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 25, 2016

 

____________________

 

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):

 

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

 

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

 

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

 

¨                 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 25, 2016, Wilshire Bancorp, Inc. issued a press release announcing its results of operations and financial condition for the quarter ended December 31, 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 January 25, 2016, issued by Wilshire Bancorp, Inc.

 



 

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 26, 2016

By:

/s/ Alex Ko

 

 

 

Alex Ko, Executive Vice President,

 

 

 

Chief Financial Officer

 



 

EXHIBIT INDEX

 

Exhibit

No.

Description

 

 

99.1

Press release dated January 25, 2016, issued by Wilshire Bancorp, Inc.

 


 



Exhibit 99.1

 

WILSHIRE BANCORP, INC.

CONTACT:

Alex Ko, EVP & CFO, (213) 427-6560 www.wilshirebank.com

 

NEWS RELEASE

 

 

Wilshire Bancorp Reports Net Income of $13.9 Million or

$0.18 per Share for Fourth Quarter 2015

 

LOS ANGELES, January 25, 2016 - Wilshire Bancorp, Inc. (NASDAQ: WIBC) (the “Company”), the holding company for Wilshire Bank (the “Bank”), today reported net income of $13.9 million, or $0.18 per diluted common share, for the quarter ended December 31, 2015. This compares to net income of $16.1 million, or $0.20 per diluted common share, for the same period of the prior year, and net income of $13.3 million, or $0.17 per diluted common share, for the third quarter of 2015. Excluding $994,000 in non-deductible merger-related costs related to the BBCN Bancorp Inc. (“BBCN”) merger of equals, net income was $14.9 million, or $0.19 per diluted common share, for the fourth quarter of 2015.*

 

Jae Whan (J.W.) Yoo, President and CEO of Wilshire Bancorp, said, “We finished 2015 with excellent momentum, generating more than $500 million in loan originations, a historical high. During the fourth quarter, we received strong contributions from most of our major lending areas including commercial real estate, commercial and industrial, and Small Business Administration (“SBA”). With our strong loan production in the second half of the year, we were able to increase our total loan portfolio by 16% in 2015, while experiencing positive trends in asset quality.”

 

“We were also able to effectively redeploy a significant portion of our excess liquidity during the fourth quarter by funding our strong loan production, investing in our securities portfolio, and allowing certain higher cost deposits to run-off. As a result, our net interest margin increased seven basis points during the fourth quarter to 3.56%.”

 

“We are very excited about our pending merger of equals with BBCN Bancorp and we look forward to the opportunity to better serve our markets as part of the premier Korean-American bank in the United States,” said Mr. Yoo.

 

Q4 2015 Summary

 

§     Net income totaled $13.9 million, or $0.18 per diluted common share, for the fourth quarter of 2015

 

§     Return on average assets of 1.18% and return on average equity of 10.43% for the fourth quarter of 2015

 

§     Net interest margin of 3.56% for the fourth quarter of 2015, an increase from 3.49% for the third quarter of 2015

 

§     Improvement in credit quality from the third of 2015 to fourth quarter of 2015 with a decline in non-accrual, delinquencies, TDR, and classified loans

 

§     Net recoveries increased from $795,000 for the third quarter of 2015, to $2.3 million for the fourth quarter of 2015

 

§     Loan originations of $502.9 million during the fourth quarter of 2015 compared to $327.4 million for the fourth quarter of 2014

 

§     Loans receivable (net of deferred fees and costs) totaled $3.82 billion at December 31, 2015, an increase of 15% from $3.31 billion at December 31, 2014

 



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 2

 

§     Total deposits were $3.84 billion at December 31, 2015, an increase of 13% from $3.40 billion at December 31, 2014

 

§     Demand deposits totaled $1.09 billion at December 31, 2015, an increase of 19% from $915.4 million at December 31, 2014

 

§     Merger-related costs of $994,000 related to the pending merger of equals with BBCN

 

* “Net income and earnings per share before merger-related costs” 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 Net income and earnings per share before merger-related costs to Net income and earnings per share.

 

STATEMENT OF OPERATIONS

 

Net interest income before provision for losses on loans and loan commitments totaled $39.4 million for the fourth quarter of 2015, an increase of 5.2% from $37.5 million for both the fourth quarter of 2014 and the third quarter of 2015. Relative to the fourth quarter of 2014 and third quarter of 2015, net interest income was positively impacted by an increase in average total loans and investments securities.

 

Net interest margin was 3.56% for the fourth quarter of 2015, compared to 3.49% for the third quarter of 2015, and 4.00% for the fourth quarter of 2014. The increase in net interest margin from the third to fourth quarter of 2015 was attributable to an increase in average loans and the deployment of lower yielding excess cash.

 

Loan yields were 4.80% for the fourth quarter of 2015, compared to 4.76% for the third quarter of 2015, and 5.09% for the fourth quarter of 2014.

 

The total cost of deposits was 0.61% for the fourth quarter of 2015, compared to 0.62% for the third quarter of 2015, and 0.58% for the fourth quarter of 2014. Compared to the third quarter of 2015, the decrease in the cost of deposits for the fourth quarter of 2015 was primarily due to the run-off of higher cost other time deposits.

 

Non-Interest Income

 

Total non-interest income was $9.5 million for the fourth quarter of 2015, compared to $9.5 million for the third quarter of 2015, and $9.9 million for the fourth quarter of 2014.

 

The Company recognized $2.9 million in net gain on sales of loans during the fourth quarter of 2015, compared to $3.2 million for the third quarter of 2015, and $3.5 million for the fourth quarter of 2014. Net gain on sale of loans in the fourth quarter of 2015 consisted of $2.0 million in gains on sales of SBA loans, $898,000 in net gains on sales of residential mortgage loans, and $62,000 in gains from the sale of non-performing loans. The decline in net gain on sale of loans for the fourth quarter of 2015, compared to the previous quarter, was primarily due to a decline in sale of residential mortgage loans, while the decline from the fourth quarter of 2014 was due to a reduction in SBA loan sales in addition to a decline in average premium rates.

 

Other non-interest income totaled $3.7 million for the fourth quarter of 2015, compared to $3.3 million for both the third quarter of 2015 and fourth quarter of 2014. The increase in other non-interest income from the third to fourth quarter of 2015 was primarily due to an increase in loan servicing and other miscellaneous loan related income.

 

2



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 3

 

Non-Interest Expense

 

Total non-interest expense was $26.6 million for the fourth quarter of 2015, compared with $25.8 million for the third quarter of 2015, and $23.5 million for the fourth quarter of 2014. The increase in non-interest expense from the prior quarter was primarily due to $994,000 in merger-related costs related to the planned merger of equals with BBCN, consisting mostly of financial advisor fees and legal expenses. Merger-related costs also contributed to an approximate 1.60% increase in tax rate for the fourth quarter of 2015, as these expenses were not tax deductible.

 

Total salaries and employee benefits expense was $13.7 million for the fourth quarter of 2015, compared to $13.6 million for the third quarter of 2015, and $12.4 million for the fourth quarter of 2014. The increase in salaries and employee benefits for the fourth quarter of 2015 compared to the fourth quarter of 2014 was due to an overall increase in total employees, primarily to support the expansion of the residential mortgage lending business.

 

The Company’s operating efficiency ratio was 54.3% for the fourth quarter of 2015, compared with 54.8% for the third quarter of 2015, and 49.5% for the fourth quarter of 2014.

 

BALANCE SHEET

 

During the fourth quarter of 2015, the Company was able to reduce its cash and cash equivalents balance from $488.3 million at September 30, 2015, to $118.2 million at December 31, 2015. Excess cash was deployed in the fourth quarter of 2015 through the purchase of investment securities and funding loan growth. Higher cost time deposits and brokered money market accounts were also run-off during the fourth quarter of 2015, which helped to reduce cash equivalents to levels at year end.

 

Total loans receivable (net of deferred fees and costs) were $3.82 billion at December 31, 2015, compared to $3.63 billion at September 30, 2015. The increase in loans during the fourth quarter of 2015 was primarily attributable to growth in the real estate secured portfolio.

 

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, 2015

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

Construction

$

19,541

 

$

18,146

 

$

16,050

 

$

26,117

 

$

21,248

Real Estate Secured

2,992,824

 

2,810,420

 

2,723,458

 

2,701,800

 

2,655,251

Commercial & Industrial

792,243

 

789,422

 

765,655

 

769,438

 

610,762

Consumer

15,096

 

13,284

 

14,622

 

15,465

 

21,036

Total Loans Receivable *

3,819,704

 

3,631,272

 

3,519,785

 

3,512,820

 

3,308,297

Loans Held-For-Sale

25,223

 

13,316

 

25,269

 

10,204

 

11,783

Total Loans *

$

3,844,927

 

$

3,644,588

 

$

3,545,054

 

$

3,523,024

 

$

3,320,080

 

* 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:

 

 

Quarter Ended

(Dollars In Thousands) (Unaudited)

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

$  273,613 

 

54% 

 

$  176,605 

 

43% 

 

$  121,066 

 

41% 

 

$  138,145 

 

35% 

 

$  184,477 

 

56% 

Commercial & Industrial

94,128 

 

19% 

 

107,952 

 

26% 

 

46,438 

 

16% 

 

59,837 

 

15% 

 

73,194 

 

22% 

Consumer

55 

 

0% 

 

360 

 

0% 

 

124 

 

0% 

 

1,640 

 

0% 

 

3,385 

 

1% 

SBA

37,897 

 

8% 

 

21,871 

 

5% 

 

25,648 

 

9% 

 

31,718 

 

8% 

 

34,747 

 

11% 

Residential Mortgage

95,159 

 

19% 

 

102,383 

 

25% 

 

89,652 

 

31% 

 

11,357 

 

3% 

 

8,632 

 

4% 

Warehouse Lines of Credit*

2,000 

 

0% 

 

7,000 

 

1% 

 

10,000 

 

3% 

 

155,000 

 

39% 

 

23,000 

 

6% 

Total Loan Originations

$  502,852 

 

100% 

 

$  416,171 

 

100% 

 

$  292,928 

 

100% 

 

$  397,697 

 

100% 

 

$  327,435 

 

100% 

 

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

 

3



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 4

 

Originations for the fourth quarter of 2015 totaled $502.9 million, compared to $416.2 million for the third quarter of 2015, and $327.4 million for the fourth quarter of 2014. The increase in loan origination for the three months ended December 31, 2015, compared to the previous quarter, was due to an increase in real estate secured and SBA loan originations.

 

Total SBA loans held-for-sale at the end of the fourth quarter of 2015 were $5.5 million, compared to $2.2 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. Residential mortgage loans held-for-sale at the end of the fourth quarter of 2015 were $19.7 million, compared to $9.6 million at the end of the third quarter of 2015.

 

Total deposits were $3.84 billion at December 31, 2015, compared with $3.94 billion at September 30, 2015. The decrease in total deposits was attributable to the strategic run-off of higher cost time deposits and a reduction in brokered money market deposits.

 

CREDIT QUALITY

 

During the fourth quarter of 2015, the Company experienced general improvement in asset quality, continued low levels of charge-offs, and significant loan recoveries. As a result, the Company determined that no provision for losses on loans and loan commitments was required for the fourth quarter of 2015 in spite of the loan growth experienced during the quarter.

 

The allowance for loan losses totaled $52.4 million, or 1.37% of gross loans (excluding loans held-for-sale), at December 31, 2015, compared to $50.1 million, or 1.38% of gross loans (excluding loans held-for-sale), at September 30, 2015. The coverage ratio of the allowance for loan losses to non-performing assets was 169.74% at December 31, 2015, compared with 130.23% at September 30, 2015.

 

Non-Performing Loans

 

At December 31, 2015, total non-performing loans were $21.7 million, or 0.56% of total gross loans, compared to $27.2 million, or 0.74% of total gross loans, at September 30, 2015.

 

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

 

NON-PERFORMING LOANS

 

Quarter Ended

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

15,422

 

    $

20,123

 

    $

23,235

 

    $

25,329

 

    $

29,547

Commercial & Industrial

 

6,272

 

7,058

 

7,617

 

7,193

 

7,718

  Total Non-Performing Loans

 

    $

21,694

 

    $

27,181

 

    $

30,852

 

    $

32,522

 

    $

37,265

 

Net Charge-offs/Recoveries

 

During the fourth quarter of 2015, the Company had total gross charge-offs of $1.4 million, and recoveries of $3.7 million, which resulted in net recoveries of $2.3 million, compared to net recoveries of $795,000 for the third quarter of 2015.

 

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, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

13

 

    $

605

 

    $

249

 

    $

325

 

    $

5,461

Commercial & Industrial

 

1,392

 

1,270

 

310

 

999

 

852

     Total Loan Charge-Offs

 

    $

1,405

 

    $

1,875

 

    $

559

 

    $

1,324

 

    $

6,313

 

4



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 5

 

LOAN RECOVERIES

 

Quarter Ended

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

3,242

 

    $

1,867

 

    $

970

 

    $

193

 

    $

199

Commercial & Industrial

 

452

 

803

 

240

 

667

 

1,620

Consumer

 

-

 

-

 

-

 

10

 

2

     Total Loan Recoveries

 

    $

3,694

 

    $

2,670

 

    $

1,210

 

    $

870

 

    $

1,821

 

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

 

DELINQUENT  LOANS -  By Days Past Due

 

Quarter Ended

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

    $

4,315

 

    $

4,911

 

    $

3,615

 

    $

7,375

 

    $

5,165

60 - 89  Days Past Due

 

1,643

 

1,143

 

7,576

 

421

 

1,820

90 Days, and still accruing

 

-

 

-

 

-

 

-

 

-

      Total Delinquent Loans

 

    $

5,958

 

    $

6,054

 

    $

11,191

 

    $

7,796

 

    $

6,985

 

TROUBLED DEBT RESTRUCTURED LOANS (“TDR”)

Quarter Ended

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

Real Estate Secured

 

    $

22,311

 

    $

24,188

 

    $

29,424

 

    $

28,612

 

    $

25,096

Commercial & Industrial

 

15,681

 

16,578

 

13,469

 

11,682

 

12,014

      Total TDR Loans

 

    $

37,992

 

    $

40,766

 

    $

42,893

 

    $

40,294

 

    $

37,110

 

LOAN CLASSIFICATIONS

 

Quarter Ended

(Dollars In Thousands) (Unaudited)

 

Dec 31, 2015

 

Sep 30, 2015

 

Jun 30, 2015

 

Mar 31, 2015

 

Dec 31, 2014

(Net of SBA Guaranty Portions)

 

 

 

 

 

 

 

 

 

 

Special Mention

 

    $

120,019

 

    $

118,290

 

    $

86,118

 

    $

81,049

 

    $

76,906

Substandard

 

80,310

 

82,000

 

96,666

 

89,402

 

82,305

Doubtful

 

41

 

2,182

 

5,301

 

9,822

 

11,952

      Total Criticized and Classified Loans

 

    $

200,370

 

    $

202,472

 

    $

188,085

 

    $

180,273

 

    $

171,163

      Total Classified Loans

 

    $

80,351

 

    $

84,182

 

    $

101,967

 

    $

99,224

 

    $

94,257

 

CAPITAL RATIOS

 

As of December 31, 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)

December 31, 2015

 

Well Capitalized
Regulatory Requirements

 

Total Excess Above Well
Capitalized Requirements

Tier 1 Leverage Capital Ratio

11.30%

 

5.00%

 

292,980

Tier 1 Common Equity Risk-Based Capital Ratio

11.23%

 

6.50%

 

193,241

Tier 1 Risk-Based Capital Ratio

12.86%

 

8.00%

 

198,690

Total Risk-Based Capital Ratio

14.11%

 

10.00%

 

168,112

Tangible Common Equity To Tangible Assets *

9.96%

 

N/A

 

N/A

Tangible Common Equity Per Common Share *

$           5.88   

 

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



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 6

 

CONFERENCE CALL

 

Management will host its quarterly conference call on January 26, 2016, at 11:00 a.m. PT (2:00 p.m. ET). Investment professionals are invited to participate in the call by dialing toll-free 888-298-2143 (domestic) or 503-406-4050 (international) and providing passcode number 20355338.

 

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 markets encompassing the multi-ethnic populations of the Los Angeles, New York, New Jersey, and Texas. For more information, please go to www.wilshirebank.com.

 

ABOUT BBCN BANCORP, INC.

 

BBCN Bancorp, Inc. is the holding company of BBCN Bank, the largest Korean-American bank in the nation. Headquartered in Los Angeles and serving a diverse mix of customers mirroring its communities, BBCN operates 50 branches in California, New York, New Jersey, Illinois, Washington, and Virginia; eight loan production offices in Seattle, Denver, Dallas, Atlanta, Northern California, Annandale, Virginia, Portland, Oregon, and Fremont, California; and a representative office in Seoul, Korea.  BBCN specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and business lending, SBA lending and international trade financing. BBCN Bank is a California-chartered bank and its deposits are insured by the FDIC to the extent provided by law. BBCN is an Equal Opportunity Lender.

 

ADDITIONAL INFORMATION ABOUT MERGER AND WHERE TO FIND IT

 

In connection with the proposed merger, BBCN Bancorp, Inc. will file with the Securities and Exchange Commission (“SEC”) a Registration Statement on Form S-4 that will include a Joint Proxy Statement/Prospectus of Wilshire Bancorp, Inc. and BBCN Bancorp, as well as other relevant documents concerning the proposed transaction. Shareholders are urged to read the Registration Statement and the Joint Proxy Statement/Prospectus regarding the merger when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information. You will be able to obtain a free copy of the Joint Proxy Statement/Prospectus, as well as other filings containing information about Wilshire Bancorp and BBCN Bancorp at the SEC’s Internet site (www.sec.gov). You will also be able to obtain these documents, free of charge, from BBCN at www.BBCNbank.com in the “Investor Relations” section under the “About” tab, or from Wilshire Bancorp at www.wilshirebank.com in the “Investor Relations” section under the “About Wilshire Bank” tab.

 

PARTICIPANTS IN SOLICITATION

 

Wilshire Bancorp and BBCN Bancorp and their respective directors, executive officers, management and employees may be deemed to be participants in the solicitation of proxies in respect of the merger. Information concerning Wilshire Bancorp’s participants is set forth in the proxy statement, dated April 9, 2015, for Wilshire Bancorp’s 2015 annual meeting of stockholders as filed with the SEC on Schedule 14A. Information concerning BBCN Bancorp’s participants is set forth in the proxy statement, dated May 1, 2015, and supplemental proxy materials, dated May 20, 2015, for BBCN Bancorp’s 2015 annual meeting of stockholders, as filed with the SEC on Schedules 14A. Additional information regarding the interests of participants of Wilshire Bancorp and BBCN Bancorp in the solicitation of proxies in respect of the merger will be included in the registration statement and joint proxy statement/prospectus to be filed with the SEC.

 

6



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 7

 

FORWARD-LOOKING STATEMENTS

 

This press release contains statements regarding the proposed transaction between Wilshire Bancorp and BBCN Bancorp. These statements are based on current expectations, estimates, forecasts and projections and management assumptions about the future performance of each of BBCN Bancorp, Wilshire Bancorp and the combined company, as well as the businesses and markets in which they do and are expected to operate. These statements constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words such as “expects,” “believes,” “estimates,” “anticipates,” “targets,” “goals,” “projects,” “intends,” “plans, “seeks,” and variations of such words and similar expressions are intended to identify such forward-looking statements which are not statements of historical fact. These forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions that are difficult to assess. Actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The closing of the proposed transaction is subject to regulatory approvals, the approval of the shareholders of both Wilshire Bancorp and BBCN Bancorp, and other customary closing conditions.  There is no assurance that such conditions will be met or that the proposed transaction will be consummated within the expected time frame, or at all.  If the transaction is consummated, factors that may cause actual outcomes to differ from what is expressed or forecasted in these forward-looking statements include, among things: difficulties and delays in integrating Wilshire Bancorp and BBCN Bancorp and achieving anticipated synergies, cost savings and other benefits from the transaction; higher than anticipated transaction costs; deposit attrition, operating costs, customer loss and business disruption following the merger, including difficulties in maintaining relationships with employees, may be greater than expected; required governmental approvals of the merger may not be obtained on its proposed terms and schedule, or without regulatory constraints that may limit growth; competitive pressures among depository and other financial institutions may increase significantly and have an effect on revenues; the strength of the United States economy in general, and of the local economies in which the combined company will operate, may be different than expected, which could result in, among other things, a deterioration in credit quality or a reduced demand for credit and have a negative effect on the combined company’s loan portfolio and allowance for loan losses; changes in the U.S. legal and regulatory framework; and adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) which would negatively affect the combined company’s business and operating results.

 

For a more complete list and description of such risks and uncertainties, refer to Wilshire Bancorp’s Form 10-K for the year ended December 31, 2014, and BBCN Bancorp’s Form 10-K for the year ended December 31, 2014, as amended, as well as other filings made by Wilshire Bancorp and BBCN Bancorp with the SEC. Except as required under the U.S. federal securities laws and the rules and regulations of the SEC, Wilshire Bancorp and BBCN Bancorp disclaim any intention or obligation to update any forward-looking statements after the distribution of this press release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.

 

###

 

7


 


 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 8

 

 

CONSOLIDATED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands) (Unaudited)

 

December 31,

 

September 30,

 

Three Months

 

December 31,

 

Twelve Months

 

 

2015

 

2015

 

% Change

 

2014

 

% Change

ASSETS:

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

118,089

 

$

487,655

 

-76%

 

$

233,699

 

-49%

Federal funds sold and other cash equivalents

 

104

 

601

 

-83%

 

254

 

-59%

Total Cash and Cash Equivalents

 

118,193

 

488,256

 

-76%

 

233,953

 

-49%

 

 

 

 

 

 

 

 

 

 

 

Deposits held in other financial institutions

 

-

 

7,500

 

-100%

 

8,000

 

-100%

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

535,524

 

386,679

 

38%

 

388,367

 

38%

Investment securities held to maturity

 

21

 

22

 

-5%

 

26

 

-19%

Total Investment Securities

 

535,545

 

386,701

 

38%

 

388,393

 

38%

 

 

 

 

 

 

 

 

 

 

 

Total Loans Held-For-Sale

 

25,223

 

13,316

 

89%

 

11,783

 

114%

 

 

 

 

 

 

 

 

 

 

 

Real estate construction

 

19,541

 

18,146

 

8%

 

21,248

 

-8%

Residential real estate

 

269,117

 

231,902

 

16%

 

183,665

 

47%

Commercial real estate

 

2,723,707

 

2,578,518

 

6%

 

2,471,586

 

10%

Commercial and industrial

 

792,243

 

789,422

 

0%

 

610,762

 

30%

Consumer

 

15,096

 

13,284

 

14%

 

21,036

 

-28%

Total loans receivable, net of deferred fees and costs

 

3,819,704

 

3,631,272

 

5%

 

3,308,297

 

15%

Allowance for loan losses

 

(52,405)

 

(50,116)

 

5%

 

(48,624)

 

8%

Loans Receivable, Net of Allowance for Loan Losses

 

3,767,299

 

3,581,156

 

5%

 

3,259,673

 

16%

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

9,226

 

8,604

 

7%

 

8,792

 

5%

Due from customers on acceptances

 

7,250

 

8,940

 

-19%

 

5,611

 

29%

Other real estate owned

 

9,179

 

11,302

 

-19%

 

7,922

 

16%

Premises and equipment

 

16,096

 

14,328

 

12%

 

13,881

 

16%

Federal home loan bank (FHLB) stock, at cost

 

16,539

 

16,539

 

0%

 

16,539

 

0%

Cash surrender value of life insurance

 

25,028

 

24,879

 

1%

 

23,330

 

7%

Investment in affordable housing partnerships

 

48,867

 

45,435

 

8%

 

44,077

 

11%

Deferred income taxes

 

21,489

 

20,086

 

7%

 

22,271

 

-4%

Servicing assets

 

19,894

 

19,967

 

0%

 

18,031

 

10%

Goodwill

 

67,473

 

67,473

 

0%

 

67,473

 

0%

Other assets

 

26,167

 

25,919

 

1%

 

25,740

 

2%

TOTAL ASSETS

 

$

4,713,468

 

$

4,740,401

 

-1%

 

$

4,155,469

 

13%

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

1,088,436

 

$

1,074,025

 

1%

 

$

915,413

 

19%

Savings and interest checking

 

172,038

 

161,267

 

7%

 

160,717

 

7%

Money market deposits

 

977,697

 

996,899

 

-2%

 

765,892

 

28%

Time deposits in denomination of $100,000 or more

 

1,349,440

 

1,440,340

 

-6%

 

1,291,844

 

4%

Other time deposits

 

252,265

 

269,909

 

-7%

 

267,393

 

-6%

Total Deposits

 

3,839,876

 

3,942,440

 

-3%

 

3,401,259

 

13%

 

 

 

 

 

 

 

 

 

 

 

FHLB borrowings

 

220,000

 

150,000

 

47%

 

150,000

 

47%

Acceptance outstanding

 

7,250

 

8,940

 

-19%

 

5,611

 

29%

Junior subordinated debentures

 

72,016

 

71,955

 

0%

 

71,779

 

0%

Accrued interest payable

 

2,105

 

2,326

 

-10%

 

2,228

 

-6%

Other liabilities

 

39,291

 

38,112

 

3%

 

35,181

 

12%

Total Liabilities

 

4,180,538

 

4,213,773

 

-1%

 

3,666,058

 

14%

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

233,341

 

233,634

 

0%

 

232,001

 

1%

Retained earnings

 

296,303

 

287,072

 

3%

 

252,957

 

17%

Accumulated other comprehensive income

 

3,286

 

5,922

 

-45%

 

4,453

 

-26%

Total Shareholders’ Equity

 

532,930

 

526,628

 

1%

 

489,411

 

9%

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

4,713,468

 

$

4,740,401

 

-1%

 

$

4,155,469

 

13%

 

(continued)

 

 

8



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 9

 

 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Quarter Ended

 

Three Mths

 

Quarter Ended

 

Twelve Mths

 

 

December 31, 2015

 

September 30, 2015

 

% Change

 

December 31, 2014

 

% Change

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

43,797

 

$

41,877

 

5%

 

$

40,709

 

8%

Interest on investment securities

 

2,626

 

2,022

 

30%

 

2,053

 

28%

Interest on federal funds sold and others

 

228

 

303

 

-25%

 

155

 

47%

Total Interest Income

 

46,651

 

44,202

 

6%

 

42,917

 

9%

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,945

 

6,039

 

-2%

 

4,783

 

24%

FHLB advances and other borrowings

 

1,287

 

704

 

83%

 

667

 

93%

Total Interest Expense

 

7,232

 

6,743

 

7%

 

5,450

 

33%

 

 

 

 

 

 

 

 

 

 

 

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

 

39,419

 

37,459

 

5%

 

37,467

 

5%

Provision for losses on loans and loan commitments

 

-

 

700

 

-100%

 

-

 

0%

 

 

 

 

 

 

 

 

 

 

 

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

 

39,419

 

36,759

 

7%

 

37,467

 

5%

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Service charges on deposits

 

2,903

 

3,084

 

-6%

 

3,105

 

-7%

Net gain on sale of SBA loans

 

1,958

 

1,958

 

-0%

 

3,465

 

-43%

Net gain on sale of residential loans

 

898

 

1,204

 

-25%

 

63

 

1325%

Net gain on sale of other loans

 

62

 

-

 

0%

 

-

 

0%

Other

 

3,725

 

3,281

 

14%

 

3,280

 

14%

Total Noninterest Income

 

9,546

 

9,527

 

0%

 

9,913

 

-4%

 

 

 

 

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,676

 

13,639

 

0%

 

12,359

 

11%

Occupancy and equipment

 

3,390

 

3,341

 

1%

 

3,385

 

0%

Data processing

 

1,156

 

1,119

 

3%

 

1,030

 

12%

Merger-related costs

 

994

 

-

 

0%

 

-

 

0%

Other

 

7,348

 

7,651

 

-4%

 

6,694

 

10%

Total Noninterest Expenses

 

26,564

 

25,750

 

3%

 

23,468

 

13%

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

22,401

 

20,536

 

9%

 

23,912

 

-6%

Income taxes provision

 

8,453

 

7,251

 

17%

 

7,809

 

8%

NET INCOME

 

$

13,948

 

$

13,285

 

5%

 

$

16,103

 

-13%

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.18

 

$

0.17

 

5%

 

$

0.21

 

-14%

Diluted income per common share

 

$

0.18

 

$

0.17

 

5%

 

$

0.20

 

-14%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

Basic

 

78,601,082

 

78,556,455

 

 

 

78,315,686

 

 

Diluted

 

78,942,078

 

78,907,223

 

 

 

78,628,965

 

 

 

 

 

(continued)

 

9



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 10

 

CONSOLIDATED STATEMENT OF OPERATIONS

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

 

 

 

Twelve Months Ended

 

Twelve Mths

 

 

December 31, 2015

 

December 31, 2014

 

% Change

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

Interest and fees on loans

 

$

167,361

 

$

155,020

 

8%

Interest on investment securities

 

8,545

 

8,195

 

4%

Interest on federal funds sold and others

 

987

 

489

 

102%

Total Interest Income

 

176,893

 

163,704

 

8%

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

Deposits

 

22,742

 

15,926

 

43%

FHLB advances and other borrowings

 

3,309

 

2,241

 

48%

Total Interest Expense

 

26,051

 

18,167

 

43%

 

 

 

 

 

 

 

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

 

150,842

 

145,537

 

4%

Provision for losses on loans and loan commitments

 

700

 

-

 

0%

 

 

 

 

 

 

 

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

 

150,142

 

145,537

 

3%

 

 

 

 

 

 

 

NONINTEREST INCOME

 

 

 

 

 

 

Service charges on deposits

 

12,253

 

12,693

 

-3%

Net gain on sale of SBA loans

 

8,792

 

14,366

 

-39%

Net gain on sale of residential loans

 

3,290

 

366

 

799%

Net gain on sale of other loans

 

4,988

 

230

 

2069%

Other

 

16,331

 

13,586

 

20%

Total Noninterest Income

 

45,654

 

41,241

 

11%

 

 

 

 

 

 

 

NONINTEREST EXPENSES

 

 

 

 

 

 

Salaries and employee benefits

 

54,144

 

49,724

 

9%

FDIC indemnification impairment

 

-

 

597

 

-100%

Occupancy and equipment

 

13,300

 

13,371

 

-1%

Data processing

 

4,406

 

3,998

 

10%

Merger-related costs

 

994

 

3,577

 

-72%

Other

 

27,046

 

26,247

 

3%

Total Noninterest Expenses

 

99,890

 

97,514

 

2%

 

 

 

 

 

 

 

Income before income taxes

 

95,906

 

89,264

 

7%

Income taxes provision

 

34,501

 

30,255

 

14%

NET INCOME

 

$

61,405

 

$

59,009

 

4%

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

Basic income per common share

 

$

0.78

 

$

0.75

 

4%

Diluted income per common share

 

$

0.78

 

$

0.75

 

4%

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

Basic

 

78,486,883

 

78,250,901

 

 

Diluted

 

78,818,556

 

78,591,374

 

 

 

 

 

(continued)

 

10



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 11

 

 

SUMMARY OF FINANCIAL DATA

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

 

 

 

Quarter Ended

 

 

AVERAGE BALANCES

 

December 31, 2015

 

 

 

September 30, 2015

 

 

 

December 31, 2014

 

 

Average Assets

 

$

4,728,510

 

 

 

$

4,592,052

 

 

 

$

4,049,930

 

 

Average Equity

 

534,938

 

 

 

524,962

 

 

 

485,482

 

 

Average Net Loans

 

3,650,672

 

 

 

3,519,441

 

 

 

3,200,538

 

 

Average Deposits

 

3,922,849

 

 

 

3,893,958

 

 

 

3,292,557

 

 

Average Time Deposits of $100,000 or more

 

1,407,298

 

 

 

1,448,501

 

 

 

1,211,738

 

 

Average FHLB & Other Borrowings

 

151,848

 

 

 

59,783

 

 

 

150,000

 

 

Average Interest Earning Assets

 

4,445,026

 

 

 

4,308,140

 

 

 

3,764,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

AVERAGE BALANCES

 

December 31, 2015

 

 

 

 

 

 

 

December 31, 2014

 

 

Average Assets

 

$

4,513,304

 

 

 

 

 

 

 

$

3,762,400

 

 

Average Equity

 

518,447

 

 

 

 

 

 

 

466,398

 

 

Average Net Loans

 

3,501,800

 

 

 

 

 

 

 

3,017,409

 

 

Average Deposits

 

3,762,323

 

 

 

 

 

 

 

3,021,392

 

 

Average Time Deposits of $100,000 or more

 

1,393,357

 

 

 

 

 

 

 

970,481

 

 

Average FHLB & Other Borrowings

 

118,435

 

 

 

 

 

 

 

160,950

 

 

Average Interest Earning Assets

 

4,233,219

 

 

 

 

 

 

 

3,479,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

PROFITABILITY

 

December 31, 2015

 

 

 

September 30, 2015

 

 

 

December 31, 2014

 

 

Annualized Return on Average Assets

 

1.18%

 

 

 

1.16%

 

 

 

1.59%

 

 

Annualized Return on Average Equity

 

10.43%

 

 

 

10.12%

 

 

 

13.27%

 

 

Efficiency Ratio

 

54.25%

 

 

 

54.80%

 

 

 

49.53%

 

 

Annualized Operating Expense/Average Assets

 

2.25%

 

 

 

2.24%

 

 

 

2.32%

 

 

Annualized Net Interest Margin

 

3.56%

 

 

 

3.49%

 

 

 

4.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

PROFITABILITY

 

December 31, 2015

 

 

 

 

 

 

 

December 31, 2014

 

 

Annualized Return on Average Assets

 

1.36%

 

 

 

 

 

 

 

1.57%

 

 

Annualized Return on Average Equity

 

11.84%

 

 

 

 

 

 

 

12.65%

 

 

Efficiency Ratio

 

50.84%

 

 

 

 

 

 

 

52.21%

 

 

Annualized Operating Expense/Average Assets

 

2.21%

 

 

 

 

 

 

 

2.59%

 

 

Annualized Net Interest Margin

 

3.58%

 

 

 

 

 

 

 

4.20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Of

DEPOSIT COMPOSITION

 

December 31, 2015

 

Cost of
Funds

 

September 30, 2015

 

Cost of
Funds

 

December 31, 2014

 

Cost of
Funds

Noninterest Bearing Demand Deposits

 

28.3%

 

0.00%

 

27.2%

 

0.00%

 

26.9%

 

0.00%

Savings & Interest Checking

 

4.5%

 

1.26%

 

4.1%

 

1.29%

 

4.7%

 

1.33%

Money Market Deposits

 

25.5%

 

0.69%

 

25.3%

 

0.68%

 

22.5%

 

0.71%

Time Deposits of $100,000 or More

 

35.1%

 

0.89%

 

36.5%

 

0.89%

 

38.0%

 

0.79%

Other Time Deposits

 

6.6%

 

0.91%

 

6.9%

 

0.92%

 

7.9%

 

0.84%

Total Deposits

 

100.0%

 

0.61%

 

100.0%

 

0.62%

 

100.0%

 

0.58%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Of

 

 

CAPITAL RATIOS

 

December 31, 2015

 

 

 

September 30, 2015

 

 

 

December 31, 2014

 

 

Tier 1 Leverage Ratio

 

11.30%

 

 

 

11.54%

 

 

 

12.11%

 

 

Tier 1 Common Equity Risk-Based Capital Ratio

 

11.23%

 

 

 

11.47%

 

 

 

N/A

 

 

Tier 1 Risk-Based Capital Ratio

 

12.86%

 

 

 

13.23%

 

 

 

14.13%

 

 

Total Risk-Based Capital Ratio

 

14.11%

 

 

 

14.48%

 

 

 

15.38%

 

 

Total Shareholders’ Equity

 

$

532,930

 

 

 

$

526,628

 

 

 

$

489,411

 

 

Book Value Per Common Share

 

$

6.78

 

 

 

$

6.70

 

 

 

$

6.25

 

 

Tangible Common Equity Per Common Share *

 

$

5.88

 

 

 

$

5.80

 

 

 

$

5.33

 

 

Tangible Common Equity to Tangible Assets *

 

9.96%

 

 

 

9.76%

 

 

 

10.23%

 

 

 

* Excludes goodwill and other intangible assets

 

(continued)

 

11



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 12

 

 

ALLOWANCE FOR LOAN LOSSES

(Dollars In Thousands) (Unaudited)

 

 

 

Quarter Ended

 

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

50,116

 

$

48,821

 

$

48,170

 

$

48,624

 

$

53,116

Provision for losses on loans

 

-

 

500

 

-

 

-

 

-

Recoveries on loans previously charged-off

 

3,694

 

2,670

 

1,210

 

870

 

1,821

Gross loan charge-offs

 

(1,405)

 

(1,875)

 

(559)

 

(1,324)

 

(6,313)

Balance at end of period

 

$

52,405

 

$

50,116

 

$

48,821

 

$

48,170

 

$

48,624

 

 

 

 

 

 

 

 

 

 

 

Net Loan Charge-offs / Average Net Loans

 

-0.06%

 

-0.02%

 

-0.02%

 

0.01%

 

0.14%

Charge-offs / Average Total Loans

 

0.04%

 

0.05%

 

0.02%

 

0.04%

 

0.20%

Allowance for Loan Losses / Gross Loans*

 

1.37%

 

1.38%

 

1.38%

 

1.37%

 

1.47%

Allowance for Loan Losses / Non-accrual Loans

 

241.56%

 

184.38%

 

158.24%

 

148.12%

 

130.48%

Allowance for Loan Losses / Non-performing Loans

 

241.56%

 

184.38%

 

158.24%

 

148.12%

 

130.48%

Allowance for Loan Losses / Non-performing Assets

 

169.74%

 

130.23%

 

130.50%

 

120,63%

 

107.61%

Allowance for Loan Losses / Classified Loans

 

65.22%

 

59.53%

 

47.88%

 

48.55%

 

51.59%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Excludes held-for-sale loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

(Dollars In Thousands, Net of SBA Guaranty)

Quarter Ended

(Unaudited)

 

December 31, 2015

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

21,694

 

$

27,181

 

$

30,852

 

$

32,522

 

$

37,265

Loans 90 days or more past due and still accruing

 

-

 

-

 

-

 

-

 

-

Total Non-performing Loans

 

21,694

 

27,181

 

30,852

 

32,522

 

37,265

 

 

 

 

 

 

 

 

 

 

 

Total OREO

 

9,179

 

11,302

 

6,559

 

7,411

 

7,922

Total Non-performing Assets

 

$

30,873

 

$

38,483

 

$

37,411

 

$

39,933

 

$

45,187

 

 

 

 

 

 

 

 

 

 

 

Total Non-performing Loans/Gross Loans

 

0.56%

 

0.74%

 

0.87%

 

0.92%

 

1.12%

Total Non-performing Assets/Total Assets

 

0.65%

 

0.81%

 

0.81%

 

0.90%

 

1.09%

 

 

ALLOWANCE FOR OFF-BALANCE SHEET ITEMS

(Dollars In Thousands) (Unaudited)

 

Quarter Ended

 

 

 

 

 

 

December 31, 2015

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

1,261

 

$

1,061

 

$

1,061

 

 

 

 

Provision for losses on loan commitments

 

-

 

200

 

-

 

 

 

 

Balance at end of period

 

$

1,261

 

$

1,261

 

$

1,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

December 31, 2015

 

December 31, 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)

 

12



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 13

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Quarter Ended

 

 

December 31, 2015

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$ 2,904,530

 

$ 34,851

 

4.80%

 

$ 2,802,173

 

$ 33,750

 

4.82%

 

$ 2,666,855

 

$ 33,339

 

5.00%

Commercial Loans

 

743,686

 

7,662

 

4.12%

 

714,169

 

7,116

 

3.99%

 

530,293

 

5,717

 

4.31%

Consumer Loans

 

12,650

 

96

 

3.04%

 

13,053

 

108

 

3.31%

 

13,162

 

129

 

3.92%

Total Gross Loans

 

3,660,866

 

42,609

 

4.66%

 

3,529,395

 

40,974

 

4.64%

 

3,210,310

 

39,185

 

4.88%

Deferred Fees and Costs Loan Fees

 

(10,194)

 

1,188

 

 

 

(9,954)

 

903

 

 

 

(9,772)

 

1,524

 

 

Total Loans *

 

3,650,672

 

43,797

 

4.80%

 

3,519,441

 

41,877

 

4.76%

 

3,200,538

 

40,709

 

5.09%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

496,571

 

2,626

 

2.24%

 

355,828

 

2,022

 

2.45%

 

366,229

 

2,053

 

2.43%

Deposits Held In Other Institutions

 

4,223

 

22

 

2.08%

 

7,576

 

31

 

1.64%

 

8,402

 

34

 

1.62%

Federal Funds Sold & Others

 

293,560

 

206

 

0.28%

 

425,295

 

272

 

0.26%

 

189,102

 

121

 

0.26%

Total Investment Securities and Other Earning Assets

 

794,354

 

2,854

 

1.51%

 

788,699

 

2,325

 

1.26%

 

563,733

 

2,208

 

1.69%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$ 4,445,026

 

$ 46,651

 

4.21%

 

$ 4,308,140

 

$ 44,202

 

4.12%

 

$ 3,764,271

 

$ 42,917

 

4.58%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

283,484

 

 

 

 

 

283,912

 

 

 

 

 

285,659

 

 

 

 

TOTAL ASSETS

 

$ 4,728,510

 

 

 

 

 

$ 4,592,052

 

 

 

 

 

$ 4,049,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$ 982,301

 

$ 1,684

 

0.69%

 

$ 978,220

 

$ 1,657

 

0.68%

 

$ 748,031

 

$ 1,320

 

0.71%

NOW

 

34,586

 

23

 

0.27%

 

30,916

 

22

 

0.29%

 

31,364

 

17

 

0.22%

Savings

 

132,186

 

504

 

1.53%

 

128,597

 

493

 

1.53%

 

127,610

 

510

 

1.60%

Time Deposits of $100,000 or More

 

1,407,298

 

3,132

 

0.89%

 

1,448,501

 

3,235

 

0.89%

 

1,211,738

 

2,387

 

0.79%

Other Time Deposits

 

263,322

 

602

 

0.91%

 

273,433

 

632

 

0.93%

 

262,777

 

549

 

0.84%

Total Interest Bearing Deposits

 

2,819,693

 

5,945

 

0.84%

 

2,859,667

 

6,039

 

0.85%

 

2,381,520

 

4,783

 

0.80%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

151,848

 

828

 

2.18%

 

59,783

 

257

 

1.72%

 

150,000

 

235

 

0.63%

Junior Subordinated Debentures

 

71,976

 

459

 

2.55%

 

71,916

 

447

 

2.49%

 

71,742

 

432

 

2.41%

Total Borrowings

 

223,824

 

1,287

 

2.30%

 

131,699

 

704

 

2.14%

 

221,742

 

667

 

1.20%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$ 3,043,517

 

$ 7,232

 

0.95%

 

$ 2,991,366

 

$ 6,743

 

0.90%

 

$ 2,603,262

 

$ 5,450

 

0.84%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

1,103,156

 

 

 

 

 

1,034,291

 

 

 

 

 

911,037

 

 

 

 

Other Liabilities

 

46,899

 

 

 

 

 

41,433

 

 

 

 

 

50,149

 

 

 

 

Shareholders’ Equity

 

534,938

 

 

 

 

 

524,962

 

 

 

 

 

485,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$ 4,728,510

 

 

 

 

 

$ 4,592,052

 

 

 

 

 

$ 4,049,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$ 39,419

 

 

 

 

 

$ 37,459

 

 

 

 

 

$ 37,467

 

 

.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.26%

 

 

 

 

 

3.22%

 

 

 

 

 

3.74%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.56%

 

 

 

 

 

3.49%

 

 

 

 

 

4.00%

 

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

** Tax equivalent ratios for investment securities

 

(continued)

 

13


 


 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 14

 

WILSHIRE BANCORP, INC. AND SUBSIDIARIES

AVERAGE BALANCES, AVERAGE YIELDS EARNED AND AVERAGE RATES PAID

(Dollars In Thousands) (Unaudited)

 

 

 

For the Twelve Months Ended

 

 

December 31, 2015

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Interest

 

Average

 

Average

 

Interest

 

Average

 

 

Balance

 

Income/

 

Yield/

 

Balance

 

Income/

 

Yield/

INTEREST EARNING ASSETS

 

 

 

Expense

 

Rate

 

 

 

Expense

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

$ 2,798,746

 

$ 134,576

 

4.81%

 

$ 2,549,100

 

$ 128,969

 

5.06%

Commercial Loans

 

699,713

 

28,007

 

4.00%

 

464,911

 

21,136

 

4.55%

Consumer Loans

 

13,384

 

443

 

3.31%

 

12,308

 

490

 

3.98%

Total Gross Loans

 

3,511,843

 

163,026

 

4.64%

 

3,026,319

 

150,595

 

4.98%

Deferred Fees and Costs Loan Fees

 

(10,043)

 

4,335

 

 

 

(8,910)

 

4,425

 

 

Total Loans *

 

3,501,800

 

167,361

 

4.78%

 

3,017,409

 

155,020

 

5.14%

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT SECURITIES AND OTHER INTEREST-EARNING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities**

 

388,183

 

8,545

 

2.37%

 

350,661

 

8,195

 

2.54%

Deposits Held In Other Institutions

 

6,938

 

118

 

1.70%

 

17,105

 

238

 

1.39%

Federal Funds Sold & Others

 

336,298

 

869

 

0.26%

 

94,818

 

251

 

0.27%

Total Investment Securities and Other Earning Assets

 

731,419

 

9,532

 

1.39%

 

462,584

 

8,684

 

2.03%

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST-EARNING ASSETS

 

$ 4,233,219

 

$ 176,893

 

4.19%

 

$ 3,479,993

 

$ 163,704

 

4.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-Interest Earning Assets

 

280,085

 

 

 

 

 

282,407

 

 

 

 

TOTAL ASSETS

 

$ 4,513,304

 

 

 

 

 

$ 3,762,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST BEARING LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST-BEARING DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

Money Market

 

$ 924,673

 

$ 6,211

 

0.67%

 

$ 770,316

 

$ 5,219

 

0.68%

NOW

 

30,874

 

82

 

0.27%

 

32,240

 

63

 

0.20%

Savings

 

129,961

 

1,993

 

1.53%

 

121,878

 

1,926

 

1.58%

Time Deposits of $100,000 or More

 

1,393,357

 

12,031

 

0.86%

 

970,481

 

6,849

 

0.71%

Other Time Deposits

 

269,842

 

2,425

 

0.90%

 

244,144

 

1,869

 

0.77%

Total Interest Bearing Deposits

 

2,748,707

 

22,742

 

0.83%

 

2,139,059

 

15,926

 

0.75%

 

 

 

 

 

 

 

 

 

 

 

 

 

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

FHLB Advances and Other Borrowings

 

118,435

 

1,537

 

1.30%

 

160,950

 

522

 

0.32%

Junior Subordinated Debentures

 

71,888

 

1,772

 

2.47%

 

71,659

 

1,719

 

2.40%

Total Borrowings

 

190,323

 

3,309

 

1.74%

 

232,609

 

2,241

 

0.96%

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INTEREST BEARING LIABILITIES

 

$ 2,939,030

 

$ 26,051

 

0.89%

 

$ 2,371,668

 

$ 18,167

 

0.77%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Bearing Deposits

 

1,013,616

 

 

 

 

 

882,333

 

 

 

 

Other Liabilities

 

42,211

 

 

 

 

 

42,001

 

 

 

 

Shareholders’ Equity

 

518,447

 

 

 

 

 

466,398

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$ 4,513,304

 

 

 

 

 

$ 3,762,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME

 

 

 

$ 150,842

 

 

 

 

 

$ 145,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD

 

 

 

 

 

3.31%

 

 

 

 

 

3.96%

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

3.58%

 

 

 

 

 

4.20%

 

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

** Tax equivalent ratios for investment securities

 

(continued)

 

14



 

Wilshire Bancorp Inc. – 4Q 2015 Results

January 25, 2016

Page 15

 

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, 2015

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Total shareholders’ equity

 

$   

532,930

 

$   

526,628

 

$   

489,411

Goodwill and other intangible assets, net

 

(70,658)

 

(70,894)

 

(71,628)

Tangible common equity

 

$   

462,272

 

$   

455,734

 

$   

417,783

 

 

 

 

 

 

 

Total assets

 

$   

4,713,468

 

$   

4,740,401

 

$   

4,155,469

Goodwill and other intangible assets, net

 

(70,658)

 

(70,894)

 

(71,628)

Tangible assets

 

$   

4,642,810

 

$   

4,669,507

 

$   

4,083,841

 

 

 

 

 

 

 

Common shares outstanding

 

78,608,717

 

78,598,147

 

78,322,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AND EARNINGS PER SHARE BEFORE MERGER-RELATED COSTS

 

 

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

 

 

 

 

Quarter Ended

 

 

December 31, 2015

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

Net income

 

$  

13,948

 

$  

13,285

 

$  

16,103

Add Back — merger-related costs

 

994

 

-

 

-

Net change in tax provision expenses

 

-

 

-

 

-

Net income before merger-related costs

 

$  

14,942

 

$  

13,285

 

$  

16,103

 

 

 

 

 

 

 

PER COMMON SHARE INFORMATION:

 

 

 

 

 

 

Basic income per common share

 

$  

0.19

 

$     

0.17

 

$  

0.21

Diluted income per common share

 

$  

0.19

 

$     

0.17

 

$  

0.20

 

 

 

 

 

 

 

WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

Basic

 

78,601,082

 

78,556,455

 

78,315,686

Diluted

 

78,942,078

 

78,907,223

 

78,628,965

 

 

Tangible Common Equity, Tangible Assets, and Income Before Merger-Related Costs 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)

 

15


 

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.