Attached files

file filename
8-K - 8-K - WILSHIRE BANCORP INCa16-15116_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 $17.4 Million or

$0.22 per Share for Second Quarter 2016

 

LOS ANGELES, July 18, 2016 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income of $17.4 million, or $0.22 per diluted common share, for the quarter ended June 30, 2016. This compares to net income of $15.6 million, or $0.20 per diluted common share, for the same period of the prior year, and net income of $13.2 million, or $0.17 per diluted common share, for the first quarter of 2016.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We delivered a strong quarter with improvements in loan growth, non-interest income, credit quality and operating efficiencies. We continue to see well diversified loan production with growth in our commercial and construction portfolios, off-setting a slight decline in our commercial real estate portfolio.

 

“As we near the completion of our merger of equals with BBCN Bancorp, we are eagerly looking forward to the opportunity to better serve our markets as the premier Korean-American bank in the United States,” said Mr. Yoo.

 

Q2 2016 Summary

 

 

n

 

Net income totaled $17.4 million, or $0.22 per diluted common share, for the second quarter of 2016

 

 

 

 

n

 

Return on average assets of 1.46% and return on average equity of 12.51% for the second quarter of 2016

 

 

 

 

n

 

Net interest margin of 3.53% for the second quarter of 2016, compared to 3.54% for the first quarter of 2016

 

 

 

 

n

 

Gain on sale of OREO was $3.7 million for the second quarter of 2016, compared to $0 for the first quarter of 2016

 

 

 

 

n

 

Loan originations of $408.1 million during the second quarter of 2016, compared to $276.1 million for the first quarter of 2016

 

 

 

 

n

 

Loans receivable (net of deferred fees and costs) totaled $3.85 billion at June 30, 2016, an increase of 1.5% from $3.79 billion at March 31, 2016

 

 

 

 

n

 

Total deposits were $4.01 billion at June 30, 2016, an increase of 4.1% from $3.85 billion at March 31, 2016

 

 

 

 

n

 

Demand deposits totaled $1.13 billion at June 30, 2016, an increase of 2.5% from $1.11 billion at March 31, 2016

 



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 2

 

 

STATEMENT OF OPERATIONS

 

Net interest income before provision for losses on loans and loan commitments totaled $39.2 million for the second quarter of 2016, an increase of 0.7% from $38.9 million for the first quarter of 2016 and an increase of 4.5% from $37.5 million for the second quarter of 2015. Relative to the first quarter of 2016, an increase in average earning assets was partially offset by a slight decline in net interest margin.

 

Net interest margin was 3.53% for the second quarter of 2016, compared to 3.54% for the first quarter of 2016, and 3.59% for the second quarter of 2015. The decrease in net interest margin compared to the first quarter of 2016 was primarily attributable to an increase in the cost of deposits.

 

Loan yields were 4.62% for the second quarter of 2016, compared to 4.61% for the first quarter of 2016, and 4.78% for the second quarter of 2015. The increase in loan yields for the second quarter of 2016, compared to the first quarter of 2016, was primarily due to an increase in yield on commercial real estate loans.

 

The total cost of deposits was 0.64% for the second quarter of 2016, compared to 0.62% for the first quarter of 2016, and 0.61% for the second quarter of 2015. Compared to the first quarter of 2016, the increase in the total cost of deposits was attributable to increases in rates in all deposit categories.

 

Non-Interest Income

 

Total non-interest income was $9.7 million for the second quarter of 2016, compared to $8.5 million for the first quarter of 2016, and $11.3 million for the second quarter of 2015.

 

The Company recognized $3.4 million in gain on sale of loans during the second quarter of 2016, compared to $2.7 million for the first quarter of 2016, and $4.2 million for the second quarter of 2015. The increase in gain on sale of loans for the second quarter of 2016, compared to the previous quarter, was due to an increase in sales of Small Business Administration (“SBA”) and residential mortgage loans. Gain on sale of loans in the second quarter of 2016 consisted of $2.0 million in gains on sales of SBA loans and $1.4 million in gains on sales of residential mortgage loans.

 

Other non-interest income totaled $3.5 million for the second quarter of 2016, compared to $2.9 million for the first quarter of 2016 and $4.0 million for the second quarter of 2015. The increase in other non-interest income, compared to the first quarter of 2016, was due to an increase in loan servicing income and income recorded from the fair value change of servicing assets.

 

Non-Interest Expense

 

Total non-interest expense was $21.6 million for the second quarter of 2016, compared with $26.7 million for the first quarter of 2016, and $24.7 million for the second quarter of 2015. Non-interest expense in the second quarter of 2016 included $527,000 in merger-related costs consisting mostly of consulting and legal expenses related to the proposed merger of equals with BBCN.

 

Total salaries and employee benefits expense was $13.1 million for the second quarter of 2016, compared to $14.8 million for the first quarter of 2016, and $14.2 million for the second quarter of 2015. The decrease in salaries and employee benefits for the second quarter of 2016, compared to the previous quarter, was primarily due to lower payroll taxes, bonus accrual expense, and stock-based compensation expense.

 

Other non-interest expense was $3.4 million for the second quarter of 2016, compared with $6.9 million for the first quarter of 2016, and $6.2 million for the second quarter of 2015. Other non-interest expense for the second quarter of 2016 was reduced by a $3.7 million gain on the sale of other real estate owned (OREO).

 

 

2



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 3

 

 

The Company’s operating efficiency ratio was 44.2% for the second quarter of 2016, compared with 56.3% for the first quarter of 2016, and 50.6% for the second quarter of 2015.The efficiency ratio before including gain on sale of OREO of $3.7 million was 51.8% for the second quarter of 2016.*

 

*  “Efficiency ratio before gain on sale of OREO” 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.

 

BALANCE SHEET

 

Total loans receivable (net of deferred fees and costs) were $3.85 billion at June 30, 2016, compared to $3.79 billion at March 31, 2016. During the second quarter of 2016, increases in commercial and industrial loans, residential real estate loans and real estate construction loans receivable were partially offset by a decrease in commercial real estate loans. Total loans held-for-sale decreased to $24.2 million at June 30, 2016, from $90.4 million at March 31, 2016, due to a decrease in both residential mortgage and SBA loans held-for-sale. During the second quarter of 2016, part of the residential mortgage loans sold were through a bulk sale.

 

The following table shows total loans receivable, loans held-for-sale, and total loans by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$        50,240

 

$         36,181

 

$               19,541

 

$               18,146

 

$         16,050

 

Real Estate Secured

 

2,954,090

 

2,962,964

 

2,992,824

 

2,810,420

 

2,723,458

 

Commercial & Industrial

 

838,008

 

783,487

 

792,243

 

789,422

 

765,655

 

Consumer

 

9,590

 

12,304

 

15,096

 

13,284

 

14,622

 

Total Loans Receivable *

 

3,851,928

 

3,794,936

 

3,819,704

 

3,631,272

 

3,519,785

 

Loans Held-For-Sale

 

24,154

 

90,392

 

25,223

 

13,316

 

25,269

 

Total Loans *

 

$   3,876,082

 

$    3,885,328

 

$          3,844,927

 

$          3,644,588

 

$    3,545,054

 

 

* Total loans receivable and total loans are net of deferred fees and costs as shown in the consolidated balance sheet presentation

 

The following table shows quarterly loan originations:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$  164,373

 

40%

 

$  127,145

 

46%

 

$  273,613

 

54%

 

$  176,605

 

43%

 

$  121,066

 

41%

 

Commercial & Industrial

 

127,709

 

31%

 

34,268

 

12%

 

94,128

 

19%

 

107,952

 

26%

 

46,438

 

16%

 

Consumer

 

46

 

0%

 

 

0%

 

55

 

0%

 

360

 

0%

 

124

 

0%

 

SBA

 

26,314

 

7%

 

26,801

 

10%

 

37,897

 

8%

 

21,871

 

5%

 

25,648

 

9%

 

Residential Mortgage

 

69,621

 

17%

 

87,866

 

32%

 

95,159

 

19%

 

102,383

 

25%

 

89,652

 

31%

 

Warehouse Lines of Credit*

 

20,000

 

5%

 

 

0%

 

2,000

 

0%

 

7,000

 

1%

 

10,000

 

3%

 

Total Loan Originations

 

$  408,063

 

100%

 

$  276,080

 

100%

 

$  502,852

 

100%

 

$  416,171

 

100%

 

$  292,928

 

100%

 

 

* Warehouse lines of credit are reported as commercial and industrial loans on the consolidated balance sheet.

 

Originations for the second quarter of 2016 totaled $408.1 million, compared to $276.1 million for the first quarter of 2016, and $292.9 million for the second quarter of 2015. The increase in loan originations for the three months ended June 30, 2016, compared to the previous quarter, was primarily due to an increase in commercial and industrial loans and warehouse lines of credit.

 

Total SBA loans held-for-sale at the end of the second quarter of 2016 were $8.2 million, compared to $11.6 million at the end of the previous quarter. Residential mortgage loans held-for-sale at the end of the second quarter of 2016 were $15.2 million, compared to $78.0 million at the end of the previous quarter.

 

Total deposits increased to $4.01 billion at June 30, 2016, from $3.85 billion at March 31, 2016, primarily due to increases in non-interest bearing demand deposits and time deposits.

 

 

3



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 4

 

 

CREDIT QUALITY

 

During the second quarter of 2016, the Company continued to experience stable asset quality and a continued low level of charge-offs. As a result, the Company determined that no provision for losses on loans and loan commitments was required for the second quarter of 2016.

 

The allowance for loan losses totaled $53.2 million, or 1.38% of gross loans (excluding loans held-for-sale), at June 30, 2016, compared to $52.7 million, or 1.38% of gross loans (excluding loans held-for-sale), at March 31, 2016. The coverage ratio of the allowance for loan losses to non-performing assets was 173.24% at June 30, 2016, compared with 149.08% at March 31, 2016.

 

Non-Performing Loans

 

At June 30, 2016, total non-performing loans were $19.9 million, or 0.51% of gross loans, compared to $25.2 million, or 0.65% of total gross loans, at March 31, 2016.

 

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

 

NON-PERFORMING LOANS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

15,510

 

$

20,007

 

$

15,422

 

$

20,123

 

$

23,235

 

Commercial & Industrial

 

4,344

 

5,194

 

6,272

 

7,058

 

7,617

 

Total Non-Performing Loans

 

$

19,854

 

$

25,201

 

$

21,694

 

$

27,181

 

$

30,852

 

 

 

Net Charge-offs/Recoveries

 

During the second quarter of 2016, the Company had total gross charge-offs of $479,000, and recoveries of $993,000, which resulted in net recoveries of $514,000, compared to net charge-offs of $237,000 for the first quarter of 2016.

 

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, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

82

 

$

219

 

$

13

 

$

605

 

$

249

 

Commercial & Industrial

 

296

 

379

 

1,392

 

1,270

 

310

 

Consumer

 

101

 

 

 

 

 

Total Loan Charge-Offs

 

$

479

 

$

598

 

$

1,405

 

$

1,875

 

$

559

 

 

LOAN RECOVERIES

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

796

 

$

46

 

$

3,242

 

$

1,867

 

$

970

 

Commercial & Industrial

 

191

 

315

 

452

 

803

 

240

 

Consumer

 

6

 

 

 

 

 

Total Loan Recoveries

 

$

993

 

$

361

 

$

3,694

 

$

2,670

 

$

1,210

 

 

 

4



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 5

 

 

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, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

7,454

 

$

3,608

 

$

4,315

 

$

4,911

 

$

3,615

 

60 - 89 Days Past Due

 

253

 

1,491

 

1,643

 

1,143

 

7,576

 

90 Days, and still accruing

 

 

 

 

 

 

Total Delinquent Loans

 

$

7,707

 

$

5,099

 

$

5,958

 

$

6,054

 

$

11,191

 

 

TROUBLED DEBT RESTRUCTURED LOANS (“TDR”)

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

20,671

 

$

23,376

 

$

22,311

 

$

24,188

 

$

29,424

 

Commercial & Industrial

 

15,249

 

15,015

 

15,681

 

16,578

 

13,469

 

Total TDR Loans

 

$

35,920

 

$

38,391

 

$

37,992

 

$

40,766

 

$

42,893

 

 

LOAN CLASSIFICATIONS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Jun 30, 2016

 

Mar 31, 2016

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

162,842

 

$

161,119

 

$

120,019

 

$

118,290

 

$

86,118

 

Substandard

 

84,754

 

85,193

 

80,310

 

82,000

 

96,666

 

Doubtful

 

41

 

41

 

41

 

2,182

 

5,301

 

Total Criticized and Classified Loans

 

$

247,637

 

$

246,353

 

$

200,370

 

$

202,472

 

$

188,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Classified Loans

 

$

84,795

 

$

85,234

 

$

80,351

 

$

84,182

 

$

101,967

 

 

 

CAPITAL RATIOS

As of June 30, 2016, 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)

 

 

 

Well Capitalized

 

Total Excess Above Well

 

 

 

June 30, 2016

 

Regulatory Requirements

 

Capitalized Requirements

 

Tier 1 Leverage Capital Ratio

 

11.85%

 

5.00%

 

319,311

 

Tier 1 Common Equity Risk-Based Capital Ratio

 

11.67%

 

6.50%

 

231,807

 

Tier 1 Risk-Based Capital Ratio

 

13.35%

 

8.00%

 

221,338

 

Total Risk-Based Capital Ratio

 

14.60%

 

10.00%

 

190,376

 

Tangible Common Equity To Tangible Assets *

 

10.18%

 

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

6.22

 

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 2016 Results

July 18, 2016

Page 6

 

 

CONFERENCE CALL

 

 

Management will host its quarterly conference call on July 19, 2016, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing toll-free 844-578-9673 (domestic) or 508-637-5657 (international) and providing passcode number 42220175.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 35 branch offices in California, Texas, Alabama, Georgia, New Jersey, and New York. Wilshire Bancorp also operates five loan production offices of which three are utilized primarily for the origination of loans under the Small Business Administration lending program located in Colorado, Georgia, and Washington, and two that are utilized primarily for the origination of residential mortgage loans located in California. Wilshire Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary markets encompassing the multi-ethnic populations of Los Angeles, New York, New Jersey, and Texas. For more information, please go to www.wilshirebank.com.

 

ABOUT BBCN BANCORP, INC.

 

BBCN Bancorp, Inc. is the holding company of BBCN Bank, the largest Korean-American bank in the nation. Headquartered in Los Angeles and serving a diverse mix of customers mirroring its communities, BBCN operates 50 branches in California, New York, New Jersey, Illinois, Washington, and Virginia; eight loan production offices in Seattle, Denver, Dallas, Atlanta, Northern California, Annandale, Virginia, Portland, Oregon, and Fremont, California; and a representative office in Seoul, Korea. BBCN specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and business lending, SBA lending and international trade financing. BBCN Bank is a California-chartered bank and its deposits are insured by the FDIC to the extent provided by law. BBCN is an Equal Opportunity Lender.

 

 

6



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 7

 

 

FORWARD-LOOKING STATEMENTS

 

This press release contains statements regarding the proposed transaction between Wilshire Bancorp and BBCN Bancorp. These statements are based on current expectations, estimates, forecasts and projections and management assumptions about the future performance of each of Wilshire Bancorp, BBCN Bancorp and the combined company, as well as the businesses and markets in which they do and are expected to operate. These statements constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words such as “expects,” “believes,” “estimates,” “anticipates,” “targets,” “goals,” “projects,” “intends,” “plans, “seeks,” and variations of such words and similar expressions are intended to identify such forward-looking statements which are not statements of historical fact. These forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are difficult to assess. Actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The closing of the proposed transaction remains subject to customary closing conditions. There is no assurance that such conditions will be met or that the proposed transaction will be consummated within the expected time frame, or at all. If the transaction is consummated, factors that may cause actual outcomes to differ from what is expressed or forecasted in these forward-looking statements include, among things: difficulties and delays in integrating Wilshire Bancorp and BBCN Bancorp and achieving anticipated synergies, cost savings and other benefits from the transaction; higher than anticipated transaction costs; deposit attrition, operating costs, customer loss and business disruption following the merger, including difficulties in maintaining relationships with employees, may be greater than expected; required governmental approvals of the merger may not be obtained on its proposed terms and schedule, or without regulatory constraints that may limit growth; competitive pressures among depository and other financial institutions may increase significantly and have an effect on revenues; the strength of the United States economy in general, and of the local economies in which the combined company will operate, may be different than expected, which could result in, among other things, a deterioration in credit quality or a reduced demand for credit and have a negative effect on the combined company’s loan portfolio and allowance for loan losses; changes in the U.S. legal and regulatory framework; and adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) which would negatively affect the combined company’s business and operating results.

 

For a more complete list and description of such risks and uncertainties, refer to Wilshire Bancorp’s Form 10-K for the year ended December 31, 2015, as amended, and BBCN Bancorp’s Form 10-K for the year ended December 31, 2015, as amended, as well as other filings made by Wilshire Bancorp and BBCN Bancorp with the SEC. Except as required under the U.S. federal securities laws and the rules and regulations of the SEC, Wilshire Bancorp and BBCN Bancorp disclaim any intention or obligation to update any forward-looking statements after the distribution of this press release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.

 

###

 

 

7



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 8

 

 

CONSOLIDATED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

June 30,

 

March 31,

 

Three Months

 

June 30,

 

Twelve Months

 

 

 

2016

 

2016

 

% Change

 

2015

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$     301,103

 

$     115,444

 

161%

 

$     475,834

 

-37%

 

Federal funds sold and other cash equivalents

 

136

 

133

 

2%

 

54

 

152%

 

Total Cash and Cash Equivalents

 

301,239

 

115,577

 

161%

 

475,888

 

-37%

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

 

 

0%

 

7,750

 

-100%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

490,574

 

512,257

 

-4%

 

358,331

 

37%

 

Investment securities held to maturity

 

18

 

19

 

-5%

 

24

 

-25%

 

Total Investment Securities

 

490,592

 

512,276

 

-4%

 

358,355

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

24,154

 

90,392

 

-73%

 

25,269

 

-4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

50,240

 

36,181

 

39%

 

16,050

 

213%

 

Residential real estate

 

234,979

 

226,960

 

4%

 

192,732

 

22%

 

Commercial real estate

 

2,719,111

 

2,736,004

 

-1%

 

2,530,726

 

7%

 

Commercial and industrial

 

838,008

 

783,487

 

7%

 

765,655

 

9%

 

Consumer

 

9,590

 

12,304

 

-22%

 

14,622

 

-34%

 

Total loans receivable, net of deferred fees and costs

 

3,851,928

 

3,794,936

 

2%

 

3,519,785

 

9%

 

Allowance for loan losses

 

(53,182)

 

(52,668)

 

1%

 

(48,821)

 

9%

 

Loans Receivable, Net of Allowance for Loan Losses

 

3,798,746

 

3,742,268

 

2%

 

3,470,964

 

9%

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

8,882

 

9,171

 

-3%

 

8,635

 

3%

 

Due from customers on acceptances

 

8,900

 

8,900

 

0%

 

3,940

 

126%

 

Other real estate owned

 

10,844

 

10,128

 

7%

 

6,559

 

65%

 

Premises and equipment

 

15,077

 

15,718

 

-4%

 

14,366

 

5%

 

Federal home loan bank (FHLB) stock, at cost

 

16,539

 

16,539

 

0%

 

16,539

 

0%

 

Cash surrender value of life insurance

 

25,317

 

25,174

 

1%

 

23,610

 

7%

 

Investment in affordable housing partnerships

 

45,627

 

47,257

 

-3%

 

42,193

 

8%

 

Deferred income taxes

 

17,803

 

17,897

 

-1%

 

17,475

 

2%

 

Servicing assets

 

19,219

 

19,324

 

-1%

 

20,123

 

-4%

 

Goodwill

 

67,473

 

67,473

 

0%

 

67,473

 

0%

 

Other assets

 

36,373

 

22,307

 

63%

 

31,958

 

14%

 

TOTAL ASSETS

 

$  4,886,785

 

$  4,720,401

 

4%

 

 4,591,097

 

6%

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$  1,134,671

 

$  1,106,805

 

3%

 

$  1,025,133

 

11%

 

Savings and interest checking

 

174,123

 

173,557

 

0%

 

158,734

 

10%

 

Money market deposits

 

1,005,142

 

993,733

 

1%

 

962,855

 

4%

 

Time deposits in denomination of $100,000 or more

 

1,407,025

 

1,336,311

 

5%

 

1,475,340

 

-5%

 

Other time deposits

 

289,358

 

243,166

 

19%

 

280,894

 

3%

 

Total Deposits

 

4,010,319

 

3,853,572

 

4%

 

3,902,956

 

3%

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

200,000

 

200,000

 

0%

 

50,000

 

300%

 

Acceptance outstanding

 

8,900

 

8,900

 

0%

 

3,940

 

126%

 

Junior subordinated debentures

 

72,139

 

72,077

 

0%

 

71,895

 

0%

 

Accrued interest payable

 

2,417

 

2,400

 

1%

 

2,373

 

2%

 

Other liabilities

 

32,396

 

37,204

 

-13%

 

44,350

 

-27%

 

Total Liabilities

 

4,326,171

 

4,174,153

 

4%

 

4,075,514

 

6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

234,917

 

234,386

 

0%

 

232,893

 

1%

 

Retained earnings

 

317,393

 

304,763

 

4%

 

278,503

 

14%

 

Accumulated other comprehensive income

 

8,304

 

7,099

 

17%

 

4,187

 

98%

 

Total Shareholders’ Equity

 

560,614

 

546,248

 

3%

 

515,583

 

9%

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$  4,886,785

 

$  4,720,401

 

4%

 

$  4,591,097

 

6%

 

 

(continued)

 

 

8



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 9

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

June 30, 2016

 

March 31, 2016

 

% Change

 

June 30, 2015

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

44,273

 

$

43,665

 

1%

 

$

41,599

 

6%

 

Interest on investment securities

 

2,328

 

2,460

 

-5%

 

1,929

 

21%

 

Interest on federal funds sold and others

 

149

 

124

 

20%

 

264

 

-44%

 

Total Interest Income

 

46,750

 

46,249

 

1%

 

43,792

 

7%

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

6,160

 

5,932

 

4%

 

5,661

 

9%

 

FHLB advances and other borrowings

 

1,423

 

1,408

 

1%

 

658

 

116%

 

Total Interest Expense

 

7,583

 

7,340

 

3%

 

6,319

 

20%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

39,167

 

38,909

 

1%

 

37,473

 

5%

 

Provision for losses on loans and loan commitments

 

 

300

 

-100%

 

 

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

39,167

 

38,609

 

1%

 

37,473

 

5%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

2,748

 

2,851

 

-4%

 

3,159

 

-13%

 

Gain on sale of SBA loans

 

1,956

 

1,297

 

51%

 

2,631

 

-26%

 

Gain on sale of residential loans

 

1,450

 

830

 

75%

 

928

 

56%

 

Gain on sale of other loans

 

 

545

 

-100%

 

625

 

-100%

 

Other

 

3,539

 

2,935

 

21%

 

3,971

 

-11%

 

Total Noninterest Income

 

9,693

 

8,458

 

15%

 

11,314

 

-14%

 

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,148

 

14,783

 

-11%

 

14,164

 

-7%

 

Occupancy and equipment

 

3,236

 

3,276

 

-1%

 

3,196

 

1%

 

Data processing

 

1,273

 

1,204

 

6%

 

1,089

 

17%

 

Merger-related costs

 

527

 

458

 

15%

 

 

0%

 

Other

 

3,395

 

6,932

 

-51%

 

6,218

 

-45%

 

Total Noninterest Expenses

 

21,579

 

26,653

 

-19%

 

24,667

 

-13%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

27,281

 

20,414

 

34%

 

24,120

 

13%

 

Income taxes provision

 

9,917

 

7,224

 

37%

 

8,567

 

16%

 

NET INCOME

 

$

17,364

 

$

13,190

 

32%

 

$

15,553

 

12%

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.22

 

$

0.17

 

31%

 

$

0.20

 

11%

 

Diluted income per common share

 

$

0.22

 

$

0.17

 

31%

 

$

0.20

 

11%

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,872,353

 

78,674,604

 

 

 

78,459,708

 

 

 

Diluted

 

79,137,512

 

78,974,448

 

 

 

78,818,847

 

 

 

 

(continued)

 

 

9



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 10

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Six Months Ended

 

Twelve Mths

 

 

 

June 30, 2016

 

June 30, 2015

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

$

87,938

 

$

81,687

 

8%

 

Interest on investment securities

 

4,788

 

3,897

 

23%

 

Interest on federal funds sold and others

 

273

 

456

 

-40%

 

Total Interest Income

 

92,999

 

86,040

 

8%

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

12,092

 

10,758

 

12%

 

FHLB advances and other borrowings

 

2,831

 

1,318

 

115%

 

Total Interest Expense

 

14,923

 

12,076

 

24%

 

 

 

 

 

 

 

 

 

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

 

78,076

 

73,964

 

6%

 

Provision for losses on loans and loan commitments

 

300

 

 

0%

 

 

 

 

 

 

 

 

 

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

 

77,776

 

73,964

 

5%

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service charges on deposits

 

5,599

 

6,266

 

-11%

 

Gain on sale of SBA loans

 

3,253

 

4,876

 

-33%

 

Gain on sale of residential loans

 

2,280

 

1,189

 

92%

 

Gain on sale of other loans

 

545

 

4,925

 

-89%

 

Other

 

6,474

 

9,325

 

-31%

 

Total Noninterest Income

 

18,151

 

26,581

 

-32%

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and employee benefits

 

27,931

 

26,829

 

4%

 

Occupancy and equipment

 

6,512

 

6,569

 

-1%

 

Data processing

 

2,477

 

2,131

 

16%

 

Merger-related costs

 

985

 

 

0%

 

Other

 

10,327

 

12,047

 

-14%

 

Total Noninterest Expenses

 

48,232

 

47,576

 

1%

 

 

 

 

 

 

 

 

 

Income before income taxes

 

47,695

 

52,969

 

-10%

 

Income taxes provision

 

17,141

 

18,797

 

-9%

 

NET INCOME

 

$

30,554

 

$

34,172

 

-11%

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic income per common share

 

$

0.39

 

$

0.44

 

-11%

 

Diluted income per common share

 

$

0.39

 

$

0.43

 

-11%

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

78,773,479

 

78,393,475

 

 

 

Diluted

 

79,048,014

 

78,736,870

 

 

 

 

(continued)

 

 

10



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 11

 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

 

AVERAGE BALANCES

 

June 30, 2016

 

 

 

March 31, 2016

 

 

 

June 30, 2015

 

 

Average Assets

 

$ 4,742,224

 

 

 

$     4,698,333

 

 

 

$ 4,472,065

 

 

Average Equity

 

555,351

 

 

 

544,527

 

 

 

513,338

 

 

Average Net Loans

 

3,837,219

 

 

 

3,789,591

 

 

 

3,481,181

 

 

Average Deposits

 

3,866,991

 

 

 

3,833,838

 

 

 

3,736,003

 

 

Average Time Deposits of $100,000 or more

 

1,358,446

 

 

 

1,342,858

 

 

 

1,417,860

 

 

Average FHLB & Other Borrowings

 

200,000

 

 

 

201,209

 

 

 

112,088

 

 

 Average Interest Earning Assets

 

4,457,822

 

 

 

4,417,456

 

 

 

4,197,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

AVERAGE BALANCES

 

June 30, 2016

 

 

 

 

 

 

 

June 30, 2015

 

 

Average Assets

 

$ 4,720,279

 

 

 

 

 

 

 

$ 4,364,443

 

 

Average Equity

 

549,939

 

 

 

 

 

 

 

506,754

 

 

Average Net Loans

 

3,813,405

 

 

 

 

 

 

 

3,417,163

 

 

Average Deposits

 

3,850,415

 

 

 

 

 

 

 

3,613,821

 

 

Average Time Deposits of $100,000 or more

 

1,350,652

 

 

 

 

 

 

 

1,358,242

 

 

Average FHLB & Other Borrowings

 

200,604

 

 

 

 

 

 

 

131,265

 

 

Average Interest Earning Assets

 

4,437,639

 

 

 

 

 

 

 

4,087,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

PROFITABILITY

 

June 30, 2016

 

 

 

March 31, 2016

 

 

 

June 30, 2015

 

 

Annualized Return on Average Assets

 

1.46%

 

 

 

1.12%

 

 

 

1.39%

 

 

Annualized Return on Average Equity

 

12.51%

 

 

 

9.69%

 

 

 

12.12%

 

 

Efficiency Ratio

 

44.16%

 

 

 

56.27%

 

 

 

50.56%

 

 

Annualized Operating Expense/Average Assets

 

1.82%

 

 

 

2.27%

 

 

 

2.21%

 

 

Annualized Net Interest Margin

 

3.53%

 

 

 

3.54%

 

 

 

3.59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

PROFITABILITY

 

June 30, 2016

 

 

 

 

 

 

 

June 30, 2015

 

 

Annualized Return on Average Assets

 

1.29%

 

 

 

 

 

 

 

1.57%

 

 

Annualized Return on Average Equity

 

11.11%

 

 

 

 

 

 

 

13.49%

 

 

Efficiency Ratio

 

50.12%

 

 

 

 

 

 

 

47.32%

 

 

Annualized Operating Expense/Average Assets

 

2.04%

 

 

 

 

 

 

 

2.18%

 

 

Annualized Net Interest Margin

 

3.53%

 

 

 

 

 

 

 

3.64%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Of

DEPOSIT COMPOSITION

 

June 30, 2016

 

Cost of

Funds

 

March 31, 2016

 

Cost of

Funds

 

June 30, 2015

 

Cost of

Funds

Noninterest Bearing Demand Deposits

 

28.3%

 

0.00%

 

28.7%

 

0.00%

 

26.3%

 

0.00%

Savings & Interest Checking

 

4.3%

 

1.28%

 

4.5%

 

1.25%

 

4.1%

 

1.30%

Money Market Deposits

 

25.1%

 

0.73%

 

25.8%

 

0.71%

 

24.7%

 

0.66%

Time Deposits of $100,000 or More

 

35.1%

 

0.94%

 

34.7%

 

0.91%

 

37.8%

 

0.86%

Other Time Deposits

 

7.2%

 

0.95%

 

6.3%

 

0.92%

 

7.2%

 

0.90%

       Total Deposits

 

100.0%

 

0.64%

 

100.0%

 

0.62%

 

100.0%

 

0.61%

 

 

 

 

 

 

As Of

 

CAPITAL RATIOS

 

June 30, 2016

 

 

 

March 31, 2016

 

 

 

June 30, 2015

 

 

Tier 1 Leverage Ratio

 

11.85%

 

 

 

11.67%

 

 

 

11.64%

 

 

 Tier 1 Common Equity Risk-Based Capital Ratio

 

11.67%

 

 

 

11.47%

 

 

 

11.91%

 

 

Tier 1 Risk-Based Capital Ratio

 

13.35%

 

 

 

13.17%

 

 

 

13.78%

 

 

Total Risk-Based Capital Ratio

 

14.60%

 

 

 

14.42%

 

 

 

15.03%

 

 

Total Shareholders’ Equity

 

$   560,614

 

 

 

$        546,248

 

 

 

$        515,583

 

 

Book Value Per Common Share

 

$         7.11

 

 

 

$              6.93

 

 

 

$              6.57

 

 

Tangible Common Equity Per Common Share *

 

$         6.22

 

 

 

$              6.03

 

 

 

$              5.66

 

 

Tangible Common Equity to Tangible Assets *

 

10.18%

 

 

 

10.23%

 

 

 

9.83%

 

 

 

* Excludes goodwill and other intangible assets

 

(continued)

 

11



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 12

 

 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

Balance at beginning of period

 

$    52,668

 

$    52,405

 

$    50,116

 

$    48,821

 

$    48,170

Provision for losses on loans

 

 

500

 

 

500

 

Recoveries on loans previously charged-off

 

993

 

361

 

3,694

 

2,670

 

1,210

Gross loan charge-offs

 

(479)

 

(598)

 

(1,405)

 

(1,875)

 

(559)

Balance at end of period

 

$    53,182

 

$    52,668

 

$    52,405

 

$    50,116

 

$    48,821

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs / Average Net Loans

 

-0.01%

 

0.01%

 

-0.06%

 

-0.02%

 

-0.02%

Charge-offs / Average Total Loans

 

0.01%

 

0.02%

 

0.04%

 

0.05%

 

0.02%

Allowance for Loan Losses / Gross Loans*

 

1.38%

 

1.38%

 

1.37%

 

1.38%

 

1.38%

Allowance for Loan Losses / Non-accrual Loans

 

267.87%

 

208.99%

 

241.56%

 

184.38%

 

158.24%

Allowance for Loan Losses / Non-performing Loans

 

267.87%

 

208.99%

 

241.56%

 

184.38%

 

158.24%

Allowance for Loan Losses / Non-performing Assets

 

173.24%

 

149.08%

 

169.74%

 

130.23%

 

130.50%

Allowance for Loan Losses / Classified Loans

 

63.95%

 

61.79%

 

65.22%

 

59.53%

 

47.88%

 

* Excludes held-for-sale loans

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranty)

(Unaudited)

 

 

Quarter Ended

 

 

June 30, 2016

 

March 31, 2016

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$   19,854

 

$   25,201

 

$   21,694

 

$   27,181

 

$   30,852

Loans 90 days or more past due and still accruing

 

 

 

 

 

Total Non-performing Loans

 

19,854

 

25,201

 

21,694

 

27,181

 

30,852

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

10,844

 

10,128

 

9,179

 

11,302

 

6,559

Total Non-performing Assets

 

$   30,698

 

$   35,329

 

$   30,873

 

$   38,483

 

$   37,411

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

0.51%

 

0.65%

 

0.56%

 

0.74%

 

0.87%

Total Non-performing Assets/Total Assets

 

0.63%

 

0.75%

 

0.65%

 

0.81%

 

0.81%

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

 

 

 

June 30, 2016

 

March 31, 2016

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$      1,061

 

$      1,261

 

$      1,023

 

 

 

 

Credit for losses on loan commitments

 

 

(200)

 

 

 

 

 

Balance at end of period

 

$      1,061

 

$      1,061

 

$      1,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

 

 

 

June 30, 2016

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$      1,261

 

$      1,023

 

 

 

 

 

 

Credit for losses on loan commitments

 

(200)

 

 

 

 

 

 

 

Balance at end of period

 

$      1,061

 

$      1,023

 

 

 

 

 

 

 

(continued)

 

12



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 13

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

June 30, 2016

 

 

March 31, 2016

 

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$ 3,066,405

 

$ 35,262

 

4.60%

 

$ 3,050,251

 

$ 35,025

 

4.59%

 

$ 2,767,138

 

$ 33,410

 

4.83%

Commercial Loans

 

771,109

 

7,814

 

4.05%

 

737,336

 

7,486

 

4.06%

 

709,662

 

6,947

 

3.92%

Consumer Loans

 

9,929

 

59

 

2.38%

 

12,522

 

86

 

2.75%

 

14,413

 

124

 

3.44%

Total Gross Loans

 

3,847,443

 

43,135

 

4.49%

 

3,800,109

 

42,597

 

4.48%

 

3,491,213

 

40,481

 

4.64%

Deferred Fees and Costs \ Loan Fees

 

(10,224)

 

1,138

 

 

 

(10,518)

 

1,068

 

 

 

(10,032)

 

1,118

 

 

Total Loans *

 

3,837,219

 

44,273

 

4.62%

 

3,789,591

 

43,665

 

4.61%

 

3,481,181

 

41,599

 

4.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

502,367

 

2,328

 

1.98%

 

529,552

 

2,460

 

1.97%

 

339,876

 

1,929

 

2.47%

Deposits Held In Other Institutions

 

 

 

0.00%

 

 

 

0.00%

 

7,986

 

32

 

1.60%

Federal Funds Sold & Others

 

118,236

 

149

 

0.50%

 

98,313

 

124

 

0.50%

 

368,254

 

232

 

0.25%

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

620,603

 

2,477

 

1.69%

 

627,865

 

2,584

 

1.74%

 

716,116

 

2,193

 

1.32%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$ 4,457,822

 

$ 46,750

 

4.21%

 

$ 4,417,456

 

$ 46,249

 

4.20%

 

$ 4,197,297

 

$ 43,792

 

4.19%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

284,402

 

 

 

 

 

280,877

 

 

 

 

 

274,768

 

 

 

 

TOTAL ASSETS

 

$ 4,742,224

 

 

 

 

 

$ 4,698,333

 

 

 

 

 

$ 4,472,065

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$  994,594

 

$  1,803

 

0.73%

 

$ 1,008,081

 

$ 1,787

 

0.71%

 

$  891,494

 

$ 1,464

 

0.66%

NOW

 

33,996

 

21

 

0.25%

 

37,936

 

25

 

0.26%

 

28,704

 

20

 

0.28%

Savings

 

135,302

 

520

 

1.54%

 

134,064

 

511

 

1.53%

 

129,805

 

494

 

1.52%

Time Deposits of $100,000 or More

 

1,358,446

 

3,207

 

0.94%

 

1,342,858

 

3,044

 

0.91%

 

1,417,860

 

3,061

 

0.86%

Other Time Deposits

 

255,867

 

609

 

0.95%

 

246,197

 

565

 

0.92%

 

276,973

 

622

 

0.90%

Total Interest Bearing Deposits

 

2,778,205

 

6,160

 

0.89%

 

2,769,136

 

5,932

 

0.86%

 

2,744,836

 

5,661

 

0.83%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

200,000

 

907

 

1.81%

 

201,209

 

905

 

1.80%

 

112,088

 

220

 

0.79%

Junior Subordinated Debentures

 

72,099

 

516

 

2.86%

 

72,037

 

503

 

2.79%

 

71,858

 

438

 

2.44%

Total Borrowings

 

272,099

 

1,423

 

2.09%

 

273,246

 

1,408

 

2.06%

 

183,946

 

658

 

1.43%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$  3,050,304

 

$ 7,583

 

0.99%

 

$ 3,042,382

 

$ 7,340

 

0.97%

 

$2,928,782

 

$ 6,319

 

0.86%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

1,088,786

 

 

 

 

 

1,064,702

 

 

 

 

 

991,167

 

 

 

 

Other Liabilities

 

47,783

 

 

 

 

 

46,722

 

 

 

 

 

38,778

 

 

 

 

Shareholders’ Equity

 

555,351

 

 

 

 

 

544,527

 

 

 

 

 

513,338

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$  4,742,224

 

 

 

 

 

$  4,698,333

 

 

 

 

 

$ 4,472,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$ 39,167

 

 

 

 

 

$ 38,909

 

 

 

 

 

$  37,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.22%

 

 

 

 

 

3.24%

 

 

 

 

 

3.33%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.53%

 

 

 

 

 

3.54%

 

 

 

 

 

3.59%

 

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

 

** Tax equivalent ratios for investment securities

 

(continued)

 

13



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 14

 

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, 2016

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

3,058,328

 

$

70,287

 

4.60%

 

$

2,749,883

 

$

65,976

 

4.80%

Commercial Loans

 

754,223

 

15,300

 

4.06%

 

663,512

 

13,229

 

3.99%

Consumer Loans

 

11,225

 

146

 

2.60%

 

13,780

 

239

 

3.47%

Total Gross Loans

 

3,823,776

 

85,733

 

4.48%

 

3,427,175

 

79,444

 

4.64%

Deferred Fees and Costs \ Loan Fees

 

(10,371)

 

2,205

 

 

 

(10,012)

 

2,243

 

 

Total Loans *

 

3,813,405

 

87,938

 

4.61%

 

3,417,163

 

81,687

 

4.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

515,959

 

4,788

 

1.98%

 

349,536

 

3,897

 

2.42%

Deposits Held In Other Institutions

 

 

 

0.00%

 

7,993

 

64

 

1.60%

Federal Funds Sold & Others

 

108,275

 

273

 

0.50%

 

312,786

 

392

 

0.25%

Total Investment Securities and

 

 

 

 

 

 

 

 

 

 

 

 

Other Earning Assets

 

624,234

 

5,061

 

1.72%

 

670,315

 

4,353

 

1.40%

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

4,437,639

 

$

92,999

 

4.21%

 

$

4,087,478

 

$

86,040

 

4.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

282,640

 

 

 

 

 

276,965

 

 

 

 

TOTAL ASSETS

 

$

4,720,279

 

 

 

 

 

$

4,364,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

1,001,338

 

$

3,590

 

0.72%

 

$

868,165

 

$

2,871

 

0.66%

NOW

 

35,966

 

46

 

0.26%

 

28,966

 

37

 

0.26%

Savings

 

134,683

 

1,031

 

1.53%

 

129,523

 

996

 

1.54%

Time Deposits of $100,000 or More

 

1,350,652

 

6,251

 

0.93%

 

1,358,242

 

5,664

 

0.83%

Other Time Deposits

 

251,032

 

1,174

 

0.94%

 

271,331

 

1,190

 

0.88%

Total Interest Bearing Deposits

 

2,773,671

 

12,092

 

0.87%

 

2,656,227

 

10,758

 

0.81%

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

200,604

 

1,811

 

1.81%

 

131,265

 

452

 

0.69%

Junior Subordinated Debentures

 

72,068

 

1,020

 

2.83%

 

71,828

 

866

 

2.41%

Total Borrowings

 

272,672

 

2,831

 

2.08%

 

203,093

 

1,318

 

1.30%

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

3,046,343

 

$

14,923

 

0.98%

 

$

2,859,320

 

$

12,076

 

0.85%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

1,076,744

 

 

 

 

 

957,594

 

 

 

 

Other Liabilities

 

47,253

 

 

 

 

 

40,775

 

 

 

 

Shareholders’ Equity

 

549,939

 

 

 

 

 

506,754

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

4,720,279

 

 

 

 

 

$

4,364,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

78,076

 

 

 

 

 

$

73,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.23%

 

 

 

 

 

3.38%

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.53%

 

 

 

 

 

3.64%

 

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

** Tax equivalent ratios for investment securities

 

(continued)

 

14



 

Wilshire Bancorp Inc. – 2Q 2016 Results

July 18, 2016

Page 15

 

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, 2016

 

March 31, 2016

 

June 30, 2015

 

 

 

 

 

 

 

 

Total shareholders’ equity

$      560,614

 

$      546,248

 

$      515,583

 

     Goodwill and other intangible assets, net

(70,273)

 

(70,458)

 

(71,141)

 

Tangible common equity

$      490,341

 

$      475,790

 

$      444,442

 

 

 

 

 

 

 

 

Total assets

$   4,886,785

 

$   4,720,401

 

$   4,591,097

 

     Goodwill and other intangible assets, net

(70,273)

 

(70,458)

 

(71,141)

 

Tangible assets

$   4,816,512

 

$   4,649,943

 

$   4,519,956

 

 

 

 

 

 

 

 

Common shares outstanding

78,891,607

 

78,845,873

 

78,495,182

 

 

EFFICIENCY RATIO BEFORE GAIN ON SALE OF OREO *

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Quarter
Ended

 

 

 

 

 

 

June 30,
2016

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$    39,167

 

 

 

 

 

Non-interest income

9,693

 

 

 

 

 

Total revenue

$    48,860

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses

$    21,579

 

 

 

 

 

Add back – gain on sale of OREO

3,742

 

 

 

 

 

Non-interest expense before gain on sale of OREO

$    25,321

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio before gain on sale of OREO

51.8%

 

 

 

 

 

(Total revenue / Non-interest expense before gain on sale of OREO)

 

 

 

 

* Tangible Common Equity, Tangible Assets, and Efficiency Ratio Before Gain on Sale of OREO 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)

 

15