Attached files
| file | filename |
|---|---|
| 8-K - CUSTOMERS BANCORP, INC. FORM 8-K - Customers Bancorp, Inc. | customers8k.htm |
 |
Customers Bancorp
|
|
1015 Penn Avenue
|
|
|
Wyomissing, PA 19610
|
|
|
Contacts:
|
|
|
Jay Sidhu, Chairman & CEO 610-935-8693
|
|
|
Richard Ehst, President & COO 610-917-3263
|
|
|
Investor Contact:
|
|
|
Robert Wahlman, CFO 610-743-8074
|
CUSTOMERS BANCORP REPORTS RECORD NET INCOME
FOR FULL YEAR 2013 AND Q4 2013
Wyomissing, PA — January 23, 2014 — Customers Bancorp, Inc. (NASDAQ: CUBI), the parent company of Customers Bank (collectively “Customers”), reported earnings of $32.7 million for the full year 2013 compared to earnings of $23.8 million for 2012, an increase of 37.3%. Fully diluted earnings per share for 2013 was $1.43. For the quarter ending December 31, 2013 (“Q4 2013”) Customers reported earnings of $9.0 million compared to earnings of $7.6 million for the quarter ended December 31, 2012 (“Q4 2012”), an increase of 19.1%. Q4 2013 fully diluted earnings per share was $0.36. Total shares outstanding at December 31, 2013 were 24.2 million, up from 18.5 million at December 31, 2012.
The financial highlights for full year 2013 included:
|
|
·
|
Net interest income was $103.2 million in 2013, up $31.4 million from $71.8 million in 2012, an increase of 43.8%.
|
|
|
·
|
Total revenues (net interest income plus non-interest income) after provisions for loan losses grew from $86.7 million in 2012 to $124.3 million in 2013, an increase of 43.3%.
|
|
|
·
|
Loans receivable (not covered by FDIC loss share) were $2.4 billion at December 31, 2013, up from $1.2 billion at December 31, 2012, and increase of $1.2 billion (100.0%).
|
|
|
·
|
Loans held for sale (principally mortgage warehouse loans) were $747.6 million at December 31, 2013, a decrease of $692.3 million (48.1%) from the $1.4 billion outstanding at December 31, 2012.
|
|
|
·
|
Non-performing loans not covered by FDIC loss share were $13.5 million at December 31, 2013, a decrease of $8.8 million (39.5%) from the December 31, 2012 non-performing non-covered amount of $22.3 million.
|
|
|
·
|
Demand deposits increased $258.4 million (117.6%) during 2013 to $478.1 million. Total deposits increased $519.1 million (21.3%) during 2013 to $3.0 billion.
|
|
|
·
|
Tangible common equity was $382.9 million as of December 31, 2013, an increase of 44.1% ($117.1 million) from $265.8 million as of December 31, 2012.
|
|
|
·
|
Total assets at December 31, 2013 were $4.2 billion, up 29.7% from the December 31, 2012 balance of $3.2 billion.
|
The financial highlights for Q4 2013 included:
|
|
·
|
Net interest income was $27.7 million in Q4 2013, up $6.0 million from $21.7 million in Q4 2012, an increase of 27.8%.
|
|
|
·
|
Total revenues (net interest income plus non-interest income) after provisions for loan losses grew from $24.5 million in Q4 2012 to $36.1 million in Q4 2013, an increase of 47.2%.
|
|
|
·
|
Capital ratios1 remained strong and improved year over year, with Tier 1 Leverage of 10.11%, and Total Risk-Based Capital of 13.16%, at December 31, 2013 compared to Tier 1 Leverage of 9.30%, and Total Risk-Based Capital of 11.26%, at December 31, 2012.
|
“2013 was a year of great achievement for Customers as we successfully implemented key strategies on several fronts while enhancing our profitability,” stated Jay Sidhu, Chairman and CEO of Customers Bancorp, Inc. “We generated record earnings while for the first time listing Customers on a national exchange, increased capital by over $115 million, added banking teams in key markets of New York City, Boston, Philadelphia and Providence, adopted a client-centric single-point-of-contact business model, and generated double-digit loan and deposit growth. We enter 2014 focused on continued organic growth of our businesses and building book value, and Customers’ team members are excited about our prospects to further build our business and serve all of our communities in 2014. I expect the Company to continue to outperform the industry through the organic growth of loans and deposits.”
Robert Wahlman, Executive Vice President and CFO, stated, “During 2013 we overcame a $700 million decrease in mortgage warehouse balances to grow total assets by $952 million, and achieved record earnings of $32.7 million for the year and $9.0 million for the 4th quarter. We also achieved the earnings per share expectations despite increasing our shares outstanding by nearly one-third during the year. Our 2014 success results from the execution of our strategies to maintain very strong asset quality, grow our loan assets by focusing on our customers using a single-point-of-contact client service strategy, and control our expenses. We have mapped our strategies to further improve performance in 2014, and our team members are already executing on those strategies.”
1 Tier 1 Leverage and Total Risk-Based Capital at December 31, 2013 are estimated.
Page 2 of 10
|
EARNINGS SUMMARY - UNAUDITED
|
||||||||||||
|
(Dollars in thousands, except per-share data)
|
||||||||||||
| Q4 | Q3 | Q4 | ||||||||||
| 2013 | 2013 | 2012 | ||||||||||
|
Net income available to common shareholders
|
$ | 9,010 | $ | 8,268 | $ | 7,568 | ||||||
|
Diluted earnings per share
|
$ | 0.36 | $ | 0.33 | $ | 0.40 | ||||||
|
Average shares outstanding
|
24,527,087 | 24,678,317 | 18,459,502 | |||||||||
|
Return on average assets
|
0.93 | % | 0.90 | % | 1.06 | % | ||||||
|
Return on average common equity
|
9.10 | % | 8.56 | % | 11.32 | % | ||||||
|
Equity to assets
|
9.31 | % | 9.91 | % | 8.42 | % | ||||||
|
Net interest margin, tax equivalent
|
3.07 | % | 3.14 | % | 3.20 | % | ||||||
|
Reserves to non performing loans (NPL's)
|
152.90 | % | 157.60 | % | 106.50 | % | ||||||
|
Book value per common share (period end)
|
$ | 15.96 | $ | 15.75 | $ | 14.60 | ||||||
|
Period end stock price
|
$ | 20.46 | $ | 16.10 | $ | 14.50 | ||||||
Net Income, Earnings Per Share and Book Value
Q4 2013 net income of $9.0 million is up $0.7 million, or 9.0%, from Q3 2013, and up $1.4 million, or 19.1%, from Q4 2012. Q4 2013 diluted earnings per share of $0.36 is up $0.03 cents (nearly 10%) from the Q3 2013 earnings per share of $0.33. Customers’ book value per share increased to $15.96 in Q4 2013 (up 1.4%) from $15.75 in Q3 2013, and $14.60 (up 10.0%) in Q4 2012. The record net income for 2013 and Q4 2013 is primarily due to increased net interest income, fueled by net loan growth while maintaining asset quality and strong growth of low cost deposits through the year. The increasing book value reflects Customers strategic commitment to consistently maintain and grow book value per share.
Net Interest Margin
The net interest margin decreased 7 basis points to 3.07% in Q4 2013 compared to Q3 2013, and decreased 12 basis points from Q4 2012. The Q4 2013 net interest margin decrease from Q3 2013 is principally due to decreasing yields on the mortgage warehouse portfolio as competition heats up in this market, increased volume and marginally lower yields in the multi-family lending product as Customers aggressively grows this loan portfolio segment, and growing the investment securities portfolio which produces less than the average yield on loans.
Non-Interest Income
Q4 2013 non-interest income of $7.9 million was up $3.1 million compared to $4.9 million in Q3 2013, and up $3.4 million compared to $4.5 million in Q4 2012. Q4 2013 non-interest income is higher than the past noted periods largely due to income recognized on mortgage loans of $1.1 million as Customers initiated its mortgage banking activities and a gain of $1.3 million on securities sold to strategically reduced interest rate risk in the investment portfolio, offset in part by reduced mortgage warehouse transaction fees as a result of decreased mortgage warehouse loan balances and activity as refinancing activity declined when long term market interest rates increased in Q3 2013.
Page 3 of 10
Non-Interest Expense
Operating expenses in Q4 2013 of $22.3 million increased $4.0 million compared to Q3 2013 operating expenses of $18.3 million. Q4 2013 operating expenses support significantly greater business activities as Customers is investing in its C&I lending and mortgage banking businesses, resulting in increased compensation, occupancy, technology, and other operating expenses. The Q4 2013 expenses also include a $1.6 million increase over Q3 2013 for costs incurred in connection with the previously disclosed Department of Justice investigation to resolve certain alleged redlining violations, enhance technological barriers to cyber-fraud attempts, and pay other regulatory costs.
Provision for Loan Losses and Asset Quality
The Q4 2013 provision for loan losses was ($0.5) million, compared to a Q3 2013 provision of $0.8 million, and a Q4 2012 provision of $1.6 million. Beginning in Q4 2013, the provision for loan losses is being reported net of the amount of estimated credit losses on covered loans to be recovered from the Federal Deposit Insurance Corporation (the “FDIC”) pursuant to specific purchase and assumption, or loss sharing, agreements. Prior period amounts have been reclassified to be consistent with the Q4 2013 presentation. Previously the amount recoverable from the FDIC had been reported as a separate amount in non-interest income. The Q4 2013 provision reflects a provision of $2.2 million for asset growth and a $1.1 million reduction of the FDIC indemnification asset as a result of collections on two loans covered by the FDIC purchase and assumption agreements, offset by reductions of the provision for loan losses for payoffs on loans with specific reserves of $1.4 million, better sustained performance of residential mortgage loans compared to previously estimated performance of $0.4 million, improved performance estimate of a purchased commercial loan pool of $1.0 million, and generally decreased delinquencies and improved performance of the loan portfolio of approximately $1.0 million.
Customers seperates its loan portfolio into “covered” and “non-covered” loans for purposes of analyzing and managing asset quality. Covered loans are those loans that are covered by an FDIC purchase and assumption, or loss sharing, agreements, and for which Customers is reimbursed 80% of allowable incurred losses. Covered loans totaled $66.7 million as of December 31, 2013, and $107.5 million as of December 31, 2012. Non-accrual covered loans totaled $5.6 million at December 31, 2013 compared to $10.5 million at December 31, 2012. Covered real estate owned totaled $7.0 million as of December 31, 2013 compared to $4.1 million as of December 31, 2012.
Non-covered loans are all loans not covered by the FDIC agreements. Non-covered loans includes loans accounted for as held for sale as well as loans accounted for as held for investment. Non-covered loans totaled $3.1 billion as of December 31, 2013, and $2.7 billion as of December 31, 2012. Non-accrual non-covered loans totaled $13.5 million (0.43% of total non-covered loans) as of December 31, 2013 and $22.3 million (0.84%) as of December 31, 2012. Non-covered loans 30 to 89 days delinquent at December 31, 2013 totaled $9.4 million, or 0.3% of non-covered loans.
Page 4 of 10
Conference Call
|
Date:
|
January 23, 2014
|
|
Time:
|
2:00 pm ET
|
|
US Dial-in:
|
877-941-2068
|
|
International Dial-in:
|
480-629-9712
|
|
Conference ID:
|
4662763
|
|
Webcast:
|
http://public.viavid.com/index.php?id=107501
|
Institutional Background
Customers Bancorp, Inc. is a bank holding company located in Wyomissing, Pennsylvania engaged in banking and related businesses through its bank subsidiary, Customers Bank. Customers Bank is a community-based, full-service bank with assets of approximately $4.2 billion. A member of the Federal Reserve System and deposits insured by the Federal Deposit Insurance Corporation (“FDIC”), Customers Bank provides a range of banking services to small and medium-sized businesses, professionals, individuals and families through offices in Pennsylvania, New York, Rhode Island, Massachusetts, and New Jersey. Committed to fostering customer loyalty, Customers Bank uses a High Tech/High Touch strategy that includes use of industry-leading technology to provide customers better access to their money, as well as a continually expanding portfolio of loans to small businesses, multifamily projects, mortgage companies and consumers.
Customers Bancorp, Inc. is listed on the NASDAQ exchange under the symbol CUBI. Additional information about Customers Bancorp, Inc. can be found on the company’s website, www.customersbank.com.
Page 5 of 10
“Safe Harbor” Statement
In addition to historical information, this press release may contain “forward-looking statements” which are made in good faith by Customers Bancorp, Inc., pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, the Securities Act of 1933, as amended and the Securities Exchange Act of 1934, as amended. These forward-looking statements include statements with respect to Customers Bancorp, Inc.’s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by or that include the words “may,” “could,” “should,” “pro forma,” “looking forward,” “would,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Customers Bancorp, Inc.’s control). Numerous competitive, economic, regulatory, legal and technological factors, among others, could cause Customers Bancorp, Inc.’s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements. Customers Bancorp, Inc. cautions that the foregoing factors are not exclusive, and neither such factors nor any such forward-looking statement takes into account the impact of any future events. All forward-looking statements and information set forth herein are based on management's current beliefs and assumptions as of the date hereof and speak only as of the date they are made. For a more complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review Customers Bancorp, Inc.’s filings with the Securities and Exchange Commission, including its most recent annual report on Form 10-K, as updated by subsequently filed Forms 10-Q, as well as any changes in risk factors that may be identified in its quarterly or other reports filed with the SEC. Customers Bancorp, Inc. does not undertake to update any forward looking statement whether written or oral, that may be made from time to time by Customers Bancorp, Inc. or by or on behalf of Customers Bank.
Page 6 of 10
|
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
|
||||||||||||||||||||
|
(Dollars in thousands, except per share data)
|
||||||||||||||||||||
| Q4 | Q3 | Q4 |
Full Year
|
Full Year
|
||||||||||||||||
| 2013 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
|
Interest income:
|
||||||||||||||||||||
|
Loans held for sale
|
$ | 6,604 | $ | 9,495 | $ | 11,837 | $ | 38,140 | $ | 15,950 | ||||||||||
|
Loans receivable, including fees
|
24,801 | 22,485 | 14,550 | 82,580 | 70,510 | |||||||||||||||
|
Investment securities
|
2,980 | 1,423 | 731 | 6,314 | 6,731 | |||||||||||||||
|
Other
|
112 | 148 | 127 | 482 | 352 | |||||||||||||||
|
Total interest income
|
34,497 | 33,551 | 27,245 | 127,516 | 93,543 | |||||||||||||||
|
Interest expense:
|
||||||||||||||||||||
|
Deposits
|
5,279 | 5,470 | 5,389 | 21,020 | 21,076 | |||||||||||||||
|
Federal funds purchased
|
2 | 20 | 2 | 101 | 10 | |||||||||||||||
|
Other borrowings
|
1,522 | 1,057 | 189 | 3,180 | 675 | |||||||||||||||
|
Total interest expense
|
6,803 | 6,547 | 5,580 | 24,301 | 21,761 | |||||||||||||||
|
Net interest income
|
27,694 | 27,004 | 21,665 | 103,215 | 71,782 | |||||||||||||||
|
Provision for loan losses
|
(512 | ) | 750 | 1,567 | 2,236 | 14,270 | ||||||||||||||
|
Net interest income after provision for loan losses
|
28,206 | 26,254 | 20,098 | 100,979 | 57,512 | |||||||||||||||
|
Non-interest income:
|
||||||||||||||||||||
|
Deposit fees
|
187 | 198 | 124 | 675 | 481 | |||||||||||||||
|
Mortgage warehouse transactional fees
|
2,335 | 3,090 | 3,461 | 12,962 | 12,289 | |||||||||||||||
|
Bank-owned life insurance income
|
824 | 615 | 385 | 2,482 | 1,332 | |||||||||||||||
|
Gain on sale of investment securities
|
1,274 | - | 12 | 1,274 | 9,017 | |||||||||||||||
|
Mortgage banking income
|
1,142 | - | - | 1,142 | - | |||||||||||||||
|
Gain/(loss) on sale of SBA loans
|
450 | (6 | ) | 89 | 852 | 357 | ||||||||||||||
|
Other
|
1,703 | 958 | 365 | 3,956 | 5,753 | |||||||||||||||
|
Total non-interest income
|
7,915 | 4,855 | 4,436 | 23,343 | 29,229 | |||||||||||||||
|
Non-interest expense:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
10,625 | 8,963 | 6,773 | 35,493 | 23,846 | |||||||||||||||
|
Occupancy
|
2,520 | 2,289 | 1,879 | 8,829 | 6,816 | |||||||||||||||
|
Technology, communication and bank operations
|
1,307 | 1,121 | 769 | 4,330 | 2,805 | |||||||||||||||
|
Advertising and promotion
|
301 | 450 | 373 | 1,274 | 1,219 | |||||||||||||||
|
Professional services
|
2,399 | 1,191 | 995 | 5,548 | 3,468 | |||||||||||||||
|
FDIC assessments, taxes, and regulatory fees
|
2,058 | 1,105 | 832 | 5,568 | 3,037 | |||||||||||||||
|
Other real estate owned expense(income)
|
403 | 401 | (624 | ) | 1,365 | (85 | ) | |||||||||||||
|
Loan workout expenses
|
570 | 928 | 723 | 2,245 | 2,243 | |||||||||||||||
|
Merger related expenses
|
132 | 86 | 63 | 352 | 90 | |||||||||||||||
|
Stock offering expenses
|
- | - | - | - | 1,437 | |||||||||||||||
|
Loss contingency
|
- | - | - | 2,000 | - | |||||||||||||||
|
Other
|
1,986 | 1,813 | 1,662 | 7,020 | 5,775 | |||||||||||||||
|
Total non-interest expense
|
22,301 | 18,347 | 13,445 | 74,024 | 50,651 | |||||||||||||||
|
Income before tax expense
|
13,820 | 12,762 | 11,089 | 50,298 | 36,090 | |||||||||||||||
|
Income tax expense
|
4,810 | 4,494 | 3,521 | 17,604 | 12,272 | |||||||||||||||
|
Net income
|
$ | 9,010 | $ | 8,268 | $ | 7,568 | $ | 32,694 | $ | 23,818 | ||||||||||
|
Basic earnings per share
|
$ | 0.37 | $ | 0.34 | $ | 0.41 | $ | 1.47 | $ | 1.78 | ||||||||||
|
Diluted earnings per share
|
0.36 | 0.33 | 0.40 | 1.43 | 1.73 | |||||||||||||||
Page 7 of 10
|
CONSOLIDATED BALANCE SHEET - UNAUDITED
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
|
2013
|
2013
|
2012
|
||||||||||
|
ASSETS
|
||||||||||||
|
Cash and due from banks
|
$ | 59,339 | $ | 88,332 | $ | 12,908 | ||||||
|
Interest earning deposits
|
173,729 | 167,321 | 173,108 | |||||||||
|
Cash and cash equivalents
|
233,068 | 255,653 | 186,016 | |||||||||
|
Investment securities available for sale, at fair value
|
497,573 | 497,566 | 129,093 | |||||||||
|
Loans held for sale
|
747,593 | 917,939 | 1,439,889 | |||||||||
|
Loans receivable not covered by Loss Sharing Agreements with the FDIC
|
2,398,353 | 2,018,532 | 1,216,941 | |||||||||
|
Loans receivable covered under Loss Sharing Agreements with the FDIC
|
66,725 | 81,255 | 107,526 | |||||||||
|
Allowance for loan losses
|
(23,998 | ) | (26,800 | ) | (25,837 | ) | ||||||
|
Total loans receivable, net (excluding loans held for sale)
|
2,441,080 | 2,072,987 | 1,298,630 | |||||||||
|
FHLB, Federal Reserve Bank, and other stock
|
42,424 | 19,113 | 30,163 | |||||||||
|
Accrued interest receivable
|
8,362 | 7,866 | 5,790 | |||||||||
|
FDIC loss sharing receivable
|
10,046 | 11,038 | 12,343 | |||||||||
|
Bank premises and equipment, net
|
11,625 | 11,055 | 9,672 | |||||||||
|
Bank-owned life insurance
|
104,433 | 85,991 | 56,191 | |||||||||
|
Other real estate owned
|
12,265 | 13,601 | 8,114 | |||||||||
|
Goodwill and other intangibles
|
3,676 | 3,680 | 3,689 | |||||||||
|
Other assets
|
41,028 | 28,623 | 21,644 | |||||||||
|
Total assets
|
$ | 4,153,173 | $ | 3,925,112 | $ | 3,201,234 | ||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
Demand, non-interest bearing
|
$ | 478,103 | $ | 671,211 | $ | 219,687 | ||||||
|
Interest Bearing Deposits
|
2,481,819 | 2,572,101 | 2,221,131 | |||||||||
|
Total deposits
|
2,959,922 | 3,243,312 | 2,440,818 | |||||||||
|
Federal funds purchased
|
13,000 | - | 5,000 | |||||||||
|
Other borrowings
|
771,750 | 237,250 | 473,000 | |||||||||
|
Accrued interest payable and other liabilities
|
21,878 | 55,665 | 12,941 | |||||||||
|
Total liabilities
|
3,766,550 | 3,536,227 | 2,931,759 | |||||||||
|
Common stock
|
24,756 | 24,742 | 18,507 | |||||||||
|
Additional paid in capital
|
307,231 | 306,183 | 212,090 | |||||||||
|
Retained earnings
|
71,008 | 61,997 | 38,314 | |||||||||
|
Accumulated other comprehensive (loss) income
|
(8,118 | ) | (3,537 | ) | 1,064 | |||||||
|
Cost of treasury stock
|
(8,254 | ) | (500 | ) | (500 | ) | ||||||
|
Total shareholders' equity
|
386,623 | 388,885 | 269,475 | |||||||||
|
Total liabilities & shareholders' equity
|
$ | 4,153,173 | $ | 3,925,112 | $ | 3,201,234 | ||||||
Page 8 of 10
|
Average Balance Sheet / Net Interest Margin
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
| Three Months Ended December 31, | ||||||||||||||||
|
2013
|
2012
|
|||||||||||||||
|
Average Balance
|
Average yield or cost (%)
|
Average Balance
|
Average yield or cost (%)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Interest earning deposits
|
$ | 177,222 | 0.25 | % | $ | 202,176 | 0.25 | % | ||||||||
|
Investment securities
|
479,511 | 2.49 | % | 129,960 | 2.25 | % | ||||||||||
|
Loans held for sale
|
706,899 | 3.71 | % | 1,235,067 | 3.81 | % | ||||||||||
|
Loans
|
2,255,932 | 4.36 | % | 1,160,523 | 4.99 | % | ||||||||||
|
Less: Allowance for loan losses
|
(26,630 | ) | (25,617 | ) | ||||||||||||
|
Total interest earning assets
|
3,592,934 | 3.81 | % | 2,702,109 | 4.01 | % | ||||||||||
|
Non-interest earning assets
|
242,660 | 127,063 | ||||||||||||||
|
Total assets
|
$ | 3,835,594 | $ | 2,829,172 | ||||||||||||
|
Liabilities
|
||||||||||||||||
|
Interest checking
|
$ | 54,668 | 0.77 | % | $ | 41,285 | 0.45 | % | ||||||||
|
Money market
|
1,229,007 | 0.64 | % | 979,648 | 0.69 | % | ||||||||||
|
Other savings
|
31,626 | 0.42 | % | 22,372 | 0.50 | % | ||||||||||
|
Certificates of deposit
|
1,201,791 | 1.04 | % | 1,162,063 | 1.24 | % | ||||||||||
|
Total interest bearing deposits
|
2,517,092 | 0.83 | % | 2,205,368 | 0.97 | % | ||||||||||
|
Other borrowings
|
338,465 | 1.79 | % | 105,799 | 0.72 | % | ||||||||||
|
Total interest bearing liabilities
|
2,855,557 | 0.95 | % | 2,311,167 | 0.96 | % | ||||||||||
|
Non-interest bearing deposits
|
572,865 | 245,881 | ||||||||||||||
|
Total deposits & borrowings
|
3,428,422 | 0.79 | % | 2,557,048 | 0.87 | % | ||||||||||
|
Other non-interest bearing liabilities
|
14,407 | 6,301 | ||||||||||||||
|
Total liabilities
|
3,442,829 | 2,563,349 | ||||||||||||||
|
Shareholders' equity
|
392,765 | 265,823 | ||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 3,835,594 | $ | 2,829,172 | ||||||||||||
|
Net interest margin
|
3.06 | % | 3.19 | % | ||||||||||||
|
Net interest margin tax equivalent
|
3.07 | % | 3.20 | % | ||||||||||||
Page 9 of 10
|
Asset Quality as of December 31, 2013
|
||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||||||
|
Loan Type
|
Total Loans
|
Non Accrual /NPL's
|
Other Real Estate Owned
|
Non Performing Assets (NPA's)
|
Allowance for loan losses
|
Credit Mark
|
Cash Reserve
|
Total Credit Reserves
|
NPA's/Total Loans
|
Total Reserves to Total NPA's
|
||||||||||||||||||||||||||||||
|
Pre September 2009 Originated
Loans
|
||||||||||||||||||||||||||||||||||||||||
|
Legacy
|
$ | 74,344 | $ | 9,468 | $ | 3,754 | $ | 13,222 | $ | 2,386 | $ | - | $ | - | $ | 2,386 | 17.79 | % | 18.05 | % | ||||||||||||||||||||
|
Troubled debt restructurings (TDR's)
|
1,692 | 714 | 714 | 56 | 56 | 42.20 | % | 7.84 | % | |||||||||||||||||||||||||||||||
|
Total Pre September 2009 Originated Loans
|
76,036 | 10,182 | 3,754 | 13,936 | 2,442 | - | - | 2,442 | 18.33 | % | 17.52 | % | ||||||||||||||||||||||||||||
|
Originated Loans (Post 2009)
|
||||||||||||||||||||||||||||||||||||||||
|
Warehouse
|
4,743 | - | - | - | 36 | 36 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||
|
Manufactured Housing
|
4,179 | - | - | - | 84 | 84 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||
|
Commercial
|
801,229 | 511 | - | 511 | 5,936 | 5,936 | 0.06 | % | 1161.64 | % | ||||||||||||||||||||||||||||||
|
MultiFamily
|
1,056,696 | - | - | - | 4,227 | 4,227 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||
|
Consumer/ Mortgage
|
118,742 | - | - | - | 457 | 457 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||
|
Total Originated Loans
|
1,985,589 | 511 | - | 511 | 10,740 | - | - | 10,740 | 0.03 | % | 2101.76 | % | ||||||||||||||||||||||||||||
|
Acquired Loans
|
||||||||||||||||||||||||||||||||||||||||
|
Berkshire
|
11,832 | 2,373 | 1,201 | 3,574 | 510 | 510 | 30.21 | % | 14.27 | % | ||||||||||||||||||||||||||||||
|
Total FDIC (covered and non covered)
|
42,265 | 5,649 | 6,953 | 12,602 | 924 | 924 | 29.82 | % | 7.33 | % | ||||||||||||||||||||||||||||||
|
Manufactured Housing
|
128,155 | 0 | 356 | 356 | - | 3,086 | 3,086 | 0.28 | % | 868.04 | % | |||||||||||||||||||||||||||||
|
Flagstar (Commercial)
|
139,582 | - | - | - | - | - | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||
|
TDR's
|
2,929 | 447 | - | 447 | 135 | 135 | 15.26 | % | 30.20 | % | ||||||||||||||||||||||||||||||
|
Total Acquired Loans
|
324,763 | 8,469 | 8,510 | 16,979 | 1,569 | - | 3,086 | 4,655 | 5.23 | % | 27.42 | % | ||||||||||||||||||||||||||||
|
Acquired Purchased Credit Impaired Loans
|
||||||||||||||||||||||||||||||||||||||||
|
Berkshire
|
50,329 | - | - | - | 4,241 | (2,161 | ) | 2,080 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||
|
Total FDIC - Covered
|
24,475 | - | - | - | 4,476 | (49 | ) | 4,427 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||
|
Manufactured Housing 2011
|
5,478 | - | - | - | 530 | 4,423 | 4,953 | 0.00 | % | 0.00 | % | |||||||||||||||||||||||||||||
|
Total Acquired Purchased Credit Impaired Loans
|
80,282 | - | - | - | 9,247 | 2,213 | - | 11,460 | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||
|
Unamortized fees/discounts
|
(1,592 | ) | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||||||||
|
Total Loans Held for Investment
|
2,465,078 | 19,162 | 12,264 | 31,426 | 23,998 | 2,213 | 3,086 | 29,297 | 1.27 | % | 93.23 | % | ||||||||||||||||||||||||||||
|
Total Loans Held for Sale
|
747,593 | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | ||||||||||||||||||||||||||||
|
Total Portfolio
|
$ | 3,212,671 | $ | 19,162 | $ | 12,264 | $ | 31,426 | $ | 23,998 | $ | 2,213 | $ | 3,086 | $ | 29,297 | 0.98 | % | 93.23 | % | ||||||||||||||||||||
Page 10 of 10