-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
BrrjFlUtg7c+PnTkzDgNvq4/lBbmZfuno/YnPi1l22RgZr9OgZDm8J9N3QK/FSK+
Wn8yB/X1Qqo9gVZTYrhz8g==
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K |
CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934 |
Date of Report: October 18, 2007 (Date of earliest event reported) |
Umpqua Holdings Corporation (Exact Name of Registrant as Specified in Its Charter) |
OREGON | 000-25597 | 93-1261319 | ||
(State or Other Jurisdiction of | (Commission File | (I.R.S. Employer | ||
Incorporation or Organization) | Number) | Identification Number) |
One SW Columbia Street, Suite 1200 Portland, Oregon 97258 (address of Principal Executive Offices)(Zip Code) (503) 727-4100 (Registrant's Telephone Number, Including Area Code) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a -12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d -2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e -4(c))
Item 2.02 Results of Operations and Financial Condition.
On October 18, 2007, Umpqua Holding Corporation issued a press release announcing financial results for the third quarter of 2007. A copy of the press release is attached as Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits.
(a) | Not applicable. | |
(b) | Not applicable. | |
(c) | Exhibits. | |
99.1 Earnings Press Release | ||
SIGNATURES |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this reported to be signed on its behalf of the undersigned hereunto duly authorized.
UMPQUA HOLDINGS CORPORATION | ||
(Registrant) | ||
Dated: October 18, 2007 | By: /s/ Kenneth E. Roberts | |
Kenneth E. Roberts | ||
Assistant Secretary |
EXHIBIT 99.1
FOR IMMEDIATE RELEASE |
|
UMPQUA HOLDINGS REPORTS THIRD QUARTER EARNINGS
Third quarter earnings impacted by California housing market
PORTLAND, Ore. October 18, 2007 Umpqua Holdings Corporation (NASDAQ: UMPQ), parent company of Umpqua Bank and Strand, Atkinson, Williams & York, Inc., today announced third quarter 2007 operating earnings of $13.3 million, or $0.22 per diluted share, compared to $24.3 million, or $0.42 per diluted share, for the third quarter of 2006. Operating earnings exclude merger related expenses, net of tax.
Including merger related expenses, net income for the third quarter of 2007 was $13.2 million, or $0.22 per diluted share, compared to $22.9 million, or $0.39 per diluted share for the third quarter of 2006.
Significant items for the third quarter include: |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results
October 18, 2007
Page 2 of 17
The following is a comparison of net income to operating earnings for all periods presented:
Quarter ended: | Sequential | Year over | |||||||||||||||||||||
|
Quarter | Year | |||||||||||||||||||||
(Dollars in thousands, except per share data) | 9/30/07 | 6/30/07 | 9/30/06 | % Change | % Change | ||||||||||||||||||
| |||||||||||||||||||||||
Net Income | $ | 13,177 | $ | 19,913 | $ | 22,856 | (34 | )% | (42 | )% | |||||||||||||
Add Back: Merger related expenses, net of tax | 158 | 1,430 | 1,471 | (89 | )% | (89 | )% | ||||||||||||||||
| |||||||||||||||||||||||
Operating Earnings | $ | 13,335 | $ | 21,343 | $ | 24,327 | (38 | )% | (45 | )% | |||||||||||||
|
|
| |||||||||||||||||||||
Earnings per diluted share: | |||||||||||||||||||||||
Net Income | $ | 0.22 | $ | 0.32 | $ | 0.39 | (31 | )% | (44 | )% | |||||||||||||
Operating Earnings | $ | 0.22 | $ | 0.35 | $ | 0.42 | (37 | )% | (48 | )% | |||||||||||||
Nine months ended: | Year over | ||||||||||||||||||||||
|
Year | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | 9/30/07 | 9/30/06 | % Change | ||||||||||||||||||||
|
|||||||||||||||||||||||
Net Income | $ | 53,752 | $ | 59,914 | (10 | )% | |||||||||||||||||
Add Back: Merger related expenses, net of tax | 1,920 | 2,615 | (27 | )% | |||||||||||||||||||
|
|||||||||||||||||||||||
Operating Earnings | $ | 55,672 | $ | 62,529 | (11 | )% | |||||||||||||||||
|
|||||||||||||||||||||||
Earnings per diluted share: | |||||||||||||||||||||||
Net Income | $ | 0.89 | $ | 1.17 | (24 | )% | |||||||||||||||||
Operating Earnings | $ | 0.92 | $ | 1.23 | (25 | )% |
"During this past quarter, the California housing down-turn negatively impacted Umpqua. I have instructed our credit professionals to take an aggressive posture in identifying, reserving for, and resolving problem loans. Accordingly, we believe the third quarter provision for loan losses will be adequate for subsequent charge-offs related to these non-performing assets, said Umpqua Holdings Corporation president and CEO, Ray Davis.
During the third quarter, the Company experienced an increase in non-performing assets related primarily to deterioration in the northern California residential development market. Non-performing loans increased $21 million during the quarter, to $68.9 million. Non-performing assets increased $31 million during the quarter, to $79.2 million. Subsequent to quarter end, the Company sold $10 million of other real estate owned with no loss recognized. This other real estate owned was recorded as a non-accrual loan in the second quarter. The residential development segment represents $66.7 million, or 84% of the total $79.2 million in non-performing assets.
Umpqua Holdings Corporation Announces Third Quarter 2007 Results
October 18, 2007
Page 3 of 17
The following represents a summary of non-performing assets by region as of September 30, 2007:
Non-performing assets | |||||||||||||||
| |||||||||||||||
Oregon/ | |||||||||||||||
(dollars in thousands) | Washington | California | Total | ||||||||||||
| |||||||||||||||
90 days past due and accruing: | |||||||||||||||
Residential development | $ | -- | $ | 166 | $ | 166 | |||||||||
Commercial real estate | -- | 346 | 346 | ||||||||||||
Commercial | -- | 496 | 496 | ||||||||||||
Other | 153 | 327 | 480 | ||||||||||||
| |||||||||||||||
Total | $ | 153 | $ | 1,335 | $ | 1,488 | |||||||||
Non-accrual loans: | |||||||||||||||
Residential development | $ | 9,984 | $ | 46,581 | $ | 56,565 | |||||||||
Commercial real estate | 1,474 | 537 | 2,011 | ||||||||||||
Commercial | 6,456 | 2,387 | 8,843 | ||||||||||||
Other | -- | -- | -- | ||||||||||||
| |||||||||||||||
Total | $ | 17,914 | $ | 49,505 | $ | 67,419 | |||||||||
| |||||||||||||||
Total non-performing loans | $ | 18,067 | $ | 50,840 | $ | 68,907 | |||||||||
| |||||||||||||||
Other real estate owned: | |||||||||||||||
Residential development | $ | 10,000 | $ | -- | $ | 10,000 | |||||||||
Commercial real estate | -- | -- | -- | ||||||||||||
Commercial | -- | -- | -- | ||||||||||||
Other | -- | 310 | 310 | ||||||||||||
| |||||||||||||||
Total | $ | 10,000 | $ | 310 | $ | 10,310 | |||||||||
| |||||||||||||||
Total non-performing assets | $ | 28,067 | $ | 51,150 | $ | 79,217 | |||||||||
| |||||||||||||||
Total Loans and leases | $ | 3,452,645 | $ | 2,626,790 | $ | 6,079,435 | |||||||||
Non-performing loans to total loans and | |||||||||||||||
leases | 0.52 | % | 1.94 | % | 1.13 | % |
Within the allowance for credit losses, the Company has identified $16.2 million of impairment reserve related to $67.4 million of non-accrual loans, which are specifically measured for impairment. This impairment reserve increased $11.2 million during the quarter. The net increase in impairment reserve, combined with downgrades within the portfolio related primarily to residential development, led to the $20.4 million provision for loan losses during the third quarter. The third quarter provision for loan losses is expected to cover subsequent charge-offs on these non-performing loans.
Umpqua Holdings Corporation Announces Third Quarter 2007 Results
October 18, 2007
Page 4 of 17
The following represents a summary of our non-accrual loan impairment estimate as of September 30, 2007:
Non-accrual loan impairment estimate | ||||||||||
| ||||||||||
Impairment | ||||||||||
(dollars in thousands) | # of Loans | Balance | Estimate | |||||||
| ||||||||||
Non-accrual loans: | ||||||||||
Residential development | 47 | $ | 56,565 | $ | 14,761 | |||||
Commercial real estate | 13 | 2,011 | 98 | |||||||
Commercial | 23 | 8,843 | 1,385 | |||||||
| ||||||||||
Total non-accrual loans | 83 | $ | 67,419 | $ | 16,244 | |||||
|
During the first nine months of 2007, the Company had net charge-offs of $806 thousand, compared to net charge-offs of $64 thousand for the first nine months of 2006. Non-performing loans and leases were $68.9 million at September 30, 2007, representing 1.13% of total loans and leases. The allowance for credit losses was 1.47% of total loans and leases at September 30, 2007, compared to 1.17% of total loans and leases at June 30, 2007.
The Company completed its acquisition of North Bay Bancorp on April 26, 2007 by issuing 5,163,573 shares in connection with this acquisition, with a total deal value of $142.3 million. The system integration with North Bay Bancorp was completed in May 2007.
The following table presents the year to date 2007 organic growth rates, which exclude the effects of the North Bay Bancorp acquisition:
(dollars in thousands) | Loans and Leases | Deposits | Assets | ||||||||||||
| |||||||||||||||
As reported, 9/30/07 | $ | 6,079,435 | $ | 6,518,217 | $ | 8,225,811 | |||||||||
less: 12/31/06 balances | 5,361,862 | 5,840,294 | 7,344,236 | ||||||||||||
| |||||||||||||||
Total growth | 717,573 | 677,923 | 881,575 | ||||||||||||
less: acquisition | 442,950 | 462,624 | 727,799 | ||||||||||||
| |||||||||||||||
Organic growth | $ | 274,623 | $ | 215,299 | $ | 153,776 | |||||||||
| |||||||||||||||
Annualized organic growth rate | 7 | % | 5 | % | 3 | % |
Total consolidated assets as of September 30, 2007 were $8.2 billion, compared to $7.2 billion a year ago. Total gross loans and leases, and deposits, were $6.1 billion and $6.5 billion, respectively, as of September 30, 2007, compared to $5.4 billion and $5.7 billion, respectively, a year ago.
The Company reported a tax equivalent net interest margin of 4.20% for the third quarter of 2007, compared to 4.83% for the third quarter of 2006, and 4.34% for the second quarter of 2007. The decrease in net interest margin over these time periods resulted from increases in short-term market interest rates and the competitive climate, characterized by increasing deposit costs combined with declining earning asset yields, which was partially attributed to the interest income reversal discussed previously. The $1.3 million interest reversal on new non-accrual loans noted above resulted in a 7 basis point decline in the tax equivalent net interest margin during the quarter.
Umpqua Holdings Corporation Announces Third Quarter 2007 Results
October 18, 2007
Page 5 of 17
Excluding merger related expenses, the Bank efficiency ratio was 55.15% for the nine months ended September 30, 2007, compared to 52.08% for the same period a year ago. The increase related primarily to the decline in net interest margin discussed previously.
During the first quarter of 2007, the Company elected early adoption of Statements of Financial Accounting Standard (SFAS) 157 and 159, effective January 1, 2007. SFAS 159, which was issued in February 2007, permits the measurement of selected financial instruments at fair value as of specified election dates. Upon adoption of SFAS 159, the Company selected the fair value measurement option only on certain junior subordinated debentures. During the third quarter, the Company issued $60 million in new junior subordinated debentures (net of common stock investment), carrying a weighted adjustable interest rate of 3 month LIBOR plus 182 basis points. The Company elected fair value measurement on these debentures. As a result, the Company recognized a $4.1 million gain in fair value on junior subordinated debentures during the third quarter, as market interest rate spreads increased significantly on like instruments. This compares to a $279 thousand fair value increase durin g the second quarter. Also during the third quarter, the Company redeemed a $25 million junior subordinated debenture (net of common stock investment) prior to its maturity.
As of September 30, 2007, total shareholders equity was $1.2 billion. Book value per share was $20.60 and tangible book value per share was $7.78. During the third quarter, the Company repurchased 1.65 million shares of stock at a weighted average price of $21.23 per share. For the first nine months of 2007, the company repurchased 4.01 million shares of stock at a weighted average price of $23.73 per share. The total remaining available common shares authorized for repurchase is approximately 1.54 million.
We have expanded disclosure of our loan, deposit and core deposit portfolios by region within the financial tables of this earnings release.
Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP financial measures. Umpqua believes that non-GAAP financial measures provide investors with information useful in understanding Umpquas financial performance. Umpqua provides measures based on operating earnings, which exclude merger-related expenses. Operating earnings per diluted share is calculated by dividing operating earnings by the same diluted share total used in determining diluted earnings per share. A reconciliation of these non-GAAP measures to the most comparable GAAP equivalent is included in the attached financial tables or where the non-GAAP measure is presented.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the Safe-Harbor provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to various risk factors, including those set forth from time to time in our filings with the SEC. You should not place undue reliance on forward-looking statements and we undertake no obligation to update any such statements. In this press release we make forward-looking statements about identification and management of problem loans, the level of expected gross loan charge-offs and the adequacy of the provision for loan losses taken in the third quarter.
Umpqua Holdings Corporation Announces Third Quarter 2007 Results
October 18, 2007
Page 6 of 17
About Umpqua Holdings Corporation
Umpqua Holdings Corporation (NASDAQ: UMPQ) is the parent company of Umpqua Bank, an Oregon-based community bank recognized for its entrepreneurial approach, innovative use of technology, and distinctive banking solutions. Umpqua Bank has 146 locations between Napa, Calif. and Bellevue, Wash., along the Oregon and Northern California Coast and in Central Oregon. Umpqua Holdings also owns a retail brokerage subsidiary Strand, Atkinson, Williams & York, Inc., which has locations in Umpqua Bank stores and in dedicated offices throughout Oregon and Southwest Washington. Umpqua Bank's Private Client Services Division provides tailored financial services and products to individual customers. Umpqua Holdings Corporation is headquartered in Portland, Ore. For more information, visit www.umpquaholdingscorp.com.
Umpqua Holdings Corporation will conduct a quarterly earnings conference call Thursday, October 18, 2007, at 10:00 a.m. PST (1:00 p.m. EST) during which the Company will discuss third quarter 2007 results and provide an update on recent activities. There will be a question-and-answer session following the presentation. Shareholders, analysts and other interested parties are invited to join the call by dialing 800-752-8363 a few minutes before 10:00 a.m. The conference ID is 18219442. Information to be discussed in the teleconference will be available on the Companys website prior to the call at www.umpquaholdingscorp.com. A rebroadcast can be found approximately two hours after the conference call by dialing 800-642-1687, or by visiting the Companys website.
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||||||
October 18, 2007 | ||||||||||||||||||||
Page 7 of 17 | ||||||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
| ||||||||||||||||||||
Quarter Ended: | ||||||||||||||||||||
| ||||||||||||||||||||
Sequential | Year over | |||||||||||||||||||
Quarter | Year | |||||||||||||||||||
Dollars in thousands, except per share data | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | % Change | % Change | |||||||||||||||
| ||||||||||||||||||||
Interest income | ||||||||||||||||||||
Loans and leases | $ | 116,111 | $ | 111,797 | $ | 106,320 | 4 | % | 9 | % | ||||||||||
Interest and dividends on investments: | ||||||||||||||||||||
Taxable | 9,137 | 8,720 | 6,797 | 5 | % | 34 | % | |||||||||||||
Exempt from federal income tax | 1,588 | 1,335 | 1,142 | 19 | % | 39 | % | |||||||||||||
Dividends | 96 | 88 | 105 | 9 | % | (9 | )% | |||||||||||||
Temporary investments | 929 | 616 | 374 | 51 | % | 148 | % | |||||||||||||
|
||||||||||||||||||||
Total interest income | 127,861 | 122,556 | 114,738 | 4 | % | 11 | % | |||||||||||||
Interest expense | ||||||||||||||||||||
Deposits | 48,138 | 44,581 | 34,121 | 8 | % | 41 | % | |||||||||||||
Repurchase agreements and | ||||||||||||||||||||
fed funds purchased | 530 | 824 | 2,155 | (36 | )% | (75 | )% | |||||||||||||
Junior subordinated debentures | 4,444 | 4,022 | 3,971 | 10 | % | 12 | % | |||||||||||||
Term debt | 874 | 813 | 692 | 8 | % | 26 | % | |||||||||||||
|
||||||||||||||||||||
Total interest expense | 53,986 | 50,240 | 40,939 | 7 | % | 32 | % | |||||||||||||
Net interest income | 73,875 | 72,316 | 73,799 | 2 | % | 0 | % | |||||||||||||
Provision for loan and lease losses | 20,420 | 3,413 | 2,352 | 498 | % | 768 | % | |||||||||||||
Non-interest income | ||||||||||||||||||||
Service charges | 8,448 | 8,148 | 7,606 | 4 | % | 11 | % | |||||||||||||
Brokerage fees | 2,498 | 2,679 | 2,506 | (7 | )% | 0 | % | |||||||||||||
Mortgage banking revenue | 1,366 | 2,607 | 1,445 | (48 | )% | (5 | )% | |||||||||||||
Loss on sale of securities | (13 | ) | (2 | ) | -- | nm | nm | |||||||||||||
Other income | 6,244 | 2,498 | 1,919 | 150 | % | 225 | % | |||||||||||||
|
||||||||||||||||||||
Total non-interest income | 18,543 | 15,930 | 13,476 | 16 | % | 38 | % | |||||||||||||
Non-interest expense | ||||||||||||||||||||
Salaries and benefits | 28,005 | 28,898 | 26,387 | (3 | )% | 6 | % | |||||||||||||
Occupancy and equipment | 9,166 | 8,782 | 8,540 | 4 | % | 7 | % | |||||||||||||
Intangible amortization | 1,767 | 1,490 | 1,195 | 19 | % | 48 | % | |||||||||||||
Other | 13,692 | 12,392 | 12,113 | 10 | % | 13 | % | |||||||||||||
Merger related expenses | 263 | 2,383 | 2,451 | (89 | )% | (89 | )% | |||||||||||||
|
||||||||||||||||||||
Total non-interest expense | 52,893 | 53,945 | 50,686 | (2 | )% | 4 | % | |||||||||||||
Income before provision for income taxes | 19,105 | 30,888 | 34,237 | (38 | )% | (44 | )% | |||||||||||||
Provision for income tax | 5,928 | 10,975 | 11,381 | (46 | )% | (48 | )% | |||||||||||||
|
||||||||||||||||||||
Net income | $ | 13,177 | $ | 19,913 | $ | 22,856 | (34 | )% | (42 | )% | ||||||||||
|
||||||||||||||||||||
Weighted average shares outstanding | 60,489,522 | 60,679,485 | 57,802,381 | 0 | % | 5 | % | |||||||||||||
Weighted average diluted shares outstanding | 61,065,401 | 61,397,575 | 58,452,461 | (1 | )% | 4 | % | |||||||||||||
Earnings per share Basic | $ | 0.22 | $ | 0.33 | $ | 0.40 | (33 | )% | (45 | )% | ||||||||||
Earnings per share Diluted | $ | 0.22 | $ | 0.32 | $ | 0.39 | (31 | )% | (44 | )% | ||||||||||
nm = not meaningful |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | |||||||||||||
October 18, 2007 | |||||||||||||
Page 8 of 17 | |||||||||||||
Umpqua Holdings Corporation | |||||||||||||
Consolidated Statements of Income | |||||||||||||
(Unaudited) | |||||||||||||
| |||||||||||||
Nine months ended: | |||||||||||||
| |||||||||||||
Dollars in thousands, except per share data | Sept 30, 2007 | Sept 30, 2006 | % Change | ||||||||||
| |||||||||||||
Interest income | |||||||||||||
Loans and leases | $ | 331,889 | $ | 265,444 | 25 | % | |||||||
Interest and dividends on investments: | |||||||||||||
Taxable | 25,376 | 20,201 | 26 | % | |||||||||
Exempt from federal income tax | 4,151 | 2,740 | 51 | % | |||||||||
Dividends | 249 | 205 | 21 | % | |||||||||
Temporary investments | 2,439 | 837 | 191 | % | |||||||||
| |||||||||||||
Total interest income | 364,104 | 289,427 | 26 | % | |||||||||
Interest expense | |||||||||||||
Deposits | 133,750 | 81,112 | 65 | % | |||||||||
Repurchase agreements and | |||||||||||||
fed funds purchased | 1,757 | 6,346 | (72 | )% | |||||||||
Trust preferred securities | 12,329 | 10,359 | 19 | % | |||||||||
Other borrowings | 1,767 | 2,775 | (36 | )% | |||||||||
| |||||||||||||
Total interest expense | 149,603 | 100,592 | 49 | % | |||||||||
Net interest income | 214,501 | 188,835 | 14 | % | |||||||||
Provision for loan and lease losses | 23,916 | 2,427 | 885 | % | |||||||||
Non-interest income | |||||||||||||
Service charges | 23,648 | 19,540 | 21 | % | |||||||||
Brokerage fees | 7,594 | 7,408 | 3 | % | |||||||||
Mortgage banking revenue | 5,772 | 5,792 | 0 | % | |||||||||
Loss on sale of securities | (10 | ) | (1 | ) | nm | ||||||||
Other income | 11,434 | 6,745 | 70 | % | |||||||||
| |||||||||||||
Total non-interest income | 48,438 | 39,484 | 23 | % | |||||||||
Non-interest expense | |||||||||||||
Salaries and benefits | 85,172 | 71,525 | 19 | % | |||||||||
Occupancy and equipment | 26,774 | 22,907 | 17 | % | |||||||||
Intangible amortization | 4,400 | 2,533 | 74 | % | |||||||||
Other | 37,304 | 31,586 | 18 | % | |||||||||
Merger related expenses | 3,200 | 4,358 | (27 | )% | |||||||||
| |||||||||||||
Total noninterest expense | 156,850 | 132,909 | 18 | % | |||||||||
Income before income taxes | 82,173 | 92,983 | (12 | )% | |||||||||
Provision for income tax | 28,421 | 33,069 | (14 | )% | |||||||||
| |||||||||||||
Net income | $ | 53,752 | $ | 59,914 | (10 | )% | |||||||
| |||||||||||||
Weighted average shares outstanding | 59,790,297 | 50,377,923 | 19 | % | |||||||||
Weighted average diluted shares outstanding | 60,450,412 | 51,010,413 | 19 | % | |||||||||
Earnings per share Basic | $ | 0.90 | $ | 1.19 | (24 | )% | |||||||
Earnings per share Diluted | $ | 0.89 | $ | 1.17 | (24 | )% | |||||||
nm = not meaningful |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||||||||
October 18, 2007 | ||||||||||||||||||||||
Page 9 of 17 | ||||||||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||||
Consolidated Balance Sheets | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
| ||||||||||||||||||||||
Sequential | Year over | |||||||||||||||||||||
|
Quarter | Year | ||||||||||||||||||||
Dollars in thousands, except per share data | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | % Change | % Change | |||||||||||||||||
| ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||
Cash and due from banks | $ | 148,434 | $ | 182,739 | $ | 151,334 | (19 | )% | (2 | )% | ||||||||||||
Temporary investments | 46,787 | 40,904 | 40,700 | 14 | % | 15 | % | |||||||||||||||
Investment securities: | ||||||||||||||||||||||
Trading | 4,144 | 3,090 | 682 | 34 | % | nm | ||||||||||||||||
Available for sale | 911,883 | 893,125 | 689,841 | 2 | % | 32 | % | |||||||||||||||
Held to maturity | 7,116 | 8,333 | 9,494 | (15 | )% | (25 | )% | |||||||||||||||
Loans held for sale | 19,964 | 16,953 | 18,951 | 18 | % | 5 | % | |||||||||||||||
Loans and leases | 6,079,435 | 5,981,750 | 5,385,262 | 2 | % | 13 | % | |||||||||||||||
Less: Allowance for loan and lease losses | (88,278 | ) | (68,723 | ) | (60,475 | ) | 28 | % | 46 | % | ||||||||||||
|
||||||||||||||||||||||
Loans and leases, net | 5,991,157 | 5,913,027 | 5,324,787 | 1 | % | 13 | % | |||||||||||||||
Restricted equity securities | 15,297 | 16,715 | 15,255 | (8 | )% | 0 | % | |||||||||||||||
Premises and equipment, net | 107,189 | 108,656 | 99,251 | (1 | )% | 8 | % | |||||||||||||||
Other real estate owned | 10,310 | -- | 31 | nm | nm | |||||||||||||||||
Mortgage servicing rights, net | 9,474 | 9,966 | 10,427 | (5 | )% | (9 | )% | |||||||||||||||
Goodwill and other intangibles | 767,210 | 767,710 | 680,722 | 0 | % | 13 | % | |||||||||||||||
Other assets | 186,846 | 183,340 | 157,373 | 2 | % | 19 | % | |||||||||||||||
|
||||||||||||||||||||||
Total assets | $ | 8,225,811 | $ | 8,144,558 | $ | 7,198,848 | 1 | % | 14 | % | ||||||||||||
|
||||||||||||||||||||||
Liabilities: | ||||||||||||||||||||||
Deposits | $ | 6,518,217 | $ | 6,414,425 | $ | 5,650,338 | 2 | % | 15 | % | ||||||||||||
Securities sold under agreements | ||||||||||||||||||||||
to repurchase | 52,883 | 59,553 | 65,471 | (11 | )% | (19 | )% | |||||||||||||||
Fed funds purchased | 20,000 | 48,000 | -- | (58 | )% | nm | ||||||||||||||||
Term debt | 75,010 | 75,095 | 57,072 | 0 | % | 31 | % | |||||||||||||||
Junior subordinated debentures, at fair value | 131,984 | 99,808 | -- | 32 | % | nm | ||||||||||||||||
Junior subordinated debentures, at amortized cost | 104,947 | 105,213 | 203,955 | 0 | % | (49 | )% | |||||||||||||||
Other liabilities | 89,580 | 86,426 | 80,332 | 4 | % | 12 | % | |||||||||||||||
|
||||||||||||||||||||||
Total liabilities | 6,992,621 | 6,888,520 | 6,057,168 | 2 | % | 15 | % | |||||||||||||||
Shareholders' equity: | ||||||||||||||||||||||
Common stock | 987,543 | 1,019,618 | 929,893 | (3 | )% | 6 | % | |||||||||||||||
Retained earnings | 253,487 | 251,715 | 220,726 | 1 | % | 15 | % | |||||||||||||||
Accumulated other comprehensive loss | (7,840 | ) | (15,295 | ) | (8,939 | ) | (49 | )% | (12 | )% | ||||||||||||
|
||||||||||||||||||||||
Total shareholders' equity | 1,233,190 | 1,256,038 | 1,141,680 | (2 | )% | 8 | % | |||||||||||||||
|
||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 8,225,811 | $ | 8,144,558 | $ | 7,198,848 | 1 | % | 14 | % | ||||||||||||
|
||||||||||||||||||||||
Common shares outstanding at period end | 59,864,335 | 61,315,960 | 58,028,555 | (2 | )% | 3 | % | |||||||||||||||
Book value per share | $ | 20.60 | $ | 20.48 | $ | 19.67 | 1 | % | 5 | % | ||||||||||||
Tangible book value per share | $ | 7.78 | $ | 7.96 | $ | 7.94 | (2 | )% | (2 | )% | ||||||||||||
Tangible equity | $ | 465,980 | $ | 488,328 | $ | 460,958 | (5 | )% | 1 | % | ||||||||||||
Tangible equity to tangible assets | 6.25 | % | 6.62 | % | 7.07 | % | ||||||||||||||||
nm = not meaningful |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | |||||||||||||||||||||
October 18, 2007 | |||||||||||||||||||||
Page 10 of 17 | |||||||||||||||||||||
Umpqua Holdings Corporation | |||||||||||||||||||||
Loan Portfolio Total and by Region | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
| |||||||||||||||||||||
Sequential | Year over | ||||||||||||||||||||
Dollars in thousands | Quarter | Year | |||||||||||||||||||
Loans and leases by class: | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | % Change | % Change | ||||||||||||||||
| |||||||||||||||||||||
Total Consolidated: | |||||||||||||||||||||
Commercial real estate | $ | 3,071,588 | $ | 3,058,774 | $ | 2,697,218 | 0.4 | % | 13.9 | % | |||||||||||
Residential real estate | 379,657 | 371,894 | 312,639 | 2.1 | % | 21.4 | % | ||||||||||||||
Construction | 1,191,757 | 1,148,726 | 1,238,369 | 3.7 | % | (3.8 | )% | ||||||||||||||
|
|||||||||||||||||||||
Total real estate | 4,643,002 | 4,579,394 | 4,248,226 | 1.4 | % | 9.3 | % | ||||||||||||||
Commercial | 1,365,786 | 1,323,640 | 1,085,014 | 3.2 | % | 25.9 | % | ||||||||||||||
Leases | 37,095 | 35,477 | 19,514 | 4.6 | % | 90.1 | % | ||||||||||||||
Installment and other | 44,970 | 54,504 | 45,119 | (17.5 | )% | (0.3 | )% | ||||||||||||||
Deferred loan fees, net | (11,418 | ) | (11,265 | ) | (12,611 | ) | 1.4 | % | (9.5 | )% | |||||||||||
|
|||||||||||||||||||||
Total loans and leases | $ | 6,079,435 | $ | 5,981,750 | $ | 5,385,262 | 1.6 | % | 12.9 | % | |||||||||||
|
|||||||||||||||||||||
Oregon/Washington region: | |||||||||||||||||||||
Commercial real estate | $ | 1,710,224 | $ | 1,672,094 | $ | 1,594,723 | 2.3 | % | 7.2 | % | |||||||||||
Residential real estate | 250,751 | 244,654 | 202,228 | 2.5 | % | 24.0 | % | ||||||||||||||
Construction | 631,087 | 595,264 | 515,064 | 6.0 | % | 22.5 | % | ||||||||||||||
|
|||||||||||||||||||||
Total real estate | 2,592,062 | 2,512,012 | 2,312,015 | 3.2 | % | 12.1 | % | ||||||||||||||
Commercial | 799,598 | 826,760 | 766,913 | (3.3 | )% | 4.3 | % | ||||||||||||||
Leases | 37,005 | 35,333 | 19,134 | 4.7 | % | 93.4 | % | ||||||||||||||
Installment and other | 31,216 | 36,770 | 25,907 | (15.1 | )% | 20.5 | % | ||||||||||||||
Deferred loan fees, net | (7,236 | ) | (7,012 | ) | (7,966 | ) | 3.2 | % | (9.2 | )% | |||||||||||
|
|||||||||||||||||||||
Total loans and leases | $ | 3,452,645 | $ | 3,403,863 | $ | 3,116,003 | 1.4 | % | 10.8 | % | |||||||||||
|
|||||||||||||||||||||
% of consolidated total | 57 | % | 57 | % | 58 | % | |||||||||||||||
California region: | |||||||||||||||||||||
Commercial real estate | $ | 1,361,364 | $ | 1,386,680 | $ | 1,102,495 | (1.8 | )% | 23.5 | % | |||||||||||
Residential real estate | 128,906 | 127,240 | 110,411 | 1.3 | % | 16.8 | % | ||||||||||||||
Construction | 560,670 | 553,462 | 723,305 | 1.3 | % | (22.5 | )% | ||||||||||||||
|
|||||||||||||||||||||
Total real estate | 2,050,940 | 2,067,382 | 1,936,211 | (0.8 | )% | 5.9 | % | ||||||||||||||
Commercial | 566,188 | 496,880 | 318,101 | 13.9 | % | 78.0 | % | ||||||||||||||
Leases | 90 | 144 | 380 | (37.5 | )% | (76.3 | )% | ||||||||||||||
Installment and other | 13,754 | 17,734 | 19,212 | (22.4 | )% | (28.4 | )% | ||||||||||||||
Deferred loan fees, net | (4,182 | ) | (4,253 | ) | (4,645 | ) | (1.7 | )% | (10.0 | )% | |||||||||||
|
|||||||||||||||||||||
Total loans and leases | $ | 2,626,790 | $ | 2,577,887 | $ | 2,269,259 | 1.9 | % | 15.8 | % | |||||||||||
|
|||||||||||||||||||||
% of consolidated total | 43 | % | 43 | % | 42 | % |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | |||||||||||||||||||||
October 18, 2007 | |||||||||||||||||||||
Page 11 of 17 | |||||||||||||||||||||
Umpqua Holdings Corporation | |||||||||||||||||||||
Credit Quality | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
| |||||||||||||||||||||
Sequential Year over | |||||||||||||||||||||
Quarter Ended | Quarter Ended | Quarter Ended | Quarter | Year | |||||||||||||||||
Dollars in thousands | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 |
% Change |
% Change | ||||||||||||||||
| |||||||||||||||||||||
Allowance for credit losses | |||||||||||||||||||||
Balance beginning of period | $ | 68,723 | $ | 60,263 | $ | 58,516 | |||||||||||||||
Provision for loan and lease losses | 20,420 | 3,413 | 2,352 | ||||||||||||||||||
Acquisitions | -- | 5,078 | 184 | ||||||||||||||||||
Charge-offs | (1,414 | ) | (870 | ) | (1,027 | ) | 63 | % | 38 | % | |||||||||||
Less: Recoveries | 549 | 839 | 450 | (35 | )% | 22 | % | ||||||||||||||
|
|||||||||||||||||||||
Net charge-offs | (865 | ) | (31 | ) | (577 | ) | 2690 | % | 50 | % | |||||||||||
Total Allowance for loan and lease losses | 88,278 | 68,723 | 60,475 | 28 | % | 46 | % | ||||||||||||||
Reserve for unfunded commitments | 1,246 | 1,273 | 2,021 | ||||||||||||||||||
|
|||||||||||||||||||||
Total Allowance for credit losses | $ | 89,524 | $ | 69,996 | $ | 62,496 | 28 | % | 43 | % | |||||||||||
|
|||||||||||||||||||||
Net charge-offs to average | |||||||||||||||||||||
loans and leases (annualized) | 0.06 | % | 0.00 | % | 0.04 | % | |||||||||||||||
Recoveries to gross charge-offs | 39 | % | 96 | % | 44 | % | |||||||||||||||
Allowance for credit losses to | |||||||||||||||||||||
loans and leases | 1.47 | % | 1.17 | % | 1.16 | % | |||||||||||||||
Allowance for credit losses to | |||||||||||||||||||||
nonperforming loans | 130 | % | 146 | % | 591 | % | |||||||||||||||
Nonperforming loans to total loans and leases | 1.13 | % | 0.80 | % | 0.20 | % | |||||||||||||||
Nonperforming assets to total assets | 0.96 | % | 0.59 | % | 0.15 | % | |||||||||||||||
Nonperforming assets: | |||||||||||||||||||||
Loans on non-accrual status | $ | 67,419 | $ | 46,642 | $ | 10,158 | 45 | % | 564 | % | |||||||||||
Loans past due 90+ days & accruing | 1,488 | 1,313 | 416 | 13 | % | 258 | % | ||||||||||||||
|
|||||||||||||||||||||
Total nonperforming loans | $ | 68,907 | $ | 47,955 | $ | 10,574 | 44 | % | 552 | % | |||||||||||
Other real estate owned | 10,310 | -- | 31 | nm | nm | ||||||||||||||||
|
|||||||||||||||||||||
Total nonperforming assets | $ | 79,217 | $ | 47,955 | $ | 10,605 | 65 | % | 647 | % | |||||||||||
|
|||||||||||||||||||||
nm = not meaningful |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | |||||||||||||
October 18, 2007 | |||||||||||||
Page 12 of 17 | |||||||||||||
Umpqua Holdings Corporation | |||||||||||||
Credit Quality (continued) | |||||||||||||
(Unaudited) | |||||||||||||
| |||||||||||||
Nine Months ended: | |||||||||||||
Dollars in thousands | Sept 30, 2007 | Sept 30, 2006 | % Change | ||||||||||
| |||||||||||||
Allowance for credit losses | |||||||||||||
Balance beginning of period | $ | 60,090 | $ | 43,885 | |||||||||
Provision for loan and lease losses | 23,916 | 2,427 | |||||||||||
Acquisitions | 5,078 | 14,227 | |||||||||||
Charge-offs | (2,997 | ) | (2,587 | ) | 16 | % | |||||||
Less: Recoveries | 2,191 | 2,523 | (13 | )% | |||||||||
|
|||||||||||||
Net charge-offs | (806 | ) | (64 | ) | 1159 | % | |||||||
Total Allowance for loan and lease losses | 88,278 | 60,475 | |||||||||||
Reserve for unfunded commitments | 1,246 | 2,021 | |||||||||||
|
|||||||||||||
Total Allowance for credit losses | $ | 89,524 | $ | 62,496 | |||||||||
|
|||||||||||||
Net charge-offs to average | |||||||||||||
loans and leases (annualized) | 0.02 | % | 0.00 | % | |||||||||
Recoveries to gross charge-offs | 73 | % | 98 | % |
Umpqua Holdings Corporation | |||||||||||||||||||||||||||
Deposits by Type | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
| |||||||||||||||||||||||||||
% Change | |||||||||||||||||||||||||||
Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | Sequential | Year over | |||||||||||||||||||||||
|
Quarter | Year | |||||||||||||||||||||||||
Dollars in thousands | Amount | Mix | Amount | Mix | Amount | Mix | % Change | % Change | |||||||||||||||||||
| |||||||||||||||||||||||||||
Demand, non interest-bearing | $ | 1,294,334 | 20 | % | $ | 1,358,235 | 21 | % | $ | 1,246,499 | 22 | % | (4.7 | )% | 3.8 | % | |||||||||||
Demand, interest-bearing | 2,950,605 | 45 | % | 2,801,455 | 44 | % | 2,420,474 | 43 | % | 5.3 | % | 21.9 | % | ||||||||||||||
Savings | 358,825 | 6 | % | 373,438 | 6 | % | 380,587 | 7 | % | (3.9 | )% | (5.7 | )% | ||||||||||||||
Time | 1,914,453 | 29 | % | 1,881,297 | 29 | % | 1,602,778 | 28 | % | 1.8 | % | 19.4 | % | ||||||||||||||
|
|||||||||||||||||||||||||||
Total Deposits | $ | 6,518,217 | 100 | % | $ | 6,414,425 | 100 | % | $ | 5,650,338 | 100 | % | 1.6 | % | 15.4 | % | |||||||||||
|
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||||||||||||||||
October 18, 2007 | ||||||||||||||||||||||||||||||
Page 13 of 17 | ||||||||||||||||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||||||||||||
Deposits/Core Deposits by Region | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | Sequential | Year over | ||||||||||||||||||||||||||
|
Quarter | Year | ||||||||||||||||||||||||||||
Dollars in thousands | Amount | Mix | Amount | Mix | Amount | Mix | % Change | % Change | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Deposits by region: | ||||||||||||||||||||||||||||||
Oregon/Washington | $ | 3,700,826 | 57 | % | $ | 3,604,939 | 56 | % | $ | 3,426,675 | 61 | % | 2.7 | % | 8.0 | % | ||||||||||||||
California | 2,817,391 | 43 | % | 2,809,486 | 44 | % | 2,223,663 | 39 | % | 0.3 | % | 26.7 | % | |||||||||||||||||
|
||||||||||||||||||||||||||||||
Total Deposits | $ | 6,518,217 | 100 | % | $ | 6,414,425 | 100 | % | $ | 5,650,338 | 100 | % | 1.6 | % | 15.4 | % | ||||||||||||||
|
||||||||||||||||||||||||||||||
Core deposits by region (1): | ||||||||||||||||||||||||||||||
Oregon/Washington | $ | 3,183,550 | 58 | % | $ | 3,095,630 | 58 | % | $ | 3,006,830 | 62 | % | 2.8 | % | 5.9 | % | ||||||||||||||
California | 2,270,478 | 42 | % | 2,277,890 | 42 | % | 1,864,027 | 38 | % | (0.3 | )% | 21.8 | % | |||||||||||||||||
|
||||||||||||||||||||||||||||||
Total Core deposits | $ | 5,454,028 | 100 | % | $ | 5,373,520 | 100 | % | $ | 4,870,857 | 100 | % | 1.5 | % | 12.0 | % | ||||||||||||||
|
||||||||||||||||||||||||||||||
% of total deposits | 84 | % | 84 | % | 86 | % | ||||||||||||||||||||||||
(1) Core deposits are defined as total deposits less time deposits greater than $100,000. |
Umpqua Holdings Corporation | ||||||||||||||||||||||||||||||
Organic Growth by Region | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Oregon/Washington | California | Total | ||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Dollars in thousands | Loans | Deposits | Loans | Deposits | Loans | Deposits | ||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Balance, 9/30/07 | $ | 3,452,645 | $ | 3,700,826 | $ | 2,626,790 | $ | 2,817,391 | $ | 6,079,435 | $ | 6,518,217 | ||||||||||||||||||
Less: 12/31/06 balance | 3,168,596 | 3,500,965 | 2,193,266 | 2,339,329 | 5,361,862 | 5,840,294 | ||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Total growth year to date | 284,049 | 199,861 | 433,524 | 478,062 | 717,573 | 677,923 | ||||||||||||||||||||||||
Less: acquisition | 16,166 | 3,559 | 426,784 | 459,065 | 442,950 | 462,624 | ||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
Organic Growth | $ | 267,883 | $ | 196,302 | $ | 6,740 | $ | 18,997 | $ | 274,623 | $ | 215,299 | ||||||||||||||||||
| ||||||||||||||||||||||||||||||
Year to date organic growth % | 8.5 | % | 5.6 | % | 0.3 | % | 0.8 | % | 5.1 | % | 3.7 | % | ||||||||||||||||||
Year to date acquisition growth % | 0.5 | % | 0.1 | % | 19.5 | % | 19.6 | % | 8.3 | % | 7.9 | % | ||||||||||||||||||
Total year to date growth % | 9.0 | % | 5.7 | % | 19.8 | % | 20.4 | % | 13.4 | % | 11.6 | % | ||||||||||||||||||
Annualized organic growth rate - 2007 | 11.3 | % | 7.5 | % | 0.4 | % | 1.1 | % | 6.8 | % | 4.9 | % | ||||||||||||||||||
Organic growth rate 2006 | 18.1 | % | 16.3 | % | (5.4 | )% | 3.7 | % | 10.7 | % | 12.6 | % | ||||||||||||||||||
Organic growth rate 2005 | 13.3 | % | 12.9 | % | 12.7 | % | 12.7 | % | 13.1 | % | 12.8 | % | ||||||||||||||||||
Organic growth rate 2004 | 17.7 | % | 8.0 | % | 4.7 | % | 3.2 | % | 20.2 | % | 9.6 | % |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||
October 18, 2007 | ||||||||||||||||
Page 14 of 17 | ||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||
Selected Ratios | ||||||||||||||||
(Unaudited) | ||||||||||||||||
| ||||||||||||||||
Quarter Ended: | Sequential | Year over | ||||||||||||||
|
Quarter | Year | ||||||||||||||
Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | Change | Change | ||||||||||||
| ||||||||||||||||
Net Interest Spread: | ||||||||||||||||
Yield on loans and leases | 7.62 | % | 7.74 | % | 7.88 | % | (0.12 | ) | (0.26 | ) | ||||||
Yield on taxable investments | 4.83 | % | 4.72 | % | 4.53 | % | 0.11 | 0.30 | ||||||||
Yield on tax-exempt investments (1) | 5.62 | % | 5.06 | % | 6.08 | % | 0.56 | (0.46 | ) | |||||||
Yield on temporary investments | 5.18 | % | 5.13 | % | 3.99 | % | 0.05 | 1.19 | ||||||||
Total yield on earning assets (1) | 7.24 | % | 7.33 | % | 7.49 | % | (0.09 | ) | (0.25 | ) | ||||||
Cost of interest bearing deposits | 3.69 | % | 3.66 | % | 3.19 | % | 0.03 | 0.50 | ||||||||
Cost of securities sold under agreements | ||||||||||||||||
to repurchase and fed funds purchased | 3.28 | % | 3.74 | % | 4.45 | % | (0.46 | ) | (1.17 | ) | ||||||
Cost of term debt | 4.62 | % | 4.63 | % | 4.81 | % | (0.01 | ) | (0.19 | ) | ||||||
Cost of junior subordinated debentures | 7.59 | % | 7.62 | % | 7.72 | % | (0.03 | ) | (0.13 | ) | ||||||
Total cost of interest bearing liabilities | 3.86 | % | 3.84 | % | 3.45 | % | 0.02 | 0.41 | ||||||||
Net interest spread (1) | 3.38 | % | 3.49 | % | 4.04 | % | (0.11 | ) | (0.66 | ) | ||||||
Net interest margin Consolidated (1) | 4.20 | % | 4.34 | % | 4.83 | % | (0.14 | ) | (0.63 | ) | ||||||
Net interest margin Bank (1) | 4.45 | % | 4.57 | % | 5.08 | % | (0.12 | ) | (0.63 | ) | ||||||
As reported: | ||||||||||||||||
Return on average assets | 0.64 | % | 1.02 | % | 1.27 | % | (0.38 | ) | (0.63 | ) | ||||||
Return on average tangible assets | 0.70 | % | 1.13 | % | 1.41 | % | (0.43 | ) | (0.71 | ) | ||||||
Return on average equity | 4.20 | % | 6.44 | % | 8.06 | % | (2.24 | ) | (3.86 | ) | ||||||
Return on average tangible equity | 10.92 | % | 16.11 | % | 20.50 | % | (5.19 | ) | (9.58 | ) | ||||||
Efficiency ratio Consolidated | 56.83 | % | 60.76 | % | 57.75 | % | (3.93 | ) | (0.92 | ) | ||||||
Efficiency ratio Bank | 55.57 | % | 56.98 | % | 53.95 | % | (1.41 | ) | 1.62 | |||||||
Excluding merger related expense (2): | ||||||||||||||||
Return on average assets | 0.65 | % | 1.09 | % | 1.35 | % | (0.44 | ) | (0.70 | ) | ||||||
Return on average tangible assets | 0.71 | % | 1.21 | % | 1.50 | % | (0.50 | ) | (0.79 | ) | ||||||
Return on average equity | 4.25 | % | 6.91 | % | 8.58 | % | (2.66 | ) | (4.33 | ) | ||||||
Return on average tangible equity | 11.05 | % | 17.26 | % | 21.82 | % | (6.21 | ) | (10.77 | ) | ||||||
Efficiency ratio Consolidated | 56.54 | % | 58.08 | % | 54.95 | % | (1.54 | ) | 1.59 | |||||||
Efficiency ratio Bank | 55.30 | % | 54.32 | % | 51.20 | % | 0.98 | 4.10 |
(1) | Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate. |
(2) | Excludes merger related expense, net of tax. |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | |||||||||
October 18, 2007 | |||||||||
Page 15 of 17 | |||||||||
Umpqua Holdings Corporation | |||||||||
Selected Ratios | |||||||||
(Unaudited) | |||||||||
| |||||||||
Nine Months Ended: | |||||||||
|
|||||||||
Sept 30, 2007 | Sept 30, 2006 | Change | |||||||
| |||||||||
Net Interest Spread: | |||||||||
Yield on loans and leases | 7.72 | % | 7.65 | % | 0.07 | ||||
Yield on taxable investments | 4.72 | % | 4.50 | % | 0.22 | ||||
Yield on tax-exempt investments (1) | 5.49 | % | 5.77 | % | (0.28 | ) | |||
Yield on temporary investments | 5.20 | % | 4.09 | % | 1.11 | ||||
Total yield on earning assets (1) | 7.33 | % | 7.25 | % | 0.08 | ||||
Cost of interest bearing deposits | 3.66 | % | 2.94 | % | 0.72 | ||||
Cost of securities sold under | |||||||||
agreements to repurchase and fed funds purchased | 3.40 | % | 4.23 | % | (0.83 | ) | |||
Cost of term debt | 4.58 | % | 4.97 | % | (0.39 | ) | |||
Cost of junior subordinated debentures | 7.60 | % | 7.59 | % | 0.01 | ||||
Total cost of interest bearing liabilities | 3.83 | % | 3.25 | % | 0.58 | ||||
Net interest spread (1) | 3.50 | % | 4.00 | % | (0.50 | ) | |||
Net interest margin Consolidated (1) | 4.33 | % | 4.74 | % | (0.41 | ) | |||
Net interest margin Bank (1) | 4.57 | % | 4.99 | % | (0.42 | ) | |||
As reported: | |||||||||
Return on average assets | 0.93 | % | 1.29 | % | (0.36 | ) | |||
Return on average tangible assets | 1.02 | % | 1.41 | % | (0.39 | ) | |||
Return on average equity | 5.91 | % | 8.80 | % | (2.89 | ) | |||
Return on average tangible equity | 14.79 | % | 20.87 | % | (6.08 | ) | |||
Efficiency ratio Consolidated | 59.27 | % | 57.91 | % | 1.36 | ||||
Efficiency ratio Bank | 56.35 | % | 53.94 | % | 2.41 | ||||
Excluding merger related expense (2): | |||||||||
Return on average assets | 0.96 | % | 1.35 | % | (0.39 | ) | |||
Return on average tangible assets | 1.06 | % | 1.47 | % | (0.41 | ) | |||
Return on average equity | 6.12 | % | 9.18 | % | (3.06 | ) | |||
Return on average tangible equity | 15.32 | % | 21.78 | % | (6.46 | ) | |||
Efficiency ratio Consolidated | 58.06 | % | 56.01 | % | 2.05 | ||||
Efficiency ratio Bank | 55.15 | % | 52.08 | % | 3.07 |
(1) | Tax exempt interest has been adjusted to a taxable equivalent basis using a 35% tax rate. |
(2) | Excludes merger related expense, net of tax. |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||||||
October 18, 2007 | ||||||||||||||||||||
Page 16 of 17 | ||||||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||
Average Balances | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
| ||||||||||||||||||||
Quarter Ended: | Sequential | Year over | ||||||||||||||||||
|
Quarter | Year | ||||||||||||||||||
Dollars in thousands | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | % Change | % Change | |||||||||||||||
| ||||||||||||||||||||
Temporary investments | $ | 71,165 | $ | 48,142 | $ | 37,225 | 48 | % | 91 | % | ||||||||||
Investment securities, taxable | 765,346 | 746,721 | 609,131 | 2 | % | 26 | % | |||||||||||||
Investment securities, tax-exempt | 159,998 | 148,071 | 107,851 | 8 | % | 48 | % | |||||||||||||
Loans held for sale | 10,732 | 15,468 | 19,258 | (31 | )% | (44 | )% | |||||||||||||
Loans and leases | 6,032,388 | 5,777,447 | 5,333,728 | 4 | % | 13 | % | |||||||||||||
|
||||||||||||||||||||
Total earning assets | 7,039,629 | 6,735,849 | 6,107,193 | 5 | % | 15 | % | |||||||||||||
Goodwill & other intangibles | 766,591 | 743,801 | 681,988 | 3 | % | 12 | % | |||||||||||||
Total assets | 8,190,032 | 7,840,422 | 7,135,488 | 4 | % | 15 | % | |||||||||||||
Non interest bearing demand deposits | 1,319,280 | 1,271,311 | 1,235,838 | 4 | % | 7 | % | |||||||||||||
Interest bearing deposits | 5,171,123 | 4,881,499 | 4,248,328 | 6 | % | 22 | % | |||||||||||||
|
||||||||||||||||||||
Total deposits | 6,490,403 | 6,152,810 | 5,484,166 | 5 | % | 18 | % | |||||||||||||
Interest bearing liabilities | 5,542,587 | 5,252,179 | 4,701,582 | 6 | % | 18 | % | |||||||||||||
Total shareholders equity | 1,245,390 | 1,239,691 | 1,124,398 | 0 | % | 11 | % | |||||||||||||
Tangible equity | 478,799 | 495,890 | 442,410 | (3 | )% | 8 | % | |||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||
Average Balances | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
|
||||||||||||||||||||
Nine Months Ended: | ||||||||||||||||||||
|
||||||||||||||||||||
Dollars in thousands | Sept 30, 2007 | Sept 30, 2006 | % Change | |||||||||||||||||
|
||||||||||||||||||||
Temporary investments | $ | 62,680 | $ | 27,360 | 129 | % | ||||||||||||||
Investment securities, taxable | 723,978 | 604,448 | 20 | % | ||||||||||||||||
Investment securities, tax-exempt | 142,444 | 91,027 | 56 | % | ||||||||||||||||
Loans held for sale | 13,719 | 14,512 | (5 | )% | ||||||||||||||||
Loans and leases | 5,733,639 | 4,623,013 | 24 | % | ||||||||||||||||
|
||||||||||||||||||||
Total earning assets | 6,676,460 | 5,360,360 | 25 | % | ||||||||||||||||
Goodwill & other intangibles | 729,979 | 526,459 | 39 | % | ||||||||||||||||
Total assets | 7,765,832 | 6,198,868 | 25 | % | ||||||||||||||||
Non interest bearing demand deposits | 1,250,188 | 1,085,161 | 15 | % | ||||||||||||||||
Interest bearing deposits | 4,884,775 | 3,683,415 | 33 | % | ||||||||||||||||
|
||||||||||||||||||||
Total deposits | 6,134,963 | 4,768,576 | 29 | % | ||||||||||||||||
Interest bearing liabilities | 5,222,253 | 4,141,511 | 26 | % | ||||||||||||||||
Total shareholders equity | 1,215,730 | 910,311 | 34 | % | ||||||||||||||||
Tangible equity | 485,751 | 383,852 | 27 | % |
Umpqua Holdings Corporation Announces Third Quarter 2007 Results | ||||||||||||||||||||||||
October 18, 2007 | ||||||||||||||||||||||||
Page 17 of 17 | ||||||||||||||||||||||||
Umpqua Holdings Corporation | ||||||||||||||||||||||||
Mortgage Banking Activity | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
| ||||||||||||||||||||||||
Quarter Ended: | Sequential | Year over | ||||||||||||||||||||||
|
Quarter | Year | ||||||||||||||||||||||
Dollars in thousands | Sept 30, 2007 | Jun 30, 2007 | Sept 30, 2006 | % Change | % Change | |||||||||||||||||||
| ||||||||||||||||||||||||
Mortgage Servicing Rights (MSR): | ||||||||||||||||||||||||
Mortgage loans serviced for others | $ | 877,648 | $ | 897,696 | $ | 978,723 | (2 | )% | (10 | )% | ||||||||||||||
MSR Asset | $ | 9,474 | $ | 9,966 | $ | 13,668 | (5 | )% | (31 | )% | ||||||||||||||
Less: Valuation reserve (1) | -- | -- | (3,241 | ) | -- | (100 | )% | |||||||||||||||||
|
||||||||||||||||||||||||
MSR Asset net | $ | 9,474 | $ | 9,966 | $ | 10,427 | (5 | )% | (9 | )% | ||||||||||||||
|
||||||||||||||||||||||||
MSR net as % of serviced portfolio | 1.08 | % | 1.11 | % | 1.07 | % | ||||||||||||||||||
Mortgage Banking Revenue: | ||||||||||||||||||||||||
Origination and sale | $ | 1,468 | $ | 1,700 | $ | 2,141 | (14 | )% | (31 | )% | ||||||||||||||
Servicing | 546 | 670 | 652 | (19 | )% | (16 | )% | |||||||||||||||||
Amortization of MSR (1) | -- | -- | (292 | ) | -- | (100 | )% | |||||||||||||||||
MSR valuation reserve change | -- | -- | (1,056 | ) | -- | (100 | )% | |||||||||||||||||
Change in fair value of MSR | (648 | ) | 237 | -- | (373 | )% | 100 | % | ||||||||||||||||
|
||||||||||||||||||||||||
Total Mortgage Banking Revenue | $ | 1,366 | $ | 2,607 | $ | 1,445 | (48 | )% | (5 | )% | ||||||||||||||
|
||||||||||||||||||||||||
Nine Months Ended: | ||||||||||||||||||||||||
|
||||||||||||||||||||||||
Dollars in thousands | Sept 30, 2007 | Sept 30, 2006 | % Change | |||||||||||||||||||||
|
||||||||||||||||||||||||
Mortgage Banking Revenue: | ||||||||||||||||||||||||
Origination and sale | $ | 4,896 | $ | 5,601 | (13 | )% | ||||||||||||||||||
Servicing | 1,853 | 1,992 | (7 | )% | ||||||||||||||||||||
Amortization of MSR (1) | -- | (934 | ) | (100 | )% | |||||||||||||||||||
MSR valuation reserve change | -- | (867 | ) | (100 | )% | |||||||||||||||||||
Change in fair value of MSR | (977 | ) | -- | 100 | % | |||||||||||||||||||
|
||||||||||||||||||||||||
Total Mortgage Banking Revenue | $ | 5,772 | $ | 5,792 | 0 | % | ||||||||||||||||||
|
(1) The Company adopted SFAS No. 156 effective January 1, 2007, resulting in elimination of the mortgage servicing right valuation reserve and MSR amortization.
# # # |