| Hanmi strengthened its capital ratios with the successful sale of $120 million of common stock at a purchase price of $1.20 per share, resulting in net proceeds to the Company of $116.3 million. Hanmi injected $110 million to the Bank which enhanced the Banks Total Risk Based Capital Ratio to 11.61% as compared with 7.35% in the immediate prior quarter and 9.69% a year ago. The Banks tangible common equity to tangible assets at quarter end was 8.37%, up from 7.55% a year earlier. | ||
| Non-performing loans fell to $194.7 million, or 8.13% of gross loans, from $242.1 million or 9.67% of gross loans in the second quarter and up from $174.4 million, or 5.85% a year ago. The coverage ratio of the allowance to non-performing loans increased to 90.41% at September 30, 2010, compared to 72.96% at the prior quarter-end and 71.53% at the end of the third quarter a year ago. | ||
| During the first nine months of 2010, the successful deleveraging of the balance sheet reduced total assets by 6% or $194 million to $2.97 billion, with gross loans down 15%. | ||
| The funds raised in the capital offering and sales of loans provided sufficient liquidity with $608 million in cash and securities as of September 30, 2010. | ||
| Although slightly reduced from the prior quarters 3.56%, the net interest margin (NIM) significantly improved to 3.49% in the third quarter as compared with 3.00% in the third quarter a year ago. Year-to-date NIM increased 93 basis points to 3.58% from 2.65% in the first nine months of 2009. |
1
(000) | 9/30/2010 | % of Total NPL | 6/30/2010 | % of Total NPL | 9/30/2009 | % of Total NPL | |||||||||||||||||||||
Real Estate Loans: |
|||||||||||||||||||||||||||
Commercial Property |
31,103 | 16.0 | % | 42,877 | 17.7 | % | 39,437 | 22.6 | % | ||||||||||||||||||
Construction |
9,338 | 4.8 | % | 9,823 | 4.0 | % | 10,650 | 6.1 | % | ||||||||||||||||||
Land Loans |
29,701 | 15.2 | % | 35,806 | 14.8 | % | 7,502 | 4.3 | % | ||||||||||||||||||
Residential Property |
2,264 | 1.2 | % | 2,836 | 1.2 | % | 3,450 | 2.0 | % | ||||||||||||||||||
Commercial & Industrial Loans: |
|||||||||||||||||||||||||||
Owner Occupied Property |
90,777 | 46.6 | % | 113,977 | 47.1 | % | 72,106 | 41.3 | % | ||||||||||||||||||
Other C&I |
31,216 | 16.0 | % | 36,521 | 15.1 | % | 40,902 | 23.5 | % | ||||||||||||||||||
Consumer Loans |
330 | 0.2 | % | 293 | 0.1 | % | 380 | 0.2 | % | ||||||||||||||||||
TOTAL NPL |
194,729 | 100.0 | % | 242,133 | 100.0 | % | 174,427 | 100.0 | % | ||||||||||||||||||
(000) | 9/30/2010 | % of Total | 6/30/2010 | % of Total | 9/30/2009 | % of Total | |||||||||||||||||||||
Real Estate Loans: |
|||||||||||||||||||||||||||
Commercial Property |
382 | 1.6 | % | 3,020 | 13.9 | % | 8,916 | 31.2 | % | ||||||||||||||||||
Construction |
8,714 | 36.5 | % | | | | | ||||||||||||||||||||
Land Loans |
| | | | 3,550 | 12.5 | % | ||||||||||||||||||||
Residential Property |
801 | 3.4 | % | 1,858 | 8.6 | % | 854 | 3.0 | % | ||||||||||||||||||
Commercial & Industrial Loans: |
|||||||||||||||||||||||||||
Owner Occupied Property |
9,261 | 38.7 | % | 9,964 | 45.9 | % | 7,825 | 27.5 | % | ||||||||||||||||||
Other C&I |
4,543 | 19.0 | % | 6,559 | 30.2 | % | 6,540 | 23.0 | % | ||||||||||||||||||
Consumer Loans |
196 | 0.8 | % | 300 | 1.4 | % | 787 | 2.8 | % | ||||||||||||||||||
TOTAL |
23,897 | 100.0 | % | 21,701 | 100.0 | % | 28,472 | 100.0 | % | ||||||||||||||||||
2
3
4
5
September 30, | June 30, | % | December 31, | % | September 30, | % | ||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2009 | Change | ||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||
Cash and Due from Banks |
$ | 63,455 | $ | 60,034 | 5.7 | % | $ | 55,263 | 14.8 | % | $ | 57,727 | 9.9 | % | ||||||||||||||
Interest-Bearing Deposits in Other Banks |
218,843 | 170,711 | 28.2 | % | 98,847 | 121.4 | % | 155,607 | 40.6 | % | ||||||||||||||||||
Federal Funds Sold |
| 20,000 | | | | | | |||||||||||||||||||||
Cash and Cash Equivalents |
282,298 | 250,745 | 12.6 | % | 154,110 | 83.2 | % | 213,334 | 32.3 | % | ||||||||||||||||||
Investment Securities |
325,428 | 191,094 | 70.3 | % | 133,289 | 144.2 | % | 205,901 | 58.1 | % | ||||||||||||||||||
Loans: |
||||||||||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,394,291 | 2,503,426 | (4.4 | )% | 2,819,060 | (15.1 | )% | 2,977,504 | (19.6 | )% | ||||||||||||||||||
Allowance for Loan Losses |
(176,063 | ) | (176,667 | ) | (0.3 | )% | (144,996 | ) | 21.4 | % | (124,768 | ) | 41.1 | % | ||||||||||||||
Loans Receivable, Net |
2,218,228 | 2,326,759 | (4.7 | )% | 2,674,064 | (17.0 | )% | 2,852,736 | (22.2 | )% | ||||||||||||||||||
Premises and Equipment, Net |
17,639 | 17,917 | (1.6 | )% | 18,657 | (5.5 | )% | 19,302 | (8.6 | )% | ||||||||||||||||||
Accrued Interest Receivable |
8,442 | 7,802 | 8.2 | % | 9,492 | (11.1 | )% | 11,389 | (25.9 | )% | ||||||||||||||||||
Due from Customers on Acceptances |
1,375 | 1,072 | 28.3 | % | 994 | 38.3 | % | 1,859 | (26.0 | )% | ||||||||||||||||||
Other Real Estate Owned, Net |
20,577 | 24,064 | (14.5 | )% | 26,306 | (21.8 | )% | 27,140 | (24.2 | )% | ||||||||||||||||||
Deferred Income Taxes, Net |
| | | 3,608 | | 2,464 | | |||||||||||||||||||||
Servicing Assets |
3,197 | 3,356 | (4.7 | )% | 3,842 | (16.8 | )% | 3,957 | (19.2 | )% | ||||||||||||||||||
Other Intangible Assets, Net |
2,480 | 2,754 | (9.9 | )% | 3,382 | (26.7 | )% | 3,736 | (33.6 | )% | ||||||||||||||||||
Investment in Federal Home Loan Bank Stock, at Cost |
28,418 | 29,556 | (3.9 | )% | 30,697 | (7.4 | )% | 30,697 | (7.4 | )% | ||||||||||||||||||
Investment in Federal Reserve Bank Stock, at Cost |
6,783 | 6,783 | | 7,878 | (13.9 | )% | 10,053 | (32.5 | )% | |||||||||||||||||||
Bank-Owned Life Insurance |
27,111 | 26,874 | 0.9 | % | 26,408 | 2.7 | % | 26,171 | 3.6 | % | ||||||||||||||||||
Income Taxes Receivable |
9,188 | 9,697 | (5.2 | )% | 56,554 | (83.8 | )% | 34,908 | (73.7 | )% | ||||||||||||||||||
Other Assets |
17,341 | 16,477 | 5.2 | % | 13,425 | 29.2 | % | 13,843 | 25.3 | % | ||||||||||||||||||
TOTAL ASSETS |
$ | 2,968,505 | $ | 2,914,950 | 1.8 | % | $ | 3,162,706 | (6.1 | )% | $ | 3,457,490 | (14.1 | )% | ||||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||||||
Noninterest-Bearing |
$ | 559,764 | $ | 574,843 | (2.6 | )% | $ | 556,306 | 0.6 | % | $ | 561,548 | (0.3 | )% | ||||||||||||||
Interest-Bearing |
1,967,622 | 2,000,271 | (1.6 | )% | 2,193,021 | (10.3 | )% | 2,430,312 | (19.0 | )% | ||||||||||||||||||
Total Deposits |
2,527,386 | 2,575,114 | (1.9 | )% | 2,749,327 | (8.1 | )% | 2,991,860 | (15.5 | )% | ||||||||||||||||||
Accrued Interest Payable |
13,727 | 14,024 | (2.1 | )% | 12,606 | 8.9 | % | 19,730 | (30.4 | )% | ||||||||||||||||||
Bank Acceptances Outstanding |
1,375 | 1,072 | 28.3 | % | 994 | 38.3 | % | 1,859 | (26.0 | )% | ||||||||||||||||||
Federal Home Loan Bank Advances |
153,734 | 153,816 | (0.1 | )% | 153,978 | (0.2 | )% | 160,828 | (4.4 | )% | ||||||||||||||||||
Other Borrowings |
2,558 | 3,062 | (16.5 | )% | 1,747 | 46.4 | % | 1,496 | 71.0 | % | ||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | 82,406 | | |||||||||||||||||||||
Deferred Tax Liabilities |
807 | 1,203 | (32.9 | )% | | | | | ||||||||||||||||||||
Accrued Expenses and Other Liabilities |
13,880 | 11,073 | 25.3 | % | 11,904 | 16.6 | % | 12,191 | 13.9 | % | ||||||||||||||||||
Total Liabilities |
2,795,873 | 2,841,770 | (1.6 | )% | 3,012,962 | (7.2 | )% | 3,270,370 | (14.5 | )% | ||||||||||||||||||
Stockholders Equity |
172,632 | 73,180 | 135.9 | % | 149,744 | 15.3 | % | 187,120 | (7.7 | )% | ||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 2,968,505 | $ | 2,914,950 | 1.8 | % | $ | 3,162,706 | (6.1 | )% | $ | 3,457,490 | (14.1 | )% | ||||||||||||||
6
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sept 30, | June 30, | % | Sept 30, | % | Sept 30, | Sept 30, | % | |||||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 33,681 | $ | 34,486 | (2.3 | )% | $ | 42,705 | (21.1 | )% | $ | 104,862 | $ | 132,508 | (20.9 | )% | ||||||||||||||||
Taxable Interest on Investment Securities |
1,592 | 1,359 | 17.1 | % | 1,541 | 3.3 | % | 4,035 | 4,261 | (5.3 | )% | |||||||||||||||||||||
Interest on Interest-Bearing Deposits in Other Banks |
165 | 99 | 66.7 | % | 68 | | 319 | 81 | | |||||||||||||||||||||||
Dividends on Federal Reserve Bank Stock |
102 | 103 | (1.0 | )% | 150 | (32.0 | )% | 323 | 456 | (29.2 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investment Securities |
62 | 77 | (19.5 | )% | 607 | (89.8 | )% | 216 | 1,871 | (88.5 | )% | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
32 | 11 | | 293 | (89.1 | )% | 29 | 1,688 | | |||||||||||||||||||||||
Dividends on Federal Home Loan Bank Stock |
33 | 20 | 65.0 | % | 64 | (48.4 | )% | 74 | 64 | 15.6 | % | |||||||||||||||||||||
Interest on
Federal Funds Sold and Securities Purchased Under Resale Agreements |
8 | 16 | (50.0 | )% | 67 | (88.1 | )% | 41 | 261 | (84.3 | )% | |||||||||||||||||||||
Total Interest and Dividend Income |
35,675 | 36,171 | (1.4 | )% | 45,495 | (21.6 | )% | 109,899 | 141,190 | (22.2 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
8,299 | 8,813 | (5.8 | )% | 17,365 | (52.2 | )% | 26,816 | 62,836 | (57.3 | )% | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
739 | 692 | 6.8 | % | 747 | (1.1 | )% | 2,100 | 2,581 | (18.6 | )% | |||||||||||||||||||||
Interest on Federal Home Loan Bank Advances |
342 | 339 | 0.9 | % | 865 | (60.5 | )% | 1,027 | 2,987 | (65.6 | )% | |||||||||||||||||||||
Interest on Other Borrowings |
22 | 31 | (29.0 | )% | | | 53 | 2 | | |||||||||||||||||||||||
Total Interest Expense |
9,402 | 9,875 | (4.8 | )% | 18,977 | (50.5 | )% | 29,996 | 68,406 | (56.2 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
26,273 | 26,296 | (0.1 | )% | 26,518 | (0.9 | )% | 79,903 | 72,784 | 9.8 | % | |||||||||||||||||||||
Provision for Credit Losses |
22,000 | 37,500 | (41.3 | )% | 49,500 | (55.6 | )% | 117,496 | 119,387 | (1.6 | )% | |||||||||||||||||||||
NET INTEREST INCOME (LOSS) AFTER PROVISION FOR CREDIT
LOSSES |
4,273 | (11,204 | ) | (138.1 | )% | (22,982 | ) | (118.6 | )% | (37,593 | ) | (46,603 | ) | (19.3 | )% | |||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
3,442 | 3,602 | (4.4 | )% | 4,275 | (19.5 | )% | 10,770 | 13,032 | (17.4 | )% | |||||||||||||||||||||
Insurance Commissions |
1,089 | 1,206 | (9.7 | )% | 1,063 | 2.4 | % | 3,573 | 3,430 | 4.2 | % | |||||||||||||||||||||
Remittance Fees |
484 | 523 | (7.5 | )% | 511 | (5.3 | )% | 1,469 | 1,579 | (7.0 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
409 | 372 | 9.9 | % | 489 | (16.4 | )% | 1,193 | 1,439 | (17.1 | )% | |||||||||||||||||||||
Trade Finance Fees |
381 | 412 | (7.5 | )% | 512 | (25.6 | )% | 1,144 | 1,517 | (24.6 | )% | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
237 | 235 | 0.9 | % | 234 | 1.3 | % | 703 | 695 | 1.2 | % | |||||||||||||||||||||
Net Gain on Sales of Loans |
229 | 220 | 4.1 | % | 864 | (73.5 | )% | 443 | 866 | (48.8 | )% | |||||||||||||||||||||
Net Gain on Sales of Investment Securities |
4 | 8 | (50.0 | )% | | | 117 | 1,168 | (90.0 | )% | ||||||||||||||||||||||
Other Operating Income |
186 | 99 | 87.9 | % | 265 | (29.8 | )% | 731 | 545 | 34.1 | % | |||||||||||||||||||||
Total Non-Interest Income |
6,461 | 6,677 | (3.2 | )% | 8,213 | (21.3 | )% | 20,143 | 24,271 | (17.0 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
9,552 | 9,011 | 6.0 | % | 8,648 | 10.5 | % | 27,349 | 24,659 | 10.9 | % | |||||||||||||||||||||
Occupancy and Equipment |
2,702 | 2,674 | 1.0 | % | 2,834 | (4.7 | )% | 8,101 | 8,506 | (4.8 | )% | |||||||||||||||||||||
Other Real Estate Owned Expense |
2,580 | 1,718 | 50.2 | % | 3,372 | (23.5 | )% | 9,998 | 5,017 | 99.3 | % | |||||||||||||||||||||
Deposit Insurance Premiums and Regulatory Assessments |
2,253 | 4,075 | (44.7 | )% | 2,001 | 12.6 | % | 8,552 | 7,420 | 15.3 | % | |||||||||||||||||||||
Data Processing |
1,446 | 1,487 | (2.8 | )% | 1,608 | (10.1 | )% | 4,432 | 4,691 | (5.5 | )% | |||||||||||||||||||||
Professional Fees |
753 | 1,022 | (26.3 | )% | 1,239 | (39.2 | )% | 2,841 | 2,745 | 3.5 | % | |||||||||||||||||||||
Directors and Officers Liability Insurance |
716 | 716 | | 293 | | 2,149 | 881 | | ||||||||||||||||||||||||
Supplies and Communications |
683 | 574 | 19.0 | % | 603 | 13.3 | % | 1,774 | 1,772 | 0.1 | % | |||||||||||||||||||||
Advertising and Promotion |
567 | 503 | 12.7 | % | 447 | 26.8 | % | 1,605 | 1,640 | (2.1 | )% | |||||||||||||||||||||
Loan-Related Expense |
322 | 310 | 3.9 | % | 192 | 67.7 | % | 939 | 1,590 | (40.9 | )% | |||||||||||||||||||||
Amortization of Other Intangible Assets |
273 | 301 | (9.3 | )% | 379 | (28.0 | )% | 902 | 1,214 | (25.7 | )% | |||||||||||||||||||||
Impairment Loss on Investment Securities |
879 | | | | | 879 | | | ||||||||||||||||||||||||
Other Operating Expenses |
2,143 | 2,375 | (9.8 | )% | 2,073 | 3.4 | % | 6,339 | 7,509 | (15.6 | )% | |||||||||||||||||||||
Total Non-Interest Expense |
24,869 | 24,766 | 0.4 | % | 23,689 | 5.0 | % | 75,860 | 67,644 | 12.1 | % | |||||||||||||||||||||
LOSS BEFORE PROVISION (BENEFIT) FOR INCOME TAXES |
(14,135 | ) | (29,293 | ) | (51.7 | )% | (38,458 | ) | (63.2 | )% | (93,310 | ) | (89,976 | ) | 3.7 | % | ||||||||||||||||
Provision (Benefit) for Income Taxes |
442 | (36 | ) | | 21,207 | | 11 | (3,580 | ) | | ||||||||||||||||||||||
NET LOSS |
$ | (14,577 | ) | $ | (29,257 | ) | (50.2 | )% | $ | (59,665 | ) | (75.6 | )% | $ | (93,321 | ) | $ | (86,396 | ) | 8.0 | % | |||||||||||
7
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept 30, | % | |||||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 2,456,883 | $ | 2,611,178 | (5.9 | )% | $ | 3,078,104 | (20.20 | )% | $ | 2,610,122 | $ | 3,235,455 | (19.3 | )% | ||||||||||||||||
Average Investment Securities |
223,709 | 158,543 | 41.1 | % | 209,021 | 7.0 | % | 169,558 | 190,243 | (10.9 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
2,989,762 | 2,965,975 | 0.8 | % | 3,552,698 | (15.80 | )% | 2,988,813 | 3,718,837 | (19.6 | )% | |||||||||||||||||||||
Average Total Assets |
2,983,632 | 2,978,245 | 0.2 | % | 3,672,253 | (18.8 | )% | 3,015,243 | 3,842,266 | (21.5 | )% | |||||||||||||||||||||
Average Deposits |
2,559,116 | 2,617,738 | (2.2 | )% | 3,100,419 | (17.5 | )% | 2,612,891 | 3,174,880 | (17.7 | )% | |||||||||||||||||||||
Average Borrowings |
239,992 | 240,189 | (0.1 | )% | 297,455 | (19.3 | )% | 245,708 | 374,139 | (34.3 | )% | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,238,036 | 2,292,121 | (2.4 | )% | 2,844,821 | (21.30 | )% | 2,296,599 | 3,013,651 | (23.8 | )% | |||||||||||||||||||||
Average Stockholders Equity |
155,056 | 91,628 | 69.2 | % | 232,136 | (33.2 | )% | 128,268 | 249,742 | (48.6 | )% | |||||||||||||||||||||
Average Tangible Equity |
152,417 | 88,692 | 71.8 | % | 228,169 | (33.2 | )% | 125,327 | 245,377 | (48.9 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS (Annualized): |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(1.94 | )% | (3.94 | )% | (6.45 | )% | (4.14 | )% | (3.01 | )% | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(37.30 | )% | (128.07 | )% | (101.97 | )% | (97.27 | )% | (46.25 | )% | ||||||||||||||||||||||
Return on Average Tangible Equity |
(37.94 | )% | (132.31 | )% | (103.75 | )% | (99.55 | )% | (47.08 | )% | ||||||||||||||||||||||
Efficiency Ratio |
75.97 | % | 75.11 | % | 68.21 | % | 75.82 | % | 69.70 | % | ||||||||||||||||||||||
Net Interest Spread (1) |
3.07 | % | 3.17 | % | 2.47 | % | 3.17 | % | 2.08 | % | ||||||||||||||||||||||
Net Interest Margin (1) |
3.49 | % | 3.56 | % | 3.00 | % | 3.58 | % | 2.65 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 176,667 | $ | 177,820 | (0.6 | )% | $ | 105,268 | 67.8 | % | $ | 144,996 | $ | 70,986 | 104.3 | % | ||||||||||||||||
Provision Charged to Operating Expense |
20,700 | 37,793 | (45.2 | )% | 49,375 | (58.1 | )% | 117,710 | 119,067 | (1.1 | )% | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(21,304 | ) | (38,946 | ) | (45.3 | )% | (29,875 | ) | (28.7 | )% | (86,643 | ) | (65,285 | ) | 32.7 | % | ||||||||||||||||
Balance at End of Period |
$ | 176,063 | $ | 176,667 | (0.3 | )% | $ | 124,768 | 41.1 | % | $ | 176,063 | $ | 124,768 | 41.1 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
7.35 | % | 7.05 | % | 4.19 | % | 7.35 | % | 4.19 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
90.41 | % | 72.96 | % | 71.53 | % | 90.41 | % | 71.53 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at Beginning of Period |
$ | 2,362 | $ | 2,655 | (11.0 | )% | $ | 4,291 | (45.0 | )% | $ | 3,876 | $ | 4,096 | (5.4 | )% | ||||||||||||||||
Provision Charged to Operating Expense |
1,300 | (293 | ) | (543.7 | )% | 125 | (535.0 | )% | (214 | ) | 320 | (166.9 | )% | |||||||||||||||||||
Balance at End of Period |
$ | 3,662 | $ | 2,362 | 55.0 | % | $ | 4,416 | (17.1 | )% | $ | 3,662 | $ | 4,416 | (17.1 | )% | ||||||||||||||||
(1) | Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
8
Sept. 30, | June 30, | % | December 31, | % | Sept. 30, | % | ||||||||||||||||||||||
2010 | 2010 | Change | 2009 | Change | 2009 | Change | ||||||||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||||||||||
Non-Accrual Loans |
$ | 194,729 | $ | 242,133 | (19.6 | )% | $ | 219,000 | (11.1 | )% | $ | 174,363 | 11.7 | % | ||||||||||||||
Loans 90 Days or More Past Due and Still Accruing |
| | | 67 | (100.0 | )% | 64 | (100.0 | )% | |||||||||||||||||||
Total Non-Performing Loans |
194,729 | 242,133 | (19.6 | )% | 219,067 | (11.1 | )% | 174,427 | 11.6 | % | ||||||||||||||||||
Other Real Estate Owned, Net |
20,577 | 24,064 | (14.5 | )% | 26,306 | (21.8 | )% | 27,140 | (24.2 | )% | ||||||||||||||||||
Total Non-Performing Assets |
$ | 215,306 | $ | 266,197 | (19.1 | )% | $ | 245,373 | (12.3 | )% | $ | 201,567 | 6.8 | % | ||||||||||||||
Total Non-Performing Loans/Total Gross Loans |
8.13 | % | 9.67 | % | 7.77 | % | 5.85 | % | ||||||||||||||||||||
Total Non-Performing Assets/Total Assets |
7.25 | % | 9.13 | % | 7.76 | % | 5.83 | % | ||||||||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
122.3 | % | 191.6 | % | 138.9 | % | 161.6 | % | ||||||||||||||||||||
DELINQUENT LOANS (Accrual Status) |
$ | 23,896 | $ | 21,702 | 10.1 | % | $ | 41,151 | (41.9 | )% | $ | 28,472 | (16.1 | )% | ||||||||||||||
Delinquent Loans (Accrual Status)/Total Gross Loans |
1.00 | % | 0.87 | % | 1.64 | % | 0.96 | % | ||||||||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||||||||||
Real Estate Loans |
$ | 885,734 | $ | 928,819 | (4.6 | )% | $ | 1,043,097 | (15.1 | )% | $ | 1,086,735 | (18.5 | )% | ||||||||||||||
Commercial and Industrial Loans (2) |
1,456,163 | 1,519,639 | (4.2 | )% | 1,714,212 | (15.1 | )% | 1,824,042 | (20.2 | )% | ||||||||||||||||||
Consumer Loans |
53,237 | 55,790 | (4.6 | )% | 63,303 | (15.9 | )% | 68,537 | (22.3 | )% | ||||||||||||||||||
Total Gross Loans |
2,395,134 | 2,504,248 | (4.4 | )% | 2,820,612 | (15.1 | )% | 2,979,314 | (19.6 | )% | ||||||||||||||||||
Deferred Loan Fees |
(843 | ) | (822 | ) | 2.6 | % | (1,552 | ) | (45.7 | )% | (1,810 | ) | (53.4 | )% | ||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
2,394,291 | 2,503,426 | (4.4 | )% | 2,819,060 | (15.1 | )% | 2,977,504 | (19.6 | )% | ||||||||||||||||||
Allowance for Loan Losses |
(176,063 | ) | (176,667 | ) | (0.3 | )% | (144,996 | ) | 21.4 | % | (124,768 | ) | 41.1 | % | ||||||||||||||
Loans Receivable, Net |
$ | 2,218,228 | $ | 2,326,759 | (4.7 | )% | $ | 2,674,064 | (17.0 | )% | $ | 2,852,736 | (22.2 | )% | ||||||||||||||
LOAN MIX: |
||||||||||||||||||||||||||||
Real Estate Loans |
37.0 | % | 37.1 | % | 37.0 | % | 36.5 | % | ||||||||||||||||||||
Commercial and Industrial Loans |
60.8 | % | 60.7 | % | 60.8 | % | 61.2 | % | ||||||||||||||||||||
Consumer Loans |
2.2 | % | 2.2 | % | 2.2 | % | 2.3 | % | ||||||||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||||||||||
Demand Noninterest-Bearing |
$ | 559,764 | $ | 574,843 | (2.6 | )% | $ | 556,306 | 0.6 | % | $ | 561,548 | (0.3 | )% | ||||||||||||||
Savings |
119,824 | 127,848 | (6.3 | )% | 111,172 | 7.8 | % | 98,019 | 22.2 | % | ||||||||||||||||||
Money Market Checking and NOW Accounts |
422,564 | 434,533 | (2.8 | )% | 685,858 | (38.4 | )% | 723,585 | (41.6 | )% | ||||||||||||||||||
Time Deposits of $100,000 or More |
1,126,760 | 1,117,025 | 0.9 | % | 815,190 | 38.2 | % | 845,318 | 33.3 | % | ||||||||||||||||||
Other Time Deposits |
298,474 | 320,865 | (7.0 | )% | 580,801 | (48.6 | )% | 763,390 | (60.9 | )% | ||||||||||||||||||
Total Deposits |
$ | 2,527,386 | $ | 2,575,114 | (1.9 | )% | $ | 2,749,327 | (8.1 | )% | $ | 2,991,860 | (15.5 | )% | ||||||||||||||
DEPOSIT MIX: |
||||||||||||||||||||||||||||
Demand Noninterest-Bearing |
22.1 | % | 22.3 | % | 20.2 | % | 18.8 | % | ||||||||||||||||||||
Savings |
4.7 | % | 5.0 | % | 4.0 | % | 3.3 | % | ||||||||||||||||||||
Money Market Checking and NOW Accounts |
16.7 | % | 16.9 | % | 24.9 | % | 24.2 | % | ||||||||||||||||||||
Time Deposits of $100,000 or More |
44.6 | % | 43.4 | % | 29.7 | % | 28.3 | % | ||||||||||||||||||||
Other Time Deposits |
11.9 | % | 12.4 | % | 21.2 | % | 25.4 | % | ||||||||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||
CAPITAL RATIOS (Bank Only): |
||||||||||||||||||||||||||||
Total Risk-Based |
11.61 | % | 7.35 | % | 9.69 | % | ||||||||||||||||||||||
Tier 1 Risk-Based |
10.28 | % | 6.02 | % | 8.40 | % | ||||||||||||||||||||||
Tier 1 Leverage |
8.26 | % | 4.99 | % | 7.05 | % |
(2) | Commercial and industrial loans include owner-occupied property loans of $967.9 million, $995.1 million and $1.16 billion as of September 30, 2010, June 30, 2010, and September 30, 2009, respectively. |
9
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2010 | June 30, 2010 | September 30, 2009 | September 30, 2010 | September 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 |
$ | 773,589 | $ | 10,638 | 5.46 | % | $ | 811,063 | $ | 10,351 | 5.12 | % | $ | 887,028 | $ | 12,051 | 5.39 | % | $ | 806,704 | $ | 32,363 | 5.36 | % | $ | 905,386 | $ | 38,029 | 5.62 | % | ||||||||||||||||||||||||||||||
Construction |
71,545 | 862 | 4.78 | % | 81,067 | 946 | 4.68 | % | 138,340 | 1,464 | 4.20 | % | 88,424 | 3,202 | 4.84 | % | 165,455 | 4,605 | 3.72 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
67,291 | 805 | 4.75 | % | 69,937 | 932 | 5.35 | % | 83,387 | 1,050 | 5.00 | % | 70,410 | 2,520 | 4.79 | % | 86,904 | 3,332 | 5.13 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
912,425 | 12,305 | 5.35 | % | 962,067 | 12,229 | 5.10 | % | 1,108,755 | 14,565 | 5.21 | % | 965,538 | 38,085 | 5.27 | % | 1,157,745 | 45,966 | 5.31 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans (1) |
1,490,812 | 20,611 | 5.49 | % | 1,593,326 | 21,484 | 5.41 | % | 1,897,321 | 26,863 | 5.62 | % | 1,588,153 | 64,330 | 5.42 | % | 2,001,546 | 82,874 | 5.54 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
54,469 | 690 | 5.03 | % | 56,684 | 738 | 5.22 | % | 73,670 | 1,084 | 5.84 | % | 57,425 | 2,277 | 5.30 | % | 77,606 | 3,345 | 5.76 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
2,457,706 | 33,606 | 5.42 | % | 2,612,077 | 34,451 | 5.29 | % | 3,079,746 | 42,512 | 5.48 | % | 2,611,116 | 104,692 | 5.36 | % | 3,236,897 | 132,185 | 5.46 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 75 | | | 35 | | | 193 | | | 170 | | | 323 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(823 | ) | | | (899 | ) | | | (1,642 | ) | | | (994 | ) | | | (1,442 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
2,456,883 | 33,681 | 5.44 | % | 2,611,178 | 34,486 | 5.30 | % | 3,078,104 | 42,705 | 5.50 | % | 2,610,122 | 104,862 | 5.37 | % | 3,235,455 | 132,508 | 5.48 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds (2) |
6,301 | 95 | 6.03 | % | 7,484 | 119 | 6.36 | % | 58,179 | 933 | 6.41 | % | 7,107 | 332 | 6.23 | % | 58,760 | 2,878 | 6.53 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
92,690 | 620 | 2.68 | % | 65,894 | 560 | 3.40 | % | 37,969 | 431 | 4.54 | % | 63,790 | 1,563 | 3.27 | % | 20,345 | 671 | 4.40 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
63,439 | 537 | 3.39 | % | 58,419 | 577 | 3.95 | % | 82,429 | 807 | 3.92 | % | 61,265 | 1,604 | 3.49 | % | 77,720 | 2,582 | 4.43 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
45,747 | 300 | 2.62 | % | 14,287 | 129 | 3.61 | % | 17,066 | 173 | 4.05 | % | 23,931 | 542 | 3.02 | % | 23,742 | 736 | 4.13 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
3,130 | 30 | 3.83 | % | | | | 401 | | 0.00 | % | 1,055 | 30 | 3.79 | % | 265 | | 0.00 | % | |||||||||||||||||||||||||||||||||||||||||
Other Securities |
12,402 | 103 | 3.32 | % | 12,459 | 94 | 3.02 | % | 12,977 | 130 | 4.01 | % | 12,410 | 295 | 3.17 | % | 9,411 | 272 | 3.85 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities (2) |
223,709 | 1,685 | 3.01 | % | 158,543 | 1,479 | 3.73 | % | 209,021 | 2,474 | 4.73 | % | 169,558 | 4,366 | 3.43 | % | 190,243 | 7,139 | 5.00 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities |
36,568 | 135 | 1.48 | % | 37,979 | 123 | 1.30 | % | 41,741 | 214 | 2.05 | % | 37,961 | 397 | 1.39 | % | 41,667 | 520 | 1.66 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold and Securities Purchased |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Under Resale Agreements |
6,932 | 8 | 0.46 | % | 12,198 | 16 | 0.52 | % | 56,568 | 67 | 0.47 | % | 11,056 | 41 | 0.49 | % | 95,365 | 261 | 0.36 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
22,880 | 32 | 0.56 | % | 7,253 | 11 | 0.61 | % | 90,239 | 293 | 1.30 | % | 10,128 | 29 | 0.38 | % | 125,249 | 1,688 | 1.80 | % | ||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits in Other Banks |
242,790 | 165 | 0.27 | % | 138,824 | 99 | 0.29 | % | 77,025 | 68 | 0.35 | % | 149,988 | 319 | 0.28 | % | 30,858 | 81 | 0.35 | % | ||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
309,170 | 340 | 0.44 | % | 196,254 | 249 | 0.51 | % | 265,573 | 642 | 0.97 | % | 209,133 | 786 | 0.50 | % | 293,139 | 2,550 | 1.16 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS (2) |
$ | 2,989,762 | $ | 35,706 | 4.74 | % | $ | 2,965,975 | $ | 36,214 | 4.90 | % | $ | 3,552,698 | $ | 45,821 | 5.12 | % | $ | 2,988,813 | $ | 110,014 | 4.92 | % | $ | 3,718,837 | $ | 142,197 | 5.11 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 122,122 | $ | 889 | 2.89 | % | $ | 125,016 | $ | 922 | 2.96 | % | $ | 93,404 | $ | 585 | 2.48 | % | $ | 120,945 | $ | 2,635 | 2.91 | % | $ | 86,715 | $ | 1,617 | 2.49 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
429,601 | 1,094 | 1.01 | % | 458,137 | 1,217 | 1.07 | % | 629,124 | 2,998 | 1.89 | % | 481,744 | 3,933 | 1.09 | % | 431,646 | 6,278 | 1.94 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
1,133,970 | 5,059 | 1.77 | % | 1,090,412 | 5,057 | 1.86 | % | 983,341 | 7,447 | 3.00 | % | 1,050,248 | 14,793 | 1.88 | % | 1,124,876 | 29,877 | 3.55 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
312,351 | 1,257 | 1.60 | % | 378,367 | 1,617 | 1.71 | % | 841,497 | 6,335 | 2.99 | % | 397,954 | 5,455 | 1.83 | % | 996,275 | 25,064 | 3.36 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
1,998,044 | 8,299 | 1.65 | % | 2,051,932 | 8,813 | 1.72 | % | 2,547,366 | 17,365 | 2.70 | % | 2,050,891 | 26,816 | 1.75 | % | 2,639,512 | 62,836 | 3.18 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances |
153,777 | 342 | 0.88 | % | 153,859 | 339 | 0.88 | % | 213,583 | 865 | 1.61 | % | 160,162 | 1,027 | 0.86 | % | 290,142 | 2,987 | 1.38 | % | ||||||||||||||||||||||||||||||||||||||||
Other Borrowings |
3,809 | 22 | 2.29 | % | 3,924 | 31 | 3.17 | % | 1,466 | | 0.00 | % | 3,140 | 53 | 2.26 | % | 1,591 | 2 | 0.17 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 739 | 3.56 | % | 82,406 | 692 | 3.37 | % | 82,406 | 747 | 3.60 | % | 82,406 | 2,100 | 3.41 | % | 82,406 | 2,581 | 4.19 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
239,992 | 1,103 | 1.82 | % | 240,189 | 1,062 | 1.77 | % | 297,455 | 1,612 | 2.15 | % | 245,708 | 3,180 | 1.73 | % | 374,139 | 5,570 | 1.99 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,238,036 | $ | 9,402 | 1.67 | % | $ | 2,292,121 | $ | 9,875 | 1.73 | % | $ | 2,844,821 | $ | 18,977 | 2.65 | % | $ | 2,296,599 | $ | 29,996 | 1.75 | % | $ | 3,013,651 | $ | 68,406 | 3.03 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME (2) |
$ | 26,304 | $ | 26,339 | $ | 26,844 | $ | 80,018 | $ | 73,791 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD (2) |
3.07 | % | 3.17 | % | 2.47 | % | 3.17 | % | 2.08 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN (2) |
3.49 | % | 3.56 | % | 3.00 | % | 3.58 | % | 2.65 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
(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