Page 1-1-1 NASDAQ: HOPE
News Release
HOPE BANCORP REPORTS 2019 FOURTH QUARTER FINANCIAL RESULTS
LOS ANGELES - January 22, 2020 - Hope Bancorp, Inc. (the “Company”) (NASDAQ: HOPE), the holding company of Bank of Hope (the “Bank”), today reported unaudited financial results for its fourth quarter and year ended December 31, 2019.
For the three months ended December 31, 2019, net income totaled $43.0 million, or $0.34 per diluted common share. This compares with net income of $42.6 million, or $0.34 per diluted common share, in the 2019 third quarter and $44.4 million, or $0.35 per diluted common share, in the 2018 fourth quarter. For 2019, net income totaled $171.0 million, or $1.35 per diluted common share, compared with 2018 net income of $189.6 million, or $1.44 per diluted common share.
“We are pleased to have completed the year with another solid quarter that underscores the consistent progress we are making with our strategic initiatives,” said Kevin S. Kim, Chairman, President and Chief Executive Officer of Hope Bancorp, Inc. “Most notably, we continued to see a favorable shift in our deposit base to lower costing core deposits, which contributed to a considerable reduction in our total cost of deposits, the first decrease we have seen in three years. We also originated a record level of $848 million in new loans, which continues to represent a well-balanced mix of commercial real estate, commercial and consumer loans and led to a second consecutive quarter of organic loan growth. Noninterest expenses remain well contained at 1.85% of total assets, notwithstanding the ongoing investments we continue to make in our organization. And our active buyback of 943,094 shares under our current share repurchase plan underscores our ongoing commitment to enhance shareholder returns.
“We move forward into 2020 with strong conviction that we have the right strategies in place given the current stage of the economic growth cycle and the lower interest rate environment that we are operating in. With the progress we have made in controlling our deposit costs, the growing contribution of the higher-rate SBA loans in our portfolio, and assuming no further changes in the Fed Funds rate this year, we believe we are positioned to begin seeing some margin expansion by the second half of the year, which will ultimately improve our ability to further enhance returns and profitability.”
Q4 2019 Highlights
• | Record new loan originations of $847.6 million led to more than a 1% increase in loans receivable quarter-over-quarter, or 6% annualized. |
• | Deposit initiatives contributed to a 13 basis point reduction quarter-over-quarter in total deposit costs, the first quarter-over-quarter decrease since Q4 2016. |
• | Total deposits increased 2% quarter-over-quarter, reflecting a continuation of a favorable mix-shift to core deposits. |
• | Total noninterest expenses well contained and remain at 1.85% of average assets. |
• | Repurchased 943,094 shares at an average price of $14.62 during the 2019 fourth quarter. |
(more)
Page 2-2-2 NASDAQ: HOPE
Financial Highlights
(dollars in thousands, except per share data) (unaudited) | At or for the Three Months Ended | ||||||||||
12/31/2019 | 9/30/2019 | 12/31/2018 | |||||||||
Net income | $ | 43,009 | $ | 42,592 | $ | 44,449 | |||||
Diluted earnings per share | $ | 0.34 | $ | 0.34 | $ | 0.35 | |||||
Net interest income before provision for loan losses | $ | 113,508 | $ | 116,258 | $ | 121,893 | |||||
Net interest margin | 3.16 | % | 3.25 | % | 3.41 | % | |||||
Noninterest income | $ | 12,979 | $ | 12,995 | $ | 11,614 | |||||
Noninterest expense | $ | 70,429 | $ | 69,995 | $ | 70,189 | |||||
Net loans receivable | $ | 12,181,863 | $ | 12,010,800 | $ | 12,005,558 | |||||
Deposits | $ | 12,527,364 | $ | 12,234,750 | $ | 12,155,656 | |||||
Nonaccrual loans (1) (2) | $ | 54,785 | $ | 42,235 | $ | 53,286 | |||||
Nonperforming loans to loans receivable (1) (2) | 0.80 | % | 0.64 | % | 0.87 | % | |||||
ALLL to loans receivable | 0.77 | % | 0.78 | % | 0.77 | % | |||||
ALLL to nonaccrual loans (1) (2) | 171.84 | % | 222.28 | % | 173.70 | % | |||||
ALLL to nonperforming assets (1) (2) | 77.08 | % | 97.06 | % | 81.92 | % | |||||
Provision for loan losses | $ | 1,000 | $ | 2,100 | $ | 2,800 | |||||
Net charge offs | $ | 738 | $ | 1,822 | $ | 872 | |||||
Return on average assets (“ROA”) | 1.13 | % | 1.12 | % | 1.17 | % | |||||
Return on average equity (“ROE”) | 8.46 | % | 8.47 | % | 9.42 | % | |||||
Return on average common tangible equity (“ROTCE”) (3) | 11.04 | % | 11.11 | % | 12.62 | % | |||||
Noninterest expense / average assets | 1.85 | % | 1.85 | % | 1.85 | % | |||||
Efficiency ratio | 55.68 | % | 54.15 | % | 52.57 | % | |||||
(1) Excludes delinquent SBA loans that are guaranteed and currently in liquidation
(2) Excludes purchased credit-impaired loans
(3) Return on average tangible common equity is a non-GAAP financial measure. A reconciliation of the Company’s return on average tangible common equity is provided in the accompanying financial information on Table Page 7.
Operating Results for the 2019 Fourth Quarter
Net interest income before provision for loan losses for the 2019 fourth quarter totaled $113.5 million, compared with $116.3 million in the 2019 third quarter and $121.9 million in the year-ago fourth quarter.
The net interest margin for the 2019 fourth quarter declined 9 basis points to 3.16% from 3.25% in the 2019 third quarter, reflecting lower weighted average yield on loans, due to three decreases in the fed funds rate of 25 basis points each on July 31, September 18 and October 30, 2019, partially offset by lower deposit costs. The net interest margin in the prior-year fourth quarter was 3.41%.
The weighted average yield on loans for the 2019 fourth quarter was 5.04%, compared with 5.27% in the preceding third quarter and 5.21% in the year-ago fourth quarter.
The Company continued to see benefits from its deposit initiatives with a favorable shift in the mix of deposits. This contributed to a quarter-over-quarter decrease in the weighted average cost of deposits, which was 1.49% for the 2019 fourth quarter, compared with 1.62% for the third quarter of 2019. In the 2018 fourth quarter, the weighted average cost of deposits was 1.40%.
Noninterest income totaled $13.0 million for the 2019 fourth quarter and preceding third quarter. Net gains on sales of other loans, predominantly from the sale of residential mortgage loans, increased to $1.9 million for the 2019 fourth quarter from $804,000 in the preceding third quarter. This increase was largely offset by lower levels of swap fee income versus the preceding quarter. In the 2018 fourth quarter, noninterest income totaled $11.6 million and included a $447,000 net gain on sales of SBA loans to the secondary market and $381,000 net gain on the sale of other loans. Since
(more)
Page 3-3-3 NASDAQ: HOPE
the middle of the 2018 fourth quarter, the Company has discontinued its practice of regularly selling SBA loans to the secondary market.
Noninterest expense was stable at $70.4 million for the 2019 fourth quarter, compared with $70.0 million for the preceding third quarter and $70.2 million for the year-ago fourth quarter. Noninterest expense as a percentage of average assets amounted to 1.85% for the 2019 fourth quarter, 2019 third quarter and 2018 fourth quarter.
The slight increase in noninterest expense quarter-over-quarter reflects an increase in professional fees, FDIC assessment, and credit and OREO related expenses. The preceding third quarter included FDIC assessment credits which reduced the FDIC assessment expense for the quarter to zero, compared with minimal credit applied for the fourth quarter of 2019. These increases were offset by lower compensation costs in the 2019 fourth quarter.
Salaries and employee benefits expense decreased to $39.8 million for the 2019 fourth quarter from $41.6 million for the 2019 third quarter, largely reflecting reduced expenses related to the Company’s 401(k) and insurance programs. In the 2018 fourth quarter, salaries and employee benefits expense totaled $36.6 million.
The effective tax rate for the 2019 fourth quarter was 21.9%, compared with 25.5% in the preceding 2019 third quarter and 26.6% in the 2018 fourth quarter. The Company attributed the reduction of the effective tax rate for the 2019 fourth quarter mainly due to adjustments related to FASB Interpretation No. 48 (“FIN 48”), which lowered the tax provision for the quarter by approximately $1.8 million, net of Federal and State tax.
Balance Sheet Summary
New loan originations funded during the 2019 fourth quarter totaled a record $847.6 million and included SBA loan production of $61.8 million and residential mortgage loan originations of $64.2 million. This compares with 2019 third quarter originations of $693.9 million, including SBA loan production of $53.8 million and residential mortgage loan originations of $58.5 million. In the year-ago fourth quarter, new loan originations funded totaled $667.3 million, including SBA loan production of $81.5 million and residential mortgage loan originations of $162.3 million.
SBA 7(a) loan originations totaled $46.1 million for the 2019 fourth quarter, compared with $34.4 million for the third quarter of 2019 and $44.7 million for the year-ago fourth quarter. There were no sales of SBA 7(a) loans to the secondary market during 2019. In contrast, the Company sold $10.2 million of its SBA 7(a) loans during the 2018 fourth quarter prior to its decision to retain the loans in its portfolio.
At December 31, 2019, loans receivable increased 1% to $12.28 billion from $12.10 billion at September 30, 2019 and increased 1% from $12.10 billion at December 31, 2018.
Total deposits at December 31, 2019 increased 2% to $12.53 billion from $12.23 billion at September 30, 2019 and increased 3% from $12.16 billion at December 31, 2018. During the 2019 fourth quarter, the Company continued to see a favorable shift in the mix of deposits marked by higher core deposits, particularly in money market account balances, and decreases in higher-cost time deposits. Noninterest bearing demand deposits at year-end 2019 increased 2% from September 30, 2019 and increased 3% from December 31, 2018. Money market and other deposits at year-end 2019 increased 6% and 31% from September 30, 2019 and December 31, 2018, respectively, and rose as a percentage of total deposits to 32% at December 31, 2019 from 31% at September 30, 2019 and 25% at December 31, 2018.
Reflecting the continued favorable mix-shift in deposits, total cost of deposits decreased 13 basis points to 1.49% from 1.62% for the 2019 third quarter. In the fourth quarter of 2018, total cost of deposits was 1.40%.
Credit Quality
The provision for loan and lease losses for the 2019 fourth quarter was $1.0 million, compared with $2.1 million for the preceding 2019 third quarter and $2.8 million for the year-ago fourth quarter.
(more)
Page 4-4-4 NASDAQ: HOPE
Following are the components of nonperforming assets as of December 31, 2019, September 30, 2019, and December 31, 2018:
(dollars in thousands) (unaudited) | 12/31/2019 | 9/30/2019 | 12/31/2018 | |||||
Loans on nonaccrual status (1) | $ | 54,785 | $ | 42,235 | $ | 53,286 | ||
Delinquent loans 90 days or more on accrual status (2) | 7,547 | 398 | 1,529 | |||||
Accruing troubled debt restructured loans | 35,709 | 34,717 | 50,410 | |||||
Total nonperforming loans | 98,041 | 77,350 | 105,225 | |||||
Other real estate owned | 24,091 | 19,374 | 7,754 | |||||
Total nonperforming assets | $ | 122,132 | $ | 96,724 | $ | 112,979 | ||
(1) | Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $28.1 million, $37.3 million, and $29.2 million, at December 31, 2019, September 30, 2019, and December 31, 2018, respectively. |
(2) | Excludes Acquired Credit Impaired Loans totaling $13.2 million, $15.5 million, and $14.1 million, at December 31, 2019, September 30, 2019, and December 31, 2018, respectively. |
Following are the components of criticized loan balances as of December 31, 2019, September 30, 2019, and December 31, 2018:
(dollars in thousands) (unaudited) | 12/31/2019 | 9/30/2019 | 12/31/2018 | |||||
Special Mention (3) | $ | 141,452 | $ | 139,848 | $ | 163,089 | ||
Classified (3) | 259,291 | 268,622 | 318,327 | |||||
Criticized | $ | 400,743 | $ | 408,470 | $ | 481,416 | ||
(3) | Balances include purchased loans which were marked to fair value on the date of acquisition. |
The Company recorded net charge offs of $738,000 during the 2019 fourth quarter, or 0.02% of average loans receivable on an annualized basis. This compares with net charge offs of $1.8 million, or 0.06% of average loans receivable on an annualized basis, during the 2019 third quarter. In the 2018 fourth quarter, the Company recorded net charge offs of $872,000, or 0.03% of average loans receivable on an annualized basis.
The allowance for loan and lease losses (“ALLL”) was $94.1 million, $93.9 million, and $92.6 million at December 31, 2019, September 30, 2019 and December 31, 2018, respectively. As a percentage of loans receivable (excluding loans held for sale), the ALLL was 0.77%, 0.78% and 0.77% at December 31, 2019, September 30, 2019 and December 31, 2018, respectively. The coverage ratio of the ALLL to nonperforming loans (excluding purchased credit-impaired loans) was 96.03% at December 31, 2019, 121.37% at September 30, 2019 and 87.96% at December 31, 2018.
Impaired loans (defined as loans for which it is probable that not all principal and interest payments due will be collected in accordance with the contractual terms) totaled $90.5 million at December 31, 2019, $77.3 million at September 30, 2019 and $104.0 million at December 31, 2018.
(more)
Page 5-5-5 NASDAQ: HOPE
Capital
At December 31, 2019, the Company and the Bank continued to exceed all regulatory capital requirements to be classified as a “well-capitalized” financial institution, as summarized in the following table:
(unaudited) | 12/31/2019 | 9/30/2019 | 12/31/2018 | Minimum Guideline for “Well-Capitalized” Bank | |||
Common Equity Tier 1 Capital | 11.76% | 11.89% | 11.44% | 6.50% | |||
Tier 1 Leverage Ratio | 11.22% | 11.18% | 10.55% | 5.00% | |||
Tier 1 Risk-Based Ratio | 12.51% | 12.65% | 12.21% | 8.00% | |||
Total Risk-Based Ratio | 13.23% | 13.38% | 12.94% | 10.00% | |||
Tangible common equity per share and as a percentage of tangible assets are summarized in the following table:
(unaudited) | 12/31/2019 | 9/30/2019 | 12/31/2018 | ||
Tangible common equity per share (1) | $12.40 | $12.27 | $11.25 | ||
Tangible common equity to tangible assets (2) | 10.27% | 10.43% | 9.61% | ||
(1) | Tangible common equity represents common equity less goodwill and net other intangible assets. Tangible common equity per share represents tangible common equity divided by the number of shares issued and outstanding. Both tangible common equity and tangible common equity per share are non-GAAP financial measures. A reconciliation of the Company’s total stockholders’ equity to tangible common equity is provided in the accompanying financial information on Table Page 7. |
(2) | Tangible assets represent total assets less goodwill and net other intangible assets. Tangible common equity to tangible assets is the ratio of tangible common equity over tangible assets. Tangible common equity to tangible assets is a non-GAAP financial measure. A reconciliation of the Company’s total assets to tangible assets is provided in the accompanying financial information on Table Page 7. |
Management reviews tangible common equity to tangible assets ratio in evaluating the Company’s and the Bank’s capital levels and has included these figures and tangible common equity per share figures in response to market participant interest in tangible common equity as a measure of capital. A reconciliation of the GAAP to non-GAAP financial measures is provided in the accompanying financial information.
Stock Repurchase Plan
Under the Company’s $50 million stock repurchase program announced on July 16, 2019, the Company repurchased 943,094 shares at an average price of $14.62 during the 2019 fourth quarter. As of December 31, 2019, $36.2 million of the plan remained available.
Investor Conference Call
The Company previously announced that it will host an investor conference call on Thursday, January 23, 2020 at 9:30 a.m. Pacific Time / 12:30 p.m. Eastern Time to review financial results for its fourth quarter ended December 31, 2019. Investors and analysts are invited to access the conference call by dialing 866-235-9917 (domestic) or 412-902-4103 (international) and asking for the “Hope Bancorp Call.” A presentation to accompany the earnings call will be available at the Investor Relations section of Hope Bancorp’s website at www.ir-hopebancorp.com. Other interested parties are invited to listen to a live webcast of the call available at the Investor Relations section of Hope Bancorp’s website. After the live webcast, a replay will remain available in the Investor Relations section of Hope Bancorp’s website for one year. A telephonic replay of the call will be available at 877-344-7529 (domestic) or 412-317-0088 (international) for one week through January 30, 2020, replay access code 10137771.
(more)
Page 6-6-6 NASDAQ: HOPE
About Hope Bancorp, Inc.
Hope Bancorp, Inc. is the holding company of Bank of Hope, the first and only super regional Korean-American bank in the United States with $15.7 billion in total assets as of December 31, 2019. Headquartered in Los Angeles and serving a multi-ethnic population of customers across the nation, Bank of Hope operates 58 full-service branches in California, Washington, Texas, Illinois, New York, New Jersey, Virginia and Alabama. The Bank also operates SBA loan production offices in Seattle, Denver, Dallas, Atlanta, Portland, Oregon, New York City, Northern California and Houston; commercial loan production offices in Northern California and Seattle; residential mortgage loan production offices in Southern California; and a representative office in Seoul, Korea. Bank of Hope specializes in core business banking products for small and medium-sized businesses, with an emphasis in commercial real estate and commercial lending, SBA lending and international trade financing. Bank of Hope is a California-chartered bank, and its deposits are insured by the FDIC to the extent provided by law. Bank of Hope is an Equal Opportunity Lender. For additional information, please go to bankofhope.com. By including the foregoing website address link, the Company does not intend to and shall not be deemed to incorporate by reference any material contained or accessible therein.
Forward-Looking Statements
Some statements in this press release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to, among other things, expectations regarding the business environment in which we operate, projections of future performance, perceived opportunities in the market and statements regarding our business strategies, objectives and vision. Forward-looking statements include, but are not limited to, statements preceded by, followed by or that include the words “will,” “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions. With respect to any such forward-looking statements, the Company claims the protection provided for in the Private Securities Litigation Reform Act of 1995. These statements involve risks and uncertainties. The Company’s actual results, performance or achievements may differ significantly from the results, performance or achievements expressed or implied in any forward-looking statements. The risks and uncertainties include, but are not limited to: possible deterioration in economic conditions in our areas of operation; interest rate risk associated with volatile interest rates and related asset-liability matching risk; liquidity risks; risk of significant non-earning assets, and net credit losses that could occur, particularly in times of weak economic conditions or times of rising interest rates; the failure of or changes to assumptions and estimates underlying the Company’s allowances for loan losses, including the timing and effects of the implementation of the current expected credit losses model; and regulatory risks associated with current and future regulations. For additional information concerning these and other risk factors, see the Company’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect the occurrence of events or circumstances after the date of such statements except as required by law.
Contacts:
Alex Ko EVP & Chief Financial Officer 213-427-6560 alex.ko@bankofhope.com | Angie Yang SVP, Director of Investor Relations & Corporate Communications 213-251-2219 angie.yang@bankofhope.com |
# # #
(tables follow)
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except share data)
Assets | 12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | ||||||||||||
Cash and due from banks | $ | 698,567 | $ | 549,356 | 27 | % | $ | 459,606 | 52 | % | |||||||
Securities available for sale, at fair value | 1,715,987 | 1,772,322 | (3 | )% | 1,846,265 | (7 | )% | ||||||||||
Federal Home Loan Bank (“FHLB”) stock and other investments | 97,659 | 98,848 | (1 | )% | 104,705 | (7 | )% | ||||||||||
Loans held for sale, at the lower of cost or fair value | 54,271 | 29,627 | 83 | % | 25,128 | 116 | % | ||||||||||
Loans receivable | 12,276,007 | 12,104,682 | 1 | % | 12,098,115 | 1 | % | ||||||||||
Allowance for loan losses | (94,144 | ) | (93,882 | ) | — | % | (92,557 | ) | (2 | )% | |||||||
Net loans receivable | 12,181,863 | 12,010,800 | 1 | % | 12,005,558 | 1 | % | ||||||||||
Accrued interest receivable | 30,772 | 29,743 | 3 | % | 32,225 | (5 | )% | ||||||||||
Premises and equipment, net | 52,012 | 52,604 | (1 | )% | 53,794 | (3 | )% | ||||||||||
Bank owned life insurance | 76,339 | 75,968 | — | % | 75,219 | 1 | % | ||||||||||
Goodwill | 464,450 | 464,450 | — | % | 464,450 | — | % | ||||||||||
Servicing assets | 16,417 | 17,865 | (8 | )% | 23,132 | (29 | )% | ||||||||||
Other intangible assets, net | 11,833 | 12,390 | (4 | )% | 14,061 | (16 | )% | ||||||||||
Other assets | 267,270 | 265,905 | 1 | % | 201,809 | 32 | % | ||||||||||
Total assets | $ | 15,667,440 | $ | 15,379,878 | 2 | % | $ | 15,305,952 | 2 | % | |||||||
Liabilities | |||||||||||||||||
Deposits | $ | 12,527,364 | $ | 12,234,750 | 2 | % | $ | 12,155,656 | 3 | % | |||||||
FHLB advances | 625,000 | 625,000 | — | % | 821,280 | (24 | )% | ||||||||||
Convertible notes, net | 199,458 | 198,211 | 1 | % | 194,543 | 3 | % | ||||||||||
Subordinated debentures | 103,035 | 102,755 | — | % | 101,929 | 1 | % | ||||||||||
Accrued interest payable | 33,810 | 38,197 | (11 | )% | 31,374 | 8 | % | ||||||||||
Other liabilities | 142,762 | 149,681 | (5 | )% | 97,959 | 46 | % | ||||||||||
Total liabilities | 13,631,429 | 13,348,594 | 2 | % | 13,402,741 | 2 | % | ||||||||||
Stockholders’ Equity | |||||||||||||||||
Common stock, $0.001 par value | 136 | 136 | — | % | 136 | — | % | ||||||||||
Capital surplus | 1,428,066 | 1,426,666 | — | % | 1,423,405 | — | % | ||||||||||
Retained earnings | 762,480 | 737,209 | 3 | % | 662,375 | 15 | % | ||||||||||
Treasury stock, at cost | (163,820 | ) | (150,000 | ) | (9 | )% | (150,000 | ) | (9 | )% | |||||||
Accumulated other comprehensive gain (loss) | 9,149 | 17,273 | (47 | )% | (32,705 | ) | 128 | % | |||||||||
Total stockholders’ equity | 2,036,011 | 2,031,284 | — | % | 1,903,211 | 7 | % | ||||||||||
Total liabilities and stockholders’ equity | $ | 15,667,440 | $ | 15,379,878 | 2 | % | $ | 15,305,952 | 2 | % | |||||||
Common stock shares - authorized | 150,000,000 | 150,000,000 | 150,000,000 | ||||||||||||||
Common stock shares - outstanding | 125,756,543 | 126,697,925 | 126,639,912 | ||||||||||||||
Treasury stock shares | 9,945,547 | 9,002,453 | 9,002,453 | ||||||||||||||
Table Page 1
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | 12/31/2019 | 12/31/2018 | % change | |||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||
Interest and fees on loans | $ | 152,795 | $ | 158,115 | (3 | )% | $ | 156,606 | (2 | )% | $ | 627,673 | $ | 594,103 | 6 | % | ||||||||||||
Interest on securities | 10,737 | 11,373 | (6 | )% | 12,385 | (13 | )% | 46,295 | 45,342 | 2 | % | |||||||||||||||||
Interest on federal funds sold and other investments | 2,241 | 2,929 | (23 | )% | 3,035 | (26 | )% | 10,818 | 10,727 | 1 | % | |||||||||||||||||
Total interest income | 165,773 | 172,417 | (4 | )% | 172,026 | (4 | )% | 684,786 | 650,172 | 5 | % | |||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||
Interest on deposits | 45,428 | 49,057 | (7 | )% | 42,477 | 7 | % | 190,158 | 134,958 | 41 | % | |||||||||||||||||
Interest on other borrowings and convertible notes | 6,837 | 7,102 | (4 | )% | 7,656 | (11 | )% | 28,033 | 27,287 | 3 | % | |||||||||||||||||
Total interest expense | 52,265 | 56,159 | (7 | )% | 50,133 | 4 | % | 218,191 | 162,245 | 34 | % | |||||||||||||||||
Net interest income before provision for loan losses | 113,508 | 116,258 | (2 | )% | 121,893 | (7 | )% | 466,595 | 487,927 | (4 | )% | |||||||||||||||||
Provision for loan losses | 1,000 | 2,100 | (52 | )% | 2,800 | (64 | )% | 7,300 | 14,900 | (51 | )% | |||||||||||||||||
Net interest income after provision for loan losses | 112,508 | 114,158 | (1 | )% | 119,093 | (6 | )% | 459,295 | 473,027 | (3 | )% | |||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||||
Service fees on deposit accounts | 4,510 | 4,690 | (4 | )% | 4,568 | (1 | )% | 17,933 | 18,551 | (3 | )% | |||||||||||||||||
Net gains on sales of SBA loans | — | — | — | % | 447 | (100 | )% | — | 9,708 | (100 | )% | |||||||||||||||||
Net gains on sales of other loans | 1,876 | 804 | 133 | % | 381 | 392 | % | 4,487 | 2,485 | 81 | % | |||||||||||||||||
Net gains on sales of securities available for sale | — | 153 | (100 | )% | — | — | % | 282 | — | 100 | % | |||||||||||||||||
Other income and fees | 6,593 | 7,348 | (10 | )% | 6,218 | 6 | % | 26,981 | 29,436 | (8 | )% | |||||||||||||||||
Total noninterest income | 12,979 | 12,995 | — | % | 11,614 | 12 | % | 49,683 | 60,180 | (17 | )% | |||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||||
Salaries and employee benefits | 39,841 | 41,607 | (4 | )% | 36,594 | 9 | % | 161,174 | 153,523 | 5 | % | |||||||||||||||||
Occupancy | 7,516 | 7,703 | (2 | )% | 7,877 | (5 | )% | 30,735 | 30,371 | 1 | % | |||||||||||||||||
Furniture and equipment | 4,260 | 3,851 | 11 | % | 3,448 | 24 | % | 15,583 | 14,902 | 5 | % | |||||||||||||||||
Advertising and marketing | 2,462 | 2,377 | 4 | % | 2,392 | 3 | % | 9,146 | 9,414 | (3 | )% | |||||||||||||||||
Data processing and communications | 2,416 | 2,821 | (14 | )% | 3,650 | (34 | )% | 10,780 | 14,232 | (24 | )% | |||||||||||||||||
Professional fees | 5,948 | 5,241 | 13 | % | 4,756 | 25 | % | 22,528 | 16,286 | 38 | % | |||||||||||||||||
FDIC assessment | 772 | — | 100 | % | 1,406 | (45 | )% | 3,882 | 6,572 | (41 | )% | |||||||||||||||||
Credit related expenses | 1,717 | 1,031 | 67 | % | 507 | 239 | % | 4,975 | 2,863 | 74 | % | |||||||||||||||||
OREO (income) expense, net | (122 | ) | (743 | ) | (84 | )% | 302 | N/A | (934 | ) | 187 | N/A | ||||||||||||||||
Branch restructuring costs | — | — | — | % | 1,674 | (100 | )% | — | 1,674 | (100 | )% | |||||||||||||||||
Other | 5,619 | 6,107 | (8 | )% | 7,583 | (26 | )% | 24,759 | 27,702 | (11 | )% | |||||||||||||||||
Total noninterest expense | 70,429 | 69,995 | 1 | % | 70,189 | — | % | 282,628 | 277,726 | 2 | % | |||||||||||||||||
Income before income taxes | 55,058 | 57,158 | (4 | )% | 60,518 | (9 | )% | 226,350 | 255,481 | (11 | )% | |||||||||||||||||
Income tax provision | 12,049 | 14,566 | (17 | )% | 16,069 | (25 | )% | 55,310 | 65,892 | (16 | )% | |||||||||||||||||
Net income | $ | 43,009 | $ | 42,592 | 1 | % | $ | 44,449 | (3 | )% | $ | 171,040 | $ | 189,589 | (10 | )% | ||||||||||||
Earnings per Common Share: | ||||||||||||||||||||||||||||
Basic | $ | 0.34 | $ | 0.34 | $ | 0.35 | $ | 1.35 | $ | 1.44 | ||||||||||||||||||
Diluted | $ | 0.34 | $ | 0.34 | $ | 0.35 | $ | 1.35 | $ | 1.44 | ||||||||||||||||||
Average Shares Outstanding: | ||||||||||||||||||||||||||||
Basic | 126,410,924 | 126,685,921 | 128,115,170 | 126,598,564 | 131,716,726 | |||||||||||||||||||||||
Diluted | 126,835,273 | 127,007,469 | 128,261,998 | 126,875,320 | 131,954,192 | |||||||||||||||||||||||
Table Page 2
Hope Bancorp, Inc.
Selected Financial Data
Unaudited
At or for the Three Months Ended (Annualized) | At or for the Twelve Months Ended | |||||||||||||
Profitability measures: | 12/31/2019 | 9/30/2019 | 12/31/2018 | 12/31/2019 | 12/31/2018 | |||||||||
ROA | 1.13 | % | 1.12 | % | 1.17 | % | 1.12 | % | 1.29 | % | ||||
ROE | 8.46 | % | 8.47 | % | 9.42 | % | 8.63 | % | 9.92 | % | ||||
Return on average tangible equity 1 | 11.04 | % | 11.11 | % | 12.62 | % | 11.37 | % | 13.25 | % | ||||
Net interest margin | 3.16 | % | 3.25 | % | 3.41 | % | 3.27 | % | 3.53 | % | ||||
Efficiency ratio | 55.68 | % | 54.15 | % | 52.57 | % | 54.74 | % | 50.67 | % | ||||
Noninterest expense / average assets | 1.85 | % | 1.85 | % | 1.85 | % | 1.86 | % | 1.88 | % | ||||
1 Average tangible equity is calculated by subtracting average goodwill and average core deposit intangibles assets from average stockholders’ equity. This is a non-GAAP measure that we believe provides investors with information that is useful in understanding our financial performance and position. | ||||||||||||||
Table Page 3
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands)
Three Months Ended | ||||||||||||||||||||||||||||||||
12/31/2019 | 9/30/2019 | 12/31/2018 | ||||||||||||||||||||||||||||||
Interest | Annualized | Interest | Annualized | Interest | Annualized | |||||||||||||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | Average | Income/ | Average | ||||||||||||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | ||||||||||||||||||||||||
INTEREST EARNING ASSETS: | ||||||||||||||||||||||||||||||||
Loans receivable, including loans held for sale | $ | 12,036,477 | $ | 152,795 | 5.04 | % | $ | 11,911,658 | $ | 158,115 | 5.27 | % | $ | 11,935,109 | $ | 156,606 | 5.21 | % | ||||||||||||||
Securities available for sale | 1,755,887 | 10,737 | 2.43 | % | 1,798,239 | 11,373 | 2.51 | % | 1,835,218 | 12,385 | 2.68 | % | ||||||||||||||||||||
FHLB stock and other investments | 463,615 | 2,241 | 1.92 | % | 482,952 | 2,929 | 2.41 | % | 431,901 | 3,035 | 2.79 | % | ||||||||||||||||||||
Total interest earning assets | $ | 14,255,979 | $ | 165,773 | 4.61 | % | $ | 14,192,849 | $ | 172,417 | 4.82 | % | $ | 14,202,228 | $ | 172,026 | 4.81 | % | ||||||||||||||
INTEREST BEARING LIABILITIES: | ||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||
Demand, interest bearing | $ | 3,682,300 | $ | 14,924 | 1.61 | % | $ | 3,450,749 | $ | 15,802 | 1.82 | % | $ | 3,127,598 | $ | 12,425 | 1.58 | % | ||||||||||||||
Savings | 265,008 | 748 | 1.12 | % | 252,780 | 675 | 1.06 | % | 225,746 | 537 | 0.94 | % | ||||||||||||||||||||
Time deposits | 5,148,092 | 29,756 | 2.29 | % | 5,368,753 | 32,580 | 2.41 | % | 5,626,355 | 29,515 | 2.08 | % | ||||||||||||||||||||
Total interest bearing deposits | 9,095,400 | 45,428 | 1.98 | % | 9,072,282 | 49,057 | 2.15 | % | 8,979,699 | 42,477 | 1.88 | % | ||||||||||||||||||||
FHLB advances & fed funds purchased | 608,052 | 2,921 | 1.91 | % | 632,500 | 3,112 | 1.95 | % | 824,995 | 3,674 | 1.77 | % | ||||||||||||||||||||
Convertible notes, net | 198,669 | 2,334 | 4.60 | % | 197,410 | 2,322 | 4.60 | % | 193,749 | 2,299 | 4.64 | % | ||||||||||||||||||||
Subordinated debentures | 98,972 | 1,582 | 6.25 | % | 98,690 | 1,668 | 6.61 | % | 97,856 | 1,683 | 6.73 | % | ||||||||||||||||||||
Total interest bearing liabilities | 10,001,093 | $ | 52,265 | 2.07 | % | 10,000,882 | $ | 56,159 | 2.23 | % | 10,096,299 | $ | 50,133 | 1.97 | % | |||||||||||||||||
Noninterest bearing demand deposits | 2,999,048 | 2,958,233 | 3,018,672 | |||||||||||||||||||||||||||||
Total funding liabilities/cost of funds | $ | 13,000,141 | 1.60 | % | $ | 12,959,115 | 1.72 | % | $ | 13,114,971 | 1.52 | % | ||||||||||||||||||||
Net interest income/net interest spread | $ | 113,508 | 2.54 | % | $ | 116,258 | 2.59 | % | $ | 121,893 | 2.84 | % | ||||||||||||||||||||
Net interest margin | 3.16 | % | 3.25 | % | 3.41 | % | ||||||||||||||||||||||||||
Cost of deposits: | ||||||||||||||||||||||||||||||||
Noninterest bearing demand deposits | $ | 2,999,048 | $ | — | — | % | $ | 2,958,233 | $ | — | — | % | $ | 3,018,672 | $ | — | — | % | ||||||||||||||
Interest bearing deposits | 9,095,400 | 45,428 | 1.98 | % | 9,072,282 | 49,057 | 2.15 | % | 8,979,699 | 42,477 | 1.88 | % | ||||||||||||||||||||
Total deposits | $ | 12,094,448 | $ | 45,428 | 1.49 | % | $ | 12,030,515 | $ | 49,057 | 1.62 | % | $ | 11,998,371 | $ | 42,477 | 1.40 | % | ||||||||||||||
Table Page 4
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands)
Twelve Months Ended | |||||||||||||||||||||
12/31/2019 | 12/31/2018 | ||||||||||||||||||||
Interest | Interest | ||||||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | ||||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | ||||||||||||||||
INTEREST EARNING ASSETS: | |||||||||||||||||||||
Loans receivable, including loans held for sale | $ | 11,998,675 | $ | 627,673 | 5.23 | % | $ | 11,547,022 | $ | 594,103 | 5.15 | % | |||||||||
Securities available for sale | 1,796,412 | 46,295 | 2.58 | % | 1,772,080 | 45,342 | 2.56 | % | |||||||||||||
FHLB stock and other investments | 453,452 | 10,818 | 2.39 | % | 487,922 | 10,727 | 2.20 | % | |||||||||||||
Total interest earning assets | $ | 14,248,539 | $ | 684,786 | 4.81 | % | $ | 13,807,024 | $ | 650,172 | 4.71 | % | |||||||||
INTEREST BEARING LIABILITIES: | |||||||||||||||||||||
Deposits: | |||||||||||||||||||||
Demand, interest bearing | $ | 3,319,556 | $ | 57,731 | 1.74 | % | $ | 3,276,815 | $ | 43,252 | 1.32 | % | |||||||||
Savings | 241,968 | 2,596 | 1.07 | % | 229,608 | 1,889 | 0.82 | % | |||||||||||||
Time deposits | 5,556,983 | 129,831 | 2.34 | % | 5,107,698 | 89,817 | 1.76 | % | |||||||||||||
Total interest bearing deposits | 9,118,507 | 190,158 | 2.09 | % | 8,614,121 | 134,958 | 1.57 | % | |||||||||||||
FHLB advances & fed funds purchased | 688,652 | 12,031 | 1.75 | % | 870,124 | 15,127 | 1.74 | % | |||||||||||||
Convertible notes, net | 196,835 | 9,264 | 4.64 | % | 123,040 | 5,797 | 4.65 | % | |||||||||||||
Subordinated debentures | 98,551 | 6,738 | 6.74 | % | 97,455 | 6,363 | 6.44 | % | |||||||||||||
Total interest bearing liabilities | 10,102,545 | $ | 218,191 | 2.16 | % | 9,704,740 | $ | 162,245 | 1.67 | % | |||||||||||
Noninterest bearing demand deposits | 2,948,212 | 3,014,056 | |||||||||||||||||||
Total funding liabilities/cost of funds | $ | 13,050,757 | 1.67 | % | $ | 12,718,796 | 1.28 | % | |||||||||||||
Net interest income/net interest spread | $ | 466,595 | 2.65 | % | $ | 487,927 | 3.04 | % | |||||||||||||
Net interest margin | 3.27 | % | 3.53 | % | |||||||||||||||||
Cost of deposits: | |||||||||||||||||||||
Noninterest bearing demand deposits | $ | 2,948,212 | $ | — | — | % | $ | 3,014,056 | $ | — | — | % | |||||||||
Interest bearing deposits | 9,118,507 | 190,158 | 2.09 | % | 8,614,121 | 134,958 | 1.57 | % | |||||||||||||
Total deposits | $ | 12,066,719 | $ | 190,158 | 1.58 | % | $ | 11,628,177 | $ | 134,958 | 1.16 | % | |||||||||
Table Page 5
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
AVERAGE BALANCES: | 12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | 12/31/2019 | 12/31/2018 | % change | ||||||||||||||||||||
Loans receivable, including loans held for sale | $ | 12,036,477 | $ | 11,911,658 | 1 | % | $ | 11,935,109 | 1 | % | $ | 11,998,675 | $ | 11,547,022 | 4 | % | ||||||||||||
Investments | 2,219,502 | 2,281,191 | (3 | )% | 2,267,119 | (2 | )% | 2,249,864 | 2,260,002 | — | % | |||||||||||||||||
Interest earning assets | 14,255,979 | 14,192,849 | — | % | 14,202,228 | — | % | 14,248,539 | 13,807,024 | 3 | % | |||||||||||||||||
Total assets | 15,228,488 | 15,154,661 | — | % | 15,152,946 | — | % | 15,214,412 | 14,749,166 | 3 | % | |||||||||||||||||
Interest bearing deposits | 9,095,400 | 9,072,282 | — | % | 8,979,699 | 1 | % | 9,118,507 | 8,614,121 | 6 | % | |||||||||||||||||
Interest bearing liabilities | 10,001,093 | 10,000,882 | — | % | 10,096,299 | (1 | )% | 10,102,545 | 9,704,740 | 4 | % | |||||||||||||||||
Noninterest bearing demand deposits | 2,999,048 | 2,958,233 | 1 | % | 3,018,672 | (1 | )% | 2,948,212 | 3,014,056 | (2 | )% | |||||||||||||||||
Stockholders’ equity | 2,034,231 | 2,010,458 | 1 | % | 1,888,053 | 8 | % | 1,981,811 | 1,910,224 | 4 | % | |||||||||||||||||
Net interest earning assets | 4,254,886 | 4,191,967 | 2 | % | 4,105,929 | 4 | % | 4,145,994 | 4,102,284 | 1 | % | |||||||||||||||||
LOAN PORTFOLIO COMPOSITION: | 12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | |||||||||||||||||||||||
Commercial loans | $ | 2,719,210 | $ | 2,643,836 | 3 | % | $ | 2,324,820 | 17 | % | ||||||||||||||||||
Real estate loans | 8,664,965 | 8,587,943 | 1 | % | 8,721,600 | (1 | )% | |||||||||||||||||||||
Consumer and other loans | 889,090 | 870,734 | 2 | % | 1,051,486 | (15 | )% | |||||||||||||||||||||
Loans outstanding | 12,273,265 | 12,102,513 | 1 | % | 12,097,906 | 1 | % | |||||||||||||||||||||
Unamortized deferred loan fees - net of costs | 2,742 | 2,169 | 26 | % | 209 | 1,212 | % | |||||||||||||||||||||
Loans, net of deferred loan fees and costs | 12,276,007 | 12,104,682 | 1 | % | 12,098,115 | 1 | % | |||||||||||||||||||||
Allowance for loan losses | (94,144 | ) | (93,882 | ) | — | % | (92,557 | ) | (2 | )% | ||||||||||||||||||
Loans receivable, net | $ | 12,181,863 | $ | 12,010,800 | 1 | % | $ | 12,005,558 | 1 | % | ||||||||||||||||||
REAL ESTATE LOANS BY PROPERTY TYPE: | 12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | |||||||||||||||||||||||
Retail buildings | $ | 2,298,872 | $ | 2,304,346 | — | % | $ | 2,379,589 | (3 | )% | ||||||||||||||||||
Hotels/motels | 1,709,189 | 1,664,311 | 3 | % | 1,694,696 | 1 | % | |||||||||||||||||||||
Gas stations/car washes | 844,081 | 911,494 | (7 | )% | 980,619 | (14 | )% | |||||||||||||||||||||
Mixed-use facilities | 785,882 | 743,428 | 6 | % | 698,779 | 12 | % | |||||||||||||||||||||
Warehouses | 1,030,876 | 949,336 | 9 | % | 966,413 | 7 | % | |||||||||||||||||||||
Multifamily | 465,397 | 473,640 | (2 | )% | 453,555 | 3 | % | |||||||||||||||||||||
Other | 1,530,668 | 1,541,388 | (1 | )% | 1,547,949 | (1 | )% | |||||||||||||||||||||
Total | $ | 8,664,965 | $ | 8,587,943 | 1 | % | $ | 8,721,600 | (1 | )% | ||||||||||||||||||
DEPOSIT COMPOSITION: | 12/31/2019 | 9/30/2019 | % change | 12/31/2018 | % change | |||||||||||||||||||||||
Noninterest bearing demand deposits | $ | 3,108,687 | $ | 3,033,371 | 2 | % | $ | 3,022,633 | 3 | % | ||||||||||||||||||
Money market and other | 3,985,556 | 3,752,274 | 6 | % | 3,036,653 | 31 | % | |||||||||||||||||||||
Saving deposits | 274,151 | 259,454 | 6 | % | 225,746 | 21 | % | |||||||||||||||||||||
Time deposits | 5,158,970 | 5,189,651 | (1 | )% | 5,870,624 | (12 | )% | |||||||||||||||||||||
Total deposit balances | $ | 12,527,364 | $ | 12,234,750 | 2 | % | $ | 12,155,656 | 3 | % | ||||||||||||||||||
DEPOSIT COMPOSITION (%): | 12/31/2019 | 9/30/2019 | 12/31/2018 | |||||||||||||||||||||||||
Noninterest bearing demand deposits | 24.8 | % | 24.8 | % | 24.9 | % | ||||||||||||||||||||||
Money market and other | 31.8 | % | 30.7 | % | 25.0 | % | ||||||||||||||||||||||
Saving deposits | 2.2 | % | 2.1 | % | 1.8 | % | ||||||||||||||||||||||
Time deposits | 41.2 | % | 42.4 | % | 48.3 | % | ||||||||||||||||||||||
Total deposit balances | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||||
Table Page 6
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)
CAPITAL RATIOS: | 12/31/2019 | 9/30/2019 | 12/31/2018 | ||||||||||||||||||||
Total stockholders’ equity | $ | 2,036,011 | $ | 2,031,284 | $ | 1,903,211 | |||||||||||||||||
Common equity tier 1 ratio | 11.76 | % | 11.89 | % | 11.44 | % | |||||||||||||||||
Tier 1 risk-based capital ratio | 12.51 | % | 12.65 | % | 12.21 | % | |||||||||||||||||
Total risk-based capital ratio | 13.23 | % | 13.38 | % | 12.94 | % | |||||||||||||||||
Tier 1 leverage ratio | 11.22 | % | 11.18 | % | 10.55 | % | |||||||||||||||||
Total risk weighted assets | $ | 13,208,299 | $ | 12,951,936 | $ | 12,749,403 | |||||||||||||||||
Book value per common share | $ | 16.19 | $ | 16.03 | $ | 15.03 | |||||||||||||||||
Tangible common equity to tangible assets 1 | 10.27 | % | 10.43 | % | 9.61 | % | |||||||||||||||||
Tangible common equity per share 1 | $ | 12.40 | $ | 12.27 | $ | 11.25 | |||||||||||||||||
1 Tangible common equity to tangible assets is a non-GAAP financial measure that represents common equity less goodwill and core deposit intangible assets, net divided by total assets less goodwill and core deposit intangible assets, net. Management reviews tangible common equity to tangible assets in evaluating the Company’s capital levels and has included this ratio in response to market participant interest in tangible common equity as a measure of capital. | |||||||||||||||||||||||
Reconciliation of GAAP financial measures to non-GAAP financial measures: | |||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
12/31/2019 | 9/30/2019 | 12/31/2018 | 12/31/2019 | 12/31/2018 | |||||||||||||||||||
RETURN ON AVERAGE TANGIBLE COMMON EQUITY | |||||||||||||||||||||||
Average stockholders’ equity | $ | 2,034,231 | $ | 2,010,458 | $ | 1,888,053 | $ | 1,981,811 | $ | 1,910,224 | |||||||||||||
Less goodwill and core deposit intangible assets, net | (476,596 | ) | (477,159 | ) | (478,897 | ) | (477,444 | ) | (479,811 | ) | |||||||||||||
Average tangible common equity | $ | 1,557,635 | $ | 1,533,299 | $ | 1,409,156 | $ | 1,504,367 | $ | 1,430,413 | |||||||||||||
Net Income | $ | 43,009 | $ | 42,592 | $ | 44,449 | $ | 171,040 | $ | 189,589 | |||||||||||||
Return on average tangible common equity | 11.04 | % | 11.11 | % | 12.62 | % | 11.37 | % | 13.25 | % | |||||||||||||
TANGIBLE COMMON EQUITY | 12/31/2019 | 9/30/2019 | 12/31/2018 | ||||||||||||||||||||
Total stockholders’ equity | $ | 2,036,011 | $ | 2,031,284 | $ | 1,903,211 | |||||||||||||||||
Less goodwill and core deposit intangible assets, net | (476,283 | ) | (476,840 | ) | (478,511 | ) | |||||||||||||||||
Tangible common equity | $ | 1,559,728 | $ | 1,554,444 | $ | 1,424,700 | |||||||||||||||||
Total assets | $ | 15,667,440 | $ | 15,379,878 | $ | 15,305,952 | |||||||||||||||||
Less goodwill and core deposit intangible assets, net | (476,283 | ) | (476,840 | ) | (478,511 | ) | |||||||||||||||||
Tangible assets | $ | 15,191,157 | $ | 14,903,038 | $ | 14,827,441 | |||||||||||||||||
Common shares outstanding | 125,756,543 | 126,697,925 | 126,639,912 | ||||||||||||||||||||
Tangible common equity to tangible assets | 10.27 | % | 10.43 | % | 9.61 | % | |||||||||||||||||
Tangible common equity per share | $ | 12.40 | $ | 12.27 | $ | 11.25 | |||||||||||||||||
Table Page 7
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands, except per share data)
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES CHANGE: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | 12/31/2019 | 12/31/2018 | ||||||||||||||||||||
Balance at beginning of period | $ | 93,882 | $ | 94,066 | $ | 94,217 | $ | 92,557 | $ | 90,629 | $ | 92,557 | $ | 84,541 | |||||||||||||
Provision for loan losses | 1,000 | 2,100 | 1,200 | 3,000 | 2,800 | 7,300 | 14,900 | ||||||||||||||||||||
Recoveries | 939 | 780 | 725 | 1,292 | 805 | 3,736 | 3,991 | ||||||||||||||||||||
Charge offs | (1,677 | ) | (2,602 | ) | (2,076 | ) | (1,754 | ) | (1,677 | ) | (8,109 | ) | (10,875 | ) | |||||||||||||
PCI allowance adjustment | — | (462 | ) | — | (878 | ) | — | (1,340 | ) | — | |||||||||||||||||
Balance at end of period | $ | 94,144 | $ | 93,882 | $ | 94,066 | $ | 94,217 | $ | 92,557 | $ | 94,144 | $ | 92,557 | |||||||||||||
Net charge offs/average loans receivable (annualized) | 0.02 | % | 0.06 | % | 0.05 | % | 0.02 | % | 0.03 | % | 0.04 | % | 0.06 | % | |||||||||||||
ALLOWANCE FOR LOAN LOSSES COMPOSITION: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||||||||||
Legacy loans 1 | $ | 82,898 | $ | 82,267 | $ | 81,606 | $ | 80,953 | $ | 78,259 | |||||||||||||||||
Purchased non-impaired loans 2 | 3,168 | 3,239 | 3,376 | 2,948 | 2,135 | ||||||||||||||||||||||
Purchased credit-impaired loans 2 | 8,078 | 8,376 | 9,084 | 10,316 | 12,163 | ||||||||||||||||||||||
Total allowance for loan losses | $ | 94,144 | $ | 93,882 | $ | 94,066 | $ | 94,217 | $ | 92,557 | |||||||||||||||||
1 Legacy loans include loans originated by the Bank’s predecessor banks, loans originated by Bank of Hope and loans that were acquired that have been refinanced as new loans. | |||||||||||||||||||||||||||
2 Purchased loans were marked to fair value at acquisition date, and the allowance for loan losses reflects provisions for credit deterioration since the acquisition date. | |||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||
NET CHARGED OFF (RECOVERED) LOANS BY TYPE: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | 12/31/2019 | 12/31/2018 | ||||||||||||||||||||
Real estate loans | $ | 203 | $ | 951 | $ | (388 | ) | $ | (1,067 | ) | $ | 123 | $ | (301 | ) | $ | 5,700 | ||||||||||
Commercial loans | 245 | 596 | 1,399 | 1,250 | 436 | 3,490 | 8 | ||||||||||||||||||||
Consumer loans | 290 | 275 | 340 | 279 | 313 | 1,184 | 1,176 | ||||||||||||||||||||
Total net charge offs | $ | 738 | $ | 1,822 | $ | 1,351 | $ | 462 | $ | 872 | $ | 4,373 | $ | 6,884 | |||||||||||||
Table Page 8
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands)
NONPERFORMING ASSETS: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Loans on nonaccrual status 3 | $ | 54,785 | $ | 42,235 | $ | 64,934 | $ | 86,637 | $ | 53,286 | |||||||||
Delinquent loans 90 days or more on accrual status 4 | 7,547 | 398 | 353 | 387 | 1,529 | ||||||||||||||
Accruing troubled debt restructured loans | 35,709 | 34,717 | 40,731 | 45,204 | 50,410 | ||||||||||||||
Total nonperforming loans | 98,041 | 77,350 | 106,018 | 132,228 | 105,225 | ||||||||||||||
Other real estate owned | 24,091 | 19,374 | 5,644 | 6,258 | 7,754 | ||||||||||||||
Total nonperforming assets | $ | 122,132 | $ | 96,724 | $ | 111,662 | $ | 138,486 | $ | 112,979 | |||||||||
Nonperforming assets/total assets | 0.78 | % | 0.63 | % | 0.73 | % | 0.90 | % | 0.74 | % | |||||||||
Nonperforming assets/loans receivable & OREO | 0.99 | % | 0.80 | % | 0.93 | % | 1.15 | % | 0.93 | % | |||||||||
Nonperforming assets/total capital | 6.00 | % | 4.76 | % | 5.60 | % | 7.12 | % | 5.94 | % | |||||||||
Nonperforming loans/loans receivable | 0.80 | % | 0.64 | % | 0.89 | % | 1.10 | % | 0.87 | % | |||||||||
Nonaccrual loans/loans receivable | 0.45 | % | 0.35 | % | 0.54 | % | 0.72 | % | 0.44 | % | |||||||||
Allowance for loan losses/loans receivable | 0.77 | % | 0.78 | % | 0.79 | % | 0.78 | % | 0.77 | % | |||||||||
Allowance for loan losses/nonaccrual loans | 171.84 | % | 222.28 | % | 144.86 | % | 108.75 | % | 173.70 | % | |||||||||
Allowance for loan losses/nonperforming loans | 96.03 | % | 121.37 | % | 88.73 | % | 71.25 | % | 87.96 | % | |||||||||
Allowance for loan losses/nonperforming assets | 77.08 | % | 97.06 | % | 84.24 | % | 68.03 | % | 81.92 | % | |||||||||
3 Excludes delinquent SBA loans that are guaranteed and currently in liquidation totaling $28.1 million, $37.3 million, $32.1 million, $30.5 million, and $29.2 million, at December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019, and December 31, 2018, respectively. | |||||||||||||||||||
4 Excludes Acquired Credit Impaired Loans totaling $13.2 million, $15.5 million, $17.6 million, $18.4 million, and $14.1 million, at December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019, and December 31, 2018, respectively. | |||||||||||||||||||
NONACCRUAL LOANS BY TYPE: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Real estate loans | $ | 40,935 | $ | 27,920 | $ | 42,921 | $ | 58,030 | $ | 33,719 | |||||||||
Commercial loans | 10,893 | 11,242 | 18,997 | 27,042 | 18,128 | ||||||||||||||
Consumer loans | 2,957 | 3,073 | 3,016 | 1,565 | 1,439 | ||||||||||||||
Total nonaccrual loans | $ | 54,785 | $ | 42,235 | $ | 64,934 | $ | 86,637 | $ | 53,286 | |||||||||
BREAKDOWN OF ACCRUING TROUBLED DEBT RESTRUCTURED LOANS: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Retail buildings | $ | 4,215 | $ | 3,221 | $ | 2,919 | $ | 2,965 | $ | 3,085 | |||||||||
Gas stations/car washes | — | 233 | 241 | 255 | 267 | ||||||||||||||
Mixed-use facilities | 3,175 | 3,200 | 3,223 | 3,254 | 5,956 | ||||||||||||||
Warehouses | 10,381 | 10,449 | 11,246 | 11,315 | 7,188 | ||||||||||||||
Other 5 | 17,938 | 17,614 | 23,102 | 27,415 | 33,914 | ||||||||||||||
Total | $ | 35,709 | $ | 34,717 | $ | 40,731 | $ | 45,204 | $ | 50,410 | |||||||||
5 Includes commercial business and other loans | |||||||||||||||||||
Table Page 9
Hope Bancorp, Inc.
Selected Financial Data
Unaudited (dollars in thousands)
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Legacy | |||||||||||||||||||
30 - 59 days | $ | 11,975 | $ | 14,229 | $ | 16,405 | $ | 30,971 | $ | 23,846 | |||||||||
60 - 89 days | 4,447 | 4,164 | 718 | 1,227 | 218 | ||||||||||||||
Total delinquent loans less than 90 days past due - legacy | $ | 16,422 | $ | 18,393 | $ | 17,123 | $ | 32,198 | $ | 24,064 | |||||||||
Acquired | |||||||||||||||||||
30 - 59 days | $ | 2,458 | $ | 11,052 | $ | 1,508 | $ | 2,717 | $ | 1,094 | |||||||||
60 - 89 days | 265 | 371 | 577 | — | 406 | ||||||||||||||
Total delinquent loans less than 90 days past due - acquired | $ | 2,723 | $ | 11,423 | $ | 2,085 | $ | 2,717 | $ | 1,500 | |||||||||
Total delinquent loans less than 90 days past due | $ | 19,145 | $ | 29,816 | $ | 19,208 | $ | 34,915 | $ | 25,564 | |||||||||
ACCRUING DELINQUENT LOANS 30-89 DAYS PAST DUE BY TYPE: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Legacy | |||||||||||||||||||
Real estate loans | $ | 6,224 | $ | 9,707 | $ | 9,580 | $ | 12,324 | $ | 2,352 | |||||||||
Commercial loans | 415 | 2,004 | 1,755 | 2,711 | 5,159 | ||||||||||||||
Consumer loans | 9,783 | 6,682 | 5,788 | 17,163 | 16,553 | ||||||||||||||
Total delinquent loans less than 90 days past due - legacy | $ | 16,422 | $ | 18,393 | $ | 17,123 | $ | 32,198 | $ | 24,064 | |||||||||
Acquired | |||||||||||||||||||
Real estate loans | $ | 1,465 | $ | 10,865 | $ | 214 | $ | 1,371 | $ | 905 | |||||||||
Commercial loans | 277 | 278 | 77 | 374 | 595 | ||||||||||||||
Consumer loans | 981 | 280 | 1,794 | 972 | — | ||||||||||||||
Total delinquent loans less than 90 days past due - acquired | $ | 2,723 | $ | 11,423 | $ | 2,085 | $ | 2,717 | $ | 1,500 | |||||||||
Total delinquent loans less than 90 days past due | $ | 19,145 | $ | 29,816 | $ | 19,208 | $ | 34,915 | $ | 25,564 | |||||||||
CRITICIZED LOANS: | 12/31/2019 | 9/30/2019 | 6/30/2019 | 3/31/2019 | 12/31/2018 | ||||||||||||||
Legacy | |||||||||||||||||||
Special mention | $ | 120,620 | $ | 101,892 | $ | 147,050 | $ | 154,671 | $ | 121,622 | |||||||||
Substandard | 164,131 | 184,518 | 202,676 | 223,511 | 193,494 | ||||||||||||||
Doubtful / Loss | 13 | 17 | — | 351 | — | ||||||||||||||
Total criticized loans - legacy | $ | 284,764 | $ | 286,427 | $ | 349,726 | $ | 378,533 | $ | 315,116 | |||||||||
Acquired | |||||||||||||||||||
Special mention | $ | 20,832 | $ | 37,956 | $ | 39,435 | $ | 50,702 | $ | 41,467 | |||||||||
Substandard | 95,147 | 84,087 | 121,165 | 129,122 | 124,421 | ||||||||||||||
Doubtful / Loss | — | — | 1 | 218 | 412 | ||||||||||||||
Total criticized loans - acquired | $ | 115,979 | $ | 122,043 | $ | 160,601 | $ | 180,042 | $ | 166,300 | |||||||||
Total criticized loans | $ | 400,743 | $ | 408,470 | $ | 510,327 | $ | 558,575 | $ | 481,416 | |||||||||
Table Page 10
