Exhibit 99.1
WILSHIRE BANCORP, INC.
CONTACT:
Joanne Kim, President & CEO, (213) 639-1843
Alex Ko, EVP & CFO, (213) 427-6560
www.wilshirebank.com | 
| NEWS RELEASE |
Wilshire Bancorp Reports Financial Results for Fourth Quarter 2010
LOS ANGELES, January 24, 2011 - Wilshire Bancorp, Inc. (NASDAQ: WIBC), the holding company for Wilshire State Bank, today reported a net loss to common shareholders of $30.0 million, or ($1.02) per basic and diluted share, for the quarter ended December 31, 2010. This compares to net income available to common shareholders of $3.2 million, or $0.11 per basic and diluted common share, for the same period of the prior year. The net loss reported for the fourth quarter of 2010 is attributable to $65.5 million in provision for loans losses that was largely driven by the disposal of a significant number of problem assets through note sales and charge-offs. The fourth quarter 2010 credit management actions had the effect of significantly lowering the risk profile of the Company’s loan portfolio and reducing its level of non-accrual, troubled debt restructure d (TDRs), classified and impaired loans.
“Our fourth quarter results reflect our aggressive actions to resolve lingering credit issues related to commercial real estate loans,” said Ms. Joanne Kim, President and CEO of Wilshire Bancorp. “Following these actions, we have now disposed of the weakest credits in our loan portfolio and have positioned the Bank to move forward with more manageable credit costs. We will continue to focus on credit quality and the reduction of problem assets in future quarters.”
“We expect to demonstrate the significant earnings power of the Bank and deliver improved profitability throughout the year 2011. With the reduction of problem assets from our balance sheet, we believe that increased gains on sales of small business administration (SBA) and residential mortgage loans, lower credit costs, and the effect of a company-wide initiative to reduce non-interest expense levels will help drive our earnings growth in 2011,” said Ms. Kim.
FOURTH QUARTER 2010 SUMMARY:
· Decline in non-accrual loans – Non-accrual loans declined to $64.6 million, or 2.75 % of gross loans, at December 31, 2010, from $76.3 million, or 3.12% of gross loans, at September 30, 2010.
· Decrease in impaired loans – Impaired loans were reduced from $192.6 million at September 30, 2010 to $118.5 million at December 31, 2010, a reduction of $74.1 million or 38.5% on a quarter to quarter basis.
· Decline in troubled debt restructured loans (TDRs) – Performing TDRs and impaired restructured loans declined $62.1 million or 53.5% to $53.9 million at December 31, 2010, from $115.9 million at September 30, 2010.
· Cost of funds reduction – Cost of funds saw continued reductions to 1.04% at December 31, 2010, down 20 basis points from 1.24% at September 30, 2010.
· Increase in demand deposits – Non-interest bearing demand deposits increased $13.8 million, or 3%, from the end of the prior quarter further improving the deposit mix.
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 2
CREDIT QUALITY
During the fourth quarter of 2010, the Company sold 45 loans with a carrying balance of approximately $129.3 million at an approximate 31% average weighted discount to their carrying values. These loans consisted of $128.7 million commercial real estate loans and $619 thousand commercial loans. Of the commercial real estate loans sold, loans secured by hotels totaled $37.8 million or 29.2% of total loans sold, loans secured by multifamily residential properties accounted for $28.7 million, or 22.2%, loans secured by shopping centers totaled $27.0 million or 20.9%, commercial and industrial building secured loans totaled $11.6 million or 9.0%, loans secured by land totaled $10.2 million or 7.9%, loans secured by carwash and gas stations totaled $8.6 million or 6.6%, and other loans secured by real estate totaled $4.8 million or 3.7%.
Non-performing loans totaled $49.4 million or 38.2% of the total sold, TDR loans totaled $35.8 million or 27.7%, delinquent loans totaled $40.3 million or 31.1%. Legacy Wilshire loans or loans originated by Company and not acquired through the FDIC acquisition of Mirae Bank in 2009, accounted for the majority of the loans at $127.0 million or 98.2% of loans sold.
For the fourth quarter of 2010, the Company recorded a provision for loan losses of $65.5 million compared to $18.0 million in the third quarter of 2010. Provision for loan losses recorded for the full year amounted to $132.7 million for 2010 compared to $68.6 million for 2009. The allowance for loan losses was $107.8 million, or 4.60% of gross loans, on December 31, 2010, compared to $99.0 million, or 4.04% of gross loans, at September 30, 2010. Allowance for loan losses as a percentage of legacy Wilshire loans increased 61 basis points to 5.05% from 4.44%. The coverage ratio of allowance for loan losses to non-performing assets also increased to 135.5% at December 31, 2010 from 106.9% at September 30, 2010.
Non-accrual Loans
At December 31, 2010, total non-accrual loans totaled $64.6 million, or 2.63% of gross loans, compared to $76.3 million, or 3.12% of gross loans at September 30, 2010, and $69.4 million or 3.85% of gross loans for December 31, 2009. The decrease is primarily attributable to the sales of problem loans described above. Legacy Wilshire non-accrual loans totaled $54.2 million or 2.54% of total legacy Wilshire loans.
As previously disclosed, upon acquiring certain assets and liabilities of the former Mirae Bank, the Company entered into loss sharing agreements with the FDIC whereby the FDIC has agreed to share in losses on assets covered under the agreement. The assets covered by the loss sharing agreements include loans and foreclosed loan collateral existing on June 26, 2009, and acquired from Mirae Bank. As a result, loans acquired through the acquisition of Mirae Bank are identified as “covered” loans, and those that were originated at Wilshire are “non-covered” loans or “legacy Wilshire” loans. The following is a table showing “covered” and “non-covered” non-accrual loans by loan type:
(Net of SBA Guarantee Portions) | | Quarter Ended | |
(dollars in thousands) | | Dec 31, 2010 | | Sep 30, 2010 | | Dec 31, 2009 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 2,660 | | | $ | 2,660 | | | $ | - | | |
Real Estate Secured | | 8,005 | | | 52,586 | | | 60,591 | | | 10,568 | | | 56,780 | | | 67,348 | | | 63,571 | | |
Commercial & Industrial | | 2,345 | | | 1,631 | | | 3,976 | | | 3,031 | | | 3,272 | | | 6,303 | | | 5,805 | | |
Consumer | | - | | | 27 | | | 27 | | | | | | 37 | | | 37 | | | 70 | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTAL NON-ACCRUALS | | $ | 10,350 | | | $ | 54,244 | | | $ | 64,594 | | | $ | 13,599 | | | $ | 62,749 | | | $ | 76,348 | | | $ | 69,446 | | |
2
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 3
Impaired Loans
Total impaired loans for the quarter ended December 31, 2010 totaled $118.5 million, a reduction of $74.1 million or 38.5% from $192.6 million for the third quarter of 2010 and a reduction of $16.9 million or 12.5% from $135.4 million for the fourth quarter of 2009. The reduction was mostly in legacy Wilshire loans which compared to the previous quarter decreased by $69.1 million to $99.1 million at December 31, 2010. A significant portion of the reduction of impaired loan can be attributed to the sale of problem loans during the fourth quarter of 2010. Total impaired loans by loan category are shown in the table below:
| | Quarter Ended | |
(dollars in thousands) | | Dec 31, 2010 | | Sep 30, 2010 | | Dec 31, 2009 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | - | | | $ | - | | | $ - | | | $ | - | | | $ | 2,660 | | | $ 2,660 | | | $ | - | | |
Real Estate Secured | | 15,120 | | | 93,452 | | | 108,572 | | | 18,837 | | | 157,068 | | | 175,905 | | | 128,477 | | |
Commercial & Industrial | | 4,216 | | | 5,649 | | | 9,865 | | | 5,479 | | | 8,505 | | | 13,984 | | | 6,847 | | |
Consumer | | - | | | 27 | | | 27 | | | - | | | 37 | | | 37 | | | 70 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL IMPAIRED LOANS | | $ | 19,336 | | | $ | 99,128 | | | $ 118,464 | | | $ | 24,316 | | | $ | 168,270 | | | $ 192,586 | | | $ | 135,394 | | |
Loan Delinquencies
At December 31, 2010, total loan delinquencies increased to $39.2 million from $34.8 million at September 30, 2010. Compared to the previous year end, delinquencies declined by $1.4 million from $40.6 million at December 31, 2009. As a percentage of gross loans, delinquencies increased to 1.67% at December 31, 2010 from 1.42% at September 30, 2010. The increase in delinquencies occurred entirely in the “covered” loan portfolio while non-covered legacy Wilshire loans decreased from $32.0 million to $31.4 million from the third to fourth quarter of 2010, respectively. The increase in delinquencies by days past due occurred in the 30-59 day delinquencies, while 60-89 day delinquencies were reduced during the fourth quarter. Delinquencies by days past due and loan type are reflected in the tables below:
By Days Past Due | | Quarter Ended | |
(dollars in thousands) | | Dec 31, 2010 | | Sep 30, 2010 | | Dec 31, 2009 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | | |
30 - 59 Days Past Due | | $ | 4,253 | | | $ | 20,321 | | | $ 24,574 | | | $ | 1,754 | | | $ | 13,582 | | | $ 15,336 | | | $ | 28,523 | | |
60 - 89 Days Past Due | | 3,566 | | | 11,107 | | | 14,673 | | | 1,053 | | | 18,126 | | | 19,179 | | | 10,781 | | |
90 Days, and still accruing | | - | | | - | | | - | | | - | | | 304 | | | 304 | | | 1,336 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DELINQUENCIES | | $ | 7,819 | | | $ | 31,428 | | | $ 39,247 | | | $ | 2,807 | | | $ | 32,012 | | | $ 34,819 | | | $ | 40,640 | | |
By Loan Category | | Quarter Ended | |
(dollars in thousands) | | Dec 31, 2010 | | Sep 30, 2010 | | Dec 31, 2009 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | - | | | $ | - | | | $ - | | | $ | - | | | $ | - | | | $ - | | | $ | - | | |
Real Estate Secured | | 6,421 | | | 28,947 | | | 35,368 | | | 1,331 | | | 27,215 | | | 28,546 | | | 35,438 | | |
Commercial & Industrial | | 1,398 | | | 2,436 | | | 3,834 | | | 1,476 | | | 4,740 | | | 6,216 | | | 5,006 | | |
Consumer | | - | | | 45 | | | 45 | | | - | | | 57 | | | 57 | | | 196 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DELINQUENCIES | | $ | 7,819 | | | $ | 31,428 | | | $ 39,247 | | | $ | 2,807 | | | $ | 32,012 | | | $ 34,819 | | | $ | 40,640 | | |
3
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 4
Loan Charge-offs
Net loan charge-offs for the fourth quarter of 2010 totaled $58.3 million, compared to $14.3 million in the third quarter of 2010 and $18.7 million for the fourth quarter of 2009. The increase in charge-offs resulted from aggressive charge-offs of non-performing assets in the fourth quarter of 2010 some of which were due to the sale of problem loans previously discussed. Charge-offs by loan type figures are reflected in the table below:
(dollars in thousands) | | Quarter Ended | |
| | Dec 31, 2010 | | Sep 30, 2010 | | Dec 31, 2009 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | | TOTAL | |
| | | | | | | | | | | | | | | | | | | | | | |
Construction | | $ | - | | | $ | 401 | | | $ | 401 | | | $ | - | | | $ | - | | | $ | - | | | $ | 99 | | |
Real Estate Secured | | 252 | | | 53,256 | | | 53,508 | | | 324 | | | 12,446 | | | 12,770 | | | 7,002 | | |
Commercial & Industrial | | 431 | | | 3,940 | | | 4,371 | | | 91 | | | 1,448 | | | 1,539 | | | 11,511 | | |
Consumer | | | | | 14 | | | 14 | | | | | | 33 | | | 33 | | | 43 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL CHARGE-OFFS | | $ | 683 | | | $ | 57,611 | | | $ | 58,294 | | | $ | 415 | | | $ | 13,927 | | | $ | 14,342 | | | $ | 18,655 | | |
BALANCE SHEET
During the fourth quarter of 2010, the Company continued to reposition its balance sheet by utilizing cash and cash equivalents, investments, and loan payoffs to fund the run-off of higher-costing money market and time deposit accounts. This repositioning had the effect of lowering the Company’s overall cost of funds.
As a result of this strategy, total assets declined to $2.98 billion at December 31, 2010, from $3.23 billion at September 30, 2010 and $3.4 billion at December 31, 2009.
Loan Categories
(dollars in thousands) | | Quarter Ended | |
| | December 31, 2010 | | September 30, 2010 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | |
| | | | | | | | | | | | | |
Construction | | $ | - | | $ | 72,258 | | $ | 72,258 | | $ | - | | $ | 70,808 | | $ | 70,808 | |
Real Estate Secured | | 159,699 | | 1,764,389 | | 1,924,088 | | 166,490 | | 1,832,726 | | 1,999,216 | |
Commercial & Industrial | | 49,680 | | 283,286 | | 332,966 | | 53,613 | | 308,277 | | 361,890 | |
Consumer | | 111 | | 15,574 | | 15,685 | | 125 | | 16,937 | | 17,062 | |
| | | | | | | | | | | | | | | | | | |
TOTAL GROSS LOANS | | $ | 209,490 | | $ | 2,135,507 | | $ | 2,344,997 | | $ | 220,228 | | $ | 2,228,748 | | $ | 2,448,976 | |
The Company experienced stronger loan demand in the fourth quarter of 2010 with new loan originations increasing to $169.1 million in the fourth quarter of 2010 from $112.9 million in the third quarter of 2010. SBA loan originations increased to $47.7 million in the fourth quarter of 2010 from $17.6 million in the third quarter of 2010, an increase of 171% on a quarterly basis. Total loans were $2.34 billion at December 31, 2010, compared to $2.44 billion at September 30, 2010, a decrease of $103.9 million mostly due to the sale of problem loans during the fourth quarter.
Total deposits totaled $2.46 billion at December 31, 2010, down from $2.71 billion at September 30, 2010. The decline came from higher-cost money market accounts and time deposits. This decline was partially offset by increases in non-interest bearing deposits and savings and interest checking accounts. Core deposits represented 71.2% of total deposits at December 31, 2010. As a result of Management’s strategy to improve the deposit mix over the past year, demand deposits increased 21.0% from December 31, 2009 to 2010 and as a percentage of total deposits, increased from 13.6% to 19.0% during the same period. During the fourth quarter of 2010, the Company opened 2,026 new demand deposits accounts with a balance of $52.6 million at the December 31, 2010.
4
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 5
Total other real estate owned (OREOs) decreased by $1.0 million from $16.0 million at September 30, 2010 to $15.0 million at December 31, 2010. Covered OREOs at December 31, 2010 were $2.6 million and non-covered OREOs were $12.4 million. Outflow from OREO in the fourth quarter of 2010 consisted of 14 sold properties totaling $10.1 million. Inflows to OREO in the fourth quarter of 2010 consisted of 8 properties totaling $9.1 million.
Total cash and cash equivalents were reduced from $309.4 million at September 30, 2010 to $198.5 million at December 31, 2010 and investment securities were decreased from $367.5 million to $316.7 million for the same period. To reduce deposits costs, the Company ran off higher costing time and money market deposits supplemented by lower yielding cash, fed funds sold, and investment securities. Although the Company did not sell any investment securities in the fourth quarter of 2010, there were call transactions and mortgage backed securities pay-downs that resulted in a reduction in investment securities when compared to the previous quarter.
Capital Ratios
The Company’s capital ratios continued to be well in excess of “well capitalized” regulatory requirements.
(Dollars In thousands
except per share info) | | December 31, 2010 | | | Well Capitalized
Regulatory
Requirements | | | Total Excess
Above Well
Capitalized
Requirements | | |
| | | | | | | | | | |
Tier 1 Leverage Capital Ratio | | 9.73% | | | 5.00% | | | $ 147,433 | | |
| | | | | | | | | | |
Tier 1 Risk-Based Capital Ratio | | 13.30% | | | 6.00% | | | 166,490 | | |
| | | | | | | | | | |
Total Risk-Based Capital Ratio | | 14.68% | | | 10.00% | | | 106,749 | | |
| | | | | | | | | | |
Tangible Common Equity To Tangible Assets | | 5.74% | | | N/A | | | N/A | | |
| | | | | | | | | | |
Tangible Common Equity Per Common Share | | $ 5.79 | | | N/A | | | N/A | | |
5
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 6
STATEMENT OF OPERATIONS
Net interest Income and Margin
Net interest income before provision for loan losses totaled $26.4 million in the fourth quarter of 2010, compared to $29.7 million in the third quarter of 2010, and $29.4 million in the fourth quarter of 2009. Net interest income before provisions for 2010 totaled $113.8 million, an increase from $99.5 million for the full year 2009. On a quarterly basis, interest income was reduced from $44.6 million at December 31, 2009 and $39.8 million at September 30, 2010, to $34.3 million at December 31, 2010. Annually, interest income was decreased from $158.4 million at 2009 year end to $156.5 million at year end 2010. The decrease in interest income can be largely attributed to the reversal of interest income of non-accrual loans totaling $4.4 million during the fourth quarter of 2010.
Interest expense meanwhile, declined to $8.0 million for the quarter ending December 31, 2010 and $42.7 million for the full year 2010. This compares to $10.1 million for the third quarter of 2010, $15.2 million for the fourth quarter of 2009, and $58.9 million for the full year 2009. The reduction in interest expense resulted from Management’s strategy to lower deposit costs in the third and fourth quarter of 2010. As a result, interest expense was reduced 21% from the third to fourth quarter of 2010 and on a year to date basis, interest expense was reduced 27% from 2009 to 2010.
Net interest margin was 3.74% in the fourth quarter of 2010, compared to 3.93% in the third quarter of 2010 and 3.73% in the fourth quarter of 2009. The decline in net interest margin from the third quarter of 2010 was primarily attributable to the impact of interest reversals on non-accrual loans, which negatively impacted the net interest margin by 62 basis points in the fourth quarter of 2010 and 31 basis points for the full year 2010. Not including non-accrual interest reversals, net interest margin for the quarter and year ending December 31, 2010 would have been 4.36% and 4.07%, respectively. Without the effect of non-accrual interest income reversals, loan yield would have been 6.30% for the fourth quarter and 6.33% for the third quarter of 2010. Cost of funds was reduced to 1.04% in the fourth quarter of 2010 from 1.24% in the third quarter of 2010.
Non-Interest Income
Non-interest income was $6.1 million in the fourth quarter of 2010, compared to $10.0 million for the previous quarter and $17.6 million for the fourth quarter of 2009. Non-interest income for the full year 2010 was $33.8 million, a decrease from $57.3 million in 2009. Annual non-interest income in 2009 includes the gain from the acquisition of Mirae Bank of $21.7 million posted in the second quarter of 2009. The decline in non-interest income is primarily due to lower gains on the sale of securities. However, as the Company has continued to focus on SBA loan origination and sales in 2010, total gain on sale of loan was increased 69% from $3.7 million in 2009 to $6.3 million in 2010. Management will continue to focus on SBA loan originations and sales in 2011. During the fourth quarter of 2010, the Company originated $47.7 million in SBA loans and sold approximately $2 0.8 million, compared to originations of $17.6 million and sales of $19.6 million in the third quarter of 2010.
Non-Interest Expense
Total non-interest expense was $19.7 million in the fourth quarter of 2010, compared with $16.5 million in the same period of the prior year and $14.8 million for the third quarter of 2010. Year to date non-interest expense in 2010 was $65.3 million, an increase from $57.4 million in 2009. The increase was primarily due to expenses related to OREO which totaled $2.9 million in the fourth quarter of 2010 in addition to a $1.2 million loss on investment in low income housing tax credit funds. On an annual basis, salaries and wages were increased from $26.5 million for 2009 to $29.1 million for 2010 partly attributable to the addition of staffs from the acquisition of Mirae Bank in the second quarter of 2009. Along with the increase in OREO expenses, this contributed to the annual increase in non-interest expense.
6
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 7
CONFERENCE CALL
Management will host its quarterly conference call on January 25, 2011, at 11:00 a.m. PDT (2:00 p.m. EDT). Investment professionals are invited to participate in the call by dialing 800-329-9097 (domestic number) or 617-614-4929 (international number) and entering passcode 88937707.
COMPANY INFORMATION
Headquartered in Los Angeles, Wilshire State Bank operates 24 branch offices in California, Texas, New Jersey and New York, and six loan production offices in Dallas, Houston, Atlanta, Denver, Annandale, Virginia, and Fort Lee, New Jersey, and is an SBA preferred lender nationwide. Wilshire State Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles Metropolitan area. Wilshire Bancorp’s strategic goals include increasing shareholder and franchise value by continuing to grow its multi-ethnic banking business and expanding its geographic reach to other similar markets with strong levels of small business activity.
www.wilshirebank.com
FORWARD-LOOKING STATEMENTS
Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Specific factors include, but are not limited to, loan production and sales, credit quality, the ability to expand net interest margin, the ability to continue to attract low-cost deposits, success of expansion efforts, competition in the marketplace and general economic conditions. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes included in Wilshire Bancorp’s most recent reports on Form 10-K and Form 10-Q, as filed with the Securities and Exchange Commission, as they may be amended from time to time. Results of operations for the mos t recent quarter are not necessarily indicative of operating results for any future periods. Any projections in this release are based on limited information currently available to management and are subject to change. Since management will only provide guidance at certain points during the year, Wilshire Bancorp will not necessarily update the information. Such information speaks only as of the date of this release. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.
7
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 8
CONSOLIDATED BALANCE SHEET
(dollars in thousands) (unaudited) | | December 31, | | September 30, | | Three Month | | December 31, | | One Year | |
| | 2010 | | 2010 | | Change | | 2009 | | Change | |
| | | | | | | | | | | |
ASSETS: | | | | | | | | | | | |
Cash and Due from Banks | | $ | 68,530 | | $ | 108,411 | | -37% | | $ | 155,753 | | -56% | |
Federal Funds Sold and Other Cash Equivalents | | 130,005 | | 201,006 | | -35% | | 80,003 | | 63% | |
Total Cash and Cash Equivalents | | 198,535 | | 309,417 | | -36% | | 235,756 | | -16% | |
| | | | | | | | | | | |
Investment Securities Available For Sale | | 316,623 | | 367,433 | | -14% | | 651,318 | | -51% | |
Investment Securities Held To Maturity | | 85 | | 91 | | -7% | | 109 | | -22% | |
Total Investment Securities | | 316,708 | | 367,524 | | -14% | | 651,427 | | -51% | |
| | | | | | | | | | | |
Loans | | | | | | | | | | | |
Real Estate Construction | | 71,596 | | 70,123 | | 2% | | 48,371 | | 48% | |
Residential Real Estate | | 97,504 | | 108,549 | | -10% | | 93,828 | | 4% | |
Commercial Real Estate | | 1,823,280 | | 1,887,247 | | -3% | | 1,881,998 | | -3% | |
Commercial and Industrial | | 332,117 | | 360,990 | | -8% | | 385,958 | | -14% | |
Consumer | | 15,736 | | 17,135 | | -8% | | 17,286 | | -9% | |
Total Loans | | 2,340,233 | | 2,444,044 | | -4% | | 2,427,441 | | -4% | |
Allowance For Loan Losses | | (107,786) | | (99,022) | | 9% | | (62,130) | | 73% | |
Loans, Net of Allowance for Loan Losses | | 2,232,447 | | 2,345,022 | | -5% | | 2,365,311 | | -6% | |
| | | | | | | | | | | |
Accrued Interest Receivable | | 10,061 | | 12,839 | | -22% | | 15,266 | | -34% | |
Due from Customers on Acceptances | | 368 | | 269 | | 37% | | 945 | | -61% | |
Other Real Estate Owned | | 14,983 | | 15,996 | | -6% | | 3,797 | | 295% | |
Premises and Equipment | | 13,330 | | 13,771 | | -3% | | 12,660 | | 5% | |
Federal Home Loan Bank (FHLB) Stock, at Cost | | 18,531 | | 19,302 | | -4% | | 21,040 | | -12% | |
Cash Surrender Value of Life Insurance | | 18,663 | | 18,510 | | 1% | | 18,037 | | 3% | |
Investment in affordable housing partnerships | | 28,186 | | 29,389 | | -4% | | 13,732 | | 105% | |
Deferred Income Taxes | | 38,876 | | 28,138 | | 38% | | 18,684 | | 108% | |
Servicing Assets | | 7,331 | | 7,041 | | 4% | | 6,898 | | 6% | |
Goodwill | | 6,675 | | 6,675 | | 0% | | 6,675 | | 0% | |
FDIC Indemnification | | 28,525 | | 26,232 | | 9% | | 33,775 | | -16% | |
Other Assets | | 46,621 | | 32,560 | | 43% | | 31,994 | | 46% | |
TOTAL ASSETS | | $ | 2,979,840 | | $ | 3,232,685 | | -8% | | $ | 3,435,997 | | -13% | |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY: | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | |
Non-interest Bearing Demand Deposits | | $ | 467,067 | | $ | 453,333 | | 3% | | $ | 385,188 | | 21% | |
Savings and Interest Checking | | 106,115 | | 102,414 | | 4% | | 94,539 | | 12% | |
Money Market Deposits | | 669,486 | | 790,779 | | -15% | | 909,125 | | -26% | |
Time Deposits in denomination of $100,000 or more | | 699,503 | | 733,724 | | -5% | | 795,679 | | -12% | |
Other Time Deposits | | 518,769 | | 626,498 | | -17% | | 643,684 | | -19% | |
Total Deposits | | 2,460,940 | | 2,706,748 | | -9% | | 2,828,215 | | -13% | |
| | | | | | | | | | | |
FHLB borrowings and Federal Funds Purchased | | 158,011 | | 131,547 | | 20% | | 232,000 | | -32% | |
Acceptance Outstanding | | 368 | | 269 | | 37% | | 945 | | -61% | |
Junior Subordinated Debentures | | 87,321 | | 87,321 | | 0% | | 87,321 | | 0% | |
Accrued Interest Payable | | 4,092 | | 4,357 | | -6% | | 5,865 | | -30% | |
Other Liabilities | | 29,631 | | 31,115 | | -5% | | 15,515 | | 91% | |
Total Liabilities | | 2,740,363 | | 2,961,357 | | -7% | | 3,169,861 | | -14% | |
| | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | |
Preferred Stock | | 60,450 | | 60,317 | | 0% | | 59,931 | | 1% | |
Common Stock | | 55,601 | | 55,513 | | 0% | | 54,918 | | 1% | |
Retained Earnings | | 121,414 | | 151,398 | | -20% | | 150,961 | | -20% | |
Accumulated Other Comprehensive Income | | 2,012 | | 4,100 | | -51% | | 326 | | 517% | |
Total Stockholders’ Equity | | 239,477 | | 271,328 | | -12% | | 266,136 | | -10% | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 2,979,840 | | $ | 3,232,685 | | -8% | | $ | 3,435,997 | | -13% | |
(continued)
8
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 9
CONSOLIDATED STATEMENT OF OPERATIONS
(dollars in thousands, except per share data) (unaudited)
| | Quarter Ended | | Three Month | | Quarter Ended | | One Year | |
| | December 31, 2010 | | September 30, 2010 | | | | December 31, 2009 | | | |
| | | | | | | | | | | |
INTEREST INCOME | | | | | | | | | | | |
Interest and Fees on Loans | | $ 32,320 | | $ 36,452 | | -11% | | $ 38,478 | | -16% | |
Interest on Investment Securities | | 1,551 | | 2,804 | | -45% | | 5,562 | | -72% | |
Interest on Federal Funds Sold | | 476 | | 515 | | -8% | | 576 | | -17% | |
Total Interest Income | | 34,347 | | 39,771 | | -14% | | 44,616 | | -23% | |
| | | | | | | | | | | |
INTEREST EXPENSE | | | | | | | | | | | |
Deposits | | 6,758 | | 8,688 | | -22% | | 12,737 | | -47% | |
FHLB Advances and Other Borrowings | | 1,194 | | 1,431 | | -17% | | 2,473 | | -52% | |
Total Interest Expense | | 7,952 | | 10,119 | | -21% | | 15,210 | | -48% | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Net Interest Income Before Provision for Losses on Loans and Loan Commitments | | 26,395 | | 29,652 | | -11% | | 29,406 | | -10% | |
Provision for Losses on Loans and Loan Commitments | | 65,500 | | 18,000 | | 264% | | 25,600 | | 156% | |
Net Interest Income (Loss) After Provision for Losses on Loans and Loan Commitments | | (39,105) | | 11,652 | | -436% | | 3,806 | | -1127% | |
| | | | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | |
Service Charges on Deposits | | 3,034 | | 3,071 | | -1% | | 3,400 | | -11% | |
Gain on Sales of Loans | | 2,059 | | 2,723 | | -24% | | 1,983 | | 4% | |
Gain on Sale of Investment Securities | | 40 | | 2,600 | | -98% | | 9,569 | | -100% | |
Other | | 972 | | 1,652 | | -41% | | 2,636 | | -63% | |
Total Noninterest Income | | 6,105 | | 10,046 | | -39% | | 17,588 | | -65% | |
| | | | | | | | | | | |
NONINTEREST EXPENSES | | | | | | | | | | | |
Salaries and Employee Benefits | | 7,217 | | 7,458 | | -3% | | 7,183 | | 0% | |
Occupancy & Equipment | | 1,936 | | 1,921 | | 1% | | 2,162 | | -10% | |
Data Processing | | 692 | | 702 | | -1% | | 1,219 | | -43% | |
Other | | 9,838 | | 4,692 | | 110% | | 5,921 | | 66% | |
Total Noninterest Expenses | | 19,683 | | 14,773 | | 33% | | 16,485 | | 19% | |
| | | | | | | | | | | |
(Loss) Income Before Income Taxes | | (52,683) | | 6,925 | | -861% | | 4,909 | | -1173% | |
Income Taxes (Benefit) Provision | | (23,609) | | 1,945 | | -1314% | | 833 | | -2934% | |
NET (LOSS) INCOME | | (29,074) | | 4,980 | | -684% | | 4,076 | | -813% | |
| | | | | | | | | | | |
Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount | | 910 | | 908 | | 0% | | 902 | | 1% | |
NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS | | $ | (29,984) | | $ | 4,072 | | -836% | | $ | 3,174 | | -1045% | |
| | | | | | | | | | | |
PER COMMON SHARE INFORMATION | | | | | | | | | | | |
Basic (Loss) Earnings Per Common Share | | $ | (1.02) | | $ | 0.14 | | -836% | | $ | 0.11 | | -1042% | |
Diluted (Loss) Earnings Per Common Share | | $ | (1.02) | | $ | 0.14 | | -837% | | $ | 0.11 | | -1043% | |
| | | | | | | | | | | |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING: | | | | | | | | | | | |
Basic | | 29,486,635 | | 29,486,734 | | | | 29,413,943 | | | |
Diluted | | 29,486,635 | | 29,509,153 | | | | 29,423,424 | | | |
(continued)
9
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 10
CONSOLIDATED STATEMENT OF OPERATIONS
(dollars in thousands, except per share data) (unaudited)
| | Twelve Month Ended | | One Year | |
| | December 31, 2010 | | December 31, 2009 | | % Change | |
| | | | | | | |
INTEREST INCOME | | | | | | | |
Interest and Fees on Loans | | $ 140,155 | | $ 139,295 | | 1% | |
Interest on Investment Securities | | 14,726 | | 16,573 | | -11% | |
Interest on Federal Funds Sold | | 1,666 | | 2,486 | | -33% | |
Total Interest Income | | 156,547 | | 158,354 | | -1% | |
| | | | | | | |
INTEREST EXPENSE | | | | | | | |
Deposits | | 37,096 | | 48,690 | | -24% | |
FHLB Advances and Other Borrowings | | 5,608 | | 10,201 | | -45% | |
Total Interest Expense | | 42,704 | | 58,891 | | -27% | |
| | | | | | | |
Net Interest Income Before Provision for Losses on Loans and Loan Commitments | | 113,843 | | 99,463 | | 14% | |
Provision for Losses on Loans and Loan Commitments | | 132,700 | | 68,600 | | 93% | |
| | | | | | | |
Net Interest Income (Loss)After Provision for Losses on Loans And Loan Commitments | | (18,857) | | 30,863 | | -161% | |
| | | | | | | |
NONINTEREST INCOME | | | | | | | |
Service Charges on Deposits | | 12,545 | | 12,738 | | -2% | |
Gain on Sales of Loans | | 6,261 | | 3,694 | | 69% | |
Gain on Sale of Investment Securities | | 8,782 | | 11,158 | | -21% | |
FAS 141R gain on bargain purchase | | - | | 21,679 | | -100% | |
Other | | 6,227 | | 8,047 | | -23% | |
Total Noninterest Income | | 33,815 | | 57,316 | | -41% | |
| | | | | | | |
NONINTEREST EXPENSES | | | | | | | |
Salaries and Employee Benefits | | 29,074 | | 26,498 | | 10% | |
Occupancy & Equipment | | 7,984 | | 7,456 | | 7% | |
Data Processing | | 2,721 | | 3,969 | | -31% | |
Other | | 25,500 | | 19,446 | | 31% | |
Total Noninterest Expenses | | 65,279 | | 57,369 | | 14% | |
| | | | | | | |
(Loss) Income Before Income Taxes | | (50,321) | | 30,810 | | -263% | |
Income Taxes (Benefit) Provision | | (25,877) | | 10,686 | | -342% | |
NET (LOSS) INCOME | | (24,444) | | 20,124 | | -221% | |
| | | | | | | |
Preferred Stock Cash Dividend and Accretion of Preferred Stock Discount | | 3,626 | | 3,620 | | 0% | |
NET (LOSS) INCOME AVAILABLE TO COMMON SHAREHOLDERS | | $ | (28,070) | | $ | 16,504 | | -270% | |
| | | | | | | |
PER COMMON SHARE INFORMATION | | | | | | | |
Basic (Loss) Earnings Per Common Share | | $ | (0.95) | | $ | 0.56 | | -270% | |
Diluted (Loss) Earnings Per Common Share | | $ | (0.95) | | $ | 0.56 | | -270% | |
| | | | | | | |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING: | | | | | | | |
Basic | | 29,486,351 | | 29,413,804 | | | |
Diluted | | 29,486,351 | | 29,422,779 | | | |
(continued)
10
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 11
SUMMARY OF FINANCIAL DATA
(dollars in thousands, except per share data) (unaudited)
| | Quarter Ended | | | |
AVERAGE BALANCES | | December 31, 2010 | | | | September 30, 2010 | | | | December 31, 2009 | | | |
| | | | | | | | | | | | | |
Average Assets | | $ 3,135,579 | | | | $ 3,348,434 | | | | $ 3,414,830 | | | |
Average Equity | | 272,111 | | | | 274,846 | | | | 278,382 | | | |
Average Net Loans | | 2,333,104 | | | | 2,372,429 | | | | 2,388,443 | | | |
Average Deposits | | 2,594,300 | | | | 2,810,176 | | | | 2,787,804 | | | |
Average Time Deposits in denomination of $100,000 or more | | 717,362 | | | | 743,966 | | | | 862,805 | | | |
Average Interest Earning Assets | | 2,846,719 | | | | 3,049,288 | | | | 3,175,516 | | | |
| | Twelve Months Ended | | | |
AVERAGE BALANCES | | December 31, 2010 | | | | | | | | December 31, 2009 | | | |
| | | | | | | | | | | | | |
Average Assets | | $ 3,343,438 | | | | | | | | $ 2,987,365 | | | |
Average Equity | | 273,925 | | | | | | | | 271,197 | | | |
Average Net Loans | | 2,358,195 | | | | | | | | 2,219,675 | | | |
Average Deposits | | 2,806,832 | | | | | | | | 2,295,409 | | | |
Average Time Deposits in denomination of $100,000 or more | | 745,139 | | | | | | | | 944,012 | | | |
Average Interest Earning Assets | | 3,055,655 | | | | | | | | 2,782,691 | | | |
| | Quarter Ended | | | |
PROFITABILITY | | December 31, 2010 | | | | September 30, 2010 | | | | December 31, 2009 | | | |
| | | | | | | | | | | | | |
Annualized Return on Average Assets | | -3.71% | | | | 0.59% | | | | 0.48% | | | |
Annualized Return on Average Equity | | -42.74% | | | | 7.25% | | | | 5.86% | | | |
Efficiency Ratio | | 60.56% | | | | 37.21% | | | | 35.08% | | | |
Annualized Operating Expense/Average Assets | | 2.51% | | | | 1.76% | | | | 1.93% | | | |
Annualized Net Interest Margin | | 3.74% | | | | 3.93% | | | | 3.73% | | | |
| | Twelve Months Ended | | | |
PROFITABILITY | | December 31, 2010 | | | | | | | | December 31, 2009 | | | |
| | | | | | | | | | | | | |
Annualized Return on Average Assets | | -0.73% | | | | | | | | 0.90% | | | |
Annualized Return on Average Equity | | -8.92% | | | | | | | | 9.89% | | | |
Efficiency Ratio | | 44.21% | | | | | | | | 36.59% | | | |
Annualized Operating Expense/Average Assets | | 1.95% | | | | | | | | 2.56% | | | |
Annualized Net Interest Margin | | 3.76% | | | | | | | | 3.60% | | | |
| | As Of | |
DEPOSIT COMPOSITION | | December 31, 2010 | | Cost of
Funds | | September 30, 2010 | | Cost of
Funds | | December 31, 2009 | | Cost of
Funds | |
| | | | | | | | | | | | | |
Noninterest Bearing Demand Deposits | | 19.0% | | 0.00% | | 16.7% | | 0.00% | | 13.6% | | 0.00% | |
Savings & Interest Checking | | 4.3% | | 2.34% | | 3.8% | | 2.44% | | 3.3% | | 2.68% | |
Money Market Deposits | | 27.2% | | 0.91% | | 29.2% | | 1.17% | | 32.2% | | 2.18% | |
Time Deposits of $100,000 or More | | 28.4% | | 1.17% | | 27.1% | | 1.32% | | 28.1% | | 1.91% | |
Other Time Deposits | | 21.1% | | 1.66% | | 23.1% | | 1.86% | | 22.8% | | 2.27% | |
Total Deposits | | 100.0% | | 1.04% | | 100.0% | | 1.24% | | 100.0% | | 1.83% | |
| | As Of | |
CAPITAL RATIOS | | December 31, 2010 | | | | September 30, 2010 | | | | December 31, 2009 | | | |
| | | | | | | | | | | | | |
Tier 1 Leverage Ratio | | 9.73% | | | | 10.01% | | | | 9.77% | | | |
Tier 1 Risk-Based Capital Ratio | | 13.30% | | | | 14.10% | | | | 14.37% | | | |
Total Risk-Based Capital Ratio | | 14.68% | | | | 15.56% | | | | 15.81% | | | |
Total Shareholders’ Equity | | $ 239,477 | | | | $ 271,328 | | | | $ 266,136 | | | |
Book Value Per Common Share | | $6.07 | | | | $7.16 | | | | $7.01 | | | |
Tangible Common Equity Per Common Share * | | $5.79 | | | | $6.87 | | | | $6.71 | | | |
Tangible Common Equity to Tangible Assets ** | | 5.74% | | | | 6.28% | | | | 5.76% | | | |
* Tangible common equity excludes goodwill, other intangible assets, and TARP preferred stock
** Tangible assets excludes goodwill and intangible assets
(continued)
11
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 12
SUMMARY OF FINANCIAL DATA
(dollars in thousands, except per share data) (unaudited)
Reconciliation of GAAP financial measures to non-GAAP financial measures:
| | December 31, 2010 | | September 30, 2010 | | December 31, 2009 | | | | | |
| | | | | | | | | | | |
Total stockholders’ equity | | $ 239,477 | | $ 271,328 | | $ 266,136 | | | | | |
Preferred stock, net of discount | | (60,450) | | (60,317) | | (59,931) | | | | | |
Goodwill and other intangible assets, net | | (8,320) | | (8,412) | | (8,688) | | | | | |
Tangible common equity | | $ 170,707 | | $ 202,599 | | $ 197,517 | | | | | |
| | | | | | | | | | | |
Total assets | | $ 2,979,840 | | $ 3,232,685 | | $ 3,435,997 | | | | | |
Goodwill and other intangible assets, net | | (8,320) | | (8,412) | | (8,688) | | | | | |
Tangible assets | | $ 2,971,520 | | $ 3,224,273 | | $ 3,427,309 | | | | | |
| | | | | | | | | | | |
Common shares outstanding | | 29,477,638 | | 29,486,734 | | 29,413,757 | | | | | |
| | | | | | | | | | | |
ALLOWANCE FOR LOAN LOSSES | | Quarter Ended | |
(net of SBA guaranteed portions) | | December 31, 2010 | | September 30, 2010 | | June 30, 2010 | | March 31, 2010 | | December 31, 2009 | |
| | | | | | | | | | | |
Balance at Beginning of Period | | $ 99,020 | | $ 91,419 | | $ 79,576 | | $ 62,130 | | $ 54,735 | |
Provision for Losses on Loans | | 65,500 | | 17,999 | | 31,269 | | 16,930 | | 24,540 | |
FDIC Indemnification | | - | | 2,953 | | (3,140) | | 5,831 | | 856 | |
Recoveries on loans previously charged-off | | 1,560 | | 991 | | 872 | | 512 | | 654 | |
Less Charge-offs | | (58,294) | | (14,342) | | (17,158) | | (5,827) | | (18,655) | |
Balance at End of Period | | $ 107,786 | | $ 99,020 | | $ 91,419 | | $ 79,576 | | $ 62,130 | |
| | | | | | | | | | | |
Net Loan Charge-offs/Average Total Loans | | 2.43% | | 0.56% | | 0.67% | | 0.22% | | 0.74% | |
Charge-offs/Average Total Loans | | 2.50% | | 0.60% | | 0.70% | | 0.24% | | 0.76% | |
Allowance for Loan Losses/Total Loans | | 4.60% | | 4.04% | | 3.72% | | 3.29% | | 2.56% | |
Allowance for Loan Losses/Legacy Wilshire Loans | | 5.05% | | 4.44% | | 4.11% | | 3.66% | | 2.86% | |
Allowance for Loan Losses/Non-accrual Loans | | 166.87% | | 129.70% | | 109.99% | | 75.77% | | 89.47% | |
Allowance for Loan Losses/Non-performing Loans | | 166.87% | | 129.18% | | 109.99% | | 75.77% | | 87.78% | |
Allowance for Loan Losses/Non-performing Assets | | 135.45% | | 106.88% | | 101.97% | | 72.42% | | 83.31% | |
| | | | | | | | | | | |
NON-PERFORMING ASSETS | | As Of | |
(net of SBA guaranteed portions) | | December 31, 2010 | | September 30, 2010 | | June 30, 2010 | | March 31, 2010 | | December 31, 2009 | |
Nonaccrual Loans: | | | | | | | | | | | |
Non-covered Loans | | $ 54,244 | | $ 62,749 | | $ 64,285 | | $ 83,115 | | $ 51,119 | |
Covered Loans | | 10,350 | | 13,599 | | 18,831 | | 21,909 | | 18,327 | |
Total | | 64,594 | | 76,348 | | 83,116 | | 105,024 | | 69,446 | |
| | | | | | | | | | | |
Loans 90 days or more past due and still accruing: | | | | | | | | | | | |
Non-covered Loans | | - | | 304 | | 1 | | - | | 1,336 | |
Covered Loans | | - | | - | | - | | - | | - | |
Total | | - | | 304 | | 1 | | - | | 1,336 | |
| | | | | | | | | | | |
Total Nonperforming Loans: | | | | | | | | | | | |
Non-covered Loans | | 54,244 | | 63,053 | | 64,286 | | 83,115 | | 52,455 | |
Covered Loans | | 10,350 | | 13,599 | | 18,831 | | 21,909 | | 18,327 | |
Total | | 64,594 | | 76,652 | | 83,117 | | 105,024 | | 70,782 | |
| | | | | | | | | | | |
OREO and Repossessed Vehicles: | | | | | | | | | | | |
Non-covered Loans | | 12,429 | | 9,519 | | 4,346 | | 3,136 | | 3,297 | |
Covered Loans | | 2,554 | | 6,477 | | 2,194 | | 1,723 | | 500 | |
Total | | 14,983 | | 15,996 | | 6,540 | | 4,859 | | 3,797 | |
| | | | | | | | | | | |
Total Nonperforming Assets: | | | | | | | | | | | |
Non-covered Loans | | 66,673 | | 72,572 | | 68,632 | | 86,251 | | 55,752 | |
Covered Loans | | 12,904 | | 20,076 | | 21,025 | | 23,632 | | 18,827 | |
Total | | $ 79,577 | | $ 92,648 | | $ 89,657 | | $ 109,883 | | $ 74,579 | |
| | | | | | | | | | | |
Total Nonperforming Loans/Gross Loans | | 2.75% | | 3.13% | | 3.38% | | 4.34% | | 2.92% | |
| | | | | | | | | | | |
Total Nonperforming Assets/Total Assets | | 2.67% | | 2.87% | | 2.61% | | 3.18% | | 2.17% | |
(continued)
12
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 13
Performing Troubled Debt Restructured (TDR) Loans & Impaired Restructured Loans
(dollars in thousands) (unaudited) | | As Of | |
| | December 31, 2010 | | September 30, 2010 | |
| | COVERED | | NON-COVERED | | TOTAL | | COVERED | | NON-COVERED | | TOTAL | |
| | | | | | | | | | | | | |
Construction | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
Real Estate Secured | | 7,115 | | 40,866 | | 47,981 | | 8,268 | | 100,289 | | 108,557 | |
Commercial & Industrial | | 1,871 | | 4,018 | | 5,889 | | 2,448 | | 4,929 | | 7,377 | |
Consumer | | - | | | | - | | - | | | | - | |
TOTAL PERFORMING TDR LOANS | | $ | 8,986 | | $ | 44,884 | | $ | 53,870 | | $ | 10,716 | | $ | 105,218 | | $ | 115,934 | |
LOAN ORIGINATION AMOUNT (unaudited) | | Quarter Ended | |
| | December 31, 2010 | | September 30, 2010 | | June 30, 2010 | | March 31, 2010 | | December 31, 2009 | |
| | | | | | | | | | | |
Total new loan origination amount, excluding renewal. | | $ | 169,051 | | $ | 112,911 | | $ | 186,121 | | $ | 87,288 | | $ | 125,281 | |
SBA new loan origination amount, excluding renewal. | | $ | 47,735 | | $ | 17,613 | | $ | 32,630 | | $ | 23,471 | | $ | 17,158 | |
| | | | | | | | | | | |
| | Twelve Months Ended | | | | | | | |
| | December 31, 2010 | | September 30, 2009 | | | | | | | |
| | | | | | | | | | | |
Total new loan origination amount, excluding renewal. | | $ | 555,371 | | $ | 408,031 | | | | | | | |
SBA new loan origination amount, excluding renewal. | | $ | 121,449 | | $ | 34,324 | | | | | | | |
| | | | | | | | | | | |
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS | | Quarter Ended | | Twelve Months Ended | | | |
(net of SBA guaranteed portions) (unaudited) | | December 31, 2010 | | December 31, 2009 | | December 31, 2010 | | December 31, 2009 | | | |
| | | | | | | | | | | |
Balance at beginning of period | | $ | 2,929 | | $ | 1,455 | | $ | 2,515 | | $ | 1,243 | | | |
Provision for losses on off-balance sheet items | | - | | 1,060 | | 411 | | 1,272 | | | |
Balance at end of period | | $ | 2,926 | | $ | 2,515 | | $ | 2,926 | | $ | 2,515 | | | |
| | | | | | | | | | | | | | | | | | | | |
(continued)
13
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 14
WILSHIRE BANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID
(dollars in thousands) (unaudited)
| | For the Quarter Ended | |
| | | | | | | |
| | December 31, 2010 | | September 30, 2010 | | December 31, 2009 | |
| | | | | | | | | | | | | | | | | | | |
| | Average | | Interest | | Average | | Average | | Interest | | Average | | Average | | Interest | | Average | |
| | | | | | | | | | | | | | | | | | | |
| | Balance | | Income/ | | Yield/ | | Balance | | Income/ | | Yield/ | | Balance | | Income/ | | Yield/ | |
| | | | | | | | | | | | | | | | | | | |
| | | | Expense | | Rate | | | | Expense | | Rate | | | | Expense | | Rate | |
INTEREST EARNING ASSETS | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Real Estate Loans | | $2,072,620 | | $27,035 | | 5.22% | | $2,083,533 | | $30,765 | | 5.91% | | $2,027,288 | | $31,822 | | 6.28% | |
Commercial Loans | | 347,058 | | 4,446 | | 5.12% | | 365,201 | | 4,853 | | 5.32% | | 400,784 | | 5,745 | | 5.73% | |
Consumer Loans | | 16,084 | | 138 | | 3.43% | | 18,508 | | 156 | | 3.37% | | 17,588 | | 229 | | 5.21% | |
Total Gross Loans | | 2,435,762 | | 31,619 | | 5.19% | | 2,467,243 | | 35,774 | | 5.80% | | 2,445,660 | | 37,796 | | 6.18% | |
| | | | | | | | | | | | | | | | | | | |
Loan Fees toward Yield | | | | 701 | | | | | | 678 | | | | | | 682 | | | |
Allowance for Loan Losses & Unearned Income | | (102,659) | | | | | | (94,814) | | | | | | (57,217) | | | | | |
Net Loans | | 2,333,103 | | 32,320 | | 5.54% | | 2,372,429 | | 36,452 | | 6.15% | | 2,388,443 | | 38,478 | | 6.44% | |
| | | | | | | | | | | | | | | | | | | |
INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS: | | | | | | | | | | | | | | | | | | | |
Investment Securities* | | 353,983 | | 1,551 | | 2.02% | | 449,153 | | 2,805 | | 2.76% | | 613,021 | | 5,562 | | 3.79% | |
Federal Funds Sold | | 159,633 | | 476 | | 1.19% | | 227,706 | | 514 | | 0.90% | | 174,052 | | 576 | | 1.32% | |
Total Investment Securities and Other Earning Assets | | 513,616 | | 2,027 | | 1.76% | | 676,859 | | 3,319 | | 2.13% | | 787,073 | | 6,138 | | 3.24% | |
| | | | | | | | | | | | | | | | | | | |
TOTAL INTEREST-EARNING ASSETS | | $2,846,719 | | $34,347 | | 4.86% | | $3,049,288 | | $39,771 | | 5.26% | | $3,175,516 | | $44,616 | | 5.65% | |
| | | | | | | | | | | | | | | | | | | |
INTEREST BEARING
LIAB ILITIES | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
INTEREST-BEARING DEPOSITS: | | | | | | | | | | | | | | | | | | | |
Money Market | | $738,538 | | $1,684 | | 0.91% | | $858,437 | | $2,507 | | 1.17% | | $853,770 | | $4,661 | | 2.18% | |
NOW | | 22,217 | | 19 | | 0.34% | | 21,706 | | 23 | | 0.42% | | 21,971 | | 36 | | 0.65% | |
Savings | | 81,267 | | 587 | | 2.89% | | 78,848 | | 590 | | 2.99% | | 68,373 | | 569 | | 3.33% | |
Time Deposits of $100,000 or More | | 717,362 | | 2,106 | | 1.17% | | 743,966 | | 2,455 | | 1.32% | | 862,805 | | 4,113 | | 1.91% | |
Other Time Deposits | | 569,725 | | 2,362 | | 1.66% | | 668,873 | | 3,113 | | 1.86% | | 592,336 | | 3,358 | | 2.27% | |
Total Interest Bearing Deposits | | 2,129,109 | | 6,758 | | 1.27% | | 2,371,830 | | 8,688 | | 1.47% | | 2,399,255 | | 12,737 | | 2.12% | |
| | | | | | | | | | | | | | | | | | | |
BORROWINGS: | | | | | | | | | | | | | | | | | | | |
FHLB Advances and Other Borrowings | | 144,145 | | 697 | | 1.93% | | 140,156 | | 758 | | 2.16% | | 238,017 | | 1,811 | | 3.04% | |
Junior Subordinated Debentures | | 87,321 | | 497 | | 2.28% | | 87,321 | | 673 | | 3.08% | | 87,321 | | 662 | | 3.03% | |
Total Borrowings | | 231,466 | | 1,194 | | 2.06% | | 227,477 | | 1,431 | | 2.52% | | 325,338 | | 2,473 | | 3.04% | |
| | | | | | | | | | | | | | | | | | | |
TOTAL INTEREST BEARING LIABILITIES | | $2,360,575 | | $7,952 | | 1.35% | | $2,599,307 | | $10,119 | | 1.56% | | $2,724,593 | | $15,210 | | 2.23% | |
| | | | | | | | | | | | | | | | | | | |
NET INTEREST INCOME | | | | $26,395 | | | | | | $29,652 | | | | | | $29,406 | | | |
| | | | | | | | | | | | | | | | | | | |
NET INTEREST SPREAD | | | | | | 3.51% | | | | | | 3.70% | | | | | | 3.42% | |
| | | | | | | | | | | | | | | | | | | |
NET INTEREST MARGIN | | | | | | 3.74% | | | | | | 3.93% | | | | | | 3.73% | |
* Tax equivalent ratios for investment securities
(continued)
14
Wilshire Bancorp Inc. – 4Q 2010 Results
January 24, 2011
Page 15
WILSHIRE BANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID
(dollars in thousands) (unaudited)
| | For the Twelve Months Ended | |
| | | | | | | | | | | | | |
| | December 31, 2010 | | December 31, 2009 | |
| | | | | | | | | | | | | |
| | Average | | Interest | | Average | | Average | | Interest | | Average | |
| | | | | | | | | | | | | |
| | Balance | | Income/ | | Yield/ | | Balance | | Income/ | | Yield/ | |
| | | | | | | | | | | | | |
| | | | Expense | | Rate | | | | Expense | | Rate | |
| | | | | | | | | | | | | |
INTEREST EARNING ASSETS | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Real Estate Loans | | $2,062,242 | | $116,701 | | 5.66% | | $1,842,540 | | $114,014 | | 6.19% | |
Commercial Loans | | 367,591 | | 19,970 | | 5.43% | | 402,367 | | 21,553 | | 5.36% | |
Consumer Loans | | 17,162 | | 654 | | 3.81% | | 18,595 | | 1,036 | | 5.57% | |
Total Gross Loans | | 2,446,995 | | 137,325 | | 5.61% | | 2,263,502 | | 136,603 | | 6.04% | |
Loan Fees toward Yield | | | | 2,830 | | | | | | 2,692 | | | |
Allowance for Loan Losses & Unearned Income | | (88,800) | | | | | | (43,827) | | | | | |
Net Loans | | 2,358,195 | | 140,155 | | 5.94% | | 2,219,675 | | 139,295 | | 6.28% | |
| | | | | | | | | | | | | |
INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS: | | | | | | | | | | | | | |
Investment Securities* | | 527,999 | | 14,726 | | 3.00% | | 429,205 | | 16,573 | | 4.03% | |
Federal Funds Sold | | 169,461 | | 1,666 | | 0.98% | | 133,811 | | 2,486 | | 1.86% | |
Total Investment Securities and Other Earning Assets | | 697,460 | | 16,392 | | 2.51% | | 563,016 | | 19,059 | | 3.51% | |
| | | | | | | | | | | | | |
TOTAL INTEREST-EARNING ASSETS | | $3,055,655 | | $156,547 | | 5.16% | | $2,782,691 | | $158,354 | | 5.72% | |
| | | | | | | | | | | | | |
INTEREST BEARING LIABILITIES | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
INTEREST-BEARING DEPOSITS: | | | | | | | | | | | | | |
Money Market | | $880,618 | | $11,755 | | 1.33% | | $584,054 | | $13,842 | | 2.37% | |
NOW | | 22,104 | | 97 | | 0.44% | | 20,546 | | 177 | | 0.86% | |
Savings | | 77,484 | | 2,380 | | 3.07% | | 55,639 | | 1,932 | | 3.47% | |
Time Deposits of $100,000 or More | | 745,139 | | 10,370 | | 1.39% | | 944,012 | | 23,145 | | 2.45% | |
Other Time Deposits | | 654,099 | | 12,494 | | 1.91% | | 357,590 | | 9,594 | | 2.68% | |
Total Interest Bearing Deposits | | 2,379,444 | | 37,096 | | 1.56% | | 1,961,841 | | 48,690 | | 2.48% | |
| | | | | | | | | | | | | |
BORROWINGS: | | | | | | | | | | | | | |
FHLB Advances and Other Borrowings | | 142,759 | | 3,125 | | 2.19% | | 312,009 | | 7,073 | | 2.27% | |
Junior Subordinated Debentures | | 87,321 | | 2,483 | | 2.84% | | 87,321 | | 3,128 | | 3.58% | |
Total Borrowings | | 230,080 | | 5,608 | | 2.44% | | 399,330 | | 10,201 | | 2.55% | |
| | | | | | | | | | | | | |
TOTAL INTEREST BEARING LIABILITIES | | $2,609,524 | | $42,704 | | 1.64% | | $2,361,171 | | $58,891 | | 2.50% | |
| | | | | | | | | | | | | |
NET INTEREST INCOME | | | | $113,843 | | | | | | $99,463 | | | |
| | | | | | | | | | | | | |
NET INTEREST SPREAD | | | | | | 3.52% | | | | | | 3.22% | |
| | | | | | | | | | | | | |
NET INTEREST MARGIN | | | | | | 3.76% | | | | | | 3.60% | |
* Tax equivalent ratios for investment securities
(concluded)
15
