Pacific Capital Bancorp Reports Second Quarter 2008 Financial Results

* Reuters is not responsible for the content in this press release.

Wed Jul 23, 2008 8:00am EDT

SANTA BARBARA, Calif.--(Business Wire)--
Pacific Capital Bancorp (NASDAQ:PCBC), a community bank holding
company with $7.5 billion in assets, today announced financial results
for the second quarter ended June 30, 2008.

   The Company's net loss for the second quarter of 2008 was $5.9
million, or ($0.13) per diluted share, compared to net income of $33.2
million, or $0.70 per diluted share, in the same period of the prior
year. Financial results for the second quarter of 2008 include a
provision for loan losses of $37.2 million, which reflects a provision
for loan losses in the Core Bank of $43.5 million, and a negative
provision related to Refund Anticipation Loan (RAL) losses of $6.4
million. Net income for the second quarter of 2007 was positively
impacted by a $23.5 million pre-tax gain on the sale of the Company's
Indirect Auto and Equipment Leasing loan portfolios.

   Pretax loss for the second quarter of 2008 was $15.3 million,
compared with $53.5 million in pretax income for the same period of
the prior year. The Core Bank recorded a pretax loss of $25.2 million
in the second quarter of 2008, compared to pretax income of $44.8
million for the second quarter of 2007. Pretax income from the
Company's RAL and Refund Transfer (RT) programs was $10.0 million for
the second quarter of 2008, compared to pretax income of $8.8 million
for the second quarter of 2007. The Company also recorded a negative
tax provision during the second quarter of 2008, given a change in its
effective tax rate for the year from 37.65% at March 31, 2008, to
34.05% at June 30, 2008. As discussed in the Non-GAAP Financial
Information section later in the press release, "Core Bank" represents
all activities of the Company other than the RAL and RT programs.

   The second quarter loan loss provision for the Company included:

   --  Approximately $29.3 million to cover charge-offs in the
        quarter, including approximately $13.7 million in home
        building and land loans, $5.4 million for commercial and
        industrial loans, $4.9 million in residential real estate
        loans, $2.3 million in small business loans, $2.2 million in
        home owner equity lines, and $0.8 million in other

   --  Approximately $3.8 million related to the growth in the loan
        portfolios and the increase in problem loans during the second
        quarter

   --  Approximately $10.5 million added to the qualitative factors
        portion of the allowance

   --  A negative provision of $6.4 million related to the RAL
        program due to higher than expected collections

   Commenting on the second quarter of 2008, George Leis, President
and Chief Executive Officer of Pacific Capital Bancorp, said, "We are
seeing substantial stress in our loan portfolio due to the weakness in
the homebuilding industry and the slowing economy. The majority of the
credit deterioration in the portfolio is located in home construction,
which represents approximately 6.0% of the portfolio. However, during
the second quarter, we saw increasing problem loans in other
portfolios as well.

   "The actions we took in the second quarter reflect more
conservative assumptions of the collateral values underlying certain
non-performing loans, an aggressive approach to charging-off problem
loans, and a strong commitment to building our allowance level. We
believe that these actions have significantly strengthened our balance
sheet, which will enable us to better manage through this challenging
point in the credit cycle," said Leis.

   Income Statement

   The Company's net interest income for the second quarter of 2008
was $64.4 million, compared with $66.8 million in the same quarter of
2007. Net interest income for the Core Bank was $61.4 million in the
second quarter of 2008, compared with $64.2 million in the same period
of the prior year. The decrease in Core Bank net interest income is
primarily attributable to the sale and transfer of loans during the
past year, and a decline in loan interest rates that could not be
fully offset by reductions in interest expense on deposits and
borrowings.

   The Company's net interest margin for the second quarter of 2008
was 3.91%, which compares with 4.13% in the second quarter of 2007.
For the Core Bank, net interest margin for the second quarter of 2008
was 3.74%, compared with 4.01% in the second quarter of 2007 and 3.64%
in the first quarter of 2008. The sequential quarter increase in net
interest margin was primarily attributable to borrowings at lower
interest rates.

   The Company's non-interest income was $22.2 million in the second
quarter of 2008, compared with $48.9 million in the second quarter of
2007. The decrease of $26.7 million in non-interest income when
compared to the second quarter of 2007 was mostly impacted by the sale
of the indirect auto and equipment leasing loan portfolios, which
generated net gains on sale of $23.5 million. In addition, during the
second quarter of 2008, the mortgage-backed securities (MBS) held in
the available-for-sale portfolio had an impairment of $2.6 million due
to changes in market values. The Company also incurred an additional
loss of $2.2 million related to an investment in low-income housing
partnerships which generate tax credits for the Company and assist in
compliance with the Community Reinvestment Act.

   The Company's operating efficiency ratio for the second quarter of
2008 was 71.1%, compared with 48.7% in the same period last year. The
following reflects current and historical operating efficiency ratios
for the Core Bank:

   --  Q2 2008: 71.1%

   --  Q1 2008: 71.3%

   --  Q2 2007: 63.0% (excludes the impact of the gain on sale of
        loan portfolios)

   Balance Sheet

   The Company's total gross loans were $5.69 billion at June 30,
2008, compared with $5.55 billion at March 31, 2008, and $5.47 billion
at June 30, 2007.

   For the Core Bank, total gross loans were $5.69 billion at June
30, 2008, an increase of 15.0% annualized from total gross loans of
$5.49 billion at March 31, 2008. The growth in the loan portfolio
during the second quarter of 2008 included annualized growth rates of
27.9%, 21.8%, 16.2%, and 20.4% in the residential real estate,
commercial real estate, commercial, and home equity loan portfolios,
respectively. For the trailing 12 months ended June 30, 2008, total
gross loans increased 11.8%, excluding loan sales and transfers and
RALs.

   The Company's total deposits were $4.64 billion at June 30, 2008,
compared to $4.84 billion at March 31, 2008, and $4.78 billion at June
30, 2007. Total deposits for the Core Bank were $4.57 billion at June
30, 2008, compared to $4.62 billion at March 31, 2008, and $4.72
billion at June 30, 2007.

   "We are moving forward with our strategy to reduce our reliance on
wholesale funding," said Leis. "During the second quarter, our retail
deposit campaigns resulted in a net increase of $109.2 million in our
CD balances. These campaigns have attracted new customers to the Bank
that provide excellent cross-selling opportunities for our other
deposit and loan products and Wealth Management services."

   Asset Quality

   Total non-performing assets were $161.8 million at June 30, 2008,
compared to $163.7 million at March 31, 2008. The following table
provides comparative asset quality data for the comparable three-month
periods of the Core Bank (dollars in millions):

-0-
*T
                                                 June 30,   March 31,
                                                   2008        2008
                                                ---------- -----------

Allowance for loan losses                       $    73.3  $     58.3
Allowance for loan losses/total loans                1.29%       1.06%

Total non-performing assets                     $   161.8  $    163.7
Total non-performing assets/total assets             2.16%       2.37%

Allowance to non-performing loans                      46%         36%

Net charge-offs                                 $    28.5  $      2.2
Annualized net charge-offs/total average loans       2.05%       0.16%

*T

   Capital Ratios

   All of the Company's capital ratios continue to exceed the
regulatory definition of "well capitalized".

   The Company's Tier 1 tangible asset ratios as of June 30, 2008,
and March 31, 2008, were 8.4% and 7.6%, respectively.

   The Company's total risk weighted capital ratios as of June 30,
2008, and March 31, 2008, were 13.1% and 13.2%, respectively.

   RAL and RT Programs

   Through the first six months of 2008, the Company's RAL and RT
programs generated $117.9 million in pre-tax income, an increase of
81.3% from the $65.0 million during the same period in 2007. Total
volume for these programs was 8.3 million transactions during the
first six months of 2008, an increase of 25.8% from the 6.6 million
transactions processed in the same period of the prior year.

   During the second quarter of 2008, the Company recorded a negative
provision for RAL related loan losses of $6.4 million. The negative
provision was attributable to greater than expected collections during
the second quarter. Through the first six months of 2008, the Company
experienced a loss rate of 1.01% for the 2008 RAL program. With a
modest amount of additional collections expected in the second half of
the year, the Company believes that the loss rate for the full year
will be at the targeted rate of 1.00% or lower.

   Through the first six months of 2008, the RAL/RT programs had
generated approximately $67 million of capital for the Company.

   Outlook

   Commenting on the outlook for Pacific Capital Bancorp, Leis said,
"Given the continued weakness in the homebuilding industry and the
challenging economic environment, we anticipate that our
non-performing assets and provision for loan losses will remain
elevated until economic conditions improve. However, we believe the
positive trends in our loan and deposit gathering, along with improved
expense management, should help the Core Bank to generate greater
profitability in the second half of the year."

   Conference Call and Webcast

   The Company will hold a conference call today at 11:00 a.m.
Eastern time / 8:00 a.m. Pacific time to discuss its second quarter
2008 results. To access a live webcast of the conference call, log on
at the Investor Relations page of the Company's website at
www.pcbancorp.com. For those who cannot listen to the live broadcast,
a replay of the conference call will be available shortly after the
call at the same location.

   About Pacific Capital Bancorp

   Pacific Capital Bancorp is the parent company of Pacific Capital
Bank, N.A., a nationally chartered bank that operates 50 branches
under the local brand names of Santa Barbara Bank & Trust, First
National Bank of Central California, South Valley National Bank, San
Benito Bank and First Bank of San Luis Obispo.

   Forward Looking Statements

   This press release contains forward-looking statements with
respect to the financial condition, results of operation and
businesses of Pacific Capital Bancorp. These include statements that
relate to or are dependent on estimates or assumptions relating to the
prospects of continued loan and deposit growth, improved credit
quality, the health of the capital markets, the Company's de novo
branching and acquisition efforts, the operating characteristics of
the Company's income tax refund loan and transfer programs and the
economic conditions within its markets. These forward-looking
statements involve certain risks and uncertainties, many of which are
beyond the Company's control. Factors that may cause actual results to
differ materially from those contemplated by such forward-looking
statements include, among others, the following possibilities: (1)
deterioration in general economic conditions, internationally,
nationally or in California; (2) changes in the interest rate
environment reducing interest margins or increasing interest rate
risk; (3) increased competitive pressure among financial services
companies; (4) the occurrence of terrorist acts; (5) reduced demand
for or earnings derived from the Company's income tax refund loan and
refund transfer programs; (6) legislative or regulatory changes or
litigation adversely affecting the businesses in which Pacific Capital
Bancorp engages; (7) unfavorable conditions in the capital markets;
(8) difficulties in opening additional branches or integrating
acquisitions; and (9) other risks detailed in reports filed by Pacific
Capital Bancorp with the Securities and Exchange Commission.
Forward-looking statements speak only as of the date they are made,
and Pacific Capital Bancorp does not undertake to update
forward-looking statements to reflect circumstances or events that
occur after the date the forward-looking statements are made. For a
more detailed description of the risk factors associated with the
Company's businesses, please refer to the Company's most recent Annual
Report on Form 10-K.

   Non-GAAP Amounts and Measures

   This press release contains amounts and ratios that are computed
excluding the results of operations of the RAL and RT programs and/or
exclude asset and liability balances related to those programs.
Because they relate to the filing of individual tax returns, these
programs are activities conducted primarily during the first and
second quarters of each year. These programs comprise one of the
Company's operating segments for purposes of segment reporting in the
Company's quarterly and annual reports to the SEC. The Company's
Management believes analysts and investors find this information
useful for the same reason that Management uses it internally, namely,
it provides more comparability with virtually all of the rest of the
Company's peers that do not operate such programs.

   The information that excludes balances and results of the RAL and
RT programs is reconciled to the consolidated information prepared in
accordance with Generally Accepted Accounting Principles in several
tables at the end of this release.

   In addition to the non-GAAP measures computed related to the
Company's balances and results exclusive of its RAL and RT programs,
this release contains other financial information determined by
methods other than in accordance with GAAP. Management uses these
non-GAAP measures in their analysis of the business and its
performance. In particular, net interest income, net interest margin
and operating efficiency are calculated on a fully tax-equivalent
basis ("FTE"). Management believes that the measures calculated on a
FTE basis provide a useful picture of net interest income, net
interest margin and operating efficiency for comparative purposes. Net
interest income and net interest margin on a FTE basis is determined
by adjusting net interest income to reflect tax-exempt interest income
on an equivalent before-tax basis. The efficiency ratio also uses net
interest income on a FTE basis.

   The assets, liabilities, and results of operations of the
Company's refund programs are reported in its periodic filings with
the SEC as a segment of its business. Because these are activities
conducted by very few other financial institutions, users of the
financial statements have indicated that they are interested in
information for the Company exclusive of these programs so that they
may compare the results of operations with financial institutions that
have no comparable programs. The amounts and ratios may generally be
computed from the information provided in the note to its financial
statements that discloses segment information, but are computed and
included in the press release for the convenience of those users.

-0-
*T
Consolidated Balance
 Sheets
(dollars in
 thousands)                                As of
                      ------------------------------------------------
                       6/30/2008   3/31/2008  12/31/2007   9/30/2007
                      ----------- ----------- ----------- ------------
                      (unaudited) (unaudited)             (unaudited)
Assets
  Cash and due from
   banks               $  149,343  $  179,328 $   141,086  $  163,418
  Federal funds sold           --      20,000          --      87,400
  Trading securities       62,324      65,885     146,862          --
  Available-for-sale
   securities           1,118,229   1,095,876   1,176,887     976,161
  Loans held for sale          --          --      68,343          --
  Loans held for
   investment
    Real estate
      Residential       1,175,267   1,098,606   1,075,663   1,401,282
      Multi-family
       residential        279,922     285,241     278,935     285,779
      Commercial        1,713,846   1,625,242   1,558,761   1,517,370
      Construction        677,678     696,577     651,307     655,424
    Commercial loans    1,233,030   1,184,956   1,196,808   1,112,027
    Home equity loans     413,832     393,732     394,331     379,564
    Consumer loans        196,066     199,171     200,094     206,312
    Tax refund loans
     (RALs)                 1,000      61,102          --       2,695
    Leases                     --          --          --          --
    Other loans             2,411       2,836       3,257       2,759
                      ----------- ----------- ----------- ------------
      Gross loans
       held for
       investment       5,693,052   5,547,463   5,359,156   5,563,212
  Allowance for loan
   losses                  73,288      65,491      44,843      40,375
                      ----------- ----------- ----------- ------------
  Total loans held
   for investment,
   net                  5,619,764   5,481,972   5,314,313   5,522,837
  Premises and
   equipment, net          79,636      84,210      86,921      88,981
  Goodwill                150,354     150,354     145,749     145,749
  Other intangible
   assets                  11,480      12,058      10,037       7,555
  Other assets            294,193     309,698     284,148     294,975
                      ----------- ----------- ----------- ------------
Total assets           $7,485,323  $7,399,381 $ 7,374,346  $7,287,076
                      =========== =========== =========== ============

Liabilities
  Deposits
    Non-interest-
     bearing demand
     deposits          $  991,570  $1,116,182 $ 1,002,281  $1,067,401
    Interest-bearing
     deposits
      NOW accounts      1,037,582   1,119,338   1,145,655   1,142,055
      Money market
       deposit
       accounts           631,925     727,147     748,417     812,654
      Other savings
       deposits           240,795     244,443     254,273     266,651
      Time
       certificates
       of $100,000 or
       more             1,203,624   1,094,486   1,063,271     987,480
      Other time
       deposits           533,703     533,608     749,915     572,406
                      ----------- ----------- ----------- ------------
    Total interest-
     bearing deposits   3,647,629   3,719,022   3,961,531   3,781,246
                      ----------- ----------- ----------- ------------
      Total deposits    4,639,199   4,835,204   4,963,812   4,848,647
  Federal funds
   purchased and
   securities sold
   under agreements
   to repurchase          424,739     327,640     272,673     246,293
  Long-term debt and
   other borrowings     1,643,766   1,343,530   1,405,602   1,441,628
  Other liabilities        67,949     159,446      63,903      82,696
                      ----------- ----------- ----------- ------------
Total liabilities       6,775,653   6,665,820   6,705,990   6,619,264

Shareholders' equity      709,670     733,561     668,356     667,812
                      ----------- ----------- ----------- ------------
Total liabilities and
 shareholders' equity  $7,485,323  $7,399,381 $ 7,374,346  $7,287,076
                      =========== =========== =========== ============


Consolidated Balance Sheets                          % Change
                                               -----------------------
(dollars in thousands)               As of      6/30/2008   06/30/2008
                                 -------------     vs.         vs.
                                    6/30/2007    3/31/2008   6/30/2007
                                   ----------- ------------ ----------
                                   (unaudited) (Annualized)
Assets
  Cash and due from banks           $  157,605      (66.9%)     (5.2%)
  Federal funds sold                   187,700        N/A        N/A
  Trading securities                     1,011      (21.6%)      N/A
  Available-for-sale securities        963,687        8.2%      16.0%
  Loans held for sale                       --        N/A        N/A
  Loans held for investment
    Real estate
      Residential                    1,360,031       27.9%     (13.6%)
      Multi-family residential         287,392       (7.5%)     (2.6%)
      Commercial                     1,502,310       21.8%      14.1%
      Construction                     621,601      (10.9%)      9.0%
    Commercial loans                 1,077,305       16.2%      14.5%
    Home equity loans                  379,407       20.4%       9.1%
    Consumer loans                     213,682       (6.2%)     (8.2%)
    Tax refund loans (RALs)             30,195     (393.5%)    (96.7%)
    Leases                                  14        N/A        N/A
    Other loans                          2,314      (59.9%)      4.2%
                                   -----------
      Gross loans held for
       investment                    5,474,251       10.5%       4.0%
  Allowance for loan losses             43,549       47.6%      68.3%
                                   -----------
  Total loans held for
   investment, net                   5,430,702       10.1%       3.5%
  Premises and equipment, net           90,788      (21.7%)    (12.3%)
  Goodwill                             145,272        0.0%       3.5%
  Other intangible assets                7,572      (19.2%)     51.6%
  Other assets                         304,562      (20.0%)     (3.4%)
                                   -----------
Total assets                        $7,288,899        4.6%       2.7%
                                   ===========

Liabilities
  Deposits
    Non-interest-bearing demand
     deposits                       $1,030,617      (44.7%)     (3.8%)
    Interest-bearing deposits
      NOW accounts                   1,142,744      (29.2%)     (9.2%)
      Money market deposit
       accounts                        747,120      (52.4%)    (15.4%)
      Other savings deposits           280,819       (6.0%)    (14.3%)
      Time certificates of
       $100,000 or more                981,570       39.9%      22.6%
      Other time deposits              601,107        0.1%     (11.2%)
                                   -----------
    Total interest-bearing
     deposits                        3,753,360       (7.7%)     (2.8%)
                                   -----------
      Total deposits                 4,783,977      (16.2%)     (3.0%)
  Federal funds purchased and
   securities sold under
   agreements to repurchase            285,391      118.5%      48.8%
  Long-term debt and other
   borrowings                        1,431,812       89.4%      14.8%
  Other liabilities                    105,831     (229.5%)    (35.8%)
                                   -----------
Total liabilities                    6,607,011        6.6%       2.6%
                                                                  --
Shareholders' equity                   681,888      (13.0%)      4.1%
                                   -----------
Total liabilities and
 shareholders' equity               $7,288,899        4.6%       2.7%
                                   ===========

*T

-0-
*T
Consolidated Statements of Income
 (unaudited)
(dollars in thousands)             For the Three-Month Periods Ended
                                                 June 30,
                                   -----------------------------------
                                                 2008
                                   ---------------------------------
                                   Consolidated Core Bank RAL and RT
                                   ------------ --------- ----------
Interest income
  Loans                               $ 89,163  $ 85,552      3,611
  Trading securities                       803       803         --
  Available-for-sale securities         13,259    13,259         --
  Federal funds sold, securities
   purchased under resale
   agreements and other earning
   assets                                  150       150         --
                                   ------------ --------- ----------
    Total interest income              103,375    99,764      3,611
                                   ------------ --------- ----------
Interest expense
  Deposits                              18,388    18,388         --
  Securities sold under agreements
   to repurchase and federal funds
   purchased                             2,802     2,802         --
  Long-term debt and other
   borrowings                           17,817    17,132        685
                                   ------------ --------- ----------
    Total interest expense              39,007    38,322        685
                                   ------------ --------- ----------
Net interest income                     64,368    61,442      2,926
                                   ------------ --------- ----------
Provision for loan losses
  Provision for loan losses - RALs      (6,378)       --     (6,378)
  Provision for loan losses - Core
   Bank                                 43,545    43,545         --
                                   ------------ --------- ----------
Provision for loan losses               37,167    43,545     (6,378)
                                   ------------ --------- ----------
Net interest income after
 provision for loan losses              27,201    17,897      9,304
                                   ------------ --------- ----------
Non-interest income
  Refund transfer fees                   8,636        --      8,636
  Service charges and fees               9,067     8,642        425
  Trust and investment advisory
   fees                                  6,655     6,655         --
  Loss on securities, net               (2,773)   (2,773)        --
  Gain on sale of leasing
   portfolio                                --        --         --
  Other                                    616       616         --
                                   ------------ --------- ----------
    Total non-interest income           22,201    13,140      9,061
                                   ------------ --------- ----------
Non-interest expense
  Salaries and employee benefits        31,314    28,670      2,644
  Occupancy expenses, net                6,506     6,236        270
  Furniture, fixtures and
   equipment, net                        1,975     2,071        (96)
  Refund program marketing and
   technology fees                       1,257        --      1,257
  Other                                 23,632    19,304      4,328
                                   ------------ --------- ----------
    Total non-interest expense          64,684    56,281      8,403
                                   ------------ --------- ----------
Income before provision for income
 taxes                                 (15,282) $(25,244)   $ 9,962
                                                --------- ----------
Provision for income taxes              (9,389)
                                   ------------
Net income                            $ (5,893)
                                   ============

Income per share - basic              $  (0.13)
Income per share - diluted            $  (0.13)
Average number of shares - basic        46,172
Average number of shares - diluted      46,518


Consolidated Statements
 of Income (unaudited)
(dollars in thousands) For the Three-Month Periods Ended
                                    June 30,
                       ----------------------------------
                                      2007
                       ----------------------------------
                                                          Consolidated
                        Consolidated Core Bank RAL and RT   % Change
                       ------------- --------- ---------- ------------
Interest income
  Loans                    $108,545  $104,357     $4,188       (17.9%)
  Trading securities             --        --         --         N/A
  Available-for-sale
   securities                11,550    11,550         --        14.8%
  Federal funds sold,
   securities purchased
   under resale
   agreements and other
   earning assets               297       297         --       (49.5%)
                       ------------- --------- ----------
    Total interest
     income                 120,392   116,204      4,188       (14.1%)
                       ------------- --------- ----------
Interest expense
  Deposits                   31,416    31,416         --       (41.5%)
  Securities sold under
   agreements to
   repurchase and
   federal funds
   purchased                  4,272     3,733        539       (34.4%)
  Long-term debt and
   other borrowings          17,869    16,897        972        (0.3%)
                       ------------- --------- ----------
    Total interest
     expense                 53,557    52,046      1,511       (27.2%)
                       ------------- --------- ----------
Net interest income          66,835    64,158      2,677        (3.7%)
                       ------------- --------- ----------
Provision for loan
 losses
  Provision for loan
   losses - RALs               (281)       --       (281)        N/A
  Provision for loan
   losses - Core Bank         5,396     5,396         --       707.0%
                       ------------- --------- ----------
Provision for loan
 losses                       5,115     5,396       (281)      626.6%
                       ------------- --------- ----------
Net interest income
 after provision for
 loan losses                 61,720    58,762      2,958       (55.9%)
                       ------------- --------- ----------
Non-interest income
  Refund transfer fees        6,168        --      6,168        40.0%
  Service charges and
   fees                      10,427     8,585      1,842       (13.0%)
  Trust and investment
   advisory fees              5,944     5,944         --        12.0%
  Loss on securities,
   net                           (2)       (2)        --         N/A
  Gain on sale of
   leasing portfolio         24,344    24,344         --      (100.0%)
  Other                       1,978     1,952         26       (68.9%)
                       ------------- --------- ----------
    Total non-interest
     income                  48,859    40,823      8,036       (54.6%)
                       ------------- --------- ----------
Non-interest expense
  Salaries and employee
   benefits                  31,081    31,293       (212)        0.7%
  Occupancy expenses,
   net                        5,579     5,308        271        16.6%
  Furniture, fixtures
   and equipment, net         2,610     2,447        163       (24.3%)
  Refund program
   marketing and
   technology fees               13        --         13         N/A
  Other                      17,776    15,784      1,992        32.9%
                       ------------- --------- ----------
    Total non-interest
     expense                 57,059    54,832      2,227        13.4%
                       ------------- --------- ----------
Income before provision
 for income taxes            53,520  $ 44,753     $8,767      (128.6%)
                                     --------- ----------
Provision for income
 taxes                       20,354                           (146.1%)
                       -------------
Net income                 $ 33,166                           (117.8%)
                       =============

Income per share -
 basic                     $   0.71
Income per share -
 diluted                   $   0.70
Average number of
 shares - basic              47,016
Average number of
 shares - diluted            47,286


The Company's management utilizes the above "Core Bank" financial
 information in the evaluation of its banking operations and believes
 that the investment community also finds this information valuable to
 understand the key drivers of the business.

*T

-0-
*T
Consolidated Statements of Income   For the Six-Month Periods Ended
 (unaudited)                                     June 30,
                                   -----------------------------------
(dollars in thousands)                           2008
                                   ---------------------------------

                                   Consolidated Core Bank RAL and RT
                                   ------------ --------- ----------
Interest income
  Loans                                $283,252 $174,490    $108,762
  Trading securities                      1,636    1,636          --
  Available -for-sale securities         27,345   27,345          --
  Federal funds sold, securities
   purchased under resale
   agreements and other earning
   assets                                 2,161      458       1,703
                                   ------------ --------- ----------
    Total interest income               314,394  203,929     110,465
                                   ------------ --------- ----------
Interest expense
  Deposits                               46,811   43,101       3,710
  Securities sold under agreements
   to repurchase and federal funds
   purchased                              6,415    6,078         337
  Long-term debt and other
   borrowings                            35,614   33,327       2,287
                                   ------------ --------- ----------
    Total interest expense               88,840   82,506       6,334
                                   ------------ --------- ----------
Net interest income                     225,554  121,423     104,131
                                   ------------ --------- ----------
Provision for loan losses
  Provision for loan losses - RALs       26,414       --      26,414
  Provision for loan losses - Core
   Bank                                  59,147   59,147          --
                                   ------------ --------- ----------
Provision for loan losses                85,561   59,147      26,414
                                   ------------ --------- ----------
Net interest income after
 provision for loan losses              139,993   62,276      77,717
                                   ------------ --------- ----------
Non-interest income
  Refund transfer fees                   68,191       --      68,191
  Gain on sale RALs, net                 44,580       --      44,580
  Service charges and fees               19,191   16,148       3,043
  Trust and investment advisory
   fees                                  13,286   13,286          --
  Gain on securities, net                    66       66          --
  Gain on sale of leasing
   portfolio                                 --       --          --
  Other                                   2,203    2,203          --
                                   ------------ --------- ----------
    Total non-interest income           147,517   31,703     115,814
                                   ------------ --------- ----------
Non-interest expense
  Salaries and employee benefits         66,006   57,465       8,541
  Refund program marketing and
   technology fees                       46,257       --      46,257
  Occupancy expenses, net                13,014   12,490         524
  Furniture, fixtures and
   equipment, net                         4,580    4,253         327
  Other                                  56,684   36,744      19,940
                                   ------------ --------- ----------
    Total non-interest expense          186,541  110,952      75,589
                                   ------------ --------- ----------
Income before provision for income
 taxes                                  100,969 $(16,973)   $117,942
                                                --------- ----------
Provision for income taxes               34,379
                                   ------------
Net income                             $ 66,590
                                   ============

Income per share - basic               $   1.44
Income per share - diluted             $   1.43
Average number of shares - basic         46,155
Average number of shares - diluted       46,490


Consolidated Statements For the Six-Month Periods Ended
 of Income (unaudited)              June 30,
                       ----------------------------------
(dollars in thousands)                2007
                       ----------------------------------

                                                          Consolidated
                        Consolidated Core Bank RAL and RT   % Change
                       ------------- --------- ---------- ------------
Interest income
  Loans                     $331,465  $213,009   $118,456      (14.5%)
  Trading securities              --        --         --        N/A
  Available -for-sale
   securities                 24,538    24,538         --       11.4%
  Federal funds sold,
   securities purchased
   under resale
   agreements and other
   earning assets              1,101     1,101         --       96.3%
                       ------------- --------- ----------
    Total interest
     income                  357,104   238,648    118,456      (12.0%)
                       ------------- --------- ----------
Interest expense
  Deposits                    66,840    63,471      3,369      (30.0%)
  Securities sold under
   agreements to
   repurchase and
   federal funds
   purchased                  11,116     7,289      3,827      (42.3%)
  Long-term debt and
   other borrowings           36,919    33,003      3,916       (3.5%)
                       ------------- --------- ----------
    Total interest
     expense                 114,875   103,763     11,112      (22.7%)
                       ------------- --------- ----------
Net interest income          242,229   134,885    107,344       (6.9%)
                       ------------- --------- ----------
Provision for loan
 losses
  Provision for loan
   losses - RALs              71,577        --     71,577      (63.1%)
  Provision for loan
   losses - Core Bank         12,516    12,516         --      372.6%
                       ------------- --------- ----------
Provision for loan
 losses                       84,093    12,516     71,577        1.7%
                       ------------- --------- ----------
Net interest income
 after provision for
 loan losses                 158,136   122,369     35,767      (11.5%)
                       ------------- --------- ----------
Non-interest income
  Refund transfer fees        45,386        --     45,386       50.2%
  Gain on sale RALs,
   net                        41,822        --     41,822        6.6%
  Service charges and
   fees                       23,108    16,844      6,264      (17.0%)
  Trust and investment
   advisory fees              12,174    12,174         --        9.1%
  Gain on securities,
   net                         1,939     1,939         --      (96.6%)
  Gain on sale of
   leasing portfolio          24,344    24,344         --     (100.0%)
  Other                        4,340     4,310         30      (49.2%)
                       ------------- --------- ----------
    Total non-interest
     income                  153,113    59,611     93,502       (3.7%)
                       ------------- --------- ----------
Non-interest expense
  Salaries and employee
   benefits                   66,881    60,497      6,384       (1.3%)
  Refund program
   marketing and
   technology fees            44,500        --     44,500        3.9%
  Occupancy expenses,
   net                        10,888    10,361        527       19.5%
  Furniture, fixtures
   and equipment, net          5,076     4,694        382       (9.8%)
  Other                       44,608    32,172     12,436       27.1%
                       ------------- --------- ----------
    Total non-interest
     expense                 171,953   107,724     64,229        8.5%
                       ------------- --------- ----------
Income before provision
 for income taxes            139,296  $ 74,256   $ 65,040      (27.5%)
                                     --------- ----------
Provision for income
 taxes                        54,492                           (36.9%)
                       -------------
Net income                  $ 84,804                           (21.5%)
                       =============

Income per share -
 basic                      $   1.80
Income per share -
 diluted                    $   1.79
Average number of
 shares - basic               46,984
Average number of
 shares - diluted             47,304


The Company's management utilizes the above "Core Bank" financial
 information in the evaluation of its banking operations and believes
 that the investment community also finds this information valuable to
 understand the key drivers of the business.

*T

-0-
*T
Consolidated Average Balances and
 Annualized Yields (unaudited)
(dollars in thousands)                     For the Three-Month Periods
                                                  Ended June 30,
                                           ---------------------------
                                                     2008
                                           -------------------------
                                            Average
                                             Balance   Income  Rate
                                           ------------------- -----
Assets:
  Commercial paper                         $   11,273 $     70 2.50%
  Federal funds sold                           27,781       80 1.16%
  Securities (1) (2)
    Taxable                                   903,576   10,901 4.85%
    Non-taxable                               242,584    4,679 7.72%
                                           ---------- --------
      Total securities                      1,146,160   15,580 5.46%
                                           ---------- --------
  Loans (1) (3)
    Commercial (including Leasing)          1,196,084   18,270 6.14%
    Real estate - multi family &
     commercial                             2,651,373   40,592 6.12%
    Real estate - residential 1 - 4 family  1,135,720   16,940 5.97%
    Consumer                                  618,088   13,383 8.71%
    Other                                       2,802       47 6.75%
                                           ---------- --------
      Total loans                           5,604,067   89,232 6.38%
                                           ---------- --------
        Total interest-earning assets       6,789,281  104,962 6.22%
                                           ---------- --------
  Market value adjustment                      30,262
  Non-interest-earning assets                 609,411
                                           ----------
          Total assets                     $7,428,954
                                           ==========

Liabilities and shareholders' equity:
  Interest-bearing deposits:
    Savings and interest-bearing
     transaction accounts                  $2,022,724    5,387 1.07%
    Time certificates of deposit            1,660,121   13,001 3.15%
                                           ---------- --------
      Total interest-bearing deposits       3,682,845   18,388 2.01%
                                           ---------- --------
  Borrowed funds:
    Repos and Federal funds purchased         393,818    2,802 2.86%
    Other borrowings                        1,459,321   17,817 4.91%
                                           ---------- --------
      Total borrowings                      1,853,139   20,619 4.48%
                                           ---------- --------
        Total interest-bearing liabilities  5,535,984   39,007 2.83%
                                           ---------- --------
  Non-interest-bearing demand deposits      1,027,124
  Other liabilities                           138,216
  Shareholders' equity                        727,630
                                           ----------
          Total liabilities and
           shareholders' equity            $7,428,954
                                           ==========

Tax equivalent net interest income/margin               65,955 3.91%
Less: non-taxable interest from securities
 and loans                                               1,587 0.09%
                                                      -------- -----
Net interest income                                   $ 64,368 3.82%
                                                      ======== =====

Consumer loans, Core Bank                  $  602,338 $  9,772 6.53%
Loans, Core Bank                           $5,588,317 $ 85,621 6.16%


Consolidated Average Balances and Annualized
 Yields (unaudited)
(dollars in thousands)                         For the Three-Month
                                              Periods Ended June 30,
                                            --------------------------
                                                       2007
                                            --------------------------
                                              Average
                                               Balance   Income  Rate
                                            -------------------- -----
Assets:
  Commercial paper                           $       -- $     --   --
  Federal funds sold                             23,177      297 5.14%
  Securities (1) (2)
    Taxable                                     755,013    8,752 4.65%
    Non-taxable                                 207,535    4,250 8.19%
                                            ----------- --------
      Total securities                          962,548   13,002 5.41%
                                            ----------- --------
  Loans (1) (3)
    Commercial (including Leasing)            1,278,268   28,252 8.87%
    Real estate - multi family & commercial   2,323,490   42,874 7.38%
    Real estate - residential 1 - 4 family    1,309,967   19,296 5.89%
    Consumer                                    741,450   18,155 9.82%
    Other                                         2,797       57 8.17%
                                            ----------- --------
      Total loans                             5,655,972  108,634 7.69%
                                            ----------- --------
        Total interest-earning assets         6,641,697  121,933 7.36%
                                            ----------- --------
  Market value adjustment                        22,767
  Non-interest-earning assets                   620,417
                                            -----------
          Total assets                       $7,284,881
                                            ===========

Liabilities and shareholders' equity:
  Interest-bearing deposits:
    Savings and interest-bearing transaction
     accounts                                $2,120,651   13,389 2.53%
    Time certificates of deposit              1,627,040   18,027 4.44%
                                            ----------- --------
      Total interest-bearing deposits         3,747,691   31,416 3.36%
                                            ----------- --------
  Borrowed funds:
    Repos and Federal funds purchased           343,764    4,272 4.98%
    Other borrowings                          1,341,392   17,869 5.34%
                                            ----------- --------
      Total borrowings                        1,685,156   22,141 5.27%
                                            ----------- --------
        Total interest-bearing liabilities    5,432,847   53,557 3.95%
                                            ----------- --------
  Non-interest-bearing demand deposits        1,070,770
  Other liabilities                             115,920
  Shareholders' equity                          665,344
                                            -----------
          Total liabilities and
           shareholders' equity              $7,284,881
                                            ===========

Tax equivalent net interest income/margin                 68,376 4.13%
Less: non-taxable interest from securities
 and loans                                                 1,541 0.09%
                                                        -------- -----
Net interest income                                     $ 66,835 4.04%
                                                        ======== =====

Consumer loans, Core Bank                    $  674,569 $ 13,967 8.30%
Loans, Core Bank                             $5,589,091 $104,446 7.50%


(1) Income and yield calculations are presented on fully taxable
 equivalent basis.
(2) Average securities balances are based on amortized historical
 cost, excluding SFAS 115 market value adjustments to fair value,
 which are included in other assets.
(3) Nonaccrual loans are included in loan balances. Interest income
 includes related fee income.

*T

-0-
*T
Consolidated Average Balances and
 Annualized Yields (unaudited)
(dollars in thousands)                     For the Six-Month Periods
                                                 Ended June 30,
                                          ----------------------------
                                                     2008
                                          --------------------------
                                           Average
                                            Balance   Income   Rate
                                          ------------------- ------
Assets:
  Commercial paper                        $   35,823 $    523  2.94%
  Federal funds sold                         118,487    1,638  2.78%
  Securities (1) (2)
    Taxable                                  931,758   22,857  4.93%
    Non-taxable                              234,172    8,611  7.35%
                                          ---------- --------
      Total securities                     1,165,930   31,468  5.42%
                                          ---------- --------
  Loans (1) (3)
    Commercial (including Leasing)         1,193,392   39,268  6.62%
    Real estate - multi family &
     commercial                            2,592,861   81,421  6.28%
    Real estate - residential 1 - 4
     family                                1,109,037   33,235  5.99%
    Consumer                                 801,508  129,325 32.45%
    Other                                      3,888      120  6.21%
                                          ---------- --------
      Total loans                          5,700,686  283,369  9.97%
                                          ---------- --------
        Total interest-earning assets      7,020,926  316,998  9.08%
                                          ---------- --------
  Market value adjustment                     29,687
  Non-interest-earning assets                591,564
                                          ----------
          Total assets                    $7,642,177
                                          ==========

Liabilities and shareholders' equity:
  Interest-bearing deposits:
    Savings and interest-bearing
     transaction accounts                 $2,063,403   14,424  1.41%
    Time certificates of deposit           1,802,906   32,387  3.61%
                                          ---------- --------
      Total interest-bearing deposits      3,866,309   46,811  2.43%
                                          ---------- --------
  Borrowed funds:
    Repos and Federal funds purchased        391,671    6,415  3.29%
    Other borrowings                       1,427,439   35,614  5.02%
                                          ---------- --------
      Total borrowings                     1,819,110   42,029  4.65%
                                          ---------- --------
        Total interest-bearing
         liabilities                       5,685,419   88,840  3.14%
                                          ---------- --------
  Non-interest-bearing demand deposits     1,196,280
  Other liabilities                           46,138
  Shareholders' equity                       714,340
                                          ----------
          Total liabilities and
           shareholders' equity           $7,642,177
                                          ==========

Tax equivalent net interest income/margin             228,158  6.54%
Less: non-taxable interest from
 securities and loans                                   2,604  0.07%
                                                     -------- ------
Net interest income                                  $225,554  6.47%
                                                     ======== ======

Consumer loans, Core Bank                 $  598,121 $ 20,563  6.91%
Loans, Core Bank                          $5,497,299 $174,607  6.39%




Consolidated Average Balances and
 Annualized Yields (unaudited)
(dollars in thousands)                     For the Six-Month Periods
                                                  Ended June 30,
                                           ---------------------------
                                                       2007
                                           ---------------------------
                                             Average
                                              Balance   Income   Rate
                                           -------------------- ------
Assets:
  Commercial paper                          $       -- $     --    --
  Federal funds sold                            41,729    1,101  5.32%
  Securities (1) (2)
    Taxable                                    833,478   18,959  4.59%
    Non-taxable                                207,751    8,476  8.16%
                                           ----------- --------
      Total securities                       1,041,229   27,435  5.30%
                                           ----------- --------
  Loans (1) (3)
    Commercial (including Leasing)           1,305,595   57,782  8.92%
    Real estate - multi family & commercial  2,290,275   84,464  7.38%
    Real estate - residential 1 - 4 family   1,266,741   36,858  5.82%
    Consumer                                 1,412,189  152,433 21.77%
    Other                                        2,879      110  7.70%
                                           ----------- --------
      Total loans                            6,277,679  331,647 10.62%
                                           ----------- --------
        Total interest-earning assets        7,360,637  360,183  9.87%
                                           ----------- --------
  Market value adjustment                       22,427
  Non-interest-earning assets                  585,078
                                           -----------
          Total assets                      $7,968,142
                                           ===========

Liabilities and shareholders' equity:
  Interest-bearing deposits:
    Savings and interest-bearing
     transaction accounts                   $2,096,947   25,939  2.49%
    Time certificates of deposit             1,820,524   40,901  4.53%
                                           ----------- --------
      Total interest-bearing deposits        3,917,471   66,840  3.44%
                                           ----------- --------
  Borrowed funds:
    Repos and Federal funds purchased          434,280   11,116  5.16%
    Other borrowings                         1,396,961   36,919  5.33%
                                           ----------- --------
      Total borrowings                       1,831,241   48,035  5.29%
                                           ----------- --------
        Total interest-bearing liabilities   5,748,712  114,875  4.03%
                                           ----------- --------
  Non-interest-bearing demand deposits       1,229,658
  Other liabilities                            339,309
  Shareholders' equity                         650,463
                                           -----------
          Total liabilities and
           shareholders' equity             $7,968,142
                                           ===========

Tax equivalent net interest income/margin               245,308  6.72%
Less: non-taxable interest from securities
 and loans                                                3,079  0.09%
                                                       -------- ------
Net interest income                                    $242,229  6.63%
                                                       ======== ======

Consumer loans, Core Bank                   $  765,942 $ 33,977  8.95%
Loans, Core Bank                            $5,631,432 $213,191  7.63%




(1) Income and yield calculations are presented on an annualized and
 fully taxable equivalent basis.
(2) Average securities balances are based on amortized historical
 cost, excluding SFAS 115 adjustments to fair value which are included
 in other assets.
(3) Nonaccrual loans are included in loan balances. Interest income
 includes related fee income.

*T

-0-
*T
Key Financial Ratios (unaudited)
                                    For the Three-   For the Six-Month
                                    Month Periods      Periods Ended
(dollars and shares in thousands)   Ended June 30,        June 30,
                                  ------------------------------------
                                    2008      2007     2008     2007
                                  --------- -------- -------- --------
Financial Ratios
  Operating efficiency ratio
   Consolidated                      71.14%   48.67%   49.66%   43.37%
  Operating efficiency ratio Core
   Bank                              71.29%   51.47%   71.28%   55.06%
  Operating efficiency ratio RAL
   and RT                            70.10%   20.79%   34.37%   31.98%

  Return on average equity
   Consolidated                      -3.26%   19.99%   18.75%   26.29%
  Return on average assets
   Consolidated                      -0.32%    1.83%    1.75%    2.21%

  Leverage ratio                      9.79%    9.15%    9.35%    8.42%

                                    As of June 30,
                                  ------------------
                                    2008      2007
                                  --------- --------

  Tier 1 capital to Average
   Tangible Assets ratio               8.4%     8.1%
  Tier 1 capital to Risk Weighted
   Assets ratio                       10.1%    10.0%
  Total Tier 1 & Tier 2 Capital
   to Risk Weighted Assets ratio      13.1%    12.7%

Credit Quality Ratios
  Allowance for loan losses
   Consolidated                   $ 73,288  $43,549
  Allowance for loan losses Core
   Bank                           $ 73,288  $41,556
  Allowance for loan losses RAL
   and RT                         $     --  $ 1,993

                                    For the Three-   For the Six-Month
                                    Month Periods      Periods Ended
                                    Ended June 30,        June 30,
                                  ------------------ -----------------
                                    2008      2007     2008     2007
                                  --------- -------- -------- --------

  Net charge-offs Consolidated    $ 29,370  $ 9,444  $57,116  $85,553
  Net charge-offs Core Bank       $ 28,533  $ 4,110  $30,702  $15,967
  Net charge-offs RAL and RT      $    837  $ 5,334  $26,414  $69,586


  Annualized Consolidated net
   charge-offs to Consolidated
   average loans                      2.11%    0.67%    2.01%    2.75%
  Annualized Core Bank net
   charge-offs to Core Bank
   average loans                      2.05%    0.29%    1.12%    0.57%
  Annualized RAL and RT net
   charge-offs to RAL and RT
   average loans                     21.37%   31.99%   26.12%   21.71%

                                    As of June 30,
                                  ------------------
                                    2008      2007
                                  --------- --------
  Non-performing assets
    Nonaccrual loans              $136,300  $20,690
    Loans past due 90 days or
     more on accrual status            749      747
    Troubled debt restructured
     loans                          21,050       --
                                  --------- --------
      Total non-performing loans
       (a)                         158,099   21,437
    Other real estate owned and
     other foreclosed assets         3,695    2,967
                                  --------- --------
  Total non-performing assets (a) $161,794  $24,404
                                  ========= ========
  (a) There were no non-
   performing RAL loans as of
   June 30, 2008 and 2007.

  Non-performing loans to Core
   Bank total loans held for
   investment                         2.78%    0.39%
  Non-performing assets to Core
   Bank total assets                  2.16%    0.35%
  Core Bank allowance for loan
   losses to non-performing loans       46%     194%
  Core Bank allowance for loan
   losses to Core Bank total
   loans held for investment          1.29%    0.76%

Book value per share
  Actual shares outstanding at
   end of period                    46,195   47,092
  Book value per share            $  15.36  $ 14.48
Tangible book value per share     $  11.86  $ 11.23

*T

-0-
*T
Reconciliation of GAAP to Non-GAAP Measures (unaudited)
Page 3 of Release for 2nd Quarter Earnings
(dollars in thousands)

                            As of June 30, 2008             Non-GAAP
                  ---------------------------------------- -----------
                                                           06/30/2008
                                                               vs.
                      GAAP                     Non-GAAP     03/31/2008
                   Consolidated     RALs      Consolidated   % Change
                  ------------- ------------ ------------- -----------
Loans held for                                             Annualized
 investment
  Real estate
    Residential     $1,175,267   $       --     $1,175,267      27.91%
    Multi-family
     residential       279,922           --        279,922      -7.46%
    Commercial       1,713,846           --      1,713,846      21.81%
    Construction       677,678           --        677,678     -10.85%
  Commercial
   loans             1,233,030           --      1,233,030      16.23%
  Home equity
   loans               413,832           --        413,832      20.42%
  Consumer loans       196,066           --        196,066      -6.24%
  Tax refund
   loans (RALs)          1,000       (1,000)            --        N/A
  Leases                    --           --             --        N/A
  Other loans            2,411           --          2,411     -59.94%
                  ------------  ------------ -------------
   Gross loans
    held for
    investment      $5,693,052   $   (1,000)    $5,692,052      15.00%
                  ============  ============ =============

                            As of March 31, 2008
                  ----------------------------------------
                      GAAP                     Non-GAAP
                   Consolidated     RALs      Consolidated
                  ------------- ------------ -------------
Loans held for
 investment
  Real estate
    Residential     $1,098,606   $       --     $1,098,606
    Multi-family
     residential       285,241           --        285,241
    Commercial       1,625,242           --      1,625,242
    Construction       696,577           --        696,577
  Commercial
   loans             1,184,956           --      1,184,956
  Home equity
   loans               393,732           --        393,732
  Consumer loans       199,171           --        199,171
  Tax refund
   loans (RALs)         61,102      (61,102)            --
  Leases                    --           --             --
  Other loans            2,836           --          2,836
                  ------------  ------------ -------------
   Gross loans
    held for
    investment      $5,547,463   $  (61,102)    $5,486,361
                  ============  ============ =============



                            As of June 30, 2007             Non-GAAP
                  ---------------------------------------- -----------
                                 Leasing,                  06/30/2008
                                 Residential                   vs.
                      GAAP       RE (1), and   Non-GAAP     06/30/2007
                   Consolidated     RALs      Consolidated   % Change
                  ------------- ------------ ------------- -----------
Loans held for
 investment
  Real estate
    Residential     $1,360,031   $ (353,280)    $1,006,751      16.74%
    Multi-family
     residential       287,392           --        287,392      -2.60%
    Commercial       1,502,310           --      1,502,310      14.08%
    Construction       621,601           --        621,601       9.02%
  Commercial
   loans             1,077,305           --      1,077,305      14.46%
  Home equity
   loans               379,407           --        379,407       9.07%
  Consumer loans       213,682           --        213,682      -8.24%
  Tax refund
   loans (RALs)         30,195      (30,195)            --        N/A
  Leases                    14          (14)            --        N/A
  Other loans            2,314           --          2,314       4.19%
                  ------------  ------------ -------------
   Gross loans
    held for
    investment      $5,474,251   $ (383,489)    $5,090,762      11.81%
                  ============  ============ =============

(1) Used sold loan carrying balance at time of sale since, 100% of
 Residential real estate loan portfolio was not sold.

                                   As of
                  ----------------------------------------
                   June 30,      March 31,
                      2008          2008     June 30, 2007
                  ------------  ------------ -------------

  Total Deposits    $4,639,199   $4,835,204     $4,783,977
  Less:
    Non-interest-
     bearing
     demand
     deposits -
     RAL                69,347      215,122         59,710
    RAL brokered
     CDs                    --           --             --
                  ------------  ------------ -------------
  Total Deposits
   Core Bank        $4,569,852   $4,620,082     $4,724,267
                  ============  ============ =============

*T

-0-
*T
Reconciliation of GAAP to Non-GAAP Measures (unaudited)
Page 2 of Release for 2nd Quarter Earnings
(dollars in thousands)



                                 For the Three-Month Periods Ended
Net Interest Margin                            June 30,
                                --------------------------------------
                                                2008
                                ------------------------------------
                                Consolidated   Core Bank  RAL and RT
                                ------------- ----------- ----------

Net interest margin (tax
 equivalent)                            3.91%       3.74%       N/A

Net interest income (tax
 equivalent)                      $   65,955  $   63,029   $  2,926

Interest income                   $  103,375  $   99,764   $  3,611
Interest expense                      39,007      38,322        685
                                ------------- ----------- ----------
Net interest income               $   64,368  $   61,442   $  2,926
                                ============= =========== ==========
Tax equivalent adjustment         $    1,587  $    1,587   $     --

Average earning assets            $6,789,281  $6,773,531   $ 15,750

                                 For the Three-Month Period Ended
                                              March 31,
                                ------------------------------------
                                                2008
                                ------------------------------------
                                Consolidated   Core Bank  RAL and RT
                                ------------- ----------- ----------

Net interest margin (tax
 equivalent)                            9.00%       3.64%       N/A

Net interest income (tax
 equivalent)                      $  162,202  $   60,997   $101,205

Interest income                   $  211,020  $  104,166   $106,854
Interest expense                      49,835      44,186      5,649
                                ------------- ----------- ----------
Net interest income               $  161,185  $   59,980   $101,205
                                ============= =========== ==========
Tax equivalent adjustment         $    1,017  $    1,017   $     --

Average earning assets            $7,252,540  $6,745,500   $507,040


Normalization for Second        For the Three-Month Period ended June
 Quarter 2007 Transactions                     30, 2007
                                --------------------------------------
                                               Indirect
                                    GAAP         Auto
                                 Consolidated  Portfolio   Leasing
                                ------------- ----------- ----------

Net interest income               $   66,835  $       --   $     --
Provision for loan losses              5,115          --         --
Non-interest income                   48,859         850    (24,344)
Non-interest expense                  57,059        (321)    (1,427)
                                ------------- ----------- ----------
Income before provision for
 income taxes                         53,520       1,171    (22,917)
                                ------------- ----------- ----------
Provision for income taxes            20,354         492     (9,637)
                                ------------- ----------- ----------
Net income                        $   33,166  $      679   $(13,280)
                                ============= =========== ==========

Earnings per share - basic (1)    $     0.71  $     0.01   $  (0.28)
Earnings per share - diluted
 (1)                              $     0.70  $     0.01   $  (0.28)
Average number of shares -
 basic                                47,016
Average number of shares -
 diluted                              47,286
Efficiency ratio                       48.67%




                       For the Three-Month Periods Ended June
Net Interest Margin                      30,
                       --------------------------------------
                                        2007
                       --------------------------------------
                        Consolidated   Core Bank   RAL and RT
                       ------------- ------------- ----------

Net interest margin
 (tax equivalent)              4.13%         4.01%       N/A

Net interest income
 (tax equivalent)        $   68,376    $   65,699    $ 2,677

Interest income          $  120,392    $  116,204    $ 4,188
Interest expense             53,557        52,046      1,511
                       ------------- ------------- ----------
Net interest income      $   66,835    $   64,158    $ 2,677
                       ============= ============= ==========
Tax equivalent
 adjustment              $    1,541    $    1,541    $    --

Average earning assets   $6,641,697    $6,574,816    $66,881





Net interest margin
 (tax equivalent)

Net interest income
 (tax equivalent)

Interest income
Interest expense
Net interest income
Tax equivalent
 adjustment

Average earning assets


Normalization for      For the Three-Month Period ended June 30, 2007
 Second Quarter 2007
 Transactions
                       -----------------------------------------------
                                                              Non-GAAP
                                       Non-GAAP      Less:      Core
                         Severance    Consolidated RAL and RT   Bank
                       ------------- ------------- ---------- --------

Net interest income      $       --    $   66,835    $ 2,677  $64,158
Provision for loan
 losses                          --         5,115       (281)   5,396
Non-interest income              --        25,365      8,036   17,329
Non-interest expense           (769)       54,542      2,227   52,315
                       ------------- ------------- ---------- --------
Income before provision
 for income taxes               769        32,543      8,767   23,776
                       ------------- ------------- ---------- --------
Provision for income
 taxes                          323        11,532      3,687    7,845
                       ------------- ------------- ---------- --------
Net income               $      446    $   21,011    $ 5,080  $15,931
                       ============= ============= ========== ========

Earnings per share -
 basic (1)               $     0.01    $     0.45    $  0.11  $  0.34
Earnings per share -
 diluted (1)             $     0.01    $     0.44    $  0.11  $  0.34
Average number of
 shares - basic
Average number of
 shares - diluted
Efficiency ratio                            58.18%     20.79%   63.01%


(1) Transaction summation difference is due to rounding.
*T

Pacific Capital Bancorp
Debbie Whiteley
Executive Vice President, Investor Relations
805-884-6680
Debbie.Whiteley@pcbancorp.com

Copyright Business Wire 2008
Comments (0)
This discussion is now closed. We welcome comments on our articles for a limited period after their publication.