EXHIBIT 99.1
Q4 2013 Summary:
LOS ANGELES, Jan. 27, 2014 (GLOBE NEWSWIRE) -- BBCN Bancorp, Inc. (the "Company") (Nasdaq:BBCN), the holding company of BBCN Bank (the "Bank"), today reported net income available to common stockholders of $19.8 million, or $0.25 per diluted common share, for the 2013 fourth quarter. This compares with net income available to common stockholders of $23.6 million, or $0.30 per diluted common share, for the 2013 third quarter and $21.5 million, or $0.28 per diluted common share, for the 2012 fourth quarter.
For 2013, net income available to common stockholders totaled $83.5 million, or $1.05 per diluted common share, compared with $77.6 million, or $0.99 per diluted common share, for 2012.
"New loan originations continued to be robust in the 2013 fourth quarter, totaling $323 million, and contributed to an 18% increase in loans for the full year," said Kevin S. Kim, Chairman and Chief Executive Officer of BBCN Bancorp, Inc. "Together with steady deposit growth of 17% over the course of the year, total assets increased 15% to close the year at $6.5 billion. Our fourth quarter results, however, were adversely affected by one large charge off amounting to $7.2 million, which resulted in elevated provisioning for loan losses relative to recent periods. While this impacted certain performance ratios for the quarter, our net interest margin increased 3 basis points from the preceding quarter, and our annualized pre-tax, pre-provision earnings remained steady at 2.52% of average assets.
"Throughout 2013, we continued making progress as the largest Korean-American bank in the country. We completed two acquisitions fortifying our national footprint, making BBCN the dominant Korean-American bank in all five of our core geographic markets. While the banking industry remains challenged in a low interest rate and heightened regulatory environment, we believe BBCN has the strongest executive management team in place in our niche market and is well positioned to gain traction in our journey to become a more diversified financial services company," said Kim.
Financial Highlights
| (Dollars in thousands, except per share data) | At or for the Three Months Ended | ||
| 12/31/2013 | 9/30/2013 | 12/31/2012 | |
| Net income | $ 19,799 | $ 23,552 | $ 21,527 |
| Diluted earnings per share | $ 0.25 | $ 0.30 | $ 0.28 |
| Net interest income before provision for loan losses | $ 66,876 | $ 64,360 | $ 59,646 |
| Net interest margin | 4.45% | 4.42% | 4.61% |
| Noninterest income | $ 11,238 | $ 10,799 | $ 9,859 |
| Noninterest expense | $ 37,785 | $ 35,746 | $ 30,609 |
| Net loans receivable | $ 5,009,356 | $ 4,833,224 | $ 4,229,311 |
| Deposits | $ 5,148,057 | $ 5,021,102 | $ 4,384,035 |
| Nonaccrual loans (1) | $ 39,154 | $ 36,129 | $ 29,653 |
| ALLL to gross loans | 1.28% | 1.34% | 1.56% |
| ALLL to nonaccrual loans (1) | 165.55% | 181.89% | 225.75% |
| ALLL to nonperforming assets (1) (2) | 66.58% | 65.27% | 107.62% |
| Provision for loan losses | $ 8,450 | $ 744 | $ 2,422 |
| Net charge offs | $ 9,345 | $ 6,704 | $ 1,433 |
| ROA (3) | 1.24% | 1.53% | 1.57% |
| ROE (3) | 9.77% | 11.85% | 11.55% |
| Efficiency ratio | 48.37% | 47.56% | 44.04% |
(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $27.5 million, $25.2 million and $17.6 million at the close of the 2013 fourth quarter, 2013 third quarter and 2012 fourth quarter, respectively.
(2) Nonperforming assets exclude acquired credit impaired loans totaling $43.8 million, $38.6 million and $17.7 million at December 31, 2013, September 30, 2013 and December 31, 2012, respectively.
(3) Based on net income before effects of dividends and discount accretion on preferred stock.
Operating Results for the Fourth Quarter of 2013
The comparability of BBCN's operating results with past performance is impacted by acquisition accounting adjustments related to the acquisitions of Center Financial Corporation on November 30, 2011, Pacific International Bancorp on February 15, 2013 and Foster Bankshares on August 13, 2013. The Company believes the following supplemental information will be helpful in understanding past financial performance. Operating results for the three months ended December 31, 2013, September 30, 2013 and December 31, 2012 include the following pre-tax acquisition accounting adjustments related to mergers.
The impact of major acquisition accounting adjustments to pre-tax income is summarized below. The effects of these adjustments on certain yields and costs are described in subsequent sections of this release.
| Three Months Ended | |||
| December 31, | September 30, | December 31, | |
| 2013 | 2013 | 2012 | |
| Accretion of discount on acquired performing loans | $ 4,873 | $ 4,074 | $ 4,697 |
| Accretion of discount on acquired credit impaired loans | 2,480 | 2,806 | 1,174 |
| Amortization of premium on acquired FHLB borrowings | 94 | 94 | 92 |
| Accretion of discount on acquired subordinated debt | (107) | (81) | (37) |
| Amortization of premium on acquired time deposits | 369 | 308 | 375 |
| Increase to pre-tax income | $ 7,709 | $ 7,201 | $ 6,301 |
In addition to the items listed above, acquisition accounting adjustments had the effect of reducing the yield on acquired securities portfolios.
Net Interest Income and Net Interest Margin. The following table summarizes the reported net interest income before provision for loan losses.
| Three Months Ended | |||||
| % | % | ||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Net interest income before provision for loan losses | $ 66,876 | $ 64,360 | 4% | $ 59,646 | 12% |
Fourth quarter 2013 net interest income before provision for loan losses increased 4% over the preceding third quarter and rose 12% over the prior-year fourth quarter. The Company attributed the increases in net interest income before provision for loan losses to higher levels of interest income on loans as a result of organic and strategic loan growth.
The net interest margin (net interest income divided by average interest-earning assets) and the impact of acquisition accounting adjustments are summarized in the following table:
| Three Months Ended | |||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Net interest margin, excluding the effect of acquisition accounting adjustments | 3.87% | 3.86% | 0.01% | 4.06% | (0.19)% |
| Acquisition accounting adjustments | 0.58 | 0.56 | 0.02 | 0.55 | 0.03 |
| Net interest margin | 4.45% | 4.42% | 0.03% | 4.61% | (0.16)% |
The net interest margin for the 2013 fourth quarter increased 3 basis points over the preceding third quarter to 4.45%. On a core basis, excluding the effect of acquisition accounting adjustments, the net interest margin for the 2013 fourth quarter increased 1 basis point over the preceding third quarter.
Compared with the prior-year period, net interest margin for the 2013 fourth quarter declined 16 basis points. Excluding the effect of acquisition accounting adjustments, the core net interest margin for the fourth quarter of 2013 declined 19 basis points from the year-ago period. The declines largely reflect decreases in the weighted average yield on loans.
The weighted average yield on loans and the impact of acquisition accounting adjustments are summarized in the following table:
| Three Months Ended | |||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Weighted average yield on loans, excluding the effect of acquisition accounting adjustments | 4.90% | 4.96% | (0.06)% | 5.24% | (0.34)% |
| Acquisition accounting adjustments | 0.69 | 0.67 | 0.02 | 0.65 | 0.04 |
| Weighted average yield on loans | 5.59% | 5.63% | (0.04)% | 5.89% | (0.30)% |
The weighted average yield on loans for the 2013 fourth quarter decreased 4 basis points from the preceding third quarter, and decreased 6 basis points on a core basis, excluding the effect of acquisition accounting adjustments. The weighted average yield on new loans originated during the 2013 fourth quarter was 4.50%, up 6 basis points when compared with 4.44% for the preceding third quarter. Compared with the prior-year period, the weighted average yield on loans for the 2013 fourth quarter decreased 30 basis points and 34 basis points on a core basis, excluding the effect of acquisition accounting adjustments.
The composition of fixed and variable rate loans and the associated weighted average contractual rates are summarized in the following table:
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Fixed rate loans | |||||
| As a percentage of total loans | 48% | 45% | 3% | 40% | 8% |
| Weighted average contractual rate | 4.99% | 5.16% | (0.17)% | 5.63% | (0.64)% |
| Variable rate loans | |||||
| As a percentage of total loans | 52% | 55% | (3)% | 62% | (10)% |
| Weighted average contractual rate | 4.37% | 4.43% | (0.06)% | 4.57% | (0.20)% |
The decrease in the weighted average contractual rate for fixed rate loans for the 2013 fourth quarter reflects the highly competitive rate environment for fixed rate commercial real estate loans in the current interest rate environment.
The weighted average yield on securities available for sale is summarized in the following table:
| Three Months Ended | |||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Weighted average yield on securities available for sale | 2.26% | 2.13% | 0.13% | 2.08% | 0.18% |
The weighted average yield on securities available for sale for the 2013 fourth quarter increased 13 basis points from the preceding third quarter and 18 basis points from the year-ago fourth quarter.
The weighted average duration and average life of the securities available-for-sale are summarized in the following table:
| Three Months Ended | |||||
| % | % | ||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Weighted average duration of securities available for sale in years | 4.42 | 4.81 | (8.11)% | 3.26 | 35.58% |
| Weighted average life of securities available for sale in years | 5.08 | 5.5 | (7.64)% | 3.5 | 45.14% |
The weighted average cost of deposits and the impact of acquisition accounting adjustments are summarized in the following table:
| Three Months Ended | |||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Weighted average cost of deposits, excluding the effect of acquisition accounting adjustments | 0.52% | 0.51% | 0.01% | 0.55% | (0.03)% |
| Acquisition accounting adjustments | (0.02) | (0.02) | — | (0.03) | 0.01 |
| Weighted average cost of deposits | 0.50% | 0.49% | 0.01% | 0.52% | (0.02)% |
The weighted average cost of deposits for the 2013 fourth quarter was relatively stable with the preceding third quarter, increasing by just 1 basis point, both on a reported and on a core basis, excluding the effect of amortization of premium on time deposits assumed in mergers.
Compared with the prior-year period, the weighted average cost of deposits for the 2013 fourth quarter improved 2 basis points, and improved 3 basis points on a core basis, excluding the effect of premium amortization on time deposits assumed in mergers.
The weighted average cost of FHLB advances and the impact of acquisition accounting adjustments are summarized in the following table:
| Three Months Ended | |||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Weighted average cost of FHLB advances, excluding the effect of acquisition accounting adjustments | 1.23% | 1.27% | (0.04)% | 1.40% | (0.17)% |
| Acquisition accounting adjustments | (0.09) | (0.09) | — | (0.09) | — |
| Weighted average cost of FHLB advances | 1.14% | 1.18% | (0.04)% | 1.31% | (0.17)% |
For the fourth quarter of 2013, the weighted average cost of FHLB advances decreased 4 basis points over the preceding third quarter, both on a reported and on a core basis, excluding the effect of acquisition accounting adjustments. During the 2013 fourth quarter, the Company added $25.0 million in new FHLB borrowings at a weighted average rate of 1.78%, and the weighted average maturity of these new borrowings was 5.00 years. These new borrowings replaced $25.0 million of FHLB borrowings with a weighted average rate of 0.68%, which matured during the fourth quarter 2013.
Compared with the prior-year period, the weighted average cost of FHLB advances decreased 17 basis points, both on a reported basis and on a core basis, excluding the effect of acquisition accounting adjustments. The decreases reflect the addition of $180.0 million in new FHLB borrowings of a weighted average rate of 0.89%, which rate was lower than the weighted average rate of the remaining borrowings. The weighted average original maturity of the new borrowings was 2.47 years. In addition, a total of $179.0 million of FHLB borrowings, with a weighted average rate of 1.08%, matured over the past twelve months.
Noninterest Income. Total noninterest income for the 2013 fourth quarter amounted to $11.2 million, reflecting a 4% increase over the preceding third quarter and a 14% increase over the prior-year fourth quarter.
The various noninterest income items are summarized in the following table:
| (In thousands) | Three Months Ended | ||||
| % | % | ||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Service fees on deposit accounts | $ 3,720 | $ 3,321 | 12% | $ 2,916 | 28% |
| Net gains on sales of SBA loans | 2,699 | 2,827 | (5)% | 2,754 | (2)% |
| Net gains on sale of other loans | — | — | —% | 6 | (100)% |
| Net valuation gains on interest swaps and caps | — | — | —% | 11 | (100)% |
| Net losses on sales of OREO | (45) | (48) | (6)% | (292) | (85)% |
| Other income and fees | 4,864 | 4,699 | 4% | 4,464 | 9% |
| Total noninterest income | $ 11,238 | $ 10,799 | 4% | $ 9,859 | 14% |
The 4% increase in noninterest income over the preceding third quarter largely reflects a full quarter's impact from the completion of the Foster Bankshares transaction on August 13, 2013, offset by a modest decline in net gains on sale of SBA loans. The 14% increase in total noninterest income for the 2013 fourth quarter over the prior-year period predominantly reflects the Foster and Pacific International acquisitions.
Noninterest Expense. Total noninterest expense for the fourth quarter of 2013 amounted to $37.8 million, reflecting a 6% increase over the preceding third quarter and a 23% increase over the prior-year fourth quarter.
The various noninterest expense items are summarized in the following table:
| (In thousands) | Three Months Ended | ||||
| % | % | ||||
| 12/31/2013 | 9/30/2013 | change | 12/31/2012 | change | |
| Salaries and employee benefits | $ 17,719 | $ 16,535 | 7% | $ 14,143 | 25% |
| Occupancy | 4,470 | 4,360 | 3% | 3,843 | 16% |
| Furniture and equipment | 1,895 | 1,728 | 10% | 1,482 | 28% |
| Advertising and marketing | 1,328 | 1,393 | (5)% | 934 | 42% |
| Data processing and communications | 2,107 | 1,983 | 6% | 1,521 | 39% |
| Professional fees | 1,010 | 1,440 | (30)% | 1,324 | (24)% |
| FDIC assessment | 939 | 818 | 15% | 710 | 32% |
| Merger and integration expenses | 2,244 | 931 | 141% | 505 | 344% |
| Other | 6,073 | 6,558 | (7)% | 6,147 | (1)% |
| Total noninterest expense | $ 37,785 | $ 35,746 | 6% | $ 30,609 | 23% |
The Company noted that salaries and benefits expense for the 2013 fourth quarter reflects a full quarter's impact from the Foster Bankshares transaction completed on August 13, 2013, as well as acquisition-related severance and holiday bonus payouts. Compared with the prior-year fourth quarter, the increase in salaries and benefits expense reflects the addition of FTEs related to Foster, as well as the acquisition of Pacific International Bancorp completed February 15, 2013. The number of FTEs was 835 as of December 31, 2013, 831 as of September 30, 2013, and 704 as of December 31, 2012.
In addition, operating results were impacted by merger and integration related expenses, which totaled $2.2 million $931,000 and $505,000 for the 2013 fourth quarter, 2013 third quarter and 2012 fourth quarter, respectively. Merger and integration related expenses for the 2013 fourth quarter included expenses associated with the integration of Foster Bankshares.
Income Tax Provision. The effective tax rate for the 2013 fourth quarter was 37.9%, compared with 39.1% for the preceding third quarter and 40.1% for the 2012 fourth quarter.
Balance Sheet Summary
Loans receivable totaled $5.07 billion at December 31, 2013, reflecting a 4% increase over $4.90 billion at September 30, 2013 and an increase of 18% over $4.30 billion a year earlier at December 31, 2012.
Total new loan originations during the fourth quarter of 2013 amounted to $322.9 million, including SBA loan originations of $66.8 million. Sales of SBA loans to the secondary market and gains derived from those sales are based substantially on the production of SBA 7(a) loans. Production of SBA 7(a) loans amounted to $35.5 million for the fourth quarter of 2013, compared with $52.7 million for the preceding third quarter. During the 2013 fourth quarter, the Company sold $31.8 million of its SBA loans held for sale.
For the full year, total new loan origination amounted to $1.14 billion, including SBA loan originations of $231.7 million.
Aggregate pay offs and pay downs during the 2013 fourth quarter amounted to $209.7 million, compared with $266.1 million for the preceding third quarter and $185.9 million for the year-ago fourth quarter.
Total deposits amounted to $5.15 billion at December 31, 2013, compared with $5.02 billion at September 30, 2013 and $4.38 billion a year earlier at December 31, 2012. The increase over the preceding third quarter is largely attributed to a 9% increase in money market accounts, as well as higher balances in noninterest bearing demand deposits and jumbo time deposits. Noninterest bearing deposits at December 31, 2013 totaled $1.40 billion and accounted for 27% of total deposits.
Credit Quality
The provision for loan losses for the 2013 fourth quarter was $8.5 million, compared with $744,000 for the preceding third quarter and $2.4 million for prior-year fourth quarter.
For a more detailed understanding of the changes in the Allowance for Loan and Lease Losses ("ALLL"), the composition of the ALLL has been segmented for disclosure purposes between loans accounted for under the amortized cost method (referred to as "Legacy Loans") and loans acquired through the Center Financial, Pacific International and Foster transactions (referred to as "Acquired Loans"). The Acquired Loans are further segregated between performing and credit impaired loans.
The composition of the ALLL as of December 31, 2013, September 30, 2013 and December 31, 2012 is as follows:
| (dollars in thousands) | 12/31/2013 | 9/30/2013 | 12/31/2012 |
| Legacy Loans (1) | $ 57,478 | $ 59,773 | $ 61,003 |
| Acquired Loans - Performing (2) | 2,564 | 1,964 | 1,404 |
| Acquired Loans - Credit Impaired (2) | 4,778 | 3,978 | 4,534 |
| Total ALLL | $ 64,820 | $ 65,715 | $ 66,941 |
| Loans receivable | $ 5,074,176 | $ 4,898,939 | $ 4,296,252 |
| ALLL coverage ratio | 1.28% | 1.34% | 1.56% |
(1) Legacy Loans include loans originated by the Bank's predecessor bank, loans originated by BBCN, and loans that were acquired and that have been refinanced as new loans.
(2) Acquired Loans were marked to fair value at acquisition date, and the allowance for loan losses reflect provisions for credit deterioration since the acquisition date.
Following are the components of criticized loan balances as of December 31, 2013, September 30, 2013 and December 31, 2012:
| (dollars in thousands) | 12/31/2013 | 9/30/2013 | 12/31/2012 |
| Special Mention (1) | $ 89,489 | $ 111,631 | $ 79,589 |
| Classified (1) | $ 266,361 | $ 246,743 | $ 209,079 |
| Criticized | $ 355,850 | $ 358,374 | $ 288,668 |
(1) Balances include Acquired Loans which were marked to fair value on the date of acquisition.
The Company defines nonperforming loans to include delinquent loans past due 90 days or more on nonaccrual status, plus delinquent loans past due 90 days or more on accrual status (excluding acquired credit impaired loan balances) and accruing restructured loans. Nonperforming loans at December 31, 2013 held steady at $73.1 million, compared with September 30, 2013. As a percentage of loans receivable, nonperforming loans at December 31, 2013 was 1.44%, compared with 1.49% at September 30, 2013.
Nonperforming assets, including other real estate owned, amounted to $97.4 million at December 31, 2013, or 1.50% of total assets, down modestly when compared with $100.7 million, or 1.59% of total assets, at September 30, 2013.
Net loan charge offs for the 2013 fourth quarter totaled $9.3 million, or 0.75% of average loans on an annualized basis, compared with net loan charge offs of $6.7 million, or 0.56% of average loans on an annualized basis, for the preceding third quarter. Charge offs for the three months ended December 31, 2013 included a $7.2 million charge off related to one trade finance commercial credit. During the fourth quarter, the borrower informed the Company that a major disruption to its cash flows had occurred and, as a result, the borrower would be unable to meet its contractual loan obligations. Given this new information, the Company revised its impairment analysis and recognized the additional impairment through the provision for loan losses and partially charged off the loan.
The allowance for loan losses at December 31, 2013 was $64.8 million, or 1.28% of gross loans receivable (excluding loans held for sale), compared with $65.7 million, or 1.34%, at September 30, 2013. The coverage ratio of the allowance for loan losses to nonperforming loans (excluding acquired loans past due 90 days or more on accrual status) was 88.72% at December 31, 2013, compared with 91.08% at September 30, 2013.
Impaired loans (defined as loans for which it is probable that not all principal and interest payments due will be collected in accordance with the contractual terms) rose to $116.3 million at December 31, 2013 from $99.2 million at September 30, 2013.
Specific reserves for impaired loans at December 31, 2013 totaled $10.2 million, or 8.7% of the aggregate impaired loan amount, compared with $11.0 million, or 11.1% of the aggregate impaired loan amount, at September 30, 2013. Excluding specific reserves for impaired loans, the allowance coverage on the remaining loan portfolio was 1.10% at December 31, 2013, compared with 1.14% at September 30, 2013.
Capital
At December 31, 2013, the Company continued to exceed all regulatory capital requirements to be classified as a "well-capitalized" institution, as summarized in the following table.
| 12/31/2013 | 9/30/2013 | 12/31/2012 | |
| Leverage Ratio | 11.89% | 12.06% | 12.76% |
| Tier 1 Risk-based Ratio | 13.58% | 13.64% | 14.91% |
| Total Risk-based Ratio | 14.78% | 14.89% | 16.16% |
Tangible common equity per share and as a percentage of tangible assets are summarized in the following table:
| 12/31/2013 | 9/30/2013 | 12/31/2012 | |
| Tangible common equity per share (1) | $8.79 | $8.52 | $8.43 |
| Tangible common equity to tangible assets (1) | 10.98% | 10.87% | 11.86% |
(1) Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and net other intangible assets divided by total assets less goodwill and net other intangible assets. 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. The accompanying financial information includes a reconciliation of the ratio of tangible common equity to tangible assets with stockholders' equity and total assets.
Investor Conference Call
The Company will host an investor conference call on Tuesday, January 28, 2014 at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review financial results for the fourth quarter of 2013. Investors and analysts may access the conference call by dialing 877-474-9506 (domestic) or 857-244-7559 (international), passcode 67400854 or "BBCN Bancorp." Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of BBCN Bancorp's website at BBCNbank.com. After the live webcast, a replay will remain available in the Investor Relations section of BBCN Bancorp's website for one year. A replay of the call will be available at 888-286-8010 (domestic) or 617-801-6888 (international) through February 4, 2014, passcode 28254331.
About BBCN Bancorp, Inc.
BBCN Bancorp, Inc. is the holding company of BBCN Bank, the largest Korean-American bank in the nation with $6.5 billion in assets as of December 31, 2013. Headquartered in Los Angeles and serving a diverse mix of customers mirroring its communities, BBCN operates 49 branches in California, New York, New Jersey, Illinois, Washington and Virginia, along with six loan production offices in Seattle, Denver, Dallas, Atlanta, Northern California and Annandale, Virginia. BBCN specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and business lending, SBA lending and international trade financing. BBCN Bank is a California-chartered bank and its deposits are insured by the FDIC to the extent provided by law. BBCN is an Equal Opportunity Lender.
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.
(tables follow)
| BBCN Bancorp, Inc. | |||||
| Consolidated Financial Statements and Selected Financial Data | |||||
| Unaudited (Dollars in Thousands, Except per Share Data) | |||||
| Assets | 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change |
| Cash and due from banks | $ 316,705 | $ 345,352 | -8% | $ 312,916 | 1% |
| Securities available for sale, at fair value | 705,751 | 708,566 | 0% | 704,403 | 0% |
| Federal Home Loan Bank and Federal Reserve Bank stock | 27,941 | 27,958 | 0% | 22,495 | 24% |
| Loans held for sale, at the lower of cost or fair value | 44,115 | 49,480 | -11% | 51,635 | -15% |
| Loans receivable | 5,074,176 | 4,898,939 | 4% | 4,296,252 | 18% |
| Allowance for loan losses | (64,820) | (65,715) | 1% | (66,941) | 3% |
| Net loans receivable | 5,009,356 | 4,833,224 | 4% | 4,229,311 | 18% |
| Accrued interest receivable | 13,403 | 13,108 | 2% | 12,117 | 11% |
| Premises and equipment, net | 30,894 | 29,747 | 4% | 22,609 | 37% |
| Bank owned life insurance | 44,770 | 44,593 | 0% | 43,767 | 2% |
| Goodwill | 107,320 | 119,881 | -10% | 89,878 | 19% |
| Other intangible assets, net | 5,184 | 5,563 | -7% | 3,033 | 71% |
| Other assets | 168,092 | 163,515 | 3% | 148,497 | 13% |
| Total assets | $ 6,473,531 | $ 6,340,987 | 2% | $ 5,640,661 | 15% |
| Liabilities | |||||
| Deposits | $ 5,148,057 | $ 5,021,102 | 3% | $ 4,384,035 | 17% |
| Borrowings from Federal Home Loan Bank | 421,352 | 421,446 | 0% | 420,722 | 0% |
| Subordinated debentures | 57,410 | 57,303 | 0% | 41,846 | 37% |
| Accrued interest payable | 4,821 | 4,827 | 0% | 4,355 | 11% |
| Other liabilities | 30,789 | 35,079 | -12% | 38,599 | -20% |
| Total liabilities | 5,662,429 | 5,539,757 | 2% | 4,889,557 | 16% |
| Stockholders' Equity | |||||
| Common stock, $0.001 par value; authorized, 150,000,000 shares at December 31, 2013, September 30, 2013 and December 31, 2012; issued and outstanding, 79,441,525, 79,253,235, and 78,041,511 at December 31, 2013, September 30, 2013, and December 31, 2012, respectively | 79 | 79 | 0% | 78 | 1% |
| Capital surplus | 540,876 | 538,062 | 1% | 525,354 | 3% |
| Retained earnings | 280,332 | 266,478 | 5% | 216,590 | 29% |
| Accumulated other comprehensive income, net | (10,185) | (3,389) | 201% | 9,082 | -212% |
| Total stockholders' equity | 811,102 | 801,230 | 1% | 751,104 | 8% |
| Total liabilities and stockholders' equity | $ 6,473,531 | $ 6,340,987 | 2% | $ 5,640,661 | 15% |
| Three Months Ended | Twelve Months Ended | ||||||||
| 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change | 12/31/2013 | 12/31/2012 | % change | ||
| Interest income: | |||||||||
| Interest and fees on loans | $ 70,435 | $ 67,747 | 4% | $ 63,107 | 12% | $ 266,684 | $ 250,583 | 6% | |
| Interest on securities | 3,971 | 3,802 | 4% | 3,540 | 12% | 14,726 | 16,480 | -11% | |
| Interest on federal funds sold and other investments | 510 | 486 | 5% | 285 | 79% | 1,663 | 822 | 102% | |
| Total interest income | 74,916 | 72,035 | 4% | 66,932 | 12% | 283,073 | 267,885 | 6% | |
| Interest expense: | |||||||||
| Interest on deposits | 6,307 | 5,959 | 6% | 5,492 | 15% | 23,321 | 21,534 | 8% | |
| Interest on other borrowings | 1,733 | 1,716 | 1% | 1,794 | -3% | 6,697 | 8,293 | -19% | |
| Total interest expense | 8,040 | 7,675 | 5% | 7,286 | 10% | 30,018 | 29,647 | 1% | |
| Net interest income before provision for loan losses | 66,876 | 64,360 | 4% | 59,646 | 12% | 253,055 | 238,238 | 6% | |
| Provision for loan losses | 8,450 | 744 | 1036% | 2,422 | 249% | 17,500 | 19,104 | -8% | |
| Net interest income after provision for loan losses | 58,426 | 63,616 | -8% | 57,224 | 2% | 235,555 | 219,134 | 7% | |
| Noninterest income: | |||||||||
| Service fees on deposit accounts | 3,720 | 3,321 | 12% | 2,916 | 28% | 12,838 | 12,466 | 3% | |
| Net gains on sales of SBA loans | 2,699 | 2,827 | -5% | 2,754 | -2% | 11,515 | 8,180 | 41% | |
| Net gains on sales of other loans | -- | -- | 0% | 6 | -100% | 62 | 152 | -59% | |
| Net gains on sales of securities available-for-sale | -- | -- | 0% | -- | 0% | 54 | 949 | -94% | |
| Net valuation gains on interest swaps and caps | -- | -- | 0% | 11 | -100% | -- | 35 | -100% | |
| Net loss on sales of OREO | (45) | (48) | -6% | (292) | -85% | (102) | (251) | -59% | |
| Other income and fees | 4,864 | 4,699 | 4% | 4,464 | 9% | 18,228 | 17,859 | 2% | |
| Total noninterest income | 11,238 | 10,799 | 4% | 9,859 | 14% | 42,595 | 39,390 | 8% | |
| Noninterest expense: | |||||||||
| Salaries and employee benefits | 17,719 | 16,535 | 7% | 14,143 | 25% | 66,805 | 56,491 | 18% | |
| Occupancy | 4,470 | 4,360 | 3% | 3,843 | 16% | 17,676 | 15,631 | 13% | |
| Furniture and equipment | 1,895 | 1,728 | 10% | 1,482 | 28% | 6,809 | 5,663 | 20% | |
| Advertising and marketing | 1,328 | 1,393 | -5% | 934 | 42% | 5,184 | 5,076 | 2% | |
| Data processing and communications | 2,107 | 1,983 | 6% | 1,521 | 39% | 7,595 | 6,364 | 19% | |
| Professional fees | 1,010 | 1,440 | -30% | 1,324 | -24% | 5,194 | 3,882 | 34% | |
| FDIC assessment | 939 | 818 | 15% | 710 | 32% | 3,309 | 2,442 | 36% | |
| Merger and integration expenses | 2,244 | 931 | 141% | 505 | 344% | 4,865 | 3,809 | 28% | |
| Other | 6,073 | 6,558 | -7% | 6,147 | -1% | 23,798 | 21,533 | 11% | |
| 37,785 | 35,746 | 6% | 30,609 | 23% | 141,235 | 120,891 | 17% | ||
| Income before income taxes | 31,879 | 38,669 | -18% | 36,474 | -13% | 136,915 | 137,633 | -1% | |
| Income tax provision | 12,080 | 15,117 | -20% | 14,947 | -19% | 53,432 | 54,410 | -2% | |
| Net income | $ 19,799 | $ 23,552 | -16% | $ 21,527 | -8% | $ 83,483 | $ 83,223 | 0% | |
| Dividends and discount accretion on preferred stock | $ -- | $ -- | 0% | $ -- | 0% | $ -- | $ (5,640) | -100% | |
| Net income available to common stockholders | $ 19,799 | $ 23,552 | -16% | $ 21,527 | -8% | $ 83,483 | $ 77,583 | 8% | |
| Earnings Per Common Share: | |||||||||
| Basic | $ 0.25 | $ 0.30 | $ 0.28 | $ 1.06 | $ 0.99 | ||||
| Diluted | $ 0.25 | $ 0.30 | $ 0.28 | $ 1.05 | $ 0.99 | ||||
| Average Shares Outstanding: | |||||||||
| Basic | 79,350,797 | 79,223,636 | 78,033,439 | 79,036,729 | 78,012,253 | ||||
| Diluted | 79,520,193 | 79,334,865 | 78,113,083 | 79,260,703 | 78,091,116 | ||||
| Three months ended | Twelve Months Ended | ||||||||
| 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 | 12/31/2013 | 12/31/2012 | |||
| Net Income | $ 19,799 | $ 23,552 | $ 22,671 | $ 17,461 | $ 21,527 | $ 83,483 | $ 83,223 | ||
| Add back: Income tax | 12,080 | 15,117 | 14,821 | 11,414 | 14,947 | 53,432 | 54,410 | ||
| Add back: Provision for loan losses | 8,450 | 744 | 800 | 7,506 | 2,422 | 17,500 | 19,104 | ||
| Pre-tax, pre-provision income (PTPP) 1 | $ 40,329 | $ 39,413 | $ 38,292 | $ 36,381 | $ 38,896 | $ 154,415 | $ 156,737 | ||
| PTPP to average assets (annualized) | 2.52% | 2.56% | 2.60% | 2.54% | 2.83% | 2.56% | 3.00% | ||
| 1 While pre-tax, pre-provision income is a non-GAAP performance measure, we believe it is a useful measure in analyzing underlying performance trends, particularly in times of economic stress. It is the level of earnings adjusted to exclude the impact of income tax and provision expense. | |||||||||
| At or for the Three Months Ended (Annualized) | At of for the Twelve Months Ended | ||||||||
| Profitability measures: | 12/31/2013 | 9/30/2013 | 12/31/2012 | 12/31/2013 | 12/31/2012 | ||||
| ROA 2 | 1.24% | 1.53% | 1.57% | 1.38% | 1.59% | ||||
| ROE 2 | 9.77% | 11.85% | 11.55% | 10.59% | 10.73% | ||||
| Return on average tangible equity 2,3 | 11.52% | 13.90% | 13.20% | 12.27% | 12.20% | ||||
| Net interest margin | 4.45% | 4.42% | 4.61% | 4.46% | 4.88% | ||||
| Efficiency ratio | 48.37% | 47.56% | 44.04% | 47.77% | 43.54% | ||||
| 2 Based on net income before effect of dividends and discount accretion on preferred stock | |||||||||
| 3 Average tangible equity is calculated by subtracting average goodwill and average other intangibles from average stockholders' equity. This is non-GAAP measure that we believe provides investors wth information that is useful in understanding our financial performance and position. | |||||||||
| Three Months Ended | Three Months Ended | Three Months Ended | |||||||
| 12/31/2013 | 9/30/2013 | 12/31/2012 | |||||||
| 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 | |
| INTEREST EARNING ASSETS: | |||||||||
| Gross loans, includes loans held for sale | $ 4,999,586 | $ 70,435 | 5.59% | $ 4,771,022 | $ 67,747 | 5.63% | $ 4,262,167 | $ 63,107 | 5.89% |
| Securities available for sale | 702,886 | 3,971 | 2.26% | 714,660 | 3,802 | 2.13% | 681,296 | 3,540 | 2.08% |
| FRB and FHLB stock and other investments | 258,270 | 510 | 0.77% | 291,672 | 486 | 0.65% | 206,348 | 285 | 0.54% |
| Federal funds sold | -- | -- | NA | -- | -- | 0.00% | 43 | -- | 0.30% |
| Total interest earning assets | $ 5,960,742 | $ 74,916 | 4.99% | $ 5,777,353 | $ 72,035 | 4.95% | $ 5,149,854 | $ 66,932 | 5.17% |
| INTEREST BEARING LIABILITIES: | |||||||||
| Deposits: | |||||||||
| Demand, interest-bearing | $ 1,327,322 | $ 2,082 | 0.62% | $ 1,276,732 | $ 1,927 | 0.60% | $ 1,192,546 | $ 1,818 | 0.61% |
| Savings | 226,638 | 657 | 1.15% | 204,050 | 669 | 1.30% | 181,283 | 793 | 1.74% |
| Time deposits: | |||||||||
| $100,000 or more | 1,468,459 | 2,413 | 0.65% | 1,380,962 | 2,361 | 0.68% | 988,157 | 1,635 | 0.66% |
| Other | 662,029 | 1,155 | 0.69% | 677,352 | 1,003 | 0.59% | 717,419 | 1,246 | 0.69% |
| Total time deposits | 2,130,488 | 3,568 | 0.66% | 2,058,314 | 3,364 | 0.65% | 1,705,576 | 2,881 | 0.67% |
| Total interest bearing deposits | 3,684,448 | 6,307 | 0.68% | 3,539,095 | 5,959 | 0.67% | 3,079,405 | 5,492 | 0.71% |
| FHLB advances | 420,319 | 1,204 | 1.14% | 422,084 | 1,251 | 1.18% | 422,518 | 1,397 | 1.31% |
| Other borrowings | 56,453 | 529 | 3.67% | 48,273 | 465 | 3.77% | 40,231 | 397 | 3.86% |
| Total interest bearing liabilities | 4,161,220 | $ 8,040 | 0.77% | 4,009,452 | $ 7,675 | 0.76% | 3,542,154 | $ 7,286 | 0.82% |
| Noninterest bearing demand deposits | 1,379,230 | 1,306,307 | 1,155,905 | ||||||
| Total funding liabilities/cost of funds | $ 5,540,450 | 0.58% | $ 5,315,760 | 0.57% | $ 4,698,059 | 0.62% | |||
| Net interest income/net interest spread | $ 66,876 | 4.22% | $ 64,360 | 4.19% | $ 59,646 | 4.35% | |||
| Net interest margin | 4.45% | 4.42% | 4.61% | ||||||
| Net interest margin, excluding effect of nonaccrual loan income (expense) | 4.47% | 4.42% | 4.63% | ||||||
| Net interest margin, excluding effect of nonaccrual loan income (expense) and prepayment fee income | 4.44% | 4.37% | 4.60% | ||||||
| Nonaccrual loan income (reversed) recognized | $ (280) | $ (153) | $ (205) | ||||||
| Prepayment fee income received | 537 | 580 | 313 | ||||||
| Net | $ 257 | $ 427 | $ 108 | ||||||
| Cost of deposits: | |||||||||
| Noninterest bearing demand deposits | $ 1,379,230 | $ -- | $ 1,306,307 | $ -- | $ 1,155,905 | $ -- | |||
| Interest bearing deposits | 3,684,448 | 6,307 | 0.68% | 3,539,095 | 5,959 | 0.67% | 3,079,405 | 5,492 | 0.73% |
| Total deposits | $ 5,063,678 | $ 6,307 | 0.50% | $ 4,845,402 | $ 5,959 | 0.49% | $ 4,235,310 | 5,492 | 0.52% |
| Twelve Months Ended | Twelve Months Ended | |||||
| 12/31/2013 | 12/31/2012 | |||||
| Interest | Annualized | Interest | Annualized | |||
| Average | Income/ | Average | Average | Income/ | Average | |
| Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | |
| INTEREST EARNING ASSETS: | ||||||
| Gross loans, includes loans held for sale | $ 4,692,089 | $ 266,684 | 5.68% | $ 3,974,626 | $ 250,583 | 6.30% |
| Securities available for sale | 703,812 | 14,726 | 2.09% | 694,719 | 16,480 | 2.37% |
| FRB and FHLB stock and other investments | 276,109 | 1,663 | 0.59% | 205,743 | 744 | 0.36% |
| Federal funds sold | -- | -- | NA | 11,342 | 78 | 0.68% |
| Total interest earning assets | $ 5,672,010 | $ 283,073 | 4.99% | $ 4,886,430 | $ 267,885 | 5.48% |
| INTEREST BEARING LIABILITIES: | ||||||
| Deposits: | ||||||
| Demand, interest-bearing | $ 1,289,082 | $ 7,818 | 0.61% | $ 1,191,548 | $ 7,566 | 0.63% |
| Savings | 200,735 | 2,800 | 1.39% | 187,301 | 3,364 | 1.80% |
| Time deposits: | ||||||
| $100,000 or more | 1,317,178 | 8,254 | 0.63% | 851,971 | 6,064 | 0.71% |
| Other | 671,670 | 4,449 | 0.66% | 691,579 | 4,361 | 0.63% |
| Total time deposits | 1,988,848 | 12,703 | 0.64% | 1,543,550 | 10,425 | 0.68% |
| Total interest bearing deposits | 3,478,665 | 23,321 | 0.67% | 2,922,399 | 21,355 | 0.73% |
| FHLB advances | 421,729 | 4,899 | 1.16% | 374,938 | 6,229 | 1.66% |
| Other borrowings | 47,678 | 1,798 | 3.72% | 44,535 | 2,064 | 4.56% |
| Total interest bearing liabilities | 3,948,072 | $ 30,018 | 0.76% | 3,341,872 | $ 29,648 | 0.89% |
| Non-interest bearing demand deposits | 1,260,596 | 1,067,002 | ||||
| Total funding liabilities / cost of funds | $ 5,208,668 | 0.58% | $ 4,408,874 | 0.67% | ||
| Net interest income / net interest spread | $ 253,055 | 4.23% | $ 238,237 | 4.59% | ||
| Net interest margin | 4.46% | 4.88% | ||||
| Net interest margin, excluding effect of nonaccrual loan income(expense) | 4.47% | 4.90% | ||||
| Net interest margin, excluding effect of nonaccrual loan income(expense) and prepayment fee income | 4.44% | 4.88% | ||||
| Nonaccrual loan income (reversed) recognized | $ (274) | $ (998) | ||||
| Prepayment fee income received | 1,485 | 746 | ||||
| Net | $ 1,211 | $ (252) | ||||
| Cost of deposits: | ||||||
| Non-interest bearing demand deposits | $ 1,260,596 | $ -- | $ 1,067,002 | $ -- | ||
| Interest bearing deposits | 3,478,665 | 23,321 | 0.67% | 2,922,399 | 21,355 | 0.73% |
| Total deposits | $ 4,739,261 | $ 23,321 | 0.49% | $ 3,989,401 | $ 21,355 | 0.54% |
| Three Months Ended | Twelve Months Ended | ||||||||
| 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change | 12/31/2013 | 12/31/2012 | % change | ||
| AVERAGE BALANCES | |||||||||
| Gross loans, includes loans held for sale | $ 4,999,586 | $ 4,771,022 | 5% | $ 4,262,167 | 17% | $4,692,089 | 3,974,626 | 18% | |
| Investments | 961,156 | 1,006,332 | -4% | 887,687 | 8% | 979,921 | 911,804 | 7% | |
| Interest earning assets | 5,960,742 | 5,777,353 | 3% | 5,149,854 | 16% | 5,672,010 | 4,886,430 | 16% | |
| Total assets | 6,393,658 | 6,160,132 | 4% | 5,490,540 | 16% | 6,042,677 | 5,228,557 | 16% | |
| Interest bearing deposits | 3,684,448 | 3,539,095 | 4% | 3,079,405 | 20% | 3,478,665 | 2,922,399 | 19% | |
| Interest bearing liabilities | 4,161,220 | 4,009,452 | 4% | 3,542,154 | 17% | 3,948,072 | 3,341,872 | 18% | |
| Noninterest bearing demand deposits | 1,379,230 | 1,306,307 | 6% | 1,155,905 | 19% | 1,260,596 | 1,067,002 | 18% | |
| Stockholders' equity | 810,581 | 794,737 | 2% | 745,468 | 9% | 788,575 | 775,718 | 2% | |
| Net interest earning assets | 1,799,522 | 1,767,901 | 2% | 1,607,700 | 12% | 1,723,938 | 1,544,558 | 12% | |
| 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change | |||||
| LOAN PORTFOLIO COMPOSITION: | |||||||||
| Commercial loans | $ 1,073,778 | $ 1,068,844 | 0% | $ 1,073,625 | 0% | ||||
| Real estate loans | 3,904,059 | 3,736,225 | 4% | 3,174,759 | 23% | ||||
| Consumer and other loans | 98,507 | 95,693 | 3% | 49,954 | 97% | ||||
| Loans outstanding | 5,076,344 | 4,900,762 | 4% | 4,298,338 | 18% | ||||
| Unamortized deferred loan fees - net of costs | (2,168) | (1,823) | 19% | (2,086) | 4% | ||||
| Loans, net of deferred loan fees and costs | 5,074,176 | 4,898,939 | 4% | 4,296,252 | 18% | ||||
| Allowance for loan losses | (64,820) | (65,715) | 1% | (66,941) | 3% | ||||
| Loan receivable, net | $ 5,009,356 | $ 4,833,224 | 4% | $ 4,229,311 | 18% | ||||
| REAL ESTATE LOANS BY PROPERTY TYPE: | 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change | ||||
| Retail buildings | $ 1,140,103 | $ 1,089,898 | 5% | $ 868,567 | 31% | ||||
| Hotels/motels | 720,175 | 667,206 | 8% | 609,076 | 18% | ||||
| Gas stations/car washes | 522,198 | 523,368 | 0% | 428,997 | 22% | ||||
| Mixed-use facilities | 312,156 | 297,506 | 5% | 340,433 | -8% | ||||
| Warehouses | 383,979 | 362,700 | 6% | 294,421 | 30% | ||||
| Multifamily | 181,503 | 171,489 | 6% | 142,610 | 27% | ||||
| Other | 643,945 | 624,058 | 3% | 490,655 | 31% | ||||
| Total | $ 3,904,059 | $ 3,736,225 | 4% | $ 3,174,759 | 23% | ||||
| DEPOSIT COMPOSITION | 12/31/2013 | 9/30/2013 | % change | 12/31/2012 | % change | ||||
| Noninterest bearing demand deposits | $ 1,399,454 | $ 1,362,675 | 3% | $ 1,184,285 | 18% | ||||
| Money market and other | 1,376,068 | 1,267,113 | 9% | 1,248,304 | 10% | ||||
| Saving deposits | 222,446 | 228,073 | -2% | 180,686 | 23% | ||||
| Time deposits of $100,000 or more | 1,499,248 | 1,475,321 | 2% | 1,088,611 | 38% | ||||
| Other time deposits | 650,841 | 687,920 | -5% | 682,149 | -5% | ||||
| Total deposit balances | $ 5,148,057 | $ 5,021,102 | 3% | $ 4,384,035 | 17% | ||||
| DEPOSIT COMPOSITION (%) | 12/31/2013 | 9/30/2013 | 12/31/2012 | ||||||
| Noninterest bearing demand deposits | 27.2% | 27.2% | 27.0% | ||||||
| Money market and other | 26.7% | 25.2% | 28.5% | ||||||
| Saving deposits | 4.3% | 4.5% | 4.1% | ||||||
| Time deposits of $100,000 or more | 29.1% | 29.4% | 24.8% | ||||||
| Other time deposits | 12.6% | 13.7% | 15.6% | ||||||
| Total deposit balances | 100.0% | 100.0% | 100.0% | ||||||
| CAPITAL RATIOS | 12/31/2013 | 9/30/2013 | 12/31/2012 | ||||||
| Total stockholders' equity | $ 811,102 | $ 801,230 | $ 751,104 | ||||||
| Tier 1 risk-based capital ratio | 13.58% | 13.64% | 14.91% | ||||||
| Total risk-based capital ratio | 14.78% | 14.89% | 16.16% | ||||||
| Tier 1 leverage ratio | 11.89% | 12.06% | 12.76% | ||||||
| Book value per common share | $ 10.21 | $ 10.10 | $ 9.62 | ||||||
| Tangible common equity per share4 | $ 8.79 | $ 8.52 | $ 8.43 | ||||||
| Tangible common equity to tangible assets4 | 10.98% | 10.87% | 11.86% | ||||||
| 4 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. | |||||||||
| Reonciliation of GAAP financial measures to non-GAAP financial measures: | |||||||||
| 12/31/2013 | 9/30/2013 | 12/31/2012 | |||||||
| Total stockholders' equity | $ 811,102 | $ 801,230 | $ 751,104 | ||||||
| Less: Common stock warrant | (378) | (378) | (378) | ||||||
| Goodwill and other intangible assets, net | (112,504) | (125,444) | (92,911) | ||||||
| Tangible common equity | $ 698,220 | $ 675,408 | $ 657,815 | ||||||
| Total assets | $ 6,473,531 | $ 6,340,987 | $ 5,640,661 | ||||||
| Less: Goodwill and other intangible assets, net | (112,504) | (125,444) | (92,911) | ||||||
| Tangible assets | $ 6,361,027 | $ 6,215,543 | $ 5,547,750 | ||||||
| Common shares outstanding | 79,441,525 | 79,247,719 | 78,041,511 | ||||||
| Tangible common equity to tangible assets | 10.98% | 10.87% | 11.86% | ||||||
| Tangible common equity per share | $ 8.79 | $ 8.52 | $ 8.43 | ||||||
| Three Months Ended | Twelve Months Ended | ||||||||
| ALLOWANCE FOR LOAN LOSSES: | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 | 12/31/2013 | 12/31/2012 | ||
| Balance at beginning of period | $ 65,715 | $ 71,675 | $ 73,268 | $ 66,941 | $ 65,952 | $ 66,941 | $ 61,952 | ||
| Provision for loan losses | 8,450 | 744 | 800 | 7,506 | 2,422 | 17,500 | 19,104 | ||
| Recoveries | 605 | 1,086 | 507 | 250 | 587 | 2,448 | 4,665 | ||
| Charge offs | (9,950) | (7,790) | (2,900) | (1,429) | (2,020) | (22,069) | (18,780) | ||
| Balance at end of period | $ 64,820 | $ 65,715 | $ 71,675 | $ 73,268 | $ 66,941 | $ 64,820 | $ 66,941 | ||
| Net charge offs/average gross loans (annualized) | 0.75% | 0.56% | 0.21% | 0.11% | 0.13% | 0.56% | 0.36% | ||
| Three Months Ended | Twelve Months Ended | ||||||||
| NET CHARGED OFF LOANS BY TYPE | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 | 12/31/2013 | 12/31/2012 | ||
| Real estate loans | $ 288 | $ 6,129 | $ 744 | $ 1,014 | $ 651 | $ 8,175 | $ 4,740 | ||
| Commercial loans | 9,139 | 119 | 1,684 | 150 | 627 | 11,092 | 8,819 | ||
| Consumer loans | (82) | (44) | (35) | 15 | 155 | (146) | 556 | ||
| Charge offs excluding Acquired Credit Impaired Loans | 9,345 | 6,204 | 2,393 | 1,179 | $ 1,433 | 19,121 | $ 14,115 | ||
| Charge offs on Acquired Credit Impaired Loans | -- | 500 | -- | -- | -- | 500 | -- | ||
| Total net charge offs | $ 9,345 | $ 6,704 | $ 2,393 | $ 1,179 | $ 1,433 | $ 19,621 | $ 14,115 | ||
| NONPERFORMING ASSETS | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Delinquent loans 90 days or more on nonaccrual status5 | $ 39,154 | $ 36,129 | $ 44,987 | $ 42,269 | $ 29,653 |
| Delinquent loans 90 days or more on accrual status6 | 5 | 948 | 252 | -- | -- |
| Accruing restructured loans | 33,903 | 36,018 | 36,225 | 32,249 | 29,849 |
| Total nonperforming loans | 73,062 | 73,095 | 81,464 | 74,518 | 59,502 |
| Other real estate owned | 24,288 | 27,582 | 9,596 | 8,419 | 2,698 |
| Total nonperforming assets | $ 97,350 | $ 100,677 | $ 91,060 | $ 82,937 | $ 62,200 |
| Nonperforming assets/total assets | 1.50% | 1.59% | 1.55% | 1.42% | 1.10% |
| Nonperforming assets/loans receivable & OREO | 1.91% | 2.04% | 2.01% | 1.84% | 1.45% |
| Nonperforming assets/total capital | 12.00% | 12.57% | 11.66% | 10.74% | 8.28% |
| Nonperforming loans/loans receivable | 1.44% | 1.49% | 1.80% | 1.66% | 1.38% |
| Nonaccrual loans/loans receivable | 0.77% | 0.74% | 1.00% | 0.94% | 0.69% |
| Allowance for loan losses/loans receivable | 1.28% | 1.34% | 1.59% | 1.63% | 1.56% |
| Allowance for loan losses/nonaccrual loans | 165.55% | 181.89% | 159.32% | 173.34% | 225.75% |
| Allowance for loan losses/nonperforming loans | 88.72% | 89.90% | 87.98% | 98.32% | 112.50% |
| Allowance for loan losses/nonperforming assets | 66.58% | 65.27% | 78.71% | 88.34% | 107.62% |
| 5 Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $27.5 million, $25.2 million, $21.0 million, $18.6 million and $17.6 million at December 31, 2013, September 30, 2013, June 30, 2013, March 31, 2013, and December 31, 2012, respectively. | |||||
| 6 Excludes Acquired Credit Impaired Loans totaling $43.8 million, $38.6 million, $18.5 million, $21.6 million, and $17.7 million at December 31, 2013, September 30, 2013, June 30, 2013, March 31, 2013, and December 31, 2012, respectively. | |||||
| BREAKDOWN OF ACCRUING RESTRUCTURED LOANS BY TYPE: | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Retail buildings | $ 5,576 | $ 6,777 | $ 6,812 | $ 2,556 | $ 3,301 |
| Hotels/motels | 8,477 | 8,550 | 8,623 | 8,701 | 8,774 |
| Gas stations/car washes | -- | -- | -- | -- | -- |
| Mixed-use facilities | 802 | 807 | 811 | 816 | -- |
| Warehouses | 482 | 485 | 489 | 492 | 494 |
| Multifamily | -- | -- | -- | 3,247 | 3,247 |
| Other7 | 18,566 | 19,399 | 19,490 | 16,437 | 14,023 |
| Total | $ 33,903 | $ 36,018 | $ 36,225 | $ 32,249 | $ 29,839 |
| 7 Includes commercial business and other loans | |||||
| DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Legacy | |||||
| 30 - 59 days | $ 2,209 | $ 1,705 | $ 2,056 | $ 1,174 | $ 968 |
| 60 - 89 days | 266 | 732 | 85 | 2,411 | 349 |
| Total delinquent loans less than 90 days past due - legacy | $ 2,475 | $ 2,437 | $ 2,141 | $ 3,585 | $ 1,317 |
| Acquired | |||||
| 30 - 59 days | $ 14,791 | $ 22,304 | $ 8,590 | $ 22,552 | $ 7,411 |
| 60 - 89 days | 4,969 | 7,366 | 5,574 | 3,848 | 16,835 |
| Total delinquent loans less than 90 days past due - acquired | $ 19,760 | $ 29,670 | $ 14,164 | $ 26,400 | $ 24,246 |
| Total delinquent loans less than 90 days past due | $ 22,235 | $ 32,107 | $ 16,305 | $ 29,985 | $ 25,563 |
| DELINQUENT LOANS LESS THAN 90 DAYS PAST DUE BY TYPE | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Legacy | |||||
| Real estate loans | $ 1,375 | $ 1,664 | $ 853 | $ 2,870 | $ 595 |
| Commercial loans | 1,024 | 744 | 1,267 | 692 | 532 |
| Consumer loans | 76 | 29 | 21 | 23 | 190 |
| Total delinquent loans less than 90 days past due - legacy | $ 2,475 | $ 2,437 | $ 2,141 | $ 3,585 | $ 1,317 |
| Acquired | |||||
| Real estate loans | $ 14,005 | $ 18,280 | $ 11,433 | $ 14,437 | $ 21,598 |
| Commercial loans | 3,936 | 10,679 | 2,461 | 11,294 | 2,533 |
| Consumer loans | 1,819 | 711 | 270 | 669 | 115 |
| Total delinquent loans less than 90 days past due - acquired | $ 19,760 | $ 29,670 | $ 14,164 | $ 26,400 | $ 24,246 |
| Total delinquent loans less than 90 days past due | $ 22,235 | $ 32,107 | $ 16,305 | $ 29,985 | $ 25,563 |
| NONACCRUAL LOANS BY TYPE | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Real estate loans | $ 28,083 | $ 26,616 | $ 34,577 | $ 33,751 | $ 20,430 |
| Commercial loans | 10,141 | 8,743 | 9,629 | 7,591 | 8,253 |
| Consumer loans | 930 | 770 | 781 | 927 | 970 |
| Total nonaccrual loans | $ 39,154 | $ 36,129 | $ 44,987 | $ 42,269 | $ 29,653 |
| CRITICIZED LOANS | 12/31/2013 | 9/30/2013 | 6/30/2013 | 3/31/2013 | 12/31/2012 |
| Legacy | |||||
| Special mention | $ 46,480 | $ 61,804 | $ 66,774 | $ 59,681 | $ 25,279 |
| Substandard | 120,163 | 100,551 | 97,692 | 94,303 | 94,335 |
| Doubtful | 359 | 8 | 152 | 455 | 474 |
| Loss | -- | -- | -- | 22 | -- |
| Total criticized loans - legacy | $ 167,002 | $ 162,363 | $ 164,618 | $ 154,461 | $ 120,088 |
| Acquired | |||||
| Special mention | $ 43,009 | $ 49,827 | $ 42,014 | $ 52,722 | $ 54,310 |
| Substandard | 138,337 | 143,149 | 121,758 | 133,398 | 113,610 |
| Doubtful | 6,100 | 2,045 | 368 | 327 | 415 |
| Loss | 1,402 | 990 | 707 | 849 | 245 |
| Total criticized loans - acquired | $ 188,848 | $ 196,011 | $ 164,847 | $ 187,296 | $ 168,580 |
| Total criticized loans | $ 355,850 | $ 358,374 | $ 329,465 | $ 341,757 | $ 288,668 |
CONTACT: Angie Yang
SVP, Investor Relations
213-251-2219
angie.yang@BBCNbank.com