Date of Report (Date of earliest event reported) | July 22, 2015 | |||
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 | 92,614 | |||
(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 July 22, 2015 with respect to the Registrant's unaudited financial results for the second quarter and year-to-date ended June 30, 2015. |
PACIFIC PREMIER BANCORP, INC. | |||
Dated: | July 22, 2015 | By: | /s/ STEVE GARDNER |
Steve Gardner | |||
President and Chief Executive Officer |
• | Net income of $7.8 million, up $3.2 million over the prior year quarter |
• | Diluted earnings per share of $0.36 |
• | Net interest margin of 4.26% |
• | Deposit costs reduced to 0.31% |
• | Loan originations of $284 million, an increase from $206 million in the prior quarter |
• | Efficiency ratio of 53.66% |
• | ROAA of 1.18% and ROATCE of 14.84% |
• | Tangible book value increased to $10.36 per share |
• | Completed systems conversion and consolidation of Independence Bank in April 2015 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
ASSETS | 2015 | 2015 | 2014 | 2014 | 2014 | |||||||||||||||
Cash and due from banks | $ | 82,552 | $ | 178,096 | $ | 110,650 | $ | 103,356 | $ | 120,016 | ||||||||||
Federal funds sold | 525 | 275 | 275 | 275 | 276 | |||||||||||||||
Cash and cash equivalents | 83,077 | 178,371 | 110,925 | 103,631 | 120,292 | |||||||||||||||
Investment securities available for sale | 280,434 | 280,461 | 201,638 | 282,202 | 235,116 | |||||||||||||||
FHLB and other stock, at cost | 22,843 | 30,586 | 17,067 | 18,643 | 18,494 | |||||||||||||||
Loans held for investment | 2,118,560 | 2,131,387 | 1,628,622 | 1,548,004 | 1,466,768 | |||||||||||||||
Allowance for loan losses | (15,100 | ) | (13,646 | ) | (12,200 | ) | (10,767 | ) | (9,733 | ) | ||||||||||
Loans held for investment, net | 2,103,460 | 2,117,741 | 1,616,422 | 1,537,237 | 1,457,035 | |||||||||||||||
Accrued interest receivable | 9,072 | 8,769 | 7,131 | 6,762 | 6,645 | |||||||||||||||
Other real estate owned | 711 | 997 | 1,037 | 752 | 752 | |||||||||||||||
Premises and equipment | 9,394 | 9,591 | 9,165 | 9,402 | 9,344 | |||||||||||||||
Deferred income taxes | 12,305 | 12,815 | 9,383 | 10,721 | 10,796 | |||||||||||||||
Bank owned life insurance | 38,665 | 38,377 | 26,822 | 26,642 | 26,445 | |||||||||||||||
Intangible assets | 7,858 | 8,203 | 5,614 | 5,867 | 6,121 | |||||||||||||||
Goodwill | 50,832 | 51,010 | 22,950 | 22,950 | 22,950 | |||||||||||||||
Other assets | 18,105 | 16,079 | 10,743 | 9,439 | 7,535 | |||||||||||||||
TOTAL ASSETS | $ | 2,636,756 | $ | 2,753,000 | $ | 2,038,897 | $ | 2,034,248 | $ | 1,921,525 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
LIABILITIES: | ||||||||||||||||||||
Deposit accounts: | ||||||||||||||||||||
Noninterest bearing | $ | 635,695 | $ | 619,763 | $ | 456,754 | $ | 425,166 | $ | 410,843 | ||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 135,228 | 130,869 | 131,635 | 130,221 | 128,911 | |||||||||||||||
Money market/savings | 795,725 | 809,408 | 600,764 | 564,050 | 533,672 | |||||||||||||||
Retail certificates of deposit | 402,262 | 406,649 | 365,168 | 369,534 | 367,299 | |||||||||||||||
Wholesale/brokered certificates of deposit | 127,073 | 76,477 | 76,505 | 54,495 | 4,856 | |||||||||||||||
Total interest-bearing | 1,460,288 | 1,423,403 | 1,174,072 | 1,118,300 | 1,034,738 | |||||||||||||||
Total deposits | 2,095,983 | 2,043,166 | 1,630,826 | 1,543,466 | 1,445,581 | |||||||||||||||
FHLB advances and other borrowings | 167,389 | 343,434 | 116,643 | 195,561 | 255,287 | |||||||||||||||
Subordinated debentures | 70,310 | 70,310 | 70,310 | 70,310 | 10,310 | |||||||||||||||
Accrued expenses and other liabilities | 21,481 | 22,843 | 21,526 | 27,054 | 18,166 | |||||||||||||||
TOTAL LIABILITIES | 2,355,163 | 2,479,753 | 1,839,305 | 1,836,391 | 1,729,344 | |||||||||||||||
STOCKHOLDERS’ EQUITY: | ||||||||||||||||||||
Common stock | 215 | 214 | 169 | 171 | 171 | |||||||||||||||
Additional paid-in capital | 220,759 | 218,528 | 147,474 | 150,062 | 149,942 | |||||||||||||||
Retained earnings | 61,044 | 53,220 | 51,431 | 47,540 | 42,090 | |||||||||||||||
Accumulated other comprehensive income (loss), net of tax (benefit) | (425 | ) | 1,285 | 518 | 84 | (22 | ) | |||||||||||||
TOTAL STOCKHOLDERS’ EQUITY | 281,593 | 273,247 | 199,592 | 197,857 | 192,181 | |||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 2,636,756 | $ | 2,753,000 | $ | 2,038,897 | $ | 2,034,248 | $ | 1,921,525 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Six months ended | |||||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||
INTEREST INCOME | ||||||||||||||||||||
Loans | $ | 27,581 | $ | 24,513 | $ | 17,922 | $ | 52,094 | $ | 34,507 | ||||||||||
Investment securities and other interest-earning assets | 2,158 | 1,557 | 1,309 | 3,715 | 2,746 | |||||||||||||||
Total interest income | 29,739 | 26,070 | 19,231 | 55,809 | 37,253 | |||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Deposits | 1,589 | 1,606 | 1,203 | 3,195 | 2,272 | |||||||||||||||
FHLB advances and other borrowings | 407 | 375 | 255 | 782 | 498 | |||||||||||||||
Subordinated debentures | 982 | 971 | 75 | 1,953 | 150 | |||||||||||||||
Total interest expense | 2,978 | 2,952 | 1,533 | 5,930 | 2,920 | |||||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES | 26,761 | 23,118 | 17,698 | 49,879 | 34,333 | |||||||||||||||
PROVISION FOR LOAN LOSSES | 1,833 | 1,830 | 1,030 | 3,663 | 1,979 | |||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 24,928 | 21,288 | 16,668 | 46,216 | 32,354 | |||||||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Loan servicing fees | 724 | 901 | 282 | 1,625 | 1,138 | |||||||||||||||
Deposit fees | 634 | 582 | 463 | 1,216 | 917 | |||||||||||||||
Net gain from sales of loans | 2,721 | — | 1,298 | 2,721 | 1,846 | |||||||||||||||
Net gain from sales of investment securities | 139 | 116 | 98 | 255 | 160 | |||||||||||||||
Other income | 494 | 427 | 330 | 921 | 462 | |||||||||||||||
Total noninterest income | 4,712 | 2,026 | 2,471 | 6,738 | 4,523 | |||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Compensation and benefits | 9,486 | 9,522 | 6,485 | 19,008 | 13,376 | |||||||||||||||
Premises and occupancy | 2,082 | 1,829 | 1,566 | 3,911 | 3,154 | |||||||||||||||
Data processing and communications | 716 | 702 | 485 | 1,418 | 1,616 | |||||||||||||||
Other real estate owned operations, net | 56 | 48 | 41 | 104 | 54 | |||||||||||||||
FDIC insurance premiums | 363 | 314 | 266 | 677 | 503 | |||||||||||||||
Legal, audit and professional expense | 661 | 521 | 385 | 1,182 | 978 | |||||||||||||||
Marketing expense | 615 | 603 | 242 | 1,218 | 418 | |||||||||||||||
Office and postage expense | 505 | 499 | 345 | 1,004 | 714 | |||||||||||||||
Loan expense | 263 | 193 | 191 | 456 | 375 | |||||||||||||||
Deposit expense | 982 | 805 | 747 | 1,787 | 1,508 | |||||||||||||||
Merger related expense | — | 3,992 | — | 3,992 | 626 | |||||||||||||||
Other expense | 1,485 | 1,441 | 888 | 2,926 | 1,860 | |||||||||||||||
Total noninterest expense | 17,214 | 20,469 | 11,641 | 37,683 | 25,182 | |||||||||||||||
NET INCOME BEFORE INCOME TAX | 12,426 | 2,845 | 7,498 | 15,271 | 11,695 | |||||||||||||||
INCOME TAX | 4,601 | 1,056 | 2,855 | 5,658 | 4,420 | |||||||||||||||
NET INCOME | $ | 7,825 | $ | 1,789 | $ | 4,643 | $ | 9,613 | $ | 7,275 | ||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||
Basic | $ | 0.36 | $ | 0.09 | $ | 0.28 | $ | 0.46 | $ | 0.43 | ||||||||||
Diluted | $ | 0.36 | $ | 0.09 | $ | 0.27 | $ | 0.46 | $ | 0.42 | ||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING | ||||||||||||||||||||
Basic | 21,493,641 | 20,091,924 | 17,124,337 | 20,796,655 | 17,083,194 | |||||||||||||||
Diluted | 21,828,876 | 20,382,832 | 17,476,390 | 21,126,542 | 17,422,928 |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||
PROFITABILITY AND PRODUCTIVITY INFORMATION | ||||||||||||
(dollars in thousands) | ||||||||||||
Three Months Ended | ||||||||||||
June 30, | March 31, | June 30, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Profitability and Productivity | ||||||||||||
Net interest margin | 4.26 | % | 3.99 | % | 4.26 | % | ||||||
Noninterest expense to average total assets | 2.59 | 3.33 | 2.66 | |||||||||
Efficiency ratio (1) | 53.66 | 64.63 | 56.56 | |||||||||
Return on average assets | 1.18 | 0.29 | 1.06 | |||||||||
Return on average tangible common equity (2) | 14.84 | 4.04 | 11.96 | |||||||||
Adjusted return on average tangible common equity (2)(3) | 14.84 | 9.24 | 11.96 | |||||||||
Full-time equivalent employees, at period end | 329.0 | 343.0 | 253.0 | |||||||||
Asset and liability activity | ||||||||||||
Loans originated and purchased | $ | 283,676 | $ | 569,447 | $ | 206,409 | ||||||
Repayments | (112,414 | ) | (106,409 | ) | (45,449 | ) | ||||||
Loans sold | (88,416 | ) | — | (13,045 | ) | |||||||
Increase (decrease) in loans, net | (14,281 | ) | 501,319 | 140,348 | ||||||||
Increase (decrease) in assets | (116,244 | ) | 714,103 | 176,243 | ||||||||
Increase in deposits | 52,817 | 412,340 | 10,378 | |||||||||
Increase (decrease) in borrowings | (176,045 | ) | 226,791 | 159,781 | ||||||||
(1) Represents the ratio of noninterest expense less other real estate owned operations, core deposit intangible amortization and non-recurring 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, other-than-temporary impairment recovery (loss) on investment securities, and gain on FDIC-assisted transactions. | ||||||||||||
(2) A reconciliation of the non-GAAP measures of average tangible common equity to the GAAP measures of common stockholders' equity is set forth at the end of this press release. | ||||||||||||
(3) Adjusted to exclude merger related and litigation expenses, net of tax. |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||
CONSOLIDATED AVERAGE BALANCES AND YIELD DATA | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2015 | March 31, 2015 | June 30, 2014 | |||||||||||||||||||||||||||||||
Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | |||||||||||||||||||||||||
Assets | (dollars in thousands) | ||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 103,385 | $ | 62 | 0.24 | % | $ | 224,913 | $ | 129 | 0.23 | % | $ | 79,600 | $ | 37 | 0.19 | % | |||||||||||||||
Federal funds sold | 446 | — | — | 275 | — | — | 276 | — | — | ||||||||||||||||||||||||
Investment securities | 306,774 | 2,096 | 2.73 | 273,162 | 1,428 | 2.09 | 225,294 | 1,272 | 2.26 | ||||||||||||||||||||||||
Loans receivable, net (1) | 2,111,253 | 27,581 | 5.24 | 1,849,553 | 24,513 | 5.38 | 1,362,030 | 17,922 | 5.28 | ||||||||||||||||||||||||
Total interest-earning assets | 2,521,858 | 29,739 | 4.73 | % | 2,347,903 | 26,070 | 4.50 | % | 1,667,200 | 19,231 | 4.63 | % | |||||||||||||||||||||
Noninterest-earning assets | 140,446 | 114,132 | 84,845 | ||||||||||||||||||||||||||||||
Total assets | $ | 2,662,304 | $ | 2,462,035 | $ | 1,752,045 | |||||||||||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||||||||||||
Interest checking | $ | 147,620 | $ | 43 | 0.12 | % | $ | 145,813 | $ | 45 | 0.13 | % | $ | 134,051 | $ | 39 | 0.12 | % | |||||||||||||||
Money market | 695,935 | 604 | 0.35 | 695,369 | 562 | 0.33 | 456,466 | 343 | 0.30 | ||||||||||||||||||||||||
Savings | 87,706 | 35 | 0.16 | 87,439 | 36 | 0.17 | 74,406 | 27 | 0.15 | ||||||||||||||||||||||||
Time | 472,135 | 907 | 0.77 | 472,534 | 963 | 0.83 | 359,446 | 794 | 0.89 | ||||||||||||||||||||||||
Total interest-bearing deposits | 1,403,396 | 1,589 | 0.45 | 1,401,155 | 1,606 | 0.46 | 1,024,369 | 1,203 | 0.47 | ||||||||||||||||||||||||
FHLB advances and other borrowings | 263,633 | 407 | 0.62 | 201,700 | 375 | 0.75 | 103,813 | 255 | 0.99 | ||||||||||||||||||||||||
Subordinated debentures | 70,310 | 982 | 5.60 | 70,310 | 971 | 5.60 | 10,310 | 75 | 2.92 | ||||||||||||||||||||||||
Total borrowings | 333,943 | 1,389 | 1.67 | 272,010 | 1,346 | 2.01 | 114,123 | 330 | 1.16 | ||||||||||||||||||||||||
Total interest-bearing liabilities | 1,737,339 | 2,978 | 0.69 | % | 1,673,165 | 2,952 | 0.72 | % | 1,138,492 | 1,533 | 0.54 | % | |||||||||||||||||||||
Noninterest-bearing deposits | 627,674 | 523,859 | 408,318 | ||||||||||||||||||||||||||||||
Other liabilities | 21,431 | 23,367 | 15,562 | ||||||||||||||||||||||||||||||
Total liabilities | 2,386,444 | 2,220,391 | 1,562,372 | ||||||||||||||||||||||||||||||
Stockholders' equity | 275,860 | 241,644 | 189,673 | ||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 2,662,304 | $ | 2,462,035 | $ | 1,752,045 | |||||||||||||||||||||||||||
Net interest income | $ | 26,761 | $ | 23,118 | $ | 17,698 | |||||||||||||||||||||||||||
Net interest rate spread (2) | 4.04 | % | 3.78 | % | 4.09 | % | |||||||||||||||||||||||||||
Net interest margin (3) | 4.26 | % | 3.99 | % | 4.26 | % | |||||||||||||||||||||||||||
Ratio of interest-earning assets to interest-bearing liabilities | 145.16 | % | 140.33 | % | 146.44 | % | |||||||||||||||||||||||||||
(1) Average balance includes nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and allowance for loan losses. | |||||||||||||||||||||||||||||||||
(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 | ||||||||||||||||||||
LOAN PORTFOLIO AND ASSET QUALITY INFORMATION | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
2015 | 2015 | 2014 | 2014 | 2014 | ||||||||||||||||
Loan Portfolio | ||||||||||||||||||||
Business loans: | ||||||||||||||||||||
Commercial and industrial | $ | 454,463 | $ | 420,218 | $ | 428,207 | $ | 360,700 | $ | 319,541 | ||||||||||
Commercial owner occupied (1) | 382,537 | 352,351 | 210,995 | 237,996 | 216,784 | |||||||||||||||
SBA | 50,306 | 49,855 | 28,404 | 20,482 | 15,115 | |||||||||||||||
Warehouse facilities | 198,113 | 216,554 | 113,798 | 108,093 | 114,032 | |||||||||||||||
Real estate loans: | ||||||||||||||||||||
Commercial non-owner occupied | 402,786 | 452,422 | 359,213 | 355,984 | 360,288 | |||||||||||||||
Multi-family | 400,237 | 397,130 | 262,965 | 262,588 | 251,512 | |||||||||||||||
One-to-four family (2) | 84,283 | 116,735 | 122,795 | 125,326 | 132,020 | |||||||||||||||
Construction | 124,448 | 111,704 | 89,682 | 67,118 | 47,034 | |||||||||||||||
Land | 16,339 | 7,243 | 9,088 | 6,103 | 6,271 | |||||||||||||||
Other loans | 4,811 | 6,641 | 3,298 | 3,521 | 3,753 | |||||||||||||||
Total gross loans (3) | 2,118,323 | 2,130,853 | 1,628,445 | 1,547,911 | 1,466,350 | |||||||||||||||
Less loans held for sale, net | — | — | — | — | — | |||||||||||||||
Total gross loans held for investment | 2,118,323 | 2,130,853 | 1,628,445 | 1,547,911 | 1,466,350 | |||||||||||||||
Less: | ||||||||||||||||||||
Deferred loan origination costs/(fees) and premiums/(discounts) | 237 | 534 | 177 | 93 | 418 | |||||||||||||||
Allowance for loan losses | (15,100 | ) | (13,646 | ) | (12,200 | ) | (10,767 | ) | (9,733 | ) | ||||||||||
Loans held for investment, net | $ | 2,103,460 | $ | 2,117,741 | $ | 1,616,422 | $ | 1,537,237 | $ | 1,457,035 | ||||||||||
Asset Quality | ||||||||||||||||||||
Nonaccrual loans | $ | 4,382 | $ | 4,663 | $ | 1,444 | $ | 1,782 | $ | 1,941 | ||||||||||
Other real estate owned | 711 | 997 | 1,037 | 752 | 752 | |||||||||||||||
Nonperforming assets | $ | 5,093 | $ | 5,660 | $ | 2,481 | $ | 2,534 | $ | 2,693 | ||||||||||
Allowance for loan losses | 15,100 | 13,646 | 12,200 | 10,767 | 9,733 | |||||||||||||||
Allowance for loan losses as a percent of total nonperforming loans | 344.59 | % | 292.64 | % | 844.88 | % | 604.21 | % | 501.44 | % | ||||||||||
Nonperforming loans as a percent of gross loans | 0.21 | 0.22 | 0.09 | 0.12 | 0.13 | |||||||||||||||
Nonperforming assets as a percent of total assets | 0.19 | 0.21 | 0.12 | 0.12 | 0.14 | |||||||||||||||
Net loan charge-offs (recoveries) for the quarter ended | $ | 379 | $ | 384 | $ | (12 | ) | $ | 250 | $ | (18 | ) | ||||||||
Net loan charge-offs (recoveries) for quarter to average total loans, net | 0.07 | % | 0.08 | % | — | % | 0.07 | % | (0.01 | )% | ||||||||||
Allowance for loan losses to gross loans | 0.71 | 0.64 | 0.75 | 0.70 | 0.66 | |||||||||||||||
Delinquent Loans: | ||||||||||||||||||||
30 - 59 days | $ | 943 | $ | 645 | $ | 20 | $ | 20 | $ | 236 | ||||||||||
60 - 89 days | 28 | 375 | 24 | 43 | 994 | |||||||||||||||
90+ days (4) | 1,714 | 2,258 | 54 | 343 | 72 | |||||||||||||||
Total delinquency | $ | 2,685 | $ | 3,278 | $ | 98 | $ | 406 | $ | 1,302 | ||||||||||
Delinquency as a % of total gross loans | 0.13 | % | 0.15 | % | 0.01 | % | 0.03 | % | 0.09 | % | ||||||||||
(1) Majority secured by real estate. | ||||||||||||||||||||
(2) Includes second trust deeds. | ||||||||||||||||||||
(3) Total gross loans for June 30, 2015 are net of (i) the unaccreted mark-to-market discounts on Canyon National Bank loans of $1.1 million, on Palm Desert National Bank loans of $1.1 million, on San Diego Trust Bank loans of $144,000, and on Independence Bank loans of $6.3 million and (ii) the mark-to-market premium on First Associations Bank loans of $24,000. | ||||||||||||||||||||
(4) All 90 day or greater delinquencies are on nonaccrual status and reported as part of nonperforming assets. |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
DEPOSIT AND CAPITAL INFORMATION | ||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
2015 | 2015 | 2014 | 2014 | 2014 | ||||||||||||||||
Deposit Accounts | ||||||||||||||||||||
Noninterest-bearing checking | $ | 635,695 | $ | 619,763 | $ | 456,754 | $ | 425,166 | $ | 410,843 | ||||||||||
Interest-bearing: | ||||||||||||||||||||
Checking | 135,228 | 130,869 | 131,635 | 130,221 | 128,911 | |||||||||||||||
Money market | 708,214 | 720,510 | 526,256 | 488,677 | 459,118 | |||||||||||||||
Savings | 87,511 | 88,898 | 74,508 | 75,373 | 74,554 | |||||||||||||||
Retail certificates of deposit | 402,262 | 406,649 | 365,168 | 369,534 | 367,299 | |||||||||||||||
Wholesale/brokered certificates of deposit | 127,073 | 76,477 | 76,505 | 54,495 | 4,856 | |||||||||||||||
Total interest-bearing | 1,460,288 | 1,423,403 | 1,174,072 | 1,118,300 | 1,034,738 | |||||||||||||||
Total deposits | $ | 2,095,983 | $ | 2,043,166 | $ | 1,630,826 | $ | 1,543,466 | $ | 1,445,581 | ||||||||||
Core (Transaction/CDs < $250,000) | 1,866,947 | 1,869,569 | 1,472,751 | 1,409,930 | 1,367,766 | |||||||||||||||
Non-Core (Broker/CDARs/CDs > $250,000) | 229,036 | 173,597 | 158,075 | 133,536 | 77,815 | |||||||||||||||
Pacific Premier Bank Capital Ratios | ||||||||||||||||||||
Tier 1 leverage ratio (1) | 10.94 | % | 11.03 | % | 11.29 | % | 11.48 | % | 9.85 | % | ||||||||||
Common equity tier 1 risk-based capital ratio (1) | 12.54 | % | 11.46% | N/A | N/A | N/A | ||||||||||||||
Tier 1 risk-based capital ratio (1) | 12.54 | % | 11.46 | % | 12.72 | % | 12.77 | % | 10.83 | % | ||||||||||
Total risk-based capital ratio (1) | 13.20 | % | 12.07 | % | 13.45 | % | 13.42 | % | 11.46 | % | ||||||||||
Pacific Premier Bancorp, Inc. Capital Ratios | ||||||||||||||||||||
Tier 1 leverage ratio (1) | 8.98 | % | 9.43 | % | 9.18 | % | 9.50 | % | 10.04 | % | ||||||||||
Common equity tier 1 risk-based capital ratio (1) | 9.92 | % | 9.32% | N/A | N/A | N/A | ||||||||||||||
Tier 1 risk-based capital ratio (1) | 10.24 | % | 9.75 | % | 10.30 | % | 10.53 | % | 10.99 | % | ||||||||||
Total risk-based capital ratio (1) | 13.53 | % | 12.93 | % | 14.46 | % | 14.71 | % | 11.62 | % | ||||||||||
Tangible common equity ratio (2) | 8.65 | % | 7.95 | % | 8.51 | % | 8.43 | % | 8.62 | % | ||||||||||
Share Data | ||||||||||||||||||||
Book value per share | $ | 13.09 | $ | 12.78 | $ | 11.81 | $ | 11.59 | $ | 11.26 | ||||||||||
Tangible book value per share (2) | 10.36 | 10.01 | 10.12 | 9.90 | 9.56 | |||||||||||||||
Closing stock price | 16.96 | 16.19 | 17.33 | 14.05 | 14.09 | |||||||||||||||
(1) Beginning with March 31, 2015, the ratio is calculated under Basel III. For prior periods, the ratio was calculated under Basel I or not applicable. | ||||||||||||||||||||
(2) A reconciliation of the non-GAAP measures of tangible common equity and tangible book value per share to the GAAP measures of common stockholders' equity and book value per share is set forth below. |
PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES | ||||||||||||
GAAP RECONCILIATIONS | ||||||||||||
(dollars in thousands, except per share data) | ||||||||||||
GAAP Reconciliations | ||||||||||||
For periods presented below, adjusted net income, adjusted diluted earnings per share and adjusted return on average assets are non-GAAP financial measures derived from GAAP-based amounts. We calculate these figures by excluding merger related expenses in the period results. Management believes that the exclusion of such items from these financial measures provides useful information to an understanding of the operating results of our core business. 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. | ||||||||||||
Three Months Ended | ||||||||||||
June 30, | March 31, | June 30 | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Net income | $ | 7,825 | $ | 1,789 | $ | 4,643 | ||||||
Plus merger related expenses, net of tax | — | 2,510 | — | |||||||||
Adjusted net income | $ | 7,825 | $ | 4,299 | $ | 4,643 | ||||||
Diluted earnings per share | $ | 0.36 | $ | 0.09 | $ | 0.27 | ||||||
Plus merger related expenses, net of tax | — | 0.12 | — | |||||||||
Adjusted diluted earnings per share | $ | 0.36 | $ | 0.21 | $ | 0.27 | ||||||
Return on average assets | 1.18 | % | 0.29 | % | 1.06 | % | ||||||
Plus merger related expenses, net of tax | — | 0.41 | — | |||||||||
Adjusted return on average assets | 1.18 | % | 0.70 | % | 1.06 | % | ||||||
For periods presented below, return on average tangible common equity and adjusted return on average tangible common equity are non-GAAP financial measures derived from GAAP-based amounts. We calculate these figures by excluding merger related expenses and/or CDI amortization expense and exclude the average CDI and average goodwill from the average stockholders' equity during the period. Management believes that the exclusion of such items from these financial measures provides useful information to an understanding of the operating results of our core business. 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. | ||||||||||||
Three Months Ended | ||||||||||||
June 30, | March 31, | June 30, | ||||||||||
2015 | 2015 | 2014 | ||||||||||
Net income | $ | 7,825 | $ | 1,789 | $ | 4,643 | ||||||
Plus tax effected CDI amortization | 216 | 160 | 157 | |||||||||
Net income for average tangible common equity | 8,041 | 1,949 | 4,800 | |||||||||
Plus merger related expenses, net of tax | — | 2,510 | — | |||||||||
Adjusted net income for average tangible common equity | 8,041 | 4,459 | 4,800 | |||||||||
Average stockholders' equity | $ | 275,860 | $ | 241,644 | $ | 189,673 | ||||||
Less average CDI | 8,080 | 6,909 | 6,248 | |||||||||
Less average goodwill | 51,008 | 41,657 | 22,950 | |||||||||
Average tangible common equity | $ | 216,772 | $ | 193,078 | $ | 160,475 | ||||||
Return on average tangible common equity | 14.84 | % | 4.04 | % | 11.96 | % | ||||||
Adjusted return on average tangible common equity | 14.84 | % | 9.24 | % | 11.96 | % |
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 stockholders' 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 stockholders' 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. | ||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||||||||
2015 | 2015 | 2014 | 2014 | 2014 | ||||||||||||||||
Total stockholders' equity | $ | 281,593 | $ | 273,247 | $ | 199,592 | $ | 197,857 | $ | 192,181 | ||||||||||
Less intangible assets | (58,690 | ) | (59,213 | ) | (28,564 | ) | (28,817 | ) | (29,071 | ) | ||||||||||
Tangible common equity | $ | 222,903 | $ | 214,034 | $ | 171,028 | $ | 169,040 | $ | 163,110 | ||||||||||
Book value per share | $ | 13.09 | $ | 12.78 | $ | 11.81 | $ | 11.59 | $ | 11.26 | ||||||||||
Less intangible book value per share | (2.73 | ) | (2.77 | ) | (1.69 | ) | (1.69 | ) | (1.70 | ) | ||||||||||
Tangible book value per share | $ | 10.36 | $ | 10.01 | $ | 10.12 | $ | 9.90 | $ | 9.56 | ||||||||||
Total assets | $ | 2,636,756 | $ | 2,753,000 | $ | 2,038,897 | $ | 2,034,248 | $ | 1,921,525 | ||||||||||
Less intangible assets | (58,690 | ) | (59,213 | ) | (28,564 | ) | (28,817 | ) | (29,071 | ) | ||||||||||
Tangible assets | $ | 2,578,066 | $ | 2,693,787 | $ | 2,010,333 | $ | 2,005,431 | $ | 1,892,454 | ||||||||||
Tangible common equity ratio | 8.65 | % | 7.95 | % | 8.51 | % | 8.43 | % | 8.62 | % |