32,468

 

26,937

 

24,436

 

93,496

 

87,504

 

Income tax expense

 

(12,576

)

(10,849

)

(10,553

)

(36,695

)

(36,800

)

Net earnings

 

$

19,892

 

$

16,088

 

$

13,883

 

$

56,801

 

$

50,704

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.54

 

$

0.43

 

$

0.38

 

$

1.54

 

$

1.37

 

 

19



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in Thousands)

 

Average Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, net of unearned income

 

$

3,565,635

 

$

3,565,637

 

$

3,562,766

 

$

3,548,369

 

$

3,755,190

 

Investment securities

 

1,364,457

 

1,377,016

 

1,309,931

 

1,373,640

 

1,100,869

 

Interest-earning deposits in financial institutions

 

116,406

 

101,491

 

186,147

 

87,600

 

136,447

 

Federal funds sold

 

 

 

 

2

 

 

Average interest-earning assets

 

5,046,498

 

5,044,144

 

5,058,844

 

5,009,611

 

4,992,506

 

Other assets

 

458,520

 

478,428

 

463,328

 

468,024

 

492,577

 

Average total assets

 

$

5,505,018

 

$

5,522,572

 

$

5,522,172

 

$

5,477,635

 

$

5,485,083

 

 

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

 

$

512,322

 

$

522,551

 

$

488,783

 

$

515,767

 

$

491,145

 

Money market deposits

 

1,257,094

 

1,248,723

 

1,229,387

 

1,219,457

 

1,227,482

 

Savings deposits

 

156,838

 

160,843

 

157,617

 

159,888

 

150,837

 

Time deposits

 

839,783

 

885,181

 

1,003,939

 

889,146

 

1,077,930

 

Average interest-bearing deposits

 

2,766,037

 

2,817,298

 

2,879,726

 

2,784,258

 

2,947,394

 

Borrowings

 

21,126

 

22,700

 

225,011

 

98,787

 

225,542

 

Subordinated debentures

 

108,250

 

108,250

 

129,319

 

112,015

 

129,432

 

Average interest-bearing liabilities

 

2,895,413

 

2,948,248

 

3,234,056

 

2,995,060

 

3,302,368

 

Noninterest-bearing demand deposits

 

1,977,999

 

1,956,929

 

1,702,543

 

1,870,088

 

1,627,729

 

Other liabilities

 

46,081

 

43,786

 

46,777

 

45,145

 

43,996

 

Average total liabilities

 

4,919,493

 

4,948,963

 

4,983,376

 

4,910,293

 

4,974,093

 

Average stockholders’ equity

 

585,525

 

573,609

 

538,796

 

567,342

 

510,990

 

Average liabilities and stockholders’ equity

 

$

5,505,018

 

$

5,522,572

 

$

5,522,172

 

$

5,477,635

 

$

5,485,083

 

 

 

 

 

 

 

 

 

 

 

 

 

Average deposits

 

$

4,744,036

 

$

4,774,227

 

$

4,582,269

 

$

4,654,346

 

$

4,575,123

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on:

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases

 

7.30

%

7.44

%

6.87

%

7.33

%

6.93

%

Average investment securities

 

2.38

%

2.41

%

2.76

%

2.60

%

3.16

%

Average interest-earning deposits

 

0.25

%

0.26

%

0.26

%

0.26

%

0.26

%

Average interest-earning assets

 

5.81

%

5.92

%

5.56

%

5.91

%

5.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of:

 

 

 

 

 

 

 

 

 

 

 

Average deposits/all-in deposit cost (1)

 

0.25

%

0.27

%

0.36

%

0.29

%

0.45

%

Average interest-bearing deposits

 

0.44

%

0.46

%

0.57

%

0.48

%

0.70

%

Average borrowings

 

4.29

%

3.68

%

3.14

%

2.69

%

3.14

%

Average subordinated debentures

 

3.06

%

3.12

%

3.85

%

3.32

%

3.80

%

Average interest-bearing liabilities

 

0.56

%

0.59

%

0.88

%

0.66

%

0.99

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread (2)

 

5.25

%

5.33

%

4.68

%

5.25

%

4.92

%

Net interest margin (3)

 

5.49

%

5.58

%

5.00

%

5.52

%

5.26

%

 


(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)

 

 

 

December 31, 2012

 

 

 

Total Loans

 

Non-Covered Loans

 

Covered Loans

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

 

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

184,032

 

5

%

$

181,144

 

6

%

$

2,888

 

 

SBA 504

 

54,158

 

1

%

54,158

 

2

%

 

 

Other

 

2,234,701

 

61

%

1,682,368

 

55

%

552,333

 

94

%

Total real estate mortgage

 

2,472,891

 

67

%

1,917,670

 

63

%

555,221

 

94

%

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

54,291

 

1

%

48,629

 

1

%

5,662

 

1

%

Commercial

 

98,888

 

3

%

81,330

 

3

%

17,558

 

3

%

Total real estate construction

 

153,179

 

4

%

129,959

 

4

%

23,220

 

4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

2,626,070

 

71

%

2,047,629

 

67

%

578,441

 

98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

467,779

 

13

%

453,176

 

14

%

14,603

 

2

%

Unsecured

 

70,484

 

2

%

69,844

 

2

%

640

 

 

Asset-based

 

239,430

 

7

%

239,430

 

8

%

 

 

SBA 7(a) 

 

25,325

 

1

%

25,325

 

1

%

 

 

Total commercial

 

803,018

 

23

%

787,775

 

25

%

15,243

 

2

%

Leases (1)

 

174,373

 

5

%

174,373

 

6

%

 

 

Consumer

 

23,081

 

1

%

22,487

 

1

%

594

 

 

Foreign

 

17,241

 

0

%

17,241

 

1

%

 

 

Total gross loans

 

$

3,643,783

 

100

%

3,049,505

 

100

%

594,278

 

100

%

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unearned income

 

 

 

 

 

(2,535

)

 

 

 

 

 

Discount

 

 

 

 

 

 

 

 

(50,951

)

 

 

Allowance for loan and lease losses

 

 

 

 

 

(65,899

)

 

 

(26,069

)

 

 

Total net loans

 

 

 

 

 

$

2,981,071

 

 

 

$

517,258

 

 

 

 


(1)   Excludes leases in process of $1.7 million.

 

21



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

December 31, 2012

 

September 30, 2012

 

December 31, 2011

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

315,096

 

16.4

%

$

329,287

 

17.1

%

$

367,494

 

18.5

%

Retail

 

271,412

 

14.2

%

255,669

 

13.3

%

286,691

 

14.5

%

Office buildings

 

304,096

 

15.9

%

284,920

 

14.8

%

290,074

 

14.6

%

Owner-occupied

 

195,170

 

10.2

%

196,812

 

10.2

%

226,307

 

11.4

%

Hotel

 

181,144

 

9.4

%

118,189

 

6.1

%

144,402

 

7.3

%

Healthcare

 

102,816

 

5.4

%

113,827

 

5.9

%

131,625

 

6.7

%

Mixed use

 

51,294

 

2.7

%

47,404

 

2.5

%

53,855

 

2.7

%

Gas station

 

29,632

 

1.5

%

28,563

 

1.5

%

33,715

 

1.7

%

Self storage

 

29,688

 

1.5

%

19,489

 

1.0

%

23,148

 

1.2

%

Restaurant

 

16,755

 

0.9

%

16,651

 

0.9

%

22,549

 

1.1

%

Land acquisition/development

 

21,922

 

1.1

%

21,988

 

1.1

%

14,015

 

0.7

%

Unimproved land

 

13,173

 

0.7

%

11,089

 

0.6

%

1,369

 

0.1

%

Other

 

172,273

 

9.0

%

278,475

 

14.3

%

206,504

 

10.4

%

Total commercial real estate mortgage

 

1,704,471

 

88.9

%

1,722,363

 

89.3

%

1,801,748

 

90.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

103,742

 

5.4

%

86,190

 

4.5

%

93,866

 

4.7

%

Single family owner-occupied

 

46,125

 

2.4

%

37,700

 

2.0

%

32,209

 

1.6

%

Single family nonowner-occupied

 

12,789

 

0.7

%

7,165

 

0.4

%

19,341

 

1.0

%

HELOCs

 

50,543

 

2.6

%

47,966

 

2.5

%

35,300

 

1.8

%

Other

 

 

0.0

%

27,506

 

1.3

%

 

 

Total residential real estate mortgage

 

213,199

 

11.1

%

206,527

 

10.7

%

180,716

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross non-covered real estate mortgage loans

 

$

1,917,670

 

100.0

%

$

1,928,890

 

100.0

%

$

1,982,464

 

100.0

%

 

22



 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

December 31, 2012

 

June 30, 2012

 

December 31, 2011

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

26,205

 

4.7

%

$

26,510

 

4.4

%

$

33,755

 

4.6

%

Retail

 

96,659

 

17.4

%

94,437

 

15.5

%

113,289

 

15.4

%

Office buildings

 

53,674

 

9.7

%

66,657

 

11.0

%

77,767

 

10.6

%

Owner-occupied

 

17,301

 

3.1

%

20,164

 

3.3

%

24,837

 

3.4

%

Hotel

 

2,888

 

0.5

%

2,903

 

0.5

%

2,944

 

0.4

%

Healthcare

 

8,568

 

1.5

%

14,350

 

2.4

%

16,851

 

2.3

%

Mixed use

 

2,919

 

0.5

%

5,728

 

0.9

%

7,733

 

1.1

%

Gas station

 

5,131

 

0.9

%

5,141

 

0.8

%

6,001

 

0.8

%

Self storage

 

48,937

 

8.8

%

50,110

 

8.3

%

52,793

 

7.2

%

Restaurant

 

1,686

 

0.3

%

1,723

 

0.3

%

2,532

 

0.3

%

Unimproved land

 

493

 

0.1

%

966

 

0.2

%

1,752

 

0.2

%

Other

 

14,141

 

2.6

%

13,803

 

2.3

%

14,887

 

2.0

%

Total commercial real estate mortgage

 

278,602

 

50.1

%

302,492

 

49.9

%

355,141

 

48.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

169,601

 

30.6

%

191,736

 

31.6

%

250,633

 

34.0

%

Single family owner-occupied

 

78,960

 

14.2

%

80,360

 

13.3

%

95,248

 

12.9

%

Single family nonowner-occupied

 

20,309

 

3.7

%

23,266

 

3.8

%

25,624

 

3.5

%

Mixed use

 

2,474

 

0.4

%

2,858

 

0.5

%

2,918

 

0.4

%

HELOCs

 

5,275

 

1.0

%

5,712

 

0.9

%

6,794

 

0.9

%

Total residential real estate mortgage

 

276,619

 

49.9

%

303,932

 

50.1

%

381,217

 

51.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross covered real estate mortgage loans

 

$

555,221

 

100.0

%

$

606,424

 

100.0

%

$

736,358

 

100.0

%

 

23



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED LOAN CONCENTRATION TREND

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

Loan Segment

 

2012

 

2012

 

2012

 

2012

 

2011

 

 

 

(In thousands)

 

Real estate mortgage

 

$

1,917,670

 

$

1,928,890

 

$

1,828,777

 

$

1,896,052

 

$

1,982,464

 

Real estate construction

 

129,959

 

152,748

 

129,107

 

118,304

 

113,059

 

Commercial

 

787,775

 

772,768

 

701,044

 

665,441

 

671,939

 

Leases (1)

 

174,373

 

161,934

 

153,793

 

153,845

 

 

Consumer

 

22,487

 

20,615

 

17,151

 

15,826

 

23,711

 

Foreign:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

15,567

 

14,679

 

15,507

 

16,747

 

19,531

 

Other, including real estate

 

1,674

 

1,447

 

1,510

 

2,005

 

1,401

 

Total gross non-covered loans and leases

 

$

3,049,505

 

$

3,053,081

 

$

2,846,889

 

$

2,868,220

 

$

2,812,105

 

 


(1)         Does not include leases in process of $1.7 million, $15.1 million, $12.3 million and $13.8 million at December 31, 2012,

                        September 30, 2012, June 30, 2012 and March 31, 2012.

 

PACWEST BANCORP AND SUBSIDIARIES

COVERED LOAN CONCENTRATION TREND

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2012

 

2012

 

2012

 

2012

 

2011

 

 

 

(In thousands)

 

Real estate mortgage

 

$

555,221

 

$

606,424

 

$

650,997

 

$

699,653

 

$

736,358

 

Real estate construction

 

23,220

 

26,595

 

32,125

 

41,191

 

46,918

 

Commercial

 

15,243

 

16,900

 

18,954

 

20,889

 

25,610

 

Consumer

 

594

 

618

 

659

 

686

 

735

 

Total gross covered loans

 

594,278

 

650,537

 

702,735

 

762,419

 

809,621

 

Less: discount

 

(50,951

)

(52,437

)

(62,323

)

(66,312

)

(75,323

)

Less: allowance for loan losses

 

(26,069

)

(30,704

)

(31,463

)

(35,810

)

(31,275

)

Total covered loans, net

 

$

517,258

 

$

567,396

 

$

608,949

 

$

660,297

 

$

703,023

 

 

24



 

PACWEST BANCORP AND SUBSIDIARIES

NON-COVERED NONCLASSIFIED AND CLASSIFIED LOANS AND LEASES

(Unaudited)

 

 

 

December 31, 2012

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

168,489

 

$

12,655

 

$

181,144

 

SBA 504

 

48,372

 

5,786

 

54,158

 

Other

 

1,633,448

 

48,920

 

1,682,368

 

Total real estate mortgage

 

1,850,309

 

67,361

 

1,917,670

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

46,591

 

2,038

 

48,629

 

Commercial

 

77,503

 

3,827

 

81,330

 

Total real estate construction

 

124,094

 

5,865

 

129,959

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

440,187

 

12,989

 

453,176

 

Unsecured

 

66,947

 

2,897

 

69,844

 

Asset-based

 

235,075

 

4,355

 

239,430

 

SBA 7(a) 

 

18,888

 

6,437

 

25,325

 

Total commercial

 

761,097

 

26,678

 

787,775

 

Leases

 

174,129

 

244

 

174,373

 

Consumer

 

21,616

 

871

 

22,487

 

Foreign

 

17,241

 

 

17,241

 

Total non-covered loans and leases

 

$

2,948,486

 

$

101,019

 

$

3,049,505

 

 

 

 

September 30, 2012

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

105,417

 

$

12,772

 

$

118,189

 

SBA 504

 

48,971

 

6,112

 

55,083

 

Other

 

1,715,968

 

39,650

 

1,755,618

 

Total real estate mortgage

 

1,870,356

 

58,534

 

1,928,890

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

39,774

 

2,978

 

42,752

 

Commercial

 

102,098

 

7,898

 

109,996

 

Total real estate construction

 

141,872

 

10,876

 

152,748

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

417,379

 

15,651

 

433,030

 

Unsecured

 

84,374

 

2,961

 

87,335

 

Asset-based

 

225,700

 

701

 

226,401

 

SBA 7(a) 

 

19,117

 

6,885

 

26,002

 

Total commercial

 

746,570

 

26,198

 

772,768

 

Leases

 

161,514

 

420

 

161,934

 

Consumer

 

19,745

 

870

 

20,615

 

Foreign

 

16,126

 

 

16,126

 

Total non-covered loans

 

$

2,956,183

 

$

96,898

 

$

3,053,081

 

 


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

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Allowance for credit losses, beginning of period

 

$

75,012

 

$

78,031

 

$

96,535

 

$

93,783

 

$

104,328

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

(1,789

)

(1,118

)

(321

)

(7,680

)

(10,180

)

Real estate construction

 

 

(492

)

(1,048

)

(492

)

(6,886

)

Commercial

 

(1,865

)

(492

)

(2,105

)

(4,580

)

(10,072

)

Leases

 

(28

)

 

 

(28

)

 

Consumer

 

(32

)

(25

)

(43

)

(290

)

(1,422

)

Total loans charged off

 

(3,714

)

(2,127

)

(3,517

)

(13,070

)

(28,560

)

Recoveries on loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

381

 

845

 

164

 

1,598

 

513

 

Real estate construction

 

14

 

11

 

4

 

49

 

1,025

 

Commercial

 

368

 

218

 

508

 

1,600

 

1,668

 

Consumer

 

58

 

32

 

19

 

137

 

1,394

 

Foreign

 

 

2

 

70

 

22

 

115

 

Total recoveries on loans charged off

 

821

 

1,108

 

765

 

3,406

 

4,715

 

Net charge-offs

 

(2,893

)

(1,019

)

(2,752

)

(9,664

)

(23,845

)

Provision for credit losses

 

 

(2,000

)

 

(12,000

)

13,300

 

Allowance for credit losses, end of period

 

$

72,119

 

$

75,012

 

$

93,783

 

$

72,119

 

$

93,783

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge-offs to average loans and leases

 

0.38

%

0.14

%

0.39

%

0.33

%

0.81

%

 


(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)

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Allowance for loan and lease losses (1)

 

$

65,899

 

$

69,142

 

$

85,313

 

Reserve for unfunded loan commitments (1)

 

6,220

 

5,870

 

8,470

 

Total allowance for credit losses

 

$

72,119

 

$

75,012

 

$

93,783

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases (2) 

 

$

39,284

 

$

36,985

 

$

58,260

 

Other real estate owned (2)

 

33,572

 

37,333

 

48,412

 

Total nonperforming assets

 

$

72,856

 

$

74,318

 

$

106,672

 

 

 

 

 

 

 

 

 

Performing restructured loans (1)

 

$

106,288

 

$

112,834

 

$

116,791

 

 

 

 

 

 

 

 

 

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

 

2.37

%

2.46

%

3.34

%

Allowance for credit losses to nonaccrual loans and leases

 

183.6

%

202.8

%

161.0

%

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

 

2.37

%

2.41

%

3.73

%

Nonperforming assets to total assets

 

1.33

%

1.34

%

1.93

%

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

 

1.29

%

1.21

%

2.07

%

 


(1)   Applies to non-covered loans.

(2)   Excludes covered nonperforming assets.

 

27



 

PACWEST BANCORP AND SUBSIDIARIES

DEPOSITS

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

Deposit Category

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Noninterest-bearing demand deposits (1)

 

$

1,939,212

 

$

2,006,996

 

$

1,685,799

 

Interest checking deposits

 

513,389

 

499,734

 

500,998

 

Money market deposits

 

1,282,513

 

1,262,406

 

1,265,282

 

Savings deposits

 

153,680

 

155,871

 

157,480

 

Total core deposits

 

3,888,794

 

3,925,007

 

3,609,559

 

Time deposits under $100,000

 

274,622

 

291,450

 

324,521

 

Time deposits of $100,000 and over

 

545,705

 

570,891

 

643,373

 

Total time deposits

 

820,327

 

862,341

 

967,894

 

Total deposits

 

$

4,709,121

 

$

4,787,348

 

$

4,577,453

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits as a percentage of total deposits

 

41

%

42

%

37

%

Core deposits as a percentage of total deposits

 

83

%

82

%

79

%

 


(1)   The September 30, 2012 balance includes a $120 million deposit received at quarter-end.  Such funds were withdrawn in October 2012.

 

PACWEST BANCORP AND SUBSIDIARIES

TIME DEPOSITS

(Unaudited)

 

 

 

December 31, 2012

 

 

 

Time

 

Time

 

 

 

 

 

 

 

Deposits

 

Deposits

 

Total

 

 

 

 

 

Under

 

$100,000

 

Time

 

 

 

Maturity

 

$100,000

 

or More

 

Deposits

 

Rate

 

 

 

(Dollars in thousands)

 

Due in three months or less

 

$

75,069

 

$

148,125

 

$

223,194

 

1.08

%

Due in over three months through six months

 

73,080

 

142,467

 

215,547

 

1.58

%

Due in over six months through twelve months

 

64,765

 

133,572

 

198,337

 

0.97

%

Due in over 12 months through 24 months

 

48,078

 

87,269

 

135,347

 

0.94

%

Due in over 24 months

 

13,630

 

34,272

 

47,902

 

1.06

%

Total

 

$

274,622

 

$

545,705

 

$

820,327

 

1.16

%

 

28



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

Adjusted Earnings Before Income Taxes

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

Earnings before income taxes

 

$

32,468

 

$

26,937

 

$

24,436

 

$

93,496

 

$

87,504

 

Plus: Total provision for credit losses

 

(4,333

)

(2,141

)

4,122

 

(12,819

)

26,570

 

Non-covered OREO expense, net

 

316

 

1,883

 

1,714

 

4,150

 

7,010

 

Covered OREO expense, net

 

(461

)

4,290

 

226

 

6,781

 

3,666

 

Other-than-temporary impairment loss on covered security

 

 

 

 

1,115

 

 

Acquisition and integration costs

 

1,092

 

2,101

 

600

 

4,089

 

600

 

Debt termination expense

 

 

 

 

22,598

 

 

Less: FDIC loss sharing income (expense), net

 

(6,022

)

(367

)

2,667

 

(10,070

)

7,776

 

Gain on sale of securities

 

1,239

 

 

 

1,239

 

 

Adjusted earnings before income taxes

 

$

33,865

 

$

33,437

 

$

28,431

 

$

128,241

 

$

117,574

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

Adjusted Efficiency Ratio

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

Noninterest expense

 

$

43,525

 

$

51,657

 

$

43,469

 

$

211,662

 

$

179,993

 

Less: Non-covered OREO expense, net

 

316

 

1,883

 

1,714

 

4,150

 

7,010

 

Covered OREO expense, net

 

(461

)

4,290

 

226

 

6,781

 

3,666

 

Acquisition and integration costs

 

1,092

 

2,101

 

600

 

4,089

 

600

 

Debt termination expense

 

 

 

 

22,598

 

 

Adjusted noninterest expense

 

$

42,578

 

$

43,383

 

$

40,929

 

$

174,044

 

$

168,717

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

69,603

 

$

70,771

 

$

63,773

 

$

276,467

 

$

262,641

 

Noninterest income

 

2,057

 

5,682

 

8,254

 

15,872

 

31,426

 

Net revenues

 

71,660

 

76,453

 

72,027

 

292,339

 

294,067

 

Less: FDIC loss sharing income (expense), net

 

(6,022

)

(367

)

2,667

 

(10,070

)

7,776

 

Gain on sale of securities

 

1,239

 

 

 

1,239

 

 

Other-than-temporary impairment loss on covered security

 

 

 

 

(1,115

)

 

Adjusted net revenues

 

$

76,443

 

$

76,820

 

$

69,360

 

$

302,285

 

$

286,291

 

 

 

 

 

 

 

 

 

 

 

 

 

Base efficiency ratio (1)

 

60.7

%

67.6

%

60.4

%

72.4

%

61.2

%

Adjusted efficiency ratio (2)

 

55.7

%

56.5

%

59.0

%

57.6

%

58.9

%

 


(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)

 

 

 

December 31,

 

September 30,

 

December 31,

 

Tangible Common Equity

 

2012

 

2012

 

2011

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

589,121

 

$

584,086

 

$

546,203

 

Less: Intangible assets

 

94,589

 

95,491

 

56,556

 

Tangible common equity

 

$

494,532

 

$

488,595

 

$

489,647

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,463,658

 

$

5,538,502

 

$

5,528,237

 

Less: Intangible assets

 

94,589

 

95,491

 

56,556

 

Tangible assets

 

$

5,369,069

 

$

5,443,011

 

$

5,471,681

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

10.78

%

10.55

%

9.88

%

Tangible common equity ratio (1)

 

9.21

%

8.98

%

8.95

%

 

 

 

 

 

 

 

 

Book value per share

 

$

15.74

 

$

15.61

 

$

14.66

 

Tangible book value per share (2)

 

$

13.22

 

$

13.06

 

$

13.14

 

Shares outstanding

 

37,420,909

 

37,420,025

 

37,254,318

 

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

649,656

 

$

660,693

 

$

625,494

 

Less: Intangible assets

 

94,589

 

95,491

 

56,556

 

Tangible common equity

 

$

555,067

 

$

565,202

 

$

568,938

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,443,484

 

$

5,520,998

 

$

5,512,025

 

Less: Intangible assets

 

94,589

 

95,491

 

56,556

 

Tangible assets

 

$

5,348,895

 

$

5,425,507

 

$

5,455,469

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

11.93

%

11.97

%

11.35

%

Tangible common equity ratio (1)

 

10.38

%

10.42

%

10.43

%

 


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

(2)   Calculated as tangible common equity divided by shares outstanding.

 

30



 

PACWEST BANCORP AND SUBSIDIARIES

EARNINGS PER SHARE CALCULATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

 

(In thousands, except per share data)

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

19,892

 

$

16,088

 

$

13,883

 

$

56,801

 

$

50,704

 

Less: earnings allocated to unvested restricted stock (1)

 

(678

)

(574

)

(470

)

(1,845

)

(2,072

)

Net earnings allocated to common shares

 

$

19,214

 

$

15,514

 

$

13,413

 

$

54,956

 

$

48,632

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares and unvested restricted stock outstanding

 

37,420.3

 

37,413.2

 

37,260.8

 

37,369.5

 

37,141.5

 

Less: weighted-average unvested restricted stock outstanding

 

(1,704.8

)

(1,712.8

)

(1,712.8

)

(1,685.4

)

(1,650.7

)

Weighted-average basic shares outstanding

 

35,715.5

 

35,700.4

 

35,548.0

 

35,684.1

 

35,490.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.54

 

$

0.43

 

$

0.38

 

$

1.54

 

$

1.37

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings allocated to common shares

 

$

19,214

 

$

15,514

 

$

13,413

 

$

54,956

 

$

48,632

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average diluted shares outstanding

 

35,715.5

 

35,700.4

 

35,548.0

 

35,684.1

 

35,490.8

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.54

 

$

0.43

 

$

0.38

 

$

1.54

 

$

1.37

 

 


(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