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):

October 19, 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 October 19, 2015, Wilshire Bancorp, Inc. issued a press release announcing its results of operations and financial condition for the quarter ended September 30, 2015.  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 October 19, 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: October 26, 2015

By:

/s/ Alex Ko

 

 

Alex Ko, Executive Vice President,

 

 

Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit
No.

 

Description

 

 

 

99.1

 

Press release dated October 19, 2015, issued by Wilshire Bancorp, Inc.

 

4




Exhibit 99.1

 

WILSHIRE BANCORP, INC.

GRAPHIC

 

CONTACT:

 

Alex Ko, EVP & CFO, (213) 427-6560

NEWS RELEASE

www.wilshirebank.com

 

 

Wilshire Bancorp Reports Net Income of $13.3 Million or

$0.17 per Share for Third Quarter 2015

 

LOS ANGELES, October 19, 2015 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income of $13.3 million, or $0.17 per diluted common share, for the quarter ended September 30, 2015. This compares to net income of $15.1 million, or $0.19 per diluted common share, for the same period of the prior year, and net income of $15.6 million, or $0.20 per diluted common share, for the second quarter of 2015.

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We had a very strong quarter of business development with more than $400 million in total loan production.  We continue to make progress in building our commercial lending platform, which resulted in more than $100 million in C&I loan production in the third quarter, the highest quarterly production in our history.  We are also seeing increasing production from our residential mortgage lending business, which originated over $100 million in loans during the third quarter.  The progress we are making in building our C&I and residential mortgage lending businesses is helping us to achieve the more diversified loan portfolio that we are targeting.

 

“We believe we are well positioned to generate earnings growth going forward.  We have excellent liquidity with a loan-to-deposit ratio below our historical range.  As we redeploy our excess liquidity into higher-yielding loans and securities, we expect to see an expansion in our net interest margin, which should help drive a higher level of revenue and earnings in future quarters,” said Mr. Yoo.

 

Q3 2015 Summary

 

·            Net income totaled $13.3 million, or $0.17 per diluted common share, for the third quarter of 2015

 

·            Total net revenue of $47.0 million for the third quarter of 2015, an increase of 1.3% from the third quarter of 2014

 

·            Return on average assets of 1.16% and return on average equity of 10.12% for the third quarter of 2015

 

·            Net interest margin of 3.49% for the third quarter of 2015, a decrease from 3.59% for the second quarter of 2015

 

·            Loans receivable (net of deferred fees and costs) totaled $3.63 billion at September 30, 2015, an increase of 15% from $3.16 billion at September 30, 2014

 

·            Total deposits were $3.94 billion at September 30, 2015, an increase of 24% from $3.19 billion at September 30, 2014

 

·            Demand deposits totaled $1.07 billion at September 30, 2015, an increase of 17% from $914.7 million at September 30, 2014

 

·            Provision for losses on loans and loan commitments of $700,000 primarily related to loan growth and an increase in unfunded commitments

 



 

STATEMENT OF OPERATIONS

 

Net interest income before provision for losses on loans and loan commitments totaled $37.5 million for the third quarter of 2015, an increase of 1.9% from $36.8 million for the third quarter of 2014, and unchanged from the second quarter of 2015. Relative to the third quarter of 2014, net interest income continues to be positively impacted by an increase in average total loans.

 

Net interest margin was 3.49% for the third quarter of 2015, compared to 3.59% for the second quarter of 2015, and 4.26% for the third quarter of 2014. The decline in net interest margin from the second to third quarter of 2015 was primarily attributable to the growth of demand deposits and money market accounts which resulted in an increase in cash and cash equivalents.

 

Loan yields were 4.76% for the third quarter of 2015, compared to 4.78% for the second quarter of 2015, and 5.12% for the third quarter of 2014.

 

The total cost of deposits was 0.62% for the third quarter of 2015, compared to 0.61% for the second quarter of 2015, and 0.53% for the third quarter of 2014. Compared to the second quarter of 2015, the increase in the cost of deposits for the third quarter of 2015 was primarily due to an increase in rates paid on time deposit accounts.

 

Non-Interest Income

 

Total non-interest income was $9.5 million for the third quarter of 2015, compared to $11.3 million for the second quarter of 2015, and $9.6 million for the third quarter of 2014.

 

The Company recognized $3.2 million in net gain on sales of loans during the third quarter of 2015, compared to $4.2 million for the second quarter of 2015, and $2.4 million for the third quarter of 2014.  The decline in net gain on sale of loans for the third quarter of 2015, compared to the previous quarter, was primarily due to a decline in gains from the sale of non-performing loans.  Net gain on sale of loans in the third quarter of 2015 consisted of $2.0 million in gains on sales of SBA loans and $1.2 million in gains on sales of residential mortgage loans.

 

Other non-interest income totaled $3.3 million for the third quarter of 2015, compared to $4.0 million for the second quarter of 2015, and $3.9 million for the third quarter of 2014. The decrease in other non-interest income from the second to third quarter of 2015 was primarily due to a decline in FHLB dividend income.

 

Non-Interest Expense

 

Total non-interest expense was $25.8 million for the third quarter of 2015, compared with $24.7 million for the second quarter of 2015, and $23.2 million for the third quarter of 2014. The increase in non-interest expense from the prior quarter was primarily due to an increase in other non-interest expenses that resulted largely from a reduction in net gain on sale of OREO during the third quarter of 2015.

 

Total salaries and employee benefits expense was $13.6 million for the third quarter of 2015, compared with $14.2 million for the second quarter of 2015, and $12.3 million for the third quarter of 2014. The decrease in salaries and employee benefits for the third quarter of 2015 compared to the second quarter of 2015 was largely due to a decline in stock compensation expenses which were higher during the second quarter of 2015 due to stock awards that were issued during second quarter.

 

The Company’s operating efficiency ratio was 54.80% for the third quarter of 2015, compared with 50.56% for the second quarter of 2015, and 50.12% for the third quarter of 2014.

 

2



 

BALANCE SHEET

 

Total loans receivable (net of deferred fees and costs) were $3.63 billion at September 30, 2015, compared to $3.52 billion at June 30, 2015. The increase in loans during the third quarter of 2015 was spread across all of the Company’s major portfolios aside from consumer loans.

 

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

 

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$

18,146

 

$

16,050

 

$

26,117

 

$

21,248

 

$

40,062

 

Real Estate Secured

 

2,810,420

 

2,723,458

 

2,701,800

 

2,655,251

 

2,593,242

 

Commercial & Industrial

 

789,422

 

765,655

 

769,438

 

610,762

 

515,831

 

Consumer

 

13,284

 

14,622

 

15,465

 

21,036

 

12,810

 

Total Loans Receivable *

 

3,631,272

 

3,519,785

 

3,512,820

 

3,308,297

 

3,161,945

 

Loans Held-For-Sale

 

13,316

 

25,269

 

10,204

 

11,783

 

16,236

 

Total Loans *

 

$

3,644,588

 

$

3,545,054

 

$

3,523,024

 

$

3,320,080

 

$

3,178,181

 

 


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

 

The following table shows quarterly loan originations:

 

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

Real Estate Secured

 

$

176,605

 

43

%

$

121,066

 

41

%

$

138,145

 

35

%

$

184,477

 

56

%

$

191,272

 

48

%

Commercial & Industrial

 

107,952

 

26

%

46,438

 

16

%

59,837

 

15

%

73,194

 

22

%

89,166

 

22

%

Consumer

 

360

 

0

%

124

 

0

%

1,640

 

0

%

3,385

 

1

%

6,560

 

2

%

SBA

 

21,871

 

5

%

25,648

 

9

%

31,718

 

8

%

34,747

 

11

%

41,373

 

10

%

Residential Mortgage

 

102,383

 

25

%

89,652

 

31

%

11,357

 

3

%

8,632

 

4

%

20,791

 

5

%

Warehouse Lines of Credit*

 

7,000

 

1

%

10,000

 

3

%

155,000

 

39

%

23,000

 

6

%

50,000

 

13

%

Total Loan Originations

 

$

416,171

 

100

%

$

292,928

 

100

%

$

397,697

 

100

%

$

327,435

 

100

%

$

399,162

 

100

%

 


* Warehouse lines of credit are reported as commercial and industrial loans on the consolidated balance sheet.

 

Originations for the third quarter of 2015 totaled $416.2 million, compared to $292.9 million for the second quarter of 2015, and $399.2 million for the third quarter of 2014. The increase in loan origination for the three months ended September 30, 2015, compared to the previous quarter, was due to an increase in real estate, commercial and industrial, and residential loans.

 

Total SBA loans held-for-sale at the end of the third quarter of 2015 were $2.2 million, compared to $5.9 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 $3.94 billion at September 30, 2015, compared with $3.90 billion at June 30, 2015. The increase in total deposits was attributable to growth in lower-cost deposit categories.

 

CREDIT QUALITY

 

During the third quarter of 2015, the Company continued to experience general stability in asset quality and a low level of charge-offs.  However, due primarily to growth in the loan portfolio, the Company recorded a provision for losses on loans and loan commitments of $700,000 during the third quarter of 2015.

 

3



 

The allowance for loan losses totaled $50.1 million, or 1.38% of gross loans (excluding loans held-for-sale), at September 30, 2015, compared to $48.8 million, also 1.38% of gross loans (excluding loans held-for-sale), at June 30, 2015. The coverage ratio of the allowance for loan losses to non-performing assets was 130.2% at September 30, 2015, compared with 130.5% at June 30, 2015.

 

Non-Performing Loans

 

At September 30, 2015, total non-performing loans were $27.2 million, or 0.74% of total gross loans, compared to $30.9 million, or 0.87% of total gross loans, at June 30, 2015.

 

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

 

NON-PERFORMING LOANS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

20,123

 

$

23,235

 

$

25,329

 

$

29,547

 

$

37,205

 

Commercial & Industrial

 

7,058

 

7,617

 

7,193

 

7,718

 

7,699

 

Consumer

 

 

 

 

 

1

 

Total Non-Performing Loans

 

$

27,181

 

$

30,852

 

$

32,522

 

$

37,265

 

$

44,905

 

 

Net Charge-offs/Recoveries

 

During the third quarter of 2015, the Company had total gross charge-offs of $1.9 million, and recoveries of $2.7 million, which resulted in net recoveries of $795,000, compared to net recoveries of $651,000 for the second quarter of 2015.

 

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

 

GROSS LOAN CHARGE-OFFS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

605

 

$

249

 

$

325

 

$

5,461

 

$

1,161

 

Commercial & Industrial

 

1,270

 

310

 

999

 

852

 

614

 

Consumer

 

 

 

 

 

 

Total Loan Charge-Offs

 

$

1,875

 

$

559

 

$

1,324

 

$

6,313

 

$

1,775

 

 

LOAN RECOVERIES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

1,867

 

$

970

 

$

193

 

$

199

 

$

1,688

 

Commercial & Industrial

 

803

 

240

 

667

 

1,620

 

534

 

Consumer

 

 

 

10

 

2

 

 

Total Loan Recoveries

 

$

2,670

 

$

1,210

 

$

870

 

$

1,821

 

$

2,222

 

 

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

 

DELINQUENT  LOANS -  By Days Past Due

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

$

4,911

 

$

3,615

 

$

7,375

 

$

5,165

 

$

4,137

 

60 - 89 Days Past Due

 

1,143

 

7,576

 

421

 

1,820

 

4,002

 

90 Days, and still accruing

 

 

 

 

 

 

Total Delinquent Loans

 

$

6,054

 

$

11,191

 

$

7,796

 

$

6,985

 

$

8,139

 

 

4



 

TROUBLED DEBT RESTRUCTURED LOANS (“TDR”)

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

$

24,188

 

$

29,424

 

$

28,612

 

$

25,096

 

$

31,313

 

Commercial & Industrial

 

16,578

 

13,469

 

11,682

 

12,014

 

11,425

 

Total TDR Loans

 

$

40,766

 

$

42,893

 

$

40,294

 

$

37,110

 

$

42,738

 

 

LOAN CLASSIFICATIONS

(Dollars In Thousands) (Unaudited)

(Net of SBA Guaranty Portions)

 

 

 

Quarter Ended

 

 

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

Sep 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

 

$

118,290

 

$

86,118

 

$

81,049

 

$

76,906

 

$

62,929

 

Substandard

 

82,000

 

96,666

 

89,402

 

82,305

 

94,854

 

Doubtful

 

2,182

 

5,301

 

9,822

 

11,952

 

15,291

 

Total Criticized and Classified Loans

 

$

202,472

 

$

188,085

 

$

180,273

 

$

171,163

 

$

173,074

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Classified Loans

 

$

84,182

 

$

101,967

 

$

99,224

 

$

94,257

 

$

110,145

 

 

CAPITAL RATIOS

 

As of September 30, 2015, 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)

 

 

 

September 30, 2015

 

Well Capitalized
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

 

Tier 1 Leverage Capital Ratio

 

11.54

%

5.00

%

$

295,250

 

Tier 1 Common Equity Risk-Based Capital Ratio

 

11.47

%

6.50

%

195,646

 

Tier 1 Risk-Based Capital Ratio

 

13.23

%

8.00

%

206,048

 

Total Risk-Based Capital Ratio

 

14.48

%

10.00

%

176,536

 

Tangible Common Equity To Tangible Assets *

 

9.76

%

N/A

 

N/A

 

Tangible Common Equity Per Common Share *

 

$

5.80

 

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.

 

5



 

CONFERENCE CALL

 

Management will host its quarterly conference call on October 20, 2015, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing toll-free 866-515-2912 (domestic) or 617-399-5126 (international) and providing passcode number 83383026.

 

ABOUT WILSHIRE BANCORP

 

Headquartered in Los Angeles, Wilshire Bancorp is the parent company of Wilshire Bank, which operates 35 branch offices in California, Texas, Alabama, Georgia, New Jersey, and New York. Wilshire Bancorp also operates six loan production offices of which four are utilized primarily for the origination of loans under the Small Business Administration lending program located in California, Colorado, Georgia, and Washington, and two that are utilized primarily for the origination of residential mortgage loans located in California. 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



 

CONSOLIDATED BALANCE SHEET

(Dollars In Thousands) (Unaudited)

 

 

 

September 30,

 

June 30,

 

Three Months

 

September 30,

 

Twelve Months

 

 

 

2015

 

2015

 

% Change

 

2014

 

% Change

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

487,655

 

$

475,834

 

2

%

$

173,586

 

181

%

Federal funds sold and other cash equivalents

 

601

 

54

 

1013

%

21

 

2762

%

Total Cash and Cash Equivalents

 

488,256

 

475,888

 

3

%

173,607

 

181

%

 

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

7,500

 

7,750

 

-3

%

9,000

 

-17

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

386,679

 

358,331

 

8

%

365,866

 

6

%

Investment securities held to maturity

 

22

 

24

 

-8

%

28

 

-21

%

Total Investment Securities

 

386,701

 

358,355

 

8

%

365,894

 

6

%

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

13,316

 

25,269

 

-47

%

16,236

 

-18

%

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

18,146

 

16,050

 

13

%

40,062

 

-55

%

Residential real estate

 

231,902

 

192,732

 

20

%

174,466

 

33

%

Commercial real estate

 

2,578,518

 

2,530,726

 

2

%

2,418,776

 

7

%

Commercial and industrial

 

789,422

 

765,655

 

3

%

515,831

 

53

%

Consumer

 

13,284

 

14,622

 

-9

%

12,810

 

4

%

Total loans receivable, net of deferred fees and costs

 

3,631,272

 

3,519,785

 

3

%

3,161,945

 

15

%

Allowance for loan losses

 

(50,116

)

(48,821

)

3

%

(53,116

)

-6

%

Loans Receivable, Net of Allowance for Loan Losses

 

3,581,156

 

3,470,964

 

3

%

3,108,829

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

8,604

 

8,635

 

0

%

8,324

 

3

%

Due from customers on acceptances

 

8,940

 

3,940

 

127

%

10,350

 

-14

%

Other real estate owned

 

11,302

 

6,559

 

72

%

6,565

 

72

%

Premises and equipment

 

14,328

 

14,366

 

0

%

12,380

 

16

%

Federal home loan bank (FHLB) stock, at cost

 

16,539

 

16,539

 

0

%

16,539

 

0

%

Cash surrender value of life insurance

 

24,879

 

23,610

 

5

%

22,945

 

8

%

Investment in affordable housing partnerships

 

45,435

 

42,193

 

8

%

45,017

 

1

%

Deferred income taxes

 

20,086

 

17,475

 

15

%

27,656

 

-27

%

Servicing assets

 

19,967

 

20,123

 

-1

%

17,927

 

11

%

Goodwill

 

67,473

 

67,473

 

0

%

67,473

 

0

%

Other assets

 

25,919

 

31,958

 

-19

%

27,056

 

-4

%

TOTAL ASSETS

 

$

4,740,401

 

$

4,591,097

 

3

%

$

3,935,798

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

1,074,025

 

$

1,025,133

 

5

%

$

914,667

 

17

%

Savings and interest checking

 

161,267

 

158,734

 

2

%

156,669

 

3

%

Money market deposits

 

996,899

 

962,855

 

4

%

772,902

 

29

%

Time deposits in denomination of $100,000 or more

 

1,440,340

 

1,475,340

 

-2

%

1,092,058

 

32

%

Other time deposits

 

269,909

 

280,894

 

-4

%

249,058

 

8

%

Total Deposits

 

3,942,440

 

3,902,956

 

1

%

3,185,354

 

24

%

 

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

150,000

 

50,000

 

200

%

150,000

 

0

%

Acceptance outstanding

 

8,940

 

3,940

 

127

%

10,350

 

-14

%

Junior subordinated debentures

 

71,955

 

71,895

 

0

%

71,722

 

0

%

Accrued interest payable

 

2,326

 

2,373

 

-2

%

2,249

 

3

%

Other liabilities

 

38,112

 

44,350

 

-14

%

40,415

 

-6

%

Total Liabilities

 

4,213,773

 

4,075,514

 

3

%

3,460,090

 

22

%

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

233,634

 

232,893

 

0

%

231,715

 

1

%

Retained earnings

 

287,072

 

278,503

 

3

%

240,770

 

19

%

Accumulated other comprehensive income

 

5,922

 

4,187

 

41

%

3,223

 

84

%

Total Shareholders’ Equity

 

526,628

 

515,583

 

2

%

475,708

 

11

%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

4,740,401

 

$

4,591,097

 

3

%

$

3,935,798

 

20

%

 

(continued)

 

7



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

 

September 30, 2015

 

June 30, 2015

 

% Change

 

September 30, 2014

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

41,877

 

$

41,599

 

1

%

$

39,217

 

7

%

Interest on investment securities

 

2,022

 

1,929

 

5

%

2,018

 

0

%

Interest on federal funds sold and others

 

303

 

264

 

15

%

91

 

233

%

Total Interest Income

 

44,202

 

43,792

 

1

%

41,326

 

7

%

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

6,039

 

5,661

 

7

%

3,981

 

52

%

FHLB advances and other borrowings

 

704

 

658

 

7

%

577

 

22

%

Total Interest Expense

 

6,743

 

6,319

 

7

%

4,558

 

48

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

37,459

 

37,473

 

0

%

36,768

 

2

%

Provision for losses on loans and loan commitments

 

700

 

 

0

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

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

 

36,759

 

37,473

 

-2

%

36,768

 

0

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

3,084

 

3,159

 

-2

%

3,268

 

-6

%

Gain on sales of loans, net

 

3,162

 

4,184

 

-24

%

2,418

 

31

%

Gain on sale of investment securities

 

 

 

0

%

 

0

%

Other

 

3,281

 

3,971

 

-17

%

3,912

 

-16

%

Total Noninterest Income

 

9,527

 

11,314

 

-16

%

9,598

 

-1

%

 

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,639

 

14,164

 

-4

%

12,261

 

11

%

Occupancy and equipment

 

3,341

 

3,196

 

5

%

3,350

 

0

%

Data processing

 

1,119

 

1,089

 

3

%

1,210

 

-8

%

Other

 

7,651

 

6,218

 

23

%

6,418

 

19

%

Total Noninterest Expenses

 

25,750

 

24,667

 

4

%

23,239

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

20,536

 

24,120

 

-15

%

23,127

 

-11

%

Income taxes provision

 

7,251

 

8,567

 

-15

%

7,998

 

-9

%

NET INCOME

 

$

13,285

 

$

15,553

 

-15

%

$

15,129

 

-12

%

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.17

 

$

0.20

 

-15

%

$

0.19

 

-13

%

Diluted income per common share

 

$

0.17

 

$

0.20

 

-15

%

$

0.19

 

-13

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

78,556,455

 

78,459,708

 

 

 

78,302,251

 

 

 

Diluted

 

78,907,223

 

78,818,847

 

 

 

78,619,592

 

 

 

 

(continued)

 

8



 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Nine Months Ended

 

Twelve Months

 

 

 

September 30, 2015

 

September 30,2014

 

% Change

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

Interest and fees on loans

 

$

123,564

 

$

114,311

 

8

%

Interest on investment securities

 

5,919

 

6,142

 

-4

%

Interest on federal funds sold and others

 

759

 

334

 

127

%

Total Interest Income

 

130,242

 

120,787

 

8

%

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

Deposits

 

16,797

 

11,143

 

51

%

FHLB advances and other borrowings

 

2,022

 

1,574

 

28

%

Total Interest Expense

 

18,819

 

12,717

 

48

%

 

 

 

 

 

 

 

 

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

 

111,423

 

108,070

 

3

%

Provision for losses on loans and loan commitments

 

700

 

 

0

%

 

 

 

 

 

 

 

 

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

 

110,723

 

108,070

 

2

%

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

Service charges on deposits

 

9,350

 

9,588

 

-2

%

Gain on sales of loans, net

 

14,152

 

11,434

 

24

%

Gain on sale of investment securities

 

 

 

0

%

Other

 

12,606

 

10,306

 

22

%

Total Noninterest Income

 

36,108

 

31,328

 

15

%

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

Salaries and employee benefits

 

40,468

 

37,365

 

8

%

FDIC indemnification impairment

 

 

597

 

-100

%

Occupancy and equipment

 

9,910

 

10,103

 

-2

%

Data processing

 

3,250

 

2,968

 

10

%

Merger related costs

 

 

3,577

 

-100

%

Other

 

19,698

 

19,436

 

1

%

Total Noninterest Expenses

 

73,326

 

74,046

 

-1

%

 

 

 

 

 

 

 

 

Income before income taxes

 

73,505

 

65,352

 

12

%

Income taxes provision

 

26,048

 

22,446

 

16

%

NET INCOME

 

$

47,457

 

$

42,906

 

11

%

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

Basic income per common share

 

$

0.60

 

$

0.55

 

10

%

Diluted income per common share

 

$

0.60

 

$

0.55

 

10

%

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

78,448,398

 

78,229,069

 

 

 

Diluted

 

78,785,778

 

78,575,728

 

 

 

 

(continued)

 

9



 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

AVERAGE BALANCES

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

Average Assets

 

$

4,592,052

 

$

4,472,065

 

$

3,757,520

 

Average Equity

 

524,962

 

513,338

 

472,697

 

Average Net Loans

 

3,519,441

 

3,481,181

 

3,061,900

 

Average Deposits

 

3,893,958

 

3,736,003

 

3,017,301

 

Average Time Deposits of $100,000 or more

 

1,448,501

 

1,417,860

 

930,220

 

Average FHLB & Other Borrowings

 

59,783

 

112,088

 

150,696

 

Average Interest Earning Assets

 

4,308,140

 

4,197,297

 

3,469,161

 

 

 

 

Nine Months Ended

 

AVERAGE BALANCES

 

September 30, 2015

 

September 30, 2014

 

Average Assets

 

$

4,440,781

 

$

3,666,133

 

Average Equity

 

512,890

 

459,966

 

Average Net Loans

 

3,451,630

 

2,955,695

 

Average Deposits

 

3,708,226

 

2,930,010

 

Average Time Deposits of $100,000 or more

 

1,388,659

 

889,179

 

Average FHLB & Other Borrowings

 

107,176

 

164,640

 

Average Interest Earning Assets

 

4,161,839

 

3,384,191

 

 

 

 

Quarter Ended

 

PROFITABILITY

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

Annualized Return on Average Assets

 

1.16

%

1.39

%

1.61

%

Annualized Return on Average Equity

 

10.12

%

12.12

%

12.80

%

Efficiency Ratio

 

54.80

%

50.56

%

50.12

%

Annualized Operating Expense/Average Assets

 

2.24

%

2.21

%

2.47

%

Annualized Net Interest Margin

 

3.49

%

3.59

%

4.26

%

 

 

 

Nine Months Ended

 

PROFITABILITY

 

September 30, 2015

 

September 30, 2014

 

Annualized Return on Average Assets

 

1.42

%

1.56

%

Annualized Return on Average Equity

 

12.34

%

12.44

%

Efficiency Ratio

 

49.70

%

53.12

%

Annualized Operating Expense/Average Assets

 

2.20

%

2.69

%

Annualized Net Interest Margin

 

3.59

%

4.28

%

 

 

 

As Of

 

DEPOSIT COMPOSITION

 

September 30, 2015

 

Cost of
Funds

 

June 30, 2015

 

Cost of
Funds

 

September 30, 2014

 

Cost of
Funds

 

Noninterest Bearing Demand Deposits

 

27.2

%

0.00

%

26.3

%

0.00

%

28.7

%

0.00

%

Savings & Interest Checking

 

4.1

%

1.29

%

4.0

%

1.30

%

4.9

%

1.31

%

Money Market Deposits

 

25.3

%

0.68

%

24.7

%

0.66

%

24.3

%

0.68

%

Time Deposits of $100,000 or More

 

36.5

%

0.89

%

37.8

%

0.86

%

34.3

%

0.72

%

Other Time Deposits

 

6.9

%

0.92

%

7.2

%

0.90

%

7.8

%

0.79

%

Total Deposits

 

100.0

%

0.62

%

100.0

%

0.61

%

100.0

%

0.53

%

 

 

 

As Of

 

CAPITAL RATIOS

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

Tier 1 Leverage Ratio

 

11.54

%

11.64

%

12.72

%

Tier 1 Common Equity Risk-Based Capital Ratio

 

11.47

%

11.91

%

14.37

%

Tier 1 Risk-Based Capital Ratio

 

13.23

%

13.78

%

15.63

%

Total Risk-Based Capital Ratio

 

14.48

%

15.03

%

$

475,708

 

Total Shareholders’ Equity

 

$

526,628

 

$

515,583

 

$

6.07

 

Book Value Per Common Share

 

$

6.70

 

$

6.57

 

$

5.16

 

Tangible Common Equity Per Common Share *

 

$

5.80

 

$

5.66

 

10.45

%

Tangible Common Equity to Tangible Assets *

 

9.76

%

9.83

%

September 30, 2014

 

 


* Excludes goodwill and other intangible assets

 

(continued)

 

10



 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

48,821

 

$

48,170

 

$

48,624

 

$

53,116

 

$

52,669

 

Provision for losses on loans

 

500

 

 

 

 

 

Recoveries on loans previously charged-off

 

2,670

 

1,210

 

870

 

1,821

 

2,222

 

Gross loan charge-offs

 

(1,875

)

(559

)

(1,324

)

(6,313

)

(1,775

)

Balance at end of period

 

$

50,116

 

$

48,821

 

$

48,170

 

$

48,624

 

$

53,116

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs / Average Net Loans

 

-0.02

%

-0.02

%

0.01

%

0.14

%

-0.01

%

Charge-offs / Average Total Loans

 

0.05

%

0.02

%

0.04

%

0.20

%

0.06

%

Allowance for Loan Losses / Gross Loans*

 

1.38

%

1.38

%

1.37

%

1.47

%

1.67

%

Allowance for Loan Losses / Non-accrual Loans

 

184.38

%

158.24

%

148.12

%

130.48

%

118.29

%

Allowance for Loan Losses / Non-performing Loans

 

184.38

%

158.24

%

148.12

%

130.48

%

118.29

%

Allowance for Loan Losses / Non-performing Assets

 

130.23

%

130.50

%

120,63

%

107.61

%

103.20

%

Allowance for Loan Losses / Classified Loans

 

59.53

%

47.88

%

48.55

%

51.59

%

48.22

%

 


* Excludes held-for-sale loans

 

NON-PERFORMING ASSETS

(Dollars In Thousands, Net of SBA Guaranty)

(Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

27,181

 

$

30,852

 

$

32,522

 

$

37,265

 

$

44,905

 

Loans 90 days or more past due and still accruing

 

 

 

 

 

 

Total Non-performing Loans

 

27,181

 

30,852

 

32,522

 

37,265

 

44,905

 

 

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

11,302

 

6,559

 

7,411

 

7,922

 

6,565

 

Total Non-performing Assets

 

$

38,483

 

$

37,411

 

$

39,933

 

$

45,187

 

$

51,470

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

0.74

%

0.87

%

0.92

%

1.12

%

1.41

%

Total Non-performing Assets/Total Assets

 

0.81

%

0.81

%

0.90

%

1.09

%

1.31

%

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,061

 

$

1,061

 

Provision for losses on loan commitments

 

200

 

 

 

Balance at end of period

 

$

1,261

 

$

1,061

 

$

1,061

 

 

 

 

Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2014

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,061

 

$

1,061

 

Provision for losses on loan commitments

 

200

 

 

Balance at end of period

 

$

1, 261

 

$

1,061

 

 

(continued)

 

11



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

 

 

 

 

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

 

$

2,802,173

 

$

33,750

 

4.82

%

$

2,767,138

 

$

33,410

 

4.83

%

$

2,582,668

 

$

32,868

 

5.09

%

Commercial Loans

 

714,169

 

7,116

 

3.99

%

709,662

 

6,947

 

3.92

%

477,493

 

5,381

 

4.51

%

Consumer Loans

 

13,053

 

108

 

3.31

%

14,413

 

124

 

3.44

%

10,942

 

110

 

4.02

%

Total Gross Loans

 

3,529,395

 

40,974

 

4.64

%

3,491,213

 

40,481

 

4.64

%

3,071,103

 

38,359

 

5.00

%

Deferred Fees and Costs Loan Fees

 

(9,954

)

903

 

 

 

(10,032

)

1,118

 

 

 

(9,203

)

858

 

 

 

Total Loans *

 

3,519,441

 

41,877

 

4.76

%

3,481,181

 

41,599

 

4.78

%

3,061,900

 

39,217

 

5.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

355,828

 

2,022

 

2.45

%

339,876

 

1,929

 

2.47

%

348,663

 

2,018

 

2.51

%

Deposits Held In Other Institutions

 

7,576

 

31

 

1.64

%

7,986

 

32

 

1.60

%

18,584

 

66

 

1.42

%

Federal Funds Sold & Others

 

425,295

 

272

 

0.26

%

368,254

 

232

 

0.25

%

40,014

 

25

 

0.25

%

Total Investment Securities and Other Earning Assets

 

788,699

 

2,325

 

1.26

%

716,116

 

2,193

 

1.32

%

407,261

 

2,109

 

2.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

4,308,140

 

$

44,202

 

4.12

%

$

4,197,297

 

$

43,792

 

4.19

%

$

3,469,161

 

$

41,326

 

4.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

283,912

 

 

 

 

 

274,768

 

 

 

 

 

288,359

 

 

 

 

 

TOTAL ASSETS

 

$

4,592,052

 

 

 

 

 

$

4,472,065

 

 

 

 

 

$

3,757,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

978,220

 

$

1,657

 

0.68

%

$

891,494

 

$

1,464

 

0.66

%

$

775,914

 

$

1,322

 

0.68

%

NOW

 

30,916

 

22

 

0.29

%

28,704

 

20

 

0.28

%

30,728

 

15

 

0.20

%

Savings

 

128,597

 

493

 

1.53

%

129,805

 

494

 

1.52

%

124,674

 

495

 

1.59

%

Time Deposits of $100,000 or More

 

1,448,501

 

3,235

 

0.89

%

1,417,860

 

3,061

 

0.86

%

930,220

 

1,681

 

0.72

%

Other Time Deposits

 

273,433

 

632

 

0.93

%

276,973

 

622

 

0.90

%

236,724

 

468

 

0.79

%

Total Interest Bearing Deposits

 

2,859,667

 

6,039

 

0.85

%

2,744,836

 

5,661

 

0.83

%

2,098,260

 

3,981

 

0.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

59,783

 

257

 

1.72

%

112,088

 

220

 

0.79

%

150,696

 

146

 

0.39

%

Junior Subordinated Debentures

 

71,916

 

447

 

2.49

%

71,858

 

438

 

2.44

%

71,687

 

431

 

2.41

%

Total Borrowings

 

131,699

 

704

 

2.14

%

183,946

 

658

 

1.43

%

222,383

 

577

 

1.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,991,366

 

$

6,743

 

0.90

%

$

2,928,782

 

$

6,319

 

0.86

%

$

2,320,643

 

$

4,558

 

0.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

1,034,291

 

 

 

 

 

991,167

 

 

 

 

 

919,041

 

 

 

 

 

Other Liabilities

 

41,433

 

 

 

 

 

38,778

 

 

 

 

 

45,139

 

 

 

 

 

Shareholders’ Equity

 

524,962

 

 

 

 

 

513,338

 

 

 

 

 

472,697

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

4,592,052

 

 

 

 

 

$

4,472,065

 

 

 

 

 

$

3,757,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

37,459

 

 

 

 

 

$

37,473

 

 

 

 

 

$

36,768

 

 

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.22

%

 

 

 

 

3.33

%

 

 

 

 

4.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.49

%

 

 

 

 

3.59

%

 

 

 

 

4.26

%

 


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

** Tax equivalent ratios for investment securities

 

(continued)

 

12



 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2014

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

 

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

INTEREST EARNING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$

2,767,504

 

$

99,725

 

4.81

%

$

2,509,417

 

$

95,630

 

5.08

%

Commercial Loans

 

680,583

 

20,345

 

3.99

%

442,878

 

15,419

 

4.64

%

Consumer Loans

 

13,535

 

347

 

3.42

%

12,020

 

361

 

4.00

%

Total Gross Loans

 

3,461,622

 

120,417

 

4.64

%

2,964,315

 

111,410

 

5.01

%

Deferred Fees and Costs Loan Fees

 

(9,992

)

3,147

 

 

 

(8,620

)

2,901

 

 

 

Total Loans *

 

3,451,630

 

123,564

 

4.77

%

2,955,695

 

114,311

 

5.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

351,656

 

5,919

 

2.43

%

345,414

 

6,142

 

2.57

%

Deposits Held In Other Institutions

 

7,853

 

95

 

1.61

%

20,037

 

205

 

1.36

%

Federal Funds Sold & Others

 

350,700

 

664

 

0.25

%

63,045

 

129

 

0.27

%

Total Investment Securities and Other Earning Assets

 

710,209

 

6,678

 

1.35

%

428,496

 

6,476

 

2.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$

4,161,839

 

$

130,242

 

4.19

%

$

3,384,191

 

$

120,787

 

4.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

278,942

 

 

 

 

 

281,942

 

 

 

 

 

TOTAL ASSETS

 

$

4,440,781

 

 

 

 

 

$

3,666,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$

905,253

 

$

4,527

 

0.67

%

$

777,825

 

$

3,900

 

0.67

%

NOW

 

29,623

 

59

 

0.27

%

32,536

 

46

 

0.19

%

Savings

 

129,211

 

1,489

 

1.54

%

119,946

 

1,416

 

1.57

%

Time Deposits of $100,000 or More

 

1,388,659

 

8,899

 

0.85

%

889,179

 

4,462

 

0.67

%

Other Time Deposits

 

272,039

 

1,823

 

0.89

%

237,865

 

1,319

 

0.74

%

Total Interest Bearing Deposits

 

2,724,785

 

16,797

 

0.82

%

2,057,351

 

11,143

 

0.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

107,176

 

709

 

0.88

%

164,640

 

287

 

0.23

%

Junior Subordinated Debentures

 

71,858

 

1,313

 

2.44

%

71,631

 

1,287

 

2.40

%

Total Borrowings

 

179,034

 

2,022

 

1.51

%

236,271

 

1,574

 

0.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$

2,903,819

 

$

18,819

 

0.86

%

$

2,293,622

 

$

12,717

 

0.74

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

983,441

 

 

 

 

 

872,659

 

 

 

 

 

Other Liabilities

 

40,631

 

 

 

 

 

39,886

 

 

 

 

 

Shareholders’ Equity

 

512,890

 

 

 

 

 

459,966

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

4,440,781

 

 

 

 

 

$

3,666,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$

111,423

 

 

 

 

 

$

108,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.32

%

 

 

 

 

4.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.59

%

 

 

 

 

4.28

%

 


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

** Tax equivalent ratios for investment securities

 

13



 

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

 

 

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

526,628

 

$

515,583

 

$

475,708

 

Goodwill and other intangible assets, net

 

(70,894

)

(71,141

)

(71,888

)

Tangible common equity

 

$

455,734

 

$

444,442

 

$

403,820

 

 

 

 

 

 

 

 

 

Total assets

 

$

4,740,401

 

$

4,591,097

 

$

3,935,798

 

Goodwill and other intangible assets, net

 

(70,894

)

(71,141

)

(71,888

)

Tangible assets

 

$

4,669,507

 

$

4,519,956

 

$

3,863,910

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,598,147

 

78,495,182

 

78,306,839

 

 


* Tangible Common Equity and Tangible Assets 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.