
PASADENA, Calif. -- (Business Wire)
East West Bancorp, Inc. (Nasdaq: EWBC), parent company of East West
Bank, the financial bridge between the United States and Greater China,
today reported financial results for the fourth quarter and full year
2011. For the fourth quarter of 2011, net income was $66.2 million or
$0.43 per dilutive share. For the full year 2011, net income was $245.2
million and net income available to common stockholders was $1.60 per
dilutive share.
“East West earned $245.2 million for the full year 2011, the highest
ever in our history,” stated Dominic Ng, Chairman and Chief Executive
Officer of East West. “In the fourth quarter of 2011, East West earned
net income of $66.2 million or $0.43 per share, up from $62.4 million or
$0.41 per share in the third quarter. In fact, throughout 2011, East
West consecutively increased both net income and EPS each quarter.”
Ng continued, “These strong results for the fourth quarter and full year
2011 were a direct result of our success in growing the loan portfolio
and core deposits to record levels, while maintaining tight control on
operating expenses and significantly reducing credit costs. Although the
current environment continues to pose challenges for the financial
services industry, East West has been able to outperform many of its
peers. During 2011, we grew our noncovered commercial loan portfolio to
$3.1 billion and increased core deposits by 16% or $1.4 billion to $10.3
billion. This growth was achieved while we maintained strong expense
control and improved the efficiency ratio to 43%.”
“East West ended 2011 with record assets of $22 billion and record
earnings of $245.2 million. Our balance sheet is healthy and our capital
levels are excellent. As such, I am pleased to announce that the board
of directors has approved a 100% increase in the annual common stock
dividend rate to $0.40 per share and has also authorized the repurchase
of $200 million of our common stock. As we look to 2012, we are
confident in our ability to prudently grow the balance sheet, improve
our earnings power and return strong value to our shareholders,”
concluded Ng.
2011 Quarterly Results Summary
|
|
|
|
For the three months ended,
|
|
Dollars in millions, except per share
|
|
|
|
December 31, 2011
|
|
|
|
|
|
September 30, 2011
|
|
|
|
|
|
June 30, 2011
|
|
|
|
|
|
March 31, 2011
|
|
Net income
| | | |
$
|
66.2
| | | | | | |
$
|
62.4
| | | | | | |
$
|
60.5
| | | | | | |
$
|
56.1
| |
|
Net income available to common shareholders
| | | | |
64.5
| | | | | | | |
60.7
| | | | | | | |
58.8
| | | | | | | |
54.4
| |
|
Earnings per share (diluted)
| | | | |
0.43
| | | | | | | |
0.41
| | | | | | | |
0.39
| | | | | | | |
0.37
| |
| | | | | | | | | | | | | | | | | | | | | |
|
|
Return on average assets
| | | | |
1.20
|
%
| | | | | | |
1.13
|
%
| | | | | | |
1.12
|
%
| | | | | | |
1.07
|
%
|
|
Return on average common equity
| | | | |
11.54
|
%
| | | | | | |
10.99
|
%
| | | | | | |
11.06
|
%
| | | | | | |
10.50
|
%
|
| | | | | | | | | | | | | | | | | | | | | |
|
|
Tier 1 risk-based capital ratio
| | | | |
14.8
|
%
| | | | | | |
14.6
|
%
| | | | | | |
15.2
|
%
| | | | | | |
15.9
|
%
|
|
Total risk-based capital ratio
| | | | |
16.4
|
%
| | | | | | |
16.2
|
%
| | | | | | |
17.0
|
%
| | | | | | |
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2011 Highlights
- Record Earnings – East West increased net income each
consecutive quarter of 2011. For the full year 2011, net income
totaled a record $245.2 million, a 49% or $80.7 million increase from
$164.6 million in 2010.
- Strong Loan Growth – Total noncovered loans grew to a record
$10.6 billion, an increase of 18% or $1.6 billion during the full year
2011. The growth in noncovered loans was fueled by strong growth in
commercial and trade finance loans and single family loans.
- Record Deposit Growth – Total deposits grew to a record $17.5
billion, a 12% or $1.8 billion increase during the full year 2011.
Core deposits grew to a record $10.3 billion, an increase of 16% or
$1.4 billion year to date.
- Improved Asset Quality – Charge-offs and provision levels
decreased each quarter of 2011. Full year 2011 net charge-offs were
$112.1 million, a 45% or $90.5 million decrease as compared to the
full year 2010. Nonperforming assets remained low at 0.80% of total
assets.
- Strong Capital Levels – Capital levels for East West remain
high. As of December 31, 2011, East West’s Tier 1 risk-based capital
and total risk-based ratios were 14.8% and 16.4%, respectively, over
$800 million greater than the well capitalized requirements of 6% and
10%, respectively.
Fourth Quarter 2011 Highlights
- Strong Fourth Quarter Earnings – For the fourth quarter of
2011, net income was $66.2 million or $0.43 per dilutive share. Net
income grew 6% or $3.8 million from the third quarter of 2011 and 17%
or $9.9 million from the fourth quarter of 2010. Earnings per dilutive
share grew 5% or $0.02 from the third quarter of 2011 and 95% or $0.21
from the fourth quarter of 2010.
- Strong Loan Growth – Quarter to date, total loans receivable
increased 2% or $291.1 million to $14.5 billion. This increase was
largely due to growth in the noncovered loan portfolio. Specifically,
noncovered commercial and trade finance loans grew 4% or $130.3
million to $3.1 billion, and noncovered single family loans grew 18%
or $278.7 million to $1.8 billion quarter to date.
- Strong Deposit Growth – Quarter to date, core deposits
increased 5% or $482.7 million to a record $10.3 billion and total
deposits increased 1% or $144.3 million to $17.5 billion.
- Strong Net Interest Margin – The adjusted net interest margin
for the fourth quarter totaled 4.13%, as compared to 3.98% for the
third quarter of 2011 and 4.43% for the fourth quarter of 2010. 1
- Cost of Funds Down 10 bps from Q3 2011 and Down 20 bps from Q4 2010 –
The cost of funds declined 10 basis points from the third quarter of
2011 and 20 basis points from the fourth quarter of 2010 to 0.83% for
the fourth quarter of 2011. Our cost of deposits declined 10 basis
points from the third quarter of 2011 and 12 basis points from the
fourth quarter of 2010 to 0.55% for the quarter ended December 31,
2011.
- Net Charge-offs Down 10% from Q3 2011, Down 43% from Q4 2010 –
Net charge-offs declined to $21.8 million, a decrease of $2.5 million
or 10% from the prior quarter and a decrease of $16.5 million or 43%
from the fourth quarter of 2010.
- Nonperforming Assets Stable at 0.80% of Total Assets –
Nonperforming assets totaled $175.0 million, or 0.80% of total assets
at December 31, 2011, a 4% or $6.1 million increase from September 30,
2011 and a 10% or $19.8 million decrease from December 31, 2010. This
is the ninth consecutive quarter East West is reporting a
nonperforming assets to total assets ratio under 1.00%.
Management Guidance
The Company is providing initial guidance for the first quarter and full
year of 2012. The planned buyback of up to $200.0 million of the
Company’s common stock is not factored into this guidance for the first
quarter or full year of 2012. Management currently estimates that fully
diluted earnings per share for the full year of 2012 will range from
$1.72 to $1.76 or an increase of approximately 7% to 10% from 2011. This
EPS guidance is based on overall asset growth of 2%, provision for loan
losses of approximately $60 million and an adjusted net interest margin
of approximately 3.85%1.
Management currently estimates that fully diluted earnings per share for
the first quarter of 2012 will range from $0.41 to $0.43 per dilutive
share. This EPS guidance is based on the following assumptions:
-
Stable balance sheet
-
A stable interest rate environment and an adjusted net interest margin
of approximately 3.90%
-
Provision for loan losses of approximately $15 to $20 million
-
Total noninterest expense of approximately $100 million for the
quarter, net of amounts to be reimbursed by the FDIC
-
Effective tax rate of approximately 36.5%
Balance Sheet Summary
As of December 31, 2011, total assets grew to $22.0 billion compared to
$21.8 billion at September 30, 2011, and $20.7 billion at December 31,
2010. The increase in the balance sheet is primarily due to loan growth
of 2% or $291.1 million for the fourth quarter and loan growth of 5% or
$751.9 million for the full year 2011. This growth was funded with an
increase in deposits of 1% or $144.3 million for the fourth quarter and
12% or $1.8 billion for the full year 2011.
Loans receivable increased to $14.5 billion at December 31, 2011,
compared to $14.2 billion at September 30, 2011 and $13.7 billion at
December 31, 2010. This increase in loans receivable was due to growth
in the noncovered loan portfolio. During the fourth quarter, noncovered
loan balances increased 5% or $507.9 million to $10.6 billion at
December 31, 2011. The increase in noncovered loans during the fourth
quarter was driven by growth in commercial and trade finance loans,
single family loans and consumer loans which increased 4% or $130.3
million, 18% or $278.7 million, and 16% or $80.2 million, respectively.
Covered Loans
Covered loans totaled $3.9 billion as of December 31, 2011, a decrease
of 5% or $216.8 million from September 30, 2011. The decrease in the
covered loan portfolio was primarily due to payoffs and paydown
activity, as well as charge-offs.
The covered loan portfolio is comprised of loans acquired from the
FDIC-assisted acquisitions of United Commercial Bank (UCB) and
Washington First International Bank (WFIB) which are covered under loss
share agreements with the FDIC. During the fourth quarter, we recorded a
net decrease in the FDIC indemnification asset and receivable included
in noninterest income (loss) of $(20.4) million, largely due to
continued improved credit performance of the UCB portfolio as compared
to our original estimate.
Deposits
At December 31, 2011, total deposits equaled $17.5 billion as compared
to $17.3 billion at September 30, 2011 and $15.6 billion at December 31,
2010. Throughout the year and continuing in the fourth quarter of 2011,
we focused on growing commercial and low-cost core deposits and reducing
our reliance on time deposits. Core deposits increased to a record $10.3
billion at December 31, 2011, or an increase of 5% or $482.7 million
from September 30, 2011. Quarter to date, all core deposit categories
grew, with the largest increases in money market deposits which
increased 5% or $243.4 million to $4.7 billion, and demand deposits
which increased 3% or $115.2 million to a record $3.5 billion. Time
deposits totaled $7.1 billion at December 31, 2011, or a decrease of 5%
or $338.4 million from September 30, 2011.
Fourth Quarter 2011 Operating Results
Net Interest Income
The core net interest margin, excluding the net impact to interest
income of $25.0 million resulting from covered loan activity and
amortization of the FDIC indemnification asset, remained strong at 4.13%
for the fourth quarter of 2011, as compared to 3.98% for the third
quarter of 2011 and 4.43% for the fourth quarter of 2010.1
Net interest income, adjusted for the net income of covered loan
dispositions, totaled $204.0 million for the fourth quarter, an increase
of 3% or $5.5 million from the third quarter of 20111.
The increase in both the core net interest margin and adjusted net
interest income was primarily due to a reduction in the cost of deposits
and an increase in loans receivable. In addition, although quarterly
average interest-earning assets declined between the third and fourth
quarters of 2011, the composition of interest earnings assets changed
and thus resulted in an improvement in our yield on total
interest-earning assets. Average loan balances for the fourth quarter
totaled $14.3 billion, an increase of 2% or $259.6 million from the
average loan balances for the third quarter. The impact of the increase
in average loan balances was partially offset by a decrease in the loan
yield on noncovered loans. The yield on noncovered loans was 4.76% for
the fourth quarter, compared to 4.87% in the prior quarter.
The cost of deposits decreased to 0.55% for the fourth quarter of 2011,
down 10 basis points from 0.65% in the third quarter of 2011. This
improvement in the cost of deposits was primarily achieved through
actively managing down higher interest-bearing deposit accounts,
particularly time deposits. The average cost on time deposits declined
by 11 basis points in the fourth quarter to 1.01%, resulting in cost
savings of $2.0 million as compared to the third quarter of 2011.
Although operating in a low interest rate environment has been
challenging, East West is taking measures to maintain a strong net
interest margin while continuing prudent interest rate risk management
practices. Additionally, management is confident that East West will
continue to organically grow the loan portfolio. As such, while the net
interest margin may decrease from current levels, management still
expects to maintain a relatively stable net interest margin and expects
the adjusted net interest margin to approximate 3.90% for the first
quarter of 2012 and 3.85% for the full year 2012.
Noninterest Income (Loss) & Expense
The Company reported total noninterest income for the fourth quarter of
2011 of $937 thousand, compared to total noninterest (loss) of ($13.5)
million in the third quarter of 2011 and noninterest (loss) of ($17.3)
million in the fourth quarter of 2010. Branch fees, loan fees and letter
of credit and foreign exchange income totaled $15.8 million in the
fourth quarter of 2011, as compared to $17.4 million in the third
quarter of 2011 and $13.7 million in the fourth quarter of 2010. Also
included in noninterest income for the fourth quarter of 2011 were gains
on sales of SBA loans of $1.4 million and gains on sales of investment
securities of $2.9 million.
Noninterest expense totaled $106.7 million for the fourth quarter of
2011, an increase of $2.1 million from the third quarter of 2011 and a
decrease of $7.1 million from the fourth quarter of 2010.
Noninterest expense, excluding amounts to be reimbursed by the FDIC,
totaled $98.1 million for the fourth quarter of 2011.1 A
summary of the noninterest expenses for the fourth quarter 2011,
compared to the third quarter 2011 and fourth quarter 2010, is detailed
below:
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | Quarter Ended |
| | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
Total noninterest expense:
| | | |
$
|
106,672
| | | | | |
$
|
104,552
| | | | | |
$
|
113,743
|
|
Amounts to be reimbursed on covered assets (80% of actual expense
amount)
| | | | |
8,551
| | | | | | |
3,539
| | | | | | |
12,958
|
|
Prepayment penalties for FHLB advances and other borrowings
| | | |
|
-
| | | | | |
|
3,826
| | | | | |
|
-
|
|
Noninterest expense excluding reimbursable amounts and prepayment
penalties for FHLB advances and other borrowings
| | | |
$
|
98,121
| | | | | |
$
|
97,187
| | | | | |
$
|
100,785
|
| | | | | | | | | | | | | | | |
|
Overall, noninterest expense for the fourth quarter, excluding amounts
to be reimbursed by the FDIC, was in line with the third quarter of
2011. Compensation and employee benefits and occupancy and equipment
expense increased 3% or $1.2 million and 1% or $149 thousand,
respectively, for the fourth quarter of 2011. Deposit insurance premium
expense increased in the fourth quarter 2011 as compared to the prior
quarter due to a third quarter adjustment resulting from a lower actual
assessment in that period. Credit cycle costs including other real
estate owned expense, loan related expense, and legal expense totaled
$21.9 million for the fourth quarter 2011, as compared to $15.7 million
for the third quarter 2011. Of total credit cycle costs incurred in the
fourth quarter, $10.7 million related to covered loans and real estate
owned for which we expect that 80% or $8.6 million is reimbursable by
the FDIC. Additionally, in the fourth quarter, amortization of
investments in affordable housing partnerships decreased $2.4 million to
$2.9 million and consulting expense decreased $1.0 million to $1.1
million, as compared to the prior quarter.
Management anticipates that in the first quarter of 2012, noninterest
expense will total approximately $100.0 million, net of amounts
reimbursable from the FDIC.
The effective tax rate for the fourth quarter was 35.9% as compared to
36.1% in the prior quarter. The effective tax rate is reduced from the
statutory tax rate primarily due to the utilization of tax credits
related to affordable housing investments.
Full Year 2011 Operating Results
For the full year 2011, adjusted net interest income reached a record
$779.4 million, an increase of 3% or $25.5 million from 20101.
The adjusted net interest margin for 2011 totaled 4.02% compared to
4.25% for 20101. Although the low interest rate environment
reduced our loan yields in 2011 as compared to 2010, East West took
actions throughout the year to reduce deposit and borrowing costs. Our
total cost of funds declined by 21 basis points from 1.15% for the full
year 2010 to 0.94% for the full year 2011.
Total fees and other operating income for the full year 2011 increased
to $79.5 million, a 19% or $12.8 million increase from full year 2010.
As compared to 2010, branch fees increased 3% or $1.1 million, letters
of credit fees and foreign exchange income increased 54% or $8.2
million, and other operating income increased 35% or $3.7 million. A
summary of these fees and other income is detailed below:
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| | | | Year Ended | | | | | |
% Change
|
|
($ in thousands)
| | | | December 31, 2011 | | | | | | December 31, 2010 | | | | | |
(Yr/Yr)
|
| | | | | | | | | | | | | | | |
|
|
Branch fees
| | | |
$
|
33,776
| | | | | |
$
|
32,634
| | | | | |
3
|
%
|
|
Letters of credit fees and foreign exchange income
| | | | |
23,140
| | | | | | |
14,987
| | | | | |
54
|
%
|
|
Ancillary loan fees
| | | | |
8,350
| | | | | | |
8,526
| | | | | |
-2
|
%
|
|
Other operating income
| | | |
|
14,270
| | | | | |
|
10,568
| | | | | |
35
|
%
|
|
Total fees & other operating income
| | | |
$
|
79,536
| | | | | |
$
|
66,715
| | | | | |
19
|
%
|
| | | | | | | | | | | | | | | |
|
Noninterest expense totaled $435.6 million for the full year 2011, a
decrease of 9% or $42.3 million as compared to 2010. The decrease in
noninterest expense was due to a reduction in credit cycle costs and
active expense control. As compared to full year 2010, other real estate
owned expenses declined 34% or $21.1 million, compensation expense
declined 6% or $10.0 million, deposit insurance premium decreased 19% or
$4.7 million, and data processing expense decreased 19% or $2.0 million.
These decreases in the full year 2011 as compared to the full year 2010
were partially offset by an increase in amortization of investments in
affordable housing partnerships of 73% or $7.3 million due to increased
investments.
Credit Quality
Credit quality continued to improve in the fourth quarter and full year
2011. In each quarter of 2010 and 2011, East West reduced charge-offs
and maintained a nonperforming asset to total asset ratio of less than
1.00%. The provision for loan losses was $20.0 million for the fourth
quarter of 2011, a decrease of 9% or $2.0 million from the prior
quarter, and a decrease of 33% or $9.8 million as compared to the fourth
quarter of 2010. Total net charge-offs decreased to $21.8 million for
the fourth quarter of 2011, a decrease of 10% or $2.5 million from the
previous quarter and a decrease of 43% or $16.5 million compared to the
prior year quarter.
Additionally, total nonaccrual loans and total nonperforming assets
excluding covered assets, continued to remain low, with total
nonperforming assets excluding covered assets, to total assets under
1.00% for the ninth consecutive quarter. Nonperforming assets, totaled
$175.0 million or 0.80% of total assets at December 31, 2011.
East West continues to maintain a strong allowance for noncovered loan
losses at $209.9 million or 2.04% of noncovered loans receivable at
December 31, 2011. This compares to an allowance for noncovered loan
losses of $211.7 million or 2.16% of noncovered loans at September 30,
2011 and $230.4 million or 2.64% of noncovered loans at December 31,
2010. Our allowance for loan losses and provision for loan losses have
declined for several quarters as a result of credit quality improvement,
partially offset by increases in the allowance for loan losses on
commercial and trade finance loans and single family loans, commensurate
with the increases in these portfolios.
Capital Strength
| (Dollars in millions) |
|
|
|
| December 31, 2011 |
|
|
|
|
| Well Capitalized Regulatory Requirement |
|
|
|
|
| Total Excess Above Well Capitalized Requirement |
| | | | | | | | | | | | | | | |
|
|
Tier 1 leverage capital ratio
| | | |
9.7
|
%
| | | | | |
5.00
|
%
| | | | | |
$
|
1,001
|
|
Tier 1 risk-based capital ratio
| | | |
14.8
|
%
| | | | | |
6.00
|
%
| | | | | | |
1,232
|
|
Total risk-based capital ratio
| | | |
16.4
|
%
| | | | | |
10.00
|
%
| | | | | | |
892
|
|
Tangible common equity to tangible assets ratio
| | | |
8.4
|
%
| | | | | |
N/A
| | | | | | | |
N/A
|
|
Tangible common equity to risk weighted assets ratio
| | | |
12.9
|
%
| | | | | |
N/A
| | | | | | | |
N/A
|
| | | | | | | | | | | | | | | | | | |
|
Our capital ratios remain very strong. As of December 31, 2011, our Tier
1 leverage capital ratio totaled 9.7%, our Tier 1 risk-based capital
ratio totaled 14.8% and our total risk-based capital ratio totaled
16.4%. East West exceeds well capitalized requirements for all
regulatory guidelines by over $800 million. The Company is focused on
active capital management and is committed to maintaining strong capital
levels that exceed regulatory requirements while also supporting balance
sheet growth and providing a strong return to our shareholders.
In light of our commitment to our shareholders, our excellent capital
levels and our strong financial performance, the board of directors for
East West has approved an increase in our quarterly common stock cash
dividend to $0.10 per share from $0.05 per share. Further, the board of
directors has also authorized a new stock repurchase program to buy back
up to $200.0 million of the Company’s common stock.
Dividend Payout
East West’s Board of Directors has declared first quarter dividends on
the common stock and Series A Preferred Stock. The common stock cash
dividend of $0.10 is payable on or about February 24, 2012 to
shareholders of record on February 10, 2012. This represents an increase
of $0.05 per share, or a 100% increase from the prior quarterly dividend
of $0.05 per share. The dividend on the Series A Preferred Stock of
$20.00 per share is payable on February 1, 2012 to shareholders of
record on January 15, 2012. Additionally, the Board has also authorized
a new stock repurchase program to buy back up to $200.0 million of the
Company’s common stock.
Conference Call
East West will host a conference call to discuss fourth quarter 2011
earnings with the public on Friday, January 20, 2012 at 8:30 a.m.
PST/11:30 a.m. EST. The public and investment community are invited to
listen as management discusses fourth quarter results and operating
developments. The following dial-in information is provided for
participation in the conference call: Local call within the US – (877)
317-6789; Call within Canada – (866) 605-3852; International call –
(412) 317-6789. A listen-only live broadcast of the call also will be
available on the investor relations page of the Company's website at www.eastwestbank.com.
About East West
East West Bancorp is a publicly owned company with $22.0 billion in
assets and is traded on the Nasdaq Global Select Market under the symbol
“EWBC”. The Company’s wholly owned subsidiary, East West Bank, is one of
the largest banks in the United States. Headquartered in California,
East West is the premier bank focused exclusively on the United States
and Greater China markets. The bank operates with over 130 locations
worldwide, including the United States markets of California, New York,
Georgia, Massachusetts, Texas and Washington. In Greater China, East
West’s presence includes a full service branch in Hong Kong and
representative offices in Beijing, Shenzhen and Taipei. Through a
wholly-owned subsidiary bank, East West’s presence in Greater China also
includes full service branches in Shanghai and Shantou and a
representative office in Guangzhou. For more information on East West
Bancorp, visit the Company's website at www.eastwestbank.com.
Forward-Looking Statements
This release may contain forward-looking statements, which are
included in accordance with the “safe harbor” provisions of the Private
Securities Litigation Reform Act of 1995 and accordingly, the cautionary
statements contained in East West Bancorp’s Annual Report on Form 10-K
for the year ended Dec. 31, 2010 (See Item I -- Business, and Item 7 --
Management’s Discussion and Analysis of Consolidated Financial Condition
and Results of Operations), and other filings with the Securities and
Exchange Commission are incorporated herein by reference. These factors
include, but are not limited to: the effect of interest rate and
currency exchange fluctuations; competition in the financial services
market for both deposits and loans; EWBC’s ability to efficiently
incorporate acquisitions into its operations; the ability of borrowers
to perform as required under the terms of their loans; effect of
additional provisions for loan losses; effect of any goodwill
impairment, the ability of EWBC and its subsidiaries to increase its
customer base; the effect of regulatory and legislative action,
including California tax legislation and an announcement by the state’s
Franchise Tax Board regarding the taxation of Registered Investment
Companies; and regional and general economic conditions.Actual
results and performance in future periods may be materially different
from any future results or performance suggested by the forward-looking
statements in this release. Such forward-looking statements speak only
as of the date of this release. East West expressly disclaims any
obligation to update or revise any forward-looking statements found
herein to reflect any changes in the Bank’s expectations of results or
any change in event.
1 See reconciliation of the GAAP financial measure to the
non-GAAP financial measure in the tables attached.
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (In thousands, except per share amounts) |
| (unaudited) |
|
| | | | | | | | | | | | | | | | | |
| | | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
Assets
| | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
| | | |
$
|
1,431,185
| | | | | | |
$
|
1,135,888
| | | | | | |
$
|
1,333,949
| |
|
Short-term investments
| | | | |
61,834
| | | | | | | |
66,009
| | | | | | | |
143,560
| |
|
Securities purchased under resale agreements
| | | | |
786,434
| | | | | | | |
951,824
| | | | | | | |
500,000
| |
|
Investment securities
| | | | |
3,072,578
| | | | | | | |
3,279,592
| | | | | | | |
2,875,941
| |
|
Loans receivable, excluding covered loans (net of allowance for loan
| | | | | | | | | | | | | | | | |
|
losses of $209,876, $211,738 and $230,408)
| | | | |
10,340,391
| | | | | | | |
9,830,686
| | | | | | | |
8,650,254
| |
|
Covered loans, net
| | | |
|
3,923,142
|
| | | | | |
|
4,139,902
|
| | | | | |
|
4,800,876
|
|
|
Total loans receivable, net
| | | | |
14,263,533
| | | | | | | |
13,970,588
| | | | | | | |
13,451,130
| |
|
Federal Home Loan Bank and Federal Reserve Bank stock
| | | | |
184,409
| | | | | | | |
190,765
| | | | | | | |
210,090
| |
|
FDIC indemnification asset
| | | | |
511,135
| | | | | | | |
569,157
| | | | | | | |
785,035
| |
|
Other real estate owned, net
| | | | |
29,350
| | | | | | | |
21,178
| | | | | | | |
21,865
| |
|
Other real estate owned covered, net
| | | | |
63,624
| | | | | | | |
87,298
| | | | | | | |
123,902
| |
|
Premiums on deposits acquired, net
| | | | |
67,190
| | | | | | | |
70,115
| | | | | | | |
79,518
| |
|
Goodwill
| | | | |
337,438
| | | | | | | |
337,438
| | | | | | | |
337,438
| |
|
Other assets
| | | |
|
1,159,957
|
| | | | | |
|
1,133,194
|
| | | | | |
|
838,109
|
|
|
Total assets
| | | |
$
|
21,968,667
|
| | | | | |
$
|
21,813,046
|
| | | | | |
$
|
20,700,537
|
|
| | | | | | | | | | | | | | | | |
|
|
Liabilities and Stockholders' Equity
| | | | | | | | | | | | | | | | |
|
Deposits
| | | |
$
|
17,453,002
| | | | | | |
$
|
17,308,700
| | | | | | |
$
|
15,641,259
| |
|
Federal Home Loan Bank advances
| | | | |
455,251
| | | | | | | |
457,075
| | | | | | | |
1,214,148
| |
|
Securities sold under repurchase agreements
| | | | |
1,020,208
| | | | | | | |
1,024,949
| | | | | | | |
1,083,545
| |
|
Long-term debt
| | | | |
212,178
| | | | | | | |
214,178
| | | | | | | |
235,570
| |
|
Other borrowings
| | | | |
-
| | | | | | | |
4,955
| | | | | | | |
10,996
| |
|
Accrued expenses and other liabilities
| | | |
|
516,285
|
| | | | | |
|
542,020
|
| | | | | |
|
401,088
|
|
|
Total liabilities
| | | | |
19,656,924
| | | | | | | |
19,551,877
| | | | | | | |
18,586,606
| |
|
Stockholders' equity
| | | |
|
2,311,743
|
| | | | | |
|
2,261,169
|
| | | | | |
|
2,113,931
|
|
|
Total liabilities and stockholders' equity
| | | |
$
|
21,968,667
|
| | | | | |
$
|
21,813,046
|
| | | | | |
$
|
20,700,537
|
|
|
Book value per common share
| | | |
$
|
14.92
| | | | | | |
$
|
14.62
| | | | | | |
$
|
13.67
| |
|
Number of common shares at period end
| | | | |
149,328
| | | | | | | |
148,962
| | | | | | | |
148,543
| |
| | | | | | | | | | | | | | | | |
|
| Ending Balances | | | | | | | | | | | | | | | | |
| | | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
Loans receivable
| | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
1,796,635
| | | | | | |
$
|
1,517,954
| | | | | | |
$
|
1,119,024
| |
|
Real estate - multifamily
| | | | |
933,168
| | | | | | | |
942,428
| | | | | | | |
974,745
| |
|
Real estate - commercial
| | | | |
3,487,866
| | | | | | | |
3,459,001
| | | | | | | |
3,392,984
| |
|
Real estate - land and construction
| | | | |
344,500
| | | | | | | |
372,140
| | | | | | | |
513,754
| |
|
Commercial
| | | | |
3,142,472
| | | | | | | |
3,012,152
| | | | | | | |
1,983,355
| |
|
Consumer
| | | |
|
583,785
|
| | | | | |
|
503,575
|
| | | | | |
|
733,526
|
|
|
Total noncovered loans receivable, excluding loans held for sale
| | | | |
10,288,426
| | | | | | | |
9,807,250
| | | | | | | |
8,717,388
| |
|
Loans held for sale
| | | | |
278,603
| | | | | | | |
251,920
| | | | | | | |
220,055
| |
|
Covered loans, net
| | | |
|
3,923,142
|
| | | | | |
|
4,139,902
|
| | | | | |
|
4,800,876
|
|
|
Total loans receivable
| | | | |
14,490,171
| | | | | | | |
14,199,072
| | | | | | | |
13,738,319
| |
|
Unearned fees, premiums and discounts
| | | | |
(16,762
|
)
| | | | | | |
(16,746
|
)
| | | | | | |
(56,781
|
)
|
|
Allowance for loan losses on non-covered loans
| | | |
|
(209,876
|
)
| | | | | |
|
(211,738
|
)
| | | | | |
|
(230,408
|
)
|
|
Net loans receivable
| | | |
$
|
14,263,533
| | | | | | |
$
|
13,970,588
| | | | | | |
$
|
13,451,130
| |
| | | | | | | | | | | | | | | | |
|
|
Deposits
| | | | | | | | | | | | | | | | |
|
Noninterest-bearing demand
| | | |
$
|
3,492,795
| | | | | | |
$
|
3,377,559
| | | | | | |
$
|
2,676,466
| |
|
Interest-bearing checking
| | | | |
971,179
| | | | | | | |
948,679
| | | | | | | |
757,446
| |
|
Money market
| | | | |
4,678,409
| | | | | | | |
4,434,983
| | | | | | | |
4,457,376
| |
|
Savings
| | | |
|
1,164,618
|
| | | | | |
|
1,063,086
|
| | | | | |
|
984,518
|
|
|
Total core deposits
| | | | |
10,307,001
| | | | | | | |
9,824,307
| | | | | | | |
8,875,806
| |
|
Time deposits
| | | |
|
7,146,001
|
| | | | | |
|
7,484,393
|
| | | | | |
|
6,765,453
|
|
|
Total deposits
| | | |
$
|
17,453,002
| | | | | | |
$
|
17,308,700
| | | | | | |
$
|
15,641,259
| |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
| (In thousands, except per share amounts) |
| (unaudited) |
|
| | | | | | | | | | | | | | | | | |
| | | | | Quarter Ended |
| | | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
| | | | | | | | | | | | | | | | |
|
|
Interest and dividend income
| | | |
$
|
268,904
| | | | | | |
$
|
282,741
| | | | | | |
$
|
292,195
| |
|
Interest expense
| | | |
|
(39,830
|
)
| | | | | |
|
(44,959
|
)
| | | | | |
|
(45,633
|
)
|
|
Net interest income before provision for loan losses
| | | | |
229,074
| | | | | | | |
237,782
| | | | | | | |
246,562
| |
|
Provision for loan losses
| | | |
|
(20,000
|
)
| | | | | |
|
(22,000
|
)
| | | | | |
|
(29,834
|
)
|
|
Net interest income after provision for loan losses
| | | | |
209,074
| | | | | | | |
215,782
| | | | | | | |
216,728
| |
|
Noninterest income (loss)
| | | | |
937
| | | | | | | |
(13,545
|
)
| | | | | | |
(17,279
|
)
|
|
Noninterest expense
| | | |
|
(106,672
|
)
| | | | | |
|
(104,552
|
)
| | | | | |
|
(113,743
|
)
|
|
Income before provision for income taxes
| | | | |
103,339
| | | | | | | |
97,685
| | | | | | | |
85,706
| |
|
Provision for income taxes
| | | |
|
37,133
|
| | | | | |
|
35,253
|
| | | | | |
|
29,357
|
|
|
Net income
| | | | |
66,206
| | | | | | | |
62,432
| | | | | | | |
56,349
| |
|
Preferred stock dividend and amortization of preferred stock discount
| | | |
|
(1,714
|
)
| | | | | |
|
(1,714
|
)
| | | | | |
|
(24,109
|
)
|
|
Net income available to common stockholders
| | | |
$
|
64,492
| | | | | | |
$
|
60,718
| | | | | | |
$
|
32,240
| |
|
Net income per share, basic
| | | |
$
|
0.44
| | | | | | |
$
|
0.41
| | | | | | |
$
|
0.22
| |
|
Net income per share, diluted
| | | |
$
|
0.43
| | | | | | |
$
|
0.41
| | | | | | |
$
|
0.22
| |
|
Shares used to compute per share net income:
| | | | | | | | | | | | | | | | |
|
- Basic
| | | | |
147,332
| | | | | | | |
147,162
| | | | | | | |
146,625
| |
|
- Diluted
| | | | |
153,761
| | | | | | | |
153,453
| | | | | | | |
147,524
| |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| | | | | Quarter Ended |
| | | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
Noninterest income (loss):
| | | | | | | | | | | | | | | | |
|
Branch fees
| | | |
$
|
8,072
| | | | | | |
$
|
8,872
| | | | | | |
$
|
7,681
| |
|
Decrease in FDIC indemnification asset and FDIC receivable
| | | | |
(20,441
|
)
| | | | | | |
(43,451
|
)
| | | | | | |
(36,043
|
)
|
|
Net gain on sales of loans
| | | | |
1,432
| | | | | | | |
5,452
| | | | | | | |
6,265
| |
|
Letters of credit fees and foreign exchange income
| | | | |
5,504
| | | | | | | |
6,450
| | | | | | | |
3,963
| |
|
Net gain on sales of investment securities
| | | | |
2,880
| | | | | | | |
3,191
| | | | | | | |
6,488
| |
|
Net gain (loss) on sale of fixed assets
| | | | |
38
| | | | | | | |
30
| | | | | | | |
(266
|
)
|
|
Impairment loss on investment securities
| | | | |
(169
|
)
| | | | | | |
-
| | | | | | | |
(6,340
|
)
|
|
Ancillary loan fees
| | | | |
2,228
| | | | | | | |
2,076
| | | | | | | |
2,101
| |
|
Loss on acquisition
| | | | |
-
| | | | | | | |
-
| | | | | | | |
(4,697
|
)
|
|
Other operating income
| | | |
|
1,393
|
| | | | | |
|
3,835
|
| | | | | |
|
3,569
|
|
|
Total noninterest income (loss)
| | | |
$
|
937
| | | | | | |
$
|
(13,545
|
)
| | | | | |
$
|
(17,279
|
)
|
| | | | | | | | | | | | | | | | |
|
|
Noninterest expense:
| | | | | | | | | | | | | | | | |
|
Compensation and employee benefits
| | | |
$
|
41,068
| | | | | | |
$
|
39,885
| | | | | | |
$
|
39,001
| |
|
Occupancy and equipment expense
| | | | |
12,729
| | | | | | | |
12,580
| | | | | | | |
13,051
| |
|
Loan related expenses
| | | | |
6,788
| | | | | | | |
5,208
| | | | | | | |
6,503
| |
|
Other real estate owned expense
| | | | |
10,697
| | | | | | | |
4,489
| | | | | | | |
16,879
| |
|
Deposit insurance premiums and regulatory assessments
| | | | |
4,077
| | | | | | | |
2,430
| | | | | | | |
3,416
| |
|
Prepayment penalties for FHLB advances and other borrowings
| | | | |
-
| | | | | | | |
3,826
| | | | | | | |
-
| |
|
Legal expense
| | | | |
4,407
| | | | | | | |
6,028
| | | | | | | |
5,186
| |
|
Amortization of premiums on deposits acquired
| | | | |
2,924
| | | | | | | |
3,067
| | | | | | | |
3,237
| |
|
Data processing
| | | | |
2,068
| | | | | | | |
1,827
| | | | | | | |
2,441
| |
|
Consulting expense
| | | | |
1,053
| | | | | | | |
2,094
| | | | | | | |
2,312
| |
|
Amortization of investments in affordable housing partnerships
| | | | |
2,914
| | | | | | | |
5,287
| | | | | | | |
2,915
| |
|
Other operating expense
| | | |
|
17,947
|
| | | | | |
|
17,831
|
| | | | | |
|
18,802
|
|
|
Total noninterest expense
| | | |
$
|
106,672
| | | | | | |
$
|
104,552
| | | | | | |
$
|
113,743
| |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
| (In thousands, except per share amounts) |
| (unaudited) |
|
| | | | | | | | | | | | | | |
| | | | | Year To Date |
| | | | | December 31, 2011 | | | | | | | | | December 31, 2010 |
| | | | | | | | | | | | | |
|
|
Interest and dividend income
| | | |
$
|
1,080,448
| | | | | | | | | |
$
|
1,095,831
| |
|
Interest expense
| | | |
|
(177,422
|
)
| | | | | | | | |
|
(201,117
|
)
|
|
Net interest income before provision for loan losses
| | | | |
903,026
| | | | | | | | | | |
894,714
| |
|
Provision for loan losses
| | | |
|
(95,006
|
)
| | | | | | | | |
|
(200,159
|
)
|
|
Net interest income after provision for loan losses
| | | | |
808,020
| | | | | | | | | | |
694,555
| |
|
Noninterest income
| | | | |
10,924
| | | | | | | | | | |
39,270
| |
|
Noninterest expense
| | | |
|
(435,610
|
)
| | | | | | | | |
|
(477,916
|
)
|
|
Income before provision for income taxes
| | | | |
383,334
| | | | | | | | | | |
255,909
| |
|
Provision for income taxes
| | | |
|
138,100
|
| | | | | | | | |
|
91,345
|
|
|
Net income
| | | | |
245,234
| | | | | | | | | | |
164,564
| |
|
Preferred stock dividend and amortization of preferred stock discount
| | | |
|
(6,857
|
)
| | | | | | | | |
|
(43,126
|
)
|
|
Net income available to common stockholders
| | | |
$
|
238,377
| | | | | | | | | |
$
|
121,438
| |
|
Net income per share, basic
| | | |
$
|
1.62
| | | | | | | | | |
$
|
0.88
| |
|
Net income per share, diluted
| | | |
$
|
1.60
| | | | | | | | | |
$
|
0.83
| |
|
Shares used to compute per share net income:
| | | | | | | | | | | | | |
|
- Basic
| | | | |
147,093
| | | | | | | | | | |
137,478
| |
|
- Diluted
| | | | |
153,467
| | | | | | | | | | |
147,102
| |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| | | | | Year To Date |
| | | | | December 31, 2011 | | | | | | | | | December 31, 2010 |
|
Noninterest income:
| | | | | | | | | | | | | |
|
Branch fees
| | | |
$
|
33,776
| | | | | | | | | |
$
|
32,634
| |
|
Decrease in FDIC indemnification asset and FDIC receivable
| | | | |
(100,141
|
)
| | | | | | | | | |
(83,213
|
)
|
|
Net gain on sales of loans
| | | | |
20,185
| | | | | | | | | | |
18,515
| |
|
Letters of credit fees and foreign exchange income
| | | | |
23,140
| | | | | | | | | | |
14,987
| |
|
Net gain on sales of investment securities
| | | | |
9,703
| | | | | | | | | | |
31,237
| |
|
Net gain (loss) on sale of fixed assets
| | | | |
2,274
| | | | | | | | | | |
(189
|
)
|
|
Impairment loss on investment securities
| | | | |
(633
|
)
| | | | | | | | | |
(16,669
|
)
|
|
Ancillary loan fees
| | | | |
8,350
| | | | | | | | | | |
8,526
| |
|
Gain on acquisition
| | | | |
-
| | | | | | | | | | |
22,874
| |
|
Other operating income
| | | |
|
14,270
|
| | | | | | | | |
|
10,568
|
|
|
Total noninterest income
| | | |
$
|
10,924
| | | | | | | | | |
$
|
39,270
| |
| | | | | | | | | | | | | |
|
|
Noninterest expense:
| | | | | | | | | | | | | |
|
Compensation and employee benefits
| | | |
$
|
160,093
| | | | | | | | | |
$
|
170,052
| |
|
Occupancy and equipment expense
| | | | |
50,082
| | | | | | | | | | |
52,073
| |
|
Loan related expenses
| | | | |
19,379
| | | | | | | | | | |
21,070
| |
|
Other real estate owned expense
| | | | |
40,435
| | | | | | | | | | |
61,568
| |
|
Deposit insurance premiums and regulatory assessments
| | | | |
20,531
| | | | | | | | | | |
25,201
| |
|
Prepayment penalties for FHLB advances and other borrowings
| | | | |
12,281
| | | | | | | | | | |
13,832
| |
|
Legal expense
| | | | |
21,327
| | | | | | | | | | |
19,577
| |
|
Amortization of premiums on deposits acquired
| | | | |
12,327
| | | | | | | | | | |
13,283
| |
|
Data processing
| | | | |
8,598
| | | | | | | | | | |
10,615
| |
|
Consulting expense
| | | | |
7,151
| | | | | | | | | | |
7,984
| |
|
Amortization of investments in affordable housing partnerships
| | | | |
17,324
| | | | | | | | | | |
10,032
| |
|
Other operating expense
| | | |
|
66,082
|
| | | | | | | | |
|
72,629
|
|
|
Total noninterest expense
| | | |
$
|
435,610
| | | | | | | | | |
$
|
477,916
| |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| SELECTED FINANCIAL INFORMATION |
| (In thousands) |
| (unaudited) |
|
| | | | | | | | | | | | | | | | | |
| Average Balances | | | | Quarter Ended |
|
| | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
Loans receivable
| | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
1,655,379
| | | | | | |
$
|
1,382,715
| | | | | | |
$
|
1,091,042
| |
|
Real estate - multifamily
| | | | |
937,841
| | | | | | | |
945,007
| | | | | | | |
969,801
| |
|
Real estate - commercial
| | | | |
3,475,800
| | | | | | | |
3,447,983
| | | | | | | |
3,430,009
| |
|
Real estate - land and construction
| | | | |
370,577
| | | | | | | |
416,640
| | | | | | | |
548,088
| |
|
Commercial
| | | | |
3,073,612
| | | | | | | |
2,859,985
| | | | | | | |
1,834,920
| |
|
Consumer
| | | |
|
777,201
|
| | | | | |
|
773,229
|
| | | | | |
|
992,408
|
|
|
Total loans receivable, excluding covered loans
| | | | |
10,290,410
| | | | | | | |
9,825,559
| | | | | | | |
8,866,268
| |
|
Covered loans
| | | |
|
4,048,407
|
| | | | | |
|
4,253,687
|
| | | | | |
|
4,866,915
|
|
|
Total loans receivable
| | | | |
14,338,817
| | | | | | | |
14,079,246
| | | | | | | |
13,733,183
| |
|
Investment securities
| | | | |
3,166,140
| | | | | | | |
3,255,701
| | | | | | | |
2,876,561
| |
|
Earning assets
| | | | |
19,616,560
| | | | | | | |
19,810,633
| | | | | | | |
18,144,027
| |
|
Total assets
| | | | |
21,837,593
| | | | | | | |
21,978,123
| | | | | | | |
20,467,482
| |
| | | | | | | | | | | | | | | | |
|
|
Deposits
| | | | | | | | | | | | | | | | |
|
Noninterest-bearing demand
| | | |
$
|
3,448,119
| | | | | | |
$
|
3,236,683
| | | | | | |
$
|
2,649,912
| |
|
Interest-bearing checking
| | | | |
953,668
| | | | | | | |
895,223
| | | | | | | |
756,741
| |
|
Money market
| | | | |
4,514,598
| | | | | | | |
4,453,224
| | | | | | | |
4,275,692
| |
|
Savings
| | | |
|
1,126,647
|
| | | | | |
|
1,048,004
|
| | | | | |
|
957,781
|
|
|
Total core deposits
| | | | |
10,043,032
| | | | | | | |
9,633,134
| | | | | | | |
8,640,126
| |
|
Time deposits
| | | |
|
7,233,069
|
| | | | | |
|
7,665,429
|
| | | | | |
|
6,664,058
|
|
|
Total deposits
| | | | |
17,276,101
| | | | | | | |
17,298,563
| | | | | | | |
15,304,184
| |
|
Interest-bearing liabilities
| | | | |
15,556,295
| | | | | | | |
15,842,752
| | | | | | | |
15,004,890
| |
|
Stockholders' equity
| | | | |
2,300,991
| | | | | | | |
2,275,803
| | | | | | | |
2,416,463
| |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| Selected Ratios | | | | Quarter Ended |
| | | | | December 31, 2011 | | | | | | September 30, 2011 | | | | | | December 31, 2010 |
|
For The Period
| | | | | | | | | | | | | | | | |
|
Return on average assets
| | | | |
1.20
|
%
| | | | | | |
1.13
|
%
| | | | | | |
1.10
|
%
|
|
Return on average common equity
| | | | |
11.54
|
%
| | | | | | |
10.99
|
%
| | | | | | |
6.28
|
%
|
|
Interest rate spread
| | | | |
4.42
|
%
| | | | | | |
4.53
|
%
| | | | | | |
5.18
|
%
|
|
Net interest margin
| | | | |
4.63
|
%
| | | | | | |
4.76
|
%
| | | | | | |
5.39
|
%
|
|
Yield on earning assets
| | | | |
5.44
|
%
| | | | | | |
5.66
|
%
| | | | | | |
6.39
|
%
|
|
Cost of deposits
| | | | |
0.55
|
%
| | | | | | |
0.65
|
%
| | | | | | |
0.67
|
%
|
|
Cost of funds
| | | | |
0.83
|
%
| | | | | | |
0.93
|
%
| | | | | | |
1.03
|
%
|
|
Noninterest expense/average assets (1)
| | | | |
1.83
|
%
| | | | | | |
1.67
|
%
| | | | | | |
2.10
|
%
|
|
Efficiency ratio (2)
| | | | |
43.81
|
%
| | | | | | |
41.19
|
%
| | | | | | |
44.77
|
%
|
| | | | | | | | | | | | | | | | |
|
|
(1) Excludes the amortization of intangibles, amortization of
premiums on deposits acquired, amortization of investments in
affordable housing partnerships and prepayment penalties for FHLB
advances and other borrowings.
|
|
|
|
(2) Represents noninterest expense, excluding the amortization of
intangibles, amortization of premiums on deposits acquired,
amortization of investments in affordable housing partnerships and
prepayment penalties for FHLB advances and other borrowings, divided
by the aggregate of net interest income before provision for loan
losses and noninterest income, excluding items that are
non-recurring in nature.
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
| EAST WEST BANCORP, INC. |
| QUARTER TO DATE AVERAGE BALANCES, YIELDS AND RATES PAID |
|
(In thousands)
|
|
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Quarter Ended |
| | | | December 31, 2011 |
|
|
| December 31, 2010 |
| | | | Average | | | | | | | | | | | | Average | | | | | | | | |
| | | | Volume |
|
|
| Interest |
|
|
| Yield(1) |
|
|
| Volume |
|
|
| Interest |
|
|
| Yield(1) |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from banks and short-term investments
| | | |
$
|
918,784
| | | | |
$
|
7,469
| | | |
3.23
|
%
| | | |
$
|
571,557
| | | | |
$
|
2,229
| | | |
1.55
|
%
|
|
Securities purchased under resale agreements
| | | | |
1,005,363
| | | | | |
4,773
| | | |
1.88
|
%
| | | | |
749,384
| | | | | |
2,905
| | | |
1.52
|
%
|
|
Investment securities available-for-sale
| | | | |
3,166,140
| | | | | |
22,856
| | | |
2.86
|
%
| | | | |
2,876,561
| | | | | |
19,410
| | | |
2.68
|
%
|
|
Loans receivable
| | | | |
10,290,410
| | | | | |
123,478
| | | |
4.76
|
%
| | | | |
8,866,268
| | | | | |
124,478
| | | |
5.57
|
%
|
|
Loans receivable - covered
| | | | |
4,048,407
| | | | | |
109,498
| | | |
10.73
|
%
| | | | |
4,866,915
| | | | | |
142,298
| | | |
11.60
|
%
|
|
Federal Home Loan Bank and Federal Reserve Bank stock
| | | |
|
187,456
|
|
|
|
|
|
830
|
|
|
|
1.76
|
%
|
|
|
|
|
213,342
|
|
|
|
|
|
875
|
|
|
|
1.64
|
%
|
|
Total interest-earning assets
| | | |
|
19,616,560
|
|
|
|
|
|
268,904
|
|
|
|
5.44
|
%
|
|
|
|
|
18,144,027
|
|
|
|
|
|
292,195
|
|
|
|
6.39
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
| | | | |
276,416
| | | | | | | | | | | | | |
392,139
| | | | | | | | | |
|
Allowance for loan losses
| | | | |
(222,642
|
)
| | | | | | | | | | | | |
(246,871
|
)
| | | | | | | | |
|
Other assets
| | | |
|
2,167,259
|
| | | | | | | | | | | |
|
2,178,187
|
| | | | | | | | |
|
Total assets
| | | |
$
|
21,837,593
|
| | | | | | | | | | | |
$
|
20,467,482
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Checking accounts
| | | | |
953,668
| | | | | |
726
| | | |
0.30
|
%
| | | | |
756,741
| | | | | |
658
| | | |
0.34
|
%
|
|
Money market accounts
| | | | |
4,514,598
| | | | | |
3,989
| | | |
0.35
|
%
| | | | |
4,275,692
| | | | | |
6,109
| | | |
0.57
|
%
|
|
Savings deposits
| | | | |
1,126,647
| | | | | |
567
| | | |
0.20
|
%
| | | | |
957,781
| | | | | |
752
| | | |
0.31
|
%
|
|
Time deposits
| | | | |
7,233,069
| | | | | |
18,500
| | | |
1.01
|
%
| | | | |
6,664,058
| | | | | |
18,139
| | | |
1.08
|
%
|
|
Federal Home Loan Bank advances
| | | | |
465,408
| | | | | |
2,715
| | | |
2.31
|
%
| | | | |
1,018,491
| | | | | |
5,736
| | | |
2.23
|
%
|
|
Securities sold under repurchase agreements
| | | | |
1,028,323
| | | | | |
12,210
| | | |
4.71
|
%
| | | | |
1,069,208
| | | | | |
12,218
| | | |
4.47
|
%
|
|
Long-term debt
| | | | |
214,113
| | | | | |
1,049
| | | |
1.94
|
%
| | | | |
235,570
| | | | | |
1,597
| | | |
2.65
|
%
|
|
Other borrowings
| | | |
|
20,469
|
|
|
|
|
|
74
|
|
|
|
1.43
|
%
|
|
|
|
|
27,349
|
|
|
|
|
|
424
|
|
|
|
6.07
|
%
|
|
Total interest-bearing liabilities
| | | |
|
15,556,295
|
|
|
|
|
|
39,830
|
|
|
|
1.02
|
%
|
|
|
|
|
15,004,890
|
|
|
|
|
|
45,633
|
|
|
|
1.21
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits
| | | | |
3,448,119
| | | | | | | | | | | | | |
2,649,912
| | | | | | | | | |
|
Other liabilities
| | | | |
532,188
| | | | | | | | | | | | | |
396,217
| | | | | | | | | |
|
Stockholders' equity
| | | |
|
2,300,991
|
| | | | | | | | | | | |
|
2,416,463
|
| | | | | | | | |
Total liabilities and stockholders' equity
| | | |
$
|
21,837,593
|
| | | | | | | | | | | |
$
|
20,467,482
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Interest rate spread
| | | | | | | | | | | |
4.42
|
%
| | | | | | | | | | | |
5.18
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income and net interest margin
| | | | | | | |
$
|
229,074
| | | |
4.63
|
%
| | | | | | | |
$
|
246,562
| | | |
5.39
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income and net interest margin, adjusted(2)
| | | | | | | |
$
|
204,036
| | | |
4.13
|
%
| | | | | | | |
$
|
202,779
| | | |
4.43
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
(1) Annualized.
|
|
|
(2) Amounts exclude the net impact of covered loan dispositions
and amortization of the FDIC indemnification asset of $25.0
million and $43.8 million for the three months ended December 31,
2011 and 2010, respectively.
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| SELECTED FINANCIAL INFORMATION |
| (In thousands) |
| (unaudited) |
|
| | | | | | | | | | | | | | |
| Average Balances | | | | Year To Date |
| | | | | December 31, 2011 | | | | | | | | | December 31, 2010 |
|
Loans receivable
| | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
1,359,223
| | | | | | | | | |
$
|
1,016,669
| |
|
Real estate - multifamily
| | | | |
948,750
| | | | | | | | | | |
1,005,790
| |
|
Real estate - commercial
| | | | |
3,424,414
| | | | | | | | | | |
3,502,013
| |
|
Real estate - land and construction
| | | | |
437,843
| | | | | | | | | | |
666,992
| |
|
Commercial
| | | | |
2,613,692
| | | | | | | | | | |
1,599,057
| |
|
Consumer
| | | |
|
884,184
|
| | | | | | | | |
|
843,762
|
|
|
Total loans receivable, excluding covered loans
| | | | |
9,668,106
| | | | | | | | | | |
8,634,283
| |
|
Covered loans
| | | |
|
4,369,320
|
| | | | | | | | |
|
5,074,631
|
|
|
Total loans receivable
| | | | |
14,037,426
| | | | | | | | | | |
13,708,914
| |
|
Investment securities
| | | | |
3,116,671
| | | | | | | | | | |
2,439,034
| |
|
Earning assets
| | | | |
19,393,404
| | | | | | | | | | |
17,725,514
| |
|
Total assets
| | | | |
21,573,121
| | | | | | | | | | |
20,178,109
| |
| | | | | | | | | | | | | |
|
|
Deposits
| | | | | | | | | | | | | |
|
Noninterest-bearing demand
| | | |
$
|
3,087,777
| | | | | | | | | |
$
|
2,418,816
| |
|
Interest-bearing checking
| | | | |
854,079
| | | | | | | | | | |
677,529
| |
|
Money market
| | | | |
4,429,567
| | | | | | | | | | |
3,974,936
| |
|
Savings
| | | |
|
1,045,546
|
| | | | | | | | |
|
967,953
|
|
|
Total core deposits
| | | | |
9,416,969
| | | | | | | | | | |
8,039,234
| |
|
Time deposits
| | | |
|
7,423,695
|
| | | | | | | | |
|
6,851,461
|
|
|
Total deposits
| | | | |
16,840,664
| | | | | | | | | | |
14,890,695
| |
|
Interest-bearing liabilities
| | | | |
15,727,853
| | | | | | | | | | |
15,131,431
| |
|
Stockholders' equity
| | | | |
2,233,962
| | | | | | | | | | |
2,345,578
| |
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| Selected Ratios | | | | Year To Date |
| | | | | December 31, 2011 | | | | | | | | | December 31, 2010 |
|
For The Period
| | | | | | | | | | | | | |
|
Return on average assets
| | | | |
1.14
|
%
| | | | | | | | | |
0.82
|
%
|
|
Return on average common equity
| | | | |
11.08
|
%
| | | | | | | | | |
6.42
|
%
|
|
Interest rate spread
| | | | |
4.44
|
%
| | | | | | | | | |
4.85
|
%
|
|
Net interest margin
| | | | |
4.66
|
%
| | | | | | | | | |
5.05
|
%
|
|
Yield on earning assets
| | | | |
5.57
|
%
| | | | | | | | | |
6.18
|
%
|
|
Cost of deposits
| | | | |
0.64
|
%
| | | | | | | | | |
0.78
|
%
|
|
Cost of funds
| | | | |
0.94
|
%
| | | | | | | | | |
1.15
|
%
|
|
Noninterest expense/average assets (1)
| | | | |
1.82
|
%
| | | | | | | | | |
2.18
|
%
|
|
Efficiency ratio (2)
| | | | |
43.04
|
%
| | | | | | | | | |
47.51
|
%
|
| | | | | | | | | | | | | |
|
|
(1) Excludes the amortization of intangibles, amortization of
premiums on deposits acquired, amortization of investments in
affordable housing partnerships and prepayment penalties for FHLB
advances and other borrowings.
|
|
|
|
(2) Represents noninterest expense, excluding the amortization of
intangibles, amortization of premiums on deposits acquired,
amortization of investments in affordable housing partnerships and
prepayment penalties for FHLB advances and other borrowings, divided
by the aggregate of net interest income before provision for loan
losses and noninterest income, excluding items that are
non-recurring in nature.
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
| EAST WEST BANCORP, INC. |
| YEAR TO DATE AVERAGE BALANCES, YIELDS AND RATES PAID |
|
(In thousands)
|
|
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Year To Date |
| | | | December 31, 2011 |
|
|
| December 31, 2010 |
| | | | Average | | | | | | | | | | | | Average | | | | | | | | |
| | | | Volume |
|
|
| Interest |
|
|
| Yield |
|
|
| Volume |
|
|
| Interest |
|
|
| Yield |
| | | | | | | | | | | | | | | | | | | | | | | |
|
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from banks and short-term investments
| | | |
$
|
1,018,490
| | | | |
$
|
22,575
| | | |
2.22
|
%
| | | |
$
|
828,039
| | | | |
$
|
9,634
| | | |
1.16
|
%
|
|
Securities purchased under resale agreements
| | | | |
1,023,043
| | | | | |
19,216
| | | |
1.88
|
%
| | | | |
529,817
| | | | | |
14,208
| | | |
2.64
|
%
|
|
Investment securities available-for-sale
| | | | |
3,116,671
| | | | | |
89,469
| | | |
2.87
|
%
| | | | |
2,439,034
| | | | | |
70,052
| | | |
2.87
|
%
|
|
Loans receivable
| | | | |
9,668,106
| | | | | |
478,724
| | | |
4.95
|
%
| | | | |
8,634,283
| | | | | |
479,451
| | | |
5.55
|
%
|
|
Loans receivable - covered
| | | | |
4,369,320
| | | | | |
467,074
| | | |
10.69
|
%
| | | | |
5,074,631
| | | | | |
519,138
| | | |
10.23
|
%
|
|
Federal Home Loan Bank and Federal Reserve Bank stock
| | | |
|
197,774
|
|
|
|
|
|
3,390
|
|
|
|
1.71
|
%
|
|
|
|
|
219,710
|
|
|
|
|
|
3,348
|
|
|
|
1.52
|
%
|
|
Total interest-earning assets
| | | |
|
19,393,404
|
|
|
|
|
|
1,080,448
|
|
|
|
5.57
|
%
|
|
|
|
|
17,725,514
|
|
|
|
|
|
1,095,831
|
|
|
|
6.18
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
| | | | |
271,393
| | | | | | | | | | | | | |
365,041
| | | | | | | | | |
|
Allowance for loan losses
| | | | |
(228,160
|
)
| | | | | | | | | | | | |
(252,318
|
)
| | | | | | | | |
|
Other assets
| | | |
|
2,136,484
|
| | | | | | | | | | | |
|
2,339,872
|
| | | | | | | | |
|
Total assets
| | | |
$
|
21,573,121
|
| | | | | | | | | | | |
$
|
20,178,109
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Checking accounts
| | | | |
854,079
| | | | | |
3,009
| | | |
0.35
|
%
| | | | |
677,529
| | | | | |
2,349
| | | |
0.35
|
%
|
|
Money market accounts
| | | | |
4,429,567
| | | | | |
20,610
| | | |
0.47
|
%
| | | | |
3,974,936
| | | | | |
29,514
| | | |
0.74
|
%
|
|
Savings deposits
| | | | |
1,045,546
| | | | | |
2,988
| | | |
0.29
|
%
| | | | |
967,953
| | | | | |
3,986
| | | |
0.41
|
%
|
|
Time deposits
| | | | |
7,423,695
| | | | | |
80,503
| | | |
1.08
|
%
| | | | |
6,851,461
| | | | | |
80,888
| | | |
1.18
|
%
|
|
Federal Home Loan Bank advances
| | | | |
679,630
| | | | | |
15,461
| | | |
2.27
|
%
| | | | |
1,324,709
| | | | | |
26,641
| | | |
2.01
|
%
|
|
Securities sold under repurchase agreements
| | | | |
1,051,844
| | | | | |
48,561
| | | |
4.62
|
%
| | | | |
1,047,090
| | | | | |
48,993
| | | |
4.61
|
%
|
|
Long-term debt
| | | | |
226,808
| | | | | |
5,832
| | | |
2.57
|
%
| | | | |
235,570
| | | | | |
6,420
| | | |
2.69
|
%
|
|
Other borrowings
| | | |
|
16,684
|
|
|
|
|
|
458
|
|
|
|
2.75
|
%
|
|
|
|
|
52,183
|
|
|
|
|
|
2,326
|
|
|
|
4.47
|
%
|
|
Total interest-bearing liabilities
| | | |
|
15,727,853
|
|
|
|
|
|
177,422
|
|
|
|
1.13
|
%
|
|
|
|
|
15,131,431
|
|
|
|
|
|
201,117
|
|
|
|
1.33
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits
| | | | |
3,087,777
| | | | | | | | | | | | | |
2,418,816
| | | | | | | | | |
|
Other liabilities
| | | | |
523,529
| | | | | | | | | | | | | |
282,284
| | | | | | | | | |
|
Stockholders' equity
| | | |
|
2,233,962
|
| | | | | | | | | | | |
|
2,345,578
|
| | | | | | | | |
|
Total liabilities and stockholders' equity
| | | |
$
|
21,573,121
|
| | | | | | | | | | | |
$
|
20,178,109
|
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Interest rate spread
| | | | | | | | | | | |
4.44
|
%
| | | | | | | | | | | |
4.85
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income and net interest margin
| | | | | | | |
$
|
903,026
| | | |
4.66
|
%
| | | | | | | |
$
|
894,714
| | | |
5.05
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income and net interest margin, adjusted(1)
| | | | | | | |
$
|
779,388
| | | |
4.02
|
%
| | | | | | | |
$
|
753,845
| | | |
4.25
|
%
|
(1) Amounts exclude the net impact of covered loan dispositions
and amortization of the FDIC indemnification asset of $123.6
million and $140.9 million for the twelve months ended December
31, 2011 and 2010, respectively.
|
|
|
|
|
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
| EAST WEST BANCORP, INC. |
| QUARTERLY ALLOWANCE FOR LOAN LOSSES RECAP |
| (In thousands) |
| (unaudited) |
|
|
| | | | Quarter Ended |
| | | | 12/31/2011 |
|
|
| 9/30/2011 |
|
|
| 6/30/2011 |
|
|
| 3/31/2011 |
|
|
| 12/31/2010 |
| LOANS | | | | | | | | | | | | | | | | | | | | |
|
Allowance balance, beginning of period
| | | |
$
|
218,172
| | | | |
$
|
220,556
| | | | |
$
|
226,161
| | | | |
$
|
234,633
| | | | |
$
|
244,186
| |
|
Allowance for unfunded loan commitments and letters of credit
| | | | |
197
| | | | | |
-
| | | | | |
(487
|
)
| | | | |
(758
|
)
| | | | |
(1,043
|
)
|
|
Provision for loan losses
| | | | |
20,000
| | | | | |
22,000
| | | | | |
26,500
| | | | | |
26,506
| | | | | |
29,834
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Net Charge-offs (Recoveries):
| | | | | | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | | |
1
| | | | | |
1,563
| | | | | |
1,120
| | | | | |
928
| | | | | |
1,770
| |
|
Real estate - multifamily
| | | | |
3,787
| | | | | |
2,069
| | | | | |
1,081
| | | | | |
2,178
| | | | | |
5,048
| |
|
Real estate - commercial
| | | | |
5,443
| | | | | |
1,157
| | | | | |
2,164
| | | | | |
4,603
| | | | | |
13,557
| |
|
Real estate - land and construction
| | | | |
12,923
| | | | | |
12,855
| | | | | |
18,143
| | | | | |
16,824
| | | | | |
11,816
| |
|
Commercial
| | | | |
(426
|
)
| | | | |
6,487
| | | | | |
8,844
| | | | | |
8,660
| | | | | |
5,981
| |
|
Consumer
| | | |
|
118
|
|
|
|
|
|
253
|
|
|
|
|
|
266
|
|
|
|
|
|
1,027
|
|
|
|
|
|
172
|
|
|
Total net charge-offs
| | | |
|
21,846
|
|
|
|
|
|
24,384
|
|
|
|
|
|
31,618
|
|
|
|
|
|
34,220
|
|
|
|
|
|
38,344
|
|
|
Allowance balance, end of period (3)
| | | |
$
|
216,523
|
|
|
|
|
$
|
218,172
|
|
|
|
|
$
|
220,556
|
|
|
|
|
$
|
226,161
|
|
|
|
|
$
|
234,633
|
|
| | | | | | | | | | | | | | | | | | | |
|
| UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT: | | | | | | | | | | | | | | | | | | | | |
|
Allowance balance, beginning of period
| | | |
$
|
11,197
| | | | |
$
|
11,197
| | | | |
$
|
10,710
| | | | |
$
|
9,952
| | | | |
$
|
8,909
| |
|
Provision for unfunded loan commitments and letters of credit
| | | |
|
(197
|
)
|
|
|
|
|
-
|
|
|
|
|
|
487
|
|
|
|
|
|
758
|
|
|
|
|
|
1,043
|
|
|
Allowance balance, end of period
| | | |
$
|
11,000
|
|
|
|
|
$
|
11,197
|
|
|
|
|
$
|
11,197
|
|
|
|
|
$
|
10,710
|
|
|
|
|
$
|
9,952
|
|
|
GRAND TOTAL, END OF PERIOD
| | | |
$
|
227,523
|
|
|
|
|
$
|
229,369
|
|
|
|
|
$
|
231,753
|
|
|
|
|
$
|
236,871
|
|
|
|
|
$
|
244,585
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
Nonperforming assets to total assets (1)
| | | | |
0.80
|
%
| | | | |
0.77
|
%
| | | | |
0.83
|
%
| | | | |
0.89
|
%
| | | | |
0.94
|
%
|
|
Allowance for loan losses on non-covered loans to total gross
non-covered loans held for investment at end of period
| | | | |
2.04
|
%
| | | | |
2.16
|
%
| | | | |
2.29
|
%
| | | | |
2.50
|
%
| | | | |
2.64
|
%
|
|
Allowance for loan losses on non-covered loans and unfunded loan
commitments to total gross non-covered loans held for investment at
end of period
| | | | |
2.15
|
%
| | | | |
2.27
|
%
| | | | |
2.41
|
%
| | | | |
2.62
|
%
| | | | |
2.76
|
%
|
|
Allowance on non-covered loans to non-covered nonaccrual loans at
end of period
| | | | |
144.11
|
%
| | | | |
143.35
|
%
| | | | |
129.80
|
%
| | | | |
127.59
|
%
| | | | |
133.24
|
%
|
|
Nonaccrual loans to total loans (2)
| | | | |
1.00
|
%
| | | | |
1.04
|
%
| | | | |
1.17
|
%
| | | | |
1.26
|
%
| | | | |
1.26
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
(1)
|
|
Nonperforming assets excludes covered loans and covered REOs.
Total assets includes covered assets.
|
(2)
| |
Nonaccrual loans excludes covered loans. Total loans includes
covered loans.
|
(3)
| |
Included in the allowance is $6.6 million, $6.4 million, $6.7
million, $5.8 million and $4.2 million related to covered loans as
of December 31, 2011, September 30, 2011, June 30, 2011, March 31,
2011 and December 31, 2010, respectively. This allowance is
related to drawdowns on commitments that were in existence as of
the acquisition dates and therefore, are covered under the loss
share agreements with the FDIC. Allowance on these subsequent
drawdowns is accounted for as part of the general allowance.
|
| |
|
| |
|
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
| EAST WEST BANCORP, INC. |
| TOTAL NON-PERFORMING ASSETS, EXCLUDING COVERED ASSETS |
| (In thousands) |
| (unaudited) |
|
|
| AS OF DECEMBER 31, 2011 | | | | | | | | | | | | | | | | | | | | |
| | | | Total Nonaccrual Loans | | | | | | | | | | | | |
| | | | 90+ Days Delinquent | | | | Under 90+ Days Delinquent | | | | Total Nonaccrual Loans | | | | REO Assets | | | | Total Non-Performing Assets |
| Loan Type | | | | | | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
5,055
| | | |
$
|
-
| | | |
$
|
5,055
| | | |
$
|
5,882
| | | |
$
|
10,937
|
|
Real estate - multifamily
| | | | |
11,306
| | | | |
6,889
| | | | |
18,195
| | | | |
609
| | | | |
18,804
|
|
Real estate - commercial
| | | | |
38,046
| | | | |
6,885
| | | | |
44,931
| | | | |
8,014
| | | | |
52,945
|
|
Real estate - land and construction
| | | | |
36,090
| | | | |
27,618
| | | | |
63,708
| | | | |
14,285
| | | | |
77,993
|
|
Commercial
| | | | |
6,843
| | | | |
4,394
| | | | |
11,237
| | | | |
74
| | | | |
11,311
|
|
Consumer
| | | |
|
2,506
| | | |
|
-
| | | |
|
2,506
| | | |
|
486
| | | |
|
2,992
|
| Total | | | | $ | 99,846 | | | | $ | 45,786 | | | | $ | 145,632 | | | | $ | 29,350 | | | | $ | 174,982 |
| | | | | | | | | | | | | | | | | | | |
|
| AS OF SEPTEMBER 30, 2011 | | | | | | | | | | | | | | | | | | | | |
| | | | Total Nonaccrual Loans | | | | | | | | | | | | |
| | | | 90+ Days Delinquent | | | | Under 90+ Days Delinquent | | | | Total Nonaccrual Loans | | | | REO Assets | | | | Total Non-Performing Assets |
| Loan Type | | | | | | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
7,173
| | | |
$
|
99
| | | |
$
|
7,272
| | | |
$
|
4,118
| | | |
$
|
11,390
|
|
Real estate - multifamily
| | | | |
12,906
| | | | |
5,468
| | | | |
18,374
| | | | |
-
| | | | |
18,374
|
|
Real estate - commercial
| | | | |
40,063
| | | | |
17,544
| | | | |
57,607
| | | | |
6,188
| | | | |
63,795
|
|
Real estate - land and construction
| | | | |
43,593
| | | | |
3,532
| | | | |
47,125
| | | | |
10,654
| | | | |
57,779
|
|
Commercial
| | | | |
11,121
| | | | |
3,275
| | | | |
14,396
| | | | |
142
| | | | |
14,538
|
|
Consumer
| | | |
|
2,935
| | | |
|
-
| | | |
|
2,935
| | | |
|
76
| | | |
|
3,011
|
| Total | | | | $ | 117,791 | | | | $ | 29,918 | | | | $ | 147,709 | | | | $ | 21,178 | | | | $ | 168,887 |
| | | | | | | | | | | | | | | | | | | |
|
| AS OF DECEMBER 31, 2010 | | | | | | | | | | | | | | | | | | | | |
| | | | Total Nonaccrual Loans | | | | | | | | | | | | |
| | | | 90+ Days Delinquent | | | | Under 90+ Days Delinquent | | | | Total Nonaccrual Loans | | | | REO Assets | | | | Total Non-Performing Assets |
| Loan Type | | | | | | | | | | | | | | | | | | | | |
|
Real estate - single family
| | | |
$
|
7,058
| | | |
$
|
355
| | | |
$
|
7,413
| | | |
$
|
556
| | | |
$
|
7,969
|
|
Real estate - multifamily
| | | | |
9,687
| | | | |
7,694
| | | | |
17,381
| | | | |
468
| | | | |
17,849
|
|
Real estate - commercial
| | | | |
48,096
| | | | |
7,962
| | | | |
56,058
| | | | |
3,566
| | | | |
59,624
|
|
Real estate - land and construction
| | | | |
22,336
| | | | |
46,449
| | | | |
68,785
| | | | |
17,052
| | | | |
85,837
|
|
Commercial
| | | | |
8,235
| | | | |
14,437
| | | | |
22,672
| | | | |
223
| | | | |
22,895
|
|
Consumer
| | | |
|
620
| | | |
|
-
| | | |
|
620
| | | |
|
-
| | | |
|
620
|
| Total | | | | $ | 96,032 | | | | $ | 76,897 | | | | $ | 172,929 | | | | $ | 21,865 | | | | $ | 194,794 |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| GAAP TO NON-GAAP RECONCILIATION |
| (In thousands) |
| (unaudited) |
| | | | | | | | | | |
|
|
The tangible common equity to risk weighted assets and tangible
common equity to tangible assets ratios are non-GAAP disclosures.
The Company uses certain non-GAAP financial measures to provide
supplemental information regarding the Company's performance to
provide additional disclosure. As the use of tangible common equity
to tangible assets ratio is more prevalent in the banking industry
and with banking regulators and analysts, we have included the
tangible common equity to risk-weighted assets and tangible common
equity to tangible assets ratios.
|
| | | | | | | | | | |
|
| | | | | | | | | | | As of |
| | | | | | | | | | | December 31, 2011 |
|
Stockholders' equity
| | | | | | | | | | |
$
|
2,311,743
| |
|
Less:
| | | | | | | | | | | |
|
Preferred equity
| | | | | | | | | | | |
(83,027
|
)
|
|
Goodwill and other intangible assets
| | | | | | | | | | |
|
(411,512
|
)
|
|
Tangible common equity
| | | | | | | | | | |
$
|
1,817,204
|
|
| | | | | | | | | | |
|
|
Risk-weighted assets
| | | | | | | | | | |
|
14,042,662
|
|
| | | | | | | | | | |
|
|
Tangible common equity to risk-weighted assets ratio
| | | | | | | | | | |
|
12.9
|
%
|
| | | | | | | | | | |
|
| | | | | | | | | | | As of |
| | | | | | | | | | | December 31, 2011 |
|
Total assets
| | | | | | | | | | |
$
|
21,968,667
| |
|
Less:
| | | | | | | | | | | |
|
Goodwill and other intangible assets
| | | | | | | | | | |
|
(411,512
|
)
|
|
Tangible assets
| | | | | | | | | | |
$
|
21,557,155
|
|
| | | | | | | | | | |
|
|
Tangible common equity to tangible assets ratio
| | | | | | | | | | | |
8.4
|
%
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| GAAP TO NON-GAAP RECONCILIATION |
| (In thousands) |
| (unaudited) |
|
| | | | | | | | | | | | |
|
Operating noninterest expense is a non-GAAP disclosure. The Company
uses certain non-GAAP financial measures to provide supplemental
information regarding the Company's performance to provide
additional disclosure. These are noninterest expense line items that
are non-core in nature. Operating noninterest expense excludes such
non-core noninterest expense line items. The Company believes that
presenting operating noninterest expense provides more clarity to
the users of financial statements regarding the core noninterest
expense amounts.
|
| | | | | | | | | | | |
|
| | | | | | | | | | | | Quarter Ended |
| | | | | | | | | | | | December 31, 2011 |
|
Total noninterest expense:
| | | | | | | | | | |
$
|
106,672
|
|
Amounts to be reimbursed on covered assets (80% of actual expense
amount)
| | | | | | | | | | | |
8,551
|
|
Prepayment penalties for FHLB advances and other borrowings
| | | | | | | | | | |
|
-
|
|
Noninterest expense excluding reimbursable amounts and prepayment
penalties for FHLB advances and other borrowings
| | | | | | | | | | |
$
|
98,121
|
| | | | | | | | | | | |
|
| | | | | | | | | | | | Quarter Ended |
| | | | | | | | | | | | September 30, 2011 |
|
Total noninterest expense:
| | | | | | | | | | |
$
|
104,552
|
|
Amounts to be reimbursed on covered assets (80% of actual expense
amount)
| | | | | | | | | | | |
3,539
|
|
Prepayment penalties for FHLB advances and other borrowings
| | | | | | | | | | |
|
3,826
|
|
Noninterest expense excluding reimbursable amounts and prepayment
penalties for FHLB advances and other borrowings
| | | | | | | | | | |
$
|
97,187
|
| | | | | | | | | | | |
|
| | | | | | | | | | | | Quarter Ended |
| | | | | | | | | | | | December 31, 2010 |
|
Total noninterest expense:
| | | | | | | | | | |
$
|
113,743
|
|
Amounts to be reimbursed on covered assets (80% of actual expense
amount)
| | | | | | | | | | | |
12,958
|
|
Prepayment penalties for FHLB advances and other borrowings
| | | | | | | | | | |
|
-
|
|
Noninterest expense excluding reimbursable amounts and prepayment
penalties for FHLB advances and other borrowings
| | | | | | | | | | |
$
|
100,785
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| GAAP TO NON-GAAP RECONCILIATION |
| (In thousands) |
| (unaudited) |
| | | | | | | | | | | | | | | |
|
|
The Company uses certain non-GAAP financial measures to provide
supplemental information regarding the Company's performance to
provide additional disclosure. The net interest income on covered
loans includes amounts that are non-core in nature. As such, the
Company believes that presenting the net interest income on covered
loans excluding such non-core items provides additional clarity to
the users of financial statements regarding the covered loan yield,
comparability to prior periods and the ongoing performance of the
Company.
|
| | | | | | | | | | | | | | | |
|
| | | | Quarter Ended December 31, 2011 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield(1)
|
|
Loans receivable - covered
| | | |
$
|
4,048,407
| | | | | |
$
|
109,498
| | | | | | |
10.73
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(25,038
|
)
| | | | | | |
Covered loans excluding net impact of covered loan dispositions
and amortization of the FDIC indemnification asset
| | | | | | | | | |
$
|
84,460
|
| | | | | |
8.28
|
%
|
| | | | | | | | | | | | | | | |
|
| | | | Quarter Ended September 30, 2011 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield(1)
|
|
Loans receivable - covered
| | | |
$
|
4,253,687
| | | | | |
$
|
123,927
| | | | | | |
11.56
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(39,293
|
)
| | | | | | |
Covered loans excluding net impact of covered loan dispositions
and amortization of the FDIC indemnification asset
| | | | | | | | | |
$
|
84,634
|
| | | | | |
7.89
|
%
|
| | | | | | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| GAAP TO NON-GAAP RECONCILIATION |
| (In thousands) |
| (unaudited) |
| | | | | | | | | | | | | | | |
|
|
The Company uses certain non-GAAP financial measures to provide
supplemental information regarding the Company's performance to
provide additional disclosure. The net interest margin includes
amounts that are non-core in nature. As such, the Company believes
that presenting the net interest income and net interest margin
excluding such non-core items provides additional clarity to the
users of financial statements regarding the core net interest income
and net interest margin, comparability to prior periods and the
ongoing performance of the Company.
|
| | | | | | | | | | | | | | | |
|
| | | | Quarter Ended December 31, 2011 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield(1)
|
|
Total interest-earning assets
| | | |
$
|
19,616,560
| | | | | |
$
|
268,904
| | | | | | |
5.44
|
%
|
|
Net interest income and net interest margin
| | | | | | | | | |
$
|
229,074
| | | | | | |
4.63
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(25,038
|
)
| | | | | | |
Net interest income and net interest margin, excluding net impact
of covered loan dispositions and amortization of the FDIC
indemnification asset
| | | | | | | | | |
$
|
204,036
|
| | | | | |
4.13
|
%
|
| | | | | | | | | | | | | | | |
|
| | | | Quarter Ended September 30, 2011 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield(1)
|
|
Total interest-earning assets
| | | |
$
|
19,810,633
| | | | | |
$
|
282,741
| | | | | | |
5.66
|
%
|
|
Net interest income and net interest margin
| | | | | | | | | |
$
|
237,782
| | | | | | |
4.76
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(39,293
|
)
| | | | | | |
Net interest income and net interest margin, excluding net impact
of covered loan dispositions and amortization of the FDIC
indemnification asset
| | | | | | | | | |
$
|
198,489
|
| | | | | |
3.98
|
%
|
| | | | | | | | | | | | | | | |
|
| | | | Quarter Ended December 31, 2010 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield(1)
|
|
Total interest-earning assets
| | | |
$
|
18,144,027
| | | | | |
$
|
292,195
| | | | | | |
6.39
|
%
|
|
Net interest income and net interest margin
| | | | | | | | | |
$
|
246,562
| | | | | | |
5.39
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(43,783
|
)
| | | | | | |
Net interest income and net interest margin, excluding net impact
of covered loan dispositions and amortization of the FDIC
indemnification asset
| | | | | | | | | |
$
|
202,779
|
| | | | | |
4.43
|
%
|
| | | | | | | | | | | | | | | |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
| EAST WEST BANCORP, INC. |
| GAAP TO NON-GAAP RECONCILIATION |
| (In thousands) |
| (unaudited) |
| | | | | | | | | | | | | | | |
|
|
The Company uses certain non-GAAP financial measures to provide
supplemental information regarding the Company's performance to
provide additional disclosure. The net interest margin includes
amounts that are non-core in nature. As such, the Company believes
that presenting the net interest income and net interest margin
excluding such non-core items provides additional clarity to the
users of financial statements regarding the core net interest income
and net interest margin, comparability to prior periods and the
ongoing performance of the Company.
|
| | | | | | | | | | | | | | | |
|
| | | | Year Ended December 31, 2011 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield
|
|
Total interest-earning assets
| | | |
$
|
19,393,404
| | | | | |
$
|
1,080,448
| | | | | | |
5.57
|
%
|
|
Net interest income and net interest margin
| | | | | | | | | |
$
|
903,026
| | | | | | |
4.66
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(123,638
|
)
| | | | | | |
Net interest income and net interest margin, excluding net impact
of covered loan dispositions and amortization of the FDIC
indemnification asset
| | | | | | | | | |
$
|
779,388
|
| | | | | |
4.02
|
%
|
| | | | | | | | | | | | | | | |
|
| | | | Year Ended December 31, 2010 |
| | | |
Average Volume
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Yield
|
|
Total interest-earning assets
| | | |
$
|
17,725,514
| | | | | |
$
|
1,095,831
| | | | | | |
6.18
|
%
|
|
Net interest income and net interest margin
| | | | | | | | | |
$
|
894,714
| | | | | | |
5.05
|
%
|
Less net impact of covered loan dispositions and amortization of
the FDIC indemnification asset
| | | | | | | | | |
|
(140,869
|
)
| | | | | | |
Net interest income and net interest margin, excluding net impact
of covered loan dispositions and amortization of the FDIC
indemnification asset
| | | | | | | | | |
$
|
753,845
|
| | | | | |
4.25
|
%
|

Contacts:
East West Bancorp, Inc.
Irene Oh
Chief Financial Officer
(626)
768-6360
Source: East West Bancorp, Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.