SAN DIEGO, April 21 /PRNewswire-FirstCall/ -- PacWest Bancorp (Nasdaq: PACW) today announced a net loss for the first quarter of 2010 of $60.5 million, or $1.76 per diluted share, compared to net loss of $7.8 million, or $0.23 per diluted share, for the fourth quarter of 2009.  The first quarter included a loss on the Company's previously reported sale of $323.6 million of classified loans in February 2010 for $200.6 million in cash.  Although the first quarter of 2010 was impacted significantly by the classified loan sale and other credit-related costs, our non-covered loan portfolio credit quality measures improved as shown in the following table.





At





3/31/10



12/31/09





(Dollars in thousands)











Nonaccrual loans



$   99,920



$ 240,167

Nonperforming assets



$ 129,563



$ 283,422

Allowance for credit losses to nonaccrual loans



91.45%



51.75%





This press release contains non-GAAP financial disclosures for tangible capital.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of such financial performance.  Because the use of tangible capital amounts and ratios is becoming more prevalent among banking regulators, investors and analysts, we disclose our tangible capital ratios in addition to equity-to-assets ratios.  Please refer to the table at the end of this release for a presentation of performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measures to the GAAP financial measures.  

 FIRST QUARTER RESULTS







First

Quarter

Fourth

Quarter

In thousands, except per share data and percentages

2010

2009







Net loss

$          (60,533)

$           (7,780)

Diluted loss per share

$              (1.76)

$             (0.23)

Efficiency ratio

63.8%

53.7%

Net interest margin

4.90%

4.79%







At quarter end:





  Allowance for credit losses to non-covered loans (1), net of

     unearned income

2.81%

3.35%

  Equity-to-assets:





     Consolidated Company

9.13%

9.52%

     Pacific Western Bank

10.78%

11.03%

  Tangible common equity ratios:





     Consolidated Company

8.58%

8.95%

     Pacific Western Bank

10.25%

10.47%







(1) Non-covered loans exclude all loans acquired in the Affinity acquisition.





The first quarter of 2010 net loss was caused mostly by the credit loss provision of $133.2 million ($77.3 million after tax) and OREO costs of $10.6 million ($6.2 million after tax).  The credit loss provision has two components: $112.5 million for non-covered loans and $20.7 million for covered loans.  The non-covered credit loss provision was driven by (a) the classified loan sale completed during the quarter which resulted in a charge-off of $123 million and (b) non-covered loan net charge-offs totaling $22 million.  The covered loan credit loss provision resulted from net charge-offs of $31 million, of which $20.7 million was in excess of the acquisition date reserves established on those covered loans.  The covered loan charge-offs resulted mostly from updated appraisals reflecting credit deterioration subsequent to acquisition.  The credit-related costs on covered assets were offset partially by FDIC loss-sharing income of $18.3 million ($10.6 million after-tax).  The following table summarizes the net credit-related costs for the linked quarters:



Quarters Ended



3/31/10



12/31/09



(Dollars in thousands)









Non-covered loans credit loss  provision

$ 112,527



$   34,900









Covered loans credit loss  provision

$   20,700



$   18,000

Increase in FDIC loss sharing asset

16,560



14,400

Net covered loan loss

$     4,140



$     3,600









Non-covered OREO expense

$     8,442



$     3,200









Covered OREO expense

$     2,168



$     1,753

OREO-related increase in FDIC loss sharing asset

1,718



1,214

Net covered OREO expense

$        450



$        539









Total credit-related costs, net

$ 125,559



$   42,239





The increased net loss between the first quarter of 2010 and the fourth quarter of 2009 was due to lower net interest income and higher credit-related costs.  Net interest income decreased $2.5 million after-tax due largely to the decline in loan balances from the loan sale.  The credit loss provision resulting from the classified loan sale and charge-offs on non-covered and covered loans increased the net loss by $46.6 million after-tax.  Increased OREO costs added $3.3 million after-tax to the net loss.

Matt Wagner, Chief Executive Officer, commented, "During the first quarter, we completed the sale of $323.6 million of adversely classified loans, resulting in a substantial change to our credit profile and balance sheet.  As a result of the sale, and our continued efforts to resolve problem credits during the quarter, we shed 58% of our nonaccrual loans and 64% of our adversely classified loans in a single quarter."

Mr. Wagner continued, "With solid deposit growth during the quarter, a good credit reserve coverage ratio and solid capital ratios, we have positioned the Company to take advantage of growth opportunities as they arise, both organically and through acquisition.  While economic headwinds remain nationally and locally, the Company continues to generate income at a very high level."

Vic Santoro, Executive Vice President and Chief Financial Officer, stated, "The improvement on the asset side of our balance sheet has been complimented positively on the liability side by strong deposit growth.  Core deposits grew $87 million during the quarter, while our overall average cost of deposits declined to 0.68%.  The deposit growth coupled with the $200 million in proceeds from the loan sale has created a strong liquidity position.  In addition, we augmented our capital with the $27 million of net proceeds from the warrant exercise that occurred in March and our capital ratios remain significantly above well-capitalized requirements."

BALANCE SHEET CHANGES

Interest-bearing deposits in financial institutions and investment securities available-for-sale increased to $870.5 million at March 31, 2010, from $540.8 million at December 31, 2009.  The increase resulted from the cash proceeds from the classified loan sale and positive deposit flows.

Gross loans decreased $484 million during the first quarter of 2010, including a $454 million decrease in non-covered loans due mostly to the classified loan sale.  On February 23, 2010 we completed the sale of 61 non-covered adversely classified loans totaling $323.6 million, which included $107.6 million of nonaccrual loans, to an institutional buyer for $200.6 million in cash.  The sale was on a servicing-released basis and without recourse to Pacific Western Bank.     Declines in the non-covered portfolio continue as a result of weakened economic conditions which have caused higher levels of charge-offs, lower demand for loans, and fewer acceptable lending opportunities.  The covered loan portfolio continues to decline from resolutions of problem assets.  Non-covered OREO declined to $29.6 million at March 31, 2010 from $43.3 million at year end.  Covered OREO declined $2.3 million to $25.4 million at March 31, 2010.

Total deposits increased $60 million during the first quarter.  Core deposits, which include noninterest-bearing demand, interest checking, savings and money market deposits, increased $87 million and totaled $3.1 billion at March 31, 2010.  Brokered and acquired money desk deposits totaled $108.3 million at March 31, 2010, relatively unchanged from year-end.  Noninterest-bearing demand deposits totaled $1.4 billion and represented 33% of total deposits at March 31, 2010.

During the first quarter, we repaid $135.0 million in FHLB advances that had a weighted average annual interest cost of 0.92%.

COVERED ASSETS

As part of the Affinity acquisition on August 28, 2009, we entered into a loss sharing agreement with the FDIC that covers a substantial portion of losses incurred after the acquisition date on loans, other real estate owned and certain investment securities.  A summary of the covered assets at March 31, 2010 and December 31, 2009 are shown in the following table.















Balance as of

Covered Assets



March 31, 2010



December 31, 2009





(Dollars in thousands)

Loans, net



$          591,669



$                  621,686

Investment securities



51,061



52,125

Other real estate owned



25,403



27,688

     Total covered assets



$          668,133



$                  701,499





NET INTEREST INCOME

Net interest income was $58.0 million for the first quarter of 2010 compared to $62.3 million for the fourth quarter of 2009.  The $4.3 million net decrease is due mostly to lower loan balances resulting from the classified loan sale.  Deposit interest expense declined $586,000 due mostly to lower offering rates on money market accounts.  Borrowing costs decreased $1.7 million due mainly to lower average balances.  

NET INTEREST MARGIN

Our net interest margin for the first quarter of 2010 was 4.90%, an increase of 11 basis points from the 4.79% posted for the fourth quarter of 2009.  The yield on average loans was 6.27% for the first quarter of 2010 compared to 6.29% for the prior quarter.  Net reversals of interest income on nonaccrual loans negatively impacted the first quarter's net interest margin and loan yield by 7 basis points.  The cost of interest bearing deposits declined 5 basis points to 1.01% and all-in deposit cost declined 4 basis points to 0.68%; such declines resulted from rate reductions on money market deposits, downward repricing of higher-rate acquired deposits, and higher average demand deposits.

NONINTEREST INCOME

Noninterest income for the first quarter of 2010 totaled $21.3 million compared to $21.8 million for the fourth quarter of 2009.    First quarter noninterest income includes FDIC loss sharing income of $16.2 million compared to $16.3 million recorded in the prior quarter.  First quarter FDIC loss sharing income includes (a) $18.3 million representing the FDIC's share of losses from credit deterioration on covered loans and covered OREO occurring subsequent to the Affinity acquisition date and (b) a $2.1 million reduction for other covered loan activity.  The loss sharing income represents the FDIC's 80% share of the current period's credit loss provision on covered loans and write-downs on covered OREO under the terms of the loss sharing agreement.

NONINTEREST EXPENSE

Noninterest expense totaled $50.6 million for the first quarter of 2010 compared to $45.2 million for the fourth quarter of 2009.  The $5.3 million increase was caused mostly by a $5.7 million increase in OREO costs.  The first quarter OREO expenses include carrying value write-downs of $10.5 million, holding costs of $1.1 million, and net realized gains on sales of $1.0 million.  The write-downs include $8.3 million on non-covered OREO and $2.2 million on covered OREO.  Compensation costs decreased $909,000 due to lower discretionary compensation accruals offset by higher restricted stock amortization expense.  Insurance and assessments increased $448,000 due to higher deposit insurance premiums that went into effect at the beginning of 2010.

Noninterest expense includes amortization of time-based and performance-based restricted stock, which is included in compensation, and intangible asset amortization.  Amortization of restricted stock totaled $2.3 million for the first quarter of 2010 compared to $1.9 million for the fourth quarter of 2009.  Intangible asset amortization totaled $2.4 million for both the first quarter of 2010 and the prior quarter.

TAXES

The effective tax benefit rate for the first quarter of 2010 was 42.1% compared to 44.3% for the fourth quarter of 2009.  The Company's blended Federal and California statutory rate is 42.0%.

CREDIT QUALITY

Although we improved significantly various credit quality measures through both the classified loan sale and portfolio workout efforts, our loan portfolio, including both non-covered and covered loans, continues to experience pressure from adverse economic conditions in Southern California and other areas where our borrowers and collateral are located, and we expect such situation to continue during the remainder 2010.

Classified Loan Sale

On February 23, 2010 we sold 61 non-covered adversely classified loans totaling $323.6 million, which included $107.6 million of nonaccrual loans, to an institutional buyer for $200.6 million in cash.  The sale was on a servicing-released basis and without recourse to Pacific Western Bank.  The sale substantially reduced problem credits and improved credit quality measurements.  At March 31, 2010, non-covered nonaccrual loans totaled $99.9 million (down from $240.2 million at December 31, 2009) and the ratio of the allowance for credit losses to non-covered nonaccrual loans increased to 91.5% at March 31, 2010 from 51.8% at December 31, 2009.      

Credit Loss Provisions

The first quarter provision for credit losses totaled $133.2 million and is composed of $112.5 million on the non-covered loan portfolio and $20.7 million on the covered loan portfolio.  The provision on the non-covered portfolio is generated by our methodology and reflects the charge-off from the classified loan sale and the levels of other net charge-offs and remaining classified loans.  The covered loan credit loss provision increases the covered loan allowance for credit losses and results from credit deterioration on covered loans since the acquisition date.

Net charge-offs on non-covered loans included $123 million related to the classified loan sale completed during the quarter and $22 million in other non-covered loan charge-offs; this compares to total net charge-offs of $31.2 million in the  fourth quarter of 2009.  These charge-off levels reflect the aggressive actions we are taking to promptly identify and resolve problem credits.

The allowance for credit losses on the non-covered portfolio totaled $91.4 million at March 31, 2010, and represented 2.81% of the non-covered loan balances at that date compared to 3.35% at December 31, 2009.  The lower coverage ratio of 2.81% reflects an improved credit risk profile with lower non-covered nonaccrual and adversely classified loans when compared to the December 31, 2009 profile.  

Non-covered Nonaccrual Loans and Other Real Estate Owned

Non-covered nonperforming assets include non-covered nonaccrual loans and non-covered OREO and totaled $129.6 million at March 31, 2010 compared to $283.4 million at December 31, 2009. The ratio of non-covered nonperforming assets to non-covered loans and non-covered OREO decreased to 3.95% at March 31, 2010 from 7.56% at December 31, 2009.  The decrease in non-covered nonperforming assets is primarily due to (a) lower nonaccrual loans resulting from the classified loan sale and other reductions and (b) lower OREO from write-downs and sales.  

The types and balances of non-covered loans included in the categories of nonaccrual and accruing loans past due between 30 and 89 days at March 31, 2010 and December 31, 2009 follow:





Nonaccrual loans (1)



Accruing and over

30 days past due (1)





March 31, 2010

December 31, 2009



March  31,



December 31,





As a % of







As a % of







2010



2009

Loan category



loan category



Balance



loan category



Balance



Balance



Balance





(Dollars in thousands)



























SBA 504



18.7%



$ 18,462



20.1%



$   22,849



$      4,149



$            1,603

SBA 7(a) and Express (2)



20.9%



7,543



28.5%



12,026



1,000



1,487

Residential construction



6.8%



2,957



16.3%



17,018



-



-

Commercial real estate



1.6%



29,979



4.2%



88,483



4,630



1,109

Commercial construction



1.4%



2,125



11.9%



26,394



1,997



1,032

Commercial



1.3%



8,635



0.8%



6,052



1,800



2,592

Commercial land



0.0%



-



15.6%



9,113



-



-

Residential other



1.8%



1,725



16.3%



19,127



393



178

Residential land



54.4%



24,966



68.2%



37,104



-



-

Residential multifamily



0.6%



910



1.5%



1,281



-



-

Other, including foreign



4.6%



2,618



1.1%



720



187



492





3.1%



$ 99,920



6.5%



$ 240,167



$    14,156



$            8,493



























(1) Excludes covered loans acquired in the Affinity acquisition.





Nonaccrual loans declined $140.2 million during the first quarter.  Approximately $107.6 million of the decrease was due to the classified loans sale. The remaining net decrease of $32.6 million is composed of (a) additions of $18.1 million, (b) reductions, payoffs and returns to accrual status of $25.8 million, (c) foreclosures of $16.1 million, and (d) charge-offs of $8.8 million. The additions to nonaccrual loans include $5.0 million in SBA 504 loans, a $3.8 million real estate commercial loan secured by a hotel, $4.2 million in secured commercial loans and $2.0 million in other loans.  Reductions include an $11.6 million paydown on a residential loan secured by an 85 lot in-fill development south of Los Angeles and pay-downs of $5.6 million on commercial real estate and construction loans.  The reduction in nonaccrual loans due to foreclosures was mostly due to a $14.7 million loan secured by a golf course and luxury residences and land in Palm Desert; the golf course was sold during the quarter.

The most significant loans which have remained on nonaccrual status during the first quarter include a loan collateralized by land in Ventura, California totaling $22.0 million, two loans totaling $17.0 million secured by shopping malls and two loans totaling $4.7 million secured by hotels.

The details of non-covered OREO follow:



Balance as of

Property Type

March 31, 2010



December 31, 2009



(Dollars in thousands)









Improved residential land

$              5,189



$                       7,514

Commercial real estate

21,158



28,478

Single family residences

3,296



7,263

Total

$            29,643



$                     43,255





Our exposure to non-covered nonowner-occupied residential construction loans was reduced by $62.6 million during the first quarter to $100.9 million at March 31, 2010.  The reduction was due mostly to the classified loan sale.  The details of the non-covered nonowner-occupied residential construction loan portfolio as of the dates indicated follow:





As of March 31, 2010



As of December 31, 2009

Loan Category



Balance



Number of loans



Average loan balance



Balance





(Dollars in thousands)























Residential land acquisition and development



$     2,558





4





$640



$              33,501

Residential nonowner-occupied single family



20,121





13





1,548



32,209

Unimproved residential land



57,640





29





1,988



58,948

Residential multifamily



20,576





5





4,115



38,825





$ 100,895





51





$1,978



$           163,483





Our largest non-covered loan portfolio concentration is the real estate mortgage category, which includes loans secured by commercial and residential real estate.  The following table presents our non-covered real estate mortgage loan portfolio as of the dates indicated.  

Loan Category



At March 31, 2010



At December 31, 2009





(Dollars in thousand)

Commercial real estate mortgage









Owner-occupied



$            278,189



$              291,198

Retail



396,721



434,902

Office buildings



314,682



319,912

Industrial/warehouse



322,122



328,709

Hotels and other hospitality



176,295



262,556

Other



449,464



471,334

Total commercial real estate mortgage



1,937,473



2,108,611











Residential real estate mortgage:









Multi-family



73,416



98,137

Mixed use



89,794



90,119

Single family owner-occupied



73,539



84,400

Single family nonowner-occupied



23,073



42,445

Total residential real estate mortgage



259,822



315,101

Total real estate mortgage



$         2,197,295



$           2,423,712





Covered Loans and Other Real Estate Owned

As part of the Affinity acquisition that occurred on August 28, 2009, we entered into a loss sharing agreement with the FDIC that covers a substantial portion of losses incurred after the acquisition date on loans, other real estate owned and certain investment securities.  The carrying value of loans that would normally be considered nonaccrual except for the accounting requirements regarding purchased impaired loans and other real estate owned covered by the loss sharing agreement ("covered nonaccrual loans" and "covered OREO"; collectively, "covered nonperforming assets") at March 31, 2010 follows:

Covered Nonperforming Assets



At March 31, 2010





(Dollars in thousands)

Covered nonaccrual loans



$                       157,325

Covered OREO



25,403

     Total covered nonperforming assets



$                       182,728





REGULATORY CAPITAL MEASURES ARE ABOVE THE WELL-CAPITALIZED MINIMUMS

PacWest and its wholly-owned banking subsidiary, Pacific Western Bank, each remained well capitalized at March 31, 2010 as shown in the following table.





Minimum















Regulatory













Requirements

Actual





Well



Pacific



Company

Capitalized

Western

Consolidated

Tier 1 leverage capital ratio





5.00%







9.97%







10.47%

Tier 1 risk-based capital ratio





6.00%







13.70%







14.33%

Total risk-based capital





10.00%







14.98%







15.60%

Tangible common equity (TCE) ratio





----







10.25%







8.58%





COMMON STOCK

On December 22, 2009, PacWest Bancorp filed a registration statement with the SEC to offer to sell, from time to time, shares of common stock, preferred stock, and other equity linked securities for an aggregate initial offering price of up to $350.0 million. The registration statement was declared effective on January 8, 2010. Proceeds from the offering are anticipated to be used to fund future acquisitions of banks and financial institutions and for general corporate purposes.  

On March 1, 2010 holders of 1,348,040 warrants to acquire PacWest Bancorp common stock exercised such warrants for net proceeds of $26.6 million.  The warrants, which had a strike price of $20.20 per share, represented 99% of the 1,361,656 six-month warrants issued in August 2009.  An additional 1,361,657 million warrants issued in August 2009 with a strike price of $20.20 remain outstanding, of which 1,348,040 expire on August 27, 2010 and 13,617 expire on August 30, 2010.

ABOUT PACWEST BANCORP

PacWest Bancorp is a bank holding company with $5.2 billion in assets as of March 31, 2010, with one wholly-owned banking subsidiary, Pacific Western Bank. Through 68 full-service community banking branches, Pacific Western provides commercial banking services, including real estate, construction and commercial loans, to small and medium-sized businesses. Pacific Western's branches are located in Los Angeles, Orange, Riverside, San Bernardino, San Diego, San Francisco, San Mateo and Ventura Counties.  Through its subsidiary BFI Business Finance and its division First Community Financial, Pacific Western also provides working capital financing to growing companies located throughout the Southwest, primarily in the states of Arizona, California and Texas. Additional information regarding PacWest Bancorp is available on the Internet at www.pacwestbancorp.com.  Information regarding Pacific Western Bank is also available on the Internet at www.pacificwesternbank.com.

FORWARD-LOOKING STATEMENTS

This press release contains certain forward-looking information about PacWest that is intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. We caution readers that a number of important factors could cause actual results to differ materially from those expressed in, implied or projected by, such forward-looking statements. Risks and uncertainties include, but are not limited to: lower than expected revenues; credit quality deterioration or a pronounced and sustained reduction in real estate values could cause an increase in the allowance for credit losses and a reduction in net earnings; increased competitive pressure among depository institutions; the Company's ability to complete future acquisitions, successfully integrate such acquired entities, or achieve expected beneficial synergies and/or operating efficiencies within expected time-frames or at all; settlements with the FDIC related to our loss-sharing arrangement and other adjustments related to the Affinity Bank acquisition; the possibility that personnel changes will not proceed as planned; the cost of additional capital is more than expected; a change in the interest rate environment reduces interest margins; asset/liability repricing risks and liquidity risks; pending legal matters may take longer or cost more to resolve or may be resolved adversely to the Company; general economic conditions, either nationally or in the market areas in which the Company does or anticipates doing business, are less favorable than expected; environmental conditions, including natural disasters, may disrupt our business, impede our operations, negatively impact the values of collateral securing the Company's loans or impair the ability of our borrowers to support their debt obligations; the economic and regulatory effects of the continuing war on terrorism and other events of war, including the war in Iraq and Afghanistan; legislative or regulatory requirements or changes adversely affecting the Company's business; and changes in the securities markets; regulatory approvals for any capital activities cannot be obtained on the terms expected or on the anticipated schedule; and, other risks that are described in PacWest's public filings with the U.S. Securities and Exchange Commission (the "SEC"). If any of these risks or uncertainties materializes or if any of the assumptions underlying such forward-looking statements proves to be incorrect, PacWest's results could differ materially from those expressed in, implied or projected by such forward-looking statements. PacWest assumes no obligation to update such forward-looking statements.

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

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS











March 31,



December 31,



2010



2009



(In thousands, except  share data)

Assets:







Cash and due from banks

$                     87,510



$                     93,915

     Total cash and cash equivalents

87,510



93,915









Interest-bearing deposits in financial institutions

431,211



117,133









Federal Home Loan Bank stock, at cost

50,429



50,429

Non-covered securities available-for-sale, at estimated fair value

388,180



371,575

Covered securities available-for-sale, at estimated fair value

51,061



52,125

     Total securities

489,670



474,129









Non-covered loans, net of unearned income

3,253,834



3,707,383

Allowance for loan losses

(86,163)



(118,717)

     Non-covered loans, net

3,167,671



3,588,666

Covered loans, net

591,669



621,686

     Total loans

3,759,340



4,210,352









Premises and equipment

22,050



22,546









Non-covered other real estate owned, net

29,643



43,255

Covered other real estate owned, net

25,403



27,688

     Total other real estate owned

55,046



70,943









Intangible assets

30,872



33,296

Cash surrender value of life insurance

66,547



66,149

FDIC loss sharing asset

87,140



112,817

Other assets

173,831



122,799

     Total assets

$                5,203,217



$                5,324,079









Liabilities and Stockholders' Equity:







Liabilities:







Noninterest-bearing deposits

$                1,388,646



$                1,302,974

Interest-bearing deposits

2,765,591



2,791,595

     Total deposits

4,154,237



4,094,569









Accrued interest payable and other liabilities

37,836



50,176

Borrowings

406,550



542,763

Subordinated debentures

129,750



129,798

     Total liabilities

4,728,373



4,817,306









     Stockholders' Equity

474,844



506,773

       Total Liabilities and Stockholders' Equity

$                5,203,217



$                5,324,079









Shares outstanding (including 1,424,574 shares at March 31, 2010 and 1,095,417 shares at December 31, 2009, underlying unvested stock awards)

36,730,809



35,015,322









Tangible book value per share

$                       12.09



$                       13.52

Book value per share

$                       12.93



$                       14.47





UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)















Quarters Ended



3/31/10



12/31/09



3/31/09



(In thousands, except per share data)

Interest income:











  Interest and fees on loans

$        63,745



$        70,331



$        61,847

Interest on time deposits in other financial institutions

129



197



61

  Interest on investment securities

5,121



5,041



1,546

     Total interest income

68,995



75,569



63,454













Interest expense:











   Interest expense on deposits

6,889



7,475



9,320

   Interest expense on borrowings

2,668



4,300



3,582

   Interest expense on subordinated debentures

1,415



1,467



1,779

     Total interest expense

10,972



13,242



14,681

Net interest income before provision for credit losses

58,023



62,327



48,773

Provision for credit losses:











   Non-covered loans

112,527



34,900



14,000

   Covered loans

20,700



18,000



-

      Total provision for credit losses

133,227



52,900



14,000

Net interest income (loss) after provision for credit losses

(75,204)



9,427



34,773













Noninterest income:











  Service charges on deposit accounts

2,729



2,890



3,149

  Other commissions and fees

1,790



1,799



1,685

Increase in cash surrender value of life insurance

398



375



439

FDIC loss sharing income, net

16,172



16,314



-

Other income

180



450



808

     Total noninterest income

21,269



21,828



6,081













Noninterest expense:











Compensation

19,411



20,320



19,331

Occupancy

6,958



7,100



6,386

Data processing

1,969



1,831



1,628

Other professional services

1,998



2,047



1,524

Business development

667



663



725

Communications

804



789



693

Insurance and assessments

2,274



1,826



1,598

Other real estate owned, net

10,610



4,953



997

Intangible asset amortization

2,424



2,355



2,247

Reorganization and lease charges

-



-



1,215

Other

3,455



3,329



2,625

     Total noninterest expense

50,570



45,213



38,969

(Loss) earnings before income taxes

(104,505)



(13,958)



1,885

Income taxes

(43,972)



(6,178)



440

     Net (loss) earnings

$      (60,533)



$        (7,780)



$          1,445













Per share information











      Basic (loss) earnings per share

$          (1.76)



$          (0.23)



$            0.04

      Diluted (loss) earnings per share

$          (1.76)



$          (0.23)



$            0.04

















UNAUDITED AVERAGE BALANCE SHEETS

Quarters Ended



3/31/10



12/31/09



3/31/09



(Dollars in thousands)

Average Assets:











  Loans, net of unearned income

$     4,122,853



$     4,439,586



$     3,938,322

  Investment securities

469,732



421,647



165,333

  Federal funds sold

-



279



260

  Interest-bearing deposits in financial institutions

206,887



298,073



92,271

     Average earning assets

4,799,472



5,159,585



4,196,186

  Other assets

418,517



373,570



284,628

Average total assets

$     5,217,989



$     5,533,155



$     4,480,814

























Average Liabilities and Stockholders' Equity:











 Average liabilities











   Noninterest-bearing deposits

$     1,332,862



$     1,318,819



$     1,163,059













   Interest checking

434,446



438,242



349,908

   Money market accounts

1,166,688



1,188,939



841,410

   Savings

110,564



111,374



123,005

   Time deposits

1,045,417



1,064,596



899,666

     Interest-bearing deposits

2,757,115



2,803,151



2,213,989

 Average deposits

4,089,977



4,121,970



3,377,048

   Subordinated debentures

129,780



129,829



129,975

   Borrowings

445,754



706,013



451,608

   Other liabilities

46,756



52,846



61,882

 Average liabilities

4,712,267



5,010,658



4,020,513

 Average equity

505,722



522,497



460,301

Average liabilities and stockholders' equity

$     5,217,989



$     5,533,155



$     4,480,814

























Yield Analysis:











Average earning assets

$4,799,472



$5,159,585



$4,196,186

 Yield

5.83%



5.81%



6.13%

Average interest-bearing deposits

$2,757,115



$2,803,151



$2,213,989

 Cost

1.01%



1.06%



1.71%

Average deposits

$4,089,977



$4,121,970



$3,377,048

 Cost

0.68%



0.72%



1.12%

Average interest-bearing liabilities

$3,332,649



$3,638,993



$2,795,572

 Cost

1.34%



1.44%



2.13%

Average subordinated debentures

$129,780



$129,829



$129,975

 Cost

4.42%



4.48%



5.55%

Average borrowings

$445,754



$706,013



$451,608

 Cost

2.43%



2.42%



3.22%

Average interest sensitive liabilities

$4,665,511



$4,957,812



$3,958,631

 Cost

0.95%



1.06%



1.50%













Interest spread

4.49%



4.37%



4.00%

Net interest margin

4.90%



4.79%



4.71%





















DEPOSITS (unaudited)



As of the Dates Indicated







3/31/10



12/31/09



3/31/09







(Dollars in thousands)

Transaction accounts:













  Demand deposits



$  1,388,646



$  1,302,974



$  1,223,884

  Interest checking



436,570



439,694



359,551

     Total transaction accounts



1,825,216



1,742,668



1,583,435

Non-transaction accounts:













Money market



1,171,565



1,171,386



890,558

  Savings





112,720



108,569



116,550

  Time deposits under $100,000



468,356



505,130



400,084

  Time deposits over $100,000



576,380



566,816



410,189

     Total non-transaction accounts



2,329,021



2,351,901



1,817,381

         Total deposits



$  4,154,237



$  4,094,569



$  3,400,816

















Core deposits (1)



$  3,109,501



$  3,022,623



$  2,590,543

















(1) Includes noninterest-bearing demand, interest checking, savings and money market deposits.





LOAN CONCENTRATION (unaudited)



















Non-covered Loans





















As of the Dates Indicated



3/31/10



12/31/09



9/30/09



6/30/09



3/31/09



(Dollars in thousands)

Loan Category:



















Domestic:



















  Commercial

$     720,105



$     781,003



$     774,755



$     776,060



$     779,971

  Real estate-construction

284,274



440,286



480,119



544,889



583,709

  Commercial real estate-mortgage

2,197,295



2,423,712



2,500,520



2,511,292



2,482,790

  Consumer

28,804



32,138



33,011



35,150



38,615

Foreign:



















  Commercial

26,736



34,524



38,964



42,672



44,955

  Other

1,675



1,719



1,763



1,722



2,126

Total gross loans

$  3,258,889



$  3,713,382



$  3,829,132



$  3,911,785



$  3,932,166





COMPONENTS OF ALLOWANCE FOR CREDIT LOSSES, NONPERFORMING ASSETS AND CREDIT QUALITY MEASURES FOR NON-COVERED LOANS (Unaudited)















As of the Dates Indicated





3/31/10



12/31/09



3/31/09





(Dollars in thousands)

ALLOWANCE FOR CREDIT LOSSES (1):











Allowance for loan losses

$           86,163



$         118,717



$           71,361

Reserve for unfunded loan commitments

5,216



5,561



5,271

Allowance for credit losses

$           91,379



$         124,278



$           76,632





























NONPERFORMING ASSETS (2):











Nonaccrual loans



$           99,920



$         240,167



$         138,497

Other real estate owned

29,643



43,255



47,673

 Total nonperforming assets

$         129,563



$         283,422



$         186,170















Restructured performing loans

$           68,127



$         181,454



$           35,300















Allowance for credit losses to loans, net of unearned income

2.81%



3.35%



1.95%

Allowance for credit losses to nonaccrual loans

91.45%



51.75%



55.33%

Nonperforming assets to total loans and other real estate owned

3.95%



7.56%



4.69%

Nonaccrual loans to total loans

3.07%



6.48%



3.53%















(1) Applies to non-covered loans.

(2) Excludes covered nonperforming assets acquired in the Affinity acquisition.





ALLOWANCE FOR CREDIT LOSSES ROLLFORWARD AND NET CHARGE-OFF MEASUREMENT FOR NON-COVERED LOANS (1) (unaudited)













As of or for the:



Quarter Ended



Year Ended



Quarter Ended



3/31/10



12/31/09



3/31/09



(Dollars in thousands)

Balance at beginning of period

$         124,278



$           68,790



$           68,790

Loans charged-off:











   Commercial

(8,139)



(11,982)



(1,881)

   Real estate-construction

(55,741)



(28,542)



(1,572)

   Real estate-mortgage

(82,849)



(46,047)



(2,738)

   Consumer

(58)



(1,180)



(216)

   Foreign

-



(368)



(368)

 Total loans charged-off

(146,787)



(88,119)



(6,775)













Recoveries on loans charged-off:











   Commercial

488



548



303

   Real estate-construction

681



461



-

   Real estate-mortgage

180



503



190

   Consumer

12



151



110

   Foreign

-



44



14

 Total recoveries on loans charged-off

1,361



1,707



617

Net charge-offs

(145,426)



(86,412)



(6,158)

Provision for credit losses

112,527



141,900



14,000

Balance at end of period

$           91,379



$         124,278



$           76,632













Net charge-offs excluding charge-offs from classified loan sale

$         (21,721)



$                   -



$                   -













Annualized net charge-offs to average loans

16.81%



2.22%



0.63%

Annualized net charge-offs excluding charge-offs from classified loan sale to average loans

2.51%



2.22%



0.63%













(1) Applies only to non-covered loans.





This press release contains certain non-GAAP financial disclosures for tangible capital.  The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of such financial performance.  Because the use of tangible capital amounts and ratios is becoming more prevalent among banking regulators, investors and analysts, we disclose our tangible capital ratios in addition to equity-to-assets ratios.

These non-GAAP financial measures are presented for supplemental informational purposes only for understanding the Company's operating results and should not be considered a substitute for financial information presented in accordance with United States generally accepted accounting principles (GAAP).  The following table presents performance ratios in accordance with GAAP and a reconciliation of the non-GAAP financial measurements to the GAAP financial measurements.

Non GAAP Measurements (Unaudited)































As of the dates indicated:

Dollars in thousands



03/31/10



12/31/09



03/31/09















End of period assets



$               5,203,217



$               5,324,079



$               4,496,070

Intangibles



30,872



33,296



37,675

End of period tangible assets



$               5,172,345



$               5,290,783



$               4,458,395















End of period equity



$                  474,844



$                  506,773



$                  469,006

Intangibles



30,872



33,296



37,675

End of period tangible equity



$                  443,972



$                  473,477



$                  431,331















Equity to assets ratio



9.13%



9.52%



10.43%

Tangible common equity ratio



8.58%



8.95%



9.67%















Pacific Western Bank













End of period assets



$               5,192,003



$               5,313,750



$               4,486,793

Intangibles



30,872



33,296



37,675

End of period tangible assets



$               5,161,131



$               5,280,454



$               4,449,118















End of period equity



$                  559,909



$                  585,940



$                  506,694

Intangibles



30,872



33,296



37,675

End of period tangible equity



$                  529,037



$                  552,644



$                  469,019















Equity-to-assets



10.78%



11.03%



11.29%

Tangible common equity ratio



10.25%



10.47%



10.54%





Contact:

Matthew P. Wagner

Victor R. Santoro



Chief Executive Officer

Executive Vice President and CFO



10250 Constellation Boulevard

10250 Constellation Boulevard



Suite 1640

Suite 1640



Los Angeles, CA 90067

Los Angeles, CA 90067







Phone:

310-728-1020

310-728-1021

Fax:

310-201-0498

310-201-0498





SOURCE PacWest Bancorp

Copyright l 21 PR Newswire

PacWest Bancorp (NASDAQ:PACW)
Historical Stock Chart
Von Jun 2024 bis Jul 2024 Click Here for more PacWest Bancorp Charts.
PacWest Bancorp (NASDAQ:PACW)
Historical Stock Chart
Von Jul 2023 bis Jul 2024 Click Here for more PacWest Bancorp Charts.