EX-99.1 2 a09-32219_3ex99d1.htm EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

CONTACT:

October 26, 2009

Robert D. Sznewajs

 

President & CEO

 

503.598.3243

 

 

 

Anders Giltvedt

 

EVP & Chief Financial Officer

 

503.598.3250

 

WEST COAST BANCORP RAISES $155 MILLION IN CAPITAL THROUGH PRIVATE PLACEMENTS AND ANNOUNCES Q3 FINANCIAL RESULTS

 

·                  Aggregate proceeds of $155.0 million, of which $134.2 million has been contributed to West Coast Bank.

·                  The capital raise increases West Coast Bank’s pro forma total risk-based capital ratio to 17.01% from the reported 10.75% at September 30, 2009.

·                  West Coast Bank announces regulatory agreement with its primary banking regulators.

·                  West Coast Bancorp announces an operating loss of approximately $12.4 million for the third quarter 2009.

·                  West Coast Bancorp also announces adoption of tax benefit preservation plan.

 

Lake Oswego, OR—West Coast Bancorp (NASDAQ: WCBO) (“WCB” or the “Company”) today announced that it has received capital investments with gross aggregate proceeds in the amount of $155.0 million, $134.2 million of which has been contributed to its wholly owned banking subsidiary, West Coast Bank.

 

“The capital raise enhances West Coast Bank’s capital position and increases its pro forma total risk-based capital ratio to 17.01%, considerably above the level required by bank regulators,” said CEO and President Robert D. Sznewajs. “This capital raise will also strengthen our liquidity position and is an important reflection of the confidence that our new investors have in West Coast Bank, its management and business plan. Enhancing West Coast Bank’s capital and liquidity positions has been a key priority over the past year as we continue to work through the challenges presented by the prolonged economic downturn in our market areas.  Additionally, the capital raise will allow West Coast Bank to address future impacts of the weak economy and will support the borrowing needs of our communities during these tough economic times.”

 

The new, unaffiliated investors have been issued shares of Series A Mandatorily Convertible Participating Preferred Stock (“Series A Preferred Stock”) and Series B Convertible Participating Preferred Stock (“Series B Preferred Stock”).  The unaffiliated investors include, among others, MFP Partners, L.P., a family investment partnership managed by Michael F. Price; Castle Creek Capital; and GF Financial, LLC.  The Series A Preferred Stock will mandatorily convert into common stock upon receipt of necessary shareholder approval.  The Series B Mandatorily Convertible Preferred Stock will convert into common stock only following receipt of necessary shareholder approval and after being sold to unaffiliated third parties in a widely dispersed offering by its initial owner.  The Company has agreed with the investors to promptly seek shareholder approval for the transactions, which is required, both to increase the authorized shares of common stock  

 

1



 

available for issuance, and under applicable NASDAQ listing rules.  The Company intends to file a proxy statement with respect to these shareholder approvals as soon as practicable.

 

As part of the transactions two of the investors are entitled to representation on the Board of Directors of West Coast Bancorp and West Coast Bank and two other investors are entitled to have board observers. In the event the investors exercise their rights and subject to receipt of necessary regulatory approvals, the Board expects to appoint the board representatives in the near future and will announce these appointments when made. In addition, the terms of the investments permit the Board of Directors of West Coast Bancorp, in its sole discretion, to conduct a rights offering of up to $10 million in the near future in which the new investors would not participate.

 

The following table illustrates the pro forma impact of the capital investment on the risk-based capital ratios of West Coast Bancorp and West Coast Bank at September 30, 2009.

 

 

 

September 30, 2009

 

 

 

 

 

Pro forma

 

 

 

 

 

Prior to

 

Post

 

 

 

 

 

conversion of

 

conversion of

 

 

 

 

 

preferred

 

preferred

 

 

 

 

 

stock to

 

stock to

 

 

 

 

 

common

 

common

 

 

 

Actual

 

stock (1),(2)

 

stock (2)

 

 

 

 

 

 

 

 

 

West Coast Bank

 

 

 

 

 

 

 

Tier 1 capital ratio

 

9.49

%

15.75

%

15.75

%

Total capital ratio

 

10.75

%

17.01

%

17.01

%

Leverage ratio

 

7.64

%

12.08

%

12.08

%

 

 

 

 

 

 

 

 

West Coast Bancorp

 

 

 

 

 

 

 

Tier 1 capital ratio

 

9.79

%

9.79

%

16.28

%

Total capital ratio

 

11.05

%

11.05

%

17.54

%

Leverage ratio

 

7.88

%

7.88

%

12.45

%

 


(1)         Assumes $134.2 million capital contribution to the Bank and Series A and Series B preferred stock is not counted as capital at West Coast Bancorp prior to conversion of preferred stock to common stock.

(2)         Direct costs of private placement are based on best estimates.

 

Terms of the West Coast Bancorp Private Placements include:

 

·                  West Coast Bancorp issued 1.43 million shares of Series A Preferred Stock, mandatorily convertible into an aggregate of 71.4 million shares of WCB common stock at a 50x conversion rate and effective conversion price per share of common stock of $2.00 upon obtaining the necessary shareholder approval. In addition, West Coast Bancorp issued 0.12 million shares of Series B Preferred Stock, convertible into an aggregate of 6.1 million

 

2



 

shares of common stock at a 50x conversion rate and an effective conversion price per share of common stock of $2.00 upon obtaining the necessary shareholder approval and only after being sold in a widely dispersed offering to unaffiliated third-parties.

 

·                  The holders of the Preferred Stock will initially receive the dividends and other distributions, if any, as declared and paid by West Coast Bancorp to all holders of common stock; if shareholder approval is not obtained before March 1, 2010, the holders of the Preferred Stock will be entitled to receive cumulative cash dividends at an annual rate of 15%.  After shareholder approval, holders of the Series B Preferred Stock will only be entitled to receive dividends and other distributions as declared and paid by West Coast Bancorp to all holders of common stock.

 

·                  As part of the transactions, certain investors received seven-year Class C Warrants exercisable for shares of Series B Preferred Stock mandatorily convertible into an aggregate of 12 million shares of WCB common stock, at an effective conversion price per share of common stock of $2.00 with conversion occurring after receipt of shareholder approval but only if sold to unaffiliated third parties in a widely dispersed offering.

 

·                  Also, as part of the transactions, all investors received seven-year warrants that will only become exercisable if shareholder approval is not obtained before March 1, 2010 with an exercise price of $0.50 per share of underlying common stock. For investors who acquired Series A Preferred Stock that represents 9.9% of WCB’s common stock on an as-converted basis (“9.9% Investors”) and bank holding company investors, these warrants (“Class D Warrants”) will be exercisable for shares of Series B Preferred Stock that would be convertible into an aggregate of 6.1 million shares of WCB common.  For other investors, the warrants (“Class B Warrants”) will be exercisable for shares of Series A Preferred Stock or Series B Preferred Stock that would be convertible into 5.9 million shares of WCB common stock.

 

·                  No investor will own, control or hold with the power to vote more than 9.9% of WCB’s voting securities, on an as-converted/as-exercised basis for bank regulatory purposes.

 

Additional details on the terms of the private placements will be described further in a forthcoming filing on Form 8-K with the Securities and Exchange Commission, which may be accessed through www.sec.gov. Neither the Federal Reserve System nor any other banking regulator has approved these securities or determined that they constitute Tier 1 capital or regulatory capital for West Coast Bancorp at the parent company level.

 

West Coast Bank Announces Formal Regulatory Agreement:

West Coast Bank today also announced that it had entered into an agreement with the Federal Deposit Insurance Corporation (“FDIC”) and the Oregon Division of Finance and Corporate Securities, its primary banking regulators. The agreement, termed a cease-and-desist order (the “Order”), requires that West Coast Bank, among other things, increase

 

3



 

capital, maintain liquidity measurements, reduce problem assets, and strengthen certain operating procedures and policies. Among other requirements, West Coast Bank is required to maintain a Tier 1 capital to total assets leverage ratio at least equal to or greater than 10%, a ratio of qualifying total capital to risk-weighted assets at least equal to or greater than 12%. With the completed capital raise, West Coast Bank’s pro forma capital ratios significantly exceed the requirements of the Order with respect to Tier 1 and total risk-based capital on September 30, 2009. Other actions already completed include meeting the liquidity ratios indicated in the Order, addressing certain operational matters referenced in the Order and ensuring future compliance.

 

“The Board of Directors and Management have already adopted and implemented an aggressive plan to address the items identified in the regulatory agreement. With the capital investment, West Coast Bank has positioned itself for a solid, long-term future that is consistent with the strategic business plan and our commitment to the communities we serve,” said Lloyd Ankeny, Chairman of the Board.

 

Sznewajs added, “The Bank will continue to focus on its well-defined client value proposition and is confident in our existing strategic plan. As a community partner, we will continue to work together to serve our local economy. We will continue our 84-year heritage of exceptional customer service.  Our new investors are committed to our existing strategic plan and the management team.”

 

The additional capital greatly enhances the safety and soundness of West Coast Bank, and, in addition, all West Coast Bank deposit accounts continue to be fully-insured to the highest limits permitted by the FDIC. West Coast Bank participates in the FDIC’s Transaction Account Guarantee Program which provides unlimited coverage of low-interest bearing NOW accounts and non-interest bearing checking accounts. It also provides the expanded $250,000 FDIC coverage for interest-bearing deposit accounts.

 

West Coast Bancorp Announces Financial Results for the Third Quarter 2009:

 

In addition, West Coast Bancorp today announced financial third quarter 2009 financial results, including the following:

 

·                  A third quarter 2009 net loss of $12.4 million, after tax.

·                  A provision for credit losses of $20.3 million and net charge-offs of $18.8 million. As a result, the ratio of allowance for credit losses to total loans was 2.20% at September 30, 2009, as compared to 2.01% at June 30, 2009. The Company expects the provision and net charge-offs to remain elevated for the remainder of the year.

·                  Total nonperforming assets of $208.6 million at September 30, 2009, essentially unchanged from $210.6 million at June 30, 2009.

·                  September 30, 2009 total loan and deposit balances of $1.8 billion and $2.2 billion, respectively.

·                  The net interest margin declined to 3.14% in the most recent quarter, primarily due to the liquidity position invested in short-term, low yielding investments.

·                  At September 30, 2009, the Company had approximately $19 million in net deferred tax assets. The Company may be required to establish a valuation allowance against its net deferred tax assets in future reporting periods. Such valuation allowance would result in a charge to tax expense and consequently reduce the Company’s regulatory

 

4



 

capital ratios.

·                  For additional financial information, please see the financial tables later in this release.

 

Tax Benefit Preservation Plan

Effective after the completion of the private placements, West Coast Bancorp adopted a tax benefit preservation plan designed to preserve its substantial tax assets. The plan is similar to tax benefit preservation plans adopted by many other public companies with significant tax attributes. The Company’s ability to use the tax attributes would be substantially limited if there were an “ownership change” as defined under Section 382 of the Internal Revenue Code and related Treasury Regulations. In general, an ownership change would occur if “5-percent shareholders” as defined under Section 382, collectively increase their ownership in West Coast Bancorp by more than fifty percentage points over a rolling three-year period. The tax benefit preservation plan is designed to reduce the likelihood that the Company experiences such an ownership change by discouraging any person or group from becoming a 5-percent shareholder and dissuading existing 5-percent shareholders from acquiring additional stock without prior approval of West Coast Bancorp’s Board of Directors; such persons would experience significant dilution in their ownership interests. As part of implementing the plan, the Company declared a dividend to be distributed to shareholders of records as of November 2, 2009, of one preferred share purchase right for each outstanding share of common stock and fifty such rights for each outstanding share of Preferred Stock. These rights would only be activated (causing the dilution referred to above) if triggered under the plan.  Additional details on the terms of the tax benefit preservation plan will be described further in the forthcoming filing on Form 8-K described above.

 

Capital Raise Advisors

Sandler O’Neill & Partners, L.P. served as financial advisor and Wachtell, Lipton, Rosen & Katz acted as legal advisor to the Company in connection with the transactions. Sullivan & Cromwell LLP acted as legal advisor to GF Financial, LLC.

 

Other

The Company will hold a Webcast conference call, October 26, 2009, at 11:00 a.m. Pacific Time, during which the Company will discuss the private placements, the regulatory agreement and third quarter 2009 results. To access the conference call via a live Webcast, go to www.wcb.com and click on Investor Relations and the “3rd Quarter 2009 Earnings Conference Call” tab. The conference call may also be accessed by dialing (866) 395-2683, ID#:27709026 a few minutes prior to 11:00 a.m. PDT.  The conference call will not be archived or available for replay.

 

About the Company

West Coast Bancorp (NASDAQ: WCBO) is a Northwest bank holding company for West Coast Bank.  With $2.7 billion in assets, West Coast Bank operates through 65 locations in Oregon and Washington. West Coast Bank combines the sophisticated products and expertise of larger banks with the local decision making, market knowledge and customer service of a community bank. For more information, visit the Company’s web site at www.wcb.com.

 

Forward Looking Statements:

Statements in this release regarding future events, performance or results are “forward-

 

5



 

looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”) and are made pursuant to the safe harbors of the PSLRA. Actual results could be quite different from those expressed or implied by the forward-looking statements. Do not unduly rely on forward-looking statements. They give our expectations about the future and are not guarantees. Forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update them to reflect changes that occur after that date.

 

A number of factors could cause results to differ significantly from our expectations, including, among others, factors identified in our Annual Report on Form 10-K for the year ended December 31, 2008, and Quarterly Report on Form 10-Q for the quarter ended June 30, 2009, including under the headings “Forward Looking Statement Disclosure” and “Risk Factors.”

 

Additional Information

In connection with certain matters related to the private placements, West Coast Bancorp intends to file with the Securities and Exchange Commission (the “SEC”) a proxy statement. The Company will mail the definitive proxy statement, when available, to its shareholders. Investors and security holders are urged to read the proxy statement with regard to certain matters related to the private placements when it becomes available because it will contain important information.  You may obtain a free copy of the proxy statement (when available) and other related documents filed by West Coast Bancorp with the SEC at the SEC’s website at www.sec.gov or from West Coast Bancorp’s website at www.wcb.com.

 

The Series A Preferred Stock, the Series B Preferred Stock and the warrants issued in the private placements, and the common stock issuable pursuant to those securities, have not been registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities laws, and unless so registered may not be offered or sold in the United States or to U.S. persons except pursuant to an exemption from the registration requirements of the Securities Act and applicable state securities laws. This press release does not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of securities of the Company in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any jurisdiction.

 

West Coast Bancorp and its directors, executive officers and certain other members of management and employees may be soliciting proxies from stockholders in favor of certain matters relating to the private placements. You can find information about West Coast Bancorp’s executive officers and directors in the Company’s definitive proxy statement filed with the SEC on March 18, 2009.  You can obtain a free copy of this document from the Company’s website at www.wcb.com. Investors may obtain additional information regarding the interest of such participants by reading the proxy statement regarding the matters related to the private placements when it becomes available.

 

###

 

6



 

Financial Tables

 

The following tables are the consolidated income statements and balance sheets for the periods shown.

 

 

 

West Coast Bancorp

 

 

 

Consolidated Statements of Income (Loss)

 

 

 

Three months ended

 

Nine months ended

 

(Unaudited)

 

September 30,

 

June 30,

 

September 30,

 

(Dollars and shares in thousands, except per share data)

 

2009

 

2008

 

2009

 

2009

 

2008

 

Net interest income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

24,535

 

$

32,013

 

$

26,247

 

$

76,899

 

$

99,912

 

Interest on investment securities

 

3,063

 

2,686

 

2,572

 

8,113

 

8,563

 

Other interest income

 

127

 

73

 

50

 

190

 

354

 

Total interest income

 

27,725

 

34,772

 

28,869

 

85,202

 

108,829

 

Interest expense on deposit accounts

 

6,216

 

8,310

 

6,359

 

19,060

 

28,987

 

Interest on borrowings and subordinated debentures

 

2,364

 

2,739

 

2,296

 

6,653

 

8,829

 

Total interest expense

 

8,580

 

11,049

 

8,655

 

25,713

 

37,816

 

Net interest income

 

19,145

 

23,723

 

20,214

 

59,489

 

71,013

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

20,300

 

9,125

 

11,393

 

54,824

 

23,850

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,038

 

4,176

 

4,133

 

11,976

 

11,694

 

Payment systems related revenue

 

2,501

 

2,337

 

2,359

 

6,997

 

6,808

 

Trust and investment services revenues

 

1,140

 

1,241

 

971

 

3,030

 

4,360

 

Gains on sales of loans

 

466

 

455

 

756

 

1,565

 

2,084

 

OREO valuation adjustments and loss on sale

 

(3,998

)

(1,422

)

(3,683

)

(12,485

)

(1,685

)

Other

 

824

 

621

 

787

 

3,553

 

2,619

 

Other-than-temporary impairment losses

 

 

(6,338

)

 

(192

)

(6,338

)

Gain on sales of securities

 

 

 

635

 

833

 

777

 

Total noninterest income

 

4,971

 

1,070

 

5,958

 

15,277

 

20,319

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

10,753

 

11,017

 

11,267

 

33,215

 

36,017

 

Equipment

 

1,758

 

1,793

 

1,850

 

5,500

 

5,309

 

Occupancy

 

2,247

 

2,354

 

2,295

 

6,908

 

7,026

 

Payment systems related expense

 

1,043

 

952

 

998

 

2,960

 

2,687

 

Professional fees

 

1,091

 

1,334

 

1,371

 

3,389

 

3,082

 

Postage, printing and office supplies

 

799

 

991

 

826

 

2,420

 

2,957

 

Marketing

 

832

 

1,009

 

696

 

2,158

 

2,810

 

Communications

 

402

 

437

 

404

 

1,199

 

1,266

 

Goodwill impairment

 

 

 

 

13,059

 

 

Other noninterest expense

 

4,564

 

2,334

 

5,537

 

13,299

 

6,634

 

Total noninterest expense

 

23,489

 

22,221

 

25,244

 

84,107

 

67,788

 

Income (loss) before income taxes

 

(19,673

)

(6,553

)

(10,465

)

(64,165

)

(306

)

Provision (benefit) for income taxes

 

(7,265

)

(4,237

)

(4,126

)

(21,819

)

(2,674

)

Net income (loss)

 

$

(12,408

)

$

(2,316

)

$

(6,339

)

$

(42,346

)

$

2,368

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.79

)

$

(0.15

)

$

(0.41

)

$

(2.71

)

$

0.15

 

Diluted

 

$

(0.79

)

$

(0.15

)

$

(0.41

)

$

(2.71

)

$

0.15

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

15,520

 

15,487

 

15,522

 

15,510

 

15,467

 

Weighted average diluted shares

 

15,520

 

15,487

 

15,522

 

15,510

 

15,571

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

$

19,505

 

$

24,154

 

$

20,580

 

$

60,630

 

$

72,343

 

 

7



 

 

 

West Coast Bancorp

 

 

 

Consolidated Balance Sheets

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars and shares in thousands, unaudited)

 

2009

 

2008

 

2009

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

251,642

 

$

101,614

 

$

148,282

 

Investments

 

411,984

 

205,987

 

369,914

 

Total loans

 

1,822,001

 

2,109,517

 

1,917,028

 

Allowance for loan losses

 

(39,075

)

(33,498

)

(37,700

)

Loans, net

 

1,782,926

 

2,076,019

 

1,879,328

 

OREO, net

 

76,570

 

48,121

 

83,830

 

Goodwill and other intangibles

 

716

 

14,153

 

796

 

Other assets

 

129,519

 

127,152

 

131,333

 

Total assets

 

$

2,653,357

 

$

2,573,046

 

$

2,613,483

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

Demand

 

$

522,629

 

$

486,540

 

$

483,397

 

Savings and interest-bearing demand

 

401,256

 

337,472

 

396,100

 

Money market

 

651,198

 

672,690

 

606,349

 

Time deposits

 

580,743

 

564,717

 

623,521

 

Total deposits

 

2,155,826

 

2,061,419

 

2,109,367

 

Borrowings and subordinated debentures

 

314,299

 

282,059

 

314,299

 

Reserve for unfunded commitments

 

961

 

946

 

869

 

Other liabilities

 

20,588

 

24,400

 

20,282

 

Total liabilities

 

2,491,674

 

2,368,824

 

2,444,817

 

Stockholders’ equity

 

161,683

 

204,222

 

168,666

 

Total liabilities and stockholders’ equity

 

$

2,653,357

 

$

2,573,046

 

$

2,613,483

 

 

 

 

 

 

 

 

 

Common shares outstanding period end

 

15,647

 

15,702

 

15,660

 

Book value per common share

 

$

10.33

 

$

13.01

 

$

10.77

 

Tangible book value per common share

 

$

10.29

 

$

12.10

 

$

10.72

 

 

 

 

 

 

 

 

 

8



 

The following table shows summary financial information for the periods shown.

 

 

 

 West Coast Bancorp

 

 

 

 Summary Financial Information

 

 

 

Third

 

Third

 

Second

 

Year to date

 

Year to date

 

(Dollars in thousands except for per share data, unaudited)

 

Quarter

 

Quarter

 

Quarter

 

September 30,

 

September 30,

 

(all rates have been annualized where appropriate)

 

2009

 

2008

 

2009

 

2009

 

2008

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

- Return on average assets

 

-1.85

%

-0.36

%

-0.99

%

-2.20

%

0.12

%

- Return on average common equity

 

-29.39

%

-4.47

%

-14.61

%

-31.55

%

1.52

%

- Return on average tangible equity

 

-29.40

%

-4.66

%

-14.53

%

-32.33

%

1.78

%

- Non-interest income to average assets

 

0.74

%

0.17

%

0.93

%

0.79

%

1.05

%

- Non-interest expense to average assets

 

3.50

%

3.45

%

3.94

%

4.37

%

3.50

%

- Efficiency ratio, tax equivalent

 

96.0

%

70.4

%

97.5

%

112.0

%

69.0

%

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN

 

 

 

 

 

 

 

 

 

 

 

- Yield on average interest-earning assets

 

4.53

%

5.85

%

4.97

%

4.88

%

6.03

%

- Rate on average interest-bearing liabilities

 

1.73

%

2.36

%

1.83

%

1.82

%

2.67

%

- Net interest spread

 

2.80

%

3.49

%

3.14

%

3.06

%

3.36

%

- Net interest margin

 

3.14

%

4.02

%

3.50

%

3.43

%

3.96

%

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE ASSETS

 

 

 

 

 

 

 

 

 

 

 

- Investment securities

 

$

387,830

 

$

228,382

 

$

309,810

 

$

296,140

 

$

238,732

 

 

 

 

 

 

 

 

 

 

 

 

 

- Commercial loans

 

423,258

 

502,781

 

452,517

 

448,964

 

513,005

 

- Real estate construction loans

 

170,583

 

371,687

 

229,127

 

221,981

 

434,950

 

- Real estate mortgage loans

 

386,462

 

383,214

 

391,993

 

390,278

 

364,245

 

- Commercial real estate loans

 

865,107

 

851,849

 

877,405

 

874,978

 

828,841

 

- Installment and other consumer loans

 

19,641

 

23,220

 

20,425

 

20,361

 

23,941

 

- Total loans

 

1,865,051

 

2,132,751

 

1,971,467

 

1,956,562

 

2,164,982

 

 

 

 

 

 

 

 

 

 

 

 

 

- Total interest earning assets

 

2,460,793

 

2,393,207

 

2,360,328

 

2,363,608

 

2,440,704

 

- Other assets

 

201,122

 

170,466

 

206,377

 

208,163

 

149,321

 

- Total assets

 

$

2,661,915

 

$

2,563,673

 

$

2,566,705

 

$

2,571,771

 

$

2,590,025

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE LIABILITIES & EQUITY

 

 

 

 

 

 

 

 

 

 

 

- Demand deposits

 

$

508,758

 

$

482,780

 

$

478,289

 

$

485,715

 

$

471,552

 

- Savings and Interest bearing demand

 

404,930

 

348,008

 

385,636

 

379,734

 

354,862

 

- Money market

 

635,511

 

672,051

 

599,417

 

609,830

 

665,863

 

- Time deposits

 

610,907

 

543,451

 

614,472

 

598,626

 

560,170

 

- Total deposits

 

2,160,106

 

2,046,290

 

2,077,814

 

2,073,905

 

2,052,447

 

 

 

 

 

 

 

 

 

 

 

 

 

- Borrowings and subordinated debentures

 

314,299

 

300,258

 

297,951

 

300,643

 

308,960

 

 

 

 

 

 

 

 

 

 

 

 

 

- Total interest bearing liabilities

 

1,965,647

 

1,863,768

 

1,897,476

 

1,888,833

 

1,889,854

 

- Other liabilities

 

528,793

 

493,545

 

495,172

 

503,488

 

491,699

 

- Total liabilities

 

2,494,440

 

2,357,313

 

2,392,648

 

2,392,321

 

2,381,553

 

- Common equity

 

167,475

 

206,360

 

174,057

 

179,450

 

208,472

 

- Total average liabilities and common equity

 

$

2,661,915

 

$

2,563,673

 

$

2,566,705

 

$

2,571,771

 

$

2,590,025

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE ASSET/LIABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

- Stockholders’ equity to total assets

 

6.29

%

8.05

%

6.78

%

6.98

%

8.05

%

- Interest earning assets to interest bearing liabilities

 

125.2

%

128.4

%

124.4

%

125.1

%

129.1

%

- Total loans to total assets

 

70.1

%

83.2

%

76.8

%

76.1

%

83.6

%

- Interest bearing deposits to total assets

 

62.0

%

61.0

%

62.3

%

61.8

%

61.0

%

 

9



 

The following table reconciles GAAP financial measures to non-GAAP financial measures.

 

Table 1

 

 

 

West Coast Bancorp

 

 

 

Reconciliation of Operating earnings (loss) to GAAP net income

 

 

 

For the three months ended Sept. 30,

 

For the nine months ended Sept. 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

2008

 

GAAP net income (loss)

 

$

(12,408

)

$

(2,316

)

$

(42,346

)

$

2,368

 

Add: impairment charge on securities, net of tax

 

 

4,120

 

 

4,120

 

Add: FDIC special assessment charge, net of tax

 

 

 

777

 

 

Add: Goodwill impairment charge, net of tax

 

 

 

13,059

 

 

Operating net income (loss)

 

$

(12,408

)

$

1,804

 

$

(28,510

)

$

6,488

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per diluted share

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(0.79

)

$

(0.15

)

$

(2.71

)

$

0.15

 

Operating net income (loss)

 

$

(0.79

)

$

0.12

 

$

(1.81

)

$

0.42

 

 

The following table presents information with respect to the Company’s loan portfolio.

 

Table 2

 

 

 

West Coast Bancorp

 

 

 

Period End Loan Portfolio By Category

 

 

 

Sept. 30,

 

% of

 

Sept. 30,

 

% of

 

Change

 

 

 

June 30,

 

% of

 

(Dollars in thousands, unaudited)

 

2009

 

loans

 

2008

 

loans

 

Amount

 

%

 

2009

 

loans

 

Commercial loans

 

$

406,807

 

22

%

$

498,715

 

24

%

$

(91,908

)

-18

%

$

428,852

 

22

%

Commercial real estate construction

 

43,944

 

2

%

89,599

 

4

%

(45,655

)

-51

%

71,945

 

4

%

Residential real estate construction

 

105,921

 

6

%

241,234

 

11

%

(135,313

)

-56

%

129,588

 

7

%

Total real estate construction loans

 

149,865

 

8

%

330,833

 

16

%

(180,968

)

-55

%

201,533

 

11

%

Mortgage

 

78,144

 

4

%

90,510

 

4

%

(12,366

)

-14

%

83,941

 

4

%

Nonstandard mortgage

 

21,952

 

1

%

32,658

 

2

%

(10,706

)

-33

%

23,916

 

1

%

Home equity

 

282,552

 

16

%

266,385

 

13

%

16,167

 

6

%

280,366

 

15

%

Total real estate mortgage

 

382,648

 

21

%

389,553

 

18

%

(6,905

)

-2

%

388,223

 

20

%

Commercial real estate loans

 

863,658

 

48

%

867,902

 

41

%

(4,244

)

0

%

878,379

 

46

%

Installment and other consumer loans

 

19,023

 

1

%

22,514

 

1

%

(3,491

)

-16

%

20,041

 

1

%

Total loans

 

$

1,822,001

 

 

 

$

2,109,517

 

 

 

$

(287,516

)

-14

%

$

1,917,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two-step residential construction loans

 

$

5,128

 

0

%

$

97,894

 

5

%

$

(92,766

)

-95

%

$

10,348

 

1

%

Total loans other than two-step loans

 

1,816,873

 

100

%

2,011,623

 

95

%

(194,750

)

-10

%

1,906,680

 

99

%

Total loans

 

$

1,822,001

 

100

%

$

2,109,517

 

100

%

$

(287,516

)

-14

%

$

1,917,028

 

100

%

 

10



 

The following tables present information with respect to the change in the Company’s total allowance for credit losses.

 

Table 3

 

 

 

West Coast Bancorp

 

 

 

Total Loan Portfolio

 

 

 

Allowance For Credit Losses and Net Charge-offs

 

 

 

Quarter ended

 

Quarter ended

 

Quarter ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

Allowance for credit losses, beginning of period

 

$

38,569

 

$

37,045

 

$

38,463

 

Provision for credit losses loans other than two-step loans

 

19,575

 

7,128

 

9,004

 

Provision for credit losses two-step loans

 

725

 

1,997

 

2,389

 

Total provision for credit losses

 

20,300

 

9,125

 

11,393

 

Loan charge-offs:

 

 

 

 

 

 

 

Commercial

 

5,869

 

516

 

1,725

 

Commercial real estate construction

 

324

 

 

 

Residential real estate construction

 

7,797

 

4,201

 

4,891

 

Two-step residential construction

 

766

 

6,490

 

2,392

 

Total real estate construction

 

8,887

 

10,691

 

7,283

 

Mortgage

 

3,018

 

481

 

1,244

 

Nonstandard mortgage

 

726

 

 

 

320

 

Home equity

 

204

 

99

 

529

 

Total real estate mortgage

 

3,948

 

580

 

2,093

 

Commercial real estate

 

68

 

44

 

172

 

Installment and consumer

 

146

 

382

 

267

 

Overdraft

 

287

 

323

 

230

 

Total loan charge-offs

 

19,205

 

12,536

 

11,770

 

Loan recoveries:

 

 

 

 

 

 

 

Commercial

 

125

 

49

 

392

 

Commercial real estate construction

 

 

 

 

Residential real estate construction

 

(14

)

675

 

14

 

Two-step residential construction

 

41

 

41

 

3

 

Total real estate construction

 

27

 

716

 

17

 

Mortgage

 

 

(13

)

 

Nonstandard mortgage

 

1

 

 

 

Home equity

 

1

 

(9

)

 

Total real estate mortgage

 

2

 

(22

)

 

Commercial real estate

 

147

 

 

 

Installment and consumer

 

18

 

18

 

16

 

Overdraft

 

53

 

49

 

58

 

Total loan recoveries

 

372

 

810

 

483

 

Net charge-offs

 

18,833

 

11,726

 

11,287

 

 

 

 

 

 

 

 

 

Total allowance for credit losses

 

$

40,036

 

$

34,444

 

$

38,569

 

Components of allowance for credit losses:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

39,075

 

$

33,498

 

$

37,700

 

Reserve for unfunded commitments

 

961

 

946

 

869

 

Total allowance for credit losses

 

$

40,036

 

$

34,444

 

$

38,569

 

 

 

 

 

 

 

 

 

Net loan charge-offs to average loans (annualized)

 

4.01

%

2.19

%

2.30

%

Allowance for loan losses to total loans

 

2.14

%

1.59

%

1.97

%

Allowance for credit losses to total loans

 

2.20

%

1.63

%

2.01

%

Allowance for loan losses to nonperforming loans

 

30

%

25

%

30

%

Allowance for credit losses to nonperforming loans

 

30

%

25

%

30

%

 

11



 

Table 4

 

 

 

West Coast Bancorp

 

 

 

Total Loan Portfolio

 

 

 

Allowance For Credit Losses and Net Charge-offs

 

 

 

Year to date

 

Year to date

 

 

 

September 30,

 

September 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

Allowance for credit losses, beginning of period

 

$

29,934

 

$

54,903

 

Provision for credit losses loans other than two-step loans

 

$

48,607

 

$

19,126

 

Provision for credit losses two-step loans

 

6,217

 

4,724

 

Total provision for credit losses

 

54,824

 

23,850

 

Loan charge-offs:

 

 

 

 

 

Commercial

 

8,869

 

3,256

 

Commercial real estate construction

 

324

 

 

Residential real estate construction

 

17,789

 

4,806

 

Two-step residential construction

 

6,833

 

36,307

 

Total real estate construction

 

24,946

 

41,113

 

Mortgage

 

5,280

 

713

 

Nonstandard mortgage

 

2,975

 

 

Home equity

 

2,014

 

127

 

Total real estate mortgage

 

10,269

 

840

 

Commercial real estate

 

646

 

44

 

Installment and consumer

 

545

 

502

 

Overdraft

 

766

 

927

 

Total loan charge-offs

 

46,041

 

46,682

 

Loan recoveries:

 

 

 

 

 

Commercial

 

734

 

81

 

Commercial real estate construction

 

 

 

Residential real estate construction

 

 

 

Two-step residential construction

 

195

 

2,020

 

Total real estate construction

 

195

 

2,020

 

Mortgage

 

3

 

 

Nonstandard mortgage

 

1

 

 

Home equity

 

1

 

30

 

Total real estate mortgage

 

5

 

30

 

Commercial real estate

 

147

 

 

Installment and consumer

 

56

 

63

 

Overdraft

 

182

 

179

 

Total loan recoveries

 

1,319

 

2,373

 

Net charge-offs

 

44,722

 

44,309

 

 

 

 

 

 

 

Total allowance for credit losses

 

$

40,036

 

$

34,444

 

Components of allowance for credit losses:

 

 

 

 

 

Allowance for loan losses

 

$

39,075

 

$

33,498

 

Reserve for unfunded commitments

 

961

 

946

 

Total allowance for credit losses

 

$

40,036

 

$

34,444

 

 

 

 

 

 

 

Net loan charge-offs to average loans

 

3.06

%

2.73

%

 

12



 

The following tables present information about the Company’s total nonperforming assets and delinquent loans.

 

Table 5

 

 

 

West Coast Bancorp

 

 

 

Total Loan Portfolio

 

 

 

Nonperforming Assets and Delinquencies

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

Loans on nonaccrual status:

 

 

 

 

 

 

 

Commercial

 

$

49,871

 

$

6,651

 

$

34,396

 

Real estate construction:

 

 

 

 

 

 

 

Commercial real estate construction

 

2,449

 

 

2,922

 

Residential real estate construction

 

42,277

 

104,014

 

56,507

 

Total real estate construction

 

44,726

 

104,014

 

59,429

 

Real estate mortgage:

 

 

 

 

 

 

 

Mortgage

 

12,498

 

6,384

 

14,179

 

Nonstandard mortgage

 

10,810

 

11,834

 

10,486

 

Home equity

 

1,599

 

644

 

1,259

 

Total real estate mortgage

 

24,907

 

18,862

 

25,924

 

Commercial real estate

 

12,463

 

5,636

 

6,905

 

Installment and consumer

 

39

 

14

 

69

 

Total nonaccrual loans

 

132,006

 

135,177

 

126,723

 

90 days past due not on nonaccrual

 

 

 

 

Total non-performing loans

 

132,006

 

135,177

 

126,723

 

 

 

 

 

 

 

 

 

Other real estate owned

 

76,570

 

48,121

 

83,830

 

Total non-performing assets

 

$

208,576

 

$

183,298

 

$

210,553

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

7.25

%

6.41

%

6.61

%

Non-performing assets to total assets

 

7.86

%

7.12

%

8.06

%

 

 

 

 

 

 

 

 

 

 

Total Loan Portfolio

 

 

 

Delinquent loans 30-89 days past due as a % of loan category

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

Commercial loans

 

0.16

%

0.06

%

0.42

%

Real estate construction loans

 

5.68

%

3.69

%

2.93

%

Real estate mortgage loans

 

0.71

%

0.53

%

1.84

%

Commercial real estate loans

 

0.14

%

0.04

%

0.13

%

Installment and other consumer loans

 

0.09

%

0.49

%

0.50

%

 

 

 

 

 

 

 

 

Delinquent loans 30-89 days past due:

 

 

 

 

 

 

 

Two-step residential construction loans

 

$

 

$

4,089

 

$

 

Total loans other than two-step loans

 

13,136

 

10,919

 

16,082

 

Total delinquent loans 30-89 days past due, not in nonaccrual status

 

$

13,136

 

$

15,008

 

$

16,082

 

 

 

 

 

 

 

 

 

Delinquent loans to total loans

 

0.72

%

0.71

%

0.84

%

 

13



 

The following table presents information about the Company’s activity in other real estate owned.

 

Table 6

 

 

 

West Coast Bancorp

 

 

 

Other real estate owned (“OREO”) activity

 

 

 

Three months

 

 

 

Three months

 

 

 

Three months

 

 

 

 

 

ended Sept. 30,

 

Number

 

ended Sept. 30,

 

Number

 

ended June 30,

 

Number

 

(Dollars in thousands, unaudited)

 

2009

 

of properties

 

2008

 

of properties

 

2009

 

of properties

 

Beginning balance

 

$

83,830

 

335

 

$

27,892

 

108

 

$

87,189

 

349

 

Additions to OREO(1)

 

12,064

 

36

 

26,965

 

103

 

14,819

 

48

 

Valuation adjustments to OREO

 

(3,797

)

 

(1,118

)

 

(3,064

)

 

Disposition of OREO

 

(15,527

)

(70

)

(5,618

)

(22

)

(15,114

)

(62

)

Ending balance

 

$

76,570

 

301

 

$

48,121

 

189

 

$

83,830

 

335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO activity related to two-step loans

 

 

 

Three months

 

 

 

Three months

 

 

 

Three months

 

 

 

 

 

ended Sept. 30,

 

Number

 

ended Sept. 30,

 

Number

 

ended June 30,

 

Number

 

(Dollars in thousands, unaudited)

 

2009

 

of properties

 

2008

 

of properties

 

2009

 

of properties

 

Beginning balance

 

$

69,632

 

278

 

$

26,460

 

101

 

$

73,319

 

296

 

Additions to OREO(1)

 

2,999

 

9

 

24,200

 

91

 

10,902

 

33

 

Valuation adjustments to OREO

 

(3,347

)

 

 

(1,118

)

 

 

(2,320

)

 

 

Disposition of OREO

 

(12,728

)

(54

)

(4,867

)

(19

)

(12,269

)

(51

)

Ending balance

 

$

56,556

 

233

 

$

44,675

 

173

 

$

69,632

 

278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO activity related to loans other than two-step loans

 

 

 

Three months

 

 

 

Three months

 

 

 

Three months

 

 

 

 

 

ended Sept. 30,

 

Number

 

ended Sept. 30,

 

Number

 

ended June 30,

 

Number

 

(Dollars in thousands, unaudited)

 

2009

 

of properties

 

2008

 

of properties

 

2009

 

of properties

 

Beginning balance

 

$

14,198

 

57

 

$

1,432

 

7

 

$

13,870

 

53

 

Additions to OREO(1)

 

9,065

 

27

 

2,765

 

12

 

3,917

 

15

 

Valuation adjustments to OREO

 

(450

)

 

 

 

 

(744

)

 

 

Disposition of OREO

 

(2,799

)

(16

)

(751

)

(3

)

(2,845

)

(11

)

Ending balance

 

$

20,014

 

68

 

$

3,446

 

16

 

$

14,198

 

57

 

 


(1) Includes capitalized cost of OREO.

 

14



 

The following table presents information with respect to two-step residential construction related OREO activity and two-step short sales.

 

Table 7

 

 

 

Two-step related OREO
activity

 

Two-step short sales

 

Total two-step OREO
property sales and
short sales

 

(Dollars in thousands)

 

Amount

 

Number

 

Amount

 

Number

 

Amount

 

Number

 

Full year 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2008

 

$

3,255

 

14

 

 

 

 

 

 

 

 

 

Additions to OREO

 

75,863

 

294

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

1,319

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(4,286

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(16,129

)

(57

)

$

(11,448

)

(40

)

$

(27,577

)

(97

)

Ending balance December 31, 2008

 

$

60,022

 

251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2009

 

$

60,022

 

251

 

 

 

 

 

 

 

 

 

Additions to OREO

 

20,635

 

62

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

668

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(4,110

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(3,896

)

(17

)

$

(2,502

)

(7

)

$

(6,398

)

(24

)

Ending balance March 31, 2009

 

$

73,319

 

296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to OREO

 

9,822

 

33

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

1,080

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(2,320

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(12,269

)

(51

)

$

(1,177

)

(3

)

$

(13,446

)

(54

)

Ending balance June 30, 2009

 

$

69,632

 

278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to OREO

 

2,130

 

9

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

869

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(3,347

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(12,728

)

(54

)

$

(644

)

(3

)

$

(13,372

)

(57

)

Ending balance Sept. 30, 2009

 

$

56,556

 

233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full year 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2009

 

$

60,022

 

251

 

 

 

 

 

 

 

 

 

Additions to OREO

 

32,587

 

104

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

2,617

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(9,777

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(28,893

)

(122

)

$

(4,323

)

(13

)

$

(33,216

)

(135

)

Ending balance Sept. 30, 2009

 

$

56,556

 

233

 

 

 

 

 

 

 

 

 

 

15


 


 

The following table presents information with respect to non two-step related OREO activity and non two-step short sales.

 

Table 8

 

 

 

Non two-step related
OREO activity

 

Non two-step short
sales

 

Total non two-step
OREO property sales
and short sales

 

(Dollars in thousands)

 

Amount

 

Number

 

Amount

 

Number

 

Amount

 

Number

 

Full year 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2008

 

$

 

1

 

 

 

 

 

 

 

 

 

Additions to OREO

 

11,936

 

42

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

10

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(499

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(1,359

)

(6

)

$

 

 

$

(1,359

)

(6

)

Ending balance December 31, 2008

 

$

10,088

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2009

 

$

10,088

 

37

 

 

 

 

 

 

 

 

 

Additions to OREO

 

4,614

 

17

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

14

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(651

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(195

)

(1

)

$

(948

)

(4

)

$

(1,143

)

(5

)

Ending balance March 31, 2009

 

$

13,870

 

53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to OREO

 

3,841

 

15

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

76

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(744

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(2,845

)

(11

)

$

(509

)

(2

)

$

(3,354

)

(13

)

Ending balance June 30, 2009

 

$

14,198

 

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to OREO

 

8,979

 

27

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

86

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(450

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(2,799

)

(16

)

$

(2,616

)

(11

)

$

(5,415

)

(27

)

Ending balance Sept. 30, 2009

 

$

20,014

 

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full year 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance January 1, 2009

 

$

10,088

 

37

 

 

 

 

 

 

 

 

 

Additions to OREO

 

17,434

 

59

 

 

 

 

 

 

 

 

 

Capitalized improvements

 

176

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

(1,845

)

 

 

 

 

 

 

 

 

 

 

Disposition of OREO properties and short sales

 

(5,839

)

(28

)

$

(4,073

)

(17

)

$

(9,912

)

(45

)

Ending balance Sept. 30, 2009

 

$

20,014

 

68

 

 

 

 

 

 

 

 

 

 

16



 

The following table presents information with respect to the change in the Company’s allowance for credit losses in the two-step residential construction loan portfolio.

 

Table 9

 

 

 

West Coast Bancorp

 

 

 

Two-Step Loan Portfolio

 

 

 

Allowance For Credit Losses and Net Charge-offs Two-
Step Portfolio

 

 

 

Quarter ended

 

Quarter ended

 

Quarter ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

Allowance for credit losses, beginning of period

 

$

 

$

5,280

 

$

 

Provision for credit losses

 

725

 

1,997

 

2,389

 

Charge-offs

 

766

 

6,490

 

2,392

 

Recoveries

 

41

 

715

 

3

 

Net charge-offs

 

725

 

5,775

 

2,389

 

 

 

 

 

 

 

 

 

Total allowance for credit losses

 

$

 

$

1,502

 

$

 

 

 

 

 

 

 

 

 

Components of allowance for credit losses

 

 

 

 

 

 

 

Allowance for loan losses

 

$

 

$

1,472

 

$

 

Reserve for unfunded commitments

 

 

30

 

 

Total allowance for credit losses

 

$

 

$

1,502

 

$

 

 

 

 

Year to date

 

Year to date

 

 

 

 

 

September 30,

 

September 30,

 

 

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

 

 

Allowance for credit losses, beginning of period

 

$

421

 

$

31,065

 

 

 

Provision for credit losses

 

6,217

 

4,724

 

 

 

Charge-offs

 

6,833

 

36,307

 

 

 

Recoveries

 

195

 

2,020

 

 

 

Net Charge-offs

 

6,638

 

34,287

 

 

 

 

 

 

 

 

 

 

 

Total allowance for credit losses

 

$

 

$

1,502

 

 

 

 

 

 

 

 

 

 

 

Components of allowance for credit losses

 

 

 

 

 

 

 

Allowance for loan losses

 

$

 

$

1,472

 

 

 

Reserve for unfunded commitments

 

 

30

 

 

 

Total allowance for credit losses

 

$

 

$

1,502

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs to average total loans

 

0.45

%

2.12

%

 

 

 

17



 

The following table presents information about the Company’s nonperforming assets and delinquencies in the two-step residential construction loan portfolio.

 

Table 10

 

 

 

West Coast Bancorp

 

 

 

Two-Step Residential Construction Loans

 

 

 

Nonperforming Assets and Delinquencies

 

 

 

September 30,

 

September 30,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2009

 

2008

 

2009

 

Nonaccrual two-step loans

 

$

5,128

 

$

82,990

 

$

10,348

 

90 day past due and accruing interest

 

 

 

 

Total nonperforming two-step loans

 

5,128

 

82,990

 

10,348

 

 

 

 

 

 

 

 

 

Other real estate owned two-step

 

56,556

 

44,675

 

69,632

 

Total nonperforming two-step assets

 

$

61,684

 

$

127,665

 

$

79,980

 

 

 

 

 

 

 

 

 

Delinquent two-step loans 30-89 days past due, not in nonaccrual status

 

$

 

$

4,089

 

$

 

 

 

 

 

 

 

 

 

Nonperforming two-step assets to total assets

 

2.32

%

4.96

%

3.06

%

Delinquent two-step loans to total two-step loans

 

0.00

%

4.18

%

0.00

%

 

18



 

The following table shows the components of our construction and land loans outside the two-step portfolio as of the dates shown:

 

Table 11

 

 

 

West Coast Bancorp

 

 

 

Construction and land loans outside the two-step portfolio

 

 

 

September 30, 2009

 

September 30, 2008

 

June 30, 2009

 

(Dollars in thousands, unaudited)

 

Amount

 

Percent(2)

 

Amount

 

Percent(2)

 

Amount

 

Percent(2)

 

Land loans(1)

 

$

35,645

 

20

%

$

44,805

 

16

%

$

37,503

 

16

%

Residential construction loans other than two-step loans

 

100,829

 

56

%

144,517

 

52

%

119,274

 

52

%

Commercial construction loans

 

43,991

 

24

%

88,630

 

32

%

72,045

 

32

%

Total construction and land loans other than two-step loans

 

$

180,465

 

100

%

$

277,952

 

100

%

$

228,822

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of residential construction and land loans other than two-step loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

$

14,783

 

13

%

$

24,038

 

14

%

$

17,910

 

13

%

Site development

 

45,566

 

39

%

71,125

 

42

%

56,997

 

42

%

Vertical construction

 

55,263

 

48

%

73,392

 

44

%

62,276

 

45

%

Total residential construction and land loans other than two-step loans

 

$

115,612

 

100

%

$

168,555

 

100

%

$

137,183

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of commercial construction and land loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

$

20,862

 

32

%

$

20,767

 

19

%

$

19,593

 

21

%

Site development

 

607

 

1

%

77

 

0

%

607

 

1

%

Vertical construction

 

43,384

 

67

%

88,553

 

81

%

71,439

 

78

%

Total commercial construction and land loans

 

$

64,853

 

100

%

$

109,397

 

100

%

$

91,639

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of total construction and land loans other than two-step loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

$

35,645

 

20

%

$

44,805

 

16

%

$

37,503

 

17

%

Site development

 

46,173

 

26

%

71,202

 

26

%

57,604

 

25

%

Vertical construction

 

98,647

 

55

%

161,945

 

58

%

133,715

 

58

%

Total construction and land loans other than two-step loans

 

$

180,465

 

100

%

$

277,952

 

100

%

$

228,822

 

100

%

 


(1) Land loans represent balances that are carried in the Company’s residential real estate mortgage and commercial real estate loan portfolios.

(2) Calculations have been based on more detailed information and therefore may not recompute exactly due to rounding.

 

19



 

The following table shows the components of our nonaccrual construction and land loans outside the two-step portfolio as of the dates shown.

 

Table 12

 

 

 

West Coast Bancorp

 

 

 

Nonaccrual construction and land loans oustide the two-step portfolio

 

 

 

September 30, 2009

 

September 30, 2008

 

June 30, 2009

 

(Dollars in thousands, unaudited)

 

Amount

 

Percent of
loan category(2)

 

Amount

 

Percent of
loan category(2)

 

Amount

 

Percent of
loan category(2)

 

Land loans(1)

 

$

9,232

 

25.90

%

$

5,308

 

1.91

%

$

8,625

 

23.00

%

Residential construction loans other than two-step loans

 

37,149

 

36.84

%

21,025

 

7.56

%

46,159

 

38.70

%

Commercial construction loans

 

2,449

 

5.57

%

 

0.00

%

2,922

 

4.06

%

Total nonaccrual construction and land loans other than two-step loans

 

$

48,830

 

27.06

%

$

26,333

 

9.47

%

$

57,706

 

25.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of nonaccrual residential construction and land loans other than two-step loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

$

8,236

 

55.71

%

$

5,308

 

3.15

%

$

7,629

 

42.60

%

Site development

 

26,785

 

58.78

%

13,731

 

8.15

%

33,721

 

59.16

%

Vertical construction

 

10,364

 

18.75

%

7,294

 

4.33

%

12,438

 

19.97

%

Total nonaccrual residential construction and land loans other than two-step loans

 

$

45,385

 

39.26

%

$

26,333

 

15.63

%

$

53,788

 

39.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of nonaccrual commercial construction and land loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

996

 

4.77

%

 

0.00

%

996

 

5.08

%

Site development

 

 

0.00

%

 

0.00

%

 

0.00

%

Vertical construction

 

2,449

 

5.64

%

 

0.00

%

2,922

 

4.09

%

Total nonaccrual commercial construction and land loans other than two-step loans

 

$

3,445

 

5.31

%

$

 

0.00

%

$

3,918

 

4.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of total nonaccrual construction and land loans other than two-step loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land loans(1)

 

$

9,232

 

25.90

%

$

5,308

 

1.91

%

$

8,625

 

23.00

%

Site development

 

26,785

 

58.01

%

13,731

 

4.94

%

33,721

 

58.54

%

Vertical construction

 

12,813

 

12.99

%

7,294

 

2.62

%

15,360

 

11.49

%

Total nonaccrual construction and land loans other than two-step loans

 

$

48,830

 

27.06

%

$

26,333

 

9.47

%

$

57,706

 

25.22

%

 


(1) Land loans represent balances that are carried in the Company’s residential real estate mortgage and commercial real estate loan portfolios.

(2) Calculations have been based on more detailed information and therefore may not recompute exactly due to rounding.

 

20