Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa14-4725_18k.htm

Exhibit 99.1

 

WILSHIRE BANCORP, INC.
CONTACT:
Alex Ko, EVP & CFO, (213) 427-6560
www.wilshirebank.com

 

NEWS RELEASE

 

 

 

 

 

 

Wilshire Bancorp Reports Net Income of $10.9 Million or

$0.15 per Share for Fourth Quarter 2013

 

LOS ANGELES, January 27, 2014 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income available to common shareholders of $10.9 million, or $0.15 per diluted common share, for the quarter ended December 31, 2013.  This compares to net income available to common shareholders of $15.2 million, or $0.21 per diluted common share, for the same period of the prior year, and net income available to common shareholders of $11.3 million, or $0.16 per diluted common share, for the third quarter of 2013.  Financial results for the fourth quarter of 2013 include $1.8 million in one-time merger-related expenses attributable to the acquisitions of BankAsiana and Saehan Bancorp.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We are pleased to deliver another solid quarter, which was driven by a continuation of our strong business development activity.  We had $222 million in loan production during the fourth quarter, which resulted in 3.2% organic growth in our loan portfolio during the quarter, as well as generated our highest level of gain on sales of SBA loans for any quarter in 2013.”

 

“We believe we are making good progress with the integration of our two recent acquisitions, BankAsiana and Saehan Bancorp.  The two acquisitions have provided us with an expanded market presence and improved business development capabilities that we believe will be instrumental in helping us continue growing our market share.  In 2014, we will be focused on fully capturing the projected synergies from these acquisitions, generating quality balance sheet growth, and delivering a higher level of profitability for our shareholders,” said Mr. Yoo.

 

Q4 2013 Summary

 

  • Net income available to common shareholders totaled $10.9 million or $0.15 per diluted common share, for the fourth quarter of 2013

 

  • Total revenue of $41.6 million, an increase of 29% from the fourth quarter of 2012

 

  • Return on average assets of 1.32% and return on average equity of 10.88% for the fourth quarter of 2013

 

  • Acquisition of BankAsiana and Saehan Bancorp completed during the fourth quarter of 2013; Despite these acquisitions being complete, the purchase accounting adjustments are still being evaluated and as such are preliminary and subject to change

 

  • Loans receivable totaled $2.82 billion at December 31, 2013, an increase of 28% from $2.20 billion at September 30, 2013

 

  • Total deposits were $2.87 billion at December 31, 2013, an increase of 27% from $2.25 billion at September 30, 2013

 

  • Continued low credit losses resulted in no provision for losses on loans and loan commitments for Q4 2013

 



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 2

 

 

ACQUISITIONS

 

During the fourth quarter of 2013, the Company completed its acquisitions of BankAsiana, previously headquartered in Palisades Park, New Jersey, and Saehan Bancorp, previously headquartered in Los Angeles, California.  The acquisition of BankAsiana was completed on October 1, 2013 and the acquisition of Saehan Bancorp was completed on November 20, 2013.  With the completion of the acquisitions, three branches in the New York/New Jersey area and ten branches in Southern California were added to the Company’s existing branch network, which now consists of 38 branches within the United States.

 

The acquisitions were accounted for in accordance with generally accepted accounting principles and the assets and liabilities of BankAsiana and Saehan Bancorp were recorded at fair value as of the acquisition dates.  Goodwill recorded from the acquisitions for the fourth quarter of 2013 totaled $65.2 million, $10.8 million from the acquisition of BankAsiana and $54.4 million from the acquisition of Saehan Bancorp.

 

The fair value of loans acquired from BankAsiana and Saehan Bancorp totaled $168.1 million and $381.0 million, respectively, at the dates of acquisition.  The fair valuation of the loan portfolio of BankAsiana and Saehan Bancorp resulted in discounts of $9.2 million (5.2% of the total portfolio) and $27.7 million (6.8% of the total portfolio), respectively.  Total deposits acquired from BankAsiana were $162.5 million and total deposits acquired from Saehan Bancorp were $503.4 million.  Time deposits acquired were recorded at fair value and included $668,000 and $644,000 in premiums for BankAsiana and Saehan Bancorp, respectively.  Core deposit intangibles recorded from the acquisition of BankAsiana were $725,000 and core deposit intangibles recorded from the acquisition of Saehan Bancorp were $3.8 million.  After making all the necessary acquisition accounting adjustments, total assets acquired from BankAsiana were $209.7 million and total assets acquired from Saehan Bancorp were $631.7 million.

 

The acquisition accounting adjustments are current as of the date of this announcement but may be subject to change as we continue to analyze the fair value of acquired assets and liabilities at the time of the acquisitions.  The Company’s financial results, to be included in the Annual Report on Form 10-K for the year ended December 31, 2013 could materially differ from the financial results being reported today as a result of the preliminary purchase accounting adjustments being reported for BankAsiana and Saehan Bancorp.  The Company will issue another public announcement to provide the final results for the purchase accounting adjustments should they differ materially from what is reported today.

 

STATEMENT OF OPERATIONS

 

Pre-Tax, Pre-Provision Income

 

Pre-tax, pre-provision income (PTPP) was $17.0 million for the fourth quarter of 2013, compared with $11.6 million for the fourth quarter of 2012, and $16.7 million for the third quarter of 2013.  Excluding merger-related expenses, PTPP was $18.8 million for the fourth quarter of 2013.  PTPP is a Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of PTPP to net income and important information about Non-GAAP measures of financial performance.

 

Net Interest Income and Margin

 

Net interest income before credit for losses on loans and loan commitments totaled $32.3 million for the fourth quarter of 2013, an increase of 26% from $25.6 million for the fourth quarter of 2012, and an increase of 21% from $26.7 million for the third quarter of 2013.  The increase from the prior quarter is primarily attributable to the acquisitions of BankAsiana and Saehan Bancorp.

 

2



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 3

 

Net interest margin was 4.20% for the fourth quarter of 2013, compared to 4.08% for the third quarter of 2013, and 4.20% for the fourth quarter of 2012. In order to conform to the calculation of net interest margin within its peer group, the Company’s net interest margin calculation now excludes allowance for loan losses from earnings assets and average loans, which slightly decreases loan yields and net interest margin.  Previous period calculations have been adjusted for comparative purposes.  Excluding the effects of acquisition accounting adjustments, the net interest margin was approximately 3.91% for the fourth quarter of 2013.  During the third quarter of 2013 the Company had a large recovery of interest income from loans that were put back on accrual status.  The decrease in the core net interest margin from the prior quarter was primarily due to a lower amount of recovered interest income during the fourth quarter of 2013 related to non-accrual loans placed back on accrual status.

 

Loan yields were 5.17% for the fourth quarter of 2013, compared with 5.05% for the third quarter of 2013, and 5.34% for the fourth quarter of 2012.  Excluding the effects of acquisition accounting adjustments, loan yields were approximately 4.86% for the fourth quarter of 2013.

 

The total cost of deposits was 0.53% for the fourth quarter of 2013, unchanged from the third quarter of 2013.  The total cost of deposits was 0.59% for the fourth quarter of 2012.

 

Non-Interest Income

 

Total non-interest income was $9.3 million for the fourth quarter of 2013, compared to $6.7 million for the fourth quarter of 2012, and $7.8 million for the third quarter of 2013.  The increase from the prior quarter was primarily due to a higher net gain on sale of loans.

 

The $4.0 million in net gain on sale of loans recognized in the fourth quarter of 2013 was substantially all gains from the sale of SBA loans.  During the fourth quarter of 2013, the Company sold $43.2 million in SBA loans, compared with $30.2 million sold during the third quarter of 2013.

 

Non-Interest Expense

 

Total non-interest expense was $24.7 million for the fourth quarter of 2013, compared with $20.7 million for the fourth quarter of 2012, and $17.8 million for the third quarter of 2013.  The increase from prior quarter is primarily attributable to costs associated with the acquisitions of BankAsiana and Saehan Bancorp of which one-time non-recurring costs accounted for $1.8 million of non-interest expense.

 

Total salaries and employee benefits expense was $12.9 million for the fourth quarter of 2013, compared with $7.9 million for the fourth quarter of 2012, and $8.8 million for the third quarter of 2013.  The increase from the prior quarter was primarily due to the addition of personnel from the acquisitions of BankAsiana and Saehan Bancorp and additional bonus accruals for year-end bonus payments paid to employees.

 

Other non-interest expense for the fourth quarter of 2013 totaled $6.3 million, compared with $6.2 million in the fourth quarter of 2012, and $5.3 million for the third quarter of 2013.  The increase from the prior quarter was primarily attributable to recurring expense related to growth from the fourth quarter acquisitions.

 

Merger-related non-recurring expense was $1.8 million in the fourth quarter of 2013 and was related to severance and retention payments, professional fees, such as consulting and legal expenses and data processing contract termination fees.

 

The Company’s operating efficiency ratio was 59.2% for the fourth quarter of 2013, compared with 64.1% for the fourth quarter of 2012 and 51.7% for the third quarter of 2013.

 

3



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 4

 

Tax Provision

 

 

For the fourth quarter of 2013, the Company recorded a provision for income tax totaling $6.1 million, reflecting an effective tax rate of 35.8% for the quarter. The effective tax rate for the fourth quarter of 2013 is higher than the tax rate for the third quarter of 2013 due to an increase in the actual 2013 pre-tax book income versus the projected pre-tax book income and an increase in the state income tax rate based on tax returns filed for 2012.  For the year ended December 31, 2013, the Company recorded a provision for income tax totaling $22.3 million, reflecting an effective tax rate of 32.9%. The effective tax rate is lower than historical rates due to an increase in federal affordable housing tax credits.

BALANCE SHEET

 

Total gross loans receivable were $2.82 billion at December 31, 2013, compared to $2.20 billion at September 30, 2013.  At December 31, 2013, the Company had $161.6 million in loans (net of the fair value adjustment) related to the acquisition of BankAsiana, and $379.7 million in loans (net of the fair value adjustment) related to the acquisition of Saehan Bancorp.  Excluding the impact of adding the loan portfolios from BankAsiana and Saehan Bancorp, the Company’s total gross loans receivable increased $82.5 million, or 3.7%, during the fourth quarter of 2013.

 

The following table shows gross loans (excluding loan fees and allowance for loan losses) by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

40,367

 

$

32,119

 

$

36,371

 

$

34,030

 

$

20,928

 

Real Estate Secured

 

2,332,121

 

1,819,052

 

1,715,567

 

1,695,980

 

1,692,273

 

Commercial & Industrial

 

437,524

 

342,057

 

337,057

 

313,645

 

284,318

 

Consumer

 

14,694

 

9,637

 

11,089

 

11,684

 

13,674

 

Gross Loans Receivable *

 

2,824,706

 

2,202,865

 

2,100,084

 

2,055,339

 

2,011,193

 

Held-For-Sale Loans

 

47,557

 

56,065

 

60,910

 

134,129

 

145,973

 

Total Gross Loans *

 

$

2,872,263

 

$

2,258,930

 

$

2,160,994

 

$

2,189,468

 

$

2,157,166

 

 

* Gross loans receivable and total gross loans are not net of deferred fees and costs as shown in the consolidated balance sheet presentation

 

The following table presents the December 31, 2013 balance of gross loans by loan type and broken out by legacy Wilshire loans and loans acquired from former Mirae Bank, BankAsiana, and Saehan Bancorp.

 

 

 

Quarter Ended

 

(Dollars In Thousands)

 

BankAsiana*

 

Saehan Bancorp*

 

Mirae Bank*

 

Legacy Wilshire

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

5,030

 

$

-

 

$

-

 

$

35,337

 

$

40,367

 

Real Estate Secured

 

116,430

 

341,002

 

71,493

 

1,803,196

 

2,332,121

 

Commercial & Industrial

 

38,118

 

36,356

 

6,316

 

356,734

 

437,524

 

Consumer

 

10

 

2,376

 

3

 

12,305

 

14,694

 

Gross Loans Receivable

 

159,588

 

379,734

 

77,812

 

2,207,572

 

2,824,706

 

Held-For-Sale Loans

 

2,052

 

-

 

-

 

45,505

 

47,557

 

Total Gross Loans

 

$

161,640

 

$

379,734

 

$

77,812

 

$

2,253,077

 

$

2,872,263

 

 

* Represents loans balances net of fair value adjustment

 

The following table shows quarterly loan originations by loan type:

 

 

 

Quarter Ended

(Dollars In Thousands)

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$  132,780

 

60%

 

$  145,361

 

68%

 

$  93,606

 

48%

 

$  86,839

 

45%

 

$  157,901

 

60%

Commercial & Industrial

 

30,541

 

14%

 

23,710

 

11%

 

40,927

 

21%

 

55,096

 

29%

 

34,059

 

13%

Consumer

 

546

 

0%

 

540

 

0%

 

75

 

0%

 

537

 

0%

 

3,083

 

1%

SBA

 

44,599

 

20%

 

36,001

 

17%

 

40,209

 

21%

 

27,379

 

14%

 

38,700

 

15%

Residential Mortgage

 

13,858

 

6%

 

8,714

 

4%

 

20,022

 

10%

 

22,831

 

12%

 

30,624

 

11%

Total Loan Originations

 

$  222,324

 

100%

 

$  214,326

 

100%

 

$  194,839

 

100%

 

$  192,682

 

100%

 

$  264,367

 

100%

 

4



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 5

 

Originations for the fourth quarter of 2013 were $222.3 million, compared with $214.3 million in the third quarter of 2013. The increase was primarily due to an increase in SBA and commercial loan production.

 

Total SBA loans held-for-sale at the end of the fourth quarter of 2013 were $45.6 million, compared to $53.5 million at the end of the previous quarter.  The decision to retain or sell SBA loan production is made on a quarter-to-quarter basis, depending on prevailing pricing in the secondary market and the Company’s liquidity needs.

 

Total deposits were $2.87 billion at December 31, 2013, compared with $2.25 billion at September 30, 2013.  At December 31, 2013, $156.3 million in deposits were attributable to the acquisition of BankAsiana, and $482.2 million in deposits were attributable to the acquisition of Saehan Bancorp.

 

CREDIT QUALITY

 

The Company continued to experience relatively stable asset quality and a low level of credit losses during the fourth quarter of 2013.  Accordingly, the Company determined that no provision for losses on loans and loan commitments was required for the fourth quarter of 2013.  The allowance for loan losses totaled $53.6 million, or 1.90% of gross loans (excluding loans held-for-sale), at December 31, 2013, compared to $52.4 million, or 2.38% of gross loans (excluding loans held-for-sale), at September 30, 2013.  The coverage ratio of the allowance for loan losses to non-performing assets was 119.9% at December 31, 2013, compared with 155.1% at September 30, 2013.

 

Non-Performing Loans

 

At December 31, 2013, total non-performing loans were $37.2 million, or 1.30% of total gross loans, compared to $33.0 million, or 1.46% of total gross loans, at September 30, 2013.  Approximately $2.2 million of the increase in non-performing loans during the fourth quarter of 2013 was attributable to credits added through the acquisitions of BankAsiana and Saehan Bancorp, which were recorded at fair value.  The remainder of the increase in non-performing loans was primarily attributable to two commercial real estate loans totaling $2.8 million that were placed on non-accrual status during the fourth quarter.

 

Non-performing covered loans (previously acquired loans covered under FDIC loss share agreements) totaled $6.2 million at December 31, 2013.

 

The following table shows total non-performing loans by loan type:

 

NON-PERFORMING LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

2,471

 

$

2,471

 

$

5,467

 

$

5,542

 

$

5,644

 

Real Estate Secured

 

33,569

 

29,568

 

20,090

 

19,366

 

21,007

 

Commercial & Industrial

 

1,196

 

1,004

 

1,224

 

1,169

 

1,302

 

Total Non-Performing Loans

 

$

37,236

 

$

33,043

 

$

26,781

 

$

26,077

 

$

27,953

 

 

Gross Loan Charge-offs

 

Within the legacy Wilshire Bank portfolio, gross loan charge-offs for the fourth quarter of 2013 totaled $1.6 million, compared to $3.2 million in the third quarter of 2013.  The Company also recorded $2.7 million in loan recoveries during the fourth quarter of 2013 of which $2.6 million were attributable to legacy Wilshire loans and the remaining recoveries were from previously charged-off covered loans.  The increase in recoveries during the fourth quarter of 2013 was primarily due to one large recovery on a commercial real estate loan.  Total net recoveries were $1.2 million for the fourth quarter of 2013, compared to net charge-offs of $2.5 million during the previous quarter.

 

5



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 6

 

Charge-offs by loan type is reflected in the table below:

 

LOAN CHARGE-OFFS

 

Quarter Ended

 

(Dollars In Thousands)

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

552

 

$

2,438

 

$

3,668

 

$

4,405

 

$

1,776

 

Commercial & Industrial

 

997

 

764

 

746

 

1,183

 

1,224

 

Consumer

 

2

 

-

 

-

 

1

 

-

 

Total Loan Charge-Offs

 

$

1,551

 

$

3,202

 

$

4,414

 

$

5,589

 

$

3,000

 

 

Other measures of credit quality are shown in the following tables:

 

DELINQUENT LOANS -  By Days Past Due

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

2,846

 

$

2,336

 

$

4,993

 

$

7,438

 

$

3,059

 

60 - 89 Days Past Due

 

2,527

 

2,827

 

3,637

 

1,193

 

1,174

 

90 Days, and still accruing

 

167

 

-

 

126

 

1,000

 

-

 

Total Delinquent Loans

 

$

5,540

 

$

5,163

 

$

8,756

 

$

9,631

 

$

4,233

 

 

TROUBLED DEBT RESTRUCTURED LOANS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

30,008

 

$

23,133

 

$

23,671

 

$

23,588

 

$

28,268

 

Commercial & Industrial

 

6,212

 

6,339

 

6,730

 

7,279

 

7,465

 

Total TDR Loans

 

$

36,220

 

$

29,472

 

$

30,401

 

$

30,867

 

$

35,733

 

 

LOAN CLASSIFICATIONS

 

Quarter Ended

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

Mar 31, 2013

 

Dec 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

100,798

 

$

43,519

 

$

49,571

 

$

74,553

 

$

82,275

 

Substandard

 

149,479

 

127,855

 

138,319

 

144,521

 

157,192

 

Doubtful

 

8,015

 

7,174

 

6,722

 

9,301

 

6,856

 

Total Criticized and Classified Loans

 

$

258,292

 

$

178,548

 

$

194,612

 

$

228,375

 

$

246,323

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified Loans

 

$

157,494

 

$

135,029

 

$

145,041

 

$

153,822

 

$

164,048

 

 

Special mentions loans totaled $100.8 million at December 31, 2013, an increase of $57.3 million from the end of the previous quarter.  Approximately $35.1 million of the increase was due to the loans acquired from BankAsiana and Saehan Bancorp and the remaining increase of $22.1 million was due to legacy and covered special mention loans.  Classified loans increased $22.5 million during the fourth quarter of 2013.  Classified loans acquired from BankAsiana and Saehan Bancorp totaled $26.0 million at December 31, 2013.  Legacy classified loans declined $4.6 million during the fourth quarter of 2013 and covered loans experienced an increase of $1.0 million during the same period.

 

6



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 7

 

CAPITAL RATIOS

 

All of the Company’s capital ratios remain in excess of “well capitalized” regulatory requirements as shown in the following table:

 

(Dollars In Thousands, Except Per Share Info)

 

December 31, 2013

 

Well Capitalized
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

13.32%

 

5.00%

 

$    268,425

 

Tier 1 Risk-Based Capital Ratio

 

14.65%

 

6.00%

 

253,725

 

Total Risk-Based Capital Ratio

 

15.91%

 

10.00%

 

173,269

 

Tangible Common Equity To Tangible Assets *

 

10.22%

 

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$           4.64

 

N/A

 

N/A

 

 


* “Tangible Common Equity” and “Tangible Assets” are Non-GAAP measure of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of Tangible Common Equity to Shareholders’ Equity and Tangible Assets to Total Assets

 

Common Stock Issuance

 

On November 20, 2013, the Company issued 7,210,664 shares of Wilshire common stock to former Saehan Bancorp shareholders as part of the consideration for the acquisition.  Consideration for the acquisition was paid in approximately 50% cash and 50% stock.

 

Share Repurchase Program

 

In March 2013, the Board of Directors of Wilshire Bancorp authorized the repurchase of up to 5% of the Company’s outstanding shares of common stock.  During the fourth quarter of 2013, the Company did not repurchase any shares.  Since the program’s inception, 651,412 shares of common stock have been repurchased for a total price of $3.2 million and an additional 2.9 million shares can be repurchased before the program’s expiration.  The program will expire on March 28, 2014 or upon completion of the repurchase of the authorized shares of common stock.  However, the Company has no obligation to repurchase additional shares under this program and may suspend or discontinue it at any time.

 

7



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 8

 

CONFERENCE CALL

 

Management will host its quarterly conference call on January 28, 2014, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 866-543-6403 (domestic number) or 617-213-8896 (international number) and providing the passcode 40464259.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 38 branch offices in California, Texas, New Jersey and New York, and nine loan production offices in Dallas and Houston, TX, Atlanta, GA, Aurora, CO, Annandale, VA, Fort Lee, NJ, Newark, CA, New York, NY, and Bellevue, WA, and is an SBA preferred lender nationwide. Wilshire Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area.  For more information, please go to www.wilshirebank.com.

 

FORWARD-LOOKING STATEMENTS

 

Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Undue reliance should not be placed on forward-looking statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K and our other filings made from time to time with the Securities and Exchange Commission.  Specific factors that could cause future results to differ materially from historical performance and these forward-looking statements include, but are not limited to: (1) loan production and sales, (2) credit quality, (3) the ability to expand net interest margin, (4) the ability to continue to attract low-cost deposits, (5) success of expansion efforts, (6) competition in the marketplace, (7) political developments, war or other hostilities, (8) changes in the interest rate environment, (9) the ability of our borrowers to repay their loans, (10) the ability to maintain capital requirements and adequate sources of liquidity, (11) effects of or changes in accounting policies, (12) legislative or regulatory changes or actions, (13) the ability to attract and retain key personnel, (14) the ability to receive dividends from our subsidiaries, (15) the ability to secure confidential information through the use of computer systems and telecommunications networks, (16) weakening in the economy, specifically the real estate market, either nationally or in the states in which we do business, (17) the integration of our acquired businesses, and (18) general economic conditions. The information in this press release speaks only as of the date of this release and Wilshire Bancorp specifically disclaims any duty to update the information in this press release. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.

 

###

 

8



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 9

 

CONSOLIDATED BALANCE SHEET

 

(Dollars In Thousands) (Unaudited)

 

December 31,

 

September 30,

 

Three Months

 

December 31,

 

Twelve Months

 

 

 

2013

 

2013

 

% Change

 

2012

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks

 

$

124,064

 

$

92,896

 

34%

 

$

118,495

 

5%

 

Federal Funds Sold and Other Cash Equivalents

 

46,590

 

55,005

 

-15%

 

55,005

 

-15%

 

Total Cash and Cash Equivalents

 

170,654

 

147,901

 

15%

 

173,500

 

-2%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available For Sale

 

373,456

 

325,724

 

15%

 

332,504

 

12%

 

Investment Securities Held To Maturity

 

35

 

38

 

-8%

 

50

 

-30%

 

Total Investment Securities

 

373,491

 

325,762

 

15%

 

332,554

 

12%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

47,557

 

56,065

 

-15%

 

145,973

 

-67%

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Construction

 

39,268

 

31,172

 

26%

 

20,254

 

94%

 

Residential Real Estate

 

124,373

 

144,845

 

-14%

 

136,189

 

-9%

 

Commercial Real Estate

 

2,190,154

 

1,669,511

 

31%

 

1,587,623

 

38%

 

Commercial and Industrial

 

448,379

 

340,943

 

32%

 

248,643

 

80%

 

Consumer

 

14,668

 

9,614

 

53%

 

13,658

 

7%

 

Total Loans Receivable, Net of Deferred Fees and Costs

 

2,816,842

 

2,196,085

 

28%

 

2,006,367

 

40%

 

Allowance For Loan Losses

 

(53,563)

 

(52,397)

 

2%

 

(63,285)

 

-15%

 

Loans Receivable, Net of Allowance for Loan Losses

 

2,763,279

 

2,143,688

 

29%

 

1,943,082

 

42%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued Interest Receivable

 

8,350

 

6,873

 

21%

 

7,290

 

15%

 

Due from Customers on Acceptances

 

1,517

 

328

 

363%

 

54

 

2709%

 

Other Real Estate Owned

 

7,600

 

748

 

916%

 

2,080

 

265%

 

Premises and Equipment

 

13,862

 

11,531

 

20%

 

11,630

 

19%

 

Federal Home Loan Bank (FHLB) Stock, at Cost

 

15,983

 

13,280

 

20%

 

12,090

 

32%

 

Cash Surrender Value of Life Insurance

 

22,519

 

22,372

 

1%

 

21,213

 

6%

 

Investment in affordable housing partnerships

 

43,316

 

44,400

 

-2%

 

39,154

 

11%

 

Deferred Income Taxes

 

38,509

 

19,823

 

94%

 

20,862

 

85%

 

Servicing Assets

 

16,108

 

11,573

 

39%

 

9,610

 

68%

 

Goodwill

 

71,929

 

6,675

 

978%

 

6,675

 

978%

 

FDIC Indemnification Asset

 

4,856

 

4,950

 

-2%

 

5,446

 

-11%

 

Other Assets

 

21,443

 

16,546

 

30%

 

19,650

 

9%

 

TOTAL ASSETS

 

$

3,620,973

 

$

2,832,515

 

28%

 

$

2,750,863

 

39%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bearing Demand Deposits

 

$

832,152

 

$

655,864

 

27%

 

$

586,003

 

42%

 

Savings and Interest Checking

 

145,549

 

127,835

 

14%

 

125,595

 

16%

 

Money Market Deposits

 

780,280

 

580,833

 

34%

 

640,266

 

22%

 

Time Deposits in denomination of $100,000 or more

 

870,074

 

683,290

 

27%

 

573,773

 

52%

 

Other Time Deposits

 

243,455

 

205,795

 

18%

 

241,172

 

1%

 

Total Deposits

 

2,871,510

 

2,253,617

 

27%

 

2,166,809

 

33%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Borrowings

 

190,325

 

120,000

 

59%

 

150,000

 

27%

 

Acceptance Outstanding

 

1,517

 

328

 

363%

 

54

 

2709%

 

Junior Subordinated Debentures

 

71,550

 

61,857

 

16%

 

61,857

 

16%

 

Accrued Interest Payable

 

2,418

 

1,808

 

34%

 

2,037

 

19%

 

Other Liabilities

 

44,235

 

30,589

 

45%

 

27,689

 

60%

 

Total Liabilities

 

3,181,555

 

2,468,199

 

29%

 

2,408,446

 

32%

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

229,836

 

161,368

 

42%

 

164,790

 

39%

 

Retained Earnings

 

209,605

 

201,033

 

4%

 

170,816

 

23%

 

Accumulated Other Comprehensive Income

 

(23)

 

1,915

 

N/A

 

6,811

 

N/A

 

Total Shareholders’ Equity

 

439,418

 

364,316

 

21%

 

342,417

 

28%

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

3,620,973

 

$

2,832,515

 

28%

 

$

2,750,863

 

32%

 

 

 

(continued)

 

9



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 10

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

December 31, 2013

 

September 30, 2013

 

% Change

 

December 31, 2012

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

33,954

 

$

27,913

 

22%

 

$

27,472

 

24%

 

Interest on Investment Securities

 

2,113

 

1,879

 

12%

 

1,596

 

32%

 

Interest on Federal Funds Sold

 

120

 

148

 

-19%

 

155

 

-23%

 

Total Interest Income

 

36,187

 

29,940

 

21%

 

29,223

 

24%

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,446

 

2,923

 

18%

 

3,176

 

9%

 

FHLB Advances and Other Borrowings

 

413

 

321

 

29%

 

420

 

-2%

 

Total Interest Expense

 

3,859

 

3,244

 

19%

 

3,596

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income Before Credit for Losses on Loans and Loan Commitments

 

32,328

 

26,696

 

21%

 

25,627

 

26%

 

Credit for Losses on Loans and Loan Commitments

 

-

 

-

 

0%

 

(12,000)

 

-100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income After Credit for Losses on Loans and Loan Commitments

 

32,328

 

26,696

 

21%

 

37,627

 

-14%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service Charges on Deposits

 

3,002

 

2,791

 

8%

 

3,051

 

-2%

 

Gain on Sales of Loans, Net

 

3,980

 

2,814

 

41%

 

1,159

 

243%

 

Gain on Sale/Call of Investment Securities

 

4

 

-

 

0%

 

-

 

0%

 

Other

 

2,328

 

2,227

 

5%

 

2,529

 

-8%

 

Total Noninterest Income

 

9,314

 

7,832

 

19%

 

6,739

 

38%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

12,948

 

8,830

 

47%

 

7,920

 

63%

 

FDIC Indemnification Impairment

 

-

 

-

 

0%

 

3,900

 

-100%

 

Occupancy & Equipment

 

2,712

 

2,061

 

32%

 

2,054

 

32%

 

Data Processing

 

920

 

623

 

48%

 

688

 

34%

 

Merger Related One-Time Expenses

 

1,785

 

1,011

 

77%

 

-

 

0%

 

Other

 

6,288

 

5,312

 

18%

 

6,179

 

2%

 

Total Noninterest Expenses

 

24,653

 

17,837

 

38%

 

20,741

 

19%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

16,989

 

16,691

 

2%

 

23,625

 

-28%

 

Income Taxes Provision

 

6,075

 

5,357

 

13%

 

8,415

 

-28%

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

10,914

 

$

11,334

 

-4%

 

$

15,210

 

-28%

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.15

 

$

0.16

 

-8%

 

$

0.21

 

-31%

 

Diluted Income Per Common Share

 

$

0.15

 

$

0.16

 

-8%

 

$

0.21

 

-31%

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

74,082,711

 

70,742,136

 

 

 

71,294,573

 

 

 

Diluted

 

74,462,668

 

71,045,994

 

 

 

71,421,836

 

 

 

 

 

(continued)

 

10



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 11

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

 

 

 

 

 

 

 

Year Ended

 

Twelve Months

 

 

 

December 31, 2013

 

December 31, 2012

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and Fees on Loans

 

$

115,722

 

$

109,367

 

6%

 

Interest on Investment Securities

 

7,460

 

6,166

 

21%

 

Interest on Federal Funds Sold

 

557

 

1,424

 

-61%

 

Total Interest Income

 

123,739

 

116,957

 

6%

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

11,968

 

15,021

 

-20%

 

FHLB Advances and Other Borrowings

 

1,441

 

2,034

 

-29%

 

Total Interest Expense

 

13,409

 

17,055

 

-21%

 

 

 

 

 

 

 

 

 

Net Interest Income Before Credit for Losses on Loans and Loan Commitments

 

110,330

 

99,902

 

10%

 

Credit for Losses on Loans and Loan Commitments

 

-

 

(34,000)

 

-100%

 

 

 

 

 

 

 

 

 

Net Interest Income After Credit for Losses on Loans and Loan Commitments

 

110,330

 

133,902

 

-18%

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service Charges on Deposits

 

11,412

 

12,672

 

-10%

 

Gain on Sales of Loans, Net

 

13,415

 

6,393

 

110%

 

Gain on Sale/Call of Investment Securities

 

19

 

3

 

533%

 

Other

 

9,337

 

9,181

 

2%

 

Total Noninterest Income

 

34,183

 

28,249

 

21%

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

40,131

 

34,475

 

16%

 

FDIC Indemnification Impairment

 

-

 

7,900

 

-100%

 

Occupancy & Equipment

 

8,851

 

7,875

 

12%

 

Data Processing

 

2,801

 

2,817

 

-1%

 

Merger Related One-Time Expenses

 

2,797

 

-

 

0%

 

Other

 

22,276

 

21,112

 

6%

 

Total Noninterest Expenses

 

76,856

 

74,179

 

4%

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

67,657

 

87,972

 

-23%

 

Income Taxes Provision (Benefit)

 

22,281

 

(4,333)

 

N/A

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

45,376

 

$

92,305

 

-51%

 

 

 

 

 

 

 

 

 

Preferred Stock Cash Dividend

 

-

 

(830)

 

-100%

 

Accretion of Preferred Stock Discount

 

-

 

(1,158)

 

-100%

 

One-time Adjustment From Repurchase of Preferred Stock

 

-

 

3,389

 

-100%

 

Total Preferred Stock Related Adjustment

 

-

 

1,401

 

-100%

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

45,376

 

$

93,706

 

-52%

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic Income Per Common Share

 

$

0.63

 

$

1.31

 

-52%

 

Diluted Income Per Common Share

 

$

0.63

 

$

1.31

 

-52%

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

-

 

 

 

 

 

Basic

 

71,771,116

 

71,288,484

 

 

 

Diluted

 

72,037,516

 

71,375,150

 

 

 

 

 

(continued)

 

11



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 12

 

SUMMARY OF FINANCIAL DATA

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

 

Quarter Ended

 

 

 

AVERAGE BALANCES

 

December 31, 2013

 

 

 

September 30, 2013

 

 

 

December 31, 2012

 

 

 

Average Assets

 

$

3,306,168

 

 

 

$

2,798,913

 

 

 

$

2,609,509

 

 

 

Average Equity

 

401,153

 

 

 

359,411

 

 

 

334,380

 

 

 

Average Total Loans

 

2,626,557

 

 

 

2,211,841

 

 

 

2,059,099

 

 

 

Average Deposits

 

2,610,689

 

 

 

2,219,333

 

 

 

2,153,976

 

 

 

Average Time Deposits of $100,000 or more

 

801,836

 

 

 

662,280

 

 

 

585,134

 

 

 

Average FHLB & Other Borrowings

 

185,182

 

 

 

123,386

 

 

 

14,130

 

 

 

Average Interest Earning Assets

 

3,093,084

 

 

 

2,632,406

 

 

 

2,460,793

 

 

 

 

 

 

Twelve Months Ended

 

 

 

AVERAGE BALANCES

 

December 31, 2013

 

 

 

 

 

 

 

December 31, 2012

 

 

 

Average Assets

 

$

2,901,224

 

 

 

 

 

 

 

$

2,600,273

 

 

 

Average Equity

 

366,357

 

 

 

 

 

 

 

305,833

 

 

 

Average Total Loans

 

2,285,623

 

 

 

 

 

 

 

2,009,083

 

 

 

Average Deposits

 

2,285,148

 

 

 

 

 

 

 

2,166,303

 

 

 

Average Time Deposits of $100,000 or more

 

658,483

 

 

 

 

 

 

 

611,922

 

 

 

Average FHLB & Other Borrowings

 

152,171

 

 

 

 

 

 

 

8,806

 

 

 

Average Interest Earning Assets

 

2,731,077

 

 

 

 

 

 

 

2,477,697

 

 

 

 

 

 

Quarter Ended

 

 

 

PROFITABILITY

 

December 31, 2013

 

 

 

September 30, 2013

 

 

 

December 31, 2012

 

 

 

Annualized Return on Average Assets

 

1.32%

 

 

 

1.62%

 

 

 

2.33%

 

 

 

Annualized Return on Average Equity

 

10.88%

 

 

 

12.61%

 

 

 

18.19%

 

 

 

Efficiency Ratio

 

59.20%

 

 

 

51.66%

 

 

 

64.08%

 

 

 

Annualized Operating Expense/Average Assets

 

2.98%

 

 

 

2.55%

 

 

 

3.18%

 

 

 

Annualized Net Interest Margin

 

4.20%

 

 

 

4.08%

 

 

 

4.33%

 

 

 

 

 

 

Twelve Months Ended

 

 

 

PROFITABILITY

 

December 31, 2013

 

 

 

 

 

 

 

December 31, 2012

 

 

 

Annualized Return on Average Assets

 

1.56%

 

 

 

 

 

 

 

3.55%

 

 

 

Annualized Return on Average Equity

 

12.39%

 

 

 

 

 

 

 

30.18%

 

 

 

Efficiency Ratio

 

53.18%

 

 

 

 

 

 

 

57.88%

 

 

 

Annualized Operating Expense/Average Assets

 

2.65%

 

 

 

 

 

 

 

2.85%

 

 

 

Annualized Net Interest Margin

 

4.07%

 

 

 

 

 

 

 

4.22%

 

 

 

 

DEPOSIT COMPOSITION

 

December 31, 2013

 

Cost of
Funds

 

September 30 ,2013

 

Cost of
Funds

 

December 31, 2012

 

Cost of
Funds

 

Noninterest Bearing Demand Deposits

 

29.0%

 

0.00%

 

29.1%

 

0.00%

 

27.0%

 

0.00%

 

Savings & Interest Checking

 

5.1%

 

1.35%

 

5.7%

 

1.40%

 

5.8%

 

1.66%

 

Money Market Deposits

 

27.2%

 

0.65%

 

25.8%

 

0.63%

 

29.5%

 

0.66%

 

Time Deposits of $100,000 or More

 

30.3%

 

0.69%

 

30.3%

 

0.67%

 

26.5%

 

0.72%

 

Other Time Deposits

 

8.5%

 

0.81%

 

9.1%

 

0.82%

 

11.1%

 

0.84%

 

Total Deposits

 

100.0%

 

0.53%

 

100.0%

 

0.53%

 

100.0%

 

0.59%

 

 

CAPITAL RATIOS

 

December 31, 2013

 

 

 

September 30 ,2013

 

 

 

December 31, 2012

 

 

 

Tier 1 Leverage Ratio

 

13.32%

 

 

 

14.83%

 

 

 

14.87%

 

 

 

Tier 1 Risk-Based Capital Ratio

 

14.65%

 

 

 

18.24%

 

 

 

18.47%

 

 

 

Total Risk-Based Capital Ratio

 

15.91%

 

 

 

19.50%

 

 

 

19.74%

 

 

 

Total Shareholders’ Equity

 

$

439,418

 

 

 

$

 364,316

 

 

 

$

342,417

 

 

 

Book Value Per Common Share

 

$

5.63

 

 

 

$

 5.15

 

 

 

$

4.80

 

 

 

Tangible Common Equity Per Common Share *

 

$

4.64

 

 

 

$

 5.04

 

 

 

$

4.69

 

 

 

Tangible Common Equity to Tangible Assets **

 

10.22%

 

 

 

12.63%

 

 

 

12.20%

 

 

 

 

* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

12



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 13

 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

Quarter Ended

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

 52,397

 

$

54,937

 

$

58,577

 

$

63,285

 

$

74,353

Credit for Losses on Loans

 

-

 

-

 

-

 

-

 

(10,600)

Recoveries on Loans Previously Charged-off

 

2,717

 

662

 

774

 

881

 

2,532

Gross Loan Charge-offs

 

(1,551)

 

(3,202)

 

(4,414)

 

(5,589)

 

(3,000)

Balance at End of Period

 

$

53,563

 

$

52,397

 

$

54,937

 

$

58,577

 

$

63,285

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Net Loans

 

-0.04%

 

0.12%

 

0.17%

 

0.23%

 

0.02%

Charge-offs/Average Total Loans

 

0.06%

 

0.15%

 

0.21%

 

0.27%

 

0.15%

Allowance for Loan Losses/Gross Loans *

 

1.90%

 

2.38%

 

2.62%

 

2.85%

 

3.15%

Allowance for Loan Losses/Legacy Wilshire Loans *

 

1.95%

 

2.48%

 

2.75%

 

3.01%

 

3.33%

Allowance for Loan Losses/Non-accrual Loans

 

144.50%

 

158.57%

 

206.10%

 

233.59%

 

226.40%

Allowance for Loan Losses/Non-performing Loans

 

144.85%

 

158.57%

 

205.13%

 

224.63%

 

226.40%

Allowance for Loan Losses/Non-performing Assets

 

119.46%

 

155.06%

 

197.88%

 

214.60%

 

210.73%

Allowance for Loan Losses/Classified Loans

 

34.01%

 

38.80%

 

37.88%

 

38.08%

 

38.58%

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

(Dollars In Thousands, Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

(Unaudited)

 

Quarter Ended

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

37,068

 

$

33,043

 

$

26,655

 

$

25,077

 

$

27,953

Loans 90 days or more past due and still accruing

 

168

 

-

 

126

 

1,000

 

-

Total Non-performing Loans

 

37,236

 

33,043

 

26,781

 

26,077

 

27,953

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

7,600

 

748

 

982

 

1,219

 

2,079

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

44,836

 

$

33,791

 

$

27,763

 

$

27,296

 

$

30,032

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.30%

 

1.46%

 

1.24%

 

1.19%

 

1.30%

Total Non-performing Assets/Total Assets

 

1.24%

 

1.19%

 

1.00%

 

0.99%

 

1.09%

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,023

 

$

1,023

 

$

 1,023

 

$

1,023

 

$

 2,423

Credit for losses on off-balance sheet items

 

38

 

-

 

-

 

-

 

(1,400)

Balance at end of period

 

$

1,061

 

$

 1,023

 

$

 1,023

 

$

1,023

 

$

1,023

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

December 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,023

 

$

3,423

 

 

 

 

 

 

Credit for losses on off-balance sheet items

 

38

 

(2,400)

 

 

 

 

 

 

Balance at end of period

 

$

1,061

 

$

1,023

 

 

 

 

 

 

 

(continued)

 

13



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 14

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

For the Quarter Ended

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2012

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$ 2,211,155

 

$ 27,780

 

5.03%

 

$ 1,858,506

 

$ 23,105

 

4.97%

 

$ 1,749,807

 

$ 22,753

 

5.20%

 

Commercial Loans

 

411,421

 

5,143

 

5.00%

 

350,379

 

3,996

 

4.56%

 

300,138

 

3,703

 

4.94%

 

Consumer Loans

 

10,647

 

100

 

3.76%

 

9,032

 

71

 

3.14%

 

13,708

 

89

 

2.60%

 

Total Gross Loans

 

2,633,223

 

33,023

 

5.02%

 

2,217,917

 

27,172

 

4.90%

 

2,063,653

 

26,545

 

5.15%

 

Deferred Fees and Costs \ Loan Fees

 

(6,666)

 

931

 

 

 

(6,076)

 

741

 

 

 

(4,554)

 

927

 

 

 

Total Loans *

 

2,626,557

 

33,954

 

5.17%

 

2,211,841

 

27,913

 

5.05%

 

2,059,099

 

27,472

 

5.34%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

360,675

 

2,113

 

2.55%

 

312,313

 

1,879

 

2.64%

 

297,205

 

1,596

 

2.42%

 

Federal Funds Sold

 

105,852

 

120

 

0.45%

 

108,252

 

148

 

0.55%

 

104,489

 

155

 

0.59%

 

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

466,527

 

2,233

 

2.07%

 

420,565

 

2,027

 

2.10%

 

401,694

 

1,751

 

1.94%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$ 3,093,084

 

$ 36,187

 

4.70%

 

$ 2,632,406

 

$ 29,940

 

4.58%

 

$ 2,460,793

 

$ 29,223

 

4.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

213,084

 

 

 

 

 

166,507

 

 

 

 

 

148,716

 

 

 

 

 

TOTAL ASSETS

 

$ 3,306,168

 

 

 

 

 

$ 2,798,913

 

 

 

 

 

$ 2,609,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$ 687,948

 

$

1,121

 

0.65%

 

$ 590,669

 

$ 929

 

0.63%

 

$ 653,020

 

$ 1,072

 

0.66%

 

NOW

 

29,212

 

15

 

0.21%

 

27,507

 

13

 

0.19%

 

27,317

 

14

 

0.21%

 

Savings

 

109,304

 

452

 

1.65%

 

101,204

 

437

 

1.73%

 

99,371

 

511

 

2.06%

 

Time Deposits of $100,000 or More

 

801,836

 

1,384

 

0.69%

 

662,280

 

1,109

 

0.67%

 

585,134

 

1,059

 

0.72%

 

Other Time Deposits

 

231,821

 

474

 

0.82%

 

212,848

 

435

 

0.82%

 

248,237

 

520

 

0.84%

 

Total Interest Bearing Deposits

 

1,860,121

 

3,446

 

0.74%

 

1,594,508

 

2,923

 

0.73%

 

1,613,079

 

3,176

 

0.79%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

185,182

 

64

 

0.14%

 

123,386

 

37

 

0.12%

 

14,130

 

10

 

0.28%

 

Junior Subordinated Debentures

 

66,275

 

349

 

2.11%

 

61,857

 

284

 

1.84%

 

74,295

 

410

 

2.21%

 

Total Borrowings

 

251,457

 

413

 

0.66%

 

185,243

 

321

 

0.69%

 

88,425

 

420

 

1.90%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$ 2,111,578

 

$ 3,859

 

0.73%

 

$ 1,779,751

 

$ 3,244

 

0.73%

 

$1,701,504

 

$ 3,596

 

0.85%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

750,568

 

 

 

 

 

624,825

 

 

 

 

 

540,897

 

 

 

 

 

Other Liabilities

 

42,869

 

 

 

 

 

34,926

 

 

 

 

 

32,728

 

 

 

 

 

Shareholders’ Equity

 

401,153

 

 

 

 

 

359,411

 

 

 

 

 

334,380

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$ 3,306,168

 

 

 

 

 

$ 2,798,913

 

 

 

 

 

$2,609,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$ 32,328

 

 

 

 

 

$ 26,696

 

 

 

 

 

$ 25,627

 

 

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.97%

 

 

 

 

 

3.85%

 

 

 

 

 

3.94%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.20%

 

 

 

 

 

4.08%

 

 

 

 

 

4.20%

 

 

* Allowance for loan losses excluded from average total loans and earning assets

** Tax equivalent ratios for investment securities

(continued)

 

14



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 15

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Twelve Months Ended

 

 

 

December 31, 2013

 

December 31, 2012

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

1,915,929

 

$

95,060

 

4.96%

 

$

1,703,516

 

$

91,854

 

5.39%

 

Commercial Loans

 

364,462

 

17,162

 

4.71%

 

295,252

 

14,329

 

4.85%

 

Consumer Loans

 

10,940

 

327

 

2.99%

 

14,653

 

381

 

2.60%

 

Total Gross Loans

 

2,291,331

 

112,549

 

4.91%

 

2,013,421

 

106,564

 

5.29%

 

Deferred Fees and Costs \ Loan Fees

 

(5,708)

 

3,173

 

 

 

(4,338)

 

2,803

 

 

 

Total Loans *

 

2,285,623

 

115,722

 

5.06%

 

2,009,083

 

109,367

 

5.44%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities*

 

330,238

 

7,460

 

2.49%

 

297,860

 

6,166

 

2.35%

 

Federal Funds Sold

 

115,216

 

557

 

0.48%

 

170,754

 

1,424

 

0.83%

 

Total Investment Securities and Other Earning Assets

 

445,454

 

8,017

 

1.97%

 

468,614

 

7,590

 

1.80%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

2,731,077

 

$

123,739

 

4.56%

 

$

2,477,697

 

$

116,957

 

4.75%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earnings Assets

 

170,147

 

 

 

 

 

122,576

 

 

 

 

 

TOTAL ASSETS

 

$

2,901,224

 

 

 

 

 

$

2,600,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

630,050

 

$

3,996

 

0.63%

 

$

621,638

 

$

4,768

 

0.77%

 

NOW

 

27,656

 

55

 

0.20%

 

26,154

 

71

 

0.27%

 

Savings

 

103,102

 

1,801

 

1.75%

 

100,740

 

2,371

 

2.35%

 

Time Deposits of $100,000 or More

 

658,483

 

4,300

 

0.65%

 

611,922

 

4,968

 

0.81%

 

Other Time Deposits

 

225,900

 

1,816

 

0.80%

 

295,305

 

2,843

 

0.96%

 

Total Interest Bearing Deposits

 

1,645,191

 

11,968

 

0.73%

 

1,655,759

 

15,021

 

0.91%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

152,171

 

244

 

0.16%

 

8,806

 

16

 

0.18%

 

Junior Subordinated Debentures

 

62,971

 

1,197

 

1.90%

 

83,883

 

2,018

 

2.41%

 

Total Borrowings

 

215,142

 

1,441

 

0.67%

 

92,689

 

2,034

 

2.19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

1,860,333

 

$

13,409

 

0.72%

 

$

1,748,448

 

$

17,055

 

0.98%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

639,957

 

 

 

 

 

510,544

 

 

 

 

 

Other Liabilities

 

34,577

 

 

 

 

 

35,448

 

 

 

 

 

Shareholders’ Equity

 

366,357

 

 

 

 

 

305,833

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

2,901,224

 

 

 

 

 

$

2,600,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

110,330

 

 

 

 

 

$

99,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.84%

 

 

 

 

 

3.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.07%

 

 

 

 

 

4.07%

 

 

* Allowance for loan losses excluded from average total loans and earning assets

** Tax equivalent ratios for investment securities

 

(continued)

 

15

 



 

Wilshire Bancorp Inc.4Q 2013 Results

January 27, 2014

Page 16

 

 

RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES:

 

TANGIBLE COMMON EQUITY AND TANGIBLE ASSETS *

(Dollars In Thousands, Except Share Data) (Unaudited)

 

Quarter Ended

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

439,418

 

$

364,316

 

$

342,417

 

Goodwill and other intangible assets, net

 

(74,104)

 

(7,502)

 

(7,712)

 

Tangible common equity

 

$

365,314

 

$

356,814

 

$

334,705

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,617,084

 

$

2,832,515

 

$

2,750,863

 

Goodwill and other intangible assets, net

 

(74,104)

 

(7,502)

 

(7,712)

 

Tangible assets

 

$

3,542,980

 

$

2,825,013

 

$

2,743,151

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,061,307

 

70,770,019

 

71,295,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PRE-TAX, PRE-PROVISION INCOME (PTPP) *

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

 

 

December 31, 2013

 

September 30, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

Net Income

 

$

10,914

 

$

11,334

 

$

15,210

 

Add Back - Income Tax Provision (Benefit)

 

6,075

 

5,357

 

8,415

 

Add Back - Credit for Losses on Loans and Loan Commitments

 

 

 

(12,000)

 

Pre-tax, Pre-Provision Income (PTPP)

 

$

16,989

 

$

16,691

 

$

11,625

 

Merger Related Expenses

 

1,785

 

1,011

 

 

PTPP, Excluding Merger Related Expenses

 

$

18,774

 

$

17,702

 

$

11,625

 

 

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.06%

 

2.39%

 

1.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

45,376

 

$

93,706

 

 

 

Add Back - Income Tax Provision (Benefit)

 

22,281

 

(4,333)

 

 

 

Add Back - Credit for Losses on Loans and Loan Commitments

 

 

(34,000)

 

 

 

Pre-tax, Pre-Provision Income (PTPP)

 

$

67,657

 

$

53,972

 

 

 

Merger Related Expenses

 

2,797

 

 

 

 

PTPP, Excluding Merger Related Expenses

 

$

70,454

 

$

59,973

 

 

 

 

 

 

 

 

 

 

 

PTPP to Average Assets (Annualized)

 

2.33%

 

2.08%

 

 

 

 

 

* Tangible Common Equity, Tangible Assets, and Pre-tax, Pre-provision Income are Non-GAAP financial measures.  Management believes that presentation of non-GAAP financial information included in this press release are meaningful and useful in understanding the business metrics of the Company’s operations.  We provide non-GAAP financial information for informational purposes and to enhance an understanding of the Company’s GAAP consolidated financial statements.  Readers should consider this non-GAAP information in addition to, but not instead or as superior to, the Company’s financial statements in accordance with GAAP.  Non-GAAP financial information presented by us may be determined or calculated differently by other companies, limiting the usefulness of non-GAAP measures for comparative purposes

 

 

(concluded)

 

16