UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

Current Report

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported):

January 26, 2015

 


 

WILSHIRE BANCORP, INC.

(Exact name of registrant as specified in its charter)

 


 

California

 

000-50923

 

20-0711133

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

3200 Wilshire Boulevard, Los Angeles,
California 90010

(Address of principal executive offices) (Zip Code)

 

(213) 387-3200

(Registrant’s telephone number, including area code)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

ITEM 2.02            RESULTS OF OPERATIONS AND FINANCIAL CONDITION

 

This information set forth under “Item 2.02. Results of Operations and Financial Condition,” including the Exhibits attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing.

 

On January 26, 2015, Wilshire Bancorp, Inc. issued a press release announcing its results of operations and financial condition for the quarter ended December 31, 2014.  A copy of the press release is attached as Exhibit 99.1.

 

ITEM 9.01            FINANCIAL STATEMENTS AND EXHIBITS

 

(d)        Exhibits

 

Exhibit 99.1          Press release dated January 26, 2015, issued by Wilshire Bancorp, Inc.

 

2



 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

WILSHIRE BANCORP, INC.

 

 

Date: January 27, 2015

By:

/s/ Alex Ko

 

 

Alex Ko, Executive Vice President,

 

 

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit 
No.

 

Description

 

 

 

99.1

 

Press release dated January 26, 2015, issued by Wilshire Bancorp, Inc.

 

4


 

 



Exhibit 99.1

 

WILSHIRE BANCORP, INC.

 

 

 

CONTACT:

 

 

 

Alex Ko, EVP & CFO, (213) 427-6560

 

 

NEWS RELEASE

www.wilshirebank.com

 

 

 

 

Wilshire Bancorp Reports Net Income of $16.1 Million or

$0.20 per Share for Fourth Quarter 2014

 

LOS ANGELES, January 26, 2015 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income of $16.1 million, or $0.20 per diluted common share, for the quarter ended December 31, 2014.  This compares to net income of $10.9 million, or $0.15 per diluted common share, for the same period of the prior year, and net income of $15.1 million, or $0.19 per diluted common share, for the third quarter of 2014.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We had another strong quarter of business development with $327 million in loan originations, which is an increase of 47% compared to the same quarter in 2013.  As a result of the strong marketing team we have built, we have been able to more deeply penetrate our existing markets and generate full year loan growth of 16% in 2014.  We are also making good progress towards our goal of building a more diversified loan portfolio, as our commercial portfolio and our residential real estate portfolio are growing at significantly higher rates than our commercial real estate portfolio.  Our positive business development trends, continued low credit costs, and disciplined expense control has helped us to deliver a consistently strong level of returns with a return on average assets of 1.57% and a return on average equity of 12.65% for the full year 2014.”

 

“In addition to continuing to expand our customer base in our core markets, we plan to increase our presence in the Southeastern United States, where we are seeing strong growth in the multi-ethnic communities that we serve.  We believe this expansion will provide an incremental source of growth, while also helping us to build a stronger, more diversified banking franchise,” said Mr. Yoo.

 

Q4 2014 Summary

 

·        Net income totaled $16.1 million, or $0.20 per diluted common share, for the fourth quarter of 2014

 

·        Total net revenue of $47.4 million for the fourth quarter of 2014, an increase of 13.8% from the fourth quarter of 2013

 

·        Return on average assets of 1.59% and return on average equity of 13.27% for the fourth quarter of 2014

 

·        Net interest margin of 4.00% for the fourth quarter of 2014, a decrease from 4.26% for the third quarter of 2014

 

·        Loans receivable (net of deferred fees and costs) totaled $3.31 billion at December 31, 2014, an increase of 17% from $2.82 billion at December 31, 2013

 

·        Total deposits were $3.40 billion at December 31, 2014, an increase of 18% from $2.87 billion at December 31, 2013

 

·        Continued improvement in asset quality resulted in no provision for losses on loans and loan commitments for the fourth quarter of 2014

 



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 2

 

STATEMENT OF OPERATIONS

 

Net interest income before provision for losses on loans and loan commitments totaled $37.5 million for the fourth quarter of 2014, an increase of 16% from $32.3 million for the fourth quarter of 2013, and an increase of 2% from $36.8 million for the third quarter of 2014.  The increase from the prior quarter is primarily attributable to a higher average loan balance.  Discount accretion income from loans acquired from Saehan Bancorp and BankAsiana totaled $2.4 million for the fourth quarter of 2014, compared to $2.9 million for the third quarter of 2014.

 

Net interest margin was 4.00% for the fourth quarter of 2014, compared to 4.26% for the third quarter of 2014, and 4.20% for the fourth quarter of 2013. Excluding the effect of the amortization/accretion of the purchase accounting adjustments for the acquisitions of Saehan Bancorp and BankAsiana, the net interest margin* was 3.74% for the fourth quarter of 2014, compared with 3.89% for the third quarter of 2014, and 3.91% for the fourth quarter of 2013.  The decrease in net interest margin is attributable to an increase in lower yielding fed funds sold balances and a decline in discount accretion income for the fourth quarter of 2014, compared to the third quarter of 2014 and fourth quarter of 2013.

 

Loan yields were 5.09% for the fourth quarter of 2014, compared with 5.12% for the third quarter of 2014, and 5.17% for the fourth quarter of 2013.  Excluding the effect of the accretion of the purchase accounting adjustments for the acquisitions of Saehan Bancorp and BankAsiana, loan yields* were 4.79% for the fourth quarter of 2014, compared to 4.74% for the third quarter of 2014, and 4.86% for the fourth quarter of 2013.

 

Net interest margin and loan yields excluding the effect of acquisition accounting adjustments are non-GAAP measures. Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release.

 

The total cost of deposits was 0.58% for the fourth quarter of 2014, compared with 0.53% for the third quarter of 2014 and 0.53% for the fourth quarter of 2013.  The increase in cost of deposits for the fourth quarter of 2014 compared to the third quarter of 2014 and fourth quarter of 2013, was primarily due to an increase in rates on time deposits.

 

Non-Interest Income

 

Total non-interest income was $9.9 million for the fourth quarter of 2014, compared to $9.3 million for the fourth quarter of 2013, and $9.6 million for the third quarter of 2014.  The increase from the prior quarter was primarily due to an increase in net gain on sale of Small Business Administration (“SBA”) loans, while the increase from the same period in 2013 was due to an increase in other non-interest income.

 

The $3.5 million in net gain on sale of loans recognized during the fourth quarter of 2014 consisted mostly of gains from the sale of SBA loans.  Net gain on sale of loans for the third quarter of 2014 was $2.4 million.  During the fourth quarter of 2014, the Company sold $35.5 million in SBA loans, compared with $20.3 million sold during the third quarter of 2014.

 

Non-Interest Expense

 

Total non-interest expense was $23.5 million for the fourth quarter of 2014, compared with $24.7 million for the fourth quarter of 2013, and $23.2 million for the third quarter of 2014.  The increase in non-interest expense from the prior quarter was due to increases in salaries and employee benefits and other non-interest expenses.

 

Total salaries and employee benefits expense was $12.4 million for the fourth quarter of 2014, compared with $12.9 million for the fourth quarter of 2013, and $12.3 million for the third quarter of 2014.

 

2



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 3

 

Other non-interest expense for the fourth quarter of 2014 totaled $6.7 million, compared with $6.3 million for the fourth quarter of 2013, and $6.5 million for the third quarter of 2014.  The increase in other non-interest expense during the fourth quarter of 2014 compared to prior quarters was primarily attributable to an increase in expenses related to OREO (other real estate owned).

 

The Company’s operating efficiency ratio was 49.5% for the fourth quarter of 2014, compared with 59.2% for the fourth quarter of 2013, and 50.1% for the third quarter of 2014.

 

BALANCE SHEET

 

Total loans receivable (net of deferred fees and costs) were $3.31 billion at December 31, 2014, compared to $3.16 billion at September 30, 2014.  The increase in loans during the fourth quarter of 2014 was driven by growth in real estate secured and commercial & industrial loans.

 

The following table shows total loans receivable, loans held-for-sale, and total loans by loan type:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

21,248

 

$

40,062

 

$

43,292

 

$

42,124

 

$

39,268

 

Real Estate Secured

 

2,655,251

 

2,593,242

 

2,481,801

 

2,395,487

 

2,314,527

 

Commercial & Industrial

 

610,762

 

515,831

 

431,758

 

417,956

 

448,379

 

Consumer

 

21,036

 

12,810

 

13,044

 

16,072

 

14,668

 

Total Loans Receivable *

 

3,308,297

 

3,161,945

 

2,969,895

 

2,871,639

 

2,816,842

 

Held-For-Sale Loans

 

11,783

 

16,236

 

6,207

 

27,791

 

47,557

 

Total Loans *

 

$

3,320,080

 

$

3,178,181

 

$

2,976,102

 

$

2,899,430

 

$

2,864,399

 

 


* Total loans receivable and total loans are net of deferred fees and costs as shown in the consolidated balance sheet presentation

 

The following table presents the December 31, 2014 balance of total loans by loan type and broken out by legacy Wilshire loans and loans acquired from former BankAsiana, Saehan Bank, and Mirae Bank.

 

 

 

At December 31, 2014

 

(Dollars In Thousands) (Unaudited)

 

BankAsiana*

 

Saehan Bank*

 

Mirae Bank*

 

Legacy Wilshire

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

3,947

 

$

 

$

 

$

17,301

 

$

21,248

 

Real Estate Secured

 

101,100

 

303,699

 

38,546

 

2,211,906

 

2,655,251

 

Commercial & Industrial

 

20,749

 

18,672

 

2,607

 

568,734

 

610,762

 

Consumer

 

 

646

 

 

20,390

 

21,036

 

Total Loans Receivable

 

125,796

 

323,017

 

41,153

 

2,818,331

 

3,308,297

 

Held-For-Sale Loans

 

 

 

 

11,783

 

11,783

 

Total Loans

 

$

125,796

 

$

323,017

 

$

41,153

 

$

2,830,114

 

$

3,320,080

 

 


* Represents loans balances net of fair value adjustments

 

The following table shows quarterly loan originations:

 

 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

184,477

 

56

%

$

191,272

 

48

%

$

170,042

 

60

%

$

96,266

 

49

%

$

132,780

 

60

%

Commercial & Industrial

 

73,194

 

22

%

89,166

 

22

%

31,058

 

11

%

36,619

 

18

%

30,541

 

14

%

Consumer

 

3,385

 

1

%

6,560

 

2

%

1,580

 

1

%

632

 

0

%

546

 

0

%

SBA

 

34,747

 

11

%

41,373

 

10

%

37,004

 

13

%

35,305

 

18

%

44,599

 

20

%

Residential Mortgage Dept. *

 

31,632

 

10

%

70,791

 

18

%

42,325

 

15

%

29,063

 

15

%

13,858

 

6

%

Total Loan Originations

 

$

327,435

 

100

%

$

399,162

 

100

%

$

282,009

 

100

%

$

197,885

 

100

%

$

222,324

 

100

%

 


* Originations of warehouse lines of credit are presented under the Residential Mortgage Department as shown above, however, warehouse lines of credit are reported as commercial and industrial loans on the consolidated balance sheet.

 

3



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 4

 

Originations for the fourth quarter of 2014 totaled $327.4 million, compared to $399.2 million for the third quarter of 2014, and $222.3 million for the fourth quarter of 2013.

 

Total SBA loans held-for-sale at the end of the fourth quarter of 2014 were $11.1 million, compared to $16.2 million at the end of the previous quarter.  The decision to retain or sell SBA loans is made on a quarter-to-quarter basis, depending on prevailing pricing in the secondary market and the Company’s liquidity needs.

 

Total deposits were $3.40 billion at December 31, 2014, compared with $3.19 billion at September 30, 2014.  The increase in total deposits was primarily attributable to growth in time deposits, which was partially offset by a decrease in money market deposits.

 

CREDIT QUALITY

 

During the fourth quarter of 2014, the Company continued to experience a general improvement in asset quality including a decline in non-accrual and classified loans.  As a result of the improved credit quality, the Company determined that no provision for losses on loans and loan commitments was required for the fourth quarter of 2014.  The allowance for loan losses totaled $48.6 million, or 1.47% of gross loans (excluding loans held-for-sale), at December 31, 2014, compared to $53.1 million, or 1.67% of gross loans (excluding loans held-for-sale), at September 30, 2014.  Acquired loans, included in the allowance coverage ratios, were recorded at fair value and the remaining discount on these loans was approximately $22.1 million at December 31, 2014.  The coverage ratio of the allowance for loan losses to non-performing assets was 107.6% at December 31, 2014, compared with 103.2% at September 30, 2014.

 

Non-Performing Loans

 

At December 31, 2014, total non-performing loans were $37.3 million, or 1.12% of total gross loans, compared to $44.9 million, or 1.41% of total gross loans, at September 30, 2014.

 

The following table shows total non-performing loans by loan type:

 

NON-PERFORMING LOANS

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Construction

 

$

 

$

 

$

 

$

 

$

2,471

 

Real Estate Secured

 

29,547

 

37,205

 

35,585

 

35,988

 

33,569

 

Commercial & Industrial

 

7,718

 

7,699

 

6,769

 

7,121

 

1,196

 

Consumer

 

 

1

 

4

 

 

 

Total Non-Performing Loans

 

$

37,265

 

$

44,905

 

$

42,358

 

$

43,109

 

$

37,236

 

 

Net Charge-offs/Recoveries

 

During the fourth quarter of 2014, the Company had total gross charge-offs of $6.3 million and recoveries of $1.8 million which resulted in total net charge-offs of $4.5 million for the fourth quarter of 2014, compared to net recoveries of $447,000 for the third quarter of 2014.  The gross charge-offs in the fourth quarter of 2014 primarily consisted of $2.7 million in charge-offs of commercial real estate loans that had previously been on non-accrual status and related to one borrower, and $1.3 million in charge-offs related to former Mirae Bank loans.

 

4



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 5

 

Gross charge-offs and recoveries by loan type are reflected in the tables below:

 

GROSS LOAN CHARGE-OFFS

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

5,461

 

$

1,161

 

$

782

 

$

672

 

$

552

 

Commercial & Industrial

 

852

 

614

 

1,021

 

964

 

997

 

Consumer

 

 

 

 

1

 

2

 

Total Loan Charge-Offs

 

$

6,313

 

$

1,775

 

$

1,803

 

$

1,637

 

$

1,551

 

 

LOAN RECOVERIES

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

199

 

$

1,688

 

$

586

 

$

1,028

 

$

2,038

 

Commercial & Industrial

 

1,620

 

534

 

408

 

510

 

679

 

Consumer

 

2

 

 

14

 

 

 

Total Loan Recoveries

 

$

1,821

 

$

2,222

 

$

1,008

 

$

1,538

 

$

2,717

 

 

Other measures of credit quality are shown in the following tables:

 

DELINQUENT LOANS - By Days Past Due

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

30 - 59 Days Past Due

 

$

5,165

 

$

4,137

 

$

4,556

 

$

5,756

 

$

2,846

 

60 - 89 Days Past Due

 

1,820

 

4,002

 

2,992

 

1,526

 

2,527

 

90 Days, and still accruing

 

 

 

 

 

167

 

Total Delinquent Loans

 

$

6,985

 

$

8,139

 

$

7,548

 

$

7,282

 

$

5,540

 

 

TROUBLED DEBT RESTRUCTURED LOANS (“TDR”)

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Real Estate Secured

 

$

25,096

 

$

31,313

 

$

33,349

 

$

34,565

 

$

30,008

 

Commercial & Industrial

 

10,900

 

11,425

 

5,542

 

5,563

 

6,212

 

Total TDR Loans

 

$

35,996

 

$

42,738

 

$

38,891

 

$

40,128

 

$

36,220

 

 

LOAN CLASSIFICATIONS

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

(Net of SBA Guaranty Portions)

 

Dec 31, 2014

 

Sep 30, 2014

 

Jun 30, 2014

 

Mar 31, 2014

 

Dec 31, 2013

 

Special Mention

 

$

76,906

 

$

62,929

 

$

88,382

 

$

101,627

 

$

100,798

 

Substandard

 

82,305

 

94,854

 

110,462

 

127,996

 

149,479

 

Doubtful

 

11,952

 

15,291

 

18,040

 

19,931

 

8,015

 

Total Criticized and Classified Loans

 

$

171,163

 

$

173,074

 

$

216,884

 

$

249,554

 

$

258,292

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Classified Loans

 

$

94,257

 

$

110,145

 

$

128,502

 

$

147,927

 

$

157,494

 

 

5



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 6

 

CAPITAL RATIOS

 

As of December 31, 2014, all of the Company’s capital ratios remain in excess of “well capitalized” regulatory requirements as shown in the following table:

 

(Dollars In Thousands, Except Per Share Info)

 

December 31, 2014

 

Well Capitalized
Regulatory
Requirements

 

Total Excess Above
Well Capitalized
Requirements

 

Tier 1 Leverage Capital Ratio

 

12.11

%

5.00

%

$

282,191

 

Tier 1 Risk-Based Capital Ratio

 

14.13

%

6.00

%

$

276,602

 

Total Risk-Based Capital Ratio

 

15.38

%

10.00

%

$

183,112

 

Tangible Common Equity To Tangible Assets *

 

10.23

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

5.33

 

N/A

 

N/A

 

 


* “Tangible Common Equity” and “Tangible Assets” are Non-GAAP measures of financial performance.  Please refer to the “Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures” table at the end of this press release for a reconciliation of Tangible Common Equity to Shareholders’ Equity and Tangible Assets to Total Assets.

 

CONFERENCE CALL

 

Management will host its quarterly conference call on January 27, 2015, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing 800-299-9630 (domestic) or 617-786-2904 (international) and providing passcode number 82609103.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 33 branch offices in California, Texas, New Jersey and New York, and 6 loan production offices in Dallas, TX, Palisades Park, NJ, Atlanta, GA, Aurora, CO, Newark, CA, and Federal Way, WA, and is an SBA preferred lender nationwide. Wilshire Bank is a community bank with a focus on commercial real estate lending and general commercial banking, with its primary market encompassing the multi-ethnic populations of the Los Angeles metropolitan area.  For more information, please go to www.wilshirebank.com.

 

FORWARD-LOOKING STATEMENTS

 

Statements concerning future performance, events, or any other guidance on future periods constitute forward-looking statements that are subject to a number of risks and uncertainties that might cause actual results to differ materially from stated expectations. Undue reliance should not be placed on forward-looking statements, as they are subject to risks and uncertainties, including but not limited to the risk factors set forth in our most recent Annual Report on Form 10-K and our other reports filed with or furnished to the Securities and Exchange Commission.  Specific factors that could cause future results to differ materially from historical performance and these forward-looking statements include, but are not limited to: (1) loan production and sales, (2) credit quality, (3) the ability to expand net interest margin, (4) the ability to continue to attract low-cost deposits, (5) success of expansion efforts, (6) competition in the marketplace, (7) political developments, war or other hostilities, (8) changes in the interest rate environment, (9) the ability of our borrowers to repay their loans, (10) the ability to maintain capital requirements and adequate sources of liquidity, (11) effects of or changes in accounting policies, (12) legislative or regulatory changes or actions, (13) the ability to attract and retain key personnel, (14) the ability to receive dividends from our subsidiaries, (15) the ability to secure confidential information through the use of computer systems and telecommunications networks, (16) weakening in the economy, specifically the real estate market, either nationally or in the states in which we do business, (17) the integration of our acquired businesses, and (18) general economic conditions. The information in this press release speaks only as of the date of this release and Wilshire Bancorp specifically disclaims any duty to update the information in this press release, expect as required by applicable law. Additional information on these and other factors that could affect financial results are included in filings by Wilshire Bancorp with the Securities and Exchange Commission.

 

###

 

6



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 7

 

CONSOLIDATED BALANCE SHEET

 

December 31,

 

September 30,

 

Three Months

 

December 31,

 

Twelve Months

 

(Dollars In Thousands) (Unaudited)

 

2014

 

2014

 

% Change

 

2013

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

233,699

 

$

173,586

 

35

%

$

124,064

 

88

%

Federal funds sold and other cash equivalents

 

254

 

21

 

1110

%

46,590

 

-99

%

Total Cash and Cash Equivalents

 

233,953

 

173,607

 

35

%

170,654

 

37

%

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

8,000

 

9,000

 

-11

%

21,019

 

-62

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

388,367

 

365,866

 

6

%

352,437

 

10

%

Investment securities held to maturity

 

26

 

28

 

-7

%

35

 

-26

%

Total Investment Securities

 

388,393

 

365,894

 

6

%

352,472

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

11,783

 

16,236

 

-27

%

47,557

 

-75

%

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

21,248

 

40,062

 

-47

%

39,268

 

-46

%

Residential real estate

 

183,665

 

174,466

 

5

%

124,373

 

48

%

Commercial real estate

 

2,471,586

 

2,418,776

 

2

%

2,190,154

 

13

%

Commercial and industrial

 

610,762

 

515,831

 

18

%

448,379

 

36

%

Consumer

 

21,036

 

12,810

 

64

%

14,668

 

43

%

Total loans receivable, net of deferred fees and costs

 

3,308,297

 

3,161,945

 

5

%

2,816,842

 

17

%

Allowance for loan losses

 

(48,624

)

(53,116

)

-8

%

(53,563

)

-9

%

Loans Receivable, Net of Allowance for Loan Losses

 

3,259,673

 

3,108,829

 

5

%

2,763,279

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

8,792

 

8,324

 

6

%

8,350

 

5

%

Due from customers on acceptances

 

5,611

 

10,350

 

-46

%

1,517

 

270

%

Other real estate owned

 

7,922

 

6,565

 

21

%

7,600

 

4

%

Premises and equipment

 

13,881

 

12,380

 

12

%

13,862

 

0

%

Federal home loan bank (FHLB) stock, at cost

 

16,539

 

16,539

 

0

%

15,983

 

3

%

Cash surrender value of life insurance

 

23,330

 

22,945

 

2

%

22,519

 

4

%

Investment in affordable housing partnerships

 

44,077

 

45,017

 

-2

%

43,316

 

2

%

Deferred income taxes

 

22,271

 

27,656

 

-19

%

39,672

 

-44

%

Servicing assets

 

18,031

 

17,927

 

1

%

16,108

 

12

%

Goodwill

 

67,473

 

67,473

 

0

%

67,528

 

0

%

FDIC indemnification asset

 

 

 

0

%

4,856

 

-100

%

Other assets

 

25,740

 

27,056

 

-5

%

21,443

 

20

%

TOTAL ASSETS

 

$

4,155,469

 

$

3,935,798

 

6

%

$

3,617,735

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

915,413

 

$

914,667

 

0

%

$

832,152

 

10

%

Savings and interest checking

 

160,717

 

156,669

 

3

%

145,549

 

10

%

Money market deposits

 

765,892

 

772,902

 

-1

%

780,280

 

-2

%

Time deposits in denomination of $100,000 or more

 

1,291,844

 

1,092,058

 

18

%

870,074

 

48

%

Other time deposits

 

267,393

 

249,058

 

7

%

243,455

 

10

%

Total Deposits

 

3,401,259

 

3,185,354

 

7

%

2,871,510

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

150,000

 

150,000

 

0

%

190,325

 

-21

%

Acceptance outstanding

 

5,611

 

10,350

 

-46

%

1,517

 

270

%

Junior subordinated debentures

 

71,779

 

71,722

 

0

%

71,550

 

0

%

Accrued interest payable

 

2,228

 

2,249

 

-1

%

2,418

 

-8

%

Other liabilities

 

35,181

 

40,415

 

-13

%

40,997

 

-14

%

Total Liabilities

 

3,666,058

 

3,460,090

 

6

%

3,178,317

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

232,001

 

231,715

 

0

%

229,836

 

1

%

Retained earnings

 

252,957

 

240,770

 

5

%

209,605

 

21

%

Accumulated other comprehensive income

 

4,453

 

3,223

 

38

%

(23

)

N/A

 

Total Shareholders’ Equity

 

489,411

 

475,708

 

3

%

439,418

 

11

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

4,155,469

 

$

3,935,798

 

6

%

$

3,617,735

 

15

%

 

(continued)

 

7



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 8

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

December 31, 2014

 

September 30, 2014

 

% Change

 

December 31, 2013

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

40,709

 

$

39,217

 

4

%

$

33,954

 

20

%

Interest on investment securities

 

2,053

 

2,018

 

2

%

2,113

 

-3

%

Interest on federal funds sold and others

 

155

 

91

 

70

%

120

 

29

%

Total Interest Income

 

42,917

 

41,326

 

4

%

36,187

 

19

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

4,783

 

3,981

 

20

%

3,446

 

39

%

FHLB advances and other borrowings

 

667

 

577

 

16

%

413

 

62

%

Total Interest Expense

 

5,450

 

4,558

 

20

%

3,859

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision for losses on loans and loan commitments

 

37,467

 

36,768

 

2

%

32,328

 

16

%

Provision for losses on loans and loan commitments

 

 

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

37,467

 

36,768

 

2

%

32,328

 

16

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

3,105

 

3,268

 

-5

%

3,002

 

3

%

Gain on sales of loans, net

 

3,528

 

2,418

 

46

%

3,980

 

-11

%

Gain on sale/call of investment securities

 

 

 

0

%

4

 

-100

%

Other

 

3,280

 

3,912

 

-16

%

2,328

 

41

%

Total Noninterest Income

 

9,913

 

9,598

 

3

%

9,314

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

12,359

 

12,261

 

1

%

12,948

 

-5

%

FDIC indemnification impairment

 

 

 

0

%

 

0

%

Occupancy and equipment

 

3,385

 

3,311

 

2

%

2,712

 

25

%

Data processing

 

1,030

 

1,210

 

-15

%

920

 

12

%

Merger related costs

 

 

 

0

%

1,785

 

-100

%

Other

 

6,694

 

6,457

 

4

%

6,288

 

6

%

Total Noninterest Expenses

 

23,468

 

23,239

 

1

%

24,653

 

-5

%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

23,912

 

23,127

 

3

%

16,989

 

41

%

Income taxes provision

 

7,809

 

7,998

 

-2

%

6,075

 

29

%

NET INCOME

 

$

16,103

 

$

15,129

 

6

%

$

10,914

 

48

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.21

 

$

0.19

 

6

%

$

0.15

 

40

%

Diluted income per common share

 

$

0.20

 

$

0.19

 

6

%

$

0.15

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,315,686

 

78,302,251

 

 

 

74,082,711

 

 

 

Diluted

 

78,628,965

 

78,619,592

 

 

 

74,462,668

 

 

 

 

(continued)

 

8



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 9

 

CONSOLIDATED STATEMENT OF OPERATIONS

 

Year Ended

 

Twelve Months

 

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

December 31, 2014

 

December 31, 2013

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

$

155,020

 

$

115,722

 

34

%

Interest on investment securities

 

8,195

 

7,460

 

10

%

Interest on federal funds sold

 

489

 

557

 

-12

%

Total Interest Income

 

163,704

 

123,739

 

32

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

15,926

 

11,968

 

33

%

FHLB advances and other borrowings

 

2,241

 

1,441

 

56

%

Total Interest Expense

 

18,167

 

13,409

 

35

%

 

 

 

 

 

 

 

 

Net interest income before provision for losses on loans and loan commitments

 

145,537

 

110,330

 

32

%

Provision for losses on loans and loan commitments

 

 

 

0

%

 

 

 

 

 

 

 

 

Net interest income after provision for losses on loans and loan commitments

 

145,537

 

110,330

 

32

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service charges on deposits

 

12,693

 

11,412

 

11

%

Gain on sales of loans, net

 

14,962

 

13,415

 

12

%

Gain on sale/call of investment securities

 

 

19

 

-100

%

Other

 

13,586

 

9,337

 

46

%

Total Noninterest Income

 

41,241

 

34,183

 

21

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and employee benefits

 

49,724

 

40,131

 

24

%

FDIC indemnification impairment

 

597

 

 

0

%

Occupancy and equipment

 

13,371

 

8,851

 

51

%

Data processing

 

3,998

 

2,801

 

43

%

Merger related costs

 

3,577

 

2,797

 

28

%

Other

 

26,247

 

22,276

 

18

%

Total Noninterest Expenses

 

97,514

 

76,856

 

27

%

 

 

 

 

 

 

 

 

Income before income taxes

 

89,264

 

67,657

 

32

%

Income taxes provision

 

30,255

 

22,281

 

36

%

NET INCOME

 

$

59,009

 

$

45,376

 

30

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic income per common share

 

$

0.75

 

$

0.63

 

19

%

Diluted income per common share

 

$

0.75

 

$

0.63

 

19

%

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

78,250,901

 

71,771,116

 

 

 

Diluted

 

78,591,374

 

72,037,516

 

 

 

 

(continued)

 

9



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 10

 

SUMMARY OF FINANCIAL DATA

 

 

 

 

 

 

 

(Dollars In Thousands, Except Per Share Data) (Unaudited)

 

Quarter Ended

 

AVERAGE BALANCES

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Average Assets

 

$

4,049,930

 

$

3,757,520

 

$

3,306,168

 

Average Equity

 

485,482

 

472,697

 

401,153

 

Average Net Loans

 

3,200,538

 

3,061,900

 

2,626,557

 

Average Deposits

 

3,292,557

 

3,017,301

 

2,610,689

 

Average Time Deposits of $100,000 or more

 

1,211,738

 

930,220

 

801,836

 

Average FHLB & Other Borrowings

 

150,000

 

150,696

 

185,182

 

Average Interest Earning Assets

 

3,764,271

 

3,469,161

 

3,093,084

 

 

 

 

Year Ended

 

AVERAGE BALANCES

 

December 31, 2014

 

 

 

December 31, 2013

 

Average Assets

 

$

3,762,400

 

 

 

$

2,901,224

 

Average Equity

 

466,398

 

 

 

366,357

 

Average Net Loans

 

3,017,409

 

 

 

2,285,623

 

Average Deposits

 

3,021,392

 

 

 

2,285,148

 

Average Time Deposits of $100,000 or more

 

970,481

 

 

 

658,483

 

Average FHLB & Other Borrowings

 

160,950

 

 

 

152,171

 

Average Interest Earning Assets

 

3,479,993

 

 

 

2,731,077

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Annualized Return on Average Assets

 

1.59

%

1.61

%

1.32

%

Annualized Return on Average Equity

 

13.27

%

12.80

%

10.88

%

Efficiency Ratio

 

49.53

%

50.12

%

59.20

%

Annualized Operating Expense/Average Assets

 

2.32

%

2.47

%

2.98

%

Annualized Net Interest Margin

 

4.00

%

4.26

%

4.20

%

 

 

 

Year Ended

 

PROFITABILITY

 

December 31, 2014

 

 

 

December 31, 2013

 

Annualized Return on Average Assets

 

1.57

%

 

 

1.56

%

Annualized Return on Average Equity

 

12.65

%

 

 

12.39

%

Efficiency Ratio

 

52.21

%

 

 

53.18

%

Annualized Operating Expense/Average Assets

 

2.59

%

 

 

2.65

%

Annualized Net Interest Margin

 

4.20

%

 

 

4.07

%

 

DEPOSIT COMPOSITION

 

December 31, 2014

 

Cost of
Funds

 

September 30, 2014

 

Cost of
Funds

 

December 31, 2013

 

Cost of
Funds

 

Noninterest Bearing Demand Deposits

 

26.9

%

0.00

%

28.7

%

0.00

%

29.0

%

0.00

%

Savings & Interest Checking

 

4.7

%

1.33

%

4.9

%

1.31

%

5.1

%

1.35

%

Money Market Deposits

 

22.5

%

0.71

%

24.3

%

0.68

%

27.1

%

0.65

%

Time Deposits of $100,000 or More

 

38.0

%

0.79

%

34.3

%

0.72

%

30.3

%

0.69

%

Other Time Deposits

 

7.9

%

0.84

%

7.8

%

0.79

%

8.5

%

0.81

%

Total Deposits

 

100.0

%

0.58

%

100.0

%

0.53

%

100.0

%

0.53

%

 

CAPITAL RATIOS

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Tier 1 Leverage Ratio

 

12.11

%

12.72

%

13.44

%

Tier 1 Risk-Based Capital Ratio

 

14.13

%

14.37

%

14.79

%

Total Risk-Based Capital Ratio

 

15.38

%

15.63

%

16.05

%

Total Shareholders’ Equity

 

$

489,411

 

$

475,708

 

$

439,418

 

Book Value Per Common Share

 

$

6.25

 

$

6.07

 

$

5.63

 

Tangible Common Equity Per Common Share *

 

$

5.33

 

$

5.16

 

$

4.70

 

Tangible Common Equity to Tangible Assets **

 

10.23

%

10.45

%

10.34

%

 


* Tangible common equity excludes goodwill, other intangible assets

** Tangible assets excludes goodwill and intangible assets

 

(continued)

 

10



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 11

 

ALLOWANCE FOR LOAN LOSSES

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

53,116

 

$

52,669

 

$

53,464

 

$

53,563

 

$

52,397

 

Provision for Losses on Loans

 

 

 

 

 

 

Recoveries on Loans Previously Charged-off

 

1,821

 

2,222

 

1,008

 

1,538

 

2,717

 

Gross Loan Charge-offs

 

(6,313

)

(1,775

)

(1,803

)

(1,637

)

(1,551

)

Balance at End of Period

 

$

48,624

 

$

53,116

 

$

52,669

 

$

53,464

 

$

53,563

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs/Average Net Loans

 

0.14

%

-0.01

%

0.03

%

0.00

%

-0.04

%

Charge-offs/Average Total Loans

 

0.20

%

0.06

%

0.06

%

0.06

%

0.06

%

Allowance for Loan Losses/Gross Loans*

 

1.47

%

1.67

%

1.77

%

1.86

%

1.90

%

Allowance for Loan Losses/Non-accrual Loans

 

130.48

%

118.29

%

124.34

%

124.02

%

144.50

%

Allowance for Loan Losses/Non-performing Loans

 

130.48

%

118.29

%

124.34

%

124.02

%

143.85

%

Allowance for Loan Losses/Non-performing Assets

 

107.61

%

103.20

%

107.41

%

102.66

%

119.46

%

Allowance for Loan Losses/Classified Loans

 

51.59

%

48.22

%

34.01

%

34.01

%

34.01

%

 


* Excluding held-for-sale loans

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands, Net of SBA Guaranty) 

 

Quarter Ended

 

(Unaudited)

 

December 31, 2014

 

September 30, 2014

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual Loans

 

$

37,265

 

$

44,905

 

$

42,358

 

$

43,109

 

$

37,068

 

Loans 90 days or more past due and still accruing

 

 

 

 

 

168

 

Total Non-performing Loans

 

37,265

 

44,905

 

42,358

 

43,109

 

37,236

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

7,922

 

6,565

 

6,676

 

8,969

 

7,600

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Assets

 

$

45,187

 

$

51,470

 

$

49,034

 

$

52,078

 

$

44,836

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

1.12

%

1.41

%

1.42

%

1.48

%

1.30

%

Total Non-performing Assets/Total Assets

 

1.09

%

1.31

%

1.33

%

1.43

%

1.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS 

 

Quarter Ended

 

(Dollars In Thousands) (Unaudited)

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,061

 

$

1,023

 

Provision for losses on off-balance sheet items

 

 

 

38

 

Balance at end of period

 

$

1,061

 

$

1,061

 

$

1,061

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,023

 

Provision for losses on off-balance sheet items

 

 

38

 

Balance at end of period

 

$

1,061

 

$

1,061

 

 

 

 

 

 

 

 

(continued)

 

11



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 12

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

2,666,855

 

$

33,339

 

5.00

%

$

2,582,668

 

$

32,868

 

5.09

%

$

2,211,155

 

$

27,780

 

5.03

%

Commercial Loans

 

530,293

 

5,717

 

4.31

%

477,493

 

5,381

 

4.51

%

411,421

 

5,143

 

5.00

%

Consumer Loans

 

13,162

 

129

 

3.92

%

10,942

 

110

 

4.02

%

10,647

 

100

 

3.76

%

Total Gross Loans

 

3,210,310

 

39,185

 

4.88

%

3,071,103

 

38,359

 

5.00

%

2,633,223

 

33,023

 

5.02

%

Deferred Fees and Costs Loan Fees

 

(9,772

)

1,524

 

 

 

(9,203

)

858

 

 

 

(6,666

)

931

 

 

 

Total Loans *

 

3,200,538

 

40,709

 

5.09

%

3,061,900

 

39,217

 

5.12

%

2,626,557

 

33,954

 

5.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

366,229

 

2,053

 

2.43

%

348,663

 

2,018

 

2.51

%

360,675

 

2,113

 

2.55

%

Deposits Held In Other Institutions

 

8,402

 

34

 

1.62

%

18,584

 

66

 

1.42

%

 

 

0.00

%

Federal Funds Sold & Others

 

189,102

 

121

 

0.26

%

40,014

 

25

 

0.25

%

105,852

 

120

 

0.45

%

Total Investment Securities and Other Earning Assets

 

563,733

 

2,208

 

1.69

%

407,261

 

2,109

 

2.24

%

466,527

 

2,233

 

2.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

3,764,271

 

$

42,917

 

4.58

%

$

3,469,161

 

$

41,326

 

4.79

%

$

3,093,084

 

$

36,187

 

4.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

285,659

 

 

 

 

 

288,359

 

 

 

 

 

213,084

 

 

 

 

 

TOTAL ASSETS

 

$

4,049,930

 

 

 

 

 

$

3,757,520

 

 

 

 

 

$

3,306,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

748,031

 

$

1,320

 

0.71

%

$

775,914

 

$

1,322

 

0.68

%

$

687,948

 

$

1,121

 

0.65

%

NOW

 

31,364

 

17

 

0.22

%

30,728

 

15

 

0.20

%

29,212

 

15

 

0.21

%

Savings

 

127,610

 

510

 

1.60

%

124,674

 

495

 

1.59

%

109,304

 

452

 

1.65

%

Time Deposits of $100,000 or More

 

1,211,738

 

2,387

 

0.79

%

930,220

 

1,681

 

0.72

%

801,836

 

1,384

 

0.69

%

Other Time Deposits

 

262,777

 

549

 

0.84

%

236,724

 

468

 

0.79

%

231,821

 

474

 

0.82

%

Total Interest Bearing Deposits

 

2,381,520

 

4,783

 

0.80

%

2,098,260

 

3,981

 

0.76

%

1,860,121

 

3,446

 

0.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

150,000

 

235

 

0.63

%

150,696

 

146

 

0.39

%

185,182

 

64

 

0.14

%

Junior Subordinated Debentures

 

71,742

 

432

 

2.41

%

71,687

 

431

 

2.41

%

66,275

 

349

 

2.11

%

Total Borrowings

 

221,742

 

667

 

1.20

%

222,383

 

577

 

1.04

%

251,457

 

413

 

0.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,603,262

 

$

5,450

 

0.84

%

$

2,320,643

 

$

4,558

 

0.79

%

$

2,111,578

 

$

3,859

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

911,037

 

 

 

 

 

919,041

 

 

 

 

 

750,568

 

 

 

 

 

Other Liabilities

 

50,149

 

 

 

 

 

45,139

 

 

 

 

 

42,869

 

 

 

 

 

Shareholders’ Equity

 

485,482

 

 

 

 

 

472,697

 

 

 

 

 

401,153

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

4,049,930

 

 

 

 

 

$

3,757,520

 

 

 

 

 

$

3,306,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

37,467

 

 

 

 

 

$

36,768

 

 

 

 

 

$

32,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.74

%

 

 

 

 

4.00

%

 

 

 

 

3.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

4.00

%

 

 

 

 

4.26

%

 

 

 

 

4.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


* Allowance for loan losses excluded from average total loans and earning assets

** Tax equivalent ratios for investment securities

 

(continued)

 

12



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 13

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Year Ended

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

2,549,100

 

$

128,969

 

5.06

%

$

1,915,929

 

$

95,060

 

4.96

%

Commercial Loans

 

464,911

 

21,136

 

4.55

%

364,462

 

17,162

 

4.71

%

Consumer Loans

 

12,308

 

490

 

3.98

%

10,940

 

327

 

2.99

%

Total Gross Loans

 

3,026,319

 

150,595

 

4.98

%

2,291,331

 

112,549

 

4.91

%

Deferred Fees and Costs Loan Fees

 

(8,910

)

4,425

 

 

 

(5,708

)

3,173

 

 

 

Total Loans *

 

3,017,409

 

155,020

 

5.14

%

2,285,623

 

115,722

 

5.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

350,661

 

8,195

 

2.54

%

330,238

 

7,460

 

2.49

%

Deposits Held In Other Institutions

 

17,105

 

238

 

1.39

%

 

 

0.00

%

Federal Funds Sold & Others

 

94,818

 

251

 

0.27

%

115,216

 

557

 

0.48

%

Total Investment Securities and Other Earning Assets

 

462,584

 

8,684

 

2.03

%

445,454

 

8,017

 

1.97

%

TOTAL INTEREST-EARNING ASSETS

 

$

3,479,993

 

$

163,704

 

4.72

%

$

2,731,077

 

$

123,739

 

4.56

%

Total Non-Interest Earning Assets

 

282,407

 

 

 

 

 

170,147

 

 

 

 

 

TOTAL ASSETS

 

$

3,762,400

 

 

 

 

 

$

2,901,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

770,316

 

$

5,219

 

0.68

%

$

630,050

 

$

3,996

 

0.63

%

NOW

 

32,240

 

63

 

0.20

%

27,656

 

55

 

0.20

%

Savings

 

121,878

 

1,926

 

1.58

%

103,102

 

1,801

 

1.75

%

Time Deposits of $100,000 or More

 

970,481

 

6,849

 

0.71

%

658,483

 

4,300

 

0.65

%

Other Time Deposits

 

244,144

 

1,869

 

0.77

%

225,900

 

1,816

 

0.80

%

Total Interest Bearing Deposits

 

2,139,059

 

15,926

 

0.75

%

1,645,191

 

11,968

 

0.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

160,950

 

522

 

0.32

%

152,171

 

244

 

0.16

%

Junior Subordinated Debentures

 

71,659

 

1,719

 

2.40

%

62,971

 

1,197

 

1.90

%

Total Borrowings

 

232,609

 

2,241

 

0.96

%

215,142

 

1,441

 

0.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,371,668

 

$

18,167

 

0.77

%

$

1,860,333

 

$

13,409

 

0.72

%

Non-Interest Bearing Deposits

 

882,333

 

 

 

 

 

639,957

 

 

 

 

 

Other Liabilities

 

42,001

 

 

 

 

 

34,577

 

 

 

 

 

Shareholders’ Equity

 

466,398

 

 

 

 

 

366,357

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

3,762,400

 

 

 

 

 

$

2,901,224

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

145,537

 

 

 

 

 

$

110,330

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.96

%

 

 

 

 

3.84

%

NET INTEREST MARGIN

 

 

 

 

 

4.20

%

 

 

 

 

4.07

%

 


* Allowance for loan losses excluded from average total loans and earning assets

** Tax equivalent ratios for investment securities

 

(continued)

 

13



 

Wilshire Bancorp Inc.4Q 2014 Results

January 26, 2015

Page 14

 

RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES:

 

TANGIBLE COMMON EQUITY AND TANGIBLE ASSETS *

(Dollars In Thousands, Except Share Data) (Unaudited)

 

 

 

Quarter Ended

 

 

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Total shareholders’ equity

 

$

489,411

 

$

475,708

 

$

439,418

 

Goodwill and other intangible assets, net

 

(71,628

)

(71,888

)

(72,752

)

Tangible common equity

 

$

417,783

 

$

403,820

 

$

366,666

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,155,469

 

$

3,935,798

 

$

3,617,735

 

Goodwill and other intangible assets, net

 

(71,628

)

(71,888

)

(72,752

)

Tangible assets

 

$

4,083,841

 

$

3,863,910

 

$

3,544,983

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,322,462

 

78,306,839

 

78,061,307

 

 

NET INTEREST MARGIN EXCLUDING THE EFFECT OF ACQUISITION ACCOUNTING ADJUSTMENTS

(Dollars In Thousands)  (Unaudited)

 

 

 

Quarter Ended

 

 

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Net interest margin, excluding effect of acquisition accounting adjustments for Saehan Bancorp and BankAsiana

 

3.74

%

3.89

%

3.91

%

Acquisition accounting adjustments:

 

 

 

 

 

 

 

Loan discount accretion

 

0.25

%

0.34

%

0.26

%

Time deposit premium amortization

 

0.02

%

0.01

%

0.03

%

FHLB borrowing premium amortization

 

0.00

%

0.03

%

0.00

%

Junior subordinated debt discount accretion

 

-0.01

%

-0.01

%

0.00

%

Reported net interest margin

 

4.00

%

4.26

%

4.20

%

 

 

 

 

 

 

 

 

Loan yield, excluding effect of acquisition accounting adjustments for Saehan Bancorp and BankAsiana

 

4.79

%

4.74

%

4.86

%

Acquisition accounting adjustments:

 

 

 

 

 

 

 

Loan discount accretion

 

0.30

%

0.38

%

0.31

%

Reported loan yield

 

5.09

%

5.12

%

5.17

%

 


* Tangible Common Equity, Tangible Assets, and Net Interest Margin and Loan Yields Excluding The Effect of Acquisition Accounting Adjustments are Non-GAAP financial measures.   Management believes that presentation of non-GAAP financial information included in this press release are meaningful and useful in understanding the business metrics of the Company’s operations.  We provide non-GAAP financial information for informational purposes and to enhance an understanding of the Company’s GAAP consolidated financial statements.  Readers should consider this non-GAAP information in addition to, but not instead or as superior to, the Company’s financial statements in accordance with GAAP.  Non-GAAP financial information presented by us may be determined or calculated differently by other companies, limiting the usefulness of non-GAAP measures for comparative purposes

 

(concluded)

 

14


Wilshire Bancorp, Inc. (MM) (NASDAQ:WIBC)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Wilshire Bancorp, Inc. (MM) Charts.
Wilshire Bancorp, Inc. (MM) (NASDAQ:WIBC)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Wilshire Bancorp, Inc. (MM) Charts.