CALIFORNIA | 001-9383 | 94-2156203 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
1108 Fifth Avenue San Rafael, California |
94901 |
|
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
99.1 | Press release dated July 13, 2010 |
Westamerica Bancorporation |
||||
/s/ JOHN ROBERT THORSON | ||||
John Robert Thorson | ||||
Senior Vice President and Chief Financial Officer July 13, 2010 |
||||
Sequentially | ||||
Exhibit No. | Description | Number Page | ||
(99.1)
|
Press release dated July 13, 2010 | 2-11 |
(dollars in thousands except per-share amounts) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Net Interest Income (Fully Taxable Equivalent) |
$ | 56,573 | $ | 62,318 | -9.2 | % | $ | 57,029 | -0.8 | % | $ | 113,602 | $ | 121,677 | -6.6 | % | |||||||||||||||||
2 | Provision for Loan Losses |
2,800 | 2,600 | 7.7 | % | 2,800 | 0.0 | % | 5,600 | 4,400 | 27.3 | % | ||||||||||||||||||||||
3 | Noninterest Income: |
|||||||||||||||||||||||||||||||||
4 | Gain on Acquisition |
0 | 0 | n/m | 0 | n/m | 0 | 48,844 | n/m | |||||||||||||||||||||||||
5 | Other |
15,770 | 16,386 | -3.8 | % | 15,470 | 1.9 | % | 31,240 | 31,510 | -0.9 | % | ||||||||||||||||||||||
6 | Total Noninterest Income |
15,770 | 16,386 | -3.8 | % | 15,470 | 1.9 | % | 31,240 | 80,354 | n/m | |||||||||||||||||||||||
7 | Noninterest Expense |
32,095 | 38,666 | -17.0 | % | 32,031 | 0.2 | % | 64,126 | 72,789 | -11.9 | % | ||||||||||||||||||||||
8 | Income Before Taxes (FTE) |
37,448 | 37,438 | 0.0 | % | 37,668 | -0.6 | % | 75,116 | 124,842 | n/m | |||||||||||||||||||||||
9 | Income Tax Provision (FTE) |
13,887 | 14,255 | -2.6 | % | 14,092 | -1.5 | % | 27,979 | 48,834 | n/m | |||||||||||||||||||||||
10 | Net Income |
23,561 | 23,183 | 1.6 | % | 23,576 | -0.1 | % | 47,137 | 76,008 | n/m | |||||||||||||||||||||||
11 | Preferred Stock Dividends and Discount Accretion |
0 | 1,107 | n/m | 0 | n/m | 0 | 1,685 | n/m | |||||||||||||||||||||||||
12 | Net Income Applicable to Common Equity |
$ | 23,561 | $ | 22,076 | 6.7 | % | $ | 23,576 | -0.1 | % | $ | 47,137 | $ | 74,323 | n/m | ||||||||||||||||||
13 | Average Common Shares Outstanding |
29,207 | 29,126 | 0.3 | % | 29,228 | -0.1 | % | 29,217 | 29,002 | 0.7 | % | ||||||||||||||||||||||
14 | Diluted Average Common Shares Outstanding |
29,568 | 29,403 | 0.6 | % | 29,596 | -0.1 | % | 29,582 | 29,254 | 1.1 | % | ||||||||||||||||||||||
15 | Operating Ratios: |
|||||||||||||||||||||||||||||||||
16 | Basic Earnings Per Common Share |
$ | 0.81 | $ | 0.76 | 6.6 | % | $ | 0.81 | 0.0 | % | $ | 1.61 | $ | 2.56 | n/m | ||||||||||||||||||
17 | Diluted Earnings Per Common Share |
0.80 | 0.75 | 6.7 | % | 0.80 | 0.0 | % | 1.59 | 2.54 | n/m | |||||||||||||||||||||||
18 | Return On Assets (annualized) |
2.00 | % | 1.68 | % | 1.99 | % | 1.99 | % | 2.92 | % | |||||||||||||||||||||||
19 | Return On Common Equity (annualized) |
18.2 | % | 19.0 | % | 18.8 | % | 18.5 | % | 33.1 | % | |||||||||||||||||||||||
20 | Net Interest Margin (FTE) (annualized) |
5.62 | % | 5.34 | % | 5.60 | % | 5.61 | % | 5.35 | % | |||||||||||||||||||||||
21 | Efficiency Ratio (FTE) |
44.4 | % | 49.1 | % | 44.2 | % | 44.3 | % | 36.0 | % | |||||||||||||||||||||||
22 | Dividends Paid Per Common Share |
$ | 0.36 | $ | 0.35 | 2.9 | % | $ | 0.36 | 0.0 | % | $ | 0.72 | $ | 0.71 | 1.4 | % | |||||||||||||||||
23 | Common Dividend Payout Ratio |
45 | % | 47 | % | 45 | % | 45 | % | 28 | % |
(dollars in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Interest and Fee Income (FTE) |
$ | 59,718 | $ | 68,063 | -12.3 | % | $ | 60,563 | -1.4 | % | $ | 120,281 | $ | 132,255 | -9.1 | % | |||||||||||||||||
2 | Interest Expense |
3,145 | 5,745 | -45.2 | % | 3,534 | -11.0 | % | 6,679 | 10,578 | -36.9 | % | ||||||||||||||||||||||
3 | Net Interest Income (FTE) |
$ | 56,573 | $ | 62,318 | -9.2 | % | $ | 57,029 | -0.8 | % | $ | 113,602 | $ | 121,677 | -6.6 | % | |||||||||||||||||
4 | Average Earning Assets |
$ | 4,033,831 | $ | 4,678,615 | -13.8 | % | $ | 4,111,345 | -1.9 | % | $ | 4,072,374 | $ | 4,577,554 | -11.0 | % | |||||||||||||||||
5 | Average Interest-Bearing Liabilities |
2,754,458 | 3,311,650 | -16.8 | % | 2,846,144 | -3.2 | % | 2,800,047 | 3,234,098 | -13.4 | % | ||||||||||||||||||||||
6 | Yield on Earning Assets (FTE) (annualized) |
5.93 | % | 5.83 | % | 5.95 | % | 5.94 | % | 5.82 | % | |||||||||||||||||||||||
7 | Cost of Funds (annualized) |
0.31 | % | 0.49 | % | 0.35 | % | 0.33 | % | 0.47 | % | |||||||||||||||||||||||
8 | Net Interest Margin (FTE) (annualized) |
5.62 | % | 5.34 | % | 5.60 | % | 5.61 | % | 5.35 | % | |||||||||||||||||||||||
9 | Interest Expense/Interest-Bearing
Liabilities (annualized) |
0.46 | % | 0.70 | % | 0.50 | % | 0.48 | % | 0.66 | % | |||||||||||||||||||||||
10 | Net Interest Spread (FTE) (annualized) |
5.47 | % | 5.13 | % | 5.45 | % | 5.46 | % | 5.16 | % |
(average volume, dollars in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Total Assets |
$ | 4,731,270 | $ | 5,265,101 | -10.1 | % | $ | 4,812,924 | -1.7 | % | $ | 4,771,872 | $ | 5,133,941 | -7.1 | % | |||||||||||||||||
2 | Total Earning Assets |
4,033,831 | 4,678,615 | -13.8 | % | 4,111,345 | -1.9 | % | 4,072,374 | 4,577,554 | -11.0 | % | ||||||||||||||||||||||
3 | Total Loans |
2,924,515 | 3,383,654 | -13.6 | % | 2,996,628 | -2.4 | % | 2,960,372 | 3,260,483 | -9.2 | % | ||||||||||||||||||||||
4 | Commercial Loans |
773,814 | 944,257 | -18.1 | % | 796,249 | -2.8 | % | 784,970 | 914,907 | -14.2 | % | ||||||||||||||||||||||
5 | Commercial Real Estate Loans |
1,224,442 | 1,361,420 | -10.1 | % | 1,238,344 | -1.1 | % | 1,231,354 | 1,276,810 | -3.6 | % | ||||||||||||||||||||||
6 | Consumer Loans |
926,259 | 1,077,977 | -14.1 | % | 962,035 | -3.7 | % | 944,048 | 1,068,766 | -11.7 | % | ||||||||||||||||||||||
7 | Total Investment Securities |
1,109,316 | 1,294,961 | -14.3 | % | 1,114,717 | -0.5 | % | 1,112,002 | 1,317,071 | -15.6 | % | ||||||||||||||||||||||
8 | Available For Sale (Market Value) |
435,317 | 433,065 | 0.5 | % | 403,950 | 7.8 | % | 419,720 | 416,536 | 0.8 | % | ||||||||||||||||||||||
9 | Held To Maturity |
673,999 | 861,896 | -21.8 | % | 710,767 | -5.2 | % | 692,282 | 900,535 | -23.1 | % | ||||||||||||||||||||||
10 | HTM Unrealized Gain at Period-End |
16,361 | 243 | n/m | 11,183 | n/m | 16,361 | 243 | n/m | |||||||||||||||||||||||||
11 | Loans / Deposits |
75.1 | % | 80.5 | % | 75.8 | % | 75.4 | % | 80.8 | % |
Page 1
(average volume, dollars in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Total Deposits |
$ | 3,895,671 | $ | 4,202,607 | -7.3 | % | $ | 3,955,299 | -1.5 | % | $ | 3,925,321 | $ | 4,033,461 | -2.7 | % | |||||||||||||||||
2 | Noninterest Demand |
1,384,249 | 1,333,412 | 3.8 | % | 1,379,797 | 0.3 | % | 1,382,036 | 1,309,844 | 5.5 | % | ||||||||||||||||||||||
3 | Interest-Bearing Transaction |
664,952 | 741,084 | -10.3 | % | 663,519 | 0.2 | % | 664,239 | 704,458 | -5.7 | % | ||||||||||||||||||||||
4 | Savings |
954,367 | 968,048 | -1.4 | % | 965,490 | -1.2 | % | 959,898 | 923,138 | 4.0 | % | ||||||||||||||||||||||
5 | Time greater than $100K |
541,213 | 629,646 | -14.0 | % | 555,942 | -2.6 | % | 548,537 | 642,747 | -14.7 | % | ||||||||||||||||||||||
6 | Time less than $100K |
350,890 | 530,417 | -33.8 | % | 390,551 | -10.2 | % | 370,611 | 453,274 | -18.2 | % | ||||||||||||||||||||||
7 | Total Short-Term Borrowings |
216,586 | 415,871 | -47.9 | % | 244,158 | -11.3 | % | 230,295 | 483,880 | -52.4 | % | ||||||||||||||||||||||
8 | Fed Funds Purchased |
0 | 119,837 | n/m | 0 | n/m | 0 | 216,807 | n/m | |||||||||||||||||||||||||
9 | Other Short-Term Funds |
216,586 | 296,034 | -26.8 | % | 244,158 | -11.3 | % | 230,295 | 267,073 | -13.8 | % | ||||||||||||||||||||||
10 | Long-Term Debt |
26,450 | 26,584 | -0.5 | % | 26,484 | -0.1 | % | 26,467 | 26,601 | -0.5 | % | ||||||||||||||||||||||
11 | Shareholders Equity |
518,128 | 547,816 | -5.4 | % | 507,406 | 2.1 | % | 512,796 | 516,608 | -0.7 | % | ||||||||||||||||||||||
12 | Demand Deposits / Total Deposits |
35.5 | % | 31.7 | % | 34.9 | % | 35.2 | % | 32.5 | % | |||||||||||||||||||||||
13 | Transaction & Savings Deposits / Total Deposits |
77.1 | % | 72.4 | % | 76.1 | % | 76.6 | % | 72.8 | % |
(dollars in thousands) | ||||||||||||||||||||||||||||||
Q210 | Q110 | Q209 | ||||||||||||||||||||||||||||
Average | Income/ | Yield */ | Yield*/ | Average | Income/ | Yield*/ | ||||||||||||||||||||||||
Volume | Expense | Rate | Rate | Volume | Expense | Rate | ||||||||||||||||||||||||
1 | Interest & Fees Income Earned |
|||||||||||||||||||||||||||||
2 | Total Earning Assets (FTE) |
$ | 4,033,831 | $ | 59,718 | 5.93 | % | 5.95 | % | $ | 4,678,615 | $ | 68,063 | 5.83 | % | |||||||||||||||
3 | Total Loans (FTE) |
2,924,515 | 45,083 | 6.18 | % | 6.17 | % | 3,383,654 | 50,611 | 6.00 | % | |||||||||||||||||||
4 | Commercial Loans (FTE) |
773,814 | 12,302 | 6.38 | % | 6.22 | % | 944,257 | 13,327 | 5.66 | % | |||||||||||||||||||
5 | Commercial Real Estate Loans |
1,224,442 | 20,240 | 6.63 | % | 6.65 | % | 1,361,420 | 22,316 | 6.57 | % | |||||||||||||||||||
6 | Consumer Loans |
926,259 | 12,541 | 5.43 | % | 5.53 | % | 1,077,977 | 14,968 | 5.57 | % | |||||||||||||||||||
7 | Total Investment Securities (FTE) |
1,109,316 | 14,635 | 5.28 | % | 5.36 | % | 1,294,961 | 17,452 | 5.39 | % | |||||||||||||||||||
8 | Interest Expense Paid |
|||||||||||||||||||||||||||||
9 | Total Earning Assets |
4,033,831 | 3,145 | 0.31 | % | 0.35 | % | 4,678,615 | 5,745 | 0.49 | % | |||||||||||||||||||
10 | Total Interest-Bearing Liabilities |
2,754,458 | 3,145 | 0.46 | % | 0.50 | % | 3,311,650 | 5,745 | 0.70 | % | |||||||||||||||||||
11 | Total Interest-Bearing Deposits |
2,511,422 | 2,180 | 0.35 | % | 0.39 | % | 2,869,195 | 4,468 | 0.62 | % | |||||||||||||||||||
12 | Interest-Bearing Transaction |
664,952 | 218 | 0.13 | % | 0.13 | % | 741,084 | 293 | 0.16 | % | |||||||||||||||||||
13 | Savings |
954,367 | 659 | 0.28 | % | 0.31 | % | 968,048 | 1,059 | 0.44 | % | |||||||||||||||||||
14 | Time less than $100K |
350,890 | 449 | 0.51 | % | 0.64 | % | 530,417 | 1,381 | 1.04 | % | |||||||||||||||||||
15 | Time greater than $100K |
541,213 | 854 | 0.63 | % | 0.67 | % | 629,646 | 1,735 | 1.11 | % | |||||||||||||||||||
16 | Total Short-Term Borrowings |
216,586 | 543 | 1.00 | % | 1.03 | % | 415,871 | 856 | 0.83 | % | |||||||||||||||||||
17 | Fed Funds Purchased |
0 | 0 | 0.00 | % | 0.00 | % | 119,837 | 47 | 0.15 | % | |||||||||||||||||||
18 | Other Short-Term Funds |
216,586 | 543 | 1.00 | % | 1.03 | % | 296,034 | 809 | 1.10 | % | |||||||||||||||||||
19 | Long-Term Debt |
26,450 | 422 | 6.38 | % | 6.42 | % | 26,584 | 421 | 6.35 | % | |||||||||||||||||||
20 | Net Interest Income and Margin (FTE) |
$ | 56,573 | 5.62 | % | 5.60 | % | $ | 62,318 | 5.34 | % |
* | Annualized |
(dollars in thousands except per share amounts) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Service Charges on Deposit Accounts |
$ | 8,629 | $ | 9,116 | -5.3 | % | $ | 8,742 | -1.3 | % | $ | 17,371 | $ | 17,538 | -1.0 | % | |||||||||||||||||
2 | Merchant Credit Card Income |
2,176 | 2,223 | -2.1 | % | 2,221 | -2.0 | % | 4,397 | 4,655 | -5.6 | % | ||||||||||||||||||||||
3 | ATM Fees & Interchange |
1,021 | 1,013 | 0.8 | % | 891 | 14.7 | % | 1,912 | 1,826 | 4.7 | % | ||||||||||||||||||||||
4 | Debit Card Fees |
1,245 | 1,323 | -5.9 | % | 1,174 | 6.1 | % | 2,419 | 2,389 | 1.3 | % | ||||||||||||||||||||||
5 | Financial Services Commissions |
223 | 137 | 62.1 | % | 149 | 50.0 | % | 372 | 291 | 27.7 | % | ||||||||||||||||||||||
6 | Mortgage Banking Income |
40 | 25 | 59.3 | % | 20 | 94.9 | % | 60 | 42 | 41.6 | % | ||||||||||||||||||||||
7 | Trust Fees |
448 | 373 | 20.3 | % | 381 | 17.6 | % | 829 | 737 | 12.5 | % | ||||||||||||||||||||||
8 | Other Income |
1,988 | 2,176 | -8.7 | % | 1,892 | 5.0 | % | 3,880 | 4,032 | -3.8 | % | ||||||||||||||||||||||
9 | Sub-total |
15,770 | 16,386 | -3.8 | % | 15,470 | 1.9 | % | 31,240 | 31,510 | -0.9 | % | ||||||||||||||||||||||
10 | Gain on Acquisition |
0 | 0 | n/m | 0 | n/m | 0 | 48,844 | n/m | |||||||||||||||||||||||||
11 | Total Noninterest Income |
$ | 15,770 | $ | 16,386 | -3.8 | % | $ | 15,470 | 1.9 | % | $ | 31,240 | $ | 80,354 | n/m | ||||||||||||||||||
12 | Operating Ratios: |
|||||||||||||||||||||||||||||||||
13 | Total Revenue (FTE) |
$ | 72,343 | $ | 78,704 | -8.1 | % | $ | 72,499 | -0.2 | % | $ | 144,842 | $ | 202,031 | n/m | ||||||||||||||||||
14 | Noninterest Income / Revenue (FTE) |
21.8 | % | 20.8 | % | 21.3 | % | 21.6 | % | 39.8 | % | |||||||||||||||||||||||
15 | Service Charges / Avg. Deposits (annualized) |
0.89 | % | 0.87 | % | 0.90 | % | 0.89 | % | 0.88 | % | |||||||||||||||||||||||
16 | Total Revenue Per Avg. Common Share (annualized) |
$ | 9.93 | $ | 10.84 | -8.3 | % | $ | 10.06 | -1.2 | % | $ | 10.00 | $ | 14.05 | n/m |
Page 2
(dollars in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Salaries & Benefits |
$ | 15,476 | $ | 17,448 | -11.3 | % | $ | 15,892 | -2.6 | % | $ | 31,368 | $ | 33,819 | -7.2 | % | |||||||||||||||||
2 | Occupancy |
3,822 | 5,413 | -29.4 | % | 3,777 | 1.2 | % | 7,599 | 10,823 | -29.8 | % | ||||||||||||||||||||||
3 | Equipment |
1,116 | 1,607 | -30.6 | % | 1,051 | 6.2 | % | 2,167 | 2,829 | -23.4 | % | ||||||||||||||||||||||
4 | Outsourced Data Processing |
2,202 | 2,378 | -7.4 | % | 2,240 | -1.7 | % | 4,442 | 4,482 | -0.9 | % | ||||||||||||||||||||||
5 | Courier |
903 | 994 | -9.1 | % | 907 | -0.4 | % | 1,810 | 1,892 | -4.3 | % | ||||||||||||||||||||||
6 | Postage |
454 | 531 | -14.5 | % | 475 | -4.4 | % | 929 | 993 | -6.5 | % | ||||||||||||||||||||||
7 | Telephone |
406 | 478 | -15.1 | % | 389 | 4.3 | % | 795 | 865 | -8.0 | % | ||||||||||||||||||||||
8 | Professional Fees |
867 | 779 | 11.3 | % | 663 | 30.7 | % | 1,530 | 1,667 | -8.2 | % | ||||||||||||||||||||||
9 | Stationery & Supplies |
330 | 374 | -11.9 | % | 350 | -5.9 | % | 680 | 741 | -8.2 | % | ||||||||||||||||||||||
10 | Loan Expense |
475 | 205 | 132.2 | % | 418 | 13.8 | % | 893 | 1,199 | -25.5 | % | ||||||||||||||||||||||
11 | Operational Losses |
158 | 221 | -28.8 | % | 220 | -28.6 | % | 378 | 416 | -9.2 | % | ||||||||||||||||||||||
12 | Amortization of Identifiable Intangibles |
1,540 | 1,695 | -9.1 | % | 1,598 | -3.6 | % | 3,138 | 3,380 | -7.2 | % | ||||||||||||||||||||||
13 | FDIC Insurance Assessment |
1,260 | 3,221 | n/m | 1,320 | -4.5 | % | 2,580 | 3,378 | n/m | ||||||||||||||||||||||||
14 | Other Operating |
3,086 | 3,322 | -7.1 | % | 2,731 | 13.0 | % | 5,817 | 6,305 | -7.7 | % | ||||||||||||||||||||||
15 | Total Noninterest Expense |
$ | 32,095 | $ | 38,666 | -17.0 | % | $ | 32,031 | 0.2 | % | $ | 64,126 | $ | 72,789 | -11.9 | % | |||||||||||||||||
16 | Average (Avg.) Full Time Equivalent Staff |
1,018 | 1,176 | -13.4 | % | 1,032 | -1.4 | % | 1,025 | 1,160 | -11.6 | % | ||||||||||||||||||||||
17 | Avg. Assets / Avg. Full Time Equivalent Staff |
$ | 4,648 | $ | 4,477 | 3.8 | % | $ | 4,664 | -0.3 | % | $ | 4,655 | $ | 4,426 | 5.2 | % | |||||||||||||||||
18 | Operating Ratios: |
|||||||||||||||||||||||||||||||||
19 | FTE Revenue / Avg. Full Time Equiv. Staff
(annualized) |
$ | 285 | $ | 268 | 6.3 | % | $ | 285 | 0.0 | % | $ | 285 | $ | 351 | -18.8 | % | |||||||||||||||||
20 | Noninterest Expense / Avg. Earning Assets
(annualized) |
3.19 | % | 3.31 | % | 3.16 | % | 3.18 | % | 3.21 | % | |||||||||||||||||||||||
21 | Noninterest Expense / FTE Revenues |
44.4 | % | 49.1 | % | 44.2 | % | 44.3 | % | 36.0 | % |
(dollars in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
1 | Average Total Loans |
$ | 2,924,515 | $ | 3,383,654 | -13.6 | % | $ | 2,996,628 | -2.4 | % | $ | 2,960,372 | $ | 3,260,483 | -9.2 | % | |||||||||||||||||
2 | Avg. Total Covered Loans (1) |
$ | 788,108 | $ | 1,045,360 | -24.6 | % | $ | 831,161 | -5.2 | % | $ | 809,515 | $ | 904,195 | -10.5 | % | |||||||||||||||||
3 | Avg. Total Non-Covered Loans |
$ | 2,136,407 | $ | 2,338,294 | -8.6 | % | $ | 2,165,467 | -1.3 | % | $ | 2,150,857 | $ | 2,356,288 | -8.7 | % | |||||||||||||||||
4 | Non-Covered Loans: |
|||||||||||||||||||||||||||||||||
5 | Provision for Loan Losses |
$ | 2,800 | $ | 2,600 | 7.7 | % | $ | 2,800 | 0.0 | % | $ | 5,600 | $ | 4,400 | 27.3 | % | |||||||||||||||||
6 | Gross Loan Losses |
4,255 | 3,937 | 8.1 | % | 4,456 | -4.5 | % | 8,711 | 6,865 | 26.9 | % | ||||||||||||||||||||||
7 | Net Loan Losses |
3,400 | 3,281 | 3.6 | % | 3,527 | -3.6 | % | 6,927 | 5,748 | 20.5 | % | ||||||||||||||||||||||
8 | Recoveries / Gross Loan Losses |
20 | % | 17 | % | 21 | % | 20 | % | 16 | % | |||||||||||||||||||||||
9 | Net Loan Losses / Avg. Non-Covered Loans (a) |
0.64 | % | 0.56 | % | 0.66 | % | 0.65 | % | 0.49 | % | |||||||||||||||||||||||
10 | Provision for Loan Losses / Avg. Non-Covered Loans (a) |
0.53 | % | 0.45 | % | 0.52 | % | 0.53 | % | 0.38 | % | |||||||||||||||||||||||
11 | Provision for Loan Losses / Net Loan Losses |
82.3 | % | 79.2 | % | 79.4 | % | 80.8 | % | 76.5 | % |
(1) | Covered loans represent purchased loans on which losses are shared with the FDIC per a Loss-Sharing Agreement. | |
Covered loans were recorded at estimated fair value at February 6, 2009, the date of purchase. | ||
(a) | annualized |
Page 3
(dollars in thousands) | ||||||||||||||||||||||||||||||||||
6/30/10 / | 6/30/10 / | |||||||||||||||||||||||||||||||||
6/30/10 | 6/30/09 | 6/30/09 | 3/31/10 | 3/31/10 | 12/31/09 | 9/30/09 | 3/31/09 | |||||||||||||||||||||||||||
1 | Non-Covered Nonperforming Loans: |
|||||||||||||||||||||||||||||||||
2 | Nonperforming Nonaccrual Loans |
$ | 19,941 | $ | 29,603 | -32.6 | % | $ | 20,230 | -1.4 | % | $ | 19,837 | $ | 31,352 | $ | 10,943 | |||||||||||||||||
3 | Performing Nonaccrual Loans |
24 | 26 | -8.2 | % | 57 | -57.8 | % | 25 | 61 | 27 | |||||||||||||||||||||||
4 | Total Nonaccrual Loans |
19,965 | 29,629 | -32.6 | % | 20,287 | -1.6 | % | 19,862 | 31,413 | 10,970 | |||||||||||||||||||||||
5 | Accruing Loans 90+ Days Past Due |
712 | 614 | 16.0 | % | 746 | -4.6 | % | 800 | 1,212 | 777 | |||||||||||||||||||||||
6 | Total Non-Covered Nonperforming Loans |
20,677 | 30,243 | -31.6 | % | 21,033 | -1.7 | % | 20,662 | 32,625 | 11,747 | |||||||||||||||||||||||
7 | Non-Covered Repossessed Loan Collateral |
18,028 | 4,715 | 282.4 | % | 14,266 | 26.4 | % | 12,642 | 4,319 | 4,756 | |||||||||||||||||||||||
8 | Total Non-Covered Nonperforming Assets |
38,705 | 34,958 | 10.7 | % | 35,299 | 9.6 | % | 33,304 | 36,944 | 16,503 | |||||||||||||||||||||||
9 | Covered Nonperforming Loans (1): |
|||||||||||||||||||||||||||||||||
10 | Nonperforming Nonaccrual Loans |
37,438 | 65,910 | -43.2 | % | 52,431 | -28.6 | % | 66,965 | 53,255 | 34,437 | |||||||||||||||||||||||
11 | Performing Nonaccrual Loans |
22,908 | 16,901 | 35.5 | % | 25,731 | -11.0 | % | 18,183 | 26,277 | 3,632 | |||||||||||||||||||||||
12 | Total Nonaccrual Loans |
60,346 | 82,811 | -27.1 | % | 78,162 | -22.8 | % | 85,148 | 79,532 | 38,069 | |||||||||||||||||||||||
13 | Accruing Loans 90+ Days Past Due |
249 | 8,622 | -97.1 | % | 317 | -21.5 | % | 210 | 935 | 9,866 | |||||||||||||||||||||||
14 | Total Covered Nonperforming Loans (1) |
60,595 | 91,433 | -33.7 | % | 78,479 | -22.8 | % | 85,358 | 80,467 | 47,935 | |||||||||||||||||||||||
15 | Covered Repossessed Loan Collateral (1) |
23,670 | 13,691 | 72.9 | % | 22,305 | 6.1 | % | 23,297 | 18,740 | 13,391 | |||||||||||||||||||||||
16 | Total Covered Nonperforming Assets (1) |
84,265 | 105,124 | -19.8 | % | 100,784 | -16.4 | % | 108,655 | 99,207 | 61,326 | |||||||||||||||||||||||
17 | Total Nonperforming Assets |
$ | 122,970 | $ | 140,082 | -12.2 | % | $ | 136,083 | -9.6 | % | $ | 141,959 | $ | 136,151 | $ | 77,829 | |||||||||||||||||
18 | Non-Covered Classified Loans |
$ | 55,750 | $ | 53,359 | 4.5 | % | $ | 58,245 | -4.3 | % | $ | 57,241 | $ | 66,810 | $ | 41,453 | |||||||||||||||||
19 | Covered Classified Loans, Gross (1) |
195,175 | 153,972 | 26.8 | % | 184,565 | 5.7 | % | 181,516 | 174,583 | 169,778 | |||||||||||||||||||||||
20 | Covered Classified Loans FDIC Indemnification (1) |
(156,140 | ) | (123,178 | ) | (147,652 | ) | (145,213 | ) | (139,666 | ) | (135,822 | ) | |||||||||||||||||||||
21 | Covered Classified Loans, Net (1) |
39,035 | 30,794 | 26.8 | % | 36,913 | 5.7 | % | 36,303 | 34,917 | 33,956 | |||||||||||||||||||||||
22 | Total Classified Loans |
$ | 94,785 | $ | 84,153 | 12.6 | % | $ | 95,158 | -0.4 | % | $ | 93,544 | $ | 101,727 | $ | 75,409 | |||||||||||||||||
23 | Total Non-Covered Loans Outstanding |
$ | 2,124,570 | $ | 2,322,005 | -8.5 | % | $ | 2,146,580 | -1.0 | % | $ | 2,201,088 | $ | 2,267,130 | $ | 2,356,237 | |||||||||||||||||
24 | Total Covered Loans Outstanding (1) |
763,619 | 1,031,643 | -26.0 | % | 809,503 | -5.7 | % | 855,301 | 932,656 | 1,089,071 | |||||||||||||||||||||||
25 | Total Loans Outstanding |
$ | 2,888,189 | $ | 3,353,648 | -13.9 | % | $ | 2,956,083 | -2.3 | % | $ | 3,056,389 | $ | 3,199,786 | $ | 3,445,308 | |||||||||||||||||
26 | Total Assets |
$ | 4,727,086 | $ | 5,193,595 | -9.0 | % | $ | 4,745,495 | -0.4 | % | $ | 4,975,501 | $ | 4,971,159 | $ | 5,428,865 | |||||||||||||||||
27 | Non-Covered Loans: |
|||||||||||||||||||||||||||||||||
28 | Allowance for Loan Losses |
$ | 39,716 | $ | 43,122 | -7.9 | % | $ | 40,316 | -1.5 | % | $ | 41,043 | $ | 42,683 | $ | 43,803 | |||||||||||||||||
29 | Allowance/Non-Covered Loans |
1.87 | % | 1.86 | % | 1.88 | % | 1.86 | % | 1.88 | % | 1.86 | % | |||||||||||||||||||||
30 | Non-Covered Nonperforming Loans/Non-Covered Loans |
0.97 | % | 1.30 | % | 0.98 | % | 0.94 | % | 1.44 | % | 0.50 | % | |||||||||||||||||||||
31 | Non-Covered Nonperforming Assets/Total Assets |
0.82 | % | 0.67 | % | 0.74 | % | 0.67 | % | 0.74 | % | 0.30 | % | |||||||||||||||||||||
32 | Allowance/Non-Covered Nonperforming Loans |
192 | % | 143 | % | 192 | % | 199 | % | 131 | % | 373 | % | |||||||||||||||||||||
33 | Covered Loans (1): |
|||||||||||||||||||||||||||||||||
34 | Fair Value Discount on Covered Loans |
$ | 75,522 | $ | 114,276 | $ | 83,325 | $ | 93,251 | $ | 98,738 | $ | 149,290 | |||||||||||||||||||||
35 | Discount/Covered Loans, gross |
9.00 | % | 9.97 | % | 9.33 | % | 9.83 | % | 9.57 | % | 12.06 | % | |||||||||||||||||||||
36 | Covered Nonperforming Assets/Total Assets |
1.78 | % | 2.02 | % | 2.12 | % | 2.18 | % | 2.00 | % | 1.13 | % | |||||||||||||||||||||
37 | Fair Value Discount on Repossessed Loan Collateral |
$ | 0 | $ | 7 | $ | 0 | $ | 0 | $ | 4,389 | $ | 11,178 | |||||||||||||||||||||
38 | Discount/Covered Repossessed Loan Collateral, gross |
0.00 | % | 0.05 | % | 0.00 | % | 0.00 | % | 18.98 | % | 45.50 | % |
(1) | Covered loans and repossessed loan collateral represent purchased assets on which losses are
shared with the FDIC per a Loss-Sharing Agreement. Covered assets were recorded at estimated fair value at February 6, 2009, the date of purchase. |
Page 4
(dollars in thousands, except per-share amounts) | ||||||||||||||||||||||||||||||||||
6/30/10 / | 6/30/10 / | |||||||||||||||||||||||||||||||||
6/30/10 | 6/30/09 | 6/30/09 | 3/31/10 | 3/31/10 | 12/31/09 | 9/30/09 | 3/31/09 | |||||||||||||||||||||||||||
1 | Common Shareholders Equity |
$ | 527,681 | $ | 476,620 | 10.7 | % | $ | 519,131 | 1.6 | % | $ | 505,448 | $ | 494,383 | $ | 454,118 | |||||||||||||||||
2 | Preferred Shareholders Equity |
0 | 82,611 | n/m | 0 | n/m | 0 | 41,335 | 82,550 | |||||||||||||||||||||||||
3 | Total Shareholders Equity |
527,681 | 559,231 | -5.6 | % | 519,131 | 1.6 | % | 505,448 | 535,718 | 536,668 | |||||||||||||||||||||||
4 | Tier I Regulatory Capital |
391,538 | 421,048 | -7.0 | % | 383,568 | 2.1 | % | 370,011 | 394,283 | 394,829 | |||||||||||||||||||||||
5 | Total Regulatory Capital |
426,674 | 458,182 | -6.9 | % | 419,541 | 1.7 | % | 406,339 | 431,913 | 432,822 | |||||||||||||||||||||||
6 | Total Assets |
4,727,086 | 5,193,595 | -9.0 | % | 4,745,495 | -0.4 | % | 4,975,501 | 4,971,159 | 5,428,865 | |||||||||||||||||||||||
7 | Risk-Adjusted Assets |
2,714,429 | 2,890,291 | -6.1 | % | 2,758,122 | -1.6 | % | 2,803,007 | 2,866,814 | 2,993,229 | |||||||||||||||||||||||
8 | Total Shareholders Equity / Total Assets |
11.16 | % | 10.77 | % | 10.94 | % | 10.16 | % | 10.78 | % | 9.89 | % | |||||||||||||||||||||
9 | Total Shareholders Equity / Total Loans |
18.27 | % | 16.68 | % | 17.56 | % | 16.54 | % | 16.74 | % | 15.58 | % | |||||||||||||||||||||
10 | Tier I Capital /Total Assets |
8.28 | % | 8.11 | % | 8.08 | % | 7.44 | % | 7.93 | % | 7.27 | % | |||||||||||||||||||||
11 | Tier I Capital / Risk-Adjusted Assets |
14.42 | % | 14.57 | % | 13.91 | % | 13.20 | % | 13.75 | % | 13.19 | % | |||||||||||||||||||||
12 | Total Capital / Risk-Adjusted Assets |
15.72 | % | 15.85 | % | 15.21 | % | 14.50 | % | 15.07 | % | 14.46 | % | |||||||||||||||||||||
13 | Tangible Common Equity Ratio |
8.17 | % | 6.26 | % | 7.92 | % | 7.22 | % | 6.95 | % | 5.52 | % | |||||||||||||||||||||
14 | Common Shares Outstanding |
29,118 | 29,214 | -0.3 | % | 29,206 | -0.3 | % | 29,208 | 29,207 | 28,874 | |||||||||||||||||||||||
15 | Common Equity Per Share |
$ | 18.12 | $ | 16.31 | 11.1 | % | $ | 17.77 | 2.0 | % | $ | 17.31 | $ | 16.93 | $ | 15.73 | |||||||||||||||||
16 | Market Value Per Common Share |
$ | 52.52 | $ | 49.61 | 5.9 | % | $ | 57.65 | -8.9 | % | $ | 55.37 | $ | 52.00 | $ | 45.56 | |||||||||||||||||
17 | Share Repurchase Programs |
(shares in thousands) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/3009YTD | 6/3009YTD | |||||||||||||||||||||||||||
18 | Total Shares Repurchased / Canceled |
220 | 6 | n/m | 88 | n/m | 308 | 22 | n/m | |||||||||||||||||||||||||
19 | Average Repurchase Price |
$ | 56.35 | $ | 51.90 | 8.6 | % | $ | 54.75 | 2.9 | % | $ | 55.90 | $ | 44.42 | 25.8 | % | |||||||||||||||||
20 | Net Shares Repurchased (Issued) |
88 | (340 | ) | n/m | 2 | n/m | 90 | (334 | ) | n/m |
Page 5
(unaudited, dollars in thousands) | ||||||||||||||||||||||||||||||||||
6/30/10 / | 6/30/10 / | |||||||||||||||||||||||||||||||||
6/30/10 | 6/30/09 | 6/30/09 | 3/31/10 | 3/31/10 | 12/31/09 | 9/30/09 | 3/31/09 | |||||||||||||||||||||||||||
1 | Assets: |
|||||||||||||||||||||||||||||||||
2 | Cash and Money Market Assets |
$ | 294,582 | $ | 169,291 | 74.0 | % | $ | 253,571 | 16.2 | % | $ | 361,577 | $ | 180,521 | $ | 149,566 | |||||||||||||||||
3 | Investment Securities Available For Sale |
466,500 | 407,127 | 14.6 | % | 414,987 | 12.4 | % | 384,208 | 391,644 | 436,343 | |||||||||||||||||||||||
4 | Investment Securities Held to Maturity |
652,958 | 830,618 | -21.4 | % | 690,585 | -5.4 | % | 726,935 | 780,846 | 918,745 | |||||||||||||||||||||||
5 | Non-Covered Loans |
2,124,570 | 2,322,005 | -8.5 | % | 2,146,580 | -1.0 | % | 2,201,088 | 2,267,130 | 2,356,237 | |||||||||||||||||||||||
6 | Allowance For Loan Losses |
(39,716 | ) | (43,122 | ) | -7.9 | % | (40,316 | ) | -1.5 | % | (41,043 | ) | (42,683 | ) | (43,803 | ) | |||||||||||||||||
7 | Non-Covered Loans, net |
2,084,854 | 2,278,883 | -8.5 | % | 2,106,264 | -1.0 | % | 2,160,045 | 2,224,447 | 2,312,434 | |||||||||||||||||||||||
8 | Covered Loans, net (1) |
763,619 | 1,031,643 | -26.0 | % | 809,503 | -5.7 | % | 855,301 | 932,656 | 1,089,071 | |||||||||||||||||||||||
9 | Total Loans |
2,848,473 | 3,310,526 | -14.0 | % | 2,915,767 | -2.3 | % | 3,015,346 | 3,157,103 | 3,401,505 | |||||||||||||||||||||||
10 | Non-Covered Other Real Estate Owned |
18,028 | 4,715 | 282.4 | % | 14,266 | 26.4 | % | 12,642 | 4,319 | 4,756 | |||||||||||||||||||||||
11 | Covered Other Real Estate Owned, net (1) |
23,670 | 13,691 | 72.9 | % | 22,305 | 6.1 | % | 23,297 | 18,740 | 13,391 | |||||||||||||||||||||||
12 | Premises and Equipment |
36,816 | 26,490 | 39.0 | % | 37,423 | -1.6 | % | 38,098 | 38,982 | 26,729 | |||||||||||||||||||||||
13 | Identifiable Intangible Assets |
32,529 | 39,934 | -18.5 | % | 34,070 | -4.5 | % | 35,667 | 38,264 | 41,630 | |||||||||||||||||||||||
14 | Goodwill |
121,673 | 121,699 | 0.0 | % | 121,699 | 0.0 | % | 121,699 | 121,699 | 121,699 | |||||||||||||||||||||||
15 | Interest Receivable and Other Assets |
231,857 | 269,504 | -14.0 | % | 240,822 | -3.7 | % | 256,032 | 239,041 | 314,501 | |||||||||||||||||||||||
16 | Total Assets |
$ | 4,727,086 | $ | 5,193,595 | -9.0 | % | $ | 4,745,495 | -0.4 | % | $ | 4,975,501 | $ | 4,971,159 | $ | 5,428,865 | |||||||||||||||||
17 | Liabilities and Shareholders Equity: |
|||||||||||||||||||||||||||||||||
18 | Deposits: |
|||||||||||||||||||||||||||||||||
19 | Noninterest Bearing |
$ | 1,427,611 | $ | 1,334,871 | 6.9 | % | $ | 1,376,760 | 3.7 | % | $ | 1,428,432 | $ | 1,377,215 | $ | 1,353,696 | |||||||||||||||||
20 | Interest-Bearing Transaction |
642,202 | 716,706 | -10.4 | % | 653,872 | -1.8 | % | 669,004 | 660,001 | 730,153 | |||||||||||||||||||||||
21 | Savings |
954,285 | 968,408 | -1.5 | % | 957,126 | -0.3 | % | 971,384 | 962,823 | 968,411 | |||||||||||||||||||||||
22 | Time |
866,462 | 1,137,152 | -23.8 | % | 907,271 | -4.5 | % | 991,388 | 1,024,587 | 1,204,021 | |||||||||||||||||||||||
23 | Total Deposits |
3,890,560 | 4,157,137 | -6.4 | % | 3,895,029 | -0.1 | % | 4,060,208 | 4,024,626 | 4,256,281 | |||||||||||||||||||||||
24 | Short-Term Borrowed Funds |
210,503 | 316,466 | -33.5 | % | 211,756 | -0.6 | % | 227,178 | 222,030 | 441,418 | |||||||||||||||||||||||
25 | Federal Home Loan Bank Advances |
10,223 | 86,338 | -88.2 | % | 10,306 | -0.8 | % | 85,470 | 85,904 | 86,772 | |||||||||||||||||||||||
25 | Debt Financing and Notes Payable |
26,430 | 26,564 | -0.5 | % | 26,464 | -0.1 | % | 26,497 | 26,531 | 26,598 | |||||||||||||||||||||||
26 | Liability For Interest, Taxes and Other |
61,689 | 47,859 | 28.9 | % | 82,809 | -25.5 | % | 70,700 | 76,350 | 81,128 | |||||||||||||||||||||||
27 | Total Liabilities |
4,199,405 | 4,634,364 | -9.4 | % | 4,226,364 | -0.6 | % | 4,470,053 | 4,435,441 | 4,892,197 | |||||||||||||||||||||||
28 | Shareholders Equity: |
|||||||||||||||||||||||||||||||||
29 | Preferred Stock |
0 | 82,611 | n/m | 0 | n/m | 0 | 41,335 | 82,550 | |||||||||||||||||||||||||
30 | Common Equity: |
|||||||||||||||||||||||||||||||||
31 | Paid-In Capital |
375,713 | 367,840 | 2.1 | % | 371,982 | 1.0 | % | 368,732 | 368,032 | 356,326 | |||||||||||||||||||||||
32 | Accumulated Other Comprehensive Income |
6,314 | 1,747 | n/m | 4,796 | 31.7 | % | 3,714 | 6,053 | 2,274 | ||||||||||||||||||||||||
33 | Retained Earnings |
145,654 | 107,033 | 36.1 | % | 142,353 | 2.3 | % | 133,002 | 120,298 | 95,518 | |||||||||||||||||||||||
34 | Total Common Equity |
527,681 | 476,620 | 10.7 | % | 519,131 | 1.6 | % | 505,448 | 494,383 | 454,118 | |||||||||||||||||||||||
35 | Total Shareholders Equity |
527,681 | 559,231 | -5.6 | % | 519,131 | 1.6 | % | 505,448 | 535,718 | 536,668 | |||||||||||||||||||||||
36 | Total Liabilities and Shareholders Equity |
$ | 4,727,086 | $ | 5,193,595 | -9.0 | % | $ | 4,745,495 | -0.4 | % | $ | 4,975,501 | $ | 4,971,159 | $ | 5,428,865 | |||||||||||||||||
(1) | Covered loans and other real estate owned represent purchased assets on which losses are shared with the FDIC per a Loss-Sharing Agreement. Covered assets were recorded at estimated fair value at February 6, 2009, the date of purchase. |
Page 6
(unaudited, dollars in thousands, except per-share amounts) | ||||||||||||||||||||||||||||||||||
Q210 / | Q210 / | 6/3010YTD / | ||||||||||||||||||||||||||||||||
Q210 | Q209 | Q209 | Q110 | Q110 | 6/3010YTD | 6/30'09YTD | 6/30'09YTD | |||||||||||||||||||||||||||
1 | Interest and Fee Income: |
|||||||||||||||||||||||||||||||||
2 | Loans |
$ | 44,060 | $ | 49,523 | -11.0 | % | $ | 44,702 | -1.4 | % | $ | 88,762 | $ | 94,618 | -6.2 | % | |||||||||||||||||
3 | Money Market Assets and Funds Sold |
0 | 1 | n/m | 1 | n/m | 1 | 2 | n/m | |||||||||||||||||||||||||
4 | Investment Securities Available For Sale |
4,026 | 4,539 | -11.3 | % | 3,895 | 3.4 | % | 7,921 | 8,278 | -4.3 | % | ||||||||||||||||||||||
5 | Investment Securities Held to Maturity |
6,992 | 9,009 | -22.4 | % | 7,405 | -5.6 | % | 14,397 | 19,359 | -25.6 | % | ||||||||||||||||||||||
6 | Total Interest Income |
55,078 | 63,072 | -12.7 | % | 56,003 | -1.7 | % | 111,081 | 122,257 | -9.1 | % | ||||||||||||||||||||||
7 | Interest Expense: |
|||||||||||||||||||||||||||||||||
8 | Transaction Deposits |
218 | 293 | -25.5 | % | 217 | 0.8 | % | 435 | 498 | -12.7 | % | ||||||||||||||||||||||
9 | Savings Deposits |
659 | 1,059 | -37.8 | % | 739 | -10.9 | % | 1,398 | 1,959 | -28.6 | % | ||||||||||||||||||||||
10 | Time Deposits |
1,303 | 3,116 | -58.2 | % | 1,532 | -14.9 | % | 2,835 | 5,795 | -51.1 | % | ||||||||||||||||||||||
11 | Short-Term Borrowed Funds |
543 | 856 | -36.6 | % | 621 | -12.6 | % | 1,164 | 1,482 | -21.5 | % | ||||||||||||||||||||||
12 | Debt Financing and Notes Payable |
422 | 421 | 0.1 | % | 425 | -0.7 | % | 847 | 844 | 0.3 | % | ||||||||||||||||||||||
13 | Total Interest Expense |
3,145 | 5,745 | -45.2 | % | 3,534 | -11.0 | % | 6,679 | 10,578 | -36.9 | % | ||||||||||||||||||||||
14 | Net Interest Income |
51,933 | 57,327 | -9.4 | % | 52,469 | -1.0 | % | 104,402 | 111,679 | -6.5 | % | ||||||||||||||||||||||
15 | Provision for Loan Losses |
2,800 | 2,600 | 7.7 | % | 2,800 | 0.0 | % | 5,600 | 4,400 | 27.3 | % | ||||||||||||||||||||||
16 | Noninterest Income: |
|||||||||||||||||||||||||||||||||
17 | Service Charges on Deposit Accounts |
8,629 | 9,116 | -5.3 | % | 8,742 | -1.3 | % | 17,371 | 17,538 | -1.0 | % | ||||||||||||||||||||||
18 | Merchant Credit Card |
2,176 | 2,223 | -2.1 | % | 2,221 | -2.0 | % | 4,397 | 4,655 | -5.6 | % | ||||||||||||||||||||||
19 | ATM Fees & Interchange |
1,021 | 1,013 | 0.8 | % | 891 | 14.7 | % | 1,912 | 1,826 | 4.7 | % | ||||||||||||||||||||||
20 | Debit Card Fees |
1,245 | 1,323 | -5.9 | % | 1,174 | 6.1 | % | 2,419 | 2,389 | 1.3 | % | ||||||||||||||||||||||
21 | Financial Services Commissions |
223 | 137 | 62.1 | % | 149 | 50.0 | % | 372 | 291 | 27.7 | % | ||||||||||||||||||||||
22 | Mortgage Banking |
40 | 25 | 59.3 | % | 20 | 94.9 | % | 60 | 42 | 41.6 | % | ||||||||||||||||||||||
23 | Trust Fees |
448 | 373 | 20.3 | % | 381 | 17.6 | % | 829 | 737 | 12.5 | % | ||||||||||||||||||||||
24 | Gain on Acquisition |
0 | 0 | n/m | 0 | n/m | 0 | 48,844 | n/m | |||||||||||||||||||||||||
25 | Other |
1,988 | 2,176 | -8.7 | % | 1,892 | 5.0 | % | 3,880 | 4,032 | -3.8 | % | ||||||||||||||||||||||
26 | Total Noninterest Income |
15,770 | 16,386 | -3.8 | % | 15,470 | 1.9 | % | 31,240 | 80,354 | n/m | |||||||||||||||||||||||
27 | Noninterest Expense: |
|||||||||||||||||||||||||||||||||
28 | Salaries and Related Benefits |
15,476 | 17,448 | -11.3 | % | 15,892 | -2.6 | % | 31,368 | 33,819 | -7.2 | % | ||||||||||||||||||||||
29 | Occupancy |
3,822 | 5,413 | -29.4 | % | 3,777 | 1.2 | % | 7,599 | 10,823 | -29.8 | % | ||||||||||||||||||||||
30 | Equipment |
1,116 | 1,607 | -30.6 | % | 1,051 | 6.2 | % | 2,167 | 2,829 | -23.4 | % | ||||||||||||||||||||||
31 | Outsourced Data Processing |
2,202 | 2,378 | -7.4 | % | 2,240 | -1.7 | % | 4,442 | 4,482 | -0.9 | % | ||||||||||||||||||||||
32 | Amortization of Identifiable Intangibles |
1,540 | 1,695 | -9.1 | % | 1,598 | -3.6 | % | 3,138 | 3,380 | -7.2 | % | ||||||||||||||||||||||
33 | Professional Fees |
867 | 779 | 11.3 | % | 663 | 30.7 | % | 1,530 | 1,667 | -8.2 | % | ||||||||||||||||||||||
34 | FDIC Insurance Assessment |
1,260 | 3,221 | n/m | 1,320 | -4.5 | % | 2,580 | 3,378 | n/m | ||||||||||||||||||||||||
35 | Other |
5,812 | 6,125 | -5.1 | % | 5,490 | 5.8 | % | 11,302 | 12,411 | -8.9 | % | ||||||||||||||||||||||
36 | Total Noninterest Expense |
32,095 | 38,666 | -17.0 | % | 32,031 | 0.2 | % | 64,126 | 72,789 | -11.9 | % | ||||||||||||||||||||||
37 | Income Before Income Taxes |
32,808 | 32,447 | 1.1 | % | 33,108 | -0.9 | % | 65,916 | 114,844 | n/m | |||||||||||||||||||||||
38 | Income Tax Provision |
9,247 | 9,264 | -0.2 | % | 9,532 | -3.0 | % | 18,779 | 38,836 | n/m | |||||||||||||||||||||||
39 | Net Income |
23,561 | 23,183 | 1.6 | % | 23,576 | -0.1 | % | 47,137 | 76,008 | n/m | |||||||||||||||||||||||
40 | Preferred Stock Dividends and Discount Accretion |
0 | 1,107 | n/m | 0 | n/m | 0 | 1,685 | n/m | |||||||||||||||||||||||||
41 | Net Income Applicable to Common Equity |
$ | 23,561 | $ | 22,076 | 6.7 | % | $ | 23,576 | -0.1 | % | $ | 47,137 | $ | 74,323 | n/m | ||||||||||||||||||
42 | Average Common Shares Outstanding |
29,207 | 29,126 | 0.3 | % | 29,228 | -0.1 | % | 29,217 | 29,002 | 0.7 | % | ||||||||||||||||||||||
43 | Diluted Average Common Shares Outstanding |
29,568 | 29,403 | 0.6 | % | 29,596 | -0.1 | % | 29,582 | 29,254 | 1.1 | % | ||||||||||||||||||||||
44 | Per Common Share Data: |
|||||||||||||||||||||||||||||||||
45 | Basic Earnings |
$ | 0.81 | $ | 0.76 | 6.6 | % | $ | 0.81 | 0.0 | % | $ | 1.61 | $ | 2.56 | n/m | ||||||||||||||||||
46 | Diluted Earnings |
0.80 | 0.75 | 6.7 | % | 0.80 | 0.0 | % | 1.59 | 2.54 | n/m | |||||||||||||||||||||||
47 | Dividends Paid |
0.36 | 0.35 | 2.9 | % | 0.36 | 0.0 | % | 0.72 | 0.71 | 1.4 | % |
Page 7