EX-99.1 2 a07-19654_1ex99d1.htm EX-99.1

Exhibit 99.1

PRESS RELEASE

First Community Bancorp

(NASDAQ: FCBP)

Contact: 

 

Matthew P. Wagner
Chief Executive Officer
10250 Constellation Boulevard
Suite 1640
Los Angeles, CA 90067

 

Victor R. Santoro
Executive Vice President and
Chief Financial Officer
10250 Constellation Boulevard
Suite 1640
Los Angeles, CA 90067

Phone:

 

310-728-1020

 

310-728-1021

Fax:

 

310-201-0498

 

310-201-0498

 

FOR IMMEDIATE RELEASE

 

July 17, 2007

 

FIRST COMMUNITY BANCORP ANNOUNCES EARNINGS FOR THE SECOND QUARTER OF 2007

—Net Earnings for the Second Quarter of 2007 Totaled $22.5 Million, Up 56% over the Second Quarter of 2006 —

— Diluted EPS for the Second Quarter of 2007 of $0.78 Up 22% over the Second Quarter of 2006 —

—Net Interest Margin Increases from First Quarter 2007 to 6.47%—

—Nonaccrual Loans Decrease Nearly $3.0 million—

San Diego, California . . . First Community Bancorp (Nasdaq: FCBP) today announced net earnings for the second quarter ended June 30, 2007 of $22.5 million, or $0.78 per diluted share, compared to net earnings of $28.5 million, or $0.98 per diluted share, for the first quarter of 2007 and net earnings of $14.5 million, or $0.64 per diluted share, for the second quarter of 2006.  The decrease in net earnings compared to the first quarter of 2007 resulted primarily from lower net interest income and reduced gain on sale of loans due to the sale of a large portfolio of commercial real estate mortgage loans at the end of the first quarter, lower other noninterest income and higher reorganization charges.  During the first quarter of 2007, the combination of the gain on sale of commercial real estate mortgage loans, gain from unearned discount on a loan payoff, and reorganization charges increased net earnings by $4.8 million, or $0.17 per diluted share.  Reorganization charges for the second quarter of 2007 reduced net earnings by $628,000, or $0.02 per diluted share.  The increase in net earnings compared to the second quarter of 2006 resulted mostly from higher net interest income due to acquisitions and organic loan growth, a lower credit loss provision, gain on the sale of loans, and increased other noninterest income offset by higher noninterest expense due to business growth.

1




Net earnings for the six months ended June 30, 2007, were $51.1 million, or $1.76 per diluted share, compared to net earnings of $31.9 million, or $1.50 per diluted share, for the same period of 2006.

The comparability of financial information is affected by our acquisitions.  Operating results include the operations of acquired entities from the dates of acquisition.  We acquired Community Bancorp in October 2006, which added $1.0 billion in assets, Foothill Independent Bancorp in May 2006, which added $892.0 million in assets, and Cedars Bank in January 2006, which added $489.3 million in assets.

On June 25, 2007, we acquired Business Finance Capital Corporation, or BFCC, a commercial finance company based in San Jose, California, for $35 million composed of $27.7 million in First Community common stock and $7.3 million in cash for all preferred stock and outstanding options to purchase BFCC common stock.  BFCC’s wholly-owned subsidiary, BFI Business Finance, or BFI, is an asset-based lender with 34 employees.  At the acquisition date, BFCC had $91.2 million in assets, $86.6 million in asset-based loans, and $2.3 million in common shareholders’ equity.  BFI lends primarily to growing businesses throughout California and the northwestern United States.  BFI will operate under its current name as a subsidiary of Pacific Western Bank, a wholly-owned subsidiary of First Community.

Matt Wagner, Chief Executive Officer, stated, During the second quarter, we continued to focus on maintaining the quality of our franchise in light of the challenging operating environment for commercial banking.  Credit quality remains high and continued to improve during the quarter, as we reduced nonaccrual loans.  Additionally, we improved our net interest margin, reflecting our previous initiatives to reposition our balance sheet.  We continue to believe that making quality loans at the right margin is the best path to success for our shareholders.”

Mr. Wagner continued, “We continue to look for selective opportunities to grow our deposits and loans. The BFI acquisition is an example of a targeted acquisition focused on a sector we know and a quality loan portfolio that complements and diversifies our model.  Absent opportunities to grow aggressively, we will continue to grow by implementing strategic deals, making quality loans and gathering low-cost deposits, and focusing on the expense side.”

Vic Santoro, Executive Vice President and Chief Financial Officer, commented, “Our margin increased 14 basis points and remains healthy at 6.47%.  The BFI acquisition, which was completed at the end of June, is expected to positively impact our net interest margin going forward by approximately 10 basis points.  Also, in June we redeemed for cash $10.3 million of subordinated debt which was costing us 9.30%.”

“In light of the slower growth environment we eliminated approximately 80 staff positions during the quarter and incurred related severance costs of $600,000 after tax, or $0.02 per share.  This workforce reduction is expected to result in lower compensation costs of approximately $1.2 million per quarter, which after tax will increase diluted earnings per share by $0.02 per quarter.”  Mr. Santoro continued, “Noninterest income includes $1.8 million from gain on sale of SBA loans.  The SBA loan sale function was obtained through the Community Bancorp acquisition and we expect such sales to continue.  While SBA loan sale income will vary depending on quarterly loan production, it provides a source of recurring income for a specific loan product and a positive diversification of our noninterest income and overall loan portfolio.”

2




SECOND QUARTER RESULTS

In thousands, except per share 
data and percentages

 

Second
Quarter 
2007

 

First
Quarter 
2007

 


Change

 

Second
Quarter 
2006

 


Change

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings

 

$

22,525

 

$

28,546

 

(21.1

)%

$

14,451

 

55.9

%

Diluted Share Count

 

29,015.8

 

28,995.1

 

0.1

%

22,736.9

 

27.6

%

Diluted Earnings Per Share

 

$

0.78

 

$

0.98

 

(20.4

)%

$

0.64

 

21.9

%

Return on Average Assets (ROA)

 

1.75

%

2.10

%

(16.7

)%

1.39

%

25.9

%

Return on Average Equity (ROE)

 

7.61

%

9.91

%

(23.2

)%

7.49

%

1.6

%

Net Interest Margin

 

6.47

%

6.33

%

2.2

%

6.79

%

(4.7

)%

Efficiency Ratio

 

48.7

%

42.2

%

15.4

%

45.6

%

6.8

%

 

The decrease in net earnings and diluted earnings per share for the second quarter of 2007 compared to the first quarter of 2007 is attributed mostly to lower net interest income, lower noninterest income, and higher reorganization charges.  The decrease in both net interest income and noninterest income relates to the sale of a participating interest of approximately $350 million in commercial real estate mortgage loans at the end of the first quarter of 2007; this sale generated an after-tax gain of $3.9 million and the proceeds were used mostly to repay overnight borrowings.  In addition, noninterest income decreased due to the gain from an unearned discount of $1.1 million (after tax) on a loan payoff recognized in the first quarter.  The increase in net earnings and diluted earnings per share for the second quarter of 2007 compared to the second quarter of 2006 was driven by increased average loans and gain on sale of loans and a lower credit provision.

YEAR TO DATE RESULTS

In thousands, except per share data and 

 

Six Months Ended June 30,

 

 

 

percentages

 

2007

 

2006

 

% Change

 

 

 

 

 

 

 

 

 

Net Earnings

 

$

51,071

 

$

31,854

*

60.3

%

Diluted Share Count

 

29,007.4

 

21,208.5

 

36.8

%

Diluted Earnings Per Share

 

$

1.76

 

$

1.50

*

17.3

%

Return on Average Assets (ROA)

 

1.93

%

1.64

%

17.7

%

Return on Average Equity (ROE)

 

8.75

%

9.47

%

(7.6

)%

Net Interest Margin

 

6.40

%

6.80

%

(5.9

)%

Efficiency Ratio

 

45.3

%

46.3

%

(2.2

)%

 


* Includes $142,000 of additional net earnings, or less than $0.01 per diluted share, related to the accounting change described below.

 

3




The increases in net earnings, diluted earnings per share and ROA were due mostly to increased net interest income due to loan growth, a lower credit loss provision, and higher gain on sale of loans offset by increased overhead expenses.  The improvement in the efficiency ratio was due to increased net revenues compared to increased noninterest expense.

BALANCE SHEET CHANGES

Total loans, including loans held for sale and net of unearned income, increased $4.4 million to $4.0 billion at June 30, 2007, from March 31, 2007.  The increase is a combination of $87 million in loans added to the portfolio through the BFI acquisition and declines in construction loans due to high repayment volume.  Deposits decreased $268.3 million to $3.4 billion at June 30, 2007, from March 31, 2007.  Demand deposits totaled $1.5 billion at June 30, 2007, and represented 43% of total deposits at that date.

NET INTEREST INCOME

Net interest income totaled $66.5 million for the second quarter of 2007 compared to $69.4 million for the first quarter of 2007 and $58.0 million for the same period of 2006.  The decrease in net interest income compared to first quarter of 2007 was due mainly to a decline in interest income resulting from the sale of commercial real estate mortgage loans at the end of the first quarter.  Interest expense also decreased as the proceeds from the loan sale were used to repay borrowings.

The increase in net interest income for the second quarter of 2007 compared to the second quarter of 2006 was mainly a result of higher interest income from loan growth offset by higher interest expense on funding sources.  Interest expense increased $7.1 million for the second quarter of 2007 compared to the second quarter of 2006 as the volume of our funding sources increased to support loan growth and the cost increased due to higher market interest rates and competitive forces.

Net interest income increased to $135.9 million for the six months ended June 30, 2007 compared to $110.0 million for the same period of 2006. This increase was mainly a result of increased interest income from our loan growth, offset partially by higher interest expense.  Interest expense increased due to a combination of increased funding volume and the cost of our funding sources.

NET INTEREST MARGIN

Our net interest margin for the second quarter of 2007 was 6.47%, an increase of 14 basis points when compared to the first quarter of 2007 and a decrease of 32 basis points when compared to the second quarter of 2006. The yield on average earning assets was 8.43 % for the second quarter of 2007 compared to 8.44% for the first quarter of 2007 and 8.30% for the second quarter of 2006.  The yields on average loans were 8.57% for the second quarter of 2007, 8.55% for the first quarter of 2007, and 8.66% for the second quarter of 2006.  The increase in the net interest margin in the second quarter of 2007 compared to the first quarter of 2007 is due, in part, to the effect of the first quarter sale of commercial real estate mortgage loans and the repayment of borrowings.  The decrease in the net interest margin in the second quarter of 2007 compared to the second quarter of 2006 is due mainly to an increase in the cost of our funding sources mostly due to competitive pressure on deposit pricing.

4




The average cost of deposits was 1.58% for the second quarter of 2007 compared to 1.51% for the first quarter of 2007 and 0.97% for the second quarter of 2006.  Our relatively low cost of deposits is driven by demand deposit balances, which averaged 42% of average total deposits during the second quarter of 2007.    The increases in the cost of deposits is due to competitive pressures and the deposit structures of the banks we acquired which tended to have a higher concentration of more costly time deposits.

The overall cost of interest-bearing liabilities was 3.30 % for the second quarter of 2007 compared to 3.41% for the first quarter of 2007 and 2.60% for the second quarter of 2006.  The decrease from the first quarter of 2007 is due to the repayment of overnight borrowings costing on average 5.35% from the loan sale proceeds.  The increase from the second quarter of 2006 is due to a combination of increased deposit costs and increased average borrowings used to fund loan growth and deposit flows.

Our net interest margin for the six months ended June 30, 2007 was 6.40%, a decrease of 40 basis points when compared to the same period of 2006.  The decrease is primarily the result of higher funding costs due to competitive pressure on deposit pricing and an increased reliance on FHLB advances to fund loan growth and deposit flows.

NONINTEREST INCOME

Noninterest income for the second quarter of 2007 totaled $7.5 million compared to $14.4 million in the first quarter of 2007 and $4.3 million for the second quarter of 2006.  The decrease compared to the first quarter of 2007 is due mostly to a decline in gain on sale of loans and other income.  The first quarter of 2007 gain on sale of loans included a $6.6 million gain related to the sale of a participating interest in certain commercial real estate mortgage loans and net gains of $876,000 on the sale of SBA loans; this compares to net gains of $1.8 million on the sale of SBA loans recognized in the second quarter of 2007.  The first quarter of 2007 other income category included a $1.9 million gain related to recognizing an unearned discount on the payoff of an acquired loan; there was no such item in the second quarter of 2007.  The increase in noninterest income compared to the second quarter of 2006 is due to higher gains on loan sales and increased fee volume due to our balance sheet growth.

Noninterest income for the six months ended June 30, 2007 totaled $21.9 million compared to $8.0 million earned in the same period in 2006.  The increase in noninterest income results largely from higher gain on sale of loans, the recognition of the unearned discount described above, and higher fee volume due to our business growth.

5




NONINTEREST EXPENSE ITEMS

Noninterest expense for the second quarter of 2007 totaled $36.0 million compared to $35.4 million for the first quarter of 2007 and $28.4 million for the second quarter of 2006.  The increase compared to the first quarter of 2007 is due to higher reorganization and other professional services expense offset by lower compensation expense.  Reorganization charges for the second quarter of 2007 represent mostly severance costs associated with elimination of staff positions in branch locations and lending units at the end of the second quarter.  This workforce reduction is expected to result in lower compensation costs of approximately $1.2 million per quarter going forward.  Other professional services expense is higher due to consulting services related to the Company’s reorganization efforts and other marketing efforts.

The increase compared to the second quarter of 2006 relates mainly to higher compensation, increased occupancy costs and increases in most other expense categories.  These increases are due to a combination of acquisitions, business growth, and reorganization charges.  The increase in compensation resulted from additional staff added through acquisitions, pay rate increases, and increased benefits costs.  Our branch network has expanded through acquisitions to 61 offices.

Noninterest expense includes amortization of time-based and performance-based restricted stock, which is included in compensation, and intangible asset amortization.  Restricted stock amortization totaled $2.4 million for the second quarter of 2007 compared to $2.1 million for the first quarter of 2007 and $1.9 million for the second quarter of 2006.  Amortization expense for all time-based and performance-based restricted stock awards is estimated to be $8.6 million for 2007.  Intangible asset amortization totaled $2.3 million for the second quarter of 2007 and is estimated to be $9.0 million for 2007.  The 2007 estimates of both restricted stock award expense and intangible asset amortization are subject to change.

Noninterest expense for the six months ended June 30, 2007 totaled $71.4 million compared to $54.7 million for the same period in 2006.  The increase is due to a combination of acquisitions and business growth.

TAXES

The effective tax rate for the second quarter of 2007 was 40.7% compared to 41.0% for the first quarter of 2007 and 40.7% for the second quarter of 2006.  The effective tax rates are lower than the statutory rates due to tax credits on certain investments acquired in our acquisitions and tax-exempt income.

CREDIT QUALITY

Our nonaccrual loans decreased $2.8 million to $24.8 million at June 30, 2007 compared to $27.6 million at March 31, 2007.  Of the $24.8 million in nonaccrual loans at June 30, 2007, $6.7 million is insured or guaranteed by the SBA or a public insurance company.  Our ratio of nonaccrual loans to total loans, including loans held for sale, decreased to 0.63% at June 30, 2007 from 0.70% at March 31, 2007.

At June 30, 2007, the ratio of our allowance for credit losses to loans, net of unearned income, was 1.58% compared to 1.54% at March 31, 2007.   The allowance for total credit losses totaled $60.7 million at June 30, 2007 and $58.6 million at March 31, 2007.  The increase in the allowance for credit losses in the second quarter was due to the allowance added through the BFI acquisition.

No part of the allowance for credit losses is allocated to loans held for sale as they are carried at the lower of aggregate cost or fair value and are shown separately on our balance sheet.  The allowance for credit losses applies only to loans held for investment purposes and loan commitments.

6




REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

First Community and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized at June 30, 2007.

ABOUT FIRST COMMUNITY BANCORP

First Community Bancorp is a bank holding company with $5.1 billion in assets as of June 30, 2007, with one wholly-owned banking subsidiary, Pacific Western Bank. Through 61 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western’s branches are located in Los Angeles, Orange, Riverside, San Diego and San Bernardino Counties.  Through its subsidiary BFI Business Finance and its divisions First Community Financial and Pacific Western SBA Lending, Pacific Western also provides working capital financing to growing companies located throughout the Southwest, primarily in the states of Arizona, California and Texas. Additional information regarding First Community Bancorp is available on the Internet at www.firstcommunitybancorp.com. Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

FORWARD-LOOKING STATEMENTS

This press release contains certain forward-looking information about First Community that is intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of First Community. First Community cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, implied or projected by, such forward-looking statements. Risks and uncertainties include, but are not limited to: the possibility that personnel changes will not proceed as planned; planned acquisitions and related cost savings cannot be realized or realized within the expected time frame; costs and uncertainties related to the outcome of pending litigation; revenues are lower than expected; competitive pressure among depository institutions increases significantly; the integration of acquired businesses costs more, takes longer or is less successful than expected; the cost of additional capital is more than expected; a change in the interest rate environment reduces interest margins; general economic conditions, either nationally or in the market areas in which First Community operates, are less favorable than expected; legislative or regulatory requirements or changes that adversely affect First Community’s business or regulatory capital requirements, or that alter the regulatory capital treatment of the Company’s trust preferred securities; changes in the securities markets and other risks that are described in First Community’s public filings with the U.S. Securities and Exchange Commission (the “SEC”). If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, First Community’s results could differ materially from those expressed in, implied or projected by such forward-looking statements. First Community assumes no obligation to update such forward-looking statements.

For a more complete discussion of risks and uncertainties, investors and security holders are urged to read First Community Bancorp’s annual report on Form 10-K, quarterly reports on Form 10-Q and other reports filed by First Community with the SEC.  The documents filed by First Community with the SEC may be obtained at First Community Bancorp’s website at www.firstcommunitybancorp.com or at the SEC’s website at www.sec.gov.  These documents may also be obtained free of charge from First Community by directing a request to: First Community Bancorp c/o Pacific Western Bank, 275 North Brea Boulevard, Brea, CA 92821.  Attention: Investor Relations. Telephone 714-671-6800.

7




 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

June 30,

 

December 31,

 

 

 

2007

 

2006

 

 

 

(In thousands, except share data)

 

Assets:

 

 

 

 

 

Cash and due from banks

 

$

132,727

 

$

128,910

 

Federal funds sold

 

9,900

 

22,000

 

Total cash and cash equivalents

 

142,627

 

150,910

 

 

 

 

 

 

 

Interest-bearing deposits in financial institutions

 

422

 

501

 

 

 

 

 

 

 

Federal Reserve Bank and Federal Home Loan

 

 

 

 

 

Bank stock, at cost

 

17,324

 

28,747

 

Securities available-for-sale

 

82,724

 

91,381

 

Total securities

 

100,048

 

120,128

 

 

 

 

 

 

 

Loans held for sale

 

116,834

 

173,319

 

 

 

 

 

 

 

Loans, net of unearned income

 

3,841,617

 

4,189,543

 

Allowance for loan losses

 

(52,431

)

(52,908

)

Net loans

 

3,789,186

 

4,136,635

 

 

 

 

 

 

 

Premises and equipment

 

36,841

 

37,102

 

Intangible assets

 

816,955

 

788,510

 

Cash surrender value of life insurance

 

69,046

 

67,512

 

Other assets

 

71,816

 

78,706

 

Total assets

 

$

5,143,775

 

$

5,553,323

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

Liabilities:

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,454,263

 

$

1,571,361

 

Interest-bearing deposits

 

1,956,489

 

2,114,372

 

Total deposits

 

3,410,752

 

3,685,733

 

 

 

 

 

 

 

Accrued interest payable and other liabilities

 

66,542

 

51,043

 

Borrowings

 

302,684

 

499,000

 

Subordinated debentures

 

138,691

 

149,219

 

Total liabilities

 

3,918,669

 

4,384,995

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

Common stock

 

1,044,941

 

1,020,132

 

Retained earnings

 

180,510

 

148,367

 

Accumulated other comprehensive income:

 

 

 

 

 

Unrealized loss on securities available-for-sale, net

 

(345

)

(171

)

Total shareholders’ equity

 

1,225,106

 

1,168,328

 

Total liabilities and shareholders’ equity

 

$

5,143,775

 

$

5,553,323

 

 

 

 

 

 

 

Shares outstanding (includes 843,255 shares and 750,014 shares at June 30, 2007 and December 31, 2006, underlying unvested stock awards)

 

30,214,738

 

29,635,957

 

 

 

 

 

 

 

Book value per share

 

$

40.55

 

$

39.42

 

 

8




 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

 

 

Quarters Ended

 

Six Months Ended
 June 30,

 

 

 

6/30/07

 

3/31/07

 

6/30/06

 

2007

 

2006

 

 

 

(In thousands, except per share data)

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

84,277

 

$

90,949

 

$

68,330

 

$

175,226

 

$

128,279

 

Interest on federal funds sold

 

909

 

214

 

66

 

1,123

 

130

 

Interest on time deposits in other financial institutions

 

6

 

6

 

5

 

12

 

20

 

Interest on investment securities

 

1,362

 

1,376

 

2,588

 

2,738

 

4,754

 

Total interest income

 

86,554

 

92,545

 

70,989

 

179,099

 

133,183

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

Interest expense on deposits

 

13,731

 

13,425

 

7,136

 

27,156

 

12,765

 

Interest expense on borrowings

 

3,414

 

6,752

 

3,118

 

10,166

 

5,281

 

Interest expense on subordinated debentures

 

2,955

 

2,933

 

2,697

 

5,888

 

5,147

 

Total interest expense

 

20,100

 

23,110

 

12,951

 

43,210

 

23,193

 

Net interest income before provision for credit losses

 

66,454

 

69,435

 

58,038

 

135,889

 

109,990

 

Provision for credit losses

 

 

 

9,500

 

 

9,600

 

Net interest income after provision for credit losses

 

66,454

 

69,435

 

48,538

 

135,889

 

100,390

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

2,850

 

2,817

 

1,986

 

5,667

 

3,545

 

Other commissions and fees

 

1,976

 

1,323

 

1,596

 

3,299

 

3,078

 

Gain on sale of loans

 

1,779

 

7,525

 

 

9,304

 

 

Increase in cash surrender value of life insurance

 

627

 

616

 

531

 

1,243

 

952

 

Other income

 

297

 

2,070

 

178

 

2,367

 

349

 

Total noninterest income

 

7,529

 

14,351

 

4,291

 

21,880

 

7,924

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

Compensation

 

18,267

 

18,922

 

14,865

 

37,189

 

30,095

 

Occupancy

 

4,725

 

4,761

 

3,905

 

9,486

 

7,050

 

Furniture and equipment

 

1,195

 

1,293

 

981

 

2,488

 

1,742

 

Data processing

 

1,467

 

1,558

 

1,719

 

3,025

 

3,054

 

Other professional services

 

1,795

 

1,437

 

1,016

 

3,232

 

2,136

 

Business development

 

849

 

707

 

353

 

1,556

 

700

 

Communications

 

841

 

832

 

749

 

1,673

 

1,375

 

Insurance and assessments

 

378

 

413

 

492

 

791

 

964

 

Intangible asset amortization

 

2,305

 

2,174

 

1,577

 

4,479

 

2,726

 

Reorganization charges

 

1,083

 

258

 

407

 

1,341

 

407

 

Other

 

3,092

 

3,038

 

2,380

 

6,130

 

4,366

 

Total noninterest expense

 

35,997

 

35,393

 

28,444

 

71,390

 

54,615

 

Earnings before income taxes and effect of accounting change

 

37,986

 

48,393

 

24,385

 

86,379

 

53,699

 

Income taxes

 

15,461

 

19,847

 

9,934

 

35,308

 

21,987

 

Net earnings before cumulative effect of accounting change

 

22,525

 

28,546

 

14,451

 

51,071

 

31,712

 

Cumulative effect on prior years (to December 31, 2005) of changing the method of accounting for stock-based compensation forfeitures

 

 

 

 

 

142

 

Net earnings

 

$

22,525

 

$

28,546

 

$

14,451

 

$

51,071

 

$

31,854

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information

 

 

 

 

 

 

 

 

 

 

 

Number of shares (weighted average):

 

 

 

 

 

 

 

 

 

 

 

Basic

 

28,885.9

 

28,867.2

 

22,509.2

 

28,876.6

 

20,952.2

 

Diluted

 

29,015.8

 

28,995.1

 

22,736.9

 

29,007.4

 

21,208.5

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings before accounting change

 

$

0.78

 

$

0.99

 

$

0.64

 

$

1.77

 

$

1.51

 

Accounting change (1)

 

 

 

 

 

0.01

 

Basic earnings per share

 

$

0.78

 

$

0.99

 

$

0.64

 

$

1.77

 

$

1.52

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Net earnings before accounting change

 

$

0.78

 

$

0.98

 

$

0.64

 

$

1.76

 

$

1.50

 

Accounting change (1)

 

 

 

 

 

 

Diluted earnings per share

 

$

0.78

 

$

0.98

 

$

0.64

 

$

1.76

 

$

1.50

 

 


(1) Less than $0.01 per diluted share for the six months ended June 30, 2006.

 

9




UNAUDITED AVERAGE BALANCE SHEETS

 

 

Quarters Ended

 

Six Month Ended
June 30,

 

 

 

6/30/07

 

3/31/07

 

6/30/06

 

6/30/07

 

6/30/06

 

 

 

(Dollars in thousands)

 

Average Assets:

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned income

 

$

3,945,574

 

$

4,316,266

 

$

3,163,362

 

$

4,129,896

 

$

3,003,629

 

Investment securities

 

104,005

 

113,278

 

260,536

 

108,616

 

249,730

 

Federal funds sold

 

69,585

 

16,590

 

5,898

 

43,234

 

6,654

 

Interest-bearing deposits in financial institutions

 

498

 

486

 

468

 

492

 

1,173

 

Average earning assets

 

4,119,662

 

4,446,620

 

3,430,264

 

4,282,238

 

3,261,186

 

Other assets

 

1,033,326

 

1,061,067

 

726,071

 

1,047,120

 

659,364

 

Average total assets

 

$

5,152,988

 

$

5,507,687

 

$

4,156,335

 

$

5,329,358

 

$

3,920,550

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Average liabilities

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

1,464,362

 

$

1,530,242

 

$

1,342,328

 

$

1,497,120

 

$

1,290,829

 

Interest-bearing deposits

 

2,017,810

 

2,074,427

 

1,613,881

 

2,045,962

 

1,558,141

 

Average deposits

 

3,482,172

 

3,604,669

 

2,956,209

 

3,543,082

 

2,848,970

 

Subordinated debentures

 

148,387

 

149,173

 

126,457

 

148,778

 

124,069

 

Borrowings

 

275,052

 

528,490

 

257,347

 

401,071

 

228,674

 

Other liabilities

 

60,595

 

56,959

 

41,947

 

58,787

 

40,751

 

Average liabilities

 

3,966,206

 

4,339,291

 

3,381,960

 

4,151,718

 

3,242,464

 

Average equity

 

1,186,782

 

1,168,396

 

774,375

 

1,177,640

 

678,086

 

Average liabilities and shareholders’ equity

 

$

5,152,988

 

$

5,507,687

 

$

4,156,335

 

$

5,329,358

 

$

3,920,550

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield Analysis:

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

4,119,662

 

$

4,446,620

 

$

3,430,264

 

$

4,282,238

 

$

3,261,186

 

Yield

 

8.43

%

8.44

%

8.30

%

8.43

%

8.24

%

Average interest-bearing deposits

 

$

2,017,810

 

$

2,074,427

 

$

1,613,881

 

$

2,045,962

 

$

1,558,141

 

Cost

 

2.73

%

2.62

%

1.77

%

2.68

%

1.65

%

Average deposits

 

$

3,482,172

 

$

3,604,669

 

$

2,956,209

 

$

3,543,082

 

$

2,848,970

 

Cost

 

1.58

%

1.51

%

0.97

%

1.55

%

0.90

%

Average interest-bearing liabilities

 

$

2,441,249

 

$

2,752,090

 

$

1,997,685

 

$

2,595,811

 

$

1,910,884

 

Cost

 

3.30

%

3.41

%

2.60

%

3.36

%

2.45

%

Average subordinated debentures

 

148,387

 

149,173

 

126,457

 

148,778

 

$

124,069

 

Cost

 

7.99

%

7.97

%

8.55

%

7.98

%

8.37

%

Average borrowings

 

275,052

 

528,490

 

257,347

 

401,071

 

$

228,674

 

Cost

 

4.98

%

5.18

%

4.86

%

5.11

%

4.66

%

Average interest sensitive liabilities

 

$

3,905,611

 

$

4,282,332

 

$

3,340,013

 

$

4,092,931

 

$

3,201,713

 

Cost

 

2.06

%

2.19

%

1.56

%

2.13

%

1.46

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest spread

 

5.13

%

5.03

%

5.70

%

5.07

%

5.79

%

Net interest margin

 

6.47

%

6.33

%

6.79

%

6.40

%

6.80

%

 

LOAN CONCENTRATION (unaudited)

 

 

As of the Dates Indicated

 

 

 

6/30/07 *

 

3/31/07 *

 

12/31/06 *

 

9/30/06

 

6/30/06

 

 

 

(Dollars in thousands)

 

Loan Category:

 

 

 

 

 

 

 

 

 

 

 

Domestic:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

882,426

 

$

792,877

 

$

836,665

 

$

705,546

 

$

716,418

 

Real estate–construction

 

839,564

 

918,086

 

939,463

 

755,813

 

763,861

 

Commercial real estate–mortgage

 

2,124,225

 

2,124,768

 

2,463,481

 

1,952,547

 

1,812,484

 

Consumer

 

46,355

 

46,755

 

45,984

 

46,910

 

54,455

 

Foreign:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

69,236

 

75,548

 

83,359

 

88,826

 

95,692

 

Other

 

5,848

 

6,342

 

6,778

 

6,656

 

7,182

 

Total gross loans, including loans held for sale

 

$

3,967,654

 

$

3,964,376

 

$

4,375,730

 

$

3,556,298

 

$

3,450,092

 

 


* Commercial and commercial real estate-mortgage categories include loans held for sale.

10




COMPONENTS OF ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING ASSETS AND CREDIT QUALITY MEASURES (Unaudited)

 

 

As of or for the:

 

 

 

Quarter Ended

 

Year Ended

 

 

 

6/30/07

 

3/31/07

 

12/31/06

 

 

 

(Dollars in thousands)

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

52,431

 

$

50,352

 

$

52,908

 

Reserve for unfunded loan commitments

 

8,271

 

8,271

 

8,271

 

Allowance for credit losses

 

$

60,702

 

$

58,623

 

$

61,179

 

 

 

 

 

 

 

 

 

NONPERFORMING ASSETS:

 

 

 

 

 

 

 

Nonaccrual loans

 

$

24,796

 

$

27,572

 

$

22,095

 

Other real estate owned

 

 

479

 

 

Total nonperforming assets

 

$

24,796

 

$

28,051

 

$

22,095

 

 

 

 

 

 

 

 

 

Allowance for loan losses to loans, net of unearned income

 

1.36

%

1.32

%

1.26

%

Allowance for credit losses to loans, net of unearned income

 

1.58

%

1.54

%

1.46

%

Allowance for loan losses to nonaccrual loans

 

211.4

%

182.6

%

239.5

%

Allowance for credit losses to nonaccrual loans

 

244.8

%

212.6

%

276.9

%

Allowance for loan losses to nonperforming assets

 

211.4

%

179.5

%

239.5

%

Allowance for credit losses to nonperforming assets

 

244.8

%

209.0

%

276.9

%

Nonperforming assets to total loans, including loans held for sale, and other real estate owned

 

0.63

%

0.71

%

0.51

%

Nonaccrual loans to total loans, including loans held for sale

 

0.63

%

0.70

%

0.51

%

 

ALLOWANCE FOR CREDIT LOSSES ROLLFORWARD AND NET CHARGE-OFF MEASUREMENT (unaudited)

 

 

As of or for the:

 

 

 

Quarter Ended

 

Year Ended

 

 

 

6/30/07

 

3/31/07

 

12/31/06

 

 

 

(Dollars in thousands)

 

Balance at beginning of period

 

$

58,623

 

$

61,179

 

$

32,971

 

Loans charged-off:

 

 

 

 

 

 

 

Commercial

 

(170

)

(463

)

(1,083

)

Real estate – construction

 

 

 

(144

)

Real estate – mortgage

 

(115

)

(22

)

 

Consumer

 

(21

)

(36

)

(189

)

Foreign

 

 

 

(1,691

)

 Total loans charged-off

 

(306

)

(521

)

(3,107

)

 

 

 

 

 

 

 

 

Recoveries on loans charged-off:

 

 

 

 

 

 

 

Commercial

 

344

 

162

 

1,361

 

Consumer

 

26

 

103

 

171

 

Foreign

 

30

 

 

187

 

 Total recoveries on loans charged-off

 

400

 

265

 

1,719

 

Net recoveries (charge-offs)

 

94

 

(256

)

(1,388

)

Provision for credit losses

 

 

 

9,600

 

Reduction for loans sold

 

(161

)

(2,300

)

 

Additions due to acquisitions

 

2,146

 

 

19,996

 

Balance at end of period

 

$

60,702

 

$

58,623

 

$

61,179

 

 

 

 

 

 

 

 

 

Annualized net recoveries (charge-offs) to average loans

 

0.01

%

(0.02

)%

(0.04

)%

 

11