Form 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2010
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission file number: 001-9383
WESTAMERICA BANCORPORATION
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
CALIFORNIA
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
94-2156203
(I.R.S. Employer
Identification No.) |
1108 FIFTH AVENUE, SAN RAFAEL, CALIFORNIA 94901
(Address of Principal Executive Offices) (Zip Code)
Registrants Telephone Number, Including Area Code (707) 863-6000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months
(or for such shorter period that the registrant was required to submit and post such files).
Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a
non-accelerated filer or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
(Check one):
|
|
|
|
|
|
|
Large accelerated filer þ
|
|
Accelerated filer o
|
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2
of the Exchange Act).
Yes o No þ
Indicate the number of shares outstanding of each of the registrants classes of common stock, as
of the latest practicable date:
|
|
|
Title of Class
|
|
Shares outstanding as of October 22, 2010 |
|
|
Common Stock, No Par Value
|
|
29,111,478 |
FORWARD-LOOKING STATEMENTS
This report on Form 10-Q contains forward-looking statements about Westamerica Bancorporation for
which it claims the protection of the safe harbor provisions contained in the Private Securities
Litigation Reform Act of 1995. Examples of forward-looking statements include, but are not limited
to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment
or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans,
objectives and expectations of the Company or its management or board of directors, including those
relating to products or services; (iii) statements of future economic performance; and (iv)
statements of assumptions underlying such statements. Words such as believes, anticipates,
expects, intends, targeted, projected, continue, remain, will, should, may and
other similar expressions are intended to identify forward-looking statements but are not the
exclusive means of identifying such statements.
These forward-looking statements are based on Managements current knowledge and belief and include
information concerning the Companys possible or assumed future financial condition and results of
operations. A number of factors, some of which are beyond the Companys ability to predict or
control, could cause future results to differ materially from those contemplated. These factors
include but are not limited to (1) the length and severity of current difficulties in the national
and California economies and the effects of federal government efforts to address those
difficulties; (2) liquidity levels in capital markets; (3) fluctuations in asset prices including,
but not limited to stocks, bonds, real estate, and commodities; (4) the effect of acquisitions and
integration of acquired businesses including the recent acquisition of County Bank assets and
assumption of County Bank liabilities from the Federal Deposit Insurance Corporation; (5) economic
uncertainty created by terrorist threats and attacks on the United States, the actions taken in
response, and the uncertain effect of these events on the national and regional economies; (6)
changes in the interest rate environment; (7) changes in the regulatory environment; (8)
competitive pressure in the banking industry; (9) operational risks including data processing
system failures or fraud; (10) volatility of interest rate sensitive loans, deposits and
investments; (11) asset/liability management risks and liquidity risks; and (12) changes in the
securities markets. The Company undertakes no obligation to update any forward-looking statements
in this report. The reader is directed to the Companys annual report on Form 10-K for the year
ended December 31, 2009, for further discussion of factors which could affect the Companys
business and cause actual results to differ materially from those expressed in any forward-looking
statement made in this report. The Company undertakes no obligation to update any forward-looking
statements in this report.
3
PART I FINANCIAL INFORMATION
Item 1 Financial Statements
WESTAMERICA BANCORPORATION
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
344,169 |
|
|
$ |
361,135 |
|
Money market assets |
|
|
392 |
|
|
|
442 |
|
Investment securities available for sale |
|
|
569,511 |
|
|
|
384,208 |
|
Investment securities held to maturity,
with fair values of: |
|
|
|
|
|
|
|
|
$642,882 at September 30, 2010 |
|
|
618,838 |
|
|
|
|
|
$736,270 at December 31, 2009 |
|
|
|
|
|
|
726,935 |
|
Purchased covered loans |
|
|
718,618 |
|
|
|
855,301 |
|
Purchased non-covered loans |
|
|
212,318 |
|
|
|
|
|
Originated loans |
|
|
2,077,915 |
|
|
|
2,201,088 |
|
Allowance for loan losses |
|
|
(38,129 |
) |
|
|
(41,043 |
) |
|
|
|
|
|
|
|
Total loans |
|
|
2,970,722 |
|
|
|
3,015,346 |
|
Non-covered other real estate owned |
|
|
22,201 |
|
|
|
12,642 |
|
Covered other real estate owned |
|
|
25,251 |
|
|
|
23,297 |
|
Premises and equipment, net |
|
|
36,271 |
|
|
|
38,098 |
|
Identifiable intangibles, net |
|
|
36,226 |
|
|
|
35,667 |
|
Goodwill |
|
|
121,673 |
|
|
|
121,699 |
|
Interest receivable and other assets |
|
|
232,617 |
|
|
|
256,032 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
4,977,871 |
|
|
$ |
4,975,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Noninterest bearing deposits |
|
$ |
1,428,882 |
|
|
$ |
1,428,432 |
|
Interest bearing deposits |
|
|
2,643,816 |
|
|
|
2,631,776 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
4,072,698 |
|
|
|
4,060,208 |
|
Short-term borrowed funds |
|
|
193,202 |
|
|
|
227,178 |
|
Federal Home Loan Bank advances |
|
|
66,934 |
|
|
|
85,470 |
|
Debt financing and notes payable |
|
|
26,396 |
|
|
|
26,497 |
|
Liability for interest, taxes and other expenses |
|
|
77,468 |
|
|
|
70,700 |
|
|
|
|
|
|
|
|
Total
Liabilities |
|
|
4,436,698 |
|
|
|
4,470,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity: |
|
|
|
|
|
|
|
|
Common stock, authorized 150,000 shares |
|
|
|
|
|
|
|
|
Issued and outstanding: |
|
|
|
|
|
|
|
|
29,118 at September 30, 2010 |
|
|
376,123 |
|
|
|
|
|
29,208 at December 31, 2009 |
|
|
|
|
|
|
366,247 |
|
Deferred compensation |
|
|
2,724 |
|
|
|
2,485 |
|
Accumulated other comprehensive income |
|
|
7,238 |
|
|
|
3,714 |
|
Retained earnings |
|
|
155,088 |
|
|
|
133,002 |
|
|
|
|
|
|
|
|
Total Shareholders Equity |
|
|
541,173 |
|
|
|
505,448 |
|
|
|
|
|
|
|
|
Total Liabilities and
Shareholders Equity |
|
$ |
4,977,871 |
|
|
$ |
4,975,501 |
|
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements.
4
WESTAMERICA BANCORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Interest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
44,434 |
|
|
$ |
48,530 |
|
|
$ |
133,196 |
|
|
$ |
143,148 |
|
Money market assets and funds sold |
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
|
|
3 |
|
Investment securities available for sale |
|
|
4,189 |
|
|
|
4,272 |
|
|
|
12,110 |
|
|
|
12,550 |
|
Investment securities held to maturity |
|
|
6,579 |
|
|
|
8,393 |
|
|
|
20,976 |
|
|
|
27,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Income |
|
|
55,203 |
|
|
|
61,196 |
|
|
|
166,284 |
|
|
|
183,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
2,047 |
|
|
|
3,273 |
|
|
|
6,716 |
|
|
|
11,525 |
|
Short-term borrowed funds |
|
|
511 |
|
|
|
509 |
|
|
|
1,538 |
|
|
|
1,572 |
|
Federal Home Loan Bank advances |
|
|
113 |
|
|
|
295 |
|
|
|
249 |
|
|
|
714 |
|
Notes payable |
|
|
425 |
|
|
|
423 |
|
|
|
1,272 |
|
|
|
1,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Expense |
|
|
3,096 |
|
|
|
4,500 |
|
|
|
9,775 |
|
|
|
15,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
52,107 |
|
|
|
56,696 |
|
|
|
156,509 |
|
|
|
168,375 |
|
Provision for Loan Losses |
|
|
2,800 |
|
|
|
2,800 |
|
|
|
8,400 |
|
|
|
7,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income After Provision For Loan
Losses |
|
|
49,307 |
|
|
|
53,896 |
|
|
|
148,109 |
|
|
|
161,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
8,162 |
|
|
|
9,479 |
|
|
|
25,533 |
|
|
|
27,017 |
|
Merchant credit card |
|
|
2,234 |
|
|
|
2,163 |
|
|
|
6,631 |
|
|
|
6,818 |
|
Debit card |
|
|
1,259 |
|
|
|
1,267 |
|
|
|
3,678 |
|
|
|
3,656 |
|
ATM and interchange |
|
|
1,004 |
|
|
|
965 |
|
|
|
2,917 |
|
|
|
2,792 |
|
Trust fees |
|
|
429 |
|
|
|
319 |
|
|
|
1,257 |
|
|
|
1,056 |
|
Financial services commissions |
|
|
211 |
|
|
|
129 |
|
|
|
583 |
|
|
|
420 |
|
Gain on acquisition |
|
|
178 |
|
|
|
|
|
|
|
178 |
|
|
|
48,844 |
|
Other |
|
|
1,594 |
|
|
|
1,639 |
|
|
|
5,534 |
|
|
|
5,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noninterest Income |
|
|
15,071 |
|
|
|
15,961 |
|
|
|
46,311 |
|
|
|
96,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits |
|
|
15,481 |
|
|
|
16,402 |
|
|
|
46,849 |
|
|
|
50,221 |
|
Occupancy |
|
|
3,962 |
|
|
|
4,008 |
|
|
|
11,561 |
|
|
|
14,831 |
|
Outsourced data processing services |
|
|
2,187 |
|
|
|
2,258 |
|
|
|
6,629 |
|
|
|
6,740 |
|
Amortization of identifiable intangibles |
|
|
1,573 |
|
|
|
1,671 |
|
|
|
4,711 |
|
|
|
5,051 |
|
FDIC insurance assessments |
|
|
1,268 |
|
|
|
1,442 |
|
|
|
3,848 |
|
|
|
4,820 |
|
Furniture and equipment |
|
|
1,067 |
|
|
|
1,789 |
|
|
|
3,234 |
|
|
|
4,618 |
|
Professional fees |
|
|
950 |
|
|
|
913 |
|
|
|
2,480 |
|
|
|
2,580 |
|
Courier service |
|
|
826 |
|
|
|
989 |
|
|
|
2,636 |
|
|
|
2,881 |
|
Other |
|
|
4,194 |
|
|
|
5,679 |
|
|
|
13,687 |
|
|
|
16,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noninterest Expense |
|
|
31,508 |
|
|
|
35,151 |
|
|
|
95,635 |
|
|
|
107,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
|
32,870 |
|
|
|
34,706 |
|
|
|
98,785 |
|
|
|
149,550 |
|
Provision for income taxes |
|
|
9,161 |
|
|
|
9,449 |
|
|
|
27,939 |
|
|
|
48,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
23,709 |
|
|
|
25,257 |
|
|
|
70,846 |
|
|
|
101,265 |
|
Preferred stock dividends and discount accretion |
|
|
|
|
|
|
1,466 |
|
|
|
|
|
|
|
3,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Applicable to Common Equity |
|
$ |
23,709 |
|
|
$ |
23,791 |
|
|
$ |
70,846 |
|
|
$ |
98,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding |
|
|
29,127 |
|
|
|
29,210 |
|
|
|
29,187 |
|
|
|
29,072 |
|
Diluted Average Common Shares Outstanding |
|
|
29,385 |
|
|
|
29,429 |
|
|
|
29,515 |
|
|
|
29,313 |
|
Per Common Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings |
|
$ |
0.81 |
|
|
$ |
0.81 |
|
|
$ |
2.43 |
|
|
$ |
3.37 |
|
Diluted earnings |
|
|
0.81 |
|
|
|
0.81 |
|
|
|
2.40 |
|
|
|
3.35 |
|
Dividends paid |
|
|
0.36 |
|
|
|
0.35 |
|
|
|
1.08 |
|
|
|
1.06 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
5
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY AND COMPREHENSIVE INCOME
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common |
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Preferred |
|
|
Common |
|
|
Deferred |
|
|
Comprehensive |
|
|
Retained |
|
|
|
|
|
|
Outstanding |
|
|
Stock |
|
|
Stock |
|
|
Compensation |
|
|
Income |
|
|
Earnings |
|
|
Total |
|
|
|
(In thousands) |
|
Balance, December 31, 2008 |
|
|
28,880 |
|
|
$ |
|
|
|
$ |
352,265 |
|
|
$ |
2,409 |
|
|
$ |
1,040 |
|
|
$ |
54,138 |
|
|
$ |
409,852 |
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,265 |
|
|
|
101,265 |
|
Other comprehensive income,
net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in net unrealized gain
on securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,986 |
|
|
|
|
|
|
|
4,986 |
|
Post-retirement benefit
transition
obligation amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106,278 |
|
Issuance of preferred stock
and related warrants |
|
|
|
|
|
|
82,519 |
|
|
|
1,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,726 |
|
Redemption of preferred stock |
|
|
|
|
|
|
(41,863 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41,863 |
) |
Preferred stock dividends and
discount accretion |
|
|
|
|
|
|
679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,151 |
) |
|
|
(2,472 |
) |
Exercise of stock options |
|
|
350 |
|
|
|
|
|
|
|
9,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,094 |
|
Stock option tax benefits |
|
|
|
|
|
|
|
|
|
|
2,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,179 |
|
Restricted stock activity |
|
|
7 |
|
|
|
|
|
|
|
251 |
|
|
|
76 |
|
|
|
|
|
|
|
|
|
|
|
327 |
|
Stock based compensation |
|
|
|
|
|
|
|
|
|
|
847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
847 |
|
Stock awarded to employees |
|
|
2 |
|
|
|
|
|
|
|
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78 |
|
Purchase and retirement of stock |
|
|
(32 |
) |
|
|
|
|
|
|
(374 |
) |
|
|
|
|
|
|
|
|
|
|
(1,116 |
) |
|
|
(1,490 |
) |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,838 |
) |
|
|
(30,838 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2009 |
|
|
29,207 |
|
|
$ |
41,335 |
|
|
$ |
365,547 |
|
|
$ |
2,485 |
|
|
$ |
6,053 |
|
|
$ |
120,298 |
|
|
$ |
535,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009 |
|
|
29,208 |
|
|
$ |
|
|
|
$ |
366,247 |
|
|
$ |
2,485 |
|
|
$ |
3,714 |
|
|
$ |
133,002 |
|
|
$ |
505,448 |
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70,846 |
|
|
|
70,846 |
|
Other comprehensive income,
net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in net unrealized gain
on securities available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,497 |
|
|
|
|
|
|
|
3,497 |
|
Post-retirement benefit
transition
obligation amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
74,370 |
|
Exercise of stock options |
|
|
305 |
|
|
|
|
|
|
|
12,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,682 |
|
Stock option tax benefits |
|
|
|
|
|
|
|
|
|
|
917 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
917 |
|
Restricted stock activity |
|
|
7 |
|
|
|
|
|
|
|
194 |
|
|
|
239 |
|
|
|
|
|
|
|
|
|
|
|
433 |
|
Stock based compensation |
|
|
|
|
|
|
|
|
|
|
1,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,060 |
|
Stock awarded to employees |
|
|
2 |
|
|
|
|
|
|
|
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101 |
|
Purchase and retirement of stock |
|
|
(404 |
) |
|
|
|
|
|
|
(5,078 |
) |
|
|
|
|
|
|
|
|
|
|
(17,171 |
) |
|
|
(22,249 |
) |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,589 |
) |
|
|
(31,589 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2010 |
|
|
29,118 |
|
|
$ |
|
|
|
$ |
376,123 |
|
|
$ |
2,724 |
|
|
$ |
7,238 |
|
|
$ |
155,088 |
|
|
$ |
541,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited condensed consolidated financial statements.
6
WESTAMERICA BANCORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the nine months |
|
|
|
ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Operating Activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
70,846 |
|
|
$ |
101,265 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
11,359 |
|
|
|
7,317 |
|
Loan loss provision |
|
|
8,400 |
|
|
|
7,200 |
|
Net amortization of deferred loan cost |
|
|
12 |
|
|
|
358 |
|
Decrease (increase) in interest income receivable |
|
|
742 |
|
|
|
(3,637 |
) |
Gain on acquisition |
|
|
(178 |
) |
|
|
(48,844 |
) |
Decrease in other assets |
|
|
11,751 |
|
|
|
48,191 |
|
Increase in income taxes payable |
|
|
2,530 |
|
|
|
3,811 |
|
Decrease in interest expense payable |
|
|
(28 |
) |
|
|
(317 |
) |
(Decrease) increase in other liabilities |
|
|
(14,778 |
) |
|
|
26,398 |
|
Stock option compensation expense |
|
|
1,060 |
|
|
|
847 |
|
Stock option tax benefits |
|
|
(917 |
) |
|
|
(2,179 |
) |
Gain on sale of other assets |
|
|
(608 |
) |
|
|
|
|
Net (gain on sale) writedown of property and equipment |
|
|
(445 |
) |
|
|
37 |
|
Originations of mortgage loans for resale |
|
|
(277 |
) |
|
|
(68 |
) |
Net proceeds from sale of mortgage loans originated
for resale |
|
|
288 |
|
|
|
101 |
|
Net loss (gain) on sale of foreclosed assets |
|
|
(561 |
) |
|
|
(166 |
) |
Writedown of foreclosed assets |
|
|
793 |
|
|
|
83 |
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities |
|
|
89,989 |
|
|
|
140,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities: |
|
|
|
|
|
|
|
|
Net repayments of loans |
|
|
227,056 |
|
|
|
324,315 |
|
Proceeds from FDIC loss-sharing indemnification |
|
|
35,792 |
|
|
|
43,696 |
|
Purchases of investment securities available for sale |
|
|
(279,827 |
) |
|
|
|
|
Purchases of investment securities held to maturity |
|
|
|
|
|
|
(522 |
) |
Proceeds from maturity/calls of securities available for sale |
|
|
122,452 |
|
|
|
76,185 |
|
Proceeds from maturity/calls of securities held to maturity |
|
|
108,096 |
|
|
|
172,002 |
|
Net change in FRB/FHLB* securities |
|
|
3,479 |
|
|
|
1,502 |
|
Proceeds from sale of foreclosed assets |
|
|
10,953 |
|
|
|
10,009 |
|
Purchases of property, plant and equipment |
|
|
(657 |
) |
|
|
(14,146 |
) |
Proceeds from sale of property, plant and equipment |
|
|
603 |
|
|
|
|
|
Net cash acquired from acquisitions |
|
|
57,895 |
|
|
|
44,397 |
|
|
|
|
|
|
|
|
Net Cash Provided by Investing Activities |
|
|
285,842 |
|
|
|
657,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities: |
|
|
|
|
|
|
|
|
Net change in deposits |
|
|
(237,794 |
) |
|
|
(298,770 |
) |
Net change in short-term borrowings |
|
|
(114,764 |
) |
|
|
(476,483 |
) |
Exercise of stock options |
|
|
12,682 |
|
|
|
9,094 |
|
Proceeds from issuance of preferred stock |
|
|
|
|
|
|
83,726 |
|
Redemption of preferred stock |
|
|
|
|
|
|
(41,863 |
) |
Stock option tax benefits |
|
|
917 |
|
|
|
2,179 |
|
Repurchases/retirement of stock |
|
|
(22,249 |
) |
|
|
(1,490 |
) |
Dividends paid |
|
|
(31,589 |
) |
|
|
(30,838 |
) |
Preferred dividends |
|
|
|
|
|
|
(2,215 |
) |
|
|
|
|
|
|
|
Net Cash Used in Financing Activities |
|
|
(392,797 |
) |
|
|
(756,660 |
) |
|
|
|
|
|
|
|
Net Change In Cash and Cash Equivalents |
|
|
(16,966 |
) |
|
|
41,175 |
|
Cash and Due from Banks at Beginning of Period |
|
|
361,135 |
|
|
|
138,883 |
|
|
|
|
|
|
|
|
Cash and Due from Banks at End of Period |
|
$ |
344,169 |
|
|
$ |
180,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Disclosures: |
|
|
|
|
|
|
|
|
Supplemental disclosure of non cash activities: |
|
|
|
|
|
|
|
|
Loan collateral transferred to other real estate owned |
|
$ |
24,188 |
|
|
$ |
23,804 |
|
Unrealized gain on securities available for sale, net |
|
|
3,497 |
|
|
|
4,986 |
|
Supplemental disclosure of cash flow activities: |
|
|
|
|
|
|
|
|
Interest paid for the period |
|
|
11,759 |
|
|
|
21,719 |
|
Income tax payments for the period |
|
|
39,578 |
|
|
|
27,553 |
|
Acquisitions: |
|
|
|
|
|
|
|
|
Assets acquired |
|
$ |
315,083 |
|
|
$ |
1,624,464 |
|
Liabilities assumed |
|
|
314,905 |
|
|
|
1,575,620 |
|
|
|
|
|
|
|
|
Net |
|
|
178 |
|
|
|
48,844 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
|
|
|
* |
|
Federal Reserve Bank/Federal Home Loan Bank (FRB/FHLB) |
7
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1: Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with
generally accepted accounting principles for interim financial information and pursuant to the
rules and regulations of the Securities and Exchange Commission. The results of operations reflect
interim adjustments, all of which are of a normal recurring nature and which, in the opinion of
Management, are necessary for a fair presentation of the results for the interim periods presented.
The interim results for the three and nine months ended September 30, 2010 and 2009 are not
necessarily indicative of the results expected for the full year. These unaudited consolidated
financial statements should be read in conjunction with the audited consolidated financial
statements and accompanying notes as well as other information included in the Companys Annual
Report on Form 10-K for the year ended December 31, 2009.
The Company has evaluated events and transactions subsequent to the balance sheet date. Based on
this evaluation, the Company is not aware of any events or transactions that occurred subsequent to
the balance sheet date but prior to filing that would require recognition or disclosure in its
consolidated financial statements.
Note 2: Accounting Policies
The Companys accounting policies are discussed in Note 1 to the audited consolidated financial
statements included in the Companys Annual Report on Form 10-K for the year ended December 31,
2009. Certain amounts in prior periods have been reclassified to conform to the current
presentation.
Certain accounting policies underlying the preparation of these financial statements require
Management to make estimates and judgments. These estimates and judgments may significantly affect
reported amounts of assets and liabilities, revenues and expenses, and disclosures of contingent
assets and liabilities.
Management exercises judgment to estimate the appropriate level of the allowance for credit losses
and purchased impaired loans, which are discussed in the Companys accounting policies.
As described in Note 3 below, Westamerica Bank (Bank) acquired assets and assumed liabilities of
the former Sonoma Valley Bank on August 20, 2010. The acquired assets and assumed liabilities were
measured at estimated fair values, as required by Financial Accounting Standards Board (FASB)
Accounting Standards Codification (ASC) 805, Business Combinations. Management made significant
estimates and exercised significant judgment in accounting for the acquisition. Management
judgmentally measured loan fair values based on loan file reviews (including borrower financial
statements and tax returns), appraised collateral values, expected cash flows, and historical loss
factors. Repossessed loan collateral was primarily valued based upon appraised collateral values.
The Bank also recorded an identifiable intangible asset representing the value of the core deposit
customer base of Sonoma Valley Bank based on Managements evaluation of the cost of such deposits
relative to alternative funding sources. In determining the value of the identifiable intangible
asset, Management used significant estimates including average lives of depository accounts, future
interest rate levels, the cost of servicing various depository products, and other significant
estimates. Management used quoted market prices to determine the fair value of investment
securities and FHLB advances.
The acquired assets of Sonoma Valley Bank include loans; such loans are not indemnified by the
Federal Deposit Insurance Corporation (FDIC). However, on February 6, 2009, the Bank acquired
loans in a business combination that are indemnified by the FDIC, as described in Note 2 to the
audited consolidated financial statements included in the Companys Annual Report on Form 10-K for
the year ended December 31, 2009. Pursuant to acquisition accounting, the loans in each business
combination were measured at their estimated fair value at the respective acquisition date. This
method of measuring the carrying value of purchased loans differs from loans originated by the
Company, and as such, the Company identifies purchased loans not indemnified by the FDIC as
Purchased Non-covered Loans and purchased loans indemnified by the FDIC as Purchased Covered
Loans.
Loans originated by the Company are measured at the principal amount outstanding, net of unearned
discount and unamortized deferred fees and costs. These loans are identified as Originated
Loans.
8
Recently Adopted Accounting Standards
In the first quarter of 2010, the Company adopted the following new accounting guidance:
FASB ASC 860, as amended, Transfers and Servicing, has been amended to improve the
relevance, representational faithfulness, and comparability of the information that a reporting
entity provides in its financial statements about a transfer of financial assets; the effects of a
transfer on its financial position, financial performance, and cash flows; and a transferors
continuing involvement, if any, in transferred financial assets. Specifically to address: (1)
practices that have developed since initial issuance, that are not consistent with the original
intent and key requirements of that Standard and (2) concerns of financial statement users that
many of the financial assets (and related obligations) that have been derecognized should continue
to be reported in the financial statements of transferors. This Standard must be applied to
transfers occurring on or after January 1, 2010, the effective date. Additionally, on and after
the effective date, the concept of a qualifying special-purpose entity is no longer relevant for
accounting purposes. The adoption of this Statement did not have any effect on the Companys
financial statements at the date of adoption.
FASB ASC 810, as amended, Consolidation, has been amended to improve financial reporting by
enterprises involved with variable interest entities. Specifically to address: (1) the effects on
certain provisions as a result of the elimination of the qualifying special-purpose entity concept
in ASC 860, Transfers and Servicing, and (2) constituent concerns about the application of certain
key provisions of the Standard, including those in which the accounting and disclosures do not
always provide timely and useful information about an enterprises involvement in a variable
interest entity. The adoption of this Statement did not have any effect on the Companys financial
statements at the date of adoption.
FASB Accounting Standards Update (ASU) 2010-06, Fair Value Measurements and Disclosures
(Topic 820), issued January 2010 and effective January 1, 2010, requires new disclosures for: (1)
transfers in and out of Levels 1 and 2, including separate disclosure of significant amounts and a
description of the reasons for the transfers; and (2) separate presentation of information about
purchases, sales, issuances, and settlements (on a gross basis rather than net) in the
reconciliation for fair value measurements using significant unobservable inputs (Level 3). The
Update clarifies existing disclosure requirements for: (1) Level of disaggregation, which provides
measurement disclosures for each class of assets and liabilities. Emphasizing that judgment should
be used in determining the appropriate classes of assets and liabilities; and (2) inputs and
valuation techniques for both recurring and nonrecurring Level 2 and Level 3 fair value
measurements.
This update also includes conforming amendments to the guidance on employers disclosures about
postretirement benefit plan assets changing the terminology of major categories of assets to
classes of assets and providing a cross reference to the guidance in Subtopic 820-10 on how to
determine appropriate classes to present fair value disclosures.
The adoption of this Update did not have a significant effect on the Companys financial statements
at the date of adoption.
Recently Issued Accounting Standards
FASB ASU 2010-18, Effect of a Loan Modification When the Loan is Part of a Pool that is
Accounted for as a Single Asset (Topic 310), was issued April 2010 and is effective for
modifications of loans accounted for within pools under Subtopic 310-30 occurring in the first
interim or annual period ending after July 15, 2010. As a result of the amendments in this Update,
modification of loans within the pool does not result in the removal of those loans from the pool
even if the modification of those loans would otherwise be considered a trouble debt restructuring.
An entity will continue to be required to consider whether the pool of assets in which the loan is
included is impaired if expected cash flows for the pool change. However, loans within the scope
of Subtopic 310-30 that are accounted for individually will continue to be subject to the troubled
debt restructuring accounting provisions.
The provisions of this Update will be applied prospectively with early application permitted. Upon
initial adoption of the guidance in this Update, an entity may make a one-time election to
terminate accounting for loans as a pool under Subtopic 310-30. The election may be applied on a
pool-by-pool basis and does not preclude an entity from applying pool accounting to subsequent
acquisitions of loans with credit deterioration.
The Company does not have any pools of loans accounted for in accordance with Subtopic 310-30, and
therefore, the adoption of this Update will not have a significant effect on the Companys
financial statements.
FASB ASU 2010-20, Disclosures about the Credit Quality of Financing Receivables and the
Allowance for Credit Losses (Topic 310), was issued July 2010. The guidance will significantly
expand the disclosures that the Company must make about the credit quality of financing receivables
and the allowance for credit losses. The objectives of the enhanced disclosures are to provide
financial statement users with additional information about the nature of credit risks inherent in
the Companys financing receivables, how credit risk is analyzed and assessed when determining the
allowance for credit losses, and the reasons for the change in the allowance for credit losses.
9
The disclosures as of the end of the reporting period are effective for the Companys interim and
annual periods ending on or after December 15, 2010. The disclosures about activity that occurs
during a reporting period are effective for the Companys interim and annual periods beginning on
or after December 15, 2010. The adoption of this Update requires enhanced disclosures and is not
expected to have a significant effect on the Companys financial statements.
Note 3: Acquisition of Sonoma Valley Bank
On August 20, 2010, Westamerica Bank purchased substantially all the assets and assumed
substantially all the liabilities of Sonoma Valley Bank (Sonoma) from the Federal Deposit
Insurance Corporation (FDIC), as Receiver of Sonoma. Sonoma operated 3 commercial banking
branches within Sonoma County, California. The FDIC took Sonoma under receivership upon Sonomas
closure by the California Department of Financial Institutions at the close of business August 20,
2010. Westamerica Bank purchased substantially all of Sonomas net assets at a discount of $43
million, and paid a $5 million deposit premium.
The Sonoma acquisition was accounted for under the purchase method of accounting in accordance with
FASB ASC 805, Business Combinations. The statement of net assets acquired as of August 20, 2010 and
the resulting bargain purchase gain are presented in the following table. The purchased assets and
assumed liabilities were recorded at their respective acquisition date fair values, and
identifiable intangible assets were recorded at fair value. Fair values are preliminary and subject
to refinement for up to one year after the closing date of a merger as information relative to
closing date fair values becomes available. A bargain purchase gain totaling $178 thousand
resulted from the acquisition and is included as a component of noninterest income on the statement
of income. The amount of the gain is equal to the amount by which the fair value of assets
purchased exceeded the fair value of liabilities assumed. Sonomas results of operations prior to
the acquisition are not included in Westamericas statement of income.
Statement of Net Assets Acquired (at fair value)
|
|
|
|
|
|
|
At |
|
|
|
August 20, 2010 |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
Cash and due from banks |
|
$ |
57,895 |
|
Money market assets |
|
|
26,050 |
|
Securities |
|
|
7,223 |
|
Loans |
|
|
213,664 |
|
Other real estate owned |
|
|
2,916 |
|
Core deposit intangible |
|
|
5,270 |
|
Other assets |
|
|
2,065 |
|
|
|
|
|
Total Assets |
|
$ |
315,083 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
Deposits |
|
|
252,563 |
|
Federal Home Loan Bank advances |
|
|
61,872 |
|
Liabilities for interest and other expenses |
|
|
470 |
|
|
|
|
|
Total Liabilities |
|
|
314,905 |
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
$ |
178 |
|
|
|
|
|
|
|
|
|
|
|
|
At |
|
|
|
August 20, 2010 |
|
|
|
(In thousands) |
|
Sonoma Valley Bank tangible shareholders equity |
|
$ |
13,923 |
|
Adjustments to reflect assets acquired and
liabilities assumed at fair value: |
|
|
|
|
Cash payment from FDIC |
|
|
21,270 |
|
Loans and leases, net |
|
|
(34,562 |
) |
Other real estate owned |
|
|
(1,491 |
) |
Other assets |
|
|
(811 |
) |
Core deposit intangible |
|
|
5,270 |
|
Deposits |
|
|
(1,233 |
) |
Federal Home Loan Bank advances |
|
|
(1,872 |
) |
Other liabilities |
|
|
(316 |
) |
|
|
|
|
Gain on acquisition |
|
$ |
178 |
|
|
|
|
|
The pro forma consolidated condensed statements of income for Westamerica Bancorporation and Sonoma
Valley Bank for the nine months ended September 30, 2010 and 2009, and the year ended December 31,
2009 are presented below. The unaudited pro forma information presented does not necessarily
reflect the results of operations that would have resulted had the acquisition been completed at
the beginning of the applicable periods presented, nor does it indicate the results of operations
in future periods.
10
The pro forma purchase accounting adjustments related to loans and leases, deposits and Federal
Home Loan Bank advances are being accreted or amortized into income using methods that approximate
a level yield over their respective estimated lives. Purchase accounting adjustments related to
identifiable intangibles are being amortized and recorded as noninterest expense over their
respective estimated lives using accelerated methods. The pro forma consolidated condensed
statements of income do not reflect any adjustments to Sonomas historical provision for credit
losses. (in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2010 |
|
|
Nine months ended September 30, 2009 |
|
|
|
|
|
|
|
Sonoma Valley |
|
|
Proforma |
|
|
Pro Forma |
|
|
|
|
|
|
Sonoma Valley |
|
|
Proforma |
|
|
Pro forma |
|
|
|
Westamerica |
|
|
Bank |
|
|
Adjustments |
|
|
Combined |
|
|
Westamerica |
|
|
Bank |
|
|
Adjustments |
|
|
combined |
|
Interest Income |
|
$ |
178,664 |
|
|
$ |
11,404 |
|
|
$ |
(872 |
) |
|
$ |
189,196 |
|
|
$ |
183,453 |
|
|
$ |
13,856 |
|
|
$ |
(872 |
) |
|
$ |
196,437 |
|
Interest Expense |
|
|
9,614 |
|
|
|
2,387 |
|
|
|
(863 |
) |
|
|
11,138 |
|
|
|
15,078 |
|
|
|
3,044 |
|
|
|
(863 |
) |
|
|
17,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
169,050 |
|
|
|
9,017 |
|
|
|
(9 |
) |
|
|
178,058 |
|
|
|
168,375 |
|
|
|
10,812 |
|
|
|
(9 |
) |
|
|
179,178 |
|
Provision for Credit Losses |
|
|
8,400 |
|
|
|
4,400 |
|
|
|
|
|
|
|
12,800 |
|
|
|
7,200 |
|
|
|
29,330 |
|
|
|
|
|
|
|
36,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income after Provision for Credit Losses |
|
|
160,650 |
|
|
|
4,617 |
|
|
|
(9 |
) |
|
|
165,258 |
|
|
|
161,175 |
|
|
|
(18,518 |
) |
|
|
(9 |
) |
|
|
142,648 |
|
Noninterest Income |
|
|
45,998 |
|
|
|
2,034 |
|
|
|
178 |
|
|
|
48,210 |
|
|
|
96,315 |
|
|
|
1,502 |
|
|
|
178 |
|
|
|
97,995 |
|
Noninterest Expense |
|
|
95,064 |
|
|
|
5,143 |
|
|
|
(43 |
) |
|
|
100,164 |
|
|
|
107,940 |
|
|
|
6,885 |
|
|
|
(43 |
) |
|
|
114,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Taxes |
|
|
111,584 |
|
|
|
1,508 |
|
|
|
212 |
|
|
|
113,304 |
|
|
|
149,550 |
|
|
|
(23,901 |
) |
|
|
212 |
|
|
|
125,861 |
|
Income Tax Provision (Benefit) |
|
|
41,268 |
|
|
|
634 |
|
|
|
89 |
|
|
|
41,991 |
|
|
|
48,285 |
|
|
|
(4,629 |
) |
|
|
89 |
|
|
|
43,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
70,316 |
|
|
$ |
874 |
|
|
$ |
123 |
|
|
$ |
71,313 |
|
|
$ |
101,265 |
|
|
$ |
(19,272 |
) |
|
$ |
123 |
|
|
$ |
82,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Applicable to Common Equity |
|
$ |
70,316 |
|
|
$ |
874 |
|
|
$ |
123 |
|
|
$ |
71,313 |
|
|
$ |
98,114 |
|
|
$ |
(19,272 |
) |
|
$ |
123 |
|
|
$ |
78,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Common Share |
|
$ |
2.41 |
|
|
$ |
0.03 |
|
|
$ |
0.00 |
|
|
$ |
2.44 |
|
|
$ |
3.37 |
|
|
$ |
(0.66 |
) |
|
$ |
0.00 |
|
|
$ |
2.72 |
|
Diluted Earnings (Loss) Per Common Share |
|
|
2.38 |
|
|
|
0.03 |
|
|
|
0.00 |
|
|
|
2.42 |
|
|
|
3.35 |
|
|
|
(0.66 |
) |
|
|
0.00 |
|
|
|
2.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding |
|
|
29,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,072 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Average Common Shares Outstanding |
|
|
29,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2009 |
|
|
|
|
|
|
|
Sonoma Valley |
|
|
Proforma |
|
|
Pro Forma |
|
|
|
Westamerica |
|
|
Bank |
|
|
Adjustments |
|
|
Combined |
|
Interest Income |
|
$ |
241,949 |
|
|
$ |
18,177 |
|
|
$ |
(1,163 |
) |
|
$ |
258,963 |
|
Interest Expense |
|
|
19,380 |
|
|
|
3,883 |
|
|
|
(1,150 |
) |
|
|
22,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
|
222,569 |
|
|
|
14,294 |
|
|
|
(13 |
) |
|
|
236,850 |
|
Provision for Credit Losses |
|
|
10,500 |
|
|
|
31,130 |
|
|
|
|
|
|
|
41,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income after Provision for Credit Losses |
|
|
212,069 |
|
|
|
(16,836 |
) |
|
|
(13 |
) |
|
|
195,220 |
|
Noninterest Income |
|
|
112,011 |
|
|
|
2,029 |
|
|
|
178 |
|
|
|
114,218 |
|
Noninterest Expense |
|
|
140,776 |
|
|
|
8,914 |
|
|
|
(108 |
) |
|
|
149,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Taxes |
|
|
183,304 |
|
|
|
(23,721 |
) |
|
|
273 |
|
|
|
159,856 |
|
Income Tax Provision (Benefit) |
|
|
57,878 |
|
|
|
(4,481 |
) |
|
|
115 |
|
|
|
53,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
125,426 |
|
|
$ |
(19,240 |
) |
|
$ |
158 |
|
|
$ |
106,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Applicable to Common Equity |
|
$ |
121,463 |
|
|
$ |
(19,240 |
) |
|
$ |
158 |
|
|
$ |
102,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Common Share |
|
$ |
4.17 |
|
|
$ |
(0.66 |
) |
|
$ |
0.01 |
|
|
$ |
3.52 |
|
Diluted Earnings (Loss) Per Common Share |
|
|
4.14 |
|
|
|
(0.66 |
) |
|
|
0.01 |
|
|
|
3.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding |
|
|
29,105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Average Common Shares Outstanding |
|
|
29,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 4: Investment Securities
The amortized cost, unrealized gains and losses accumulated in other comprehensive income, and fair
value of the available for sale investment securities portfolio as of September 30, 2010, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
U.S. Treasury securities |
|
$ |
3,504 |
|
|
$ |
7 |
|
|
$ |
|
|
|
$ |
3,511 |
|
Securities of U.S. Government sponsored entities |
|
|
118,673 |
|
|
|
231 |
|
|
|
(71 |
) |
|
|
118,833 |
|
Residential mortgage-backed securities |
|
|
112,961 |
|
|
|
5,302 |
|
|
|
|
|
|
|
118,263 |
|
Commercial mortgage-backed securities |
|
|
5,204 |
|
|
|
10 |
|
|
|
(23 |
) |
|
|
5,191 |
|
Obligations of States and political subdivisions |
|
|
209,178 |
|
|
|
5,507 |
|
|
|
(377 |
) |
|
|
214,308 |
|
Residential collateralized mortgage obligations |
|
|
24,228 |
|
|
|
1,110 |
|
|
|
|
|
|
|
25,338 |
|
Asset-backed securities |
|
|
9,401 |
|
|
|
|
|
|
|
(981 |
) |
|
|
8,420 |
|
FHLMC and FNMA stock |
|
|
824 |
|
|
|
30 |
|
|
|
(237 |
) |
|
|
617 |
|
Corporate securities |
|
|
69,811 |
|
|
|
142 |
|
|
|
(170 |
) |
|
|
69,783 |
|
Other securities |
|
|
2,790 |
|
|
|
2,487 |
|
|
|
(30 |
) |
|
|
5,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
556,574 |
|
|
$ |
14,826 |
|
|
$ |
(1,889 |
) |
|
$ |
569,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
The amortized cost, unrealized gains and losses, and fair value of the held to maturity investment
securities portfolio as of September 30, 2010, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Residential mortgage-backed securities |
|
$ |
44,754 |
|
|
$ |
1,937 |
|
|
$ |
(2 |
) |
|
$ |
46,689 |
|
Obligations of States and political subdivisions |
|
|
470,638 |
|
|
|
22,426 |
|
|
|
(319 |
) |
|
|
492,745 |
|
Residential collateralized mortgage obligations |
|
|
103,446 |
|
|
|
2,791 |
|
|
|
(2,789 |
) |
|
|
103,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
618,838 |
|
|
$ |
27,154 |
|
|
$ |
(3,110 |
) |
|
$ |
642,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost, unrealized gains and losses accumulated in other comprehensive income, and fair
value of the available for sale investment securities portfolio as of December 31, 2009, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
U.S. Treasury securities |
|
$ |
2,987 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,987 |
|
Securities of U.S. Government sponsored entities |
|
|
21,018 |
|
|
|
48 |
|
|
|
(25 |
) |
|
|
21,041 |
|
Residential mortgage-backed securities |
|
|
143,625 |
|
|
|
2,504 |
|
|
|
(124 |
) |
|
|
146,005 |
|
Obligations of States and political subdivisions |
|
|
155,093 |
|
|
|
4,077 |
|
|
|
(977 |
) |
|
|
158,193 |
|
Residential collateralized mortgage obligations |
|
|
40,981 |
|
|
|
652 |
|
|
|
(223 |
) |
|
|
41,410 |
|
Asset-backed securities |
|
|
10,000 |
|
|
|
|
|
|
|
(1,661 |
) |
|
|
8,339 |
|
FHLMC and FNMA stock |
|
|
824 |
|
|
|
750 |
|
|
|
(1 |
) |
|
|
1,573 |
|
Other securities |
|
|
2,778 |
|
|
|
1,926 |
|
|
|
(44 |
) |
|
|
4,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
377,306 |
|
|
$ |
9,957 |
|
|
$ |
(3,055 |
) |
|
$ |
384,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost, unrealized gains and losses, and fair value of the held to maturity investment
securities portfolio as of December 31, 2009 follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Fair |
|
|
|
Cost |
|
|
Gains |
|
|
Losses |
|
|
Value |
|
|
|
(In thousands) |
|
Residential mortgage-backed securities |
|
$ |
61,893 |
|
|
$ |
1,752 |
|
|
$ |
|
|
|
$ |
63,645 |
|
Obligations of States and political
subdivisions |
|
|
516,596 |
|
|
|
12,528 |
|
|
|
(2,190 |
) |
|
|
526,934 |
|
Residential collateralized mortgage
obligations |
|
|
148,446 |
|
|
|
3,352 |
|
|
|
(6,107 |
) |
|
|
145,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
726,935 |
|
|
$ |
17,632 |
|
|
$ |
(8,297 |
) |
|
$ |
736,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair value of securities as of September 30, 2010, by contractual maturity,
are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Available |
|
|
Securities Held |
|
|
|
for Sale |
|
|
to Maturity |
|
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
|
|
(In thousands) |
|
Maturity in years: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year or less |
|
$ |
26,089 |
|
|
$ |
26,214 |
|
|
$ |
7,850 |
|
|
$ |
7,924 |
|
Over 1 to 5 years |
|
|
238,045 |
|
|
|
239,761 |
|
|
|
78,128 |
|
|
|
81,386 |
|
Over 5 to 10 years |
|
|
73,486 |
|
|
|
75,512 |
|
|
|
373,875 |
|
|
|
392,421 |
|
Over 10 years |
|
|
72,947 |
|
|
|
73,368 |
|
|
|
10,785 |
|
|
|
11,014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
410,567 |
|
|
|
414,855 |
|
|
|
470,638 |
|
|
|
492,745 |
|
Mortgage-backed
securities and
residential
collateralized
mortgage
obligations |
|
|
142,393 |
|
|
|
148,792 |
|
|
|
148,200 |
|
|
|
150,137 |
|
Other securities |
|
|
3,614 |
|
|
|
5,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
556,574 |
|
|
$ |
569,511 |
|
|
$ |
618,838 |
|
|
$ |
642,882 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
The amortized cost and fair value of securities as of December 31, 2009, by contractual maturity,
are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Available |
|
|
Securities Held |
|
|
|
for Sale |
|
|
to Maturity |
|
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
|
|
(In thousands) |
|
Maturity in years: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year or less |
|
$ |
12,763 |
|
|
$ |
12,852 |
|
|
$ |
8,303 |
|
|
$ |
8,389 |
|
Over 1 to 5 years |
|
|
86,757 |
|
|
|
88,759 |
|
|
|
58,111 |
|
|
|
60,075 |
|
Over 5 to 10 years |
|
|
61,532 |
|
|
|
62,933 |
|
|
|
413,720 |
|
|
|
421,955 |
|
Over 10 years |
|
|
28,046 |
|
|
|
26,016 |
|
|
|
36,462 |
|
|
|
36,515 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
|
189,098 |
|
|
|
190,560 |
|
|
|
516,596 |
|
|
|
526,934 |
|
Mortgage-backed
securities and
collateralized
mortgage obligations |
|
|
184,606 |
|
|
|
187,415 |
|
|
|
210,339 |
|
|
|
209,336 |
|
Other securities |
|
|
3,602 |
|
|
|
6,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
377,306 |
|
|
$ |
384,208 |
|
|
$ |
726,935 |
|
|
$ |
736,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected maturities of mortgage-backed securities can differ from contractual maturities because
borrowers have the right to call or prepay obligations with or without call or prepayment
penalties. In addition, such factors as prepayments and interest rates may affect the yield on the
carrying value of mortgage-backed securities.
An analysis of gross unrealized losses of the available for sale investment securities portfolio as
of September 30, 2010, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
(In thousands) |
|
Securities of U.S. Government
sponsored entities |
|
$ |
50,812 |
|
|
$ |
(71 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
50,812 |
|
|
$ |
(71 |
) |
Residential mortgage-backed securities |
|
|
98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98 |
|
|
|
|
|
Commercial mortgage-backed securities |
|
|
3,071 |
|
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
3,071 |
|
|
|
(23 |
) |
Obligations of States
and political subdivisions |
|
|
14,732 |
|
|
|
(122 |
) |
|
|
10,959 |
|
|
|
(255 |
) |
|
|
25,691 |
|
|
|
(377 |
) |
Residential collateralized mortgage
obligations |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
8,420 |
|
|
|
(981 |
) |
|
|
8,420 |
|
|
|
(981 |
) |
FHLMC and FNMA stock |
|
|
1 |
|
|
|
(5 |
) |
|
|
472 |
|
|
|
(232 |
) |
|
|
473 |
|
|
|
(237 |
) |
Corporate securities |
|
|
29,977 |
|
|
|
(170 |
) |
|
|
|
|
|
|
|
|
|
|
29,977 |
|
|
|
(170 |
) |
Other securities |
|
|
5 |
|
|
|
|
|
|
|
1,970 |
|
|
|
(30 |
) |
|
|
1,975 |
|
|
|
(30 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
98,701 |
|
|
$ |
(391 |
) |
|
$ |
21,821 |
|
|
$ |
(1,498 |
) |
|
$ |
120,522 |
|
|
$ |
(1,889 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of gross unrealized losses of the held to maturity investment securities portfolio as
of September 30, 2010, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
(In thousands) |
|
Residential mortgage backed
securities |
|
$ |
437 |
|
|
$ |
(2 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
437 |
|
|
$ |
(2 |
) |
Obligations of States
and political subdivisions |
|
|
1,102 |
|
|
|
(17 |
) |
|
|
13,981 |
|
|
|
(302 |
) |
|
|
15,083 |
|
|
|
(319 |
) |
Residential collateralized mortgage
obligations |
|
|
|
|
|
|
|
|
|
|
26,698 |
|
|
|
(2,789 |
) |
|
|
26,698 |
|
|
|
(2,789 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,539 |
|
|
$ |
(19 |
) |
|
$ |
40,679 |
|
|
$ |
(3,091 |
) |
|
$ |
42,218 |
|
|
$ |
(3,110 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The unrealized losses on the Companys investments in collateralized mortgage obligations and asset
backed securities were caused by market conditions for these types of investments. The Company
evaluates these securities on a quarterly basis including changes in security ratings issued by
ratings agencies, delinquency and loss information with respect to the underlying collateral,
changes in the levels of subordination for the Companys particular position within the repayment
structure, and remaining credit enhancement as compared to expected credit losses of the security.
Substantially all of these securities continue to be AAA rated by one or more major rating
agencies.
13
The unrealized losses on the Companys investments in obligations of states and political
subdivisions were caused by conditions in the municipal securities market. The Companys
investments in obligations of states and political subdivisions primarily finance essential
community services such as school districts, water delivery systems, hospitals and fire protection
services. Further, these bonds are primarily bank qualified issues whereby the issuing
authoritys total debt issued in any one year does not exceed $30 million, thereby qualifying the
bonds for tax-exempt status for federal income tax purposes. Therefore, bank qualified bonds are
relatively small in amount providing a high degree of diversification within the Companys
investment portfolio. The Company evaluates these securities quarterly to determine if a change in
security rating has occurred or the municipality has experienced financial difficulties.
Substantially all of these securities continue to be investment grade rated.
The Company does not intend to sell any investments and has concluded that it is more likely than
not that it will not be required to sell the investments prior to recovery of the amortized cost
basis. Therefore, the Company does not consider these investments to be other-than-temporarily
impaired as of September 30, 2010.
The fair values of the investment securities could decline in the future if the general economy
deteriorates, credit ratings decline, or the liquidity for securities is low. As a result, other
than temporary impairments may occur in the future.
An analysis of gross unrealized losses of the available for sale investment securities portfolio as
of December 31, 2009, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
(In thousands) |
|
U.S. Treasury securities |
|
$ |
2,987 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
2,987 |
|
|
$ |
|
|
Securities of U.S. Government
sponsored entities |
|
|
19,979 |
|
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
19,979 |
|
|
|
(25 |
) |
Residential mortgage-backed
securities |
|
|
17,885 |
|
|
|
(124 |
) |
|
|
|
|
|
|
|
|
|
|
17,885 |
|
|
|
(124 |
) |
Obligations of States and political
subdivisions |
|
|
25,050 |
|
|
|
(795 |
) |
|
|
3,866 |
|
|
|
(182 |
) |
|
|
28,916 |
|
|
|
(977 |
) |
Residential collateralized mortgage
obligations |
|
|
9,896 |
|
|
|
(37 |
) |
|
|
5,002 |
|
|
|
(186 |
) |
|
|
14,898 |
|
|
|
(223 |
) |
Asset-backed securities |
|
|
|
|
|
|
|
|
|
|
8,339 |
|
|
|
(1,661 |
) |
|
|
8,339 |
|
|
|
(1,661 |
) |
FHLMC and FNMA stock |
|
|
4 |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
(1 |
) |
Other securities |
|
|
|
|
|
|
|
|
|
|
1,956 |
|
|
|
(44 |
) |
|
|
1,956 |
|
|
|
(44 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
75,801 |
|
|
$ |
(982 |
) |
|
$ |
19,163 |
|
|
$ |
(2,073 |
) |
|
$ |
94,964 |
|
|
$ |
(3,055 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of gross unrealized losses of the held to maturity investment securities portfolio as
of December 31, 2009, follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
Fair Value |
|
|
Losses |
|
|
|
(In thousands) |
|
Obligations of States
and political subdivisions |
|
$ |
46,111 |
|
|
$ |
(995 |
) |
|
$ |
16,964 |
|
|
$ |
(1,195 |
) |
|
$ |
63,075 |
|
|
$ |
(2,190 |
) |
Residential collateralized
mortgage
obligations |
|
|
7,639 |
|
|
|
(42 |
) |
|
|
30,674 |
|
|
|
(6,065 |
) |
|
|
38,313 |
|
|
|
(6,107 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
53,750 |
|
|
$ |
(1,037 |
) |
|
$ |
47,638 |
|
|
$ |
(7,260 |
) |
|
$ |
101,388 |
|
|
$ |
(8,297 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
Note 5: Loans and Allowance for Credit Losses
A summary of the major categories of originated, purchased covered loans and purchased non-covered
loans outstanding is shown in the following tables:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Originated loans: |
|
|
|
|
|
|
|
|
Commercial |
|
$ |
491,043 |
|
|
$ |
498,594 |
|
Commercial real estate |
|
|
769,545 |
|
|
|
801,008 |
|
Construction |
|
|
28,987 |
|
|
|
32,156 |
|
Residential real estate |
|
|
320,881 |
|
|
|
371,197 |
|
Consumer installment &
other |
|
|
467,459 |
|
|
|
498,133 |
|
|
|
|
|
|
|
|
Gross Loans |
|
|
2,077,915 |
|
|
|
2,201,088 |
|
Allowance for loan losses |
|
|
(38,129 |
) |
|
|
(41,043 |
) |
|
|
|
|
|
|
|
Net Loans |
|
$ |
2,039,786 |
|
|
$ |
2,160,045 |
|
|
|
|
|
|
|
|
The carrying amount of the purchased covered loans at September 30, 2010, consisted of impaired and
non impaired purchased covered loans in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
|
Non Impaired |
|
|
Total |
|
|
|
Purchased |
|
|
Purchased |
|
|
Purchased |
|
|
|
Covered Loans |
|
|
Covered Loans |
|
|
Covered Loans |
|
|
|
(In thousands) |
|
Purchased covered loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
10,881 |
|
|
$ |
170,577 |
|
|
$ |
181,458 |
|
Commercial real estate |
|
|
14,128 |
|
|
|
385,805 |
|
|
|
399,933 |
|
Construction |
|
|
9,517 |
|
|
|
19,423 |
|
|
|
28,940 |
|
Residential real estate |
|
|
138 |
|
|
|
18,551 |
|
|
|
18,689 |
|
Consumer installment &
other |
|
|
253 |
|
|
|
89,345 |
|
|
|
89,598 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
34,917 |
|
|
$ |
683,701 |
|
|
$ |
718,618 |
|
|
|
|
|
|
|
|
|
|
|
The carrying amount of the purchased non-covered loans at September 30, 2010, consisted of impaired
and non impaired purchased non-covered loans in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
|
Non Impaired |
|
|
Total Purchased |
|
|
|
Purchased Non- |
|
|
Purchased Non- |
|
|
Non-covered |
|
|
|
covered Loans |
|
|
covered Loans |
|
|
Loans |
|
|
|
(In thousands) |
|
Purchased non-covered loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
492 |
|
|
$ |
11,906 |
|
|
$ |
12,398 |
|
Commercial real estate |
|
|
26,252 |
|
|
|
89,600 |
|
|
|
115,852 |
|
Construction |
|
|
7,636 |
|
|
|
18,469 |
|
|
|
26,105 |
|
Residential real estate |
|
|
2,143 |
|
|
|
20,706 |
|
|
|
22,849 |
|
Consumer installment &
other |
|
|
1,217 |
|
|
|
33,897 |
|
|
|
35,114 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
37,740 |
|
|
$ |
174,578 |
|
|
$ |
212,318 |
|
|
|
|
|
|
|
|
|
|
|
15
The carrying amount of the purchased covered loans at December 31, 2009, consisted of impaired and
non impaired purchased covered loans in the following table (refined).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired |
|
|
Non Impaired |
|
|
Total |
|
|
|
Purchased |
|
|
Purchased |
|
|
Purchased |
|
|
|
Covered Loans |
|
|
Covered Loans |
|
|
Covered Loans |
|
|
|
(In thousands) |
|
Purchased covered loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
8,538 |
|
|
$ |
244,811 |
|
|
$ |
253,349 |
|
Commercial real estate |
|
|
19,870 |
|
|
|
425,570 |
|
|
|
445,440 |
|
Construction |
|
|
14,378 |
|
|
|
26,082 |
|
|
|
40,460 |
|
Residential real estate |
|
|
138 |
|
|
|
18,383 |
|
|
|
18,521 |
|
Consumer installment &
other |
|
|
272 |
|
|
|
97,259 |
|
|
|
97,531 |
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
$ |
43,196 |
|
|
$ |
812,105 |
|
|
$ |
855,301 |
|
|
|
|
|
|
|
|
|
|
|
Changes in the carrying amount of impaired purchased covered loans were as follows for the nine
months ended September 30, 2010 and the period February 6, 2009 (acquisition date) through December
31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 6, 2009 |
|
|
|
|
|
|
|
through |
|
|
|
Nine months ended |
|
|
December 31, 2009 |
|
|
|
September 30, 2010 |
|
|
(refined) |
|
|
|
(In thousands) |
|
Carrying amount at the beginning of the
period |
|
$ |
43,196 |
|
|
$ |
80,544 |
|
Reductions during the period |
|
|
(8,279 |
) |
|
|
(37,348 |
) |
|
|
|
|
|
|
|
Carrying amount at the end of the period |
|
$ |
34,917 |
|
|
$ |
43,196 |
|
|
|
|
|
|
|
|
The following table represents the non impaired purchased non-covered loans receivable at the
acquisition date of August 20, 2010. The amounts include principal only and do not reflect accrued
interest as of the date of acquisition or beyond (dollars in thousands):
|
|
|
|
|
Gross contractual loan principal payment receivable |
|
$ |
188,206 |
|
Estimate of contractual principal not expected to be collected |
|
|
(15,058 |
) |
Fair value of non impaired purchased loans receivable |
|
$ |
175,922 |
|
The Company applied the cost recovery method to impaired purchased non-covered loans at the
acquisition date of August 20, 2010 due to the uncertainty as to the timing of expected cash flows
as reflected in the following table (dollars in thousands):
|
|
|
|
|
Contractually required payments receivable (including interest) |
|
$ |
70,882 |
|
Nonaccretable difference |
|
|
(33,140 |
) |
|
|
|
|
Cash flows expected to be collected |
|
|
37,742 |
|
Accretable difference |
|
|
|
|
|
|
|
|
Fair value of loans acquired |
|
$ |
37,742 |
|
|
|
|
|
Changes in the carrying amount of impaired purchased non-covered loans were as follows for the
period from August 20, 2010 (acquisition date) through September 30, 2010:
|
|
|
|
|
|
|
August 20, 2010 |
|
|
|
through |
|
|
|
September 30, 2010 |
|
|
|
(In thousands) |
|
Carrying amount at the beginning of the period |
|
$ |
37,742 |
|
Reductions during the period |
|
|
(2 |
) |
|
|
|
|
Carrying amount at the end of the period |
|
$ |
37,740 |
|
|
|
|
|
16
Impaired purchased covered loans had an unpaid principal balance (less prior charge-offs) of $52
million, $70 million and $164 million at September 30, 2010, December 31, 2009 and February 6,
2009, respectively.
Impaired purchased non-covered loans had an unpaid principal balance (less prior charge-offs) of
$60 million and $60 million at September 30, 2010 and August 20, 2010, respectively.
The Company pledges loans to secure borrowings from the Federal Home Loan Bank (FHLB). At September
30, 2010, loans pledged to secure borrowing totaled $170.1 million. The FHLB does not have the
right to sell or repledge such loans.
There were no loans held for sale at September 30, 2010 and December 31, 2009.
The following summarizes the allowance for credit losses of the Company for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Balance, beginning of period |
|
$ |
42,409 |
|
|
$ |
45,815 |
|
|
$ |
43,736 |
|
|
$ |
47,563 |
|
Provision for loan losses |
|
|
2,800 |
|
|
|
2,800 |
|
|
|
8,400 |
|
|
|
7,200 |
|
Provision for unfunded commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(400 |
) |
Loans charged off |
|
|
(5,216 |
) |
|
|
(3,870 |
) |
|
|
(13,926 |
) |
|
|
(10,735 |
) |
Recoveries of previously
charged off loans |
|
|
829 |
|
|
|
631 |
|
|
|
2,612 |
|
|
|
1,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan losses |
|
|
(4,387 |
) |
|
|
(3,239 |
) |
|
|
(11,314 |
) |
|
|
(8,987 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
38,129 |
|
|
$ |
42,683 |
|
|
|
|
|
|
|
|
|
Reserve for unfunded credit
commitments |
|
|
2,693 |
|
|
|
2,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses /
originated loans outstanding |
|
|
1.83 |
% |
|
|
1.88 |
% |
|
|
|
|
|
|
|
|
Management determined the credit default fair value discounts assigned to covered loans purchased
on February 6, 2009 and non-covered loans purchased on August 20, 2010 remained adequate as an
estimate of credit losses inherent in purchased covered and non-covered loans as of September 30,
2010.
Nonaccrual originated loans at September 30, 2010 and December 31, 2009 were $19.4 million and
$19.9 million, respectively. Nonaccrual purchased covered loans at September 30, 2010 and December
31, 2009 were $52.2 million and $85.1 million, respectively. Nonaccrual purchased non-covered loans
at September 30, 2010 were $37.9 million.
There were no commitments to lend additional funds to borrowers whose loans were on nonaccrual
status at September 30, 2010.
Note 6: Goodwill and Other Identifiable Intangible Assets
The Company has recorded goodwill and other identifiable intangibles associated with purchase
business combinations. Goodwill is not amortized, but is periodically evaluated for impairment. The
Company did not recognize impairment during the nine months ended September 30, 2010.
The changes in the carrying value of goodwill were (in thousands):
|
|
|
|
|
December 31, 2009 |
|
$ |
121,699 |
|
Recognition of stock option tax benefits for the exercise of
options converted upon merger |
|
|
(26 |
) |
|
|
|
|
September 30, 2010 |
|
$ |
121,673 |
|
|
|
|
|
17
Identifiable intangibles are amortized to their estimated residual values over their expected
useful lives. Such lives and residual values are also periodically reassessed to determine if any
amortization period adjustments are indicated. During the nine months ended September 30, 2010, no
such adjustments were recorded.
The gross carrying amount of identifiable intangible assets and accumulated amortization was:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
|
|
Gross |
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
Carrying |
|
|
Accumulated |
|
|
Carrying |
|
|
Accumulated |
|
|
|
Amount |
|
|
Amortization |
|
|
Amount |
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Deposit Intangibles |
|
$ |
56,808 |
|
|
$ |
(23,283 |
) |
|
$ |
51,538 |
|
|
$ |
(19,160 |
) |
Merchant Draft Processing Intangible |
|
|
10,300 |
|
|
|
(7,599 |
) |
|
|
10,300 |
|
|
|
(7,011 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Identifiable Intangible Assets |
|
$ |
67,108 |
|
|
$ |
(30,882 |
) |
|
$ |
61,838 |
|
|
$ |
(26,171 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2010, the current year and estimated future amortization expense for
identifiable intangible assets was:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchant |
|
|
|
|
|
|
Core |
|
|
Draft |
|
|
|
|
|
|
Deposit |
|
|
Processing |
|
|
|
|
|
|
Intangibles |
|
|
Intangible |
|
|
Total |
|
|
|
(In thousands) |
|
Ninemonths ended September 30, 2010 (actual) |
|
$ |
4,123 |
|
|
$ |
588 |
|
|
$ |
4,711 |
|
Estimate for year ended December 31, 2010 |
|
|
5,559 |
|
|
|
774 |
|
|
|
6,333 |
|
2011 |
|
|
5,351 |
|
|
|
624 |
|
|
|
5,975 |
|
2012 |
|
|
4,868 |
|
|
|
500 |
|
|
|
5,368 |
|
2013 |
|
|
4,304 |
|
|
|
400 |
|
|
|
4,704 |
|
2014 |
|
|
3,946 |
|
|
|
324 |
|
|
|
4,270 |
|
2015 |
|
|
3,594 |
|
|
|
262 |
|
|
|
3,856 |
|
Note 7: Post Retirement Benefits
The Company offers a continuation of group insurance coverage to qualifying employees electing
early retirement, for the period from the date of retirement until age 65. For eligible employees
the Company pays a portion of these early retirees insurance premiums. The Company also reimburses
a portion of Medicare Part B premiums for all qualifying retirees over age 65 and their qualified
spouses. Eligibility for post-retirement medical benefits is based on age and years of service, and
restricted to employees hired prior to February 1, 2006. The Company uses an actuarial-based
accrual method of accounting for post-retirement benefits.
The following table sets forth the net periodic post-retirement benefit costs:
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Service cost (benefit) |
|
$ |
(270 |
) |
|
$ |
(237 |
) |
Interest cost |
|
|
144 |
|
|
|
165 |
|
Amortization of unrecognized
transition obligation |
|
|
45 |
|
|
|
45 |
|
|
|
|
|
|
|
|
Net periodic cost (benefit) |
|
$ |
(81 |
) |
|
$ |
(27 |
) |
|
|
|
|
|
|
|
The Company does not fund plan assets for any post-retirement benefit plans.
18
Note 8: Commitments and Contingent Liabilities
Loan commitments are agreements to lend to a customer provided there is no violation of any
condition established in the agreement. Commitments generally have fixed expiration dates or other
termination clauses. Since many of the commitments are expected to expire without being drawn upon,
the total commitment amounts do not necessarily represent future funding requirements. Loan
commitments are subject to the Companys normal credit policies and collateral requirements.
Unfunded loan commitments were $409.8 million and $482.0 million at September 30, 2010 and December
31, 2009, respectively. Standby letters of credit commit the Company to make payments on behalf of
customers when certain specified future events occur. Standby letters of credit are primarily
issued to support customers short-term financing requirements and must meet the Companys normal
credit policies and collateral requirements. Standby letters of credit outstanding totaled $25.5
million and $27.4 million at September 30, 2010 and December 31, 2009, respectively. The Company
also had commitments for commercial and similar letters of credit of $3.3 million and $176 thousand
at September 30, 2010 and December 31, 2009, respectively.
Due to the nature of its business, the Company is subject to various threatened or filed legal
cases. Based on the advice of legal counsel, the Company does not expect such cases will have a
material, adverse effect on its financial position or results of operations. Legal costs related to
covered assets are 80 percent indemnified under loss-sharing agreements with the FDIC if certain
conditions are met.
Note 9: Fair Value Measurements
The Company uses fair value measurements to record fair value adjustments to certain assets and
liabilities and to determine fair value disclosures. Available for sale investment securities are
recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be
required to record at fair value other assets on a nonrecurring basis, such as certain loans held
for investment and other assets. These nonrecurring fair value adjustments typically involve the
lower-of-cost-or-fair value accounting or impairment or write-down of individual assets.
In accordance with the Fair Value Measurement and Disclosure topic of the Codification, the Company
bases its fair values on the price that would be received to sell an asset or paid to transfer a
liability in the principal market or most advantageous market for an asset or liability in an
orderly transaction between market participants on the measurement date. A fair value measurement
reflects all of the assumptions that market participants would use in pricing the asset or
liability, including assumptions about the risk inherent in a particular valuation technique, the
effect of a restriction on the sale or use of an asset, and the risk of nonperformance.
The Company groups its assets and liabilities measured at fair value into a three-level hierarchy,
based on the markets in which the assets and liabilities are traded and the reliability of the
assumptions used to determine fair value. These levels are:
Level 1 Valuation is based upon quoted prices for identical instruments traded in active exchange
markets, such as the New York Stock Exchange. Level 1 includes U.S. Treasury and federal agency
securities, which are traded by dealers or brokers in active markets. Valuations are obtained from
readily available pricing sources for market transactions involving identical assets or
liabilities.
Level 2 Valuation is based upon quoted prices for similar instruments in active markets, quoted
prices for identical or similar instruments in markets that are not active, and model-based
valuation techniques for which all significant assumptions are observable in the market. Level 2
includes mortgage-backed securities, municipal bonds and residential collateralized mortgage
obligations as well as other real estate owned and impaired loans collateralized by real property
where the fair value is generally based upon independent market prices or appraised values of the
collateral.
Level 3 Valuation is generated from model-based techniques that use significant assumptions not
observable in the market. These unobservable assumptions reflect the Companys estimates of
assumptions that market participants would use in pricing the asset or liability. Valuation
techniques include use of option pricing models, discounted cash flow models and similar
techniques. Level 3 includes those impaired loans collateralized by other business assets where the
expected cash flow has been used in determining the fair value.
19
Assets Recorded at Fair Value on a Recurring Basis
The table below presents assets measured at fair value on a recurring basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
|
|
|
|
Quoted Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
in Active |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
Markets for |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
|
Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
|
|
Fair Value |
|
|
(Level 1) |
|
|
(Level 2 ) |
|
|
(Level 3 ) |
|
|
|
(In thousands) |
|
U.S. Treasury securities |
|
$ |
3,511 |
|
|
$ |
3,511 |
|
|
$ |
|
|
|
$ |
|
|
Securities of U.S. Government sponsored entities |
|
|
118,833 |
|
|
|
118,833 |
|
|
|
|
|
|
|
|
|
Municipal bonds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federally Tax-exempt California |
|
|
84,505 |
|
|
|
|
|
|
|
84,505 |
|
|
|
|
|
Federally Tax-exempt 29 other states |
|
|
119,591 |
|
|
|
|
|
|
|
119,591 |
|
|
|
|
|
Taxable California |
|
|
9,711 |
|
|
|
|
|
|
|
9,711 |
|
|
|
|
|
Taxable 1 other state |
|
|
501 |
|
|
|
|
|
|
|
501 |
|
|
|
|
|
Residential mortgage-backed securities (MBS): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
47,613 |
|
|
|
|
|
|
|
47,613 |
|
|
|
|
|
Issued by FNMA and FHLMC |
|
|
70,650 |
|
|
|
|
|
|
|
70,650 |
|
|
|
|
|
Residential collateralized mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
16,447 |
|
|
|
|
|
|
|
16,447 |
|
|
|
|
|
All other |
|
|
8,891 |
|
|
|
|
|
|
|
8,891 |
|
|
|
|
|
Commercial mortgage-backed securities |
|
|
5,191 |
|
|
|
|
|
|
|
5,191 |
|
|
|
|
|
Asset-backed securities government guaranteed student loans |
|
|
8,420 |
|
|
|
|
|
|
|
8,420 |
|
|
|
|
|
FHLMC and FNMA stock |
|
|
617 |
|
|
|
617 |
|
|
|
|
|
|
|
|
|
Corporate securities |
|
|
69,783 |
|
|
|
69,783 |
|
|
|
|
|
|
|
|
|
Other securities |
|
|
5,247 |
|
|
|
3,278 |
|
|
|
1,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities available for sale |
|
$ |
569,511 |
|
|
$ |
196,022 |
|
|
$ |
373,489 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
There were no significant transfers in or out of Levels 1 and 2 for the nine months ended September
30, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009 |
|
|
|
|
|
|
|
Quoted Prices |
|
|
|
|
|
|
|
|
|
|
|
|
|
in Active |
|
|
Significant |
|
|
|
|
|
|
|
|
|
|
Markets for |
|
|
Other |
|
|
Significant |
|
|
|
|
|
|
|
Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
|
|
Fair Value |
|
|
(Level 1) |
|
|
(Level 2 ) |
|
|
(Level 3 ) |
|
|
|
(In thousands) |
|
U.S. Treasury securities |
|
$ |
2,987 |
|
|
$ |
2,987 |
|
|
$ |
|
|
|
$ |
|
|
Securities of U.S. Government sponsored entities |
|
|
21,041 |
|
|
|
21,041 |
|
|
|
|
|
|
|
|
|
Municipal bonds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federally Tax-exempt California |
|
|
56,431 |
|
|
|
|
|
|
|
56,431 |
|
|
|
|
|
Federally Tax-exempt 25 other states |
|
|
97,094 |
|
|
|
|
|
|
|
97,094 |
|
|
|
|
|
Taxable California |
|
|
4,668 |
|
|
|
|
|
|
|
4,668 |
|
|
|
|
|
Residential mortgage-backed securities (MBS): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guaranteed by GNMA |
|
|
54,361 |
|
|
|
|
|
|
|
54,361 |
|
|
|
|
|
Issued by FNMA and FHLMC |
|
|
91,644 |
|
|
|
|
|
|
|
91,644 |
|
|
|
|
|
Residential collateralized mortgage obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued or guaranteed by FNMA, FHLMC, or GNMA |
|
|
29,536 |
|
|
|
|
|
|
|
29,536 |
|
|
|
|
|
All other |
|
|
11,874 |
|
|
|
|
|
|
|
11,874 |
|
|
|
|
|
Asset-backed securities government guaranteed student loans |
|
|
8,339 |
|
|
|
|
|
|
|
8,339 |
|
|
|
|
|
FHLMC and FNMA stock |
|
|
1,573 |
|
|
|
1,573 |
|
|
|
|
|
|
|
|
|
Other securities |
|
|
4,660 |
|
|
|
2,703 |
|
|
|
1,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total securities available for sale |
|
$ |
384,208 |
|
|
$ |
28,304 |
|
|
$ |
355,904 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
Assets Recorded at Fair Value on a Nonrecurring Basis
The Company may be required, from time to time, to measure certain assets at fair value on a
nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from
application of lower-of-cost-or-market accounting or write-downs of individual assets. For assets
measured at fair value on a nonrecurring basis during the first nine months ended September 30,
2010 and year ended December 31, 2009 that were still held in the balance sheet at the end of such
periods, the following table provides the level of valuation assumptions used to determine each
adjustment and the carrying value of the related assets at the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total losses |
|
|
|
(In thousands) |
|
Non-covered other real estate owned (1) |
|
$ |
1,863 |
|
|
$ |
|
|
|
$ |
1,863 |
|
|
$ |
|
|
|
$ |
(664 |
) |
Impaired originated loans (2) |
|
|
4,780 |
|
|
|
|
|
|
|
4,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets measured at fair value on
a nonrecurring basis |
|
$ |
6,643 |
|
|
$ |
|
|
|
$ |
6,643 |
|
|
|
|
|
|
$ |
(664 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009 |
|
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total losses |
|
|
|
(In thousands) |
|
Non-covered other real estate owned (1) |
|
$ |
413 |
|
|
$ |
|
|
|
$ |
413 |
|
|
$ |
|
|
|
$ |
(233 |
) |
Impaired originated loans (2) |
|
|
2,447 |
|
|
|
|
|
|
|
2,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets measured at fair value on
a nonrecurring basis |
|
$ |
2,860 |
|
|
$ |
|
|
|
$ |
2,860 |
|
|
$ |
|
|
|
$ |
(233 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Represents the fair value of foreclosed real estate owned that was measured at fair value
subsequent to their initial classification as foreclosed assets. |
|
(2) |
|
Represents carrying value of loans for which adjustments are predominantly based on the
appraised value of the collateral and loans considered impaired under FASB ASC 310-10-35,
Subsequent Measurement of Receivables, where a specific reserve has been established. |
Disclosures about Fair Value of Financial Instruments
The following section describes the valuation methodologies used by the Company for estimating fair
value of financial instruments not recorded at fair value.
Cash and Due from Banks The carrying amount of cash and amounts due from banks approximate fair
value due to the relatively short period of time between their origination and their expected
realization.
Money Market Assets The carrying amount of money market assets approximate fair value due to the
relatively short period of time between their origination and their expected realization.
Investment Securities Held to Maturity The fair values of investment securities were estimated
using quoted prices as described above for Level 1 and Level 2 valuation.
Loans Loans were separated into two groups for valuation. Variable rate loans, except for those
described below, which reprice frequently with changes in market rates were valued using historical
cost. Fixed rate loans and variable rate loans that have reached their minimum contractual interest
rates were valued by discounting the future cash flows expected to be received from the loans using
current interest rates charged on loans with similar characteristics. Additionally, the allowance
for loan losses of $38.1 million at September 30, 2010 and $41.0 million at December 31, 2009 and
the fair value discount due to credit default risk associated with purchased covered and
non-covered loans of $66.5 million and $36.9 million, respectively at September 30, 2010 and $93.3
million associated with purchased covered loans at December 31, 2009 were applied against the
estimated fair values to recognize estimated future defaults of contractual cash flows. The Company
does not consider these values to be a liquidation price for the loans.
FDIC Receivable The fair value of the FDIC receivable recorded in Other Assets was estimated by
discounting estimated future cash flows using current market rates for financial instruments with
similar characteristics.
Deposit Liabilities The carrying amount of demand deposits, savings accounts and money market
accounts approximates fair value due to the relatively short period of time between their
origination and their expected realization. The fair values of the time deposits were estimated by
discounting estimated future cash flows related to these financial instruments using current market
rates for financial instruments with similar characteristics.
Short-Term Borrowed Funds The carrying amount of securities sold under agreement to repurchase and
other short-term borrowed funds approximate fair value due to the relatively short period of time
between their origination and their expected realization. The fair values of term repurchase
agreements were estimated by using interpolated yields for financial instruments with similar
characteristics.
21
Federal Home Loan Bank Advances The fair values of FHLB advances were estimated by using
interpolated yields for financial instruments with similar characteristics.
Debt Financing and Notes Payable The fair values of debt financing and notes payable were
estimated by using interpolated yields for financial instruments with similar characteristics.
Restricted Performance Share Grants The fair value of liabilities for unvested restricted
performance share grants recorded in Other Liabilities were estimated using quoted prices as
described above for Level 1 valuation.
The table below is a summary of fair value estimates for financial instruments, excluding financial
instruments recorded at fair value on a recurring basis. The values assigned do not necessarily
represent amounts which ultimately may be realized. In addition, these values do not give effect to
discounts to fair value which may occur when financial instruments are sold in larger quantities.
The carrying amounts in the following table are recorded in the balance sheet under the indicated
captions.
The Company has not included assets and liabilities that are not financial instruments, such as
goodwill, long-term relationships with deposit, merchant processing and trust customers, other
purchased intangibles, premises and equipment, deferred taxes and other assets and liabilities.
The total estimated fair values do not represent, and should not be construed to represent, the
underlying value of the Company.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 |
|
|
At December 31, 2009 |
|
|
|
Carrying |
|
|
Estimated |
|
|
Carrying |
|
|
Estimated |
|
|
|
Amount |
|
|
Fair Value |
|
|
Amount |
|
|
Fair Value |
|
|
|
(In thousands) |
|
Financial Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
344,169 |
|
|
$ |
344,169 |
|
|
$ |
361,135 |
|
|
$ |
361,135 |
|
Money market assets |
|
|
392 |
|
|
|
392 |
|
|
|
442 |
|
|
|
442 |
|
Investment securities held to maturity |
|
|
618,838 |
|
|
|
642,882 |
|
|
|
726,935 |
|
|
|
736,270 |
|
Loans |
|
|
2,970,722 |
|
|
|
2,992,724 |
|
|
|
3,015,346 |
|
|
|
3,024,866 |
|
Other assets FDIC receivable |
|
|
49,994 |
|
|
|
49,707 |
|
|
|
85,787 |
|
|
|
83,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
4,072,698 |
|
|
|
4,073,550 |
|
|
|
4,060,208 |
|
|
|
4,061,380 |
|
Short-term borrowed funds |
|
|
193,202 |
|
|
|
193,257 |
|
|
|
227,178 |
|
|
|
228,463 |
|
Federal Home Loan Bank Advances |
|
|
66,934 |
|
|
|
67,138 |
|
|
|
85,470 |
|
|
|
85,601 |
|
Debt financing and notes payable |
|
|
26,396 |
|
|
|
26,244 |
|
|
|
26,497 |
|
|
|
23,520 |
|
Other liabilities restricted
performance share grants |
|
|
2,069 |
|
|
|
2,069 |
|
|
|
1,942 |
|
|
|
1,942 |
|
The majority of the Companys standby letters of credit and other commitments to extend credit
carry current market interest rates if converted to loans. No premium or discount was ascribed to
these commitments because virtually all funding would be at current market rates.
Note 10: Shareholders Equity
On February 13, 2009, the Company issued to the United States Department of the Treasury (the
Treasury) 83,726 shares of Series A Fixed Rate Cumulative Perpetual Preferred Stock (the Series
A Preferred Stock), having a liquidation preference of $1,000 per share. The structure of the
Series A Preferred Stock included cumulative dividends at a rate of 5% per year for the first five
years and thereafter at a rate of 9% per year. On September 2, 2009 and November 18, 2009, the
Company redeemed 41,863 shares and 41,863 shares, respectively, of its Series A Preferred Stock at
$1,000 per share. Prior to redemption, under the terms of the Series A Preferred Stock, the Company
could not declare or pay any dividends or make any distribution on its common stock, other than
regular quarterly cash dividends not exceeding $0.35 or dividends payable only in shares of its
common stock, or repurchase its common stock or other equity or capital securities, other than in
connection with benefit plans consistent with past practice and certain other circumstances
specified in the Securities Purchase Agreement with the Treasury. The Treasury, as part of the
preferred stock issuance, received a warrant to purchase 246,640 shares of the Companys common
stock at an exercise price of $50.92. The proceeds from Treasury were allocated based on the
relative fair value of the warrant as compared with the fair value of the preferred stock. The fair
value of the warrant was determined using a valuation model which incorporates assumptions
including the Companys common stock price, dividend yield, stock price volatility, the risk-free
interest rate, and other assumptions. The Company allocated $1.2 million of the proceeds from the
Series A Preferred Stock to the warrant. The discount on the preferred stock was accreted to par
value during the period the Series A Preferred Stock was outstanding, and reported as a reduction
to net income applicable to common equity over that period.
22
Note 11: Earnings Per Common Share
The table below shows earnings per common share and diluted earnings per common share. Basic
earnings per common share are computed by dividing net income applicable to common equity by the
average number of common shares outstanding during the period. Diluted earnings per common share
are computed by dividing net income applicable to common equity by the average number of common
shares outstanding during the period plus the impact of common stock equivalents.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Weighted average number of common
shares outstanding basic |
|
|
29,127 |
|
|
|
29,210 |
|
|
|
29,187 |
|
|
|
29,072 |
|
Add exercise of options reduced by the
number of shares that could have been
purchased with the proceeds of such
exercise |
|
|
258 |
|
|
|
219 |
|
|
|
328 |
|
|
|
241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common
shares outstanding diluted |
|
|
29,385 |
|
|
|
29,429 |
|
|
|
29,515 |
|
|
|
29,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to
common equity |
|
$ |
23,709 |
|
|
$ |
23,791 |
|
|
$ |
70,846 |
|
|
$ |
98,114 |
|
Basic earnings per common share |
|
$ |
0.81 |
|
|
$ |
0.81 |
|
|
$ |
2.43 |
|
|
$ |
3.37 |
|
Diluted earnings per common share |
|
|
0.81 |
|
|
|
0.81 |
|
|
|
2.40 |
|
|
|
3.35 |
|
For the three months and nine months ended September 30, 2010, options to purchase 273 thousand and
285 thousand shares of common stock, respectively, were outstanding but not included in the
computation of diluted net income per share because the option exercise price exceeded the fair
value of the stock such that their inclusion would have had an anti-dilutive effect. For the three
and nine months ended September 30, 2009, options and warrants to purchase 726 thousand and 889
thousand shares of common stock, respectively, were outstanding but not included in the computation
of diluted net income per share because the option exercise price exceeded the fair value of the
stock such that their inclusion would have had an anti-dilutive effect.
23
WESTAMERICA BANCORPORATION
FINANCIAL SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Net Interest Income (FTE)* |
|
$ |
56,669 |
|
|
$ |
61,593 |
|
|
$ |
170,271 |
|
|
$ |
183,270 |
|
Provision for Loan Losses |
|
|
(2,800 |
) |
|
|
(2,800 |
) |
|
|
(8,400 |
) |
|
|
(7,200 |
) |
Noninterest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on acquisition |
|
|
178 |
|
|
|
|
|
|
|
178 |
|
|
|
48,844 |
|
Deposit service charges and other |
|
|
14,893 |
|
|
|
15,961 |
|
|
|
46,133 |
|
|
|
47,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Noninterest Income |
|
|
15,071 |
|
|
|
15,961 |
|
|
|
46,311 |
|
|
|
96,315 |
|
Noninterest Expense |
|
|
31,508 |
|
|
|
35,151 |
|
|
|
95,635 |
|
|
|
107,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes (FTE)* |
|
|
37,432 |
|
|
|
39,603 |
|
|
|
112,547 |
|
|
|
164,445 |
|
Income Tax Provision (FTE)* |
|
|
13,723 |
|
|
|
14,346 |
|
|
|
41,701 |
|
|
|
63,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
23,709 |
|
|
|
25,257 |
|
|
|
70,846 |
|
|
|
101,265 |
|
Preferred stock dividends and discount
accretion |
|
|
|
|
|
|
1,466 |
|
|
|
|
|
|
|
3,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Applicable to Common Equity |
|
$ |
23,709 |
|
|
$ |
23,791 |
|
|
$ |
70,846 |
|
|
$ |
98,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares Outstanding |
|
|
29,127 |
|
|
|
29,210 |
|
|
|
29,187 |
|
|
|
29,072 |
|
Diluted Average Common Shares Outstanding |
|
|
29,385 |
|
|
|
29,429 |
|
|
|
29,515 |
|
|
|
29,313 |
|
Common Shares Outstanding at Period End |
|
|
29,118 |
|
|
|
29,207 |
|
|
|
29,118 |
|
|
|
29,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share |
|
$ |
0.81 |
|
|
$ |
0.81 |
|
|
$ |
2.43 |
|
|
$ |
3.37 |
|
Diluted Earnings Per Common Share |
|
|
0.81 |
|
|
|
0.81 |
|
|
|
2.40 |
|
|
|
3.35 |
|
Return On Assets |
|
|
1.95 |
% |
|
|
1.86 |
% |
|
|
1.98 |
% |
|
|
2.57 |
% |
Return On Common Equity |
|
|
17.90 |
% |
|
|
19.68 |
% |
|
|
18.32 |
% |
|
|
28.38 |
% |
Net Interest Margin (FTE)* |
|
|
5.54 |
% |
|
|
5.48 |
% |
|
|
5.59 |
% |
|
|
5.39 |
% |
Net Loan Losses to Average Originated Loans |
|
|
0.83 |
% |
|
|
0.56 |
% |
|
|
0.71 |
% |
|
|
0.51 |
% |
Efficiency Ratio** |
|
|
43.9 |
% |
|
|
45.3 |
% |
|
|
44.2 |
% |
|
|
38.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
4,835,357 |
|
|
$ |
5,072,866 |
|
|
$ |
4,793,266 |
|
|
$ |
5,113,359 |
|
Total Earning Assets |
|
|
4,068,561 |
|
|
|
4,470,851 |
|
|
|
4,071,089 |
|
|
|
4,541,596 |
|
Originated Loans |
|
|
2,096,937 |
|
|
|
2,289,331 |
|
|
|
2,132,687 |
|
|
|
2,360,540 |
|
Purchased Covered Loans |
|
|
743,126 |
|
|
|
974,057 |
|
|
|
787,142 |
|
|
|
900,922 |
|
Purchased Non-covered Loans |
|
|
97,438 |
|
|
|
|
|
|
|
32,836 |
|
|
|
|
|
Total Deposits |
|
|
3,981,437 |
|
|
|
4,131,388 |
|
|
|
3,944,231 |
|
|
|
4,066,462 |
|
Shareholders Equity |
|
|
525,630 |
|
|
|
549,331 |
|
|
|
517,121 |
|
|
|
527,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at Period End: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
4,977,871 |
|
|
$ |
4,971,159 |
|
|
|
|
|
|
|
|
|
Total Earning Assets |
|
|
4,197,592 |
|
|
|
4,372,739 |
|
|
|
|
|
|
|
|
|
Originated Loans |
|
|
2,077,915 |
|
|
|
2,267,130 |
|
|
|
|
|
|
|
|
|
Purchased Covered Loans |
|
|
718,618 |
|
|
|
932,656 |
|
|
|
|
|
|
|
|
|
Purchased Non-covered Loans |
|
|
212,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Deposits |
|
|
4,072,698 |
|
|
|
4,024,626 |
|
|
|
|
|
|
|
|
|
Shareholders Equity |
|
|
541,173 |
|
|
|
535,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Ratios at Period End: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses to Originated Loans |
|
|
1.83 |
% |
|
|
1.88 |
% |
|
|
|
|
|
|
|
|
Book Value Per Common Share |
|
$ |
18.59 |
|
|
$ |
16.93 |
|
|
|
|
|
|
|
|
|
Equity to Assets |
|
|
10.87 |
% |
|
|
10.78 |
% |
|
|
|
|
|
|
|
|
Total Capital to Risk Adjusted Assets |
|
|
14.88 |
% |
|
|
15.07 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Paid Per Common Share |
|
$ |
0.36 |
|
|
$ |
0.35 |
|
|
$ |
1.08 |
|
|
$ |
1.06 |
|
Common Dividend Payout Ratio |
|
|
44 |
% |
|
|
43 |
% |
|
|
45 |
% |
|
|
32 |
% |
The above financial summary has been derived from the Companys unaudited consolidated financial
statements. This information should be read in conjunction with those statements, notes and the
other information included elsewhere herein. Percentages under the heading As Reported are
annualized with the exception of the efficiency ratio.
|
|
|
* |
|
Yields on securities and certain loans have been adjusted upward to a fully taxable
equivalent (FTE) basis, which is a non-GAAP financial measure, in order to reflect the
effect of income which is exempt from federal income taxation at the current statutory tax
rate. |
|
** |
|
The efficiency ratio is defined as noninterest expense divided by total revenue (net interest
income on an FTE basis, which is a non-GAAP financial measure, and noninterest income). |
24
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Westamerica Bancorporation and subsidiaries (the Company) reported third quarter 2010 net income
applicable to common equity of $23.7 million or $0.81 diluted earnings per common share. The third
quarter of 2010 included a $178 thousand gain on the acquisition of Sonoma Valley Bank. These
results compare to net income applicable to common equity of $23.8 million or $0.81 diluted
earnings per common share for the same period of 2009.
The Company reported net income applicable to common equity of $70.8 million or $2.40 diluted
earnings per common share for the nine months ended September 30, 2010, compared with $98.1 million
or $3.35 diluted earnings per common share for the same period of 2009. The first nine months of
2009 included a $48.8 million gain on the acquisition of County Bank (County) which increased net
income by $28.3 million and earnings per diluted common share by $0.97.
Acquisitions
As described in Note 3, Westamerica Bank (Bank) acquired assets and assumed liabilities of the
former Sonoma Valley Bank on August 20, 2010. The acquired assets and assumed liabilities were
measured at estimated fair values, as required by FASB ASC 805, Business Combinations. Management
made significant estimates and exercised significant judgment in accounting for the acquisition.
Management judgmentally measured loan fair values based on loan file reviews (including borrower
financial statements and tax returns), appraised collateral values, expected cash flows, and
historical loss factors. Repossessed loan collateral was primarily valued based upon appraised
collateral values. The Bank also recorded an identifiable intangible asset representing the value
of the core deposit customer base of Sonoma Valley Bank based on Managements evaluation of the
cost of such deposits relative to alternative funding sources. In determining the value of the
identifiable intangible asset, Management used significant estimates including average lives of
depository accounts, future interest rate levels, the cost of servicing various depository
products, and other significant estimates. Management used quoted market prices to determine the
fair value of investment securities, FHLB advances and other borrowings which were purchased and
assumed.
On February 6, 2009, Westamerica Bank (Bank) acquired the banking operations of County Bank
(County) from the Federal Deposit Insurance Corporation (FDIC). The Bank acquired approximately
$1.62 billion assets and assumed approximately $1.58 billion liabilities. The Bank and the FDIC
entered loss sharing agreements regarding future losses incurred on acquired loans and foreclosed
loan collateral. Under the terms of the loss sharing agreements, the FDIC absorbs 80 percent of
losses and is entitled to 80 percent of loss recoveries on the first $269 million of losses, and
absorbs 95 percent of losses and is entitled to 95 percent of loss recoveries on losses exceeding
$269 million. The term for loss sharing on residential real estate loans is ten years, while the
term for loss sharing on non-residential real estate loans is five years in respect to losses and
eight years in respect to loss recoveries. The County acquisition was accounted for under the
acquisition method of accounting in accordance with FASB ASC 805, Business Combinations. The
Company recorded a bargain purchase gain totaling $48.8 million resulting from the acquisition,
which is a component of noninterest income on the statement of income. The amount of the gain is
equal to the amount by which the estimated fair value of assets purchased exceeded the estimated
fair value of liabilities assumed. See Note 2 of the Notes to Consolidated Financial Statements for
additional information regarding the acquisition.
25
Net Income
Following is a summary of the components of net income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Net interest income (FTE) |
|
$ |
56,669 |
|
|
$ |
61,593 |
|
|
$ |
170,271 |
|
|
$ |
183,270 |
|
Provision for loan losses |
|
|
(2,800 |
) |
|
|
(2,800 |
) |
|
|
(8,400 |
) |
|
|
(7,200 |
) |
Noninterest income |
|
|
15,071 |
|
|
|
15,961 |
|
|
|
46,311 |
|
|
|
96,315 |
|
Noninterest expense |
|
|
(31,508 |
) |
|
|
(35,151 |
) |
|
|
(95,635 |
) |
|
|
(107,940 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes (FTE) |
|
|
37,432 |
|
|
|
39,603 |
|
|
|
112,547 |
|
|
|
164,445 |
|
Income tax provision (FTE) |
|
|
(13,723 |
) |
|
|
(14,346 |
) |
|
|
(41,701 |
) |
|
|
(63,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
23,709 |
|
|
$ |
25,257 |
|
|
$ |
70,846 |
|
|
$ |
101,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common equity |
|
$ |
23,709 |
|
|
$ |
23,791 |
|
|
$ |
70,846 |
|
|
$ |
98,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average diluted common shares |
|
|
29,385 |
|
|
|
29,429 |
|
|
|
29,515 |
|
|
|
29,313 |
|
Diluted earnings per common share |
|
$ |
0.81 |
|
|
$ |
0.81 |
|
|
$ |
2.40 |
|
|
$ |
3.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets |
|
$ |
4,835,357 |
|
|
$ |
5,072,866 |
|
|
$ |
4,793,266 |
|
|
$ |
5,113,359 |
|
Net income applicable to common equity
to average total assets (annualized) |
|
|
1.95 |
% |
|
|
1.86 |
% |
|
|
1.98 |
% |
|
|
2.57 |
% |
Net income applicable to common equity to
average common stockholders equity
(annualized) |
|
|
17.90 |
% |
|
|
19.68 |
% |
|
|
18.32 |
% |
|
|
28.38 |
% |
Net income applicable to common equity for the third quarter of 2010 was $82 thousand or 0.3% less
than the same quarter of 2009, the net result of lower net interest income (FTE) and lower
noninterest income, partially offset by decreases in noninterest expense and income tax provision
(FTE) and the elimination of preferred stock dividends and discount accretion. A $4.9 million or
8.0% decrease in net interest income (FTE) was mostly attributed to lower average balances of
interest earning assets and lower yields on investments, partially offset by higher yields on
loans, lower average balances of interest-bearing liabilities and lower rates paid on
interest-bearing deposits. The provision for loan losses remained the same, reflecting Managements
evaluation of losses inherent in the originated loan portfolio. Noninterest income decreased $890
thousand mainly due to lower service charges on deposit accounts. Noninterest expense decreased
$3.6 million mostly due to lower personnel, occupancy and equipment expenses and other operating
expenses. The provision for income taxes (FTE) decreased $623 thousand. Net income applicable to
common equity in the third quarter of 2009 reflected $1.5 million in preferred stock dividends and
discount accretion.
Comparing the first nine months of 2010 to the first nine months of 2009, net income applicable to
common equity decreased $27.3 million, primarily due to a $48.8 million gain on acquisition in the
first nine months of 2009, lower net interest income (FTE) and higher provision for loan losses,
partially offset by decreases in noninterest expense and income tax provision (FTE) and the
elimination of preferred stock dividends and discount accretion. The lower net interest income
(FTE) was primarily caused by a lower volume of average interest earning assets, lower yields on
investments and higher rates paid on borrowings, partially offset by higher yields on loans, lower
average balances of interest-bearing liabilities and lower rates paid on interest-bearing deposits.
The provision for loan losses increased $1.2 million, reflecting Managements evaluation of losses
inherent in the originated loan portfolio. Noninterest income decreased $50.0 million largely due
to a $48.8 million acquisition gain in the first nine months of 2009. Noninterest expense declined
$12.3 million primarily due to decreases in personnel, occupancy and equipment expenses subsequent
to integrating the acquired County Bank and lower FDIC insurance assessments. The income tax
provision (FTE) decreased $21.5 million. Net income applicable to common equity in the first nine
months of 2009 reflected $3.2 million in preferred stock dividends and discount accretion. The
preferred stock was redeemed during the fourth quarter of 2009.
26
Net Interest Income
Following is a summary of the components of net interest income for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Interest and fee income |
|
$ |
55,203 |
|
|
$ |
61,196 |
|
|
$ |
166,284 |
|
|
$ |
183,453 |
|
Interest expense |
|
|
(3,096 |
) |
|
|
(4,500 |
) |
|
|
(9,775 |
) |
|
|
(15,078 |
) |
FTE adjustment |
|
|
4,562 |
|
|
|
4,897 |
|
|
|
13,762 |
|
|
|
14,895 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (FTE) |
|
$ |
56,669 |
|
|
$ |
61,593 |
|
|
$ |
170,271 |
|
|
$ |
183,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average earning assets |
|
$ |
4,068,561 |
|
|
$ |
4,470,851 |
|
|
$ |
4,071,089 |
|
|
$ |
4,541,596 |
|
Net interest margin (FTE)
(annualized) |
|
|
5.54 |
% |
|
|
5.48 |
% |
|
|
5.59 |
% |
|
|
5.39 |
% |
Net interest income (FTE) decreased during the third quarter of 2010 by $4.9 million or 8.0% from
the same period in 2009 to $56.7 million, mainly due to lower average balances of interest earning
assets (down $402 million), lower yields on investments (down 0.38%) and higher rates on short-term
borrowings (up 0.08%), partially offset by higher yields on loans (up 0.1%), lower average balances
of interest-bearing liabilities (down $264 million) and lower rates paid on interest-bearing
deposits (down 0.15%).
Comparing the first nine months of 2010 with the first nine months of 2009, net interest income
(FTE) decreased $13.0 million or 7.1%, primarily due to a lower volume of average earning assets
(down $471 million) and lower yields on investments (down 0.17%) and higher rates on short-term
borrowings (up 0.37%), partially offset by higher yields on loans (up 0.16%), lower average
balances of interest-bearing liabilities (down $377 million) and lower rates paid on
interest-bearing deposits (down 0.21%).
At September 30, 2010, purchased FDIC covered loans represented 24 percent of the Companys loan
portfolio. Under the terms of the FDIC loss-sharing agreements, the FDIC is obligated to reimburse
the Bank 80 percent of loan interest income foregone on covered loans. Such reimbursements are
limited to the lesser of 90 days contractual interest or actual unpaid contractual interest at the
time a principal loss is recognized in respect to the underlying loan.
Interest and Fee Income
Interest and fee income (FTE) for the third quarter of 2010 decreased $6.3 million or 9.6% from the
same period in 2009. The decrease was caused by lower average balances of earning assets (down $402
million) and lower yields on investments (down 0.38%), partially offset by higher yields on loans
(up 0.1%). The total average balances of loans declined $326 million or 10.0% due to decreases in
the average balances of taxable commercial loans (down $105 million), commercial real estate loans
(down $79 million), residential real estate loans (down $69 million), indirect auto loans (down $46
million) and tax-exempt commercial loans (down $19 million). The average investment portfolio
decreased $76 million largely due to declines in average balances of collateralized mortgage
obligations (down $81 million), residential mortgage backed securities (down $55 million), and
municipal securities (down $33 million), partially offset by increases in the average balances of
U.S. Government sponsored entities (up $48 million) and corporate and other securities (up $36
million). The average yield on the Companys earning assets decreased from 5.88% in the third
quarter of 2009 to 5.84% in the corresponding period of 2010. The composite yield on loans rose
0.1% to 6.13% due to increases in yields on taxable commercial loans (up 0.5%) and construction
loans (up 2.03%), partially offset by decreases in yields on residential real estate loans (down
0.5%) and indirect auto loans (down 0.19%). Nonperforming loans are included in average loan
volumes used to compute loan yields; fluctuations in nonaccrual loan volumes impact loan yields.
The investment portfolio yield decreased 0.38% to 5.09%, mainly due to declines in yields on U.S.
government sponsored entity obligations (down 2.78%), municipal securities (down 0.11%) and U.S.
Treasury (down 2.25%), partially offset by a 0.12% increase in yields on corporate and other
securities.
27
Comparing the first nine months of 2010 with the first nine months of 2009, interest and fee income
(FTE) was down $18.3 million or 9.2%. The decrease resulted from a lower volume of average earning
assets and lower yields on investment securities, partially offset by higher yields on loans.
Average interest earning assets decreased $471 million or 10.4% in the first nine months of 2010
compared with the same period of 2009 due to a $309 million decrease in average loans and a $162
million decrease in average investments. The decrease in the average balance of the loan portfolio
was attributable to decreases in average balances of indirect auto loans (down $101 million),
taxable commercial loans (down $98 million), residential real estate loans (down $78 million),
commercial real estate loans (down $57 million), tax-exempt commercial loans (down $19 million) and
construction loans (down $12 million), partially offset by a $56 million increase in the average
balance of direct consumer loans. The average investment portfolio decreased $162 million largely
due to declines in average balances of collateralized mortgage obligations (down $89 million),
municipal securities (down $46 million), U.S. government sponsored entity obligations (down $11
million) and residential mortgage backed securities (down $41 million), partially offset by a $19
million increase in the average balances of corporate and other securities. The average yield on
earning assets for the first nine months of 2010 was 5.91% compared with 5.83% in the first nine
months of 2009. The loan portfolio yield for the first nine months of 2010 compared with the
corresponding 2009 period was higher by 0.16%, due to increases in yields on construction loans (up
1.73%), taxable commercial loans (up 0.56%), commercial real estate loans (up 0.07%) and a 0.57%
increase in yields on indirect auto loans, partially offset by a 0.34% decrease in yields on
residential real estate loans. The investment portfolio yield decreased by 0.17%, reflecting lower
yields on U.S. government sponsored entity obligations (down 2.81%), municipal securities (down
0.05%), U.S. Treasury (down 2.32%) and corporate and other securities (down 0.38%).
Interest Expense
Interest expense in the third quarter of 2010 decreased $1.4 million or 31.2% compared with the
same period in 2009. The decrease was attributable to lower average balances of interest-bearing
liabilities and lower rates paid on the interest-bearing deposits, partially offset by higher rates
paid on short-term borrowings. The average rate paid on interest-bearing liabilities decreased from
0.58% in the third quarter of 2009 to 0.43% in the same quarter of 2010. Rates on interest-bearing
deposits decreased 0.15% to 0.32% primarily due to decreases in rates paid on time deposits $100
thousand or more (down 0.28%), time deposits less than $100 thousand (down 0.26%) and preferred
money market savings (down 0.15%). Rates on short-term borrowings increased 0.08%. Average
interest-bearing liabilities declined $264 million. Interest-bearing deposits decreased $196
million mostly due to decreases in the average balance of time deposits less than $100 thousand
(down $150 million), time deposits $100 thousand or more (down $32 million) and money market
checking accounts (down $30 million). Average FHLB advances and sweep accounts declined $50 million
and $21 million, respectively.
Comparing the first nine months of 2010 with the first nine months of 2009, interest expense
declined $5.3 million or 35.2%, due to lower average balances of interest-bearing liabilities and
lower rates on interest-bearing deposits, offset by higher rates paid on borrowings. Average
interest-bearing liabilities during the first nine months of 2010 fell by $377 million over the
same period of 2009 mainly due to decreases in average balances of federal funds purchased (down
$144 million), FHLB advances (down $54 million), time deposits less than $100 thousand (down $105
million), time deposits $100 thousand or more (down $73 million) and money market checking accounts
(down $37 million), partially offset by increases in the average balance of repurchases facilities
(up $12 million), regular savings (up $14 million) and money market savings (up $12 million). Rates
paid on interest-bearing liabilities averaged 0.46% during the first nine months of 2010 compared
with 0.63% for the first nine months of 2009. The average rate paid on interest-bearing deposits
declined 0.21% to 0.35% in the first nine months of 2010 compared with the same period of 2009
mainly due to lower rates on time deposits less than $100 thousand (down 0.52%), time deposits $100
thousand or more (down 0.28%), preferred money market savings (down 0.14%) and regular savings
(down 0.10%).
Net Interest Margin (FTE)
The following summarizes the components of the Companys net interest margin for the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield on earning assets (FTE) |
|
|
5.84 |
% |
|
|
5.88 |
% |
|
|
5.91 |
% |
|
|
5.83 |
% |
Rate paid on interest-bearing liabilities |
|
|
0.43 |
% |
|
|
0.58 |
% |
|
|
0.46 |
% |
|
|
0.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (FTE) |
|
|
5.41 |
% |
|
|
5.30 |
% |
|
|
5.45 |
% |
|
|
5.20 |
% |
Impact of all other net noninterest
bearing funds |
|
|
0.13 |
% |
|
|
0.18 |
% |
|
|
0.14 |
% |
|
|
0.19 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (FTE) |
|
|
5.54 |
% |
|
|
5.48 |
% |
|
|
5.59 |
% |
|
|
5.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
During the third quarter of 2010, the net interest margin (FTE) increased 0.06% compared with the
same period in 2009. Lower rates paid on interest-bearing liabilities were partially offset by
lower yields on earning assets and resulted in a 0.11% increase in net interest spread. The
increase in the net interest spread was partially reduced by the lower net interest margin
contribution of noninterest-bearing demand deposits. The net interest margin (FTE) in the first
nine months of 2010 rose by 0.20% compared with the corresponding period of 2009. Earning asset
yields increased 0.08% while the cost of interest-bearing liabilities declined by 0.17%, resulting
in a 0.25% increase in the net interest spread. The 0.05% decrease in margin contribution from
noninterest bearing funding sources resulted in the net interest margin of 5.59%.
28
Summary of Average Balances, Yields/Rates and Interest Differential
The following tables present, for the periods indicated, information regarding the Companys
consolidated average assets, liabilities and shareholders equity, the amount of interest income
from average earning assets and the resulting annualized yields, and the amount of interest expense
paid on average interest-bearing liabilities and the resulting annualized rate paid. Average loan
balances include nonperforming loans. Interest income includes proceeds from loans on nonaccrual
status only to the extent cash payments have been received and applied as interest income. Yields
on securities and certain loans have been adjusted upward to reflect the effect of income which is
exempt from federal income taxation at the current statutory tax rate (FTE).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
5,130 |
|
|
$ |
1 |
|
|
|
0.08 |
% |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
302,176 |
|
|
|
2,158 |
|
|
|
2.86 |
% |
Tax-exempt (1) |
|
|
187,405 |
|
|
|
3,059 |
|
|
|
6.53 |
% |
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
166,634 |
|
|
|
1,798 |
|
|
|
4.32 |
% |
Tax-exempt (1) |
|
|
469,715 |
|
|
|
7,367 |
|
|
|
6.27 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
537,116 |
|
|
|
8,534 |
|
|
|
6.30 |
% |
Tax-exempt (1) |
|
|
164,838 |
|
|
|
2,733 |
|
|
|
6.58 |
% |
Commercial real estate |
|
|
1,234,475 |
|
|
|
20,696 |
|
|
|
6.65 |
% |
Real estate construction |
|
|
71,043 |
|
|
|
998 |
|
|
|
5.57 |
% |
Real estate residential |
|
|
355,103 |
|
|
|
3,744 |
|
|
|
4.22 |
% |
Consumer |
|
|
574,926 |
|
|
|
8,677 |
|
|
|
5.99 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
2,937,501 |
|
|
|
45,382 |
|
|
|
6.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total earning assets (1) |
|
|
4,068,561 |
|
|
$ |
59,765 |
|
|
|
5.84 |
% |
Other assets |
|
|
766,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
4,835,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand |
|
$ |
1,417,638 |
|
|
$ |
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
1,672,458 |
|
|
|
892 |
|
|
|
0.21 |
% |
Time less than $100,000 |
|
|
341,882 |
|
|
|
357 |
|
|
|
0.41 |
% |
Time $100,000 or more |
|
|
549,459 |
|
|
|
798 |
|
|
|
0.58 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
2,563,799 |
|
|
|
2,047 |
|
|
|
0.32 |
% |
Short-term borrowed funds |
|
|
203,841 |
|
|
|
511 |
|
|
|
0.98 |
% |
Federal Home Loan Bank advances |
|
|
36,298 |
|
|
|
113 |
|
|
|
1.22 |
% |
Debt financing and notes payable |
|
|
26,417 |
|
|
|
425 |
|
|
|
6.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
2,830,355 |
|
|
$ |
3,096 |
|
|
|
0.43 |
% |
Other liabilities |
|
|
61,734 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
525,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
4,835,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (1) (2) |
|
|
|
|
|
|
|
|
|
|
5.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income and interest margin (1) (3) |
|
|
|
|
|
$ |
56,669 |
|
|
|
5.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate. |
|
(2) |
|
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities. |
|
(3) |
|
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets. |
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
September 30, 2009 |
|
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
602 |
|
|
$ |
1 |
|
|
|
0.66 |
% |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
237,965 |
|
|
|
2,352 |
|
|
|
3.95 |
% |
Tax-exempt (1) |
|
|
167,339 |
|
|
|
2,846 |
|
|
|
6.80 |
% |
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
275,553 |
|
|
|
3,025 |
|
|
|
4.39 |
% |
Tax-exempt (1) |
|
|
526,004 |
|
|
|
8,290 |
|
|
|
6.30 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
642,366 |
|
|
|
9,391 |
|
|
|
5.80 |
% |
Tax-exempt (1) |
|
|
184,054 |
|
|
|
3,032 |
|
|
|
6.54 |
% |
Commercial real estate |
|
|
1,313,545 |
|
|
|
21,967 |
|
|
|
6.63 |
% |
Real estate construction |
|
|
74,707 |
|
|
|
667 |
|
|
|
3.54 |
% |
Real estate residential |
|
|
424,189 |
|
|
|
5,004 |
|
|
|
4.72 |
% |
Consumer |
|
|
624,527 |
|
|
|
9,518 |
|
|
|
6.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
3,263,388 |
|
|
|
49,579 |
|
|
|
6.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total earning assets (1) |
|
|
4,470,851 |
|
|
$ |
66,093 |
|
|
|
5.88 |
% |
Other assets |
|
|
602,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
5,072,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand |
|
$ |
1,371,124 |
|
|
$ |
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
1,687,028 |
|
|
|
1,178 |
|
|
|
0.28 |
% |
Time less than $100,000 |
|
|
491,555 |
|
|
|
829 |
|
|
|
0.67 |
% |
Time $100,000 or more |
|
|
581,681 |
|
|
|
1,266 |
|
|
|
0.86 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
2,760,264 |
|
|
|
3,273 |
|
|
|
0.47 |
% |
Short-term borrowed funds |
|
|
221,100 |
|
|
|
509 |
|
|
|
0.90 |
% |
Federal Home Loan Bank advances |
|
|
86,166 |
|
|
|
295 |
|
|
|
1.34 |
% |
Debt financing and notes payable |
|
|
26,551 |
|
|
|
423 |
|
|
|
6.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
3,094,081 |
|
|
$ |
4,500 |
|
|
|
0.58 |
% |
Other liabilities |
|
|
58,330 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
549,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
5,072,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (1) (2) |
|
|
|
|
|
|
|
|
|
|
5.30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income and interest margin (1) (3) |
|
|
|
|
|
$ |
61,593 |
|
|
|
5.48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate. |
|
(2) |
|
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities. |
|
(3) |
|
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets. |
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
September 30, 2010 |
|
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
2,174 |
|
|
$ |
2 |
|
|
|
0.12 |
% |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
272,141 |
|
|
|
6,465 |
|
|
|
3.17 |
% |
Tax-exempt (1) |
|
|
171,122 |
|
|
|
8,466 |
|
|
|
6.60 |
% |
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
186,336 |
|
|
|
6,119 |
|
|
|
4.38 |
% |
Tax-exempt (1) |
|
|
486,651 |
|
|
|
22,906 |
|
|
|
6.28 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
546,269 |
|
|
|
25,660 |
|
|
|
6.28 |
% |
Tax-exempt (1) |
|
|
169,314 |
|
|
|
8,344 |
|
|
|
6.59 |
% |
Commercial real estate |
|
|
1,232,406 |
|
|
|
61,229 |
|
|
|
6.64 |
% |
Real estate construction |
|
|
65,352 |
|
|
|
2,767 |
|
|
|
5.66 |
% |
Real estate residential |
|
|
363,337 |
|
|
|
12,104 |
|
|
|
4.44 |
% |
Consumer |
|
|
575,987 |
|
|
|
25,984 |
|
|
|
6.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
2,952,665 |
|
|
|
136,088 |
|
|
|
6.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total earning assets (1) |
|
|
4,071,089 |
|
|
$ |
180,046 |
|
|
|
5.91 |
% |
Other assets |
|
|
722,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
4,793,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand |
|
$ |
1,394,033 |
|
|
$ |
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
1,640,421 |
|
|
|
2,725 |
|
|
|
0.22 |
% |
Time less than $100,000 |
|
|
360,929 |
|
|
|
1,425 |
|
|
|
0.53 |
% |
Time $100,000 or more |
|
|
548,848 |
|
|
|
2,566 |
|
|
|
0.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
2,550,198 |
|
|
|
6,716 |
|
|
|
0.35 |
% |
Short-term borrowed funds |
|
|
209,846 |
|
|
|
1,538 |
|
|
|
0.97 |
% |
Federal Home Loan Bank advances |
|
|
23,767 |
|
|
|
249 |
|
|
|
1.38 |
% |
Debt financing and notes payable |
|
|
26,450 |
|
|
|
1,272 |
|
|
|
6.41 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
2,810,261 |
|
|
$ |
9,775 |
|
|
|
0.46 |
% |
Other liabilities |
|
|
71,851 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
517,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
4,793,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (1) (2) |
|
|
|
|
|
|
|
|
|
|
5.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income and interest margin (1) (3) |
|
|
|
|
|
$ |
170,271 |
|
|
|
5.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate. |
|
(2) |
|
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities. |
|
(3) |
|
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets. |
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended |
|
|
|
September 30, 2009 |
|
|
|
|
|
|
|
Interest |
|
|
Rates |
|
|
|
Average |
|
|
Income/ |
|
|
Earned/ |
|
|
|
Balance |
|
|
Expense |
|
|
Paid |
|
|
|
(In thousands) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
942 |
|
|
$ |
3 |
|
|
|
0.43 |
% |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
242,125 |
|
|
|
6,775 |
|
|
|
3.73 |
% |
Tax-exempt (1) |
|
|
170,519 |
|
|
|
8,591 |
|
|
|
6.72 |
% |
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
332,416 |
|
|
|
11,384 |
|
|
|
4.57 |
% |
Tax-exempt (1) |
|
|
534,132 |
|
|
|
25,219 |
|
|
|
6.30 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
644,107 |
|
|
|
27,565 |
|
|
|
5.72 |
% |
Tax-exempt (1) |
|
|
188,479 |
|
|
|
9,351 |
|
|
|
6.63 |
% |
Commercial real estate |
|
|
1,289,190 |
|
|
|
63,354 |
|
|
|
6.57 |
% |
Real estate construction |
|
|
77,677 |
|
|
|
2,286 |
|
|
|
3.93 |
% |
Real estate residential |
|
|
440,975 |
|
|
|
15,802 |
|
|
|
4.78 |
% |
Consumer |
|
|
621,034 |
|
|
|
28,018 |
|
|
|
6.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
3,261,462 |
|
|
|
146,376 |
|
|
|
6.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total earning assets (1) |
|
|
4,541,596 |
|
|
$ |
198,348 |
|
|
|
5.83 |
% |
Other assets |
|
|
571,763 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
5,113,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest bearing demand |
|
$ |
1,330,495 |
|
|
$ |
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
1,647,624 |
|
|
|
3,635 |
|
|
|
0.29 |
% |
Time less than $100,000 |
|
|
466,175 |
|
|
|
3,662 |
|
|
|
1.05 |
% |
Time $100,000 or more |
|
|
622,168 |
|
|
|
4,228 |
|
|
|
0.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
2,735,967 |
|
|
|
11,525 |
|
|
|
0.56 |
% |
Short-term borrowed funds |
|
|
347,072 |
|
|
|
1,572 |
|
|
|
0.60 |
% |
Federal Home Loan Bank advances |
|
|
77,290 |
|
|
|
714 |
|
|
|
1.22 |
% |
Debt financing and notes payable |
|
|
26,584 |
|
|
|
1,267 |
|
|
|
6.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
3,186,913 |
|
|
$ |
15,078 |
|
|
|
0.63 |
% |
Other liabilities |
|
|
68,316 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
527,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
5,113,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread (1) (2) |
|
|
|
|
|
|
|
|
|
|
5.20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income and interest margin (1) (3) |
|
|
|
|
|
$ |
183,270 |
|
|
|
5.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate. |
|
(2) |
|
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities. |
|
(3) |
|
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets. |
32
Summary of Changes in Interest Income and Expense due to Changes in Average Asset & Liability
Balances and Yields Earned & Rates Paid
The following tables set forth a summary of the changes in interest income and interest expense due
to changes in average asset and liability balances (volume) and changes in average interest rates
for the periods indicated. Changes not solely attributable to volume or rates have been allocated
in proportion to the respective volume and rate components.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2010 |
|
|
|
compared with |
|
|
|
Three months ended September 30, 2009 |
|
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
|
(In thousands) |
|
Interest and fee income: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
2 |
|
|
$ |
(2 |
) |
|
$ |
0 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
553 |
|
|
|
(747 |
) |
|
|
(194 |
) |
Tax-exempt (1) |
|
|
332 |
|
|
|
(119 |
) |
|
|
213 |
|
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
(1,176 |
) |
|
|
(51 |
) |
|
|
(1,227 |
) |
Tax-exempt (1) |
|
|
(883 |
) |
|
|
(40 |
) |
|
|
(923 |
) |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
(1,626 |
) |
|
|
769 |
|
|
|
(857 |
) |
Tax-exempt (1) |
|
|
(318 |
) |
|
|
19 |
|
|
|
(299 |
) |
Commercial real estate |
|
|
(1,325 |
) |
|
|
54 |
|
|
|
(1,271 |
) |
Real estate construction |
|
|
(34 |
) |
|
|
365 |
|
|
|
331 |
|
Real estate residential |
|
|
(763 |
) |
|
|
(497 |
) |
|
|
(1,260 |
) |
Consumer |
|
|
(749 |
) |
|
|
(92 |
) |
|
|
(841 |
) |
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
(4,815 |
) |
|
|
618 |
|
|
|
(4,197 |
) |
|
|
|
|
|
|
|
|
|
|
Total decrease in interest and fee income (1) |
|
|
(5,987 |
) |
|
|
(341 |
) |
|
|
(6,328 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
(10 |
) |
|
|
(276 |
) |
|
|
(286 |
) |
Time less than $100,000 |
|
|
(210 |
) |
|
|
(262 |
) |
|
|
(472 |
) |
Time $100,000 or more |
|
|
(67 |
) |
|
|
(401 |
) |
|
|
(468 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
(287 |
) |
|
|
(939 |
) |
|
|
(1,226 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowed funds |
|
|
(41 |
) |
|
|
43 |
|
|
|
2 |
|
Federal Home Loan Bank advances |
|
|
(157 |
) |
|
|
(26 |
) |
|
|
(183 |
) |
Debt financing and notes payable |
|
|
(2 |
) |
|
|
5 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total decrease in interest expense |
|
|
(487 |
) |
|
|
(917 |
) |
|
|
(1,404 |
) |
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in
Net Interest Income (1) |
|
$ |
(5,500 |
) |
|
$ |
576 |
|
|
$ |
(4,924 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Amounts calculated on a fully taxable equivalent basis using the current statutory federal
tax rate. |
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2010 |
|
|
|
compared with |
|
|
|
Nine months ended September 30, 2009 |
|
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
|
(In thousands) |
|
Interest and fee income: |
|
|
|
|
|
|
|
|
|
|
|
|
Money market assets and funds sold |
|
$ |
2 |
|
|
$ |
(3 |
) |
|
$ |
(1 |
) |
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
780 |
|
|
|
(1,090 |
) |
|
|
(310 |
) |
Tax-exempt (1) |
|
|
30 |
|
|
|
(155 |
) |
|
|
(125 |
) |
Held to maturity |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
(4,815 |
) |
|
|
(450 |
) |
|
|
(5,265 |
) |
Tax-exempt (1) |
|
|
(2,235 |
) |
|
|
(78 |
) |
|
|
(2,313 |
) |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
Commercial: |
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
(4,436 |
) |
|
|
2,531 |
|
|
|
(1,905 |
) |
Tax-exempt (1) |
|
|
(945 |
) |
|
|
(62 |
) |
|
|
(1,007 |
) |
Commercial real estate |
|
|
(2,815 |
) |
|
|
690 |
|
|
|
(2,125 |
) |
Real estate construction |
|
|
(405 |
) |
|
|
886 |
|
|
|
481 |
|
Real estate residential |
|
|
(2,642 |
) |
|
|
(1,056 |
) |
|
|
(3,698 |
) |
Consumer |
|
|
(2,032 |
) |
|
|
(2 |
) |
|
|
(2,034 |
) |
|
|
|
|
|
|
|
|
|
|
Total loans (1) |
|
|
(13,275 |
) |
|
|
2,987 |
|
|
|
(10,288 |
) |
|
|
|
|
|
|
|
|
|
|
Total (decrease) increase in interest
and fee income (1) |
|
|
(19,513 |
) |
|
|
1,211 |
|
|
|
(18,302 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Savings and interest-bearing
transaction |
|
|
(16 |
) |
|
|
(894 |
) |
|
|
(910 |
) |
Time less than $100,000 |
|
|
(698 |
) |
|
|
(1,539 |
) |
|
|
(2,237 |
) |
Time $100,000 or more |
|
|
(456 |
) |
|
|
(1,206 |
) |
|
|
(1,662 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
(1,170 |
) |
|
|
(3,639 |
) |
|
|
(4,809 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowed funds |
|
|
(771 |
) |
|
|
737 |
|
|
|
(34 |
) |
Federal Home Loan Bank advances |
|
|
(550 |
) |
|
|
85 |
|
|
|
(465 |
) |
Debt financing and notes payable |
|
|
(6 |
) |
|
|
11 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total decrease in interest expense |
|
|
(2,497 |
) |
|
|
(2,806 |
) |
|
|
(5,303 |
) |
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in
Net Interest Income (1) |
|
$ |
(17,016 |
) |
|
$ |
4,017 |
|
|
$ |
(12,999 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Amounts calculated on a fully taxable equivalent basis using the current statutory federal
tax rate. |
Provision for Loan Losses
The Company manages credit costs by consistently enforcing conservative underwriting and
administration procedures and aggressively pursuing collection efforts with troubled debtors. The
Company recorded the purchased County loans at estimated fair value upon acquisition as of February
6, 2009. Further, County loans purchased from the FDIC are covered by loss-sharing agreements the
Company entered with the FDIC. Due to the loss-sharing agreements and fair value recognition, the
Company did not record a provision for loan losses during the first nine months of 2010 related to
such loans covered by the FDIC loss-sharing agreements. The Company recorded purchased Sonoma loans
at estimated fair value upon acquisition as of August 20, 2010. Due to the fair value recognition,
the Company did not record a provision for loan losses for the period August 20, 2010 through
September 30, 2010 related to purchased Sonoma loans. In Managements judgment, the acquisition
date loan fair value discounts remaining at September 30, 2010 represent appropriate loss estimates
for default risk inherent in the purchased loans. The Company provided $2.8 million for loan losses
related to originated loans in the third quarter of 2010, unchanged from the third quarter of 2009.
For the first nine months of 2010 and 2009, $8.4 million and $7.2 million were provided in each
respective period. The provision reflects Managements assessment of credit risk in the originated
loan portfolio for each of the periods presented. For further information regarding credit risk,
the FDIC loss-sharing agreements, net credit losses and the allowance for loan losses, see the
Loan Portfolio Credit Risk and Allowance for Credit Losses sections of this report.
34
Noninterest Income
The following table summarizes the components of noninterest income for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
$ |
8,162 |
|
|
$ |
9,479 |
|
|
$ |
25,533 |
|
|
$ |
27,017 |
|
Merchant credit card fees |
|
|
2,234 |
|
|
|
2,163 |
|
|
|
6,631 |
|
|
|
6,818 |
|
Debit card fees |
|
|
1,259 |
|
|
|
1,267 |
|
|
|
3,678 |
|
|
|
3,656 |
|
ATM fees and interchange |
|
|
1,004 |
|
|
|
965 |
|
|
|
2,917 |
|
|
|
2,792 |
|
Other service fees |
|
|
789 |
|
|
|
558 |
|
|
|
2,024 |
|
|
|
1,629 |
|
Trust fees |
|
|
429 |
|
|
|
319 |
|
|
|
1,257 |
|
|
|
1,056 |
|
Check sale income |
|
|
221 |
|
|
|
223 |
|
|
|
676 |
|
|
|
661 |
|
Financial services commissions |
|
|
211 |
|
|
|
129 |
|
|
|
583 |
|
|
|
420 |
|
Gain on acquisition |
|
|
178 |
|
|
|
|
|
|
|
178 |
|
|
|
48,844 |
|
Other noninterest income |
|
|
584 |
|
|
|
858 |
|
|
|
2,834 |
|
|
|
3,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
15,071 |
|
|
$ |
15,961 |
|
|
$ |
46,311 |
|
|
$ |
96,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income for the third quarter of 2010 declined by $890 thousand or 5.6% from the
same period in 2009. Service charges on deposits decreased $1.3 million or 13.9% due to the July 1,
2010 adoption of new regulations over overdraft fees. These new regulations were effective August
15, 2010 for accounts existing as of June 30, 2010; as such, the majority of the impact from the
new regulations began August 15, 2010. Overdraft fees were $680 thousand lower in the third quarter
2010 compared to the third quarter 2009. There are other factors which contributed to the decline:
Lower returned item charges (down $475 thousand) and deficit fees charged on analyzed accounts
(down $270 thousand). The decline in service charges on deposits was partially offset by a $115
thousand increase in fees charged on checking accounts. Other noninterest income fell $274 thousand
or 31.9% mostly due to miscellaneous fees and a gain on sale of foreclosed assets in the third
quarter of 2009. Other service charges increased $231 thousand or 41.4% mainly due to a new service
of cashing checks for non customers which began in July 2010. Trust fees also increased $110
thousand or 34.5%. The third quarter of 2010 included a $178 thousand gain on the acquisition of
Sonoma net assets.
In the first nine months of 2010, noninterest income decreased $50.0 million compared with the
first nine months of 2009 primarily due to the $48.8 million gain on acquisition in the first nine
months of 2009. The third quarter of 2010 included a $178 thousand gain on acquisition. Service
charges on deposits decreased $1.5 million or 5.5% due to declines in returned item charges (down
$2 million) and deficit fees charged on analyzed accounts (down $600 thousand), partially offset by
increases in overdraft fees (up $803 thousand) and fees charged on checking accounts (up $323
thousand). Merchant credit card fees declined $187 thousand or 2.7% mainly due to lower transaction
volumes. Other noninterest income fell $588 thousand or 17.2% mostly due to miscellaneous fees and
a gain on sale of foreclosed assets in the first nine months of 2009. The decline in other
noninterest income was partially offset by a $490 thousand gain on sale of other assets. Other
categories of fees partially offset the decline in noninterest income. Other service fees increased
$395 thousand or 24.2% mainly due to increases in check cashing fees, internet banking fees and
foreign currency commissions. Trust fees increased $201 thousand or 19.0%. Financial service
commissions increased $163 thousand or 38.8%. ATM fees and interchange income was higher by $125
thousand or 4.5%.
35
Noninterest Expense
The following table summarizes the components of noninterest expense for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and related benefits |
|
$ |
15,481 |
|
|
$ |
16,402 |
|
|
$ |
46,849 |
|
|
$ |
50,221 |
|
Occupancy |
|
|
3,962 |
|
|
|
4,008 |
|
|
|
11,561 |
|
|
|
14,831 |
|
Outsourced data processing services |
|
|
2,187 |
|
|
|
2,258 |
|
|
|
6,629 |
|
|
|
6,740 |
|
Amortization of identifiable intangibles |
|
|
1,573 |
|
|
|
1,671 |
|
|
|
4,711 |
|
|
|
5,051 |
|
FDIC insurance assessments |
|
|
1,268 |
|
|
|
1,442 |
|
|
|
3,848 |
|
|
|
4,820 |
|
Equipment |
|
|
1,067 |
|
|
|
1,789 |
|
|
|
3,234 |
|
|
|
4,618 |
|
Professional fees |
|
|
950 |
|
|
|
913 |
|
|
|
2,480 |
|
|
|
2,580 |
|
Courier service |
|
|
826 |
|
|
|
989 |
|
|
|
2,636 |
|
|
|
2,881 |
|
Loan expense |
|
|
354 |
|
|
|
491 |
|
|
|
1,248 |
|
|
|
1,689 |
|
Telephone |
|
|
346 |
|
|
|
622 |
|
|
|
1,141 |
|
|
|
1,487 |
|
Postage |
|
|
322 |
|
|
|
576 |
|
|
|
1,251 |
|
|
|
1,570 |
|
Stationery and supplies |
|
|
276 |
|
|
|
450 |
|
|
|
956 |
|
|
|
1,191 |
|
Operational losses |
|
|
237 |
|
|
|
242 |
|
|
|
615 |
|
|
|
658 |
|
OREO expense |
|
|
188 |
|
|
|
(116 |
) |
|
|
653 |
|
|
|
403 |
|
In-house meetings |
|
|
176 |
|
|
|
367 |
|
|
|
534 |
|
|
|
863 |
|
Customer checks |
|
|
170 |
|
|
|
163 |
|
|
|
503 |
|
|
|
526 |
|
Advertising/public relations |
|
|
153 |
|
|
|
229 |
|
|
|
629 |
|
|
|
809 |
|
Correspondent service charges |
|
|
35 |
|
|
|
302 |
|
|
|
272 |
|
|
|
892 |
|
Other noninterest expense |
|
|
1,937 |
|
|
|
2,353 |
|
|
|
5,885 |
|
|
|
6,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
31,508 |
|
|
$ |
35,151 |
|
|
$ |
95,635 |
|
|
$ |
107,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average full time equivalent staff |
|
|
1,004 |
|
|
|
1,086 |
|
|
|
1,018 |
|
|
|
1,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense to revenues (FTE) |
|
|
43.92 |
% |
|
|
45.32 |
% |
|
|
44.16 |
% |
|
|
38.61 |
% |
Noninterest expense decreased $3.6 million or 10.4% in the third quarter 2010 compared with
the same period in 2009 mainly due to declines in lower personnel, occupancy and equipment and
other operating expenses. Salaries and related benefits decreased $921 thousand or 5.6% primarily
due to a reduction in regular salaries and payroll taxes, partially offset by annual merit
increases, higher group health insurance costs, profit sharing and stock based compensation. FDIC
insurance assessments declined $174 thousand or 12.1%. Equipment expense declined $722 thousand or
40.4% primarily due to branch and administrative office consolidations. Other categories which
decreased from the third quarter 2009 were courier service expense (down $163 thousand or 16.5%),
loan expense (down $137 thousand or 27.9%), postage (down $254 thousand or 44.1%), stationery and
supplies expense (down $174 thousand or 38.7%) and in-house meeting expense (down $191 thousand or
52.0%). Telephone expense declined $276 thousand or 44.4% mainly due to branch and administrative
office consolidations. A $267 thousand or 88.4% decrease in correspondent service charges was
mostly attributable to higher interest received on reserve balances held with the Federal Reserve
Bank. Other noninterest expense decreased $416 thousand or 17.7% mainly because the third quarter
2009 included settlements and lower cash surrender values for insurance policies. Offsetting the
decreases was OREO expense which increased from -$116 thousand in the third quarter 2009 to $188
thousand in the third quarter 2010 mainly due to writedown of foreclosed assets. Additionally, the
third quarter 2009 expense was reduced by refunds from cancellation of property insurance and
property taxes related to purchased covered foreclosed assets. Gains on sale of foreclosed assets
partially offset the increase in OREO expense.
In the first nine months of 2010, noninterest expense decreased $12.3 million or 11.4% compared
with the corresponding period of 2009 primarily due to lower personnel, occupancy and equipment
expenses resulting from the systems integrations and branch consolidations following the County
acquisition and lower FDIC insurance assessments. Salaries and related benefits decreased $3.4
million or 6.7% primarily due to a reduction in salaries and executive bonus and lower payroll
taxes and workers compensation expense, partially offset by higher group health insurance costs,
annual merit increases and higher profit sharing and stock based compensation. Occupancy and
equipment expenses decreased $3.3 million or 22.0% and $1.4 million or 30.0%, respectively, mainly
due to branch and administrative office consolidations. Amortization of intangibles declined $340
thousand or 6.7% as intangible
36
assets are amortized on a declining balance method. FDIC insurance assessments decreased $972 thousand or 20.2% mostly due to a non-routine assessment charged in the
first nine months of 2009. Loan expense decreased $441 thousand or 26.1% generally because the
first nine months of 2009 included servicing fees on factoring receivables acquired from County.
Such factoring receivables were fully liquidated in April 2009. Offsetting the decline were higher
credit report expenses. Telephone expense declined $346 thousand or 23.3% mainly due to branch and
administrative office consolidations. In-house meeting expense decreased $329 thousand or 38.1%
generally because the first nine months of 2009 included employee travel and lodging expenses
related to the County integration. A $620 thousand or 69.5% decrease in correspondent service
charges was mostly attributable to higher interest received on reserve balances held with the
Federal Reserve Bank. Other categories which decreased from the first nine months of 2009 were
outsourced data processing expense (down $111 thousand or 1.6%), professional fees (down $100
thousand or 3.9%), courier service expense (down $245 thousand or 8.5%), postage (down $319
thousand or 20.3%), stationery and supplies expense (down $235 thousand or 19.7%) and
advertising/public relations expense (down $180 thousand or 22.2%). Other noninterest expense
decreased $225 thousand or 3.7% mainly because the third quarter 2009 included lower cash surrender
values for insurance policies, partially offset by a $400 thousand reduction in provision for loan
commitments in the first nine months of 2009. Offsetting the decreases in noninterest expense was
OREO expense which increased from $403 thousand in the first nine months of 2009 to $653 thousand
in the first nine months of 2010 mainly due to additional writedowns of foreclosed assets and lower
levels of expenses for which FDIC indemnification reimbursements are received. Additionally, the
first nine months of 2009 expense was reduced by refunds from cancellation of property insurance
and property taxes related to purchased covered foreclosed assets. Gains on sale of foreclosed
assets partially offset the increase in OREO expense.
Provision for Income Tax
During the third quarter of 2010, the Company recorded income tax provision (FTE) of $13.7 million
compared with $14.3 million for the third quarter of 2009. The current quarter provision represents
an effective tax rate (FTE) of 36.7%, compared with 36.2% for the third quarter of 2009.
The income tax provision (FTE) was $41.7 million for the first nine months of 2010 compared with
$63.2 million for the corresponding period of 2009. The first nine months of 2010 effective tax
rate (FTE) was 37.1% compared to 38.4% for the same period of 2009. The lower effective tax rate
(FTE) for the first nine months of 2010 is primarily attributable to tax-exempt interest income
representing a higher proportion of pre-tax income and increased tax credits.
Loan Portfolio Credit Risk
The risk that loan customers do not repay loans granted by the Bank is the most significant risk to
the Company. The Company closely monitors the markets in which it conducts its lending operations
and follows a strategy to control exposure to loans with high credit risk. The Banks organization
structure separates the functions of business development and loan underwriting; Management
believes this segregation of duties avoids inherent conflicts of combining business development and
loan approval. In measuring and managing credit risk, the Company adheres to the following
practices.
|
|
|
The Bank maintains a Loan Review Department which reports directly to the Board of
Directors. The Loan Review Department performs independent evaluations of loans and assigns
credit risk grades to evaluated loans using grading standards employed by bank regulatory
agencies. Those loans judged to carry higher risk attributes are referred to as classified
loans. Classified loans receive elevated management attention to maximize collection. |
|
|
|
|
The Bank maintains two loan administration offices whose sole responsibility is to
manage and collect classified loans. |
Classified loans with higher levels of credit risk are further designated as nonaccrual
loans. Management places loans on nonaccrual status when full collection of contractual interest
and principal payments is in doubt. Interest previously accrued on loans placed on nonaccrual
status is charged against interest income, net of estimated FDIC reimbursements under loss- sharing
agreements. The Company does not accrue interest income on nonaccrual loans. Interest payments
received on nonaccrual loans are applied to reduce the carrying amount of the loan unless the
carrying amount is well secured by loan collateral or covered by FDIC loss-sharing agreements.
Nonperforming assets include nonaccrual loans, loans 90 or more days past due and still accruing,
and repossessed loan collateral.
On February 6, 2009, the Bank purchased loans and repossessed loan collateral of the former
County Bank from the FDIC. This purchase transaction included loss-sharing agreements with the FDIC
wherein the FDIC and the Bank share losses on the purchased assets. The loss-sharing agreements
significantly reduce the credit risk of these purchased assets. In evaluating credit risk,
Management separates the Banks total loan portfolio between those loans qualifying under the FDIC
loss-sharing agreements (referred to as purchased covered loans) and loans not qualifying under
the FDIC loss-sharing agreements (referred to as purchased non-covered loans and originated
loans). At September 30, 2010, purchased covered loans totaled $719 million, or 24 percent of
total loans, originated loans totaled $2.1 billion, or 69 percent and purchased non-covered loans
totaled $212 million, or 7 percent of total loans.
37
Purchased Covered Loans and Repossessed Loan Collateral (Purchased Covered Assets)
Purchased covered loans and repossessed loan collateral qualify under loss-sharing agreements with
the FDIC. Under the terms of the loss-sharing agreements, the FDIC absorbs 80 percent of losses and
shares in 80 percent of loss recoveries on the first $269 million in losses on purchased covered
assets (First Tier), and absorbs 95 percent of losses and shares in 95 percent of loss recoveries
if losses on purchased covered assets exceed $269 million (Second Tier). The term of the
loss-sharing agreement on residential real estate assets is ten years, while the term for
loss-sharing on non-residential real estate assets is five years with respect to losses and eight
years with respect to loss recoveries.
The purchased covered assets are primarily located in the California Central Valley, including
Merced County. This geographic area currently has some of the weakest economic conditions within
California and has experienced significant declines in real estate values. Management expects
higher loss rates on purchased covered assets than on originated assets.
The Bank recorded purchased covered assets at estimated fair value on the February 6, 2009
acquisition date. The credit risk discount ascribed to the $1.2 billion acquired loan and
repossessed loan collateral portfolio was $161 million representing estimated losses inherent in
the assets at the acquisition date. The Bank also recorded a related receivable from the FDIC in
the amount of $129 million representing estimated FDIC reimbursements under the loss-sharing
agreements.
The maximum risk to future earnings if First Tier losses exceed Managements estimated $161 million
in recognized losses under the FDIC loss-sharing agreements follows (dollars in thousands):
|
|
|
|
|
First Tier Loss Coverage |
|
$ |
269,000 |
|
Less: Recognized credit risk discount |
|
|
161,203 |
|
|
|
|
|
Exposure to under-estimated risk within First Tier |
|
|
107,797 |
|
Bank loss-sharing percentage |
|
20 percent |
|
|
|
|
|
First Tier risk to Bank, pre-tax |
|
$ |
21,559 |
|
|
|
|
|
First Tier risk to Bank, after-tax |
|
$ |
12,494 |
|
|
|
|
|
Management has judged the likelihood of experiencing losses of a magnitude to trigger Second Tier
FDIC reimbursement as remote. The Banks maximum after-tax exposure to Second Tier losses is $18
million as of September 30, 2010, which would be realized only if all covered assets at September
30, 2010 generated no future cash flows.
Purchased covered assets have declined since the acquisition date, and losses have been offset
against the estimated credit risk discount. Purchased covered assets totaled $744 million at
September 30, 2010, net of a credit risk discount of $66 million, compared to $879 million at
December 31, 2009, net of a credit risk discount of $93 million. Purchased covered assets are
evaluated for risk classification without regard to FDIC indemnification such that Management can
identify purchased covered assets with potential payment problems and devote appropriate credit
administration practices to maximize collections. Purchased covered assets classified without
regard to FDIC indemnification totaled $200 million and $205 million at September 30, 2010 and
December 31, 2009, respectively. FDIC indemnification limits the Companys loss exposure to covered
classified assets.
In Managements judgment, the credit risk discount recognized for the purchased assets remains
adequate as an estimate of credit risk inherent in purchased covered assets as of September 30,
2010. In the event credit risk deteriorates beyond that estimated by Management, losses in excess
of the credit risk discount would be recognized as an expense, net of related FDIC loss
indemnification.
38
Classified Purchased Covered Loans and Repossessed Loan Collateral (Classified Purchased Covered
Assets)
The following is a summary of classified purchased covered loans and repossessed loan collateral
without regard to FDIC indemnification:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Classified Purchased Covered Assets |
|
|
|
|
|
|
|
|
Classified loans |
|
$ |
175,169 |
|
|
$ |
181,516 |
|
Repossessed loan collateral |
|
|
25,251 |
|
|
|
23,297 |
|
|
|
|
|
|
|
|
Total |
|
$ |
200,420 |
|
|
$ |
204,813 |
|
|
|
|
|
|
|
|
Nonperforming Purchased Covered Loans and Repossessed Loan Collateral (Nonperforming Purchased
Covered Assets)
The following is a summary of nonperforming purchased covered assets:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Nonperforming Purchased Covered Assets |
|
|
|
|
|
|
|
|
Nonperforming, nonaccrual loans |
|
$ |
39,783 |
|
|
$ |
66,965 |
|
Performing, nonaccrual loans |
|
|
12,388 |
|
|
|
18,183 |
|
|
|
|
|
|
|
|
Total nonaccrual loans |
|
|
52,171 |
|
|
|
85,148 |
|
Loans 90 days past due and still accruing |
|
|
4,078 |
|
|
|
210 |
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
|
56,249 |
|
|
|
85,358 |
|
Repossessed loan collateral |
|
|
25,251 |
|
|
|
23,297 |
|
|
|
|
|
|
|
|
Total |
|
$ |
81,500 |
|
|
$ |
108,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a percentage of total purchased covered assets |
|
|
10.96 |
% |
|
|
12.37 |
% |
The amount of gross interest income that would have been recorded if all nonaccrual purchased
covered loans had been current in accordance with their original terms while outstanding was $1.0
million and $3.5 million in the third quarter and first nine months of 2010, respectively, compared
with $1.4 million and $2.5 million for the third quarter and first nine months of 2009,
respectively. The amount of interest income that was recognized on nonaccrual purchased covered
loans from all cash payments made during the three and nine months ended September 30, 2010,
totaled $1.6 million and $4.6 million, respectively, compared with $396 thousand for the third
quarter and first nine months of 2009, all of which was received in the third quarter of 2009.
These cash payments represent annualized yields of 9.95% and 8.67%, respectively, for the third
quarter and the first nine months of 2010 compared with 1.97% and 1.07%, respectively, for the
third quarter and first nine months of 2009.
There were no cash payments received which were applied against the book balance of nonaccrual
purchased covered loans outstanding at September 30, 2010 in the third quarter and first nine
months of 2010. Similarly, there were no cash payments received in the third quarter and first nine
months of 2009 which were applied against the book balances of nonaccrual loans outstanding at
September 30, 2009.
39
Nonperforming Purchased Non-covered Loans and Repossessed Loan Collateral (Nonperforming Purchased
Non-covered Assets)
The following is a summary of nonperforming purchased non-covered assets:
|
|
|
|
|
|
|
At September 30, |
|
|
|
2010 |
|
|
|
(In thousands) |
|
Nonperforming Purchased Non-covered Assets |
|
|
|
|
Nonperforming, nonaccrual loans |
|
$ |
18,304 |
|
Performing, nonaccrual loans |
|
|
19,554 |
|
|
|
|
|
Total nonaccrual loans |
|
|
37,858 |
|
Loans 90 days past due and still accruing |
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
|
37,858 |
|
Repossessed loan collateral |
|
|
2,916 |
|
|
|
|
|
Total |
|
$ |
40,774 |
|
|
|
|
|
|
|
|
|
|
As a percentage of total purchased non-covered assets |
|
|
18.94 |
% |
The amount of gross interest income that would have been recorded if all nonaccrual purchased
non-covered loans had been current in accordance with their original terms while outstanding was
$318 thousand in the period from August 20, 2010 through September 30, 2010. There were no cash
payments received on nonaccual purchased non-covered loans that were recognized as interest income
during the period from August 20, 2010 through September 30, 2010.
The amount of cash payments received, which were applied against the book balance of nonaccrual
purchased non-covered loans outstanding at September 30, 2010 in the period from August 20, 2010
through September 30, 2010, totaled $60 thousand.
Classified Originated Loans and Repossessed Loan Collateral (Classified Originated Assets)
The following is a summary of classified originated loans and repossessed loan collateral:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Classified Originated Assets |
|
|
|
|
|
|
|
|
Classified loans |
|
$ |
47,754 |
|
|
$ |
57,241 |
|
Repossessed loan collateral |
|
|
19,285 |
|
|
|
12,642 |
|
|
|
|
|
|
|
|
Total |
|
$ |
67,039 |
|
|
$ |
69,883 |
|
|
|
|
|
|
|
|
Allowance for loan losses /
classified orignated loans |
|
|
79.84 |
% |
|
|
72.00 |
% |
Nonperforming Originated Loans and Repossessed Loan Collateral (Nonperforming Originated
Assets)
The following is a summary of nonperforming originated assets on the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Nonperforming Originated Assets |
|
|
|
|
|
|
|
|
Nonperforming, nonaccrual loans |
|
$ |
19,194 |
|
|
$ |
19,837 |
|
Performing, nonaccrual loans |
|
|
233 |
|
|
|
25 |
|
|
|
|
|
|
|
|
Total nonaccrual loans |
|
|
19,427 |
|
|
|
19,862 |
|
Loans 90 days past due and still accruing |
|
|
686 |
|
|
|
800 |
|
|
|
|
|
|
|
|
Total nonperforming loans |
|
|
20,113 |
|
|
|
20,662 |
|
Repossessed loan collateral |
|
|
19,285 |
|
|
|
12,642 |
|
|
|
|
|
|
|
|
Total |
|
$ |
39,398 |
|
|
$ |
33,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a percentage of total originated assets |
|
|
1.88 |
% |
|
|
1.50 |
% |
40
The amount of gross interest income that would have been recorded if all nonaccrual originated
loans had been current in accordance with their original terms while outstanding was $279 thousand
and $892 thousand in the third quarter and first nine months of 2010, respectively, compared with
$443 thousand and $913 thousand for the third quarter and first nine months of 2009, respectively.
The amount of interest income that was recognized on nonaccrual originated loans from all cash
payments made during the three and nine months ended September 30, 2010, totaled $151 thousand and
$583 thousand, respectively, compared with $140 thousand and $263 thousand, respectively, for the
third quarter and first nine months of 2009, respectively. These cash payments represent annualized
yields of 3.27% and 3.93%, respectively, for the third quarter and the first nine months of 2010
compared with 1.76% and 1.60%, respectively, for the third quarter and first nine months of 2009.
There were no cash payments received, which were applied against the book balance of originated
nonaccrual loans outstanding at September 30, 2010 in the third quarter and the first nine months
of 2010. Total cash payments received during the third quarter and the first nine months of 2009
which were applied against the book balance of nonaccrual loans outstanding at September 30, 2009
totaled approximately $-0- thousand and $1 thousand, respectively.
Fifty one loans comprised the $19.4 million in nonaccrual originated loans as of September 30,
2010. During the first nine months of 2010 three commercial real estate relationships ($5.1
million) were transferred to OREO while one commercial relationship ($2.2 million) and one
commercial real estate relationship ($1.3 million) became current and came off nonaccrual status.
Conversely, one construction relationship ($4.1 million), three commercial real estate
relationships ($3.9 million) and one commercial relationship ($1.6 million) were placed on
nonaccrual status.
The Company had no restructured loans as of September 30, 2010 and December 31, 2009.
Delinquent originated commercial, construction and commercial real estate loans on accrual status
were as follows:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Originated Commercial Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
16,210 |
|
|
$ |
10,677 |
|
Percentage of total originated commercial loans |
|
|
3.30 |
% |
|
|
2.14 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
|
|
|
$ |
|
|
Percentage of total originated commercial loans |
|
|
|
% |
|
|
|
% |
Originated Construction Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
149 |
|
|
$ |
149 |
|
Percentage of total orignated construction loans |
|
|
0.51 |
% |
|
|
0.46 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
|
|
|
$ |
|
|
Percentage of total orignated construction loans |
|
|
|
% |
|
|
|
% |
Originated Commercial Real Estate Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
13,524 |
|
|
$ |
12,158 |
|
Percentage of total originated commercial real estate loans |
|
|
1.76 |
% |
|
|
1.52 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
|
|
|
$ |
|
|
Percentage of total originated commercial real estate loans |
|
|
|
% |
|
|
|
% |
The Companys residential real estate loan underwriting standards for first mortgages limit
the loan amount to no more than 80 percent of the appraised value of the property serving as
collateral for the loan at the time of origination, and require verification of income of the
borrower(s). The Company had no sub-prime originated loans as of September 30, 2010 and December
31, 2009. At September 30, 2010, $2.1 million originated residential real estate loans were on
nonaccrual status.
41
Delinquent originated residential real estate, indirect automobile and other consumer loans on
accrual status were as follows:
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Originated Residential Real Estate Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
520 |
|
|
$ |
3,064 |
|
Percentage of total originated residential real estate loans |
|
|
0.16 |
% |
|
|
0.83 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
|
|
|
$ |
|
|
Percentage of total originated residential real estate loans |
|
|
|
% |
|
|
|
% |
Originated Indirect Automobile Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
5,576 |
|
|
$ |
6,506 |
|
Percentage of total originated indirect automobile loans |
|
|
1.36 |
% |
|
|
1.49 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
627 |
|
|
$ |
723 |
|
Percentage of total originated indirect automobile loans |
|
|
0.15 |
% |
|
|
0.17 |
% |
Other Originated Consumer Loans: |
|
|
|
|
|
|
|
|
30-89 days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
557 |
|
|
$ |
762 |
|
Percentage of total other originated consumer loans |
|
|
0.95 |
% |
|
|
1.25 |
% |
90 or more days delinquent: |
|
|
|
|
|
|
|
|
Dollar amount |
|
$ |
59 |
|
|
$ |
77 |
|
Percentage of total other originated consumer loans |
|
|
0.10 |
% |
|
|
0.13 |
% |
Management believes the overall credit quality of the originated loan portfolio is reasonably
stable; however, nonperforming originated assets could fluctuate from period to period. The
performance of any individual loan can be affected by external factors such as the interest rate
environment, economic conditions, and collateral values or factors particular to the borrower. No
assurance can be given that additional increases in nonaccrual and delinquent originated loans will
not occur in the future.
Allowance for Credit Losses
The Companys allowance for credit losses represents Managements estimate of credit losses
inherent in the loan portfolio. In evaluating credit risk for loans, Management measures loss
potential of the carrying value of loans. As described above, payments on nonaccrual loans may be
applied against the principal balance of the loans until such time as full collection of the
remaining recorded balance is expected. Further, the carrying value of purchased loans includes
fair value discounts assigned at the time of purchase under the provisions of FASB ASC 805,
Business Combinations, and FASB ASC 310-30, Loans or Debt Securities with Deteriorated Credit
Quality. The allowance for credit losses represents Managements estimate of credit losses in
excess of these principal reductions.
Management determined the credit default fair value discounts assigned to purchased loans
remained adequate as an estimate of credit losses inherent in purchased loans as of September 30,
2010.
42
The following table summarizes the credit loss provision, net credit losses and allowance for
credit losses for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Total originated loans outstanding at period end |
|
$ |
2,077,915 |
|
|
$ |
2,267,130 |
|
|
$ |
2,077,915 |
|
|
$ |
2,267,130 |
|
Average originated loans outstanding during the period |
|
|
2,096,937 |
|
|
|
2,289,331 |
|
|
|
2,132,687 |
|
|
|
2,360,540 |
|
Analysis of the allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
42,409 |
|
|
|
45,815 |
|
|
|
43,736 |
|
|
|
47,563 |
|
Provision for loan losses |
|
|
2,800 |
|
|
|
2,800 |
|
|
|
8,400 |
|
|
|
7,200 |
|
Provision for unfunded commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(400 |
) |
Loans charged off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and commercial real estate |
|
|
(2,010 |
) |
|
|
(1,514 |
) |
|
|
(4,141 |
) |
|
|
(3,288 |
) |
Real estate construction |
|
|
|
|
|
|
|
|
|
|
(1,115 |
) |
|
|
(311 |
) |
Real estate residential |
|
|
(759 |
) |
|
|
(114 |
) |
|
|
(1,568 |
) |
|
|
(242 |
) |
Consumer |
|
|
(2,447 |
) |
|
|
(2,242 |
) |
|
|
(7,102 |
) |
|
|
(6,894 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total originated loans chargeoffs |
|
|
(5,216 |
) |
|
|
(3,870 |
) |
|
|
(13,926 |
) |
|
|
(10,735 |
) |
Recoveries of previously
charged off originated loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and commercial real estate |
|
|
170 |
|
|
|
110 |
|
|
|
750 |
|
|
|
258 |
|
Real estate construction |
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
14 |
|
Real estate residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
659 |
|
|
|
515 |
|
|
|
1,862 |
|
|
|
1,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
829 |
|
|
|
631 |
|
|
|
2,612 |
|
|
|
1,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan losses |
|
|
(4,387 |
) |
|
|
(3,239 |
) |
|
|
(11,314 |
) |
|
|
(8,987 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan losses to average originated loans |
|
|
0.83 |
% |
|
|
0.56 |
% |
|
|
0.71 |
% |
|
|
0.51 |
% |
Components: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
38,129 |
|
|
$ |
42,683 |
|
|
|
|
|
|
|
|
|
Reserve for unfunded credit commitments |
|
|
2,693 |
|
|
|
2,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses |
|
$ |
40,822 |
|
|
$ |
45,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses /originated loans outstanding |
|
|
1.83 |
% |
|
|
1.88 |
% |
|
|
|
|
|
|
|
|
The Companys allowance for credit losses is maintained at a level considered adequate to
provide for losses that can be estimated based upon specific and general conditions. These include
conditions unique to individual borrowers, as well as overall credit loss experience, the amount of
past due, nonperforming loans and classified loans, FDIC loss-sharing coverage relative to
purchased covered loan carrying amounts, recommendations of regulatory authorities, prevailing
economic conditions and other factors. A portion of the allowance is specifically allocated to
impaired loans whose full collectibility is uncertain. Such allocations are determined by
Management based on loan-by-loan analyses. A second allocation is based in part on quantitative
analyses of historical credit loss experience, in which criticized and classified credit balances
identified through an independent internal credit review process are analyzed using a linear
regression model to determine standard loss rates. The results of this analysis are applied to
current criticized and classified loan balances to allocate the allowance to the respective
segments of the loan portfolio. In addition, loans with similar characteristics not usually
criticized using regulatory guidelines are analyzed based on the historical loss rates and
delinquency trends, grouped by the number of days the payments on these loans are delinquent. Given
currently weak economic conditions, Management is applying further analysis to consumer loans.
Current levels of indirect automobile loan losses are compared to initial allowance allocations
and, based on Management judgment, additional allocations are applied, if needed, to estimated
losses. For residential real estate loans, Management is comparing ultimate loss rates on
foreclosed residential real estate properties and applying such loss rates to nonaccrual
residential real estate loans. Based on this analysis, Management exercises judgment in allocating
additional allowance if deemed appropriate to estimated losses on residential real estate loans.
Last, allocations are made to non-criticized and non-classified commercial loans based on
historical loss rates and other statistical data.
43
The remainder of the allowance is considered to be unallocated. The unallocated allowance is
established to provide for probable losses that have been incurred as of the reporting date but not
reflected in the allocated allowance. It addresses additional qualitative factors consistent with
Managements analysis of the level of risks inherent in the loan portfolio, which are related to
the risks of the Companys general lending activity. Included in the unallocated allowance is the
risk of losses that are attributable to national or local economic or industry trends which have
occurred but have not yet been recognized in loan charge-off history (external factors). The
external factors evaluated by the Company include: economic and business conditions, external
competitive issues, and other factors. Also included in the unallocated allowance is the risk of
losses attributable to general attributes of the Companys loan portfolio and credit administration
(internal factors). The internal factors evaluated by the Company include: loan review system,
adequacy of lending Management and staff, loan policies and procedures, problem loan trends,
concentrations of credit, and other factors. By their nature, these risks are not readily allocable
to any specific loan category in a statistically meaningful manner and are difficult to quantify
with a specific number. Management assigns a range of estimated risk to the qualitative risk
factors described above based on Managements judgment as to the level of risk, and assigns a
quantitative risk factor from the range of loss estimates to determine the appropriate level of the
unallocated portion of the allowance. Management considers the $40.8 million allowance for credit
losses to be adequate as a reserve against originated credit losses as of September 30, 2010.
The following table presents the allocation of the allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, |
|
|
At December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
Originated Loans |
|
|
|
|
|
|
Originated Loans |
|
|
|
Allocation of the |
|
|
as Percent of Total |
|
|
Allocation of the |
|
|
as Percent of Total |
|
|
|
Allowance Balance |
|
|
Originated Loans |
|
|
Allowance Balance |
|
|
Originated Loans |
|
Commercial |
|
$ |
18,934 |
|
|
|
61 |
% |
|
$ |
19,108 |
|
|
|
59 |
% |
Real estate construction |
|
|
2,697 |
|
|
|
1 |
% |
|
|
2,968 |
|
|
|
1 |
% |
Real estate residential |
|
|
608 |
|
|
|
15 |
% |
|
|
1,529 |
|
|
|
17 |
% |
Consumer |
|
|
7,155 |
|
|
|
23 |
% |
|
|
8,424 |
|
|
|
23 |
% |
Unallocated portion |
|
|
11,428 |
|
|
|
|
|
|
|
11,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
40,822 |
|
|
|
100 |
% |
|
$ |
43,736 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
The allocation to loan portfolio segments changed from December 31, 2009 to September 30,
2010. The decrease in allocation for originated commercial loans was substantially attributable to
a decrease in criticized originated commercial loans outstanding and lower commitments, partially
offset by the balance of new impaired loans. Additionally, managements evaluation of loss rates
against originated commercial loan performance metrics. The decrease in allocation to originated
real estate construction loans reflects a decline in originated criticized construction loans
outstanding, partially offset by an increase in impaired loans. The decrease in the allocation to
originated real estate residential loans is due to a lower outstanding balance of delinquent
originated real estate residential loans and Managements judgment regarding the appropriate
allocation based on recent foreclosure losses and levels of originated nonaccrual mortgages. The
lower allocation for originated consumer loans was primarily due to a lower outstanding balance of
originated delinquent consumer loans and Managements judgment regarding the appropriate allocation
based on current levels of originated auto loan charge-offs. The unallocated portion of the
allowance for credit losses decreased $279 thousand from December 31, 2009 to September 30, 2010.
The unallocated allowance is established to provide for probable losses that have been incurred,
but not reflected in the allocated allowance. At September 30, 2010 and December 31, 2009,
Managements evaluations of the unallocated portion of the allowance for credit losses attributed
significant risk levels to developing economic and business conditions ($2.4 million and $2.3
million, respectively), external competitive issues ($0.8 million and $0.8 million, respectively),
internal credit administration considerations ($2.0 million and $2.0 million, respectively), and
delinquency and problem loan trends ($3.4 million and $3.5 million, respectively). The change in
the amounts allocated to the above qualitative risk factors was based upon Managements judgment,
review of trends in its originated loan portfolio, extent of migration of previously non-classified
originated loans to classified status, levels of the allowance allocated to portfolio segments, and
current economic conditions in its marketplace. Based on Managements analysis and judgment, the
amount of the unallocated portion of the allowance for credit losses was $11.4 million at September
30, 2010, compared to $11.7 million at December 31, 2009.
Asset/Liability and Market Risk Management
Asset/liability management involves the evaluation, monitoring and management of interest rate
risk, market risk, liquidity and funding. The fundamental objective of the Companys management of
assets and liabilities is to maximize its economic value while maintaining adequate liquidity and a
conservative level of interest rate risk.
44
Interest Rate Risk
Interest rate risk is a significant market risk affecting the Company. Interest rate risk results
from many factors. Assets and liabilities may mature or reprice at different times. Assets and
liabilities may reprice at the same time but by different amounts. Short-term and long-term market
interest rates may change by different amounts. The timing and amount of cash flows of various
assets or liabilities may shorten or lengthen as interest rates change. In addition, interest rates
may have an impact on loan demand, demand for various deposit products, credit losses, and other
sources of earnings such as account analysis fees on commercial deposit accounts and correspondent
bank service charges.
In adjusting the Companys asset/liability position, Management attempts to manage interest rate
risk while enhancing the net interest margin and net interest income. At times, depending on
expected increases or decreases in general interest rates, the relationship between long and short
term interest rates, market conditions and competitive factors, Management may adjust the Companys
interest rate risk position in order to manage its net interest margin and net interest income. The
Companys results of operations and net portfolio values remain subject to changes in interest
rates and to fluctuations in the difference between long and short term interest rates.
The Companys asset and liability position ranged from neutral to slightly asset sensitive at
September 30, 2010, depending on the interest rate assumptions applied to the simulation model
employed by Management to measure interest rate risk. A neutral position results in similar
amounts of change in interest income and interest expense resulting from application of assumed
interest rate changes. A slightly asset sensitive position results in a slightly larger increase
in interest income than in interest expense resulting from application of assumed interest rate
changes. Managements simulation modeling is currently biased toward rising interest rates.
Management continues to monitor the interest rate environment as well as economic conditions and
other factors it deems relevant in managing the Companys exposure to interest rate risk.
Management assesses interest rate risk by comparing the Companys most likely earnings plan with
various earnings models using many interest rate scenarios that differ in the direction of interest
rate changes, the degree of change over time, the speed of change and the projected shape of the
yield curve. For example, using the current composition of the Companys balance sheet and assuming
no change in the federal funds rate and no change in the 10 year Constant Maturity Treasury Bond
yield during the same period, earnings are not estimated to change by a meaningful amount compared
to the Companys most likely net income plan for the twelve months ending September 30, 2011. Using
the current composition of the Companys balance sheet and assuming an increase of 100 basis points
(bp) in the federal funds rate and an increase of 60 bp in the 10 year Constant Maturity Treasury
Bond yield during the same period, earnings are not estimated to change by a meaningful amount
compared to the Companys most likely net income plan for the twelve months ending September 30,
2011. The Sonoma Valley Bank acquired assets and assumed liabilities have not significantly altered
the Companys asset/liability position. Simulation estimates depend on, and will change with, the
size and mix of the actual and projected balance sheet at the time of each simulation. In the
current operating environment, Managements objective is to maintain a neutral to slightly asset
sensitive interest rate risk position. The Company does not currently engage in trading activities
or use derivative instruments to control interest rate risk, even though such activities may be
permitted with the approval of the Companys Board of Directors.
Market Risk Equity Markets
Equity price risk can affect the Company. As an example, any preferred or common stock holdings, as
permitted by banking regulations, can fluctuate in value. Management regularly assesses the extent
and duration of any declines in market value, the causes of such declines, the likelihood of a
recovery in market value, and its intent to hold securities until a recovery in value occurs.
Declines in value of preferred or common stock holdings that are deemed other than temporary
could result in loss recognition in the Companys income statement.
Fluctuations in the Companys common stock price can impact the Companys financial results in
several ways. First, the Company has regularly repurchased and retired its common stock; the market
price paid to retire the Companys common stock can affect the level of the Companys shareholders
equity, cash flows and shares outstanding for purposes of computing earnings per share. Second, the
Companys common stock price impacts the number of dilutive equivalent shares used to compute
diluted earnings per share. Third, fluctuations in the Companys common stock price can motivate
holders of options to purchase Company common stock through the exercise of such options thereby
increasing the number of shares outstanding. Finally, the amount of compensation expense associated
with share based compensation fluctuates with changes in and the volatility of the Companys common
stock price.
45
Market Risk Other
Market values of loan collateral can directly impact the level of loan charge-offs and the
provision for loan losses. Other types of market risk, such as foreign currency exchange risk and
commodity price risk, are not significant in the normal course of the Companys business
activities.
Liquidity and Funding
The Company generates significant liquidity from its operating activities. The Companys
profitability during the first nine months of 2010 and 2009 contributed substantial operating cash
flows of $90.0 million and $140.4 million, respectively. In the first nine months of 2010, the
Company paid $31.6 million in common shareholder dividends and used $22.2 million to repurchase and
retire common stock. In the first nine months of 2009, the Company paid $30.8 million in common
shareholder dividends and used $1.5 million to repurchase and retire common stock.
The Companys routine sources of liquidity include investment securities, consumer and other loans,
and other borrowed funds. During the first nine months of 2010, investment securities provided
$230.5 million in liquidity from paydowns and maturities and $279.8 million was used to purchase
securities. Loans provided $227.1 million in liquidity from scheduled payments, paydowns and
maturities, net of loan fundings. First nine months of 2010, operating and investing liquidity
provided funds to meet a net reduction in deposits totaling $237.8 million and a $114.8 million
reduction in short-term borrowed funds.
During the first nine months of 2009, investment securities provided $248.2 million in liquidity
from paydowns and maturities, and loans provided $324.3 million in liquidity from scheduled
payments, paydowns and maturities, net of loan fundings. Operating cash flows in the first nine
months of 2009 increased $30 million from the settlement of County Bank securities sales which were
unsettled trades on the acquisition date. The Company also raised $83.7 million from the issuance
of preferred stock to the United States Treasury in the first quarter of 2009 and redeemed $42
million of the same preferred stock in the third quarter of 2009. During the first nine months of
2009, a portion of the liquidity provided by operating activities, investment securities and loans
provided funds to meet a net reduction in deposits totaling $298.8 million and a reduction in
short-term borrowed funds, primarily federal funds purchased which declined from $335 million at
December 31, 2008 to $-0- at September 30, 2009.
The Company projects $68.5 million in additional liquidity from investment security paydowns and
maturities during the three months ending December 31, 2010. At September 30, 2010, $291.8 million
in residential collateralized mortgage obligations (CMOs) and residential mortgage backed
securities (MBSs) were held in the Companys investment portfolios. None of the CMOs or MBSs are
backed by sub-prime mortgages. Substantially all of the Non Agency residential CMOs are rated AAA
based on their subordination structures without reliance on monoline insurance. Other than nominal
amounts of FHLMC and FNMA MBSs purchased for Community Reinvestment Act investment purposes and
those securities purchased as part of the County acquisition, the Company has not purchased a
residential CMO or residential MBS since November 2005. The residential CMOs and MBSs provided
$37.2 million in liquidity from paydowns during the three months ended September 30, 2010. At
September 30, 2010, indirect automobile loans totaled $409.1 million, which were experiencing
stable monthly principal payments of approximately $16.4 million during the third quarter of 2010.
The Company held $1.2 billion in total investment securities at September 30, 2010. Under certain
deposit, borrowing and other arrangements, the Company must hold and pledge investment securities
as collateral. At September 30, 2010, such collateral requirements totaled approximately $1.0
billion. At September 30, 2010, $569.5 million of the Companys investment securities were
classified as available-for-sale, and as such, could provide additional liquidity if sold,
subject to the Companys ability to meet continuing collateral requirements.
In addition, at September 30, 2010, the Company had customary lines for overnight borrowings from
other financial institutions in excess of $700 million, under which $-0- million was outstanding.
Additionally, the Company has access to borrowing from the Federal Reserve. The Companys
short-term debt rating from Fitch Ratings is F1. The Companys long-term debt rating from Fitch
Ratings is A with a stable outlook. Management expects the Company could access additional
long-term debt financing if desired. In Managements judgment, the Companys liquidity position is
strong and asset liquidations or additional long-term debt are considered unnecessary to meet the
ongoing liquidity needs of the Company.
46
The Company anticipates maintaining its cash levels in the remainder of 2010. It is anticipated
that loan demand from credit-worthy borrowers will be weak throughout 2010 and early 2011, although
such demand will be dictated by economic and competitive conditions. The Company aggressively
solicits non-interest bearing demand deposits and money market checking deposits, which are the
least sensitive to changes in interest rates. The growth of deposit balances is subject to
heightened competition, the success of the Companys sales efforts, delivery of superior customer
service and market conditions. Changes in interest rates, most notably rising interest rates, could
impact deposit volumes in the future. Depending on economic conditions, interest rate levels, and a
variety of other conditions, deposit growth may be used to fund loans, to reduce borrowings or
purchase investment securities. However, due to concerns such as uncertainty in the general
economic environment, competition and political uncertainty, loan demand and levels of customer
deposits are not certain. Shareholder dividends are expected to continue subject to the Boards
discretion and continuing evaluation of capital levels, earnings, asset quality and other factors.
Westamerica Bancorporation (Parent Company) is a separate entity and apart from Westamerica Bank
(Bank) and must provide for its own liquidity. In addition to its operating expenses, the Parent
Company is responsible for the payment of dividends declared for its shareholders, and interest and
principal on outstanding debt. Substantially all of the Parent Companys revenues are obtained from
subsidiary dividends and service fees. Payment of dividends to the Parent Company by the Bank is
limited under California law. The amount that can be paid in any calendar year, without prior
approval from the state regulatory agency, cannot exceed the net profits (as defined) for the
preceding three calendar years less distributions in that period. The Company believes that such
restriction will not have an impact on the Parent Companys ability to meet its ongoing cash
obligations.
Capital Resources
The Company has historically generated high levels of earnings, which provides a means of raising
capital. The Companys net income as a percentage of average common equity (return on common
equity or ROE) was 18.3% in the first nine months of 2010, 25.8% in 2009 and 14.8% in 2008. The
Company also raises capital as employees exercise stock options, which are awarded as a part of the
Companys executive compensation programs to reinforce shareholders interests in the Management of
the Company. Capital raised through the exercise of stock options totaled $12.7 million in the
first nine months of 2010, $9.6 million in 2009 and $22.8 million in 2008.
The Company paid dividends totaling $31.6 million in the first nine months of 2010, $41.1 million
in 2009 and $40.2 million in 2008, which represent dividends per share of $1.08, $1.41 and $1.39,
respectively. The Companys earnings have historically exceeded dividends paid to shareholders. The
amount of earnings in excess of dividends gives the Company resources to finance growth and
maintain appropriate levels of shareholders equity. In the absence of profitable growth
opportunities, the Company has repurchased and retired its common stock as another means to return
capital to shareholders. The Company repurchased and retired 404 thousand shares of common stock
valued at $22.2 million in the first nine months of 2010, 42 thousand shares valued at $2.0 million
in 2009 and 719 thousand shares valued at $35.9 million in 2008. Share repurchases were restricted
to amounts conducted in coordination with employee benefit programs under the terms of the February
13, 2009 issuance of preferred stock to the Treasury; such restrictions were removed with full
redemption of the preferred stock in November 2009.
The Companys primary capital resource is shareholders equity, which increased $35.7 million
or 7.1% at September 30, 2010 since December 31, 2009, primarily due to $70.8 million in profits
earned during the first nine months of 2010 and $12.7 million in issuance of stock in connection
with exercises of employee stock options, offset by $31.6 million in dividends paid and $22.2
million in stock repurchases.
Capital to Risk-Adjusted Assets
The following summarizes the ratios of capital to risk-adjusted assets for the Company on the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
Well-capitalized |
|
|
|
At September 30, |
|
|
At September 30, |
|
|
At December 31, |
|
|
Regulatory |
|
|
by Regulatory |
|
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
Requirement |
|
|
Definition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I Capital |
|
|
13.59 |
% |
|
|
13.75 |
% |
|
|
13.20 |
% |
|
|
4.00 |
% |
|
|
6.00 |
% |
Total Capital |
|
|
14.88 |
% |
|
|
15.07 |
% |
|
|
14.50 |
% |
|
|
8.00 |
% |
|
|
10.00 |
% |
Leverage ratio |
|
|
8.52 |
% |
|
|
8.00 |
% |
|
|
7.60 |
% |
|
|
4.00 |
% |
|
|
5.00 |
% |
The risk-based capital ratios decreased at September 30, 2010 compared with September 30,
2009, due to redemption of the preferred stock and an increase in risk-weighted assets, partially
offset by increased retained earnings. The risk-based capital ratios increased at September 30,
2010, compared with December 31, 2009, due to increased retained earnings, partially offset by an
increase in risk-weighted assets. FDIC-covered assets are included in the 20% risk-weight category
until the loss-sharing agreements terminate; the residential loss-sharing agreement expires
February 6, 2019 and the non-residential loss-sharing agreement expires (as to losses) February 6,
2014.
47
The following summarizes the ratios of capital to risk-adjusted assets for the Bank on the dates
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum |
|
|
Well-capitalized |
|
|
|
At September 30, |
|
|
At September 30, |
|
|
At December 31, |
|
|
Regulatory |
|
|
by Regulatory |
|
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
Requirement |
|
|
Definition |
|
|
|
Tier I Capital |
|
|
13.49 |
% |
|
|
12.93 |
% |
|
|
13.39 |
% |
|
|
4.00 |
% |
|
|
6.00 |
% |
Total Capital |
|
|
14.95 |
% |
|
|
14.43 |
% |
|
|
14.88 |
% |
|
|
8.00 |
% |
|
|
10.00 |
% |
Leverage ratio |
|
|
8.42 |
% |
|
|
7.49 |
% |
|
|
7.67 |
% |
|
|
4.00 |
% |
|
|
5.00 |
% |
The risk-based capital ratios increased at September 30, 2010, compared with September 30,
2009 and December 31, 2009, due to an increase in retained earnings, partially offset by an
increase in risk-weighted assets.
The Company and the Bank intend to maintain regulatory capital in excess of the highest regulatory
standard, referred to as well capitalized. The Company and the Bank routinely project capital
levels by analyzing forecasted earnings, credit quality, securities valuations, shareholder
dividends, asset volumes, share repurchase activity, stock option exercise proceeds, and other
factors. Based on current capital projections, the Company and the Bank expect to maintain
regulatory capital levels exceeding the well capitalized standard and pay quarterly dividends to
shareholders. No assurance can be given that changes in capital management plans will not occur.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The Company does not currently engage in trading activities or use derivative instruments to
control interest rate risk, even though such activities may be undertaken with the approval of the
Companys Board of Directors. Interest rate risk as discussed above is the most significant market
risk affecting the Company. Other types of market risk, such as foreign currency exchange risk,
equity price risk and commodity price risk, are not significant in the normal course of the
Companys business activities.
Item 4. Controls and Procedures
The Companys principal executive officer and principal financial officer have evaluated the
effectiveness of the Companys disclosure controls and procedures, as such term is defined in
Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended, as of September 30, 2010. Based
upon their evaluation, the principal executive officer and principal financial officer concluded
that the Companys disclosure controls and procedures are effective to ensure that information
required to be disclosed by the Company in the reports that it files or submits under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time
period specified in the Securities and Exchange Commissions rules and forms and are effective in
ensuring that information required to be disclosed in the reports that the Company files or submits
under the Exchange Act is accumulated and communicated to Management, including the chief executive
officer and chief financial officer, as appropriate to allow timely decisions regarding required
disclosure. The evaluation did not identify any change in the Companys internal control over
financial reporting that occurred during the quarter ended September 30, 2010 that has materially
affected, or is reasonably likely to materially affect, the Companys internal control over
financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Due to the nature of the banking business, the Bank is at times party to various legal actions;
generally such actions are of a routine nature and arise in the normal course of business of the
Bank. The Bank is not a party to any pending or threatened legal action that, if determined
adversely to the Bank, is likely in Managements opinion to have a material adverse effect on the
Banks financial condition or results of operations.
48
Item 1A. Risk Factors
The 2009 Form 10-K includes detailed disclosure about the risks faced by the Companys business.
Such risks have not materially changed since December 31, 2009, except as described below:
Regulatory Risks
On July 21, 2010, President Obama signed into law the Dodd Frank Wall Street Reform and Consumer
Protection Act (the Act). The Act will institute far-reaching reforms, including the creation of
an independent Bureau of Consumer Financial Protection inside the Federal Reserve Board and new
federal government power to wind down large, failing financial institutions.
The Act permanently raises the current standard maximum deposit insurance amount to $250,000. The
standard maximum insurance amount of $100,000 had been temporarily raised to $250,000 until
December 31, 2013. The FDIC issued a proposed rule to implement Section 343 of the Act to provide
temporary unlimited coverage for noninterest-bearing transaction accounts from December 31, 2010
through December 31, 2012. These increases in deposit insurance limits could increase the Companys
future insurance assessments.
The Act requires the Federal Reserve to issue regulations to ensure that fees charged to merchants
for debit card transactions are reasonable and proportional to the cost of processing those
transactions. While institutions with less than $10 billion in assets are exempt from these
regulations, the effect of competition on the fee levels has the potential for making that
illusory. In all likelihood, all banks will see a loss of revenue from changes that will occur with
interchange fees.
The Act will establish a 10-member Financial Stability Oversight Council. The duties of this
council include monitoring financial regulatory proposals and accounting issues, facilitating
coordination among the regulatory agencies, requiring Federal Reserve supervision of systemically
significant non-bank financial companies, recommending new standards and reviewing accounting
principles.
The Act places new limits, known as the Volcker Rule, on the amount of money a bank can invest in
hedge funds and private equity funds. It also discourages financial institutions from excessive
risk-taking by imposing tough new capital and leverage requirements. Further, it allows the
Government Accountability Office to conduct a one-time audit of the Federal Reserves emergency
lending activities during the financial crisis and establishes the Federal Insurance Office to
supervise insurance products, other than health insurance, at the federal level.
Other provisions will establish closer oversight of the over-the-counter derivatives market,
including mandatory clearing and trading and real-time reporting of derivatives trades. Among other
measures, the bill will institute numerous investor protections, including stricter oversight of
credit rating agencies, securitization reforms and expanded Securities and Exchange Commission
enforcement powers. The legislation establishes mortgage protections requiring lenders to ensure
that their borrowers can repay their loans by establishing minimum federal standards for all home
loans.
No assurance can be given as to the ultimate effect that the Act or any of its provisions may have
on the Company, the financial services industry or the nations economy.
49
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) Previously reported on Form 8-K.
(b) None
(c) Issuer Purchases of Equity Securities
The table below sets forth the information with respect to purchases made by or on behalf of the
Company or any affiliated purchaser (as defined in Rule 10b-18(a)(3) under the Securities
Exchange Act of 1934), of common stock during the quarter ended September 30, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) |
|
|
(d) |
|
|
|
|
|
|
|
|
|
|
|
Total Number |
|
|
Maximum Number |
|
|
|
|
|
|
|
|
|
|
|
of Shares |
|
|
of Shares that May |
|
|
|
(a) |
|
|
(b) |
|
|
Purchased as Part of |
|
|
Yet Be Purchased |
|
|
|
Total Number of |
|
|
Average Price |
|
|
Publicly Announced |
|
|
Under the Plans |
|
Period |
|
Shares Purchased |
|
|
Paid per Share |
|
|
Plans or Programs* |
|
|
or Programs |
|
|
|
(In thousands, except per share data) |
|
July 1
through
July 31 |
|
|
61 |
|
|
$ |
52.33 |
|
|
|
61 |
|
|
|
1,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
August 1
through
August 31 |
|
|
33 |
|
|
|
51.48 |
|
|
|
33 |
|
|
|
1,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 1
through
September 30 |
|
|
3 |
|
|
|
54.24 |
|
|
|
3 |
|
|
|
1,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
97 |
|
|
$ |
52.08 |
|
|
|
97 |
|
|
|
1,995 |
|
|
|
|
* |
|
Includes 2 thousand, 1 thousand and 3 thousand shares purchased in July, August and
September, respectively, by the Company in private transactions with the independent administrator
of the Companys Tax Deferred Savings/Retirement Plan (ESOP). The Company includes the shares
purchased in such transactions within the total number of shares authorized for purchase pursuant
to the currently existing publicly announced program. |
The Company repurchases shares of its common stock in the open market to optimize the Companys use
of equity capital and enhance shareholder value and with the intention of lessening the dilutive
impact of issuing new shares to meet stock performance, option plans, and other ongoing
requirements.
Shares were repurchased during the period from July 1 through August 25, 2010 pursuant to a program
approved by the Board of Directors on August 27, 2009 authorizing the purchase of up to 2 million
shares of the Companys common stock from time to time prior to September 1, 2010. Shares were
repurchased during the period from August 26, 2010 through September 30, 2010 pursuant to a
replacement program approved by the Board of Directors on August 26, 2010 authorizing the purchase
of up to 2 million shares of the Companys common stock from time to time prior to September 1,
2011.
Item 3. Defaults upon Senior Securities
None
Item 4. Reserved
Item 5. Other Information
None
50
Item 6. Exhibits
Exhibit 31.1: Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule
13a-14(a)/15d-14(a)
Exhibit 31.2: Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule
13a-14(a)/15d-14(a)
Exhibit 32.1: Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Exhibit 32.2: Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
51
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
WESTAMERICA BANCORPORATION
(Registrant)
|
|
|
/s/ JOHN ROBERT THORSON
John Robert Thorson
|
|
|
Senior Vice President and Chief Financial Officer |
|
|
(Chief Financial and Accounting Officer) |
|
|
Date: October 29, 2010
52
EXHIBIT INDEX
Exhibit 31.1: Certification of Chief Executive Officer pursuant to Securities Exchange Act Rule
13a-14(a)/15d-14(a)
Exhibit 31.2: Certification of Chief Financial Officer pursuant to Securities Exchange Act Rule
13a-14(a)/15d-14(a)
Exhibit 32.1: Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Exhibit 32.2: Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
53