CHICAGO, Oct. 21 /PRNewswire-FirstCall/ -- Taylor Capital Group, Inc. (the "Company") (Nasdaq: TAYC), the parent company of Cole Taylor Bank (the "Bank"), today reported encouraging results for the third quarter of 2010.
(Logo: http://photos.prnewswire.com/prnh/20060605/CGM055LOGO)
(Logo: http://www.newscom.com/cgi-bin/prnh/20060605/CGM055LOGO)
Net income for the third quarter of 2010 was $33.4 million, compared to a net loss of $30.9 million for the second quarter of 2010. Net income applicable to common stockholders was $30.7 million, or $1.57 per diluted share, for the third quarter of 2010, compared to a net loss applicable to common stockholders of $48.3 million, or $3.35 per diluted share, for the second quarter of 2010. Net income included $32.8 million in gains from the sale of investment securities in the third quarter of 2010. It is important to note that income before income taxes excluding these securities gains was $931,000.
"We are pleased to report net income of $33.4 million in the third quarter of 2010," said Mark A. Hoppe, President and Chief Executive Officer of Taylor Capital Group and Cole Taylor Bank. "These results show strong evidence of success in pursuing our two prong strategy of asset quality improvement and core business growth – what we are now referring to as our 'fix and grow' strategy. Although gains from the sale of investment securities were the primary contributor to the bottom line, we also had positive earnings as a result of the performance of our key business lines."
Hoppe continued, "Credit quality also improved this quarter, including realizing the full benefit of the bulk loan sale we announced last quarter. We remain cautious in the face of a stagnant Chicago area real estate market and continue to closely manage credit quality. However, we are heartened by some positive trends, including hearing more positive outlooks among some of our clients. We ended the third quarter with strong pre-tax, pre-provision earnings from core operations, improved asset quality – including loan loss reserve coverage of nonperforming loans of almost 80% – and an improved capital position."
THIRD QUARTER 2010 HIGHLIGHTS
Pre-tax, pre-provision earnings from core operations(1) grew by 19.2% from the second quarter
- Pre-tax, pre-provision earnings from core operations totaled $20.6 million for the third quarter of 2010, up from $17.3 million for the second quarter of 2010, representing an increase of 19.2%.
- Total revenue (net interest income plus noninterest income less gains on investment securities) was $45.7 million in the third quarter of 2010, up from $40.7 million in the second quarter of 2010.
- Net interest margin increased to 3.25% for the third quarter of 2010, up eight basis points from 3.17% for the second quarter of 2010 and the eighth consecutive quarterly improvement in net interest margin.
Credit quality improved despite lagging economic recovery in the Chicago market
- Nonperforming loans were $118.4 million and 3.90% of total loans at September 30, 2010, compared to $154.4 million and 5.08% of total loans at June 30, 2010. This is a 23.3% reduction in nonperforming loans.
- Provision for loan losses for the third quarter of 2010 was $18.1 million, a decrease of 58.8% from the provision of $43.9 million for the second quarter of 2010.
- Allowance for loan losses was $94.1 million at September 30, 2010, down from $100.5 million at June 30, 2010. Despite the reduction in the allowance, the ratio of allowance for loan losses to nonperforming loans increased to 79.5% at September 30, 2010, compared to 65.1% at June 30, 2010.
- At September 30, 2010, total commercial criticized and classified loans(2) totaled $322.3 million, compared to $381.1 million at June 30, 2010.
Company received regulatory approval for remaining $9.1 million capital investment
- During the second quarter of 2010, the Company raised $75 million of new capital, $9.1 million of which was held in escrow pending regulatory approval. The Company obtained regulatory approval in October of 2010 and expects to complete that remaining portion of its second quarter capital raise transaction shortly.
THIRD QUARTER 2010 PERFORMANCE OVERVIEW
Results of Operations
Net Income and Net Income Applicable to Common Stockholders
Net income for the third quarter of 2010 was $33.4 million, compared to a net loss of $30.9 million for second quarter of 2010. Net income applicable to common stockholders was $30.7 million, or $1.57 per diluted share, for the third quarter of 2010 compared to a net loss applicable to common stockholders of $48.3 million, or $3.35 per diluted share, for the second quarter of 2010.
The main drivers of the change in net income from second quarter 2010 to third quarter 2010 were improvement in pre-tax, pre-provision earnings from core operations, reduction in credit costs (provision plus nonperforming asset expense), and gains on the sale of investment securities. Pre-tax net income excluding gains on the sale of investment securities was $931,000.
For the three months ended September 30, 2010 |
||||
(in thousands) |
||||
Pre-tax, pre-provision earnings from core operations |
$ |
20,597 |
||
Less: Nonperforming asset expense |
(1,538) |
|||
Less: Provision for loan losses |
(18,128) |
|||
Core operating earnings excluding gains on the sale of investment securities |
$931 |
|||
Plus: Gains on the sale of investment securities |
32,804 |
|||
Net income before taxes |
$ |
33,735 |
||
Less: Taxes |
(321) |
|||
Net income |
$ |
33,414 |
||
Pre-tax, Pre-Provision Earnings from Core Operations
Pre-tax, pre-provision earnings from core operations totaled $20.6 million for the third quarter of 2010, as compared to $17.3 million for the second quarter of 2010. This continued positive trend reflects improved business fundamentals and a diversified revenue stream. The three key lines of business of Cole Taylor Bank that form the foundation of its growth strategy – Commercial Banking, Cole Taylor Business Capital (the asset based lending unit of the Bank), and Cole Taylor Mortgage – all experienced additional growth in the third quarter of 2010.
In the third quarter of 2010, the most significant contribution to the increase in earnings from core operations was from mortgage origination revenue produced by Cole Taylor Mortgage. In only its third quarter of operations, Cole Taylor Mortgage generated $6.3 million in revenue from mortgage originations, a $4.4 million or 230% increase over the second quarter of 2010 revenue of $1.9 million.
Cole Taylor Mortgage originated $242.4 million of first mortgages in the third quarter of 2010, as compared to $76.4 million in the second quarter of 2010. Cole Taylor Mortgage's success is partly attributable to its ability to take advantage of high volumes of mortgage refinancings in the current low rate environment. Additionally, this unit continues to strategically grow its offices nationwide. Currently, Cole Taylor Mortgage is qualified in 17 states, most recently adding Connecticut, Missouri and Wisconsin. Cole Taylor Mortgage also opened two new retail mortgage offices during the third quarter of 2010 increasing the total branches offering mortgages to 16, including nine retail branches in the Chicago area.
The Bank's other derivative income also contributed to increased earnings from core operations, adding $1.2 million in revenue during the third quarter of 2010, largely the result of an increase in fees from interest rate exchange agreements as more of the Bank's commercial clients hedged against possible changes in interest rates.
Revenue
Revenue was $45.7 million for the third quarter of 2010, compared to $40.7 million for the second quarter of 2010.
Net interest income declined slightly to $34.4 million for the third quarter of 2010, compared to $34.7 million for the second quarter of 2010. The decrease in the total portfolio of investment securities negatively impacted net interest income, partially offset by increased volume of mortgage loans held for sale and lower cost deposits.
Noninterest income for the third quarter of 2010 totaled $44.1 million, up significantly from $6.2 million for the second quarter of 2010, mostly the result of $32.8 million in gains from the sale of investment securities. These sales significantly reduced prepayment risk, and allowed the Company to capture unrealized gains on investment securities that had higher refinancing risk. Increased noninterest income from the Bank's core businesses further bolstered total noninterest income, including increased mortgage origination revenue and other derivative income.
Expenses
Noninterest expense declined to $26.6 million in the third quarter of 2010 from $27.5 million in the second quarter of 2010.
Reductions in nonperforming asset expense were the primary reason noninterest expense declined. Nonperforming asset expense decreased from $4.1 million in the second quarter of 2010 to $1.5 million in the third quarter of 2010 due to higher nonperforming asset recoveries and lower write-downs on other real estate owned. Partially offsetting this reduction was a $1.6 million increase in salaries and benefits as a result of additional headcount at Cole Taylor Mortgage.
Credit Quality
Loan Portfolio Performance and Credit Quality
Credit quality improved in the third quarter of 2010 despite continued weakness in the Chicago real estate market. Nonperforming loans have been trending down since the second quarter of 2009, though fluctuations may occur given the lagging economy. The Company continues to pursue multiple strategies to reduce nonperforming assets, especially in the real estate portfolio, with a focus on pursuing the best economic outcome.
Nonperforming assets were $157.5 million at September 30, 2010, compared to $182.5 million at June 30, 2010. Nonperforming assets to total assets decreased to 3.38% at September 30, 2010, from 3.98% at June 30, 2010.
Nonaccrual loans totaled $118.4 million at September 30, 2010, as compared to $154.3 million at June 30, 2010. Asset sales and charge-offs reduced nonaccrual residential construction and land loans by $33.5 million to $17.4 million at September 30, 2010. Commercial real estate nonaccrual loans decreased $12.4 million to $46.4 million at September 30, 2010. Partially offsetting these decreases was an increase of $10.0 million in commercial and industrial nonaccrual loans to $31.1 million at September 30, 2010, compared to $21.1 million at June 30, 2010.
Other real estate and repossessed assets increased from $28.2 million at June 30, 2010 to $39.1 million at September 30, 2010 as a result of several completed foreclosures.
Loans contractually past due 30 through 89 days decreased to $22.1 million at September 30, 2010 from $35.9 million at June 30, 2010. Commercial criticized and classified loans(3) also decreased to $322.3 million, down from $381.1 million at June 30, 2010.
Provision and Allowance for Loan Losses
The provision for loan losses declined significantly from $43.9 million for the second quarter of 2010 to $18.1 million for the third quarter of 2010. This decrease resulted from reduced loan migrations to nonperforming status in the third quarter of 2010 as compared to the second quarter of 2010. In addition, a significant portion of the second quarter 2010 provision was the result of a bulk loan sale.
The allowance for loan losses was $94.1 million at September 30, 2010, compared to $100.5 million at June 30, 2010. The loan loss allowance represented 3.10% of total loans at September 30, 2010, down from 3.31% at June 30, 2010. However, as a percent of nonperforming loans, the allowance for loan losses was 79.50% at September 30, 2010, up from 65.10% at June 30, 2010.
Credit Quality Performance Summary
(in thousands) |
9/30/2010 |
6/30/2010 |
$ Change |
% Change |
|||||
Nonperforming loans |
$118,419 |
$154,378 |
($35,959) |
Decrease of 23.3% |
|||||
Nonperforming assets |
$157,482 |
$182,547 |
($25,065) |
Decrease of 13.7% |
|||||
Nonperforming loans to total loans |
3.90% |
5.08% |
-1.18% |
Decrease of 23.2% |
|||||
Allowance to nonperforming loans |
79.50% |
65.10% |
14.40% |
Increase of 22.1% |
|||||
Balance Sheet
Assets
Total assets at September 30, 2010 increased to $4.66 billion from $4.59 billion at June 30, 2010.
Investment securities declined $257.8 million to $1.17 billion at September 30, 2010, from $1.43 billion at June 30, 2010. This decrease was partially offset by an increase in other assets of $232.6 million at September 30, 2010, primarily the result of the timing of settlement on investment securities sold.
Loans held for sale increased from $78.4 million at June 30, 2010 to $134.5 million at September 30, 2010 as a result of increased origination activity in Cole Taylor Mortgage.
Total loans in the portfolio were $2.80 billion at September 30, 2010, down $54.4 million from $2.86 billion at June 30, 2010. Loan growth from new and existing relationships continued to be offset by historically low levels of client line utilization and resolutions of nonperforming loans which includes pay downs and charge-offs.
Liabilities
Total liabilities at September 30, 2010 increased to $4.38 billion from $4.30 billion at June 30, 2010.
Total deposits were down slightly at $2.97 billion at September 30, 2010 from $3.04 billion at June 30, 2010. Increases in noninterest bearing deposits, NOW accounts and public time deposits were more than offset by decreases in CDARS time deposits, customer certificates of deposits and money market accounts, as well as out-of-market deposits. The ratio of in-market deposits to total deposits remained relatively unchanged at approximately 82%.
Reduced levels of other borrowings were offset by increases in accrued interest, taxes and other liabilities, as well as in notes payable and other advances. Similar to the fluctuations in other assets, the $182.8 million increase in other liabilities was a result of settlement timing on the purchase of investment securities.
Capital
At September 30, 2010, the Company's Tier I Risk Based Capital ratio was 10.39%, while its Total Risk Based Capital ratio was 14.15% and its Tier I Capital to Average Assets leverage ratio was 8.04%.
These ratios are all improved over their respective June 30, 2010 levels and exceed the regulatory requirements of 6.00% for Tier I Risk Based Capital, 10.00% for Total Risk Based Capital and 5.00% for Tier I Capital to Average Assets for well-capitalized banks.
Conference Call and Slide Presentation
Taylor Capital Group will host a webcast and conference call on October 21, 2010, at 10:00 am (Central Time) to discuss third quarter 2010 results and other matters. To access the call, please dial (800) 561-2731 and enter the passcode 67310484. To access streaming audio, please go to www.taylorcapitalgroup.com.
New for third quarter 2010, the Company will also provide a slide presentation which management will speak to during the discussion. A copy of the presentation will be available for download prior to the start of the call at www.taylorcapitalgroup.com. The presentation will not be webcast live. If you have any trouble obtaining a copy of the presentation, please call Investor Relations at (847) 653-7166.
Accompanying Financial Statements and Tables
This press release is accompanied by the following unaudited financial information:
- Condensed Consolidated Balance Sheets
- Consolidated Statements of Operations
- Summary of Key Quarterly Financial Data
- Summary of Key Year-To-Date Financial Data
- Summary of Key Period-End Financial Data
- Composition of Loan Portfolio
- Credit Quality
- Loan Portfolio Aging
- Funding Liabilities
- Reconciliation of U.S. GAAP Financial Measures
About Taylor Capital Group, Inc. (NASDAQ: TAYC)
Taylor Capital Group, Inc. is a $4.7 billion bank holding company for Cole Taylor Bank, a Chicago-based commercial bank specializing in serving the banking needs of closely held businesses and the people who own and manage them. Cole Taylor is a member of the FDIC and an Equal Housing Lender.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release includes forward-looking statements that reflect our current expectations and projections about our future results, performance, prospects and opportunities. We have tried to identify these forward-looking statements by using words including "may," "might," "contemplate," "plan," "prudent," "potential," "should," "will," "expect," "anticipate," "believe," "intend," "could" and "estimate" and similar expressions. These forward-looking statements are based on information currently available to us and are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities in 2010 and beyond to differ materially from those expressed in, or implied by, these forward-looking statements. These risks, uncertainties and other factors include, without limitation: the effect on our profitability if interest rates fluctuate as well as the effect of our customers' changing use of our deposit products; the possibility that our wholesale funding sources may prove insufficient to replace deposits at maturity and support our growth; the risk that our allowance for loan losses may prove insufficient to absorb probable losses in our loan portfolio; possible volatility in loan charge-offs and recoveries between periods; the decline in residential real estate sales volume and the likely potential for continuing illiquidity in the real estate market, including within the Chicago metropolitan area; the risks associated with the high concentration of commercial real estate loans in our portfolio; the uncertainties in estimating the fair value of developed real estate and undeveloped land in light of declining demand for such assets and continuing illiquidity in the real estate market; the risks associated with management changes, employee turnover and our commercial banking growth initiative, including our expansion of our asset-based lending operations and our entry into new geographical markets; negative developments and disruptions in the credit and lending markets, including the impact of the ongoing credit crisis on our business and on the businesses of our customers as well as other banks and lending institutions with which we have commercial relationships; a continuation of the recent unprecedented volatility in the capital markets; the effectiveness of our hedging transactions and their impact on our future results of operations; the risks associated with implementing our business strategy and managing our growth effectively, including our ability to preserve and access sufficient capital to execute on our strategy; changes in general economic and capital market conditions, interest rates, our debt credit ratings, deposit flows, loan demand, including loan syndication opportunities and competition; changes in legislation or regulatory and accounting principles, policies or guidelines affecting our business; and other economic, competitive, governmental, regulatory and technological factors impacting our operations.
For further information about these and other risks, uncertainties and factors, please review the disclosure included in the section captioned "Risk Factors" in our December 31, 2009 Annual Report on Form 10-K filed with the SEC on March 29, 2010. You should not place undue reliance on any forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements or risk factors, whether as a result of new information, future events, changed circumstances or any other reason after the date of this press release.
(1) |
Schedules reconciling earnings in accordance with U. S. generally accepted accounting principles ("GAAP") to the non-GAAP measurement of pre-tax, pre-provision earnings from core operations and of revenue are provided in the attached tables. |
|
(2) |
Criticized and classified loans (special mention, substandard, and nonaccrual loans) in commercial & industrial, commercial real estate, residential land and construction and commercial land and construction federal collateral codes. Excludes consumer loans |
|
(3) |
Criticized and classified loans (special mention, substandard and nonaccrual loans) in commercial & industrial, commercial real estate, residential construction and land, and commercial construction and land federal collateral codes. Excludes consumer loans. |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
||||||
(Unaudited) Sept. 30, 2010 |
(Unaudited) June 30, 2010 |
Dec. 31, 2009 |
||||
ASSETS |
||||||
Cash and cash equivalents |
$144,472 |
$58,510 |
$48,469 |
|||
Investment securities |
1,172,600 |
1,430,419 |
1,271,271 |
|||
Loans held for sale |
134,508 |
78,437 |
81,853 |
|||
Loans, net of allowance for loan losses of $94,138, $100,500 and $106,185 at Sept. 30, 2010, June 30, 2010 and Dec. 31, 2009, respectively |
2,804,293 |
2,858,727 |
2,847,290 |
|||
Premises, leasehold improvements and equipment, net |
14,862 |
14,616 |
15,515 |
|||
Investment in Federal Home Loan Bank and Federal Reserve Bank stock |
36,484 |
36,484 |
31,210 |
|||
Other real estate and repossessed assets, net |
39,063 |
28,169 |
26,231 |
|||
Other assets |
312,533 |
79,868 |
81,663 |
|||
Total assets |
$4,658,815 |
$4,585,230 |
$4,403,502 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||
Deposits: |
||||||
Noninterest-bearing |
$588,204 |
$570,423 |
$659,146 |
|||
Interest-bearing |
2,384,464 |
2,472,543 |
2,317,654 |
|||
Total deposits |
2,972,668 |
3,042,966 |
2,976,800 |
|||
Other borrowings |
506,857 |
586,960 |
337,669 |
|||
Accrued interest, taxes and other liabilities |
238,397 |
55,575 |
60,925 |
|||
Notes payable and other advances |
490,000 |
445,000 |
627,000 |
|||
Junior subordinated debentures |
86,607 |
86,607 |
86,607 |
|||
Subordinated notes, net |
85,545 |
85,367 |
55,695 |
|||
Total liabilities |
4,380,074 |
4,302,475 |
4,144,696 |
|||
Stockholders' equity: |
||||||
Preferred stock, Series A |
-- |
-- |
60,000 |
|||
Preferred stock, Series B |
99,992 |
99,603 |
98,844 |
|||
Preferred stock, Series C |
31,912 |
31,912 |
-- |
|||
Common stock |
192 |
193 |
120 |
|||
Surplus |
307,120 |
306,703 |
226,398 |
|||
Accumulated deficit |
(141,839) |
(172,583) |
(110,617) |
|||
Accumulated other comprehensive income, net |
6,000 |
41,563 |
8,697 |
|||
Treasury stock |
(24,636) |
(24,636) |
(24,636) |
|||
Total stockholders' equity |
278,741 |
282,755 |
258,806 |
|||
Total liabilities and stockholders' equity |
$4,658,815 |
$4,585,230 |
$4,403,502 |
|||
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in thousands, except per share data) |
||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||
Sept. 30, 2010 |
June 30, 2010 |
Sept. 30, 2009 |
Sept. 30, 2010 |
Sept. 30, 2009 |
||||||||
Interest income: |
||||||||||||
Interest and fees on loans |
$38,821 |
$38,260 |
$40,749 |
$115,292 |
$119,668 |
|||||||
Interest and dividends on investment securities: |
||||||||||||
Taxable |
12,007 |
14,209 |
13,921 |
39,662 |
42,179 |
|||||||
Tax-exempt |
1,148 |
1,212 |
1,360 |
3,589 |
4,203 |
|||||||
Interest on cash equivalents |
4 |
1 |
3 |
6 |
15 |
|||||||
Total interest income |
51,980 |
53,682 |
56,033 |
158,549 |
166,065 |
|||||||
Interest expense: |
||||||||||||
Deposits |
10,448 |
11,994 |
16,629 |
34,884 |
54,911 |
|||||||
Other borrowings |
2,097 |
2,469 |
2,210 |
6,851 |
6,618 |
|||||||
Notes payable and other advances |
1,200 |
1,174 |
1,718 |
3,998 |
4,956 |
|||||||
Junior subordinated debentures |
1,471 |
1,446 |
1,477 |
4,355 |
4,618 |
|||||||
Subordinated notes |
2,397 |
1,921 |
1,624 |
5,949 |
4,861 |
|||||||
Total interest expense |
17,613 |
19,004 |
23,658 |
56,037 |
75,964 |
|||||||
Net interest income |
34,367 |
34,678 |
32,375 |
102,512 |
90,101 |
|||||||
Provision for loan losses |
18,128 |
43,946 |
15,539 |
83,204 |
70,609 |
|||||||
Net interest income (loss) after provision for loan losses |
16,239 |
(9,268) |
16,836 |
19,308 |
19,492 |
|||||||
Noninterest income: |
||||||||||||
Service charges |
2,783 |
2,781 |
2,892 |
8,421 |
8,481 |
|||||||
Trust and investment management fees |
109 |
235 |
332 |
691 |
1,341 |
|||||||
Mortgage origination revenue |
6,308 |
1,892 |
-- |
8,503 |
-- |
|||||||
Loss on disposition of bulk purchased mortgage Loans |
(410) |
(5) |
(1,351) |
(2,437) |
(1,305) |
|||||||
Gain on investment securities |
32,804 |
142 |
378 |
34,379 |
8,637 |
|||||||
Other derivative income (loss) |
1,127 |
(42) |
108 |
1,294 |
1,380 |
|||||||
Other noninterest income |
1,421 |
1,155 |
1,017 |
3,823 |
2,322 |
|||||||
Total noninterest income |
44,142 |
6,158 |
3,376 |
54,674 |
20,856 |
|||||||
Noninterest expense: |
||||||||||||
Salaries and employee benefits |
13,806 |
12,246 |
10,440 |
37,665 |
31,976 |
|||||||
Occupancy of premises, furniture and equipment |
2,668 |
2,753 |
2,548 |
7,975 |
7,704 |
|||||||
Nonperforming asset expense |
1,538 |
4,055 |
2,295 |
10,531 |
3,273 |
|||||||
FDIC assessment |
2,178 |
1,970 |
2,314 |
6,361 |
8,213 |
|||||||
Legal fees, net |
1,481 |
1,427 |
1,430 |
3,727 |
4,225 |
|||||||
Other noninterest expense |
4,975 |
5,016 |
3,489 |
15,006 |
11,997 |
|||||||
Total noninterest expense |
26,646 |
27,467 |
22,516 |
81,265 |
67,388 |
|||||||
Income (loss) before income taxes |
33,735 |
(30,577) |
(2,304) |
(7,283) |
(27,040) |
|||||||
Income tax expense |
321 |
306 |
144 |
933 |
1,481 |
|||||||
Net income (loss) |
33,414 |
(30,883) |
(2,448) |
(8,216) |
(28,521) |
|||||||
Preferred dividends and discounts |
(2,671) |
(1,693) |
(2,873) |
(7,251) |
(8,603) |
|||||||
Implied non-cash preferred dividend |
-- |
(15,756) |
-- |
(15,756) |
-- |
|||||||
Net income (loss) applicable to common stockholders |
$30,743 |
$(48,332) |
$(5,321) |
$(31,223) |
$(37,124) |
|||||||
Basic earnings (loss) per common share |
$1.68 |
$(3.35) |
$(0.51) |
$(2.19) |
$(3.54) |
|||||||
Diluted earnings (loss) per common share |
1.57 |
(3.35) |
(0.51) |
(2.19) |
(3.54) |
|||||||
Weighted-average shares outstanding |
17,742,119 |
14,408,469 |
10,502,844 |
14,248,556 |
10,489,165 |
|||||||
Weighted-average diluted shares outstanding |
20,740,215 |
14,408,469 |
10,502,844 |
14,248,556 |
10,489,165 |
|||||||
SUMMARY OF KEY QUARTERLY FINANCIAL DATA |
||||||||||||
(dollars in thousands) |
||||||||||||
Unaudited |
||||||||||||
2010 |
2009 |
|||||||||||
Third |
Second |
First |
Fourth |
Third |
||||||||
Quarter |
Quarter |
Quarter |
Quarter |
Quarter |
||||||||
Condensed Income Data: |
||||||||||||
Net interest income |
$ 34,367 |
$ 34,678 |
$ 33,467 |
$ 32,810 |
$ 32,375 |
|||||||
Provision for loan losses |
18,128 |
43,946 |
21,130 |
19,002 |
15,539 |
|||||||
Total noninterest income |
44,142 |
6,158 |
4,374 |
12,735 |
3,376 |
|||||||
Total noninterest expense |
26,646 |
27,467 |
27,152 |
30,219 |
22,516 |
|||||||
Income (loss) before income taxes |
33,735 |
(30,577) |
(10,441) |
(3,676) |
(2,304) |
|||||||
Income tax expense (benefit) |
321 |
306 |
306 |
(647) |
144 |
|||||||
Net income (loss) applicable to common shareholders |
33,414 |
(30,883) |
(10,747) |
(3,029) |
(2,448) |
|||||||
Preferred dividends and discounts |
(2,671) |
(1,693) |
(2,887) |
(2,880) |
(2,873) |
|||||||
Implied non-cash preferred dividends |
- |
(15,756) |
- |
- |
- |
|||||||
Net income (loss) applicable to common shareholders |
$ 30,743 |
$ (48,332) |
$ (13,634) |
$ (5,909) |
$ (5,321) |
|||||||
Non-GAAP Measures of Performance (1) |
||||||||||||
Revenue |
$ 45,705 |
$ 40,694 |
$ 36,408 |
$ 36,587 |
$ 35,373 |
|||||||
Pre-tax, pre-provision earnings from core operations |
20,597 |
17,282 |
14,194 |
14,821 |
15,152 |
|||||||
Per Share Data: |
||||||||||||
Basic earnings (loss) per common share |
$ 1.68 |
$ (3.35) |
$ (1.30) |
$ (0.56) |
$ (0.51) |
|||||||
Diluted earnings (loss) per common share |
1.57 |
(3.35) |
(1.30) |
(0.56) |
(0.51) |
|||||||
Book value per common share |
8.03 |
8.26 |
8.54 |
9.02 |
11.78 |
|||||||
Weighted average shares-basic |
17,742,119 |
14,408,469 |
10,515,668 |
10,504,027 |
10,502,844 |
|||||||
Weighted average shares-diluted |
20,740,215 |
14,408,469 |
10,515,668 |
10,504,027 |
10,502,844 |
|||||||
Shares outstanding-end of period |
18,286,842 |
18,312,772 |
11,076,197 |
11,076,707 |
11,078,011 |
|||||||
Performance Ratios (annualized): |
||||||||||||
Return (loss) on average assets |
3.01% |
(2.70)% |
(0.96)% |
(0.28)% |
(0.22)% |
|||||||
Return (loss) on average equity |
46.65% |
(45.86)% |
(16.25)% |
(4.19)% |
(3.58)% |
|||||||
Efficiency ratio (2) |
58.30% |
67.50% |
74.58% |
82.59% |
63.65% |
|||||||
Average Balance Sheet Data (3): |
||||||||||||
Total assets |
$ 4,447,421 |
$ 4,573,030 |
$ 4,479,495 |
$ 4,390,123 |
$ 4,543,191 |
|||||||
Investments |
1,269,634 |
1,431,291 |
1,351,711 |
1,220,768 |
1,325,722 |
|||||||
Cash equivalents |
1,191 |
656 |
294 |
1,118 |
2,637 |
|||||||
Loans |
3,018,084 |
3,034,630 |
3,022,833 |
3,079,862 |
3,180,992 |
|||||||
Total interest-earning assets |
4,288,909 |
4,466,577 |
4,374,838 |
4,301,748 |
4,509,351 |
|||||||
Interest-bearing deposits |
2,389,226 |
2,470,356 |
2,312,650 |
2,340,487 |
2,526,961 |
|||||||
Borrowings |
1,101,125 |
1,205,590 |
1,245,568 |
1,058,628 |
1,074,533 |
|||||||
Total interest-bearing liabilities |
3,490,351 |
3,675,946 |
3,558,218 |
3,399,115 |
3,601,494 |
|||||||
Noninterest-bearing deposits |
602,903 |
584,246 |
606,604 |
640,590 |
598,760 |
|||||||
Total stockholders' equity |
286,478 |
269,356 |
264,588 |
289,178 |
273,504 |
|||||||
Tax Equivalent Net Interest Margin: |
||||||||||||
Net interest income as stated |
$ 34,367 |
$ 34,678 |
$ 33,467 |
$ 32,810 |
$ 32,375 |
|||||||
Add: |
Tax equivalent adjust. - investment (4) |
618 |
653 |
662 |
681 |
732 |
||||||
Tax equivalent adjust. - loans (4) |
25 |
25 |
25 |
29 |
29 |
|||||||
Tax equivalent net interest income |
$ 35,010 |
$ 35,356 |
$ 34,154 |
$ 33,520 |
$ 33,136 |
|||||||
Net interest margin without tax adjust. |
3.19% |
3.11% |
3.09% |
3.03% |
2.86% |
|||||||
Net interest margin - tax equivalent (4) |
3.25% |
3.17% |
3.15% |
3.10% |
2.92% |
|||||||
Yield on earning assets without tax adjust. |
4.82% |
4.82% |
4.88% |
4.99% |
4.94% |
|||||||
Yield on earning assets - tax equivalent (4) |
4.88% |
4.88% |
4.95% |
5.05% |
5.01% |
|||||||
Yield on interest-bearing liabilities |
2.00% |
2.07% |
2.21% |
2.47% |
2.61% |
|||||||
Net interest spread - without tax adjust. |
2.82% |
2.74% |
2.67% |
2.52% |
2.34% |
|||||||
Net interest spread - tax equivalent (4) |
2.88% |
2.81% |
2.74% |
2.58% |
2.40% |
|||||||
Footnotes: |
||||||||||||
(1) Refer to Reconciliation of U.S. GAAP Financial Measures for a reconciliation to GAAP. |
||||||||||||
(2) Efficiency ratio is determined by dividing noninterest expense by an amount equal to net interest income plus |
||||||||||||
noninterest income, adjusted for gains or losses from investment securities. |
||||||||||||
(3) Average balances are daily averages. |
||||||||||||
(4) Adjustment reflects tax-exempt interest income on an equivalent before-tax basis assuming a tax rate of 35.0%. |
||||||||||||
SUMMARY OF KEY YEAR-TO-DATE FINANCIAL DATA |
||||||
(dollars in thousands) |
||||||
Unaudited |
||||||
Year To Date |
||||||
September 30, |
||||||
2010 |
2009 |
|||||
Condensed Income Data: |
||||||
Net interest income |
$ 102,512 |
$ 90,101 |
||||
Provision for loan losses |
83,204 |
70,609 |
||||
Total noninterest income |
54,674 |
20,856 |
||||
Total noninterest expense |
81,265 |
67,388 |
||||
Loss before income taxes |
(7,283) |
(27,040) |
||||
Income tax expense (benefit) |
933 |
1,481 |
||||
Net loss |
(8,216) |
(28,521) |
||||
Preferred dividends and discounts |
(7,251) |
(8,603) |
||||
Implied non-cash preferred dividends |
(15,756) |
- |
||||
Net loss applicable to common shareholders |
$ (31,223) |
$ (37,124) |
||||
Non-GAAP Measures of Performance (1) |
||||||
Revenue |
$ 122,807 |
$ 102,320 |
||||
Pre-tax, pre-provision earnings from core operations |
52,073 |
38,205 |
||||
Per Share Data: |
||||||
Basic loss per common share |
$ (2.19) |
$ (3.54) |
||||
Diluted loss per common share |
(2.19) |
(3.54) |
||||
Book value per common share |
8.03 |
11.78 |
||||
Weighted average shares-basic |
14,248,556 |
10,489,165 |
||||
Weighted average shares-diluted |
14,248,556 |
10,489,165 |
||||
Shares outstanding-end of period |
18,286,842 |
11,078,011 |
||||
Performance Ratios (annualized): |
||||||
Loss on average assets |
(0.24)% |
(0.84)% |
||||
Loss on average equity |
(4.00)% |
(12.87)% |
||||
Efficiency ratio (2) |
66.17% |
65.86% |
||||
Average Balance Sheet Data (3): |
||||||
Total assets |
$ 4,499,864 |
$ 4,516,405 |
||||
Investments |
1,350,578 |
1,273,332 |
||||
Cash equivalents |
717 |
1,880 |
||||
Loans |
3,025,165 |
3,202,212 |
||||
Total interest-earning assets |
4,376,460 |
4,477,424 |
||||
Interest-bearing deposits |
2,391,024 |
2,579,720 |
||||
Borrowings |
1,183,565 |
1,004,307 |
||||
Total interest-bearing liabilities |
3,574,589 |
3,584,027 |
||||
Noninterest-bearing deposits |
597,904 |
565,614 |
||||
Total stockholders' equity |
273,554 |
295,415 |
||||
Tax Equivalent Net Interest Margin: |
||||||
Net interest income as stated |
$ 102,512 |
$ 90,101 |
||||
Add: |
Tax equivalent adjust. - investment (4) |
1,933 |
2,263 |
|||
Tax equivalent adjust. - loans (4) |
75 |
86 |
||||
Tax equivalent net interest income |
$ 104,520 |
$ 92,450 |
||||
Net interest margin without tax adjust. |
3.13% |
2.69% |
||||
Net interest margin - tax equivalent (4) |
3.19% |
2.76% |
||||
Yield on earning assets without tax adjust. |
4.84% |
4.95% |
||||
Yield on earning assets - tax equivalent (4) |
4.90% |
5.02% |
||||
Yield on interest-bearing liabilities |
2.10% |
2.83% |
||||
Net interest spread - without tax adjust. |
2.74% |
2.12% |
||||
Net interest spread - tax equivalent (4) |
2.80% |
2.19% |
||||
Footnotes: |
||||||
(1) Refer to Reconciliation of U.S. GAAP Financial Measures for a reconciliation to GAAP. |
||||||
(2) Efficiency ratio is determined by dividing noninterest expense by an amount equal to net interest income plus |
||||||
noninterest income, adjusted for gains or losses from investment securities. |
||||||
(3) Average balances are daily averages. |
||||||
(4) Adjustment reflects tax-exempt interest income on an equivalent before-tax basis assuming a tax rate of 35.0%. |
||||||
SUMMARY OF KEY PERIOD-END FINANCIAL DATA |
||||||||||||
(dollars in thousands) |
||||||||||||
Unaudited |
||||||||||||
Sept. 30, |
June 30, |
Mar. 31, |
Dec. 31, |
Sept. 30, |
||||||||
2010 |
2010 |
2010 |
2009 |
2009 |
||||||||
Condensed Balance Sheet Data: |
||||||||||||
Investment securities |
$ 1,172,600 |
$ 1,430,419 |
$ 1,408,240 |
$ 1,271,271 |
$ 1,306,098 |
|||||||
Loans |
3,032,939 |
3,037,664 |
3,006,771 |
3,035,328 |
3,114,254 |
|||||||
Allowance for loan losses |
94,138 |
100,500 |
100,151 |
106,185 |
107,132 |
|||||||
Total assets |
4,658,815 |
4,585,230 |
4,514,180 |
4,403,502 |
4,485,081 |
|||||||
Total deposits |
2,972,668 |
3,042,966 |
2,957,720 |
2,976,800 |
3,052,729 |
|||||||
Total borrowings |
1,169,009 |
1,203,934 |
1,250,830 |
1,106,971 |
1,086,892 |
|||||||
Total stockholders' equity |
278,741 |
282,755 |
253,800 |
258,806 |
289,020 |
|||||||
Asset Quality Ratios: |
||||||||||||
Nonperforming loans |
$ 118,419 |
$ 154,378 |
$ 141,190 |
$ 141,462 |
$ 176,020 |
|||||||
Nonperforming assets |
157,482 |
182,547 |
168,545 |
167,693 |
196,333 |
|||||||
Allowance for loan losses to total loans |
3.10% |
3.31% |
3.33% |
3.50% |
3.44% |
|||||||
Allowance for loan losses to nonperforming loans |
79.50% |
65.10% |
70.93% |
75.06% |
60.86% |
|||||||
Nonperforming assets to total loans plus |
||||||||||||
repossessed property |
5.13% |
5.95% |
5.55% |
5.48% |
6.26% |
|||||||
Capital Ratios (Taylor Capital Group, Inc.): |
||||||||||||
Total Capital (to Risk Weighted Assets) |
14.15% |
13.20% |
12.34% |
12.72% |
12.75% |
|||||||
Tier I Capital (to Risk Weighted Assets) |
10.39% |
9.34% |
9.29% |
9.79% |
9.86% |
|||||||
Leverage (to average assets) |
8.04% |
7.02% |
7.07% |
7.60% |
7.47% |
|||||||
COMPOSITION OF LOAN PORTFOLIO (unaudited) (dollars in thousands) |
|||||||||||||
The following table presents the composition of the Company's loan portfolio as of the dates indicated: |
|||||||||||||
September 30, 2010 |
June 30, 2010 |
December 31, 2009 |
|||||||||||
Loans: |
Balance |
Percent of Gross Loans |
Balance |
Percent of Gross Loans |
Balance |
Percent of Gross Loans |
|||||||
Commercial and industrial |
$1,357,252 |
46.9% |
$1,335,411 |
45.1% |
$1,264,369 |
42.8% |
|||||||
Commercial real estate secured |
1,128,290 |
38.9 |
1,164,800 |
39.4 |
1,171,777 |
39.7 |
|||||||
Residential construction & land |
119,219 |
4.1 |
146,494 |
5.0 |
221,859 |
7.5 |
|||||||
Commercial construction & land |
130,217 |
4.5 |
140,473 |
4.7 |
142,584 |
4.8 |
|||||||
Total commercial loans |
2,734,978 |
94.4 |
2,787,178 |
94.2 |
2,800,589 |
94.8 |
|||||||
Consumer-oriented loans |
163,456 |
5.6 |
172,053 |
5.8 |
152,892 |
5.2 |
|||||||
Gross loans |
2,898,434 |
100.0% |
2,959,231 |
100.0% |
2,953,481 |
100.0% |
|||||||
Less: Unearned discount |
(3) |
(4) |
(6) |
||||||||||
Total loans |
2,898,431 |
2,959,227 |
2,953,475 |
||||||||||
Less: Loan loss allowance |
(94,138) |
(100,500) |
(106,185) |
||||||||||
Net loans |
$2,804,293 |
$2,858,727 |
$2,847,290 |
||||||||||
Loans Held for Sale |
$134,508 |
$78,437 |
$81,853 |
||||||||||
The following tables provide details of the Company's commercial real estate and residential construction and land portfolios: |
|||||||||||||
September 30, 2010 |
June 30, 2010 |
December 31, 2009 |
|||||||||||
Commercial real estate secured: |
Balance |
Percent of Total |
Balance |
Percent of Total |
Balance |
Percent of Total |
|||||||
Commercial non-owner occupied: |
|||||||||||||
Retail strip centers or malls |
$200,998 |
17.8% |
$205,660 |
17.7% |
$211,817 |
18.1% |
|||||||
Office/mixed use property |
129,396 |
11.5 |
132,803 |
11.4 |
149,951 |
12.8 |
|||||||
Commercial properties |
138,769 |
12.3 |
141,854 |
12.2 |
144,745 |
12.3 |
|||||||
Specialized – other |
124,965 |
11.1 |
125,782 |
10.8 |
121,530 |
10.4 |
|||||||
Other commercial properties |
60,925 |
5.4 |
66,565 |
5.7 |
64,602 |
5.5 |
|||||||
Subtotal commercial non-owner occupied |
655,053 |
58.1 |
672,664 |
57.8 |
692,645 |
59.1 |
|||||||
Commercial owner-occupied |
356,312 |
31.6 |
348,808 |
29.9 |
334,744 |
28.6 |
|||||||
Multi-family properties |
116,925 |
10.3 |
143,328 |
12.3 |
144,388 |
12.3 |
|||||||
Total commercial real estate secured |
$1,128,290 |
100.0% |
$1,164,800 |
100.0% |
$1,171,777 |
100.0% |
|||||||
Residential construction & land: |
|||||||||||||
Residential construction |
$95,880 |
80.4% |
$121,151 |
82.7% |
$173,432 |
78.2% |
|||||||
Land |
23,339 |
19.6 |
25,343 |
17.3 |
48,427 |
21.8 |
|||||||
Total residential construction and land |
$119,219 |
100.0% |
$146,494 |
100.0% |
$221,859 |
100.0% |
|||||||
CREDIT QUALITY (unaudited) (dollars in thousands) |
|||||||||
At or for the Three Months Ended |
|||||||||
Sept. 30, 2010 |
June 30, 2010 |
Dec. 31, 2009 |
|||||||
Nonperforming Assets: |
|||||||||
Loans contractually past due 90 days or more but still accruing interest |
$56 |
$58 |
$59 |
||||||
Nonaccrual loans: |
|||||||||
Commercial and industrial |
31,052 |
21,101 |
26,687 |
||||||
Commercial real estate secured |
46,396 |
58,754 |
36,420 |
||||||
Residential construction and land |
17,432 |
50,932 |
62,795 |
||||||
Commercial construction and land |
12,232 |
14,883 |
4,245 |
||||||
All other loan types |
11,251 |
8,650 |
11,256 |
||||||
Total nonaccrual loans |
118,363 |
154,320 |
141,403 |
||||||
Total nonperforming loans |
118,419 |
154,378 |
141,462 |
||||||
Other real estate owned and repossessed assets |
39,063 |
28,169 |
26,231 |
||||||
Total nonperforming assets |
$157,482 |
$182,547 |
$167,693 |
||||||
Other Credit Quality Information: |
|||||||||
Loans contractually past due 30 through 89 days and still accruing |
$22,138 |
$35,899 |
$13,206 |
||||||
Criticized and classified loans (1) |
322,252 |
381,050 |
406,306 |
||||||
Performing restructured loans |
26,548 |
18,826 |
1,196 |
||||||
Recorded balance of impaired loans |
133,661 |
167,499 |
141,697 |
||||||
Allowance for loan losses related to impaired loans |
31,757 |
41,622 |
33,640 |
||||||
Allowance for Loan Losses Summary: |
|||||||||
Allowance at beginning of period |
$100,500 |
$100,151 |
$107,132 |
||||||
Net (charge-offs) recoveries: |
|||||||||
Commercial and commercial real estate |
(12,907) |
(12,261) |
(7,983) |
||||||
Real estate – construction and land |
(11,322) |
(29,957) |
(10,384) |
||||||
Total consumer-oriented loans |
(261) |
(1,379) |
(1,582) |
||||||
Total net charge-offs |
(24,490) |
(43,597) |
(19,949) |
||||||
Provision for loan losses |
18,128 |
43,946 |
19,002 |
||||||
Allowance at end of period |
$94,138 |
$100,500 |
$106,185 |
||||||
Key Credit Ratios: |
|||||||||
Nonperforming loans to total loans |
3.90% |
5.08% |
4.66% |
||||||
Nonperforming assets to total loans plus repossessed property |
5.13% |
5.95% |
5.48% |
||||||
Nonperforming assets to total assets |
3.38% |
3.98% |
3.81% |
||||||
Annualized net charge-offs to average total loans |
3.25% |
5.75% |
2.59% |
||||||
Allowance to total loans at end of period |
3.10% |
3.31% |
3.50% |
||||||
Allowance to nonperforming loans |
79.50% |
65.10% |
75.06% |
||||||
30 – 89 days past due to total loans |
0.73% |
1.18% |
0.44% |
||||||
(1) Criticized and classified loans (special mention, substandard and nonaccrual loans) in commercial & industrial, commercial real estate, residential construction and land and commercial construction and land federal collateral codes. Excludes consumer loans |
|||||||||
LOAN PORTFOLIO AGING (unaudited) (dollars in thousands) |
||||||||||||||||
As of September 30, 2010 |
||||||||||||||||
30-89 Days Past Due |
>90 Days Past Due and Still Accruing |
Nonaccrual |
Current |
Total Loans |
% of Total Loans |
Allowance for Loan Loss Allocation |
||||||||||
Commercial and industrial |
$502 |
$ -- |
$31,052 |
$1,325,698 |
$1,357,252 |
45% |
$34,471 |
|||||||||
Commercial real estate secured: |
||||||||||||||||
Commercial non-owner occupied: |
||||||||||||||||
Retail strip centers or malls |
-- |
-- |
6,439 |
194,559 |
200,998 |
7% |
5,765 |
|||||||||
Office/mixed use property |
864 |
-- |
3,344 |
125,188 |
129,396 |
4% |
3,711 |
|||||||||
Commercial properties |
-- |
-- |
1,831 |
136,938 |
138,769 |
5% |
3,980 |
|||||||||
Specialized – other |
-- |
-- |
3,133 |
121,832 |
124,965 |
4% |
3,584 |
|||||||||
Other commercial properties |
-- |
-- |
15 |
60,910 |
60,925 |
2% |
1,749 |
|||||||||
Subtotal commercial non-owner occupied |
864 |
-- |
14,762 |
639,427 |
655,053 |
22% |
18,789 |
|||||||||
Commercial owner-occupied |
-- |
-- |
27,253 |
329,059 |
356,312 |
12% |
10,220 |
|||||||||
Multi-family properties |
4,022 |
-- |
4,381 |
108,522 |
116,925 |
3% |
3,354 |
|||||||||
Total commercial real estate secured |
4,886 |
-- |
46,396 |
1,077,008 |
1,128,290 |
37% |
32,363 |
|||||||||
Residential construction & land: |
||||||||||||||||
Residential construction |
7,786 |
-- |
16,379 |
71,715 |
95,880 |
3% |
11,967 |
|||||||||
Land |
-- |
-- |
1,053 |
22,286 |
23,339 |
1% |
2,913 |
|||||||||
Total residential construction and land |
7,786 |
-- |
17,432 |
94,001 |
119,219 |
4% |
14,880 |
|||||||||
Commercial construction and land |
-- |
-- |
12,232 |
117,985 |
130,217 |
4% |
8,180 |
|||||||||
Total commercial loans |
13,174 |
-- |
107,112 |
2,614,692 |
2,734,978 |
90% |
89,894 |
|||||||||
Consumer loans |
8,964 |
56 |
11,251 |
277,690 |
297,961 |
10% |
4,244 |
|||||||||
Total loans |
$22,138 |
$56 |
$118,363 |
$2,892,382 |
$3,032,939 |
100% |
$94,138 |
|||||||||
FUNDING LIABILITIES (unaudited) (dollars in thousands) |
|||||||||||||||
The following table presents the distribution of the Company’s average deposit account balances for the periods indicated: |
|||||||||||||||
For the Quarter Ended |
|||||||||||||||
September 30, 2010 |
June 30, 2010 |
September 30, 2009 |
|||||||||||||
Average Balance |
Percent of Deposits |
Average Balance |
Percent of Deposits |
Average Balance |
Percent of Deposits |
||||||||||
In-market deposits: |
|||||||||||||||
Noninterest-bearing deposits |
$602,903 |
20.1% |
$584,246 |
19.1% |
$598,760 |
19.2% |
|||||||||
NOW accounts |
300,372 |
10.0 |
269,799 |
8.8 |
223,386 |
7.2 |
|||||||||
Savings deposits |
40,545 |
1.4 |
40,760 |
1.3 |
41,839 |
1.3 |
|||||||||
Money market accounts |
568,014 |
19.0 |
533,098 |
17.5 |
407,298 |
13.0 |
|||||||||
Customer certificates of deposit |
755,765 |
25.3 |
784,120 |
25.7 |
826,911 |
26.4 |
|||||||||
CDARS time deposits |
152,170 |
5.1 |
165,631 |
5.4 |
154,979 |
5.0 |
|||||||||
Public time deposits |
45,043 |
1.5 |
65,829 |
2.2 |
76,625 |
2.4 |
|||||||||
Total in-market deposits |
2,464,812 |
82.4 |
2,443,483 |
80.0 |
2,329,798 |
74.5 |
|||||||||
Out-of-market deposits: |
|||||||||||||||
Brokered money market deposits |
6,173 |
0.2 |
6,584 |
0.2 |
9,390 |
0.3 |
|||||||||
Out-of-local-market certificates of deposit |
92,805 |
3.1 |
107,910 |
3.5 |
99,665 |
3.2 |
|||||||||
Brokered certificates of deposit |
428,339 |
14.3 |
496,625 |
16.3 |
686,868 |
22.0 |
|||||||||
Total out-of-market deposits |
527,317 |
17.6 |
611,119 |
20.0 |
795,923 |
25.5 |
|||||||||
Total deposits |
$2,992,129 |
100.0% |
$3,054,602 |
100.0% |
$3,125,721 |
100.0% |
|||||||||
The following table sets forth the period end balances of total deposits as of each of the dates indicated below, as well as categorizes the Company’s deposits as “in-market” and “out-of-market” deposits: |
||||||||||
Sept. 30, 2010 |
June 30, 2010 |
Dec. 31, 2009 |
||||||||
In-market deposits: |
||||||||||
Noninterest-bearing deposits |
$588,204 |
$570,423 |
$659,146 |
|||||||
NOW accounts |
304,798 |
294,605 |
307,025 |
|||||||
Savings accounts |
40,333 |
40,672 |
41,479 |
|||||||
Money market accounts |
569,346 |
576,157 |
438,080 |
|||||||
Customer certificates of deposit |
741,372 |
775,298 |
775,663 |
|||||||
CDARS time deposits |
132,313 |
167,117 |
116,256 |
|||||||
Public time deposits |
54,255 |
47,684 |
68,763 |
|||||||
Total in-market deposits |
2,430,621 |
2,471,956 |
2,406,412 |
|||||||
Out-of-market deposits: |
||||||||||
Brokered money market deposits |
6,083 |
6,337 |
7,338 |
|||||||
Out-of-local-market certificates of deposit |
87,930 |
100,173 |
79,015 |
|||||||
Brokered certificates of deposit |
448,034 |
464,500 |
484,035 |
|||||||
Total out-of-market deposits |
542,047 |
571,010 |
570,388 |
|||||||
Total deposits |
$2,972,668 |
$3,042,966 |
$2,976,800 |
|||||||
RECONCILIATION OF U.S. GAAP FINANCIAL MEASURES (unaudited) (dollars in thousands) |
|||||||||||||||
The following, as of the dates indicated, reconciles the income (loss) before income taxes to pre-tax, pre-provision earnings from core operations. |
|||||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||||||
Sept. 30, 2010 |
June 30, 2010 |
Mar. 31, 2010 |
Dec. 31, 2009 |
Sept. 30, 2009 |
Sept. 30, 2010 |
Sept. 30, 2009 |
|||||||||
Income (loss) before income taxes |
$33,735 |
$(30,577) |
$(10,441) |
$(3,676) |
$(2,304) |
$(7,283) |
$(27,040) |
||||||||
Add back (subtract): |
|||||||||||||||
Provision for loan losses |
18,128 |
43,946 |
21,130 |
19,002 |
15,539 |
83,204 |
70,609 |
||||||||
Nonperforming asset expense |
1,538 |
4,055 |
4,938 |
8,453 |
2,295 |
10,531 |
3,273 |
||||||||
Gain on investment securities |
(32,804) |
(142) |
(1,433) |
(8,958) |
(378) |
(34,379) |
(8,637) |
||||||||
Pre-tax, pre-provision earnings from core operations |
$20,597 |
$17,282 |
$14,194 |
$14,821 |
$15,152 |
$52,073 |
$38,205 |
||||||||
The following, as of the dates indicated, reconciles net interest income to revenues: |
|||||||||||||||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||||||||
Sept. 30, 2010 |
June 30, 2010 |
Mar. 31, 2010 |
Dec. 31, 2009 |
Sept. 30, 2009 |
Sept. 30, 2010 |
Sept. 30, 2009 |
|||||||||||
Net interest income |
$34,367 |
$34,678 |
$33,467 |
$32,810 |
$32,375 |
$102,512 |
$90,101 |
||||||||||
Add back (subtract): |
|||||||||||||||||
Noninterest income |
44,142 |
6,158 |
4,374 |
12,735 |
3,376 |
54,674 |
20,856 |
||||||||||
Gain on investment securities |
(32,804) |
(142) |
(1,433) |
(8,958) |
(378) |
(34,379) |
(8,637) |
||||||||||
Revenues |
$45,705 |
$40,694 |
$36,408 |
$36,587 |
$35,373 |
$122,807 |
$102,320 |
||||||||||
The Company's accounting and reporting policies conform to U.S. generally accepted accounting principles ("GAAP") and general practice within the banking industry. Management uses certain non-GAAP financial measures to evaluate the Company’s financial performance and has provided the non-GAAP measures of pre-tax, pre-provision earnings from core operations and of revenue. In the pre-tax, pre-provision earnings non-GAAP financial measure, the provision of loan losses, nonperforming asset expense and certain non-recurring items, such as gains and losses on investment securities, are excluded from the determination of operating results. The non-GAAP measure of revenue is calculated as the sum of net interest income and noninterest income less investment securities gains and losses. Management believes that these measures are useful because they provide a more comparable basis for evaluating financial performance from core operations period to period.
SOURCE Taylor Capital Group, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article