Attached files

file filename
8-K - 8-K - PACWEST BANCORPa14-4189_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 23, 2014

 

PACWEST BANCORP ANNOUNCES RESULTS

FOR THE FOURTH QUARTER OF 2013 AND CALENDAR YEAR 2013

 

Fourth Quarter of 2013 Highlights

 

·                  Net Earnings of $3.1 Million or $0.06 Per Diluted Share

·                  Net Interest Margin at 5.41%

·                  Credit Loss Reserve at 1.73% of Total Loans and Leases

·                  Credit Loss Reserve at 145% of Nonaccrual Loans and Leases (excludes purchased credit impaired loans)

·                  Demand Deposits Reach 44% of Total Deposits

·                  Core Deposits Increase to 88% of Total Deposits

 

Calendar Year 2013 Highlights

 

·                  Net Earnings of $45.1 Million or $1.08 Per Diluted Share

·                  Return on Average Assets and Equity of 0.74% and 6.28%

·                  Core Deposit Growth of $727.8 Million, or 19%

·                  Loan Growth of $720.5 Million, or 20%

 

Los Angeles, California . . . PacWest Bancorp (Nasdaq: PACW) today announced net earnings for the fourth quarter of 2013 of $3.1 million, or $0.06 per diluted share, compared to net earnings for the third quarter of 2013 of $24.2 million, or $0.53 per diluted share, and net earnings of $45.1 million for calendar year 2013, or $1.08 per diluted share, compared to $56.8 million, or $1.54 per diluted share, for calendar year 2012.  For the fourth quarter of 2013, net earnings include a $12.2 million, or $0.28 per diluted share, after-tax charge for accelerated restricted stock vesting and third quarter of 2013 net earnings include a $5.2 million, or $0.12 per diluted share, after-tax acquisition-related securities gain.

 

1



 

This press release contains certain non-GAAP financial disclosures for adjusted earnings from continuing operations before income taxes, adjusted efficiency ratio, adjusted allowance for credit losses to loans and leases, return on average tangible equity, and tangible common equity ratio.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.  As analysts and investors view adjusted earnings from continuing operations before income taxes as an indicator of the Company’s ability to both generate earnings and 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.  As the allowance for credit losses takes into account credit deterioration on acquired loans and leases, which include an estimate of credit losses in their initial fair values, we disclose the adjusted allowance for credit losses to loans and leases in addition to the allowance for credit losses to loans and leases.  The adjusted allowance for credit losses to loans and leases excludes acquired loans and leases and the related allowance.  Given that the use of return on average tangible equity, tangible common equity amounts and ratios, and tangible book value per share is prevalent among banking regulators, investors and analysts, we disclose our return on average tangible equity in addition to return on average equity, our tangible common equity ratio in addition to the equity-to-assets ratio, and tangible book value per share in addition to book value per share.  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 First California Financial Group, Inc. (“FCAL”), American Perspective Bank (“APB”), Celtic Capital Corporation (“Celtic”) and Pacific Western Equipment Finance (“EQF”) have been included since their respective acquisition dates of May 31, 2013, August 1, 2012, April 3, 2012, and January 3, 2012.

 

2



 

FOURTH QUARTER RESULTS

 

 

 

Three Months Ended

 

 

 

December 31,

 

September 30,

 

 

 

2013

 

2013

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

Net earnings from continuing operations

 

$

3,447

 

$

24,140

 

Net earnings

 

$

3,109

 

$

24,163

 

Diluted earnings per share from continuing operations

 

$

0.07

 

$

0.53

 

Diluted earnings per share

 

$

0.06

 

$

0.53

 

Adjusted earnings from continuing operations before income taxes (1)

 

$

38,213

 

$

38,056

 

Annualized return on average assets

 

0.19

%

1.44

%

Annualized return on average equity

 

1.51

%

12.02

%

Annualized return on average tangible equity (2)

 

2.11

%

16.85

%

Net interest margin

 

5.41

%

5.46

%

Efficiency ratio

 

85.5

%

64.3

%

Adjusted efficiency ratio (3)

 

56.7

%

57.3

%

 

 

 

 

 

 

At Quarter End:

 

 

 

 

 

Allowance for credit losses to loans and leases (excludes PCI loans) (4)

 

1.73

%

1.72

%

Allowance for credit losses to nonaccrual loans and leases (excludes PCI loans) (4) 

 

145

%

133

%

Equity to assets ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

12.38

%

12.34

%

Pacific Western Bank

 

13.97

%

13.71

%

Tangible common equity ratios:

 

 

 

 

 

PacWest Bancorp Consolidated

 

9.24

%

9.12

%

Pacific Western Bank

 

10.88

%

10.54

%

 


(1)  Represents pre-tax earnings from continuing operations excluding net credit costs, securities gains and losses, accelerated restricted stock expense, and acquisition and integration costs. See GAAP to Non-GAAP Reconciliation table.

(2)  Calculation reduces average equity by average intangible assets.  See GAAP to Non-GAAP Reconciliation table.

(3)  Excludes FDIC loss sharing expense, securities losses, accelerated restricted stock expense, OREO expenses, and acquisition and integration costs.  See GAAP to Non-GAAP Reconciliation table.

(4) PCI refers to purchased credit impaired loans, which includes acquired loans that are impaired on the purchase date.

 

The quarter-over-quarter decrease in net earnings of $21.1 million was due mostly to: (a) the $12.4 million ($12.2 million after tax) accelerated vesting of restricted stock, (b) the $6.2 million ($3.6 million after tax) increase in net credit costs (mostly due to higher FDIC loss sharing expense), (c) the $5.2 million non-taxable acquisition-related securities gain recorded in the third quarter but not repeated in the fourth quarter, and (d) the $1.0 million ($598,000 after tax) decrease in net interest income.  These items were offset by the decrease in acquisition and integration costs of $1.2 million ($524,000 after tax).

 

3



 

Matt Wagner, Chief Executive Officer, commented, “Although our fourth quarter earnings were negatively impacted by our decision to accelerate vesting of some restricted stock, that action saved the Company $21 million in compensation and tax expense that would have been recorded when we complete the merger with CapitalSource.  The real story is in our adjusted earnings, which totaled $38.2 million for the fourth quarter.  That level was achieved by improved credit quality, profitable loan originations and core deposits, and maintenance of our net interest margin.”

 

Mr. Wagner continued, “New loans and leases originated and purchased in the fourth quarter totaled $236 million, down slightly from the $241 million we posted in the third quarter.  The net paydowns of loans and leases in the fourth quarter included one lending relationship for $32 million, which paid off on the last day of the year.  Nevertheless, we see some economic improvement in our markets and expect new loan activity will increase.”

 

Mr. Wagner went on to comment on the pending CapitalSource merger, “The integration planning for our merger with CapitalSource continues to progress very well.  We received stockholder approval of the merger last week and expect to close in the first quarter of 2014, subject to receipt of final regulatory approval.  We all look forward to completing the merger so that we can begin to profitably grow the new organization.”

 

Vic Santoro, Chief Financial Officer, commented, “Our ‘core’ loan and lease yield of 6.64% and our all-in deposit cost of 0.11% are the main drivers of our superior net interest margin.  Our net interest margin has held above the 5.25% mark all year, hitting 5.41% in the fourth quarter.  When volatile items are excluded, our core NIM is 5.31%.”

 

Mr. Santoro continued, “We remain focused on controlling our expenses, with fourth quarter noninterest expense declining $1.2 million quarter-over-quarter when accelerated stock vesting, OREO, and acquisition and integration costs are excluded.  The level of our adjusted fourth quarter earnings continues to be strong, and we expect to generate solid core earnings in 2014 and beyond.”

 

4



 

YEAR TO DATE RESULTS

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Dollars in thousands, except per share data)

 

Financial Highlights:

 

 

 

 

 

 

 

Net earnings from continuing operations

 

$

45,477

 

$

56,801

 

Net earnings

 

$

45,115

 

$

56,801

 

Diluted earnings per share from continuing operations

 

$

1.09

 

$

1.54

 

Diluted earnings per share

 

$

1.08

 

$

1.54

 

Adjusted earnings from continuing operations before income taxes (1)

 

$

131,392

 

$

128,241

 

Annualized return on average assets

 

0.74

%

1.04

%

Annualized return on average equity

 

6.28

%

10.01

%

Annualized return on average tangible equity (2)

 

8.25

%

11.76

%

Net interest margin

 

5.37

%

5.52

%

Efficiency ratio

 

76.4

%

72.4

%

Adjusted efficiency ratio (3)

 

59.3

%

57.6

%

 


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

(2)  Calculation reduces average equity by average intangible assets.  See GAAP to Non-GAAP Reconciliation table.

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

 

Net earnings for the year ended December 31, 2013 were $45.1 million, a decrease of $11.7 million compared to last year.  The decline in profitability was due mainly to: (a) the $24.3 million ($14.7 million after tax) increase in acquisition and integration costs, (b) the $12.3 million ($7.1 million after tax) increase in net credit costs, (c) the $12.4 million ($12.2 million after tax) accelerated vesting of restricted stock, and (d) the $12.1 million ($7.0 million after tax) increase, mostly from acquisitions, in compensation expense.  These items were offset by: (a) the $22.6 million ($13.1 million after tax) decrease in debt termination expense and (b) the $21.2 million ($12.3 million after tax) increase in net interest income.

 

BALANCE SHEET CHANGES

 

Total assets decreased $83.5 million during the fourth quarter of 2013 to $6.5 billion due mainly to decreases in total loans and leases, securities available-for-sale, the FDIC loss sharing asset, Federal Home Loan Bank stock, and goodwill.  At December 31, 2013 gross loans and leases totaled $4.3 billion, a decrease of $71.0 million since September 30, 2013.  The gross non-covered loan and lease portfolio totaled $3.9 billion, a decrease of $8.5 million during the fourth quarter reflecting $244.9 million in net pay downs offset by $236.4 million in originations and purchases.  The covered loan portfolio totaled $448.4 million, down $62.5 million during the fourth quarter due to repayments and resolution activities.  Securities available-for-sale declined $17.4 million, including the sale of $10.0 million in collateralized loan obligation securities, which resulted in a net loss of $272,000.

 

5



 

The following table presents our loan portfolio activity for the fourth and third quarters of 2013:

 

 

 

 

 

Originated

 

 

 

 

 

 

 

September 30,

 

and

 

Net

 

December 31,

 

 

 

2013

 

Purchased

 

Paydowns

 

2013

 

 

 

(In thousands)

 

Non-covered loans, excluding

 

 

 

 

 

 

 

 

 

Asset Financing Segment

 

$

3,405,699

 

$

167,691

 

$

(180,670

)(1)

$

3,392,720

 

Asset Financing Segment

 

467,689

 

68,725

 

(64,217

)

472,197

 

Total non-covered loans and leases

 

3,873,388

 

236,416

 

(244,887

)

3,864,917

 

Covered loans

 

510,924

 

 

(62,506

)

448,418

 

Total

 

$

4,384,312

 

$

236,416

 

$

(307,393

)

$

4,313,335

 

 

 

 

 

 

Originated

 

 

 

 

 

 

 

June 30,

 

and

 

Net

 

September 30,

 

 

 

2013

 

Purchased

 

Paydowns

 

2013

 

 

 

(In thousands)

 

Non-covered loans, excluding

 

 

 

 

 

 

 

 

 

Asset Financing Segment

 

$

3,369,045

 

$

189,321

 

$

(152,667

)

$

3,405,699

 

Asset Financing Segment

 

470,170

 

51,436

 

(53,917

)

467,689

 

Total non-covered loans and leases

 

3,839,215

 

240,757

 

(206,584

)

3,873,388

 

Covered loans

 

581,404

 

 

(70,480

)

510,924

 

Total

 

$

4,420,619

 

$

240,757

 

$

(277,064

)

$

4,384,312

 

 


(1) Includes two loans of a single lending relationship for $31.8 million that repaid on December 31, 2013.

 

Total liabilities decreased $76.3 million during the fourth quarter to $5.7 billion due to lower total deposits and liabilities of discontinued operations, offset by an increase in overnight FHLB advances.  The decrease in total deposits of $152.2 million was represented by decreases of $93.0 million and $59.2 million in core deposits and time deposits, respectively.  The decline in core deposits was attributable to decreases in our customers’ accounts due to year-end distributions and alternative investment opportunities; this decline was composed of decreases of $85.8 million and $10.2 million in money market deposits and noninterest-bearing demand deposits, respectively, offset by an increase of $2.7 million in interest checking deposits.  At December 31, 2013, core deposits totaled $4.6 billion, or 88% of total deposits, and noninterest-bearing demand deposits totaled $2.3 billion, or 44% of total deposits.

 

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, 2013

 

 

 

Amortized

 

Carrying

 

 

 

Duration

 

Security Type

 

Cost

 

Value

 

Yield (1)

 

(in years)

 

 

 

(Dollars in thousands)

 

Residential mortgage-backed securities:

 

 

 

 

 

 

 

 

 

Government agency and government-sponsored enterprise pass through securities

 

$

691,944

 

$

707,188

 

2.15

%

3.7

 

Government agency and government-sponsored enterprise collateralized mortgage obligations

 

197,069

 

192,873

 

2.39

%

5.1

 

Covered private label collateralized mortgage obligations

 

30,502

 

37,904

 

9.09

%

2.9

 

Municipal securities (2)

 

459,182

 

436,658

 

2.97

%

6.2

 

Corporate debt securities

 

84,119

 

82,707

 

2.61

%

2.6

 

Government-sponsored enterprise debt securities

 

10,046

 

9,872

 

2.51

%

6.3

 

Other securities

 

27,654

 

27,543

 

0.99

%

4.4

 

Total securities available-for-sale (2)

 

$

1,500,516

 

$

1,494,745

 

2.60

%

4.5

 

 


(1) Represents the yield for the month of December 2013.

(2) The tax equivalent yield was 4.46% and 2.97% for municipal securities and total securities available-for-sale, respectively.

 

The following table shows the geographic composition of our municipal securities portfolio as of the date indicated:

 

 

 

December 31, 2013

 

 

 

Carrying

 

% of

 

 

 

Value

 

Total

 

 

 

(In thousands)

 

 

 

Municipal Securities by State:

 

 

 

 

 

Texas

 

$

84,142

 

19

%

Washington

 

41,443

 

10

%

New York

 

31,859

 

7

%

Colorado

 

25,090

 

6

%

Illinois

 

23,927

 

6

%

Ohio

 

22,021

 

5

%

California

 

19,455

 

5

%

Hawaii

 

15,005

 

3

%

Florida

 

14,987

 

3

%

Massachusetts

 

14,877

 

3

%

Total of 10 largest states

 

292,806

 

67

%

All other states

 

143,852

 

33

%

Total municipal securities

 

$

436,658

 

100

%

 

7



 

COVERED ASSETS

 

We are party to four loss sharing agreements with the FDIC.  Such agreements cover a substantial portion of losses incurred on covered loans, other real estate owned, and 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

 

2013

 

2013

 

2012

 

 

 

(In thousands)

 

Loans, net of allowance

 

$

426,625

 

$

487,689

 

$

517,258

 

Investment securities

 

37,904

 

39,378

 

44,684

 

Other real estate owned, net

 

9,036

 

12,014

 

22,842

 

Total covered assets

 

$

473,565

 

$

539,081

 

$

584,784

 

 

 

 

 

 

 

 

 

Percentage of total assets

 

7.2

%

8.1

%

10.7

%

 

NET INTEREST INCOME

 

Net interest income declined by $1.0 million to $81.3 million for the fourth quarter compared to $82.3 million for the third quarter due primarily to lower interest income on loans and leases.  Interest income on loans and leases decreased $1.8 million due to lower accelerated accretion of acquisition discounts resulting from PCI loan payoffs, lower nonaccrual loan interest recoveries, and lower income from early lease payoffs.  Interest income on investment securities increased $551,000 due to a higher average portfolio balance and a higher rate of return; the improved yield on securities portfolio is a result of higher yielding securities purchased during the third quarter, the impact of which was fully realized in the fourth quarter, and lower premium amortization on mortgage-related securities due to slower prepayment speeds.  Interest expense declined by $271,000 due to a lower average rate and average balance for time deposits.

 

Net interest income increased $21.2 million to $297.7 million for the year ended December 31, 2013 compared to 2012; interest income increased $13.8 million and interest expense decreased $7.4 million.   Interest income on loans and leases increased $12.5 million due to a higher average loan and lease balance offset by a lower loan and lease yield.  The increase in the average loan and lease balance was due mainly to the acquisitions including FCAL in May 2013 and APB in August 2012.  The lower loan and lease yield was due to lower accelerated accretion of acquisition discounts resulting from PCI loan payoffs and lower income from early lease payoffs.  Interest income on investment securities increased $1.3 million due mostly to higher average portfolio balances from purchases during the year.  Interest expense on deposits decreased $5.4 million due mainly to a lower average rate and balances for time deposits.  Interest expense on borrowings declined $2.1 million due mostly to lower average borrowings; we repaid fixed-rate term FHLB advances at the end of the first quarter of 2012 and have used lower cost overnight FHLB advances as needed.

 

8



 

NET INTEREST MARGIN

 

Our net interest margin (“NIM”) for the fourth quarter was 5.41% compared to 5.46% for the third quarter.  The five basis point decline in NIM was driven by a seven basis point decrease in our earning asset yield, offset by a two basis point decline in our cost of average funding sources.  The decrease in the earning asset yield was due to the 13 basis point decline in the loan and lease yield.

 

The NIM and loan yield are impacted by several items which cause volatility.  The effects of such items on the NIM and loan yield are shown in the following table for the periods indicated:

 

 

 

Three Months Ended

 

Items Impacting NIM and

 

December 31, 2013

 

September 30, 2013

 

Loan and Lease Yield Volatility

 

NIM

 

Loan Yield

 

NIM

 

Loan Yield

 

 

 

Increase (Decrease)

 

Accelerated accretion of acquisition discounts resulting from PCI loan payoffs

 

0.10

%

0.13

%

0.14

%

0.19

%

Nonaccrual loan interest

 

 

 

0.02

%

0.03

%

Unearned income on early repayment of leases

 

0.01

%

0.01

%

0.02

%

0.03

%

Celtic loan portfolio premium amortization

 

(0.01

)%

(0.01

)%

(0.01

)%

(0.02

)%

Total

 

0.10

%

0.13

%

0.17

%

0.23

%

 

 

 

 

 

 

 

 

 

 

As reported

 

5.41

%

6.77

%

5.46

%

6.90

%

 

 

 

Year Ended

 

Items Impacting NIM and

 

December 31, 2013

 

December 31, 2012

 

Loan and Lease Yield Volatility

 

NIM

 

Loan Yield

 

NIM

 

Loan Yield

 

 

 

Increase (Decrease)

 

Accelerated accretion of acquisition discounts resulting from PCI loan payoffs

 

0.08

%

0.12

%

0.16

%

0.21

%

Nonaccrual loan interest

 

0.01

%

0.01

%

0.01

%

0.02

%

Unearned income on early repayment of leases

 

0.02

%

0.03

%

0.05

%

0.07

%

Celtic loan portfolio premium amortization

 

(0.01

)%

(0.02

)%

(0.03

)%

(0.04

)%

Total

 

0.10

%

0.14

%

0.19

%

0.26

%

 

 

 

 

 

 

 

 

 

 

As reported

 

5.37

%

6.86

%

5.52

%

7.33

%

 

The yield on loans and leases declined to 6.77% for the fourth quarter from 6.90% for the third quarter due to lower accelerated accretion of acquisition discounts resulting from PCI loan payoffs, lower nonaccrual interest recoveries and lower income from early lease payoffs.  The accelerated accretion of acquisition discounts resulting from PCI loan payoffs totaled $1.4 million for the fourth quarter and $2.1 million for the third quarter, increasing the loan yields by 13 basis points and 19 basis points, respectively.   Total nonaccrual interest recoveries were $15,000 for the fourth quarter and $350,000 for the third quarter.  Total income from early lease payoffs was $52,000 for the fourth quarter and $299,000 for the third quarter.

 

9



 

We analyze the yields on our loan and lease portfolio by two categories: (1) purchased credit impaired loans, which we refer to as “PCI loans” and (2) loans and leases excluding PCI loans, which we refer to as “Non-PCI loans.” PCI loans include acquired loans for which there is at the acquisition date evidence of credit deterioration since their origination and it is probable that we would be unable to collect all contractually required payments.  The PCI loans were mostly acquired in FDIC-assisted acquisitions in 2009 and 2010 and are covered by loss sharing agreements.  In addition, PCI loans include loans acquired in the FCAL acquisition, some of which are covered by other loss sharing agreements.

 

Non-PCI loans and leases include loans and leases that we originate and/or purchase and loans and leases acquired in non-FDIC assisted acquisitions for which there was no evidence of credit deterioration at their acquisition dates and it was probable as of the acquisition dates that we would be able to collect all contractually required payments. Non-PCI loans and leases include loans covered by loss sharing agreements with the FDIC in two circumstances: (a) covered loans that were performing at the acquisition date of a non-FDIC assisted transaction and (b) covered loans that have a revolving feature.

 

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

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

2013

 

2012

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

Yields:

 

 

 

 

 

 

 

 

 

Non-PCI loans and leases

 

6.14

%

6.35

%

6.38

%

6.82

%

PCI loans

 

13.15

%

11.88

%

10.63

%

9.66

%

Total loans and leases

 

6.77

%

6.90

%

6.86

%

7.33

%

 

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

 

 

Non-PCI loans and leases

 

$

3,916,650

 

$

3,889,780

 

$

3,528,278

 

$

2,935,420

 

PCI loans

 

384,727

 

430,990

 

447,059

 

612,949

 

Total loans and leases

 

$

4,301,377

 

$

4,320,770

 

$

3,975,337

 

$

3,548,369

 

 

The cost of average funding sources declined two basis points to 0.18% for the fourth quarter from 0.20% for the third quarter.  This includes all-in deposit cost which declined one basis point to 0.11% for the fourth quarter.  The cost of total interest-bearing deposits decreased two basis points to 0.19% for the fourth quarter from 0.21% for the third quarter.  The cost of total interest-bearing liabilities declined two basis points to 0.32% for the fourth quarter.  Such declines are due mainly to a lower average rate on time deposits.

 

The NIM for the year ended December 31, 2013 was 5.37%, a decrease of 15 basis points from 5.52% for last year.  The decrease was due to lower yields on loans and leases and investment securities, offset in part by lower funding costs.

 

10



 

The yield on average loans and leases decreased 47 basis points to 6.86% for the year ended December 31, 2013 compared to 7.33% for the prior year, due to lower accelerated accretion of acquisition discounts resulting from PCI loan payoffs, lower income on early repayment of leases, and lower yields on new loan and lease originations.  Accelerated accretion of acquisition discounts resulting from PCI loan payoffs totaled $4.4 million for the year ended December 31, 2013 and $7.6 million for the prior year, increasing the loan yields by 12 basis points and 21 basis points, respectively.  Total income from early lease payoffs was $1.3 million for the year ended December 31, 2013 and $2.4 million for the prior year.

 

All-in deposit cost declined 14 basis points to 0.15% for the year ended December 31, 2013 compared to last year.  The cost of interest-bearing deposits declined 21 basis points to 0.27% due to a lower rate on average time 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 26 basis points to 0.40% due to the reduction in the cost of time deposits and lower average fixed-rate borrowings; we repaid $225.0 million in fixed-rate term FHLB advances and redeemed $18.6 million in subordinated debentures in the first quarter of 2012.

 

NONINTEREST INCOME

 

Noninterest income declined by $9.0 million to a negative $3.9 million for the fourth quarter of 2013 from a positive $5.1 million for the prior quarter.  The decrease was due mostly to the $5.2 million non-taxable acquisition-related securities gain recorded in the third quarter that was not repeated in the fourth quarter and an increase in FDIC loss sharing expense.  The acquisition-related securities gain recognized our previously-held equity interest in FCAL common stock at its fair value as of the acquisition date.   The $3.6 million increase in FDIC loss sharing expense was due to higher amortization of the FDIC loss sharing asset and lower gains on the FDIC loss sharing asset as covered loan performance generally continues to improve in relation to initial expectations.

 

The Bank reviewed its exposure to potential losses in December under the proposed regulations, referred to as the Volcker rule, concerning investment securities and hedging activities. We identified securities totaling $11 million in our portfolio that may be negatively impacted by this rule.  In order to minimize the risk to the Company and the Bank in holding these securities, we sold $10 million of the securities in December and realized a $272,000 pre-tax loss. The remaining security, which is covered under a loss sharing agreement and which has a market value approximating its carrying value, will be sold if required under the Volcker rule. Neither the Company nor the Bank is engaged in any sort of hedging activity utilizing derivatives.

 

11



 

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

 

 

 

2013

 

2013

 

(Decrease)

 

2013

 

2012

 

(Decrease)

 

 

 

(In thousands)

 

FDIC Loss Sharing 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Expense), Net:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1,909

)

$

269

 

$

(2,178

)

$

2,320

 

$

(5,487

)

$

7,807

 

FDIC loss sharing asset amortization, net

 

(8,111

)

(6,971

)

(1,140

)

(26,829

)

(10,658

)

(16,171

)

Net reimbursement (to) from FDIC for covered OREOs (2)

 

(508

)

(276

)

(232

)

(1,547

)

5,164

 

(6,711

)

Other-than-temporary impairment loss on covered security

 

 

 

 

 

892

 

(892

)

Other

 

(65

)

(54

)

(11

)

(116

)

19

 

(135

)

FDIC loss sharing income (expense), net

 

$

(10,593

)

$

(7,032

)

$

(3,561

)

$

(26,172

)

$

(10,070

)

$

(16,102

)

 


(1) Includes increases related to covered loan loss provisions and decreases for: (a) write-offs for covered loans expected to be resolved at amounts higher than their carrying values, and (b) amounts to be reimbursed to the FDIC for covered loans resolved at amounts higher than their carrying values.

(2) 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 $11.7 million to $4.2 million during the year ended December 31, 2013 compared to $15.9 million for last year.  The decrease was due mainly to higher net FDIC loss sharing expense of $16.1 million in 2013 and the $5.2 million non-taxable acquisition-related securities gain recognized in 2013.  FDIC loss sharing expense, net, increased due to higher amortization of the FDIC loss sharing asset and lower net covered OREO costs, offset by a higher gain on the FDIC loss sharing asset.

 

NONINTEREST EXPENSE

 

Noninterest expense increased by $9.9 million to $66.1 million during the fourth quarter compared to $56.2 million during the third quarter due to the $12.4 million of expense from accelerated vesting of restricted stock, offset by the decreases in acquisition and integration costs and other professional services of $1.2 million and $516,000.  The decrease in other professional services was due mainly to lower legal expense for litigation and loans, none of which related to acquisition activity.  Excluding the accelerated vesting of restricted stock, acquisition and integration costs, and OREO expense, noninterest expense declined $1.2 million during the fourth quarter as we continue to make improvements in efficiency.  All operating expense categories declined, except for business development expense, which increased $236,000 as we made $297,000 in CRA donations in the fourth quarter.

 

12



 

Noninterest expense includes: (a) amortization of restricted stock, which is included in compensation, and (b) intangible asset amortization.  Amortization of restricted stock, excluding the accelerated vesting of restricted stock, totaled $2.3 million for the fourth quarter and $2.4 million for the third quarter.  Intangible asset amortization totaled $1.4 million for the fourth quarter and $1.5 million for the third quarter.

 

The accelerated vesting of the restricted stock awards, which resulted in a pre-tax charge of $12.4 million ($12.2 million after tax), was made by the Company in December 2013 in order to eliminate an additional $21.0 million of compensation and tax expense related to change in control payments that the Company would otherwise incur in connection with the consummation of the pending merger with CapitalSource (the “Merger”).

 

The accelerated restricted stock vesting described above is in the best interests of the Company and its stockholders.  The restricted stock awards that were vested would otherwise have vested upon consummation of the Merger, assuming it is consummated, and the $12.2 million after-tax charge to earnings that we recorded in December 2013 would have been incurred at that time.  Although the Company incurred the $12.2 million after-tax charge for the vesting of the restricted stock awards, such action eliminated the additional $21.0 million of compensation and tax expense that would have been incurred by the Company at the consummation of the Merger.  Such expense relates to: (a) the vesting of certain restricted stock awards upon consummation of the Merger, and (b) the payment of excise taxes and tax gross-up payments and the value of lost tax deductions, in each case, due to the impact of Sections 280G and 4999 of the Internal Revenue Code, associated with change in control payments that become payable to PacWest employees in conjunction with the Merger.

 

Noninterest expense increased by $19.0 million to $230.7 million during the year ended December 31, 2013 compared to $211.7 million for last year.  This increase was due mostly to the combination of: (a) higher acquisition and integration costs of $24.3 million recognized in 2013; (b) accelerated vesting of restricted stock of $12.4 million; and (c) higher compensation expense of $12.1 million due to a higher employee count resulting from acquisition activity; offset by: (d) lower debt termination expense of $22.6 million as a result of the early repayments of FHLB advances and subordinated debentures in 2012; and (e) lower OREO expense of $12.4 million due mainly to lower write-downs.  Excluding the accelerated vesting of restricted stock, acquisition and integration costs, OREO expense, and debt termination expense, noninterest expense increased $17.3 million due to the bank acquisitions completed in August of 2012 and May of 2013.

 

Amortization of restricted stock, excluding the accelerated vesting of restricted stock, totaled $8.5 million and $5.7 million for the years ended December 31, 2013 and 2012, respectively.  Intangible asset amortization totaled $5.4 million for the year ended December 31, 2013 compared to $6.3 million for last year; the decrease was due to certain intangibles being fully amortized.

 

13



 

INCOME TAXES

 

Our overall effective income tax rate was 74.1% for the fourth quarter and 31.8% for the third quarter.  The fourth quarter effective tax rate was driven higher than normal by the non-deductibility of most of the $12.4 million accelerated vesting of restricted stock. When this item is excluded, our adjusted effective tax rate is 36.4% for the fourth quarter.

 

NET CREDIT COSTS

 

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,

 

 

 

2013

 

2013

 

2013

 

2012

 

 

 

(In thousands)

 

Negative provision for credit losses

 

$

(1,338

)

$

(4,167

)

$

(4,210

)

$

(12,819

)

Non-covered OREO (income) expense, net

 

25

 

(88

)

330

 

4,150

 

Covered OREO (income) expense, net

 

(594

)

(332

)

(1,833

)

6,781

 

Less: FDIC loss sharing expense, net

 

10,593

 

7,032

 

26,172

 

10,070

 

Total net credit costs

 

$

8,686

 

$

2,445

 

$

20,459

 

$

8,182

 

 

CREDIT QUALITY

 

Credit quality metrics remained stable quarter over quarter, with coverage ratios remaining strong.  Economic trends in our markets will cause periodic movements in nonaccrual and classified loan and lease balances.  However, losses on such nonaccrual and classified loans and leases are not expected to be material.

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

Non-PCI Credit Quality Metrics:

 

 

 

 

 

 

 

Allowance for credit losses

 

$

67,816

 

$

67,801

 

$

72,119

 

Nonaccrual loans and leases

 

46,774

 

50,845

 

41,762

 

Classified loans and leases (1)

 

127,311

 

130,791

 

104,054

 

Performing restructured loans

 

41,648

 

80,237

 

106,288

 

Net charge-offs (recoveries) (for the quarter)

 

(15

)

2,125

 

2,893

 

Provision for credit losses (for the quarter)

 

 

 

 

Allowance for credit losses to loans and leases

 

1.73

%

1.72

%

2.35

%

Allowance for credit losses to nonaccrual loans and leases

 

145.0

%

133.3

%

172.7

%

Nonperforming assets to loans and leases and other real estate owned

 

2.48

%

2.67

%

3.14

%

 


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

 

14



 

Non-PCI loans and leases at December 31, 2013, include $1.1 billion in loans and leases acquired in acquisitions.  These acquired loans and leases were initially recorded at their estimated fair values and such initial fair values included an estimate of credit losses.  The allowance calculation for Non-PCI loans and leases includes an amount for credit deterioration on acquired loans and leases since their acquisition dates.  At December 31, 2013, the allowance for credit losses includes $607,000 attributed to these acquired loans and leases. When these acquired loans and leases are excluded from the total of Non-PCI loans and leases and the related allowance of $607,000 is excluded from the allowance for credit losses, the result is an adjusted coverage ratio of our allowance for credit losses for Non-PCI loans and leases of 2.34% at December 31, 2013; the comparable ratio at September 30, 2013 was 2.43%.

 

Credit Loss Provisions

 

The Company recorded a negative provision for credit losses of $1.3 million for the fourth quarter compared to a negative provision for credit losses of $4.2 million for the third quarter; such provisions relate to PCI loans only.

 

The provision, or negative provision, for credit losses on PCI loans results from decreases, or increases, in expected cash flows on such loans compared to those previously estimated.  Cash flows on PCI loans are estimated quarterly and are subject to change based on varying conditions with the underlying borrowers and collateral.  The negative provisions for credit losses on PCI loans in the fourth and third quarters were due to increases in both actual cash flows from early pay-offs and expected cash flows on PCI loans generally.

 

The provision level on Non-PCI loans and leases is generated by our allowance methodology, which reflects the level and trends of 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 provision for credit losses on Non-PCI loans and leases for the fourth and third quarters of 2013.

 

Nonperforming Assets

 

Nonperforming assets include nonaccrual loans and leases (excluding PCI loans, which are accounted for based on expected cash flows and considered accruing regardless of the payment status of the underlying loans) and OREO and totaled $98.6 million at December 31, 2013 compared to $106.8 million at September 30, 2013.  The ratio of nonperforming assets to Non-PCI loans and leases and OREO decreased to 2.48% at December 31, 2013 from 2.67% at September 30, 2013.

 

15



 

The following table presents our Non-PCI 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

 

Accruing and

 

 

 

December 31, 2013

 

September 30, 2013

 

30 - 89 Days Past Due

 

 

 

 

 

% of

 

 

 

% of

 

December 31,

 

September 30,

 

 

 

 

 

Loan

 

 

 

Loan

 

2013

 

2013

 

 

 

Balance

 

Category

 

Balance

 

Category

 

Balance

 

Balance

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

6,723

 

3.7

%

$

 

 

$

 

$

 

SBA 504

 

2,602

 

5.8

%

2,791

 

5.8

%

2,155

 

 

Other

 

18,648

 

0.8

%

21,628

 

0.9

%

11,270

 

4,473

 

Total real estate mortgage

 

27,973

 

1.2

%

24,419

 

1.0

%

13,425

 

4,473

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

389

 

0.7

%

826

 

1.3

%

 

 

Commercial

 

2,830

 

1.9

%

2,857

 

2.2

%

 

50

 

Total real estate construction

 

3,219

 

1.5

%

3,683

 

1.9

%

 

50

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

9,991

 

1.7

%

15,256

 

2.7

%

119

 

2,250

 

Unsecured

 

458

 

0.3

%

334

 

0.3

%

82

 

1,381

 

Asset-based

 

1,070

 

0.5

%

3,381

 

1.5

%

 

 

SBA 7(a) 

 

3,037

 

10.6

%

2,934

 

10.6

%

459

 

132

 

Total commercial

 

14,556

 

1.5

%

21,905

 

2.4

%

660

 

3,763

 

Leases

 

632

 

0.2

%

244

 

0.1

%

2,273

 

 

Consumer

 

394

 

0.7

%

594

 

1.8

%

3,313

 

167

 

Total non-PCI loans and leases

 

$

46,774

 

1.2

%

$

50,845

 

1.3

%

$

19,671

 

$

8,453

 

 

The $4.1 million decrease in nonaccrual loans and leases (excluding PCI loans) during the fourth quarter of 2013 was attributable to (a) additions of $11.0 million, (b) charge-offs of $2.5 million, (c) other reductions, payoffs and returns to accrual status of $8.5 million, and (d) foreclosures of $4.1 million.

 

16



 

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

 

December 31,

 

 

2013

 

 

Nonaccrual

 

 

Amount

 

Description

(In thousands)

 

 

 

 

 

$

6,723

 

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

 

 

 

5,444

 

Three loans to a contractor, one of which is secured by equipment, one of which is secured by an industrial building in San Diego County, and one of which is unsecured. The borrower is paying according to the restructured terms of each loan.

 

 

 

3,105

 

Two loans that are both unsecured. The borrower is paying according to the restructured terms of each loan.

 

 

 

2,074

 

Three loans, one of which is secured by an office building in Ventura County; the other two loans are unsecured. The borrower is paying according to the restructured terms of each loan.

 

 

 

1,844

 

Two loans, one of which is secured by an office building in Clark County, Nevada, and the other of which is secured by an office building in Maricopa County, Arizona. The Bank is in the process of foreclosing on both properties.

 

 

 

1,494

 

Loan secured by industrial zoned land in Ventura County.

 

 

 

1,256

 

Loan secured by a strip retail center in Clark County, Nevada. The borrower is paying according to the restructured terms of each loan.

 

 

 

1,126

 

Loan secured by an industrial building in San Bernardino County. The borrower is paying according to the restructured terms of the loan.

 

 

 

1,094

 

Two loans, one of which is secured by an apartment building in San Diego County; and one of which is secured by an office building in San Diego County. The loans are paying according to the restructured terms of each loan.

 

 

 

1,070

 

Asset-based loan to a clothing manufacturer secured by accounts receivable and inventory. Loan is in the process of liquidation.

 

 

 

$

25,230

 

Total

 


(1) New nonaccrual in fourth quarter of 2013.

 

The following table presents the details of OREO as of the dates indicated:

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2012

 

 

 

Non-

 

 

 

Non-

 

 

 

Non-

 

 

 

 

 

Covered

 

Covered

 

Covered

 

Covered

 

Covered

 

Covered

 

Property Type

 

OREO

 

OREO

 

OREO

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

Commercial real estate

 

$

10,672

 

$

5,081

 

$

11,914

 

$

6,912

 

$

1,684

 

$

11,635

 

Construction and land development

 

31,950

 

3,113

 

32,025

 

4,106

 

31,888

 

6,708

 

Multi-family

 

 

835

 

 

989

 

 

4,239

 

Single family residence

 

179

 

7

 

19

 

7

 

 

260

 

Total OREO, net

 

$

42,801

 

$

9,036

 

$

43,958

 

$

12,014

 

$

33,572

 

$

22,842

 

 

17



 

The following table presents OREO activity for the period indicated:

 

 

 

Three Months Ended

 

 

 

December 31, 2013

 

 

 

Non-Covered

 

Covered

 

Total

 

 

 

OREO

 

OREO

 

OREO

 

 

 

(In thousands)

 

Beginning of period

 

$

43,958

 

$

12,014

 

$

55,972

 

Foreclosures

 

160

 

2,502

 

2,662

 

Payments to third parties (1)

 

1

 

 

1

 

Provision for losses

 

(83

)

(338

)

(421

)

Reductions related to sales

 

(1,235

)

(5,142

)

(6,377

)

End of period

 

$

42,801

 

$

9,036

 

$

51,837

 

 

 

 

 

 

 

 

 

Net gain on sale

 

$

221

 

$

974

 

$

1,195

 

 


(1) Represents amounts due to participants and for guarantees, property taxes or any other prior lien positions.

 

REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

 

PacWest Bancorp 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, 2013

 

 

 

Well

 

Pacific

 

PacWest

 

 

 

Capitalized

 

Western

 

Bancorp

 

 

 

Requirement

 

Bank

 

Consolidated

 

Tier 1 leverage capital ratio

 

5.00

%

10.79

%

11.22

%

Tier 1 risk-based capital ratio

 

6.00

%

14.54

%

15.12

%

Total risk-based capital ratio

 

10.00

%

15.80

%

16.38

%

Tangible common equity ratio

 

N/A

 

10.88

%

9.24

%

 

PACWEST AND CAPITALSOURCE MERGER ANNOUNCEMENT

 

On July 22, 2013, PacWest announced the signing of a definitive agreement and plan of merger (the “Agreement”) whereby PacWest and CapitalSource, Inc. (“CapitalSource”) will merge in a transaction valued at approximately $2.4 billion.  The combined company will be called PacWest Bancorp and the combined subsidiary bank will be called Pacific Western Bank.  The CapitalSource national lending operation will continue to do business under the name CapitalSource as a division of Pacific Western Bank.

 

Under the terms of the Agreement, CapitalSource shareholders will receive $2.47 in cash and 0.2837 shares of PacWest common stock for each share of CapitalSource common stock. The total value of the CapitalSource per share merger consideration, based on the closing price of PacWest shares on January 13, 2014 of $43.29 was $14.75.

 

18



 

As of December 31, 2013, on a pro forma consolidated basis, the combined company would have had approximately $15.4 billion in assets with 94 branches throughout California. The combined institution would be the 6th largest publicly-owned bank headquartered in California, and the 8th largest commercial bank headquartered in California (out of more than 214 financial institutions in the state).

 

The transaction, currently expected to close in the first quarter of 2014, has been approved by the stockholders of both companies and is subject to customary approvals by the bank regulatory authorities.

 

ABOUT PACWEST BANCORP

 

PacWest Bancorp (“PacWest”) is a bank holding company with $6.5 billion in assets as of December 31, 2013, with one wholly-owned banking subsidiary, Pacific Western Bank (“Pacific Western”). Through 73 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western’s branches are located throughout California in Los Angeles, Orange, Riverside, San Bernardino, Santa Barbara, San Diego, San Francisco, San Luis Obispo, San Mateo and Ventura Counties.  Through its subsidiaries, BFI Business Finance and Celtic Capital Corporation, and its divisions First Community Financial and Pacific Western Equipment Finance, Pacific Western also provides working capital financing and equipment leasing to growing companies located throughout the United States, with a focus on the Southwestern U.S., primarily in Arizona, California, Utah and Texas. Additional information regarding PacWest Bancorp is available on the Internet at www.pacwestbancorp.com. Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

 

FORWARD-LOOKING STATEMENTS

 

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

 

19



 

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”). Additional risks and uncertainties relating to the proposed transaction with CapitalSource include, but are not limited to:  the ability to complete the proposed transaction, including obtaining regulatory approvals and approvals by the stockholders of PacWest and CapitalSource; the length of time necessary to consummate the proposed transaction; the ability to successfully integrate the two institutions and achieve expected synergies and operating efficiencies on the expected timeframe; unexpected costs relating to the proposed transaction; and the potential impact on the institutions’ respective businesses as a result of uncertainty surrounding the proposed transaction. 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.

 

20



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

 

 

(In thousands, except per share and share data)

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

96,424

 

$

132,467

 

$

89,011

 

Interest-earning deposits in financial institutions

 

50,998

 

11,552

 

75,393

 

Total cash and cash equivalents

 

147,422

 

144,019

 

164,404

 

 

 

 

 

 

 

 

 

Non-covered securities available-for-sale

 

1,456,841

 

1,472,769

 

1,310,701

 

Covered securities available-for-sale

 

37,904

 

39,378

 

44,684

 

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

 

1,494,745

 

1,512,147

 

1,355,385

 

Federal Home Loan Bank stock, at cost

 

27,939

 

34,095

 

37,126

 

Total investment securities

 

1,522,684

 

1,546,242

 

1,392,511

 

 

 

 

 

 

 

 

 

Non-covered loans and leases

 

3,864,917

 

3,873,388

 

3,049,505

 

Covered loans

 

448,418

 

510,924

 

543,327

 

Gross loans and leases

 

4,313,335

 

4,384,312

 

3,592,832

 

Unearned income

 

(983

)

(919

)

(2,535

)

Allowance for loan and lease losses

 

(82,034

)

(83,786

)

(91,968

)

Total loans and leases, net

 

4,230,318

 

4,299,607

 

3,498,329

 

 

 

 

 

 

 

 

 

Non-covered other real estate owned, net

 

42,801

 

43,958

 

33,572

 

Covered other real estate owned, net

 

9,036

 

12,014

 

22,842

 

Total other real estate owned, net

 

51,837

 

55,972

 

56,414

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

32,435

 

32,683

 

19,503

 

FDIC loss sharing asset

 

45,524

 

55,653

 

57,475

 

Cash surrender value of life insurance

 

77,489

 

77,512

 

68,326

 

Goodwill

 

208,743

 

215,862

 

79,866

 

Core deposit and customer relationship intangibles, net

 

17,248

 

18,678

 

14,723

 

Other assets

 

199,663

 

170,627

 

112,107

 

Total assets

 

$

6,533,363

 

$

6,616,855

 

$

5,463,658

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

2,318,446

 

$

2,328,688

 

$

1,939,212

 

Interest-bearing deposits

 

2,962,541

 

3,104,456

 

2,769,909

 

Total deposits

 

5,280,987

 

5,433,144

 

4,709,121

 

Borrowings

 

113,726

 

8,243

 

12,591

 

Subordinated debentures

 

132,645

 

132,500

 

108,250

 

Discontinued operations

 

123,028

 

155,807

 

 

Accrued interest payable and other liabilities

 

73,884

 

70,872

 

44,575

 

Total liabilities

 

5,724,270

 

5,800,566

 

4,874,537

 

STOCKHOLDERS’ EQUITY (1)

 

809,093

 

816,289

 

589,121

 

Total liabilities and stockholders’ equity

 

$

6,533,363

 

$

6,616,855

 

$

5,463,658

 

 


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

 

$

(3,347

)

$

327

 

$

32,900

 

 

 

 

 

 

 

 

 

Book value per share

 

$

17.66

 

$

17.71

 

$

15.74

 

Tangible book value per share

 

$

12.73

 

$

12.62

 

$

13.22

 

 

 

 

 

 

 

 

 

Shares outstanding (includes unvested restricted shares of 1,216,524 at December 31, 2013; 1,791,462 at September 30, 2013; 1,698,281 at December 31, 2012)

 

45,822,834

 

46,090,742

 

37,420,909

 

 

21



 

PACWEST BANCORP AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

$

73,352

 

$

75,196

 

$

65,455

 

$

272,726

 

$

260,230

 

Investment securities

 

10,422

 

9,871

 

8,173

 

36,923

 

35,657

 

Deposits in financial institutions

 

82

 

91

 

74

 

265

 

228

 

Total interest income

 

83,856

 

85,158

 

73,702

 

309,914

 

296,115

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,450

 

1,692

 

3,039

 

7,868

 

13,271

 

Borrowings

 

86

 

108

 

228

 

537

 

2,656

 

Subordinated debentures

 

1,062

 

1,069

 

832

 

3,796

 

3,721

 

Total interest expense

 

2,598

 

2,869

 

4,099

 

12,201

 

19,648

 

Net interest income

 

81,258

 

82,289

 

69,603

 

297,713

 

276,467

 

Provision (negative provision) for credit losses

 

(1,338

)

(4,167

)

(4,333

)

(4,210

)

(12,819

)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

82,596

 

86,456

 

73,936

 

301,923

 

289,286

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (expense):

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,197

 

2,938

 

3,063

 

11,765

 

12,852

 

Other commissions and fees

 

2,125

 

2,204

 

2,025

 

8,416

 

8,126

 

Gain on sale of leases

 

683

 

604

 

1,242

 

1,791

 

2,767

 

(Loss) gain on sale of securities

 

(272

)

 

1,239

 

137

 

1,239

 

Acquisition-related securities gain

 

 

5,222

 

 

5,222

 

 

Other-than-temporary impairment loss on covered security

 

 

 

 

 

(1,115

)

Increase in cash surrender value of life insurance

 

448

 

62

 

300

 

1,164

 

1,264

 

FDIC loss sharing expense, net

 

(10,593

)

(7,032

)

(6,022

)

(26,172

)

(10,070

)

Other income

 

486

 

1,129

 

210

 

1,921

 

809

 

Total noninterest income (expense)

 

(3,926

)

5,127

 

2,057

 

4,244

 

15,872

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

27,697

 

27,963

 

23,269

 

107,067

 

94,967

 

Accelerated vesting of restricted stock

 

12,420

 

 

 

12,420

 

 

Occupancy

 

7,553

 

7,828

 

6,773

 

29,459

 

28,113

 

Data processing

 

2,216

 

2,590

 

2,272

 

9,494

 

9,120

 

Other professional services

 

2,314

 

2,830

 

2,200

 

9,481

 

8,367

 

Business development

 

992

 

756

 

684

 

3,282

 

2,538

 

Communications

 

860

 

828

 

637

 

2,923

 

2,523

 

Insurance and assessments

 

1,572

 

1,496

 

1,270

 

5,596

 

5,284

 

Non-covered other real estate owned, net

 

25

 

(88

)

316

 

330

 

4,150

 

Covered other real estate owned, net

 

(594

)

(332

)

(461

)

(1,833

)

6,781

 

Intangible asset amortization

 

1,430

 

1,512

 

1,176

 

5,402

 

6,326

 

Acquisition and integration

 

4,253

 

5,450

 

1,092

 

28,392

 

4,089

 

Debt termination

 

 

 

 

 

22,598

 

Other expenses

 

5,350

 

5,367

 

4,297

 

18,674

 

16,806

 

Total noninterest expense

 

66,088

 

56,200

 

43,525

 

230,687

 

211,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before income taxes

 

12,582

 

35,383

 

32,468

 

75,480

 

93,496

 

Income tax expense

 

(9,135

)

(11,243

)

(12,576

)

(30,003

)

(36,695

)

Net earnings from continuing operations

 

3,447

 

24,140

 

19,892

 

45,477

 

56,801

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from discontinued operations before income taxes

 

(578

)

39

 

 

(620

)

 

Income tax (expense) benefit

 

240

 

(16

)

 

258

 

 

Net earnings (loss) from discontinued operations

 

(338

)

23

 

 

(362

)

 

Net earnings

 

$

3,109

 

$

24,163

 

$

19,892

 

$

45,115

 

$

56,801

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

 

$

0.07

 

$

0.53

 

$

0.54

 

$

1.09

 

$

1.54

 

Net earnings

 

$

0.06

 

$

0.53

 

$

0.54

 

$

1.08

 

$

1.54

 

 

22



 

PACWEST BANCORP AND SUBSIDIARIES

AVERAGE BALANCE SHEETS AND YIELD ANALYSIS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

Average Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, net of unearned income

 

$

4,301,377

 

$

4,320,770

 

$

3,565,635

 

$

3,975,337

 

$

3,548,369

 

Investment securities

 

1,531,335

 

1,518,256

 

1,364,457

 

1,460,516

 

1,373,640

 

Interest-earning deposits in financial institutions

 

129,716

 

140,785

 

116,406

 

104,092

 

87,600

 

Federal funds sold

 

 

 

 

 

2

 

Average interest-earning assets

 

5,962,428

 

5,979,811

 

5,046,498

 

5,539,945

 

5,009,611

 

Other assets

 

670,302

 

681,043

 

458,520

 

576,908

 

468,024

 

Average total assets

 

$

6,632,730

 

$

6,660,854

 

$

5,505,018

 

$

6,116,853

 

$

5,477,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Average liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest checking deposits

 

$

627,256

 

$

619,884

 

$

512,322

 

$

582,408

 

$

515,767

 

Money market deposits

 

1,512,369

 

1,567,976

 

1,257,094

 

1,400,065

 

1,219,457

 

Savings deposits

 

220,331

 

216,174

 

156,838

 

194,300

 

159,888

 

Time deposits

 

694,924

 

765,890

 

839,783

 

753,122

 

889,146

 

Average interest-bearing deposits

 

3,054,880

 

3,169,924

 

2,766,037

 

2,929,895

 

2,784,258

 

Borrowings

 

9,861

 

9,012

 

21,126

 

12,979

 

98,787

 

Subordinated debentures

 

132,560

 

132,413

 

108,250

 

122,649

 

112,015

 

Average interest-bearing liabilities

 

3,197,301

 

3,311,349

 

2,895,413

 

3,065,523

 

2,995,060

 

Noninterest-bearing demand deposits

 

2,397,642

 

2,329,197

 

1,977,999

 

2,186,697

 

1,870,088

 

Other liabilities

 

218,852

 

222,583

 

46,081

 

145,713

 

45,145

 

Average total liabilities

 

5,813,795

 

5,863,129

 

4,919,493

 

5,397,933

 

4,910,293

 

Average stockholders’ equity

 

818,935

 

797,725

 

585,525

 

718,920

 

567,342

 

Average liabilities and stockholders’ equity

 

$

6,632,730

 

$

6,660,854

 

$

5,505,018

 

$

6,116,853

 

$

5,477,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Average deposits

 

$

5,452,522

 

$

5,499,121

 

$

4,744,036

 

$

5,116,592

 

$

4,654,346

 

Average funding sources (1) 

 

$

5,594,943

 

$

5,640,546

 

$

4,873,412

 

$

5,252,220

 

$

4,865,148

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on:

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases

 

6.77

%

6.90

%

7.30

%

6.86

%

7.33

%

Average investment securities

 

2.70

%

2.58

%

2.38

%

2.53

%

2.60

%

Average investment securities - tax-equivalent yield

 

3.14

%

2.97

%

2.73

%

2.93

%

2.76

%

Average interest-earning deposits

 

0.25

%

0.26

%

0.25

%

0.25

%

0.26

%

Average interest-earning assets

 

5.58

%

5.65

%

5.81

%

5.59

%

5.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of:

 

 

 

 

 

 

 

 

 

 

 

Average deposits/all-in deposit cost (2)

 

0.11

%

0.12

%

0.25

%

0.15

%

0.29

%

Average interest-bearing deposits

 

0.19

%

0.21

%

0.44

%

0.27

%

0.48

%

Average borrowings

 

3.46

%

4.75

%

4.29

%

4.14

%

2.69

%

Average subordinated debentures

 

3.18

%

3.20

%

3.06

%

3.10

%

3.32

%

Average interest-bearing liabilities

 

0.32

%

0.34

%

0.56

%

0.40

%

0.66

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread (3)

 

5.26

%

5.31

%

5.25

%

5.19

%

5.25

%

Net interest margin (4)

 

5.41

%

5.46

%

5.49

%

5.37

%

5.52

%

 

 

 

 

 

 

 

 

 

 

 

 

Cost of average funding sources (5)

 

0.18

%

0.20

%

0.33

%

0.23

%

0.40

%

 


(1) Average funding sources is the sum of average interest-bearing liabilities plus average noninterest-bearing demand deposits.

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

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

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

(5) Cost of average funding sources is calculated as annualized total interest expense divided by average funding sources.

 

23



 

PACWEST BANCORP AND SUBSIDIARIES

LOAN CONCENTRATION BY PORTFOLIO SEGMENT

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

 

 

(In thousands)

 

Non-Covered Loans and Leases

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,378,025

 

$

2,495,460

 

$

1,919,310

 

Real estate construction

 

201,723

 

181,993

 

129,959

 

Commercial

 

963,152

 

929,346

 

803,342

 

Leases

 

269,769

 

235,791

 

174,373

 

Consumer

 

52,248

 

30,798

 

22,521

 

Total gross non-covered loans and leases

 

$

3,864,917

 

$

3,873,388

 

$

3,049,505

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

Real estate mortgage

 

$

417,973

 

$

477,273

 

$

504,900

 

Real estate construction

 

17,794

 

19,531

 

24,645

 

Commercial

 

9,829

 

10,765

 

13,184

 

Consumer

 

2,822

 

3,355

 

598

 

Total gross covered loans

 

$

448,418

 

$

510,924

 

$

543,327

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,795,998

 

$

2,972,733

 

$

2,424,210

 

Real estate construction

 

219,517

 

201,524

 

154,604

 

Commercial

 

972,981

 

940,111

 

816,526

 

Leases

 

269,769

 

235,791

 

174,373

 

Consumer

 

55,070

 

34,153

 

23,119

 

Total gross loans and leases

 

$

4,313,335

 

$

4,384,312

 

$

3,592,832

 

 

24



 

PACWEST BANCORP AND SUBSIDIARIES

LOAN PORTFOLIO COMPOSITION

(Unaudited)

 

 

 

December 31, 2013

 

September 30, 2013

 

 

 

Non-PCI

 

PCI

 

Total

 

Non-PCI

 

PCI

 

Total

 

 

 

Loans (1)

 

Loans (2)

 

Loans

 

Loans

 

Loans

 

Loans

 

 

 

(In thousands)

 

Non-Covered Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,359,125

 

$

18,900

 

$

2,378,025

 

$

2,477,532

 

$

17,928

 

$

2,495,460

 

Real estate construction

 

200,332

 

1,391

 

201,723

 

180,697

 

1,296

 

181,993

 

Commercial

 

963,152

 

 

963,152

 

929,346

 

 

929,346

 

Leases

 

269,769

 

 

269,769

 

235,791

 

 

235,791

 

Consumer

 

52,213

 

35

 

52,248

 

30,763

 

35

 

30,798

 

Total gross non-covered loans and leases

 

$

3,844,591

 

$

20,326

 

$

3,864,917

 

$

3,854,129

 

$

19,259

 

$

3,873,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

$

65,739

 

$

352,234

 

$

417,973

 

$

75,601

 

$

401,672

 

$

477,273

 

Real estate construction

 

8,758

 

9,036

 

17,794

 

9,260

 

10,271

 

19,531

 

Commercial

 

8,855

 

974

 

9,829

 

9,500

 

1,265

 

10,765

 

Consumer

 

2,596

 

226

 

2,822

 

3,065

 

290

 

3,355

 

Total gross covered loans

 

$

85,948

 

$

362,470

 

$

448,418

 

$

97,426

 

$

413,498

 

$

510,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

$

2,424,864

 

$

371,134

 

$

2,795,998

 

$

2,553,133

 

$

419,600

 

$

2,972,733

 

Real estate construction

 

209,090

 

10,427

 

219,517

 

189,957

 

11,567

 

201,524

 

Commercial

 

972,007

 

974

 

972,981

 

938,846

 

1,265

 

940,111

 

Leases

 

269,769

 

 

269,769

 

235,791

 

 

235,791

 

Consumer

 

54,809

 

261

 

55,070

 

33,828

 

325

 

34,153

 

Total gross loans and leases

 

$

3,930,539

 

$

382,796

 

$

4,313,335

 

$

3,951,555

 

$

432,757

 

$

4,384,312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases, Net of Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-covered loans and leases

 

$

3,844,591

 

$

20,326

 

$

3,864,917

 

$

3,854,129

 

$

19,259

 

$

3,873,388

 

Allowance for credit losses

 

(67,816

)

 

(67,816

)

(67,801

)

 

(67,801

)

Non-covered loans and leases, net

 

$

3,776,775

 

$

20,326

 

$

3,797,101

 

$

3,786,328

 

$

19,259

 

$

3,805,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered loans

 

$

85,948

 

$

362,470

 

$

448,418

 

$

97,426

 

$

413,498

 

$

510,924

 

Allowance for credit losses

 

 

(21,793

)

(21,793

)

 

(23,235

)

(23,235

)

Covered loans, net

 

$

85,948

 

$

340,677

 

$

426,625

 

$

97,426

 

$

390,263

 

$

487,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases

 

$

3,930,539

 

$

382,796

 

$

4,313,335

 

$

3,951,555

 

$

432,757

 

$

4,384,312

 

Allowance for credit losses

 

(67,816

)

(21,793

)

(89,609

)

(67,801

)

(23,235

)

(91,036

)

Total loans and leases, net

 

$

3,862,723

 

$

361,003

 

$

4,223,726

 

$

3,883,754

 

$

409,522

 

$

4,293,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases

 

1.73

%

5.69

%

2.08

%

1.72

%

5.37

%

2.08

%

 


(1) Non-PCI loans include loans originated by Pacific Western Bank and acquired loans that were not impaired on their acquisition date.

(2) PCI loans include loans acquired by Pacific Western Bank in an FDIC-assisted acquisition and loans acquired in the FCAL acquisition that were impaired on the acquisition date.

 

25



 

PACWEST BANCORP AND SUBSIDIARIES

NON-PCI NONCLASSIFIED AND CLASSIFIED LOANS AND LEASES

(Unaudited)

 

 

 

December 31, 2013

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

168,216

 

$

12,337

 

$

180,553

 

SBA 504

 

39,869

 

5,297

 

45,166

 

Other

 

2,134,866

 

64,279

 

2,199,145

 

Total real estate mortgage

 

2,342,951

 

81,913

 

2,424,864

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

58,131

 

750

 

58,881

 

Commercial

 

143,918

 

6,291

 

150,209

 

Total real estate construction

 

202,049

 

7,041

 

209,090

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

568,348

 

18,838

 

587,186

 

Unsecured

 

151,896

 

1,856

 

153,752

 

Asset-based

 

195,569

 

6,859

 

202,428

 

SBA 7(a) 

 

22,880

 

5,761

 

28,641

 

Total commercial

 

938,693

 

33,314

 

972,007

 

Leases

 

269,137

 

632

 

269,769

 

Consumer

 

50,398

 

4,411

 

54,809

 

Total non-PCI loans and leases

 

$

3,803,228

 

$

127,311

 

$

3,930,539

 

 

 

 

September 30, 2013

 

 

 

Nonclassified

 

Classified

 

Total

 

 

 

(In thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

Hospitality

 

$

182,419

 

$

5,654

 

$

188,073

 

SBA 504

 

42,621

 

5,505

 

48,126

 

Other

 

2,249,217

 

67,717

 

2,316,934

 

Total real estate mortgage

 

2,474,257

 

78,876

 

2,553,133

 

Real estate construction:

 

 

 

 

 

 

 

Residential

 

60,390

 

1,764

 

62,154

 

Commercial

 

121,221

 

6,582

 

127,803

 

Total real estate construction

 

181,611

 

8,346

 

189,957

 

Commercial:

 

 

 

 

 

 

 

Collateralized

 

542,453

 

24,392

 

566,845

 

Unsecured

 

110,933

 

1,618

 

112,551

 

Asset-based

 

225,110

 

6,788

 

231,898

 

SBA 7(a) 

 

21,764

 

5,788

 

27,552

 

Total commercial

 

900,260

 

38,586

 

938,846

 

Leases

 

235,547

 

244

 

235,791

 

Consumer

 

29,089

 

4,739

 

33,828

 

Total non-PCI loans and leases

 

$

3,820,764

 

$

130,791

 

$

3,951,555

 

 


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.

 

26



 

PACWEST BANCORP AND SUBSIDIARIES

LOAN CONCENTRATION

(Unaudited)

 

 

 

December 31, 2013

 

 

 

Non-Covered Loans

 

 

 

Total Loans

 

 

 

and Leases

 

Covered Loans

 

and Leases

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

 

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

179,340

 

5

%

$

2,395

 

1

%

$

181,735

 

4

%

SBA 504

 

45,166

 

1

%

 

 

45,166

 

1

%

Other

 

2,153,519

 

56

%

415,578

 

92

%

2,569,097

 

60

%

Total real estate mortgage

 

2,378,025

 

62

%

417,973

 

93

%

2,795,998

 

65

%

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

58,881

 

1

%

17

 

 

58,898

 

1

%

Commercial

 

142,842

 

4

%

17,777

 

4

%

160,619

 

4

%

Total real estate construction

 

201,723

 

5

%

17,794

 

4

%

219,517

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

2,579,748

 

67

%

435,767

 

97

%

3,015,515

 

70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

581,097

 

15

%

6,934

 

1

%

588,031

 

13

%

Unsecured

 

150,985

 

4

%

2,895

 

1

%

153,880

 

4

%

Asset-based

 

202,428

 

5

%

 

 

202,428

 

5

%

SBA 7(a) 

 

28,642

 

1

%

 

 

28,642

 

1

%

Total commercial

 

963,152

 

25

%

9,829

 

2

%

972,981

 

23

%

Leases

 

269,769

 

7

%

 

 

269,769

 

6

%

Consumer

 

52,248

 

1

%

2,822

 

1

%

55,070

 

1

%

Total gross loans and leases

 

$

3,864,917

 

100

%

$

448,418

 

100

%

$

4,313,335

 

100

%

 

 

 

September 30, 2013

 

 

 

Non-Covered Loans

 

 

 

Total Loans

 

 

 

and Leases

 

Covered Loans

 

and Leases

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

 

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

$

186,844

 

5

%

$

2,430

 

 

$

189,274

 

4

%

SBA 504

 

48,126

 

1

%

 

 

48,126

 

1

%

Other

 

2,260,490

 

58

%

474,843

 

93

%

2,735,333

 

63

%

Total real estate mortgage

 

2,495,460

 

64

%

477,273

 

93

%

2,972,733

 

68

%

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

62,154

 

2

%

 

 

62,154

 

1

%

Commercial

 

119,839

 

3

%

19,531

 

4

%

139,370

 

4

%

Total real estate construction

 

181,993

 

5

%

19,531

 

4

%

201,524

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate loans

 

2,677,453

 

69

%

496,804

 

97

%

3,174,257

 

73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Collateralized

 

559,169

 

14

%

8,721

 

2

%

567,890

 

12

%

Unsecured

 

110,727

 

3

%

2,044

 

 

112,771

 

3

%

Asset-based

 

231,898

 

6

%

 

 

231,898

 

5

%

SBA 7(a) 

 

27,552

 

1

%

 

 

27,552

 

1

%

Total commercial

 

929,346

 

24

%

10,765

 

2

%

940,111

 

21

%

Leases

 

235,791

 

6

%

 

 

235,791

 

5

%

Consumer

 

30,798

 

1

%

3,355

 

1

%

34,153

 

1

%

Total gross loans and leases

 

$

3,873,388

 

100

%

$

510,924

 

100

%

$

4,384,312

 

100

%

 

27



 

PACWEST BANCORP AND SUBSIDIARIES

LOAN CONCENTRATION

REAL ESTATE MORTGAGE LOANS

(Unaudited)

 

 

 

Non-Covered Loans

 

Covered Loans

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2013

 

September 30, 2013

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Loan Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Commercial real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial/warehouse

 

$

336,648

 

14

%

$

346,871

 

14

%

$

17,697

 

4

%

$

30,201

 

6

%

Retail

 

281,739

 

12

%

278,071

 

11

%

64,631

 

16

%

74,968

 

16

%

Office buildings

 

392,921

 

16

%

409,103

 

17

%

42,040

 

10

%

42,822

 

9

%

Owner-occupied

 

218,786

 

9

%

228,849

 

9

%

14,409

 

3

%

15,238

 

3

%

Hotel

 

179,340

 

8

%

186,844

 

7

%

2,395

 

1

%

2,430

 

1

%

Healthcare

 

180,957

 

8

%

177,361

 

7

%

8,780

 

2

%

8,760

 

2

%

Mixed use

 

63,218

 

3

%

63,744

 

3

%

5,748

 

1

%

6,564

 

1

%

Gas station

 

31,421

 

1

%

30,015

 

1

%

3,803

 

1

%

3,824

 

1

%

Self storage

 

47,762

 

2

%

48,177

 

2

%

25,998

 

6

%

27,146

 

6

%

Restaurant

 

20,617

 

1

%

21,285

 

1

%

893

 

 

910

 

 

Land acquisition/development

 

4,420

 

 

13,558

 

1

%

 

 

 

 

Unimproved land

 

12,043

 

1

%

12,157

 

 

474

 

 

449

 

 

Other

 

167,356

 

7

%

198,450

 

8

%

7,424

 

2

%

16,271

 

3

%

Total commercial real estate mortgage

 

1,937,228

 

82

%

2,014,485

 

81

%

194,292

 

46

%

229,583

 

48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

211,360

 

9

%

245,435

 

10

%

118,869

 

29

%

137,862

 

29

%

Single family owner-occupied

 

149,917

 

6

%

154,008

 

6

%

62,591

 

15

%

66,432

 

14

%

Single family nonowner-occupied

 

16,084

 

1

%

15,449

 

1

%

17,657

 

4

%

17,889

 

4

%

HELOCs

 

53,206

 

2

%

55,800

 

2

%

24,093

 

6

%

25,029

 

5

%

Mixed use

 

10,230

 

 

10,283

 

 

471

 

 

478

 

 

Total residential real estate mortgage

 

440,797

 

18

%

480,975

 

19

%

223,681

 

54

%

247,690

 

52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross real estate mortgage loans

 

$

2,378,025

 

100

%

$

2,495,460

 

100

%

$

417,973

 

100

%

$

477,273

 

100

%

 

28



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR LOAN AND LEASE LOSSES,

ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING

ASSETS AND CREDIT QUALITY RATIOS

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

Non-PCI loans

 

$

60,241

 

$

60,551

 

$

65,899

 

PCI loans

 

21,793

 

23,235

 

26,069

 

Total allowance for loan and lease losses

 

82,034

 

83,786

 

91,968

 

Reserve for unfunded loan commitments on non-PCI loans

 

7,575

 

7,250

 

6,220

 

Total allowance for credit losses

 

$

89,609

 

$

91,036

 

$

98,188

 

 

 

 

 

 

 

 

 

Allowance for credit losses on Non-PCI loans and leases (1)

 

$

67,816

 

$

67,801

 

$

72,119

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases (2)

 

$

46,774

 

$

50,845

 

$

41,762

 

Other real estate owned

 

51,837

 

55,972

 

56,414

 

Total nonperforming assets

 

$

98,611

 

$

106,817

 

$

98,176

 

 

 

 

 

 

 

 

 

Performing restructured loans (2)

 

$

41,648

 

$

80,237

 

$

106,288

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases (excluding PCI loans):

 

 

 

 

 

 

 

Non-covered

 

$

41,529

 

$

44,821

 

$

39,284

 

Covered

 

5,245

 

6,024

 

2,478

 

Total nonaccrual loans and leases (excludes PCI loans)

 

$

46,774

 

$

50,845

 

$

41,762

 

 

 

 

 

 

 

 

 

Non-PCI Credit Quality Ratios:

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases

 

1.73

%

1.72

%

2.35

%

Adjusted allowance for credit losses to loans and leases (3)

 

2.34

%

2.43

%

2.56

%

Allowance for credit losses to nonaccrual loans and leases

 

145.0

%

133.3

%

172.7

%

Nonperforming assets to loans and leases and other real estate owned

 

2.48

%

2.67

%

3.14

%

Nonperforming assets to total assets

 

1.51

%

1.61

%

1.80

%

Nonaccrual loans and leases to loans and leases

 

1.19

%

1.29

%

1.36

%

 


(1) Calculated as sum of: (a) allowance for loan and lease losses on Non-PCI loans, and (b) reserve for unfunded loan commitments on Non-PCI loans.

(2) Applies only to non-PCI loans and leases.

(3) Excludes allowance related to acquired loans and leases and the related balance of acquired loans and leases.

 

29



 

PACWEST BANCORP AND SUBSIDIARIES

ALLOWANCE FOR LOAN AND LEASE LOSSES  ROLLFORWARD

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

Allowance for loan losses on non-PCI loans and leases, beginning of period

 

$

60,551

 

$

63,246

 

$

69,142

 

$

65,899

 

$

85,313

 

Loans and leases charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

(712

)

(281

)

(1,789

)

(4,552

)

(7,680

)

Real estate construction

 

 

 

 

 

(492

)

Commercial

 

(1,778

)

(2,439

)

(1,865

)

(6,295

)

(4,580

)

Leases

 

 

 

(28

)

(114

)

(28

)

Consumer

 

(87

)

(75

)

(32

)

(198

)

(290

)

Total loans and leases charged off

 

(2,577

)

(2,795

)

(3,714

)

(11,159

)

(13,070

)

Recoveries on loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

842

 

152

 

381

 

2,507

 

1,598

 

Real estate construction

 

1,140

 

179

 

14

 

1,654

 

49

 

Commercial

 

593

 

324

 

368

 

2,621

 

1,622

 

Consumer

 

17

 

15

 

58

 

74

 

137

 

Total recoveries on loans charged off

 

2,592

 

670

 

821

 

6,856

 

3,406

 

Net (charge-offs) recoveries

 

15

 

(2,125

)

(2,893

)

(4,303

)

(9,664

)

Negative provision for loan and lease losses

 

(325

)

(570

)

(350

)

(1,355

)

(9,750

)

Allowance for loan losses on non-PCI loans and leases, end of period

 

$

60,241

 

$

60,551

 

$

65,899

 

$

60,241

 

$

65,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized net charge-offs to average non-PCI loans and leases

 

(0.00

)%

0.22

%

0.38

%

0.12

%

0.33

%

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses on PCI loans, beginning of period

 

$

23,235

 

$

27,397

 

$

30,704

 

$

26,069

 

$

31,275

 

Negative provision for credit losses

 

(1,338

)

(4,167

)

(4,333

)

(4,210

)

(819

)

Net (charge-offs) recoveries

 

(104

)

5

 

(302

)

(66

)

(4,387

)

Allowance for loan losses on PCI loans, end of period

 

$

21,793

 

$

23,235

 

$

26,069

 

$

21,793

 

$

26,069

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Provision (Negative Provision) for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

Non-PCI loans and leases:

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

$

(325

)

$

(570

)

$

(350

)

$

(1,355

)

$

(9,750

)

Reserve for unfunded commitments

 

325

 

570

 

350

 

1,355

 

(2,250

)

Allowance for loan losses on PCI loans

 

(1,338

)

(4,167

)

(4,333

)

(4,210

)

(819

)

Total negative provision for credit losses

 

$

(1,338

)

$

(4,167

)

$

(4,333

)

$

(4,210

)

$

(12,819

)

 

30



 

PACWEST BANCORP AND SUBSIDIARIES

DEPOSITS

(Unaudited)

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2012

 

 

 

 

 

% of

 

 

 

% of

 

 

 

% of

 

Deposit Category

 

Amount

 

Total

 

Amount

 

Total

 

Amount

 

Total

 

 

 

(Dollars in thousands)

 

Noninterest-bearing demand deposits

 

$

2,318,446

 

44

%

$

2,328,688

 

43

%

$

1,939,212

 

41

%

Interest checking deposits

 

620,622

 

12

%

617,965

 

11

%

513,389

 

11

%

Money market deposits

 

1,458,910

 

28

%

1,544,686

 

29

%

1,282,513

 

28

%

Savings deposits

 

218,638

 

4

%

218,284

 

4

%

153,680

 

3

%

Total core deposits

 

4,616,616

 

88

%

4,709,623

 

87

%

3,888,794

 

83

%

Time deposits under $100,000

 

225,360

 

4

%

241,582

 

4

%

274,622

 

6

%

Time deposits of $100,000 and over

 

439,011

 

8

%

481,939

 

9

%

545,705

 

11

%

Total time deposits

 

664,371

 

12

%

723,521

 

13

%

820,327

 

17

%

Total deposits

 

$

5,280,987

 

100

%

$

5,433,144

 

100

%

$

4,709,121

 

100

%

 

PACWEST BANCORP AND SUBSIDIARIES

TIME DEPOSITS

(Unaudited)

 

 

 

December 31, 2013

 

 

 

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

 

$

68,417

 

$

154,233

 

$

222,650

 

0.45

%

Due in over three months through six months

 

48,227

 

84,196

 

132,423

 

0.52

%

Due in over six months through twelve months

 

57,176

 

105,034

 

162,210

 

0.52

%

Due in over 12 months through 24 months

 

17,200

 

36,419

 

53,619

 

0.82

%

Due in over 24 months

 

34,340

 

59,129

 

93,469

 

0.81

%

Total

 

$

225,360

 

$

439,011

 

$

664,371

 

0.56

%

 

31



 

PACWEST BANCORP AND SUBSIDIARIES

EARNINGS PER SHARE CALCULATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(In thousands, except per share data)

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

 

$

3,447

 

$

24,140

 

$

19,892

 

$

45,477

 

$

56,801

 

Less: earnings allocated to unvested restricted stock (1)

 

(280

)

(786

)

(678

)

(1,096

)

(1,845

)

Net earnings from continuing operations allocated to common shares

 

3,167

 

23,354

 

19,214

 

44,381

 

54,956

 

Net earnings (loss) from discontinued operations allocated to common shares

 

(338

)

23

 

 

(348

)

 

Net earnings allocated to common shares

 

$

2,829

 

$

23,377

 

$

19,214

 

$

44,033

 

$

54,956

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares and unvested restricted stock outstanding

 

46,069

 

46,091

 

37,420

 

42,506

 

37,370

 

Less: weighted-average unvested restricted stock outstanding

 

(1,743

)

(1,795

)

(1,704

)

(1,683

)

(1,686

)

Weighted-average basic shares outstanding

 

44,326

 

44,296

 

35,716

 

40,823

 

35,684

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

 

$

0.07

 

$

0.53

 

$

0.54

 

$

1.09

 

$

1.54

 

Net earnings from discontinued operations

 

(0.01

)

 

 

(0.01

)

 

Net earnings

 

$

0.06

 

$

0.53

 

$

0.54

 

$

1.08

 

$

1.54

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations allocated to common shares

 

$

3,167

 

$

23,354

 

$

19,214

 

$

44,381

 

$

54,956

 

Net earnings (loss) from discontinued operations allocated to common shares

 

(338

)

23

 

 

(348

)

 

Net earnings allocated to common shares

 

$

2,829

 

$

23,377

 

$

19,214

 

$

44,033

 

$

54,956

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

44,326

 

44,296

 

35,716

 

40,823

 

35,684

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings from continuing operations

 

$

0.07

 

$

0.53

 

$

0.54

 

$

1.09

 

$

1.54

 

Net earnings from discontinued operations

 

(0.01

)

 

 

(0.01

)

 

Net earnings

 

$

0.06

 

$

0.53

 

$

0.54

 

$

1.08

 

$

1.54

 

 


(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.

 

32



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

Adjusted Earnings From Continuing

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

Operations Before Income Taxes

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from continuing operations before income taxes

 

$

12,582

 

$

35,383

 

$

32,468

 

$

75,480

 

$

93,496

 

Plus: Provision (negative provision) for credit losses

 

(1,338

)

(4,167

)

(4,333

)

(4,210

)

(12,819

)

Accelerated vesting of restricted stock

 

12,420

 

 

 

12,420

 

 

Non-covered OREO expense, net

 

25

 

(88

)

316

 

330

 

4,150

 

Covered OREO (income) expense, net

 

(594

)

(332

)

(461

)

(1,833

)

6,781

 

Other-than-temporary impairment loss on covered security

 

 

 

 

 

1,115

 

Acquisition and integration costs

 

4,253

 

5,450

 

1,092

 

28,392

 

4,089

 

Debt termination expense

 

 

 

 

 

22,598

 

Less: FDIC loss sharing expense, net

 

(10,593

)

(7,032

)

(6,022

)

(26,172

)

(10,070

)

(Loss) gain on sale of securities

 

(272

)

 

1,239

 

137

 

1,239

 

Acquisition-related securities gain

 

 

5,222

 

 

5,222

 

 

Adjusted earnings from continuing operations before income taxes

 

$

38,213

 

$

38,056

 

$

33,865

 

$

131,392

 

$

128,241

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

Adjusted Efficiency Ratio

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

Noninterest expense

 

$

66,088

 

$

56,200

 

$

43,525

 

$

230,687

 

$

211,662

 

Less: Accelerated vesting of restricted stock

 

12,420

 

 

 

12,420

 

 

Non-covered OREO expense (income), net

 

25

 

(88

)

316

 

330

 

4,150

 

Covered OREO (income) expense, net

 

(594

)

(332

)

(461

)

(1,833

)

6,781

 

Acquisition and integration costs

 

4,253

 

5,450

 

1,092

 

28,392

 

4,089

 

Debt termination expense

 

 

 

 

 

22,598

 

Adjusted noninterest expense

 

$

49,984

 

$

51,170

 

$

42,578

 

$

191,378

 

$

174,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

81,258

 

$

82,289

 

$

69,603

 

$

297,713

 

$

276,467

 

Noninterest income (expense)

 

(3,926

)

5,127

 

2,057

 

4,244

 

15,872

 

Net revenues

 

77,332

 

87,416

 

71,660

 

301,957

 

292,339

 

Less: FDIC loss sharing expense, net

 

(10,593

)

(7,032

)

(6,022

)

(26,172

)

(10,070

)

(Loss) gain on sale of securities

 

(272

)

 

1,239

 

137

 

1,239

 

Acquisition-related securities gain

 

 

5,222

 

 

5,222

 

 

Other-than-temporary impairment loss on covered security

 

 

 

 

 

(1,115

)

Adjusted net revenues

 

$

88,197

 

$

89,226

 

$

76,443

 

$

322,770

 

$

302,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Base efficiency ratio (1)

 

85.5

%

64.3

%

60.7

%

76.4

%

72.4

%

Adjusted efficiency ratio (2)

 

56.7

%

57.3

%

55.7

%

59.3

%

57.6

%

 


(1)  Noninterest expense divided by net revenues.

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

 

33



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

Adjusted Allowance for Credit Losses to 

 

December 31,

 

September 30,

 

December 31,

 

Loans and Leases (Excludes PCI Loans)

 

2013

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

67,816

 

$

67,801

 

$

72,119

 

Less: Allowance related to acquired loans and leases

 

607

 

691

 

1,046

 

Adjusted allowance for credit losses

 

$

67,209

 

$

67,110

 

$

71,073

 

 

 

 

 

 

 

 

 

Gross loans and leases

 

$

3,930,539

 

$

3,951,555

 

$

3,074,947

 

Less: Carrying value of acquired Non-PCI loans and leases

 

1,060,172

 

1,186,252

 

298,456

 

Adjusted loans and leases

 

$

2,870,367

 

$

2,765,303

 

$

2,776,491

 

 

 

 

 

 

 

 

 

Allowance for credit losses to loans and leases (1)

 

1.73

%

1.72

%

2.35

%

Adjusted allowance for credit losses to loans and leases (2)

 

2.34

%

2.43

%

2.56

%

 


(1) Allowance for credit losses divided by gross loans and leases.

(2) Adjusted allowance for credit losses divided by adjusted loans and leases.

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

Return on Average Tangible Equity

 

2013

 

2013

 

2012

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

3,109

 

$

24,163

 

$

19,892

 

$

45,115

 

$

56,801

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders’ equity

 

$

818,935

 

$

797,725

 

$

585,525

 

$

718,920

 

$

567,342

 

Less: Average intangible assets

 

233,628

 

228,947

 

94,604

 

172,096

 

84,545

 

Average tangible common equity

 

$

585,307

 

$

568,778

 

$

490,921

 

$

546,824

 

$

482,797

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on average equity (1)

 

1.51

%

12.02

%

13.51

%

6.28

%

10.01

%

Annualized return on average tangible equity (2) 

 

2.11

%

16.85

%

16.12

%

8.25

%

11.76

%

 


(1) Annualized net earnings divided by average stockholders’ equity.

(2) Annualized net earnings divided by average tangible common equity.

 

34



 

PACWEST BANCORP AND SUBSIDIARIES

GAAP TO NON-GAAP RECONCILIATIONS

(Unaudited)

 

 

 

December 31,

 

September 30,

 

December 31,

 

Tangible Common Equity Ratio

 

2013

 

2013

 

2012

 

 

 

(Dollars in thousands)

 

PacWest Bancorp Consolidated:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

809,093

 

$

816,289

 

$

589,121

 

Less: Intangible assets

 

225,991

 

234,540

 

94,589

 

Tangible common equity

 

$

583,102

 

$

581,749

 

$

494,532

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,533,363

 

$

6,616,855

 

$

5,463,658

 

Less: Intangible assets

 

225,991

 

234,540

 

94,589

 

Tangible assets

 

$

6,307,372

 

$

6,382,315

 

$

5,369,069

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

12.38

%

12.34

%

10.78

%

Tangible common equity ratio (1)

 

9.24

%

9.12

%

9.21

%

 

 

 

 

 

 

 

 

Book value per share

 

$

17.66

 

$

17.71

 

$

15.74

 

Tangible book value per share (2)

 

$

12.73

 

$

12.62

 

$

13.22

 

Shares outstanding

 

45,822,834

 

46,090,742

 

37,420,909

 

 

 

 

 

 

 

 

 

Pacific Western Bank:

 

 

 

 

 

 

 

Stockholders’ equity

 

$

911,200

 

$

906,029

 

$

649,656

 

Less: Intangible assets

 

225,991

 

234,540

 

94,589

 

Tangible common equity

 

$

685,209

 

$

671,489

 

$

555,067

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,523,742

 

$

6,607,926

 

$

5,443,484

 

Less: Intangible assets

 

225,991

 

234,540

 

94,589

 

Tangible assets

 

$

6,297,751

 

$

6,373,386

 

$

5,348,895

 

 

 

 

 

 

 

 

 

Equity to assets ratio

 

13.97

%

13.71

%

11.93

%

Tangible common equity ratio (1)

 

10.88

%

10.54

%

10.38

%

 


(1) Tangible common equity divided by tangible assets.

(2) Tangible common equity divided by shares outstanding.

 

Contact information:

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

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

 

35