EX-99 2 q406prex.htm CULLEN/FROST BANKERS, INC. PRESS RELEASE Form 8-K - Press Release - First Quarter 2003

EXHIBIT 99.1

 
 

Greg Parker

 

Investor Relations

 

210/220-5632

 

     or

 

Renee Sabel

 

Media Relations

 

210/220-5416

FOR IMMEDIATE RELEASE

JANUARY 24, 2007

 
 

CULLEN/FROST REPORTS 4th QUARTER RESULTS, RECORD ANNUAL EARNINGS FOR

2006 AND TIMING OF EARNINGS CONFERENCE CALL

 

SAN ANTONIO - Cullen/Frost Bankers, Inc. (NYSE: CFR) today reported net income for the fourth quarter of 2006 of $48.4 million, or $.84 per diluted common share, a 7.7 percent increase over fourth quarter 2005 earnings of $44.9 million, or $.81 per diluted common share. For the fourth quarter of 2006, returns on average assets and equity were 1.59 percent and 16.04 percent respectively, compared to 1.63 percent and 18.52 percent for the same period of 2005. Included in the fourth quarter of 2006 results were $2.0 million in conversion expenses relating to the December acquisition of Summit Bancshares, Inc.

The company also reported record annual earnings for 2006 of $193.6 million, or $3.42 per diluted common share, up 17.0 percent from 2005 earnings of $165.4 million, or $3.07 per diluted common share. For the year, returns on average assets and equity were 1.67 percent and 18.03 percent respectively, compared to the 1.63 percent and 18.78 percent reported in 2005.

"I am pleased to report another record year for our company," said Dick Evans, Cullen/Frost chairman and CEO. "During 2006, we completed three acquisitions - Texas Community Bancshares, Inc. in Dallas, Alamo Corporation of Texas in the Rio Grande Valley and Summit Bancshares, Inc. in Fort Worth - expanding our physical presence to more than 100 locations statewide and bringing an outstanding group of employees and customers into our Frost family. I am also pleased to announce we were able to complete all the systems conversions of these three acquisitions as well.

"Our net interest margin for the year increased to 4.67 percent, the highest annual level since 2001, due in part to a one-percent increase in interest rates during the first half of 2006. At year-end, both loans and deposits were at all-time highs, with total loans reaching $7.4 billion and total deposits at $10.4 billion. Both volume levels were impacted by our acquisitions.

"This strong performance for 2006 would not be possible without our superb employees and their commitment to achieving company goals and living up to our core values. In an increasingly challenging competitive environment, they continue to focus on executing our sales discipline and taking care of our customers, helping us build long-term customer relationships."

For the year ended December 31, 2006, average annual total loans were $6.5 billion, up 16.6 percent compared to $5.6 billion for the previous year. Average annual total deposits for 2006 rose to $9.2 billion, an increase of 12.9 percent over the $8.1 billion reported in 2005. Net interest income on a taxable-equivalent basis grew to $479.1 million, a 20.1 percent increase over the $398.9 million reported a year earlier. The increase reflected increasing volumes as a result of organic growth and our acquisitions and a rise in interest rates during the first half of the year. For 2006, non-interest income increased to $240.7 million, up 4.5 percent over the $230.4 million reported for 2005, while non-interest expenses increased 11.8 percent over the previous year to $410.4 million.

Noted financial data for the fourth quarter:

   

w

The Corporation acquired Summit Bancshares, Inc. - with loans of $825 million and deposits of $974 million - after the close of business on December 8, 2006. These loans and deposits, and the results of operations, are included from the date of acquisition.

   

w

Net interest income on a taxable-equivalent basis increased 12.8 percent to $124.0 million from the $110.0 million reported for the fourth quarter of 2005. This increase in net interest income was impacted by a $1.0 billion increase in the average volume of earning assets, combined with an improvement in the earning asset mix, as average loans for the quarter rose to $6.7 billion, 11.2 percent higher than the $6.0 billion reported for the same period a year earlier. A rising rate environment during the first half of 2006 also had a positive impact on the Corporation's net interest income and net interest margin compared to the fourth quarter a year ago. The net interest margin was 4.62 percent for the fourth quarter, compared to 4.54 percent for the fourth quarter of 2005. When compared to the third quarter of 2006, the net interest margin contracted seven basis points from 4.69 percent primarily from increases in short term liquidity funded by growth in customer time deposits.

   

w

For the fourth quarter of 2006, non-interest income was $58.4 million, compared to the $56.6 million reported a year earlier. Trust fees rose 6.3 percent to $16.0 million, compared to $15.1 million for the fourth quarter of 2005. Insurance commissions and fees were $5.9 million for the fourth quarter of 2006, up 6.6 percent compared to $5.5 million the same quarter of 2005.

     Service charges on deposits were $19.1 million, compared to $19.7 million reported for the previous year's fourth quarter. The decrease is primarily due to a higher interest rate environment when compared to the fourth quarter last year. Commercial treasury management customers currently earn more credit for their deposit balances, which, in turn, reduces the amount of fees paid for these services.

     Other non-interest income was $11.3 million, a 12.5 percent increase over the $10.1 million reported a year earlier. The largest factors contributing to this increase were higher income from Visa checkcard usage and higher earnings received from balances the Corporation maintains related to its official checks program.

   

w

For the fourth quarter of 2006, non-interest expense was $105.6 million, up $10.5 million or 11.1 percent from the $95.1 million for the fourth quarter of 2005. Combined, salaries and wages and employee benefits were up $6.2 million over the same quarter a year earlier, as a result of normal annual merit and market increases, along with an increase in the number of employees, which were impacted by the three acquisitions completed during 2006. Net occupancy expense was up $542 thousand to $8.8 million, primarily the result of higher lease expenses associated with the additional locations from the acquisitions made during the year. Furniture and fixtures were up $1.1 million to $7.1 million, due mainly to higher depreciation expense for furniture and fixtures and higher software maintenance costs. Both of these expenses were impacted in part by the company's decision to bring certain data processing functions in-house, as well as the acquisitions. The additional expense that resulted from bringing certain data processing functions in-house, was more than offset in other expense by a decrease in outside computer service costs. Other expenses were up $2.2 million from the same quarter the previous year, and were also impacted primarily by the Summit acquisition, including conversion-related expenses of $2.0 million, with $1.7 million impacting this category of expense.

   

w

For the fourth quarter of 2006, the provision for possible loan losses was $3.4 million, compared to net charge-offs of $3.3 million. For the fourth quarter of 2005, the provision for possible loan losses was $3.0 million, compared to net charge offs of $2.9 million. The allowance for possible loan losses as a percentage of total loans was 1.30 percent at December 31, 2006, compared to 1.32 percent at year-end 2005. Non-performing assets were $57.7 million at year-end, compared to $35.0 million the previous quarter and $38.9 million at year-end 2005. The fourth quarter increase in non-performing assets was impacted by two commercial real estate loans totaling $23.2 million that were placed on non-accrual status. These two loans were previously reported as potential problem loans during the third quarter of 2006.

   

Cullen/Frost intends to redeem its outstanding $100 million 8.42 percent trust preferred securities issued by Cullen/Frost Capital Trust I. As a result of the anticipated redemption on February 21, 2007, the corporation expects to incur approximately $5.3 million in expense in the first quarter of 2007 related to the prepayment penalty and the write-off of the un-amortized debt issuance costs.

Cullen/Frost Bankers, Inc. will host a conference call on Wednesday, January 24, 2007 at 10:00 a.m. Central Time (CT) to discuss the results for the quarter and the year. The media and other interested parties are invited to access the call in a "listen only" mode at 800-944-6430. Digital playback of the conference call will be available after 12:00 p.m. CT until midnight Sunday, January 28, 2007 at 800-642-1687, with the Conference ID # of 6757092. The call will also be available by webcast at the URL listed below and available for playback after 2:00 p.m. CT. After entering the website; www.frostbank.com, go to "About Frost" on the top navigation bar, then click on Investor Relations.

Cullen/Frost Bankers, Inc. (NYSE:CFR) is a financial holding company, headquartered in San Antonio, with assets of $13.2 billion at December 31, 2006. The corporation provides a full range of commercial and consumer banking products, investment and brokerage services, insurance products and investment banking services. Its subsidiary, Frost Bank, operates more than 100 financial centers across Texas in the Austin, Corpus Christi, Dallas, Fort Worth, Houston, Rio Grande Valley and San Antonio regions. Founded in 1868, Frost is one of the largest banks headquartered in Texas, with a legacy of helping Texans with their financial needs during three centuries.


 

Forward-Looking Statements and Factors that Could Affect Future Results

   Certain statements contained in this Earnings Release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act"), notwithstanding that such statements are not specifically identified. In addition, certain statements may be contained in the Corporation's future filings with the SEC, in press releases, and in oral and written statements made by or with the approval of the Corporation that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as "believes", "anticipates", "expects", "intends", "targeted", "continue", "remain", "will", "should", "may" and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

   Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

 

w

Local, regional, national and international economic conditions and the impact they may have on the Corporation and its customers and the Corporation's assessment of that impact.

w

Changes in the level of non-performing assets and charge-offs.

w

Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.

w

The effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board.

w

Inflation, interest rate, securities market and monetary fluctuations.

w

Political instability.

w

Acts of war or terrorism.

w

The timely development and acceptance of new products and services and perceived overall value of these products and services by users.

w

Changes in consumer spending, borrowings and savings habits.

w

Changes in the financial performance and/or condition of the Corporation's borrowers.

w

Technological changes.

w

Acquisitions and integration of acquired businesses.

w

The ability to increase market share and control expenses.

w

Changes in the competitive environment among financial holding companies.

w

The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Corporation and its subsidiaries must comply.

w

The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.

w

Changes in the Corporation's organization, compensation and benefit plans.

w

The costs and effects of legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews.

w

Greater than expected costs or difficulties related to the integration of new products and lines of business.

w

The Corporation's success at managing the risks involved in the foregoing items.

 

   Forward-looking statements speak only as of the date on which such statements are made. The Corporation undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.

 

Cullen/Frost Bankers, Inc.

 

CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

 

(In thousands, except per share amounts)

 
           
   

2006

 

2005

 

   

4th Qtr

   

3rd Qtr

   

2nd Qtr

   

1st Qtr

   

4th Qtr

 

CONDENSED INCOME STATEMENTS

                             

                               

Net interest income

$

121,229

 

$

118,526

 

$

116,968

 

$

112,440

 

$

107,800

 

Net interest income(1)

 

124,017

   

121,093

   

119,309

   

114,719

   

109,968

 

Provision for possible loan losses

 


3,400

   


1,711

   


5,105

   


3,934

   


2,950

 

Non-interest income:

                             

 Trust fees

 

16,009

   

15,962

   

15,744

   

15,754

   

15,059

 

 Service charges on deposit accounts

 


19,142

   


19,301

   


19,566

   


19,107

   


19,749

 

 Insurance commissions and fees

 


5,907

   


7,204

   


6,144

   


8,975

   


5,539

 

 Other charges, commissions and   fees

 


6,009

   


7,228

   


8,681

   


6,187

   


6,117

 

 Net gain (loss) on securities   transactions

 


--

   


--

   


--

   


(1


)

 


19

 

 Other

 

11,333

   

10,871

   

10,615

   

11,009

   

10,070

 

 Total non-interest income

 

58,400

   

60,566

   

60,750

   

61,031

   

56,553

 
                               

Non-interest expense:

                             

 Salaries and wages

 

48,472

   

48,743

   

47,463

   

46,106

   

43,787

 

 Employee benefits

 

10,739

   

10,882

   

11,434

   

13,176

   

9,252

 

 Net occupancy

 

8,786

   

8,964

   

8,512

   

8,433

   

8,244

 

 Furniture and equipment

 

7,081

   

6,553

   

6,357

   

6,302

   

5,983

 

 Intangible amortization

 

1,671

   

1,293

   

1,358

   

1,306

   

1,160

 

 Other

 

28,846

   

27,175

   

25,555

   

25,146

   

26,652

 

 Total non-interest expense

 


105,595

   


103,610

   


100,679

   


100,469

   


95,078

 

Income before income taxes

 

70,634

   

73,771

   

71,934

   

69,068

   

66,325

 

Income taxes

 

22,272

   

23,769

   

23,384

   

22,391

   

21,408

 

Net income

$

48,362

 

$

50,002

 

$

48,550

 

$

46,677

 

$

44,917

 

                               

PER SHARE DATA

                             

Net income - basic

$

0.85

 

$

0.90

 

$

0.88

 

$

0.86

 

$

0.83

 

Net income - diluted

 

0.84

   

0.88

   

0.86

   

0.83

   

0.81

 

Cash dividends

 

0.34

   

0.34

   

0.34

   

0.30

   

0.30

 

Book value at end of quarter

 


23.01

   


20.08

   


18.51

   


18.34

   


18.03

 
                               

OUTSTANDING SHARES

                             

Period-end shares

 

59,839

   

55,821

   

55,542

   

55,106

   

54,483

 

Weighted-average shares - basic

 


56,726

   


55,440

   


55,105

   


54,574

   


54,015

 

Dilutive effect of stock
  compensation

 


1,007

   


1,147

   


1,198

   


1,353

   


1,346

 

Weighted-average shares - diluted

 


57,733

   


56,587

   


56,303

   


55,927

   


55,361

 
                               

SELECTED ANNUALIZED RATIOS

                             

Return on average assets

 

1.59

%

 

1.72

%

 

1.70

%

 

1.68

%

 

1.63

%

Return on average equity

 

16.04

   

18.56

   

19.02

   

18.86

   

18.52

 

Net interest income to average earning assets(1)

 


4.62

   


4.69

   


4.70

   


4.66

   


4.54

 
                               

(1) Taxable-equivalent basis assuming a 35% tax rate.

 

 

Cullen/Frost Bankers, Inc.

CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

 
   

2006

 

2005

 

   

4th Qtr

   

3rd Qtr

   

2nd Qtr

   

1st Qtr

   

4th Qtr

BALANCE SHEET SUMMARY

                             

 ($ in millions)

                             

Average Balance:

                             

  Loans

$

6,681

 

$

6,565

 

$

6,539

 

$

6,307

 

$

6,008

 

  Earning assets

 

10,629

   

10,181

   

10,090

   

9,906

   

9,587

 

  Total assets

 

12,071

   

11,522

   

11,450

   

11,286

   

10,901

 

  Non-interest-bearing demand    deposits

 


3,423

   


3,309

   


3,300

   


3,305

   


3,302

 

  Interest-bearing deposits

 

6,107

   

5,829

   

5,769

   

5,691

   

5,378

 

  Total deposits

 

9,530

   

9,138

   

9,069

   

8,996

   

8,680

 

  Shareholders' equity

 

1,196

   

1,069

   

1,024

   

1,004

   

962

 
                               

Period-End Balance:

                             

  Loans

$

7,373

 

$

6,516

 

$

6,577

 

$

6,511

 

$

6,085

 

  Earning assets

 

11,461

   

10,324

   

10,076

   

10,300

   

10,203

 

  Goodwill and intangible
   assets

 


563

   


268

   


268

   


269

   


184

 

  Total assets

 

13,224

   

11,647

   

11,403

   

11,579

   

11,741

 

  Total deposits

 

10,388

   

9,270

   

9,078

   

9,292

   

9,146

 

  Shareholders' equity

 

1,377

   

1,121

   

1,028

   

1,011

   

982

 

  Adjusted shareholders'
   equity(1)

 


1,432

   


1,179

   


1,135

   


1,086

   


1,033

 
                               

ASSET QUALITY

                             

  ($ in thousands)

                             

Allowance for possible

                             

  loan losses

$

96,085

 

$

85,667

 

$

85,552

 

$

84,142

 

$

80,325

 

   as a percentage of

                             

    period-end loans

 

1.30

%

 

1.31

%

 

1.30

%

 

1.29

%

 

1.32

%

                               

Net charge-offs

$

3,329

 

$

1,596

 

$

3,695

 

$

2,490

 

$

2,928

 

   Annualized as a percentage

                             

    of average loans

 

0.20

%

 

0.10

%

 

0.23

%

 

0.16

%

 

0.19

%

                               

Non-performing assets:

                             

  Non-accrual loans

$

52,204

 

$

30,045

 

$

30,824

 

$

34,027

 

$

33,179

 

  Foreclosed assets

 

5,545

   

4,971

   

6,461

   

6,766

   

5,748

 

    Total

$

57,749

 

$

35,016

 

$

37,285

 

$

40,793

 

$

38,927

 

   As a percentage of:

                             

  Total loans and

                             

    foreclosed assets

 

0.78

%

 

0.54

%

 

0.57

%

 

0.63

%

 

0.64

%

  Total assets

 

0.44

   

0.30

   

0.33

   

0.35

   

0.33

 
                               

CONSOLIDATED CAPITAL RATIOS

                             

Tier 1 Risk-Based

                             

  Capital Ratio

 

11.25

%

 

12.39

%

 

12.00

%

 

11.55

%

 

12.24

%

Total Risk-Based

                             

  Capital Ratio

 

13.43

   

14.68

   

14.65

 

14.21

   

14.94

 

Leverage Ratio

 

9.56

   

9.76

   

9.39

   

9.12

   

9.62

 

Equity to Assets Ratio
  (period-end)

 


10.41

   


9.63

   


9.01

   


8.73

   


8.37

 

Equity to Assets Ratio
  (average)

 


9.91

   


9.28

   


8.94

   


8.89

   


8.82

 
                               

(1) Shareholders' equity excluding accumulated other comprehensive income (loss).

 

Cullen/Frost Bankers, Inc.

CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

(In thousands, except per share amounts)

     
 

Year Ended December 31

 

   

2006

   

2005

   

2004

   

2003

   

2002

 

CONDENSED INCOME STATEMENTS

                             

                               

Net interest income

$

469,163

 

$

391,266

 

$

331,438

 

$

313,758

 

$

313,773

 

Net interest income(1)

 

479,138

   

398,938

   

337,102

   

318,945

   

318,772

 

Provision for possible loan losses

 


14,150

   


10,250

   


2,500

   


10,544

   


22,546

 

Non-interest income:

                             
 

Trust fees

 

63,469

   

58,353

   

53,910

   

47,486

   

47,463

 
 

Service charges on deposit   accounts

 


77,116

   


78,751

 



87,415

   


87,805

   


78,417

 
 

Insurance commissions and fees

 


28,230

   


27,731

   


30,981

   


28,660

   


25,912

 
 

Other charges, commissions and   fees

 


28,105

   


23,125

   


22,877

   


22,522

   


21,446

 
 

Net gain(loss) on securities   transactions

 


(1


)

 


19

   


(3,377


)

 


40

   


88

 
 

Other

 

43,828

   

42,400

   

33,304

   

28,848

   

27,643

 

 

Total non-interest income

 

240,747

   

230,379

   

225,110

   

215,361

   

200,969

 
                                 

Non-interest expense:

                             
 

Salaries and wages

 

190,784

   

166,059

   

158,039

   

146,622

   

139,227

 
 

Employee benefits

 

46,231

   

41,577

   

40,176

   

38,316

   

34,614

 
 

Net occupancy

 

34,695

   

31,107

   

29,375

   

29,286

   

28,883

 
 

Furniture and equipment

 

26,293

   

23,912

   

22,771

   

21,768

   

22,597

 
 

Intangible amortization

 

5,628

   

4,859

   

5,346

   

5,886

   

7,083

 
 

Other

 

106,722

   

99,493

   

89,323

   

84,157

   

79,738

 

 

Total non-interest expense

 

410,353

   

367,007

   

345,030

   

326,035

   

312,142

 
                                 

Income from continuing operations,

                             
 

before income taxes

 

285,407

   

244,388

   

209,018

   

192,540

   

180,054

 

Income taxes

 

91,816

   

78,965

   

67,693

   

62,039

   

57,821

 

Income from continuing operations

 


193,591

   


165,423

   


141,325

   


130,501

   


122,233

 

Loss from discontinued operations,

                             
 

net of tax

 

--

   

--

   

--

   

--

   

(5,247

)

Net income

$

193,591

 

$

165,423

 

$

141,325

 

$

130,501

 

$

116,986

 

PER SHARE DATA

                             

Income from continuing

                             
 

operations - basic

$

3.49

 

$

3.15

 

$

2.74

 

$

2.54

 

$

2.40

 

Income from continuing

                             
 

operations - diluted

 

3.42

   

3.07

   

2.66

   

2.48

   

2.33

 

Net income - basic

 

3.49

   

3.15

   

2.74

   

2.54

   

2.29

 

Net income - diluted

 

3.42

   

3.07

   

2.66

   

2.48

   

2.23

 

Cash dividends

 

1.32

   

1.165

   

1.035

   

0.94

   

0.875

 

Book value

 

23.01

   

18.03

   

15.84

   

14.87

   

13.72

 
 

OUTSTANDING SHARES

                             

Period-end shares

 

59,839

   

54,483

   

51,924

   

51,776

   

51,295

 

Weighted-average shares - basic

 

55,467

   

52,481

   

51,651

   

51,442

   

51,001

 

Dilutive effect of stock

                             
 

compensation

 

1,175

   

1,322

   

1,489

   

1,216

   

1,422

 

Weighted-average shares - diluted

 


56,642

   


53,803

   


53,140

   


52,658

   


52,423

 
 

SELECTED ANNUALIZED RATIOS

                           

Income from continuing operations

                             
 

ROA

 

1.67

%

 

1.63

%

 

1.47

%

 

1.36

%

 

1.46

%

Return on average assets

 

1.67

   

1.63

   

1.47

   

1.36

   

1.40

 

Income from continuing operations

                             
 

ROE

 

18.03

   

18.78

   

17.91

   

17.78

   

18.77

 

Return on average equity

 

18.03

   

18.78

   

17.91

   

17.78

   

17.96

 

Net interest income to average

                             
 

earning assets(1)

 

4.67

   

4.45

   

4.05

   

3.98

   

4.58

 
 

(1)

 

Taxable-equivalent basis assuming a 35% tax rate.

     
     

 

Cullen/Frost Bankers, Inc.

CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

 
 

Year Ended December 31

 

   

2006

   

2005

   

2004

   

2003

   

2002

 

BALANCE SHEET SUMMARY

                             

  ($ in millions)

                             

Average Balance:

                             
 

Loans

$

6,524

 

$

5,594

 

$

4,823

 

$

4,497

 

$

4,537

 
 

Earning assets

 

10,203

   

8,969

   

8,352

   

8,011

   

6,961

 
 

Total assets

 

11,581

   

10,143

   

9,619

   

9,584

   

8,353

 
 

Non-interest-bearing demand  deposits

 


3,334

   


3,009

   


2,915

   


3,038

   


2,540

 
 

Interest bearing deposits

 

5,850

   

5,124

   

4,852

   

4,540

   

4,354

 
 

Total deposits

 

9,184

   

8,133

   

7,767

   

7,577

   

6,894

 
 

Shareholders' equity

 

1,074

   

881

   

789

   

734

   

651

 
                                 

Period-End Balance:

                             
 

Loans

$

7,373

 

$

6,085

 

$

5,165

 

$

4,591

 

$

4,519

 
 

Earning assets

 

11,461

   

10,197

   

8,892

   

8,132

   

7,710

 
 

Goodwill and intangible assets

 


563

   


184

   


117

   


115

   


119

 
 

Total assets

 

13,224

   

11,741

   

9,953

   

9,672

   

9,536

 
 

Total deposits

 

10,388

   

9,146

   

8,106

   

8,069

   

7,628

 
 

Shareholders' equity

 

1,377

   

982

   

822

   

770

   

704

 
 

Adjusted shareholders' equity(1)

 


1,432

   


1,033

   


833

   


762

   


671

 
                               

ASSET QUALITY

                             

 

($ in thousands)

                             

Allowance for possible loan   losses


$


96,085

 


$


80,325

 


$


75,810

 


$


83,501

 


$


82,584

 
 

As a percentage of period-end  loans

 


1.30


%

 


1.32


%

 


1.47


%

 


1.82


%

 


1.83


%

                               

Net charge-offs:

$

11,110

 

$

8,921

 

$

10,191

 

$

9,627

 

$

12,843

 
 

As a percentage of average loans

 


0.17

%

 


0.16

%

 


0.20

%

 


0.21

%

 


0.28

%

                               

Non-performing assets:

                             
 

Non-accrual loans

$

52,204

 

$

33,179

 

$

30,443

 

$

47,451

 

$

34,861

 
 

Foreclosed assets

 

5,545

   

5,748

   

8,673

   

5,343

   

8,047

 

   

Total

$

57,749

 

$

38,927

 

$

39,116

 

$

52,794

 

$

42,908

 
 

As a percentage of:

                             
   

Total loans plus foreclosed

                             
     

assets

 

0.78

%

 

0.64

%

 

0.76

%

 

1.15

%

 

0.95

%

   

Total assets

 

0.44

   

0.33

   

0.39

   

0.55

   

0.45

 
                                 
                                 

(1)

 

Shareholders' equity excluding accumulated other comprehensive income, net of tax.