0000350852-18-000070.txt : 20180718 0000350852-18-000070.hdr.sgml : 20180718 20180718091439 ACCESSION NUMBER: 0000350852-18-000070 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20180630 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180718 DATE AS OF CHANGE: 20180718 FILER: COMPANY DATA: COMPANY CONFORMED NAME: COMMUNITY TRUST BANCORP INC /KY/ CENTRAL INDEX KEY: 0000350852 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 610979818 STATE OF INCORPORATION: KY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31220 FILM NUMBER: 18957765 BUSINESS ADDRESS: STREET 1: 346 NORTH MAYO TRAIL STREET 2: P.O. BOX 2947 CITY: PIKEVILLE STATE: KY ZIP: 41502-2947 BUSINESS PHONE: (606)433-4643 MAIL ADDRESS: STREET 1: 346 NORTH MAYO TRAIL STREET 2: P.O. BOX 2947 CITY: PIKEVILLE STATE: KY ZIP: 41502-2947 FORMER COMPANY: FORMER CONFORMED NAME: COMMUNITY TRUST BANCORP INC/ DATE OF NAME CHANGE: 19971124 8-K 1 ctbi0618er8k.htm CTBI 2ND QUARTER 2018 EARNINGS RELEASE 8-K
 



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549


FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15 (d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)
June 30, 2018

Commission file number 0-11129
Community Trust Bancorp, Inc.
(Exact name of registrant as specified in its charter)


Kentucky
61-0979818
(State or other jurisdiction of
(IRS Employer Identification Number)
incorporation or organization)
 
   
346 North Mayo Trail
 
Pikeville, Kentucky
41501
(Address of principal executive offices)
(Zip code)


 (606) 432-1414
(Registrant's telephone number, including area code)


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[   ]
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[   ]
Soliciting material pursuant to Rule 14a-12 under the Securities Act (17 CFR 240.14a-12)
[   ]
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[   ]
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  
 
 


 
 
 
Item 2.02 – Results of Operations and Financial Condition

On July 18, 2018, Community Trust Bancorp, Inc. issued a press release announcing its financial results for the quarter and six months ended June 30, 2018.  A copy of this press release is being furnished to the Securities and Exchange Commission pursuant to Item 2.02 – Results of Operations and Financial Condition and Item 7.01 – Regulation FD Disclosure of Form 8-K and is attached hereto as Exhibit 99.1.  The information in this Form 8-K and in Exhibit 99.1 attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference.

Item 9.01 – Financial Statements and Exhibits

(d) Exhibits

The following exhibit is filed with this report:

99.1
Press Release dated July 18, 2018



Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


   
COMMUNITY TRUST BANCORP, INC.
     
Date:
July 18, 2018
By:
     
   
/s/ Jean R. Hale
   
Jean R. Hale
   
Chairman, President and Chief Executive Officer

 
 
 
Exhibit Index

Exhibit No.
Description
   
Press Release dated July 18, 2018

 
EX-99.1 3 ctbi0618er8kex99.htm CTBI 2ND QUARTER 2018 EARNINGS RELEASE 8-K EXHIBIT 99.1
Exhibit 99.1

FOR IMMEDIATE RELEASE
July 18, 2018

FOR ADDITIONAL INFORMATION, PLEASE CONTACT JEAN R. HALE, CHAIRMAN, PRESIDENT, AND C.E.O., COMMUNITY TRUST BANCORP, INC. AT (606) 437-3294

Pikeville, Kentucky:

COMMUNITY TRUST BANCORP, INC. REPORTS EARNINGS FOR THE SECOND QUARTER 2018

Earnings Summary
                             
(in thousands except per share data)
 
2Q
2018
   
1Q
2018
   
2Q
2017
   
6 Months
2018
   
6 Months
2017
 
Net income
 
$
11,599
   
$
15,814
   
$
11,541
   
$
27,413
   
$
22,818
 
Earnings per share
 
$
0.66
   
$
0.89
   
$
0.65
   
$
1.55
   
$
1.29
 
Earnings per share - diluted
 
$
0.66
   
$
0.89
   
$
0.65
   
$
1.55
   
$
1.29
 
                                         
Return on average assets
   
1.11
%
   
1.55
%
   
1.14
%
   
1.33
%
   
1.15
%
Return on average equity
   
8.56
%
   
12.00
%
   
8.97
%
   
10.26
%
   
9.00
%
Efficiency ratio
   
66.05
%
   
59.24
%
   
59.32
%
   
62.67
%
   
60.23
%
Tangible common equity
   
11.51
%
   
11.43
%
   
11.19
%
               
                                         
Dividends declared per share
 
$
0.33
   
$
0.33
   
$
0.32
   
$
0.66
   
$
0.64
 
Book value per share
 
$
30.59
   
$
30.33
   
$
29.14
                 
                                         
Weighted average shares
   
17,687
     
17,671
     
17,626
     
17,679
     
17,621
 
Weighted average shares - diluted
   
17,703
     
17,687
     
17,645
     
17,695
     
17,641
 

Community Trust Bancorp, Inc. (NASDAQ-CTBI) reports earnings for the second quarter 2018 of $11.6 million, or $0.66 per basic share, compared to $15.8 million, or $0.89 per basic share, earned during the first quarter 2018 and $11.5 million, or $0.65 per basic share, earned during the second quarter 2017.  Earnings for the six months ended June 30, 2018 were $27.4 million, or $1.55 per basic share, compared to $22.8 million or $1.29 per basic share earned during the six months ended June 30, 2017.

As disclosed by CTBI in Annual Reports on Form 10-K for the years ended December 31, 2017 and 2016, and previous Quarterly Reports on Form 10-Q, CTB will be required to make certain customer reimbursements related to two deposit add-on products.  CTBI further disclosed in such filings that management had established a related accrual, and that the actual reimbursement amount could materially vary from the amount management had evaluated as most likely.  On June 14, 2018, CTBI filed a Form 8-K disclosing an increase in the accrual from $1.2 million to $4.75 million to reflect a change in the amount management determined to be the most likely amount as a result of communications with regulatory agency representatives.  As a result of the increased accrual, a charge to earnings was reflected in the second quarter 2018 financial results of $2.8 million after-tax, or $0.16 per share.
 
2nd Quarter 2018 Highlights

v
Net interest income for the quarter of $35.1 million was an increase of $0.6 million, or 1.6%, from first quarter 2018 and $0.9 million, or 2.7%, from prior year second quarter.

v
Provision for loan losses for the quarter ended June 30, 2018 increased $1.0 million from prior quarter but decreased $0.8 million from prior year same quarter.

v
Our loan portfolio increased $50.8 million, an annualized 6.5%, during the quarter and $81.7 million, or 2.6%, from June 30, 2017.

v
Net loan charge-offs for the quarter ended June 30, 2018 were $1.3 million, or 0.17% of average loans annualized, compared to $1.9 million, or 0.25%, experienced for the first quarter 2018 and $1.3 million, or 0.18%, for the second quarter 2017.

v
Nonperforming loans at $22.0 million decreased $3.9 million from March 31, 2018 and $6.0 million from June 30, 2017.  Nonperforming assets at $52.3 million decreased $5.7 million from March 31, 2018 and $8.3 million from June 30, 2017.

v
Deposits, including repurchase agreements, decreased $6.3 million during the quarter but increased $195.4 million from June 30, 2017.

v
Noninterest income for the quarter ended June 30, 2018 of $13.7 million was an increase of $0.4 million, or 3.2%, from prior quarter and $1.4 million, or 11.6%, from prior year same quarter.  The increase in noninterest income was primarily due to a gain on the sale of a partnership interest resulting from a low income housing tax credit recapture and an increase in deposit service charges.

v
Noninterest expense for the quarter ended June 30, 2018 of $32.4 million increased $3.8 million, or 13.1%, from prior quarter, and $4.9 million, or 17.7%, from prior year same quarter.  The variance in noninterest expense from prior quarter was primarily due to the above mentioned increase in the customer reimbursement accrual.  Additionally, personnel expense increased from prior year same quarter with increases in bonuses and the cost of group medical and life insurance.

v
Income tax expense continues to be positively impacted by the change in the corporate income tax rate from 35% to 21%.  We utilize various tax exempt investments and loans, including municipal bonds, bank owned life insurance, and low income housing projects, to lower our effective income tax rate.  With the current tax laws, our effective tax rate for the six months ended June 30, 2018 was 16% compared to 28% for the six months ended June 30, 2017.

Net Interest Income

Net interest income for the quarter of $35.1 million was an increase of $0.6 million, or 1.6%, from first quarter 2018 and $0.9 million, or 2.7%, from prior year second quarter.  Our net interest margin at 3.61% decreased 4 basis points from prior quarter and 7 basis points from prior year same quarter, while our average earning assets increased $57.8 million and $145.5 million, respectively, during those same periods.  Our yield on average earning assets increased 3 basis points from prior quarter and 18 basis points from prior year same quarter, and our cost of funds increased 11 basis points from prior quarter and 37 basis points from prior year same quarter.  Our ratio of average loans to deposits, including repurchase agreements, was 88.1% for the quarter ended June 30, 2018 compared to 88.6% for the quarter ended March 31, 2018 and 89.9% for the quarter ended June 30, 2017.

Noninterest Income

Noninterest income for the quarter ended June 30, 2018 of $13.7 million was an increase of $0.4 million, or 3.2%, from prior quarter and $1.4 million, or 11.6%, from prior year same quarter.  The increase in noninterest income was primarily due to a gain on the sale of a partnership interest totaling $1.0 million related to one of our tax credit investments.  As a result of the sale of this interest, a portion of the tax credits previously claimed was recaptured during the current quarter totaling $0.8 million, which was recorded in income tax expense.   The variance in noninterest income from prior quarter was also impacted by a $0.3 million increase in deposit service charges and a $0.3 million decrease in losses on the sale of securities, offset by a $1.0 million decrease in bank owned life insurance income and a $0.2 million decrease in loan related fees as a result of fluctuations in the fair value adjustments of our mortgage servicing rights.  The increase from prior year same quarter was also positively impacted by a $0.2 million increase in trust revenue.  Additionally, noninterest income for the second quarter 2017 included a $0.6 million gain on the repurchase of trust preferred securities.  Noninterest income for the six months ended June 30, 2018 was a $3.2 million, or 13.2%, increase from prior year.

Noninterest Expense

Noninterest expense for the quarter ended June 30, 2018 of $32.4 million increased $3.8 million, or 13.1%, from prior quarter, and $4.9 million, or 17.7%, from prior year same quarter.  The variance in noninterest expense from prior quarter was primarily due to the above mentioned $3.6 million increase in the customer reimbursement accrual.  Personnel expense increased from prior year same quarter with increases in bonuses ($0.7 million) and the cost of group medical and life insurance ($0.4 million).  Noninterest expense for the six months ended June 30, 2018 was $61.1 million, a $5.9 million or 10.7% increase over the first six months of 2017, primarily due to the same items detailed above.

Balance Sheet Review

CTBI’s total assets at $4.2 billion increased $9.4 million, or 0.9% annualized, from March 31, 2018 and $124.1 million, or 3.0%, from June 30, 2017.  Loans outstanding at June 30, 2018 were $3.2 billion, an increase of $50.8 million, or an annualized 6.5%, from March 31, 2018 and $81.7 million, or 2.6%, from June 30, 2017.  We experienced an increase during the quarter of $16.1 million in the commercial loan portfolio, $5.7 million in the residential loan portfolio, $20.2 million in the indirect loan portfolio, and $8.8 million in the consumer direct loan portfolio.  CTBI’s investment portfolio decreased $19.1 million, or an annualized 12.7%, from March 31, 2018 and $24.8 million, or 4.1%, from June 30, 2017.  Deposits, including repurchase agreements, at $3.6 billion decreased $6.3 million, or an annualized 0.7%, from March 31, 2018 but increased $195.4 million, or 5.8%, from June 30, 2017.

Shareholders’ equity at June 30, 2018 was $542.2 million, a 3.5% annualized increase from the $537.5 million at March 31, 2018 and a 5.3% increase from the $514.9 million at June 30, 2017.  CTBI’s annualized dividend yield to shareholders as of June 30, 2018 was 2.64%.

Asset Quality

CTBI’s total nonperforming loans, not including troubled debt restructurings, were $22.0 million, or 0.69% of total loans, at June 30, 2018 compared to $25.9 million, or 0.83% of total loans, at March 31, 2018 and $28.0 million, or 0.91% of total loans, at June 30, 2017.  Accruing loans 90+ days past due decreased $1.8 million from prior quarter and $1.2 million from June 30, 2017.  Nonaccrual loans decreased $2.1 million during the quarter and $4.8 million from June 30, 2017.  Accruing loans 30-89 days past due at $23.5 million was an increase of $6.6 million from March 31, 2018 and $8.3 million from June 30, 2017.  The increase in past due loans 30-89 days is due to one relationship which is well-collateralized, and no loss is expected.  Our loan portfolio management processes focus on the immediate identification, management, and resolution of problem loans to maximize recovery and minimize loss.  Impaired loans, loans not expected to meet contractual principal and interest payments other than insignificant delays, at June 30, 2018 totaled $46.7 million, a $1.5 million decrease from the $48.2 million at March 31, 2018 and a $4.0 million decrease from the $50.7 million at June 30, 2017.

Our level of foreclosed properties at $30.3 million at June 30, 2018 was a $1.7 million decrease from the $32.0 million at March 31, 2018 and a $2.4 million decrease from the $32.6 million at June 30, 2017.  Sales of foreclosed properties for the quarter ended June 30, 2018 totaled $2.4 million while new foreclosed properties totaled $1.6 million.  At June 30, 2018, the book value of properties under contracts to sell was $1.9 million; however, the closings had not occurred at quarter-end.  Write-downs on foreclosed properties for the second quarter 2018 totaled $0.9 million compared to $0.5 million in the first quarter 2018 and $1.4 million in the second quarter 2017.

Net loan charge-offs for the quarter ended June 30, 2018 were $1.3 million, or 0.17% of average loans annualized, compared to $1.9 million, or 0.25%, experienced for the first quarter 2018 and $1.3 million, or 0.18%, for the second quarter 2017.  Of the net charge-offs for the quarter, $0.5 million were in commercial loans, $0.4 million were in indirect auto loans, $0.2 million were in residential loans, and $0.2 million were in consumer direct loans.  Allocations to loan loss reserves were $1.9 million for the quarter ended June 30, 2018 compared to $0.9 million for the quarter ended March 31, 2018 and $2.8 million for the quarter ended June 30, 2017.  Our reserve coverage (allowance for loan and lease loss reserve to nonperforming loans) at June 30, 2018 was 162.6% compared to 135.6% at March 31, 2018 and 132.6% at June 30, 2017.  Our loan loss reserve as a percentage of total loans outstanding remained at 1.13% from March 31, 2018 to June 30, 2018, down from the 1.20% at June 30, 2017. 

Forward-Looking Statements

Certain of the statements contained herein that are not historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Community Trust Bancorp, Inc.’s (“CTBI”) actual results may differ materially from those included in the forward-looking statements. Forward-looking statements are typically identified by words or phrases such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “may increase,” “may fluctuate,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” and “could.” These forward-looking statements involve risks and uncertainties including, but not limited to, economic conditions, portfolio growth, the credit performance of the portfolios, including bankruptcies, and seasonal factors; changes in general economic conditions including the performance of financial markets, prevailing inflation and interest rates, realized gains from sales of investments, gains from asset sales, and losses on commercial lending activities; results of various investment activities; the effects of competitors’ pricing policies, changes in laws and regulations, competition, and demographic changes on target market populations’ savings and financial planning needs; industry changes in information technology systems on which we are highly dependent; failure of acquisitions to produce revenue enhancements or cost savings at levels or within the time frames originally anticipated or unforeseen integration difficulties; and the resolution of legal  proceedings and related matters.  In addition, the banking industry in general is subject to various monetary, operational, and fiscal policies and regulations, which include, but are not limited to, those determined by the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, and state regulators, whose policies and regulations could affect CTBI’s results.  These statements are representative only on the date hereof, and CTBI undertakes no obligation to update any forward-looking statements made.
 
Community Trust Bancorp, Inc., with assets of $4.2 billion, is headquartered in Pikeville, Kentucky and has 70 banking locations across eastern, northeastern, central, and south central Kentucky, six banking locations in southern West Virginia, four banking locations in northeastern Tennessee, four trust offices across Kentucky, and one trust office in Tennessee.

Additional information follows.
 

 

 
 
Community Trust Bancorp, Inc.
 
Financial Summary (Unaudited)
 
 June 30, 2018  
(in thousands except per share data and # of employees)
 
                               
   
Three
   
Three
   
Three
   
Six
   
Six
 
   
Months
   
Months
   
Months
   
Months
   
Months
 
   
Ended
   
Ended
   
Ended
   
Ended
   
Ended
 
   
June 30, 2018
   
March 31, 2018
   
June 30, 2017
   
June 30, 2018
   
June 30, 2017
 
Interest income
 
$
42,025
   
$
40,580
   
$
38,411
   
$
82,605
   
$
75,179
 
Interest expense
   
6,877
     
5,989
     
4,171
     
12,866
     
7,849
 
Net interest income
   
35,148
     
34,591
     
34,240
     
69,739
     
67,330
 
Loan loss provision
   
1,929
     
946
     
2,764
     
2,875
     
3,993
 
                                         
Gains on sales of loans
   
304
     
279
     
251
     
583
     
507
 
Deposit service charges
   
6,480
     
6,221
     
6,199
     
12,701
     
12,159
 
Trust revenue
   
2,856
     
2,958
     
2,649
     
5,814
     
5,235
 
Loan related fees
   
919
     
1,144
     
773
     
2,063
     
1,778
 
Securities gains (losses)
   
2
     
(288
)
   
18
     
(286
)
   
10
 
Other noninterest income
   
3,179
     
2,996
     
2,421
     
6,175
     
4,201
 
Total noninterest income
   
13,740
     
13,310
     
12,311
     
27,050
     
23,890
 
                                         
Personnel expense
   
15,422
     
15,619
     
14,044
     
31,041
     
28,968
 
Occupancy and equipment
   
2,770
     
2,833
     
2,720
     
5,603
     
5,533
 
Data processing expense
   
1,634
     
1,636
     
1,757
     
3,270
     
3,546
 
FDIC insurance premiums
   
279
     
314
     
315
     
593
     
607
 
Other noninterest expense
   
12,334
     
8,279
     
8,730
     
20,613
     
16,556
 
Total noninterest expense
   
32,439
     
28,681
     
27,566
     
61,120
     
55,210
 
                                         
Net income before taxes
   
14,520
     
18,274
     
16,221
     
32,794
     
32,017
 
Income taxes
   
2,921
     
2,460
     
4,680
     
5,381
     
9,199
 
Net income
 
$
11,599
   
$
15,814
   
$
11,541
   
$
27,413
   
$
22,818
 
                                         
Memo: TEQ interest income
 
$
42,253
   
$
40,804
   
$
38,910
   
$
83,057
   
$
76,187
 
                                         
Average shares outstanding
   
17,687
     
17,671
     
17,626
     
17,679
     
17,621
 
Diluted average shares outstanding
   
17,703
     
17,687
     
17,645
     
17,695
     
17,641
 
Basic earnings per share
 
$
0.66
   
$
0.89
   
$
0.65
   
$
1.55
   
$
1.29
 
Diluted earnings per share
 
$
0.66
   
$
0.89
   
$
0.65
   
$
1.55
   
$
1.29
 
Dividends per share
 
$
0.33
   
$
0.33
   
$
0.32
   
$
0.66
   
$
0.64
 
                                         
Average balances:
                                       
Loans
 
$
3,131,964
   
$
3,111,116
   
$
3,027,044
   
$
3,121,597
   
$
2,990,865
 
Earning assets
   
3,928,066
     
3,870,216
     
3,782,548
     
3,899,301
     
3,743,834
 
Total assets
   
4,196,693
     
4,144,105
     
4,052,791
     
4,170,544
     
4,014,155
 
Deposits, including repurchase agreements
   
3,556,340
     
3,511,260
     
3,366,489
     
3,533,925
     
3,364,651
 
Interest bearing liabilities
   
2,818,168
     
2,782,467
     
2,731,147
     
2,800,416
     
2,696,164
 
Shareholders' equity
   
543,513
     
534,278
     
515,834
     
538,921
     
511,560
 
                                         
Performance ratios:
                                       
Return on average assets
   
1.11
%
   
1.55
%
   
1.14
%
   
1.33
%
   
1.15
%
Return on average equity
   
8.56
%
   
12.00
%
   
8.97
%
   
10.26
%
   
9.00
%
Yield on average earning assets (tax equivalent)
   
4.31
%
   
4.28
%
   
4.13
%
   
4.30
%
   
4.10
%
Cost of interest bearing funds (tax equivalent)
   
0.98
%
   
0.87
%
   
0.61
%
   
0.93
%
   
0.59
%
Net interest margin (tax equivalent)
   
3.61
%
   
3.65
%
   
3.68
%
   
3.63
%
   
3.68
%
Efficiency ratio (tax equivalent)
   
66.05
%
   
59.24
%
   
59.32
%
   
62.67
%
   
60.23
%
                                         
Loan charge-offs
 
$
2,526
   
$
2,977
   
$
2,189
   
$
5,503
   
$
4,680
 
Recoveries
   
(1,179
)
   
(1,069
)
   
(845
)
   
(2,248
)
   
(1,887
)
Net charge-offs
 
$
1,347
   
$
1,908
   
$
1,344
   
$
3,255
   
$
2,793
 
                                         
Market Price:
                                       
High
 
$
53.00
   
$
50.70
   
$
46.90
   
$
53.00
   
$
50.40
 
Low
 
$
43.95
   
$
43.00
   
$
41.07
   
$
43.00
   
$
41.07
 
Close
 
$
49.95
   
$
45.20
   
$
43.75
   
$
49.95
   
$
43.75
 
 

 
 
Community Trust Bancorp, Inc.
 
Financial Summary (Unaudited)
 
 June 30, 2018  
(in thousands except per share data and # of employees)
 
   
   
As of
   
As of
   
As of
 
   
June 30, 2018
   
March 31, 2018
   
June 30, 2017
 
Assets:
                 
Loans
 
$
3,169,042
   
$
3,118,241
   
$
3,087,342
 
Loan loss reserve
   
(35,771
)
   
(35,189
)
   
(37,133
)
Net loans
   
3,133,271
     
3,083,052
     
3,050,209
 
Loans held for sale
   
1,093
     
1,145
     
4,624
 
Securities AFS
   
585,764
     
604,890
     
610,368
 
Securities HTM
   
659
     
659
     
858
 
Other equity investments
   
22,814
     
22,814
     
22,814
 
Other earning assets
   
150,880
     
159,608
     
90,711
 
Cash and due from banks
   
54,987
     
44,792
     
51,224
 
Premises and equipment
   
46,483
     
45,860
     
47,036
 
Goodwill and core deposit intangible
   
65,490
     
65,490
     
65,543
 
Other assets
   
143,745
     
167,427
     
137,726
 
Total Assets
 
$
4,205,186
   
$
4,195,737
   
$
4,081,113
 
                         
Liabilities and Equity:
                       
NOW accounts
 
$
51,563
   
$
55,034
   
$
48,476
 
Savings deposits
   
1,156,601
     
1,131,371
     
1,070,706
 
CD's >=$100,000
   
694,641
     
705,978
     
592,794
 
Other time deposits
   
587,078
     
601,942
     
610,770
 
Total interest bearing deposits
   
2,489,883
     
2,494,325
     
2,322,746
 
Noninterest bearing deposits
   
819,525
     
825,345
     
782,864
 
Total deposits
   
3,309,408
     
3,319,670
     
3,105,610
 
Repurchase agreements
   
248,781
     
244,822
     
257,208
 
Other interest bearing liabilities
   
68,121
     
67,241
     
167,455
 
Noninterest bearing liabilities
   
36,701
     
26,515
     
35,925
 
Total liabilities
   
3,663,011
     
3,658,248
     
3,566,198
 
Shareholders' equity
   
542,175
     
537,489
     
514,915
 
Total Liabilities and Equity
 
$
4,205,186
   
$
4,195,737
   
$
4,081,113
 
                         
Ending shares outstanding
   
17,725
     
17,721
     
17,671
 
Memo: Market value of HTM securities
 
$
660
   
$
660
   
$
858
 
                         
30 - 89 days past due loans
 
$
23,488
   
$
16,914
   
$
15,234
 
90 days past due loans
   
7,189
     
9,027
     
8,362
 
Nonaccrual loans
   
14,812
     
16,923
     
19,651
 
Restructured loans (excluding 90 days past due and nonaccrual)
   
56,814
     
56,119
     
53,786
 
Foreclosed properties
   
30,262
     
32,004
     
32,638
 
Other repossessed assets
   
83
     
118
     
45
 
                         
Common equity Tier 1 capital
   
15.80
%
   
15.73
%
   
14.91
%
Tier 1 leverage ratio
   
13.11
%
   
13.14
%
   
12.72
%
Tier 1 risk-based capital ratio
   
17.67
%
   
17.62
%
   
16.81
%
Total risk based capital ratio
   
18.84
%
   
18.78
%
   
18.05
%
Tangible equity to tangible assets ratio
   
11.51
%
   
11.43
%
   
11.19
%
FTE employees
   
988
     
986
     
1,000