Exhibit 99.1
FOR IMMEDIATE RELEASE
April 13, 2010
WESTAMERICA BANCORPORATION REPORTS
FIRST QUARTER 2010 EARNINGS
San Rafael, CA: Westamerica Bancorporation (NASDAQ: WABC), parent company of Westamerica Bank, today reported net income applicable to common shareholders for the first quarter of 2010 of $24 million and diluted earnings per common share (“EPS”) of $0.80. First quarter 2010 net income represents an annualized 19 percent return on shareholders’ equity.
“Westamerica remains highly profitable. Our net interest margin rose to 5.60 percent, supported by a low 0.35 percent cost of funding our loan and investment portfolios. Operating expenses remained well contained, declining $800 thousand from the prior quarter,” said Chairman, President and CEO David Payne. “Credit quality remained stable compared to the fourth quarter 2009. Westamerica’s regulatory capital ratios are at historically high levels, providing a safe haven for our depositors,” added Payne.
First quarter 2009 EPS was $1.80 including a gain from Westamerica Bank’s acquisition of assets and assumption of liabilities of the former County Bank from the Federal Deposit Insurance Corporation (“FDIC”). First quarter 2009 results also included a refund of federal income taxes related to 2004. The acquisition gain and tax refund combined to increase EPS by $1.00.
Net interest income on a fully taxable equivalent basis was $57.0 million for the first quarter of 2010, compared to $58.9 million for the fourth quarter of 2009 and to $59.4 million for the first quarter of 2009. The decline in net interest income is due to lower levels of interest-earning assets. Weak economic conditions and deleveraging by businesses and individuals have impacted loan volumes. The first quarter 2010 net interest margin on a fully taxable equivalent basis was 5.60 percent, compared to 5.50 percent and 5.35 percent for the fourth and first quarters of 2009, respectively.
The provision for loan losses was $2.8 million for the first quarter of 2010, compared to $3.3 million for the fourth quarter of 2009, and $1.8 million for the first quarter of 2009. First quarter
3
2010 net loan losses totaled $3.5 million, or 0.66 percent (annualized) of average loans not covered by FDIC indemnification agreements. Comparable net loan loss rates were 0.88 percent and 0.42 percent, respectively, for the fourth and first quarters of 2009.
Noninterest income for the first quarter of 2010 totaled $15.5 million, compared to $15.7 million in the prior quarter. Noninterest income of $64 million in the first quarter 2009 includes a $49 million acquisition gain.
Noninterest expense for the first quarter of 2010 totaled $32.0 million, compared to $32.8 million in the prior quarter. Personnel costs rose in the first quarter 2010 compared to the prior quarter due to merit increases, higher payroll taxes and other employee benefit costs. Offsetting the rise in personnel costs were lower occupancy and equipment expenses, professional fees, and other expenses. Noninterest expense for the first quarter 2009 of $34.1 million includes higher pre-integration expense levels related to the County Bank acquisition. The efficiency ratio (operating expenses divided by net revenues on a fully taxable equivalent basis) was 44 percent in both the first quarter 2010 and fourth quarter 2009.
At March 31, 2010, Westamerica Bancorporation’s tangible common equity-to-asset ratio was 7.9 percent, Westamerica Bancorporation’s total regulatory capital ratio was 15.2 percent, and Westamerica Bank’s total regulatory capital ratio was 15.1 percent.
At March 31, 2010, the Company’s assets totaled $4.7 billion and loans outstanding totaled $3.0 billion.
Westamerica Bancorporation, through its wholly owned subsidiary Westamerica Bank, operates commercial banking and trust offices throughout Northern and Central California.
Westamerica Bancorporation Web Address: www.westamerica.com
For additional information contact:
Westamerica Bancorporation
Robert A. Thorson — SVP & Chief Financial Officer
707-863-6840
4
FORWARD-LOOKING INFORMATION:
The following appears in accordance with the Private Securities Litigation Reform Act of 1995:
This press release may contain forward-looking statements about the Company, including descriptions of plans or objectives of its management for future operations, products or services, and forecasts of its revenues, earnings or other measures of economic performance. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.”
Forward-looking statements, by their nature, are subject to risks and uncertainties. A number of factors — many of which are beyond the Company’s control — could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. The Company’s most recent annual report filed on Form 10-K with the Securities and Exchange Commission, for the year ended December 31, 2009, describe some of these factors, including certain credit, market, operational, liquidity and interest rate risks associated with the Company’s business and operations. Other factors described in these reports include changes in business and economic conditions, competition, fiscal and monetary policies, disintermediation, legislation including the Sarbanes-Oxley Act of 2002 and the Gramm-Leach-Bliley Act of 1999, and mergers and acquisitions.
Forward-looking statements speak only as of the date they are made. The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date forward looking statements are made.
#######
5
| | |
WESTAMERICA BANCORPORATION FINANCIAL HIGHLIGHTS March 31, 2010 | | Public Information April 13, 2010 |
1. Net Income Summary.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands except per-share amounts) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Net Interest Income (Fully Taxable Equivalent) | | $ | 57,029 | | | $ | 59,359 | | | | -3.9 | % | | $ | 58,949 | | | | -3.3 | % | | $ | 57,029 | | | $ | 59,359 | | | | -3.9 | % |
2 Provision for Loan Losses | | | 2,800 | | | | 1,800 | | | | 55.6 | % | | | 3,300 | | | | -15.1 | % | | | 2,800 | | | | 1,800 | | | | 55.6 | % |
3 Noninterest Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4 Gain on Acquisition | | | 0 | | | | 48,844 | | | | n/m | | | | 0 | | | | n/m | | | | 0 | | | | 48,844 | | | | n/m | |
5 Other | | | 15,470 | | | | 15,124 | | | | 2.3 | % | | | 15,696 | | | | -1.4 | % | | | 15,470 | | | | 15,124 | | | | 2.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 Total Noninterest Income | | | 15,470 | | | | 63,968 | | | | n/m | | | | 15,696 | | | | -1.4 | % | | | 15,470 | | | | 63,968 | | | | n/m | |
7 Noninterest Expense | | | 32,031 | | | | 34,123 | | | | -6.1 | % | | | 32,836 | | | | -2.5 | % | | | 32,031 | | | | 34,123 | | | | -6.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 Income Before Taxes (FTE) | | | 37,668 | | | | 87,404 | | | | n/m | | | | 38,509 | | | | -2.2 | % | | | 37,668 | | | | 87,404 | | | | n/m | |
9 Income Tax Provision (FTE) | | | 14,092 | | | | 34,579 | | | | n/m | | | | 14,348 | | | | -1.8 | % | | | 14,092 | | | | 34,579 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
10 Net Income | | | 23,576 | | | | 52,825 | | | | n/m | | | | 24,161 | | | | -2.4 | % | | | 23,576 | | | | 52,825 | | | | n/m | |
11 Preferred Stock Dividends and Discount Accretion | | | 0 | | | | 578 | | | | n/m | | | | 812 | | | | n/m | | | | 0 | | | | 578 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
12 Net Income Applicable to Common Equity | | $ | 23,576 | | | $ | 52,247 | | | | n/m | | | $ | 23,349 | | | | 1.0 | % | | $ | 23,576 | | | $ | 52,247 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
13 Average Common Shares Outstanding | | | 29,228 | | | | 28,876 | | | | 1.2 | % | | | 29,205 | | | | 0.1 | % | | | 29,228 | | | | 28,876 | | | | 1.2 | % |
14 Diluted Average Common Shares Outstanding | | | 29,596 | | | | 29,105 | | | | 1.7 | % | | | 29,471 | | | | 0.4 | % | | | 29,596 | | | | 29,105 | | | | 1.7 | % |
15 Operating Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 Basic Earnings Per Common Share | | $ | 0.81 | | | $ | 1.81 | | | | n/m | | | $ | 0.80 | | | | 1.3 | % | | $ | 0.81 | | | $ | 1.81 | | | | n/m | |
17 Diluted Earnings Per Common Share | | | 0.80 | | | | 1.80 | | | | n/m | | | | 0.79 | | | | 1.0 | % | | | 0.80 | | | | 1.80 | | | | n/m | |
18 Return On Assets (annualized) | | | 1.99 | % | | | 4.24 | % | | | | | | | 1.85 | % | | | | | | | 1.99 | % | | | 4.24 | % | | | | |
19 Return On Common Equity (annualized) | | | 18.8 | % | | | 48.0 | % | | | | | | | 18.8 | % | | | | | | | 18.8 | % | | | 48.0 | % | | | | |
20 Net Interest Margin (FTE) (annualized) | | | 5.60 | % | | | 5.35 | % | | | | | | | 5.50 | % | | | | | | | 5.60 | % | | | 5.35 | % | | | | |
21 Efficiency Ratio (FTE) | | | 44.2 | % | | | 27.7 | % | | | | | | | 44.0 | % | | | | | | | 44.2 | % | | | 27.7 | % | | | | |
22 Dividends Paid Per Common Share | | $ | 0.36 | | | $ | 0.36 | | | | 0.0 | % | | $ | 0.35 | | | | 2.9 | % | | $ | 0.36 | | | $ | 0.36 | | | | 0.0 | % |
23 Common Dividend Payout Ratio | | | 45 | % | | | 20 | % | | | | | | | 44 | % | | | | | | | 45 | % | | | 20 | % | | | | |
2. Net Interest Income.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Interest and Fee Income (FTE) | | $ | 60,563 | | | $ | 64,192 | | | | -5.7 | % | | $ | 63,250 | | | | -4.2 | % | | $ | 60,563 | | | $ | 64,192 | | | | -5.7 | % |
2 Interest Expense | | | 3,534 | | | | 4,833 | | | | -26.9 | % | | | 4,301 | | | | -17.8 | % | | | 3,534 | | | | 4,833 | | | | -26.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
3 Net Interest Income (FTE) | | $ | 57,029 | | | $ | 59,359 | | | | -3.9 | % | | $ | 58,949 | | | | -3.3 | % | | $ | 57,029 | | | $ | 59,359 | | | | -3.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
4 Average Earning Assets | | $ | 4,111,345 | | | $ | 4,475,371 | | | | -8.1 | % | | $ | 4,268,101 | | | | -3.7 | % | | $ | 4,111,345 | | | $ | 4,475,371 | | | | -8.1 | % |
5 Average Interest-Bearing Liabilities | | | 2,846,144 | | | | 3,155,685 | | | | -9.8 | % | | | 2,985,494 | | | | -4.7 | % | | | 2,846,144 | | | | 3,155,685 | | | | -9.8 | % |
6 Yield on Earning Assets (FTE) (annualized) | | | 5.95 | % | | | 5.79 | % | | | | | | | 5.90 | % | | | | | | | 5.95 | % | | | 5.79 | % | | | | |
7 Cost of Funds (annualized) | | | 0.35 | % | | | 0.44 | % | | | | | | | 0.40 | % | | | | | | | 0.35 | % | | | 0.44 | % | | | | |
8 Net Interest Margin (FTE) (annualized) | | | 5.60 | % | | | 5.35 | % | | | | | | | 5.50 | % | | | | | | | 5.60 | % | | | 5.35 | % | | | | |
9 Interest Expense/Interest-Bearing Liabilities (annualized) | | | 0.50 | % | | | 0.62 | % | | | | | | | 0.57 | % | | | | | | | 0.50 | % | | | 0.62 | % | | | | |
10 Net Interest Spread (FTE) (annualized) | | | 5.45 | % | | | 5.17 | % | | | | | | | 5.33 | % | | | | | | | 5.45 | % | | | 5.17 | % | | | | |
3. Loans & Other Earning Assets.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (average volume, dollars in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Total Assets | | $ | 4,812,924 | | | $ | 4,998,964 | | | | -3.7 | % | | $ | 5,007,341 | | | | -3.9 | % | | $ | 4,812,924 | | | $ | 4,998,964 | | | | -3.7 | % |
2 Total Earning Assets | | | 4,111,345 | | | | 4,475,371 | | | | -8.1 | % | | | 4,268,101 | | | | -3.7 | % | | | 4,111,345 | | | | 4,475,371 | | | | -8.1 | % |
3 Total Loans | | | 2,996,628 | | | | 3,135,944 | | | | -4.4 | % | | | 3,124,583 | | | | -4.1 | % | | | 2,996,628 | | | | 3,135,944 | | | | -4.4 | % |
4 Commercial Loans | | | 796,249 | | | | 885,232 | | | | -10.1 | % | | | 848,704 | | | | -6.2 | % | | | 796,249 | | | | 885,232 | | | | -10.1 | % |
5 Commercial Real Estate Loans | | | 1,238,344 | | | | 1,191,260 | | | | 4.0 | % | | | 1,265,086 | | | | -2.1 | % | | | 1,238,344 | | | | 1,191,260 | | | | 4.0 | % |
6 Consumer Loans | | | 962,035 | | | | 1,059,452 | | | | -9.2 | % | | | 1,010,793 | | | | -4.8 | % | | | 962,035 | | | | 1,059,452 | | | | -9.2 | % |
7 Total Investment Securities | | | 1,114,717 | | | | 1,339,427 | | | | -16.8 | % | | | 1,143,518 | | | | -2.5 | % | | | 1,114,717 | | | | 1,339,427 | | | | -16.8 | % |
8 Available For Sale (Market Value) | | | 403,950 | | | | 400,092 | | | | 1.0 | % | | | 392,229 | | | | 3.0 | % | | | 403,950 | | | | 400,092 | | | | 1.0 | % |
9 Held To Maturity | | | 710,767 | | | | 939,335 | | | | -24.3 | % | | | 751,289 | | | | -5.4 | % | | | 710,767 | | | | 939,335 | | | | -24.3 | % |
10 HTM Unrealized Gain at Period-End | | | 11,183 | | | | 1,768 | | | | n/m | | | | 9,335 | | | | n/m | | | | 11,183 | | | | 1,768 | | | | n/m | |
11 Loans / Deposits | | | 75.8 | % | | | 81.2 | % | | | | | | | 76.7 | % | | | | | | | 75.8 | % | | | 81.2 | % | | | | |
Page 1
| | |
WESTAMERICA BANCORPORATION FINANCIAL HIGHLIGHTS March 31, 2010 | | Public Information April 13, 2010 |
4. Deposits & Other Interest-Bearing Liabilities.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (average volume, dollars in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Total Deposits | | $ | 3,955,299 | | | $ | 3,862,435 | | | | 2.4 | % | | $ | 4,074,105 | | | | -2.9 | % | | $ | 3,955,299 | | | $ | 3,862,435 | | | | 2.4 | % |
2 Noninterest Demand | | | 1,379,797 | | | | 1,286,013 | | | | 7.3 | % | | | 1,425,867 | | | | -3.2 | % | | | 1,379,797 | | | | 1,286,013 | | | | 7.3 | % |
3 Interest-Bearing Transaction | | | 663,519 | | | | 667,425 | | | | -0.6 | % | | | 669,519 | | | | -0.9 | % | | | 663,519 | | | | 667,425 | | | | -0.6 | % |
4 Savings | | | 965,490 | | | | 877,729 | | | | 10.0 | % | | | 979,973 | | | | -1.5 | % | | | 965,490 | | | | 877,729 | | | | 10.0 | % |
5 Time greater than $100K | | | 555,942 | | | | 664,474 | | | | -16.3 | % | | | 564,539 | | | | -1.5 | % | | | 555,942 | | | | 664,474 | | | | -16.3 | % |
6 Time less than $100K | | | 390,551 | | | | 366,794 | | | | 6.5 | % | | | 434,207 | | | | -10.1 | % | | | 390,551 | | | | 366,794 | | | | 6.5 | % |
7 Total Short-Term Borrowings | | | 244,158 | | | | 552,645 | | | | -55.8 | % | | | 310,739 | | | | -21.4 | % | | | 244,158 | | | | 552,645 | | | | -55.8 | % |
8 Fed Funds Purchased | | | 0 | | | | 314,856 | | | | n/m | | | | 0 | | | | n/m | | | | 0 | | | | 314,856 | | | | n/m | |
9 Other Short-Term Funds | | | 244,158 | | | | 237,789 | | | | 2.7 | % | | | 310,739 | | | | -21.4 | % | | | 244,158 | | | | 237,789 | | | | 2.7 | % |
10 Long-Term Debt | | | 26,484 | | | | 26,618 | | | | -0.5 | % | | | 26,517 | | | | -0.1 | % | | | 26,484 | | | | 26,618 | | | | -0.5 | % |
11 Shareholders’ Equity | | | 507,406 | | | | 485,054 | | | | 4.6 | % | | | 514,497 | | | | -1.4 | % | | | 507,406 | | | | 485,054 | | | | 4.6 | % |
12 Demand Deposits / Total Deposits | | | 34.9 | % | | | 33.3 | % | | | | | | | 35.0 | % | | | | | | | 34.9 | % | | | 33.3 | % | | | | |
13 Transaction & Savings Deposits / Total Deposits | | | 76.1 | % | | | 73.3 | % | | | | | | | 75.5 | % | | | | | | | 76.1 | % | | | 73.3 | % | | | | |
5. Interest Yields Earned & Rates Paid.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | |
| | Q1’10 | | | Q4’09 | | | Q1’09 | |
| | Average | | | Income/ | | | Yield */ | | | Yield*/ | | | Average | | | Income/ | | | Yield*/ | |
| | Volume | | | Expense | | | Rate | | | Rate | | | Volume | | | Expense | | | Rate | |
1 Interest & Fees Income Earned | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 Total Earning Assets (FTE) | | $ | 4,111,345 | | | $ | 60,563 | | | | 5.95 | % | | | 5.90 | % | | $ | 4,475,371 | | | $ | 64,192 | | | | 5.79 | % |
3 Total Loans (FTE) | | | 2,996,628 | | | | 45,624 | | | | 6.17 | % | | | 6.06 | % | | | 3,135,944 | | | | 46,187 | | | | 5.97 | % |
4 Commercial Loans (FTE) | | | 796,249 | | | | 12,205 | | | | 6.22 | % | | | 5.84 | % | | | 885,232 | | | | 12,785 | | | | 5.86 | % |
5 Commercial Real Estate Loans | | | 1,238,344 | | | | 20,294 | | | | 6.65 | % | | | 6.62 | % | | | 1,191,260 | | | | 19,072 | | | | 6.49 | % |
6 Consumer Loans | | | 962,035 | | | | 13,125 | | | | 5.53 | % | | | 5.53 | % | | | 1,059,452 | | | | 14,330 | | | | 5.49 | % |
7 Total Investment Securities (FTE) | | | 1,114,717 | | | | 14,939 | | | | 5.36 | % | | | 5.44 | % | | | 1,339,427 | | | | 18,005 | | | | 5.38 | % |
8 Interest Expense Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
9 Total Earning Assets | | | 4,111,345 | | | | 3,534 | | | | 0.35 | % | | | 0.40 | % | | | 4,475,371 | | | | 4,833 | | | | 0.44 | % |
10 Total Interest-Bearing Liabilities | | | 2,846,144 | | | | 3,534 | | | | 0.50 | % | | | 0.57 | % | | | 3,155,685 | | | | 4,833 | | | | 0.62 | % |
11 Total Interest-Bearing Deposits | | | 2,575,502 | | | | 2,488 | | | | 0.39 | % | | | 0.45 | % | | | 2,576,422 | | | | 3,784 | | | | 0.60 | % |
12 Interest-Bearing Transaction | | | 663,519 | | | | 217 | | | | 0.13 | % | | | 0.14 | % | | | 667,425 | | | | 205 | | | | 0.12 | % |
13 Savings | | | 965,490 | | | | 739 | | | | 0.31 | % | | | 0.33 | % | | | 877,729 | | | | 900 | | | | 0.42 | % |
14 Time less than $100K | | | 390,551 | | | | 617 | | | | 0.64 | % | | | 0.77 | % | | | 366,794 | | | | 1,452 | | | | 1.61 | % |
15 Time greater than $100K | | | 555,942 | | | | 915 | | | | 0.67 | % | | | 0.80 | % | | | 664,474 | | | | 1,227 | | | | 0.75 | % |
16 Total Short-Term Borrowings | | | 244,158 | | | | 621 | | | | 1.03 | % | | | 1.09 | % | | | 552,645 | | | | 626 | | | | 0.46 | % |
17 Fed Funds Purchased | | | 0 | | | | 0 | | | | 0.00 | % | | | 0.00 | % | | | 314,856 | | | | 151 | | | | 0.19 | % |
18 Other Short-Term Funds | | | 244,158 | | | | 621 | | | | 1.03 | % | | | 1.09 | % | | | 237,789 | | | | 475 | | | | 0.81 | % |
19 Long-Term Debt | | | 26,484 | | | | 425 | | | | 6.42 | % | | | 6.36 | % | | | 26,618 | | | | 423 | | | | 6.35 | % |
20 Net Interest Income and Margin (FTE) | | | | | | $ | 57,029 | | | | 5.60 | % | | | 5.50 | % | | | | | | $ | 59,359 | | | | 5.35 | % |
6. Noninterest Income.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands except per share amounts) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Service Charges on Deposit Accounts | | $ | 8,742 | | | $ | 8,422 | | | | 3.8 | % | | $ | 9,376 | | | | -6.8 | % | | $ | 8,742 | | | $ | 8,422 | | | | 3.8 | % |
2 Merchant Credit Card Income | | | 2,221 | | | | 2,432 | | | | -8.7 | % | | | 2,250 | | | | -1.3 | % | | | 2,221 | | | | 2,432 | | | | -8.7 | % |
3 ATM Fees & Interchange | | | 891 | | | | 813 | | | | 9.6 | % | | | 901 | | | | -1.1 | % | | | 891 | | | | 813 | | | | 9.6 | % |
4 Debit Card Fees | | | 1,174 | | | | 856 | | | | 37.1 | % | | | 1,219 | | | | -3.8 | % | | | 1,174 | | | | 856 | | | | 37.1 | % |
5 Financial Services Commissions | | | 149 | | | | 154 | | | | -3.2 | % | | | 163 | | | | -8.9 | % | | | 149 | | | | 154 | | | | -3.2 | % |
6 Mortgage Banking Income | | | 20 | | | | 17 | | | | 18.4 | % | | | 14 | | | | 45.1 | % | | | 20 | | | | 17 | | | | 18.4 | % |
7 Trust Fees | | | 381 | | | | 364 | | | | 4.8 | % | | | 373 | | | | 2.2 | % | | | 381 | | | | 364 | | | | 4.8 | % |
8 Other Income | | | 1,892 | | | | 2,066 | | | | -8.4 | % | | | 1,400 | | | | 35.1 | % | | | 1,892 | | | | 2,066 | | | | -8.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
9 Sub-total | | | 15,470 | | | | 15,124 | | | | 2.3 | % | | | 15,696 | | | | -1.4 | % | | | 15,470 | | | | 15,124 | | | | 2.3 | % |
10 Gain on Acquisition | | | 0 | | | | 48,844 | | | | n/m | | | | 0 | | | | n/m | | | | 0 | | | | 48,844 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
11 Total Noninterest Income | | $ | 15,470 | | | $ | 63,968 | | | | n/m | | | $ | 15,696 | | | | -1.4 | % | | $ | 15,470 | | | $ | 63,968 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
12 Operating Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
13 Total Revenue (FTE) | | $ | 72,499 | | | $ | 123,327 | | | | n/m | | | $ | 74,645 | | | | -2.9 | % | | $ | 72,499 | | | $ | 123,327 | | | | n/m | |
14 Noninterest Income / Revenue (FTE) | | | 21.3 | % | | | 51.9 | % | | | | | | | 21.0 | % | | | | | | | 21.3 | % | | | 51.9 | % | | | | |
15 Service Charges / Avg. Deposits (annualized) | | | 0.90 | % | | | 0.88 | % | | | | | | | 0.91 | % | | | | | | | 0.90 | % | | | 0.88 | % | | | | |
16 Total Revenue Per Avg. Common Share (annualized) | | $ | 10.06 | | | $ | 17.32 | | | | n/m | | | $ | 10.14 | | | | -0.8 | % | | $ | 10.06 | | | $ | 17.32 | | | | n/m | |
Page 2
| | |
WESTAMERICA BANCORPORATION FINANCIAL HIGHLIGHTS March 31, 2010 | | Public Information April 13, 2010 |
7. Noninterest Expense.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 Salaries & Benefits | | $ | 15,892 | | | $ | 16,371 | | | | -2.9 | % | | $ | 15,170 | | | | 4.8 | % | | $ | 15,892 | | | $ | 16,371 | | | | -2.9 | % |
2 Occupancy | | | 3,777 | | | | 5,410 | | | | -30.2 | % | | | 3,917 | | | | -3.6 | % | | | 3,777 | | | | 5,410 | | | | -30.2 | % |
3 Equipment | | | 1,051 | | | | 1,222 | | | | -14.0 | % | | | 1,240 | | | | -15.3 | % | | | 1,051 | | | | 1,222 | | | | -14.0 | % |
4 Outsourced Data Processing | | | 2,240 | | | | 2,104 | | | | 6.4 | % | | | 2,260 | | | | -0.9 | % | | | 2,240 | | | | 2,104 | | | | 6.4 | % |
5 Courier | | | 907 | | | | 898 | | | | 1.0 | % | | | 927 | | | | -2.2 | % | | | 907 | | | | 898 | | | | 1.0 | % |
6 Postage | | | 475 | | | | 462 | | | | 2.7 | % | | | 540 | | | | -12.1 | % | | | 475 | | | | 462 | | | | 2.7 | % |
7 Telephone | | | 389 | | | | 387 | | | | 0.7 | % | | | 490 | | | | -20.5 | % | | | 389 | | | | 387 | | | | 0.7 | % |
8 Professional Fees | | | 663 | | | | 888 | | | | -25.4 | % | | | 1,003 | | | | -33.9 | % | | | 663 | | | | 888 | | | | -25.4 | % |
9 Stationery & Supplies | | | 350 | | | | 367 | | | | -4.5 | % | | | 364 | | | | -3.8 | % | | | 350 | | | | 367 | | | | -4.5 | % |
10 Loan Expense | | | 418 | | | | 994 | | | | -58.0 | % | | | 342 | | | | 22.0 | % | | | 418 | | | | 994 | | | | -58.0 | % |
11 Operational Losses | | | 220 | | | | 195 | | | | 13.0 | % | | | 295 | | | | -25.2 | % | | | 220 | | | | 195 | | | | 13.0 | % |
12 Amortization of Identifiable Intangibles | | | 1,598 | | | | 1,685 | | | | -5.2 | % | | | 1,646 | | | | -2.9 | % | | | 1,598 | | | | 1,685 | | | | -5.2 | % |
13 FDIC Insurance Assessment | | | 1,320 | | | | 157 | | | | n/m | | | | 1,440 | | | | -8.3 | % | | | 1,320 | | | | 157 | | | | n/m | |
14 Other Operating | | | 2,731 | | | | 2,983 | | | | -8.5 | % | | | 3,202 | | | | -14.7 | % | | | 2,731 | | | | 2,983 | | | | -8.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
15 Total Noninterest Expense | | $ | 32,031 | | | $ | 34,123 | | | | -6.1 | % | | $ | 32,836 | | | | -2.5 | % | | $ | 32,031 | | | $ | 34,123 | | | | -6.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 Average (Avg.) Full Time Equivalent Staff | | | 1,032 | | | | 1,144 | | | | -9.8 | % | | | 1,056 | | | | -2.3 | % | | | 1,032 | | | | 1,144 | | | | -9.8 | % |
17 Avg. Assets / Avg. Full Time Equivalent Staff | | $ | 4,664 | | | $ | 4,370 | | | | 6.7 | % | | $ | 4,742 | | | | -1.6 | % | | $ | 4,664 | | | $ | 4,370 | | | | 6.7 | % |
18 Operating Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
19 FTE Revenue / Avg. Full Time Equiv. Staff (annualized) | | $ | 285 | | | $ | 437 | | | | -34.8 | % | | $ | 280 | | | | 1.8 | % | | $ | 285 | | | $ | 437 | | | | -34.8 | % |
20 Noninterest Expense / Avg. Earning Assets (annualized) | | | 3.16 | % | | | 3.09 | % | | | | | | | 3.05 | % | | | | | | | 3.16 | % | | | 3.09 | % | | | | |
21 Noninterest Expense / FTE Revenues | | | 44.2 | % | | | 27.7 | % | | | | | | | 44.0 | % | | | | | | | 44.2 | % | | | 27.7 | % | | | | |
8. Provision for Loan Losses.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 Average Total Loans | | $ | 2,996,628 | | | $ | 3,135,944 | | | | -4.4 | % | | $ | 3,124,583 | | | | -4.1 | % | | $ | 2,996,628 | | | $ | 3,135,944 | | | | -4.4 | % |
2 Avg. Total Covered Loans (1) | | $ | 831,161 | | | $ | 761,855 | | | | 9.1 | % | | $ | 889,101 | | | | -6.5 | % | | $ | 831,161 | | | $ | 761,855 | | | | 9.1 | % |
3 Avg. Total Non-Covered Loans | | $ | 2,165,467 | | | $ | 2,374,089 | | | | -8.8 | % | | $ | 2,235,482 | | | | -3.1 | % | | $ | 2,165,467 | | | $ | 2,374,089 | | | | -8.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
4 Non-Covered Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 Provision for Loan Losses | | $ | 2,800 | | | $ | 1,800 | | | | 55.6 | % | | $ | 3,300 | | | | -15.1 | % | | $ | 2,800 | | | $ | 1,800 | | | | 55.6 | % |
6 Gross Loan Losses | | | 4,456 | | | | 2,928 | | | | 52.2 | % | | | 6,533 | | | | -31.8 | % | | | 4,456 | | | | 2,928 | | | | 52.2 | % |
7 Net Loan Losses | | | 3,527 | | | | 2,467 | | | | 43.0 | % | | | 4,940 | | | | -28.6 | % | | | 3,527 | | | | 2,467 | | | | 43.0 | % |
8 Recoveries / Gross Loan Losses | | | 21 | % | | | 16 | % | | | | | | | 24 | % | | | | | | | 21 | % | | | 16 | % | | | | |
9 Net Loan Losses / Avg. Non-Covered Loans (a) | | | 0.66 | % | | | 0.42 | % | | | | | | | 0.88 | % | | | | | | | 0.66 | % | | | 0.42 | % | | | | |
10 Provision for Loan Losses / Avg. Non-Covered Loans (a) | | | 0.52 | % | | | 0.31 | % | | | | | | | 0.59 | % | | | | | | | 0.52 | % | | | 0.31 | % | | | | |
11 Provision for Loan Losses / Net Loan Losses | | | 79.4 | % | | | 73.0 | % | | | | | | | 66.8 | % | | | | | | | 79.4 | % | | | 73.0 | % | | | | |
| | |
(1) | | Covered loans represent purchased loans on which losses are shared with the FDIC per a Loss-Sharing Agreement. Covered loans were recorded at estimated fair value at February 6, 2009, the date of purchase. |
|
(a) | | annualized |
Page 3
| | |
| | Public Information April 13, 2010 |
WESTAMERICA BANCORPORATION | | |
FINANCIAL HIGHLIGHTS | | |
March 31, 2010 | | |
9. Credit Quality.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | |
| | | | | | | | | | 3/31/10 / | | | | | | | 3/31/10 / | | | | | | | | | | |
| | 3/31/10 | | | 3/31/09 | | | 3/31/09 | | | 12/31/09 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 12/31/08 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 Non-Covered Nonperforming Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 Nonperforming Nonaccrual Loans | | $ | 20,230 | | | $ | 10,943 | | | | 84.9 | % | | $ | 19,837 | | | | 2.0 | % | | $ | 31,352 | | | $ | 29,603 | | | $ | 8,883 | |
3 Performing Nonaccrual Loans | | | 57 | | | | 27 | | | | n/m | | | | 25 | | | | n/m | | | | 61 | | | | 26 | | | | 1,143 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
4 Total Nonaccrual Loans | | | 20,287 | | | | 10,970 | | | | 84.9 | % | | | 19,862 | | | | 2.1 | % | | | 31,413 | | | | 29,629 | | | | 10,026 | |
5 Accruing Loans 90+ Days Past Due | | | 746 | | | | 777 | | | | -4.0 | % | | | 800 | | | | -6.8 | % | | | 1,212 | | | | 614 | | | | 755 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
6 Total Non-Covered Nonperforming Loans | | | 21,033 | | | | 11,747 | | | | 79.1 | % | | | 20,662 | | | | 1.8 | % | | | 32,625 | | | | 30,243 | | | | 10,781 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7 Non-Covered Repossessed Loan Collateral | | | 14,266 | | | | 4,756 | | | | n/m | | | | 12,642 | | | | 12.8 | % | | | 4,319 | | | | 4,715 | | | | 3,505 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
8 Total Non-Covered Nonperforming Assets | | | 35,299 | | | | 16,503 | | | | 113.9 | % | | | 33,304 | | | | 6.0 | % | | | 36,944 | | | | 34,958 | | | | 14,286 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
9 Covered Nonperforming Loans (1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10 Nonperforming Nonaccrual Loans | | | 52,431 | | | | 34,437 | | | | 52.3 | % | | | 66,965 | | | | -21.7 | % | | | 53,255 | | | | 65,910 | | | | 0 | |
11 Performing Nonaccrual Loans | | | 25,731 | | | | 3,632 | | | | n/m | | | | 18,183 | | | | 41.5 | % | | | 26,277 | | | | 16,901 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
12 Total Nonaccrual Loans | | | 78,162 | | | | 38,069 | | | | n/m | | | | 85,148 | | | | -8.2 | % | | | 79,532 | | | | 82,811 | | | | 0 | |
13 Accruing Loans 90+ Days Past Due | | | 317 | | | | 9,866 | | | | n/m | | | | 210 | | | | 51.0 | % | | | 935 | | | | 8,622 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
14 Total Covered Nonperforming Loans (1) | | | 78,479 | | | | 47,935 | | | | 63.7 | % | | | 85,358 | | | | -8.1 | % | | | 80,467 | | | | 91,433 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
15 Covered Repossessed Loan Collateral (1) | | | 22,305 | | | | 13,391 | | | | 66.6 | % | | | 23,297 | | | | -4.3 | % | | | 18,740 | | | | 13,691 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
16 Total Covered Nonperforming Assets (1) | | | 100,784 | | | | 61,326 | | | | 64.3 | % | | | 108,655 | | | | -7.2 | % | | | 99,207 | | | | 105,124 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
17 Total Nonperforming Assets | | $ | 136,083 | | | $ | 77,829 | | | | 74.8 | % | | $ | 141,959 | | | | -4.1 | % | | $ | 136,151 | | | $ | 140,082 | | | $ | 14,286 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
18 Non-Covered Classified Loans | | $ | 58,245 | | | $ | 41,453 | | | | 40.5 | % | | $ | 57,241 | | | | 1.8 | % | | $ | 66,810 | | | $ | 53,359 | | | $ | 34,028 | |
19 Covered Classified Loans (1) | | | 184,565 | | | | 169,778 | | | | 8.7 | % | | | 181,516 | | | | 1.7 | % | | | 174,583 | | | | 153,972 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
20 Total Classified Loans | | $ | 242,810 | | | $ | 211,231 | | | | 14.9 | % | | $ | 238,757 | | | | 1.7 | % | | $ | 241,393 | | | $ | 207,331 | | | $ | 34,028 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
21 Total Non-Covered Loans Outstanding | | $ | 2,146,580 | | | $ | 2,356,237 | | | | -8.9 | % | | $ | 2,201,088 | | | | -2.5 | % | | $ | 2,267,130 | | | $ | 2,322,005 | | | $ | 2,382,426 | |
22 Total Covered Loans Outstanding (1) | | | 809,503 | | | | 1,089,071 | | | | -25.7 | % | | | 855,301 | | | | -5.4 | % | | | 932,656 | | | | 1,031,643 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
23 Total Loans Outstanding | | $ | 2,956,083 | | | $ | 3,445,308 | | | | -14.2 | % | | $ | 3,056,389 | | | | -3.3 | % | | $ | 3,199,786 | | | $ | 3,353,648 | | | $ | 2,382,426 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
24 Total Assets | | $ | 4,745,495 | | | $ | 5,428,865 | | | | -12.6 | % | | $ | 4,975,501 | | | | -4.6 | % | | $ | 4,971,159 | | | $ | 5,193,595 | | | $ | 4,032,934 | |
25 Non-Covered Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
26 Allowance for Loan Losses | | $ | 40,316 | | | $ | 43,803 | | | | -8.0 | % | | $ | 41,043 | | | | -1.8 | % | | $ | 42,683 | | | $ | 43,122 | | | $ | 44,470 | |
27 Allowance/Non-Covered Loans | | | 1.88 | % | | | 1.86 | % | | | | | | | 1.86 | % | | | | | | | 1.88 | % | | | 1.86 | % | | | 1.87 | % |
28 Non-Covered Nonperforming Loans/Non-Covered Loans | | | 0.98 | % | | | 0.50 | % | | | | | | | 0.94 | % | | | | | | | 1.44 | % | | | 1.30 | % | | | 0.45 | % |
29 Non-Covered Nonperforming Assets/Total Assets | | | 0.74 | % | | | 0.30 | % | | | | | | | 0.67 | % | | | | | | | 0.74 | % | | | 0.67 | % | | | 0.35 | % |
30 Allowance/Non-Covered Nonperforming Loans | | | 192 | % | | | 373 | % | | | | | | | 199 | % | | | | | | | 131 | % | | | 143 | % | | | 412 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
31 Covered Loans (1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
32 Fair Value Discount on Covered Loans | | $ | 83,325 | | | $ | 149,290 | | | | | | | $ | 93,251 | | | | | | | $ | 98,738 | | | $ | 114,276 | | | | n/a | |
33 Discount/Covered Loans, gross | | | 9.33 | % | | | 12.06 | % | | | | | | | 9.83 | % | | | | | | | 9.57 | % | | | 9.97 | % | | | n/a | |
34 Covered Nonperforming Assets/Total Assets | | | 2.12 | % | | | 1.13 | % | | | | | | | 2.18 | % | | | | | | | 2.00 | % | | | 2.02 | % | | | n/a | |
35 Fair Value Discount on Repossessed Loan Collateral | | $ | 0 | | | $ | 11,178 | | | | | | | $ | 0 | | | | | | | $ | 4,389 | | | $ | 7 | | | | n/a | |
36 Discount/Covered Repossessed Loan Collateral, gross | | | 0.00 | % | | | 45.50 | % | | | | | | | 0.00 | % | | | | | | | 18.98 | % | | | 0.05 | % | | | n/a | |
| | |
(1) | | Covered loans and repossessed loan collateral represent purchased assets on which losses are shared with the FDIC per a Loss-Sharing Agreement. Covered assets were recorded at estimated fair value at February 6, 2009, the date of purchase. |
Page 4
| | |
| | Public Information April 13, 2010 |
WESTAMERICA BANCORPORATION | | |
FINANCIAL HIGHLIGHTS | | |
March 31, 2010 | | |
10. Capital.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands, except per-share amounts) | |
| | | | | | | | | | 3/31/10 / | | | | | | | 3/31/10 / | | | | | | | | | | |
| | 3/31/10 | | | 3/31/09 | | | 3/31/09 | | | 12/31/09 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 12/31/08 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 Common Shareholders’ Equity | | $ | 519,131 | | | $ | 454,118 | | | | 14.3 | % | | $ | 505,448 | | | | 2.7 | % | | $ | 494,383 | | | $ | 476,620 | | | $ | 409,852 | |
2 Preferred Shareholder’s Equity | | | 0 | | | | 82,550 | | | | n/m | | | | 0 | | | | n/m | | | | 41,335 | | | | 82,611 | | | | 0 | |
3 Total Shareholders’ Equity | | | 519,131 | | | | 536,668 | | | | -3.3 | % | | | 505,448 | | | | 2.7 | % | | | 535,718 | | | | 559,231 | | | | 409,852 | |
4 Tier I Regulatory Capital | | | 383,568 | | | | 394,829 | | | | -2.9 | % | | | 370,011 | | | | 3.7 | % | | | 394,283 | | | | 421,048 | | | | 288,859 | |
5 Total Regulatory Capital | | | 419,541 | | | | 432,822 | | | | -3.1 | % | | | 406,339 | | | | 3.2 | % | | | 431,913 | | | | 458,182 | | | | 324,455 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 Total Assets | | | 4,745,495 | | | | 5,428,865 | | | | -12.6 | % | | | 4,975,501 | | | | -4.6 | % | | | 4,971,159 | | | | 5,193,595 | | | | 4,032,934 | |
7 Risk-Adjusted Assets | | | 2,758,122 | | | | 2,993,229 | | | | -7.9 | % | | | 2,803,007 | | | | -1.6 | % | | | 2,866,814 | | | | 2,890,291 | | | | 2,758,866 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 Total Shareholders’ Equity / Total Assets | | | 10.94 | % | | | 9.89 | % | | | | | | | 10.16 | % | | | | | | | 10.78 | % | | | 10.77 | % | | | 10.16 | % |
9 Total Shareholders’ Equity / Total Loans | | | 17.56 | % | | | 15.58 | % | | | | | | | 16.54 | % | | | | | | | 16.74 | % | | | 16.68 | % | | | 17.20 | % |
10 Tier I Capital /Total Assets | | | 8.08 | % | | | 7.27 | % | | | | | | | 7.44 | % | | | | | | | 7.93 | % | | | 8.11 | % | | | 7.16 | % |
11 Tier I Capital / Risk-Adjusted Assets | | | 13.91 | % | | | 13.19 | % | | | | | | | 13.20 | % | | | | | | | 13.75 | % | | | 14.57 | % | | | 10.47 | % |
12 Total Capital / Risk-Adjusted Assets | | | 15.21 | % | | | 14.46 | % | | | | | | | 14.50 | % | | | | | | | 15.07 | % | | | 15.85 | % | | | 11.76 | % |
13 Tangible Common Equity Ratio | | | 7.92 | % | | | 5.52 | % | | | | | | | 7.22 | % | | | | | | | 6.95 | % | | | 6.26 | % | | | 7.01 | % |
14 Common Shares Outstanding | | | 29,206 | | | | 28,874 | | | | 1.2 | % | | | 29,208 | | | | 0.0 | % | | | 29,207 | | | | 29,214 | | | | 28,880 | |
15 Common Equity Per Share | | $ | 17.77 | | | $ | 15.73 | | | | 13.0 | % | | $ | 17.31 | | | | 2.7 | % | | $ | 16.93 | | | $ | 16.31 | | | $ | 14.19 | |
16 Market Value Per Common Share | | $ | 57.65 | | | $ | 45.56 | | | | 26.5 | % | | $ | 55.37 | | | | 4.1 | % | | $ | 52.00 | | | $ | 49.61 | | | $ | 51.15 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
17 Share Repurchase Programs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (shares in thousands) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
18 Total Shares Repurchased / Canceled | | | 88 | | | | 16 | | | | n/m | | | | 11 | | | | n/m | | | | 88 | | | | 16 | | | | n/m | |
19 Average Repurchase Price | | $ | 54.75 | | | $ | 41.58 | | | | 31.7 | % | | $ | 52.16 | | | | 5.0 | % | | $ | 54.75 | | | $ | 41.58 | | | | 31.7 | % |
20 Net Shares Repurchased (Issued) | | | 2 | | | | 6 | | | | n/m | | | | (1 | ) | | | n/m | | | | 2 | | | | 6 | | | | n/m | |
Page 5
| | |
| | Public Information April 13, 2010 |
WESTAMERICA BANCORPORATION | | |
FINANCIAL HIGHLIGHTS | | |
March 31, 2010 | | |
11. Period-End Balance Sheets.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (unaudited, dollars in thousands) | |
| | | | | | | | | | 3/31/10 / | | | | | | | 3/31/10 / | | | | | | | | | | |
| | 3/31/10 | | | 3/31/09 | | | 3/31/09 | | | 12/31/09 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 12/31/08 | |
1 Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 Cash and Money Market Assets | | $ | 253,571 | | | $ | 149,566 | | | | 69.5 | % | | $ | 361,577 | | | | -29.9 | % | | $ | 180,521 | | | $ | 169,291 | | | $ | 139,224 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
3 Investment Securities Available For Sale | | | 414,987 | | | | 436,343 | | | | -4.9 | % | | | 384,208 | | | | 8.0 | % | | | 391,644 | | | | 407,127 | | | | 288,454 | |
4 Investment Securities Held to Maturity | | | 690,585 | | | | 918,745 | | | | -24.8 | % | | | 726,935 | | | | -5.0 | % | | | 780,846 | | | | 830,618 | | | | 949,325 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 Non-Covered Loans | | | 2,146,580 | | | | 2,356,237 | | | | -8.9 | % | | | 2,201,088 | | | | -2.5 | % | | | 2,267,130 | | | | 2,322,005 | | | | 2,382,426 | |
6 Allowance For Loan Losses | | | (40,316 | ) | | | (43,803 | ) | | | -8.0 | % | | | (41,043 | ) | | | -1.8 | % | | | (42,683 | ) | | | (43,122 | ) | | | (44,470 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
7 Non-Covered Loans, net | | | 2,106,264 | | | | 2,312,434 | | | | -8.9 | % | | | 2,160,045 | | | | -2.5 | % | | | 2,224,447 | | | | 2,278,883 | | | | 2,337,956 | |
8 Covered Loans, net (1) | | | 809,503 | | | | 1,089,071 | | | | -25.7 | % | | | 855,301 | | | | -5.4 | % | | | 932,656 | | | | 1,031,643 | | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
9 Total Loans | | | 2,915,767 | | | | 3,401,505 | | | | -14.3 | % | | | 3,015,346 | | | | -3.3 | % | | | 3,157,103 | | | | 3,310,526 | | | | 2,337,956 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
10 Non-Covered Other Real Estate Owned | | | 14,266 | | | | 4,756 | | | | n/m | | | | 12,642 | | | | 12.8 | % | | | 4,319 | | | | 4,715 | | | | 3,505 | |
11 Covered Other Real Estate Owned, net (1) | | | 22,305 | | | | 13,391 | | | | 66.6 | % | | | 23,297 | | | | -4.3 | % | | | 18,740 | | | | 13,691 | | | | 0 | |
12 Premises and Equipment | | | 37,423 | | | | 26,729 | | | | 40.0 | % | | | 38,098 | | | | -1.8 | % | | | 38,982 | | | | 26,490 | | | | 27,351 | |
13 Identifiable Intangible Assets | | | 34,070 | | | | 41,630 | | | | -18.2 | % | | | 35,667 | | | | -4.5 | % | | | 38,264 | | | | 39,934 | | | | 15,208 | |
14 Goodwill | | | 121,699 | | | | 121,699 | | | | 0.0 | % | | | 121,699 | | | | 0.0 | % | | | 121,699 | | | | 121,699 | | | | 121,699 | |
15 Interest Receivable and Other Assets | | | 240,822 | | | | 314,501 | | | | -23.4 | % | | | 256,032 | | | | -5.9 | % | | | 239,041 | | | | 269,504 | | | | 150,212 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 Total Assets | | $ | 4,745,495 | | | $ | 5,428,865 | | | | -12.6 | % | | $ | 4,975,501 | | | | -4.6 | % | | $ | 4,971,159 | | | $ | 5,193,595 | | | $ | 4,032,934 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
17 Liabilities and Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
18 Deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
19 Noninterest Bearing | | $ | 1,376,760 | | | $ | 1,353,696 | | | | 1.7 | % | | $ | 1,428,432 | | | | -3.6 | % | | $ | 1,377,215 | | | $ | 1,334,871 | | | $ | 1,158,632 | |
20 Interest-Bearing Transaction | | | 653,872 | | | | 730,153 | | | | -10.4 | % | | | 669,004 | | | | -2.3 | % | | | 660,001 | | | | 716,706 | | | | 525,153 | |
21 Savings | | | 957,126 | | | | 968,411 | | | | -1.2 | % | | | 971,384 | | | | -1.5 | % | | | 962,823 | | | | 968,408 | | | | 745,496 | |
22 Time | | | 907,271 | | | | 1,204,021 | | | | -24.6 | % | | | 991,388 | | | | -8.5 | % | | | 1,024,587 | | | | 1,137,152 | | | | 665,773 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
23 Total Deposits | | | 3,895,029 | | | | 4,256,281 | | | | -8.5 | % | | | 4,060,208 | | | | -4.1 | % | | | 4,024,626 | | | | 4,157,137 | | | | 3,095,054 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
24 Short-Term Borrowed Funds | | | 211,756 | | | | 441,418 | | | | -52.0 | % | | | 227,178 | | | | -6.8 | % | | | 222,030 | | | | 316,466 | | | | 457,275 | |
25 Federal Home Loan Bank Advances | | | 10,306 | | | | 86,772 | | | | -88.1 | % | | | 85,470 | | | | -87.9 | % | | | 85,904 | | | | 86,338 | | | | 0 | |
25 Debt Financing and Notes Payable | | | 26,464 | | | | 26,598 | | | | -0.5 | % | | | 26,497 | | | | -0.1 | % | | | 26,531 | | | | 26,564 | | | | 26,631 | |
26 Liability For Interest, Taxes and Other | | | 82,809 | | | | 81,128 | | | | 2.1 | % | | | 70,700 | | | | 17.1 | % | | | 76,350 | | | | 47,859 | | | | 44,122 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
27 Total Liabilities | | | 4,226,364 | | | | 4,892,197 | | | | -13.6 | % | | | 4,470,053 | | | | -5.5 | % | | | 4,435,441 | | | | 4,634,364 | | | | 3,623,082 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
28 Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
29 Preferred Stock | | | 0 | | | | 82,550 | | | | n/m | | | | 0 | | | | n/m | | | | 41,335 | | | | 82,611 | | | | 0 | |
30 Paid-In Capital | | | 371,982 | | | | 356,326 | | | | 4.4 | % | | | 368,732 | | | | 0.9 | % | | | 368,032 | | | | 367,840 | | | | 354,674 | |
31 Accumulated Other Comprehensive Income | | | 4,796 | | | | 2,274 | | | | n/m | | | | 3,714 | | | | 29.1 | % | | | 6,053 | | | | 1,747 | | | | 1,040 | |
32 Retained Earnings | | | 142,353 | | | | 95,518 | | | | 49.0 | % | | | 133,002 | | | | 7.0 | % | | | 120,298 | | | | 107,033 | | | | 54,138 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
33 Total Common Equity | | | 519,131 | | | | 454,118 | | | | 14.3 | % | | | 505,448 | | | | 2.7 | % | | | 494,383 | | | | 476,620 | | | | 409,852 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
34 Total Shareholders’ Equity | | | 519,131 | | | | 536,668 | | | | -3.3 | % | | | 505,448 | | | | 2.7 | % | | | 535,718 | | | | 559,231 | | | | 409,852 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
35 Total Liabilities and Shareholders’ Equity | | $ | 4,745,495 | | | $ | 5,428,865 | | | | -12.6 | % | | $ | 4,975,501 | | | | -4.6 | % | | $ | 4,971,159 | | | $ | 5,193,595 | | | $ | 4,032,934 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
(1) | | Covered loans and other real estate owned represent purchased assets on which losses are shared with the FDIC per a Loss-Sharing Agreement. Covered assets were recorded at estimated fair value at February 6, 2009, the date of purchase. |
Page 6
| | |
| | Public Information April 13, 2010 |
WESTAMERICA BANCORPORATION | | |
FINANCIAL HIGHLIGHTS | | |
March 31, 2010 | | |
12. Income Statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (unaudited, dollars in thousands, except per-share amounts) | |
| | | | | | | | | | Q1’10 / | | | | | | | Q1’10 / | | | | | | | | | | | 3/31’10YTD / | |
| | Q1’10 | | | Q1’09 | | | Q1’09 | | | Q4’09 | | | Q4’09 | | | 3/31’10YTD | | | 3/31’09YTD | | | 3/31’09YTD | |
1 Interest and Fee Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2 Loans | | $ | 44,702 | | | $ | 45,095 | | | | -0.9 | % | | $ | 46,653 | | | | -4.2 | % | | $ | 44,702 | | | $ | 45,095 | | | | -0.9 | % |
3 Money Market Assets and Funds Sold | | | 1 | | | | 1 | | | | n/m | | | | 0 | | | | n/m | | | | 1 | | | | 1 | | | | n/m | |
4 Investment Securities Available For Sale | | | 3,895 | | | | 3,739 | | | | 4.2 | % | | | 3,996 | | | | -2.6 | % | | | 3,895 | | | | 3,739 | | | | 4.2 | % |
5 Investment Securities Held to Maturity | | | 7,405 | | | | 10,350 | | | | -28.4 | % | | | 7,847 | | | | -5.6 | % | | | 7,405 | | | | 10,350 | | | | -28.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 Total Interest Income | | | 56,003 | | | | 59,185 | | | | -5.4 | % | | | 58,496 | | | | -4.3 | % | | | 56,003 | | | | 59,185 | | | | -5.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
7 Interest Expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 Transaction Deposits | | | 217 | | | | 205 | | | | 5.5 | % | | | 238 | | | | -9.1 | % | | | 217 | | | | 205 | | | | 5.5 | % |
9 Savings Deposits | | | 739 | | | | 900 | | | | -17.9 | % | | | 803 | | | | -8.0 | % | | | 739 | | | | 900 | | | | -17.9 | % |
10 Time Deposits | | | 1,532 | | | | 2,679 | | | | -42.8 | % | | | 1,983 | | | | -22.7 | % | | | 1,532 | | | | 2,679 | | | | -42.8 | % |
11 Short-Term Borrowed Funds | | | 621 | | | | 626 | | | | -0.8 | % | | | 855 | | | | -27.4 | % | | | 621 | | | | 626 | | | | -0.8 | % |
12 Debt Financing and Notes Payable | | | 425 | | | | 423 | | | | 0.5 | % | | | 422 | | | | 0.7 | % | | | 425 | | | | 423 | | | | 0.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
13 Total Interest Expense | | | 3,534 | | | | 4,833 | | | | -26.9 | % | | | 4,301 | | | | -17.8 | % | | | 3,534 | | | | 4,833 | | | | -26.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
14 Net Interest Income | | | 52,469 | | | | 54,352 | | | | -3.5 | % | | | 54,195 | | | | -3.2 | % | | | 52,469 | | | | 54,352 | | | | -3.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
15 Provision for Loan Losses | | | 2,800 | | | | 1,800 | | | | 55.6 | % | | | 3,300 | | | | -15.1 | % | | | 2,800 | | | | 1,800 | | | | 55.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
16 Noninterest Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
17 Service Charges on Deposit Accounts | | | 8,742 | | | | 8,422 | | | | 3.8 | % | | | 9,376 | | | | -6.8 | % | | | 8,742 | | | | 8,422 | | | | 3.8 | % |
18 Merchant Credit Card | | | 2,221 | | | | 2,432 | | | | -8.7 | % | | | 2,250 | | | | -1.3 | % | | | 2,221 | | | | 2,432 | | | | -8.7 | % |
19 ATM Fees & Interchange | | | 891 | | | | 813 | | | | 9.6 | % | | | 901 | | | | -1.1 | % | | | 891 | | | | 813 | | | | 9.6 | % |
20 Debit Card Fees | | | 1,174 | | | | 856 | | | | 37.1 | % | | | 1,219 | | | | -3.8 | % | | | 1,174 | | | | 856 | | | | 37.1 | % |
21 Financial Services Commissions | | | 149 | | | | 154 | | | | -3.2 | % | | | 163 | | | | -8.9 | % | | | 149 | | | | 154 | | | | -3.2 | % |
22 Mortgage Banking | | | 20 | | | | 17 | | | | 18.4 | % | | | 14 | | | | 45.1 | % | | | 20 | | | | 17 | | | | 18.4 | % |
23 Trust Fees | | | 381 | | | | 364 | | | | 4.8 | % | | | 373 | | | | 2.2 | % | | | 381 | | | | 364 | | | | 4.8 | % |
24 Gain on Acquisition | | | 0 | | | | 48,844 | | | | n/m | | | | 0 | | | | n/m | | | | 0 | | | | 48,844 | | | | n/m | |
25 Other | | | 1,892 | | | | 2,066 | | | | -8.4 | % | | | 1,400 | | | | 35.1 | % | | | 1,892 | | | | 2,066 | | | | -8.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
26 Total Noninterest Income | | | 15,470 | | | | 63,968 | | | | n/m | | | | 15,696 | | | | -1.4 | % | | | 15,470 | | | | 63,968 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
27 Noninterest Expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
28 Salaries and Related Benefits | | | 15,892 | | | | 16,371 | | | | -2.9 | % | | | 15,170 | | | | 4.8 | % | | | 15,892 | | | | 16,371 | | | | -2.9 | % |
29 Occupancy | | | 3,777 | | | | 5,410 | | | | -30.2 | % | | | 3,917 | | | | -3.6 | % | | | 3,777 | | | | 5,410 | | | | -30.2 | % |
30 Equipment | | | 1,051 | | | | 1,222 | | | | -14.0 | % | | | 1,240 | | | | -15.3 | % | | | 1,051 | | | | 1,222 | | | | -14.0 | % |
31 Outsourced Data Processing | | | 2,240 | | | | 2,104 | | | | 6.4 | % | | | 2,260 | | | | -0.9 | % | | | 2,240 | | | | 2,104 | | | | 6.4 | % |
32 Amortization of Identifiable Intangibles | | | 1,598 | | | | 1,685 | | | | -5.2 | % | | | 1,646 | | | | -2.9 | % | | | 1,598 | | | | 1,685 | | | | -5.2 | % |
33 Professional Fees | | | 663 | | | | 888 | | | | -25.4 | % | | | 1,003 | | | | -33.9 | % | | | 663 | | | | 888 | | | | -25.4 | % |
34 FDIC Insurance Assessment | | | 1,320 | | | | 157 | | | | n/m | | | | 1,440 | | | | -8.3 | % | | | 1,320 | | | | 157 | | | | n/m | |
35 Other | | | 5,490 | | | | 6,286 | | | | -12.7 | % | | | 6,160 | | | | -10.9 | % | | | 5,490 | | | | 6,286 | | | | -12.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
36 Total Noninterest Expense | | | 32,031 | | | | 34,123 | | | | -6.1 | % | | | 32,836 | | | | -2.5 | % | | | 32,031 | | | | 34,123 | | | | -6.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
37 Income Before Income Taxes | | | 33,108 | | | | 82,397 | | | | n/m | | | | 33,755 | | | | -1.9 | % | | | 33,108 | | | | 82,397 | | | | n/m | |
38 Income Tax Provision | | | 9,532 | | | | 29,572 | | | | n/m | | | | 9,594 | | | | -0.6 | % | | | 9,532 | | | | 29,572 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
39 Net Income | | | 23,576 | | | | 52,825 | | | | n/m | | | | 24,161 | | | | -2.4 | % | | | 23,576 | | | | 52,825 | | | | n/m | |
40 Preferred Stock Dividends and Discount Accretion | | | 0 | | | | 578 | | | | n/m | | | | 812 | | | | n/m | | | | 0 | | | | 578 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
41 Net Income Applicable to Common Equity | | $ | 23,576 | | | $ | 52,247 | | | | n/m | | | $ | 23,349 | | | | 1.0 | % | | $ | 23,576 | | | $ | 52,247 | | | | n/m | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
42 Average Common Shares Outstanding | | | 29,228 | | | | 28,876 | | | | 1.2 | % | | | 29,205 | | | | 0.1 | % | | | 29,228 | | | | 28,876 | | | | 1.2 | % |
43 Diluted Average Common Shares Outstanding | | | 29,596 | | | | 29,105 | | | | 1.7 | % | | | 29,471 | | | | 0.4 | % | | | 29,596 | | | | 29,105 | | | | 1.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
44 Per Common Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
45 Basic Earnings | | $ | 0.81 | | | $ | 1.81 | | | | n/m | | | $ | 0.80 | | | | 1.3 | % | | $ | 0.81 | | | $ | 1.81 | | | | n/m | |
46 Diluted Earnings | | | 0.80 | | | | 1.80 | | | | n/m | | | | 0.79 | | | | 1.0 | % | | | 0.80 | | | | 1.80 | | | | n/m | |
47 Dividends Paid | | | 0.36 | | | | 0.36 | | | | 0.0 | % | | | 0.35 | | | | 2.9 | % | | | 0.36 | | | | 0.36 | | | | 0.0 | % |
Page 7