- 1 -
- 2 -
- 3 -
- 4 -
BRIAN E. CHO
|
STEPHANIE YOON | |
Chief Financial Officer
|
Investor Relations | |
(213) 368-3200
|
(213) 427-5631 |
- 5 -
June 30, | December 31, | % | June 30, | % | ||||||||||||||||
2009 | 2008 | Change | 2008 | Change | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and Due from Banks |
$ | 382,826 | $ | 85,188 | 349.4 | % | $ | 110,222 | 247.3 | % | ||||||||||
Federal Funds Sold and Securities Purchased Under Resale Agreements |
| 130,000 | (100.0 | )% | 10,000 | (100.0 | )% | |||||||||||||
Cash and Cash Equivalents |
382,826 | 215,188 | 77.9 | % | 120,222 | 218.4 | % | |||||||||||||
Investment Securities |
218,823 | 197,876 | 10.6 | % | 262,601 | (16.7 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,157,947 | 3,362,111 | (6.1 | )% | 3,352,879 | (5.8 | )% | |||||||||||||
Allowance for Loan Losses |
(105,268 | ) | (70,986 | ) | 48.3 | % | (62,977 | ) | 67.2 | % | ||||||||||
Loans Receivable, Net |
3,052,679 | 3,291,125 | (7.2 | )% | 3,289,902 | (7.2 | )% | |||||||||||||
Due from Customers on Acceptances |
1,916 | 4,295 | (55.4 | )% | 6,717 | (71.5 | )% | |||||||||||||
Premises and Equipment, Net |
19,833 | 20,279 | (2.2 | )% | 20,801 | (4.7 | )% | |||||||||||||
Accrued Interest Receivable |
12,118 | 12,347 | (1.9 | )% | 13,155 | (7.9 | )% | |||||||||||||
Other Real Estate Owned, Net |
34,018 | 823 | 4,033.4 | % | | | ||||||||||||||
Servicing Assets |
3,444 | 3,791 | (9.2 | )% | 4,328 | (20.4 | )% | |||||||||||||
Other Intangible Assets, Net |
4,115 | 4,950 | (16.9 | )% | 5,882 | (30.0 | )% | |||||||||||||
Investment in Federal Home Loan Bank Stock, at Cost |
30,697 | 30,697 | | 29,397 | 4.4 | % | ||||||||||||||
Investment in Federal Reserve Bank Stock, at Cost |
10,053 | 10,228 | (1.7 | )% | 11,733 | (14.3 | )% | |||||||||||||
Bank-Owned Life Insurance |
25,937 | 25,476 | 1.8 | % | 24,998 | 3.8 | % | |||||||||||||
Other Assets |
74,392 | 58,741 | 26.6 | % | 55,371 | 34.4 | % | |||||||||||||
TOTAL ASSETS |
$ | 3,870,851 | $ | 3,875,816 | (0.1 | )% | $ | 3,845,107 | 0.7 | % | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 547,737 | $ | 536,944 | 2.0 | % | $ | 683,846 | (19.9 | )% | ||||||||||
Interest-Bearing |
2,740,186 | 2,533,136 | 8.2 | % | 2,277,714 | 20.3 | % | |||||||||||||
Total Deposits |
3,287,923 | 3,070,080 | 7.1 | % | 2,961,560 | 11.0 | % | |||||||||||||
Accrued Interest Payable |
31,859 | 18,539 | 71.8 | % | 16,583 | 92.1 | % | |||||||||||||
Bank Acceptances Outstanding |
1,916 | 4,295 | (55.4 | )% | 6,717 | (71.5 | )% | |||||||||||||
Federal Home Loan Bank Advances |
210,952 | 422,196 | (50.0 | )% | 496,433 | (57.5 | )% | |||||||||||||
Other Borrowings |
2,532 | 787 | 221.7 | % | 3,674 | (31.1 | )% | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | |||||||||||||||
Accrued Expenses and Other Liabilities |
14,137 | 13,598 | 4.0 | % | 16,229 | (12.9 | )% | |||||||||||||
Total Liabilities |
3,631,725 | 3,611,901 | 0.5 | % | 3,583,602 | 1.3 | % | |||||||||||||
Stockholders Equity |
239,126 | 263,915 | (9.4 | )% | 261,505 | (8.6 | )% | |||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 3,870,851 | $ | 3,875,816 | (0.1 | )% | $ | 3,845,107 | 0.7 | % | ||||||||||
- 6 -
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2009 | 2009 | Change | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||||||||||
(Restated) | ||||||||||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 44,718 | $ | 45,085 | (0.8 | )% | $ | 55,905 | (20.0 | )% | $ | 89,803 | $ | 116,503 | (22.9 | )% | ||||||||||||||||
Taxable Interest on Investment Securities |
1,381 | 1,352 | 2.1 | % | 2,579 | (46.5 | )% | 2,733 | 5,695 | (52.0 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investment Securities |
621 | 643 | (3.4 | )% | 662 | (6.2 | )% | 1,264 | 1,421 | (11.0 | )% | |||||||||||||||||||||
Dividends on Federal Home Loan Bank Stock |
| | | 310 | (100.0 | )% | | 548 | (100.0 | )% | ||||||||||||||||||||||
Dividends on Federal Reserve Bank Stock |
153 | 153 | | 176 | (13.1 | )% | 306 | 352 | (13.1 | )% | ||||||||||||||||||||||
Interest on Federal Funds Sold and Securities Purchased
Under Resale Agreements |
112 | 82 | 36.6 | % | 31 | 261.3 | % | 194 | 114 | 70.2 | % | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
695 | 700 | (0.7 | )% | | | 1,395 | | | |||||||||||||||||||||||
Total Interest and Dividend Income |
47,680 | 48,015 | (0.7 | )% | 59,663 | (20.1 | )% | 95,695 | 124,633 | (23.2 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
22,686 | 22,785 | (0.4 | )% | 20,487 | 10.7 | % | 45,471 | 45,334 | 0.3 | % | |||||||||||||||||||||
Interest on Federal Home Loan Bank Advances |
1,010 | 1,112 | (9.2 | )% | 3,929 | (74.3 | )% | 2,122 | 8,082 | (73.7 | )% | |||||||||||||||||||||
Interest on Other Borrowings |
2 | | | 15 | (86.7 | )% | 2 | 339 | (99.4 | )% | ||||||||||||||||||||||
Interest on Junior Subordinated Debentures |
846 | 988 | (14.4 | )% | 1,164 | (27.3 | )% | 1,834 | 2,613 | (29.8 | )% | |||||||||||||||||||||
Total Interest Expense |
24,544 | 24,885 | (1.4 | )% | 25,595 | (4.1 | )% | 49,429 | 56,368 | (12.3 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
23,136 | 23,130 | | 34,068 | (32.1 | )% | 46,266 | 68,265 | (32.2 | )% | ||||||||||||||||||||||
Provision for Credit Losses |
23,934 | 45,953 | (47.9 | )% | 19,229 | 24.5 | % | 69,887 | 37,050 | 88.6 | % | |||||||||||||||||||||
NET INTEREST INCOME (LOSS) AFTER PROVISION FOR CREDIT LOSSES |
(798 | ) | (22,823 | ) | (96.5 | )% | 14,839 | (105.4 | )% | (23,621 | ) | 31,215 | (175.7 | )% | ||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,442 | 4,315 | 2.9 | % | 4,539 | (2.1 | )% | 8,757 | 9,256 | (5.4 | )% | |||||||||||||||||||||
Insurance Commissions |
1,185 | 1,182 | 0.3 | % | 1,384 | (14.4 | )% | 2,367 | 2,699 | (12.3 | )% | |||||||||||||||||||||
Remittance Fees |
545 | 523 | 4.2 | % | 539 | 1.1 | % | 1,068 | 1,044 | 2.3 | % | |||||||||||||||||||||
Trade Finance Fees |
499 | 506 | (1.4 | )% | 825 | (39.5 | )% | 1,005 | 1,690 | (40.5 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
467 | 483 | (3.3 | )% | 703 | (33.6 | )% | 950 | 1,419 | (33.1 | )% | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
227 | 234 | (3.0 | )% | 234 | (3.0 | )% | 461 | 474 | (2.7 | )% | |||||||||||||||||||||
Gain on Sales of Investment Securities |
1 | 1,276 | (99.9 | )% | | | 1,277 | 618 | 106.6 | % | ||||||||||||||||||||||
Loss on Sales of Investment Securities |
| (109 | ) | (100.0 | )% | | | (109 | ) | | | |||||||||||||||||||||
Net Gain on Sales of Loans |
| 2 | (100.0 | )% | 552 | (100.0 | )% | 2 | 765 | (99.7 | )% | |||||||||||||||||||||
Other-Than-Temporary Impairment Loss on Securities |
(909 | ) | (98 | ) | 827.6 | % | | | (1,007 | ) | | | ||||||||||||||||||||
Other Operating Income |
214 | 66 | 224.2 | % | 876 | (75.6 | )% | 280 | 1,452 | (80.7 | )% | |||||||||||||||||||||
Total Non-Interest Income |
6,671 | 8,380 | (20.4 | )% | 9,652 | (30.9 | )% | 15,051 | 19,417 | (22.5 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
8,508 | 7,503 | 13.4 | % | 11,301 | (24.7 | )% | 16,011 | 22,581 | (29.1 | )% | |||||||||||||||||||||
Occupancy and Equipment |
2,788 | 2,884 | (3.3 | )% | 2,792 | (0.1 | )% | 5,672 | 5,574 | 1.8 | % | |||||||||||||||||||||
Deposit Insurance Premiums and Regulatory Assessments |
3,929 | 1,490 | 163.7 | % | 758 | 418.3 | % | 5,419 | 1,318 | 311.2 | % | |||||||||||||||||||||
Data Processing |
1,547 | 1,536 | 0.7 | % | 1,698 | (8.9 | )% | 3,083 | 3,232 | (4.6 | )% | |||||||||||||||||||||
Other Real Estate Owned Expense |
1,502 | 143 | 950.3 | % | | | 1,645 | 139 | 1,083.5 | % | ||||||||||||||||||||||
Professional Fees |
890 | 616 | 44.5 | % | 995 | (10.6 | )% | 1,506 | 1,980 | (23.9 | )% | |||||||||||||||||||||
Loan-Related Expense |
1,217 | 181 | 572.4 | % | 240 | 407.1 | % | 1,398 | 399 | 250.4 | % | |||||||||||||||||||||
Advertising and Promotion |
624 | 569 | 9.7 | % | 888 | (29.7 | )% | 1,193 | 1,700 | (29.8 | )% | |||||||||||||||||||||
Supplies and Communications |
599 | 570 | 5.1 | % | 623 | (3.9 | )% | 1,169 | 1,327 | (11.9 | )% | |||||||||||||||||||||
Amortization of Other Intangible Assets |
406 | 429 | (5.4 | )% | 502 | (19.1 | )% | 835 | 1,026 | (18.6 | )% | |||||||||||||||||||||
Other Operating Expenses |
2,686 | 2,331 | 15.2 | % | 2,253 | 19.2 | % | 5,017 | 4,362 | 15.0 | % | |||||||||||||||||||||
Impairment Loss on Goodwill |
| | | 107,393 | (100.0 | )% | | 107,393 | (100.0 | )% | ||||||||||||||||||||||
Total Non-Interest Expense |
24,696 | 18,252 | 35.3 | % | 129,443 | (80.9 | )% | 42,948 | 151,031 | (71.6 | )% | |||||||||||||||||||||
LOSS BEFORE PROVISION (BENEFIT) FOR INCOME TAXES |
(18,823 | ) | (32,695 | ) | (42.4 | )% | (104,952 | ) | (82.1 | )% | (51,518 | ) | (100,399 | ) | (48.7 | )% | ||||||||||||||||
Provision (Benefit) for Income Taxes |
(9,288 | ) | (15,499 | ) | (40.1 | )% | 595 | (1,661.0 | )% | (24,787 | ) | 2,227 | (1,213.0 | )% | ||||||||||||||||||
NET LOSS |
$ | (9,535 | ) | $ | (17,196 | ) | (44.6 | )% | $ | (105,547 | ) | (91.0 | )% | $ | (26,731 | ) | $ | (102,626 | ) | (74.0 | )% | |||||||||||
LOSS PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | (0.21 | ) | $ | (0.37 | ) | (43.2 | )% | $ | (2.30 | ) | (90.9 | )% | $ | (0.58 | ) | $ | (2.24 | ) | (74.1 | )% | |||||||||||
Diluted |
$ | (0.21 | ) | $ | (0.37 | ) | (43.2 | )% | $ | (2.30 | ) | (90.9 | )% | $ | (0.58 | ) | $ | (2.24 | ) | (74.1 | )% | |||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
45,924,767 | 45,891,043 | 45,881,549 | 45,907,998 | 45,861,963 | |||||||||||||||||||||||||||
Diluted |
45,924,767 | 45,891,043 | 45,881,549 | 45,907,998 | 45,861,963 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
46,130,967 | 45,940,967 | 45,900,549 | 46,130,967 | 45,900,549 |
- 7 -
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2009 | 2009 | Change | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||||||||||
(Restated) | ||||||||||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 3,282,152 | $ | 3,349,085 | (2.0 | )% | $ | 3,317,061 | (1.1 | )% | $ | 3,315,434 | $ | 3,310,101 | 0.2 | % | ||||||||||||||||
Average Investment Securities |
179,129 | 182,284 | (1.7 | )% | 296,790 | (39.6 | )% | 180,698 | 319,457 | (43.4 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
3,786,788 | 3,806,186 | (0.5 | )% | 3,657,676 | 3.5 | % | 3,796,434 | 3,673,663 | 3.3 | % | |||||||||||||||||||||
Average Total Assets |
3,900,158 | 3,946,727 | (1.2 | )% | 3,920,796 | (0.5 | )% | 3,924,155 | 3,944,199 | (0.5 | )% | |||||||||||||||||||||
Average Deposits |
3,223,309 | 3,202,032 | 0.7 | % | 2,882,506 | 11.8 | % | 3,212,728 | 2,938,910 | 9.3 | % | |||||||||||||||||||||
Average Borrowings |
386,477 | 440,053 | (12.2 | )% | 621,239 | (37.8 | )% | 413,117 | 587,189 | (29.6 | )% | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
3,083,774 | 3,115,332 | (1.0 | )% | 2,851,021 | 8.2 | % | 3,099,465 | 2,874,115 | 7.8 | % | |||||||||||||||||||||
Average Stockholders Equity |
243,207 | 263,553 | (7.7 | )% | 377,096 | (35.5 | )% | 254,166 | 378,030 | (32.8 | )% | |||||||||||||||||||||
Average Tangible Equity |
238,850 | 258,775 | (7.7 | )% | 264,710 | (9.8 | )% | 249,600 | 264,943 | (5.8 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS: (Annualized) |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(0.98 | )% | (1.77 | )% | (10.83 | )% | (1.37 | )% | (5.23 | )% | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(15.73 | )% | (26.46 | )% | (112.57 | )% | (21.21 | )% | (54.59 | )% | ||||||||||||||||||||||
Return on Average Tangible Equity |
(16.01 | )% | (26.95 | )% | (160.37 | )% | (21.60 | )% | (77.90 | )% | ||||||||||||||||||||||
Efficiency Ratio |
82.85 | % | 57.92 | % | 296.07 | % | 70.04 | % | 172.25 | % | ||||||||||||||||||||||
Net Interest Spread (1) |
1.90 | % | 1.91 | % | 2.99 | % | 1.90 | % | 2.92 | % | ||||||||||||||||||||||
Net Interest Margin (1) |
2.49 | % | 2.50 | % | 3.79 | % | 2.49 | % | 3.78 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 104,943 | $ | 70,986 | 47.8 | % | $ | 52,986 | 98.1 | % | $ | 70,986 | $ | 43,611 | 62.8 | % | ||||||||||||||||
Provision Charged to Operating Expense |
23,922 | 45,770 | (47.7 | )% | 18,211 | 31.4 | % | 69,692 | 34,883 | 99.8 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(23,597 | ) | (11,813 | ) | 99.8 | % | (8,220 | ) | 187.1 | % | (35,410 | ) | (15,517 | ) | 128.2 | % | ||||||||||||||||
Balance at End of Period |
$ | 105,268 | $ | 104,943 | 0.3 | % | $ | 62,977 | 67.2 | % | $ | 105,268 | $ | 62,977 | 67.2 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
3.33 | % | 3.16 | % | 1.88 | % | 3.33 | % | 1.88 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
62.92 | % | 67.13 | % | 56.14 | % | 67.10 | % | 56.14 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 4,279 | $ | 4,096 | 4.5 | % | $ | 2,914 | 46.8 | % | $ | 4,096 | $ | 1,765 | 132.1 | % | ||||||||||||||||
Provision Charged to Operating Expense |
12 | 183 | (93.4 | )% | 1,018 | (109.2 | )% | 195 | 2,167 | (91.0 | )% | |||||||||||||||||||||
Balance at End of Period |
$ | 4,291 | $ | 4,279 | 0.3 | % | $ | 3,932 | 9.1 | % | $ | 4,291 | $ | 3,932 | 9.1 | % | ||||||||||||||||
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
- 8 -
June 30, | December 31, | % | June 30, | % | ||||||||||||||||
2009 | 2008 | Change | 2008 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 167,255 | $ | 120,823 | 38.4 | % | $ | 112,024 | 49.3 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
41 | 1,075 | (96.2 | )% | 158 | (74.1 | )% | |||||||||||||
Total Non-Performing Loans |
167,296 | 121,898 | 37.2 | % | 112,182 | 49.1 | % | |||||||||||||
Other Real Estate Owned, Net |
34,018 | 823 | 4,033.4 | % | | | ||||||||||||||
Total Non-Performing Assets |
$ | 201,314 | $ | 122,721 | 64.0 | % | $ | 112,182 | 79.5 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
5.30 | % | 3.62 | % | 3.34 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
5.20 | % | 3.17 | % | 2.92 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
191.2 | % | 116.9 | % | 178.1 | % | ||||||||||||||
DELINQUENT LOANS |
$ | 178,663 | $ | 128,469 | 39.1 | % | $ | 138,373 | 29.1 | % | ||||||||||
Delinquent Loans/Total Gross Loans |
5.66 | % | 3.82 | % | 4.12 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 1,137,395 | $ | 1,180,114 | (3.6 | )% | $ | 1,158,480 | (1.8 | )% | ||||||||||
Commercial and Industrial Loans |
1,945,816 | 2,099,732 | (7.3 | )% | 2,108,506 | (7.7 | )% | |||||||||||||
Consumer Loans |
76,098 | 83,525 | (8.9 | )% | 88,062 | (13.6 | )% | |||||||||||||
Total Gross Loans |
3,159,309 | 3,363,371 | (6.1 | )% | 3,355,048 | (5.8 | )% | |||||||||||||
Deferred Loan Fees |
(1,362 | ) | (1,260 | ) | 8.1 | % | (2,169 | ) | (37.2 | )% | ||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,157,947 | 3,362,111 | (6.1 | )% | 3,352,879 | (5.8 | )% | |||||||||||||
Allowance for Loan Losses |
(105,268 | ) | (70,986 | ) | 48.3 | % | (62,977 | ) | 67.2 | % | ||||||||||
Loans Receivable, Net |
$ | 3,052,679 | $ | 3,291,125 | (7.2 | )% | $ | 3,289,902 | (7.2 | )% | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
36.0 | % | 35.1 | % | 34.5 | % | ||||||||||||||
Commercial and Industrial Loans |
61.6 | % | 62.4 | % | 62.8 | % | ||||||||||||||
Consumer Loans |
2.4 | % | 2.5 | % | 2.7 | % | ||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Demand Noninterest-Bearing |
$ | 547,737 | $ | 536,944 | 2.0 | % | $ | 683,846 | (19.9 | )% | ||||||||||
Savings |
88,477 | 81,869 | 8.1 | % | 93,747 | (5.6 | )% | |||||||||||||
Money Market Checking and NOW Accounts |
424,760 | 370,401 | 14.7 | % | 728,601 | (41.7 | )% | |||||||||||||
Time Deposits of $100,000 or More |
1,284,491 | 849,800 | 51.2 | % | 1,050,942 | 22.2 | % | |||||||||||||
Other Time Deposits |
942,458 | 1,231,066 | (23.4 | )% | 404,424 | 133.0 | % | |||||||||||||
Total Deposits |
$ | 3,287,923 | $ | 3,070,080 | 7.1 | % | $ | 2,961,560 | 11.0 | % | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Demand Noninterest-Bearing |
16.7 | % | 17.5 | % | 23.1 | % | ||||||||||||||
Savings |
2.7 | % | 2.7 | % | 3.2 | % | ||||||||||||||
Money Market Checking and NOW Accounts |
12.9 | % | 12.1 | % | 24.6 | % | ||||||||||||||
Time Deposits of $100,000 or More |
39.1 | % | 27.7 | % | 35.5 | % | ||||||||||||||
Other Time Deposits |
28.6 | % | 40.0 | % | 13.6 | % | ||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
CAPITAL RATIOS (Bank Only): |
||||||||||||||||||||
Total Risk-Based |
10.70 | % | 10.71 | % | 10.64 | % | ||||||||||||||
Tier 1 Risk-Based |
9.42 | % | 9.44 | % | 9.39 | % | ||||||||||||||
Tier 1 Leverage |
8.01 | % | 8.85 | % | 8.60 | % |
- 9 -
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2009 | March 31, 2009 | June 30, 2008 | June 30, 2009 | June 30, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest | Average | Interest | Average | Interest | Average | Interest | Average | Interest | Average | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||||||||||||||||||||||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||||||||||||||||||||||||||||
INTEREST-EARNING ASSETS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate Loans: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial Property |
$ | 914,802 | $ | 13,041 | 5.72 | % | $ | 914,632 | $ | 12,937 | 5.74 | % | $ | 804,745 | $ | 13,810 | 6.90 | % | $ | 914,717 | $ | 25,978 | 5.73 | % | $ | 797,548 | $ | 28,290 | 7.13 | % | ||||||||||||||||||||||||||||||
Construction |
178,456 | 1,594 | 3.58 | % | 180,026 | 1,547 | 3.49 | % | 208,074 | 2,649 | 5.12 | % | 179,237 | 3,141 | 3.53 | % | 212,842 | 5,542 | 5.24 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
86,913 | 1,119 | 5.16 | % | 90,490 | 1,163 | 5.21 | % | 89,949 | 1,205 | 5.39 | % | 88,692 | 2,282 | 5.19 | % | 89,730 | 2,375 | 5.32 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
1,180,171 | 15,754 | 5.35 | % | 1,185,148 | 15,647 | 5.35 | % | 1,102,768 | 17,664 | 6.44 | % | 1,182,646 | 31,401 | 5.35 | % | 1,100,120 | 36,207 | 6.62 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans |
2,025,414 | 27,774 | 5.50 | % | 2,083,951 | 28,237 | 5.50 | % | 2,127,882 | 36,236 | 6.85 | % | 2,054,521 | 56,011 | 5.50 | % | 2,122,691 | 76,288 | 7.23 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
77,989 | 1,108 | 5.70 | % | 81,244 | 1,153 | 5.76 | % | 88,491 | 1,596 | 7.25 | % | 79,608 | 2,261 | 5.73 | % | 89,385 | 3,294 | 7.41 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
3,283,574 | 44,636 | 5.45 | % | 3,350,343 | 45,037 | 5.45 | % | 3,319,141 | 55,496 | 6.72 | % | 3,316,775 | 89,673 | 5.45 | % | 3,312,196 | 115,789 | 7.03 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 82 | | | 48 | | | 409 | | | 130 | | | 714 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(1,422 | ) | | | (1,258 | ) | | | (2,080 | ) | | | (1,341 | ) | | | (2,095 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
3,282,152 | 44,718 | 5.46 | % | 3,349,085 | 45,085 | 5.46 | % | 3,317,061 | 55,905 | 6.78 | % | 3,315,434 | 89,803 | 5.46 | % | 3,310,101 | 116,503 | 7.08 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds (1) |
59,222 | 956 | 6.46 | % | 58,886 | 989 | 6.72 | % | 63,177 | 1,018 | 6.45 | % | 59,055 | 1,945 | 6.59 | % | 67,528 | 2,186 | 6.47 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
13,177 | 144 | 4.37 | % | 9,578 | 96 | 4.01 | % | 84,088 | 884 | 4.21 | % | 11,387 | 240 | 4.22 | % | 96,974 | 2,129 | 4.39 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
74,939 | 880 | 4.70 | % | 75,716 | 895 | 4.73 | % | 91,488 | 1,076 | 4.70 | % | 75,326 | 1,775 | 4.71 | % | 94,288 | 2,252 | 4.78 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
20,713 | 215 | 4.15 | % | 33,631 | 348 | 4.14 | % | 46,411 | 487 | 4.20 | % | 27,136 | 563 | 4.15 | % | 48,172 | 1,021 | 4.24 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
233 | 22 | 37.77 | % | 159 | (22 | ) | -55.35 | % | 7,779 | 89 | 4.58 | % | 196 | | | 8,644 | 198 | 4.58 | % | ||||||||||||||||||||||||||||||||||||||||
Other Securities |
10,845 | 109 | 4.02 | % | 4,314 | 33 | 3.06 | % | 3,847 | 42 | 4.37 | % | 7,598 | 142 | 3.74 | % | 3,851 | 94 | 4.88 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities (1) |
179,129 | 2,326 | 5.19 | % | 182,284 | 2,339 | 5.13 | % | 296,790 | 3,596 | 4.85 | % | 180,698 | 4,665 | 5.16 | % | 319,457 | 7,880 | 4.93 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities |
41,532 | 153 | 1.47 | % | 41,727 | 153 | 1.47 | % | 38,031 | 486 | 5.11 | % | 41,629 | 306 | 1.47 | % | 35,760 | 900 | 5.03 | % | ||||||||||||||||||||||||||||||||||||||||
Federal
Funds Sold and Securities Purchased Under Resale Agreements |
135,362 | 112 | 0.33 | % | 94,585 | 82 | 0.35 | % | 5,621 | 31 | 2.21 | % | 115,086 | 194 | 0.34 | % | 8,258 | 114 | 2.76 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
147,692 | 695 | 1.88 | % | 138,344 | 700 | 2.02 | % | | | | 143,044 | 1,395 | 1.95 | % | | | | ||||||||||||||||||||||||||||||||||||||||||
Interest-Earning Deposits |
921 | 11 | 4.78 | % | 161 | 2 | 4.97 | % | 173 | 1 | 2.31 | % | 543 | 13 | 4.79 | % | 87 | 1 | 2.30 | % | ||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
325,507 | 971 | 1.19 | % | 274,817 | 937 | 1.36 | % | 43,825 | 518 | 4.75 | % | 300,302 | 1,908 | 1.27 | % | 44,105 | 1,015 | 4.60 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS (1) |
$ | 3,786,788 | $ | 48,015 | 5.09 | % | $ | 3,806,186 | $ | 48,361 | 5.15 | % | $ | 3,657,676 | $ | 60,019 | 6.60 | % | $ | 3,796,434 | $ | 96,376 | 5.12 | % | $ | 3,673,663 | $ | 125,398 | 6.86 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 84,588 | $ | 527 | 2.50 | % | $ | 82,029 | $ | 505 | 2.50 | % | $ | 91,803 | $ | 527 | 2.31 | % | $ | 83,315 | $ | 1,032 | 2.50 | % | $ | 92,135 | $ | 1,054 | 2.30 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
319,319 | 1,426 | 1.79 | % | 343,354 | 1,854 | 2.19 | % | 718,257 | 5,707 | 3.20 | % | 331,270 | 3,280 | 2.00 | % | 637,875 | 10,367 | 3.27 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
1,313,683 | 12,108 | 3.70 | % | 1,078,650 | 10,322 | 3.88 | % | 1,098,990 | 11,040 | 4.04 | % | 1,196,816 | 22,430 | 3.78 | % | 1,226,728 | 26,727 | 4.38 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
979,707 | 8,625 | 3.53 | % | 1,171,246 | 10,104 | 3.50 | % | 320,732 | 3,213 | 4.03 | % | 1,074,947 | 18,729 | 3.51 | % | 330,188 | 7,186 | 4.38 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,697,297 | 22,686 | 3.37 | % | 2,675,279 | 22,785 | 3.45 | % | 2,229,782 | 20,487 | 3.70 | % | 2,686,348 | 45,471 | 3.41 | % | 2,286,926 | 45,334 | 3.99 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances |
302,220 | 1,010 | 1.34 | % | 356,190 | 1,112 | 1.27 | % | 536,412 | 3,929 | 2.95 | % | 329,056 | 2,122 | 1.30 | % | 485,157 | 8,082 | 3.35 | % | ||||||||||||||||||||||||||||||||||||||||
Other Borrowings |
1,851 | 2 | 0.43 | % | 1,457 | | | 2,421 | 15 | 2.49 | % | 1,655 | 2 | 0.24 | % | 19,626 | 339 | 3.47 | % | |||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 846 | 4.12 | % | 82,406 | 988 | 4.86 | % | 82,406 | 1,164 | 5.68 | % | 82,406 | 1,834 | 4.49 | % | 82,406 | 2,613 | 6.38 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
386,477 | 1,858 | 1.93 | % | 440,053 | 2,100 | 1.94 | % | 621,239 | 5,108 | 3.31 | % | 413,117 | 3,958 | 1.93 | % | 587,189 | 11,034 | 3.78 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 3,083,774 | $ | 24,544 | 3.19 | % | $ | 3,115,332 | $ | 24,885 | 3.24 | % | $ | 2,851,021 | $ | 25,595 | 3.61 | % | $ | 3,099,465 | $ | 49,429 | 3.22 | % | $ | 2,874,115 | $ | 56,368 | 3.94 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME (1) |
$ | 23,471 | $ | 23,476 | $ | 34,424 | $ | 46,947 | $ | 69,030 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD (1) |
1.90 | % | 1.91 | % | 2.99 | % | 1.90 | % | 2.92 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN (1) |
2.49 | % | 2.50 | % | 3.79 | % | 2.49 | % | 3.78 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
- 10 -