EX-99.1 2 a07-11805_1ex99d1.htm EX-99.1

Exhibit 99.1

Old Second Bancorp, Inc.

For Immediate Release

(Nasdaq: OSBC)

April 20, 2007

 

Contact:

J. Douglas Cheatham
Chief Financial Officer
(630) 906-5484

 

Old Second Bancorp, Inc. Announces First Quarter Earnings

AURORA, Illinois — Old Second Bancorp, Inc. (Nasdaq: OSBC) today announced first quarter earnings of $0.43 per diluted share, on earnings of $5.75 million. Diluted earnings per share were down from the first quarter of 2006, in which the Company earned $0.45 per diluted share on net income of $6.1 million. Noninterest income increased, but that increase was offset by a lower net interest margin and increased personnel and facility costs. The Company made no provision for loan losses in the first quarter of 2007 whereas there was a $444,000 provision made in the first quarter of 2006.

Net interest income decreased from $18.1 million in the first quarter of 2006 to $16.5 million in the first quarter of 2007. Average earning assets grew $67.8 million or 3.1% from March 31, 2006 to March 31, 2007. Despite that growth, the net interest margin (tax equivalent basis), expressed as a percentage of average earning assets, declined from 3.49% in the first quarter of 2006 to 3.10% in the first quarter of 2007. The average tax-equivalent yield on earning assets increased from 6.32% to 6.72%, or 40 basis points. At the same time, the cost of interest-bearing liabilities increased from 3.23% to 4.13%, or 90 basis points.

Changes in deposit funding composition continued to cause an increase in interest costs and a decline of the net interest margin in the first quarter of 2007. The aggregate average balances of demand deposits and lower-cost sources of funds such as NOW accounts and savings accounts decreased nominally in the first quarter of 2007 as compared to the first quarter of 2006. At the same time, deposit growth occurred primarily in higher-cost sources of funds, such as money market and time deposit accounts, which increased on average by $47.5 million, or 11.4%, and $27.3 million, or 2.87%, respectively. Average non-deposit funding costs also increased $126,000, or 4.9%, in the first quarter of 2007 as compared to the first quarter of 2006 primarily due to a general increase in interest rates and an increase in the average note payable balance outstanding in the first quarter of 2007. The proceeds from that note were primarily used to repurchase common stock.

The Company recorded no provision for loan losses in first quarter of 2007 as compared to a $444,000 provision for loan losses in the first quarter of 2006. Loan portfolio quality remained strong as nonperforming loans decreased to $1.7 million at March 31, 2007 from $7.0 million at March 31, 2006. The ratio of the allowance for loan losses to nonperforming loans was 932.8% as of March 31, 2007, compared with 227.1% as of March 31, 2006. Net recoveries were $56,000 and $118,000 in the first quarter of 2007 and 2006, respectively. Management determines the amount to provide for in the allowance for loan losses based upon a number of factors including loan growth, the quality and composition of the loan portfolio and loan loss experience. While the amount of nonperforming loans has decreased in the first quarter of 2007, management detected a general deceleration in real estate building and development activity in 2006 from the high levels of the previous several years. While borrowers have generally continued to perform on their commercial real estate obligations, management believes that the slowdown in this sector combined with the Company’s concentration in commercial real estate and construction loans represents increased risk when assessing the adequacy of the allowance for loan losses. Despite the market slowdown, management concluded that no provision adjustment was necessary in the first quarter of 2007. When measured as a percentage of loans outstanding, the allowance for loan losses was .91% at both March 31, 2006 and 2007.




Noninterest income was $8.0 million during the first quarter of 2007 and $7.1 million during the first quarter of 2006, an increase of $899,000, or 12.7%. Trust income increased $442,000, or 25.5%, to $2.2 million in the first quarter of 2007 primarily due to higher estate fees. Mortgage banking income, including net gain on sales of mortgage loans, secondary market fees, and servicing income, was $1.4 million, an increase of $146,000, or 12.0%, from the first quarter of 2006. The largest increase in income from mortgage operations was in net gain on sale, which resulted primarily from increased volume and better secondary market execution. All of the remaining noninterest income categories increased in 2007 with the exception of the other income category. Other income decreased in the first quarter of 2007 as compared to the first quarter of 2006 due to a nonrecurring gain on sale of property of $157,000 that was included in 2006. Realized gains on sales of securities were $482,000 in the first quarter of 2007, compared with $227,000 in the first quarter of 2006. Service charges on deposits increased $94,000, or 4.8%, to $2,050,000, which is in line with the Company’s modest deposit growth and current pricing strategies. Interchange income from debit card usage also increased $44,000, or 10.5%, in the first quarter of 2007 as customers continue to show a preference for this payment method.

Noninterest expense was $16.6 million during the first quarter of 2007, an increase of $437,000, or 2.7%, from $16.1 million in the first quarter of 2006. Salaries and benefits expense was $9.9 million during the first quarter of 2007, an increase of $381,000, or 4.0%, from $9.5 million in the first quarter of 2006. The increase in personnel expenses resulted from the combination of normal annual increases in compensation rates and increased staffing levels. The full time equivalent employee count rose from 556 in the first quarter of 2006 to 579 in the first quarter of 2007 due to the opening of five new retail branches over the course of 2006. Management expects this trend to reverse in 2007 as it announced on April 13, 2007 that the number of available positions within the Company is being reduced by approximately 8.5%. While this will principally be completed in the second quarter, management anticipates that the full effect will not be realized until the third quarter of 2007.

Net occupancy and furniture and equipment expenses increased $346,000, or 14.6%, from the first quarter of 2006 to the first quarter of 2007. This increase is primarily attributable to the Company’s expansion and development into new markets with the five new 2006 retail locations and the resultant increase in the related facility expenses. In the first quarter of 2007, the Company completed a review of overlap in market area. Due in large part to the findings of this analysis, management announced on April 17, 2007 that three leased branch locations would be closed after completion of the appropriate regulatory processes. The Company also recently announced that it would be seeking regulatory approval to combine its two existing state bank charters—Old Second Bank — Kane County and Old Second Bank — Yorkville—into its national bank charter, The Old Second National Bank of Aurora, and rename the combined entity “Old Second National Bank” early in the third quarter of 2007. Other expense decreased $162,000, or 4.4%, from $3.7 million in the first quarter of 2006 to $3.5 million in the first quarter of 2007 as the Company emphasized overall cost control and review procedures.

The provision for income tax as a percentage of pretax income, or effective tax rate, decreased from 29.2% as of the first quarter of 2006 to 26.9% as of the first quarter of 2007. Increased levels of tax-exempt income from securities, including tax credits from qualified zone academy bonds, helped reduce income tax expense somewhat in the first quarter of 2007. The increased levels of tax-exempt income from securities was due to a 24 basis point increase in tax-equivalent yield combined with a 2.9% increase in average tax-exempt securities held by the Company as of March 31, 2007 compared to March 31, 2006. The reduction in effective tax rate was primarily attributable, however, to the formation of a real estate investment trust (REIT) in the third quarter of 2006 for the purpose of holding certain commercial real estate loans, residential real estate loans and other loans, as well as mortgage-backed investment securities, that were previously held by our main bank subsidiary. In addition to income tax benefits, which lowered the effective tax rate, the REIT ownership structure also provides the Company with an alternate vehicle for raising future capital as desired.

2




Total assets were $2.44 billion as of March 31, 2007, compared with $2.46 billion as of December 31, 2006. Loans and securities available for sale grew $12.4 million and $14.3 million, respectively, during the first quarter of 2007, while cash and noninterest bearing due from banks declined $30.4 million. The largest changes by loan type included increases in commercial real estate and real estate construction loans of $8.7 million and $21.1 million, respectively, and a decrease of $14.5 million in residential loans.

Total deposits increased $3.2 million during the first quarter of 2007, to $2.07 billion as of March 31, 2007. Demand deposits decreased $21.3 million, to $259.3 million. The largest growth category of deposits at first quarter end 2007 was money market deposit accounts, which increased by $28.5 million, from $446.2 million to $474.7 million. Time deposits increased $4.3 million from $974.1 million to $978.4 million at March 31, 2007.

Depositors generally shifted out of demand and NOW accounts into money market accounts and certificates of deposit. The money market account offers the customer the advantage of liquidity while earning a higher rate of interest than a demand or NOW account and certificates of deposit allow the customer to lock in a fixed rate of interest for a period of time. This deposit shift contributed to a higher cost of funds and had a negative impact on the net interest margin. The net interest margin (tax equivalent basis) declined from 3.49% in the first quarter of 2006 to 3.10% in the first quarter of 2007. In comparing the first quarter of 2007 to the first quarter of 2006, the average cost of interest bearing funds increased 90 basis points.

The Company announced a tender offer on April 17, 2007 to purchase up to 833,333 shares, or approximately 6.4%, of the outstanding common stock at the price of $30.00 per share. The tender offer is set to expire on May 15, 2007, although it may be extended by the Company. If the Company purchases all 833,333 shares that it has offered to purchase, the total purchase price will be approximately $25,000,000. The Company intends to finance the tender offer from the aggregate net proceeds of a private placement of $25,000,000 of aggregate face value trust preferred securities issued by a trust established by the Company. The private placement of trust preferred securities is expected to close on April 30, 2007.

Non-GAAP Presentations: Management uses certain non-GAAP ratios to evaluate and measure the Company’s performance. Management presents a net interest margin calculation. The net interest margin is calculated by dividing net interest income on a tax equivalent basis by average earning assets for the period. Management believes this measure provides investors with information regarding balance sheet profitability. Management also presents an efficiency ratio that is non-GAAP. The efficiency ratio is calculated by dividing adjusted non-interest expense by the sum of net interest income on a tax equivalent basis and adjusted non-interest income. Management believes this measure provides investors with information regarding the Company’s operating efficiency and how management evaluates performance internally. The tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

Forward Looking Statements: This report may contain forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company. Forward-looking statements are identifiable by the inclusion of such qualifications as expects, intends, believes, may, likely or other indications that the particular statements are not based upon facts but are rather based upon the company’s beliefs as of the date of this release. Actual events and results may differ significantly from those described in such forward looking statements, due to changes in the economy, interest rates or other factors. Additionally, all statements in this report, including forward-looking statements, speak only as of the date they are made, and the Company undertakes no obligation to update any statement in light of new information or future events. For additional information concerning the Company and its business, including other factors that could materially affect the Company’s financial results, please review our filings with the Securities and Exchange Commission, including the Company’s Form 10-K for 2006.

3




Financial Highlights (unaudited)
In thousands, except share data

 

 

Quarter Ended
March 31,

 

Year ended
December 31,

 

 

 

2007

 

2006

 

2006

 

Summary Income Statement:

 

 

 

 

 

 

 

Net interest income

 

$

16,479

 

$

18,135

 

$

71,199

 

Provision for loan losses

 

 

444

 

1,244

 

Noninterest income

 

7,974

 

7,075

 

28,707

 

Noninterest expense

 

16,585

 

16,148

 

65,136

 

Income taxes

 

2,120

 

2,513

 

9,870

 

Net income

 

5,748

 

6,105

 

23,656

 

 

 

 

 

 

 

 

 

Key Ratios (annualized):

 

 

 

 

 

 

 

Return on average assets

 

0.96

%

1.06

%

0.99

%

Return on average equity

 

14.52

%

15.92

%

15.29

%

Net interest margin (tax equivalent)

 

3.10

%

3.49

%

3.34

%

Efficiency ratio

 

65.75

%

62.28

%

63.34

%

Tangible capital to assets

 

6.56

%

6.53

%

6.37

%

Total capital to risk weighted assets

 

10.86

%

10.98

%

10.82

%

Tier 1 capital to risk weighted assets

 

10.02

%

10.13

%

9.97

%

Tier 1 capital to average assets

 

7.96

%

8.12

%

7.90

%

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.44

 

$

0.45

 

$

1.77

 

Diluted earnings per share

 

$

0.43

 

$

0.45

 

$

1.75

 

Dividends declared per share

 

$

0.14

 

$

0.13

 

$

0.55

 

Book value per share

 

$

12.37

 

$

11.56

 

$

12.08

 

Tangible book value per share

 

$

12.21

 

$

11.38

 

$

11.92

 

Ending number of shares outstanding

 

13,110,423

 

13,559,075

 

13,127,292

 

Average number of shares outstanding

 

13,134,897

 

13,529,648

 

13,367,062

 

Diluted average shares outstanding

 

13,278,505

 

13,708,648

 

13,526,603

 

 

 

 

 

 

 

 

 

End of Period Balances:

 

 

 

 

 

 

 

Loans

 

$

1,776,289

 

$

1,739,046

 

$

1,763,912

 

Deposits

 

2,065,863

 

2,004,479

 

2,062,693

 

Stockholders’ equity

 

162,221

 

156,682

 

158,555

 

Total earning assets

 

2,282,769

 

2,213,129

 

2,267,768

 

Total assets

 

2,444,031

 

2,364,399

 

2,459,140

 

 

 

 

 

 

 

 

 

Average Balances:

 

 

 

 

 

 

 

Loans

 

$

1,758,891

 

$

1,708,967

 

$

1,748,328

 

Deposits

 

2,050,118

 

1,975,711

 

1,992,249

 

Stockholders’ equity

 

160,534

 

155,477

 

154,690

 

Total earning assets

 

2,257,669

 

2,189,911

 

2,218,993

 

Total assets

 

2,416,312

 

2,344,939

 

2,377,771

 

 

4




Financial Highlights, continued (unaudited)
In thousands, except share data

 

 

Quarter Ended
March 31,

 

Year ended
December 31,

 

 

 

2007

 

2006

 

2006

 

Asset Quality

 

 

 

 

 

 

 

Charge-offs

 

$

86

 

$

46

 

$

888

 

Recoveries

 

142

 

164

 

508

 

Net charge-offs (recoveries)

 

$

(56

)

$

(118

)

$

380

 

Provision for loan losses

 

 

444

 

1,244

 

Allowance for loan losses to loans

 

0.91

%

0.91

%

0.92

%

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

1,598

 

$

3,802

 

$

1,632

 

Restructured loans

 

 

 

 

Loans past due 90 days

 

144

 

3,194

 

583

 

Nonperforming loans

 

1,742

 

6,996

 

2,215

 

Other real estate

 

 

251

 

48

 

Nonperforming assets

 

$

1,742

 

$

7,247

 

$

2,263

 

 

 

 

 

 

 

 

 

Major Classifications of Loans

 

 

 

 

 

 

 

Commercial and industrial

 

$

169,216

 

$

164,329

 

$

175,621

 

Real estate - commercial

 

613,750

 

634,974

 

605,098

 

Real estate - construction

 

395,764

 

342,786

 

374,654

 

Real estate - residential

 

572,483

 

566,874

 

586,959

 

Installment

 

26,569

 

32,141

 

23,326

 

 

 

1,777,782

 

1,741,104

 

1,765,658

 

Unearned origination fees

 

(1,493

)

(2,058

)

(1,746

)

 

 

$

1,776,289

 

$

1,739,046

 

$

1,763,912

 

 

 

 

 

 

 

 

 

Major Classifications of Deposits

 

 

 

 

 

 

 

Noninterest bearing

 

$

259,349

 

$

249,324

 

$

280,630

 

Savings

 

108,361

 

123,816

 

104,229

 

NOW accounts

 

245,032

 

240,164

 

257,505

 

Money market accounts

 

474,709

 

405,841

 

446,215

 

Certificates of deposits of less than $100,000

 

589,178

 

608,238

 

591,941

 

Certificates of deposits of $100,000 or more

 

389,234

 

377,096

 

382,173

 

 

 

$

2,065,863

 

$

2,004,479

 

$

2,062,693

 

 

5




Old Second Bancorp, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands)

 

 

 

(unaudited)

 

 

 

 

 

March 31,

 

December 31,

 

 

 

2007

 

2006

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

50,308

 

$

80,727

 

Interest bearing deposits with financial institutions

 

604

 

5,493

 

Federal funds sold

 

1,491

 

2,305

 

Cash and cash equivalents

 

52,403

 

88,525

 

Securities available for sale

 

487,176

 

472,897

 

Federal Home Loan Bank and Federal Reserve Bank Stock

 

8,783

 

8,783

 

Loans held for sale

 

8,426

 

14,378

 

Loans

 

1,776,289

 

1,763,912

 

Less: allowance for loan losses

 

16,249

 

16,193

 

Net loans

 

1,760,040

 

1,747,719

 

Premises and equipment, net

 

49,542

 

48,404

 

Other real estate owned

 

 

48

 

Mortgage servicing rights, net

 

2,957

 

2,882

 

Goodwill, net

 

2,130

 

2,130

 

Bank owned life insurance (BOLI)

 

44,047

 

43,564

 

Accrued interest and other assets

 

28,527

 

29,810

 

Total assets

 

$

2,444,031

 

$

2,459,140

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing demand

 

$

259,349

 

$

280,630

 

Interest bearing:

 

 

 

 

 

Savings, NOW, and money market

 

828,102

 

807,949

 

Time

 

978,412

 

974,114

 

Total deposits

 

2,065,863

 

2,062,693

 

Securities sold under repurchase agreements

 

51,704

 

38,218

 

Other short-term borrowings

 

101,702

 

127,090

 

Junior subordinated debentures

 

31,625

 

31,625

 

Note payable

 

14,975

 

16,425

 

Accrued interest and other liabilities

 

15,941

 

24,534

 

Total liabilities

 

2,281,810

 

2,300,585

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Common stock

 

16,683

 

16,635

 

Additional paid-in capital

 

15,341

 

14,814

 

Retained earnings

 

197,089

 

193,170

 

Accumulated other comprehensive loss

 

(1,498

)

(2,545

)

Treasury stock

 

(65,394

)

(63,519

)

Total stockholders’ equity

 

162,221

 

158,555

 

Total liabilities and stockholders’ equity

 

$

2,444,031

 

$

2,459,140

 

 

 

6




Old Second Bancorp, Inc. and Subsidiaries

Consolidated Statements of Income

(In thousands, except share data)

 

 

 

(unaudited)

 

 

 

 

 

Three Months Ended

 

Year ended

 

 

 

March 31,

 

December 31,

 

 

 

2007

 

2006

 

2006

 

Interest and dividend Income

 

 

 

 

 

 

 

Loans, including fees

 

$

31,307

 

$

28,977

 

$

123,614

 

Loans held for sale

 

129

 

95

 

487

 

Securities:

 

 

 

 

 

 

 

Taxable

 

3,895

 

3,184

 

12,837

 

Tax-exempt

 

1,324

 

1,232

 

5,011

 

Federal funds sold

 

58

 

3

 

42

 

Interest bearing deposits

 

16

 

1

 

38

 

Total interest and dividend income

 

36,729

 

33,492

 

142,029

 

Interest Expense

 

 

 

 

 

 

 

Savings, NOW, and money market deposits

 

5,734

 

3,678

 

18,571

 

Time deposits

 

11,840

 

9,129

 

40,965

 

Securities sold under repurchase agreements

 

553

 

487

 

2,030

 

Other short-term borrowings

 

1,243

 

1,402

 

6,308

 

Junior subordinated debentures

 

617

 

617

 

2,467

 

Note payable

 

263

 

44

 

489

 

Total interest expense

 

20,250

 

15,357

 

70,830

 

Net interest and dividend income

 

16,479

 

18,135

 

71,199

 

Provision for loan losses

 

 

444

 

1,244

 

Net interest and dividend income after provision for loan losses

 

16,479

 

17,691

 

69,955

 

Noninterest Income

 

 

 

 

 

 

 

Trust income

 

2,176

 

1,734

 

7,595

 

Service charges on deposits

 

2,050

 

1,956

 

8,336

 

Secondary mortgage fees

 

122

 

153

 

716

 

Mortgage servicing income

 

148

 

98

 

492

 

Net gain on sales of mortgage loans

 

1,098

 

971

 

3,647

 

Securities gains (losses), net

 

482

 

227

 

418

 

Increase in cash surrender value of bank owned life insurance

 

483

 

472

 

1,937

 

Debit card interchange income

 

463

 

419

 

1,785

 

Other income

 

952

 

1,045

 

3,781

 

Total noninterest income

 

7,974

 

7,075

 

28,707

 

Noninterest Expense

 

 

 

 

 

 

 

Salaries and employee benefits

 

9,912

 

9,531

 

35,878

 

Loss on settlement of pension obligation

 

 

 

1,467

 

Occupancy expense, net

 

1,226

 

1,092

 

4,598

 

Furniture and equipment expense

 

1,494

 

1,282

 

5,256

 

Amortization of core deposit intangible assets

 

 

89

 

355

 

Advertising expense

 

425

 

464

 

2,054

 

Other expense

 

3,528

 

3,690

 

15,528

 

Total noninterest expense

 

16,585

 

16,148

 

65,136

 

Income before income taxes

 

7,868

 

8,618

 

33,526

 

Provision for income taxes

 

2,120

 

2,513

 

9,870

 

Net income

 

$

5,748

 

$

6,105

 

$

23,656

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.44

 

$

0.45

 

$

1.77

 

Diluted earnings per share

 

0.43

 

0.45

 

1.75

 

Dividends declared per share

 

0.14

 

0.13

 

0.55

 

 

7




ANALYSIS OF AVERAGE BALANCES,

TAX EQUIVALENT INTEREST AND RATES

Quarters ended March 31, 2007 and 2006

(Dollar amounts in thousands- unaudited)

 

 

 

2007

 

2006

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

1,427

 

$

16

 

4.48

%

$

1,411

 

$

1

 

0.28

%

Federal funds sold

 

4,488

 

58

 

5.17

 

267

 

3

 

4.49

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

340,990

 

3,895

 

4.57

 

332,004

 

3,184

 

3.84

 

Non-taxable (tax equivalent)

 

144,454

 

2,037

 

5.64

 

140,375

 

1,895

 

5.40

 

Total securities

 

485,444

 

5,932

 

4.89

 

472,379

 

5,079

 

4.30

 

Loans and loans held for sale

 

1,766,310

 

31,493

 

7.23

 

1,715,854

 

29,129

 

6.88

 

Total interest earning assets

 

2,257,669

 

37,499

 

6.72

 

2,189,911

 

34,212

 

6.32

 

Cash and due from banks

 

50,036

 

 

 

51,619

 

 

 

Allowance for loan losses

 

(16,220

)

 

 

(15,617

)

 

 

Other noninterest-bearing assets

 

124,827

 

 

 

119,026

 

 

 

Total assets

 

$

2,416,312

 

 

 

 

 

$

2,344,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

245,485

 

$

1,008

 

1.67

%

$

235,874

 

$

599

 

1.03

%

Money market accounts

 

466,201

 

4,511

 

3.92

 

418,682

 

2,942

 

2.85

 

Savings accounts

 

105,041

 

215

 

0.83

 

118,792

 

137

 

0.47

 

Time deposits

 

979,553

 

11,840

 

4.90

 

952,228

 

9,129

 

3.89

 

Interest bearing deposits

 

1,796,280

 

17,574

 

3.97

 

1,725,576

 

12,807

 

3.01

 

Securities sold under repurchase agreements

 

49,028

 

553

 

4.57

 

51,376

 

487

 

3.84

 

Federal funds purchased and other borrowed funds

 

92,684

 

1,243

 

5.36

 

113,373

 

1,402

 

4.95

 

Junior subordinated debentures

 

31,625

 

617

 

7.80

 

31,625

 

617

 

7.80

 

Note payable

 

16,896

 

263

 

6.23

 

3,200

 

44

 

5.50

 

Total interest bearing liabilities

 

1,986,513

 

20,250

 

4.13

 

1,925,150

 

15,357

 

3.23

 

Noninterest bearing deposits

 

253,838

 

 

 

250,135

 

 

 

Accrued interest and other liabilities

 

15,427

 

 

 

14,177

 

 

 

Stockholders’ equity

 

160,534

 

 

 

155,477

 

 

 

Total liabilities and stockholders’ equity

 

$

2,416,312

 

 

 

 

 

$

2,344,939

 

 

 

 

 

Net interest income (tax equivalent)

 

 

 

$

17,249

 

 

 

 

 

$

18,855

 

 

 

Net interest income (tax equivalent) to total earning assets

 

 

 

 

 

3.10

%

 

 

 

 

3.49

%

Interest bearing liabilities to earnings assets

 

87.99

%

 

 

 

 

87.91

%

 

 

 

 

 

Notes:                  Nonaccrual loans are included in the above stated average balances.

  Tax equivalent basis is calculated using a marginal tax rate of 35%.

 

8




The following tables provide a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. (Dollar amounts in thousands- unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

March 31,

 

December 31,

 

 

 

2007

 

2006

 

2006

 

Net Interest Margin

 

 

 

 

 

 

 

Interest income (GAAP)

 

$

36,729

 

$

33,492

 

$

142,029

 

Taxable-equivalent adjustment:

 

 

 

 

 

 

 

Loans

 

57

 

57

 

226

 

Investments

 

713

 

663

 

2,698

 

Interest income - FTE

 

37,499

 

34,212

 

144,953

 

Interest expense (GAAP)

 

20,250

 

15,357

 

70,830

 

Net interest income - FTE

 

$

17,249

 

$

18,855

 

$

74,123

 

Net interest income - (GAAP)

 

$

16,479

 

$

18,135

 

$

71,199

 

Average interest earning assets

 

$

2,257,669

 

$

2,189,911

 

$

2,218,993

 

Net interest margin (GAAP)

 

2.96

%

3.36

%

3.21

%

Net interest margin - FTE

 

3.10

%

3.49

%

3.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

Noninterest expense

 

$

16,585

 

$

16,148

 

$

65,136

 

Noninterest income

 

7,974

 

7,075

 

28,707

 

Net interest income (GAAP)

 

16,479

 

18,135

 

71,199

 

Taxable-equivalent adjustment:

 

 

 

 

 

 

 

Loans

 

57

 

57

 

226

 

Investments

 

713

 

663

 

2,698

 

Net interest income - FTE

 

17,249

 

18,855

 

74,123

 

Noninterest income plus net interest income - FTE

 

25,223

 

25,930

 

102,830

 

Efficiency ratio

 

65.75

%

62.28

%

63.34

%

 

9