- 1 -
Ratio of Tangible Shareholders | ||
Date | Equity to Total Tangible Assets | |
By December 31, 2009 | Not Less Than 7.0 Percent | |
By July 31, 2010 | Not Less Than 9.0 Percent | |
From December 31, 2010 and Until the Order is Terminated |
Not Less Than 9.5 Percent |
- 2 -
- 3 -
- 4 -
- 5 -
BRIAN E. CHO
|
DAVID YANG | |
Chief Financial Officer
|
Investor Relations and Corporate Planning | |
(213) 368-3200
|
(213) 637-4798 |
- 6 -
September 30, | December 31, | % | September 30, | % | ||||||||||||||||
2009 | 2008 | Change | 2008 | Change | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and Due from Banks |
$ | 57,727 | $ | 83,933 | (31.2 | )% | $ | 81,640 | (29.3 | )% | ||||||||||
Interest-Bearing Deposits in Other Banks |
155,607 | 2,014 | 7,626.3 | % | 755 | 20,510.2 | % | |||||||||||||
Federal Funds Sold and Securities Purchased Under Resale Agreements |
| 130,000 | (100.0 | )% | 5,000 | (100.0 | )% | |||||||||||||
Cash and Cash Equivalents |
213,334 | 215,947 | (1.2 | )% | 87,395 | 144.1 | % | |||||||||||||
Investment Securities |
205,901 | 197,117 | 4.5 | % | 221,714 | (7.1 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,977,504 | 3,362,111 | (11.4 | )% | 3,345,049 | (11.0 | )% | |||||||||||||
Allowance for Loan Losses |
(124,768 | ) | (70,986 | ) | 75.8 | % | (63,948 | ) | 95.1 | % | ||||||||||
Loans Receivable, Net |
2,852,736 | 3,291,125 | (13.3 | )% | 3,281,101 | (13.1 | )% | |||||||||||||
Due from Customers on Acceptances |
1,859 | 4,295 | (56.7 | )% | 7,382 | (74.8 | )% | |||||||||||||
Premises and Equipment, Net |
19,302 | 20,279 | (4.8 | )% | 20,703 | (6.8 | )% | |||||||||||||
Accrued Interest Receivable |
11,389 | 12,347 | (7.8 | )% | 13,801 | (17.5 | )% | |||||||||||||
Other Real Estate Owned, Net |
27,140 | 823 | 3,197.7 | % | 2,988 | 808.3 | % | |||||||||||||
Deferred Income Taxes, Net |
2,464 | 29,456 | (91.6 | )% | 18,682 | (86.8 | )% | |||||||||||||
Servicing Assets |
3,957 | 3,791 | 4.4 | % | 4,018 | (1.5 | )% | |||||||||||||
Other Intangible Assets, Net |
3,736 | 4,950 | (24.5 | )% | 5,404 | (30.9 | )% | |||||||||||||
Investment in Federal Home Loan Bank Stock, at Cost |
30,697 | 30,697 | | 30,424 | 0.9 | % | ||||||||||||||
Investment in Federal Reserve Bank Stock, at Cost |
10,053 | 10,228 | (1.7 | )% | 11,733 | (14.3 | )% | |||||||||||||
Bank-Owned Life Insurance |
26,171 | 25,476 | 2.7 | % | 25,239 | 3.7 | % | |||||||||||||
Income Taxes Receivable |
34,908 | 11,712 | 198.1 | % | 17,785 | 96.3 | % | |||||||||||||
Other Assets |
13,843 | 17,573 | (21.2 | )% | 17,622 | (21.4 | )% | |||||||||||||
TOTAL ASSETS |
$ | 3,457,490 | $ | 3,875,816 | (10.8 | )% | $ | 3,765,991 | (8.2 | )% | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 561,548 | $ | 536,944 | 4.6 | % | $ | 634,593 | (11.5 | )% | ||||||||||
Interest-Bearing |
2,430,312 | 2,533,136 | (4.1 | )% | 2,164,784 | 12.3 | % | |||||||||||||
Total Deposits |
2,991,860 | 3,070,080 | (2.5 | )% | 2,799,377 | 6.9 | % | |||||||||||||
Accrued Interest Payable |
19,730 | 18,539 | 6.4 | % | 11,344 | 73.9 | % | |||||||||||||
Bank Acceptances Outstanding |
1,859 | 4,295 | (56.7 | )% | 7,382 | (74.8 | )% | |||||||||||||
Federal Home Loan Bank Advances |
160,828 | 422,196 | (61.9 | )% | 583,315 | (72.4 | )% | |||||||||||||
Other Borrowings |
1,496 | 787 | 90.1 | % | 1,657 | (9.7 | )% | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | |||||||||||||||
Accrued Expenses and Other Liabilities |
12,191 | 13,598 | (10.3 | )% | 13,314 | (8.4 | )% | |||||||||||||
Total Liabilities |
3,270,370 | 3,611,901 | (9.5 | )% | 3,498,795 | (6.5 | )% | |||||||||||||
Stockholders Equity |
187,120 | 263,915 | (29.1 | )% | 267,196 | (30.0 | )% | |||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 3,457,490 | $ | 3,875,816 | (10.8 | )% | $ | 3,765,991 | (8.2 | )% | ||||||||||
- 7 -
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept. 30, | % | |||||||||||||||||||||||||
2009 | 2009 | Change | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 42,705 | $ | 44,718 | (4.5 | )% | $ | 56,134 | (23.9 | )% | $ | 132,508 | $ | 172,637 | (23.2 | )% | ||||||||||||||||
Taxable Interest on Investment Securities |
1,541 | 1,370 | 12.5 | % | 2,049 | (24.8 | )% | 4,261 | 7,743 | (45.0 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investment Securities |
607 | 621 | (2.3 | )% | 650 | (6.6 | )% | 1,871 | 2,071 | (9.7 | )% | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
293 | 695 | (57.8 | )% | | | 1,688 | | | |||||||||||||||||||||||
Dividends on Federal Reserve Bank Stock |
150 | 153 | (2.0 | )% | 176 | (14.8 | )% | 456 | 528 | (13.6 | )% | |||||||||||||||||||||
Interest on Federal Funds Sold and Securities Purchased
Under Resale Agreements |
67 | 112 | (40.2 | )% | 23 | 191.3 | % | 261 | 137 | 90.5 | % | |||||||||||||||||||||
Interest on Interest-Bearing Deposits in Other Banks |
68 | 11 | 518.2 | % | 4 | 1,600.0 | % | 81 | 5 | 1,520.0 | % | |||||||||||||||||||||
Dividends on Federal Home Loan Bank Stock |
64 | | | 405 | (84.2 | )% | 64 | 953 | (93.3 | )% | ||||||||||||||||||||||
Total Interest and Dividend Income |
45,495 | 47,680 | (4.6 | )% | 59,441 | (23.5 | )% | 141,190 | 184,074 | (23.3 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
17,365 | 22,686 | (23.5 | )% | 19,365 | (10.3 | )% | 62,836 | 64,699 | (2.9 | )% | |||||||||||||||||||||
Interest on Federal Home Loan Bank Advances |
865 | 1,010 | (14.4 | )% | 3,324 | (74.0 | )% | 2,987 | 11,406 | (73.8 | )% | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
747 | 846 | (11.7 | )% | 1,150 | (35.0 | )% | 2,581 | 3,763 | (31.4 | )% | |||||||||||||||||||||
Interest on Other Borrowings |
| 2 | (100.0 | )% | 5 | (100.0 | )% | 2 | 344 | (99.4 | )% | |||||||||||||||||||||
Total Interest Expense |
18,977 | 24,544 | (22.7 | )% | 23,844 | (20.4 | )% | 68,406 | 80,212 | (14.7 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
26,518 | 23,136 | 14.6 | % | 35,597 | (25.5 | )% | 72,784 | 103,862 | (29.9 | )% | |||||||||||||||||||||
Provision for Credit Losses |
49,500 | 23,934 | 106.8 | % | 13,176 | 275.7 | % | 119,387 | 50,226 | 137.7 | % | |||||||||||||||||||||
NET INTEREST INCOME (LOSS) AFTER PROVISION FOR CREDIT LOSSES |
(22,982 | ) | (798 | ) | 2,779.9 | % | 22,421 | (202.5 | )% | (46,603 | ) | 53,636 | (186.9 | )% | ||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,275 | 4,442 | (3.8 | )% | 4,648 | (8.0 | )% | 13,032 | 13,904 | (6.3 | )% | |||||||||||||||||||||
Insurance Commissions |
1,063 | 1,185 | (10.3 | )% | 1,194 | (11.0 | )% | 3,430 | 3,893 | (11.9 | )% | |||||||||||||||||||||
Remittance Fees |
511 | 545 | (6.2 | )% | 499 | 2.4 | % | 1,579 | 1,543 | 2.3 | % | |||||||||||||||||||||
Trade Finance Fees |
512 | 499 | 2.6 | % | 784 | (34.7 | )% | 1,517 | 2,474 | (38.7 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
489 | 467 | 4.7 | % | 433 | 12.9 | % | 1,439 | 1,852 | (22.3 | )% | |||||||||||||||||||||
Net Gain on Sales of Loans |
864 | | | | | 866 | 765 | 13.2 | % | |||||||||||||||||||||||
Bank-Owned Life Insurance Income |
234 | 227 | 3.1 | % | 241 | (2.9 | )% | 695 | 715 | (2.8 | )% | |||||||||||||||||||||
Gain on Sales of Investment Securities |
| 1 | (100.0 | )% | | | 1,277 | 618 | 106.6 | % | ||||||||||||||||||||||
Loss on Sales of Investment Securities |
| | | (483 | ) | (100.0 | )% | (109 | ) | (483 | ) | (77.4 | )% | |||||||||||||||||||
Other-Than-Temporary Impairment Loss on Investment Securities |
| | | (2,410 | ) | (100.0 | )% | | (2,410 | ) | (100.0 | )% | ||||||||||||||||||||
Other Operating Income (Loss) |
265 | (695 | ) | (138.1 | )% | 422 | (37.2 | )% | (462 | ) | 1,874 | (124.7 | )% | |||||||||||||||||||
Total Non-Interest Income |
8,213 | 6,671 | 23.1 | % | 5,328 | 54.1 | % | 23,264 | 24,745 | (6.0 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
8,648 | 8,508 | 1.6 | % | 10,782 | (19.8 | )% | 24,659 | 33,363 | (26.1 | )% | |||||||||||||||||||||
Occupancy and Equipment |
2,834 | 2,788 | 1.6 | % | 2,786 | 1.7 | % | 8,506 | 8,360 | 1.7 | % | |||||||||||||||||||||
Deposit Insurance Premiums and Regulatory Assessments |
2,001 | 3,929 | (49.1 | )% | 780 | 156.5 | % | 7,420 | 2,098 | 253.7 | % | |||||||||||||||||||||
Other Real Estate Owned Expense |
3,372 | 1,502 | 124.5 | % | 2 | N/M | 5,017 | 141 | 3,458.2 | % | ||||||||||||||||||||||
Data Processing |
1,608 | 1,547 | 3.9 | % | 1,498 | 7.3 | % | 4,691 | 4,730 | (0.8 | )% | |||||||||||||||||||||
Professional Fees |
1,239 | 890 | 39.2 | % | 647 | 91.5 | % | 2,745 | 2,627 | 4.5 | % | |||||||||||||||||||||
Supplies and Communications |
603 | 599 | 0.7 | % | 681 | (11.5 | )% | 1,772 | 2,008 | (11.8 | )% | |||||||||||||||||||||
Advertising and Promotion |
447 | 624 | (28.4 | )% | 914 | (51.1 | )% | 1,640 | 2,614 | (37.3 | )% | |||||||||||||||||||||
Loan-Related Expense |
192 | 1,217 | (84.2 | )% | 170 | 12.9 | % | 1,590 | 569 | 179.4 | % | |||||||||||||||||||||
Amortization of Other Intangible Assets |
379 | 406 | (6.7 | )% | 478 | (20.7 | )% | 1,214 | 1,504 | (19.3 | )% | |||||||||||||||||||||
Other Operating Expenses |
2,366 | 2,686 | (11.9 | )% | 3,497 | (32.3 | )% | 7,383 | 7,859 | (6.1 | )% | |||||||||||||||||||||
Impairment Loss on Goodwill |
| | | | | | 107,393 | (100.0 | )% | |||||||||||||||||||||||
Total Non-Interest Expense |
23,689 | 24,696 | (4.1 | )% | 22,235 | 6.5 | % | 66,637 | 173,266 | (61.5 | )% | |||||||||||||||||||||
INCOME (LOSS) BEFORE PROVISION (BENEFIT) FOR INCOME TAXES |
(38,458 | ) | (18,823 | ) | 104.3 | % | 5,514 | (797.5 | )% | (89,976 | ) | (94,885 | ) | (5.2 | )% | |||||||||||||||||
Provision (Benefit) for Income Taxes |
21,207 | (9,288 | ) | (328.3 | )% | 1,166 | 1,718.8 | % | (3,580 | ) | 3,393 | (205.5 | )% | |||||||||||||||||||
NET INCOME (LOSS) |
$ | (59,665 | ) | $ | (9,535 | ) | 525.7 | % | $ | 4,348 | (1,472.2 | )% | $ | (86,396 | ) | $ | (98,278 | ) | (12.1 | )% | ||||||||||||
EARNINGS (LOSS) PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | (1.26 | ) | $ | (0.21 | ) | 500.0 | % | $ | 0.09 | (1,500.0 | )% | $ | (1.86 | ) | $ | (2.14 | ) | (13.1 | )% | ||||||||||||
Diluted |
$ | (1.26 | ) | $ | (0.21 | ) | 500.0 | % | $ | 0.09 | (1,500.0 | )% | $ | (1.86 | ) | $ | (2.14 | ) | (13.1 | )% | ||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
47,413,141 | 45,924,767 | 45,881,549 | 46,415,225 | 45,869,069 | |||||||||||||||||||||||||||
Diluted |
47,413,141 | 45,924,767 | 45,933,043 | 46,415,225 | 45,869,069 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
51,201,390 | 46,130,967 | 45,905,549 | 51,201,390 | 45,905,549 |
- 8 -
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept. 30, | % | |||||||||||||||||||||||||
2009 | 2009 | Change | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 3,078,104 | $ | 3,282,152 | (6.2 | )% | $ | 3,341,250 | (7.9 | )% | $ | 3,235,455 | $ | 3,320,559 | (2.6 | )% | ||||||||||||||||
Average Investment Securities |
209,021 | 179,129 | 16.7 | % | 244,027 | (14.3 | )% | 190,243 | 294,130 | (35.3 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
3,552,698 | 3,796,039 | (6.4 | )% | 3,630,755 | (2.1 | )% | 3,718,837 | 3,659,255 | 1.6 | % | |||||||||||||||||||||
Average Total Assets |
3,672,253 | 3,897,158 | (5.8 | )% | 3,789,614 | (3.1 | )% | 3,842,266 | 3,892,197 | (1.3 | )% | |||||||||||||||||||||
Average Deposits |
3,100,419 | 3,223,309 | (3.8 | )% | 2,895,746 | 7.1 | % | 3,174,880 | 2,924,416 | 8.6 | % | |||||||||||||||||||||
Average Borrowings |
297,455 | 386,477 | (23.0 | )% | 590,401 | (49.6 | )% | 374,139 | 588,267 | (36.4 | )% | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,844,821 | 3,083,774 | (7.7 | )% | 2,835,917 | 0.3 | % | 3,013,651 | 2,861,288 | 5.3 | % | |||||||||||||||||||||
Average Stockholders Equity |
232,136 | 240,207 | (3.4 | )% | 267,433 | (13.2 | )% | 249,742 | 340,894 | (26.7 | )% | |||||||||||||||||||||
Average Tangible Equity |
228,169 | 235,850 | (3.3 | )% | 261,751 | (12.8 | )% | 245,377 | 263,870 | (7.0 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS (Annualized) : |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(6.45 | )% | (0.98 | )% | 0.46 | % | (3.01 | )% | (3.37 | )% | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(101.97 | )% | (15.92 | )% | 6.47 | % | (46.25 | )% | (38.51 | )% | ||||||||||||||||||||||
Return on Average Tangible Equity |
(103.75 | )% | (16.22 | )% | 6.61 | % | (47.08 | )% | (49.75 | )% | ||||||||||||||||||||||
Efficiency Ratio |
68.21 | % | 82.85 | % | 54.33 | % | 69.38 | % | 134.73 | % | ||||||||||||||||||||||
Net Interest Spread (1) |
2.47 | % | 1.88 | % | 3.21 | % | 2.08 | % | 3.02 | % | ||||||||||||||||||||||
Net Interest Margin (1) |
3.00 | % | 2.48 | % | 3.94 | % | 2.65 | % | 3.83 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 105,268 | $ | 104,943 | 0.3 | % | $ | 62,977 | 67.2 | % | $ | 70,986 | $ | 43,611 | 62.8 | % | ||||||||||||||||
Provision Charged to Operating Expense |
49,375 | 23,922 | 106.4 | % | 12,802 | 285.7 | % | 119,067 | 47,685 | 149.7 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(29,875 | ) | (23,597 | ) | 26.6 | % | (11,831 | ) | 152.5 | % | (65,285 | ) | (27,348 | ) | 138.7 | % | ||||||||||||||||
Balance at End of Period |
$ | 124,768 | $ | 105,268 | 18.5 | % | $ | 63,948 | 95.1 | % | $ | 124,768 | $ | 63,948 | 95.1 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
4.19 | % | 3.33 | % | 1.91 | % | 4.19 | % | 1.91 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
71.53 | % | 62.92 | % | 57.16 | % | 71.53 | % | 57.16 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 4,291 | $ | 4,279 | 0.3 | % | $ | 3,932 | 9.1 | % | $ | 4,096 | $ | 1,765 | 132.1 | % | ||||||||||||||||
Provision Charged to Operating Expense |
125 | 12 | 941.7 | % | 374 | 151.8 | % | 320 | 2,541 | (87.4 | )% | |||||||||||||||||||||
Balance at End of Period |
$ | 4,416 | $ | 4,291 | 2.9 | % | $ | 4,306 | 2.6 | % | $ | 4,416 | $ | 4,306 | 2.6 | % | ||||||||||||||||
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
- 9 -
Sept. 30, | Dec. 31, | % | Sept. 30, | % | ||||||||||||||||
2009 | 2008 | Change | 2008 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 174,363 | $ | 120,823 | 44.3 | % | $ | 111,335 | 56.6 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
64 | 1,075 | (94.0 | )% | 535 | (88.0 | )% | |||||||||||||
Total Non-Performing Loans |
174,427 | 121,898 | 43.1 | % | 111,870 | 55.9 | % | |||||||||||||
Other Real Estate Owned, Net |
27,140 | 823 | 3,197.7 | % | 2,988 | 808.3 | % | |||||||||||||
Total Non-Performing Assets |
$ | 201,567 | $ | 122,721 | 64.2 | % | $ | 114,858 | 75.5 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
5.85 | % | 3.62 | % | 3.34 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
5.83 | % | 3.17 | % | 3.05 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
161.6 | % | 172.9 | % | 179.6 | % | ||||||||||||||
DELINQUENT LOANS |
$ | 151,047 | $ | 128,469 | 17.6 | % | $ | 102,917 | 46.8 | % | ||||||||||
Delinquent Loans/Total Gross Loans |
5.07 | % | 3.82 | % | 3.08 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 1,086,735 | $ | 1,180,114 | (7.9 | )% | $ | 1,166,436 | (6.8 | )% | ||||||||||
Commercial and Industrial Loans |
1,824,042 | 2,099,732 | (13.1 | )% | 2,096,222 | (13.0 | )% | |||||||||||||
Consumer Loans |
68,537 | 83,525 | (17.9 | )% | 84,031 | (18.4 | )% | |||||||||||||
Total Gross Loans |
2,979,314 | 3,363,371 | (11.4 | )% | 3,346,689 | (11.0 | )% | |||||||||||||
Deferred Loan Fees |
(1,810 | ) | (1,260 | ) | 43.7 | % | (1,640 | ) | 10.4 | % | ||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,977,504 | 3,362,111 | (11.4 | )% | 3,345,049 | (11.0 | )% | |||||||||||||
Allowance for Loan Losses |
(124,768 | ) | (70,986 | ) | 75.8 | % | (63,948 | ) | 95.1 | % | ||||||||||
Loans Receivable, Net |
$ | 2,852,736 | $ | 3,291,125 | (13.3 | )% | $ | 3,281,101 | (13.1 | )% | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
36.5 | % | 35.1 | % | 34.9 | % | ||||||||||||||
Commercial and Industrial Loans |
61.2 | % | 62.4 | % | 62.6 | % | ||||||||||||||
Consumer Loans |
2.3 | % | 2.5 | % | 2.5 | % | ||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Demand Noninterest-Bearing |
$ | 561,548 | $ | 536,944 | 4.6 | % | $ | 634,593 | (11.5 | )% | ||||||||||
Savings |
98,019 | 81,869 | 19.7 | % | 86,157 | 13.8 | % | |||||||||||||
Money Market Checking and NOW Accounts |
723,585 | 370,401 | 95.4 | % | 597,065 | 21.2 | % | |||||||||||||
Time Deposits of $100,000 or More |
845,318 | 849,800 | (0.5 | )% | 863,034 | (2.1 | )% | |||||||||||||
Other Time Deposits |
763,390 | 1,231,066 | (38.0 | )% | 618,528 | 23.4 | % | |||||||||||||
Total Deposits |
$ | 2,991,860 | $ | 3,070,080 | (2.5 | )% | $ | 2,799,377 | 6.9 | % | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Demand Noninterest-Bearing |
18.8 | % | 17.5 | % | 22.7 | % | ||||||||||||||
Savings |
3.3 | % | 2.7 | % | 3.1 | % | ||||||||||||||
Money Market Checking and NOW Accounts |
24.2 | % | 12.1 | % | 21.3 | % | ||||||||||||||
Time Deposits of $100,000 or More |
28.3 | % | 27.7 | % | 30.8 | % | ||||||||||||||
Other Time Deposits |
25.4 | % | 40.0 | % | 22.1 | % | ||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
CAPITAL RATIOS (Bank Only) : |
||||||||||||||||||||
Total Risk-Based |
9.69 | % | 10.71 | % | 10.84 | % | ||||||||||||||
Tier 1 Risk-Based |
8.40 | % | 9.44 | % | 9.57 | % | ||||||||||||||
Tier 1 Leverage |
7.05 | % | 8.85 | % | 8.94 | % |
- 10 -
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2009 | June 30, 2009 | September 30, 2008 | September 30, 2009 | September 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 |
$ | 887,028 | $ | 12,051 | 5.39 | % | $ | 914,802 | $ | 13,041 | 5.72 | % | $ | 867,684 | $ | 14,604 | 6.70 | % | $ | 905,386 | $ | 38,029 | 5.62 | % | $ | 821,097 | $ | 42,894 | 6.98 | % | ||||||||||||||||||||||||||||||
Construction |
138,340 | 1,464 | 4.20 | % | 178,456 | 1,594 | 3.58 | % | 199,969 | 2,539 | 5.05 | % | 165,455 | 4,605 | 3.72 | % | 208,519 | 8,081 | 5.18 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
83,387 | 1,050 | 5.00 | % | 86,913 | 1,119 | 5.16 | % | 90,739 | 1,209 | 5.30 | % | 86,904 | 3,332 | 5.13 | % | 90,069 | 3,584 | 5.32 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
1,108,755 | 14,565 | 5.21 | % | 1,180,171 | 15,754 | 5.35 | % | 1,158,392 | 18,352 | 6.30 | % | 1,157,745 | 45,966 | 5.31 | % | 1,119,685 | 54,559 | 6.51 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans |
1,897,321 | 26,863 | 5.62 | % | 2,025,414 | 27,774 | 5.50 | % | 2,099,708 | 36,128 | 6.85 | % | 2,001,546 | 82,874 | 5.54 | % | 2,114,974 | 112,416 | 7.10 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
73,670 | 1,084 | 5.84 | % | 77,989 | 1,108 | 5.70 | % | 85,021 | 1,495 | 7.00 | % | 77,606 | 3,345 | 5.76 | % | 87,920 | 4,789 | 7.28 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
3,079,746 | 42,512 | 5.48 | % | 3,283,574 | 44,636 | 5.45 | % | 3,343,121 | 55,975 | 6.66 | % | 3,236,897 | 132,185 | 5.46 | % | 3,322,579 | 171,764 | 6.91 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 193 | | | 82 | | | 159 | | | 323 | | | 873 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(1,642 | ) | | | (1,422 | ) | | | (1,871 | ) | | | (1,442 | ) | | | (2,020 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
3,078,104 | 42,705 | 5.50 | % | 3,282,152 | 44,718 | 5.46 | % | 3,341,250 | 56,134 | 6.68 | % | 3,235,455 | 132,508 | 5.48 | % | 3,320,559 | 172,637 | 6.94 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds(1) |
58,179 | 933 | 6.41 | % | 59,222 | 956 | 6.46 | % | 60,979 | 1,000 | 6.56 | % | 58,760 | 2,878 | 6.53 | % | 65,329 | 3,186 | 6.50 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
37,969 | 431 | 4.54 | % | 13,177 | 144 | 4.37 | % | 46,777 | 483 | 4.13 | % | 20,345 | 671 | 4.40 | % | 80,120 | 2,612 | 4.35 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
82,429 | 807 | 3.92 | % | 74,939 | 880 | 4.70 | % | 83,460 | 994 | 4.76 | % | 77,720 | 2,582 | 4.43 | % | 90,652 | 3,246 | 4.77 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
17,066 | 173 | 4.05 | % | 20,713 | 215 | 4.15 | % | 41,266 | 441 | 4.27 | % | 23,742 | 736 | 4.13 | % | 45,853 | 1,462 | 4.25 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
401 | | 0.00 | % | 233 | 22 | 37.77 | % | 7,751 | 89 | 4.59 | % | 265 | | 0.00 | % | 8,344 | 287 | 4.59 | % | ||||||||||||||||||||||||||||||||||||||||
Other Securities |
12,977 | 130 | 4.01 | % | 10,845 | 109 | 4.02 | % | 3,794 | 42 | 4.43 | % | 9,411 | 272 | 3.85 | % | 3,832 | 136 | 4.73 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities (1) |
209,021 | 2,474 | 4.73 | % | 179,129 | 2,326 | 5.19 | % | 244,027 | 3,049 | 5.00 | % | 190,243 | 7,139 | 5.00 | % | 294,130 | 10,929 | 4.95 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities |
41,741 | 214 | 2.05 | % | 41,532 | 153 | 1.47 | % | 39,929 | 581 | 5.82 | % | 41,667 | 520 | 1.66 | % | 37,160 | 1,481 | 5.31 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold and Securities Purchased
Under Resale Agreements |
56,568 | 67 | 0.47 | % | 135,362 | 112 | 0.33 | % | 4,797 | 23 | 1.92 | % | 95,365 | 261 | 0.36 | % | 7,096 | 137 | 2.57 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
90,239 | 293 | 1.30 | % | 147,692 | 695 | 1.88 | % | | | | 125,249 | 1,688 | 1.80 | % | | | | ||||||||||||||||||||||||||||||||||||||||||
Interest-Earning Deposits |
77,025 | 68 | 0.35 | % | 10,172 | 11 | 0.43 | % | 752 | 4 | 2.13 | % | 30,858 | 81 | 0.35 | % | 310 | 5 | 2.15 | % | ||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
265,573 | 642 | 0.97 | % | 334,758 | 971 | 1.16 | % | 45,478 | 608 | 5.35 | % | 293,139 | 2,550 | 1.16 | % | 44,566 | 1,623 | 4.86 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS (1) |
$ | 3,552,698 | $ | 45,821 | 5.12 | % | $ | 3,796,039 | $ | 48,015 | 5.07 | % | $ | 3,630,755 | $ | 59,791 | 6.55 | % | $ | 3,718,837 | $ | 142,197 | 5.11 | % | $ | 3,659,255 | $ | 185,189 | 6.76 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 93,404 | $ | 585 | 2.48 | % | $ | 84,588 | $ | 527 | 2.50 | % | $ | 91,465 | $ | 533 | 2.32 | % | $ | 86,715 | $ | 1,617 | 2.49 | % | $ | 91,910 | $ | 1,587 | 2.31 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
629,124 | 2,998 | 1.89 | % | 319,319 | 1,426 | 1.79 | % | 693,718 | 5,579 | 3.20 | % | 431,646 | 6,278 | 1.94 | % | 656,625 | 15,946 | 3.24 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
983,341 | 7,447 | 3.00 | % | 1,313,683 | 12,108 | 3.70 | % | 973,752 | 8,709 | 3.56 | % | 1,124,876 | 29,877 | 3.55 | % | 1,143,975 | 35,436 | 4.14 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
841,497 | 6,335 | 2.99 | % | 979,707 | 8,625 | 3.53 | % | 486,581 | 4,544 | 3.72 | % | 996,275 | 25,064 | 3.36 | % | 380,511 | 11,730 | 4.12 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,547,366 | 17,365 | 2.70 | % | 2,697,297 | 22,686 | 3.37 | % | 2,245,516 | 19,365 | 3.43 | % | 2,639,512 | 62,836 | 3.18 | % | 2,273,021 | 64,699 | 3.80 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances |
213,583 | 865 | 1.61 | % | 302,220 | 1,010 | 1.34 | % | 506,981 | 3,324 | 2.61 | % | 290,142 | 2,987 | 1.38 | % | 492,434 | 11,406 | 3.09 | % | ||||||||||||||||||||||||||||||||||||||||
Other Borrowings |
1,466 | | 0.00 | % | 1,851 | 2 | 0.43 | % | 1,014 | 5 | 1.96 | % | 1,591 | 2 | 0.17 | % | 13,427 | 344 | 3.42 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 747 | 3.60 | % | 82,406 | 846 | 4.12 | % | 82,406 | 1,150 | 5.55 | % | 82,406 | 2,581 | 4.19 | % | 82,406 | 3,763 | 6.10 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
297,455 | 1,612 | 2.15 | % | 386,477 | 1,858 | 1.93 | % | 590,401 | 4,479 | 3.02 | % | 374,139 | 5,570 | 1.99 | % | 588,267 | 15,513 | 3.52 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,844,821 | $ | 18,977 | 2.65 | % | $ | 3,083,774 | $ | 24,544 | 3.19 | % | $ | 2,835,917 | $ | 23,844 | 3.34 | % | $ | 3,013,651 | $ | 68,406 | 3.03 | % | $ | 2,861,288 | $ | 80,212 | 3.74 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME (1) |
$ | 26,844 | $ | 23,471 | $ | 35,947 | $ | 73,791 | $ | 104,977 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD (1) |
2.47 | % | 1.88 | % | 3.21 | % | 2.08 | % | 3.02 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET
INTEREST MARGIN (1) |
3.00 | % | 2.48 | % | 3.94 | % | 2.65 | % | 3.79 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
- 11 -