-1-
Three Months Ended June 30, 2008 | Six Months Ended June 30, 2008 | |||||||||||||||||||||||
Net | Weighted- | Net | Weighted- | |||||||||||||||||||||
Income | Average | Per | Income | Average | Per | |||||||||||||||||||
(Loss) | Shares | Share | (Loss) | Shares | Share | |||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||||||||||||
GAAP Net Loss |
$ | (105,547 | ) | 45,881,549 | $ | (2.30 | ) | $ | (102,626 | ) | 45,861,963 | $ | (2.24 | ) | ||||||||||
Impairment Loss on Goodwill |
107,393 | 107,393 | ||||||||||||||||||||||
Dilutive Securities Options |
62,684 | $ | 2.34 | 67,524 | $ | 2.34 | ||||||||||||||||||
Non-GAAP Net Income, Excluding |
||||||||||||||||||||||||
Impairment Loss on Goodwill |
$ | 1,846 | 45,944,233 | $ | 0.04 | $ | 4,767 | 45,929,487 | $ | 0.10 | ||||||||||||||
Three Months Ended June 30, 2008 | Six Months Ended June 30, 2008 | |||||||||||||||||||||||
Less | Less | |||||||||||||||||||||||
Impairment | Impairment | |||||||||||||||||||||||
Loss on | Loss on | |||||||||||||||||||||||
GAAP | Goodwill | Non-GAAP | GAAP | Goodwill | Non-GAAP | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Total Non-Interest Expenses |
$ | 129,443 | $ | (107,393 | ) | $ | 22,050 | $ | 151,031 | $ | (107,393 | ) | $ | 43,638 | ||||||||||
Return on Average Assets |
(10.83 | )% | 11.02 | % | 0.19 | % | (5.23 | )% | 5.47 | % | 0.24 | % | ||||||||||||
Return on Average Shareholders Equity |
(112.57 | )% | 114.54 | % | 1.97 | % | (54.59 | )% | 57.13 | % | 2.54 | % | ||||||||||||
Return on Average Tangible Equity |
(160.37 | )% | 163.17 | % | 2.80 | % | (77.90 | )% | 81.52 | % | 3.62 | % | ||||||||||||
Efficiency Ratio |
296.07 | % | (245.64 | )% | 50.43 | % | 172.25 | % | (122.48 | )% | 49.77 | % |
-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, | % | ||||||||||||||||
2008 | 2007 | Change | 2007 | Change | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and Due from Banks |
$ | 110,222 | $ | 105,898 | 4.1 | % | $ | 98,020 | 12.4 | % | ||||||||||
Federal Funds Sold |
10,000 | 16,500 | (39.4 | )% | 23,800 | (58.0 | )% | |||||||||||||
Cash and Cash Equivalents |
120,222 | 122,398 | (1.8 | )% | 121,820 | (1.3 | )% | |||||||||||||
Investment Securities |
262,601 | 350,457 | (25.1 | )% | 364,732 | (28.0 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,352,879 | 3,284,708 | 2.1 | % | 3,055,921 | 9.7 | % | |||||||||||||
Allowance for Loan Losses |
(62,977 | ) | (43,611 | ) | 44.4 | % | (32,190 | ) | 95.6 | % | ||||||||||
Loans Receivable, Net |
3,289,902 | 3,241,097 | 1.5 | % | 3,023,731 | 8.8 | % | |||||||||||||
Customers Liability on Acceptances |
6,717 | 5,387 | 24.7 | % | 12,753 | (47.3 | )% | |||||||||||||
Premises and Equipment, Net |
20,801 | 20,800 | | 20,361 | 2.2 | % | ||||||||||||||
Accrued Interest Receivable |
13,155 | 17,411 | (24.4 | )% | 17,313 | (24.0 | )% | |||||||||||||
Other Real Estate Owned |
| 287 | (100.0 | )% | 1,080 | (100.0 | )% | |||||||||||||
Servicing Assets |
4,328 | 4,336 | (0.2 | )% | 4,417 | (2.0 | )% | |||||||||||||
Goodwill |
| 107,100 | (100.0 | )% | 209,941 | (100.0 | )% | |||||||||||||
Other Intangible Assets |
5,882 | 6,908 | (14.9 | )% | 8,027 | (26.7 | )% | |||||||||||||
Federal Reserve Bank and Federal Home Loan Bank Stock |
41,130 | 33,479 | 22.9 | % | 25,352 | 62.2 | % | |||||||||||||
Bank-Owned Life Insurance |
24,998 | 24,525 | 1.9 | % | 24,051 | 3.9 | % | |||||||||||||
Other Assets |
55,371 | 49,472 | 11.9 | % | 37,319 | 48.4 | % | |||||||||||||
TOTAL ASSETS |
$ | 3,845,107 | $ | 3,983,657 | (3.5 | )% | $ | 3,870,897 | (0.7 | )% | ||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 683,846 | $ | 680,282 | 0.5 | % | $ | 720,214 | (5.0 | )% | ||||||||||
Interest-Bearing |
2,277,714 | 2,321,417 | (1.9 | )% | 2,252,932 | 1.1 | % | |||||||||||||
Total Deposits |
2,961,560 | 3,001,699 | (1.3 | )% | 2,973,146 | (0.4 | )% | |||||||||||||
Accrued Interest Payable |
16,583 | 21,828 | (24.0 | )% | 23,343 | (29.0 | )% | |||||||||||||
Acceptances Outstanding |
6,717 | 5,387 | 24.7 | % | 12,753 | (47.3 | )% | |||||||||||||
FHLB Advances and Other Borrowings |
500,107 | 487,164 | 2.7 | % | 278,784 | 79.4 | % | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | |||||||||||||||
Other Liabilities |
16,229 | 14,617 | 11.0 | % | 15,302 | 6.1 | % | |||||||||||||
Total Liabilities |
3,583,602 | 3,613,101 | (0.8 | )% | 3,385,734 | 5.8 | % | |||||||||||||
Shareholders Equity |
261,505 | 370,556 | (29.4 | )% | 485,163 | (46.1 | )% | |||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 3,845,107 | $ | 3,983,657 | (3.5 | )% | $ | 3,870,897 | (0.7 | )% | ||||||||||
-6-
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 55,905 | $ | 60,598 | (7.7 | )% | $ | 65,212 | (14.3 | )% | $ | 116,503 | $ | 127,773 | (8.8 | )% | ||||||||||||||||
Taxable Interest on Investments |
2,579 | 3,116 | (17.2 | )% | 3,374 | (23.6 | )% | 5,695 | 6,905 | (17.5 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investments |
662 | 759 | (12.8 | )% | 762 | (13.1 | )% | 1,421 | 1,526 | (6.9 | )% | |||||||||||||||||||||
Dividends on FHLB and FRB Stock |
486 | 414 | 17.4 | % | 336 | 44.6 | % | 900 | 705 | 27.7 | % | |||||||||||||||||||||
Interest on Federal Funds Sold |
31 | 83 | (62.7 | )% | 176 | (82.4 | )% | 114 | 902 | (87.4 | )% | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
| | | | | | 5 | (100.0 | )% | |||||||||||||||||||||||
Total Interest and Dividend Income |
59,663 | 64,970 | (8.2 | )% | 69,860 | (14.6 | )% | 124,633 | 137,816 | (9.6 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
20,487 | 24,847 | (17.5 | )% | 26,797 | (23.5 | )% | 45,334 | 52,986 | (14.4 | )% | |||||||||||||||||||||
Interest on FHLB Advances and Other Borrowings |
3,944 | 4,477 | (11.9 | )% | 2,919 | 35.1 | % | 8,421 | 5,090 | 65.4 | % | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
1,164 | 1,449 | (19.7 | )% | 1,660 | (29.9 | )% | 2,613 | 3,299 | (20.8 | )% | |||||||||||||||||||||
Total Interest Expense |
25,595 | 30,773 | (16.8 | )% | 31,376 | (18.4 | )% | 56,368 | 61,375 | (8.2 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
34,068 | 34,197 | (0.4 | )% | 38,484 | (11.5 | )% | 68,265 | 76,441 | (10.7 | )% | |||||||||||||||||||||
Provision for Credit Losses |
19,229 | 17,821 | 7.9 | % | 3,023 | 536.1 | % | 37,050 | 9,155 | 304.7 | % | |||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES |
14,839 | 16,376 | (9.4 | )% | 35,461 | (58.2 | )% | 31,215 | 67,286 | (53.6 | )% | |||||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,539 | 4,717 | (3.8 | )% | 4,438 | 2.3 | % | 9,256 | 8,926 | 3.7 | % | |||||||||||||||||||||
Insurance Commissions |
1,384 | 1,315 | 5.2 | % | 1,279 | 8.2 | % | 2,699 | 2,404 | 12.3 | % | |||||||||||||||||||||
Trade Finance Fees |
825 | 865 | (4.6 | )% | 1,177 | (29.9 | )% | 1,690 | 2,467 | (31.5 | )% | |||||||||||||||||||||
Remittance Fees |
539 | 505 | 6.7 | % | 520 | 3.7 | % | 1,044 | 991 | 5.3 | % | |||||||||||||||||||||
Other Service Charges and Fees |
703 | 716 | (1.8 | )% | 574 | 22.5 | % | 1,419 | 1,190 | 19.2 | % | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
234 | 240 | (2.5 | )% | 229 | 2.2 | % | 474 | 459 | 3.3 | % | |||||||||||||||||||||
Change in Fair Value of Derivatives |
(41 | ) | 239 | (117.2 | )% | 222 | (118.5 | )% | 198 | 314 | (36.9 | )% | ||||||||||||||||||||
Other Income |
917 | 337 | 172.1 | % | 491 | 86.8 | % | 1,254 | 766 | 63.7 | % | |||||||||||||||||||||
Gain on Sales of Loans |
552 | 213 | 159.2 | % | 1,762 | (68.7 | )% | 765 | 3,162 | (75.8 | )% | |||||||||||||||||||||
Gain on Sales of Securities Available for Sale |
| 618 | (100.0 | )% | | | 618 | | | |||||||||||||||||||||||
Total Non-Interest Income |
9,652 | 9,765 | (1.2 | )% | 10,692 | (9.7 | )% | 19,417 | 20,679 | (6.1 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSES: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
11,301 | 11,280 | 0.2 | % | 10,782 | 4.8 | % | 22,581 | 22,543 | 0.2 | % | |||||||||||||||||||||
Occupancy and Equipment |
2,792 | 2,782 | 0.4 | % | 2,571 | 8.6 | % | 5,574 | 5,083 | 9.7 | % | |||||||||||||||||||||
Data Processing |
1,698 | 1,534 | 10.7 | % | 1,665 | 2.0 | % | 3,232 | 3,228 | 0.1 | % | |||||||||||||||||||||
Professional Fees |
995 | 985 | 1.0 | % | 647 | 53.8 | % | 1,980 | 1,121 | 76.6 | % | |||||||||||||||||||||
Advertising and Promotion |
888 | 812 | 9.4 | % | 889 | (0.1 | )% | 1,700 | 1,550 | 9.7 | % | |||||||||||||||||||||
Supplies and Communications |
623 | 704 | (11.5 | )% | 704 | (11.5 | )% | 1,327 | 1,292 | 2.7 | % | |||||||||||||||||||||
Amortization of Other Intangible Assets |
502 | 524 | (4.2 | )% | 592 | (15.2 | )% | 1,026 | 1,206 | (14.9 | )% | |||||||||||||||||||||
Decrease in Fair Value of Embedded Option |
| | | 196 | (100.0 | )% | | 196 | (100.0 | )% | ||||||||||||||||||||||
Other Operating Expenses |
3,251 | 2,967 | 9.6 | % | 3,444 | (5.6 | )% | 6,218 | 6,240 | (0.4 | )% | |||||||||||||||||||||
Impairment Loss on Goodwill |
107,393 | | | | | 107,393 | | | ||||||||||||||||||||||||
Total Non-Interest Expenses |
129,443 | 21,588 | 499.6 | % | 21,490 | 502.3 | % | 151,031 | 42,459 | 255.7 | % | |||||||||||||||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES |
(104,952 | ) | 4,553 | (2,405.1 | )% | 24,663 | (525.5 | )% | (100,399 | ) | 45,506 | (320.6 | )% | |||||||||||||||||||
Provision for Income Taxes |
595 | 1,632 | (63.5 | )% | 9,401 | (93.7 | )% | 2,227 | 17,252 | (87.1 | )% | |||||||||||||||||||||
NET INCOME (LOSS) |
$ | (105,547 | ) | $ | 2,921 | (3,713.4 | )% | $ | 15,262 | (791.6 | )% | $ | (102,626 | ) | $ | 28,254 | (463.2 | )% | ||||||||||||||
EARNINGS (LOSS) PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | (2.30 | ) | $ | 0.06 | $ | 0.32 | $ | (2.24 | ) | $ | 0.58 | ||||||||||||||||||||
Diluted |
$ | (2.30 | ) | $ | 0.06 | $ | 0.31 | $ | (2.24 | ) | $ | 0.58 | ||||||||||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
45,881,549 | 45,842,376 | 48,397,824 | 45,861,963 | 48,678,399 | |||||||||||||||||||||||||||
Diluted |
45,881,549 | 45,918,143 | 48,737,574 | 45,861,963 | 49,110,835 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
45,900,549 | 45,905,549 | 47,950,929 | 45,900,549 | 47,950,929 |
-7-
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | March 31, | % | June 30, | % | June 30, | June 30, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 3,317,061 | $ | 3,303,141 | 0.4 | % | $ | 3,014,895 | 10.0 | % | $ | 3,310,101 | $ | 2,949,129 | 12.2 | % | ||||||||||||||||
Average Investment Securities |
296,790 | 342,123 | (13.3 | )% | 375,598 | (21.0 | )% | 319,457 | 381,113 | (16.2 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
3,657,676 | 3,689,650 | (0.9 | )% | 3,429,123 | 6.7 | % | 3,673,663 | 3,389,901 | 8.4 | % | |||||||||||||||||||||
Average Total Assets |
3,920,796 | 3,965,425 | (1.1 | )% | 3,818,170 | 2.7 | % | 3,944,199 | 3,780,147 | 4.3 | % | |||||||||||||||||||||
Average Deposits |
2,882,506 | 2,995,315 | (3.8 | )% | 2,967,748 | (2.9 | )% | 2,938,910 | 2,956,629 | (0.6 | )% | |||||||||||||||||||||
Average Borrowings |
621,239 | 553,138 | 12.3 | % | 304,744 | 103.9 | % | 587,189 | 278,316 | 111.0 | % | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,851,021 | 2,897,209 | (1.6 | )% | 2,551,665 | 11.7 | % | 2,874,115 | 2,519,725 | 14.1 | % | |||||||||||||||||||||
Average Stockholders Equity |
377,096 | 377,411 | (0.1 | )% | 495,719 | (23.9 | )% | 378,030 | 497,444 | (24.0 | )% | |||||||||||||||||||||
Average Tangible Equity |
264,710 | 263,624 | 0.4 | % | 277,414 | (4.6 | )% | 264,943 | 278,835 | (5.0 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS: |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(10.83 | )% | 0.30 | % | 1.60 | % | (5.23 | )% | 1.51 | % | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(112.57 | )% | 3.11 | % | 12.35 | % | (54.59 | )% | 11.45 | % | ||||||||||||||||||||||
Return on Average Tangible Equity |
(160.37 | )% | 4.46 | % | 22.07 | % | (77.90 | )% | 20.43 | % | ||||||||||||||||||||||
Efficiency Ratio |
296.07 | % | 49.11 | % | 43.70 | % | 172.25 | % | 43.72 | % | ||||||||||||||||||||||
Net Interest Spread |
2.95 | % | 2.81 | % | 3.24 | % | 2.88 | % | 3.29 | % | ||||||||||||||||||||||
Net Interest Margin |
3.75 | % | 3.73 | % | 4.50 | % | 3.74 | % | 4.55 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 52,986 | $ | 43,611 | 21.5 | % | $ | 31,527 | 68.1 | % | $ | 43,611 | $ | 27,557 | 58.3 | % | ||||||||||||||||
Provision Charged to Operating Expense |
18,211 | 16,672 | 9.2 | % | 3,181 | 472.5 | % | 34,883 | 9,555 | 265.1 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(8,220 | ) | (7,297 | ) | 12.6 | % | (2,518 | ) | 226.4 | % | (15,517 | ) | (4,922 | ) | 215.3 | % | ||||||||||||||||
Balance at End of Period |
$ | 62,977 | $ | 52,986 | 18.9 | % | $ | 32,190 | 95.6 | % | $ | 62,977 | $ | 32,190 | 95.6 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
1.88 | % | 1.60 | % | 1.05 | % | 1.88 | % | 1.05 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
56.14 | % | 59.72 | % | 142.30 | % | 56.14 | % | 142.30 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 2,914 | $ | 1,765 | 65.1 | % | $ | 1,888 | 54.3 | % | $ | 1,765 | $ | 2,130 | (17.1 | )% | ||||||||||||||||
Provision Charged to Operating Expense |
1,018 | 1,149 | (11.4 | )% | (158 | ) | (92.8 | )% | 2,167 | (400 | ) | (641.8 | )% | |||||||||||||||||||
Balance at End of Period |
$ | 3,932 | $ | 2,914 | 34.9 | % | $ | 1,730 | 127.3 | % | $ | 3,932 | $ | 1,730 | 127.3 | % | ||||||||||||||||
-8-
June 30, | March 31, | % | June 30, | % | ||||||||||||||||
2008 | 2008 | Change | 2007 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 112,024 | $ | 88,529 | 26.5 | % | $ | 22,442 | 399.2 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
158 | 191 | (17.3 | )% | 179 | (11.7 | )% | |||||||||||||
Total Non-Performing Loans |
112,182 | 88,720 | 26.4 | % | 22,621 | 395.9 | % | |||||||||||||
Other Real Estate Owned |
| | | 1,080 | (100.0 | )% | ||||||||||||||
Total Non-Performing Assets |
$ | 112,182 | $ | 88,720 | 26.4 | % | $ | 23,701 | 373.3 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
3.34 | % | 2.68 | % | 0.74 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
2.92 | % | 2.25 | % | 0.61 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
178.1 | % | 167.4 | % | 73.6 | % | ||||||||||||||
DELINQUENT LOANS |
$ | 138,373 | $ | 105,842 | 30.7 | % | $ | 31,979 | 332.7 | % | ||||||||||
Delinquent Loans/Total Gross Loans |
4.12 | % | 3.20 | % | 1.05 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 1,158,480 | $ | 1,092,121 | 6.1 | % | $ | 1,062,460 | 9.0 | % | ||||||||||
Commercial and Industrial Loans |
2,108,506 | 2,123,741 | (0.7 | )% | 1,898,097 | 11.1 | % | |||||||||||||
Consumer Loans |
88,062 | 90,087 | (2.2 | )% | 97,496 | (9.7 | )% | |||||||||||||
Total Gross Loans |
3,355,048 | 3,305,949 | 1.5 | % | 3,058,053 | 9.7 | % | |||||||||||||
Deferred Loan Fees |
(2,169 | ) | (1,910 | ) | 13.6 | % | (2,132 | ) | 1.7 | % | ||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,352,879 | 3,304,039 | 1.5 | % | 3,055,921 | 9.7 | % | |||||||||||||
Allowance for Loan Losses |
(62,977 | ) | (52,986 | ) | 18.9 | % | (32,190 | ) | 95.6 | % | ||||||||||
Loans Receivable, Net |
$ | 3,289,902 | $ | 3,251,053 | 1.2 | % | $ | 3,023,731 | 8.8 | % | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
34.5 | % | 33.0 | % | 34.7 | % | ||||||||||||||
Commercial and Industrial Loans |
62.8 | % | 64.2 | % | 62.1 | % | ||||||||||||||
Consumer Loans |
2.7 | % | 2.8 | % | 3.2 | % | ||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 683,846 | $ | 676,471 | 1.1 | % | $ | 720,214 | (5.0 | )% | ||||||||||
Savings |
93,747 | 92,189 | 1.7 | % | 97,019 | (3.4 | )% | |||||||||||||
Money Market Checking and NOW Accounts |
728,601 | 696,552 | 4.6 | % | 438,973 | 66.0 | % | |||||||||||||
Time Deposits of $100,000 or More |
1,050,942 | 1,248,853 | (15.8 | )% | 1,408,237 | (25.4 | )% | |||||||||||||
Other Time Deposits |
404,424 | 313,703 | 28.9 | % | 308,703 | 31.0 | % | |||||||||||||
Total Deposits |
$ | 2,961,560 | $ | 3,027,768 | (2.2 | )% | $ | 2,973,146 | (0.4 | )% | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Noninterest-Bearing |
23.1 | % | 22.3 | % | 24.2 | % | ||||||||||||||
Savings |
3.2 | % | 3.0 | % | 3.3 | % | ||||||||||||||
Money Market Checking and NOW Accounts |
24.6 | % | 23.0 | % | 14.8 | % | ||||||||||||||
Time Deposits of $100,000 or More |
35.5 | % | 41.2 | % | 47.4 | % | ||||||||||||||
Other Time Deposits |
13.6 | % | 10.5 | % | 10.3 | % | ||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
-9-
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2008 | March 31, 2008 | June 30, 2007 | June 30, 2008 | June 30, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 |
$ | 804,745 | $ | 13,810 | 6.90 | % | $ | 790,350 | $ | 14,480 | 7.37 | % | $ | 769,112 | $ | 15,534 | 8.10 | % | $ | 797,548 | $ | 28,290 | 7.13 | % | $ | 760,938 | $ | 30,702 | 8.14 | % | ||||||||||||||||||||||||||||||
Construction |
208,074 | 2,649 | 5.12 | % | 217,609 | 2,893 | 5.35 | % | 215,760 | 5,137 | 9.55 | % | 212,842 | 5,542 | 5.24 | % | 214,074 | 10,075 | 9.49 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
89,949 | 1,205 | 5.39 | % | 89,512 | 1,170 | 5.26 | % | 86,596 | 1,157 | 5.36 | % | 89,730 | 2,375 | 5.32 | % | 85,813 | 2,254 | 5.30 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
1,102,768 | 17,664 | 6.44 | % | 1,097,471 | 18,543 | 6.80 | % | 1,071,468 | 21,828 | 8.17 | % | 1,100,120 | 36,207 | 6.62 | % | 1,060,825 | 43,031 | 8.18 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans |
2,127,882 | 36,236 | 6.85 | % | 2,117,501 | 40,052 | 7.61 | % | 1,848,369 | 41,083 | 8.92 | % | 2,122,691 | 76,288 | 7.23 | % | 1,792,760 | 79,976 | 9.00 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
88,491 | 1,596 | 7.25 | % | 90,280 | 1,698 | 7.56 | % | 97,175 | 2,139 | 8.83 | % | 89,385 | 3,294 | 7.41 | % | 97,900 | 4,186 | 8.62 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
3,319,141 | 55,496 | 6.72 | % | 3,305,252 | 60,293 | 7.34 | % | 3,017,012 | 65,050 | 8.65 | % | 3,312,196 | 115,789 | 7.03 | % | 2,951,485 | 127,193 | 8.69 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 409 | | | 305 | | | 162 | | | 714 | | | 580 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(2,080 | ) | | | (2,111 | ) | | | (2,117 | ) | | | (2,095 | ) | | | (2,356 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
3,317,061 | 55,905 | 6.78 | % | 3,303,141 | 60,598 | 7.38 | % | 3,014,895 | 65,212 | 8.68 | % | 3,310,101 | 116,503 | 7.08 | % | 2,949,129 | 127,773 | 8.74 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds |
63,177 | 662 | 4.19 | % | 71,879 | 759 | 4.22 | % | 72,284 | 762 | 4.22 | % | 67,528 | 1,421 | 4.21 | % | 72,340 | 1,526 | 4.22 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
84,088 | 884 | 4.21 | % | 109,860 | 1,245 | 4.53 | % | 118,696 | 1,233 | 4.16 | % | 96,974 | 2,129 | 4.39 | % | 118,483 | 2,489 | 4.20 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
91,488 | 1,076 | 4.70 | % | 97,088 | 1,176 | 4.85 | % | 111,568 | 1,317 | 4.72 | % | 94,288 | 2,252 | 4.78 | % | 115,213 | 2,721 | 4.72 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
46,411 | 487 | 4.20 | % | 49,932 | 534 | 4.28 | % | 60,199 | 651 | 4.33 | % | 48,172 | 1,021 | 4.24 | % | 62,193 | 1,348 | 4.33 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
7,779 | 89 | 4.58 | % | 9,509 | 109 | 4.59 | % | 7,907 | 89 | 4.50 | % | 8,644 | 198 | 4.58 | % | 7,888 | 179 | 4.54 | % | ||||||||||||||||||||||||||||||||||||||||
Other Securities |
3,847 | 42 | 4.37 | % | 3,855 | 52 | 5.40 | % | 4,944 | 84 | 6.80 | % | 3,851 | 94 | 4.88 | % | 4,996 | 168 | 6.73 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities |
296,790 | 3,240 | 4.37 | % | 342,123 | 3,875 | 4.53 | % | 375,598 | 4,136 | 4.40 | % | 319,457 | 7,115 | 4.45 | % | 381,113 | 8,431 | 4.42 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities (FHLB and FRB Stock) |
38,031 | 486 | 5.11 | % | 33,490 | 414 | 4.94 | % | 25,290 | 336 | 5.31 | % | 35,760 | 900 | 5.03 | % | 25,149 | 705 | 5.61 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold |
5,621 | 31 | 2.21 | % | 10,896 | 83 | 3.05 | % | 13,340 | 176 | 5.28 | % | 8,258 | 114 | 2.76 | % | 34,317 | 902 | 5.26 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
| | | | | | | | | | | | 193 | 5 | 5.18 | % | ||||||||||||||||||||||||||||||||||||||||||||
Interest-Earning Deposits |
173 | 1 | 2.31 | % | | | | | | | 87 | 1 | 2.30 | % | | | | |||||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
43,825 | 518 | 4.73 | % | 44,386 | 497 | 4.48 | % | 38,630 | 512 | 5.30 | % | 44,105 | 1,015 | 4.60 | % | 59,659 | 1,612 | 5.40 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS |
$ | 3,657,676 | $ | 59,663 | 6.56 | % | $ | 3,689,650 | $ | 64,970 | 7.08 | % | $ | 3,429,123 | $ | 69,860 | 8.17 | % | $ | 3,673,663 | $ | 124,633 | 6.82 | % | $ | 3,389,901 | $ | 137,816 | 8.20 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 91,803 | $ | 527 | 2.31 | % | $ | 92,467 | $ | 527 | 2.29 | % | $ | 99,457 | $ | 502 | 2.02 | % | $ | 92,135 | $ | 1,054 | 2.30 | % | $ | 100,114 | $ | 963 | 1.94 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
718,257 | 5,707 | 3.20 | % | 557,493 | 4,660 | 3.36 | % | 432,408 | 3,666 | 3.40 | % | 637,875 | 10,367 | 3.27 | % | 430,152 | 7,138 | 3.35 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
1,098,990 | 11,040 | 4.04 | % | 1,354,466 | 15,687 | 4.66 | % | 1,411,099 | 18,778 | 5.34 | % | 1,226,728 | 26,727 | 4.38 | % | 1,408,718 | 37,276 | 5.34 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
320,732 | 3,213 | 4.03 | % | 339,645 | 3,973 | 4.70 | % | 303,957 | 3,851 | 5.08 | % | 330,188 | 7,186 | 4.38 | % | 302,425 | 7,609 | 5.07 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,229,782 | 20,487 | 3.70 | % | 2,344,071 | 24,847 | 4.26 | % | 2,246,921 | 26,797 | 4.78 | % | 2,286,926 | 45,334 | 3.99 | % | 2,241,409 | 52,986 | 4.77 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances and Other Borrowings |
538,833 | 3,944 | 2.94 | % | 470,732 | 4,477 | 3.83 | % | 222,338 | 2,919 | 5.27 | % | 504,783 | 8,421 | 3.35 | % | 195,910 | 5,090 | 5.24 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 1,164 | 5.68 | % | 82,406 | 1,449 | 7.07 | % | 82,406 | 1,660 | 8.08 | % | 82,406 | 2,613 | 6.38 | % | 82,406 | 3,299 | 8.07 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
621,239 | 5,108 | 3.31 | % | 553,138 | 5,926 | 4.31 | % | 304,744 | 4,579 | 6.03 | % | 587,189 | 11,034 | 3.78 | % | 278,316 | 8,389 | 6.08 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,851,021 | $ | 25,595 | 3.61 | % | $ | 2,897,209 | $ | 30,773 | 4.27 | % | $ | 2,551,665 | $ | 31,376 | 4.93 | % | $ | 2,874,115 | $ | 56,368 | 3.94 | % | $ | 2,519,725 | $ | 61,375 | 4.91 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME |
$ | 34,068 | $ | 34,197 | $ | 38,484 | $ | 68,265 | $ | 76,441 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD |
2.95 | % | 2.81 | % | 3.24 | % | 2.88 | % | 3.29 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN |
3.75 | % | 3.73 | % | 4.50 | % | 3.74 | % | 4.55 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
-10-