Exhibit 99.1
Nara Bancorp Reports Financial Results for Third Quarter 2010
Q3 2010 Summary:
- Net income of $0.11 per diluted common share
- $3.7 million pre-tax gain on sale of problem assets
- Net interest income increased 14% year over year
- Pre-provision pre-tax earnings of $15.6 million, excluding the $3.7 million loan sale gain, represents 2.10% of average assets (annualized)
- Cost of deposits declined 10 basis points from prior quarter to 1.09%
LOS ANGELES--(BUSINESS WIRE)--October 25, 2010--Nara Bancorp, Inc. (the “Company”) (NASDAQ: NARA), the holding company of Nara Bank (the “Bank”), reported net income available to common stockholders of $4.0 million, or $0.11 per diluted common share, for third quarter 2010, compared to net income available to common stockholders of $2.9 million, or $0.11 per diluted common share, for third quarter 2009, and a net loss available to common stockholders of ($16.9) million, or ($0.45) per diluted common share, for second quarter 2010.
Alvin Kang, President and Chief Executive Officer, said, “Our return to profitability reflects our progress in generating increasing revenue while also reducing our credit costs. We had another strong quarter of quality new business development, which produced solid growth in both commercial loans and non-interest bearing deposits. Our success in these areas helped drive a 14% increase in net interest income over the third quarter of 2009 and a 3% increase over the second quarter of 2010.
“We were also pleased to successfully dispose of $61.1 million of our most problematic loans at a better than expected sales price during the third quarter, which resulted in a pre-tax gain of $3.7 million. Overall asset quality trends were mixed in the third quarter, with non-performing assets slightly increasing while early stage delinquencies declined. However, because of our aggressive management of problem assets, we are starting to see declining provision expense. Barring an unexpected downturn in the economy, we are optimistic that we can absorb our credit costs and continue to deliver profitable quarters going forward,” said Mr. Kang.
Financial Highlights
2010 | 2009 | 2010 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Net income (loss) | $ | 5,100 | $ | 3,941 | $ | (15,877 | ) | |||||||||||
Net income (loss) available to common stockholders | $ | 4,027 | $ | 2,872 | $ | (16,950 | ) | |||||||||||
Diluted earning (loss) per share | $ | 0.11 | $ | 0.11 | $ | (0.45 | ) | |||||||||||
Net interest income | $ | 27,610 | $ | 24,233 | $ | 26,808 | ||||||||||||
Net interest margin | 3.88 | % | 3.14 | % | 3.85 | % | ||||||||||||
Non-interest income | $ | 7,339 | $ | 4,894 | $ | 3,460 | ||||||||||||
Non-interest expense | $ | 15,693 | $ | 14,668 | $ | 15,967 | ||||||||||||
Net loans receivable | $ | 2,098,164 | $ | 2,099,223 | $ | 2,063,726 | ||||||||||||
Deposits | $ | 2,202,656 | $ | 2,487,070 | $ | 2,130,389 | ||||||||||||
Non-performing loans * | $ | 50,521 | $ | 35,510 | $ | 48,019 | ||||||||||||
ALLL to gross loans * | 2.97 | % | 2.49 | % | 2.98 | % | ||||||||||||
ALLL to non-performing loans * | 126 | % | 149 | % | 131 | % | ||||||||||||
Provision for loan losses | $ | 11,100 | $ | 8,500 | $ | 42,323 | ||||||||||||
Efficiency ratio | 44.90 | % | 50.36 | % | 52.75 | % |
* Excludes the guaranteed portion of delinquent SBA loans totaling $14.3 million, $20.8 million and $15.8 million at third quarter 2010, third quarter 2009 and second quarter 2010, respectively. Also, excludes $36 million of substandard non-accrual loans that were transferred to loans held for sale at June 30, 2010. |
Operating Results for Third Quarter 2010
Net Interest Income and Net Interest Margin. Third quarter 2010 net interest income before provision for loan losses was $27.6 million, an increase of 14% from third quarter 2009. The increase in net interest income was due primarily to an improvement in the net interest margin.
Third quarter 2010 net interest margin (net interest income divided by average interest-earning assets) increased 74 basis points to 3.88% from 3.14% for third quarter 2009. The improvement in the net interest margin was primarily due to substantially lower rates paid on time deposits resulting from maturities in first and second quarter 2010. The cost of time deposits decreased to 1.26% for third quarter 2010 from 2.71% for third quarter 2009.
The weighted average yield on the loan portfolio for third quarter 2010 decreased 8 basis points to 6.20% from 6.28% for the same period last year. At September 30, 2010, fixed rate loans were 50% of the loan portfolio, compared to 51% at September 30, 2009. The weighted average yield on the variable rate and fixed rate loan portfolios (excluding loan discount accretion) at September 30, 2010 was 4.70% and 7.12%, respectively, compared to 4.79% and 7.52% at September 30, 2009.
The weighted average yield on securities available-for-sale for third quarter 2010 decreased 125 basis points to 3.12% from 4.37% for the same period 2009. The decrease was attributable to new investment securities purchased during 2009 with lower yields and the sale of securities to balance the duration and mix of the investment portfolio as well as for liquidity purposes during fourth quarter 2009 and first quarter 2010.
The weighted average cost of deposits for third quarter 2010 decreased 111 basis points to 1.09% from 2.20% for the same period last year, driven primarily by the decrease in the cost of time deposits and the increase in the average balance of non-interest bearing deposits.
The weighted average cost of FHLB advances for third quarter 2010 decreased 28 basis points to 3.48% for third quarter 2010, compared to 3.76% for third quarter 2009, as maturing advances were refinanced at lower rates.
Following are the weighted average rate data on a spot rate basis at September 30, 2010 and 2009:
September 30, | ||||||||||
2010 | 2009 | |||||||||
Weighted average loan portfolio yield (excluding discounts) | 5.91 | % | 6.19 | % | ||||||
Weighted average available-for-sale securities portfolio yield | 2.95 | % | 4.35 | % | ||||||
Weighted average cost of deposits | 1.09 | % | 2.06 | % | ||||||
Weighted average cost of total interest-bearing deposits | 1.31 | % | 2.38 | % | ||||||
Weighted average cost of FHLB advances | 3.42 | % | 3.67 | % | ||||||
Net interest margin | 3.61 | % | 3.26 | % |
Sequentially, third quarter 2010 net interest income before provision for loan losses increased $802 thousand, or 3%, from second quarter 2010. The increase was attributable to an improvement in the net interest margin, offset by a decrease in average net interest-earning assets.
Non-interest Income. Third quarter 2010 non-interest income was $7.3 million, an increase of $2.4 million, or 50%, compared to third quarter 2009. The increase was primarily due to an increase in net gains on sales of loans offset by the decrease in net gains on sales of securities available-for-sale. Net gains on sale of loans were $4.0 million for third quarter 2010, compared to net losses of $126 thousand for the same quarter of 2009. Included in the net gains on sales of loans for third quarter 2010 was a net gain of $3.7 million on sale of problem assets that were recorded at estimated fair value, less selling costs at June 30, 2010 and sold in third quarter 2010. Also included in the net gains for third quarter 2010 were gains of $249 thousand from the sale of $3.3 million in SBA loans. There were no gains from the sale of SBA loans during third quarter 2009. There were net gains on sales of securities available-for-sale of $1.7 million during third quarter 2009. A total of $85.2 million in available-for-sale GSE investment securities were sold as part of the rebalancing of duration and mix of our investment securities portfolio. There were no significant gains on sales of securities available-for-sale for third quarter 2010.
Sequentially, non-interest income increased 112% from second quarter 2010. The increase was primarily due to the net gain of $3.7 million recognized on sales of problem assets in third quarter 2010, and the decrease in net losses on sales of OREO. During third quarter 2010, a total of $2.6 million in OREO was sold, compared to $6.2 million in second quarter.
Non-interest Expense. Third quarter 2010 non-interest expense was $15.7 million, an increase of 7% from $14.7 million for the same period last year. The increase was primarily due to increases in salaries and benefits expense, furniture and equipment expense and credit related expenses, offset by a decrease in professional fees.
Salaries and benefits expense increased $354 thousand, or 6%, to $6.5 million for third quarter 2010, compared to $6.1 million for the same quarter of 2009. During third quarter 2010, $305 thousand of temporary personnel expense was reclassified from professional fees to salary and benefit expense. Also, the increase is partially due to an increase in the number of full-time equivalent employees, which increased to 364 at September 30, 2010 from 348 at September 30, 2009. Furniture and equipment expense increased $221 thousand, or 30%, to $952 thousand for third quarter 2010, compared to $731 thousand for the same quarter of 2009. The increase is primarily due to the increase in depreciation expense of IT equipment. Credit related expenses increased $333 thousand, or 29%, to $1.5 million for third quarter 2010, compared to $1.2 million for the same period last year. The increase was primarily due to an increase of $170 thousand in loan collection expenses and an increase of $124 thousand in the allowance for doubtful SBA guarantee reimbursements.
Sequentially, non-interest expense for third quarter 2010 decreased by 2% to $15.7 million from $16.0 million in second quarter 2010, primarily due to decreases in professional fees and credit related expenses, offset by an increase in salaries and benefits expense. Professional fees decreased to $390 thousand from $756 thousand, due to the reclassification mentioned previously. Credit related expenses decreased $260 thousand to $1.5 million for third quarter 2010 from $1.7 million for second quarter 2010. The decrease is primarily due to the provision of $146 thousand on unfunded commitments in second quarter 2010 and a decrease of $147 thousand in OREO expense.
Income Taxes. The effective income tax provision (benefit) rate was 38%, 34% and (43%) for third quarter 2010 and 2009 and second quarter 2010, respectively. The lower effective tax rate for third quarter 2010 and 2009 and higher benefit rates for the second quarter of 2010 were due to the impact of tax credits on the amount of taxable income or loss.
Balance Sheet Summary
Gross loans receivable were $2.16 billion at September 30, 2010, an increase of $35 million from $2.13 billion at June 30, 2010. New loan production was $97.9 million during third quarter 2010, compared to $102.4 million during second quarter 2010, and $131.9 million during third quarter 2009. Included in the new loan production for third quarter 2009 was $47.1 million of loans purchased. Loan production has increased in commercial business lending as the Company focuses on relationship banking through business customers. New commercial business loan production, including SBA loans was $60.0 million, or 61% of new loan production, during third quarter 2010, compared to $40.8 million during second quarter 2010. Total loan pay-offs, pay-downs, amortization and other changes totaled $64.6 million during third quarter 2010, compared to $139.0 million during second quarter 2010 and $60.0 million during third quarter 2009. Included in the $139.0 million loan pay-offs, pay-downs, amortization and other changes in second quarter 2010 was $63.3 million loans that were transferred to loans held for sale during the quarter.
Total deposits were $2.20 billion at September 30, 2010, an increase of 3% from $2.13 billion at June 30, 2010. The increase in total deposits was primarily due to an increase of $88.4 million in money market accounts, which was offset by a decrease of $56.8 million in retail jumbo CDs.
Credit Quality
The Company recorded a provision for loan losses of $11.1 million in third quarter 2010, compared to $8.5 million for the same period of the prior year and $42.3 million in second quarter 2010. The $42.3 million provision for loan losses for second quarter 2010 was primarily due to the charge-offs taken on the loans that were transferred to loans held for sale at June 30, 2010 and to a lesser extent also due to the impact of enhancing the methodology for calculating the allowance for loan losses.
Total Watchlist loans, defined as Special Mention and Classified loans, were $178.8 million at September 30, 2010, an increase from $163.3 million at June 30, 2010. Classified loans increased to $148.1 million at September 30, 2010 from $116.9 million at June 30, 2010. The increases were primarily from loans to the hospitality industry that were downgraded due to declines in revenue and debt service coverage ratio, although their loan payment history has been satisfactory (82.6% of the inflow to the substandard category were current on their contractual obligations).
Total delinquent loans, 30 to 89 days past due, were $2.9 million at September 30, 2010, compared to $6.3 million at June 30, 2010. Non-performing loans (loans past due 90 days or more and non-accrual loans) at September 30, 2010, were $50.5 million, or 2.35% of total loans, compared to $48.0 million, or 2.27% of total loans, at June 30, 2010. The increase in non-performing loans was due primarily to three CRE loans totaling $6.8 million, representing 37.0% of total new inflow to nonaccrual during the third quarter.
Non-performing assets, comprised of non-accrual loans, accruing restructured loans and other real estate owned (“OREO”) at September 30, 2010 were $88.5 million, or 4.11% of gross loans plus OREO, compared to $86.7 million, or 4.10%, at June 30, 2010. The increase is due primarily to an increase in nonaccrual loans and accruing restructured loans offset by a decrease in OREO, which decreased to $3.6 million at September 30, 2010, from $4.7 million at June 30, 2010. Two new properties totaling $1.8 million were transferred in as OREO, offset by sales of four OREO properties totaling $2.1 million and valuation adjustments of $949 thousand.
Net loan charge-offs during third quarter 2010 were $10.4 million, or 1.93% of average loans on an annualized basis, compared to $5.9 million, or 1.11% during third quarter 2009, and $43.3 million, or 7.96% of average loans, during second quarter 2010. Second quarter 2010 charge-offs of $43.3 million included $26.3 million of additional charge-offs related to loans transferred to held-for-sale as mentioned above. Excluding the charge-offs related to these loans held-for-sale, net loan charge-offs during second quarter 2010 would have been $17.0 million, or 3.12% of average loans on an annualized basis. CRE and C&I loans represented 56.0% and 43.8%, respectively, of charge-offs during third quarter 2010. Third quarter 2010 charge-offs included five relationships totaling $5.6 million mainly consisting of CRE loans. Excluding these five relationships, the average charge-off during the quarter was $74 thousand.
The allowance for loan losses at September 30, 2010 was $63.7 million, or 2.97% of gross loans receivable (excluding guaranteed portion of delinquent SBA loans and loans held for sale), compared to $63.0 million, or 2.98%, at June 30, 2010. The ratio of the allowance for loan losses to non-performing loans was 126% at September 30, 2010, compared to 131% at June 30, 2010.
Impaired loans (defined as loans for which it is probable that not all principal and interest payments due will be collectible according to contractual terms) at September 30, 2010, were $135.6 million, an increase from $90.9 million at June 30, 2010. The increase is due to an increase in the scope of the loans evaluated for individual impairment. During the third quarter all loans over $2 million, that were risk-graded as substandard, were evaluated for impairment, even though such loans were performing under their contractual terms. This enhancement to the process added 25 loans totaling $49.1 million to the individual impairment review scope, and resulted in more accurate measurements of impairment since the analysis was completed on a loan by loan basis. Absent this enhancement to the process of evaluating loans for impairment, the total impaired loan balance would have decreased to $87.1 million.
Specific reserves for impaired loans were $20.3 million, or 14.98% of the aggregate impaired loan amount at September 30, 2010, compared to $15.7 million, or 17.29% of the aggregate impaired loan amount at June 30, 2010. Excluding specific reserves for impaired loans, the allowance coverage on the remaining loan portfolio was 2.16% at September 30, 2010, compared to 2.34% at June 30, 2010. The lower total level of general reserves for the non-impaired loans was attributable to reduced historical loss ratios on nearly all loan pools as the weighted effect of prior quarter losses is reduced over time. Also, the increased impairment analysis scope increased the number of classified loans subject to specific allocations, which in turn decreased the level of general reserves allocated to these loans.
Capital
At September 30, 2010, the Company continued to be in excess of the regulatory capital requirements to be classified as a “well-capitalized” institution. The Leverage Ratio was 12.78% at September 30, 2010, compared to 12.69% at June 30, 2010. The Tier 1 Risk-based Ratio was 16.55% at September 30, 2010, compared to 16.01% at June 30, 2010. The Total Risk-based Ratio was 17.82% at September 30, 2010, compared to 17.28% at June 30, 2010.
At September 30, 2010, tangible common equity represented 9.61% of tangible assets, compared to 9.74% of tangible assets at June 30, 2010. Tangible common equity per share was $7.55 at September 30, 2010, compared to $7.44 at June 30, 2010.
Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and other intangible assets, net divided by total assets less goodwill and other intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. See the accompanying financial information for a reconciliation of the ratio of tangible common equity to tangible assets with stockholders' equity and total assets.
Conference Call and Webcast
A conference call with simultaneous webcast to discuss the Company’s third quarter 2010 financial results will be held tomorrow, October 26, 2010 at 9:30 am Pacific / 12:30 pm Eastern. Interested participants and investors may access the conference call by dialing 877-941-8631 (domestic) or 480-629-9819 (international), conference ID# 4375978. There will also be a live webcast of the call available at the Investor Relations section of Nara Bank’s web site at www.narabank.com.
After the live webcast, a replay will remain available in the Investor Relations section of Nara Bancorp’s web site. A replay of the call will be available at 800-406-7325 (domestic) or 303-590-3030 (international) through November 2, 2010, conference ID# 4375978.
About Nara Bancorp, Inc.
Nara Bancorp, Inc. is the parent company of Nara Bank, which was founded in 1989. Nara Bank is a full-service community bank headquartered in Los Angeles, with 23 branches and one loan production office in the United States. Nara Bank operates full-service branches in California, New York and New Jersey, and a loan production office in Texas. Nara Bank was founded specifically to serve the needs of Korean-Americans. Presently, Nara Bank serves a diverse group of customers mirroring its communities. Nara Bank specializes in core business banking products for small and medium-sized companies, with an emphasis in commercial real estate and business lending, SBA lending and international trade financing. Nara Bank is a member of the FDIC and is an Equal Opportunity Lender.
Forward-Looking Statements
This press release contains forward-looking statements, including statements about future operations and projected full-year financial results that are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such forward looking statements. These risks and uncertainties include but are not limited to economic, competitive, governmental and technological factors affecting the Company’s operations, markets, products, services, and pricing. Readers should carefully review the risk factors and the information that could materially affect the Company’s financial results and business, described in documents the Company files from time to time with the Securities and Exchange Commission, including its quarterly reports on Form 10-Q and Annual Reports on Form 10-K, and particularly the discussions of business considerations and certain factors that may affect results of operations and stock price set forth therein. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company undertakes no obligation to revise or publicly release the results of any revision to these forward-looking statements.
Nara Bancorp, Inc. | ||||||||||||||||||||||||||||||||
Consolidated Statements of Financial Condition | ||||||||||||||||||||||||||||||||
Unaudited (Dollars in Thousands, Except per Share Data) | ||||||||||||||||||||||||||||||||
Nara Bancorp, Inc. | ||||||||||||||||||||||||||||||||
Assets | 9/30/2010 | 6/30/2010 | % change | 12/31/2009 | % change | 9/30/2009 | % change | |||||||||||||||||||||||||
Cash and due from banks | $ | 234,161 | $ | 203,135 | 15 | % | $ | 105,592 | 122 | % | $ | 182,150 | 29 | % | ||||||||||||||||||
Federal funds sold | - | - | N/A | 20,000 | -100 | % | 20,000 | -100 | % | |||||||||||||||||||||||
Securities available for sale, at fair value | 479,779 | 426,158 | 13 | % | 782,690 | -39 | % | 744,044 | -36 | % | ||||||||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 24,817 | 25,556 | -3 | % | 24,334 | 2 | % | 24,325 | 2 | % | ||||||||||||||||||||||
Loans held for sale, at the lower of cost or fair value | 12,901 | 41,472 | -69 | % | 4,756 | 171 | % | 14,137 | -9 | % | ||||||||||||||||||||||
Loans receivable | 2,161,856 | 2,126,714 | 2 | % | 2,221,433 | -3 | % | 2,152,190 | 0 | % | ||||||||||||||||||||||
Allowance for loan losses | (63,692 | ) | (62,988 | ) | -1 | % | (59,424 | ) | -7 | % | (52,967 | ) | -20 | % | ||||||||||||||||||
Net loans receivable | 2,098,164 | 2,063,726 | 2 | % | 2,162,009 | -3 | % | 2,099,223 | 0 | % | ||||||||||||||||||||||
Accrued interest receivable | 8,606 | 8,272 | 4 | % | 11,261 | -24 | % | 11,062 | -22 | % | ||||||||||||||||||||||
Premises and equipment, net | 11,147 | 10,896 | 2 | % | 10,865 | 3 | % | 11,222 | -1 | % | ||||||||||||||||||||||
Bank owned life insurance | 23,933 | 23,768 | 1 | % | 23,571 | 2 | % | 23,518 | 2 | % | ||||||||||||||||||||||
Goodwill | 2,509 | 2,509 | 0 | % | 2,509 | 0 | % | 2,509 | 0 | % | ||||||||||||||||||||||
Other intangible assets, net | 661 | 788 | -16 | % | 1,042 | -37 | % | 1,186 | -44 | % | ||||||||||||||||||||||
Other assets | 88,298 | 94,785 | -7 | % | 79,328 | 11 | % | 79,314 | 11 | % | ||||||||||||||||||||||
Total assets | $ | 2,984,976 | $ | 2,901,065 | 3 | % | $ | 3,227,957 | -8 | % | $ | 3,212,690 | -7 | % | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Deposits | $ | 2,202,656 | $ | 2,130,389 | 3 | % | $ | 2,434,190 | -10 | % | $ | 2,487,070 | -11 | % | ||||||||||||||||||
Borrowings from Federal Home Loan Bank | 350,000 | 350,000 | 0 | % | 350,000 | 0 | % | 350,000 | 0 | % | ||||||||||||||||||||||
Subordinated debentures | 39,268 | 39,268 | 0 | % | 39,268 | 0 | % | 39,268 | 0 | % | ||||||||||||||||||||||
Secured borrowings | 8,129 | 3,325 | 144 | % | - | 100 | % | - | 100 | % | ||||||||||||||||||||||
Accrued interest payable | 4,842 | 3,863 | 25 | % | 12,674 | -62 | % | 12,550 | -61 | % | ||||||||||||||||||||||
Other liabilities | 23,979 | 22,591 | 6 | % | 23,850 | 1 | % | 33,787 | -29 | % | ||||||||||||||||||||||
Total liabilities | 2,628,874 | 2,549,436 | 3 | % | 2,859,982 | -8 | % | 2,922,675 | -10 | % | ||||||||||||||||||||||
Stockholders' Equity | ||||||||||||||||||||||||||||||||
Preferred stock, $0.001 par value; authorized 10,000,000 undesignated shares; issued and outstanding 67,000 shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series A with a liquidation preference of $67,428,000 at September 30, 2010, June 30, 2010, December 31, 2009 and September 30, 2009 | 67,000 | 67,000 | 0 | % | 67,000 | 0 | % | 67,000 | 0 | % | ||||||||||||||||||||||
Preferred stock discount | (3,033 | ) | (3,269 | ) | 7 | % | (3,737 | ) | 19 | % | (3,970 | ) | 24 | % | ||||||||||||||||||
Common stock, $0.001 par value; authorized, 100,000,000 shares at September 30, 2010 and 40,000,000 shares at June 30, 2010, December 31, 2009 and September 30, 2009, respectively; issued and outstanding, 37,956,527, 37,956,527, 37,824,007 and 26,316,576 shares at September 30, 2010, June 30, 2010, December 31, 2009 and September 30, 2009, respectively | 38 | 38 | 0 | % | 38 | 0 | % | 26 | 46 | % | ||||||||||||||||||||||
Capital surplus | 171,111 | 171,080 | 0 | % | 169,806 | 1 | % | 88,219 | 94 | % | ||||||||||||||||||||||
Retained earnings | 115,365 | 111,338 | 4 | % | 131,891 | -13 | % | 133,437 | -14 | % | ||||||||||||||||||||||
Accumulated other comprehensive income (loss), net | 5,621 | 5,442 | 3 | % | 2,977 | -89 | % | 5,303 | 6 | % | ||||||||||||||||||||||
Total stockholders' equity | 356,102 | 351,629 | 1 | % | 367,975 | -3 | % | 290,015 | 23 | % | ||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 2,984,976 | $ | 2,901,065 | 3 | % | $ | 3,227,957 | -8 | % | $ | 3,212,690 | -7 | % | ||||||||||||||||||
Nara Bancorp, Inc. | |||||||||||||||||||||||||||||||
Consolidated Statements of Income (Loss) | |||||||||||||||||||||||||||||||
Unaudited (Dollars in Thousands, Except for Per Share Data) | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
9/30/2010 | 9/30/2009 | % change | 6/30/2010 | % change | 9/30/2010 | 9/30/2009 | % change | ||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 33,444 | $ | 33,242 | 1 | % | $ | 33,510 | 0 | % | $ | 100,302 | $ | 97,375 | 3 | % | |||||||||||||||
Interest on securities | 3,438 | 8,063 | -57 | % | 2,884 | 19 | % | 11,410 | 18,093 | -37 | % | ||||||||||||||||||||
Interest on federal funds sold and other investments | 248 | 401 | -38 | % | 199 | 25 | % | 672 | 707 | -5 | % | ||||||||||||||||||||
Total interest income | 37,130 | 41,706 | -11 | % | 36,593 | 1 | % | 112,384 | 116,175 | -3 | % | ||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||
Interest on deposits | 5,968 | 13,638 | -56 | % | 6,279 | -5 | % | 22,194 | 38,828 | -43 | % | ||||||||||||||||||||
Interest on other borrowings | 3,552 | 3,835 | -7 | % | 3,506 | 1 | % | 10,529 | 11,415 | -8 | % | ||||||||||||||||||||
Total interest expense | 9,520 | 17,473 | -46 | % | 9,785 | -3 | % | 32,723 | 50,243 | -35 | % | ||||||||||||||||||||
Net interest income before provision for loan losses | 27,610 | 24,233 | 14 | % | 26,808 | 3 | % | 79,661 | 65,932 | 21 | % | ||||||||||||||||||||
Provision for loan losses | 11,100 | 8,500 | 31 | % | 42,323 | -74 | % | 78,830 | 43,170 | 83 | % | ||||||||||||||||||||
Net interest income after provision for loan losses | 16,510 | 15,733 | 5 | % | (15,515 | ) | N/A | 831 | 22,762 | -96 | % | ||||||||||||||||||||
Non-interest income: | |||||||||||||||||||||||||||||||
Service fees on deposit accounts | 1,637 | 1,701 | -4 | % | 1,572 | 4 | % | 4,828 | 5,168 | -7 | % | ||||||||||||||||||||
Net gains (losses) on sales of loans | 4,033 | (126 | ) | N/A | 979 | 312 | % | 5,055 | 866 | 484 | % | ||||||||||||||||||||
Net gains on sales of securities available-for-sale | 4 | 1,722 | -100 | % | 96 | -96 | % | 6,396 | 2,727 | 135 | % | ||||||||||||||||||||
Net valuation losses on interest rate swaps | (226 | ) | (85 | ) | -166 | % | (495 | ) | 54 | % | (952 | ) | (352 | ) | -170 | % | |||||||||||||||
Net gains (losses) on sales of OREO | (62 | ) | 2 | N/A | (567 | ) | -89 | % | (614 | ) | (312 | ) | -97 | % | |||||||||||||||||
Other income and fees | 1,953 | 1,680 | 16 | % | 1,875 | 4 | % | 5,470 | 4,947 | 11 | % | ||||||||||||||||||||
Total non-interest income | 7,339 | 4,894 | 50 | % | 3,460 | 112 | % | 20,183 | 13,044 | 55 | % | ||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||||
Salaries and employee benefits | 6,495 | 6,141 | 6 | % | 5,977 | 9 | % | 18,065 | 19,135 | -6 | % | ||||||||||||||||||||
Occupancy | 2,470 | 2,526 | -2 | % | 2,424 | 2 | % | 7,321 | 7,436 | -2 | % | ||||||||||||||||||||
Furniture and equipment | 952 | 731 | 30 | % | 884 | 8 | % | 2,614 | 2,162 | 21 | % | ||||||||||||||||||||
Advertising and marketing | 527 | 386 | 37 | % | 612 | -14 | % | 1,598 | 1,348 | 19 | % | ||||||||||||||||||||
Data processing and communications | 951 | 896 | 6 | % | 1,051 | -10 | % | 2,935 | 2,787 | 5 | % | ||||||||||||||||||||
Professional fees | 390 | 520 | -25 | % | 756 | -48 | % | 1,848 | 1,626 | 14 | % | ||||||||||||||||||||
FDIC assessment | 1,171 | 984 | 19 | % | 1,191 | -2 | % | 3,729 | 4,180 | -11 | % | ||||||||||||||||||||
Other | 2,737 | 2,484 | 10 | % | 3,072 | -11 | % | 7,734 | 8,064 | -4 | % | ||||||||||||||||||||
Total non-interest expense | 15,693 | 14,668 | 7 | % | 15,967 | -2 | % | 45,844 | 46,738 | -2 | % | ||||||||||||||||||||
Income (loss) before income taxes | 8,156 | 5,959 | -37 | % | (28,022 | ) | N/A | (24,830 | ) | (10,932 | ) | -127 | % | ||||||||||||||||||
Income tax provision (benefit) | 3,056 | 2,018 | -51 | % | (12,145 | ) | N/A | (11,521 | ) | (5,685 | ) | -103 | % | ||||||||||||||||||
Net income (loss) | $ | 5,100 | $ | 3,941 | -29 | % | $ | (15,877 | ) | N/A | (13,309 | ) | (5,247 | ) | -154 | % | |||||||||||||||
Dividends and discount accretion on preferred stock | $ | (1,073 | ) | $ | (1,069 | ) | 0 | % | $ | (1,073 | ) | 0 | % | (3,217 | ) | (3,206 | ) | 0 | % | ||||||||||||
Net income (loss) available to common stockholders | $ | 4,027 | $ | 2,872 | -40 | % | $ | (16,950 | ) | N/A | $ | (16,526 | ) | $ | (8,453 | ) | -96 | % | |||||||||||||
Earnings (Loss) Per Common Share: | |||||||||||||||||||||||||||||||
Basic | $ | 0.11 | $ | 0.11 | $ | (0.45 | ) | $ | (0.44 | ) | $ | (0.32 | ) | ||||||||||||||||||
Diluted | $ | 0.11 | $ | 0.11 | $ | (0.45 | ) | $ | (0.44 | ) | $ | (0.32 | ) | ||||||||||||||||||
Average Shares Outstanding: | |||||||||||||||||||||||||||||||
Basic | 37,956,527 | 26,290,656 | 37,921,885 | 37,902,809 | 26,266,144 | ||||||||||||||||||||||||||
Diluted | 38,004,768 | 26,360,505 | 37,921,885 | 37,902,809 | 26,266,144 | ||||||||||||||||||||||||||
Three months ended | Nine Months Ended | ||||||||||||||||||||||||||||||
9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | 9/30/2010 | 9/30/2009 | |||||||||||||||||||||||||
Net interest income | $ | 27,610 | $ | 26,808 | $ | 25,243 | $ | 26,414 | $ | 24,233 | $ | 79,661 | $ | 65,932 | |||||||||||||||||
Non-interest income | 7,339 | 3,460 | 9,384 | 5,424 | 4,894 | 20,183 | 13,044 | ||||||||||||||||||||||||
Non-interest expense | 15,693 | 15,967 | 14,184 | 14,975 | 14,668 | 45,844 | 46,738 | ||||||||||||||||||||||||
Pre Tax - Pre Provision income | 19,256 | 14,301 | 20,443 | 16,863 | 14,459 | 54,000 | 32,238 | ||||||||||||||||||||||||
Provision for loan losses | 11,100 | 42,323 | 25,407 | 17,853 | 8,500 | 78,830 | 43,170 | ||||||||||||||||||||||||
Income (loss) before income taxes | $ | 8,156 | $ | (28,022 | ) | $ | (4,964 | ) | $ | (990 | ) | $ | 5,959 | $ | (24,830 | ) | $ | (10,932 | ) | ||||||||||||
PTPP to average assets (annualized) | 2.60 | % | 1.97 | % | 2.57 | % | 2.08 | % | 1.80 | % | 2.39 | % | 1.45 | % | |||||||||||||||||
Nara Bancorp, Inc. | ||||||||||||||||||
Supplemental Data | ||||||||||||||||||
Unaudited (Dollars in Thousands, Except for Per Share Data) | ||||||||||||||||||
(Annualized) | (Annualized) | |||||||||||||||||
Profitability measures: | 9/30/2010 | 9/30/2009 | 6/30/2010 | 9/30/2010 | 9/30/2009 | |||||||||||||
ROA 1 | 0.69 | % | 0.49 | % | -2.19 | % | -0.59 | % | -0.24 | % | ||||||||
ROE 1 | 5.72 | % | 5.54 | % | -17.30 | % | -4.86 | % | -2.42 | % | ||||||||
Net interest margin4 | 3.88 | % | 3.14 | % | 3.85 | % | 3.67 | % | 3.08 | % | ||||||||
Efficiency ratio | 44.90 | % | 50.36 | % | 52.75 | % | 45.92 | % | 59.18 | % | ||||||||
1 based on net income before effect of dividends and discount accretion on preferred stock | ||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||
9/30/2010 | 9/30/2009 | 6/30/2010 | ||||||||||||||||||||||||||||
Interest | Annualized | Interest | Annualized | Interest | Annualized | |||||||||||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | Average | Income/ | Average | ||||||||||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | ||||||||||||||||||||||
(Dollars in thousands) | (Dollars in thousands) | (Dollars in thousands) | ||||||||||||||||||||||||||||
INTEREST EARNING ASSETS: | ||||||||||||||||||||||||||||||
Gross loans4, includes loans held for sale | $ | 2,158,073 | $ | 33,444 | 6.20 | % | $ | 2,117,910 | $ | 33,242 | 6.28 | % | $ | 2,177,523 | $ | 33,510 | 6.16 | % | ||||||||||||
Securities available for sale | 441,298 | 3,438 | 3.12 | % | 737,471 | 8,063 | 4.37 | % | 459,883 | 2,884 | 2.51 | % | ||||||||||||||||||
FRB and FHLB stock and other investments | 248,417 | 248 | 0.40 | % | 202,131 | 277 | 0.55 | % | 142,210 | 192 | 0.54 | % | ||||||||||||||||||
Federal funds sold | - | - | N/A | 30,870 | 124 | 1.61 | % | 4,615 | 7 | 0.61 | % | |||||||||||||||||||
Total interest earning assets4 | $ | 2,847,788 | $ | 37,130 | 5.22 | % | $ | 3,088,382 | $ | 41,706 | 5.40 | % | $ | 2,784,231 | $ | 36,593 | 5.26 | % | ||||||||||||
INTEREST BEARING LIABILITIES: | ||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||
Demand, interest-bearing | $ | 637,814 | $ | 1,782 | 1.12 | % | $ | 549,991 | $ | 2,569 | 1.87 | % | $ | 591,012 | $ | 1,603 | 1.08 | % | ||||||||||||
Savings | 137,278 | 851 | 2.48 | % | 134,998 | 1,040 | 3.08 | % | 135,906 | 828 | 2.44 | % | ||||||||||||||||||
Time deposits: | ||||||||||||||||||||||||||||||
$100,000 or more | 364,199 | 572 | 0.63 | % | 811,007 | 4,799 | 2.37 | % | 461,708 | 1,349 | 1.17 | % | ||||||||||||||||||
Other | 698,201 | 2,763 | 1.58 | % | 670,465 | 5,230 | 3.12 | % | 571,790 | 2,499 | 1.75 | % | ||||||||||||||||||
Total time deposits | 1,062,400 | 3,335 | 1.26 | % | 1,481,472 | 10,029 | 2.71 | % | 1,033,498 | 3,848 | 1.49 | % | ||||||||||||||||||
Total interest bearing deposits | 1,837,492 | 5,968 | 1.30 | % | 2,166,461 | 13,638 | 2.52 | % | 1,760,416 | 6,279 | 1.43 | % | ||||||||||||||||||
FHLB advances | 350,000 | 3,045 | 3.48 | % | 356,848 | 3,355 | 3.76 | % | 350,000 | 2,981 | 3.41 | % | ||||||||||||||||||
Other borrowings | 40,199 | 507 | 5.04 | % | 37,769 | 480 | 5.08 | % | 40,927 | 525 | 5.13 | % | ||||||||||||||||||
Total interest bearing liabilities | 2,227,691 | $ | 9,520 | 1.71 | % | 2,561,078 | $ | 17,473 | 2.73 | % | 2,151,343 | $ | 9,785 | 1.82 | % | |||||||||||||||
Non-interest bearing demand deposits | 353,980 | 308,327 | 348,687 | |||||||||||||||||||||||||||
Total funding liabilities / cost of funds | $ | 2,581,671 | 1.48 | % | $ | 2,869,405 | 2.44 | % | $ | 2,500,030 | 1.57 | % | ||||||||||||||||||
Net interest income / net interest spread4 | $ | 27,610 | 3.51 | % | $ | 24,233 | 2.67 | % | $ | 26,808 | 3.44 | % | ||||||||||||||||||
Net interest margin4 | 3.88 | % | 3.14 | % | 3.85 | % | ||||||||||||||||||||||||
Net interest margin4, excluding effect of non-accrual loan income(expense) | 3.90 | % | 3.18 | % | 3.90 | % | ||||||||||||||||||||||||
Net interest margin4, excluding effect of non-accrual loan income(expense) and prepayment fee income | 3.89 | % | 3.16 | % | 3.88 | % | ||||||||||||||||||||||||
Non-accrual loan income (reversed) recognized | $ | (188 | ) | $ | (328 | ) | $ | (304 | ) | |||||||||||||||||||||
Prepayment fee income received | 124 | 173 | 123 | |||||||||||||||||||||||||||
Net | $ | (64 | ) | $ | (155 | ) | $ | (181 | ) | |||||||||||||||||||||
Cost of deposits: | ||||||||||||||||||||||||||||||
Non-interest bearing demand deposits | $ | 353,980 | $ | - | $ | 308,327 | $ | - | $ | 348,687 | $ | - | ||||||||||||||||||
Interest bearing deposits | 1,837,492 | 5,968 | 1.30 | % | 2,166,461 | 13,638 | 2.52 | % | 1,760,416 | 6,279 | 1.43 | % | ||||||||||||||||||
Total deposits | $ | 2,191,472 | $ | 5,968 | 1.09 | % | $ | 2,474,788 | $ | 13,638 | 2.20 | % | $ | 2,109,103 | $ | 6,279 | 1.19 | % | ||||||||||||
Nine Months Ended | Nine Months Ended | |||||||||||||||||||
9/30/2010 | 9/30/2009 | |||||||||||||||||||
Interest | Annualized | Interest | Annualized | |||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | |||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | |||||||||||||||
(Dollars in thousands) | (Dollars in thousands) | |||||||||||||||||||
INTEREST EARNING ASSETS: | ||||||||||||||||||||
Gross loans4, includes loans held for sale | $ | 2,178,540 | $ | 100,302 | 6.14 | % | $ | 2,106,172 | $ | 97,375 | 6.16 | % | ||||||||
Securities available for sale | 520,259 | 11,410 | 2.92 | % | 565,059 | 18,093 | 4.27 | % | ||||||||||||
FRB and FHLB stock and other investments | 185,907 | 623 | 0.45 | % | 173,315 | 555 | 0.43 | % | ||||||||||||
Federal funds sold | 8,132 | 49 | 0.80 | % | 13,128 | 152 | 1.54 | % | ||||||||||||
Total interest earning assets4 | $ | 2,892,838 | $ | 112,384 | 5.18 | % | $ | 2,857,674 | $ | 116,175 | 5.42 | % | ||||||||
INTEREST BEARING LIABILITIES: | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Demand, interest-bearing | $ | 578,318 | $ | 4,675 | 1.08 | % | $ | 437,224 | $ | 7,251 | 2.21 | % | ||||||||
Savings | 135,885 | 2,484 | 2.44 | % | 121,480 | 3,056 | 3.35 | % | ||||||||||||
Time deposits: | ||||||||||||||||||||
$100,000 or more | 574,482 | 6,880 | 1.60 | % | 690,649 | 12,452 | 2.40 | % | ||||||||||||
Other | 590,746 | 8,155 | 1.84 | % | 690,686 | 16,069 | 3.10 | % | ||||||||||||
Total time deposits | 1,165,228 | 15,035 | 1.72 | % | 1,381,335 | 28,521 | 2.75 | % | ||||||||||||
Total interest bearing deposits | 1,879,431 | 22,194 | 1.57 | % | 1,940,039 | 38,828 | 2.67 | % | ||||||||||||
FHLB advances | 350,000 | 9,042 | 3.44 | % | 358,434 | 9,853 | 3.67 | % | ||||||||||||
Other borrowings | 40,299 | 1,487 | 4.92 | % | 37,920 | 1,562 | 5.49 | % | ||||||||||||
Total interest bearing liabilities | 2,269,730 | $ | 32,723 | 1.92 | % | 2,336,393 | $ | 50,243 | 2.87 | % | ||||||||||
Non-interest bearing demand deposits | 344,933 | 298,418 | ||||||||||||||||||
Total funding liabilities / cost of funds | $ | 2,614,663 | 1.67 | % | $ | 2,634,811 | 2.54 | % | ||||||||||||
Net interest income / net interest spread4 | $ | 79,661 | 3.26 | % | $ | 65,932 | 2.55 | % | ||||||||||||
Net interest margin4 | 3.67 | % | 3.08 | % | ||||||||||||||||
Net interest margin4, excluding effect of non-accrual loan income(expense) | 3.73 | % | 3.12 | % | ||||||||||||||||
Net interest margin4, excluding effect of non-accrual loan income(expense) and prepayment fee income | 3.71 | % | 3.10 | % | ||||||||||||||||
Non-accrual loan income (reversed) recognized | $ | (1,280 | ) | $ | (888 | ) | ||||||||||||||
Prepayment fee income received | 420 | 465 | ||||||||||||||||||
Net | $ | (860 | ) | $ | (423 | ) | ||||||||||||||
Cost of deposits: | ||||||||||||||||||||
Non-interest bearing demand deposits | $ | 344,933 | $ | - | $ | 298,418 | $ | - | ||||||||||||
Interest bearing deposits | 1,879,431 | 22,194 | 1.57 | % | 1,940,039 | 38,828 | 2.67 | % | ||||||||||||
Total deposits | $ | 2,224,364 | $ | 22,194 | 1.33 | % | $ | 2,238,457 | $ | 38,828 | 2.31 | % | ||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||||
9/30/2010 | 9/30/2009 | % change | 6/30/2010 | % change | 9/30/2010 | 9/30/2009 | % change | |||||||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||||||
Gross loans4, includes loans held for sale | $ | 2,158,073 | $ | 2,117,910 | 2 | % | $ | 2,177,523 | -1 | % | 2,178,540 | 2,106,172 | 3 | % | ||||||||||||||
Investments | 689,715 | 970,472 | -29 | % | 606,708 | 14 | % | 714,298 | 751,502 | -5 | % | |||||||||||||||||
Interest-earning assets4 | 2,847,788 | 3,088,382 | -8 | % | 2,784,231 | 2 | % | 2,892,838 | 2,857,674 | 1 | % | |||||||||||||||||
Total assets | 2,968,154 | 3,208,774 | -7 | % | 2,899,677 | 2 | % | 3,013,935 | 2,972,856 | 1 | % | |||||||||||||||||
Interest-bearing deposits | 1,837,492 | 2,166,461 | -15 | % | 1,760,416 | 4 | % | 1,879,431 | 1,940,039 | -3 | % | |||||||||||||||||
Interest-bearing liabilities | 2,227,691 | 2,561,078 | -13 | % | 2,151,343 | 4 | % | 2,269,730 | 2,336,393 | -3 | % | |||||||||||||||||
Non-interest-bearing demand deposits | 353,980 | 308,327 | 15 | % | 348,687 | 2 | % | 344,933 | 298,418 | 16 | % | |||||||||||||||||
Stockholders' Equity | 356,915 | 284,676 | 25 | % | 367,038 | -3 | % | 365,351 | 288,928 | 26 | % | |||||||||||||||||
Net interest earning assets4 | 620,097 | 527,304 | 18 | % | 632,888 | -2 | % | 623,108 | 521,281 | 20 | % | |||||||||||||||||
LOAN PORTFOLIO COMPOSITION4: | 9/30/2010 | 6/30/2010 | % change | 12/31/2009 | % change | 9/30/2009 | % change | |||||||||||||||||||||
Commercial loans | $ | 559,357 | $ | 531,588 | 5 | % | $ | 539,147 | 4 | % | $ | 546,328 | 2 | % | ||||||||||||||
Real estate loans | 1,574,856 | 1,564,627 | 1 | % | 1,654,104 | -5 | % | 1,566,551 | 1 | % | ||||||||||||||||||
Consumer and other loans | 15,650 | 17,149 | -9 | % | 18,035 | -13 | % | 20,142 | -22 | % | ||||||||||||||||||
Loans outstanding4 | 2,149,863 | 2,113,364 | 2 | % | 2,211,286 | -3 | % | 2,133,021 | 1 | % | ||||||||||||||||||
Unamortized deferred loan fees - net of costs | (2,350 | ) | (2,491 | ) | 6 | % | (2,343 | ) | 0 | % | (1,688 | ) | -39 | % | ||||||||||||||
Loans4, net of deferred loan fees and costs | 2,147,513 | 2,110,873 | 2 | % | 2,208,943 | -3 | % | 2,131,333 | 1 | % | ||||||||||||||||||
Allowance for loan losses | (63,692 | ) | (62,988 | ) | -1 | % | (59,424 | ) | -7 | % | (52,967 | ) | -20 | % | ||||||||||||||
Loan receivable4, net | $ | 2,083,821 | $ | 2,047,885 | 2 | % | $ | 2,149,519 | -3 | % | $ | 2,078,366 | 0 | % | ||||||||||||||
4 The loan portfolio composition tables and net interest margin excludes the guaranteed portion of delinquent SBA loans for the amounts indicated at each period as these are 100% guaranteed by the SBA. | $ | 14,343 | $ | 15,841 | $ | 12,490 | $ | 20,857 | ||||||||||||||||||||
REAL ESTATE LOANS BY PROPERTY TYPE: | 9/30/2010 | 6/30/2010 | % change | 12/31/2009 | % change | 9/30/2009 | % change | |||||||||||||||||||||
Retail buildings | $ | 363,125 | $ | 363,040 | 0 | % | $ | 380,958 | -5 | % | $ | 379,506 | -4 | % | ||||||||||||||
Hotels/motels | 279,480 | 285,032 | -2 | % | 324,058 | -14 | % | 304,038 | -8 | % | ||||||||||||||||||
Gas stations/ car washes | 272,760 | 259,367 | 5 | % | 266,986 | 2 | % | 257,406 | 6 | % | ||||||||||||||||||
Mixed-use facilities | 147,424 | 145,793 | 1 | % | 157,136 | -6 | % | 158,078 | -7 | % | ||||||||||||||||||
Warehouses | 117,182 | 110,668 | 6 | % | 111,543 | 5 | % | 119,797 | -2 | % | ||||||||||||||||||
Multifamily | 84,965 | 83,683 | 2 | % | 75,587 | 12 | % | 75,298 | 13 | % | ||||||||||||||||||
Other | 309,920 | 317,044 | -2 | % | 337,836 | -8 | % | 272,428 | 14 | % | ||||||||||||||||||
Total | $ | 1,574,856 | $ | 1,564,627 | 1 | % | $ | 1,654,104 | -5 | % | $ | 1,566,551 | 1 | % | ||||||||||||||
DEPOSIT COMPOSITION | 9/30/2010 | 6/30/2010 | % Change | 12/31/2009 | % Change | 9/30/2009 | % Change | |||||||||||||||||||||
Non-interest-bearing demand deposits | $ | 363,089 | $ | 342,409 | 6 | % | $ | 330,489 | 10 | % | $ | 328,844 | 10 | % | ||||||||||||||
Money market and other | 688,355 | 599,995 | 15 | % | 524,188 | 31 | % | 577,185 | 19 | % | ||||||||||||||||||
Saving deposits | 137,410 | 135,917 | 1 | % | 136,804 | 0 | % | 143,476 | -4 | % | ||||||||||||||||||
Time deposits of $100,000 or more | 329,855 | 386,629 | -15 | % | 932,699 | -65 | % | 855,261 | -61 | % | ||||||||||||||||||
Other time deposits | 683,947 | 665,439 | 3 | % | 510,010 | 34 | % | 582,304 | 17 | % | ||||||||||||||||||
Total deposit balances | $ | 2,202,656 | $ | 2,130,389 | 3 | % | $ | 2,434,190 | -10 | % | $ | 2,487,070 | -11 | % | ||||||||||||||
DEPOSIT COMPOSITION (%) | 9/30/2010 | 6/30/2010 | 12/31/2009 | 9/30/2009 | ||||||||||||
Non-interest-bearing demand deposits | 16.5 | % | 16.1 | % | 13.6 | % | 13.2 | % | ||||||||
Money market and other | 31.3 | % | 28.2 | % | 21.5 | % | 23.2 | % | ||||||||
Saving deposits | 6.2 | % | 6.4 | % | 5.6 | % | 5.8 | % | ||||||||
Time deposits of $100,000 or more | 15.0 | % | 18.1 | % | 38.3 | % | 34.4 | % | ||||||||
Other time deposits | 31.0 | % | 31.2 | % | 21.0 | % | 23.4 | % | ||||||||
Total deposit balances | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
CAPITAL RATIOS | 9/30/2010 | 6/30/2010 | 12/31/2009 | 9/30/2009 | ||||||||||||
Total stockholders' equity | $ | 356,102 | $ | 351,629 | $ | 367,975 | $ | 290,015 | ||||||||
Tier 1 risk-based capital ratio | 16.55 | % | 16.01 | % | 16.39 | % | 13.51 | % | ||||||||
Total risk-based capital ratio | 17.82 | % | 17.28 | % | 17.66 | % | 14.77 | % | ||||||||
Tier 1 leverage ratio | 12.78 | % | 12.69 | % | 12.15 | % | 9.95 | % | ||||||||
Book value per common share | $ | 7.63 | $ | 7.52 | $ | 7.99 | $ | 8.44 | ||||||||
Tangible common equity per share2 | $ | 7.55 | $ | 7.44 | $ | 7.90 | $ | 8.30 | ||||||||
Tangible common equity to tangible assets2 | 9.61 | % | 9.74 | % | 9.27 | % | 6.81 | % | ||||||||
2 Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and other intangible assets, net divided by total assets less goodwill and other intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company's capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. | ||||||||||||||||
Reconciliation of GAAP financial measures to non-GAAP financial measures: | ||||||||||||||||
9/30/2010 | 6/30/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||
Total stockholders' equity | $ | 356,102 | $ | 351,629 | $ | 367,975 | $ | 290,015 | ||||||||
Less: Preferred stock, net of discount | (63,967 | ) | (63,731 | ) | (63,263 | ) | (63,030 | ) | ||||||||
Common stock warrant | (2,383 | ) | (2,383 | ) | (2,383 | ) | (4,766 | ) | ||||||||
Goodwill and other intangible assets, net | (3,170 | ) | (3,297 | ) | (3,551 | ) | (3,695 | ) | ||||||||
Tangible common equity | $ | 286,582 | $ | 282,218 | $ | 298,778 | $ | 218,524 | ||||||||
Total assets | $ | 2,984,976 | $ | 2,901,065 | $ | 3,227,957 | $ | 3,212,690 | ||||||||
Less: Goodwill and other intangible assets, net | (3,170 | ) | (3,297 | ) | (3,551 | ) | (3,695 | ) | ||||||||
Tangible assets | $ | 2,981,806 | $ | 2,897,768 | $ | 3,224,406 | $ | 3,208,995 | ||||||||
Common shares outstanding | 37,956,527 | 37,956,527 | 37,824,007 | 26,316,576 | ||||||||||||
Tangible common equity to tangible assets | 9.61 | % | 9.74 | % | 9.27 | % | 6.81 | % | ||||||||
Tangible common equity per share | $ | 7.55 | $ | 7.44 | $ | 7.90 | $ | 8.30 | ||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | 9/30/2010 | 9/30/2009 | |||||||||||||||||||||
Balance at beginning of period | $ | 62,988 | $ | 63,995 | $ | 59,424 | $ | 52,967 | $ | 50,339 | $ | 59,424 | $ | 43,419 | ||||||||||||||
Provision for loan losses | 11,100 | 42,323 | 25,407 | 17,853 | 8,500 | 78,830 | 43,170 | |||||||||||||||||||||
Recoveries | 432 | 1,348 | 221 | 155 | 179 | 2,001 | 513 | |||||||||||||||||||||
Charge offs | (10,828 | ) | (44,678 | ) | (21,057 | ) | (11,551 | ) | (6,051 | ) | (76,563 | ) | (34,135 | ) | ||||||||||||||
Balance at end of period | $ | 63,692 | $ | 62,988 | $ | 63,995 | $ | 59,424 | $ | 52,967 | $ | 63,692 | $ | 52,967 | ||||||||||||||
Net charge-off/average gross loans4 (annualized) | 1.93 | % | 7.96 | % | 3.79 | % | 2.08 | % | 1.11 | % | 4.56 | % | 2.13 | % | ||||||||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||||||||||
NET CHARGED OFF LOANS BY TYPE | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | 9/30/2010 | 9/30/2009 | |||||||||||||||||||||
Real estate loans | $ | 5,821 | $ | 34,876 | $ | 12,823 | $ | 7,065 | $ | 2,572 | $ | 53,520 | $ | 17,103 | ||||||||||||||
Commercial loans | 4,549 | 8,243 | 7,201 | 4,236 | 3,282 | 19,993 | 15,094 | |||||||||||||||||||||
Consumer loans | 26 | 211 | 812 | 95 | 18 | 1,049 | 1,425 | |||||||||||||||||||||
Total net charge-offs | $ | 10,396 | $ | 43,330 | $ | 20,836 | $ | 11,396 | $ | 5,872 | $ | 74,562 | $ | 33,622 | ||||||||||||||
NON-PERFORMING ASSETS | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
Delinquent loans 90 days or more on non-accrual status4 | $ | 50,521 | $ | 46,174 | $ | 62,775 | $ | 51,674 | $ | 35,510 | ||||||||||
Delinquent loans 90 days or more on accrual status | - | 1,845 | 457 | - | - | |||||||||||||||
Total non-performing loans4 | 50,521 | 48,019 | 63,232 | 51,674 | 35,510 | |||||||||||||||
Other real estate owned | 3,591 | 4,709 | 5,856 | 2,044 | 4,693 | |||||||||||||||
Restructured loans | 34,391 | 33,950 | 65,026 | 64,341 | 44,707 | |||||||||||||||
Total non-performing assets4 | $ | 88,503 | $ | 86,678 | $ | 134,114 | $ | 118,059 | $ | 84,910 | ||||||||||
Non-performing assets4/ total assets | 2.96 | % | 2.99 | % | 4.36 | % | 3.66 | % | 2.64 | % | ||||||||||
Non-performing assets4/ gross loans5 & OREO | 4.11 | % | 4.10 | % | 6.23 | % | 5.34 | % | 3.98 | % | ||||||||||
Non-performing loans4/gross loans4 | 2.35 | % | 2.27 | % | 2.94 | % | 2.34 | % | 1.67 | % | ||||||||||
Allowance for loan losses/ gross loans4 | 2.97 | % | 2.98 | % | 2.98 | % | 2.69 | % | 2.49 | % | ||||||||||
Allowance for loan losses/ non-performing loans4 | 126 | % | 131 | % | 101 | % | 115 | % | 149 | % | ||||||||||
BREAKDOWN OF RESTRUCTURED LOANS BY TYPE: | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
Retail buildings | $ | 2,396 | $ | 3,353 | $ | 8,976 | $ | 9,620 | $ | 4,811 | ||||||||||
Hotels/motels | 8,589 | 8,612 | 19,177 | 16,647 | 4,400 | |||||||||||||||
Gas stations/ car washes | 910 | 365 | 10,941 | 20,006 | 19,547 | |||||||||||||||
Mixed-use facilities | - | - | 3,355 | 2,907 | 373 | |||||||||||||||
Warehouses | - | - | 1,522 | - | 4,455 | |||||||||||||||
Multifamily | - | - | - | 1,371 | 1,371 | |||||||||||||||
Other3 | 22,496 | 21,620 | 21,055 | 13,790 | 9,750 | |||||||||||||||
Total | $ | 34,391 | $ | 33,950 | $ | 65,026 | $ | 64,341 | $ | 44,707 | ||||||||||
3 Includes commercial business and other loans | ||||||||||||||||||||
DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
30 - 59 days | $ | 2,192 | $ | 5,716 | $ | 8,370 | $ | 14,926 | $ | 24,507 | ||||||||||
60 - 89 days | 757 | 598 | 3,978 | 2,877 | 7,931 | |||||||||||||||
Total delinquent loans less than 90 days past due4 | $ | 2,949 | $ | 6,314 | $ | 12,348 | $ | 17,803 | $ | 32,438 | ||||||||||
DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE BY TYPE | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
Real estate loans | $ | 1,369 | $ | 3,696 | $ | 8,241 | $ | 12,306 | $ | 28,434 | ||||||||||
Commercial loans | 1,540 | 2,513 | 3,799 | 5,028 | 3,720 | |||||||||||||||
Consumer loans | 40 | 105 | 308 | 469 | 284 | |||||||||||||||
Total delinquent loans less than 90 days past due4 | $ | 2,949 | $ | 6,314 | $ | 12,348 | $ | 17,803 | $ | 32,438 | ||||||||||
NON-PERFORMING LOANS BY TYPE | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
Real estate loans | $ | 31,153 | $ | 33,805 | $ | 49,392 | $ | 40,354 | $ | 25,696 | ||||||||||
Commercial loans | 18,680 | 13,680 | 13,309 | 10,275 | 9,521 | |||||||||||||||
Consumer loans | 688 | 534 | 531 | 1,045 | 293 | |||||||||||||||
Total non-performing loans4 | $ | 50,521 | $ | 48,019 | $ | 63,232 | $ | 51,674 | $ | 35,510 | ||||||||||
WATCH LIST LOANS | 9/30/2010 | 6/30/2010 | 3/31/2010 | 12/31/2009 | 9/30/2009 | |||||||||||||||
Special mention | $ | 30,767 | $ | 46,449 | $ | 43,647 | $ | 42,671 | $ | 30,762 | ||||||||||
Substandard | 147,641 | 116,069 | 169,149 | 153,535 | 110,669 | |||||||||||||||
Doubtful | 413 | 783 | 2,519 | 3,655 | 2,767 | |||||||||||||||
Loss | - | - | - | - | - | |||||||||||||||
Total watch list loans4 | $ | 178,821 | $ | 163,301 | $ | 215,315 | $ | 199,861 | $ | 144,198 | ||||||||||
4 The loan portfolio composition tables and net interest margin excludes the guaranteed portion of delinquent SBA loans for the amounts indicated at each period as these are 100% guaranteed by the SBA. |
CONTACT:
Investors and Financial Media:
Financial Profiles, Inc.
Tony Rossi, 310-478-2700 x13
trossi@finprofiles.com