PPBI Pacific Premier Bancorp Inc

Pacific Premier Bancorp, Inc. (NASDAQ: PPBI) (the “Company”), the holding company of Pacific Premier Bank (the “Bank”), reported adjusted earnings for the second quarter of 2013 of $3.0 million, or $0.19 per share on a diluted basis, before non-recurring merger-related expenses, compared with adjusted earnings for the first quarter of 2013 of $3.1 million, or $0.20 per share on a diluted basis, before non-recurring merger-related expenses. For the three months ended June 30, 2013, the Company’s adjusted return on average assets was 0.86% and adjusted return on average equity was 7.59%, compared with an adjusted return on average assets of 1.05% and an adjusted return on average equity of 8.78% for the three months ended March 31, 2013.

Taking into account the one-time merger-related expenses incurred in the second quarter in connection with the acquisition of San Diego Trust Bank (“San Diego Trust”) and in the first quarter in connection with the acquisition of First Associations Bank (“First Associations”) of $5.0 million and $1.7 million, respectively, the Company recorded a net loss of $249,000, or $0.02 per share on a diluted basis, for the second quarter of 2013, compared to net income of $2.0 million, or $0.13 per share on a diluted basis, for the first quarter of 2013.

Steven R. Gardner, President and Chief Executive Officer of the Company, commented on the results, “We saw a significant improvement in business development activity in the second quarter, as our loan production increased by 64% to $147 million. Our loan production was broadly diversified, with strong growth coming in owner-occupied commercial real estate, C&I and investor owned commercial real estate loans. The growth in these areas helped to offset a decline we saw in warehouse lending due to the impact of higher mortgage rates.

“We are beginning to gain traction in the businesses where we have recently added additional talent, including SBA, HOA and construction lending, which complements our strong C&I and CRE platforms and improves our ability to generate quality assets. Our loan pipeline continues to be very healthy at $205 million as of July 22, 2013, which should result in strong loan growth in the second half of the year. Additionally, the former customers of San Diego Trust Bank have been very receptive to the acquisition thus far and we anticipate that our expanded product offerings will allow us to gain substantive market share throughout the San Diego market.”

“We have completed the integration and conversion of First Associations Bank’s former customer accounts and anticipate the conversion of San Diego Trust Bank systems to occur early in the fourth quarter. We are excited about the prospects for our franchise as these two acquisitions create a strong platform for profitable growth in the future and have markedly improved our deposit base which positions us well for a rising interest rate environment. We have realized a significant amount of excess liquidity by adding the attractive deposit bases of these two institutions, which has had the immediate effect of compressing our net interest margin. As we redeploy this liquidity into higher yielding assets and allow higher cost time deposits to runoff, we expect to see a steady improvement in our net interest margin and a higher level of profitability in the future,” said Mr. Gardner.

Net Interest Income and Net Interest Margin

Net interest income totaled $13.6 million in the second quarter of 2013, up $690,000 or 5.3%, compared to the first quarter of 2013. The increase in net interest income reflected higher average interest-earning assets of $228.2 million, partially offset by a decrease in net interest margin. The increase in average interest-earning assets during the second quarter of 2013 was primarily from a $163.0 million increase in securities, a $35.9 million increase in loans, and a $29.3 million increase in cash and cash equivalents.

The net interest margin for the second quarter of 2013 was 4.01%, compared with 4.62% in the first quarter of 2013. The decrease in net interest margin is primarily attributable to a decrease in yield on average interest-earning assets of 69 basis points, primarily from a higher mix of lower yielding investment securities, which were acquired in our acquisition of First Associations that closed in the first quarter of 2013 and a decrease in our loan portfolio yield. The loan portfolio yield for the second quarter was 5.69%, 16 basis points lower than the first quarter and reflected lower rates on loan originations. Partially offsetting this decrease was lower deposit costs of 8 basis points resulting from an improved mix of lower cost deposits associated with the First Associations and San Diego Trust acquisitions.

Provision for Loan Losses

We recorded a $322,000 provision for loan losses during the second quarter of 2013, compared with $296,000 provision for loan losses for the first quarter of 2013. Stable credit quality metrics and the recent charge-off history within our loan portfolio were significant factors in estimating the adequacy of our allowance for loan losses. Net loan charge-offs amounted to $322,000 in the second quarter of 2013, up $26,000 from $296,000 experienced during the first quarter of 2013.

Noninterest income

Noninterest income for the second quarter of 2013 amounted to $2.4 million, up $707,000 or 41.0%, compared to the first quarter of 2013. The increase was primarily attributable to the sale of $101.7 million in securities primarily acquired from First Associations for a gain of $1.1 million in the current quarter, as there were no sales of securities in the prior quarter, and other income of $106,000, partially offset by a decrease in gain on sale of loans of $501,000.

Noninterest Expense

Noninterest expense totaled $15.9 million for the second quarter of 2013, up $4.7 million or 41.8%, compared to the first quarter of 2013. The increase primarily related to higher costs in the second quarter of 2013 when compared to the first quarter of 2013 associated with the following expense categories:

• One-time merger related expenses increased by $3.2 million;
• Compensation and benefits costs increased by $590,000, primarily due to the increase in employees for a full quarter from the First Associations acquisition and new hires in the lending and credit areas to increase our production of commercial and industrial (“C&I”) loans, commercial real estate (“CRE”) loans, Small Business Administration (“SBA”) loans, homeowner association (“HOA”) loans, and construction loans;
• Other real estate owned operations increased by $537,000.

These higher costs were partially offset by a decline of $346,000 in legal, audit and professional fees.

Income Tax

Operating results during the second quarter of 2013 included $955,000 of merger costs that were treated as non-deductible for tax purposes. These expenses were largely the cause for a negative effective tax rate of 57.6% for the second quarter of 2013, compared to an effective tax rate of 37.4% in the first quarter of 2013. The merger costs also primarily impacted the difference between the effective tax rate for the first half of 2013 at 42.4%, compared to 39.0% for the same comparable period of 2012.

Assets and Liabilities

At June 30, 2013, assets totaled $1.6 billion, up $151.8 million or 10.8% from March 31, 2013 and up $384.7 million or 32.8% from December 31, 2012. The increase in assets since year-end 2012 was primarily related to the acquisitions of First Associations, which added assets at the acquisition date of $394.1 million, partially offset by $78.5 million of First Associations deposits held by the Bank prior to the acquisition and San Diego Trust, which added assets at the acquisition date of $201.1 million. Partially offsetting these acquisition increases was a decrease of $82.3 million in deposits and to pay down of $67.4 million of Federal Home Loan Bank (“FHLB”) borrowings. The increase in assets from March 31, 2013 was primarily related to the acquisition of San Diego Trust, which included at the acquisition date $124.8 million in securities, $42.4 million in loans, $14.1 million in cash, $6.4 million in goodwill, $5.8 million in bank owned life insurance and $7.6 million in other assets.

Investment securities available for sale totaled $313.0 million at June 30, 2013, up $11.9 million or 3.9% from March 31, 2013, and up $229.0 million or 272.4% from December 31, 2012. The increase in securities since year-end 2012 was primarily due to the First Associations acquisition in March, which added $222.4 million at the acquisition date and the San Diego Trust acquisition in June, which added $124.8 million at the acquisition date, partially offset by the sale of $101.7 million of securities in the second quarter of 2013, and $16.6 million in principal pay downs. The investment activity in the second quarter of 2013 included the acquisition of San Diego Trust and sales of securities described above, and principal payments of $10.8 million.

Net loans held for investment totaled $1.0 billion at June 30, 2013, an increase of $113.6 million or 12.2% from March 31, 2013 and an increase of $73.2 million or 7.5% from December 31, 2012. The increase in loans from December 31, 2012 was primarily related to an increase in business loan balances of $20.2 million and real estate loan balances of $49.7 million. The increase in loans from the end of the first quarter was primarily related to an increase in loan balances of commercial non-owner occupied of $39.8 million, multi-family of $33.7 million, commercial owner occupied of $35.2 million and C&I of $5.6 million.

During the second quarter of 2013, commitments on our warehouse repurchase facility credits increased $3.4 million to total $317.3 million with our end of period utilization rates for these loans dropping from 44.3% at March 31, 2013 to 42.7% at June 30, 2013. Our average daily outstanding balance for these warehouse facilities decreased $19.6 million to $125.7 million when comparing the second quarter with the first quarter of 2013.

Loan activity during the second quarter of 2013 included loan originations of $123.8 million, loans acquired from San Diego Trust of $43.0 million and loan purchases of $23.2 million, partially offset by an increase in undisbursed loan funds of $39.7 million, loan repayments of $33.4 million and loan sales of $2.2 million. At June 30, 2013, our loan to deposit ratio was 80.6%, up from 79.7% at March 31, 2013, but down from 109.0% at December 31, 2012.

Deposits totaled $1.3 billion at June 30, 2013, up $128.5 million or 10.8% from March 31, 2013 and up $409.4 million or 45.3% from December 31, 2012. The increase over both prior periods was primarily related to our acquisition activity. In the first quarter of 2013, the First Associations acquisition added deposits of $356.8 million at a cost of 21 basis points at the closing of the acquisition, partially offset by $78.5 million of First Associations deposits held by the Bank prior to acquisition. In the second quarter of 2013, the San Diego Trust acquisition added deposits of $183.9 million at a cost of 23 basis points at closing of the acquisition. Excluding the deposit acquisition increases and $49.0 million of First Association’s deposits held at December 31, 2012, we had an adjusted net decrease in deposits of $55.4 million in the second quarter of 2013 and $82.3 million in the first half of 2013. The net decrease in deposits for both the current quarter and the current year-to-date period primarily resulted from lowering our pricing on certificates of deposits, which resulted in a desired runoff upon maturity.

Within particular deposit categories during the second quarter of 2013, the Company had increases in interest-bearing transaction accounts of $112.1 million and noninterest-bearing accounts of $28.5 million, partially offset by a decrease in retail certificates of deposit of $13.0 million. These deposit changes have increased the mix of our transaction accounts to 74.3% at June 30, 2013, up from 60.1% at year-end 2012. The total end of period cost of deposits at both June 30, 2013 was 0.35%, down from 0.37% at March 31, 2013 and 0.51% at December 31, 2012.

The Company expects to see improvement in deposit costs as its higher cost certificates of deposit mature and either reprice lower or leave the Bank. At June 30, 2013, we had certificates of deposit maturing in the third quarter of $90.6 million at a weighted average rate of 0.89% and in the fourth quarter of $128.1 million at a weighted average rate of 0.85%.

At June 30, 2013, total borrowings amounted to $58.4 million, up $3.9 million or 7.1% from March 31, 2013, but down $67.4 million or 53.6% from December 31, 2012. The decrease since year-end 2012 was primarily related to the reduction of FHLB overnight advances previously taken out to fund loans, partially offset by $19.6 million in repurchase agreement debt. The increase from the prior quarter was wholly related to the repurchase agreement debt. Total borrowings at June 30, 2013 represented 3.7% of total assets and had an end of period weighted average cost of 2.13%, compared with 3.9% of total assets at a weighted average cost of 2.29% at March 31, 2013, and 10.7% of total assets at a weighted average cost of 1.19% at December 31, 2012.

Asset Quality

At June 30, 2013, nonperforming assets totaled $3.2 million or 0.21% of total assets, down from $4.7 million or 0.33% of total assets at March 31, 2013. During the second quarter of 2013, nonperforming loans decreased $1.1 million to total $2.0 million and other real estate owned decreased $375,000 to total $1.2 million.

Our allowance for loan losses at June 30, 2013 was $8.0 million, unchanged from March 31, 2013. The allowance for loan losses as a percent of nonaccrual loans was 393.4% at June 30, 2013, up from 257.7% at March 31, 2013. At June 30, 2013, the ratio of allowance for loan losses to total gross loans was 0.75%, down from 0.85% at March 31, 2013.

Capital Ratios

At June 30, 2013, our ratio of tangible common equity to total assets was 9.36%, with a tangible book value of $8.62 per share and a book value per share of $10.15.

At June 30, 2013, the Bank exceeded all regulatory capital requirements with a ratio for tier 1 leverage capital of 10.97%, tier 1 risked-based capital of 13.34% and total risk-based capital of 14.07%. These capital ratios exceeded the “well capitalized” standards defined by the federal banking regulators of 5.00% for tier 1 leverage capital, 6.00% for tier 1 risked-based capital and 10.00%, for total risk-based capital. At March 31, 2013, the Company had a ratio for tier 1 leverage capital of 11.15%, tier 1 risked-based capital of 13.54% and total risk-based capital of 14.27%.

Conference Call and Webcast

The Company will host a conference call at 9:00 a.m. PT / 12:00 p.m. ET on July 23, 2013 to discuss its financial results. Analysts and investors may participate in the question-and-answer session. The conference call will be webcast live on the Investor Relations section of the Company’s website www.ppbi.com and an archived version of the webcast will be available in the same location shortly after the live call has ended. The conference call can be accessed by telephone at (888) 549-7750, conference ID 4630165. Additionally a telephone replay will be made available through July 30, 2013 at (800) 406-7325, conference ID 4630165.

The Company owns all of the capital stock of the Bank. The Bank provides business and consumer banking products to customers through its 13 full-service depository branches in Southern California located in the cities of Encinitas, Huntington Beach, Irvine, Los Alamitos, Newport Beach, Palm Desert, Palm Springs, San Bernardino, San Diego and Seal Beach and one office in Dallas, Texas.

FORWARD-LOOKING COMMENTS

The statements contained herein that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Such statements involve inherent risks and uncertainties, many of which are difficult to predict and are generally beyond the control of the Company. There can be no assurance that future developments affecting the Company will be the same as those anticipated by management. The Company cautions readers that a number of important factors could cause actual results to differ materially from those expressed in, or implied or projected by, such forward-looking statements. These risks and uncertainties include, but are not limited to, the following: the strength of the United States economy in general and the strength of the local economies in which we conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; the willingness of users to substitute competitors’ products and services for the Company’s products and services; the impact of changes in financial services policies, laws and regulations (including the Dodd-Frank Wall Street Reform and Consumer Protection Act) and of governmental efforts to restructure the U.S. financial regulatory system; technological changes; the effect of acquisitions that the Company may make, if any, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from its acquisitions; changes in the level of the Company’s nonperforming assets and charge-offs; oversupply of inventory and continued deterioration in values of California real estate, both residential and commercial; the effect of changes in accounting policies and practices, as may be adopted from time-to-time by bank regulatory agencies, the Securities and Exchange Commission (“SEC”), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setters; possible other-than-temporary impairment of securities held by us; changes in consumer spending, borrowing and savings habits; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; ability to attract deposits and other sources of liquidity; changes in the financial performance and/or condition of our borrowers; changes in the competitive environment among financial and bank holding companies and other financial service providers; unanticipated regulatory or judicial proceedings; and the Company’s ability to manage the risks involved in the foregoing. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the 2012 Annual Report on Form 10-K, as amended, of Pacific Premier Bancorp, Inc. filed with the SEC and available at the SEC’s Internet site (http://www.sec.gov).

The Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.

PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (dollars in thousands, except share data)                                 June 30, March 31,

December 31,

September 30, June 30,

ASSETS

  2013     2013     2012     2012     2012   (Unaudited) (Unaudited) (Audited) (Unaudited) (Unaudited) Cash and due from banks $ 103,946 $ 99,431 $ 59,325 $ 58,216 $ 64,945 Federal funds sold   26     27     27     27     27   Cash and cash equivalents 103,972 99,458 59,352 58,243 64,972 Investment securities available for sale 313,047 301,160 84,066 114,250 146,134 Securities held to maturity 11,917 10,974 11,247 12,191 12,744 Loans held for sale, net 3,617 3,643 3,681 4,728 2,401 Loans held for investment 1,055,430 941,828 982,207 859,373 795,319 Allowance for loan losses   (7,994 )   (7,994 )   (7,994 )   (7,658 )   (7,658 ) Loans held for investment, net 1,047,436 933,834 974,213 851,715 787,661 Accrued interest receivable 5,766 4,898 4,126 3,933 3,968 Other real estate owned 1,186 1,561 2,258 5,521 9,339 Premises and equipment 9,997 8,862 8,575 10,067 9,429 Deferred income taxes 8,644 2,646 6,887 5,515 5,585 Bank owned life insurance 23,674 17,701 13,485 13,362 13,240 Intangible assets 7,135 4,463 2,626 2,703 2,781 Goodwill 18,234 11,854 - - - Other assets   3,833     5,601     3,276     7,108     6,781   TOTAL ASSETS $ 1,558,458   $ 1,406,655   $ 1,173,792   $ 1,089,336   $ 1,065,035  

LIABILITIES AND STOCKHOLDERS’ EQUITY

LIABILITIES: Deposit accounts: Noninterest bearing $ 345,063 $ 316,536 $ 213,636 $ 211,410 $ 150,538 Interest bearing: Transaction accounts 631,951 519,828 329,925 266,478 327,556 Retail certificates of deposit 332,015 344,968 361,207 417,982 435,097 Wholesale certificates of deposit   5,160     4,387     -     -     -   Total deposits 1,314,189 1,185,719 904,768 895,870 913,191 FHLB advances and other borrowings 48,082 44,191 115,500 75,500 28,500 Subordinated debentures 10,310 10,310 10,310 10,310 10,310 Accrued expenses and other liabilities   17,066     8,846     8,697     7,770     16,965   TOTAL LIABILITIES   1,389,647     1,249,066     1,039,275     989,450     968,966   STOCKHOLDERS’ EQUITY:

Common stock, $.01 par value; 25,000,000 shares authorized;

shares issued and outstanding of 16,635,786, 15,437,531,13,661,648, 10,343,434 and 10,329,934 at June 30, 2013, March31, 2013, December 31, 2012, September 30, 2012 and June 30,2012, respectively

166 154 137 103 103 Additional paid-in capital 142,759 128,075 107,453 76,414 76,258 Retained earnings 27,545 27,794 25,822 22,011 18,549

Accumulated other comprehensive income (loss), net of tax(benefit) of ($1,160), $1,095, $772, $950 and $810 at June 30,2013, March 31, 2013, December 31, 2012, September 30, 2012and June 30, 2012, respectively

  (1,659 )   1,566     1,105     1,358     1,159   TOTAL STOCKHOLDERS’ EQUITY   168,811     157,589     134,517     99,886     96,069   TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,558,458   $ 1,406,655   $ 1,173,792   $ 1,089,336   $ 1,065,035     PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except per share data) (unaudited)                               Three Months Ended Six Months Ended

June 30, 2013

March 31, 2013 June 30, 2012 June 30, 2013 June 30, 2012 INTEREST INCOME Loans $ 13,688 $ 13,396 $ 12,098 $ 27,084 $ 23,335 Investment securities and other interest-earning assets   1,248     839     948     2,087     1,827   Total interest income   14,936     14,235     13,046     29,171     25,162   INTEREST EXPENSE Interest-bearing deposits: Interest on transaction accounts 280 218 223 498 552 Interest on certificates of deposit   753     801     1,224     1,554     2,651   Total interest-bearing deposits 1,033 1,019 1,447 2,052 3,203 FHLB advances and other borrowings 238 240 235 478 470 Subordinated debentures   76     77     82     153     166   Total interest expense   1,347     1,336     1,764     2,683     3,839   NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES 13,589 12,899 11,282 26,488 21,323 PROVISION FOR LOAN LOSSES   322     296     -     618     -   NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES   13,267     12,603     11,282     25,870     21,323   NONINTEREST INCOME Loan servicing fees 318 326 214 644 391 Deposit fees 457 440 472 897 973 Net gain from sales of loans 222 723 10 945 10 Net gain from sales of investment securities 1,068 - 174 1,068 174 Other-than-temporary impairment loss on investment securities, net (5 ) (30 ) (45 ) (35 ) (82 ) Gain on FDIC transaction - - 5,340 - 5,340 Other income   371     265     364     636     662   Total noninterest income   2,431     1,724     6,529     4,155     7,468   NONINTEREST EXPENSE Compensation and benefits 5,687 5,097 3,947 10,784 7,467 Premises and occupancy 1,329 1,293 981 2,622 1,859 Data processing and communications 755 635 817 1,390 1,184 Other real estate owned operations, net 574 37 590 611 737 FDIC insurance premiums 196 140 168 336 301 Legal, audit and professional expense 249 595 552 844 1,038 Marketing expense 264 206 264 470 479 Office and postage expense 322 263 217 585 380 Loan expense 184 248 177 432 413 Deposit expense 515 160 34 675 97 Merger related expense 4,978 1,745 - 6,723 - Other expense   803     760     458     1,563     891   Total noninterest expense   15,856     11,179     8,205     27,035     14,846   NET INCOME (LOSS) BEFORE INCOME TAXES (158 ) 3,148 9,606 2,990 13,945 INCOME TAX   91     1,176     3,795     1,267     5,442   NET INCOME (LOSS) $ (249 ) $ 1,972   $ 5,811   $ 1,723   $ 8,503     EARNINGS (LOSS) PER SHARE Basic $ (0.02 ) $ 0.14 $ 0.56 $ 0.12 $ 0.82 Diluted $ (0.02 ) $ 0.13 $ 0.54 $ 0.11 $ 0.80   WEIGHTED AVERAGE SHARES OUTSTANDING Basic 15,516,537 14,355,407 10,329,934 14,939,179 10,332,935 Diluted 15,516,537 15,117,216 10,669,005 15,721,262 10,647,590   PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES STATISTICAL INFORMATION (dollars in thousands)                                 For the Three Months Ended For the Six Months Ended June 30, 2013 March 31, 2013 June 30, 2012 June 30, 2013 June 30, 2012  

Profitability and Productivity

Net interest margin 4.01 % 4.62 % 4.64 % 4.28 % 4.48 % Noninterest expense to average total assets 4.51 3.82 3.21 4.19 2.98 Efficiency ratio (1) 69.95 67.60 61.98 68.81 60.64 Return on average assets (0.07 ) 0.67 2.28 0.27 1.71 Return on average equity (0.63 ) 5.65 25.21 2.30 18.88  

Asset and liability activity

Loans originated and purchased $ 189,443 $ 116,258 $ 176,769 $ 305,701 $ 210,074 Repayments (33,375 ) (45,244 ) (56,967 ) (78,619 ) (92,186 ) Loans sold (2,172 ) (5,048 ) (584 ) (7,220 ) (584 ) Increase (decrease) in loans, net 113,576 (40,417 ) 102,921 73,159 59,995 Increase in assets 151,803 232,863 79,864 384,666 103,907 Increase in deposits 128,470 280,951 66,474 409,421 84,314 Increase (decrease) in borrowings 3,891 (71,309 ) - (67,418 ) -  

(1)

 

Represent the ratio of noninterest expense less OREO operations and merger related expense to the sum of net interest income before provision for loan losses and total noninterest income less gains/(loss) on sale of securities, and gain on FDIC transactions.

          Average Balance Sheet Three Months Ended       Three Months Ended       Three Months Ended June 30, 2013 March 31, 2013 June 30, 2012 Average         Average Average         Average Average         Average Balance     Interest     Yield/Cost Balance     Interest     Yield/Cost Balance     Interest     Yield/Cost Assets (dollars in thousands) Interest-earning assets: Cash and cash equivalents $ 98,451 $ 60 0.24 % $ 69,143 $ 37 0.22 % $ 72,988 $ 35 0.19 % Federal funds sold 26 - 0.00 % 27 - 0.00 % 27 - 0.00 % Investment securities 297,912 1,188 1.60 % 134,895 802 2.38 % 163,151 913 2.24 % Loans receivable, net (1)   964,486       13,688     5.69 %   928,577       13,396     5.85 %   736,178       12,098     6.57 % Total interest-earning assets 1,360,875 14,936 4.40 % 1,132,642 14,235 5.09 % 972,344 13,046 5.36 % Noninterest-earning assets   44,064   38,911   48,880 Total assets $ 1,404,939 $ 1,171,553 $ 1,021,224 Liabilities and Equity Deposit accounts: Noninterest-bearing $ 309,311 $ - 0.00 % $ 237,081 $ - 0.00 % $ 140,352 $ - 0.00 % Interest-bearing: Transaction accounts 521,784 280 0.22 % 379,638 218 0.23 % 323,813 223 0.28 % Retail certificates of deposit 336,165 745 0.89 % 349,471 800 0.93 % 416,818 1,221 1.18 % Wholesale certificates of deposit   4,690       8     0.68 %   833       1     0.49 %   3,514       3     0.34 % Total deposits 1,171,950 1,033 0.35 % 967,023 1,019 0.43 % 884,497 1,447 0.66 % FHLB advances and other borrowings 53,891 238 1.77 % 44,769 240 2.17 % 28,588 235 3.31 % Subordinated debentures   10,310       76     2.96 %   10,310       77     3.03 %   10,310       82     3.20 % Total borrowings   64,201       314     1.96 %   55,079       317     2.33 %   38,898       317     3.28 % Total deposits and borrowings 1,236,151 1,347 0.44 % 1,022,102 1,336 0.53 % 923,395 1,764 0.77 % Other liabilities   9,645   9,766   5,627 Total liabilities 1,245,796 1,031,868 929,022 Stockholders' equity   159,143   139,685   92,202 Total liabilities and equity $ 1,404,939 $ 1,171,553 $ 1,021,224 Net interest income $ 13,589 $ 12,899 $ 11,282 Net interest rate spread (2) 3.96 % 4.56 % 4.59 % Net interest margin (3) 4.01 % 4.62 % 4.64 % Ratio of interest-earning assets to deposits and borrowings 110.09 % 110.81 % 105.30 %   (1)   Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and allowance for loan losses. (2) Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities. (3) Represents net interest income divided by average interest-earning assets.           Average Balance Sheet Six Months Ended       Six Months Ended June 30, 2013 June 30, 2012 Average         Average Average         Average Balance     Interest     Yield/Cost Balance     Interest     Yield/Cost Assets (dollars in thousands) Interest-earning assets: Cash and cash equivalents $ 83,879 $ 98 0.24 % $ 84,583 $ 86 0.20 % Federal funds sold 27 - 0.00 % 27 - 0.00 % Investment securities 216,854 1,989 1.83 % 149,683 1,741 2.33 % Loans receivable, net (1)   946,631       27,084     5.77 %   717,551       23,335     6.50 % Total interest-earning assets 1,247,391 29,171 4.71 % 951,844 25,162 5.28 % Noninterest-earning assets   41,789   44,690 Total assets $ 1,289,180 $ 996,534 Liabilities and Equity Deposit accounts: Noninterest-bearing $ 273,440 $ - 0.00 % $ 129,269 $ - 0.00 % Interest-bearing: Transaction accounts 451,104 498 0.22 % 309,614 552 0.36 % Retail certificates of deposit 342,782 1,545 0.91 % 420,226 2,649 1.27 % Wholesale certificates of deposit   2,772       9     0.65 %   1,757       2     0.23 % Total deposits 1,070,098 2,052 0.39 % 860,866 3,203 0.75 % FHLB advances and other borrowings 49,355 478 1.95 % 28,577 470 3.31 % Subordinated debentures   10,310       153     2.99 %   10,310       166     3.24 % Total borrowings   59,665       631     2.13 %   38,887       636     3.29 % Total deposits and borrowings 1,129,763 2,683 0.48 % 899,753 3,839 0.86 % Other liabilities   9,685   6,689 Total liabilities 1,139,448 906,442 Stockholders' equity   149,732   90,092 Total liabilities and equity $ 1,289,180 $ 996,534 Net interest income $ 26,488 $ 21,323 Net interest rate spread (2) 4.23 % 4.42 % Net interest margin (3) 4.28 % 4.48 % Ratio of interest-earning assets to deposits and borrowings 110.41 % 105.79 % (1)   Average balance includes loans held for sale and nonperforming loans and is net of deferred loan origination fees, unamortized discounts and premiums, and allowance for loan losses. (2) Represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities. (3) Represents net interest income divided by average interest-earning assets.   PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES STATISTICAL INFORMATION                                 June 30, 2013 March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012  

Pacific Premier Bank Capital Ratios

Tier 1 leverage ratio 10.97 % 12.55 % 12.07 % 9.48 % 9.48 % Tier 1 risk-based capital ratio 13.34 % 14.43 % 12.99 % 11.04 % 11.28 % Total risk-based capital ratio 14.07 % 15.23 % 13.79 % 11.88 % 12.18 %  

Pacific Premier Bancorp, Inc. Capital Ratios

Tier 1 leverage ratio 11.15 % 12.84 % 12.71 % 9.58 % 9.60 % Tier 1 risk-based capital ratio 13.54 % 14.61 % 13.61 % 11.09 % 11.35 % Total risk-based capital ratio 14.27 % 15.40 % 14.43 % 11.93 % 12.26 % Tangible common equity ratio (1) 9.36 % 10.16 % 11.26 % 8.94 % 8.78 %  

Share Data

Book value per share $ 10.15 $ 10.21 $ 9.85 $ 9.66 $ 9.30 Tangible book value per share (1) 8.62 9.15 9.65 9.40 9.03 Closing stock price 12.22 13.15 10.24 9.54 8.40   (1)   Tangible common equity to tangible assets (the "tangible common equity ratio") and tangible book value per share are non-GAAP financial measures derived from GAAP-based amounts. We calculate the tangible common equity ratio by excluding the balance of intangible assets from common shareholders' equity and dividing by tangible assets. We calculate tangible book value per share by dividing tangible common equity by common shares outstanding, as compared to book value per share, which we calculate by dividing common shareholders' equity by shares outstanding. We believe that this information is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. Accordingly, we believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our capital position and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity and tangible book value per share to the GAAP measures of common stockholder’s equity and book value per share is set forth below.  

GAAP Reconciliation

PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES STATISTICAL INFORMATION (dollars in thousands, except per share data)                                 June 30, 2013 March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012   Total stockholders' equity $ 168,811 $ 157,589 $ 134,517 $ 99,886 $ 96,069 Less: Intangible assets   (25,369 )   (16,317 )   (2,626 )   (2,703 )   (2,781 ) Tangible common equity $ 143,442   $ 141,272   $ 131,891   $ 97,183   $ 93,288     Book value per share $ 10.15 $ 10.21 $ 9.85 $ 9.66 $ 9.30 Less: Intangible book value per share   (1.53 )   (1.06 )   (0.20 )   (0.26 )   (0.27 ) Tangible book value per share $ 8.62   $ 9.15   $ 9.65   $ 9.40   $ 9.03     Total assets $ 1,558,458 $ 1,406,655 $ 1,173,792 $ 1,089,336 $ 1,065,035 Less: Intangible assets   (25,369 )   (16,317 )   (2,626 )   (2,703 )   (2,781 ) Tangible assets $ 1,533,089   $ 1,390,338   $ 1,171,166   $ 1,086,633   $ 1,062,254     Tangible common equity ratio 9.36 % 10.16 % 11.26 % 8.94 % 8.78 %   PACIFIC PREMIER BANCORP, INC. AND SUBSIDIARIES STATISTICAL INFORMATION (dollars in thousands)                                   June 30, 2013 March 31, 2013 December 31, 2012 September 30, 2012 June 30, 2012  

Loan Portfolio

Business loans: Commercial and industrial $ 146,240 $ 140,592 $ 115,354 $ 88,105 $ 84,191 Commercial owner occupied (1) 201,802 166,571 150,934 148,139 150,428 SBA 5,820 5,116 6,882 4,736 3,995 Warehouse facilities 135,317 138,935 195,761 112,053 61,111 Real estate loans: Commercial non-owner occupied 295,767 256,015 253,409 262,046 242,700 Multi-family 172,797 139,100 156,424 173,484 183,742 One-to-four family (2) 84,672 87,109 97,463 62,771 56,694 Construction 2,135 - - 308 281 Land 10,438 7,863 8,774 11,005 11,191 Other loans   4,969     4,690     1,193     2,191     4,019   Total gross loans (3) 1,059,957 945,991 986,194 864,838 798,352 Less loans held for sale, net   (3,617 )   (3,643 )   (3,681 )   4,728     (2,401 ) Total gross loans held for investment 1,056,340 942,348 982,513 860,110 795,951 Less: Deferred loan origination costs/(fees) and premiums/(discounts) (910 ) (520 ) (306 ) (737 ) (632 ) Allowance for loan losses   (7,994 )   (7,994 )   (7,994 )   (7,658 )   (7,658 ) Loans held for investment, net $ 1,047,436   $ 933,834   $ 974,213   $ 851,715   $ 787,661    

Asset Quality

Nonaccrual loans $ 2,032 $ 3,102 $ 2,206 $ 6,280 $ 8,426 Other real estate owned   1,186     1,561     2,258     5,521     9,339   Nonperforming assets $ 3,218     4,663   $ 4,464     11,801   $ 17,765   Allowance for loan losses 7,994 7,994 7,994 7,658 7,658 Allowance for loan losses as a percent of total nonperforming loans 393.41 % 257.70 % 362.38 % 121.94 % 90.89 % Nonperforming loans as a percent of gross loans 0.19 0.33 0.22 0.73 1.06 Nonperforming assets as a percent of total assets 0.21 0.33 0.38 1.08 1.67 Net loan charge-offs for the quarter ended $ 322 $ 296 $ 270 $ 145 $ 458 Net loan charge-offs for quarter to average total loans, net 0.13 % 0.13 % 0.12 % 0.07 % 0.25 % Allowance for loan losses to gross loans 0.75 0.85 0.81 0.89 0.96  

Delinquent Loans:

30 - 59 days $ 669 $ 58 $ 106 $ 2,565 $ 399 60 - 89 days 580 1,077 303 164 2,885 90+ days (4)   1,073     1,881     482     4,154     3,423   Total delinquency $ 2,322   $ 3,016   $ 891   $ 6,883   $ 6,707   Delinquency as a % of total gross loans 0.22 % 0.32 % 0.09 % 0.80 % 0.84 %  

(1)

 

Majority secured by real estate.

(2)

Includes second trust deeds.

(3)

Total gross loans for June 30, 2013 is net of the mark-to-market discounts on Canyon National loans of $2.1 million, on Palm Desert National loans of $4.0 million, and on SDTB loans of $560,000 and of the mark-to-market premium on FAB loans of $103,000.

(4)

All 90 day or greater delinquencies are on nonaccrual status and reported as part of nonperforming assets.