- 1 -
- 2 -
- 3 -
- 4 -
BRIAN E. CHO
|
STEPHANIE YOON | |
Chief Financial Officer
|
Investor Relations | |
(213) 368-3200
|
(213) 427-5631 |
- 5 -
September 30, | December 31, | % | September 30, | % | ||||||||||||||||
2008 | 2007 | Change | 2007 | Change | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and Due from Banks |
$ | 81,640 | $ | 105,898 | (22.9 | )% | $ | 103,789 | (21.3 | )% | ||||||||||
Federal Funds Sold |
5,000 | 16,500 | (69.7 | )% | | | ||||||||||||||
Cash and Cash Equivalents |
86,640 | 122,398 | (29.2 | )% | 103,789 | (16.5 | )% | |||||||||||||
Investment Securities
|
222,469 | 350,457 | (36.5 | )% | 357,616 | (37.8 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,345,049 | 3,284,708 | 1.8 | % | 3,219,871 | 3.9 | % | |||||||||||||
Allowance for Loan Losses |
(63,948 | ) | (43,611 | ) | 46.6 | % | (34,503 | ) | 85.3 | % | ||||||||||
Loans Receivable, Net |
3,281,101 | 3,241,097 | 1.2 | % | 3,185,368 | 3.0 | % | |||||||||||||
Customers Liability on Acceptances |
7,382 | 5,387 | 37.0 | % | 5,357 | 37.8 | % | |||||||||||||
Premises and Equipment, Net |
20,703 | 20,800 | (0.5 | )% | 20,597 | 0.5 | % | |||||||||||||
Accrued Interest Receivable |
13,801 | 17,411 | (20.7 | )% | 17,619 | (21.7 | )% | |||||||||||||
Other Real Estate Owned |
2,988 | 287 | 941.1 | % | 287 | 941.1 | % | |||||||||||||
Servicing Assets |
4,018 | 4,336 | (7.3 | )% | 4,328 | (7.2 | )% | |||||||||||||
Goodwill |
| 107,100 | (100.0 | )% | 209,991 | (100.0 | )% | |||||||||||||
Other Intangible Assets |
5,404 | 6,908 | (21.8 | )% | 7,457 | (27.5 | )% | |||||||||||||
Federal Reserve Bank and Federal Home Loan Bank Stock |
42,157 | 33,479 | 25.9 | % | 25,525 | 65.2 | % | |||||||||||||
Bank-Owned Life Insurance |
25,239 | 24,525 | 2.9 | % | 24,285 | 3.9 | % | |||||||||||||
Other Assets |
54,089 | 49,472 | 9.3 | % | 49,396 | 9.5 | % | |||||||||||||
TOTAL ASSETS |
$ | 3,765,991 | $ | 3,983,657 | (5.5 | )% | $ | 4,011,615 | (6.1 | )% | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 634,593 | $ | 680,282 | (6.7 | )% | $ | 690,513 | (8.1 | )% | ||||||||||
Interest-Bearing |
2,164,784 | 2,321,417 | (6.7 | )% | 2,357,044 | (8.2 | )% | |||||||||||||
Total Deposits |
2,799,377 | 3,001,699 | (6.7 | )% | 3,047,557 | (8.1 | )% | |||||||||||||
Accrued Interest Payable |
11,344 | 21,828 | (48.0 | )% | 20,449 | (44.5 | )% | |||||||||||||
Acceptances Outstanding |
7,382 | 5,387 | 37.0 | % | 5,357 | 37.8 | % | |||||||||||||
FHLB Advances and Other Borrowings |
584,972 | 487,164 | 20.1 | % | 361,344 | 61.9 | % | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | | |||||||||||||||
Other Liabilities |
13,314 | 14,617 | (8.9 | )% | 12,525 | 6.3 | % | |||||||||||||
Total Liabilities |
3,498,795 | 3,613,101 | (3.2 | )% | 3,529,638 | (0.9 | )% | |||||||||||||
Stockholders Equity |
267,196 | 370,556 | (27.9 | )% | 481,977 | (44.6 | )% | |||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 3,765,991 | $ | 3,983,657 | (5.5 | )% | $ | 4,011,615 | (6.1 | )% | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
Sept. 30, | June 30, | % | Sept. 30, | % | Sept. 30, | Sept. 30, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 56,134 | $ | 55,905 | 0.4 | % | $ | 66,714 | (15.9 | )% | $ | 172,637 | $ | 194,487 | (11.2 | )% | ||||||||||||||||
Taxable Interest on Investments |
2,053 | 2,579 | (20.4 | )% | 3,308 | (37.9 | )% | 7,748 | 10,213 | (24.1 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investments |
650 | 662 | (1.8 | )% | 764 | (14.9 | )% | 2,071 | 2,290 | (9.6 | )% | |||||||||||||||||||||
Dividends on FHLB and FRB Stock |
581 | 486 | 19.5 | % | 350 | 66.0 | % | 1,481 | 1,055 | 40.4 | % | |||||||||||||||||||||
Interest on Federal Funds Sold |
23 | 31 | (25.8 | )% | 61 | (62.3 | )% | 137 | 963 | (85.8 | )% | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
| | | | | | 5 | (100.0 | )% | |||||||||||||||||||||||
Total Interest and Dividend Income |
59,441 | 59,663 | (0.4 | )% | 71,197 | (16.5 | )% | 184,074 | 209,013 | (11.9 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
19,365 | 20,487 | (5.5 | )% | 27,987 | (30.8 | )% | 64,699 | 80,973 | (20.1 | )% | |||||||||||||||||||||
Interest on FHLB Advances and Other Borrowings |
3,329 | 3,944 | (15.6 | )% | 3,785 | (12.0 | )% | 11,750 | 8,875 | 32.4 | % | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
1,150 | 1,164 | (1.2 | )% | 1,675 | (31.3 | )% | 3,763 | 4,974 | (24.3 | )% | |||||||||||||||||||||
Total Interest Expense |
23,844 | 25,595 | (6.8 | )% | 33,447 | (28.7 | )% | 80,212 | 94,822 | (15.4 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
35,597 | 34,068 | 4.5 | % | 37,750 | (5.7 | )% | 103,862 | 114,191 | (9.0 | )% | |||||||||||||||||||||
Provision for Credit Losses |
13,176 | 19,229 | (31.5 | )% | 8,464 | 55.7 | % | 50,226 | 17,619 | 185.1 | % | |||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES |
22,421 | 14,839 | 51.1 | % | 29,286 | (23.4 | )% | 53,636 | 96,572 | (44.5 | )% | |||||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,648 | 4,539 | 2.4 | % | 4,463 | 4.1 | % | 13,904 | 13,389 | 3.8 | % | |||||||||||||||||||||
Insurance Commissions |
1,194 | 1,384 | (13.7 | )% | 1,131 | 5.6 | % | 3,893 | 3,535 | 10.1 | % | |||||||||||||||||||||
Trade Finance Fees |
784 | 825 | (5.0 | )% | 1,082 | (27.5 | )% | 2,474 | 3,549 | (30.3 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
433 | 703 | (38.4 | )% | 691 | (37.3 | )% | 1,852 | 1,881 | (1.5 | )% | |||||||||||||||||||||
Remittance Fees |
499 | 539 | (7.4 | )% | 512 | (2.5 | )% | 1,543 | 1,503 | 2.7 | % | |||||||||||||||||||||
Gain on Sales of Loans |
| 552 | (100.0 | )% | 523 | (100.0 | )% | 765 | 3,685 | (79.2 | )% | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
241 | 234 | 3.0 | % | 234 | 3.0 | % | 715 | 693 | 3.2 | % | |||||||||||||||||||||
Gain (Loss) on Sales of Securities Available for Sale |
(483 | ) | | | | | 135 | | | |||||||||||||||||||||||
Other-Than-Temporary Impairment Loss on Securities |
(2,621 | ) | | | | | (2,621 | ) | | | ||||||||||||||||||||||
Other Income |
633 | 876 | (27.7 | )% | 890 | (28.9 | )% | 2,085 | 1,970 | 5.8 | % | |||||||||||||||||||||
Total Non-Interest Income |
5,328 | 9,652 | (44.8 | )% | 9,526 | (44.1 | )% | 24,745 | 30,205 | (18.1 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSES: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
10,782 | 11,301 | (4.6 | )% | 11,418 | (5.6 | )% | 33,363 | 33,961 | (1.8 | )% | |||||||||||||||||||||
Occupancy and Equipment |
2,786 | 2,792 | (0.2 | )% | 2,657 | 4.9 | % | 8,360 | 7,740 | 8.0 | % | |||||||||||||||||||||
Data Processing |
1,498 | 1,698 | (11.8 | )% | 1,540 | (2.7 | )% | 4,730 | 4,768 | (0.8 | )% | |||||||||||||||||||||
Professional Fees |
647 | 995 | (35.0 | )% | 565 | 14.5 | % | 2,627 | 1,686 | 55.8 | % | |||||||||||||||||||||
Advertising and Promotion |
914 | 888 | 2.9 | % | 943 | (3.1 | )% | 2,614 | 2,493 | 4.9 | % | |||||||||||||||||||||
Supplies and Communications |
681 | 623 | 9.3 | % | 704 | (3.3 | )% | 2,008 | 1,996 | 0.6 | % | |||||||||||||||||||||
Amortization of Other Intangible Assets |
478 | 502 | (4.8 | )% | 570 | (16.1 | )% | 1,504 | 1,776 | (15.3 | )% | |||||||||||||||||||||
Impairment Loss on Goodwill |
| 107,393 | (100.0 | )% | | | 107,393 | | | |||||||||||||||||||||||
Other Operating Expenses |
4,449 | 3,251 | 36.9 | % | 2,852 | 56.0 | % | 10,667 | 9,288 | 14.8 | % | |||||||||||||||||||||
Total Non-Interest Expenses |
22,235 | 129,443 | (82.8 | )% | 21,249 | 4.6 | % | 173,266 | 63,708 | 172.0 | % | |||||||||||||||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES |
5,514 | (104,952 | ) | (105.3 | )% | 17,563 | (68.6 | )% | (94,885 | ) | 63,069 | (250.4 | )% | |||||||||||||||||||
Provision for Income Taxes |
1,166 | 595 | 96.0 | % | 6,536 | (82.2 | )% | 3,393 | 23,788 | (85.7 | )% | |||||||||||||||||||||
NET INCOME (LOSS) |
$ | 4,348 | $ | (105,547 | ) | (104.1 | )% | $ | 11,027 | (60.6 | )% | $ | (98,278 | ) | $ | 39,281 | (350.2 | )% | ||||||||||||||
EARNINGS (LOSS) PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.09 | $ | (2.30 | ) | (103.9 | )% | $ | 0.23 | (60.9 | )% | $ | (2.14 | ) | $ | 0.81 | (364.2 | )% | ||||||||||||||
Diluted |
$ | 0.09 | $ | (2.30 | ) | (103.9 | )% | $ | 0.23 | (60.9 | )% | $ | (2.14 | ) | $ | 0.81 | (364.2 | )% | ||||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
45,881,549 | 45,881,549 | 47,355,143 | 45,869,069 | 48,232,464 | |||||||||||||||||||||||||||
Diluted |
45,933,043 | 45,881,549 | 47,536,078 | 45,869,069 | 48,569,863 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
45,905,549 | 45,900,549 | 46,986,341 | 45,905,549 | 46,986,341 |
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, | June 30, | % | September 30, | % | September 30, | September 30, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 3,341,250 | $ | 3,317,061 | 0.7 | % | $ | 3,135,531 | 6.6 | % | $ | 3,320,559 | $ | 3,011,946 | 10.2 | % | ||||||||||||||||
Average Investment Securities |
244,027 | 296,790 | (17.8 | )% | 360,626 | (32.3 | )% | 294,130 | 374,209 | (21.4 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
3,630,755 | 3,657,676 | (0.7 | )% | 3,526,493 | 3.0 | % | 3,659,255 | 3,435,932 | 6.5 | % | |||||||||||||||||||||
Average Total Assets |
3,789,614 | 3,920,796 | (3.3 | )% | 3,915,517 | (3.2 | )% | 3,892,197 | 3,825,784 | 1.7 | % | |||||||||||||||||||||
Average Deposits |
2,895,746 | 2,882,506 | 0.5 | % | 3,016,118 | (4.0 | )% | 2,924,416 | 2,976,676 | (1.8 | )% | |||||||||||||||||||||
Average Borrowings |
590,401 | 621,239 | (5.0 | )% | 367,605 | 60.6 | % | 588,267 | 308,406 | 90.7 | % | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,835,917 | 2,851,021 | (0.5 | )% | 2,683,930 | 5.7 | % | 2,861,288 | 2,575,061 | 11.1 | % | |||||||||||||||||||||
Average Stockholders Equity |
267,433 | 377,096 | (29.1 | )% | 487,006 | (45.1 | )% | 340,894 | 494,731 | (31.1 | )% | |||||||||||||||||||||
Average Tangible Equity |
261,751 | 264,710 | (1.1 | )% | 269,255 | (2.8 | )% | 263,870 | 276,627 | (4.6 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS: |
||||||||||||||||||||||||||||||||
Return on Average Assets |
0.46 | % | (10.83 | )% | 1.12 | % | (3.37 | )% | 1.37 | % | ||||||||||||||||||||||
Return on Average Stockholders Equity |
6.47 | % | (112.57 | )% | 8.98 | % | (38.51 | )% | 10.62 | % | ||||||||||||||||||||||
Return on Average Tangible Equity |
6.61 | % | (160.37 | )% | 16.25 | % | (49.75 | )% | 18.99 | % | ||||||||||||||||||||||
Efficiency Ratio |
54.33 | % | 296.07 | % | 44.95 | % | 134.73 | % | 44.12 | % | ||||||||||||||||||||||
Net Interest Spread |
3.17 | % | 2.95 | % | 3.07 | % | 2.98 | % | 3.21 | % | ||||||||||||||||||||||
Net Interest Margin |
3.90 | % | 3.75 | % | 4.25 | % | 3.79 | % | 4.44 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 62,977 | $ | 52,986 | 18.9 | % | $ | 32,190 | 95.6 | % | $ | 43,611 | $ | 27,557 | 58.3 | % | ||||||||||||||||
Provision Charged to Operating Expense |
12,802 | 18,211 | (29.7 | )% | 8,397 | 52.5 | % | 47,685 | 17,952 | 165.6 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(11,831 | ) | (8,220 | ) | 43.9 | % | (6,084 | ) | 94.5 | % | (27,348 | ) | (11,006 | ) | 148.5 | % | ||||||||||||||||
Balance at End of Period |
$ | 63,948 | $ | 62,977 | 1.5 | % | $ | 34,503 | 85.3 | % | $ | 63,948 | $ | 34,503 | 85.3 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
1.91 | % | 1.88 | % | 1.07 | % | 1.91 | % | 1.07 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
57.16 | % | 56.14 | % | 77.19 | % | 57.16 | % | 77.19 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 3,932 | $ | 2,914 | 34.9 | % | $ | 1,730 | 127.3 | % | $ | 1,765 | $ | 2,130 | (17.1 | )% | ||||||||||||||||
Provision Charged to Operating Expense |
374 | 1,018 | (63.3 | )% | 67 | (194.5 | )% | 2,541 | (333 | ) | (863.1 | )% | ||||||||||||||||||||
Balance at End of Period |
$ | 4,306 | $ | 3,932 | 9.5 | % | $ | 1,797 | 139.6 | % | $ | 4,306 | $ | 1,797 | 139.6 | % | ||||||||||||||||
September 30, | December 31, | % | September 30, | % | ||||||||||||||||
2008 | 2007 | Change | 2007 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 111,335 | $ | 54,252 | 105.2 | % | $ | 44,497 | 150.2 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
535 | 227 | 135.7 | % | 199 | 168.8 | % | |||||||||||||
Total Non-Performing Loans |
111,870 | 54,479 | 105.3 | % | 44,696 | 150.3 | % | |||||||||||||
Other Real Estate Owned |
2,988 | 287 | 941.1 | % | 287 | 941.1 | % | |||||||||||||
Total Non-Performing Assets |
$ | 114,858 | $ | 54,766 | 109.7 | % | $ | 44,983 | 155.3 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
3.34 | % | 1.66 | % | 1.39 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
3.05 | % | 1.37 | % | 1.12 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
179.6 | % | 125.6 | % | 130.4 | % | ||||||||||||||
DELINQUENT LOANS |
$ | 102,917 | $ | 45,086 | 128.3 | % | $ | 54,954 | 87.3 | % | ||||||||||
Delinquent Loans/Total Gross Loans |
3.08 | % | 1.37 | % | 1.71 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 1,166,436 | $ | 1,101,907 | 5.9 | % | $ | 1,099,100 | 6.1 | % | ||||||||||
Commercial and Industrial Loans |
2,096,222 | 2,094,719 | 0.1 | % | 2,033,009 | 3.1 | % | |||||||||||||
Consumer Loans |
84,031 | 90,449 | (7.1 | )% | 90,416 | (7.1 | )% | |||||||||||||
Total Gross Loans |
3,346,689 | 3,287,075 | 1.8 | % | 3,222,525 | 3.9 | % | |||||||||||||
Deferred Loan Fees |
(1,640 | ) | (2,367 | ) | (30.7 | )% | (2,654 | ) | (38.2 | )% | ||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,345,049 | 3,284,708 | 1.8 | % | 3,219,871 | 3.9 | % | |||||||||||||
Allowance for Loan Losses |
(63,948 | ) | (43,611 | ) | 46.6 | % | (34,503 | ) | 85.3 | % | ||||||||||
Loans Receivable, Net |
$ | 3,281,101 | $ | 3,241,097 | 1.2 | % | $ | 3,185,368 | 3.0 | % | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
34.9 | % | 33.5 | % | 34.1 | % | ||||||||||||||
Commercial and Industrial Loans |
62.6 | % | 63.7 | % | 63.1 | % | ||||||||||||||
Consumer Loans |
2.5 | % | 2.8 | % | 2.8 | % | ||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 634,593 | $ | 680,282 | (6.7 | )% | $ | 690,513 | (8.1 | )% | ||||||||||
Savings |
86,157 | 93,099 | (7.5 | )% | 94,150 | (8.5 | )% | |||||||||||||
Money Market Checking and NOW Accounts |
597,065 | 445,806 | 33.9 | % | 476,257 | 25.4 | % | |||||||||||||
Time Deposits of $100,000 or More |
655,659 | 1,441,683 | (54.5 | )% | 1,474,764 | (55.5 | )% | |||||||||||||
Other Time Deposits |
825,903 | 340,829 | 142.3 | % | 311,873 | 164.8 | % | |||||||||||||
Total Deposits |
$ | 2,799,377 | $ | 3,001,699 | (6.7 | )% | $ | 3,047,557 | (8.1 | )% | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Noninterest-Bearing |
22.7 | % | 22.7 | % | 22.7 | % | ||||||||||||||
Savings |
3.1 | % | 3.1 | % | 3.1 | % | ||||||||||||||
Money Market Checking and NOW Accounts |
21.3 | % | 14.9 | % | 15.6 | % | ||||||||||||||
Time Deposits of $100,000 or More |
23.4 | % | 48.0 | % | 48.4 | % | ||||||||||||||
Other Time Deposits |
29.5 | % | 11.3 | % | 10.2 | % | ||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2008 | June 30, 2008 | September 30, 2007 | September 30, 2008 | September 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 |
$ | 867,684 | $ | 14,604 | 6.70 | % | $ | 804,745 | $ | 13,810 | 6.90 | % | $ | 775,605 | $ | 15,678 | 8.02 | % | $ | 821,097 | $ | 42,894 | 6.98 | % | $ | 765,880 | $ | 46,380 | 8.10 | % | ||||||||||||||||||||||||||||||
Construction |
199,969 | 2,539 | 5.05 | % | 208,074 | 2,649 | 5.12 | % | 227,779 | 4,814 | 8.38 | % | 208,519 | 8,081 | 5.18 | % | 218,693 | 14,889 | 9.10 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
90,739 | 1,209 | 5.30 | % | 89,949 | 1,205 | 5.39 | % | 87,864 | 1,124 | 5.08 | % | 90,069 | 3,584 | 5.32 | % | 86,505 | 3,378 | 5.22 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
1,158,392 | 18,352 | 6.30 | % | 1,102,768 | 17,664 | 6.44 | % | 1,091,248 | 21,616 | 7.86 | % | 1,119,685 | 54,559 | 6.51 | % | 1,071,078 | 64,647 | 8.07 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans |
2,099,708 | 36,128 | 6.85 | % | 2,127,882 | 36,236 | 6.85 | % | 1,951,478 | 43,169 | 8.78 | % | 2,114,974 | 112,416 | 7.10 | % | 1,846,247 | 123,143 | 8.92 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
85,021 | 1,495 | 7.00 | % | 88,491 | 1,596 | 7.25 | % | 94,751 | 1,798 | 7.53 | % | 87,920 | 4,789 | 7.28 | % | 96,839 | 5,987 | 8.27 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
3,343,121 | 55,975 | 6.66 | % | 3,319,141 | 55,496 | 6.72 | % | 3,137,477 | 66,583 | 8.42 | % | 3,322,579 | 171,764 | 6.91 | % | 3,014,164 | 193,777 | 8.60 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 159 | | | 409 | | | 131 | | | 873 | | | 710 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(1,871 | ) | | | (2,080 | ) | | | (1,946 | ) | | | (2,020 | ) | | | (2,218 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
3,341,250 | 56,134 | 6.68 | % | 3,317,061 | 55,905 | 6.78 | % | 3,135,531 | 66,714 | 8.44 | % | 3,320,559 | 172,637 | 6.94 | % | 3,011,946 | 194,487 | 8.63 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds |
60,979 | 650 | 4.26 | % | 63,177 | 662 | 4.19 | % | 70,984 | 764 | 4.31 | % | 65,329 | 2,071 | 4.23 | % | 71,883 | 2,290 | 4.25 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
46,777 | 483 | 4.13 | % | 84,088 | 884 | 4.21 | % | 119,704 | 1,286 | 4.30 | % | 80,120 | 2,612 | 4.35 | % | 118,894 | 3,775 | 4.23 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
83,460 | 994 | 4.76 | % | 91,488 | 1,076 | 4.70 | % | 101,688 | 1,237 | 4.87 | % | 90,652 | 3,246 | 4.77 | % | 110,656 | 3,958 | 4.77 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
41,266 | 441 | 4.27 | % | 46,411 | 487 | 4.20 | % | 55,619 | 612 | 4.40 | % | 45,853 | 1,462 | 4.25 | % | 59,977 | 1,960 | 4.36 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
7,751 | 89 | 4.59 | % | 7,779 | 89 | 4.58 | % | 7,811 | 89 | 4.56 | % | 8,344 | 287 | 4.59 | % | 7,862 | 268 | 4.55 | % | ||||||||||||||||||||||||||||||||||||||||
Other Securities |
3,794 | 42 | 4.43 | % | 3,847 | 42 | 4.37 | % | 4,820 | 84 | 6.97 | % | 3,832 | 136 | 4.73 | % | 4,937 | 252 | 6.81 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities |
244,027 | 2,699 | 4.42 | % | 296,790 | 3,240 | 4.37 | % | 360,626 | 4,072 | 4.52 | % | 294,130 | 9,814 | 4.45 | % | 374,209 | 12,503 | 4.45 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities (includes FHLB and FRB Stock) |
39,929 | 581 | 5.82 | % | 38,031 | 486 | 5.11 | % | 25,431 | 350 | 5.51 | % | 37,160 | 1,481 | 5.31 | % | 25,244 | 1,055 | 5.57 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold |
4,797 | 23 | 1.92 | % | 5,621 | 31 | 2.21 | % | 4,905 | 61 | 4.97 | % | 7,096 | 137 | 2.57 | % | 24,405 | 963 | 5.26 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
| | | | | | | | | | | | 128 | 5 | 5.21 | % | ||||||||||||||||||||||||||||||||||||||||||||
Interest-Earning Deposits |
752 | 4 | 2.13 | % | 173 | 1 | 2.31 | % | | | | 310 | 5 | 2.15 | % | | | | ||||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
45,478 | 608 | 5.35 | % | 43,825 | 518 | 4.73 | % | 30,336 | 411 | 5.42 | % | 44,566 | 1,623 | 4.86 | % | 49,777 | 2,023 | 5.42 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS |
$ | 3,630,755 | $ | 59,441 | 6.51 | % | $ | 3,657,676 | $ | 59,663 | 6.56 | % | $ | 3,526,493 | $ | 71,197 | 8.01 | % | $ | 3,659,255 | $ | 184,074 | 6.72 | % | $ | 3,435,932 | $ | 209,013 | 8.13 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 91,465 | $ | 533 | 2.32 | % | $ | 91,803 | $ | 527 | 2.31 | % | $ | 95,147 | $ | 567 | 2.36 | % | $ | 91,910 | $ | 1,587 | 2.31 | % | $ | 98,440 | $ | 1,530 | 2.08 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
693,718 | 5,579 | 3.20 | % | 718,257 | 5,707 | 3.20 | % | 471,756 | 4,164 | 3.50 | % | 656,625 | 15,946 | 3.24 | % | 444,173 | 11,302 | 3.40 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
903,895 | 8,063 | 3.55 | % | 1,098,990 | 11,040 | 4.04 | % | 1,438,711 | 19,263 | 5.31 | % | 1,118,331 | 34,790 | 4.16 | % | 1,418,825 | 56,539 | 5.33 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
556,438 | 5,190 | 3.71 | % | 320,732 | 3,213 | 4.03 | % | 310,711 | 3,993 | 5.10 | % | 406,155 | 12,376 | 4.07 | % | 305,217 | 11,602 | 5.08 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,245,516 | 19,365 | 3.43 | % | 2,229,782 | 20,487 | 3.70 | % | 2,316,325 | 27,987 | 4.79 | % | 2,273,021 | 64,699 | 3.80 | % | 2,266,655 | 80,973 | 4.78 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances and Other Borrowings |
507,995 | 3,329 | 2.61 | % | 538,833 | 3,944 | 2.94 | % | 285,199 | 3,785 | 5.27 | % | 505,861 | 11,750 | 3.10 | % | 226,000 | 8,875 | 5.25 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 1,150 | 5.55 | % | 82,406 | 1,164 | 5.68 | % | 82,406 | 1,675 | 8.06 | % | 82,406 | 3,763 | 6.10 | % | 82,406 | 4,974 | 8.07 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
590,401 | 4,479 | 3.02 | % | 621,239 | 5,108 | 3.31 | % | 367,605 | 5,460 | 5.89 | % | 588,267 | 15,513 | 3.52 | % | 308,406 | 13,849 | 6.00 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,835,917 | $ | 23,844 | 3.34 | % | $ | 2,851,021 | $ | 25,595 | 3.61 | % | $ | 2,683,930 | $ | 33,447 | 4.94 | % | $ | 2,861,288 | $ | 80,212 | 3.74 | % | $ | 2,575,061 | $ | 94,822 | 4.92 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME |
$ | 35,597 | $ | 34,068 | $ | 37,750 | $ | 103,862 | $ | 114,191 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD |
3.17 | % | 2.95 | % | 3.07 | % | 2.98 | % | 3.21 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN |
3.90 | % | 3.75 | % | 4.25 | % | 3.79 | % | 4.44 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2008 | Nine Months Ended September 30, 2008 | |||||||||||||||||||||||
Net | Weighted- | Net | Weighted- | |||||||||||||||||||||
Income | Average | Per | Income | Average | Per | |||||||||||||||||||
(Loss) | Shares | Share | (Loss) | Shares | Share | |||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | |||||||||||||||||||
GAAP Net Loss |
$ | (105,547 | ) | 45,881,549 | $ | (2.30 | ) | $ | (98,278 | ) | 45,869,069 | $ | (2.14 | ) | ||||||||||
Impairment Loss on Goodwill |
107,393 | 107,393 | ||||||||||||||||||||||
Additional Dilutive Securities Options |
62,684 | 61,902 | ||||||||||||||||||||||
$ | 2.34 | $ | 2.34 | |||||||||||||||||||||
Non-GAAP Net Income, Excluding
Impairment Loss on Goodwill |
$ | 1,846 | 45,944,233 | $ | 0.04 | $ | 9,115 | 45,930,971 | $ | 0.20 | ||||||||||||||
Three Months Ended June 30, 2008 | Nine Months Ended September 30, 2008 | |||||||||||||||||||||||
Less | Less | |||||||||||||||||||||||
Impairment | Impairment | |||||||||||||||||||||||
Loss on | Loss on | |||||||||||||||||||||||
GAAP | Goodwill | Non-GAAP | GAAP | Goodwill | Non-GAAP | |||||||||||||||||||
Total Non-Interest Expenses |
$ | 129,443 | $ | (107,393 | ) | $ | 22,050 | $ | 173,266 | $ | (107,393 | ) | $ | 65,873 | ||||||||||
Return on Average Assets |
(10.83 | )% | 11.02 | % | 0.19 | % | (3.37 | )% | 3.68 | % | 0.31 | % | ||||||||||||
Return on Average Shareholders Equity |
(112.57 | )% | 114.54 | % | 1.97 | % | (38.51 | )% | 42.08 | % | 3.57 | % | ||||||||||||
Return on Average Tangible Equity |
(160.36 | )% | 163.16 | % | 2.80 | % | (49.75 | )% | 54.36 | % | 4.61 | % | ||||||||||||
Efficiency Ratio |
296.07 | % | (245.64 | )% | 50.43 | % | 134.73 | % | (83.51 | )% | 51.22 | % |