| Continuing successful deleveraging of the balance sheet resulted in assets declining 25% to $2.91 billion, with gross loans down 21%, and securities down 11% compared to a year ago. | ||
| Net interest margin (NIM) expanded 107 basis points to 3.56% in the second quarter and 113 basis points to 3.62% for the first six months of 2010 compared to 2.49% for the second quarter and the first half of 2009. The NIM expansion reflects a reduction in the cost of funds of 11 basis point drop in the quarter and 143 basis points in the first six months of 2010, respectively, compared to the same periods of 2009. | ||
| The allowance for loan losses decreased to $176.7 million, or 7.05% of total gross loans, at June 30, 2010, compared to $177.8 million, or 6.63% of total gross loans, at March 31, 2010. The allowance for loan losses increased 68% to $176.7 million, or 7.05% of total gross loans compared to $105.3 million, or 3.33% of total gross loans a year ago. | ||
| Nonperforming loans declined $20.1 million to $242.1 million, or 9.67% of total gross loans from the first quarters $262.2 million. Total loans delinquent on accrual status for 30 to 89 days fell to $21.7 million, at June 30, 2010, compared to $68.6 million, at March 31, 2010. | ||
| Federal Home Loan Bank advances and brokered deposits were down to $153.8 million and $0, respectively, at June 30, 2010 as compared with $211 million and $475 million, a year ago. | ||
| Non time deposits increased by 7% from $1.06 billion to $1.14 billion, accounting for 44% of total deposits, compared to 32% of total deposits a year ago, reflecting the continued strong support of the local community. |
1
% of Total | % of Total | % of Total | ||||||||||||||||||||||
(000) | 6/30/2010 | NPL | 3/31/2010 | NPL | 6/30/2009 | NPL | ||||||||||||||||||
Real Estate Loans: |
||||||||||||||||||||||||
Commercial Property |
42,877 | 17.7 | % | 52,273 | 19.9 | % | 25,919 | 15.5 | % | |||||||||||||||
Construction |
9,823 | 4.1 | % | 6,786 | 2.6 | % | 16,542 | 9.9 | % | |||||||||||||||
Land Loans |
35,806 | 14.8 | % | 46,388 | 17.7 | % | 7,235 | 4.3 | % | |||||||||||||||
Residential Property |
2,836 | 1.2 | % | 3,241 | 1.2 | % | 2,209 | 1.3 | % | |||||||||||||||
Commercial & Industrial Loans: |
||||||||||||||||||||||||
Owner Occupied Property |
113,976 | 47.1 | % | 115,147 | 43.9 | % | 72,006 | 43.0 | % | |||||||||||||||
Other C&I |
36,521 | 15.1 | % | 38,043 | 14.5 | % | 42,862 | 25.6 | % | |||||||||||||||
Consumer Loans |
293 | 0.1 | % | 353 | 0.1 | % | 523 | 0.3 | % | |||||||||||||||
TOTAL NPL |
242,132 | 100.0 | % | 262,231 | 100.0 | % | 167,296 | 100.0 | % | |||||||||||||||
2
% of Total | % of Total | % of Total | ||||||||||||||||||||||
(000) | 6/30/2010 | 30~89 PD | 3/31/2010 | 30~89 PD | 6/30/2009 | 30~89 PD | ||||||||||||||||||
Real Estate Loans: |
||||||||||||||||||||||||
Commercial Property |
3,020 | 13.9 | % | 15,155 | 22.1 | % | 10,138 | 21.2 | % | |||||||||||||||
Construction |
| 0.0 | % | | 0.0 | % | | 0.0 | % | |||||||||||||||
Land Loans |
| 0.0 | % | 2,300 | 3.4 | % | 5,892 | 12.3 | % | |||||||||||||||
Residential Property |
1,858 | 8.6 | % | 381 | 0.6 | % | 125 | 0.3 | % | |||||||||||||||
Commercial & Industrial Loans: |
||||||||||||||||||||||||
Owner Occupied Property |
9,964 | 45.9 | % | 37,348 | 54.4 | % | 14,784 | 31.0 | % | |||||||||||||||
Other C&I |
6,559 | 30.2 | % | 13,119 | 19.1 | % | 16,267 | 34.1 | % | |||||||||||||||
Consumer Loans |
300 | 1.4 | % | 337 | 0.5 | % | 533 | 1.1 | % | |||||||||||||||
TOTAL Past Due (accruing) |
21,701 | 100.0 | % | 68,640 | 100.0 | % | 47,739 | 100.0 | % | |||||||||||||||
3
4
BRIAN E. CHO
|
DAVID YANG | |
Chief Financial Officer
|
Investor Relations and Corporate Planning | |
(213) 368-3200
|
(213) 637-4798 |
5
June 30, | March 31, | December 31, | June 30, | % | ||||||||||||||||
2010 | 2010 | 2009 | 2009 | Change | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and Due from Banks |
$ | 60,034 | $ | 59,677 | $ | 55,263 | $ | 63,733 | (5.8 | )% | ||||||||||
Interest-Bearing Deposits in Other Banks |
170,711 | 139,540 | 98,847 | 323,297 | (47.2 | )% | ||||||||||||||
Federal Funds Sold |
20,000 | | | | | |||||||||||||||
Cash and Cash Equivalents |
250,745 | 199,217 | 154,110 | 387,030 | (35.2 | )% | ||||||||||||||
Investment Securities |
191,094 | 114,231 | 133,289 | 214,619 | (11.0 | )% | ||||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,503,426 | 2,682,890 | 2,819,060 | 3,157,947 | (20.7 | )% | ||||||||||||||
Allowance for Loan Losses |
(176,667 | ) | (177,820 | ) | (144,996 | ) | (105,268 | ) | 67.8 | % | ||||||||||
Loans Receivable, Net |
2,326,759 | 2,505,070 | 2,674,064 | 3,052,679 | (23.8 | )% | ||||||||||||||
Due from Customers on Acceptances |
1,072 | 1,914 | 994 | 1,916 | (44.1 | )% | ||||||||||||||
Premises and Equipment, Net |
17,917 | 18,236 | 18,657 | 19,833 | (9.7 | )% | ||||||||||||||
Accrued Interest Receivable |
7,802 | 9,026 | 9,492 | 12,118 | (35.6 | )% | ||||||||||||||
Other Real Estate Owned, Net |
24,064 | 22,399 | 26,306 | 34,018 | (29.3 | )% | ||||||||||||||
Deferred Income Taxes, Net |
| | 3,608 | 28,504 | (100.0 | )% | ||||||||||||||
Servicing Assets |
3,356 | 3,590 | 3,842 | 3,444 | (2.6 | )% | ||||||||||||||
Other Intangible Assets, Net |
2,754 | 3,055 | 3,382 | 4,115 | (33.1 | )% | ||||||||||||||
Investment in Federal Home Loan Bank Stock, at Cost |
29,556 | 30,697 | 30,697 | 30,697 | (3.7 | )% | ||||||||||||||
Investment in Federal Reserve Bank Stock, at Cost |
6,783 | 7,878 | 7,878 | 10,053 | (32.5 | )% | ||||||||||||||
Bank-Owned Life Insurance |
26,874 | 26,639 | 26,408 | 25,937 | 3.6 | % | ||||||||||||||
Income Taxes Receivable |
9,697 | 59,680 | 56,554 | 30,499 | (68.2 | )% | ||||||||||||||
Other Assets |
16,477 | 16,669 | 13,425 | 15,389 | 7.1 | % | ||||||||||||||
TOTAL ASSETS |
$ | 2,914,950 | $ | 3,018,301 | $ | 3,162,706 | $ | 3,870,851 | (24.7 | )% | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 574,843 | $ | 575,015 | $ | 556,306 | $ | 547,737 | 4.9 | % | ||||||||||
Interest-Bearing |
2,000,271 | 2,075,265 | 2,193,021 | 2,740,186 | (27.0 | )% | ||||||||||||||
Total Deposits |
2,575,114 | 2,650,280 | 2,749,327 | 3,287,923 | (21.7 | )% | ||||||||||||||
Accrued Interest Payable |
14,024 | 13,146 | 12,606 | 31,859 | (56.0 | )% | ||||||||||||||
Bank Acceptances Outstanding |
1,072 | 1,914 | 994 | 1,916 | (44.1 | )% | ||||||||||||||
Federal Home Loan Bank Advances |
153,816 | 153,898 | 153,978 | 210,952 | (27.1 | )% | ||||||||||||||
Other Borrowings |
3,062 | 4,428 | 1,747 | 2,532 | 20.9 | % | ||||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | 82,406 | 82,406 | | |||||||||||||||
Accrued Expenses and Other Liabilities |
12,276 | 11,207 | 11,904 | 14,137 | (13.2 | )% | ||||||||||||||
Total Liabilities |
2,841,770 | 2,917,279 | 3,012,962 | 3,631,725 | (21.8 | )% | ||||||||||||||
Stockholders Equity |
73,180 | 101,022 | 149,744 | 239,126 | (69.4 | )% | ||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 2,914,950 | $ | 3,018,301 | $ | 3,162,706 | $ | 3,870,851 | (24.7 | )% | ||||||||||
6
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 34,486 | $ | 36,695 | (6.0 | )% | $ | 44,718 | (22.9 | )% | $ | 71,181 | $ | 89,803 | (20.7 | )% | ||||||||||||||||
Taxable Interest on Investment Securities |
1,359 | 1,084 | 25.4 | % | 1,370 | (0.8 | )% | 2,443 | 2,720 | (10.2 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investment Securities |
77 | 77 | | 621 | (87.6 | )% | 154 | 1,264 | (87.8 | )% | ||||||||||||||||||||||
Interest on Term Federal Funds Sold |
11 | | | 695 | (98.4 | )% | 11 | 1,395 | (99.2 | )% | ||||||||||||||||||||||
Dividends on Federal Reserve Bank Stock |
103 | 104 | (1.0 | )% | 153 | (32.7 | )% | 207 | 306 | (32.4 | )% | |||||||||||||||||||||
Interest on Federal Funds Sold and Securities
Purchased Under Resale Agreements |
16 | 17 | (5.9 | )% | 112 | (85.7 | )% | 33 | 194 | (83.0 | )% | |||||||||||||||||||||
Interest on Interest-Bearing Deposits in Other Banks |
99 | 55 | 80.0 | % | 11 | 800.0 | % | 154 | 13 | 1,084.6 | % | |||||||||||||||||||||
Dividends on Federal Home Loan Bank Stock |
20 | 21 | (4.8 | )% | | | 41 | | | |||||||||||||||||||||||
Total Interest and Dividend Income |
36,171 | 38,053 | (4.9 | )% | 47,680 | (24.1 | )% | 74,224 | 95,695 | (22.4 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
8,813 | 9,704 | (9.2 | )% | 22,686 | (61.2 | )% | 18,517 | 45,471 | (59.3 | )% | |||||||||||||||||||||
Interest on Federal Home Loan Bank Advances |
339 | 346 | (2.0 | )% | 1,010 | (66.4 | )% | 685 | 2,122 | (67.7 | )% | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
692 | 669 | 3.4 | % | 846 | (18.2 | )% | 1,361 | 1,834 | (25.8 | )% | |||||||||||||||||||||
Interest on Other Borrowings |
31 | | | 2 | 1,450.0 | % | 31 | 2 | 1,450.0 | % | ||||||||||||||||||||||
Total Interest Expense |
9,875 | 10,719 | (7.9 | )% | 24,544 | (59.8 | )% | 20,594 | 49,429 | (58.3 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
26,296 | 27,334 | (3.8 | )% | 23,136 | 13.7 | % | 53,630 | 46,266 | 15.9 | % | |||||||||||||||||||||
Provision for Credit Losses |
37,500 | 57,996 | (35.3 | )% | 23,934 | 56.7 | % | 95,496 | 69,887 | 36.6 | % | |||||||||||||||||||||
NET INTEREST INCOME (LOSS) AFTER PROVISION FOR CREDIT
LOSSES |
(11,204 | ) | (30,662 | ) | (63.5 | )% | (798 | ) | 1,304.0 | % | (41,866 | ) | (23,621 | ) | 77.2 | % | ||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
3,602 | 3,726 | (3.3 | )% | 4,442 | (18.9 | )% | 7,328 | 8,757 | (16.3 | )% | |||||||||||||||||||||
Insurance Commissions |
1,206 | 1,278 | (5.6 | )% | 1,185 | 1.8 | % | 2,484 | 2,367 | 4.9 | % | |||||||||||||||||||||
Remittance Fees |
523 | 462 | 13.2 | % | 545 | (4.0 | )% | 985 | 1,068 | (7.8 | )% | |||||||||||||||||||||
Trade Finance Fees |
412 | 351 | 17.4 | % | 499 | (17.4 | )% | 763 | 1,005 | (24.1 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
372 | 412 | (9.7 | )% | 467 | (20.3 | )% | 784 | 950 | (17.5 | )% | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
235 | 231 | 1.7 | % | 227 | 3.5 | % | 466 | 461 | 1.1 | % | |||||||||||||||||||||
Net Gain on Sales of Loans |
220 | (6 | ) | (3,766.7 | )% | | | 214 | 2 | 10,600.0 | % | |||||||||||||||||||||
Net Gain on Sales of Investment Securities |
8 | 105 | (92.4 | )% | 1 | 700.0 | % | 113 | 1,168 | (90.3 | )% | |||||||||||||||||||||
Other Operating Income (Loss) |
98 | 446 | (78.0 | )% | 214 | (54.2 | )% | 544 | 280 | 94.3 | % | |||||||||||||||||||||
Total Non-Interest Income |
6,676 | 7,005 | (4.7 | )% | 7,580 | (11.9 | )% | 13,681 | 16,058 | (14.8 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
9,011 | 8,786 | 2.6 | % | 8,508 | 5.9 | % | 17,797 | 16,011 | 11.2 | % | |||||||||||||||||||||
Deposit Insurance Premiums and Regulatory Assessments |
4,075 | 2,224 | 83.2 | % | 3,929 | 3.7 | % | 6,299 | 5,419 | 16.2 | % | |||||||||||||||||||||
Occupancy and Equipment |
2,674 | 2,725 | (1.9 | )% | 2,788 | (4.1 | )% | 5,399 | 5,672 | (4.8 | )% | |||||||||||||||||||||
Other Real Estate Owned Expense |
1,718 | 5,700 | (69.9 | )% | 1,502 | 14.4 | % | 7,418 | 1,645 | 350.9 | % | |||||||||||||||||||||
Data Processing |
1,487 | 1,499 | (0.8 | )% | 1,547 | (3.9 | )% | 2,986 | 3,083 | (3.1 | )% | |||||||||||||||||||||
Professional Fees |
1,022 | 1,066 | (4.1 | )% | 890 | 14.8 | % | 2,088 | 1,506 | 38.6 | % | |||||||||||||||||||||
Supplies and Communications |
574 | 517 | 11.0 | % | 599 | (4.2 | )% | 1,091 | 1,169 | (6.7 | )% | |||||||||||||||||||||
Advertising and Promotion |
503 | 535 | (6.0 | )% | 624 | (19.4 | )% | 1,038 | 1,193 | (13.0 | )% | |||||||||||||||||||||
Loan-Related Expense |
310 | 307 | 1.0 | % | 1,217 | (74.5 | )% | 617 | 1,398 | (55.9 | )% | |||||||||||||||||||||
Amortization of Other Intangible Assets |
301 | 328 | (8.2 | )% | 406 | (25.9 | )% | 629 | 835 | (24.7 | )% | |||||||||||||||||||||
Other Operating Expenses |
3,090 | 2,537 | 21.8 | % | 3,595 | (14.0 | )% | 5,627 | 6,024 | (6.6 | )% | |||||||||||||||||||||
Total Non-Interest Expense |
24,765 | 26,224 | (5.6 | )% | 25,605 | (3.3 | )% | 50,989 | 43,955 | 16.0 | % | |||||||||||||||||||||
LOSS BEFORE PROVISION (BENEFIT) FOR INCOME TAXES |
(29,293 | ) | (49,881 | ) | (41.3 | )% | (18,823 | ) | 55.6 | % | (79,174 | ) | (51,518 | ) | 53.7 | % | ||||||||||||||||
Provision (Benefit) for Income Taxes |
(36 | ) | (395 | ) | (90.9 | )% | (9,288 | ) | (99.6 | )% | (431 | ) | (24,787 | ) | (98.3 | )% | ||||||||||||||||
NET LOSS |
$ | (29,257 | ) | $ | (49,486 | ) | (40.9 | )% | $ | (9,535 | ) | 206.8 | % | $ | (78,743 | ) | $ | (26,731 | ) | 194.6 | % | |||||||||||
LOSS PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | (0.57 | ) | $ | (0.97 | ) | (41.2 | )% | $ | (0.21 | ) | 171.4 | % | $ | (1.54 | ) | $ | (0.58 | ) | 165.5 | % | |||||||||||
Diluted |
$ | (0.57 | ) | $ | (0.97 | ) | (41.2 | )% | $ | (0.21 | ) | 171.4 | % | $ | (1.54 | ) | $ | (0.58 | ) | 165.5 | % | |||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
51,036,573 | 50,998,990 | 45,924,767 | 51,017,885 | 45,907,998 | |||||||||||||||||||||||||||
Diluted |
51,036,573 | 50,998,990 | 45,924,767 | 51,017,885 | 45,907,998 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
51,198,390 | 51,182,390 | 46,130,967 | 51,198,390 | 46,130,967 |
7
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 2,611,178 | $ | 2,765,701 | (5.6 | )% | $ | 3,282,152 | (20.40 | )% | $ | 2,688,012 | $ | 3,315,434 | (18.9 | )% | ||||||||||||||||
Average Investment Securities |
158,543 | 125,340 | 26.5 | % | 179,129 | (11.5 | )% | 142,034 | 180,698 | (21.4 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
2,965,975 | 3,010,938 | (1.5 | )% | 3,786,788 | (21.70 | )% | 2,988,332 | 3,796,434 | (21.3 | )% | |||||||||||||||||||||
Average Total Assets |
2,978,245 | 3,086,198 | (3.5 | )% | 3,897,158 | (23.6 | )% | 3,031,917 | 3,922,648 | (22.7 | )% | |||||||||||||||||||||
Average Deposits |
2,617,738 | 2,662,960 | (1.7 | )% | 3,223,309 | (18.8 | )% | 2,640,224 | 3,212,728 | (17.8 | )% | |||||||||||||||||||||
Average Borrowings |
240,189 | 257,132 | (6.6 | )% | 386,477 | (37.9 | )% | 248,614 | 413,117 | (39.8 | )% | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,292,121 | 2,360,992 | (2.9 | )% | 3,083,774 | (25.70 | )% | 2,326,367 | 3,099,465 | (24.9 | )% | |||||||||||||||||||||
Average Stockholders Equity |
91,628 | 137,931 | (33.6 | )% | 240,207 | (61.9 | )% | 114,651 | 252,658 | (54.6 | )% | |||||||||||||||||||||
Average Tangible Equity |
88,692 | 134,679 | (34.1 | )% | 235,850 | (62.4 | )% | 111,558 | 248,092 | (55.0 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS (Annualized): |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(3.94 | )% | (6.50 | )% | (0.98 | )% | (5.24 | )% | (1.37 | )% | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(128.07 | )% | (145.50 | )% | (15.92 | )% | (138.50 | )% | (21.34 | )% | ||||||||||||||||||||||
Return on Average Tangible Equity |
(132.31 | )% | (149.02 | )% | (16.22 | )% | (142.34 | )% | (21.73 | )% | ||||||||||||||||||||||
Efficiency Ratio |
75.11 | % | 76.37 | % | 83.36 | % | 75.75 | % | 70.53 | % | ||||||||||||||||||||||
Net Interest Spread
(1) |
3.17 | % | 3.29 | % | 1.90 | % | 3.22 | % | 1.90 | % | ||||||||||||||||||||||
Net Interest Margin
(1) |
3.56 | % | 3.69 | % | 2.49 | % | 3.62 | % | 2.49 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 177,820 | $ | 144,996 | 22.6 | % | $ | 104,943 | 69.4 | % | $ | 144,996 | $ | 70,986 | 104.3 | % | ||||||||||||||||
Provision Charged to Operating Expense |
37,793 | 59,217 | (36.2 | )% | 23,922 | 58.0 | % | 97,010 | 69,692 | 39.2 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(38,946 | ) | (26,393 | ) | 47.6 | % | (23,597 | ) | 65.0 | % | (65,339 | ) | (35,410 | ) | 84.5 | % | ||||||||||||||||
Balance at End of Period |
$ | 176,667 | $ | 177,820 | (0.6 | )% | $ | 105,268 | 67.8 | % | $ | 176,667 | $ | 105,268 | 67.8 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
7.05 | % | 5.14 | % | 3.33 | % | 7.05 | % | 3.33 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
72.96 | % | 66.19 | % | 62.92 | % | 72.96 | % | 62.92 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 2,655 | $ | 3,876 | (31.5 | )% | $ | 4,279 | (38.0 | )% | $ | 3,876 | $ | 4,096 | (5.4 | )% | ||||||||||||||||
Provision Charged to Operating Expense |
(293 | ) | (1,221 | ) | (76.0 | )% | 12 | (733.3 | )% | (1,514 | ) | 195 | (876.4 | )% | ||||||||||||||||||
Balance at End of Period |
$ | 2,362 | $ | 2,655 | (11.0 | )% | $ | 4,291 | (45.0 | )% | $ | 2,362 | $ | 4,291 | (45.0 | )% | ||||||||||||||||
37,500 | 57,996 | (35.3 | )% |
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
8
June 30, | March 31, | % | December 31, | % | June 30, | % | ||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2009 | Change | ||||||||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||||||||||
Non-Accrual Loans |
$ | 242,133 | $ | 262,232 | (7.7 | )% | $ | 219,000 | 10.6 | % | $ | 167,255 | 44.8 | % | ||||||||||||||
Loans 90 Days or More Past Due and Still Accruing |
| | | 67 | (100.0 | )% | 41 | (100.0 | )% | |||||||||||||||||||
Total Non-Performing Loans |
242,133 | 262,232 | (7.7 | )% | 219,067 | 10.5 | % | 167,296 | 44.7 | % | ||||||||||||||||||
Other Real Estate Owned, Net |
24,064 | 22,399 | 7.4 | % | 26,306 | (8.5 | )% | 34,018 | (29.3 | )% | ||||||||||||||||||
Total Non-Performing Assets |
$ | 266,197 | $ | 284,631 | (6.5 | )% | $ | 245,373 | 8.5 | % | $ | 201,314 | 32.2 | % | ||||||||||||||
Total Non-Performing Loans/Total Gross Loans |
9.67 | % | 9.77 | % | 7.77 | % | 5.30 | % | ||||||||||||||||||||
Total Non-Performing Assets/Total Assets |
9.13 | % | 9.43 | % | 7.76 | % | 5.20 | % | ||||||||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
150.7 | % | 160.1 | % | 138.0 | % | 191.2 | % | ||||||||||||||||||||
DELINQUENT LOANS (Accrual Status) |
$ | 21,702 | $ | 68,640 | (68.4 | )% | $ | 41,151 | (47.3 | )% | $ | 44,771 | (51.5 | )% | ||||||||||||||
Delinquent Loans (Accrual Status)/Total Gross Loans |
0.87 | % | 2.56 | % | 1.53 | % | 1.42 | % | ||||||||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||||||||||
Real Estate Loans |
$ | 928,819 | $ | 986,417 | (5.8 | )% | $ | 1,043,097 | (11.0 | )% | $ | 1,137,395 | (18.3 | )% | ||||||||||||||
Commercial and Industrial Loans (2) |
1,519,639 | 1,638,550 | (7.3 | )% | 1,714,212 | (11.4 | )% | 1,945,816 | (21.9 | )% | ||||||||||||||||||
Consumer Loans |
55,790 | 58,886 | (5.3 | )% | 63,303 | (11.9 | )% | 76,098 | (26.7 | )% | ||||||||||||||||||
Total Gross Loans |
2,504,248 | 2,683,853 | (6.7 | )% | 2,820,612 | (11.2 | )% | 3,159,309 | (20.7 | )% | ||||||||||||||||||
Deferred Loan Fees |
(822 | ) | (963 | ) | (14.6 | )% | (1,552 | ) | (47.0 | )% | (1,362 | ) | (39.6 | )% | ||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,503,426 | 2,682,890 | (6.7 | )% | 2,819,060 | (11.2 | )% | 3,157,947 | (20.7 | )% | ||||||||||||||||||
Allowance for Loan Losses |
(176,667 | ) | (177,820 | ) | (0.6 | )% | (144,996 | ) | 21.8 | % | (105,268 | ) | 67.8 | % | ||||||||||||||
Loans Receivable, Net |
$ | 2,326,759 | $ | 2,505,070 | (7.1 | )% | $ | 2,674,064 | (13.0 | )% | $ | 3,052,679 | (23.8 | )% | ||||||||||||||
LOAN MIX: |
||||||||||||||||||||||||||||
Real Estate Loans |
37.1 | % | 36.8 | % | 37.0 | % | 36.0 | % | ||||||||||||||||||||
Commercial and Industrial Loans (2) |
60.7 | % | 61.1 | % | 60.8 | % | 61.6 | % | ||||||||||||||||||||
Consumer Loans |
2.2 | % | 2.1 | % | 2.2 | % | 2.4 | % | ||||||||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||||||||||
Demand Noninterest-Bearing |
$ | 574,843 | $ | 575,015 | | $ | 556,306 | 3.3 | % | $ | 547,737 | 4.9 | % | |||||||||||||||
Savings |
127,848 | 121,041 | 5.6 | % | 111,172 | 15.0 | % | 88,477 | 44.5 | % | ||||||||||||||||||
Money Market Checking and NOW Accounts |
434,533 | 488,366 | (11.0 | )% | 685,858 | (36.6 | )% | 424,760 | 2.3 | % | ||||||||||||||||||
Time Deposits of $100,000 or More |
1,117,025 | 1,048,688 | 6.5 | % | 815,190 | 37.0 | % | 1,284,491 | (13.0 | )% | ||||||||||||||||||
Other Time Deposits |
320,865 | 417,170 | (23.1 | )% | 580,801 | (44.8 | )% | 942,458 | (66.0 | )% | ||||||||||||||||||
Total Deposits |
$ | 2,575,114 | $ | 2,650,280 | (2.8 | )% | $ | 2,749,327 | (6.3 | )% | $ | 3,287,923 | (21.7 | )% | ||||||||||||||
DEPOSIT MIX: |
||||||||||||||||||||||||||||
Demand Noninterest-Bearing |
22.3 | % | 21.7 | % | 20.2 | % | 16.7 | % | ||||||||||||||||||||
Savings |
5.0 | % | 4.6 | % | 4.0 | % | 2.7 | % | ||||||||||||||||||||
Money Market Checking and NOW Accounts |
16.9 | % | 18.4 | % | 24.9 | % | 12.9 | % | ||||||||||||||||||||
Time Deposits of $100,000 or More |
43.4 | % | 39.6 | % | 29.7 | % | 39.1 | % | ||||||||||||||||||||
Other Time Deposits |
12.4 | % | 15.7 | % | 21.2 | % | 28.6 | % | ||||||||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||
CAPITAL RATIOS (Bank Only): |
||||||||||||||||||||||||||||
Total Risk-Based |
7.35 | % | 7.81 | % | 9.07 | % | 10.70 | % | ||||||||||||||||||||
Tier 1 Risk-Based |
6.02 | % | 6.49 | % | 7.77 | % | 9.42 | % | ||||||||||||||||||||
Tier 1 Leverage |
4.99 | % | 5.68 | % | 6.69 | % | 8.01 | % |
(2) | Commercial and industrial loans include owner-occupied property loans of $995.1 million, $1.08 billion and $1.21 billion as of June 30, 2010, March 31, 2010, and June 30, 2009, respectively. |
9
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2010 | March 31, 2010 | June 30, 2009 | June 30, 2010 | June 30, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 |
$ | 811,063 | $ | 10,351 | 5.12 | % | $ | 836,147 | $ | 11,374 | 5.52 | % | $ | 914,802 | $ | 13,041 | 5.72 | % | $ | 823,535 | $ | 21,725 | 5.32 | % | $ | 914,717 | $ | 25,978 | 5.73 | % | ||||||||||||||||||||||||||||||
Construction |
81,067 | 946 | 4.68 | % | 113,115 | 1,394 | 5.00 | % | 178,456 | 1,594 | 3.58 | % | 97,003 | 2,340 | 4.86 | % | 179,237 | 3,141 | 3.53 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
69,937 | 932 | 5.35 | % | 74,077 | 783 | 4.29 | % | 86,913 | 1,119 | 5.16 | % | 71,996 | 1,715 | 4.80 | % | 88,692 | 2,282 | 5.19 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
962,067 | 12,229 | 5.10 | % | 1,023,339 | 13,551 | 5.37 | % | 1,180,171 | 15,754 | 5.35 | % | 992,534 | 25,780 | 5.24 | % | 1,182,646 | 31,401 | 5.35 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans (1) |
1,593,326 | 21,484 | 5.41 | % | 1,682,429 | 22,235 | 5.36 | % | 2,025,414 | 27,774 | 5.50 | % | 1,637,631 | 43,719 | 5.38 | % | 2,054,521 | 56,011 | 5.50 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
56,684 | 738 | 5.22 | % | 61,197 | 849 | 5.63 | % | 77,989 | 1,108 | 5.70 | % | 58,928 | 1,587 | 5.43 | % | 79,608 | 2,261 | 5.73 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
2,612,077 | 34,451 | 5.29 | % | 2,766,965 | 36,635 | 5.37 | % | 3,283,574 | 44,636 | 5.45 | % | 2,689,093 | 71,086 | 5.33 | % | 3,316,775 | 89,673 | 5.45 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 35 | | | 60 | | | 82 | | | 95 | | | 130 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(899 | ) | | | (1,264 | ) | | | (1,422 | ) | | | (1,081 | ) | | | (1,341 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
2,611,178 | 34,486 | 5.30 | % | 2,765,701 | 36,695 | 5.38 | % | 3,282,152 | 44,718 | 5.46 | % | 2,688,012 | 71,181 | 5.34 | % | 3,315,434 | 89,803 | 5.46 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds (2) |
7,484 | 119 | 6.36 | % | 7,549 | 118 | 6.25 | % | 59,222 | 956 | 6.46 | % | 7,517 | 237 | 6.31 | % | 59,055 | 1,945 | 6.59 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
65,894 | 560 | 3.40 | % | 32,120 | 383 | 4.77 | % | 13,177 | 144 | 4.37 | % | 49,100 | 943 | 3.84 | % | 11,387 | 240 | 4.22 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
58,419 | 577 | 3.95 | % | 61,920 | 490 | 3.17 | % | 74,939 | 880 | 4.70 | % | 60,161 | 1,067 | 3.55 | % | 75,326 | 1,775 | 4.71 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
14,287 | 129 | 3.61 | % | 11,382 | 113 | 3.97 | % | 20,713 | 215 | 4.15 | % | 12,842 | 242 | 3.77 | % | 27,136 | 563 | 4.15 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
| | 0.00 | % | | | | 233 | 22 | 37.77 | % | | | 0.00 | % | 196 | | 0.00 | % | |||||||||||||||||||||||||||||||||||||||||
Other Securities |
12,459 | 94 | 3.02 | % | 12,369 | 98 | 3.17 | % | 10,845 | 109 | 4.02 | % | 12,414 | 192 | 3.09 | % | 7,598 | 142 | 3.74 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities (2) |
158,543 | 1,479 | 3.73 | % | 125,340 | 1,202 | 3.84 | % | 179,129 | 2,326 | 5.19 | % | 142,034 | 2,681 | 3.78 | % | 180,698 | 4,665 | 5.16 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities |
37,979 | 123 | 1.30 | % | 39,369 | 125 | 1.27 | % | 41,532 | 153 | 1.47 | % | 38,671 | 248 | 1.28 | % | 41,629 | 306 | 1.47 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold and Securities Purchased
Under Resale Agreements |
12,198 | 16 | 0.52 | % | 14,118 | 17 | 0.48 | % | 135,362 | 112 | 0.33 | % | 13,152 | 33 | 0.50 | % | 115,086 | 194 | 0.34 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
7,253 | 11 | 0.61 | % | | | | 147,692 | 695 | 1.88 | % | 3,646 | 11 | 0.60 | % | 143,044 | 1,395 | 1.95 | % | |||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits in Other Banks |
138,824 | 99 | 0.29 | % | 66,410 | 55 | 0.33 | % | 921 | 11 | 4.78 | % | 102,817 | 154 | 0.30 | % | 543 | 13 | 4.79 | % | ||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
196,254 | 249 | 0.51 | % | 119,897 | 197 | 0.66 | % | 325,507 | 971 | 1.19 | % | 158,286 | 446 | 0.56 | % | 300,302 | 1,908 | 1.27 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS (2) |
$ | 2,965,975 | $ | 36,214 | 4.90 | % | $ | 3,010,938 | $ | 38,094 | 5.13 | % | $ | 3,786,788 | $ | 48,015 | 5.09 | % | $ | 2,988,332 | $ | 74,308 | 5.01 | % | $ | 3,796,434 | $ | 96,376 | 5.12 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 125,016 | $ | 922 | 2.96 | % | $ | 115,625 | $ | 824 | 2.89 | % | $ | 84,588 | $ | 527 | 2.50 | % | $ | 120,347 | $ | 1,746 | 2.93 | % | $ | 83,315 | $ | 1,032 | 2.50 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
458,137 | 1,217 | 1.07 | % | 558,916 | 1,622 | 1.18 | % | 319,319 | 1,426 | 1.79 | % | 508,248 | 2,839 | 1.13 | % | 331,270 | 3,280 | 2.00 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
1,090,412 | 5,057 | 1.86 | % | 924,055 | 4,677 | 2.05 | % | 1,313,683 | 12,108 | 3.70 | % | 1,007,693 | 9,734 | 1.95 | % | 1,196,816 | 22,430 | 3.78 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
378,367 | 1,617 | 1.71 | % | 505,264 | 2,581 | 2.07 | % | 979,707 | 8,625 | 3.53 | % | 441,465 | 4,198 | 1.92 | % | 1,074,947 | 18,729 | 3.51 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,051,932 | 8,813 | 1.72 | % | 2,103,860 | 9,704 | 1.87 | % | 2,697,297 | 22,686 | 3.37 | % | 2,077,753 | 18,517 | 1.80 | % | 2,686,348 | 45,471 | 3.41 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances |
153,859 | 339 | 0.88 | % | 173,062 | 346 | 0.81 | % | 302,220 | 1,010 | 1.34 | % | 163,407 | 685 | 0.85 | % | 329,056 | 2,122 | 1.30 | % | ||||||||||||||||||||||||||||||||||||||||
Other Borrowings |
3,924 | 31 | 3.17 | % | 1,664 | | 0.00 | % | 1,851 | 2 | 0.43 | % | 2,801 | 31 | 2.23 | % | 1,655 | 2 | 0.24 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 692 | 3.37 | % | 82,406 | 669 | 3.29 | % | 82,406 | 846 | 4.12 | % | 82,406 | 1,361 | 3.33 | % | 82,406 | 1,834 | 4.49 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
240,189 | 1,062 | 1.77 | % | 257,132 | 1,015 | 1.60 | % | 386,477 | 1,858 | 1.93 | % | 248,614 | 2,077 | 1.68 | % | 413,117 | 3,958 | 1.93 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,292,121 | $ | 9,875 | 1.73 | % | $ | 2,360,992 | $ | 10,719 | 1.84 | % | $ | 3,083,774 | $ | 24,544 | 3.19 | % | $ | 2,326,367 | $ | 20,594 | 1.79 | % | $ | 3,099,465 | $ | 49,429 | 3.22 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME (2) |
$ | 26,339 | $ | 27,375 | $ | 23,471 | $ | 53,714 | $ | 46,947 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD (2) |
3.17 | % | 3.29 | % | 1.90 | % | 3.22 | % | 1.90 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN (2) |
3.56 | % | 3.69 | % | 2.49 | % | 3.62 | % | 2.49 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
(1) | Commercial and industrial loans include owner-occupied commercial real etate loans | |
(2) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
10