Q2 2010 Summary:
- Net loss of $0.45 per common share reflects significant actions to
reduce problem assets
- Net loss includes charges related to $63.3 million of problem
assets being marketed for sale
- Significant reduction in problem loans due to pending loan sale
- Net interest margin improved to 3.85% from 3.31%
- Cost of deposits reduced by 49 basis points to 1.19%
- New loan production increased to $102.4 million from $47.9 million
LOS ANGELES--(BUSINESS WIRE)--
Nara Bancorp, Inc. (the “Company”) (NASDAQ:NARA), the holding company of
Nara Bank (the “Bank”), reported a net loss available to common
stockholders of ($16.9) million, or ($0.45) per diluted common share,
for second quarter 2010, compared to a net loss available to common
stockholders of ($7.1) million, or ($0.27) per diluted common share, for
second quarter 2009, and a net loss available to common stockholders of
($3.6) million, or ($0.10) per diluted common share, for first quarter
2010.
Alvin Kang, President and Chief Executive Officer, said, “During the
second quarter, we took significant actions to improve our asset
quality. The most significant action was initiating the process of
selling $63.3 million in problem assets and recording the related
charges to reflect that such loans are now held for sale and carried at
the lower of cost or fair value. Our strong capital position enables us
to be aggressive in disposing of our problem assets, which is key to
accelerating our return to profitability.
“We are seeing positive trends in most areas of the Bank. For the third
quarter in a row, our level of early stage delinquencies declined, which
we believe indicates a gradual slowing in the number of borrowers under
stress. We are also seeing encouraging signs of loan demand,
particularly in the commercial portfolio. Our gross loan production
exceeded $100 million in the second quarter, more than twice the level
we generated in the first quarter of 2010. Finally, we saw substantial
expansion in our net interest margin as higher cost CDs matured and
repriced at lower rates. The combined impact of all of these trends was
a steady improvement in the earnings power of the Bank,” said Mr. Kang.
Financial Highlights
|
|
| 2010 Second Quarter |
| 2009 Second Quarter |
| 2010 First Quarter |
|
|
| (Dollars in thousands) |
|
Net loss
|
|
$
|
(15,877
|
)
|
|
$
|
(6,008
|
)
|
|
$
|
(2,532
|
)
|
|
Net loss available to common stockholders
|
|
$
|
(16,950
|
)
|
|
$
|
(7,077
|
)
|
|
$
|
(3,603
|
)
|
|
Diluted loss per share
|
|
$
|
(0.45
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
(0.10
|
)
|
|
Net interest income
|
|
$
|
26,808
|
|
|
$
|
21,260
|
|
|
$
|
25,243
|
|
|
Net interest margin
|
|
|
3.85
|
%
|
|
|
2.94
|
%
|
|
|
3.31
|
%
|
|
Non-interest income
|
|
$
|
3,460
|
|
|
$
|
3,785
|
|
|
$
|
9,384
|
|
|
Non-interest expense
|
|
$
|
15,967
|
|
|
$
|
16,822
|
|
|
$
|
14,184
|
|
|
Net loans receivable
|
|
$
|
2,063,726
|
|
|
$
|
2,049,738
|
|
|
$
|
2,098,269
|
|
|
Deposits
|
|
$
|
2,130,389
|
|
|
$
|
2,439,795
|
|
|
$
|
2,281,792
|
|
|
Non-performing loans *
|
|
$
|
48,019
|
|
|
$
|
30,850
|
|
|
$
|
63,232
|
|
|
ALLL to gross loans *
|
|
|
2.98
|
%
|
|
|
2.42
|
%
|
|
|
2.98
|
%
|
|
ALLL to non-performing loans *
|
|
|
131
|
%
|
|
|
163
|
%
|
|
|
101
|
%
|
|
Provision for loan losses
|
|
$
|
42,323
|
|
|
$
|
19,000
|
|
|
$
|
25,407
|
|
|
Efficiency ratio
|
|
|
52.75
|
%
|
|
|
67.17
|
%
|
|
|
40.96
|
%
|
|
| |
| |
| |
|
* Excludes the guaranteed portion of delinquent SBA loans totaling
$15.8 million, $19.8 million and $14.8 million at second quarter
2010, second quarter 2009 and first quarter 2010, respectively. Also
excludes $36 million of substandard non-accrual loans that were
transferred to loans held for sale at June 30, 2010.
|
|
|
|
|
Operating Results for Second Quarter
2010
Net Interest Income and Net Interest Margin. Second
quarter 2010 net interest income before provision for loan losses was
$26.8 million, an increase of 26% from second quarter 2009. The increase
in net interest income was due primarily to an improvement in the net
interest margin.
Second quarter 2010 net interest margin (net interest income divided by
average interest-earning assets) increased 91 basis points to 3.85% from
2.94% for second quarter 2009. During the quarter, approximately $574
million in time deposits with an average rate of 2.78% matured, of which
approximately 46% were retained and repriced to an average rate of
1.53%. This was partially offset by a decline in the yield on securities
available-for-sale during the quarter as a result of an accelerated
purchase of seriously delinquent loans by FNMA and FHLMC, requiring an
acceleration of amortization of the premium on those agency securities.
The impact to the net interest margin during second quarter was
approximately 20 basis points.
The weighted average yield on the loan portfolio for second quarter 2010
decreased 4 basis points to 6.16% from 6.20% for the same period last
year. At June 30, 2010, fixed rate loans were 51% of the loan portfolio,
compared to 50% at June 30, 2009. The weighted average yield on the
variable rate and fixed rate loan portfolios (excluding loan discount
accretion) at June 30, 2010 was 4.76% and 7.19%, respectively, compared
to 4.59% and 7.50% at June 30, 2009.
The weighted average yield on securities available-for-sale for second
quarter 2010 decreased 180 basis points to 2.51% from 4.31% for the same
period 2009. The decrease was attributable to new investment securities
purchased during 2009 with lower yields, the sale of securities to
balance the duration and mix of the investment portfolio as well as for
liquidity purposes during fourth quarter 2009 and first quarter 2010,
and an increase in premium amortization of FNMA and FHLMC mortgage
related securities.
The weighted average cost of deposits for second quarter 2010 decreased
116 basis points to 1.19% from 2.35% for the same period last year. The
cost of time deposits decreased 127 basis points to 1.49% from 2.76% for
the same period last year.
The weighted average cost of FHLB advances for second quarter 2010 also
decreased 32 basis points to 3.41% for second quarter 2010, compared to
3.73% for second quarter 2009.
Following are the weighted average rate data on a spot rate basis at
June 30, 2010 and 2009:
|
|
| June 30 |
|
|
| 2010 |
| 2009 |
|
Weighted average loan portfolio yield (excluding discounts)
|
|
5.99
|
%
|
|
6.03
|
%
|
|
Weighted average available-for-sale securities portfolio yield
|
|
2.93
|
%
|
|
4.60
|
%
|
|
Weighted average cost of deposits
|
|
1.07
|
%
|
|
2.27
|
%
|
|
Weighted average cost of total interest-bearing deposits
|
|
1.28
|
%
|
|
2.62
|
%
|
|
Weighted average cost of FHLB advances
|
|
3.42
|
%
|
|
3.75
|
%
|
|
Net interest margin
|
|
3.83
|
%
|
|
2.94
|
%
|
|
| | |
| | |
Sequentially, second quarter 2010 net interest income before provision
for loan losses increased $1.6 million, or 6%, from first quarter 2010.
The increase was attributable to an improvement in the net interest
margin offset by a decrease in average interest-earning assets. The net
interest margin increased by 54 basis points to 3.85% for second quarter
2010 from 3.31% for first quarter 2010. The increase in the net interest
margin was primarily attributable to lower deposit costs, primarily in
time deposits. The cost of time deposits decreased 75 basis points to
1.49% for second quarter 2010 from 2.24% for first quarter 2010.
Additionally, as noted above, $574 million of CDs matured during the
quarter, of which approximately 46% were retained and repriced at lower
CD rates or moved to other core deposit accounts.
Non-accrual loan interest reversed was $304 thousand, $169 thousand, and
$788 thousand for second quarter 2010, second quarter 2009, and first
quarter 2010, respectively. Excluding this effect, the net interest
margin for second quarter 2010, second quarter 2009, and first quarter
2010 would be 3.90%, 2.96%, and 3.42%, respectively.
Prepayment penalty income for second quarter 2010, second quarter 2009
and first quarter 2010 was $123 thousand, $145 thousand and $173
thousand, respectively. Excluding the effects of both non-accrual loan
interest reversed and prepayment penalty income, the net interest margin
for second quarter 2010, second quarter 2009 and first quarter 2010
would be 3.88%, 2.94% and 3.39%, respectively.
Non-interest Income. Second quarter 2010 non-interest
income was $3.5 million, a decrease of $325 thousand, or 9%, compared to
second quarter 2009. The decrease was primarily due to increases in
valuation losses on interest rate caps and losses from the sales of
OREOs offset by net gains on sale of loans. Net valuation losses on
interest rate caps were $495 thousand for second quarter 2010, compared
to net valuation losses of $151 thousand for the same quarter of 2009.
Net losses on sale of OREOs were $567 thousand for second quarter 2010,
compared to net losses of $184 thousand for the same quarter of 2009.
The company sold four OREO properties totaling $6.2 million during
second quarter 2010. Net gains on sale of loans were $979 thousand for
second quarter 2010, compared to net gains of $542 thousand for the same
quarter of 2009. Included in the net gains for second quarter 2010 was
$329 thousand of gains from the sale of $4.1 million in SBA loans. There
were no gains from the sale of SBA loans during second quarter 2009.
Sequentially, non-interest income decreased 63% from first quarter 2010.
The decrease was primarily due to net gains recognized on sales of
securities available for sale of $6.3 million during first quarter 2010,
compared to $96 thousand during second quarter 2010. During first
quarter 2010, a total of $201.8 million in available-for-sale GSE
investment securities were sold to rebalance the duration and mix of the
investment securities portfolio and to hold higher levels of cash to
fund CDs maturing in second quarter 2010. There were no such sales
during second quarter 2010.
Non-interest Expense. Second quarter 2010 non-interest
expense was $16.0 million, a decrease of 5% from $16.8 million for the
same period last year. The decrease was primarily due to decreases in
salaries and benefits expense and the FDIC insurance premium assessment.
Salaries and benefits expense decreased $574 thousand, or 9%, to $6.0
million for second quarter 2010, compared to $6.6 million for the same
quarter of 2009. The decrease is primarily due to decreases in stock
compensation expense and in the number of full-time equivalent
employees, which decreased to 347 at June 30, 2010 from 368 at June 30,
2009. The stock compensation expense decreased $204 thousand, or 52%, to
$192 thousand for second quarter 2010, compared to $396 thousand for the
same period last year. The decrease was primarily due to the completed
amortization of stock compensation costs over the vesting period of
certain stock options and grants.
The FDIC insurance assessment was lower during second quarter 2010,
compared to the same quarter 2009, primarily due to the one-time
assessment of $1.47 million paid on June 30, 2009. Excluding the
one-time assessment, FDIC insurance assessment increased $218 thousand,
or 22%, due to an increase in the assessment rate offset by the decrease
in average deposit balances. Credit related expense increased $756
thousand, or 77%, to $1.7 million for second quarter 2010, compared to
$986 thousand for the same period last year. The increase was primarily
due to increases in OREO valuation allowances and the increase in the
allowance for unfunded loan commitments.
Sequentially, non-interest expense for second quarter 2010 increased by
13% to $16.0 million from $14.2 million in first quarter 2010, primarily
due to increases in salaries and benefits expense, marketing and
advertising expense and credit related expenses, offset by a decrease in
the FDIC insurance assessment. The increase in salaries and benefits is
primarily due to an increase in the number of full-time equivalent
employees, which increased to 347 at June 30, 2010 from 338 at March 31,
2010. The increase in full-time equivalent employees is primarily due to
the opening of a new branch in Great Neck, NY as well as building the
commercial loan production team. Marketing and advertising expense
increased during second quarter 2010 primarily due to deposit promotions
tied to the 2010 World Cup soccer event. Credit related expenses
increased for the same reasons explained above.
Income Taxes. The effective income tax benefit rate was
43% for second quarter 2010 and 2009 and 49% for first quarter 2010. The
higher effective tax benefit rate for first quarter of 2010 was due to
the effect of higher tax credits recognized.
Balance Sheet Summary
Gross loans receivable were $2.13 billion at June 30, 2010, a decrease
of $36 million from $2.16 billion at March 31, 2010. New loan production
was $102.4 million during second quarter 2010, compared to $47.9 million
during first quarter 2010, and $80.5 million during second quarter 2009.
Loan production has increased in commercial business lending as the
Company focuses on relationship banking through business customers. New
commercial loan production, including SBA loans was $40.8 million during
second quarter 2010, compared to $7.1 million during first quarter 2010.
Total loan pay-offs, pay-downs, amortization and other changes totaled
$139.0 million during second quarter 2010, including approximately $63.3
million in loans that were transferred to loans held for sale during
second quarter, compared to $107.0 million during first quarter 2010 and
$88.4 million during second quarter 2009.
Total deposits were $2.13 billion at June 30, 2010, a decrease of 7%
from $2.28 billion at March 31, 2010. The decrease in total deposits was
primarily due to a decrease in retail jumbo CDs. Retail jumbo CDs
decreased $352.4 million, or 74%, to $122.2 million at June 30, 2010
from $474.6 million at March 31, 2010. The majority of these jumbo CDs
were deposits raised during the campaign held during the first and
second quarters of 2009 to strengthen liquidity. Approximately 50% of
these matured retail jumbo CDs were retained and either repriced to
lower rate CDs or moved to other interest-bearing accounts. The weighted
average cost of such deposits decreased 153 basis points to 1.52% at
June 30, 2010. The decrease in retail jumbo CDs was offset by increases
primarily in non-jumbo CDs and money market accounts.
Credit Quality
The Company recorded a provision for loan losses of $42.3 million in
second quarter 2010, compared to $19.0 million for the same period of
the prior year and $25.4 million in first quarter 2010. The increase in
the provision for loan losses from first quarter 2010 was primarily due
to the charge-offs taken on the loans that were transferred to loans
held for sale at June 30, 2010, and to a lesser extent also due to the
impact of enhancing the methodology for calculating the allowance for
loan losses.
During second quarter 2010, the Company entered into an agreement with a
loan sale advisor to sell approximately $63.3 million of problem assets,
resulting in additional loan charge offs and other valuation adjustments
of $26.7 million to mark such assets to estimated fair market value,
less selling costs. The assets are being marketed under a competitive
bidding process in which the Company determines what bids will be
accepted. It is anticipated that the closing will occur before August
31, 2010.
Total Watchlist loans, defined as Special Mention and Classified loans,
were $163.3 million at June 30, 2010, a decrease from $215.3 million at
March 31, 2010. Substandard loans decreased to $116.1 million at June
30, 2010 from $169.1 million at March 31, 2010. The decreases were due
primarily to the loans transferred to loans held for sale.
Total delinquent loans, 30 or more days past due, were $54.3 million at
June 30, 2010, compared to $75.6 million at March 31, 2010.
Non-performing loans (loans past due 90 days or more and non-accrual
loans) at June 30, 2010, were $48.0 million, or 2.27% of total loans,
compared to $63.2 million, or 2.94% of total loans, at March 31, 2010.
Non-performing assets, comprised of non-accrual loans, accruing
restructured loans and other real estate owned (“OREO”) at June 30, 2010
were $86.7 million, or 4.10% of gross loans plus OREO, compared to
$134.1 million, or 6.23%, at March 31, 2010. The decline is due
primarily to the loans transferred to loans held-for-sale. OREO
decreased to $4.7 million at June 30, 2010, compared to $5.9 million at
March 31, 2010, as eight new properties totaling $5.9 million were
transferred in as OREO, offset by sales of four OREO properties totaling
$6.2 million. Accruing troubled debt restructured loans included in
non-performing assets, decreased $31.1 million to $34.0 million at June
30, 2010, from $65.0 million at March 31, 2010 due primarily to the
loans transferred to loans held for sale.
Net loan charge-offs during second quarter 2010 were $43.3 million, or
7.96% of average loans on an annualized basis, compared to $19.2
million, or 3.66% during second quarter 2009, and $20.8 million, or
3.79% of average loans, during first quarter 2010. Second quarter 2010
charge-offs of $43.3 million included $26.3 million of additional charge
offs related to loans transferred to held-for-sale as mentioned above.
Excluding the charge-offs related to these loans held-for-sale, net loan
charge-offs during second quarter 2010 would have been $17.0 million, or
3.12% of average loans on an annualized basis. CRE and C&I loans
represented 50.7% and 48.1%, respectively, of charge-offs during second
quarter 2010. Second quarter 2010 charge-offs included five
relationships totaling $6.0 million mainly consisting of CRE loans.
Excluding these five relationships, the average charge-off during the
quarter was $90 thousand.
The allowance for loan losses at June 30, 2010 was $63.0 million, or
2.98% of gross loans receivable (net of the guaranteed portion of
delinquent SBA loans and excluding loans held for sale), compared to
$64.0 million, or 2.98%, at March 31, 2010. The ratio of the allowance
for loan losses to non-performing loans was 131% at June 30, 2010,
compared to 101% at March 31, 2010.
Impaired loans (defined as loans for which it is probable that not all
principal and interest payments due will be collectible according to
contractual terms) at June 30, 2010, were $90.9 million, a decrease from
$146.5 million at March 31, 2010. Specific reserves for impaired loans
were $15.7 million, or 17.29% of the aggregate impaired loan amount at
June 30, 2010, compared to $26.1 million, or 17.80% of the aggregate
impaired loan amount at March 31, 2010. Excluding specific reserves for
impaired loans, the allowance coverage on the remaining loan portfolio
was 2.34% at June 30, 2010, compared to 1.89% at March 31, 2010.
Capital
At June 30, 2010, the Company continued to be in excess of the
regulatory capital requirements to be classified as a “well-capitalized”
institution. The Leverage Ratio was 13.15% at June 30, 2010, compared to
12.49% at March 31, 2010. The Tier 1 Risk-based Ratio was 16.68% at June
30, 2010, compared to 17.10% at March 31, 2010. The Total Risk-based
Ratio was 17.95% at June 30, 2010, compared to 18.37% at March 31, 2010.
At June 30, 2010, common equity represented 9.84% of total assets,
compared to 9.68% at March 31, 2010. Tangible common equity represented
9.74% of tangible assets at June 30, 2010, compared to 9.58% of tangible
assets at March 31, 2010.
Tangible common equity to tangible assets is a non-GAAP financial
measure that represents common equity less goodwill and other intangible
assets, net divided by total assets less goodwill and other intangible
assets, net. Management reviews tangible common equity to tangible
assets in evaluating the Company’s capital levels and has included this
ratio in response to market participant interest in tangible common
equity as a measure of capital. See the accompanying financial
information for a reconciliation of the ratio of tangible common equity
to tangible assets with stockholders' equity and total assets.
Conference Call and Webcast
A conference call with simultaneous webcast to discuss the Company’s
second quarter 2010 financial results will be held tomorrow, July 27,
2010 at 9:30 am Pacific / 12:30 pm Eastern. Interested participants and
investors may access the conference call by dialing 888-561-1721
(domestic) or 480-629-9868 (international), conference ID# 4331221.
There will also be a live webcast of the call available at the Investor
Relations section of Nara Bank’s web site at www.narabank.com.
After the live webcast, a replay will remain available in the Investor
Relations section of Nara Bancorp’s web site. A replay of the call will
be available at 800-406-7325 (domestic) or 303-590-3030 (international)
through August 3, 2010, conference ID# 4331221.
About Nara Bancorp, Inc.
Nara Bancorp, Inc. is the parent company of Nara Bank, which was founded
in 1989. Nara Bank is a full-service community bank headquartered in Los
Angeles, with 21 branches and 1 loan production office in the United
States. Nara Bank operates full-service branches in California, New York
and New Jersey, and a loan production office in Texas. Nara Bank was
founded specifically to serve the needs of Korean-Americans. Presently,
Nara Bank serves a diverse group of customers mirroring its communities.
Nara Bank specializes in core business banking products for small and
medium-sized companies, with an emphasis in commercial real estate and
business lending, SBA lending and international trade financing. Nara
Bank is a member of the FDIC and is an Equal Opportunity Lender.
Forward-Looking Statements
This press release contains forward-looking statements, including
statements about future operations and projected full-year financial
results that are subject to risks and uncertainties that could cause
actual results to differ materially from those expressed or implied by
such forward looking statements. These risks and uncertainties include
but are not limited to economic, competitive, governmental and
technological factors affecting the Company’s operations, markets,
products, services, and pricing. Readers should carefully review the
risk factors and the information that could materially affect the
Company’s financial results and business, described in documents the
Company files from time to time with the Securities and Exchange
Commission, including its quarterly reports on Form 10-Q and Annual
Reports on Form 10-K, and particularly the discussions of business
considerations and certain factors that may affect results of operations
and stock price set forth therein. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as
of the date of this press release. The Company undertakes no obligation
to revise or publicly release the results of any revision to these
forward-looking statements.
|
| |
| |
| |
| |
| |
| |
| |
| Nara Bancorp, Inc. |
| Consolidated Statements of Financial Condition |
| Unaudited (Dollars in Thousands, Except per Share Data) |
|
Nara Bancorp, Inc.
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|
| Assets | | 6/30/2010 |
| 3/31/2010 |
|
% change
|
| 12/31/2009 |
|
% change
|
| 6/30/2009 |
|
% change
|
| | | | | | | | | | | | | |
|
|
Cash and due from banks
| |
$
|
203,135
| | |
$
|
260,030
| | |
-22
|
%
| |
$
|
105,592
| | |
92
|
%
| |
$
|
239,454
| | |
-15
|
%
|
|
Federal funds sold
| | |
-
| | | |
20,000
| | |
-100
|
%
| | |
20,000
| | |
-100
|
%
| | |
40,000
| | |
-100
|
%
|
|
Securities available for sale, at fair value
| | |
426,158
| | | |
498,801
| | |
-15
|
%
| | |
782,690
| | |
-46
|
%
| | |
745,792
| | |
-43
|
%
|
|
Federal Home Loan Bank and Federal Reserve Bank stock
| | |
25,556
| | | |
24,334
| | |
5
|
%
| | |
24,334
| | |
5
|
%
| | |
24,325
| | |
5
|
%
|
|
Loans held for sale, at the lower of cost or fair value
| | |
41,472
| | | |
28,679
| | |
45
|
%
| | |
4,756
| | |
772
|
%
| | |
13,664
| | |
204
|
%
|
|
Loans receivable
| | |
2,126,714
| | | |
2,162,264
| | |
-2
|
%
| | |
2,221,433
| | |
-4
|
%
| | |
2,100,077
| | |
1
|
%
|
|
Allowance for loan losses
| |
|
(62,988
|
)
|
|
|
(63,995
|
)
|
|
2
|
%
|
|
|
(59,424
|
)
|
|
-6
|
%
|
|
|
(50,339
|
)
|
|
-25
|
%
|
|
Net loans receivable
| |
|
2,063,726
|
|
|
|
2,098,269
|
|
|
-2
|
%
|
|
|
2,162,009
|
|
|
-5
|
%
|
|
|
2,049,738
|
|
|
1
|
%
|
|
Accrued interest receivable
| | |
8,272
| | | |
9,723
| | |
-15
|
%
| | |
11,261
| | |
-27
|
%
| | |
10,187
| | |
-19
|
%
|
|
Premises and equipment, net
| | |
10,896
| | | |
10,950
| | |
0
|
%
| | |
10,865
| | |
0
|
%
| | |
11,580
| | |
-6
|
%
|
|
Bank owned life insurance
| | |
23,768
| | | |
23,645
| | |
1
|
%
| | |
23,571
| | |
1
|
%
| | |
23,462
| | |
1
|
%
|
|
Goodwill
| | |
2,509
| | | |
2,509
| | |
0
|
%
| | |
2,509
| | |
0
|
%
| | |
2,509
| | |
0
|
%
|
|
Other intangible assets, net
| | |
788
| | | |
915
| | |
-14
|
%
| | |
1,042
| | |
-24
|
%
| | |
1,330
| | |
-41
|
%
|
|
Other assets
| |
|
94,785
|
|
|
|
101,165
|
|
|
-6
|
%
|
|
|
79,328
|
|
|
19
|
%
|
|
|
98,768
|
|
|
-4
|
%
|
|
Total assets
| |
$
|
2,901,065
|
|
|
$
|
3,079,020
|
|
|
-6
|
%
|
|
$
|
3,227,957
|
|
|
-10
|
%
|
|
$
|
3,260,809
|
|
|
-11
|
%
|
| | | | | | | | | | | | | |
|
| Liabilities | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|
|
Deposits
| |
$
|
2,130,389
| | |
$
|
2,281,792
| | |
-7
|
%
| |
$
|
2,434,190
| | |
-12
|
%
| |
$
|
2,439,795
| | |
-13
|
%
|
|
Borrowings from Federal Home Loan Bank
| | |
350,000
| | | |
350,000
| | |
0
|
%
| | |
350,000
| | |
0
|
%
| | |
350,000
| | |
0
|
%
|
|
Subordinated debentures
| | |
39,268
| | | |
39,268
| | |
0
|
%
| | |
39,268
| | |
0
|
%
| | |
39,268
| | |
0
|
%
|
|
Other borrowings
| | |
3,325
| | | |
4,050
| | |
-18
|
%
| | |
-
| | |
100
|
%
| | |
-
| | |
100
|
%
|
|
Accrued interest payable
| | |
3,863
| | | |
10,070
| | |
-62
|
%
| | |
12,674
| | |
-70
|
%
| | |
10,921
| | |
-65
|
%
|
|
Other liabilities
| |
|
22,591
|
|
|
|
30,019
|
|
|
-25
|
%
|
|
|
23,850
|
|
|
-5
|
%
|
|
|
139,406
|
|
|
-84
|
%
|
|
Total liabilities
| |
|
2,549,436
|
|
|
|
2,715,199
|
|
|
-6
|
%
|
|
|
2,859,982
|
|
|
-11
|
%
|
|
|
2,979,390
|
|
|
-14
|
%
|
| | | | | | | | | | | | | |
|
| Stockholders' Equity | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
|
|
Preferred stock, $0.001 par value; authorized 10,000,000
undesignated shares; issued and outstanding 67,000 shares of Fixed
Rate Cumulative Perpetual Preferred Stock, Series A with a
liquidation preference of $67,428,000 at June 30, 2010, March 31,
2010, December 31, 2009 and June 30, 2009
| | |
67,000
| | | |
67,000
| | |
0
|
%
| | |
67,000
| | |
0
|
%
| | |
67,000
| | |
0
|
%
|
|
Preferred stock discount
| | |
(3,269
|
)
| | |
(3,503
|
)
| |
7
|
%
| | |
(3,737
|
)
| |
13
|
%
| | |
(4,202
|
)
| |
22
|
%
|
|
Common stock, $0.001 par value; authorized, 40,000,000 shares;
issued and outstanding, 37,956,527, 37,835,407, 37,824,007
and 26,256,960 shares at June 30, 2010, March 31, 2010, December 31,
2009 and June 30, 2009, respectively
| | |
38
| | | |
38
| | |
0
|
%
| | |
38
| | |
0
|
%
| | |
26
| | |
46
|
%
|
|
Capital surplus
| | |
171,080
| | | |
169,848
| | |
1
|
%
| | |
169,806
| | |
1
|
%
| | |
87,830
| | |
95
|
%
|
|
Retained earnings
| | |
111,338
| | | |
128,288
| | |
-13
|
%
| | |
131,891
| | |
-16
|
%
| | |
130,565
| | |
-15
|
%
|
|
Accumulated other comprehensive income (loss), net
| |
|
5,442
|
|
|
|
2,150
|
|
|
153
|
%
|
|
|
2,977
|
|
|
-83
|
%
|
|
|
200
|
|
|
2621
|
%
|
|
Total stockholders' equity
| |
|
351,629
|
|
|
|
363,821
|
|
|
-3
|
%
|
|
|
367,975
|
|
|
-4
|
%
|
|
|
281,419
|
|
|
25
|
%
|
| | | | | | | | | | | | | |
|
|
Total liabilities and stockholders' equity
| |
$
|
2,901,065
|
|
|
$
|
3,079,020
|
|
|
-6
|
%
|
|
$
|
3,227,957
|
|
|
-10
|
%
|
|
$
|
3,260,809
|
|
|
-11
|
%
|
| | | | | | | | | | | | | |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| Nara Bancorp, Inc. |
| Consolidated Statements of Income (Loss) |
| Unaudited (Dollars in Thousands, Except for Per Share Data) |
| | | | | | | | | | | | | | | |
|
| | Three Months Ended, | | Six Months Ended, |
| | 6/30/2010 |
| 6/30/2009 |
|
% change
|
| 3/31/2010 |
|
% change
| | 6/30/2010 |
| 6/30/2009 |
|
% change
|
| | | | | | | | | | | | | | | |
|
|
Interest income:
| | | | | | | | | | | | | | | | |
|
Interest and fees on loans
| |
$
|
33,510
| | |
$
|
32,461
| | | |
3
|
%
| |
$
|
33,348
| | | |
0
|
%
| |
$
|
66,858
| | |
$
|
64,133
| | |
4
|
%
|
|
Interest on securities
| | |
2,884
| | | |
5,710
| | | |
-49
|
%
| | |
5,088
| | | |
-43
|
%
| | |
7,972
| | | |
10,030
| | |
-21
|
%
|
|
Interest on federal funds sold and other investments
| |
|
199
|
|
|
|
239
|
|
|
|
-17
|
%
|
|
|
225
|
|
|
|
-12
|
%
| |
|
424
|
|
|
|
306
|
|
|
39
|
%
|
|
Total interest income
| |
|
36,593
|
|
|
|
38,410
|
|
|
|
-5
|
%
|
|
|
38,661
|
|
|
|
-5
|
%
| |
|
75,254
|
|
|
|
74,469
|
|
|
1
|
%
|
| | | | | | | | | | | | | | | |
|
|
Interest expense:
| | | | | | | | | | | | | | | | |
|
Interest on deposits
| | |
6,279
| | | |
13,365
| | | |
-53
|
%
| | |
9,947
| | | |
-37
|
%
| | |
16,226
| | | |
25,190
| | |
-36
|
%
|
|
Interest on other borrowings
| |
|
3,506
|
|
|
|
3,785
|
|
|
|
-7
|
%
|
|
|
3,471
|
|
|
|
1
|
%
| |
|
6,977
|
|
|
|
7,580
|
|
|
-8
|
%
|
|
Total interest expense
| |
|
9,785
|
|
|
|
17,150
|
|
|
|
-43
|
%
|
|
|
13,418
|
|
|
|
-27
|
%
| |
|
23,203
|
|
|
|
32,770
|
|
|
-29
|
%
|
| | | | | | | | | | | | | | | |
|
|
Net interest income before provision for loan losses
| | |
26,808
| | | |
21,260
| | | |
26
|
%
| | |
25,243
| | | |
6
|
%
| | |
52,051
| | | |
41,699
| | |
25
|
%
|
|
Provision for loan losses
| |
|
42,323
|
|
|
|
19,000
|
|
|
|
123
|
%
|
|
|
25,407
|
|
|
|
67
|
%
| |
|
67,730
|
|
|
|
34,670
|
|
|
95
|
%
|
|
Net interest income after provision for loan losses
| |
|
(15,515
|
)
|
|
|
2,260
|
|
|
|
-787
|
%
|
|
|
(164
|
)
|
|
|
-9360
|
%
| |
|
(15,679
|
)
|
|
|
7,029
|
|
|
-323
|
%
|
| | | | | | | | | | | | | | | |
|
|
Non-interest income:
| | | | | | | | | | | | | | | | |
|
Service fees on deposit accounts
| | |
1,572
| | | |
1,698
| | | |
-7
|
%
| | |
1,619
| | | |
-3
|
%
| | |
3,191
| | | |
3,467
| | |
-8
|
%
|
|
Net gains on sales of loans
| | |
979
| | | |
542
| | | |
81
|
%
| | |
43
| | | |
2177
|
%
| | |
1,022
| | | |
992
| | |
3
|
%
|
|
Net gains on sales of securities available-for-sale
| | |
96
| | | |
220
| | | |
-56
|
%
| | |
6,296
| | | |
-98
|
%
| | |
6,392
| | | |
1,005
| | |
536
|
%
|
|
Net valuation losses on interest rate swaps
| | |
(495
|
)
| | |
(151
|
)
| | |
-228
|
%
| | |
(231
|
)
| | |
-114
|
%
| | |
(726
|
)
| | |
(267
|
)
| |
-172
|
%
|
|
Net gains (losses) on sales of OREO
| | |
(567
|
)
| | |
(184
|
)
| | |
-208
|
%
| | |
15
| | | |
-3880
|
%
| | |
(552
|
)
| | |
(314
|
)
| |
-76
|
%
|
|
Other income and fees
| |
|
1,875
|
|
|
|
1,660
|
|
|
|
13
|
%
|
|
|
1,642
|
|
|
|
14
|
%
| |
|
3,517
|
|
|
|
3,267
|
|
|
8
|
%
|
|
Total non-interest income
| |
|
3,460
|
|
|
|
3,785
|
|
|
|
-9
|
%
|
|
|
9,384
|
|
|
|
-63
|
%
| |
|
12,844
|
|
|
|
8,150
|
|
|
58
|
%
|
| | | | | | | | | | | | | | | |
|
|
Non-interest expense:
| | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | |
5,977
| | | |
6,551
| | | |
-9
|
%
| | |
5,593
| | | |
7
|
%
| | |
11,570
| | | |
12,994
| | |
-11
|
%
|
|
Occupancy
| | |
2,424
| | | |
2,484
| | | |
-2
|
%
| | |
2,427
| | | |
0
|
%
| | |
4,851
| | | |
4,910
| | |
-1
|
%
|
|
Furniture and equipment
| | |
884
| | | |
736
| | | |
20
|
%
| | |
778
| | | |
14
|
%
| | |
1,662
| | | |
1,431
| | |
16
|
%
|
|
Advertising and marketing
| | |
612
| | | |
505
| | | |
21
|
%
| | |
459
| | | |
33
|
%
| | |
1,071
| | | |
962
| | |
11
|
%
|
|
Data processing and communications
| | |
1,051
| | | |
990
| | | |
6
|
%
| | |
933
| | | |
13
|
%
| | |
1,984
| | | |
1,891
| | |
5
|
%
|
|
Professional fees
| | |
756
| | | |
428
| | | |
77
|
%
| | |
702
| | | |
8
|
%
| | |
1,458
| | | |
1,106
| | |
32
|
%
|
|
FDIC assessment
| | |
1,191
| | | |
2,446
| | | |
-51
|
%
| | |
1,367
| | | |
-13
|
%
| | |
2,558
| | | |
3,196
| | |
-20
|
%
|
|
Other
| |
|
3,072
|
|
|
|
2,682
|
|
|
|
15
|
%
|
|
|
1,925
|
|
|
|
60
|
%
| |
|
4,997
|
|
|
|
5,580
|
|
|
-10
|
%
|
|
Total non-interest expense
| |
|
15,967
|
|
|
|
16,822
|
|
|
|
-5
|
%
|
|
|
14,184
|
|
|
|
13
|
%
| |
|
30,151
|
|
|
|
32,070
|
|
|
-6
|
%
|
|
Income (loss) before income taxes
| | |
(28,022
|
)
| | |
(10,777
|
)
| | |
-160
|
%
| | |
(4,964
|
)
| | |
-465
|
%
| | |
(32,986
|
)
| | |
(16,891
|
)
| |
-95
|
%
|
|
Income tax provision (benefit)
| |
|
(12,145
|
)
|
|
|
(4,769
|
)
|
|
|
-155
|
%
|
|
|
(2,432
|
)
|
|
|
-399
|
%
| |
|
(14,577
|
)
|
|
|
(7,703
|
)
|
|
-89
|
%
|
| Net income (loss) | | $ | (15,877 | ) |
| $ | (6,008 | ) |
|
| -164 | % |
| $ | (2,532 | ) |
|
| -527 | % | |
| (18,409 | ) |
|
| (9,188 | ) |
| -100 | % |
|
Dividends and discount accretion on preferred stock
| |
$
|
(1,073
|
)
|
|
$
|
(1,069
|
)
|
|
|
0
|
%
|
|
$
|
(1,071
|
)
|
|
|
0
|
%
| |
|
(2,144
|
)
|
|
|
(2,137
|
)
|
|
0
|
%
|
| Net income (loss) available to common stockholders | | $ | (16,950 | ) |
| $ | (7,077 | ) |
|
| -140 | % |
| $ | (3,603 | ) |
|
| -370 | % | | $ | (20,553 | ) |
| $ | (11,325 | ) |
| -81 | % |
| | | | | | | | | | | | | | | |
|
|
Earnings (Loss) Per Common Share:
| | | | | | | | | | | | | | | | |
|
Basic
| |
$
|
(0.45
|
)
| |
$
|
(0.27
|
)
| | | |
$
|
(0.10
|
)
| | | |
$
|
(0.54
|
)
| |
$
|
(0.43
|
)
| | |
|
Diluted
| |
$
|
(0.45
|
)
| |
$
|
(0.27
|
)
| | | |
$
|
(0.10
|
)
| | | |
$
|
(0.54
|
)
| |
$
|
(0.43
|
)
| | |
| | | | | | | | | | | | | | | |
|
|
Average Shares Outstanding:
| | | | | | | | | | | | | | | | |
|
Basic
| | |
37,921,885
| | | |
26,256,960
| | | | | |
37,828,587
| | | | | |
37,875,494
| | | |
26,253,627
| | | |
|
Diluted
| | |
37,921,885
| | | |
26,256,960
| | | | | |
37,828,587
| | | | | |
37,875,494
| | | |
26,253,627
| | | |
| | | | | | | | | | | | | | | |
|
| | Three months ended | | Six months ended | | |
| | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | 6/30/2010 |
| 6/30/2009 | | |
| | | | | | | | | | | | | | | |
|
|
Net interest income
| |
$
|
26,808
| | |
$
|
25,243
| | |
$
|
26,414
| | |
$
|
24,233
| | |
$
|
21,260
| | |
$
|
52,051
| | |
$
|
41,699
| | | |
|
Non-interest income
| | |
3,460
| | | |
9,384
| | | |
5,424
| | | |
4,894
| | | |
3,785
| | | |
12,844
| | | |
8,150
| | | |
|
Non-interest expense
| |
|
15,967
|
|
|
|
14,184
|
|
|
|
14,975
|
|
|
|
14,668
|
|
|
|
16,822
|
| |
|
30,151
|
|
|
|
32,070
|
| | |
| Pre Tax - Pre Provision income | | | 14,301 | | | | 20,443 | | | | 16,863 | | | | 14,459 | | | | 8,223 | | | | 34,744 | | | | 17,779 | | | |
|
Provision for loan losses
| |
|
42,323
|
|
|
|
25,407
|
|
|
|
17,853
|
|
|
|
8,500
|
|
|
|
19,000
|
| |
|
67,730
|
|
|
|
34,670
|
| | |
|
Income (loss) before income taxes
| |
$
|
(28,022
|
)
|
|
$
|
(4,964
|
)
|
|
$
|
(990
|
)
|
|
$
|
5,959
|
|
|
$
|
(10,777
|
)
| |
$
|
(32,986
|
)
|
|
$
|
(16,891
|
)
| | |
| | | | | | | | | | | | | | | |
|
|
PTPP to average assets (annualized)
| | |
1.97
|
%
| | |
2.57
|
%
| | |
2.08
|
%
| | |
1.80
|
%
| | |
1.09
|
%
| | |
2.29
|
%
| | |
1.25
|
%
| | |
| | | | | | | | | | | | | | | |
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| Nara Bancorp, Inc. |
| Supplemental Data |
| Unaudited (Dollars in Thousands, Except for Per Share Data) |
| | | | | | | | | | | | | | | | | |
|
| | (Annualized) At or for the Three Months Ended, | | | | | | (Annualized) At or for the Six Months Ended, | | | | |
|
Profitability measures:
| | 6/30/2010 |
| 6/30/2009 |
| 3/31/2010 | | | | | | 6/30/2010 |
| 6/30/2009 | | | | |
|
ROA 1 | | |
-2.19
|
%
| | |
-0.80
|
%
| | |
-0.32
|
%
| | | | | | |
-1.21
|
%
| | |
-0.64
|
%
| | | | |
|
ROE 1 | | |
-17.30
|
%
| | |
-8.26
|
%
| | |
-2.72
|
%
| | | | | | |
-9.96
|
%
| | |
-6.31
|
%
| | | | |
|
Net interest margin 5 | | |
3.85
|
%
| | |
2.94
|
%
| | |
3.31
|
%
| | | | | | |
3.57
|
%
| | |
3.04
|
%
| | | | |
|
Efficiency ratio
| | |
52.75
|
%
| | |
67.17
|
%
| | |
40.96
|
%
| | | | | | |
46.46
|
%
| | |
64.33
|
%
| | | | |
| | | | | | | | | | | | | | | | | |
|
| 1 based on net income before effect of dividends and
discount accretion on preferred stock
| | | | |
| | | | | | | | | | | | | | | | | |
|
| | Three Months Ended | | Three Months Ended | | Three Months Ended |
| | 6/30/2010 |
| 6/30/2009 |
| 3/31/2010 |
| | | | | | | | | | | | | | | | | |
|
| | | | Interest | | Annualized | | | | Interest | | Annualized | | | | Interest | | Annualized |
| | Average | | Income/ | | Average | | Average | | Income/ | | Average | | Average | | Income/ | | Average |
| | Balance | | Expense | | Yield/Cost | | Balance | | Expense | | Yield/Cost | | Balance | | Expense | | Yield/Cost |
| | (Dollars in thousands) | | (Dollars in thousands) | | (Dollars in thousands) |
| INTEREST EARNING ASSETS: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Gross loans5, includes loans held for sale
| |
$
|
2,177,523
| | |
$
|
33,510
| | | |
6.16
|
%
| |
$
|
2,092,809
| | |
$
|
32,461
| | | |
6.20
|
%
| |
$
|
2,200,488
| | |
$
|
33,348
| | |
6.06
|
%
|
|
Securities available for sale
| | |
459,883
| | | |
2,884
| | | |
2.51
|
%
| | |
530,322
| | | |
5,710
| | | |
4.31
|
%
| | |
662,023
| | | |
5,088
| | |
3.07
|
%
|
|
FRB and FHLB stock and other investments
| | |
142,210
| | | |
192
| | | |
0.54
|
%
| | |
266,179
| | | |
212
| | | |
0.32
|
%
| | |
166,191
| | | |
183
| | |
0.44
|
%
|
|
Federal funds sold
| |
|
4,615
|
| |
|
7
|
| | |
0.61
|
%
| |
|
5,934
|
| |
|
27
|
| | |
1.82
|
%
| |
|
20,000
|
| |
|
42
|
| |
0.84
|
%
|
|
Total interest earning assets5 | |
$
|
2,784,231
|
| |
$
|
36,593
|
| | |
5.26
|
%
| |
$
|
2,895,244
|
| |
$
|
38,410
|
| | |
5.31
|
%
| |
$
|
3,048,702
|
| |
$
|
38,661
|
| |
5.07
|
%
|
| | | | | | | | | | | | | | | | | |
|
| INTEREST BEARING LIABILITIES: | | | | | | | | | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | | | | | | | | | |
|
Demand, interest-bearing
| |
$
|
591,012
| | |
$
|
1,603
| | | |
1.08
|
%
| |
$
|
416,561
| | |
$
|
2,417
| | | |
2.32
|
%
| |
$
|
504,666
| | |
$
|
1,288
| | |
1.02
|
%
|
|
Savings
| | |
135,906
| | | |
828
| | | |
2.44
|
%
| | |
117,948
| | | |
1,008
| | | |
3.42
|
%
| | |
134,441
| | | |
805
| | |
2.40
|
%
|
|
Time deposits:
| | | | | | | | | | | | | | | | | | |
|
$100,000 or more
| | |
461,708
| | | |
1,349
| | | |
1.17
|
%
| | |
679,064
| | | |
4,109
| | | |
2.42
|
%
| | |
903,466
| | | |
4,961
| | |
2.20
|
%
|
|
Other
| |
|
571,790
|
| |
|
2,499
|
| | |
1.75
|
%
| |
|
763,999
|
| |
|
5,831
|
| | |
3.05
|
%
| |
|
500,067
|
| |
|
2,893
|
| |
2.31
|
%
|
|
Total time deposits
| |
|
1,033,498
|
| |
|
3,848
|
| | |
1.49
|
%
| |
|
1,443,063
|
| |
|
9,940
|
| | |
2.76
|
%
| |
|
1,403,533
|
| |
|
7,854
|
| |
2.24
|
%
|
|
Total interest bearing deposits
| |
|
1,760,416
|
| |
|
6,279
|
| | |
1.43
|
%
| |
|
1,977,572
|
| |
|
13,365
|
| | |
2.70
|
%
| |
|
2,042,640
|
| |
|
9,947
|
| |
1.95
|
%
|
|
FHLB advances
| | |
350,000
| | | |
2,981
| | | |
3.41
|
%
| | |
350,000
| | | |
3,263
| | | |
3.73
|
%
| | |
350,000
| | | |
3,017
| | |
3.45
|
%
|
|
Other borrowings
| |
|
40,927
|
| |
|
525
|
| | |
5.13
|
%
| |
|
37,764
|
| |
|
522
|
| | |
5.53
|
%
| |
|
39,767
|
| |
|
454
|
| |
4.57
|
%
|
|
Total interest bearing liabilities
| |
|
2,151,343
|
| |
$
|
9,785
|
| | |
1.82
|
%
| |
|
2,365,336
|
| |
$
|
17,150
|
| | |
2.90
|
%
| |
|
2,432,407
|
| |
$
|
13,418
|
| |
2.21
|
%
|
|
Non-interest bearing demand deposits
| |
|
348,687
|
| | | | | |
|
297,089
|
| | | | | |
|
331,875
|
| | | | |
|
Total funding liabilities / cost of funds
| |
$
|
2,500,030
|
| | | | |
1.57
|
%
| |
$
|
2,662,425
|
| | | | |
2.58
|
%
| |
$
|
2,764,282
|
| | | |
1.94
|
%
|
|
Net interest income / net interest spread5 | | | |
$
|
26,808
|
| | |
3.44
|
%
| | | |
$
|
21,260
|
| | |
2.41
|
%
| | | |
$
|
25,243
|
| |
2.87
|
%
|
|
Net interest margin5 | | | | | | |
3.85
|
%
| | | | | | |
2.94
|
%
| | | | | |
3.31
|
%
|
Net interest margin5, excluding effect of non-accrual
loan expense
| | | | | | |
3.90
|
%
| | | | | | |
2.96
|
%
| | | | | |
3.42
|
%
|
Net interest margin5, excluding effect of non-accrual
loan expense and prepayment fee income
| | | | | | |
3.88
|
%
| | | | | | |
2.94
|
%
| | | | | |
3.39
|
%
|
| | | | | | | | | | | | | | | | | |
|
|
Non-accrual loan income reversed
| | | |
$
|
(304
|
)
| | | | | |
$
|
(169
|
)
| | | | | |
$
|
(788
|
)
| | |
|
Prepayment fee income received
| | | |
|
123
|
| | | | | |
|
145
|
| | | | | |
|
173
|
| | |
|
Net
| | | |
$
|
(181
|
)
| | | | | |
$
|
(24
|
)
| | | | | |
$
|
(615
|
)
| | |
| | | | | | | | | | | | | | | | | |
|
|
Cost of deposits:
| | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand deposits
| |
$
|
348,687
| | |
$
|
-
| | | | |
$
|
297,089
| | |
$
|
-
| | | | |
$
|
331,875
| | |
$
|
-
| | | |
|
Interest bearing deposits
| |
|
1,760,416
|
| |
|
6,279
|
| | |
1.43
|
%
| |
|
1,977,572
|
| |
|
13,365
|
| | |
2.70
|
%
| |
|
2,042,640
|
| |
|
9,947
|
| |
1.95
|
%
|
|
Total deposits
| |
$
|
2,109,103
|
| |
$
|
6,279
|
| | |
1.19
|
%
| |
$
|
2,274,661
|
| |
$
|
13,365
|
| | |
2.35
|
%
| |
$
|
2,374,515
|
| |
$
|
9,947
|
| |
1.68
|
%
|
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| | Six Months Ended | | Six Months Ended | | | | | | |
| | 6/30/2010 |
| 6/30/2009 | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | | | Interest | | Annualized | | | | Interest | | Annualized | | | | | | |
| | Average | | Income/ | | Average | | Average | | Income/ | | Average | | | | | | |
| | Balance | | Expense | | Yield/Cost | | Balance | | Expense | | Yield/Cost | | | | | | |
| | (Dollars in thousands) | | (Dollars in thousands) | | | | | | |
| INTEREST EARNING ASSETS: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Gross loans5, includes loans held for sale
| |
$
|
2,188,942
| | |
$
|
66,858
| | | |
6.11
|
%
| |
$
|
2,100,206
| | |
$
|
64,133
| | | |
6.11
|
%
| | | | | | |
|
Securities available for sale
| | |
560,395
| | | |
7,972
| | | |
2.85
|
%
| | |
477,424
| | | |
10,030
| | | |
4.20
|
%
| | | | | | |
|
FRB and FHLB stock and other investments
| | |
154,134
| | | |
375
| | | |
0.49
|
%
| | |
158,692
| | | |
278
| | | |
0.35
|
%
| | | | | | |
|
Federal funds sold
| |
|
12,265
|
| |
|
49
|
| | |
0.80
|
%
| |
|
4,110
|
| |
|
28
|
| | |
1.36
|
%
| | | | | | |
|
Total interest earning assets5 | |
$
|
2,915,736
|
| |
$
|
75,254
|
| | |
5.16
|
%
| |
$
|
2,740,432
|
| |
$
|
74,469
|
| | |
5.43
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | |
|
| INTEREST BEARING LIABILITIES: | | | | | | | | | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | | | | | | | | | |
|
Demand, interest-bearing
| |
$
|
548,078
| | |
$
|
2,894
| | | |
1.06
|
%
| |
$
|
379,905
| | |
$
|
4,681
| | | |
2.46
|
%
| | | | | | |
|
Savings
| | |
135,177
| | | |
1,633
| | | |
2.42
|
%
| | |
114,609
| | | |
2,016
| | | |
3.52
|
%
| | | | | | |
|
Time deposits:
| | | | | | | | | | | | | | | | | | |
|
$100,000 or more
| | |
681,367
| | | |
6,308
| | | |
1.85
|
%
| | |
629,474
| | | |
7,654
| | | |
2.43
|
%
| | | | | | |
|
Other
| |
|
536,127
|
| |
|
5,391
|
| | |
2.01
|
%
| |
|
700,963
|
| |
|
10,839
|
| | |
3.09
|
%
| | | | | | |
|
Total time deposits
| |
|
1,217,494
|
| |
|
11,699
|
| | |
1.92
|
%
| |
|
1,330,437
|
| |
|
18,493
|
| | |
2.78
|
%
| | | | | | |
|
Total interest bearing deposits
| |
|
1,900,749
|
| |
|
16,226
|
| | |
1.71
|
%
| |
|
1,824,951
|
| |
|
25,190
|
| | |
2.76
|
%
| | | | | | |
|
FHLB advances
| | |
350,000
| | | |
5,997
| | | |
3.43
|
%
| | |
359,252
| | | |
6,499
| | | |
3.62
|
%
| | | | | | |
|
Other borrowings
| |
|
40,350
|
| |
|
980
|
| | |
4.86
|
%
| |
|
37,985
|
| |
|
1,081
|
| | |
5.69
|
%
| | | | | | |
|
Total interest bearing liabilities
| |
|
2,291,099
|
| |
$
|
23,203
|
| | |
2.03
|
%
| |
|
2,222,188
|
| |
$
|
32,770
|
| | |
2.95
|
%
| | | | | | |
|
Non-interest bearing demand deposits
| |
|
340,329
|
| | | | | |
|
293,384
|
| | | | | | | | | | |
|
Total funding liabilities / cost of funds
| |
$
|
2,631,428
|
| | | | |
1.76
|
%
| |
$
|
2,515,572
|
| | | | |
2.61
|
%
| | | | | | |
|
Net interest income / net interest spread5 | | | |
$
|
52,051
|
| | |
3.14
|
%
| | | |
$
|
41,699
|
| | |
2.49
|
%
| | | | | | |
|
Net interest margin5 | | | | | | |
3.57
|
%
| | | | | | |
3.04
|
%
| | | | | | |
Net interest margin5, excluding effect of non-accrual
loan income(expense)
| | | | | | |
3.65
|
%
| | | | | | |
3.08
|
%
| | | | | | |
Net interest margin5, excluding effect of non-accrual
loan income(expense) and prepayment fee income
| | | | | | |
3.62
|
%
| | | | | | |
3.06
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Non-accrual loan income (reversed) recognized
| | | |
$
|
(1,092
|
)
| | | | | |
$
|
(560
|
)
| | | | | | | | |
|
Prepayment fee income received
| | | |
|
296
|
| | | | | |
|
292
|
| | | | | | | | |
|
Net
| | | |
$
|
(796
|
)
| | | | | |
$
|
(268
|
)
| | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Cost of deposits:
| | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand deposits
| |
$
|
340,329
| | |
$
|
-
| | | | |
$
|
293,384
| | |
$
|
-
| | | | | | | | | |
|
Interest bearing deposits
| |
|
1,900,749
|
| |
|
16,226
|
| | |
1.71
|
%
| |
|
1,824,951
|
| |
|
25,190
|
| | |
2.76
|
%
| | | | | | |
|
Total deposits
| |
$
|
2,241,078
|
| |
$
|
16,226
|
| | |
1.45
|
%
| |
$
|
2,118,335
|
| |
$
|
25,190
|
| | |
2.38
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | For the Three Months Ended |
| For the Six Months Ended | | |
| | 6/30/2010 |
| 6/30/2009 |
|
% change
|
| 3/31/2010 |
|
% change
|
| 6/30/2010 |
| 6/30/2009 |
|
% change
| | |
| AVERAGE BALANCES | | | | | | | | | | | | | | | | | | |
|
Gross loans5, includes loans held for sale
| |
$
|
2,177,523
| | |
$
|
2,092,809
| | | |
4
|
%
| |
$
|
2,200,488
| | | |
-1
|
%
| | |
2,188,942
| | | |
2,100,206
| | | |
4
|
%
| | |
|
Investments
| | |
606,708
| | | |
802,435
| | | |
-24
|
%
| | |
848,214
| | | |
-28
|
%
| | |
726,794
| | | |
640,226
| | | |
14
|
%
| | |
|
Interest-earning assets5 | | |
2,784,231
| | | |
2,895,244
| | | |
-4
|
%
| | |
3,048,702
| | | |
-9
|
%
| | |
2,915,736
| | | |
2,740,432
| | | |
6
|
%
| | |
|
Total assets
| | |
2,899,677
| | | |
3,007,256
| | | |
-4
|
%
| | |
3,176,343
| | | |
-9
|
%
| | |
3,037,248
| | | |
2,852,961
| | | |
6
|
%
| | |
| | | | | | | | | | | | | | | | | |
|
|
Interest-bearing deposits
| | |
1,760,416
| | | |
1,977,572
| | | |
-11
|
%
| | |
2,042,640
| | | |
-14
|
%
| | |
1,900,749
| | | |
1,824,951
| | | |
4
|
%
| | |
|
Interest-bearing liabilities
| | |
2,151,343
| | | |
2,365,336
| | | |
-9
|
%
| | |
2,432,407
| | | |
-12
|
%
| | |
2,291,099
| | | |
2,222,188
| | | |
3
|
%
| | |
|
Non-interest-bearing demand deposits
| | |
348,687
| | | |
297,089
| | | |
17
|
%
| | |
331,875
| | | |
5
|
%
| | |
340,329
| | | |
293,384
| | | |
16
|
%
| | |
|
Stockholders' Equity
| | |
367,038
| | | |
290,959
| | | |
26
|
%
| | |
372,363
| | | |
-1
|
%
| | |
369,686
| | | |
291,094
| | | |
27
|
%
| | |
|
Net interest earning assets5 | | |
632,888
| | | |
529,908
| | | |
19
|
%
| | |
616,295
| | | |
3
|
%
| | |
624,637
| | | |
518,244
| | | |
21
|
%
| | |
| | | | | | | | | | | | | | | | | |
|
| LOAN PORTFOLIO COMPOSITION5: | | 6/30/2010 |
| 3/31/2010 |
|
% change
|
| 12/31/2009 |
|
% change
|
| 6/30/2009 |
|
% change
| | | | |
| | | | | | | | | | | | | | | | | |
|
|
Commercial loans
| |
$
|
531,588
| | |
$
|
514,975
| | | |
3
|
%
| |
$
|
539,147
| | | |
-1
|
%
| |
$
|
556,793
| | | |
-5
|
%
| | | | |
|
Real estate loans
| | |
1,564,627
| | | |
1,617,967
| | | |
-3
|
%
| | |
1,654,104
| | | |
-5
|
%
| | |
1,502,048
| | | |
4
|
%
| | | | |
|
Consumer and other loans
| |
|
17,149
|
|
|
|
16,766
|
|
|
|
2
|
%
|
|
|
18,035
|
|
|
|
-5
|
%
|
|
|
23,069
|
|
|
|
-26
|
%
| | | | |
|
Loans outstanding5 | | |
2,113,364
| | | |
2,149,708
| | | |
-2
|
%
| | |
2,211,286
| | | |
-4
|
%
| | |
2,081,910
| | | |
2
|
%
| | | | |
|
Unamortized deferred loan fees - net of costs
| |
|
(2,491
|
)
|
|
|
(2,215
|
)
|
|
|
-12
|
%
|
|
|
(2,343
|
)
|
|
|
-6
|
%
|
|
|
(1,598
|
)
|
|
|
-56
|
%
| | | | |
|
Loans5, net of deferred loan fees and costs
| | |
2,110,873
| | | |
2,147,493
| | | |
-2
|
%
| | |
2,208,943
| | | |
-4
|
%
| | |
2,080,312
| | | |
1
|
%
| | | | |
|
Allowance for loan losses
| |
|
(62,988
|
)
|
|
|
(63,995
|
)
|
|
|
2
|
%
|
|
|
(59,424
|
)
|
|
|
-6
|
%
|
|
|
(50,339
|
)
|
|
|
-25
|
%
| | | | |
|
Loan receivable5, net
| |
$
|
2,047,885
|
|
|
$
|
2,083,498
|
|
|
|
-2
|
%
|
|
$
|
2,149,519
|
|
|
|
-5
|
%
|
|
$
|
2,029,973
|
|
|
|
1
|
%
| | | | |
| 5 The loan portfolio composition tables and net interest
margin excludes the guaranteed portion of delinquent SBA loans for
the amounts indicated at each period as these are 100% guaranteed by
the SBA.
| |
$
|
15,841
| | |
$
|
14,771
| | | | |
$
|
12,490
| | | | |
$
|
19,765
| | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| REAL ESTATE LOANS BY PROPERTY TYPE: | | 6/30/2010 |
| 3/31/2010 |
|
% change
|
| 12/31/2009 |
|
% change
|
| 6/30/2009 |
|
% change
| | | | |
|
Retail buildings
| |
$
|
363,040
| | |
$
|
381,892
| | | |
-5
|
%
| |
$
|
380,958
| | | |
-5
|
%
| |
$
|
378,009
| | | |
-4
|
%
| | | | |
|
Hotels/motels
| | |
285,032
| | | |
311,801
| | | |
-9
|
%
| | |
324,058
| | | |
-12
|
%
| | |
303,726
| | | |
-6
|
%
| | | | |
|
Gas stations/ car washes
| | |
259,367
| | | |
265,375
| | | |
-2
|
%
| | |
266,986
| | | |
-3
|
%
| | |
261,390
| | | |
-1
|
%
| | | | |
|
Mixed-use facilities
| | |
145,793
| | | |
153,297
| | | |
-5
|
%
| | |
157,136
| | | |
-7
|
%
| | |
154,132
| | | |
-5
|
%
| | | | |
|
Warehouses
| | |
110,668
| | | |
109,778
| | | |
1
|
%
| | |
111,543
| | | |
-1
|
%
| | |
115,604
| | | |
-4
|
%
| | | | |
|
Multifamily
| | |
83,683
| | | |
70,744
| | | |
18
|
%
| | |
75,587
| | | |
11
|
%
| | |
35,172
| | | |
138
|
%
| | | | |
|
Other
| |
|
317,044
|
|
|
|
325,080
|
|
|
|
-2
|
%
|
|
|
337,836
|
|
|
|
-6
|
%
|
|
|
254,015
|
|
|
|
25
|
%
| | | | |
|
Total
| |
$
|
1,564,627
|
|
|
$
|
1,617,967
|
|
|
|
-3
|
%
|
|
$
|
1,654,104
|
|
|
|
-5
|
%
|
|
$
|
1,502,048
|
|
|
|
4
|
%
| | | | |
| | | | | | | | | | | | | | | | | |
|
| DEPOSIT COMPOSITION | | 6/30/2010 |
| 3/31/2010 |
| % Change |
| 12/31/2009 |
| % Change |
| 6/30/2009 |
| % Change | | | | |
|
Non-interest-bearing demand deposits
| |
$
|
342,409
| | |
$
|
360,801
| | | |
-5
|
%
| |
$
|
330,489
| | | |
4
|
%
| |
$
|
318,874
| | | |
7
|
%
| | | | |
|
Money market and other
| | |
599,995
| | | |
547,468
| | | |
10
|
%
| | |
524,188
| | | |
14
|
%
| | |
517,020
| | | |
16
|
%
| | | | |
|
Saving deposits
| | |
135,917
| | | |
136,821
| | | |
-1
|
%
| | |
136,804
| | | |
-1
|
%
| | |
129,120
| | | |
5
|
%
| | | | |
|
Time deposits of $100,000 or more
| | |
386,629
| | | |
714,952
| | | |
-46
|
%
| | |
932,699
| | | |
-59
|
%
| | |
763,088
| | | |
-49
|
%
| | | | |
|
Other time deposits
| |
|
665,439
|
|
|
|
521,750
|
|
|
|
28
|
%
|
|
|
510,010
|
|
|
|
30
|
%
|
|
|
711,693
|
|
|
|
-6
|
%
| | | | |
|
Total deposit balances
| |
$
|
2,130,389
|
|
|
$
|
2,281,792
|
|
|
|
-7
|
%
|
|
$
|
2,434,190
|
|
|
|
-12
|
%
|
|
$
|
2,439,795
|
|
|
|
-13
|
%
| | | | |
| | | | | | | | | | | | | | | | | |
|
| DEPOSIT COMPOSITION (%) | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 6/30/2009 | | | | | | | | | | |
|
Non-interest-bearing demand deposits
| | |
16.1
|
%
| | |
15.8
|
%
| | |
13.6
|
%
| | |
13.1
|
%
| | | | | | | | | | |
|
Money market and other
| | |
28.2
|
%
| | |
24.0
|
%
| | |
21.5
|
%
| | |
21.2
|
%
| | | | | | | | | | |
|
Saving deposits
| | |
6.4
|
%
| | |
6.0
|
%
| | |
5.6
|
%
| | |
5.3
|
%
| | | | | | | | | | |
|
Time deposits of $100,000 or more
| | |
18.1
|
%
| | |
31.3
|
%
| | |
38.3
|
%
| | |
31.3
|
%
| | | | | | | | | | |
|
Other time deposits
| |
|
31.2
|
%
|
|
|
22.9
|
%
|
|
|
21.0
|
%
|
|
|
29.1
|
%
| | | | | | | | | | |
|
Total deposit balances
| |
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| CAPITAL RATIOS | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 6/30/2009 | | | | | | | | | | |
|
Total stockholders' equity
| |
$
|
351,629
| | |
$
|
363,821
| | |
$
|
367,975
| | |
$
|
281,419
| | | | | | | | | | | |
|
Tier 1 risk-based capital ratio
| | |
16.68
|
%
| | |
17.10
|
%
| | |
16.73
|
%
| | |
13.37
|
%
| | | | | | | | | | |
|
Total risk-based capital ratio
| | |
17.95
|
%
| | |
18.37
|
%
| | |
17.99
|
%
| | |
14.63
|
%
| | | | | | | | | | |
|
Tier 1 leverage ratio
| | |
13.15
|
%
| | |
12.49
|
%
| | |
12.36
|
%
| | |
10.50
|
%
| | | | | | | | | | |
|
Book value per common share
| |
$
|
7.52
| | |
$
|
7.87
| | |
$
|
7.99
| | |
$
|
8.14
| | | | | | | | | | | |
|
Tangible common equity per share2 | |
$
|
7.44
| | |
$
|
7.78
| | |
$
|
7.90
| | |
$
|
8.00
| | | | | | | | | | | |
|
Tangible common equity to tangible assets2 | | |
9.74
|
%
| | |
9.58
|
%
| | |
9.27
|
%
| | |
6.45
|
%
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
2 Tangible common equity to tangible assets is a
non-GAAP financial measure that represents common equity less
goodwill and other intangible assets, net divided by total assets
less goodwill and other intangible assets, net. Management reviews
tangible common equity to tangible assets in evaluating the
Company's capital levels and has included this ratio in response
to market participant interest in tangible common equity as a
measure of capital.
|
| | | | | | | | | | | | | | | | | |
|
Reconciliation of GAAP financial measures to non-GAAP financial
measures: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 6/30/2009 | | | | | | | | | | |
|
Total stockholders' equity
| |
$
|
351,629
| | |
$
|
363,821
| | |
$
|
367,975
| | |
$
|
281,419
| | | | | | | | | | | |
|
Less: Preferred stock, net of discount
| | |
(63,731
|
)
| | |
(63,497
|
)
| | |
(63,263
|
)
| | |
(62,798
|
)
| | | | | | | | | | |
|
Common stock warrant
| | |
(2,383
|
)
| | |
(2,383
|
)
| | |
(2,383
|
)
| | |
(4,766
|
)
| | | | | | | | | | |
|
Goodwill and other intangible assets, net
| |
|
(3,297
|
)
|
|
|
(3,424
|
)
|
|
|
(3,551
|
)
|
|
|
(3,839
|
)
| | | | | | | | | | |
|
Tangible common equity
| |
$
|
282,218
|
|
|
$
|
294,517
|
|
|
$
|
298,778
|
|
|
$
|
210,016
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Total assets
| |
$
|
2,901,065
| | |
$
|
3,079,020
| | |
$
|
3,227,957
| | |
$
|
3,260,809
| | | | | | | | | | | |
|
Less: Goodwill and other intangible assets, net
| |
|
(3,297
|
)
|
|
|
(3,424
|
)
|
|
|
(3,551
|
)
|
|
|
(3,839
|
)
| | | | | | | | | | |
|
Tangible assets
| |
$
|
2,897,768
|
|
|
$
|
3,075,596
|
|
|
$
|
3,224,406
|
|
|
$
|
3,256,970
|
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Common shares outstanding
| | |
37,956,527
| | | |
37,835,407
| | | |
37,824,007
| | | |
26,256,960
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Tangible common equity to tangible assets
| | |
9.74
|
%
| | |
9.58
|
%
| | |
9.27
|
%
| | |
6.45
|
%
| | | | | | | | | | |
|
Tangible common equity per share
| |
$
|
7.44
| | |
$
|
7.78
| | |
$
|
7.90
| | |
$
|
8.00
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| | For the Three Months Ended | | For the Six Months Ended | | | | |
| ALLOWANCE FOR LOAN LOSSES: | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | 6/30/2010 |
| 6/30/2009 | | | | |
|
Balance at beginning of period
| |
$
|
63,995
| | |
$
|
59,424
| | |
$
|
52,967
| | |
$
|
50,339
| | |
$
|
50,504
| | |
$
|
59,424
| | |
$
|
43,419
| | | | | |
|
Provision for loan losses
| | |
42,323
| | | |
25,407
| | | |
17,853
| | | |
8,500
| | | |
19,000
| | | |
67,730
| | | |
34,670
| | | | | |
|
Recoveries
| | |
1,348
| | | |
221
| | | |
155
| | | |
179
| | | |
251
| | | |
1,569
| | | |
334
| | | | | |
|
Charge offs
| |
|
(44,678
|
)
|
|
|
(21,057
|
)
|
|
|
(11,551
|
)
|
|
|
(6,051
|
)
|
|
|
(19,416
|
)
| |
|
(65,735
|
)
|
|
|
(28,084
|
)
| | | | |
|
Balance at end of period
| |
$
|
62,988
|
|
|
$
|
63,995
|
|
|
$
|
59,424
|
|
|
$
|
52,967
|
|
|
$
|
50,339
|
| |
$
|
62,988
|
|
|
$
|
50,339
|
| | | | |
|
Net charge-off/average gross loans5 (annualized)
| | |
7.96
|
%
| | |
3.79
|
%
| | |
2.08
|
%
| | |
1.11
|
%
| | |
3.66
|
%
| | |
5.86
|
%
| | |
2.64
|
%
| | | | |
| | | | | | | | | | | | | | | | | |
|
| | For the Three Months Ended, | | For the Six Months Ended | | | | |
| NET CHARGED OFF LOANS BY TYPE | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | 6/30/2010 |
| 6/30/2009 | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Real estate loans
| |
$
|
34,876
| | |
$
|
12,823
| | |
$
|
7,065
| | |
$
|
2,572
| | |
$
|
12,410
| | |
$
|
47,699
| | |
$
|
14,531
| | | | | |
|
Commercial loans
| | |
8,243
| | | |
7,201
| | | |
4,236
| | | |
3,282
| | | |
6,608
| | | |
15,444
| | | |
11,812
| | | | | |
|
Consumer loans
| |
|
211
|
| |
|
812
|
| |
|
95
|
| |
|
18
|
| |
|
147
|
| |
|
1,023
|
| |
|
1,407
|
| | | | |
|
Total net charge-offs
| |
$
|
43,330
|
| |
$
|
20,836
|
| |
$
|
11,396
|
| |
$
|
5,872
|
| |
$
|
19,165
|
| |
$
|
64,166
|
| |
$
|
27,750
|
| | | | |
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| NON-PERFORMING ASSETS | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
|
Delinquent loans 90 days or more on non-accrual status5 | |
$
|
46,174
| | |
$
|
62,775
| | |
$
|
51,674
| | |
$
|
35,510
| | |
$
|
30,850
| | | | | | | | | |
|
Delinquent loans 90 days or more on accrual status
| |
|
1,845
|
|
|
|
457
|
| |
|
-
|
|
|
|
-
|
|
|
|
-
|
| | | | | | | | |
| Total non-performing loans5 | | | 48,019 | | | | 63,232 | | | | 51,674 | | | | 35,510 | | | | 30,850 | | | | | | | | | |
|
Other real estate owned
| | |
4,709
| | | |
5,856
| | | |
2,044
| | | |
4,693
| | | |
3,805
| | | | | | | | | |
|
Restructured loans
| |
|
33,950
|
|
|
|
65,026
|
| |
|
64,341
|
|
|
|
44,707
|
|
|
|
37,026
|
| | | | | | | | |
| Total non-performing assets5, 6 | | $ | 86,678 |
|
| $ | 134,114 |
| | $ | 118,059 |
|
| $ | 84,910 |
|
| $ | 71,681 |
| | | | | | | | |
|
Non-performing assets5/ total assets
| | |
2.99
|
%
| | |
4.36
|
%
| | |
3.66
|
%
| | |
2.64
|
%
| | |
2.20
|
%
| | | | | | | | |
|
Non-performing assets5/ gross loans5 & OREO
| | |
4.10
|
%
| | |
6.23
|
%
| | |
5.34
|
%
| | |
3.98
|
%
| | |
3.44
|
%
| | | | | | | | |
|
Non-performing loans5/gross loans5 | | |
2.27
|
%
| | |
2.94
|
%
| | |
2.34
|
%
| | |
1.67
|
%
| | |
1.48
|
%
| | | | | | | | |
|
Allowance for loan losses/ gross loans5 | | |
2.98
|
%
| | |
2.98
|
%
| | |
2.69
|
%
| | |
2.49
|
%
| | |
2.42
|
%
| | | | | | | | |
|
Allowance for loan losses/ non-performing loans5 | | |
131
|
%
| | |
101
|
%
| | |
115
|
%
| | |
149
|
%
| | |
163
|
%
| | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
BREAKDOWN OF RESTRUCTURED LOANS BY TYPE: | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
|
Retail buildings
| |
$
|
3,353
| | |
$
|
8,976
| | |
$
|
9,620
| | |
$
|
4,811
| | |
$
|
1,387
| | | | | | | | | |
|
Hotels/motels
| | |
8,612
| | | |
19,177
| | | |
16,647
| | | |
4,400
| | | |
5,325
| | | | | | | | | |
|
Gas stations/ car washes
| | |
365
| | | |
10,941
| | | |
20,006
| | | |
19,547
| | | |
18,931
| | | | | | | | | |
|
Mixed-use facilities
| | |
-
| | | |
3,355
| | | |
2,907
| | | |
373
| | | |
374
| | | | | | | | | |
|
Warehouses
| | |
-
| | | |
1,522
| | | |
-
| | | |
4,455
| | | |
4,455
| | | | | | | | | |
|
Multifamily
| | |
-
| | | |
-
| | | |
1,371
| | | |
1,371
| | | |
-
| | | | | | | | | |
|
Other3 | |
|
21,620
|
| |
|
21,055
|
| |
|
13,790
|
| |
|
9,750
|
| |
|
6,554
|
| | | | | | | | |
|
Total
| |
$
|
33,950
|
| |
$
|
65,026
|
| |
$
|
64,341
|
| |
$
|
44,707
|
| |
$
|
37,026
|
| | | | | | | | |
| 3 Includes commercial business and other loans
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| DELINQUENT LOANS BY DAYS PAST DUE | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
30 - 59 days
| |
$
|
5,716
| | |
$
|
8,370
| | |
$
|
14,926
| | |
$
|
24,507
| | |
$
|
5,364
| | | | | | | | | |
|
60 - 89 days
| | |
598
| | | |
3,978
| | | |
2,877
| | | |
7,931
| | | |
6,593
| | | | | | | | | |
|
90 days or more and accruing
| | |
1,845
| | | |
457
| | | |
-
| | | |
-
| | | |
-
| | | | | | | | | |
|
Non-accrual
| |
|
46,174
|
| |
|
62,775
|
| |
|
51,674
|
| |
|
35,510
|
| |
|
30,850
|
| | | | | | | | |
|
Total delinquent loans5, 6 | |
$
|
54,333
|
| |
$
|
75,580
|
| |
$
|
69,477
|
| |
$
|
67,948
|
| |
$
|
42,807
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| DELINQUENT LOANS BY TYPE4 | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Real estate loans
| |
$
|
37,501
| | |
$
|
57,634
| | |
$
|
52,660
| | |
$
|
54,129
| | |
$
|
28,242
| | | | | | | | | |
|
Commercial loans
| | |
16,194
| | | |
17,107
| | | |
15,303
| | | |
13,241
| | | |
14,041
| | | | | | | | | |
|
Consumer loans
| |
|
638
|
| |
|
839
|
| |
|
1,514
|
| |
|
578
|
| |
|
524
|
| | | | | | | | |
|
Total delinquent loans5 | |
$
|
54,333
|
| |
$
|
75,580
|
| |
$
|
69,477
|
| |
$
|
67,948
|
| |
$
|
42,807
|
| | | | | | | | |
| 4Delinquent over 30 days, including non-accrual
loans | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| NON-ACCRUAL LOANS BY TYPE | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
|
Real estate loans
| |
$
|
31,960
| | |
$
|
49,393
| | |
$
|
40,354
| | |
$
|
25,696
| | |
$
|
20,515
| | | | | | | | | |
|
Commercial loans
| | |
13,680
| | | |
13,103
| | | |
10,275
| | | |
9,521
| | | |
10,072
| | | | | | | | | |
|
Consumer loans
| |
|
534
|
| |
|
279
|
| |
|
1,045
|
| |
|
293
|
| |
|
263
|
| | | | | | | | |
|
Total non-accrual loans5 | |
$
|
46,174
|
| |
$
|
62,775
|
| |
$
|
51,674
|
| |
$
|
35,510
|
| |
$
|
30,850
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| WATCH LIST LOANS | | 6/30/2010 |
| 3/31/2010 |
| 12/31/2009 |
| 9/30/2009 |
| 6/30/2009 | | | | | | | | |
|
Special mention
| |
$
|
46,449
| | |
$
|
43,647
| | |
$
|
42,671
| | |
$
|
30,762
| | |
$
|
53,277
| | | | | | | | | |
|
Substandard
| | |
116,069
| | | |
169,149
| | | |
153,535
| | | |
110,669
| | | |
112,641
| | | | | | | | | |
|
Doubtful
| | |
783
| | | |
2,519
| | | |
3,655
| | | |
2,767
| | | |
4,237
| | | | | | | | | |
|
Loss
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
|
| | | | | | | | |
|
Total watch list loans5 | |
$
|
163,301
|
| |
$
|
215,315
|
| |
$
|
199,861
|
| |
$
|
144,198
|
| |
$
|
170,155
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | |
|
| 5 The loan portfolio composition tables and net
interest margin excludes the guaranteed portion of delinquent SBA
loans for the amounts indicated at each period as these are 100%
guaranteed by the SBA. |
| 6 Excludes $36.0 million in substandard
non-accrual loans classified as held for sale. |
Source: Nara Bancorp, Inc.
Contact:
Investors and Financial Media:
Financial Profiles, Inc
Tony
Rossi, 310-478-2700 x13
trossi@finprofiles.com