-1-
-2-
-3-
-4-
Contact | ||
Hanmi Financial Corporation | ||
BRIAN E. CHO Chief Financial Officer (213) 368-3200 |
STEPHANIE YOON Investor Relations (213) 427-5631 |
-5-
December 31, | September 30, | % | December 31, | % | ||||||||||||||||
2008 | 2008 | Change | 2007 | Change | ||||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and Due from Banks |
$ | 85,188 | $ | 81,640 | 4.3 | % | $ | 105,898 | (19.6 | )% | ||||||||||
Federal Funds Sold |
130,000 | 5,000 | 2,500.0 | % | 16,500 | 687.9 | % | |||||||||||||
Cash and Cash Equivalents |
215,188 | 86,640 | 148.4 | % | 122,398 | 75.8 | % | |||||||||||||
Investment Securities |
197,876 | 222,469 | (11.1 | )% | 350,457 | (43.5 | )% | |||||||||||||
Loans: |
||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,362,111 | 3,345,049 | 0.5 | % | 3,284,708 | 2.4 | % | |||||||||||||
Allowance for Loan Losses |
(70,986 | ) | (63,948 | ) | 11.0 | % | (43,611 | ) | 62.8 | % | ||||||||||
Loans Receivable, Net |
3,291,125 | 3,281,101 | 0.3 | % | 3,241,097 | 1.5 | % | |||||||||||||
Customers Liability on Acceptances |
4,295 | 7,382 | (41.8 | )% | 5,387 | (20.3 | )% | |||||||||||||
Premises and Equipment, Net |
20,279 | 20,703 | (2.0 | )% | 20,800 | (2.5 | )% | |||||||||||||
Accrued Interest Receivable |
12,347 | 13,801 | (10.5 | )% | 17,411 | (29.1 | )% | |||||||||||||
Other Real Estate Owned |
823 | 2,988 | (72.5 | )% | 287 | 186.8 | % | |||||||||||||
Deferred Income Taxes |
29,456 | 18,682 | 57.7 | % | 18,470 | 59.5 | % | |||||||||||||
Servicing Assets |
3,791 | 4,018 | (5.6 | )% | 4,336 | (12.6 | )% | |||||||||||||
Goodwill |
| | | 107,100 | (100.0 | )% | ||||||||||||||
Other Intangible Assets |
4,950 | 5,404 | (8.4 | )% | 6,908 | (28.3 | )% | |||||||||||||
Federal Reserve Bank and Federal Home Loan Bank Stock |
40,925 | 42,157 | (2.9 | )% | 33,479 | 22.2 | % | |||||||||||||
Bank-Owned Life Insurance |
25,476 | 25,239 | 0.9 | % | 24,525 | 3.9 | % | |||||||||||||
Other Assets |
29,285 | 35,407 | (17.3 | )% | 31,002 | (5.5 | )% | |||||||||||||
TOTAL ASSETS |
$ | 3,875,816 | $ | 3,765,991 | 2.9 | % | $ | 3,983,657 | (2.7 | )% | ||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 536,944 | $ | 634,593 | (15.4 | )% | $ | 680,282 | (21.1 | )% | ||||||||||
Interest-Bearing |
2,533,136 | 2,164,784 | 17.0 | % | 2,321,417 | 9.1 | % | |||||||||||||
Total Deposits |
3,070,080 | 2,799,377 | 9.7 | % | 3,001,699 | 2.3 | % | |||||||||||||
Accrued Interest Payable |
18,539 | 11,344 | 63.4 | % | 21,828 | (15.1 | )% | |||||||||||||
Acceptances Outstanding |
4,295 | 7,382 | (41.8 | )% | 5,387 | (20.3 | )% | |||||||||||||
FHLB Advances and Other Borrowings |
422,983 | 584,972 | (27.7 | )% | 487,164 | (13.2 | )% | |||||||||||||
Junior Subordinated Debentures |
82,406 | 82,406 | | 82,406 | -- | |||||||||||||||
Other Liabilities |
13,598 | 13,314 | 2.1 | % | 14,617 | (7.0 | )% | |||||||||||||
Total Liabilities |
3,611,901 | 3,498,795 | 3.2 | % | 3,613,101 | -- | ||||||||||||||
Stockholders Equity |
263,915 | 267,196 | (1.2 | )% | 370,556 | (28.8 | )% | |||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 3,875,816 | $ | 3,765,991 | 2.9 | % | $ | 3,983,657 | (2.7 | )% | ||||||||||
-6-
Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||
December 31, | September 30, | % | December 31, | % | December 31, | December 31, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||||||||||
Interest and Fees on Loans |
$ | 51,305 | $ | 56,134 | (8.6 | )% | $ | 67,505 | (24.0 | )% | $ | 223,942 | $ | 261,992 | (14.5 | )% | ||||||||||||||||
Taxable Interest on Investments |
1,649 | 2,053 | (19.7 | )% | 3,186 | (48.2 | )% | 9,397 | 13,399 | (29.9 | )% | |||||||||||||||||||||
Tax-Exempt Interest on Investments |
646 | 650 | (0.6 | )% | 765 | (15.6 | )% | 2,717 | 3,055 | (11.1 | )% | |||||||||||||||||||||
Dividends on FHLB and FRB Stock |
437 | 581 | (24.8 | )% | 358 | 22.1 | % | 1,918 | 1,413 | 35.7 | % | |||||||||||||||||||||
Interest on Federal Funds Sold |
29 | 23 | 26.1 | % | 69 | (58.0 | )% | 166 | 1,032 | (83.9 | )% | |||||||||||||||||||||
Interest on Term Federal Funds Sold |
43 | | | | | 43 | 5 | 760.0 | % | |||||||||||||||||||||||
Total Interest and Dividend Income |
54,109 | 59,441 | (9.0 | )% | 71,883 | (24.7 | )% | 238,183 | 280,896 | (15.2 | )% | |||||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Interest on Deposits |
19,654 | 19,365 | 1.5 | % | 27,544 | (28.6 | )% | 84,353 | 108,517 | (22.3 | )% | |||||||||||||||||||||
Interest on FHLB Advances and Other Borrowings |
2,623 | 3,329 | (21.2 | )% | 5,074 | (48.3 | )% | 14,373 | 13,949 | 3.0 | % | |||||||||||||||||||||
Interest on Junior Subordinated Debentures |
1,293 | 1,150 | 12.4 | % | 1,670 | (22.6 | )% | 5,056 | 6,644 | (23.9 | )% | |||||||||||||||||||||
Total Interest Expense |
23,570 | 23,844 | (1.1 | )% | 34,288 | (31.3 | )% | 103,782 | 129,110 | (19.6 | )% | |||||||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES |
30,539 | 35,597 | (14.2 | )% | 37,595 | (18.8 | )% | 134,401 | 151,786 | (11.5 | )% | |||||||||||||||||||||
Provision for Credit Losses |
25,450 | 13,176 | 93.2 | % | 20,704 | 22.9 | % | 75,676 | 38,323 | 97.5 | % | |||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES |
5,089 | 22,421 | (77.3 | )% | 16,891 | (69.9 | )% | 58,725 | 113,463 | (48.2 | )% | |||||||||||||||||||||
NON-INTEREST INCOME: |
||||||||||||||||||||||||||||||||
Service Charges on Deposit Accounts |
4,559 | 4,648 | (1.9 | )% | 4,672 | (2.4 | )% | 18,463 | 18,061 | 2.2 | % | |||||||||||||||||||||
Insurance Commissions |
1,174 | 1,194 | (1.7 | )% | 1,419 | (17.3 | )% | 5,067 | 4,954 | 2.3 | % | |||||||||||||||||||||
Trade Finance Fees |
614 | 784 | (21.7 | )% | 944 | (35.0 | )% | 3,088 | 4,493 | (31.3 | )% | |||||||||||||||||||||
Other Service Charges and Fees |
513 | 433 | 18.5 | % | 646 | (20.6 | )% | 2,365 | 2,527 | (6.4 | )% | |||||||||||||||||||||
Remittance Fees |
651 | 499 | 30.5 | % | 546 | 19.2 | % | 2,194 | 2,049 | 7.1 | % | |||||||||||||||||||||
Bank-Owned Life Insurance Income |
237 | 241 | (1.7 | )% | 240 | (1.3 | )% | 952 | 933 | 2.0 | % | |||||||||||||||||||||
Gain on Sales of Loans |
| | | 1,767 | (100.0 | )% | 765 | 5,452 | (86.0 | )% | ||||||||||||||||||||||
Gain (Loss) on Sales of Securities Available for Sale |
(58 | ) | (483 | ) | (88.0 | )% | | | 77 | | -- | |||||||||||||||||||||
Other-Than-Temporary Impairment Loss on Securities |
(494 | ) | (2,621 | ) | (81.2 | )% | (1,074 | ) | (54.0 | )% | (3,115 | ) | (1,074 | ) | 190.0 | % | ||||||||||||||||
Other Income |
208 | 633 | (67.1 | )% | 641 | (67.6 | )% | 2,293 | 2,611 | (12.2 | )% | |||||||||||||||||||||
Total Non-Interest Income |
7,404 | 5,328 | 39.0 | % | 9,801 | (24.5 | )% | 32,149 | 40,006 | (19.6 | )% | |||||||||||||||||||||
NON-INTEREST EXPENSE: |
||||||||||||||||||||||||||||||||
Salaries and Employee Benefits |
8,846 | 10,782 | (18.0 | )% | 13,075 | (32.3 | )% | 42,209 | 47,036 | (10.3 | )% | |||||||||||||||||||||
Occupancy and Equipment |
2,798 | 2,786 | 0.4 | % | 2,754 | 1.6 | % | 11,158 | 10,494 | 6.3 | % | |||||||||||||||||||||
Data Processing |
1,069 | 1,498 | (28.6 | )% | 1,622 | (34.1 | )% | 5,799 | 6,390 | (9.2 | )% | |||||||||||||||||||||
Professional Fees |
912 | 647 | 41.0 | % | 782 | 16.6 | % | 3,539 | 2,468 | 43.4 | % | |||||||||||||||||||||
Advertising and Promotion |
904 | 914 | (1.1 | )% | 1,137 | (20.5 | )% | 3,518 | 3,630 | (3.1 | )% | |||||||||||||||||||||
Supplies and Communications |
510 | 681 | (25.1 | )% | 596 | (14.4 | )% | 2,518 | 2,592 | (2.9 | )% | |||||||||||||||||||||
Amortization of Other Intangible Assets |
454 | 478 | (5.0 | )% | 548 | (17.2 | )% | 1,958 | 2,324 | (15.7 | )% | |||||||||||||||||||||
Impairment Loss on Goodwill |
| | | 102,891 | (100.0 | )% | 107,393 | 102,891 | 4.4 | % | ||||||||||||||||||||||
Other Operating Expenses |
5,563 | 4,449 | 25.0 | % | 2,816 | 97.5 | % | 16,230 | 12,104 | 34.1 | % | |||||||||||||||||||||
Total Non-Interest Expense |
21,056 | 22,235 | (5.3 | )% | 126,221 | (83.3 | )% | 194,322 | 189,929 | 2.3 | % | |||||||||||||||||||||
INCOME (LOSS) BEFORE PROVISION (BENEFIT) FOR INCOME TAXES |
(8,563 | ) | 5,514 | (255.3 | )% | (99,529 | ) | (91.4 | )% | (103,448 | ) | (36,460 | ) | 183.7 | % | |||||||||||||||||
Provision (Benefit) for Income Taxes |
(4,748 | ) | 1,166 | (507.2 | )% | 514 | (1,023.7 | )% | (1,355 | ) | 24,302 | (105.6 | )% | |||||||||||||||||||
NET INCOME (LOSS) |
$ | (3,815 | ) | $ | 4,348 | (187.7 | )% | $ | (100,043 | ) | (96.2 | )% | $ | (102,093 | ) | $ | (60,762 | ) | 68.0 | % | ||||||||||||
EARNINGS (LOSS) PER SHARE: |
||||||||||||||||||||||||||||||||
Basic |
$ | (0.08 | ) | $ | 0.09 | (188.9 | )% | $ | (2.15 | ) | (96.3 | )% | $ | (2.23 | ) | $ | (1.27 | ) | 75.6 | % | ||||||||||||
Diluted |
$ | (0.08 | ) | $ | 0.09 | (188.9 | )% | $ | (2.15 | ) | (96.3 | )% | $ | (2.23 | ) | $ | (1.27 | ) | 75.6 | % | ||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: |
||||||||||||||||||||||||||||||||
Basic |
45,884,462 | 45,881,549 | 46,465,973 | 45,872,541 | 47,787,213 | |||||||||||||||||||||||||||
Diluted |
45,906,499 | 45,933,043 | 46,465,973 | 45,872,541 | 47,787,213 | |||||||||||||||||||||||||||
SHARES OUTSTANDING AT PERIOD-END |
45,905,549 | 45,905,549 | 45,860,941 | 45,905,549 | 45,860,941 |
-7-
Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||
December 31, | September 30, | % | December 31, | % | December 31, | December 31, | % | |||||||||||||||||||||||||
2008 | 2008 | Change | 2007 | Change | 2008 | 2007 | Change | |||||||||||||||||||||||||
AVERAGE BALANCES: |
||||||||||||||||||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees |
$ | 3,366,601 | $ | 3,341,250 | 0.8 | % | $ | 3,284,222 | 2.5 | % | $ | 3,332,133 | $ | 3,080,544 | 8.2 | % | ||||||||||||||||
Average Investment Securities |
205,305 | 244,027 | (15.9 | )% | 350,147 | (41.4 | )% | 271,802 | 368,144 | (26.2 | )% | |||||||||||||||||||||
Average Interest-Earning Assets |
3,637,232 | 3,630,755 | 0.2 | % | 3,669,436 | (0.9 | )% | 3,653,720 | 3,494,758 | 4.5 | % | |||||||||||||||||||||
Average Total Assets |
3,789,435 | 3,789,614 | | 4,053,801 | (6.5 | )% | 3,866,856 | 3,882,891 | (0.4 | )% | ||||||||||||||||||||||
Average Deposits |
2,879,674 | 2,895,746 | (0.6 | )% | 3,029,804 | (5.0 | )% | 2,913,171 | 2,989,806 | (2.6 | )% | |||||||||||||||||||||
Average Borrowings |
602,838 | 590,401 | 2.1 | % | 496,513 | 21.4 | % | 591,930 | 355,819 | 66.4 | % | |||||||||||||||||||||
Average Interest-Bearing Liabilities |
2,913,723 | 2,835,917 | 2.7 | % | 2,845,775 | 2.4 | % | 2,874,470 | 2,643,296 | 8.7 | % | |||||||||||||||||||||
Average Stockholders Equity |
271,544 | 267,433 | 1.5 | % | 485,934 | (44.1 | )% | 323,462 | 492,637 | (34.3 | )% | |||||||||||||||||||||
Average Tangible Equity |
266,333 | 261,751 | 1.8 | % | 269,497 | (1.2 | )% | 264,490 | 275,036 | (3.8 | )% | |||||||||||||||||||||
PERFORMANCE RATIOS: |
||||||||||||||||||||||||||||||||
Return on Average Assets |
(0.40 | )% | 0.46 | % | (9.79 | )% | (2.64 | )% | (1.56 | )% | ||||||||||||||||||||||
Return on Average Stockholders Equity |
(5.59 | )% | 6.47 | % | (81.68 | )% | (31.56 | )% | (12.33 | )% | ||||||||||||||||||||||
Return on Average Tangible Equity |
(5.70 | )% | 6.61 | % | (147.28 | )% | (38.60 | )% | (22.09 | )% | ||||||||||||||||||||||
Efficiency Ratio |
55.49 | % | 54.33 | % | 266.31 | % | 116.67 | % | 99.03 | % | ||||||||||||||||||||||
Net Interest Spread |
2.70 | % | 3.17 | % | 2.99 | % | 2.91 | % | 3.16 | % | ||||||||||||||||||||||
Net Interest Margin |
3.34 | % | 3.90 | % | 4.06 | % | 3.68 | % | 4.34 | % | ||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 63,948 | $ | 62,977 | 1.5 | % | $ | 34,503 | 85.3 | % | $ | 43,611 | $ | 27,557 | 58.3 | % | ||||||||||||||||
Provision Charged to Operating Expense |
25,660 | 12,802 | 100.4 | % | 20,736 | 23.7 | % | 73,345 | 38,688 | 89.6 | % | |||||||||||||||||||||
Charge-Offs, Net of Recoveries |
(18,622 | ) | (11,831 | ) | 57.4 | % | (11,628 | ) | 60.1 | % | (45,970 | ) | (22,634 | ) | 103.1 | % | ||||||||||||||||
Balance at End of Period |
$ | 70,986 | $ | 63,948 | 11.0 | % | $ | 43,611 | 62.8 | % | $ | 70,986 | $ | 43,611 | 62.8 | % | ||||||||||||||||
Allowance for Loan Losses to Total Gross Loans |
2.11 | % | 1.91 | % | 1.33 | % | 2.11 | % | 1.33 | % | ||||||||||||||||||||||
Allowance for Loan Losses to Total Non-Performing Loans |
58.23 | % | 57.16 | % | 80.05 | % | 58.23 | % | 80.05 | % | ||||||||||||||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: |
||||||||||||||||||||||||||||||||
Balance at the Beginning of Period |
$ | 4,306 | $ | 3,932 | 9.5 | % | $ | 1,797 | 139.6 | % | $ | 1,765 | $ | 2,130 | (17.1 | )% | ||||||||||||||||
Provision Charged to Operating Expense |
(210 | ) | 374 | (156.1 | )% | (32 | ) | 387.8 | % | 2,331 | (365 | ) | (738.6 | )% | ||||||||||||||||||
Balance at End of Period |
$ | 4,096 | $ | 4,306 | (4.9 | )% | $ | 1,765 | 132.1 | % | $ | 4,096 | $ | 1,765 | 132.1 | % | ||||||||||||||||
-8-
December 31, | September 30, | % | December 31, | % | ||||||||||||||||
2008 | 2008 | Change | 2007 | Change | ||||||||||||||||
NON-PERFORMING ASSETS: |
||||||||||||||||||||
Non-Accrual Loans |
$ | 120,823 | $ | 111,335 | 8.5 | % | $ | 54,252 | 122.7 | % | ||||||||||
Loans 90 Days or More Past Due and Still Accruing |
1,075 | 535 | 100.9 | % | 227 | 373.6 | % | |||||||||||||
Total Non-Performing Loans |
121,898 | 111,870 | 9.0 | % | 54,479 | 123.8 | % | |||||||||||||
Other Real Estate Owned |
823 | 2,988 | (72.5 | )% | 287 | 186.8 | % | |||||||||||||
Total Non-Performing Assets |
$ | 122,721 | $ | 114,858 | 6.8 | % | $ | 54,766 | 124.1 | % | ||||||||||
Total Non-Performing Loans/Total Gross Loans |
3.62 | % | 3.34 | % | 1.66 | % | ||||||||||||||
Total Non-Performing Assets/Total Assets |
3.17 | % | 3.05 | % | 1.37 | % | ||||||||||||||
Total Non-Performing Assets/Allowance for Loan Losses |
172.9 | % | 179.6 | % | 125.6 | % | ||||||||||||||
DELINQUENT LOANS |
$ | 128,469 | $ | 102,917 | 24.8 | % | $ | 45,086 | 184.9 | % | ||||||||||
Delinquent Loans/Total Gross Loans |
3.82 | % | 3.08 | % | 1.37 | % | ||||||||||||||
LOAN PORTFOLIO: |
||||||||||||||||||||
Real Estate Loans |
$ | 1,180,114 | $ | 1,166,436 | 1.2 | % | $ | 1,101,907 | 7.1 | % | ||||||||||
Commercial and Industrial Loans |
2,099,732 | 2,096,222 | 0.2 | % | 2,094,719 | 0.2 | % | |||||||||||||
Consumer Loans |
83,525 | 84,031 | (0.6 | )% | 90,449 | (7.7 | )% | |||||||||||||
Total Gross Loans |
3,363,371 | 3,346,689 | 0.5 | % | 3,287,075 | 2.3 | % | |||||||||||||
Deferred Loan Fees |
(1,260 | ) | (1,640 | ) | (23.2 | )% | (2,367 | ) | (46.8 | )% | ||||||||||
Gross Loans, Net of Deferred Loan Fees |
3,362,111 | 3,345,049 | 0.5 | % | 3,284,708 | 2.4 | % | |||||||||||||
Allowance for Loan Losses |
(70,986 | ) | (63,948 | ) | 11.0 | % | (43,611 | ) | 62.8 | % | ||||||||||
Loans Receivable, Net |
$ | 3,291,125 | $ | 3,281,101 | 0.3 | % | $ | 3,241,097 | 1.5 | % | ||||||||||
LOAN MIX: |
||||||||||||||||||||
Real Estate Loans |
35.1 | % | 34.9 | % | 33.5 | % | ||||||||||||||
Commercial and Industrial Loans |
62.4 | % | 62.6 | % | 63.7 | % | ||||||||||||||
Consumer Loans |
2.5 | % | 2.5 | % | 2.8 | % | ||||||||||||||
Total Gross Loans |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
DEPOSIT PORTFOLIO: |
||||||||||||||||||||
Noninterest-Bearing |
$ | 536,944 | $ | 634,593 | (15.4 | )% | $ | 680,282 | (21.1 | )% | ||||||||||
Savings |
81,869 | 86,157 | (5.0 | )% | 93,099 | (12.1 | )% | |||||||||||||
Money Market Checking and NOW Accounts |
370,401 | 597,065 | (38.0 | )% | 445,806 | (16.9 | )% | |||||||||||||
Time Deposits of $100,000 or More |
849,800 | 863,034 | (1.5 | )% | 1,441,683 | (41.1 | )% | |||||||||||||
Other Time Deposits |
1,231,066 | 618,528 | 99.0 | % | 340,829 | 261.2 | % | |||||||||||||
Total Deposits |
$ | 3,070,080 | $ | 2,799,377 | 9.7 | % | $ | 3,001,699 | 2.3 | % | ||||||||||
DEPOSIT MIX: |
||||||||||||||||||||
Noninterest-Bearing |
17.5 | % | 22.7 | % | 22.7 | % | ||||||||||||||
Savings |
2.7 | % | 3.1 | % | 3.1 | % | ||||||||||||||
Money Market Checking and NOW Accounts |
12.1 | % | 21.3 | % | 14.9 | % | ||||||||||||||
Time Deposits of $100,000 or More |
27.7 | % | 30.8 | % | 48.0 | % | ||||||||||||||
Other Time Deposits |
40.0 | % | 22.1 | % | 11.3 | % | ||||||||||||||
Total Deposits |
100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
CAPITAL RATIOS (BANK ONLY): |
||||||||||||||||||||
Total Risk-Based |
10.70 | % | 10.84 | % | 10.59 | % | ||||||||||||||
Tier 1 Risk-Based |
9.44 | % | 9.57 | % | 9.34 | % | ||||||||||||||
Tier 1 Leverage |
8.85 | % | 8.94 | % | 8.47 | % |
-9-
Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2008 | September 30, 2008 | December 31, 2007 | December 31, 2008 | December 31, 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 |
$ | 902,367 | $ | 14,074 | 6.20 | % | $ | 867,684 | $ | 14,604 | 6.70 | % | $ | 787,721 | $ | 15,483 | 7.80 | % | $ | 841,526 | $ | 56,968 | 6.77 | % | $ | 771,386 | $ | 61,863 | 8.02 | % | ||||||||||||||||||||||||||||||
Construction |
186,080 | 1,881 | 4.02 | % | 199,969 | 2,539 | 5.05 | % | 235,851 | 5,471 | 9.20 | % | 202,879 | 9,962 | 4.91 | % | 223,017 | 20,359 | 9.13 | % | ||||||||||||||||||||||||||||||||||||||||
Residential Property |
91,366 | 1,174 | 5.11 | % | 90,739 | 1,209 | 5.30 | % | 89,184 | 1,160 | 5.16 | % | 90,395 | 4,758 | 5.26 | % | 87,180 | 4,537 | 5.20 | % | ||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans |
1,179,813 | 17,129 | 5.78 | % | 1,158,392 | 18,352 | 6.30 | % | 1,112,756 | 22,114 | 7.88 | % | 1,134,800 | 71,688 | 6.32 | % | 1,081,583 | 86,759 | 8.02 | % | ||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans |
2,104,820 | 32,691 | 6.18 | % | 2,099,708 | 36,128 | 6.85 | % | 2,081,945 | 43,658 | 8.32 | % | 2,112,421 | 145,107 | 6.87 | % | 1,905,625 | 166,802 | 8.75 | % | ||||||||||||||||||||||||||||||||||||||||
Consumer Loans |
83,411 | 1,353 | 6.45 | % | 85,021 | 1,495 | 7.00 | % | 91,378 | 1,624 | 7.05 | % | 86,787 | 6,142 | 7.08 | % | 95,463 | 7,611 | 7.97 | % | ||||||||||||||||||||||||||||||||||||||||
Total Gross Loans |
3,368,044 | 51,173 | 6.04 | % | 3,343,121 | 55,975 | 6.66 | % | 3,286,079 | 67,396 | 8.14 | % | 3,334,008 | 222,937 | 6.69 | % | 3,082,671 | 261,172 | 8.47 | % | ||||||||||||||||||||||||||||||||||||||||
Prepayment Penalty Income |
| 132 | | | 159 | | | 109 | | | 1,005 | | | 820 | | |||||||||||||||||||||||||||||||||||||||||||||
Unearned Income on Loans, Net of Costs |
(1,443 | ) | | | (1,871 | ) | | | (1,857 | ) | | | (1,875 | ) | | | (2,127 | ) | | | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net |
3,366,601 | 51,305 | 6.06 | % | 3,341,250 | 56,134 | 6.68 | % | 3,284,222 | 67,505 | 8.15 | % | 3,332,133 | 223,942 | 6.72 | % | 3,080,544 | 261,992 | 8.50 | % | ||||||||||||||||||||||||||||||||||||||||
Investment Securities: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Municipal Bonds |
59,718 | 646 | 4.33 | % | 60,979 | 650 | 4.26 | % | 72,097 | 765 | 4.24 | % | 63,918 | 2,717 | 4.25 | % | 71,937 | 3,055 | 4.25 | % | ||||||||||||||||||||||||||||||||||||||||
U.S. Government Agency Securities |
21,720 | 201 | 3.70 | % | 46,777 | 483 | 4.13 | % | 110,194 | 1,188 | 4.31 | % | 65,440 | 2,813 | 4.30 | % | 116,701 | 4,963 | 4.25 | % | ||||||||||||||||||||||||||||||||||||||||
Mortgage-Backed Securities |
79,821 | 971 | 4.87 | % | 83,460 | 994 | 4.76 | % | 97,566 | 1,190 | 4.88 | % | 87,930 | 4,217 | 4.80 | % | 107,356 | 5,148 | 4.80 | % | ||||||||||||||||||||||||||||||||||||||||
Collateralized Mortgage Obligations |
37,853 | 403 | 4.26 | % | 41,266 | 441 | 4.27 | % | 52,883 | 570 | 4.31 | % | 43,842 | 1,865 | 4.25 | % | 58,189 | 2,530 | 4.35 | % | ||||||||||||||||||||||||||||||||||||||||
Corporate Bonds |
1,688 | 46 | 10.90 | % | 7,751 | 89 | 4.59 | % | 12,709 | 154 | 4.85 | % | 6,671 | 333 | 4.99 | % | 9,084 | 422 | 4.65 | % | ||||||||||||||||||||||||||||||||||||||||
Other Securities |
4,505 | 23 | 2.04 | % | 3,794 | 42 | 4.43 | % | 4,698 | 84 | 7.15 | % | 4,001 | 159 | 3.97 | % | 4,877 | 336 | 6.89 | % | ||||||||||||||||||||||||||||||||||||||||
Total Investment Securities |
205,305 | 2,290 | 4.46 | % | 244,027 | 2,699 | 4.42 | % | 350,147 | 3,951 | 4.51 | % | 271,802 | 12,104 | 4.45 | % | 368,144 | 16,454 | 4.47 | % | ||||||||||||||||||||||||||||||||||||||||
Other Interest-Earning Assets: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity Securities |
42,551 | 437 | 4.11 | % | 39,929 | 581 | 5.82 | % | 29,149 | 358 | 4.91 | % | 38,516 | 1,918 | 4.98 | % | 26,228 | 1,413 | 5.39 | % | ||||||||||||||||||||||||||||||||||||||||
Federal Funds Sold |
14,410 | 29 | 0.80 | % | 4,797 | 23 | 1.92 | % | 5,918 | 69 | 4.66 | % | 8,934 | 166 | 1.86 | % | 19,746 | 1,032 | 5.23 | % | ||||||||||||||||||||||||||||||||||||||||
Term Federal Funds Sold |
7,609 | 43 | 2.26 | % | | | | | | | 1,913 | 43 | 2.25 | % | 96 | 5 | 5.21 | % | ||||||||||||||||||||||||||||||||||||||||||
Interest-Earning Deposits |
756 | 5 | 2.65 | % | 752 | 4 | 2.13 | % | | | | 422 | 10 | 2.37 | % | | | | ||||||||||||||||||||||||||||||||||||||||||
Total Other Interest-Earning Assets |
65,326 | 514 | 3.15 | % | 45,478 | 608 | 5.35 | % | 35,067 | 427 | 4.87 | % | 49,785 | 2,137 | 4.29 | % | 46,070 | 2,450 | 5.32 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-EARNING ASSETS |
$ | 3,637,232 | $ | 54,109 | 5.92 | % | $ | 3,630,755 | $ | 59,441 | 6.51 | % | $ | 3,669,436 | $ | 71,883 | 7.77 | % | $ | 3,653,720 | $ | 238,183 | 6.52 | % | $ | 3,494,758 | $ | 280,896 | 8.04 | % | ||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings |
$ | 83,777 | $ | 506 | 2.40 | % | $ | 91,465 | $ | 533 | 2.32 | % | $ | 93,413 | $ | 474 | 2.01 | % | $ | 89,866 | $ | 2,093 | 2.33 | % | $ | 97,173 | $ | 2,004 | 2.06 | % | ||||||||||||||||||||||||||||||
Money Market Checking and NOW Accounts |
506,062 | 3,963 | 3.12 | % | 693,718 | 5,579 | 3.20 | % | 478,501 | 4,144 | 3.44 | % | 618,779 | 19,909 | 3.22 | % | 452,825 | 15,446 | 3.41 | % | ||||||||||||||||||||||||||||||||||||||||
Time Deposits of $100,000 or More |
754,081 | 8,162 | 4.31 | % | 973,752 | 8,709 | 3.56 | % | 1,465,551 | 18,977 | 5.14 | % | 1,045,968 | 43,598 | 4.17 | % | 1,430,603 | 75,516 | 5.28 | % | ||||||||||||||||||||||||||||||||||||||||
Other Time Deposits |
966,965 | 7,023 | 2.89 | % | 486,581 | 4,544 | 3.72 | % | 311,797 | 3,949 | 5.02 | % | 527,927 | 18,753 | 3.55 | % | 306,876 | 15,551 | 5.07 | % | ||||||||||||||||||||||||||||||||||||||||
Total Interest-Bearing Deposits |
2,310,885 | 19,654 | 3.38 | % | 2,245,516 | 19,365 | 3.43 | % | 2,349,262 | 27,544 | 4.65 | % | 2,282,540 | 84,353 | 3.70 | % | 2,287,477 | 108,517 | 4.74 | % | ||||||||||||||||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances and Other Borrowings |
520,432 | 2,623 | 2.01 | % | 507,995 | 3,329 | 2.61 | % | 414,107 | 5,074 | 4.86 | % | 509,524 | 14,373 | 2.82 | % | 273,413 | 13,949 | 5.10 | % | ||||||||||||||||||||||||||||||||||||||||
Junior Subordinated Debentures |
82,406 | 1,293 | 6.24 | % | 82,406 | 1,150 | 5.55 | % | 82,406 | 1,670 | 8.04 | % | 82,406 | 5,056 | 6.14 | % | 82,406 | 6,644 | 8.06 | % | ||||||||||||||||||||||||||||||||||||||||
Total Borrowings |
602,838 | 3,916 | 2.58 | % | 590,401 | 4,479 | 3.02 | % | 496,513 | 6,744 | 5.39 | % | 591,930 | 19,429 | 3.28 | % | 355,819 | 20,593 | 5.79 | % | ||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST-BEARING LIABILITIES |
$ | 2,913,723 | $ | 23,570 | 3.22 | % | $ | 2,835,917 | $ | 23,844 | 3.34 | % | $ | 2,845,775 | $ | 34,288 | 4.78 | % | $ | 2,874,470 | $ | 103,782 | 3.61 | % | $ | 2,643,296 | $ | 129,110 | 4.88 | % | ||||||||||||||||||||||||||||||
NET INTEREST INCOME |
$ | 30,539 | $ | 35,597 | $ | 37,595 | $ | 134,401 | $ | 151,786 | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD |
2.70 | % | 3.17 | % | 2.99 | % | 2.91 | % | 3.16 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN |
3.34 | % | 3.90 | % | 4.06 | % | 3.68 | % | 4.34 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
-10-
Three Months Ended December 31, 2007 | Year Ended December 31, 2008 | Year Ended December 31, 2007 | ||||||||||||||||||||||||||||||||||
Net | Weighted- | Net | Weighted- | Net | Weighted- | |||||||||||||||||||||||||||||||
Income | Average | Per | Income | Average | Per | Income | Average | Per | ||||||||||||||||||||||||||||
(Loss) | Shares | Share | (Loss) | Shares | Share | (Loss) | Shares | Share | ||||||||||||||||||||||||||||
(Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | (Numerator) | (Denominator) | Amount | ||||||||||||||||||||||||||||
(Dollars in Thousands, Except Per Share Amounts) | ||||||||||||||||||||||||||||||||||||
GAAP |
$ | (100,043 | ) | 46,465,973 | $ | (2.15 | ) | $ | (102,093 | ) | 45,872,541 | $ | (2.23 | ) | $ | (60,762 | ) | 47,787,213 | $ | (1.27 | ) | |||||||||||||||
Impairment Loss on Goodwill |
102,891 | 107,393 | 102,891 | |||||||||||||||||||||||||||||||||
Additional Dilutive Securities Options |
180,751 | 56,128 | 306,504 | |||||||||||||||||||||||||||||||||
$ | 2.21 | $ | 2.35 | $ | 2.15 | |||||||||||||||||||||||||||||||
Non-GAAP, Excluding Impairment Loss on Goodwill |
$ | 2,848 | 46,646,724 | $ | 0.06 | $ | 5,300 | 45,928,669 | $ | 0.12 | $ | 42,129 | 48,093,717 | $ | 0.88 | |||||||||||||||||||||
Three Months Ended December 31, 2007 | Year Ended December 31, 2008 | Year Ended December 31, 2007 | ||||||||||||||||||||||||||||||||||
Less | Less | Less | ||||||||||||||||||||||||||||||||||
Impairment | Impairment | Impairment | ||||||||||||||||||||||||||||||||||
Loss on | Loss on | Loss on | ||||||||||||||||||||||||||||||||||
GAAP | Goodwill | Non-GAAP | GAAP | Goodwill | Non-GAAP | GAAP | Goodwill | Non-GAAP | ||||||||||||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||
Total Non-Interest Expense |
$ | 126,221 | $ | (102,891 | ) | $ | 23,330 | $ | 194,322 | $ | (107,393 | ) | $ | 86,929 | $ | 189,929 | $ | (102,891 | ) | $ | 87,038 | |||||||||||||||
Return on Average Assets |
(9.79 | )% | 10.07 | % | 0.28 | % | (2.64 | )% | 2.78 | % | 0.14 | % | (1.56 | )% | 2.64 | % | 1.08 | % | ||||||||||||||||||
Return on Average Stockholders Equity |
(81.68 | )% | 84.01 | % | 2.33 | % | (31.56 | )% | 33.20 | % | 1.64 | % | (12.33 | )% | 20.88 | % | 8.55 | % | ||||||||||||||||||
Return on Average Tangible Equity |
(147.28 | )% | 151.47 | % | 4.19 | % | (38.60 | )% | 40.60 | % | 2.00 | % | (22.09 | )% | 37.41 | % | 15.32 | % | ||||||||||||||||||
Efficiency Ratio |
266.31 | % | (217.09 | )% | 49.22 | % | 116.67 | % | (64.48 | )% | 52.19 | % | 99.03 | % | (53.65 | )% | 45.38 | % |
-11-