Date of Report (Date of earliest event reported)
|
October 23, 2013
|
|||
PACIFIC PREMIER BANCORP, INC.
|
||||
(Exact name of registrant as specified in its charter)
|
||||
DELAWARE
|
0-22193
|
33-0743196
|
||
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
||
17901 Von Karman Avenue, Suite 1200, Irvine, CA
|
92614
|
|||
(Address of principal executive offices)
|
(Zip Code)
|
|||
Registrant’s telephone number, including area code
|
(949) 864-8000
|
|||
Not Applicable
|
||||
(Former name or former address, if changed since last report.)
|
||||
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))
|
99.1
|
Press Release dated October 23, 2013 with respect to the Registrant's unaudited financial results for the third quarter ended September 30, 2013.
|
PACIFIC PREMIER BANCORP, INC.
|
|||
Dated:
|
October 23, 2013
|
By:
|
/s/ STEVE GARDNER
|
Steve Gardner
|
|||
President and Chief Executive Officer
|
●
|
Net earnings of $0.18 per diluted share
|
●
|
Total loans increase 8% as excess liquidity is deployed
|
●
|
Noninterest-bearing deposits increase to 28% of total deposits
|
●
|
Nonperforming assets to total assets declines to 0.15%
|
●
|
Net interest margin of 3.93%
|
●
|
Tangible book value per share increases $0.20 to $8.82
|
●
|
Legal, audit and professional fees by $430,000;
|
●
|
Premises and occupancy by $271,000;
|
●
|
Compensation and benefits costs increased by $261,000;
|
●
|
Other expense by $256,000;
|
●
|
Loan expenses by $98,000;
|
●
|
Data processing and communications expense by $69,000; and
|
●
|
Office and postage expense of $53,000.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
|
||||||||||||||||||||
(dollars in thousands, except share data)
|
||||||||||||||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||
ASSETS
|
2013
|
2013
|
2013
|
2012
|
2012
|
|||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
(Unaudited)
|
||||||||||||||||
Cash and due from banks
|
$ | 61,393 | $ | 103,946 | $ | 99,431 | $ | 59,325 | $ | 58,216 | ||||||||||
Federal funds sold
|
26 | 26 | 27 | 27 | 27 | |||||||||||||||
Cash and cash equivalents
|
61,419 | 103,972 | 99,458 | 59,352 | 58,243 | |||||||||||||||
Investment securities available for sale
|
282,846 | 313,047 | 301,160 | 84,066 | 114,250 | |||||||||||||||
FHLB/Federal Reserve Bank/TIB stock, at cost
|
10,827 | 11,917 | 10,974 | 11,247 | 12,191 | |||||||||||||||
Loans held for sale, net
|
3,176 | 3,617 | 3,643 | 3,681 | 4,728 | |||||||||||||||
Loans held for investment
|
1,138,969 | 1,055,430 | 941,828 | 982,207 | 859,373 | |||||||||||||||
Allowance for loan losses
|
(7,994 | ) | (7,994 | ) | (7,994 | ) | (7,994 | ) | (7,658 | ) | ||||||||||
Loans held for investment, net
|
1,130,975 | 1,047,436 | 933,834 | 974,213 | 851,715 | |||||||||||||||
Accrued interest receivable
|
5,629 | 5,766 | 4,898 | 4,126 | 3,933 | |||||||||||||||
Other real estate owned
|
1,186 | 1,186 | 1,561 | 2,258 | 5,521 | |||||||||||||||
Premises and equipment
|
9,829 | 9,997 | 8,862 | 8,575 | 10,067 | |||||||||||||||
Deferred income taxes
|
9,029 | 8,644 | 2,646 | 6,887 | 5,515 | |||||||||||||||
Bank owned life insurance
|
23,862 | 23,674 | 17,701 | 13,485 | 13,362 | |||||||||||||||
Intangible assets
|
6,881 | 7,135 | 4,463 | 2,626 | 2,703 | |||||||||||||||
Goodwill
|
17,428 | 18,234 | 11,854 | - | - | |||||||||||||||
Other assets
|
5,933 | 3,833 | 5,601 | 3,276 | 7,108 | |||||||||||||||
TOTAL ASSETS
|
$ | 1,569,020 | $ | 1,558,458 | $ | 1,406,655 | $ | 1,173,792 | $ | 1,089,336 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
LIABILITIES:
|
||||||||||||||||||||
Deposit accounts:
|
||||||||||||||||||||
Noninterest bearing
|
$ | 363,606 | $ | 345,063 | $ | 316,536 | $ | 213,636 | $ | 211,410 | ||||||||||
Interest bearing
|
920,528 | 969,126 | 869,183 | 691,132 | 684,460 | |||||||||||||||
Total deposits
|
1,284,134 | 1,314,189 | 1,185,719 | 904,768 | 895,870 | |||||||||||||||
FHLB advances and other borrowings
|
86,474 | 48,082 | 44,191 | 115,500 | 75,500 | |||||||||||||||
Subordinated debentures
|
10,310 | 10,310 | 10,310 | 10,310 | 10,310 | |||||||||||||||
Accrued expenses and other liabilities
|
16,948 | 17,066 | 8,846 | 8,697 | 7,770 | |||||||||||||||
TOTAL LIABILITIES
|
1,397,866 | 1,389,647 | 1,249,066 | 1,039,275 | 989,450 | |||||||||||||||
STOCKHOLDERS’ EQUITY:
|
||||||||||||||||||||
Common stock, $.01 par value; 25,000,000 shares authorized; shares issued and outstanding of 16,641,991, 16,635,786, 15,437,531, 13,661,648 and 10,343,434 at September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively
|
166 | 166 | 154 | 137 | 103 | |||||||||||||||
Additional paid-in capital
|
143,014 | 142,759 | 128,075 | 107,453 | 76,414 | |||||||||||||||
Retained earnings
|
30,611 | 27,545 | 27,794 | 25,822 | 22,011 | |||||||||||||||
Accumulated other comprehensive income (loss), net of tax (benefit) of ($1,843), ($1,160), $1,095, $772 and $950 at September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively
|
(2,637 | ) | (1,659 | ) | 1,566 | 1,105 | 1,358 | |||||||||||||
TOTAL STOCKHOLDERS’ EQUITY
|
171,154 | 168,811 | 157,589 | 134,517 | 99,886 | |||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 1,569,020 | $ | 1,558,458 | $ | 1,406,655 | $ | 1,173,792 | $ | 1,089,336 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||||||
2013
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||
INTEREST INCOME
|
||||||||||||||||||||
Loans
|
$ | 14,420 | $ | 13,688 | $ | 12,847 | $ | 41,504 | $ | 36,182 | ||||||||||
Investment securities and other interest-earning assets
|
1,954 | 1,248 | 779 | 4,041 | 2,606 | |||||||||||||||
Total interest income
|
16,374 | 14,936 | 13,626 | 45,545 | 38,788 | |||||||||||||||
INTEREST EXPENSE
|
||||||||||||||||||||
Deposits
|
1,045 | 1,033 | 1,444 | 3,097 | 4,647 | |||||||||||||||
FHLB advances and other borrowings
|
244 | 238 | 247 | 722 | 717 | |||||||||||||||
Subordinated debentures
|
77 | 76 | 81 | 230 | 247 | |||||||||||||||
Total interest expense
|
1,366 | 1,347 | 1,772 | 4,049 | 5,611 | |||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES
|
15,008 | 13,589 | 11,854 | 41,496 | 33,177 | |||||||||||||||
PROVISION FOR LOAN LOSSES
|
646 | 322 | 145 | 1,264 | 145 | |||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
14,362 | 13,267 | 11,709 | 40,232 | 33,032 | |||||||||||||||
NONINTEREST INCOME
|
||||||||||||||||||||
Loan servicing fees
|
237 | 318 | 224 | 881 | 615 | |||||||||||||||
Deposit fees
|
485 | 457 | 486 | 1,382 | 1,459 | |||||||||||||||
Net gain (loss) from sales of loans
|
982 | 222 | (41 | ) | 1,927 | (31 | ) | |||||||||||||
Net gain from sales of investment securities
|
305 | 1,068 | 857 | 1,373 | 1,031 | |||||||||||||||
Other-than-temporary impairment loss on investment securities, net
|
16 | (5 | ) | (36 | ) | (19 | ) | (118 | ) | |||||||||||
Gain on FDIC transaction
|
- | - | - | - | 5,340 | |||||||||||||||
Other income
|
296 | 371 | 420 | 932 | 1,082 | |||||||||||||||
Total noninterest income
|
2,321 | 2,431 | 1,910 | 6,476 | 9,378 | |||||||||||||||
NONINTEREST EXPENSE
|
||||||||||||||||||||
Compensation and benefits
|
5,948 | 5,687 | 4,367 | 16,732 | 11,834 | |||||||||||||||
Premises and occupancy
|
1,600 | 1,329 | 1,063 | 4,222 | 2,922 | |||||||||||||||
Data processing and communications
|
824 | 755 | 582 | 2,214 | 1,766 | |||||||||||||||
Other real estate owned operations, net
|
(1 | ) | 574 | 244 | 610 | 981 | ||||||||||||||
FDIC insurance premiums
|
201 | 196 | 165 | 537 | 466 | |||||||||||||||
Legal, audit and professional expense
|
679 | 249 | 473 | 1,523 | 1,511 | |||||||||||||||
Marketing expense
|
307 | 264 | 225 | 777 | 704 | |||||||||||||||
Office and postage expense
|
375 | 322 | 232 | 960 | 612 | |||||||||||||||
Loan expense
|
282 | 184 | 219 | 714 | 632 | |||||||||||||||
Deposit expense
|
497 | 515 | 38 | 1,172 | 136 | |||||||||||||||
Merger related expense
|
- | 4,978 | - | 6,723 | - | |||||||||||||||
Other expense
|
1,059 | 803 | 423 | 2,622 | 1,313 | |||||||||||||||
Total noninterest expense
|
11,771 | 15,856 | 8,031 | 38,806 | 22,877 | |||||||||||||||
NET INCOME (LOSS) BEFORE INCOME TAX
|
4,912 | (158 | ) | 5,588 | 7,902 | 19,533 | ||||||||||||||
INCOME TAX
|
1,846 | 91 | 2,126 | 3,113 | 7,568 | |||||||||||||||
NET INCOME (LOSS)
|
$ | 3,066 | $ | (249 | ) | $ | 3,462 | $ | 4,789 | $ | 11,965 | |||||||||
EARNINGS (LOSS) PER SHARE
|
||||||||||||||||||||
Basic
|
$ | 0.19 | $ | (0.02 | ) | $ | 0.34 | $ | 0.31 | $ | 1.16 | |||||||||
Diluted
|
$ | 0.18 | $ | (0.02 | ) | $ | 0.32 | $ | 0.29 | $ | 1.12 | |||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||||||
Basic
|
16,640,471 | 15,516,537 | 10,330,814 | 15,512,508 | 10,332,223 | |||||||||||||||
Diluted
|
17,482,230 | 15,516,537 | 10,832,934 | 16,314,701 | 10,709,822 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||
September 30,
|
June 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||||||
2013
|
2013
|
2012
|
2013
|
2012
|
||||||||||||||||
Profitability and Productivity
|
||||||||||||||||||||
Net interest margin
|
3.93 | % | 4.01 | % | 4.61 | % | 4.12 | % | 4.52 | % | ||||||||||
Noninterest expense to average total assets
|
2.99 | 4.51 | 3.02 | 3.73 | 2.98 | |||||||||||||||
Efficiency ratio (1)
|
73.38 | 69.95 | 60.14 | 70.45 | 60.46 | |||||||||||||||
Return on average assets
|
0.78 | (0.07 | ) | 1.30 | 0.46 | 1.56 | ||||||||||||||
Return on average equity
|
7.29 | (0.63 | ) | 14.19 | 4.09 | 17.23 | ||||||||||||||
Asset and liability activity
|
||||||||||||||||||||
Loans originated and purchased
|
$ | 227,148 | $ | 189,443 | $ | 132,509 | $ | 532,849 | $ | 342,583 | ||||||||||
Repayments
|
(32,856 | ) | (33,375 | ) | (42,597 | ) | (111,475 | ) | (134,783 | ) | ||||||||||
Loans sold
|
(11,502 | ) | (2,172 | ) | (13,806 | ) | (18,722 | ) | (14,390 | ) | ||||||||||
Increase in loans, net
|
83,098 | 113,576 | 66,381 | 156,257 | 126,376 | |||||||||||||||
Increase in assets
|
10,562 | 151,803 | 24,301 | 395,228 | 128,208 | |||||||||||||||
Increase (decrease) in deposits
|
(30,055 | ) | 128,470 | (17,321 | ) | 379,366 | 66,993 | |||||||||||||
Increase (decrease) in borrowings
|
38,392 | 3,891 | 47,000 | (29,026 | ) | 47,000 | ||||||||||||||
(1) Represent the ratio of noninterest expense less OREO operations and merger related expense to the sum of net interest income before provision for loan losses and total noninterest income less gains/(loss) on sale of securities, and gain on FDIC transactions.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||||||||||||||||||
Average Balance Sheet
|
||||||||||||||||||||||||||||||||||||
Three Months Ended
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||||||||||||||
September 30, 2013
|
June 30, 2013
|
September 30, 2012
|
||||||||||||||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||||||||||||
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
||||||||||||||||||||||||||||
Assets
|
(dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||||||||||||||
Cash and cash equivalents
|
$ | 126,503 | $ | 64 | 0.20 | % | $ | 98,451 | $ | 60 | 0.24 | % | $ | 40,459 | $ | 17 | 0.17 | % | ||||||||||||||||||
Federal funds sold
|
26 | - | 0.00 | % | 26 | - | 0.00 | % | 27 | - | 0.00 | % | ||||||||||||||||||||||||
Investment securities
|
346,737 | 1,890 | 2.18 | % | 297,912 | 1,188 | 1.60 | % | 150,198 | 762 | 2.03 | % | ||||||||||||||||||||||||
Loans receivable, net (1)
|
1,041,871 | 14,420 | 5.49 | % | 964,486 | 13,688 | 5.69 | % | 837,070 | 12,847 | 6.14 | % | ||||||||||||||||||||||||
Total interest-earning assets
|
1,515,137 | 16,374 | 4.29 | % | 1,360,875 | 14,936 | 4.40 | % | 1,027,754 | 13,626 | 5.30 | % | ||||||||||||||||||||||||
Noninterest-earning assets
|
61,873 | 44,064 | 34,379 | |||||||||||||||||||||||||||||||||
Total assets
|
$ | 1,577,010 | $ | 1,404,939 | $ | 1,062,133 | ||||||||||||||||||||||||||||||
Liabilities and Equity
|
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||||||||||||||
Interest checking
|
$ | 109,775 | $ | 38 | 0.14 | % | $ | 115,935 | $ | 30 | 0.10 | % | $ | 65,998 | $ | 22 | 0.13 | % | ||||||||||||||||||
Money market
|
445,717 | 313 | 0.28 | % | 328,726 | 221 | 0.27 | % | 162,856 | 202 | 0.49 | % | ||||||||||||||||||||||||
Savings
|
80,298 | 31 | 0.15 | % | 77,123 | 29 | 0.15 | % | 84,819 | 56 | 0.26 | % | ||||||||||||||||||||||||
Time
|
316,931 | 663 | 0.83 | % | 340,855 | 753 | 0.89 | % | 425,879 | 1,164 | 1.09 | % | ||||||||||||||||||||||||
Total interest-bearing deposits
|
952,721 | 1,045 | 0.44 | % | 862,639 | 1,033 | 0.48 | % | 739,552 | 1,444 | 0.78 | % | ||||||||||||||||||||||||
FHLB advances and other borrowings
|
66,284 | 244 | 1.46 | % | 53,891 | 238 | 1.77 | % | 42,690 | 247 | 2.30 | % | ||||||||||||||||||||||||
Subordinated debentures
|
10,310 | 77 | 2.96 | % | 10,310 | 76 | 2.96 | % | 10,310 | 81 | 3.13 | % | ||||||||||||||||||||||||
Total borrowings
|
76,594 | 321 | 1.66 | % | 64,201 | 314 | 1.96 | % | 53,000 | 328 | 2.46 | % | ||||||||||||||||||||||||
Total interest-bearing liabilities
|
1,029,315 | 1,366 | 0.53 | % | 926,840 | 1,347 | 0.58 | % | 792,552 | 1,772 | 0.89 | % | ||||||||||||||||||||||||
Noninterest-bearing deposits
|
362,442 | 309,311 | 164,777 | |||||||||||||||||||||||||||||||||
Other liabilities
|
16,974 | 9,645 | 7,235 | |||||||||||||||||||||||||||||||||
Total liabilities
|
1,408,731 | 1,245,796 | 964,564 | |||||||||||||||||||||||||||||||||
Stockholders' equity
|
168,279 | 159,143 | 97,569 | |||||||||||||||||||||||||||||||||
Total liabilities and equity
|
$ | 1,577,010 | $ | 1,404,939 | $ | 1,062,133 | ||||||||||||||||||||||||||||||
Net interest income
|
$ | 15,008 | $ | 13,589 | $ | 11,854 | ||||||||||||||||||||||||||||||
Net interest rate spread (2)
|
3.76 | % | 3.82 | % | 4.41 | % | ||||||||||||||||||||||||||||||
Net interest margin (3)
|
3.93 | % | 4.01 | % | 4.61 | % | ||||||||||||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
147.20 | % | 146.83 | % | 129.68 | % | ||||||||||||||||||||||||||||||
(1) Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and ALLL.
|
||||||||||||||||||||||||||||||||||||
(2) Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
|
||||||||||||||||||||||||||||||||||||
(3) Represents net interest income divided by average interest-earning assets.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||||||
Average Balance Sheet
|
||||||||||||||||||||||||
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||
September 30, 2013
|
September 30, 2012
|
|||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||
Balance
|
Interest
|
Yield/Cost
|
Balance
|
Interest
|
Yield/Cost
|
|||||||||||||||||||
Assets
|
(dollars in thousands)
|
|||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$ | 103,592 | $ | 161 | 0.21 | % | $ | 70,743 | $ | 96 | 0.18 | % | ||||||||||||
Federal funds sold
|
26 | - | 0.00 | % | 27 | - | 0.00 | % | ||||||||||||||||
Investment securities
|
261,300 | 3,880 | 1.98 | % | 149,836 | 2,510 | 2.23 | % | ||||||||||||||||
Loans receivable, net (1)
|
980,695 | 41,504 | 5.66 | % | 757,373 | 36,182 | 6.37 | % | ||||||||||||||||
Total interest-earning assets
|
1,345,613 | 45,545 | 4.53 | % | 977,979 | 38,788 | 5.29 | % | ||||||||||||||||
Noninterest-earning assets
|
41,957 | 44,136 | ||||||||||||||||||||||
Total assets
|
$ | 1,387,570 | $ | 1,022,115 | ||||||||||||||||||||
Liabilities and Equity
|
||||||||||||||||||||||||
Interest-bearing deposits:
|
||||||||||||||||||||||||
Interest checking
|
$ | 86,505 | $ | 75 | 0.12 | % | $ | 70,160 | $ | 78 | 0.15 | % | ||||||||||||
Money market
|
347,349 | 711 | 0.27 | % | 151,237 | 531 | 0.47 | % | ||||||||||||||||
Savings
|
79,433 | 95 | 0.16 | % | 89,447 | 223 | 0.33 | % | ||||||||||||||||
Time
|
335,935 | 2,216 | 0.88 | % | 422,648 | 3,815 | 1.21 | % | ||||||||||||||||
Total interest-bearing deposits
|
849,222 | 3,097 | 0.49 | % | 733,492 | 4,647 | 0.85 | % | ||||||||||||||||
FHLB advances and other borrowings
|
54,146 | 722 | 1.78 | % | 33,316 | 717 | 2.87 | % | ||||||||||||||||
Subordinated debentures
|
10,310 | 230 | 2.98 | % | 10,310 | 247 | 3.20 | % | ||||||||||||||||
Total borrowings
|
64,456 | 952 | 1.97 | % | 43,626 | 964 | 2.95 | % | ||||||||||||||||
Total interest-bearing liabilities
|
913,678 | 4,049 | 0.59 | % | 777,118 | 5,611 | 0.96 | % | ||||||||||||||||
Noninterest-bearing deposits
|
307,714 | 141,494 | ||||||||||||||||||||||
Other liabilities
|
10,189 | 10,901 | ||||||||||||||||||||||
Total liabilities
|
1,231,581 | 929,513 | ||||||||||||||||||||||
Stockholders' equity
|
155,989 | 92,602 | ||||||||||||||||||||||
Total liabilities and equity
|
$ | 1,387,570 | $ | 1,022,115 | ||||||||||||||||||||
Net interest income
|
$ | 41,496 | $ | 33,177 | ||||||||||||||||||||
Net interest rate spread (2)
|
3.94 | % | 4.33 | % | ||||||||||||||||||||
Net interest margin (3)
|
4.12 | % | 4.52 | % | ||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities
|
147.27 | % | 125.85 | % | ||||||||||||||||||||
(1) Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and ALLL.
|
||||||||||||||||||||||||
(2) Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.
|
||||||||||||||||||||||||
(3) Represents net interest income divided by average interest-earning assets.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||
(dollars in thousands)
|
||||||||||||||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||
2013
|
2013
|
2013
|
2012
|
2012
|
||||||||||||||||
Loan Portfolio
|
||||||||||||||||||||
Business loans:
|
||||||||||||||||||||
Commercial and industrial
|
$ | 173,720 | $ | 146,240 | $ | 140,592 | $ | 115,354 | $ | 88,105 | ||||||||||
Commercial owner occupied (1)
|
222,162 | 201,802 | 166,571 | 150,934 | 148,139 | |||||||||||||||
SBA
|
6,455 | 5,820 | 5,116 | 6,882 | 4,736 | |||||||||||||||
Warehouse facilities
|
49,104 | 135,317 | 138,935 | 195,761 | 112,053 | |||||||||||||||
Real estate loans:
|
||||||||||||||||||||
Commercial non-owner occupied
|
304,979 | 295,767 | 256,015 | 253,409 | 262,046 | |||||||||||||||
Multi-family
|
218,929 | 172,797 | 139,100 | 156,424 | 173,484 | |||||||||||||||
One-to-four family (2)
|
152,667 | 84,672 | 87,109 | 97,463 | 62,771 | |||||||||||||||
Construction
|
2,835 | 2,135 | - | - | 308 | |||||||||||||||
Land
|
7,371 | 10,438 | 7,863 | 8,774 | 11,005 | |||||||||||||||
Other loans
|
3,793 | 4,969 | 4,690 | 1,193 | 2,191 | |||||||||||||||
Total gross loans (3)
|
1,142,015 | 1,059,957 | 945,991 | 986,194 | 864,838 | |||||||||||||||
Less loans held for sale, net
|
(3,176 | ) | (3,617 | ) | (3,643 | ) | (3,681 | ) | (4,728 | ) | ||||||||||
Total gross loans held for investment
|
1,138,839 | 1,056,340 | 942,348 | 982,513 | 860,110 | |||||||||||||||
Less:
|
||||||||||||||||||||
Deferred loan origination costs/(fees) and premiums/(discounts)
|
130 | (910 | ) | (520 | ) | (306 | ) | (737 | ) | |||||||||||
Allowance for loan losses
|
(7,994 | ) | (7,994 | ) | (7,994 | ) | (7,994 | ) | (7,658 | ) | ||||||||||
Loans held for investment, net
|
$ | 1,130,975 | $ | 1,047,436 | $ | 933,834 | $ | 974,213 | $ | 851,715 | ||||||||||
Asset Quality
|
||||||||||||||||||||
Nonaccrual loans
|
$ | 1,153 | $ | 2,032 | $ | 3,102 | $ | 2,206 | $ | 6,280 | ||||||||||
Other real estate owned
|
1,186 | 1,186 | 1,561 | 2,258 | 5,521 | |||||||||||||||
Nonperforming assets
|
$ | 2,339 | $ | 3,218 | $ | 4,663 | $ | 4,464 | $ | 11,801 | ||||||||||
Allowance for loan losses
|
7,994 | 7,994 | 7,994 | 7,994 | 7,658 | |||||||||||||||
Allowance for loan losses as a percent of total nonperforming loans
|
693.32 | % | 393.41 | % | 257.70 | % | 362.38 | % | 121.94 | % | ||||||||||
Nonperforming loans as a percent of gross loans
|
0.10 | 0.19 | 0.33 | 0.22 | 0.73 | |||||||||||||||
Nonperforming assets as a percent of total assets
|
0.15 | 0.21 | 0.33 | 0.38 | 1.08 | |||||||||||||||
Net loan charge-offs for the quarter ended
|
$ | 646 | $ | 322 | $ | 296 | $ | 270 | $ | 145 | ||||||||||
Net loan charge-offs for quarter to average total loans, net
|
0.25 | % | 0.13 | % | 0.13 | % | 0.12 | % | 0.07 | % | ||||||||||
Allowance for loan losses to gross loans
|
0.70 | 0.75 | 0.85 | 0.81 | 0.89 | |||||||||||||||
Delinquent Loans:
|
||||||||||||||||||||
30 - 59 days
|
$ | 724 | $ | 669 | $ | 58 | $ | 106 | $ | 2,565 | ||||||||||
60 - 89 days
|
214 | 580 | 1,077 | 303 | 164 | |||||||||||||||
90+ days (4)
|
111 | 1,073 | 1,881 | 482 | 4,154 | |||||||||||||||
Total delinquency
|
$ | 1,049 | $ | 2,322 | $ | 3,016 | $ | 891 | $ | 6,883 | ||||||||||
Delinquency as a % of total gross loans
|
0.09 | % | 0.22 | % | 0.32 | % | 0.09 | % | 0.80 | % | ||||||||||
(1) Majority secured by real estate.
|
||||||||||||||||||||
(2) Includes second trust deeds.
|
||||||||||||||||||||
(3) Total gross loans for September 30, 2013 is net of the unaccreted mark-to-market discounts on Canyon National loans of $2.3 million, on Palm Desert National loans of $3.7 million, and on SDTB loans of $230,000 and of the mark-to-market premium on FAB loans of $103,000.
|
||||||||||||||||||||
(4) All 90 day or greater delinquencies are on nonaccrual status and reported as part of nonperforming assets.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||
2013
|
2013
|
2013
|
2012
|
2012
|
||||||||||||||||
Deposit Accounts
|
||||||||||||||||||||
Noninterest-bearing
|
$ | 363,606 | $ | 345,063 | $ | 316,536 | $ | 213,636 | $ | 211,410 | ||||||||||
Interest-bearing:
|
||||||||||||||||||||
Checking
|
106,740 | 124,790 | 115,541 | 14,299 | 11,684 | |||||||||||||||
Money market
|
446,885 | 425,884 | 323,709 | 236,206 | 174,375 | |||||||||||||||
Savings
|
80,867 | 81,277 | 80,578 | 79,420 | 80,419 | |||||||||||||||
Time
|
286,036 | 337,175 | 349,355 | 361,207 | 417,982 | |||||||||||||||
Total interest-bearing
|
920,528 | 969,126 | 869,183 | 691,132 | 684,460 | |||||||||||||||
Total deposits
|
$ | 1,284,134 | $ | 1,314,189 | $ | 1,185,719 | $ | 904,768 | $ | 895,870 | ||||||||||
Pacific Premier Bank Capital Ratios
|
||||||||||||||||||||
Tier 1 leverage ratio
|
10.02 | % | 10.97 | % | 12.55 | % | 12.07 | % | 9.48 | % | ||||||||||
Tier 1 risk-based capital ratio
|
13.28 | % | 13.34 | % | 14.43 | % | 12.99 | % | 11.04 | % | ||||||||||
Total risk-based capital ratio
|
13.96 | % | 14.07 | % | 15.23 | % | 13.79 | % | 11.88 | % | ||||||||||
Pacific Premier Bancorp, Inc. Capital Ratios
|
||||||||||||||||||||
Tier 1 leverage ratio
|
10.19 | % | 11.15 | % | 12.84 | % | 12.71 | % | 9.58 | % | ||||||||||
Tier 1 risk-based capital ratio
|
13.48 | % | 13.54 | % | 14.61 | % | 13.61 | % | 11.09 | % | ||||||||||
Total risk-based capital ratio
|
14.16 | % | 14.27 | % | 15.40 | % | 14.43 | % | 11.93 | % | ||||||||||
Tangible common equity ratio (1)
|
9.51 | % | 9.36 | % | 10.16 | % | 11.26 | % | 8.94 | % | ||||||||||
Share Data
|
||||||||||||||||||||
Book value per share
|
$ | 10.28 | $ | 10.15 | $ | 10.21 | $ | 9.85 | $ | 9.66 | ||||||||||
Tangible book value per share (1)
|
8.82 | 8.62 | 9.15 | 9.65 | 9.40 | |||||||||||||||
Closing stock price
|
13.42 | 12.22 | 13.15 | 10.24 | 9.54 | |||||||||||||||
(1) A reconciliation of the non-GAAP measures of tangible common equity and tangible book value per share to the GAAP measures of common stockholder’s equity and book value per share is set forth below.
|
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
STATISTICAL INFORMATION
|
||||||||||||||||||||
(dollars in thousands, except per share data)
|
||||||||||||||||||||
GAAP Reconciliations
|
||||||||||||||||||||
Tangible common equity to tangible assets (the "tangible common equity ratio") and tangible book value per share are non-GAAP financial measures derived from GAAP-based amounts. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common shareholders' equity and dividing by tangible assets. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common shareholders' equity by shares outstanding. We believe that this information is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies.
|
||||||||||||||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
||||||||||||||||
2013
|
2013
|
2013
|
2012
|
2012
|
||||||||||||||||
Total stockholders' equity
|
$ | 171,154 | $ | 168,811 | $ | 157,589 | $ | 134,517 | $ | 99,886 | ||||||||||
Less: Intangible assets
|
(24,309 | ) | (25,369 | ) | (16,317 | ) | (2,626 | ) | (2,703 | ) | ||||||||||
Tangible common equity
|
$ | 146,845 | $ | 143,442 | $ | 141,272 | $ | 131,891 | $ | 97,183 | ||||||||||
Book value per share
|
$ | 10.28 | $ | 10.15 | $ | 10.21 | $ | 9.85 | $ | 9.66 | ||||||||||
Less: Intangible book value per share
|
(1.46 | ) | (1.53 | ) | (1.06 | ) | (0.20 | ) | (0.26 | ) | ||||||||||
Tangible book value per share
|
$ | 8.82 | $ | 8.62 | $ | 9.15 | $ | 9.65 | $ | 9.40 | ||||||||||
Total assets
|
$ | 1,569,020 | $ | 1,558,458 | $ | 1,406,655 | $ | 1,173,792 | $ | 1,089,336 | ||||||||||
Less: Intangible assets
|
(24,309 | ) | (25,369 | ) | (16,317 | ) | (2,626 | ) | (2,703 | ) | ||||||||||
Tangible assets
|
$ | 1,544,711 | $ | 1,533,089 | $ | 1,390,338 | $ | 1,171,166 | $ | 1,086,633 | ||||||||||
Tangible common equity ratio
|
9.51 | % | 9.36 | % | 10.16 | % | 11.26 | % | 8.94 | % |
For the second quarter of 2013, adjusted net income, adjusted diluted earnings per share, adjusted return on average assets and adjusted return onaverage equity are non-GAAP financial measures derived from GAAP-based amounts. We calculate these figures by excluding merger related expense from the results. Accordingly, we believe that these non-GAAP financial measures provide comparable information that is important to investors and that is useful in understanding our earnings and return ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies.
|
||||
June 30,
|
||||
2013
|
||||
Net income
|
$ | (249 | ) | |
Less: Merger related expense, net of tax
|
3,268 | |||
Adjusted net income
|
$ | 3,019 | ||
Diluted earnings per share
|
$ | (0.02 | ) | |
Less merger related expense effect
|
0.21 | |||
Adjusted diluted earnings per share
|
$ | 0.19 | ||
Return on average assets
|
(0.07 | %) | ||
Less merger related expense effect
|
0.93 | |||
Adjusted return on average assets
|
0.86 | % | ||
Return on average equity
|
(0.63 | %) | ||
Less merger related expense effect
|
8.22 | |||
Adjusted return on average equity
|
7.59 | % |