EX-99.1 3 a04-1477_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOR FURTHER INFORMATION AT THE COMPANY:

 

Julia Gouw

 

Steven Canup

Chief Financial Officer

 

Investor Relations

(626) 583-3512

 

(626) 583-3775

 

FOR IMMEDIATE RELEASE

January 22, 2004

 

EAST WEST BANCORP REPORTS RECORD EARNINGS FOR 4TH QUARTER
AND FULL YEAR 2003

 

EPS of $0.65 for the Quarter and $2.38 for the Full Year

 

25% EPS Growth for Quarter Driven by Loan Growth, Higher Margin and
Continued Efficiencies

 

San Marino, CA – January 22, 2004 – East West Bancorp, Inc. (Nasdaq: EWBC), parent company of East West Bank, one of the nation’s premier community banks and a leading institution focused on the Chinese-American and other niche markets, today reported its seventh consecutive year of record earnings.  Earnings per share for the fourth quarter increased 25% to $0.65, while EPS for the full year grew by 18% to a record $2.38.  Strong loan growth, higher net interest margins, continued efficiencies and solid asset quality generated the earnings growth for both the quarter and full year.

 

Highlights include:

 

                                          Gross loans increased by 40% for the year to a record $3.3 billion;

                                          Total core deposits equaled $1.8 billion, a 28% increase;

                                          Fourth quarter net interest margin of 4.34%;

                                          Total cost of deposits for the quarter of 0.84%;

                                          Efficiency ratio of 38.94%;

                                          Total non-performing assets of only 0.16% of total assets;

                                          Annualized net charge-offs of 0.02% for the quarter and 0.06% for the year.

 

- more -



 

Financial Summary

 

Fourth quarter net income totaled $16.4 million, a record for any quarter in the Bank’s history and 30% higher than a year ago.  Net income for the full year equaled a record $59.0 million, 19% above the comparable 2002 figure. Return on average assets for the fourth quarter totaled 1.67%, while the return on average equity for the quarter equaled 18.77%. The effective tax rate for the fourth quarter of 2003 was 33.2%, compared to 29.5% for the prior year period.

 

“In 2003 East West generated our seventh consecutive year of record earnings for shareholders and delivered core EPS growth of over 20%”, stated Dominic Ng, Chairman, President and CEO.  “We are especially pleased with the performance in light of the current economic and interest rate environment. At the same time we continued to report strong asset quality and minimal levels of loan losses and solid capital ratios. Especially encouraging is the momentum we bring to 2004 through the fourth quarter where we achieved milestones in our core net interest margin, return on assets and growth in loans and earnings.  We continue to believe that our consistently strong financial performance results from a carefully crafted roadmap for success that allows us to capitalize on our positions in high growth niche markets and generate core earnings growth throughout changing and challenging economic conditions.  Adhering to this operating strategy not only differentiates East West from its competitors, but also has built one of the strongest and most respected full service commercial banking franchises in the state.”

 

Management Guidance

 

Mr. Ng provided guidance on the Bank’s outlook for 2004, “We have set an initial 2004 EPS estimate range of $2.74 to $2.78, representing an annualized growth rate of 16% to 17%.  We believe that this goal carefully balances our long term growth objectives with a commitment to prudent loan underwriting, efficient utilization of our operating platform and the realities of the current market environment.  These estimates are based on projected loan growth of 18% to 20%, deposit growth of approximately 15%, a stable interest rate environment and efficiency ratio, and an effective tax rate of between 35% and 36%.”

 

Balance Sheet Summary

 

At December 31, 2003, total assets equaled a record $4.1 billion, 22% above assets at December 31, 2002.  The growth in assets was generated entirely by growth in gross loans, offset by reductions in investment securities and cash and equivalents.  Gross loans at year-end 2003 equaled $3.3 billion, an increase of 40% for the year and a record number for the Bank. All categories of loans contributed to the growth in the loan portfolio, with commercial real estate, multifamily and commercial business making the most significant contributions.  Organic loan growth, which excludes the impact of the acquisition of Pacific Business Bank in early 2003, totaled 35% for the year.  Management attributed the strong growth in the loan portfolio primarily to continued positive fundamentals in local commercial and multifamily real estate markets, the attractiveness of a number of selected loan programs, and an increased origination

 

2



 

volume from our branch network.  Management’s initial estimated net growth in loans for 2004 is approximately 18% to 20%, reflecting the core rate of growth in the Bank’s lending markets, the addition of new client relationships and the utilization of additional lending programs and products.

 

Average earning assets for the fourth quarter equaled $3.7 billion, 20% higher than for the fourth quarter of 2002. A 36% increase in average loans to $3.1 billion, offset by an 8% decrease in average investment securities, accounted for the growth in average earning assets. The yield on average earning assets for the quarter equaled 5.25%, compared to 5.35% a year ago, primarily due to lower market interest rates on both loans and investments.

 

Total deposits as of December 31, 2003 equaled $3.3 billion, a 13% increase over the year ago level. Core deposits at the end of 2003 totaled $1.8 billion, 28% greater than the year prior.  Demand and money market accounts made the largest contribution to overall deposit growth for the year, with smaller contributions coming from savings and checking accounts. Average deposits for the fourth quarter totaled $3.2 billion, 13% above the figure for the prior year period, while average core deposits equaled $1.7 billion, 33% greater than a year ago.  Management attributes the growth in core deposits to expansion in the number and size of commercial relationships, as well as programs in the retail branches targeted to smaller businesses and retail customers.  The average cost of deposits for the fourth quarter fell to 0.84% from 1.46% for the fourth quarter of 2002.  Assuming stable interest rates, management believes that the cost for all deposit categories has reached a natural floor and that the cost of deposits within each category for 2004 should remain approximately equal to that for the fourth quarter of 2003.  East West has initiated a retail time deposit program that could increase time deposits as a percentage of overall deposits and result in a slight increase in the cost of deposits for 2004, again assuming a flat interest rate environment.

 

Operating Results

 

Net interest income for the fourth quarter climbed 36% to a record $39.8 million, due primarily to the significant growth in the loan portfolio, the higher percentage of loans to earning assets and slower rate of decrease in the yield on earning assets compared to the cost of funds. As a result, the net interest margin for the quarter equaled 4.34%, compared to 3.83% a year ago.  Management anticipates a net interest margin for 2004, assuming stable interest rates, of 4.30% to 4.45%, primarily as a result of growth in earning assets.

 

East West provided $2.3 million for loan losses during the fourth quarter, compared to $2.6 million in the year ago quarter.  The provision reflects the rate of loan growth, as well as the recent trends in the level of non-performing assets and loan losses and management’s overall assessment of the risk inherent in the loan portfolio. Management anticipates total provisions for 2004 of approximately $12 million, reflecting the anticipated rate of growth in the loan portfolio and resulting in an allowance for losses of approximately 1.20% to 1.25%.

 

3



 

Non-interest income for the fourth quarter totaled $8.1 million, 8% higher than the year ago level.  Core non-interest income for the quarter, which excludes non-recurring gains on sales of loans, securities and other assets, totaled $7.5 million, an increase of 20% over the prior year period.  Higher branch fees related to the growth in deposits, as well as increased letters of credit income from trade finance and affordable housing credit enhancements, and gains in income from secondary marketing activities related to mortgage loan sales, accounted for the growth in core noninterest income.  Management anticipates stable non-interest income for 2004, based on a decrease in the level of secondary marketing income as a result of more normalized residential mortgage activities, offset by growth in loan and deposit fees, and increased trade finance and credit enhancement activities.

 

East West reported total non-interest expense for the fourth quarter of $21.1 million, 29% above a year ago. Cash operating expenses, which exclude the amortization of positive intangibles and investments in affordable housing partnerships, totaled $18.7 million for the quarter, a 28% increase over the prior year period.  Higher compensation, occupancy and other operating expense accounted for the increase and can be attributed to overall deposit and loan growth.  During 2003, East West hired relationship and operational personnel to enhance and support the growth in both loans and deposits, with a significant portion of the new hires occurring in the last quarter of the year.  The additional staffing, along with general growth of the Bank, should result in a 17% to 19% growth in the dollar amount of core non-interest expense for 2004.  East West generated a 38.94% efficiency ratio for the fourth quarter of 2003, compared to 39.67% a year ago.  Management believes that the Bank has made the required investments in its operating platform and that the efficiency ratio for 2004 will remain in the 38% to 40% range.

 

The effective tax rate for the fourth quarter equaled 33.2%, compared to 29.5% a year ago. The higher rate resulted from the elimination of the tax benefit from the Bank’s Registered Investment Company subsidiary in late 2002, offset by additional tax credits from new investments made in affordable housing partnerships. East West did not realize any tax benefit from the eliminated RIC or any similar entity during 2003.  Management anticipates an effective tax rate for 2004 of approximately 35% to 36%.

 

Asset Quality

 

Non-performing assets remained at the lower end of the anticipated range during the fourth quarter. Total non-performing assets as of December 31, 2003 equaled $6.6 million, or 0.16% of total assets, compared to $12.2 million, or 0.37% of total assets, at year end 2002. The significant reduction in non-performing assets resulted primarily from the resolution of a number of commercial real estate and multifamily loans during the year, as well as the reduction in restructured loans.  Non-accrual loans at year end totaled $5.3 million, or 0.16% of total loans, compared to $8.9 million, or 0.38% of total loans a year ago.  Net charge-offs for the quarter totaled $142,000, or an annualized 0.02% of average loans, compared to $1.5 million, or 0.26% for the fourth quarter of 2002.  For the full year 2003 net charge-offs totaled $1.5 million, or 0.06% of average loans, compared

 

4



 

to $2.5 million, or 0.11% for 2002.  Management believes that the overall level of asset quality remains sound and that non-performing assets should continue to be below 0.50% of total assets and that net charge-offs should remain below an annualized 0.35% in 2004.  The allowance for loan losses at year end 2003 equaled $39.2 million, or 1.20% of total loans and 739% of non-accrual loans, compared to $35.3 million, or 1.50% of total loans at the end of 2002.

 

Capitalization

 

East West continues to be well capitalized under all regulatory guidelines, with a Tier I risk-based capital ratio of 9.66%, a total risk-based capital ratio of 10.87% and a Tier I leverage ratio of 9.13%.   Total stockholders’ equity as of December 31, 2003 equaled $362.0 million, representing a book value per share of $14.82.  During the fourth quarter, East West issued $10 million in Trust Preferred Securities through a pooled trust preferred offering. East West did not repurchase any shares under its existing share repurchase programs during the quarter.

 

About East West

 

East West Bancorp is a publicly owned company, with $4.1 billion in assets, whose stock is traded on the Nasdaq National Market under the symbol “EWBC”. The company’s wholly owned subsidiary, East West Bank, is the fourth largest independent commercial bank headquartered in Los Angeles. East West Bank serves the community with 40 locations throughout Los Angeles, Orange, San Francisco, Alameda, Santa Clara, and San Mateo counties and a Beijing Representative Office in China. It is also one of the largest financial institutions in the nation focusing on the Chinese-American community.  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, 2002 (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 EWBC and its subsidiaries to increase its customer base; the effect of regulatory and legislative action, including recently enacted 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 events.

 

5



 

EAST WEST BANK

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)

(In thousands, except per share amounts)

 

 

 

December 31,
2003

 

December 31,
2002

 

% Change

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

141,589

 

$

295,272

 

(52

)

Investment securities

 

445,736

 

531,607

 

(16

)

Loans (net of allowance for loan losses of $39,246 and $35,292)

 

3,234,133

 

2,313,199

 

40

 

Premiums on deposits acquired, net

 

7,565

 

7,500

 

1

 

Goodwill

 

28,710

 

19,030

 

51

 

Other assets

 

197,700

 

154,881

 

28

 

Total assets

 

$

4,055,433

 

$

3,321,489

 

22

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Deposits

 

$

3,312,667

 

$

2,926,352

 

13

 

Short-term borrowings

 

12,000

 

 

100

 

FHLB advances

 

281,300

 

34,000

 

727

 

Accrued expenses and other liabilities

 

53,589

 

36,170

 

48

 

Notes payable

 

2,192

 

2,100

 

4

 

Junior subordinated debt securities

 

31,702

 

20,750

 

53

 

Total liabilities

 

3,693,450

 

3,019,372

 

22

 

Stockholders’ equity

 

361,983

 

302,117

 

20

 

Total liabilities and stockholders’ equity

 

$

4,055,433

 

$

3,321,489

 

22

 

Book value per share

 

$

14.82

 

$

12.65

 

17

 

Number of shares at period end

 

24,429

 

23,882

 

2

 

 

Ending Balances

 

 

 

December 31,
2003

 

December 31,
2002

 

% Change

 

Loans

 

 

 

 

 

 

 

Residential first mortgage

 

$

146,686

 

$

108,508

 

35

 

Real estate - multifamily

 

809,311

 

628,303

 

29

 

Real estate - commercial

 

1,558,594

 

983,481

 

58

 

Real estate - construction

 

179,544

 

176,221

 

2

 

Commercial

 

311,133

 

246,798

 

26

 

Trade finance

 

120,809

 

89,573

 

35

 

Consumer

 

147,150

 

112,924

 

30

 

Total gross loans

 

$

3,273,227

 

$

2,345,808

 

40

 

Unearned fees, premiums and discounts

 

152

 

2,683

 

(94

)

Allowance for loan losses

 

(39,246

)

(35,292

)

11

 

Net loans

 

$

3,234,133

 

$

2,313,199

 

40

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

922,946

 

$

741,891

 

24

 

Interest-bearing checking

 

276,390

 

230,769

 

20

 

Money market

 

289,217

 

167,148

 

73

 

Savings

 

301,154

 

256,995

 

17

 

Total core deposits

 

1,789,707

 

1,396,803

 

28

 

Time deposits

 

1,522,960

 

1,529,549

 

(0

)

Total deposits

 

$

3,312,667

 

$

2,926,352

 

13

 

 

6



 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

(In thousands, except per share amounts)

 

 

 

For the three months ended December 31,

 

 

 

2003

 

2002

 

% Change

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

48,191

 

$

40,881

 

18

 

Interest expense

 

(8,381

)

(11,585

)

(28

)

Net interest income

 

39,810

 

29,296

 

36

 

Provision for loan losses

 

(2,300

)

(2,550

)

(10

)

Net interest income after provision for loan losses

 

37,510

 

26,746

 

40

 

Noninterest income

 

8,124

 

7,499

 

8

 

Noninterest expense

 

(21,084

)

(16,317

)

29

 

Income before taxes

 

24,550

 

17,928

 

37

 

Income taxes

 

(8,143

)

(5,293

)

54

 

Net income

 

$

16,407

 

$

12,635

 

30

 

Net income per share, basic

 

$

0.68

 

$

0.53

 

28

 

Net income per share, diluted

 

$

0.65

 

$

0.52

 

25

 

Shares used to compute per share net income:

 

 

 

 

 

 

 

- Basic

 

24,296

 

23,802

 

2

 

- Diluted

 

25,093

 

24,436

 

3

 

 

 

 

For the year ended December 31,

 

 

 

2003

 

2002

 

% Change

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

$

178,543

 

$

167,288

 

7

 

Interest expense

 

(35,232

)

(48,979

)

(28

)

Net interest income

 

143,311

 

118,309

 

21

 

Provision for loan losses

 

(8,800

)

(10,200

)

(14

)

Net interest income after provision for loan losses

 

134,511

 

108,109

 

24

 

Noninterest income

 

32,779

 

24,387

 

34

 

Noninterest expense

 

(77,630

)

(63,680

)

22

 

Income before taxes

 

89,660

 

68,816

 

30

 

Income taxes

 

(30,668

)

(20,115

)

52

 

Net income before cumulative effect of change in accounting principle

 

58,992

 

48,701

 

21

 

Cumulative effect of change in accounting principle

 

 

788

 

(100

)

Net income

 

$

58,992

 

$

49,489

 

19

 

Net income per share, basic

 

$

2.45

 

$

2.10

 

17

 

Net income per share, diluted

 

$

2.38

 

$

2.01

 

18

 

Shares used to compute per share net income:

 

 

 

 

 

 

 

- Basic

 

24,056

 

23,596

 

2

 

- Diluted

 

24,743

 

24,630

 

0

 

 

7



 

SELECTED FINANCIAL INFORMATION

(unaudited)

(Dollars in thousands)

 

Average Balances

 

 

 

For the three months ended December 31,

 

 

 

2003

 

2002

 

% Change

 

Loans

 

 

 

 

 

 

 

Residential first mortgage

 

$

196,334

 

$

135,711

 

45

 

Real estate - multifamily

 

769,202

 

585,216

 

31

 

Real estate - commercial

 

1,432,746

 

968,695

 

48

 

Real estate - construction

 

178,248

 

183,409

 

(3

)

Commercial

 

298,681

 

240,100

 

24

 

Trade finance

 

120,774

 

82,027

 

47

 

Consumer

 

135,282

 

105,006

 

29

 

Total loans

 

3,131,267

 

2,300,164

 

36

 

Investment securities

 

449,670

 

486,940

 

(8

)

Earning assets

 

3,670,280

 

3,056,119

 

20

 

Total assets

 

3,918,881

 

3,255,393

 

20

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-bearing demand

 

851,301

 

641,230

 

33

 

Interest-bearing checking

 

288,389

 

226,313

 

27

 

Money market

 

272,094

 

176,574

 

54

 

Savings

 

310,075

 

253,054

 

23

 

Total core deposits

 

1,721,859

 

1,297,171

 

33

 

Time deposits

 

1,477,807

 

1,539,234

 

(4

)

Total deposits

 

3,199,666

 

2,836,405

 

13

 

Interest-bearing liabilities

 

2,660,143

 

2,280,616

 

17

 

Stockholders’ equity

 

349,685

 

292,302

 

20

 

 

 

 

For the year ended December 31,

 

 

 

2003

 

2002

 

% Change

 

Loans

 

 

 

 

 

 

 

Residential first mortgage

 

$

156,217

 

$

268,553

 

(42

)

Real estate - multifamily

 

709,220

 

497,559

 

43

 

Real estate - commercial

 

1,200,946

 

948,004

 

27

 

Real estate - construction

 

177,006

 

167,029

 

6

 

Commercial

 

276,204

 

252,650

 

9

 

Trade finance

 

111,439

 

84,792

 

31

 

Consumer

 

123,588

 

91,322

 

35

 

Total loans

 

2,754,620

 

2,309,909

 

19

 

Investment securities

 

457,234

 

379,668

 

20

 

Earning assets

 

3,362,864

 

2,855,426

 

18

 

Total assets

 

3,600,465

 

3,034,066

 

19

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest-bearing demand

 

796,800

 

546,332

 

46

 

Interest-bearing checking

 

267,981

 

212,281

 

26

 

Money market

 

224,951

 

163,789

 

37

 

Savings

 

290,251

 

241,894

 

20

 

Total core deposits

 

1,579,983

 

1,164,296

 

36

 

Time deposits

 

1,476,099

 

1,453,295

 

2

 

Total deposits

 

3,056,082

 

2,617,591

 

17

 

Interest-bearing liabilities

 

2,430,309

 

2,182,442

 

11

 

Stockholders’ equity

 

325,645

 

270,626

 

20

 

 

8



 

SELECTED FINANCIAL INFORMATION

(unaudited)

(Dollars in thousands)

 

 

 

For the
Three months ended
December 31,

 

For the
Year ended
December 31,

 

 

 

2003

 

2002

 

% Change

 

2003

 

2002

 

% Change

 

Selected Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Period

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.67

%

1.55

%

8

 

1.64

%

1.63

%

1

 

Return on average equity

 

18.77

%

17.29

%

9

 

18.12

%

18.29

%

(1

)

Interest rate spread

 

3.99

%

3.32

%

20

 

3.86

%

3.62

%

7

 

Net interest margin

 

4.34

%

3.83

%

13

 

4.26

%

4.14

%

3

 

Yield on earning assets

 

5.25

%

5.35

%

(2

)

5.31

%

5.86

%

(9

)

Cost of deposits

 

0.84

%

1.46

%

(42

)

0.98

%

1.66

%

(41

)

Cost of funds

 

0.95

%

1.59

%

(40

)

1.09

%

1.79

%

(39

)

Noninterest expense/ average assets (1)

 

1.91

%

1.79

%

7

 

1.92

%

1.88

%

2

 

Efficiency ratio (1)

 

38.94

%

39.67

%

(2

)

39.16

%

40.07

%

(2

)

Net chargeoffs to average loans (annualized)

 

0.02

%

0.26

%

(92

)

0.06

%

0.11

%

(45

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital ratio

 

 

 

 

 

 

 

9.66

%

10.61

%

(9

)

Total risk-based capital ratio

 

 

 

 

 

 

 

10.87

%

11.86

%

(8

)

Tier 1 leverage ratio

 

 

 

 

 

 

 

9.13

%

8.99

%

2

 

Nonperforming assets to total assets

 

 

 

 

 

 

 

0.16

%

0.37

%

(57

)

Nonaccrual loans to total loans

 

 

 

 

 

 

 

0.16

%

0.38

%

(58

)

Allowance for loan losses to total loans

 

 

 

 

 

 

 

1.20

%

1.50

%

(20

)

Allowance for loan losses to nonaccrual loans

 

 

 

 

 

 

 

738.96

%

398.55

%

85

 

 

 

 

For the
Three months ended
December 31,

 

For the
Year ended
December 31,

 

 

 

2003

 

2002

 

% Change

 

2003

 

2002

 

% Change

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan fees

 

$

789

 

$

944

 

(16

)

$

4,176

 

$

3,254

 

28

 

Branch fees

 

1,824

 

1,578

 

16

 

7,232

 

6,186

 

17

 

Letters of credit fees and commissions

 

2,002

 

1,532

 

31

 

7,123

 

5,641

 

26

 

Gain on sale of loans

 

47

 

1,216

 

(96

)

401

 

1,515

 

(74

)

Gain on securities

 

566

 

 

100

 

1,951

 

13

 

14,908

 

Income from secondary market activities

 

1,365

 

653

 

109

 

5,657

 

2,359

 

140

 

Other

 

1,531

 

1,576

 

(3

)

6,239

 

5,419

 

15

 

Total

 

$

8,124

 

$

7,499

 

8

 

$

32,779

 

$

24,387

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and other employee benefits

 

$

8,265

 

$

6,287

 

31

 

$

31,844

 

$

25,332

 

26

 

Net occupancy of premises

 

2,845

 

2,206

 

29

 

10,314

 

9,401

 

10

 

Deposit insurance premiums and regulatory assessments

 

172

 

165

 

4

 

722

 

621

 

16

 

Data processing

 

547

 

408

 

34

 

1,868

 

1,711

 

9

 

Amortization of positive intangibles

 

519

 

444

 

17

 

1,989

 

1,806

 

10

 

OREO operations

 

 

(7

)

(100

)

 

3

 

(100

)

Amortization of investments in affordable housing partnerships

 

1,901

 

1,277

 

49

 

6,677

 

4,698

 

42

 

Other

 

6,835

 

5,537

 

23

 

24,216

 

20,108

 

20

 

Total

 

$

21,084

 

$

16,317

 

29

 

$

77,630

 

$

63,680

 

22

 

 


(1) Excludes the amortization of intangibles and investments in affordable housing partnerships

 

9