Exhibit 99.1
Hanmi Financial Corp. Earned $13.3 Million or $0.42 Per Diluted Share, in Third Quarter of 2012
LOS ANGELES--(BUSINESS WIRE)--October 18, 2012--Hanmi Financial Corporation (NASDAQ: HAFC), the holding company for Hanmi Bank (the “Bank”), today reported improving asset quality, and growing efficiencies contributed to third quarter net income of $13.3 million, or $0.42 per diluted share. Hanmi’s net income for the second quarter of 2012 was $55.8 million or $1.77 per diluted share, as a result of the recapture of the deferred tax asset (“DTA”) in the second quarter, and $4.2 million or $0.22 per diluted share in the third quarter a year ago. With eight consecutive quarters of profitability and continued credit improvement, Hanmi continued to benefit from the reversal of the DTA valuation allowance, recording a $4.9 million gross benefit which effectively offsets the tax obligation for the quarter. Tangible book value increased 4.5% to $11.52 per share at September 30, 2012, from $11.02 per share at June 30, 2012, and increased 8.1% from $10.66 per share a year ago. Year to date, net income in 2012 totaled $76.4 million, or $2.42 per diluted share, compared to $22.6 million, or $1.20 per diluted share, in the first nine months of 2011. All per share results are adjusted to reflect Hanmi Financial’s 1-for-8 reverse stock split, which became effective on December 19, 2011.
“We continue to gain traction with our turnaround efforts, producing further improvements in asset quality during the quarter,” said Jay S. Yoo, President and Chief Executive Officer. “With another solidly profitable quarter, we are establishing a steady and stable foundation on which to grow our assets in the future.”
Hanmi Financial Quarterly Financial Highlights |
||||||||||||||||
(In Thousands, Except Per Share Data) | ||||||||||||||||
At or for the Three Months Ended | ||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||
2012 | 2012 | 2011 | ||||||||||||||
Net Income | $ | 13,279 | $ | 55,775 | $ | 4,203 | ||||||||||
Net Income Per Diluted Common Share | $ | 0.42 | $ | 1.77 | $ | 0.22 | ||||||||||
Total Assets | $ | 2,841,857 | $ | 2,846,652 | $ | 2,686,570 | ||||||||||
Total Net Loans | $ | 1,892,813 | $ | 1,878,367 | $ | 1,891,533 | ||||||||||
Total Deposits | $ | 2,363,385 | $ | 2,385,107 | $ | 2,353,169 | ||||||||||
Return on Average Assets |
1.87 |
% | 8.24 | % | 0.62 | % | ||||||||||
Return on Average Shareholders' Equity |
14.97 |
% | 74.63 | % | 8.30 | % | ||||||||||
Net Interest Margin | 3.69 | % | 3.84 | % | 3.75 | % | ||||||||||
Efficiency Ratio | 59.81 | % | 61.07 | % | 60.55 | % | ||||||||||
Tangible Common Equity Per Common Share | $ | 11.52 | $ | 11.02 | $ | 10.66 | ||||||||||
Non-Performing Assets | $ | 45,056 | $ | 46,214 | $ | 78,280 | ||||||||||
Non-Performing Assets to Total Assets | 1.59 | % | 1.62 | % | 2.91 | % | ||||||||||
Allowance for Loan Losses to Total Gross Loans | 3.38 | % | 3.69 | % | 5.06 | % | ||||||||||
Allowance for Loan Losses to Total Non-Performing Loans | 147.92 | % | 159.26 | % | 129.24 | % | ||||||||||
Classified Assets | $ | 131,233 | $ | 143,736 | $ | 317,078 | ||||||||||
Classified Assets to Bank Tier 1 Capital and ALLL | 28.60 | % | 32.20 | % | 83.24 | % | ||||||||||
Hanmi Financial Capital Ratios: |
||||||||||||||||
Total Risk-Based Capital Ratio | 20.79 | % | 20.02 | % | 14.58 | % | ||||||||||
Tier 1 Leverage Capital Ratio | 14.71 | % | 14.70 | % | 9.80 | % | ||||||||||
Tangible Equity to Tangible Assets Ratio | 12.77 | % | 12.20 | % | 7.51 | % | ||||||||||
Financial Highlights (at or for the period ended September 30, 2012)
Capital Management
“With solid operating profits and the recapture of the DTA this year, our capital position continues to improve,” said Lonny Robinson, Executive Vice President and Chief Financial Officer. “The improvement in our ratio of classified assets to the ALLL plus the Bank’s tier 1 capital to 28.60% is a critical accomplishment. We continue to make substantial progress to improve the financial position of the Bank on three important regulatory requirements: strong capital levels, quality core earnings, and improving credit metrics. All of our capital levels remain well above those required by regulatory standards.” The following table shows Hanmi Financial’s and the Bank’s capital ratios:
Three Months Ended | |||||||||||||
September 30, | June 30, | September 30, | |||||||||||
2012 | 2012 | 2011 | |||||||||||
Hanmi Financial | |||||||||||||
Total Risk-Based Capital Ratio | 20.79 | % | 20.02 | % | 14.58 | % | |||||||
Tier 1 Risk-Based Capital Ratio | 19.52 | % | 18.74 | % | 12.63 | % | |||||||
Tier 1 Leverage Capital Ratio | 14.71 | % | 14.70 | % | 9.80 | % | |||||||
Tangible Equity to Tangible Assets Ratio | 12.77 | % | 12.20 | % | 7.51 | % | |||||||
Hanmi Bank | |||||||||||||
Total Risk-Based Capital Ratio | 19.91 | % | 19.06 | % | 14.72 | % | |||||||
Tier 1 Risk-Based Capital Ratio | 18.63 | % | 17.79 | % | 13.42 | % | |||||||
Tier 1 Leverage Capital Ratio | 14.05 | % | 13.95 | % | 10.41 | % | |||||||
Tangible Equity to Tangible Assets Ratio | 14.96 | % | 14.34 | % | 10.63 | % | |||||||
Results of Operations
Net interest income, before the provision for credit losses, totaled $24.9 million for the third quarter of 2012, down 1.0% from $25.2 million for both the second quarter of 2012 and the third quarter of 2011. Interest and dividend income was down 1.9% from the second quarter of 2012 and down 7.2% from the third quarter of 2011, while interest expense fell 6.5% and 31.2% compared to the second quarter of 2012 and the third quarter of 2011, respectively. In the first nine months of 2012, net interest income, before the provision for credit losses, totaled $74.6 million, down 2.8% from $76.7 million in the first nine months of 2011.
Average yield on loans was 5.44% for the third quarter of 2012, down from 5.47% for the second quarter of 2012 and down from 5.60% for the third quarter of 2011. The yield on the investment securities portfolio, which accounted for 15.5% of current quarter average earning assets, was 2.22% during the third quarter of 2012 compared to 2.25% during the second quarter of 2012, but increased from 2.07% during the third quarter of 2011. For the first nine months of 2012, average yield on loans was 5.50%, down from 5.57% for the first nine months of 2011. The yield on the investment securities portfolio during the first nine months of 2012 was 2.20%, compared to 2.29% during the first nine months of 2011.
With the mix of deposits continuing to improve, the cost of interest-bearing liabilities continues to decline. The cost of interest-bearing liabilities was down 11 basis points to 1.01% in the third quarter of 2012, when compared to the second quarter of 2012, and down 38 basis points from the third quarter of 2011. Cost of deposits was 0.61% for the third quarter of 2012, compared to 0.69% for the second quarter of 2012 and 0.95% for the third quarter of 2011. For the first nine months of 2012, the cost of interest bearing liabilities declined 29 basis points to 1.14% and the cost of deposits declined 31 basis points to 0.72%, compared to 1.43% and 1.03%, respectively, for the first nine months of 2011.
NIM declined 15 basis points to 3.69% in the third quarter of 2012, compared to the second quarter of 2012, and decreased 6 basis points from the third quarter of 2011. “While our mix of deposits continues to improve, the incremental reduction in the cost of funds is also being offset by lower yields on loans and investments and excess liquidity carried by the Bank.” said Robinson.
With steadily improving asset quality, there was no provision for credit losses in the third quarter of 2012 compared to $4.0 million in the second quarter of 2012 and $8.1 million in the third quarter of 2011. The total net charge-offs for the third quarter of 2012 was $5.9 million, as compared to $13.4 million of net charge-offs in the second quarter of 2012 and $15.5 million net charge-offs in the third quarter of 2011. The allowance for loan losses totaled $66.1 million, or 3.38% of total gross loans.
Net interest income, after the provision for credit losses, totaled $24.9 million in the third quarter of 2012, compared to $21.2 million in the second quarter of 2012 and $17.1 million in the third quarter of 2011. In the first nine months of each of 2012 and 2011, net interest income after the provision for credit losses totaled $68.6 million.
Non-interest income in the third quarter of 2012 was $6.5 million, compared to $7.2 million in the second quarter of 2012 and $6.0 million in the third quarter of 2011. In the first nine months of 2012, non-interest income totaled $17.3 million compared to $17.5 million in the first nine months of 2011. The Bank generated a $1.8 million gain on sales of SBA loans and a $515,000 net loss on sales of other loans in the third quarter of 2012, compared to a $5.5 million gain on sales of SBA loans, a $5.3 million net loss on sales of other loans, and a $1.4 million net gain on sales of investment securities in the second quarter of 2012. “Timing of SBA loan sales has resulted in uneven gains on sales of loans this year,” said Robinson.
Non-interest expense in the third quarter of 2012 decreased to $18.8 million, compared to $19.8 million in the second quarter of 2012 and $18.9 million in the third quarter of 2011. The decrease was caused primarily by decreases in expenses for FDIC assessments and employee salaries. Reflecting continuing asset quality improvement, premiums for FDIC deposit insurance and other regulatory assessments fell in the third quarter of 2012 to $283,000, from $1.5 million in the second quarter of 2012 and $1.6 million in the third quarter of 2011. Salaries and employee benefits decreased 3.2% or by $301,000, in the third quarter of 2012, mainly due to a decrease in salaries and wages of $129,000, a decrease of $187,000 in group insurance and employer taxes as a result of a workforce reduction in the second quarter of 2012, and partially offset by an increase of $104,000 in commissions during the third quarter of 2012. The overall decrease was partially offset by an increase in other real estate owned expense of $283,000 due to an additional valuation allowance recorded during the third quarter of 2012, an increase of $93,000 in supplies and communication expense due to a rise in printing related costs, an increase of $14,000 in advertising and promotional expenses, an increase of $76,000 in loan related expenses primarily for loan collections and appraisals, and an increase in other expenses which was result of a $73,000 increase in our stock warrant expense due to an increase in our stock price and an $86,000 increase in amortization of the servicing asset.
Non-interest expense for the first nine months of 2012 totaled $57.3 million, down from $62.8 million in the first nine months of 2011. Non-interest expense decreased mainly as non-recurring operating costs of $2.2 million were incurred in 2011 for unconsummated capital offerings. Non-interest expense also decreased due to several other factors. Directors’ and officers’ liability insurance premiums decreased by $1.3 million due to improved bank regulatory ratings and a change in insurance carriers. FDIC Assessment expenses decreased by $1.8 million as assessment rates were lowered due to asset quality improvements and improved regulatory ratings. Other real estate owned expenses decreased by $1.2 million due our reduction of OREO properties over the past several quarters. The decreases in non-interest expense for the first nine months of 2012 were partially offset by a $1.7 million increase in salaries and employee benefits mainly due to increased bonus provisions recorded in 2012 and also partially offset by a $528,000 increase in advertising and promotion expense due to increased public relations efforts and donations during the year.
Hanmi recorded an income tax benefit of $644,000 in the third quarter of 2012 and a benefit of $47.2 million in the second quarter of 2012. The benefit recorded in the second quarter of 2012 resulted from the reversal of the valuation allowance on its DTA. The valuation allowance was established in 2009 resulting from the then-current future earnings prospects and the Bank’s potential inability to realize its DTA in the future. The tax benefit recorded in the third quarter of 2012 was mainly attributed to provision to return and other adjustments of $322,000 and certain tax credits totaling $309,000 which were utilized during the quarter. “We expect to release the remainder of the DTA valuation allowance reserve of $5.4 million in the fourth quarter of 2012, bringing the total DTA benefit recognized in 2012 to approximately $63.4 million. In 2013, we anticipate our effective tax rate will be about 39% of pre-tax income,” said Robinson.
Balance Sheet
Total assets were $2.84 billion at September 30, 2012, virtually unchanged from $2.85 billion at June 30, 2012, and increasing by 5.8% from $2.69 billion at September 30, 2011.
Gross loans, excluding loans held for sale, totaled $1.96 billion at September 30, 2012, up from $1.95 billion at June 30, 2012, but down from $1.99 billion at September 30, 2011. Loans held for sale, totaled $10.7 million at September 30, 2012, up from $5.1 million at June 30, 2012, but down from to $37.2 million at September 30, 2011. Average gross loans, net of deferred loan fees, were $1.96 billion for the third quarter of 2012, compared to $2.00 billion for the second quarter of 2012 and $2.08 billion for the third quarter of 2011.
Liquidity remained high with the total average investment portfolio at $386.5 million during the third quarter of 2012, down from $417.2 million during the second quarter of 2012 and down from $394.4 million during the third quarter of 2011. During the third quarter of 2012, investment securities that were held to maturity totaling $53.1 million were reclassified to securities deemed available for sale. Upon reclassification, a net unrealized gain was recorded for these securities totaling $2.0 million. Cash and cash equivalents totaled $302.4 million at September 30, 2012, down from $304.4 million at June 30, 2012, but up from $228.9 million at September 30, 2011.
Average deposits for the third quarter of 2012 decreased to $2.36 billion compared to $2.38 billion for the third quarter of 2011. The overall mix of funding continued to improve with time deposits (particularly high-cost promotional accounts) declining and transaction account balances increasing. Core deposits, which are total deposits less time deposits equal to or greater than $100,000, accounted for 73.1% of total deposits at September 30, 2012, up from 64.6% of total deposits at September 30, 2011. Demand deposit accounts increased 11.8% to $694.3 million at September 30, 2012 compared to $621.2 million at September 30, 2011. Demand deposit accounts accounted for 29.4% of total deposits at September 30, 2012, up from 26.4% at September 30, 2011. Time deposits equal to or greater than $100,000 were down $197.4 million in the past twelve months. Total deposits were $2.36 billion at September 30, 2012 compared to $2.35 billion at September 30, 2011.
At September 30, 2012, total stockholders’ equity was $364.0 million, or $11.56 per share. Hanmi Financial had 31.5 million shares outstanding at September 30, 2012, compared to 18.9 million shares outstanding at September 30, 2011, adjusting for stock splits. Tangible common stockholders’ equity was $362.6 million at September 30, 2012, or 12.77% of tangible assets, compared to $201.5 million, or 7.51% of tangible assets at September 30, 2011. Tangible book value per share was $11.52 at September 30, 2012, compared to $11.02 at June 30, 2012, an increase of 4.5%.
Asset Quality
Non-performing loans (“NPL”), excluding loans held for sale, decreased to $44.7 million at September 30, 2012, down 0.9% from $45.1 million at June 30, 2012, and down 42.7% from $78.0 million at September 30, 2011. Troubled Debt Restructurings totaled $38.0 million at September 30, 2012, compared to $35.8 million at June 30, 2012, and $68.7 million at September 30, 2011. In addition, fewer NPLs were classified as held for sale; $4.4 million and $3.5 million of NPLs were recorded at the lower of cost or fair value and classified as held for sale at September 30, 2012 and June 30, 2012, respectively, compared to $17.5 million at September 30, 2011. The following table shows NPLs, excluding loans held for sale, by loan category:
September 30, 2012 | June 30, 2012 | September 30, 2011 | |||||||||||||||||||||||
% to Total | % to Total | % to Total | |||||||||||||||||||||||
Amount | NPL | Amount | NPL | Amount | NPL | ||||||||||||||||||||
Real Estate Loans: | |||||||||||||||||||||||||
Commercial Property | |||||||||||||||||||||||||
Retail | $ | 1,102 | 2.5 | % | $ | 1,203 | 2.7 | % | $ | 7,121 | 9.1 | % | |||||||||||||
Land | 2,037 | 4.6 | % | 2,112 | 4.7 | % | 2,723 | 3.5 | % | ||||||||||||||||
Other | - | 0.0 | % | 936 | 2.1 | % | 3,299 | 4.2 | % | ||||||||||||||||
Construction | 7,868 | 17.6 | % | 7,930 | 17.6 | % | 6,142 | 7.9 | % | ||||||||||||||||
Residential Property | 1,411 | 3.2 | % | 1,298 | 2.9 | % | 1,464 | 1.9 | % | ||||||||||||||||
Commercial & Industrial Loans: | |||||||||||||||||||||||||
Commercial Term Loans | |||||||||||||||||||||||||
Unsecured | 8,106 | 18.1 | % | 6,953 | 15.4 | % | 10,395 | 13.3 | % | ||||||||||||||||
Secured by Real Estate | 8,418 | 18.8 | % | 5,826 | 12.9 | % | 22,285 | 28.6 | % | ||||||||||||||||
Commercial Lines of Credit | 1,359 | 3.0 | % | 1,585 | 3.5 | % | 2,222 | 2.8 | % | ||||||||||||||||
SBA | 13,048 | 29.2 | % | 15,720 | 34.8 | % | 21,240 | 27.2 | % | ||||||||||||||||
Consumer Loans | 1,343 | 3.0 | % | 1,580 | 3.5 | % | 1,100 | 1.4 | % | ||||||||||||||||
Total Non-Performing Loans | $ | 44,692 | 100.0 | % | $ | 45,143 | 100.0 | % | $ | 77,991 | 100.0 | % | |||||||||||||
“In the third quarter of 2012, we continued to sell notes into the secondary market, though not as actively as we have in the previous quarters. Third quarter note sales totaled $23.6 million, bringing the year to date total note sales to $96.6 million,” said J.H. Son, Executive Vice President and Chief Credit Officer. “We continued our strategy of selling loans before they move into foreclosure which has served us well and has allowed us to more efficiently reduce non-performing assets over the past few years. Of the $23.6 million of notes sold in the third quarter of 2012, $2.4 million were non-accrual loans. Reflecting the continued improvement in asset quality, classified loans were $130.9 million, or 6.7% of total gross loans, at September 30, 2012, down from $316.8 million, or 15.9% of total gross loans, at September 30, 2011.”
Delinquent loans that are less than 90 days past due and still accruing interest decreased to $4.0 million at September 30, 2012, or 0.20% of gross loans, down from $4.7 million, or 0.24% of gross loans, at June 30, 2012. At September 30, 2012, the allowance for loan losses was $66.1 million, or 3.38% of gross loans. At September 30, 2012, Hanmi’s allowance for loan losses was 147.9% of non-performing loans, compared to 159.3% at June 30, 2012. For the third quarter of 2012, net charge-offs were $5.9 million, compared to $13.4 million in the second quarter of 2012 and $15.5 million in the third quarter of 2011.
Conference Call Information
Management will host a conference call today at 1:30 p.m. Pacific Time (4:30 p.m. ET) to discuss these results. This call will also be broadcast live via the internet. Investment professionals and all current and prospective stockholders are invited to access the live call on October 18 by dialing (480) 629-9692 at 1:30 p.m. Pacific Time, using access code HANMI. To listen to the call online, either live or archived, visit the Investor Relations page of Hanmi’s website at www.hanmi.com. Shortly after the call concludes, the replay will also be available at (303) 590-3030, using access code 4566282.
About Hanmi Financial Corporation
Headquartered in Los Angeles, Hanmi Bank, a wholly-owned subsidiary of Hanmi Financial Corporation, provides services to the multi-ethnic communities of California, with 27 full-service offices in Los Angeles, Orange, San Bernardino, San Francisco, Santa Clara and San Diego counties, and a loan production office in Washington State. Hanmi Bank specializes in commercial, SBA and trade finance lending, and is a recognized community leader. Hanmi Bank’s mission is to provide a full range of quality products and premier services to its customers and to maximize stockholder value. Additional information is available at www.hanmi.com.
Forward-Looking Statements
This press release contains forward-looking statements, which are included in accordance with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “could,” “expects,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue,” or the negative of such terms and other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, statements about anticipated future operating and financial performance, financial position and liquidity, business strategies, regulatory and competitive outlook, investment and expenditure plans, capital and financing needs and availability, plans and objectives of management for future operations, developments regarding our capital plans and other similar forecasts and statements of expectation and statements of assumption underlying any of the foregoing. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ from those expressed or implied by the forward-looking statement. These factors include the following: failure to maintain adequate levels of capital and liquidity to support our operations; the effect of regulatory orders we have entered into and potential future supervisory action against us or Hanmi Bank; general economic and business conditions internationally, nationally and in those areas in which we operate; volatility and deterioration in the credit and equity markets; changes in consumer spending, borrowing and savings habits; availability of capital from private and government sources; demographic changes; competition for loans and deposits and failure to attract or retain loans and deposits; fluctuations in interest rates and a decline in the level of our interest rate spread; risks of natural disasters related to our real estate portfolio; risks associated with Small Business Administration loans; failure to attract or retain key employees; changes in governmental regulation, including, but not limited to, any increase in FDIC insurance premiums; ability to receive regulatory approval for Hanmi Bank to declare dividends to Hanmi Financial; ability to recapture DTA; adequacy of our allowance for loan losses; credit quality and the effect of credit quality on our provision for credit losses and allowance for loan losses; changes in the financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and other terms of credit agreements; our ability to control expenses; and changes in securities markets. In addition, we set forth certain risks in our reports filed with the U.S. Securities and Exchange Commission (“SEC”), including, in Item 1A of our Form 10K for the year ended December 31, 2011, our quarterly reports on Form 10Q, and in current and periodic reports that we will file with the SEC hereafter, which could cause actual results to differ from those projected. We undertake no obligation to update such forward-looking statements except as required by law.
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
September 30, | June 30, | Percentage | September 30, | Percentage | ||||||||||||||||||||
2012 | 2012 | Change | 2011 | Change | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Cash and Due From Banks | $ | 72,053 | $ | 73,645 | -2.2 | % | $ | 72,591 | -0.7 | % | ||||||||||||||
Interest-Bearing Deposits in Other Banks | 217,375 | 197,760 | 9.9 | % | 156,271 | 39.1 | % | |||||||||||||||||
Federal Funds Sold | 13,000 | 33,000 | -60.6 | % | - | NM | ||||||||||||||||||
Cash and Cash Equivalents | 302,428 | 304,405 | -0.6 | % | 228,862 | 32.1 | % | |||||||||||||||||
Restricted Cash | 4,393 | 3,819 | 15.0 | % | - | NM | ||||||||||||||||||
Term Federal Funds Sold | 55,000 | 110,000 | -50.0 | % | - | NM | ||||||||||||||||||
Securities Available for Sale, at Fair Value | 410,210 | 319,154 | 28.5 | % | 363,060 | 13.0 | % | |||||||||||||||||
Securities Held to Maturity, at Amortized Cost | - | 53,130 | -100.0 | % | 52,638 | -100.0 | % | |||||||||||||||||
Loans Held for Sale, at the Lower of Cost or Fair Value | 10,736 | 5,138 | 109.0 | % | 37,202 | -71.1 | % | |||||||||||||||||
Loans Receivable, Net of Allowance for Loan Losses | 1,892,813 | 1,878,367 | 0.8 | % | 1,891,533 | 0.1 | % | |||||||||||||||||
Accrued Interest Receivable | 7,467 | 7,168 | 4.2 | % | 7,225 | 3.3 | % | |||||||||||||||||
Premises and Equipment, Net | 15,412 | 15,912 | -3.1 | % | 16,627 | -7.3 | % | |||||||||||||||||
Other Real Estate Owned, Net | 364 | 1,071 | -66.0 | % | 289 | 26.0 | % | |||||||||||||||||
Customers' Liability on Acceptances | 2,157 | 1,443 | 49.5 | % | 599 | 260.1 | % | |||||||||||||||||
Servicing Assets | 5,148 | 5,003 | 2.9 | % | 2,884 | 78.5 | % | |||||||||||||||||
Other Intangible Assets, Net | 1,376 | 1,417 | -2.9 | % | 1,664 | -17.3 | % | |||||||||||||||||
Investment in Federal Home Loan Bank Stock, at Cost | 19,621 | 20,687 | -5.2 | % | 23,962 | -18.1 | % | |||||||||||||||||
Investment in Federal Reserve Bank Stock, at Cost | 10,261 | 10,261 | 0.0 | % | 7,489 | 37.0 | % | |||||||||||||||||
Deferred Tax Assets | 48,826 | 47,483 | 2.8 | % | - | NM | ||||||||||||||||||
Current Tax Assets | 11,689 | 13,952 | -16.2 | % | 9,188 | 27.2 | % | |||||||||||||||||
Bank-Owned Life Insurance | 28,816 | 28,581 | 0.8 | % | 28,051 | 2.7 | % | |||||||||||||||||
Prepaid Expenses | 2,239 | 2,726 | -17.9 | % | 2,774 | -19.3 | % | |||||||||||||||||
Other Assets | 12,901 | 16,935 | -23.8 | % | 12,523 | 3.0 | % | |||||||||||||||||
TOTAL ASSETS | $ | 2,841,857 | $ | 2,846,652 | -0.2 | % | $ | 2,686,570 | 5.8 | % | ||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Noninterest-Bearing | $ | 694,345 | $ | 679,085 | 2.2 | % | $ | 621,195 | 11.8 | % | ||||||||||||||
Interest-Bearing | 1,669,040 | 1,706,022 | -2.2 | % | 1,731,974 | -3.6 | % | |||||||||||||||||
Total Deposits | 2,363,385 | 2,385,107 | -0.9 | % | 2,353,169 | 0.4 | % | |||||||||||||||||
Accrued Interest Payable | 15,266 | 14,882 | 2.6 | % | 13,490 | 13.2 | % | |||||||||||||||||
Bank's Liability on Acceptances | 2,157 | 1,443 | 49.5 | % | 599 | 260.1 | % | |||||||||||||||||
Federal Home Loan Bank Advances | 3,029 | 3,122 | -3.0 | % | 3,392 | -10.7 | % | |||||||||||||||||
Other Borrowings | - | - | NM | 18,708 | -100.0 | % | ||||||||||||||||||
Junior Subordinated Debentures | 82,406 | 82,406 | 0.0 | % | 82,406 | 0.0 | % | |||||||||||||||||
Accrued Expenses and Other Liabilities | 11,627 | 11,236 | 3.5 | % | 11,603 | 0.2 | % | |||||||||||||||||
TOTAL LIABILITIES | 2,477,870 | 2,498,196 | -0.8 | % | 2,483,367 | -0.2 | % | |||||||||||||||||
STOCKHOLDERS' EQUITY: | ||||||||||||||||||||||||
Common Stock | 257 | 257 | 0.0 | % | 156 | 64.7 | % | |||||||||||||||||
Additional Paid-In Capital | 549,814 | 549,796 | 0.0 | % | 472,748 | 16.3 | % | |||||||||||||||||
Unearned Compensation | (92 | ) | (116 | ) | -20.7 | % | (192 | ) | -52.1 | % | ||||||||||||||
Accumulated Other Comprehensive Income |
5,364 | 3,154 | 70.1 | % | 3,902 | 37.5 | % | |||||||||||||||||
Accumulated Deficit | (121,498 | ) | (134,777 | ) | -9.9 | % | (203,399 | ) | -40.3 | % | ||||||||||||||
Less Treasury Stock | (69,858 | ) | (69,858 | ) | 0.0 | % | (70,012 | ) | -0.2 | % | ||||||||||||||
TOTAL STOCKHOLDERS' EQUITY | 363,987 | 348,456 | 4.5 | % | 203,203 | 79.1 | % | |||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 2,841,857 | $ | 2,846,652 | -0.2 | % | $ | 2,686,570 | 5.8 | % | ||||||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||||||||||||||||||
(In Thousands, Except Per Share Data) | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
September 30, | June 30, | Percentage | September 30, | Percentage | ||||||||||||||||||||
2012 | 2012 | Change | 2011 | Change | ||||||||||||||||||||
INTEREST AND DIVIDEND INCOME: | ||||||||||||||||||||||||
Interest and Fees on Loans | $ | 26,781 | $ | 27,241 | -1.7 | % | $ | 29,355 | -8.8 | % | ||||||||||||||
Taxable Interest on Investment Securities | 1,992 | 2,190 | -9.0 | % | 2,022 | -1.5 | % | |||||||||||||||||
Tax-Exempt Interest on Investment Securities | 98 | 99 | -1.0 | % | 39 | 151.3 | % | |||||||||||||||||
Interest on Term Federal Funds Sold | 191 | 168 | 13.7 | % | 49 | 289.8 | % | |||||||||||||||||
Interest on Federal Funds Sold | 20 | 31 | -35.5 | % | 5 | 300.0 | % | |||||||||||||||||
Interest on Interest-Bearing Deposits in Other Banks | 142 | 59 | 140.7 | % | 75 | 89.3 | % | |||||||||||||||||
Dividends on Federal Reserve Bank Stock | 154 | 148 | 4.1 | % | 112 | 37.5 | % | |||||||||||||||||
Dividends on Federal Home Loan Bank Stock | 24 | 29 | -17.2 | % | 17 | 41.2 | % | |||||||||||||||||
Total Interest and Dividend Income | 29,402 | 29,965 | -1.9 | % | 31,674 | -7.2 | % | |||||||||||||||||
INTEREST EXPENSE: | ||||||||||||||||||||||||
Interest on Deposits | 3,639 | 3,953 | -7.9 | % | 5,730 | -36.5 | % | |||||||||||||||||
Interest on Federal Home Loan Bank Advances | 40 | 43 | -7.0 | % | 46 | -13.0 | % | |||||||||||||||||
Interest on Junior Subordinated Debentures | 804 | 797 | 0.9 | % | 739 | 8.8 | % | |||||||||||||||||
Total Interest Expense | 4,483 | 4,793 | -6.5 | % | 6,515 | -31.2 | % | |||||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES | 24,919 | 25,172 | -1.0 | % | 25,159 | -1.0 | % | |||||||||||||||||
Provision for Credit Losses | - | 4,000 | -100.0 | % | 8,100 | -100.0 | % | |||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 24,919 | 21,172 | 17.7 | % | 17,059 | 46.1 | % | |||||||||||||||||
NON-INTEREST INCOME: | ||||||||||||||||||||||||
Service Charges on Deposit Accounts | 2,851 | 2,936 | -2.9 | % | 3,225 | -11.6 | % | |||||||||||||||||
Insurance Commissions | 1,092 | 1,294 | -15.6 | % | 940 | 16.2 | % | |||||||||||||||||
Trade Finance & Other Service Charges and Fees |
1,111 | 1,159 | -4.1 | % | 1,199 | -7.3 | % | |||||||||||||||||
Bank-Owned Life Insurance Income | 235 | 238 | -1.3 | % | 237 | -0.8 | % | |||||||||||||||||
Net Gain on Sales of SBA Loans | 1,772 | 5,473 | -67.6 | % | 1,612 | 9.9 | % | |||||||||||||||||
Net Loss on Sales of Other Loans | (515 | ) | (5,326 | ) | -90.3 | % | (3,057 | ) | -83.2 | % | ||||||||||||||
Net Gain on Sales of Investment Securities | 10 | 1,381 | -99.3 | % | 1,704 | -99.4 | % | |||||||||||||||||
Other-than-temporary Impairment Loss on Investment Securities |
(176 | ) | (116 | ) | 51.7 | % | - | NM | ||||||||||||||||
Other Operating Income | 140 | 150 | -6.7 | % | 118 | 18.6 | % | |||||||||||||||||
Total Non-Interest Income | 6,520 | 7,189 | -9.3 | % | 5,978 | 9.1 | % | |||||||||||||||||
NON-INTEREST EXPENSE: | ||||||||||||||||||||||||
Salaries and Employee Benefits | 9,148 | 9,449 | -3.2 | % | 8,146 | 12.3 | % | |||||||||||||||||
Occupancy and Equipment | 2,623 | 2,621 | 0.1 | % | 2,605 | 0.7 | % | |||||||||||||||||
Deposit Insurance Premiums and Regulatory Assessments | 283 | 1,498 | -81.1 | % | 1,552 | -81.8 | % | |||||||||||||||||
Data Processing | 1,211 | 1,298 | -6.7 | % | 1,383 | -12.4 | % | |||||||||||||||||
Other Real Estate Owned Expense | 352 | 69 | 410.1 | % | (86 | ) |
509.3 |
% | ||||||||||||||||
Professional Fees | 1,112 | 1,089 | 2.1 | % | 1,147 | -3.1 | % | |||||||||||||||||
Directors and Officers Liability Insurance | 296 | 295 | 0.3 | % | 737 | -59.8 | % | |||||||||||||||||
Supplies and Communications | 669 | 576 | 16.1 | % | 712 | -6.0 | % | |||||||||||||||||
Advertising and Promotion | 1,023 | 1,009 | 1.4 | % | 631 | 62.1 | % | |||||||||||||||||
Loan-Related Expense | 164 | 88 | 86.4 | % | 222 | -26.1 | % | |||||||||||||||||
Amortization of Other Intangible Assets | 41 | 45 | -8.9 | % | 161 | -74.5 | % | |||||||||||||||||
Other Operating Expenses | 1,882 | 1,726 | 9.0 | % | 1,642 | 14.6 | % | |||||||||||||||||
Total Non-Interest Expense | 18,804 | 19,763 | -4.9 | % | 18,852 | -0.3 | % | |||||||||||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES | 12,635 | 8,598 | 47.0 | % | 4,185 | 201.9 | % | |||||||||||||||||
(Benefit) Provision for Income Taxes | (644 | ) | (47,177 | ) | -98.6 | % | (18 | ) | 3477.8 | % | ||||||||||||||
NET INCOME | $ | 13,279 | $ | 55,775 | -76.2 | % | $ | 4,203 | 215.9 | % | ||||||||||||||
EARNINGS PER SHARE: | ||||||||||||||||||||||||
Basic | $ | 0.42 | $ | 1.77 | $ | 0.22 | ||||||||||||||||||
Diluted | $ | 0.42 | $ | 1.77 | $ | 0.22 | ||||||||||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: | ||||||||||||||||||||||||
Basic | 31,475,976 | 31,475,610 | 18,888,474 | |||||||||||||||||||||
Diluted | 31,545,111 | 31,499,803 | 18,907,299 | |||||||||||||||||||||
COMMON SHARES OUTSTANDING | 31,489,201 | 31,489,201 | 18,907,299 | |||||||||||||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||
(In Thousands, Except Per Share Data) | |||||||||||||||
Nine Months Ended | |||||||||||||||
September 30, | September 30, | Percentage | |||||||||||||
2012 | 2011 | Change | |||||||||||||
INTEREST AND DIVIDEND INCOME: | |||||||||||||||
Interest and Fees on Loans | $ | 81,564 | $ | 89,509 | -8.9 | % | |||||||||
Taxable Interest on Investment Securities | 6,280 | 7,789 | -19.4 | % | |||||||||||
Tax-Exempt Interest on Investment Securities | 299 | 116 | 157.8 | % | |||||||||||
Interest on Term Federal Funds Sold | 684 | 94 | 627.7 | % | |||||||||||
Interest on Federal Funds Sold | 53 | 22 | 140.9 | % | |||||||||||
Interest on Interest-Bearing Deposits in Other Banks | 269 | 243 | 10.7 | % | |||||||||||
Dividends on Federal Reserve Bank Stock | 430 | 336 | 28.0 | % | |||||||||||
Dividends on Federal Home Loan Bank Stock | 82 | 58 | 41.4 | % | |||||||||||
Total Interest and Dividend Income | 89,661 | 98,167 | -8.7 | % | |||||||||||
INTEREST EXPENSE: | |||||||||||||||
Interest on Deposits | 12,511 | 18,657 | -32.9 | % | |||||||||||
Interest on Federal Home Loan Bank Advances | 126 | 618 | -79.6 | % | |||||||||||
Interest on Junior Subordinated Debentures | 2,400 | 2,148 | 11.7 | % | |||||||||||
Interest on Other Borrowings | - | 1 | -100.0 | % | |||||||||||
Total Interest Expense | 15,037 | 21,424 | -29.8 | % | |||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES | 74,624 | 76,743 | -2.8 | % | |||||||||||
Provision for Credit Losses | 6,000 | 8,100 | -25.9 | % | |||||||||||
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES | 68,624 | 68,643 | 0.0 | % | |||||||||||
NON-INTEREST INCOME: | |||||||||||||||
Service Charges on Deposit Accounts | 8,955 | 9,644 | -7.1 | % | |||||||||||
Insurance Commissions | 3,622 | 3,403 | 6.4 | % | |||||||||||
Trade Finance & Other Service Charges and Fees |
3,380 | 3,486 | -3.0 | % | |||||||||||
Bank-Owned Life Insurance Income | 872 | 700 | 24.6 | % | |||||||||||
Net Gain on Sales of SBA Loans | 7,245 | 1,612 | 349.4 | % | |||||||||||
Net Loss on Sales of Other Loans | (8,234 | ) | (3,472 | ) | 137.2 | % | |||||||||
Net Gain on Sales of Investment Securities | 1,392 | 1,634 | -14.8 | % | |||||||||||
Other-than-temporary Impairment Loss on Investment Securities |
(292 | ) | - | NM | |||||||||||
Other Operating Income | 402 | 496 | -19.0 | % | |||||||||||
Total Non-Interest Income | 17,342 | 17,503 | -0.9 | % | |||||||||||
NON-INTEREST EXPENSE: | |||||||||||||||
Salaries and Employee Benefits | 27,707 | 26,032 | 6.4 | % | |||||||||||
Occupancy and Equipment | 7,839 | 7,820 | 0.2 | % | |||||||||||
Deposit Insurance Premiums and Regulatory Assessments | 3,182 | 4,999 | -36.3 | % | |||||||||||
Data Processing | 3,762 | 4,269 | -11.9 | % | |||||||||||
Other Real Estate Owned Expense | 377 | 1,549 | -75.7 | % | |||||||||||
Professional Fees | 2,950 | 3,074 | -4.0 | % | |||||||||||
Directors and Officers Liability Insurance | 888 | 2,204 | -59.7 | % | |||||||||||
Supplies and Communications | 1,803 | 1,786 | 1.0 | % | |||||||||||
Advertising and Promotion | 2,633 | 2,105 | 25.1 | % | |||||||||||
Loan-Related Expense | 452 | 631 | -28.4 | % | |||||||||||
Amortization of Other Intangible Assets | 157 | 569 | -72.4 | % | |||||||||||
Expense related to Unconsummated Capital Offerings | - | 2,220 | -100.0 | % | |||||||||||
Other Operating Expenses | 5,563 | 5,541 | 0.4 | % | |||||||||||
Total Non-Interest Expense | 57,313 | 62,799 | -8.7 | % | |||||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES | 28,653 | 23,347 | 22.7 | % | |||||||||||
(Benefit) Provision for Income Taxes | (47,742 | ) | 706 | -6862.3 | % | ||||||||||
NET INCOME | $ | 76,395 | $ | 22,641 | 237.4 | % | |||||||||
EARNINGS PER SHARE: | |||||||||||||||
Basic | $ | 2.43 | $ | 1.20 | |||||||||||
Diluted | $ | 2.42 | $ | 1.20 | |||||||||||
WEIGHTED-AVERAGE SHARES OUTSTANDING: | |||||||||||||||
Basic | 31,474,042 | 18,886,415 | |||||||||||||
Diluted | 31,506,767 | 18,905,843 | |||||||||||||
COMMON SHARES OUTSTANDING | 31,489,201 | 18,907,299 | |||||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) | ||||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
September 30, | June 30, | Percentage | September 30, | Percentage | ||||||||||||||||||||
2012 | 2012 | Change | 2011 | Change | ||||||||||||||||||||
NET INCOME | $ | 13,279 | $ | 55,775 | -76.2 | % | $ | 4,203 | 215.9 | % | ||||||||||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX | ||||||||||||||||||||||||
Unrealized Gain on Securities |
||||||||||||||||||||||||
Unrealized Holding Gain Arising (Decreasing) During Period |
1,655 | (82 | ) |
2118.3 |
% | 2,289 | -27.7 | % | ||||||||||||||||
Unrealized Holding Gain Arising from the transfer of Held-to-Maturity Securities to Available-for-Sale Securities |
1,968 | - | NM | - | NM | |||||||||||||||||||
Less: Reclassification Adjustment for Loss (Gain) Included in Net Income |
166 | (1,265 | ) |
113.1 |
% | (1,704 | ) |
109.7 |
% | |||||||||||||||
Unrealized Gain on Interest Rate Swap |
- | 8 | -100.0 | % | 1 | -100.0 | % | |||||||||||||||||
Unrealized Gain (Loss) on Interest-Only Strip of Servicing Assets |
2 | (3 | ) |
166.7 |
% |
(9 |
) |
122.2 |
% | |||||||||||||||
Income Taxes Related to Items of Other Comprehensive Income |
(1,581 | ) | 295 | -635.9 | % | - | NM | |||||||||||||||||
Other Comprehensive Income | 2,210 | (1,047 | ) |
311.1 |
% |
577 |
283.0 |
% | ||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO SHAREHOLDERS | $ | 15,489 | $ | 54,728 | -71.7 | % | $ |
4,780 |
224.0 |
% | ||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||
September 30, | September 30, | Percentage | ||||||||||||||||||||||
2012 | 2011 | Change | ||||||||||||||||||||||
NET INCOME | $ | 76,395 | $ | 22,641 | 237.4 | % | ||||||||||||||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX | ||||||||||||||||||||||||
Unrealized Gain on Securities |
||||||||||||||||||||||||
Unrealized Holding Gain Arising During Period |
2,248 | 8,505 | -73.6 | % | ||||||||||||||||||||
Unrealized Holding Gain Arising from the transfer of Held-to-Maturity Securities to Available-for-Sale Securities |
1,968 | - | NM | |||||||||||||||||||||
Less: Reclassification Adjustment for (Gain) Included in Net Income |
(1,100 | ) | (1,634 | ) | -32.7 | % | ||||||||||||||||||
Unrealized Gain on Interest Rate Swap |
9 | 3 | 200.0 | % | ||||||||||||||||||||
Unrealized Gain (Loss) on Interest-Only Strip of Servicing Assets |
1 |
(8 |
) |
112.5 |
% | |||||||||||||||||||
Income Taxes Related to Items of Other Comprehensive Income |
(1,286 | ) | - | NM | ||||||||||||||||||||
Other Comprehensive Income | 1,840 |
6,866 |
-73.2 | % | ||||||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO SHAREHOLDERS | $ | 78,235 | $ |
29,507 |
165.1 | % | ||||||||||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||
SELECTED FINANCIAL DATA (UNAUDITED) | ||||||||||||||||
(In Thousands) | ||||||||||||||||
At or for the Three Months Ended |
||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||
2012 | 2012 | 2011 | ||||||||||||||
AVERAGE BALANCES: | ||||||||||||||||
Average Gross Loans, Net of Deferred Loan Fees (1) |
$ | 1,958,819 | $ | 2,003,475 | $ | 2,077,934 | ||||||||||
Average Investment Securities | $ | 386,513 | $ | 417,202 | $ | 394,379 | ||||||||||
Average Interest-Earning Assets | $ | 2,694,571 | $ | 2,642,428 | $ | 2,660,776 | ||||||||||
Average Total Assets | $ | 2,829,778 | $ | 2,723,432 | $ | 2,700,629 | ||||||||||
Average Deposits | $ | 2,361,534 | $ | 2,308,193 | $ | 2,383,639 | ||||||||||
Average Borrowings | $ | 85,482 | $ | 86,509 | $ | 87,386 | ||||||||||
Average Interest-Bearing Liabilities | $ | 1,766,709 | $ | 1,720,781 | $ | 1,859,847 | ||||||||||
Average Stockholders’ Equity | $ | 352,980 | $ | 300,578 | $ | 200,971 | ||||||||||
Average Tangible Equity | $ | 351,577 | $ | 299,148 | $ | 199,219 | ||||||||||
PERFORMANCE RATIOS: | ||||||||||||||||
Return on Average Assets (2) |
1.87 |
% | 8.24 | % | 0.62 | % | ||||||||||
Return on Average Stockholders’ Equity (2) |
14.97 |
% | 74.63 | % | 8.30 | % | ||||||||||
Return on Average Tangible Equity (2) |
15.03 |
% | 74.99 | % |
8.37 |
% | ||||||||||
Efficiency Ratio | 59.81 | % | 61.07 | % | 60.55 | % | ||||||||||
Net Interest Spread (2),(3) |
3.34 |
% | 3.45 | % | 3.34 | % | ||||||||||
Net Interest Margin (2),(3) |
3.69 | % | 3.84 | % | 3.75 | % | ||||||||||
ALLOWANCE FOR LOAN LOSSES: | ||||||||||||||||
Balance at Beginning of Period | $ | 71,893 | $ | 81,052 | $ | 109,029 | ||||||||||
Provision Charged to Operating Expense | 117 | 4,233 | 7,269 | |||||||||||||
Charge-Offs, Net of Recoveries | (5,903 | ) | (13,392 | ) | (15,506 | ) | ||||||||||
Balance at End of Period | $ | 66,107 | $ | 71,893 | $ | 100,792 | ||||||||||
ASSET QUALITY RATIOS: | ||||||||||||||||
Net Loan Charge-Offs to Average Gross Loans | 1.21 | % | 2.67 | % | 2.98 | % | ||||||||||
Allowance for Loan Losses to Total Gross Loans | 3.38 | % | 3.69 | % | 5.06 | % | ||||||||||
Allowance for Loan Losses to Total Non-Performing Loans | 147.92 | % | 159.26 | % | 129.24 | % | ||||||||||
Non-Performing Assets to Total Assets | 1.59 | % | 1.62 | % | 2.91 | % | ||||||||||
Non-Performing Loans to Gross Loans | 2.28 | % | 2.32 | % | 3.92 | % | ||||||||||
Total Non-Performing Assets to Allowance for Loan Losses | 68.16 | % | 64.28 | % | 77.66 | % | ||||||||||
ALLOWANCE FOR OFF-BALANCE SHEET ITEMS: | ||||||||||||||||
Balance at Beginning of Period | $ | 2,348 | $ | 2,581 | $ | 2,391 | ||||||||||
Provision Charged to Operating Expense | (117 | ) | (233 | ) | 831 | |||||||||||
Balance at End of Period | $ | 2,231 | $ | 2,348 | $ | 3,222 | ||||||||||
NON-PERFORMING ASSETS: | ||||||||||||||||
Non-Accrual Loans | $ | 44,692 | $ | 45,143 | $ | 77,991 | ||||||||||
Loans 90 Days or More Past Due and Still Accruing | - | - | - | |||||||||||||
Total Non-Performing Loans | 44,692 | 45,143 | 77,991 | |||||||||||||
Other Real Estate Owned, Net | 364 | 1,071 | 289 | |||||||||||||
Total Non-Performing Assets | 45,056 | 46,214 | 78,280 | |||||||||||||
Non-Performing Loans Classified as Loans Held for Sale |
4,421 | 3,489 | 17,513 | |||||||||||||
Non-Performing Assets (including Loans Held for Sale) | $ | 49,477 | $ | 49,703 | $ | 95,793 | ||||||||||
DELINQUENT LOANS (30 to 89 Days Past Due and Still Accruing) |
$ | 4,005 | $ | 4,707 | $ | 16,473 | ||||||||||
Delinquent Loans to Total Gross Loans | 0.20 | % | 0.24 | % | 0.83 | % | ||||||||||
(1) Loans Held for Sale are included in average gross loans. | ||||||||||||||||
(2) Annualized |
||||||||||||||||
(3) Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate. |
||||||||||||||||
|
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||
SELECTED FINANCIAL DATA, CONTINUED (UNAUDITED) | ||||||||||||||||
(In Thousands) | ||||||||||||||||
At or for the Three Months Ended |
||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||
2012 | 2012 | 2011 | ||||||||||||||
LOAN PORTFOLIO: | ||||||||||||||||
Real Estate Loans | $ | 736,287 | $ | 732,059 | $ | 697,834 | ||||||||||
Residential Loans | 103,774 | 107,757 | 56,638 | |||||||||||||
Commercial and Industrial Loans | 1,079,814 | 1,070,469 | 1,192,740 | |||||||||||||
Consumer Loans | 38,415 | 39,339 | 44,819 | |||||||||||||
Total Gross Loans | 1,958,290 | 1,949,624 | 1,992,031 | |||||||||||||
Deferred Loan Costs |
630 | 636 | 294 | |||||||||||||
Gross Loans, Net of Deferred Loan Fees | 1,958,920 | 1,950,260 | 1,992,325 | |||||||||||||
Allowance for Loan Losses | (66,107 | ) | (71,893 | ) | (100,792 | ) | ||||||||||
Loans Receivable, Net | 1,892,813 | 1,878,367 | 1,891,533 | |||||||||||||
Loans Held for Sale, at the Lower of Cost or Fair Value | 10,736 | 5,138 | 37,202 | |||||||||||||
Total Loans Receivable, Net | $ | 1,903,549 | $ | 1,883,505 | $ | 1,928,735 | ||||||||||
LOAN MIX: | ||||||||||||||||
Real Estate Loans | 37.6 | % | 37.5 | % | 35.0 | % | ||||||||||
Residential Loans | 5.3 | % | 5.5 | % | 2.8 | % | ||||||||||
Commercial and Industrial Loans | 55.1 | % | 55.0 | % | 60.0 | % | ||||||||||
Consumer Loans | 2.0 | % | 2.0 | % | 2.2 | % | ||||||||||
Total Gross Loans | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
DEPOSIT PORTFOLIO: | ||||||||||||||||
Demand - Noninterest-Bearing | $ | 694,345 | $ | 679,085 | $ | 621,195 | ||||||||||
Savings | 111,654 | 113,707 | 106,633 | |||||||||||||
Money Market Checking and NOW Accounts | 563,785 | 557,711 | 455,438 | |||||||||||||
Time Deposits of $100,000 or More | 635,802 | 684,053 | 833,180 | |||||||||||||
Other Time Deposits | 357,799 | 350,551 | 336,723 | |||||||||||||
Total Deposits | $ | 2,363,385 | $ | 2,385,107 | $ | 2,353,169 | ||||||||||
DEPOSIT MIX: | ||||||||||||||||
Demand - Noninterest-Bearing | 29.4 | % | 28.5 | % | 26.4 | % | ||||||||||
Savings | 4.7 | % | 4.8 | % | 4.5 | % | ||||||||||
Money Market Checking and NOW Accounts | 23.9 | % | 23.4 | % | 19.4 | % | ||||||||||
Time Deposits of $100,000 or More | 26.9 | % | 28.6 | % | 35.4 | % | ||||||||||
Other Time Deposits | 15.1 | % | 14.7 | % | 14.3 | % | ||||||||||
Total Deposits | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||
CAPITAL RATIOS: | ||||||||||||||||
Hanmi Financial | ||||||||||||||||
Total Risk-Based Capital Ratio | 20.79 | % | 20.02 | % | 14.58 | % | ||||||||||
Tier 1 Risk-Based Capital Ratio | 19.52 | % | 18.74 | % | 12.63 | % | ||||||||||
Tier 1 Leverage Capital Ratio | 14.71 | % | 14.70 | % | 9.80 | % | ||||||||||
Tangible Equity to Tangible Assets Ratio | 12.77 | % | 12.20 | % | 7.51 | % | ||||||||||
Hanmi Bank | ||||||||||||||||
Total Risk-Based Capital Ratio | 19.91 | % | 19.06 | % | 14.72 | % | ||||||||||
Tier 1 Risk-Based Capital Ratio | 18.63 | % | 17.79 | % | 13.42 | % | ||||||||||
Tier 1 Leverage Capital Ratio | 14.05 | % | 13.95 | % | 10.41 | % | ||||||||||
Tangible Equity to Tangible Assets Ratio | 14.96 | % | 14.34 | % | 10.63 | % | ||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||||
AVERAGE BALANCE, AVERAGE YIELD EARNED AND AVERAGE RATE PAID (UNAUDITED) | ||||||||||||||||||||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||
September 30, 2012 | June 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||||||||||||||||
Interest | Average | Interest | Average | Interest | Average | |||||||||||||||||||||||||||||||||||
Average | Income / | Yield / | Average | Income / | Yield / | Average | Income / | Yield / | ||||||||||||||||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||
Interest-Earning Assets: | ||||||||||||||||||||||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees | $ | 1,958,819 | $ | 26,781 | 5.44 | % | $ | 2,003,475 | $ | 27,241 | 5.47 | % | $ | 2,077,934 | $ | 29,355 | 5.60 | % | ||||||||||||||||||||||
Municipal Securities - Taxable | 44,887 | 452 | 4.03 | % | 44,867 | 442 | 3.94 | % | 10,732 | 115 | 4.29 | % | ||||||||||||||||||||||||||||
Municipal Securities - Tax Exempt | 12,587 | 151 | 4.79 | % | 13,011 | 152 | 4.68 | % | 4,526 | 60 | 5.30 | % | ||||||||||||||||||||||||||||
Obligations of Other U.S. Government Agencies | 74,345 | 280 | 1.51 | % | 77,390 | 380 | 1.96 | % | 106,029 | 387 | 1.46 | % | ||||||||||||||||||||||||||||
Other Debt Securities | 254,694 | 1,260 | 1.98 | % | 281,934 | 1,368 | 1.94 | % | 273,092 | 1,519 | 2.22 | % | ||||||||||||||||||||||||||||
Equity Securities | 30,886 | 178 | 2.31 | % | 31,107 | 176 | 2.26 | % | 32,491 | 129 | 1.59 | % | ||||||||||||||||||||||||||||
Federal Funds Sold |
17,925 | 20 | 0.44 | % | 29,844 | 31 | 0.42 | % | 4,734 | 5 | 0.42 | % | ||||||||||||||||||||||||||||
Term Federal Funds Sold | 78,967 | 191 | 0.96 | % | 70,384 | 168 | 0.95 | % | 42,913 | 49 | 0.46 | % | ||||||||||||||||||||||||||||
Interest-Bearing Deposits in Other Banks | 221,461 | 142 | 0.26 | % | 90,416 | 59 | 0.26 | % | 108,325 | 75 | 0.27 | % | ||||||||||||||||||||||||||||
Total Interest-Earning Assets | 2,694,571 | 29,455 | 4.35 | % | 2,642,428 | 30,017 | 4.57 | % | 2,660,776 | 31,694 | 4.73 | % | ||||||||||||||||||||||||||||
Noninterest-Earning Assets: | ||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents | 70,591 | 71,162 | 67,153 | |||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses | (71,481 | ) | (79,089 | ) | (107,456 | ) | ||||||||||||||||||||||||||||||||||
Other Assets | 136,097 | 88,931 | 80,156 | |||||||||||||||||||||||||||||||||||||
Total Noninterest-Earning Assets | 135,207 | 81,004 | 39,853 | |||||||||||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 2,829,778 | $ | 2,723,432 | $ | 2,700,629 | ||||||||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||||||||||
Savings | $ | 111,432 | $ | 516 | 1.84 | % | $ | 111,685 | $ | 586 | 2.11 | % | $ | 107,643 | $ | 674 | 2.48 | % | ||||||||||||||||||||||
Money Market Checking and NOW Accounts | 555,454 | 859 | 0.62 | % | 514,662 | 769 | 0.60 | % | 475,712 | 805 | 0.67 | % | ||||||||||||||||||||||||||||
Time Deposits of $100,000 or More | 660,036 | 1,467 | 0.88 | % | 659,176 | 1,763 | 1.08 | % | 854,894 | 3,237 | 1.50 | % | ||||||||||||||||||||||||||||
Other Time Deposits | 354,305 | 797 | 0.89 | % | 348,749 | 835 | 0.96 | % | 334,212 | 1,014 | 1.20 | % | ||||||||||||||||||||||||||||
FHLB Advances | 3,076 | 40 | 5.17 | % | 4,103 | 43 | 4.22 | % | 3,437 | 46 | 5.31 | % | ||||||||||||||||||||||||||||
Other Borrowings | - | - | 0.00 | % | - | - | 0.00 | % | 1,543 | - | 0.00 | % | ||||||||||||||||||||||||||||
Junior Subordinated Debentures | 82,406 | 804 | 3.88 | % | 82,406 | 797 | 3.89 | % | 82,406 | 739 | 3.56 | % | ||||||||||||||||||||||||||||
Total Interest-Bearing Liabilities | 1,766,709 | 4,483 | 1.01 | % | 1,720,781 | 4,793 | 1.12 | % | 1,859,847 | 6,515 | 1.39 | % | ||||||||||||||||||||||||||||
Noninterest-Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Demand Deposits | 680,307 | 673,921 | 611,178 | |||||||||||||||||||||||||||||||||||||
Other Liabilities | 29,782 | 28,152 | 28,633 | |||||||||||||||||||||||||||||||||||||
Total Noninterest-Bearing Liabilities | 710,089 | 702,073 | 639,811 | |||||||||||||||||||||||||||||||||||||
Total Liabilities | 2,476,798 | 2,422,854 | 2,499,658 | |||||||||||||||||||||||||||||||||||||
Shareholders' Equity | 352,980 | 300,578 | 200,971 | |||||||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 2,829,778 | $ | 2,723,432 | $ | 2,700,629 | ||||||||||||||||||||||||||||||||||
NET INTEREST INCOME | $ | 24,972 | $ | 25,224 | $ | 25,179 | ||||||||||||||||||||||||||||||||||
COST OF DEPOSITS | 0.61 | % | 0.69 | % | 0.95 | % | ||||||||||||||||||||||||||||||||||
NET INTEREST SPREAD |
3.34 |
% | 3.45 | % | 3.34 | % | ||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN | 3.69 | % | 3.84 | % | 3.75 | % | ||||||||||||||||||||||||||||||||||
HANMI FINANCIAL CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||||
AVERAGE BALANCE, AVERAGE YIELD EARNED AND AVERAGE RATE PAID (UNAUDITED) | |||||||||||||||||||||||||||
(In Thousands) | |||||||||||||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||||
Interest | Average | Interest | Average | ||||||||||||||||||||||||
Average | Income / | Yield / | Average | Income / | Yield / | ||||||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||
Interest-Earning Assets: | |||||||||||||||||||||||||||
Gross Loans, Net of Deferred Loan Fees | $ | 1,982,369 | $ | 81,564 | 5.50 | % | $ | 2,149,101 | $ | 89,508 | 5.57 | % | |||||||||||||||
Municipal Securities - Taxable | 44,881 | 1,340 | 3.98 | % | 13,930 | 433 | 4.14 | % | |||||||||||||||||||
Municipal Securities - Tax Exempt | 12,959 | 460 | 4.73 | % | 4,373 | 179 | 5.46 | % | |||||||||||||||||||
Obligations of Other U.S. Government Agencies | 75,058 | 985 | 1.75 | % | 134,779 | 1,639 | 1.62 | % | |||||||||||||||||||
Other Debt Securities | 276,646 | 3,955 | 1.91 | % | 301,478 | 5,717 | 2.53 | % | |||||||||||||||||||
Equity Securities | 31,486 | 512 | 2.17 | % | 34,030 | 394 | 1.54 | % | |||||||||||||||||||
Federal Funds Sold |
16,545 | 53 | 0.43 | % | 6,160 | 22 | 0.48 | % | |||||||||||||||||||
Term Federal Funds Sold | 91,898 | 684 | 0.99 | % | 25,542 | 94 | 0.49 | % | |||||||||||||||||||
Interest-Bearing Deposits in Other Banks | 139,458 | 269 | 0.26 | % | 115,722 | 243 | 0.28 | % | |||||||||||||||||||
Total Interest-Earning Assets | 2,671,300 | 89,822 | 4.49 | % | 2,785,115 | 98,229 | 4.72 | % | |||||||||||||||||||
Noninterest-Earning Assets: | |||||||||||||||||||||||||||
Cash and Cash Equivalents | 70,303 | 67,791 | |||||||||||||||||||||||||
Allowance for Loan Losses | (79,502 | ) | (125,990 | ) | |||||||||||||||||||||||
Other Assets | 103,207 | 86,949 | |||||||||||||||||||||||||
Total Noninterest-Earning Assets | 94,008 | 28,750 | |||||||||||||||||||||||||
TOTAL ASSETS | $ | 2,765,308 | $ | 2,813,865 | |||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||||||
Interest-Bearing Liabilities: | |||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||
Savings | $ | 109,605 | $ | 1,675 | 2.04 | % | $ | 110,795 | $ | 2,157 | 2.60 | % | |||||||||||||||
Money Market Checking and NOW Accounts | 512,086 | 2,313 | 0.60 | % | 471,179 | 2,817 | 0.80 | % | |||||||||||||||||||
Time Deposits of $100,000 or More | 700,443 | 5,978 | 1.14 | % | 943,366 | 10,773 | 1.53 | % | |||||||||||||||||||
Other Time Deposits | 346,925 | 2,545 | 0.98 | % | 308,558 | 2,910 | 1.26 | % | |||||||||||||||||||
FHLB Advances | 3,478 | 126 | 4.84 | % | 87,369 | 618 | 0.95 | % | |||||||||||||||||||
Other Borrowings | - | - | 0.00 | % | 1,437 | 1 | 0.09 | % | |||||||||||||||||||
Junior Subordinated Debentures | 82,406 | 2,400 | 3.89 | % | 82,406 | 2,148 | 3.49 | % | |||||||||||||||||||
Total Interest-Bearing Liabilities | 1,754,943 | 15,037 | 1.14 | % | 2,005,110 | 21,424 | 1.43 | % | |||||||||||||||||||
Noninterest-Bearing Liabilities: | |||||||||||||||||||||||||||
Demand Deposits | 666,712 | 589,296 | |||||||||||||||||||||||||
Other Liabilities | 29,837 | 29,801 | |||||||||||||||||||||||||
Total Noninterest-Bearing Liabilities | 696,549 | 619,097 | |||||||||||||||||||||||||
Total Liabilities | 2,451,492 | 2,624,207 | |||||||||||||||||||||||||
Shareholders' Equity | 313,816 | 189,658 | |||||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 2,765,308 | $ | 2,813,865 | |||||||||||||||||||||||
NET INTEREST INCOME | $ | 74,785 | $ | 76,805 | |||||||||||||||||||||||
COST OF DEPOSITS | 0.72 | % | 1.03 | % | |||||||||||||||||||||||
NET INTEREST SPREAD | 3.35 | % | 3.29 | % | |||||||||||||||||||||||
NET INTEREST MARGIN | 3.74 | % | 3.69 | % | |||||||||||||||||||||||
Non-GAAP Financial Measures
Tangible Common Equity to Tangible Assets Ratio
Tangible common equity to tangible assets ratio is supplemental financial information determined by a method other than in accordance with U.S. generally accepted accounting principles (“GAAP”). This non-GAAP measure is used by management in the analysis of Hanmi Financial and Hanmi Bank’s capital strength. Tangible equity is calculated by subtracting goodwill and other intangible assets from total stockholders’ equity. Banking and financial institution regulators also exclude goodwill and other intangible assets from total stockholders’ equity when assessing the capital adequacy of a financial institution. Management believes the presentation of this financial measure excluding the impact of these items provides useful supplemental information that is essential to a proper understanding of the capital strength of Hanmi Financial and Hanmi Bank. This disclosure should not be viewed as a substitution for results determined in accordance with GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.
The following table reconciles this non-GAAP performance measure to the GAAP performance measure for the periods indicated:
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS RATIO (UNAUDITED) |
||||||||||||||||
(In Thousands, Except Per Share Data) | ||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||
HANMI FINANCIAL CORPORATION | 2012 | 2012 | 2011 | |||||||||||||
Total Assets | $ | 2,841,857 | $ | 2,846,652 | $ | 2,686,570 | ||||||||||
Less Other Intangible Assets | (1,376 | ) | (1,417 | ) | (1,664 | ) | ||||||||||
Tangible Assets | $ | 2,840,481 | $ | 2,845,235 | $ | 2,684,906 | ||||||||||
Total Stockholders' Equity | $ | 363,987 | $ | 348,456 | $ | 203,203 | ||||||||||
Less Other Intangible Assets | (1,376 | ) | (1,417 | ) | (1,664 | ) | ||||||||||
Tangible Stockholders' Equity | $ | 362,611 | $ | 347,039 | $ | 201,539 | ||||||||||
Total Stockholders' Equity to Total Assets Ratio |
12.81 | % | 12.24 | % | 7.56 | % | ||||||||||
Tangible Common Equity to Tangible Assets Ratio | 12.77 | % | 12.20 | % | 7.51 | % | ||||||||||
Common Shares Outstanding | 31,489,201 | 31,489,201 | 18,907,299 | |||||||||||||
Tangible Common Equity Per Common Share | $ | 11.52 | $ | 11.02 | $ | 10.66 | ||||||||||
HANMI BANK | ||||||||||||||||
Total Assets | $ | 2,836,931 | $ | 2,841,441 | $ | 2,681,517 | ||||||||||
Less Other Intangible Assets | - | - | (94 | ) | ||||||||||||
Tangible Assets | $ | 2,836,931 | $ | 2,841,441 | $ | 2,681,423 | ||||||||||
Total Stockholders' Equity | $ | 424,546 | $ | 407,407 | $ | 285,250 | ||||||||||
Less Other Intangible Assets | - | - | (94 | ) | ||||||||||||
Tangible Stockholders' Equity | $ | 424,546 | $ | 407,407 | $ | 285,156 | ||||||||||
Total Stockholders' Equity to Total Assets Ratio |
14.96 | % | 14.34 | % | 10.64 | % | ||||||||||
Tangible Common Equity to Tangible Assets Ratio | 14.96 | % | 14.34 | % | 10.63 | % |
CONTACT:
Hanmi Financial Corporation
Lonny Robinson, Executive
Vice President and Chief Financial Officer
213-368-3200