Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa14-17483_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 $14.7 Million or

$0.19 per Share for Second Quarter 2014

 

LOS ANGELES, July 21, 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 $14.7 million, or $0.19 per diluted common share, for the quarter ended June 30, 2014.  This compares to net income available to common shareholders of $11.5 million, or $0.16 per diluted common share, for the same period of the prior year, and net income available to common shareholders of $13.1 million, or $0.17 per diluted common share, for the first quarter of 2014.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We are pleased with our performance in the second quarter, which resulted in a strong level of returns, with our return on average assets totaling 1.62% and our return on average equity totaling 12.77%.  With the integration of the BankAsiana and Saehan Bancorp acquisitions complete, we have been able to devote more resources and shift our focus to business development with our larger banking team.  As a result, we generated $282 million in loan production in the second quarter, which is a record level for the Company and 45% higher than our loan production in the same period last year.  We also continue to see very positive trends in deposit gathering, with solid growth in total deposits and steady improvement in our deposit mix.  We have built a great deal of momentum since our acquisitions and we expect to see a continuation of our positive trends in the second half of 2014.”

 

Q2 2014 Summary

 

¡         Net income available to common shareholders totaled $14.7 million, or $0.19 per diluted common share, for the second quarter of 2014

 

¡         Total revenue of $46.9 million for the second quarter of 2014, an increase of 38% from the second quarter of 2013

 

¡         Return on average assets of 1.62% and return on average equity of 12.77% for the second quarter of 2014

 

¡         Net interest margin of 4.35%, for the second quarter of 2014, an increase from 3.97% for the second quarter of 2013

 

¡         Loans receivable (net of deferred fees and costs) totaled $2.97 billion at June 30, 2014, an increase of 42% from $2.09 billion at June 30, 2013

 

¡         Total deposits were $2.96 billion at June 30, 2014, an increase of 35% from $2.18 billion at June 30, 2013

 

¡         Continued low credit losses and improvement in asset quality resulted in no provision for losses on loans and loan commitments for the second quarter of 2014

 



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 2

 

STATEMENT OF OPERATIONS

 

Net Interest Income and Margin

 

Net interest income before provision for losses on loans and loan commitments totaled $36.1 million for the second quarter of 2014, an increase of 40% from $25.8 million for the second quarter of 2013, and an increase of 3% from $35.2 million for the first quarter of 2014.  The increase from the prior quarter is primarily attributable to a higher average loan balance and an increase in loan yields.

 

Net interest margin was 4.35% for the second quarter of 2014, compared to 4.22% for the first quarter of 2014, and 3.97% for the second quarter of 2013. Excluding the effect of the amortization/accretion of the purchase accounting adjustments for the acquisitions for Saehan Bancorp and BankAsiana, the net interest margin was 4.00% for the second quarter of 2014, compared with 3.85% for the first quarter of 2014.  The increase in net interest margin is attributable to an increase in average yield on loans, excluding the effects of purchase accounting adjustments, and a more favorable mix of interest-earning assets.

 

Loan yields were 5.20% for the second quarter of 2014, compared with 5.15% for the first quarter of 2014, and 4.97% for the second quarter of 2013.  Excluding the effect of the accretion of the purchase accounting adjustments for Saehan Bancorp and BankAsiana, loan yields were 4.85% for the second quarter of 2014, compared to 4.77% for the first quarter of 2014.

 

The total cost of deposits was 0.48% for the second quarter of 2014, compared with 0.51% for both the first quarter of 2014 and the second quarter of 2013.

 

Non-Interest Income

 

Total non-interest income was $10.7 million for the second quarter of 2014, compared to $8.3 million for the second quarter of 2013, and $11.0 million for the first quarter of 2014.  The decrease from the prior quarter was primarily due to a lower level of income on servicing assets, which was partially offset by a higher net gain on sale of Small Business Administration (“SBA”) loans.

 

The $4.7 million in net gain on sale of loans recognized during the second quarter of 2014 consisted substantially of gains from the sale of SBA loans.  Net gain on sale of loans for the first quarter of 2014 was $4.3 million.  During the second quarter of 2014, the Company sold $45.3 million in SBA loans, compared with $43.5 million sold during the first quarter of 2014.

 

Non-Interest Expense

 

Total non-interest expense was $24.6 million for the second quarter of 2014, compared with $17.1 million for the second quarter of 2013, and $26.3 million for the first quarter of 2014.  Excluding merger-related expenses, the increase in non-interest expense from the prior quarter was attributable to an impairment charge to the Company’s FDIC indemnification asset, an increase in losses on low income housing tax credit investments, and an increase in OREO provisions. Merger related costs for the second quarter of 2014 totaled $213,000, compared to $3.4 million for the first quarter of 2014.

 

The Company’s loss share agreement with the FDIC relating to covered loans acquired from Mirae Bank expired on June 30, 2014.  The remaining FDIC indemnification asset, less reimbursements to be received, was written off as an impairment to the asset. The impairment charge to the Company’s FDIC indemnification asset reflects a lower level of losses than expected on covered loans acquired from Mirae Bank.

 

2



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 3

 

Total salaries and employee benefits expense was $12.5 million for the second quarter of 2014, compared with $9.5 million for the second quarter of 2013, and $12.7 million for the first quarter of 2014.

 

Other non-interest expense for the second quarter of 2014 totaled $7.1 million, compared with $4.9 million in the second quarter of 2013, and $6.0 million for the first quarter of 2014.  The increase from the prior quarter was primarily attributable to a $490,000 increase in losses on low income housing tax credit investments and a $246,000 increase in provision for OREO.

 

The Company’s operating efficiency ratio was 52.4% for the second quarter of 2014, compared with 50.1% for the second quarter of 2013 and 56.9% for the first quarter of 2014.

 

BALANCE SHEET

 

Total gross loans receivable (not including deferred fees and costs) were $2.98 billion at June 30, 2014, compared to $2.88 billion at March 31, 2014.  The increase in loans during the second quarter of 2014 was primarily attributable to growth in the commercial real estate and commercial and industrial portfolios.

 

The following table shows gross loans receivable and gross loans by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

      $

 44,598

 

     $

 43,277

 

       $

 40,367

 

       $

 32,119

 

      $

 36,371

 

Real Estate Secured

 

2,485,875

 

2,401,203

 

2,332,121

 

1,819,052

 

1,715,567

 

Commercial & Industrial

 

435,693

 

419,313

 

437,524

 

342,057

 

337,057

 

Consumer

 

13,075

 

16,100

 

14,694

 

9,637

 

11,089

 

Gross Loans Receivable *

 

2,979,241

 

2,879,893

 

2,824,706

 

2,202,865

 

2,100,084

 

Held-For-Sale Loans

 

6,207

 

27,791

 

47,557

 

56,065

 

60,910

 

Total Gross Loans *

 

      $

 2,985,448

 

     $

 2,907,684

 

       $

 2,872,263

 

       $

 2,258,930

 

      $

 2,160,994

 

 

* 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 June 30, 2014 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.

 

 

 

At June 30, 2014

 

(Dollars In Thousands) (Unaudited)

 

BankAsiana*

 

Saehan Bancorp*

 

Mirae Bank*

 

Legacy Wilshire

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

      $

 3,755

 

     $

-

 

       $

-

 

       $

40,843

 

      $

44,598

 

Real Estate Secured

 

109,780

 

330,117

 

57,243

 

1,988,735

 

2,485,875

 

Commercial & Industrial

 

28,266

 

27,239

 

3,174

 

377,014

 

435,693

 

Consumer

 

3

 

929

 

2

 

12,141

 

13,075

 

Gross Loans Receivable

 

141,804

 

358,285

 

60,419

 

2,418,733

 

2,979,241

 

Held-For-Sale Loans

 

384

 

-

 

-

 

5,823

 

6,207

 

Total Gross Loans

 

      $

142,188

 

     $

358,285

 

       $

60,419

 

       $

2,424,556

 

      $

2,985,448

 

 

* Represents loans balances net of fair value adjustment

 

The following table shows quarterly loan originations by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

  $

170,042

 

60%

 

  $

96,266

 

49%

 

  $

132,780

 

60%

 

  $

145,361

 

68%

 

  $

93,606

 

48%

 

Commercial & Industrial

 

31,058

 

11%

 

36,619

 

18%

 

30,541

 

14%

 

23,710

 

11%

 

40,927

 

21%

 

Consumer

 

1,580

 

1%

 

632

 

0%

 

546

 

0%

 

540

 

0%

 

75

 

0%

 

SBA

 

37,004

 

13%

 

35,305

 

18%

 

44,599

 

20%

 

36,001

 

17%

 

40,209

 

21%

 

Residential Mortgage

 

42,325

 

15%

 

29,063

 

15%

 

13,858

 

6%

 

8,714

 

4%

 

20,022

 

10%

 

Total Loan Originations

 

  $

282,009

 

100%

 

  $

197,885

 

100%

 

  $

222,324

 

100%

 

  $

214,326

 

100%

 

  $

194,839

 

100%

 

 

3



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 4

 

Originations for the second quarter of 2014 totaled $282.0 million, compared to $197.9 million for the first quarter of 2014, and $194.8 million for the second quarter of 2013.  The increase from the previous quarter was primarily due to higher real estate secured and residential mortgage loan production.

 

Total SBA loans held-for-sale at the end of the second quarter of 2014 were $5.1 million, compared to $26.8 million at the end of the previous quarter.  The decision to retain or sell SBA loans 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 $2.96 billion at June 30, 2014, compared with $2.92 billion at March 31, 2014.  The increase in total deposits was primarily attributable to growth in non-interest bearing demand deposits, which was partially offset by a decline in money market deposits.

 

CREDIT QUALITY

 

The Company experienced a decline across most problem loan categories and a low level of credit losses during the second quarter of 2014.  The Company determined that no provision for losses on loans and loan commitments was required for the second quarter of 2014.   The allowance for loan losses totaled $52.7 million, or 1.77% of gross loans (excluding loans held-for-sale), at June 30, 2014, compared to $53.5 million, or 1.86% of gross loans (excluding loans held-for-sale), at March 31, 2014.  Acquired loans, included in the allowance coverage ratios, were recorded at fair value and the remaining discount on these loans approximated $27.9 million at June 30, 2014.  The coverage ratio of the allowance for loan losses to non-performing assets was 107.41% at June 30, 2014, compared with 102.66% at March 31, 2014.

 

Non-Performing Loans

 

At June 30, 2014, total non-performing loans were $42.4 million, or 1.42% of total gross loans, compared to $43.1 million, or 1.48% of total gross loans, at March 31, 2014.

 

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

 

NON-PERFORMING LOANS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Construction

 

    $

-

 

    $

-

 

    $

2,471

 

    $

2,471

 

    $

5,467

 

Real Estate Secured

 

35,585

 

35,988

 

33,569

 

29,568

 

20,090

 

Commercial & Industrial

 

6,769

 

7,121

 

1,196

 

1,004

 

1,224

 

Consumer

 

4

 

-

 

-

 

-

 

-

 

Total Non-Performing Loans

 

    $

42,358

 

    $

43,109

 

    $

37,236

 

    $

33,043

 

    $

26,781

 

 

Net Charge-offs/Recoveries

 

During the second quarter of 2014, the Company had total gross charge-offs of $1.8 million and recoveries of $1.0 million for net charge-offs of $795,000.

 

Gross charge-offs and recoveries by loan type are reflected in the tables below:

 

GROSS LOAN CHARGE-OFFS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

782

 

    $

672

 

    $

552

 

    $

2,438

 

    $

3,668

 

Commercial & Industrial

 

1,021

 

964

 

997

 

764

 

746

 

Consumer

 

-

 

1

 

2

 

-

 

-

 

Total Loan Charge-Offs

 

    $

1,803

 

    $

1,637

 

    $

1,551

 

    $

3,202

 

    $

4,414

 

 

4



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 5

 

LOAN RECOVERIES

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

586

 

    $

1,028

 

    $

2,038

 

    $

148

 

    $

340

 

Commercial & Industrial

 

408

 

510

 

679

 

510

 

433

 

Consumer

 

14

 

-

 

-

 

4

 

1

 

Total Loan Recoveries

 

    $

1,008

 

    $

1,538

 

    $

2,717

 

    $

662

 

    $

774

 

 

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

 

DELINQUENT  LOANS -  By Days Past Due

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

    $

4,556

 

    $

5,756

 

    $

2,846

 

    $

2,336

 

    $

4,993

 

60 - 89  Days Past Due

 

2,992

 

1,526

 

2,527

 

2,827

 

3,637

 

90 Days, and still accruing

 

-

 

-

 

167

 

-

 

126

 

Total Delinquent Loans

 

    $

7,548

 

    $

7,282

 

    $

5,540

 

    $

5,163

 

    $

8,756

 

 

TROUBLED DEBT RESTRUCTURED LOANS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

33,349

 

    $

34,565

 

    $

30,008

 

    $

23,133

 

    $

23,671

 

Commercial & Industrial

 

5,542

 

5,563

 

6,212

 

6,339

 

6,730

 

Total TDR Loans

 

    $

38,891

 

    $

40,128

 

    $

36,220

 

    $

29,472

 

    $

30,401

 

 

LOAN CLASSIFICATIONS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Sep 30, 2013

 

Jun 30, 2013

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

    $

88,382

 

    $

101,627

 

    $

100,798

 

    $

43,519

 

    $

49,571

 

Substandard

 

110,462

 

127,996

 

149,479

 

127,855

 

138,319

 

Doubtful

 

18,040

 

19,931

 

8,015

 

7,174

 

6,722

 

Total Criticized and Classified Loans

 

    $

216,884

 

    $

249,554

 

    $

258,292

 

    $

178,548

 

    $

194,612

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified Loans

 

    $

128,502

 

    $

147,927

 

    $

157,494

 

    $

135,029

 

    $

145,041

 

 

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)

 

June 30, 2014

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

 

 

 

 

 

 

Tier 1 Leverage Capital Ratio

 

12.89%

 

5.00%

 

      $

279,225

Tier 1 Risk-Based Capital Ratio

 

15.05%

 

6.00%

 

      $

274,263

Total Risk-Based Capital Ratio

 

16.31%

 

10.00%

 

      $

191,121

Tangible Common Equity To Tangible Assets *

 

10.88%

 

N/A

 

N/A

Tangible Common Equity Per Common Share *

 

        $

5.02

 

N/A

 

N/A

 


* “Tangible Common Equity” and “Tangible Assets” are Non-GAAP measures 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.

 

5



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 6

 

 

CONFERENCE CALL

 

Management will host its quarterly conference call on July 22, 2014, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 877-415-3185 (domestic) or 857-244-7328 (international) and providing passcode number 69604633.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 35 branch offices in California, Texas, New Jersey and New York, and 7 loan production offices in Dallas, TX, Atlanta, GA, Aurora, CO, Annandale, VA, Palisades Park, NJ, Newark, CA, and New York, NY, 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.

 

###

 

6



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 7

 

CONSOLIDATED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

June 30,

 

March 31,

 

Three Months

 

June 30,

 

Twelve Months

 

 

 

2014

 

2014

 

% Change

 

2013

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

     $

155,799 

 

    $

160,999 

 

-3%

 

      $

162,553 

 

-4%

 

Federal funds sold and other cash equivalents

 

927 

 

7,301 

 

-87%

 

55,005 

 

-98%

 

Total Cash and Cash Equivalents

 

156,726 

 

168,300 

 

-7%

 

217,558 

 

-28%

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

20,509 

 

21,006 

 

-2%

 

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

327,239 

 

342,438 

 

-4%

 

303,836 

 

8%

 

Investment securities held to maturity

 

30 

 

32 

 

-6%

 

42 

 

-29%

 

Total Investment Securities

 

327,269 

 

342,470 

 

-4%

 

303,878 

 

8%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

6,207 

 

27,791 

 

-78%

 

60,910 

 

-90%

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

43,292 

 

42,124 

 

3%

 

35,513 

 

22%

 

Residential real estate

 

167,055 

 

169,810 

 

-2%

 

153,393 

 

9%

 

Commercial real estate

 

2,314,746 

 

2,225,677 

 

4%

 

1,557,922 

 

49%

 

Commercial and industrial

 

431,758 

 

417,956 

 

3%

 

336,048 

 

28%

 

Consumer

 

13,044 

 

16,072 

 

-19%

 

11,068 

 

18%

 

Total loans receivable, net of deferred fees and costs

 

2,969,895 

 

2,871,639 

 

3%

 

2,093,944 

 

42%

 

Allowance for loan losses

 

(52,669)

 

(53,464)

 

-1%

 

(54,937)

 

-4%

 

Loans Receivable, Net of Allowance for Loan Losses

 

2,917,226 

 

2,818,175 

 

4%

 

2,039,007 

 

43%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

8,032 

 

8,293 

 

-3%

 

7,135 

 

13%

 

Due from customers on acceptances

 

3,090 

 

889 

 

248%

 

293 

 

955%

 

Other real estate owned

 

6,676 

 

8,969 

 

-26%

 

982 

 

580%

 

Premises and equipment

 

12,925 

 

13,313 

 

-3%

 

11,699 

 

10%

 

Federal home loan bank (FHLB) stock, at cost

 

16,989 

 

15,983 

 

6%

 

13,280 

 

28%

 

Cash surrender value of life insurance

 

22,803 

 

22,661 

 

1%

 

22,225 

 

3%

 

Investment in affordable housing partnerships

 

41,112 

 

42,459 

 

-3%

 

45,511 

 

-10%

 

Deferred income taxes

 

32,459 

 

34,391 

 

-6%

 

17,734 

 

83%

 

Servicing assets

 

18,168 

 

17,536 

 

4%

 

11,040 

 

65%

 

Goodwill

 

67,528 

 

67,528 

 

0%

 

6,675 

 

912%

 

FDIC indemnification asset

 

267 

 

2,169 

 

-88%

 

5,311 

 

-95%

 

Other assets

 

23,275 

 

22,533 

 

3%

 

24,163 

 

-4%

 

TOTAL ASSETS

 

     $

3,681,261 

 

    $

3,634,466 

 

1%

 

      $

2,787,401 

 

32%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

     $

945,010 

 

    $

869,598 

 

9%

 

      $

624,770 

 

51%

 

Savings and interest checking

 

160,155 

 

156,587 

 

2%

 

130,352 

 

23%

 

Money market deposits

 

758,833 

 

799,299 

 

-5%

 

625,204 

 

21%

 

Time deposits in denomination of $100,000 or more

 

856,681 

 

860,697 

 

0%

 

584,140 

 

47%

 

Other time deposits

 

235,335 

 

237,028 

 

-1%

 

217,832 

 

8%

 

Total Deposits

 

2,956,014 

 

2,923,209 

 

1%

 

2,182,298 

 

35%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

150,260 

 

150,292 

 

0%

 

150,000 

 

0%

 

Acceptance outstanding

 

3,090 

 

889 

 

248%

 

293 

 

955%

 

Junior subordinated debentures

 

71,665 

 

71,610 

 

0%

 

61,857 

 

16%

 

Accrued interest payable

 

2,349 

 

2,462 

 

-5%

 

2,072 

 

13%

 

Other liabilities

 

33,114 

 

34,429 

 

-4%

 

35,547 

 

-7%

 

Total Liabilities

 

3,216,492 

 

3,182,891 

 

1%

 

2,432,067 

 

32%

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

231,368 

 

230,979 

 

0%

 

160,932 

 

44%

 

Retained earnings

 

229,556 

 

218,806 

 

5%

 

191,823 

 

20%

 

Accumulated other comprehensive income

 

3,845 

 

1,790 

 

115%

 

2,579 

 

49%

 

Total Shareholders’ Equity

 

464,769 

 

451,575 

 

3%

 

355,334 

 

31%

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

     $

3,681,261 

 

    $

3,634,466 

 

1%

 

      $

2,787,401 

 

32%

 

 

(continued)

 

7



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 8

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

June 30, 2014

 

March 31, 2014

 

% Change

 

June 30, 2013

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

    $

 37,993

 

      $

 37,101

 

2%

 

      $

 26,970

 

41%

 

Interest on investment securities

 

2,023

 

2,101

 

-4%

 

1,743

 

16%

 

Interest on federal funds sold and others

 

92

 

151

 

-39%

 

136

 

-32%

 

Total Interest Income

 

40,108

 

39,353

 

2%

 

28,849

 

39%

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

3,486

 

3,676

 

-5%

 

2,750

 

27%

 

FHLB advances and other borrowings

 

493

 

504

 

-2%

 

345

 

43%

 

Total Interest Expense

 

3,979

 

4,180

 

-5%

 

3,095

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision for losses on

 

 

 

 

 

 

 

 

 

 

 

loans and loan commitments

 

36,129

 

35,173

 

3%

 

25,754

 

40%

 

Provision for losses on loans and loan commitments

 

-

 

-

 

0%

 

-

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

36,129

 

35,173

 

3%

 

25,754

 

40%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

3,174

 

3,146

 

1%

 

2,811

 

13%

 

Gain on sales of loans, net

 

4,687

 

4,329

 

8%

 

3,135

 

50%

 

Gain on sale/call of investment securities

 

-

 

-

 

0%

 

15

 

-100%

 

Other

 

2,883

 

3,511

 

-18%

 

2,371

 

22%

 

Total Noninterest Income

 

10,744

 

10,986

 

-2%

 

8,332

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

12,449

 

12,655

 

-2%

 

9,548

 

30%

 

FDIC indemnification impairment

 

597

 

-

 

0%

 

-

 

0%

 

Occupancy and equipment

 

3,444

 

3,309

 

4%

 

2,038

 

69%

 

Data processing

 

795

 

963

 

-17%

 

583

 

36%

 

Merger related costs

 

213

 

3,364

 

-94%

 

-

 

0%

 

Other

 

7,052

 

5,966

 

18%

 

4,913

 

44%

 

Total Noninterest Expenses

 

24,550

 

26,257

 

-7%

 

17,082

 

44%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

22,323

 

19,902

 

12%

 

17,004

 

31%

 

Income taxes provision

 

7,659

 

6,789

 

13%

 

5,465

 

40%

 

NET INCOME

 

    $

 14,664

 

      $

 13,113

 

12%

 

      $

 11,539

 

27%

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

    $

 0.19

 

      $

 0.17

 

12%

 

      $

 0.16

 

15%

 

Diluted income per common share

 

    $

 0.19

 

      $

 0.17

 

12%

 

      $

 0.16

 

15%

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,267,128

 

78,115,779

 

 

 

70,944,626

 

 

 

Diluted

 

78,613,468

 

78,496,106

 

 

 

71,101,787

 

 

 

 

(continued)

 

8



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 9

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

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

 

 

 

 

 

 

 

Six Months Ended

 

Twelve Months

 

 

June 30, 2014

 

June 30, 2013

 

% Change

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

    $

75,094

 

   $

53,855

 

39

%

Interest on investment securities

 

4,124

 

3,468

 

19

%

Interest on federal funds sold

 

243

 

289

 

-16

%

Total Interest Income

 

79,461

 

57,612

 

38

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

7,162

 

5,599

 

28

%

FHLB advances and other borrowings

 

997

 

707

 

41

%

Total Interest Expense

 

8,159

 

6,306

 

29

%

 

 

 

 

 

 

 

 

Net interest income before provision for losses on

 

 

 

 

 

 

 

loans and loan commitments

 

71,302

 

51,306

 

39

%

Provision for losses on loans and loan commitments

 

-

 

-

 

0

%

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

71,302

 

51,306

 

39

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service charges on deposits

 

6,320

 

5,619

 

12

%

Gain on sales of loans, net

 

9,016

 

6,621

 

36

%

Gain on sale/call of investment securities

 

-

 

15

 

-100

%

Other

 

6,394

 

4,782

 

34

%

Total Noninterest Income

 

21,730

 

17,037

 

28

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and employee benefits

 

25,104

 

18,353

 

37

%

FDIC indemnification impairment

 

597

 

-

 

0

%

Occupancy and equipment

 

6,753

 

4,078

 

66

%

Data processing

 

1,758

 

1,258

 

40

%

Merger related costs

 

3,577

 

-

 

0

%

Other

 

13,018

 

10,677

 

22

%

Total Noninterest Expenses

 

50,807

 

34,366

 

48

%

 

 

 

 

 

 

 

 

Income before income taxes

 

42,225

 

33,977

 

24

%

Income taxes provision

 

14,448

 

10,849

 

33

%

NET INCOME

 

    $

27,777

 

   $

23,128

 

20

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic income per common share

 

    $

0.36

 

   $

0.33

 

9

%

Diluted income per common share

 

    $

0.35

 

   $

0.32

 

9

%

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

78,191,872

 

71,119,180

 

 

 

Diluted

 

78,554,947

 

71,262,224

 

 

 

 

(continued)

 

9



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 10

 

 

SUMMARY OF FINANCIAL DATA

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

 

 

Quarter Ended

 

AVERAGE BALANCES

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

Average Assets

 

    $

 3,614,014

 

    $

 3,631,268

 

   $

 2,770,996

 

Average Equity

 

459,423

 

447,188

 

356,287

 

Average Net Loans

 

2,923,225

 

2,881,650

 

2,172,473

 

Average Deposits

 

2,896,815

 

2,878,950

 

2,170,628

 

Average Time Deposits of $100,000 or more

 

865,110

 

874,039

 

586,136

 

Average FHLB & Other Borrowings

 

150,280

 

193,413

 

150,000

 

Average Interest Earning Assets

 

3,337,010

 

3,346,954

 

2,613,813

 

 

 

 

Six Months Ended

 

AVERAGE BALANCES

 

June 30, 2014

 

 

 

June 30, 2013

 

Average Assets

 

    $

 3,619,793

 

 

 

    $

 2,747,399

 

Average Equity

 

453,495

 

 

 

352,202

 

Average Net Loans

 

2,901,713

 

 

 

2,149,832

 

Average Deposits

 

2,885,642

 

 

 

2,153,134

 

Average Time Deposits of $100,000 or more

 

868,318

 

 

 

583,688

 

Average FHLB & Other Borrowings

 

171,727

 

 

 

150,022

 

Average Interest Earning Assets

 

3,341,003

 

 

 

2,597,226

 

 

 

 

Quarter Ended

PROFITABILITY

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

Annualized Return on Average Assets

 

1.62%

 

1.44%

 

1.67%

 

Annualized Return on Average Equity

 

12.77%

 

11.73%

 

12.95%

 

Efficiency Ratio

 

52.38%

 

56.88%

 

50.11%

 

Annualized Operating Expense/Average Assets

 

2.72%

 

2.89%

 

2.47%

 

Annualized Net Interest Margin

 

4.35%

 

4.22%

 

3.97%

 

 

 

 

Six Months Ended

 

PROFITABILITY

 

June 30, 2014

 

 

 

June 30, 2013

 

Annualized Return on Average Assets

 

1.53%

 

 

 

1.68%

 

Annualized Return on Average Equity

 

12.25%

 

 

 

13.13%

 

Efficiency Ratio

 

54.61%

 

 

 

50.28%

 

Annualized Operating Expense/Average Assets

 

2.81%

 

 

 

2.50%

 

Annualized Net Interest Margin

 

4.29%

 

 

 

3.98%

 

 

DEPOSIT COMPOSITION

 

June 30, 2014

 

Cost of
Funds

 

March 31, 2014

 

Cost of
Funds

 

June 30, 2013

 

Cost of
Funds

Noninterest Bearing Demand Deposits

 

32.0%

 

0.00%

 

29.7%

 

0.00%

 

28.6%

 

0.00%

Savings & Interest Checking

 

5.4%

 

1.19%

 

5.4%

 

1.28%

 

6.0%

 

1.43%

Money Market Deposits

 

25.7%

 

0.66%

 

27.3%

 

0.66%

 

28.6%

 

0.63%

Time Deposits of $100,000 or More

 

29.0%

 

0.60%

 

29.4%

 

0.68%

 

26.8%

 

0.60%

Other Time Deposits

 

8.0%

 

0.77%

 

8.1%

 

0.67%

 

10.0%

 

0.78%

Total Deposits

 

100.0%

 

0.48%

 

100.0%

 

0.51%

 

100.0%

 

0.51%

 

CAPITAL RATIOS

 

June 30, 2014

 

 

 

March 31, 2014

 

 

 

June 30, 2013

 

 

Tier 1 Leverage Ratio

 

12.89%

 

 

 

12.50%

 

 

 

14.67%

 

 

Tier 1 Risk-Based Capital Ratio

 

15.05%

 

 

 

14.92%

 

 

 

18.73%

 

 

Total Risk-Based Capital Ratio

 

16.31%

 

 

 

16.17%

 

 

 

20.00%

 

 

Total Shareholders’ Equity

 

   $

 464,769

 

 

 

   $

 451,575

 

 

 

   $

 355,334

 

 

Book Value Per Common Share

 

   $

 5.94

 

 

 

   $

 5.77

 

 

 

   $

 5.03

 

 

Tangible Common Equity Per Common Share *

 

   $

 5.02

 

 

 

   $

 4.84

 

 

 

   $

 4.92

 

 

Tangible Common Equity to Tangible Assets **

 

10.88%

 

 

 

10.64%

 

 

 

12.51%

 

 

 

* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

10



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 11

 

 

ALLOWANCE FOR LOAN LOSSES

 

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

 53,464

 

$

 53,563

 

$

 52,397

 

$

 54,937

 

$

 58,577

Provision for Losses on Loans

 

-

 

-

 

-

 

-

 

-

Recoveries on Loans Previously Charged-off

 

1,008

 

1,538

 

2,717

 

662

 

774

Gross Loan Charge-offs

 

(1,803)

 

(1,637)

 

(1,551)

 

(3,202)

 

(4,414)

Balance at End of Period

 

$

 52,669

 

$

 53,464

 

$

 53,563

 

$

 52,397

 

$

 54,937

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Net Loans

 

0.03%

 

0.00%

 

-0.04%

 

0.12%

 

0.17%

Charge-offs/Average Total Loans

 

0.06%

 

0.06%

 

0.06%

 

0.15%

 

0.21%

Allowance for Loan Losses/Gross Loans*

 

1.77%

 

1.86%

 

1.90%

 

2.38%

 

2.62%

Allowance for Loan Losses/Non-accrual Loans

 

124.34%

 

124.02%

 

144.50%

 

158.57%

 

206.10%

Allowance for Loan Losses/Non-performing Loans

 

124.34%

 

124.02%

 

143.85%

 

158.57%

 

205.13%

Allowance for Loan Losses/Non-performing Assets

 

107.41%

 

102.66%

 

119.46%

 

155.06%

 

197.88%

Allowance for Loan Losses/Classified Loans

 

34.01%

 

34.01%

 

34.01%

 

38.80%

 

37.88%

 

 

 

 

 

 

 

 

 

 

 

* Excluding held-for-sale loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands, Net of SBA Guaranty)

 

Quarter Ended

(Unaudited)

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

September 30, 2013

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

 42,358

 

$

 43,109

 

$

 37,068

 

$

 33,043

 

$

 26,655

Loans 90 days or more past due and still accruing

 

-

 

-

 

168

 

-

 

126

Total Non-performing Loans

 

42,358

 

43,109

 

37,236

 

33,043

 

26,781

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

6,676

 

8,969

 

7,600

 

748

 

982

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

 49,034

 

$

 52,078

 

$

 44,836

 

$

 33,791

 

$

 27,763

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.42%

 

1.48%

 

1.30%

 

1.46%

 

1.24%

Total Non-performing Assets/Total Assets

 

1.33%

 

1.43%

 

1.24%

 

1.19%

 

1.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

 

 

 

 

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

 1,061

 

$

 1,061

 

$

 1,023

 

 

 

 

Credit for losses on off-balance sheet items

 

-

 

-

 

-

 

 

 

 

Balance at end of period

 

$

 1,061

 

$

 1,061

 

$

 1,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

June 30, 2014

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

 1,061

 

$

 1,023

 

 

 

 

 

 

Credit for losses on off-balance sheet items

 

-

 

-

 

 

 

 

 

 

Balance at end of period

 

$

 1,061

 

$

 1,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(continued)

 

11



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 12

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

 

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

 

 $

2,497,372

 

 $

31,753

 

5.09%

 

 $

2,447,610

 

 $

31,008

 

5.07%

 

 $

1,815,010

 

 $

22,074

 

4.87%

Commercial Loans

 

421,163

 

5,120

 

4.86%

 

430,076

 

4,919

 

4.58%

 

351,460

 

4,061

 

4.62%

Consumer Loans

 

13,426

 

133

 

3.96%

 

11,873

 

118

 

3.98%

 

11,299

 

75

 

2.66%

Total Gross Loans

 

2,931,961

 

37,006

 

5.05%

 

2,889,559

 

36,045

 

4.99%

 

2,177,769

 

26,210

 

4.81%

Deferred Fees and Costs \ Loan Fees

 

(8,736)

 

987

 

 

 

(7,909)

 

1,056

 

 

 

(5,296)

 

760

 

 

Total Loans *

 

2,923,225

 

37,993

 

5.20%

 

2,881,650

 

37,101

 

5.15%

 

2,172,473

 

26,970

 

4.97%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

338,060

 

2,023

 

2.60%

 

349,701

 

2,101

 

2.60%

 

323,502

 

1,743

 

2.39%

Deposits Held In Other Institutions

 

20,539

 

70

 

1.36%

 

21,019

 

69

 

1.31%

 

-

 

-

 

0.00%

Federal Funds Sold & Others

 

55,186

 

22

 

0.16%

 

94,584

 

82

 

0.35%

 

117,838

 

136

 

0.46%

Total Investment Securities and Other Earning Assets

 

413,785

 

2,115

 

2.21%

 

465,304

 

2,252

 

2.09%

 

441,340

 

1,879

 

1.87%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

 $

3,337,010

 

 $

40,108

 

4.83%

 

 $

3,346,954

 

 $

39,353

 

4.72%

 

 $

2,613,813

 

 $

28,849

 

4.44%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

277,004

 

 

 

 

 

284,314

 

 

 

 

 

157,183

 

 

 

 

TOTAL ASSETS

 

 $

3,614,014

 

 

 

 

 

 $

3,631,268

 

 

 

 

 

 $

2,770,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

 $

770,512

 

 $

1,276

 

0.66%

 

 $

784,219

 

 $

1,301

 

0.66%

 

 $

617,837

 

 $

971

 

0.63%

NOW

 

34,812

 

16

 

0.18%

 

32,019

 

15

 

0.19%

 

27,915

 

14

 

0.20%

Savings

 

120,274

 

445

 

1.48%

 

120,908

 

476

 

1.58%

 

101,263

 

447

 

1.77%

Time Deposits of $100,000 or More

 

865,110

 

1,296

 

0.60%

 

874,039

 

1,485

 

0.68%

 

586,136

 

884

 

0.60%

Other Time Deposits

 

235,907

 

453

 

0.77%

 

236,826

 

399

 

0.67%

 

223,256

 

434

 

0.78%

Total Interest Bearing Deposits

 

2,026,615

 

3,486

 

0.69%

 

2,048,011

 

3,676

 

0.72%

 

1,556,407

 

2,750

 

0.71%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,280

 

67

 

0.18%

 

193,413

 

74

 

0.15%

 

150,000

 

64

 

0.17%

Junior Subordinated Debentures

 

71,631

 

426

 

2.38%

 

71,573

 

430

 

2.40%

 

61,857

 

281

 

1.82%

Total Borrowings

 

221,911

 

493

 

0.89%

 

264,986

 

504

 

0.76%

 

211,857

 

345

 

0.65%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

 $

2,248,526

 

 $

3,979

 

0.71%

 

 $

2,312,997

 

 $

4,180

 

0.72%

 

 $

1,768,264

 

 $

3,095

 

0.70%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

870,200

 

 

 

 

 

830,939

 

 

 

 

 

614,221

 

 

 

 

Other Liabilities

 

35,865

 

 

 

 

 

40,144

 

 

 

 

 

32,224

 

 

 

 

Shareholders’ Equity

 

459,423

 

 

 

 

 

447,188

 

 

 

 

 

356,287

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

 $

3,614,014

 

 

 

 

 

 $

3,631,268

 

 

 

 

 

 $

2,770,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

 $

36,129

 

 

 

 

 

 $

35,173

 

 

 

 

 

 $

25,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.12%

 

 

 

 

 

4.00%

 

 

 

 

 

3.74%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.35%

 

 

 

 

 

4.22%

 

 

 

 

 

3.97%

 

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

** Tax equivalent ratios for investment securities

 

(continued)

 

12



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 13

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Six Months Ended

 

 

June 30, 2014

 

June 30, 2013

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

 2,472,184

 

$

 62,762

 

5.08%

 

$

1,795,056

 

$

44,176

 

4.92%

Commercial Loans

 

425,284

 

10,039

 

4.72%

 

347,752

 

8,024

 

4.62%

Consumer Loans

 

12,567

 

250

 

3.98%

 

12,059

 

155

 

2.57%

Total Gross Loans

 

2,910,035

 

73,051

 

5.02%

 

2,154,867

 

52,355

 

4.86%

Deferred Fees and Costs \ Loan Fees

 

(8,322)

 

2,043

 

 

 

(5,035)

 

1,500

 

 

Total Loans *

 

2,901,713

 

75,094

 

5.18%

 

2,149,832

 

53,855

 

5.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

343,764

 

4,124

 

2.60%

 

323,879

 

3,468

 

2.38%

Deposits Held In Other Institutions

 

20,776

 

139

 

1.34%

 

-

 

-

 

0.00%

Federal Funds Sold & Others

 

74,750

 

104

 

0.28%

 

123,515

 

289

 

0.47%

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

439,290

 

4,367

 

2.15%

 

447,394

 

3,757

 

1.85%

TOTAL INTEREST-EARNING ASSETS

 

$

 3,341,003

 

$

 79,461

 

4.78%

 

$

2,597,226

 

$

57,612

 

4.47%

Total Non-Interest Earning Assets

 

278,790

 

 

 

 

 

150,173

 

 

 

 

TOTAL ASSETS

 

$

 3,619,793

 

 

 

 

 

$

2,747,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

 778,796

 

$

 2,577

 

0.66%

 

$

620,639

 

$

1,947

 

0.63%

NOW

 

33,454

 

31

 

0.19%

 

26,941

 

26

 

0.19%

Savings

 

117,543

 

921

 

1.57%

 

100,914

 

912

 

1.81%

Time Deposits of $100,000 or More

 

868,318

 

2,781

 

0.64%

 

583,688

 

1,808

 

0.62%

Other Time Deposits

 

238,445

 

852

 

0.72%

 

229,524

 

906

 

0.79%

Total Interest Bearing Deposits

 

2,036,556

 

7,162

 

0.70%

 

1,561,706

 

5,599

 

0.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

171,727

 

141

 

0.16%

 

150,022

 

143

 

0.19%

Junior Subordinated Debentures

 

71,602

 

856

 

2.39%

 

61,857

 

564

 

1.82%

Total Borrowings

 

243,329

 

997

 

0.82%

 

211,879

 

707

 

0.67%

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

 2,279,885

 

$

 8,159

 

0.72%

 

$

1,773,585

 

$

6,306

 

0.71%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

849,086

 

 

 

 

 

591,428

 

 

 

 

Other Liabilities

 

37,327

 

 

 

 

 

30,184

 

 

 

 

Shareholders’ Equity

 

453,495

 

 

 

 

 

352,202

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

 3,619,793

 

 

 

 

 

$

2,747,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

 71,302

 

 

 

 

 

$

51,306

 

 

NET INTEREST SPREAD

 

 

 

 

 

4.06%

 

 

 

 

 

3.76%

NET INTEREST MARGIN

 

 

 

 

 

4.29%

 

 

 

 

 

3.98%

 

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

** Tax equivalent ratios for investment securities

 

(continued)

 

13



 

Wilshire Bancorp Inc.2Q 2014 Results

July 21, 2014

Page 14

 

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

 

 

June 30, 2014

 

March 31, 2014

 

June 30, 2013

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

 464,769

 

$

 451,575

 

$

 355,334

Goodwill and other intangible assets, net

 

(72,206)

 

(72,480)

 

(7,572)

Tangible common equity

 

$

 392,563

 

$

 379,095

 

$

 347,762

 

 

 

 

 

 

 

Total assets

 

$

 3,681,261

 

$

 3,634,466

 

$

 2,787,401

Goodwill and other intangible assets, net

 

(72,206)

 

(72,480)

 

(7,572)

Tangible assets

 

$

 3,609,055

 

$

 3,561,986

 

$

 2,779,829

 

 

 

 

 

 

 

Common shares outstanding

 

78,276,758

 

78,247,026

 

70,697,944

 

* Tangible Common Equity and Tangible Assets 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)

 

14