EXHIBIT 99.1
FOR IMMEDIATE RELEASE
Contacts: |
|
UMPQUA HOLDINGS REPORTS STRONGER SECOND QUARTER 2010 RESULTS
Second quarter 2010 net income of $0.03 per diluted share, operating income of $0.04 per diluted share
Non-covered, non-performing assets declined to 1.90% of total assets
Allowance for credit losses increased to 2.00% of non-covered loans
FDIC-assisted assumption of Nevada Security Bank, Reno, Nevada during second quarter of 2010
PORTLAND, Ore. – July 27, 2010 – Umpqua Holdings Corporation (NASDAQ: UMPQ), parent company of Umpqua Bank and Umpqua Investments, Inc. today announced second quarter 2010 net earnings available to common shareholders of $3.4 million, or $0.03 per diluted common share, compared to a net loss available to common shareholders of $107.5 million, or $1.79 per diluted common share, for the same period in the prior year.
Operating income, defined as earnings available to common shareholders before gains or losses on junior subordinated debentures carried at fair value, net of tax, bargain purchase gains on acquisitions, net of tax, merger related expenses, net of tax, and goodwill impairment, was $4.7 million, or $0.04 per diluted common share for the second quarter of 2010, compared to an operating loss of $0.7 million, or $0.01 per diluted common share, for the same period in the prior year. Operating income or loss is considered a “non-GAAP” financial measure. More information regarding this measurement and reconciliation to the comparable GAAP measurement is provided under the headingNon-GAAP Financial Measures below.
Significant financial statement items for the second quarter of 2010 include:
· Provision for loan losses of $29.8 million, a 29% decrease, and total net charge-offs of $26.6 million, a 32% decrease, on a sequential quarter basis;
· The allowance for credit losses increased to 2.00% of non-covered total loans;
· Non-covered, non-performing assets ended the quarter at 1.90% of total assets;
· Total deposits increased $352 million, or 4%, on a sequential quarter basis and 26% over June 30, 2009;
· Net interest income of $92.3 million, an increase of 6% on a sequential quarter basis, and an increase of 17% over the same period in the prior year;
· Net interest margin, on a tax equivalent basis, remained stable at 4.05%;
· The cost of interest bearing deposits for the second quarter of 2010 was 1.10%, a decrease of 9 basis points on a sequential quarter basis;
· Tangible common equity ratio increased from 7.82% to 9.54% during the quarter, resulting from the conversion of preferred stock into common equity;
· Total risk-based capital of 17.60%.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 2 of23
“This past quarter the company experienced continued improvement in our credit quality metrics resulting in improved operating earnings. We remain aggressive in resolving non-performing assets at this stage of the credit cycle, and will continue to position Umpqua for improved performance in the future,” said Ray Davis, president and CEO of Umpqua Holdings Corporation. “We also are pleased to have acquired the banking operations of Nevada Security Bank in Reno, Nevada, adding a new state to the Company’s footprint.”
FDIC-assisted acquisitions
On June 18, 2010, the Nevada State Financial Institutions Division closed Nevada Security Bank (“Nevada Security”), Reno, Nevada and appointed the Federal Deposit Insurance Corporation (“FDIC”) as receiver. That same date, Umpqua Bank assumed the banking operations of Nevada Security from the FDIC under a whole bank purchase and assumption agreement with loss sharing. After purchase accounting fair value adjustments, Umpqua Bank acquired assets totaling $438 million, including $209 million of loans, and assumed deposit liabilities of $437 million. With this acquisition, Umpqua Bank added five store locations, including three in Reno, Nevada, one in Incline Village, Nevada, and one in Roseville, California.
We believe the loss sharing agreement for this acquisition substantially covers the future losses of the loan portfolio and other real estate owned acquired. We refer to the acquired loan portfolio and other real estate owned as “covered loans” and “covered other real estate owned”, respectively, and these are presented as separate line items in our consolidated balance sheet. Collectively these balances will be referred to as “covered assets”. The loss sharing agreements and acquisition-date fair value adjustments significantly mitigate the risk of future financial losses being recognized as a result of credit losses on the covered assets acquired.
The acquisition of Nevada Security has been immediately accretive to operating earnings per share. Nevada Security has contributed operating earnings of approximately $0.2 million since acquisition. We expect to complete the rebranding of the acquired banking locations in the third quarter of 2010 and integrate the systems by the fourth quarter of 2010.
Please refer to table 7 on page 23 of this release for additional information related to the fair values of assets acquired and liabilities assumed with the Nevada Security acquisition.
In the first quarter of 2010, Umpqua Bank assumed the banking operations of EvergreenBank (“Evergreen”) and Rainier Pacific Bank (“Rainier”), both located in the greater Seattle-Tacoma area of Washington. The operations of Evergreen and Rainier have contributed operating earnings of $1.4 million and $2.0 million, respectively, in the second quarter of 2010, and $3.0 million and $2.7 million, respectively, since their assumptions. The operating systems of both institutions have been converted onto Umpqua’s platform.
Asset quality – Non-covered loan portfolio
Non-performing assets were $205.5 million, or 1.90% of total assets, as of June 30, 2010, compared to $209.6 million, or 1.99% of total assets as of March 31, 2010, and $150.0 million, or 1.73% of total assets as of June 30, 2009. Of this amount, $170.6 million represented non-accrual loans, $9.2 million represented loans past due greater than 90 days and still accruing interest, and $25.7 million was other real estate owned (“OREO”).
The Company has aggressively charged-down impaired assets to their disposition values, and they are expected to be resolved at those levels, absent further declines in market prices. As of June 30, 2010, the non-performing assets of $205.5 million have been written down by 43%, or $154.3 million, from their original balance of $359.8 million.
The provision for loan losses for the second quarter of 2010 was $29.8 million. Total net charge-offs for the second quarter of 2010 were $26.6 million, resulting in a reserve build of the allowance for credit losses to 2.00% of non-covered loans and leases at June 30, 2010, as compared to 1.91% of total non-covered loans as of March 31, 2010 and 1.63% of total non-covered loans as of June 30, 2009. The annualized net charge-offrate of 1.84% for the second quarter represents a 31% decline in this rate as compared to the first quarter 2010.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 3 of23
Loans past due 30-89 days were $40.1 million, or 0.70% of non-covered loans and leases as of June 30, 2010, as compared to $53.9 million, or 0.93% as of March 31, 2010, and $48.8 million, or 0.80% as of June 30, 2009.
Since 2007, the Company has been aggressively resolving problems arising from the current economic downturn. The following table recaps the Company’s credit quality trends since the second quarter of 2007 as it relates to the non-covered loan portfolio:
Credit quality trends – Non-covered loans
(Dollars in thousands)
| Allowance |
| Non-covered, | ||
| Provision | Net | for credit losses |
| non-performing |
| for | charge-offs | to non-covered | 30-89 days | assets to |
| loan loss | (recoveries) | loans % | past due % | total assets % |
Q2 2007 | $ 3,413 | $ 31 | 1.17% | 0.56% | 0.59% |
Q3 2007 | 20,420 | 865 | 1.47% | 0.99% | 0.96% |
Q4 2007 | 17,814 | 21,188 | 1.42% | 0.64% | 1.18% |
Q1 2008 | 15,132 | 13,476 | 1.45% | 1.13% | 1.06% |
Q2 2008 | 25,137 | 37,976 | 1.22% | 0.31% | 1.25% |
Q3 2008 | 35,454 | 15,193 | 1.54% | 1.16% | 1.66% |
Q4 2008 | 31,955 | 30,072 | 1.58% | 0.96% | 1.88% |
Q1 2009 | 59,092 | 59,871 | 1.58% | 1.47% | 1.82% |
Q2 2009 | 29,331 | 26,047 | 1.63% | 0.80% | 1.73% |
Q3 2009 | 52,108 | 47,342 | 1.71% | 0.76% | 1.70% |
Q4 2009 | 68,593 | 64,072 | 1.81% | 0.69% | 2.38% |
Q1 2010 | 42,106 | 38,979 | 1.91% | 0.93% | 1.99% |
Q2 2010 | 29,767 | 26,637 | 2.00% | 0.70% | 1.90% |
Total | $430,322 | $381,749 |
|
|
|
|
|
|
|
|
|
Non-covered construction loan portfolio
Total non-covered construction loans as of June 30, 2010 were $495 million, representing a decrease of 11% from December 31, 2009, and a decrease of 38% from June 30, 2009. Within this portfolio, the residential development loan segment was $176 million, or 3% of the total non-covered loan portfolio. Of this amount, $33 million represented non-performing loans, and $143 million represented performing loans. The residential development loan segment has decreased $125 million, or 42%, since June 30, 2009.
The remaining $319 million in non-covered construction loans as of June 30, 2010 primarily represents commercial construction projects. Total non-covered non-performing commercial construction loans were $26.0 million at June 30, 2010, and $0.9 million were past due 30-89 days as of June 30, 2010.
Non-covered commercial real estate loan portfolio
The total non-covered term commercial real estate loan portfolio was $3.5 billion as of June 30, 2010. Of this total, $2.3 billion are non-owner occupied and $1.2 billion are owner occupied. Of the total term commercial real estate portfolio, $22.9 million, or 0.66%, are past due 30-89 days as of June 30, 2010. Of the total non-covered commercial real estate portfolio, 4% matures in 2010, 4% in 2011, 14% in years 2012-2013, and 21% in years 2014-2015. The remaining 57% of the portfolio matures in or after the year 2016.
The portfolio was conservatively underwritten at origination to a minimum debt service coverage ratio of 1.20, and as a result in many cases the loan-to-value was substantially less than our in-house maximum of 75%. This underwriting serves to protect against the low capitalization rate environment of the past several years.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 4 of23
During the past 18 months, the Company has completed several rounds of stress testing on the commercial real estate portfolio, focusing on items such as capitalization rate, interest rate and vacancy factors. The results of the stress testing showed no significant unidentified risks, unlike our experience in the residential development construction portfolio. However, given the economic climate, we expect any potential issues that may arise in this portfolio will result from individual loans within distinct geographic areas and not represent a systemic weakness. We believe we are well positioned to manage the exposure and work with our customers until the economic climate improves.
Non-covered restructured loans
Restructured loans on accrual status were $80.5 million as of June 30, 2010, down 18% from $98.0 million as of March 31, 2010, and down 36% from $126.0 million as of June 30, 2009. The decrease during the second quarter primarily resulted from payments received and reclassifications of loans previously restructured to non-accrual status. The Company will consider a loan for restructuring only if it is current on payments. The Company does not enter into restructurings on loans in non-performing status, and generally requires the customer to pledge additional collateral, maintain a minimum debt service coverage ratio of 1.0, and show substantial external sources of repayment prior to the Company agreeing to restructure.
Additional information related to asset quality
Additional tables can be found at the end of this earnings release covering the following aspects of the Company's non-covered loan portfolio, including: residential development loan trends by region, residential development loan stratification by size and by region, non-performing asset detail by type and by region, loans past due 30-89 days by type and by region, loans past due 30-89 days trends, and restructured loans by type and by region.
Asset quality – Covered loan portfolio
Covered non-performing assets were $87.1 million, or 0.80% of total assets, as of June 30, 2010. Of this amount, $58.8 million represented non-accrual loans, and $28.3 million was OREO. These covered non-performing assets were written-down to their estimated fair value on their acquisition date, incorporating our estimate of future expected cash flows until the ultimate resolution of these credits. The estimated credit losses embedded in these acquired non-performing loan portfolios were based on management’s and third-party consultants’ credit reviews of the portfolios performed during the due diligence process related to the Evergreen, Rainier and Nevada Security transactions. To the extent actual or projected cash flows are less than originally estimated, additional provisions for loan losses on the covered loan portfolio will be recognized; however, these provisions would be mostly offset by a corresponding increase in the FDIC indemnification (loss sharing) asset recorded in non-interest income.
Net interest margin
The Company reported a tax equivalent net interest margin of 4.05% for the second quarter of 2010, compared to 4.04% for the first quarter of 2010, and 4.20% for the second quarter of 2009. The increase in net interest margin on a sequential quarter basis resulted primarily from an increase in average covered loans outstanding and declining costs of interest bearing deposits, partially offset by interest reversals of new non-accrual loans, a decline in non-covered loans outstanding and the impact of holding much higher levels of interest bearing cash. Interest reversals on new non-accrual loans during the second quarter of 2010 were $0.7 million, negatively impacting the net interest margin by 3 basis points. Excluding the reversals of interest, the net interest margin would have been 4.08% during the quarter. The Company continues to drive down the cost of inter est bearing deposits. As a result of these efforts, the cost of interest bearing deposits was 1.10%, 9 basis points lower than the first quarter of 2010 and 50 basis points lower than the second quarter of 2009.
Mortgage banking revenue
The Company generated $3.2 million in total mortgage banking revenue during the second quarter of 2010, on closed loan volume of $145 million. In the second quarter of 2010 the Company recognized a decline in the fair value of the mortgage servicing right assets of $1.7 million resulting from the historically low marketmortgage interest rates. Income from the origination and sale of mortgage loans was $3.9 million in the second quarter, representing a 46% increase on a sequential quarter basis. As of June 30, 2010, the Company serviced $1.4 billion of mortgage loans for others, and the related mortgage servicing right asset was valued at $12.9 million, or 0.92% of the total serviced portfolio principal balance.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 5 of23
Fair value of junior subordinated debentures
The Company recognized no change in fair value of junior subordinated debentures during the second quarter of 2010. The Company utilizes a pricing service along with internal models to determine the valuation of this liability. The majority of the fair value difference over par value relates to the $61.8 million of junior subordinated debentures issued in the third quarter of 2007, which carry interest rate spreads of 135 and 275 basis points over the 3 month LIBOR. As of June 30, 2010, the credit risk adjusted interest spread for potential new issuances was forecasted to be significantly higher than the contractual spread. The difference between these spreads creates the gain in fair value of the Company’s junior subordinated debentures which results from their carrying amount compared to the estimated amount that would be paid to transfer the liability in an orderly transaction among market participants. The cumulative fair value adjustment will reverse and be recognized as a reduction in non-interest income over the remaining period to maturity of each related instrument. As of June 30, 2010, the total par value of junior subordinated debentures carried at fair value was $134.0 million, and the fair value was $79.6 million.
Non-interest expense
Total non-interest expense for the second quarter of 2010 was $74.8 million, compared to $69.9 million for the first quarter of 2010 and $178.6 million for the second quarter of 2009. Included in non-interest expense are several categories which are outside of the operational control of the Company, including FDIC deposit insurance assessments, gain or loss on other real estate owned, and infrequently occurring expenses such as merger related costs and goodwill impairments. Excluding these non-controllable or infrequently occurring items, the remaining non-interest expense items totaled $70.1 million for the second quarter of 2010, compared to $62.2 million for the first quarter of 2010 and $56.7 million for the second quarter of 2009. The increase related primarily to increase s in variable expenses related to the assumption of Evergreen’s, Rainier’s and Nevada Security’s banking operations, as well as various other growth initiatives underway.
Total FDIC deposit insurance assessments during the second quarter of 2010 were $3.6 million. The increase over the prior period is a result of the deposit growth in the second quarter, largely resulting from the three FDIC-assisted acquisitions completed in 2010. The FDIC deposit insurance assessment for the second quarter of 2009 includes a $4.0 million special assessment imposed by the FDIC in efforts to rebuild the Deposit Insurance Fund.
Income taxes
The Company recorded a provision for income taxes of $2.8 million in the second quarter of 2010. The increase in the effective income tax rate in the quarter reflects the effects of permanent differences on our taxable income year to date.
Balance sheet
Total consolidated assets as of June 30, 2010 were $10.8 billion, compared to $10.5 billion on March 31, 2010 and $8.7 billion a year ago. Total gross loans and leases (covered and non-covered), and deposits, were $6.6 billion and $8.6 billion, respectively, as of June 30, 2010, compared to $6.1 billion and $6.8 billion, respectively, as of June 30, 2009.
The following table presents the year-to-date 2010 organic growth rates, which excludes the effects of the Evergreen, Rainier and Nevada Security FDIC-assisted acquisitions and the related run-off of assumed brokered time deposits, which the Bank is not renewing upon maturity:
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 6 of23
(Dollars in thousands) | Non-covered loans and leases | Deposits | Assets |
As reported, 6/30/10 | $5,726,673 | $8,558,744 | $10,827,268 |
Less: 12/31/09 balances | 5,999,267 | 7,440,434 | 9,381,372 |
Total growth year-to-date | (272,594) | 1,118,310 | 1,445,895 |
Less: |
|
|
|
Evergreen acquisition(1) | -- | 272,142 | 355,298 |
Rainier Pacific acquisition(1) | -- | 416,430 | 721,174 |
Nevada Security acquisition(1) | -- | 428,329 | 437,595 |
Add back: Run-off of assumed brokered time deposits not renewed | -- | 81,799 | 81,799 |
Organic growth | $(272,594) | $83,208 | $13,627 |
|
|
|
|
Annualized organic growth rate | (9.2)% | 2.3% | 0.3% |
(1) Excludes run-off of non-brokered deposits occurring in the quarter of acquisition. | |||
Total loans held for investment increased $68 million during the second quarter of 2010. This increase is principally attributable to the $209 million of covered loans assumed through the Nevada Security acquisition, partially offset by charge-offs of $32 million and transfers to other real estate owned of $15 million. The remaining decline in loan balances represents loan payments in excess of disbursements.
Total deposits increased $352 million, or 4%, over the first quarter of 2010, attributable to the assumption of Nevada Security in June. Total deposits have increased $1.1 billion or 15%, since December 31, 2009. The deposits acquired from the Evergreen, Rainier and Nevada Security acquisitions included $135 million of brokered time deposits as of their respective acquisition date. The Bank is not renewing these brokered deposits as they mature. Excluding the impact of the deposits assumed and the run-off of brokered time deposits that have matured, total deposits increased $83 million in 2010, representing a 2.3% annualized organic growth rate.
Due to unattractive bond market conditions since the second half of 2009, the Company has been holding larger levels of interest bearing cash rather than investing in the bond market. At June 30, 2010, the Company had $818 million of interest bearing cash earning 0.25%, the target Federal Funds Rate. This excess balance sheet liquidity has increased since the prior year as investment security alternatives in the current market are unattractive given the historically low interest rate environment. The Company plans to hold increased interest bearing cash position relative to historical levels until the investment alternatives in the market improve from both a return and duration standpoint. Including secured off-balance sheet lines of credit, total available liquidity to the Company was $3.9 billion as of June 30, 2010, representing 36% of total assets and 46% of total deposits.
Capital
As of June 30, 2010, total shareholders’ equity was $1.7 billion, comprised entirely of common equity. Book value per common share was $14.44, tangible book value per common share was $8.45 and the ratio of tangible common equity to tangible assets was 9.54%.
In April 2010, the Company’s preferred stock (Common Stock Equivalent Series B) of $198.3 million converted into common stock following the Company's annual shareholder meeting at which shareholders of the Company approved, among other items, an increase in authorized total common shares from 100 million to 200 million.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 7 of23
The Company’s estimated total risk-based capital ratio as of June 30, 2010 is 17.60%. This represents a slight decrease from the 17.77% as of March 31, 2010 as a result of the Nevada Security acquisition. The total risk-based capital ratio has increased from 14.27% as of June 30, 2009 as a result of two successful capital raises completed subsequent to the second quarter of 2009. Our total risk-based capital level is well in excess of the regulatory definition of “well-capitalized” of 10.00%. This capital ratio as of June 30, 2010 is an estimate pending completion and filing of the Company’s regulatory reports.
Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP financial measures. Umpqua believes that certain non-GAAP financial measures provide investors with information useful in understanding Umpqua’s financial performance; however, readers of this report are urged to review these non-GAAP financial measures in conjunction with the GAAP results as reported.
Umpqua recognizes gains or losses on our junior subordinated debentures carried at fair value resulting from changes in interest rates and the estimated market credit risk adjusted spread that do not directly correlate with the Company’s operating performance. Also, Umpqua incurs significant expenses related to the completion and integration of mergers and acquisitions. Additionally, we may recognize goodwill impairment losses that have no direct effect on the Company’s or the Bank’s cash balances, liquidity, or regulatory capital ratios. Lastly, Umpqua may recognize one-time bargain purchase gains on certain FDIC-assisted acquisitions that are not reflective of Umpqua’s on-going earnings power. Accordingly, management believes that our operating results are best measured on a comparative basis excluding the impact of gains or losses on junior subordinated debentures measured at fair value, net of tax, merger-related expenses, net of tax, and other charges related to business combinations such as goodwill impairment charges or bargain purchase gains, net of tax. We defineoperating earnings (loss)as earnings available to common shareholders before gains or losses on junior subordinated debentures carried at fair value, net of tax, bargain purchase gains on acquisitions, net of tax, merger related expenses, net of tax, and goodwill impairment, and we calculateoperating earnings (loss) per diluted shareby dividing operating earnings by the same diluted share total used in determining diluted earnings per common share.
The following table provides the reconciliation of earnings (loss) available to common shareholders (GAAP) to operating earnings (loss) (non-GAAP), and earnings (loss) per diluted common share (GAAP) to operating earnings (loss) per diluted share (non-GAAP) for the periods presented:
| Quarter ended: | Sequential Quarter | Year over Year | ||
(Dollars in thousands, except per share data) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
|
|
|
|
| |
|
|
|
|
|
|
Net earnings (loss) available to common shareholders | $3,447 | $(2,482) | $(107,514) | (239)% | (103)% |
Adjustments: |
|
|
|
|
|
Net gain on junior subordinated debentures carried at fair value, net of tax | -- | (3,653) | (5,167) | (100)% | (100)% |
Bargain purchase gain on acquisitions, net of tax | -- | (5,074) | -- | (100)% | nm |
Goodwill impairment | -- | -- | 111,952 | (100)% | (100)% |
Merger related expenses, net of tax | 1,301 | 1,144 | 44 | 14% | 2857% |
Operating earnings (loss) | $4,748 | $(10,065) | $(685) | (147)% | (793)% |
|
|
|
|
|
|
Earnings (loss) per diluted share: |
|
|
|
|
|
Earnings (loss) available to common shareholders | $0.03 | $(0.03) | $(1.79) | (200)% | (102)% |
Operating earnings (loss) | $0.04 | $(0.11) | $(0.01) | (136)% | (500)% |
Management believes "tangible common equity" and the "tangible common equity ratio" are meaningful measures of capital adequacy. Tangible common equity is calculated as total shareholders' equity less preferred stock and less goodwill and other intangible assets, net (excluding MSRs). In addition, tangible assets are total assets less goodwill and other intangible assets, net (excluding MSRs). The tangible common equity ratio is calculated as tangible common shareholders’ equity divided by tangible assets.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 8 of23
The following table provides reconciliations of ending shareholders’ equity (GAAP) to ending tangible common equity (non-GAAP), and ending assets (GAAP) to ending tangible assets (non-GAAP).
(Dollars in thousands, except per share data) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 |
|
|
|
|
Total shareholders' equity | $1,654,053 | $1,646,858 | $1,356,423 |
Subtract: |
|
|
|
Preferred stock | -- | 198,289 | 203,231 |
Goodwill and other intangible assets, net | 686,447 | 679,679 | 643,080 |
Tangible common shareholders' equity | $967,606 | $768,890 | $510,112 |
|
|
|
|
Total assets | $10,827,268 | $10,511,015 | $8,656,677 |
Subtract: |
|
|
|
Goodwill and other intangible assets, net | 686,447 | 679,679 | 643,080 |
Tangible assets | $10,140,821 | $9,831,336 | $8,013,597 |
|
|
|
|
Common shares outstanding at period end | 114,524,973 | 95,527,427 | 60,237,042 |
|
|
|
|
Tangible common equity ratio | 9.54% | 7.82% | 6.37% |
Tangible book value per common share | $8.45 | $8.05 | $8.47 |
About Umpqua Holdings Corporation
Umpqua Holdings Corporation will conduct a quarterly earnings conference call Tuesday, July 27, 2010, at 10:00 a.m. PDT (1:00 p.m. EDT) during which the Company will discuss second quarter results and provide an update on recent activities. There will be a question-and-answer session following the presentation. Shareholders, analysts and other interested parties are invited to join the call by dialing 800-752-8363 a few minutes before 10:00 a.m. The conference ID is “82132563.” Information to be discussed in the teleconference will be available on the Company’s Website prior to the call atwww.umpquaholdingscorp.com. A rebroadcast can be found approximately two hours after the conference call by dialing800-642-1687 with the conference ID noted above, or by visitingthe Company’s Website.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 9 of23
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the “Safe-Harbor” provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to various risk factors, including those set forth from time to time in our filings with the SEC. You should not place undue reliance on forward-looking statements and we undertake no obligation to update any such statements. In this press release we make forward-looking statements about our success in resolving remaining credit issues, the mitigating effect of FDIC loss sharing agreements, our expectation that any weakness in our CRE portfolio will arise from local market weakness and not a systemic weakness, growth plans in the northern Nevada market, conversion of the Nevada Security operating systems to our platform in the fourth quarter of 2010, valuations of junior subordinated debentures and our plans to hold a large interest bearing cash position. Specific risks that could cause results to differ from the forward-looking statements are set forth in our filings with the SEC and include, without limitation, our inability to effectivelymanage problem credits, collateral values fall below projected disposition values, certain loan assets become ineligible for loss sharing, unanticipated deterioration in the commercial real estate loan portfolio, delays or problems in converting the operating systems of acquired banks and continued negative pressure on interest income associated with our large cash position.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 10 of23
Umpqua Holdings Corporation |
| |||||||||||||||
Consolidated Statements of Operations |
| |||||||||||||||
(Unaudited) |
| |||||||||||||||
|
| Sequential | Year over |
| ||||||||||||
| Quarter Ended: | Quarter | Year |
| ||||||||||||
(Dollars in thousands, except per share data) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
| ||||||||||
Interest income |
|
|
|
|
|
| ||||||||||
Loans and leases | $97,240 | $90,708 | $88,940 | 7% | 9% |
| ||||||||||
Interest and dividends on investments: |
|
|
|
|
|
| ||||||||||
Taxable | 15,569 | 16,075 | 13,889 | (3)% | 12% |
| ||||||||||
Exempt from federal income tax | 2,247 | 2,187 | 1,935 | 3% | 16% |
| ||||||||||
Dividends | 3 | -- | -- | nm | nm |
| ||||||||||
Temporary investments & interest bearing cash | 545 | 399 | 19 | 37% | 2768% |
| ||||||||||
Total interest income | 115,604 | 109,369 | 104,783 | 6% | 10% |
| ||||||||||
Interest expense |
|
|
|
|
|
| ||||||||||
Deposits | 18,463 | 18,789 | 21,957 | (2)% | (16)% |
| ||||||||||
Repurchase agreements and |
|
|
|
|
|
| ||||||||||
fed funds purchased | 123 | 123 | 180 | 0% | (32)% |
| ||||||||||
Junior subordinated debentures | 1,939 | 1,885 | 2,395 | 3% | (19)% |
| ||||||||||
Term debt | 2,779 | 1,520 | 1,262 | 83% | 120% |
| ||||||||||
Total interest expense | 23,304 | 22,317 | 25,794 | 4% | (10)% |
| ||||||||||
Net interest income | 92,300 | 87,052 | 78,989 | 6% | 17% |
| ||||||||||
Provision for loan and lease losses | 29,767 | 42,106 | 29,331 | (29)% | 1% |
| ||||||||||
Non-interest income |
|
|
|
|
|
| ||||||||||
Service charges | 9,585 | 8,365 | 8,322 | 15% | 15% |
| ||||||||||
Brokerage fees | 3,139 | 2,639 | 1,745 | 19% | 80% |
| ||||||||||
Mortgage banking revenue, net | 3,209 | 3,478 | 6,259 | (8)% | (49)% |
| ||||||||||
Net loss on investment securities | -- | (288) | (1,270) | (100)% | (100)% |
| ||||||||||
Gain on junior subordinated debentures |
|
|
|
|
|
| ||||||||||
carried at fair value | -- | 6,088 | 8,611 | (100)% | (100)% |
| ||||||||||
Bargain purchase gain on acquisitions | -- | �� 8,456 | -- | (100)% | nm |
| ||||||||||
Change in FDIC indemnification asset | 263 | 610 | -- | (57)% | nm |
| ||||||||||
Other income | 2,367 | 2,718 | 3,383 | (13)% | (30)% |
| ||||||||||
Total non-interest income | 18,563 | 32,066 | 27,050 | (42)% | (31)% |
| ||||||||||
Non-interest expense |
|
|
|
|
|
| ||||||||||
Salaries and benefits | 39,604 | 36,240 | 32,041 | 9% | 24% |
| ||||||||||
Occupancy and equipment | 11,472 | 10,676 | 9,708 | 7% | 18% |
| ||||||||||
Intangible amortization | 1,368 | 1,308 | 1,362 | 5% | 0% |
| ||||||||||
FDIC assessments | 3,555 | 3,444 | 6,699 | 3% | (47)% |
| ||||||||||
Net (gain) loss on other real estate owned | (952) | 2,311 | 3,170 | (141)% | (130)% |
| ||||||||||
Goodwill impairment | -- | -- | 111,952 | (100)% | (100)% |
| ||||||||||
Merger related expenses | 2,169 | 1,906 | 73 | 14% | 2871% |
| ||||||||||
Other | 17,617 | 13,986 | 13,598 | 26% | 30% |
| ||||||||||
Total non-interest expense | 74,833 | 69,871 | 178,603 | 7% | (58)% |
| ||||||||||
Income (loss) before provision for (benefit from) income taxes | 6,263 | 7,141 | (101,895) | (12)% | (106)% |
| ||||||||||
Provision for (benefit from) income taxes | 2,800 | (2,584) | 2,396 | (208)% | 17% |
| ||||||||||
Net income (loss) | 3,463 | 9,725 | (104,291) | (64)% | (103)% |
| ||||||||||
|
|
|
|
|
|
| ||||||||||
Dividends and undistributed earnings |
|
|
|
|
|
| ||||||||||
allocated to participating securities | 16 | 15 | 7 | 7% | 129% |
| ||||||||||
Preferred stock dividend | -- | 12,192 | 3,216 | (100)% | (100)% |
| ||||||||||
Net earnings (loss) available to common shareholders | $3,447 | $(2,482) | $(107,514) | (239)% | (103)% |
| ||||||||||
|
|
|
|
|
|
| ||||||||||
Weighted average shares outstanding | 110,134,674 | 92,176,174 | 60,221,023 | 19% | 83% |
| ||||||||||
Weighted average diluted shares outstanding | 114,733,357 | 92,176,174 | 60,221,023 | 24% | 91% |
| ||||||||||
Earnings (loss) per common share – basic | $0.03 | $(0.03) | $(1.79) | (200)% | (102)% |
| ||||||||||
Earnings (loss) per common share – diluted | $0.03 | $(0.03) | $(1.79) | (200)% | (102)% |
| ||||||||||
nm = not meaningful
Umpqua Holdings Corporation Announces Second Quarter 2010 Results July 27, 2010 Page 11 of23
|
| |||||||||||||||
Umpqua Holdings Corporation |
| |||||||||||||||
Consolidated Statements of Operations |
| |||||||||||||||
(Unaudited) |
| |||||||||||||||
|
|
|
|
| ||||||||||||
| Six Months Ended: | �� |
| |||||||||||||
(Dollars in thousands, except per share data) | Jun 30, 2010 | Jun 30, 2009 | % Change |
| ||||||||||||
Interest income |
|
|
|
| ||||||||||||
Loans and leases | $187,948 | $177,113 | 6% |
| ||||||||||||
Interest and dividends on investments: |
|
|
|
| ||||||||||||
Taxable | 31,644 | 28,260 | 12% |
| ||||||||||||
Exempt from federal income tax | 4,434 | 3,735 | 19% |
| ||||||||||||
Dividends | 3 | -- | nm |
| ||||||||||||
Temporary investments & interest bearing cash | 944 | 51 | 1751% |
| ||||||||||||
Total interest income | 224,973 | 209,159 | 8% |
| ||||||||||||
Interest expense |
|
|
|
| ||||||||||||
Deposits | 37,252 | 46,420 | (20)% |
| ||||||||||||
Repurchase agreements and |
|
|
|
| ||||||||||||
fed funds purchased | 246 | 364 | (32)% |
| ||||||||||||
Junior subordinated debentures | 3,824 | 4,955 | (23)% |
| ||||||||||||
Term debt | 4,299 | 3,018 | 42% |
| ||||||||||||
Total interest expense | 45,621 | 54,757 | (17)% |
| ||||||||||||
Net interest income | 179,352 | 154,402 | 16% |
| ||||||||||||
Provision for loan and lease losses | 71,873 | 88,423 | (19)% |
| ||||||||||||
Non-interest income |
|
|
|
| ||||||||||||
Service charges | 17,950 | 16,023 | 12% |
| ||||||||||||
Brokerage fees | 5,778 | 3,124 | 85% |
| ||||||||||||
Mortgage banking revenue, net | 6,687 | 10,329 | (35)% |
| ||||||||||||
Net loss on investment securities | (288) | (1,235) | (77)% |
| ||||||||||||
Gain on junior subordinated debentures |
|
|
|
| ||||||||||||
carried at fair value | 6,088 | 9,191 | (34)% |
| ||||||||||||
Bargain purchase gain on acquisitions | 8,456 | -- | nm |
| ||||||||||||
Change in FDIC indemnification asset | 873 | -- | nm |
| ||||||||||||
Other income | 5,085 | 5,135 | (1)% |
| ||||||||||||
Total non-interest income | 50,629 | 42,567 | 19% |
| ||||||||||||
Non-interest expense |
|
|
|
| ||||||||||||
Salaries and benefits | 75,844 | 63,114 | 20% |
| ||||||||||||
Occupancy and equipment | 22,148 | 19,329 | 15% |
| ||||||||||||
Intangible amortization | 2,676 | 2,724 | (2)% |
| ||||||||||||
FDIC assessments | 6,999 | 9,324 | (25)% |
| ||||||||||||
Net (gain) loss on other real estate owned | 1,359 | 5,469 | (75)% |
| ||||||||||||
Goodwill impairment | -- | 111,952 | (100)% |
| ||||||||||||
Merger related expenses | 4,075 | 273 | 1393% |
| ||||||||||||
Other | 31,603 | 26,369 | 20% |
| ||||||||||||
Total non-interest expense | 144,704 | 238,554 | (39)% |
| ||||||||||||
Income (loss) before provision for (benefit from) income taxes | 13,404 | (130,008) | (110)% |
| ||||||||||||
Provision for (benefit from) income taxes | 216 | (10,468) | (102)% |
| ||||||||||||
Net income (loss) | 13,188 | (119,540) | (111)% |
| ||||||||||||
|
|
|
|
| ||||||||||||
Dividends and undistributed earnings |
|
|
|
| ||||||||||||
allocated to participating securities | 31 | 15 | 107% |
| ||||||||||||
Preferred stock dividend | 12,192 | 6,407 | 90% |
| ||||||||||||
Net earnings (loss) available to common shareholders | $965 | $(125,962) | (101)% |
| ||||||||||||
|
|
|
|
| ||||||||||||
Weighted average shares outstanding | 101,205,033 | 60,198,570 | 68% |
| ||||||||||||
Weighted average diluted shares outstanding | 101,434,758 | 60,198,570 | 69% |
| ||||||||||||
Earnings (loss) per common share – basic | $0.01 | $(2.09) | (100)% |
| ||||||||||||
Earnings (loss) per common share – diluted | $0.01 | $(2.09) | (100)% |
| ||||||||||||
nm = not meaningful
|
| |||||||||||||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results July 27, 2010 Page 12 of23
| ||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||
Consolidated Balance Sheets | ||||||||||||||||
(Unaudited) | ||||||||||||||||
|
|
|
| Sequential | Year over | |||||||||||
|
|
|
| Quarter | Year | |||||||||||
(Dollars in thousands, except per share data) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change | |||||||||||
Assets: |
|
|
|
|
| |||||||||||
Cash and due from banks, non-interest bearing | $143,098 | $125,909 | $115,476 | 14% | 24% | |||||||||||
Cash and due from banks, interest bearing | 818,186 | 895,905 | 15,878 | (9)% | 5053% | |||||||||||
Temporary investments | 9,296 | 600 | 962 | 1449% | 866% | |||||||||||
Investment securities: |
|
|
|
|
| |||||||||||
Trading | 1,743 | 2,047 | 2,247 | (15)% | (22)% | |||||||||||
Available for sale | 1,933,647 | 1,782,744 | 1,465,342 | 8% | 32% | |||||||||||
Held to maturity | 5,493 | 6,062 | 6,344 | (9)% | (13)% | |||||||||||
Loans held for sale | 40,114 | 34,068 | 52,863 | 18% | (24)% | |||||||||||
Non-covered loans and leases | 5,726,673 | 5,831,858 | 6,093,957 | (2)% | (6)% | |||||||||||
Less: Allowance for loan and lease losses | (113,914) | (110,784) | (98,370) | 3% | 16% | |||||||||||
Loans and leases, net | 5,612,759 | 5,721,074 | 5,995,587 | (2)% | (6)% | |||||||||||
Covered loans and leases | 865,175 | 691,618 | - -- | 25% | nm | |||||||||||
Restricted equity securities | 34,855 | 31,996 | 16,491 | 9% | 111% | |||||||||||
Premises and equipment, net | 128,586 | 101,686 | 103,553 | 26% | 24% | |||||||||||
Mortgage servicing rights, at fair value | 12,895 | 13,628 | 10,631 | (5)% | 21% | |||||||||||
Goodwill and other intangibles, net | 686,447 | 679,679 | 643,080 | 1% | 7% | |||||||||||
Non-covered other real estate owned | 25,653 | 18,872 | 36,030 | 36% | (29)% | |||||||||||
Covered other real estate owned | 28,290 | 8,995 | - -- | 215% | nm | |||||||||||
FDIC indemnification asset | 247,848 | 152,440 | - -- | 63% | nm | |||||||||||
Other assets | 233,183 | 243,692 | 192,193 | (4)% | 21% | |||||||||||
Total assets | $10,827,268 | $10,511,015 | $8,656,677 | 3% | 25% | |||||||||||
|
|
|
|
|
| |||||||||||
Liabilities: |
|
|
|
|
| |||||||||||
Deposits | $8,558,744 | $8,207,235 | $6,814,705 | 4% | 26% | |||||||||||
Securities sold under agreements to repurchase | 44,715 | 42,043 | 56,358 | 6% | (21)% | |||||||||||
Fed funds purchased | - -- | - -- | 66,000 | nm | (100)% | |||||||||||
Term debt | 291,505 | 363,828 | 106,396 | (20)% | 174% | |||||||||||
Junior subordinated debentures, at fair value | 79,590 | 79,563 | 83,036 | 0% | (4)% | |||||||||||
Junior subordinated debentures, at amortized cost | 103,027 | 103,108 | 103,349 | 0% | 0% | |||||||||||
Other liabilities | 95,634 | 68,380 | 70,410 | 40% | 36% | |||||||||||
Total liabilities | 9,173,215 | 8,864,157 | 7,300,254 | 3% | 26% | |||||||||||
|
|
|
|
|
| |||||||||||
Shareholders' equity: |
|
|
|
|
| |||||||||||
Preferred stock | - -- | 198,289 | 203,231 | (100)% | (100)% | |||||||||||
Common stock | 1,538,793 | 1,339,627 | 1,006,660 | 15% | 53% | |||||||||||
Retained earnings | 73,062 | 75,344 | 132,923 | (3)% | (45)% | |||||||||||
Accumulated other comprehensive income | 42,198 | 33,598 | 13,609 | 26% | 210% | |||||||||||
Total shareholders' equity | 1,654,053 | 1,646,858 | 1,356,423 | 0% | 22% | |||||||||||
Total liabilities and shareholders' equity | $10,827,268 | $10,511,015 | $8,656,677 | 3% | 25% | |||||||||||
|
|
|
|
|
| |||||||||||
Common shares outstanding at period end | 114,524,973 | 95,527,427 | 60,237,042 | 20% | 90% | |||||||||||
Book value per common share | $14.44 | $15.16 | $19.14 | (5)% | (25)% | |||||||||||
Tangible book value per common share | $8.45 | $8.05 | $8.47 | 5% | 0% | |||||||||||
Tangible equity - common | $967,606 | $768,890 | $510,112 | 26% | 90% | |||||||||||
Tangible common equity to tangible assets | 9.54% | 7.82% | 6.37% |
|
| |||||||||||
nm = not meaningful |
|
|
|
|
| |||||||||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 13 of23
Umpqua Holdings Corporation |
| |||||||||||||||||||||||
Non-covered Loan & Lease Portfolio |
| |||||||||||||||||||||||
(Unaudited) |
| |||||||||||||||||||||||
|
|
|
|
|
|
| Sequential | Year over |
| |||||||||||||||
(Dollars in thousands) | Jun 30, 2010 |
| Mar 31, 2010 |
| Jun 30, 2009 |
| Quarter | Year |
| |||||||||||||||
| Amount | Mix |
| Amount | Mix |
| Amount | Mix |
| % Change | % Change |
| ||||||||||||
Non-covered loans & leases: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Commercial real estate | $3,496,374 | 61% |
| $3,519,965 | 60% |
| $3,373,624 | 55% |
| (1)% | 4% |
| ||||||||||||
Residential real estate | 456,357 | 8% |
| 451,628 | 8% |
| 429,775 | 7% |
| 1% | 6% |
| ||||||||||||
Construction | 495,456 | 9% |
| 554,688 | 10% |
| 797,352 | 13% |
| (11)% | (38)% |
| ||||||||||||
Total real estate | 4,448,187 | 78% |
| 4,526,281 | 78% |
| 4,600,751 | 75% |
| (2)% | (3)% |
| ||||||||||||
Commercial | 1,223,927 | 21% |
| 1,252,418 | 21% |
| 1,429,856 | 23% |
| (2)% | (14)% |
| ||||||||||||
Leases | 32,375 | 1% |
| 32,740 | 1% |
| 37,806 | 1% |
| (1)% | (14)% |
| ||||||||||||
Installment and other | 33,188 | 1% |
| 31,451 | 1% |
| 36,314 | 1% |
| 6% | (9)% |
| ||||||||||||
Deferred loan fees, net | (11,004) | 0% |
| (11,032) | 0% |
| (10,770) | 0% |
| 0% | 2% |
| ||||||||||||
Total | $5,726,673 | 100% |
| $5,831,858 | 100% |
| $6,093,957 | 100% |
| (2)% | (6)% |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Umpqua Holdings Corporation | |||||||
Covered Loan & Lease Portfolio | |||||||
(Unaudited) | |||||||
|
|
|
|
| Sequential | ||
(Dollars in thousands) | Jun 30, 2010 |
| Mar 31, 2010 |
| Quarter | ||
| Amount | Mix |
| Amount | Mix |
| % Change |
Covered loans & leases: |
|
|
|
|
|
|
|
Commercial real estate | $586,899 | 68% |
| $469,385 | 68% |
| 25% |
Residential real estate | 84,011 | 10% |
| 118,033 | 17% |
| (29)% |
Construction | 73,771 | 9% |
| 46,087 | 7% |
| 60% |
Total real estate | 744,681 | 86% |
| 633,505 | 92% |
| 18% |
Commercial | 108,123 | 12% |
| 43,854 | 6% |
| 147% |
Installment and other | 12,413 | 1% |
| 14,316 | 2% |
| (13)% |
Deferred loan fees, net | (42) | 0% |
| (57) | 0% |
| (26)% |
Total | $865,175 | 100% |
| $691,618 | 100% |
| 25% |
|
|
|
|
|
|
|
|
Covered loan & lease portfolio balances represent the loan portfolios acquired through the assumption of EvergreenBank on January 22, 2010, Rainier Pacific Bank on February 26, 2010, and Nevada Security Bank on June 18, 2010, from the FDIC through whole bank purchase and assumption agreements with loss sharing.
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 14 of23
Umpqua Holdings Corporation | |||||||||||||||||||
Deposits by Type/Core Deposits | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
|
|
|
|
|
|
| Sequential | Year over | |||||||||||
(Dollars in thousands) | Jun 30, 2010 |
| Mar 31, 2010 |
| Jun 30, 2009 |
| Quarter | Year | |||||||||||
| Amount | Mix |
| Amount | Mix |
| Amount | Mix |
| % Change | % Change | ||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Demand, non-interest bearing | $1,509,222 | 18% |
| $1,472,408 | 18% |
| $1,316,648 | 19% |
| 3% | 15% | ||||||||
Demand, interest bearing | 3,789,122 | 44% |
| 3,690,025 | 45% |
| 2,875,843 | 43% |
| 3% | 32% | ||||||||
Savings | 355,428 | 4% |
| 342,883 | 4% |
| 293,972 | 4% |
| 4% | 21% | ||||||||
Time | 2,904,972 | 34% |
| 2,701,919 | 33% |
| 2,328,242 | 34% |
| 8% | 25% | ||||||||
Total | $8,558,744 | 100% |
| $8,207,235 | 100% |
| $6,814,705 | 100% |
| 4% | 26% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total core deposits-ending (1) | $6,697,773 | 78% |
| $6,405,118 | 78% |
| $5,465,814 | 80% |
| 5% | 23% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Number of open accounts: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Demand, non-interest bearing | 180,499 |
|
| 177,152 |
|
| 152,251 |
|
| 2% | 19% | ||||||||
Demand, interest bearing | 71,537 |
|
| 70,082 |
|
| 61,199 |
|
| 2% | 17% | ||||||||
Savings | 96,019 |
|
| 95,367 |
|
| 72,381 |
|
| 1% | 33% | ||||||||
Time | 41,882 |
|
| 40,269 |
|
| 33,475 |
|
| 4% | 25% | ||||||||
Total | 389,937 |
|
| 382,870 |
|
| 319,306 |
|
| 2% | 22% | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Average balance per account: |
|
|
|
|
|
|
|
|
|
|
| ||||||||
Demand, non-interest bearing | $8.4 |
|
| $8.3 |
|
| $8.6 |
|
|
|
| ||||||||
Demand, interest bearing | 53.0 |
|
| 52.7 |
|
| 47.0 |
|
|
|
| ||||||||
Savings | 3.7 |
|
| 3.6 |
|
| 4.1 |
|
|
|
| ||||||||
Time | 69.4 |
|
| 67.1 |
|
| 69.6 |
|
|
|
| ||||||||
Total | 21.9 |
|
| 21.4 |
|
| 21.3 |
|
|
|
| ||||||||
(1) Core deposits are defined as total deposits less time deposits greater than $100,000. | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 15 of23
Umpqua Holdings Corporation | |||||
Credit Quality – Non-performing Assets | |||||
(Unaudited) | |||||
|
|
|
| Sequential | Year over |
|
| Quarter Ended |
| Quarter | Year |
(Dollars in thousands) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
|
|
|
|
| |
|
|
|
|
|
|
Non-covered non-performing assets: |
|
|
|
|
|
Non-covered loans on non-accrual status | $170,636 | $183,510 | $104,726 | (7)% | 63% |
Non-covered loans past due 90+ days & accruing | 9,213 | 7,200 | 9,207 | 28% | 0% |
Total non-performing loans | 179,849 | 190,710 | 113,933 | (6)% | 58% |
Non-covered other real estate owned | 25,653 | 18,872 | 36,030 | 36% | (29)% |
Total | $205,502 | $209,582 | $149,963 | (2)% | 37% |
|
|
|
|
|
|
Performing restructured loans | $80,534 | $97,971 | $126,040 | (18)% | (36)% |
|
|
|
|
|
|
Past due 30-89 days | $40,135 | $53,947 | $48,755 | (26)% | (18)% |
Past due 30-89 days to total loans and leases | 0.70% | 0.93% | 0.80% |
|
|
|
|
|
|
|
|
Non-covered non-performing loans to |
|
|
|
|
|
non-covered loans and leases | 3.14% | 3.27% | 1.87% |
|
|
Non-covered non-performing assets to total assets | 1.90% | 1.99% | 1.73% |
|
|
|
|
|
|
|
|
Covered non-performing assets: |
|
|
|
|
|
Covered loans on non-accrual status | $58,814 | $37,031 | $-- | 59% | nm |
Total non-performing loans | 58,814 | 37,031 | -- | 59% | nm |
Covered other real estate owned | 28,290 | 8,995 | -- | 215% | nm |
Total | $87,104 | $46,026 | $-- | 89% | nm |
|
|
|
|
|
|
Covered non-performing loans to |
|
|
|
|
|
covered loans and leases | 6.80% | 5.35% | -- |
|
|
Covered non-performing assets to total assets | 0.80% | 0.44% | -- |
|
|
|
|
|
|
|
|
Total non-performing assets: |
|
|
|
|
|
Loans on non-accrual status | $229,450 | $220,541 | $104,726 | 4% | 119% |
Loans past due 90+ days & accruing | 9,213 | 7,200 | 9,207 | 28% | 0% |
Total non-performing loans | 238,663 | 227,741 | 113,933 | 5% | 109% |
Other real estate owned | 53,943 | 27,867 | 36,030 | 94% | 50% |
Total | $292,606 | $255,608 | $149,963 | 14% | 95% |
|
|
|
|
|
|
Non-performing loans to loans and leases | 3.62% | 3.49% | 1.87% |
|
|
Non-performing assets to total assets | 2.70% | 2.43% | 1.73% |
|
|
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 16 of23
Umpqua Holdings Corporation | |||||
Credit Quality – Allowance for Credit Losses | |||||
(Unaudited) | |||||
|
|
|
| Sequential | Year over |
|
| Quarter Ended |
| Quarter | Year |
(Dollars in thousands) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
Allowance for credit losses: |
|
|
|
|
|
Balance beginning of period | $110,784 | $107,657 | $95,086 |
|
|
Provision for loan and lease losses | 29,767 | 42,106 | 29,331 | (29)% | 1% |
|
|
|
|
|
|
Charge-offs | (31,554) | (39,759) | (26,508) | (21)% | 19% |
Recoveries | 4,917 | 780 | 461 | 530% | 967% |
Net charge-offs | (26,637) | (38,979) | (26,047) | (32)% | 2% |
|
|
|
|
|
|
Total allowance for loan and lease losses | 113,914 | 110,784 | 98,370 | 3% | 16% |
|
|
|
|
|
|
Reserve for unfunded commitments | 735 | 765 | 860 |
|
|
Total allowance for credit losses | $114,649 | $111,549 | $99,230 | 3% | 16% |
|
|
|
|
|
|
Net charge-offs to average non-covered |
|
|
|
|
|
loans and leases (annualized) | 1.84% | 2.66% | 1.71% |
|
|
Recoveries to gross charge-offs | 15.58% | 1.96% | 1.74% |
|
|
Allowance for credit losses to non-covered |
|
|
|
|
|
loans and leases | 2.00% | 1.91% | 1.63% |
|
|
|
|
|
|
| Six Months Ended: |
| |
(Dollars in thousands) | Jun 30, 2010 | Jun 30, 2009 | % Change |
Allowance for credit losses: |
|
|
|
Balance beginning of period | $107,657 | $95,865 |
|
Provision for loan and lease losses | 71,873 | 88,423 | (19)% |
|
|
|
|
Charge-offs | (71,313) | (86,922) | (18)% |
Recoveries | 5,697 | 1,004 | 467% |
Net charge-offs | (65,616) | (85,918) | (24)% |
|
|
|
|
Total allowance for loan and lease losses | 113,914 | 98,370 | 16% |
|
|
|
|
Reserve for unfunded commitments | 735 | 860 |
|
Total allowance for credit losses | $114,649 | $99,230 | 16% |
|
|
|
|
Net charge-offs to average non-covered |
|
|
|
loans and leases (annualized) | 2.26% | 2.83% |
|
Recoveries to gross charge-offs | 7.99% | 1.16% |
|
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 17 of23
Umpqua Holdings Corporation | |||||
Selected Ratios | |||||
(Unaudited) | |||||
|
| Sequential | Year over | ||
| Quarter Ended: | Quarter | Year | ||
| Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | Change | Change |
Net interest spread: |
|
|
|
|
|
Yield on non-covered loans and leases | 5.82% | 5.75% | 5.81% | 0.07 | 0.01 |
Yield on covered loans and leases | 7.27% | 6.98% | N/A | 0.29 | nm |
Yield on taxable investments | 3.83% | 3.99% | 4.45% | (0.16) | (0.62) |
Yield on tax-exempt investments (1) | 5.75% | 5.84% | 5.75% | (0.09) | 0.00 |
Yield on temporary investments & interest bearing cash | 0.26% | 0.24% | 0.18% | 0.02 | 0.08 |
Total yield on earning assets (1) | 5.07% | 5.07% | 5.56% | 0.00 | (0.49) |
|
|
|
|
|
|
Cost of interest bearing deposits | 1.10% | 1.19% | 1.60% | (0.09) | (0.50) |
Cost of securities sold under agreements |
|
|
|
|
|
to repurchase and fed funds purchased | 1.02% | 1.02% | 1.06% | 0.00 | (0.04) |
Cost of term debt | 3.54% | 3.41% | 3.63% | 0.13 | (0.09) |
Cost of junior subordinated debentures | 4.26% | 4.05% | 4.93% | 0.21 | (0.67) |
Total cost of interest bearing liabilities | 1.28% | 1.33% | 1.75% | (0.05) | (0.47) |
|
|
|
|
|
|
Net interest spread (1) | 3.79% | 3.74% | 3.81% | 0.05 | (0.02) |
Net interest margin – Consolidated (1) | 4.05% | 4.04% | 4.20% | 0.01 | (0.15) |
|
|
|
|
|
|
Net interest margin – Bank (1) | 4.13% | 4.12% | 4.33% | 0.01 | (0.20) |
|
|
|
|
|
|
As reported (GAAP): |
|
|
|
|
|
Return on average assets | 0.13% | (0.10)% | (4.93)% | 0.23 | 5.06 |
Return on average tangible assets | 0.14% | (0.11)% | (5.40)% | 0.25 | 5.54 |
Return on average common equity | 0.86% | (0.71)% | (33.94)% | 1.57 | 34.80 |
Return on average tangible common equity | 1.48% | (1.30)% | (83.54)% | 2.78 | 85.05 |
Efficiency ratio – Consolidated | 66.85% | 58.15% | 166.97% | 8.70 | (100.12) |
Efficiency ratio – Bank | 64.18% | 58.53% | 179.36% | 5.65 | (115.18) |
|
|
|
|
|
|
Operating basis (non-GAAP): (2) |
|
|
|
|
|
Return on average assets | 0.18% | (0.41)% | (0.03)% | 0.59 | 0.21 |
Return on average tangible assets | 0.19% | (0.44)% | (0.03)% | 0.63 | 0.22 |
Return on average common equity | 1.18% | (2.86)% | (0.22)% | 4.04 | 1.40 |
Return on average tangible common equity | 2.04% | (5.27)% | (0.53)% | 7.31 | 2.57 |
Efficiency ratio – Consolidated | 64.91% | 64.35% | 67.69% | 0.56 | (2.78) |
Efficiency ratio – Bank | 62.22% | 61.44% | 64.63% | 0.78 | (2.41) |
|
|
|
|
|
|
(1) Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate. | |||||
(2) Operating earnings is calculated as earnings available to common shareholders excluding gain (loss) on junior subordinated debentures carried at fair value, net of tax, | |||||
| |||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 18 of23
Umpqua Holdings Corporation |
| |||||
Selected Ratios |
| |||||
(Unaudited) |
| |||||
|
|
| ||||
| Six months Ended: |
|
| |||
| Jun 30, 2010 | Jun 30, 2009 | Change |
| ||
Net interest spread: |
|
|
|
| ||
Yield on non-covered loans and leases | 5.78% | 5.80% | (0.02) |
| ||
Yield on covered loans and leases | 7.17% | N/A | nm |
| ||
Yield on taxable investments | 3.91% | 4.64% | (0.73) |
| ||
Yield on tax-exempt investments (1) | 5.80% | 5.77% | 0.03 |
| ||
Yield on temporary investments & interest bearing cash | 0.25% | 0.22% | 0.03 |
| ||
Total yield on earning assets (1) | 5.07% | 5.59% | (0.52) |
| ||
|
|
|
|
| ||
Cost of interest bearing deposits | 1.14% | 1.71% | (0.57) |
| ||
Cost of securities sold under agreements |
|
|
|
| ||
to repurchase and fed funds purchased | 1.02% | 1.15% | (0.13) |
| ||
Cost of term debt | 3.49% | 3.52% | (0.03) |
| ||
Cost of junior subordinated debentures | 4.15% | 5.12% | (0.97) |
| ||
Total cost of interest bearing liabilities | 1.31% | 1.87% | (0.56) |
| ||
|
|
|
|
| ||
Net interest spread (1) | 3.76% | 3.72% | 0.04 |
| ||
Net interest margin – Consolidated (1) | 4.05% | 4.14% | (0.09) |
| ||
|
|
|
|
| ||
Net interest margin – Bank (1) | 4.13% | 4.26% | (0.13) |
| ||
|
|
|
|
| ||
As reported (GAAP): |
|
|
|
| ||
Return on average assets | 0.02% | (2.91)% | 2.93 |
| ||
Return on average tangible assets | 0.02% | (3.19)% | 3.21 |
| ||
Return on average common equity | 0.13% | (19.85)% | 19.98 |
| ||
Return on average tangible common equity | 0.23% | (48.49)% | 48.72 |
| ||
Efficiency ratio – Consolidated | 62.34% | 120.03% | (57.69) |
| ||
Efficiency ratio – Bank | 61.33% | 122.52% | (61.19) |
| ||
|
|
|
|
| ||
Operating basis (non-GAAP): (2) |
|
|
|
| ||
Return on average assets | (0.10)% | (0.45)% | 0.35 |
| ||
Return on average tangible assets | (0.11)% | (0.49)% | 0.38 |
| ||
Return on average common equity | (0.71)% | (3.05)% | 2.34 |
| ||
Return on average tangible common equity | (1.26)% | (7.45)% | 6.19 |
| ||
Efficiency ratio – Consolidated | 64.64% | 66.64% | (2.00) |
| ||
Efficiency ratio – Bank | 61.84% | 63.45% | (1.61) |
| ||
|
|
|
|
|
| |
(1) Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate. | ||||||
(2) Operating earnings is calculated as earnings available to common shareholders excluding gain (loss) on junior subordinated debentures carried at fair value, net of tax, | ||||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 19 of23
Umpqua Holdings Corporation | |||||
Average Balances | |||||
(Unaudited) | |||||
|
| Sequential | Year over | ||
| Quarter Ended: | Quarter | Year | ||
(Dollars in thousands) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
|
|
|
|
|
|
Temporary investments & interest bearing cash | $849,112 | $678,930 | $41,449 | 25% | 1949% |
Investment securities, taxable | 1,628,195 | 1,610,407 | 1,249,218 | 1% | 30% |
Investment securities, tax-exempt | 231,675 | 221,405 | 198,999 | 5% | 16% |
Loans held for sale | 41,183 | 24,141 | 41,273 | 71% | 0% |
Non-covered loans and leases | 5,792,010 | 5,934,805 | 6,095,815 | (2)% | (5)% |
Covered loans and leases | 697,871 | 363,315 | -- | 92% | nm |
Total earning assets | 9,240,046 | 8,833,003 | 7,626,754 | 5% | 21% |
Goodwill & other intangible assets, net | 676,855 | 653,390 | 754,417 | 4% | (10)% |
Total assets | 10,467,967 | 9,977,816 | 8,745,547 | 5% | 20% |
|
|
|
|
|
|
Non-interest bearing demand deposits | 1,475,852 | 1,448,668 | 1,303,909 | 2% | 13% |
Interest bearing deposits | 6,735,665 | 6,389,093 | 5,499,990 | 5% | 22% |
Total deposits | 8,211,517 | 7,837,761 | 6,803,899 | 5% | 21% |
Interest bearing liabilities | 7,281,191 | 6,807,375 | 5,902,284 | 7% | 23% |
|
|
|
|
|
|
Shareholders’ equity - common | 1,608,872 | 1,427,352 | 1,270,439 | 13% | 27% |
Tangible common equity (1) | 932,017 | 773,962 | 516,022 | 20% | 81% |
|
|
| ||
| Six Months Ended: |
| ||
(Dollars in thousands) | Jun 30, 2010 | Jun 30, 2009 | % Change | |
|
|
|
| |
Temporary investments & interest bearing cash | $764,491 | $46,727 | 1536% | |
Investment securities, taxable | 1,619,351 | 1,219,205 | 33% | |
Investment securities, tax-exempt | 226,569 | 191,333 | 18% | |
Loans held for sale | 32,709 | 42,741 | (23)% | |
Non-covered loans and leases | 5,863,012 | 6,115,652 | (4)% | |
Covered loans and leases | 531,517 | -- | nm | |
Total earning assets | 9,037,649 | 7,615,658 | 19% | |
Goodwill & other intangible assets, net | 665,187 | 755,728 | (12)% | |
Total assets | 10,224,246 | 8,729,784 | 17% | |
|
|
|
| |
Non-interest bearing demand deposits | 1,462,335 | 1,278,083 | 14% | |
Interest bearing deposits | 6,563,336 | 5,475,438 | 20% | |
Total deposits | 8,025,671 | 6,753,521 | 19% | |
Interest bearing liabilities | 7,045,592 | 5,907,101 | 19% | |
|
|
|
| |
Shareholders’ equity - common | 1,518,614 | 1,279,541 | 19% | |
Tangible common equity (1) | 853,427 | 523,813 | 63% | |
(1) Average tangible common equity is a non-GAAP financial measure. Average tangible common equity is calculated as average
common shareholders’ equity less average goodwill and other intangible assets, net (excluding MSRs).
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 20 of23
Umpqua Holdings Corporation | |||||
Mortgage Banking Activity | |||||
(unaudited) | |||||
|
| Sequential | Year over | ||
| Quarter Ended: | Quarter | Year | ||
(Dollars in thousands) | Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
|
|
|
|
|
|
Mortgage Servicing Rights (MSR): |
|
|
|
|
|
Mortgage loans serviced for others | $1,400,120 | $1,345,550 | $1,122,891 | 4% | 25% |
MSR Asset, at fair value | $12,895 | $13,628 | $10,631 | (5)% | 21% |
|
|
|
|
|
|
MSR as % of serviced portfolio | 0.92% | 1.01% | 0.95% |
|
|
|
|
|
|
|
|
Mortgage Banking Revenue: |
|
|
|
|
|
Origination and sale | $3,947 | $2,704 | $5,889 | 46% | (33)% |
Servicing | 934 | 903 | 738 | 3% | 27% |
Change in fair value of MSR asset | (1,672) | (129) | (368) | 1196% | 354% |
Total | $3,209 | $3,478 | $6,259 | (8)% | (49)% |
|
|
|
|
|
|
|
|
|
|
|
|
Closed loan volume | $145,085 | $127,314 | $234,023 | 14% | (38)% |
|
|
|
|
|
|
| |||||
| Six Months Ended: |
|
|
| |
(Dollars in thousands) | Jun 30, 2010 | Jun 30, 2009 | % Change |
|
|
|
|
|
|
|
|
Mortgage Banking Revenue: |
|
|
|
|
|
Origination and sale | $6,651 | $10,746 | (38)% |
|
|
Servicing | 1,837 | 1,392 | 32% |
|
|
Change in fair value of MSR asset | (1,801) | (1,809) | 0% |
|
|
Total | $6,687 | $10,329 | (35)% |
|
|
|
|
|
|
|
|
Closed loan volume | $272,400 | $425,736 | (36)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 21 of23
Additional tables
The following tables present additional detailcovering the following aspects of the Company's non-covered loan portfolio, and other significant transactions occurring during the quarter.
· Table 1 – Non-covered residential development loan trends by region
· Table 2 – Non-covered residential development loan stratification by size and by region
· Table 3 – Non-covered, non-performing asset detail by type and by region
· Table 4 – Non-covered loans past due 30-89 days by type and by region
· Table 5 – Non-covered loans past due 30-89 days trends
· Table 6 – Non-covered restructured loans by type and by region
· Table 7 – Fair values of assets acquired and liabilities assumed through FDIC-assisted transactions
The following is a geographic distribution of the non-covered residential development portfolio as of June 30, 2010, March 31, 2010 and June 30, 2009:
Table 1- Non-covered residential development loan trends by region | ||||||
(Dollars in thousands) |
| Non- |
| |||
|
|
|
| % change | performing | Performing |
| Balance | Balance | Balance | from | loans | Loans |
| 6/30/09 | 3/31/10 | 6/30/10 | 6/30/09 | 6/30/10 | 6/30/10 |
Northwest Oregon | $120,076 | $81,409 | $75,373 | (37)% | $7,799 | $67,574 |
Central Oregon | 15,493 | 4,962 | 4,107 | (73)% | 109 | 3,998 |
Southern Oregon | 26,561 | 17,149 | 13,440 | (49)% | 2,366 | 11,074 |
Washington | 24,744 | 8,462 | 7,723 | (69)% | 1,497 | 6,226 |
Greater Sacramento | 84,522 | 67,676 | 54,710 | (35)% | 13,730 | 40,980 |
Northern California | 29,894 | 22,140 | 20,653 | (31)% | 7,108 | 13,545 |
Total | $301,290 | $201,798 | $176,006 | (42)% | $32,609 | $143,397 |
% of total non-covered loan portfolio | 5% | 4% | 3% |
|
| 3% |
|
|
|
|
|
|
|
Quarter change $ | $(27,383) | $(24,011) | $(25,792) |
|
|
|
Quarter change % | (8)% | (11)% | (13)% |
|
|
|
The following is a stratification by size and region of the remaining non-covered performing residential development loans as of June 30, 2010:
Table 2 – Non-covered residential development loan stratification by size and by region | |||||||
(Dollars in thousands) |
|
|
|
| |||
|
| $250k | $1 million | $3 million | $5 million | $10 million |
|
| $250k | to | to | to | to | and |
|
| and less | $1 million | $3 million | $5 million | $10 million | Greater | Total |
Northwest Oregon | $2,555 | $8,755 | $11,881 | $13,613 | $16,134 | $14,636 | $67,574 |
Central Oregon | 506 | 1,044 | 2,448 | -- | -- | -- | 3,998 |
Southern Oregon | 1,424 | 4,857 | 4,793 | -- | -- | -- | 11,074 |
Washington | 352 | 356 | 5,518 | -- | -- | -- | 6,226 |
Greater Sacramento | 3,894 | 4,702 | 1,894 | 4,817 | 11,455 | 14,218 | 40,980 |
Northern California | 1,483 | 2,179 | 9,883 | -- | -- | -- | 13,545 |
Total | $10,214 | $21,893 | $36,417 | $18,430 | $27,589 | $28,854 | $143,397 |
% of Total | 7% | 15% | 26% | 13% | 19% | 20% | 100% |
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 22 of23
The following is a distribution of non-covered, non-performing assets by type and by region as of June 30, 2010:
Table 3 - Non-covered, non-performing asset detail by type and by region | |||||||
(Dollars in thousands) |
|
|
| ||||
| Northwest | Central | Southern |
| Greater | Northern |
|
| Oregon | Oregon | Oregon | Washington | Sacramento | California | Total |
Non-accrual loans: |
|
|
|
|
|
|
|
Residential development | $7,628 | $109 | $2,366 | $1,497 | $13,730 | $7,108 | $32,438 |
Commercial construction | 12,976 | -- | -- | 2,197 | 10,793 | -- | 25,966 |
Commercial real estate | 25,233 | 3,906 | 4,245 | -- | 13,867 | 13,948 | 61,199 |
Commercial | 15,602 | 3,201 | 745 | 11,247 | 9,555 | 10,683 | 51,033 |
Other | -- | -- | -- | -- | -- | -- | -- |
Total | $61,439 | $7,216 | $7,356 | $14,941 | $47,945 | $31,739 | $170,636 |
|
|
|
|
|
|
|
|
Loans 90 days past due: |
|
|
|
|
|
|
|
Residential development | $171 | $-- | $-- | $-- | $-- | $-- | $171 |
Commercial construction | -- | -- | -- | -- | -- | -- | -- |
Commercial real estate | -- | -- | -- | -- | 544 | 1,052 | 1,596 |
Commercial | -- | -- | -- | -- | 96 | 99 | 195 |
Other | 5,752 | -- | -- | 2 | 1,497 | -- | 7,251 |
Total | $5,923 | $-- | $-- | $2 | $2,137 | $1,151 | $9,213 |
|
|
|
|
|
|
|
|
Total non-performing loans | $67,362 | $7,216 | $7,356 | $14,943 | $50,082 | $32,890 | $179,849 |
|
|
|
|
|
|
|
|
Other real estate owned: |
|
|
|
|
|
|
|
Residential development | $476 | $3,065 | $720 | $1,074 | $1,897 | $278 | $7,510 |
Commercial construction | -- | 586 | -- | 426 | 4,841 | 3,465 | 9,318 |
Commercial real estate | 2,318 | -- | 348 | -- | 3,639 | -- | 6,305 |
Commercial | -- | 758 | -- | -- | -- | 95 | 853 |
Other | 1,667 | -- | -- | -- | -- | -- | 1,667 |
Total | $4,461 | $4,409 | $1,068 | $1,500 | $10,377 | $3,838 | $25,653 |
|
|
|
|
|
|
|
|
Total non-performing assets | $71,823 | $11,625 | $8,424 | $16,443 | $60,459 | $36,728 | $205,502 |
% of total | 35% | 6% | 4% | 8% | 29% | 18% | 100% |
|
|
|
|
|
|
|
|
The Company has aggressively charged-down impaired assets to their disposition values. As of June 30, 2010, the non-performing assets of $205.5 million have been written down by 43%, or $154.3 million, from their original balance of $359.8 million.
The following is a distribution of non-covered loans past due 30-89 days by loan type by region as of June 30, 2010:
Table 4 – Non-covered loans past due 30-89 days by type and by region |
| |||||||
(Dollars in thousands) |
|
|
| |||||
| Northwest | Central | Southern |
| Greater | Northern |
|
|
| Oregon | Oregon | Oregon | Washington | Sacramento | California | Total |
|
Loans 30-89 days past due: |
|
|
|
|
|
|
|
|
Residential development | $-- | $-- | $268 | $-- | $495 | $-- | $763 |
|
Commercial construction | -- | -- | -- | -- | 903 | -- | 903 |
|
Commercial real estate | 14,817 | 1,819 | 1,031 | 1,898 | 1,760 | 1,598 | 22,923 |
|
Commercial | 5,204 | -- | 1,256 | 250 | 1,099 | 1,364 | 9,173 |
|
Other | 4,730 | -- | -- | 300 | 1,343 | -- | 6,373 |
|
Total | $24,751 | $1,819 | $2,555 | $2,448 | $5,600 | $2,962 | $40,135 |
|
Table 5 –Non-covered loans past due 30-89 days trends | |||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
| Sequential | Year |
|
|
|
| Quarter | Over Year |
| Jun 30, 2010 | Mar 31, 2010 | Jun 30, 2009 | % Change | % Change |
Loans 30-89 days past due: |
|
|
|
| |
Residential development | $763 | $13,583 | $11,096 | (94)% | (93)% |
Commercial construction | 903 | 4,861 | -- | (81)% | nm |
Commercial real estate | 22,923 | 21,672 | 25,712 | 6% | (11)% |
Commercial | 9,173 | 8,306 | 8,594 | 10% | 7% |
Other | 6,373 | 5,525 | 3,353 | 15% | 90% |
Total | $40,135 | $53,947 | $48,755 | (26)% | (18)% |
Umpqua Holdings Corporation Announces Second Quarter 2010 Results
July 27, 2010
Page 23 of23
The following is a distribution of non-covered restructured loans by loan type by region as of June 30, 2010:
Table 6 – Non-covered restructured loans on accrual status by type and by region | |||||||
(Dollars in thousands) |
|
|
| ||||
| Northwest | Central | Southern |
| Greater | Northern |
|
| Oregon | Oregon | Oregon | Washington | Sacramento | California | Total |
Restructured loans, accrual basis: |
|
|
|
|
|
| |
Residential development | $20,111 | $-- | $-- | $5,518 | $25,853 | $-- | $51,482 |
Commercial construction | -- | -- | -- | -- | -- | -- | -- |
Commercial real estate | 3,985 | -- | 5,786 | -- | 9,691 | 3,826 | 23,288 |
Commercial | -- | -- | -- | -- | 26 | 1,236 | 1,262 |
Other | 4,467 | -- | -- | -- | 35 | -- | 4,502 |
Total | $28,563 | $-- | $5,786 | $5,518 | $35,605 | $5,062 | $80,534 |
The following table summarizes the purchase price allocation, including the estimated fair values of the assets acquired and liabilities assumed from the FDIC-assisted assumption of Nevada Security at the date of acquisition. The fair values are preliminary estimates and are subject to refinement. Additionally, the Company has the option to purchase the owned and assume the leased bank premises, furniture and equipment at fair value. These purchase options expire 90 days following the assumption date. The Company has not yet determined which assets we will assume, and therefore, these balances are not yet reflected in the table below.
Table 7 – Fair values of assets acquired and liabilities assumed through FDIC-assisted transactions | ||||||
(Dollars in thousands) |
|
|
| |||
| Nevada |
| ||||
| Security Bank |
| ||||
| June 18, 2010 |
| ||||
Assets Acquired: |
|
| ||||
Cash and equivalents | $66,060 |
| ||||
Investment securities | 22,626 |
| ||||
Covered loans | 209,442 |
| ||||
Premises and equipment | 50 |
| ||||
Restricted equity securities | 2,951 |
| ||||
Goodwill | 12,970 |
| ||||
Other intangible assets | 322 |
| ||||
Covered other real estate owned | 17,938 |
| ||||
FDIC indemnification asset | 101,910 |
| ||||
Other assets | 3,326 |
| ||||
Total assets acquired | $437,595 |
| ||||
|
|
| ||||
Liabilities Assumed: |
|
| ||||
Deposits | $437,299 |
| ||||
Other liabilities | 296 |
| ||||
Total liabilities assumed | $437,595 |
| ||||
# # #