EX-99.1 2 l35241aexv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
         
(PARK NATIONAL CORPORATION LOGO)
  News Release    
 
       
January 26, 2008
     
Park National Corporation reports year-end 2008 results
Ohio banking divisions post record year despite U.S. economic turbulence
NEWARK, Ohio — Park National Corporation (Park) (NYSE Alternext US:PRK) today reported results for the fourth quarter 2008 and for the 12 months ended December 31, 2008.
Net income results:
Park’s net income for the 12 months ended December 31, 2008 was $13.7 million or $0.97 per common diluted share, compared to $22.7 million or $1.60 per diluted share for the same period in 2007. Park’s fourth quarter net income (three months ended December 31, 2008) was $11.0 million or $0.77 per common diluted share. For the same period in 2007, Park reported a net loss of $43.2 million or $3.08 per diluted share.
These data reflect two impairment charges (fourth quarter 2007 and third quarter 2008) that Park recorded to the goodwill value of its subsidiary Vision Bank. Vision Bank operates in the Gulf Shore region of Florida and Alabama and continues to experience severely depressed real estate market values and credit deterioration. An impairment charge is a special accounting entry that does not affect a financial institution’s regulatory capital, cash flow or ability to pay dividends. As previously reported, all goodwill value related to Vision Bank was written off.
Without the goodwill impairment charge in the third quarter of 2008, Park’s net income available to common shareholders for 2008 was $68.6 million or $4.91 per common diluted share (compared to $76.7 million or $5.40 per diluted share for the 12 months ended December 31, 2007 without the goodwill impairment charge in the fourth quarter of 2007). Without the goodwill impairment charge in the fourth quarter of 2007, Park’s net income available to common shareholders for that quarter was $10.9 million or $0.77 per diluted share, compared to $10.8 million or $0.77 per common diluted share in net income in the fourth quarter of 2008.
Park’s 12 Ohio-based divisions reported record net income for the 12 months ended December 31, 2008. Net income for this period in 2008 was $94.9 million, a 13.8 percent increase over 2007’s year-end net income of $83.4 million for the Ohio-based divisions. As reported on January 9, 2009, Park’s loans in Ohio increased by more than $31 million in the past month (November 30, 2008 to December 31, 2008) or ten percent annualized. Park’s Ohio-based divisions grew total loans in the year 2008 by more than $215 million, or six percent, compared to 2007.
Loan loss data:
Park’s loan loss provisions for the year 2008 totaled $70.5 million compared to $29.5 million for the year 2007. Vision Bank’s loan loss provision for 2008 was $47 million (compared to $19.4 million for 2007) and Park’s Ohio-based divisions had a loan loss provision of $23.5 million for 2008 (compared to $10.1 million in 2007).
Park’s net loan charge-offs for the year ended December 31, 2008 were $57.5 million, or 1.32 percent of total loans. For that same one-year period, Vision Bank had net loan charge-offs of $38.5 million, or 5.69 percent of total loans and Park’s Ohio-based divisions had net loan charge-offs of $19.0 million, or 0.52 percent of loans.
Additional information:
On December 23, 2008, Park received $100 million of new equity capital from the U.S. Department of the Treasury’s Capital Purchase Program (CPP) established under the Emergency Economic Stabilization Act of 2008. With the additional capital, Park’s total equity to assets ratio improved to 9.09 percent at December 31, 2008 compared to a ratio of 7.79 percent at September 30, 2008. Park continues to easily exceed the “well capitalized” regulatory capital guidelines for financial institutions and as a result has a keen interest in continuing to make loans to qualified borrowers.
Park National Corporation
50 N. Third Street, Newark, Ohio 43055
www.parknationalcorp.com

 


 

         
(PARK NATIONAL CORPORATION LOGO)
  News Release    
At its meeting earlier today, the Park board of directors declared a cash dividend for the first quarter of 2009 of $0.94 per share, payable on March 10, 2009 to shareholders of record as of February 26, 2009. This dividend is one cent less than the previous quarter’s dividend and is consistent with Park’s dividend amount in the quarters prior to October 14, 2008 as required of financial institutions which have received U.S. Treasury investments under the CPP.
Headquartered in Newark, Ohio, Park National Corporation holds $7.1 billion in assets (as of December 31, 2008). Park consists of 14 community bank divisions, a data processing and information technology division, two specialty finance companies and a title company. Park’s Ohio-based banking operations are conducted through Park subsidiary The Park National Bank and its divisions which include Fairfield National Bank, Richland Bank, Century National Bank, First-Knox National Bank, Farmers and Savings Bank, United Bank, Second National Bank, Security National Bank, Unity National Bank, Citizens National Bank and The Park National Bank of Southwest Ohio & Northern Kentucky. Park’s other banking subsidiary is Vision Bank (headquartered in Panama City, Florida), and its Vision Bank Division (of Gulf Shores, Alabama). Park also includes Scope Leasing, Inc. (d.b.a. Scope Aircraft Finance), Guardian Finance Company and Park Title Agency.
Complete Financial Tables are below...
###
Media Contacts: Bethany Lewis, Communication Specialist, 740.349.3754 or John Kozak, Chief Financial Officer, 740.349.3792
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This news release contains forward-looking statements that are provided to assist in the understanding of anticipated future financial performance. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include, without limitation: deterioration in the asset value of Vision Bank’s loan portfolio may be worse than expected; Park’s ability to execute its business plan successfully and within the expected timeframe; general economic and financial market conditions, and weakening in the economy, specifically, the real estate market, either national or in the states in which Park and its subsidiaries do business, are worse than expected; changes in the interest rate environment reduce net interest margins; competitive pressures among financial institutions increase significantly; the nature, timing and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of Park and its subsidiaries; demand for loans in the respective market areas served by Park and its subsidiaries, and other risk factors relating to the banking industry as detailed from time to time in Park’s reports filed with the Securities and Exchange Commission including those described in “Item 1A. Risk Factors” of Part I of Park’s Annual Report on Form 10-K for the fiscal year ended December 31, 2007 and in our other filings with the Securities and Exchange Commission in “Item 1A. Risk Factors” of Part II of Park’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2008. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Park does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.
Park National Corporation
50 N. Third Street, Newark, Ohio 43055
www.parknationalcorp.com

 


 

PARK NATIONAL CORPORATION
FINANCIAL HIGHLIGHTS
(Dollars in thousands, except per share data)
                                                 
    THREE MONTHS ENDED     TWELVE MONTHS ENDED  
    DECEMBER 31,     DECEMBER 31,  
                    PERCENT                     PERCENT  
    2008     2007     CHANGE     2008     2007     CHANGE  
INCOME STATEMENT AND RATIOS
                                               
NET INTEREST INCOME
  $ 64,835     $ 59,953       8.14 %   $ 255,873     $ 234,677       9.03 %
PROVISION FOR LOAN LOSSES
    32,618       18,597       75.39 %     70,487       29,476       139.13 %
OTHER INCOME
    27,049       17,944       50.74 %     83,719       71,640       16.86 %
GAIN ON SALE OF SECURITIES
    219                     1,115                
GOODWILL IMPAIRMENT CHARGE
          54,035               54,986       54,035          
OTHER EXPENSE
    47,312       45,523       3.93 %     179,515       170,129       5.52 %
INCOME (LOSS) BEFORE TAXES
    12,173       (40,258 )     130.24 %     35,719       52,677       -32.19 %
NET INCOME (LOSS)
    10,951       (43,170 )     125.37 %     13,708       22,707       -39.63 %
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS (x)
    10,809       (43,170 )     125.04 %     13,566       22,707       -40.26 %
NET INCOME (LOSS) PER COMMON SHARE-BASIC (x)
    0.77       (3.08 )     125.00 %     0.97       1.60       -39.38 %
NET INCOME (LOSS) PER COMMON SHARE-DILUTED (x)
    0.77       (3.08 )     125.00 %     0.97       1.60       -39.38 %
RETURN ON AVERAGE ASSETS (x)
    0.63 %     -2.63 %             0.20 %     0.37 %        
RETURN ON AVERAGE COMMON EQUITY (x)
    8.10 %     -27.14 %             2.40 %     3.67 %        
CASH DIVIDENDS DECLARED PER SHARE
    0.95       0.94       1.06 %     3.77       3.73       1.07 %
 
                                               
INCOME STATEMENT AND RATIOS (NON GAAP)
                                               
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS BEFORE IMPAIRMENT CHARGE (a)(x)
    10,809       10,865       -0.52 %     68,552       76,742       -10.67 %
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS BEFORE IMPAIRMENT CHARGE PER SHARE-DILUTED (a)(x)
    0.77       0.77       0.00 %     4.91       5.40       -9.07 %
RETURN ON AVERAGE TANGIBLE ASSETS BEFORE IMPAIRMENT CHARGE (e)(x)
    0.64 %     0.68 %             1.04 %     1.28 %        
RETURN ON AVERAGE ASSETS BEFORE IMPAIRMENT CHARGE (a)(x)
    0.63 %     0.66 %             1.02 %     1.24 %        
RETURN ON AVERAGE TANGIBLE REALIZED COMMON EQUITY BEFORE IMPAIRMENT CHARGE (b)(x)
    9.56 %     9.68 %             15.66 %     16.55 %        
RETURN ON AVERAGE COMMON EQUITY BEFORE IMPAIRMENT CHARGE (a)(x)
    8.10 %     6.83 %             12.12 %     12.40 %        
EFFICIENCY RATIO BEFORE IMPAIRMENT CHARGE (d)
    51.27 %     58.10 %             52.59 %     55.21 %        
 
                                               
OTHER RATIOS
                                               
YIELD ON EARNING ASSETS
    5.99 %     7.02 %             6.35 %     7.18 %        
COST OF PAYING LIABILITIES
    2.21 %     3.47 %             2.55 %     3.50 %        
NET INTEREST MARGIN
    4.11 %     4.04 %             4.16 %     4.20 %        
NET LOAN CHARGE-OFFS
  $ 21,725     $ 11,342             $ 57,501     $ 22,208          
NET CHARGE-OFFS AS A PERCENT OF LOANS
    1.94 %     1.07 %             1.32 %     0.55 %        
                         
    December 31,     September 30,     December 31,  
    2008     2008     2007  
BALANCE SHEET
                       
INVESTMENTS
  $ 2,059,051     $ 1,807,464     $ 1,703,103  
LOANS
    4,491,337       4,466,671       4,224,134  
LOAN LOSS RESERVE
    100,088       89,195       87,102  
GOODWILL AND OTHER INTANGIBLES
    85,545       86,551       144,556  
TOTAL ASSETS
    7,070,720       6,799,733       6,501,102  
TOTAL DEPOSITS
    4,761,750       4,774,509       4,439,239  
BORROWINGS
    1,554,754       1,404,746       1,389,727  
EQUITY
    642,663       529,685       580,012  
COMMON EQUITY
    546,942       529,685       580,012  
TANGIBLE COMMON EQUITY
    461,397       443,134       435,456  
COMMON BOOK VALUE PER SHARE
    39.15       37.93       41.54  
TANGIBLE COMMON BOOK VALUE PER SHARE (c)
    33.02       31.73       31.18  
NONPERFORMING LOANS
    162,357       126,336       103,932  
NONPERFORMING ASSETS
    188,205       146,086       117,375  
PAST DUE 90 DAY LOANS
    5,421       4,388       4,545  
 
                       
RATIOS
                       
LOANS/ASSETS
    63.52 %     65.69 %     64.98 %
NONPERFORMING LOANS/LOANS
    3.61 %     2.83 %     2.46 %
PAST DUE 90 DAY LOANS/LOANS
    0.12 %     0.10 %     0.11 %
LOAN LOSS RESERVE/LOANS
    2.23 %     2.00 %     2.06 %
TOTAL EQUITY/ASSETS
    9.09 %     7.79 %     8.92 %
COMMON EQUITY/ASSETS
    7.74 %     7.79 %     8.92 %
 
(x)   Reported measure includes the impact of the preferred stock issued to the U.S. Treasury under the Capital Purchase Program and uses net income (loss) available to common shareholders.

 


 

(a)   Net income (loss) available to common shareholders for the periods presented has been adjusted for the impairment charge to goodwill. Net income (loss) available to common shareholders before impairment charge equals net income (loss) available to common shareholders for the period plus the impairment charge to goodwill of $54,986 for 2008 and $54,035 for 2007.
                                 
    THREE MONTHS ENDED   TWELVE MONTHS ENDED
    DECEMBER 31,   DECEMBER 31,
    2008   2007   2008   2007
 
                               
RECONCILIATION OF NET INCOME (LOSS) TO NET INCOME BEFORE IMPAIRMENT CHARGE:
 
                               
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
  $ 10,809       ($43,170 )   $ 13,566     $ 22,707  
 
Plus goodwill impairment charge
          54,035       54,986       54,035  
 
NET INCOME AVAILABLE TO COMMON SHAREHOLDER’S BEFORE IMPAIRMENT CHARGE
  $ 10,809     $10,865     $ 68,552     $ 76,742  
     
 
                               
RECONCILIATION OF NET INCOME (LOSS) PER COMMON SHARE-DILUTED TO NET INCOME BEFORE IMPAIRMENT CHARGE PER COMMON SHARE-DILUTED:
 
                               
NET INCOME (LOSS) PER COMMON SHARE-DILUTED
  $ 0.77       ($3.08 )   $ 0.97     $ 1.60  
 
Plus impairment charge to goodwill per share-diluted
          3.85       3.94       3.80  
 
NET INCOME BEFORE IMPAIRMENT CHARGE PER COMMON SHARE-DILUTED
  $ 0.77     $ 0.77     $ 4.91     $ 5.40  
     
(b)   Net Income (loss) available to common shareholders before impairment charge for each period divided by average tangible realized common equity during the period. Average tangible realized common equity equals average stockholders’ equity during the applicable period less (i) average goodwill and other intangible assets during the period, (ii) average accumulated other comprehensive income (loss), net of taxes, during the period, and (iii) Preferred stock.
RECONCILIATION OF AVERAGE STOCKHOLDERS’ EQUITY TO AVERAGE TANGIBLE REALIZED COMMON EQUITY:
                                 
    THREE MONTHS ENDED   TWELVE MONTHS ENDED
    DECEMBER 31,   DECEMBER 31,
    2008   2007   2008   2007
 
                               
AVERAGE STOCKHOLDERS’ EQUITY
  $ 540,287     $ 631,061     $ 567,965     $ 618,758  
 
Less: Preferred Stock
    9,362             2,353        
 
Average Goodwill and Other Intangible Assets
    86,118       198,595       128,635       176,262  
 
Plus: Average Accumulated Other Comprehensive (Income) Loss, Net of Taxes
    4,847       12,925       876       21,333  
 
AVERAGE TANGIBLE REALIZED COMMON EQUITY
  $ 449,654     $ 445,391     $ 437,853     $ 463,829  
     
(c)   Tangible common book value per share equals ending equity less preferred stock and goodwill and other intangibles at the end of the period, divided by actual common shares outstanding at the end of the period.
RECONCILIATION OF EQUITY TO TANGIBLE COMMON EQUITY:
                         
    December 31,     September 30,     December 31,  
    2008     2008     2007  
 
                       
STOCKHOLDERS’ EQUITY
  $ 642,663     $ 529,685     $ 580,012  
 
Less: Preferred Stock
    95,721              
 
Goodwill and Other Intangible Assets
    85,545       86,551       144,556  
 
TANGIBLE COMMON EQUITY
  $ 461,397     $ 443,134     $ 435,456  
     
(d)   Efficiency ratio before impairment charge is calculated by reducing non-interest expense by the goodwill impairment charge, and dividing by non-interest income and net interest income (on a tax equivalent basis).
RECONCILIATION OF NON-INTEREST EXPENSE TO NON-INTEREST EXPENSE BEFORE IMPAIRMENT CHARGE
                                 
    THREE MONTHS ENDED   TWELVE MONTHS ENDED
    DECEMBER 31,   DECEMBER 31,
    2008   2007   2008   2007
 
                               
NON-INTEREST EXPENSE
  $ 47,312     $ 99,558     $ 234,501     $ 224,164  
 
Less Goodwill Impairment Charge
          54,035       54,986       54,035  
 
NON-INTEREST EXPENSE BEFORE IMPAIRMENT CHARGE
  $ 47,312     $ 45,523     $ 179,515     $ 170,129  
     
(e)   Net income available to common shareholders before impairment charge divided by average tangible assets. Average tangible assets equals average assets less goodwill and other intangibles.
RECONCILIATION OF AVERAGE ASSETS TO TANGIBLE AVERAGE ASSETS
                                 
    THREE MONTHS ENDED   TWELVE MONTHS ENDED
    DECEMBER 31,   DECEMBER 31,
    2008   2007   2008   2007
 
                               
AVERAGE ASSETS
  $ 6,789,083     $ 6,513,350     $ 6,708,086     $ 6,169,156  
 
Less Average Goodwill and Other Intangible Assets
    86,118       198,595       128,635       176,262  
 
AVERAGE TANGIBLE ASSETS
  $ 6,702,965     $ 6,314,755     $ 6,579,451     $ 5,992,894  
     

 


 

PARK NATIONAL CORPORATION
Consolidated Statements of Income

(dollars in thousands, except per share data)
                                 
    Three Months Ended   Twelve Months Ended
    December 31,   December 31,
    2008   2007   2008   2007
          —
 
                               
Interest income:
                               
Interest and fees on loans
  $ 72,054     $ 82,202     $ 301,163     $ 320,827  
          —
Interest on:
                               
Obligations of U.S. Government, its agencies and other securities
    22,173       21,365       87,711       77,016  
     
Obligations of states and political subdivisions
    464       712       2,171       3,061  
     
Other interest income
    32       118       294       920  
     
Total interest income
    94,723       104,397       391,339       401,824  
     
 
                               
Interest expense:
                               
Interest on deposits:
                               
Demand and savings deposits
    4,367       9,861       22,633       39,797  
     
Time deposits
    15,915       20,975       67,259       81,224  
     
Interest on borrowings
    9,606       13,608       45,574       46,126  
     
Total interest expense
    29,888       44,444       135,466       167,147  
     
 
                               
Net interest income
    64,835       59,953       255,873       234,677  
     
 
                               
Provision for loan losses
    32,618       18,597       70,487       29,476  
     
 
                               
Net interest income after provision for loan losses
    32,217       41,356       185,386       205,201  
     
 
                               
Other income
    27,049       17,944       83,719       71,640  
     
 
                               
Gain (loss) on sale of securities
    219             1,115        
     
 
                               
Other expense:
                               
Salaries and employee benefits
    24,756       24,936       99,018       97,712  
     
Occupancy expense
    2,776       2,663       11,534       10,717  
     
Furniture and equipment expense
    2,451       2,295       9,756       9,259  
     
Goodwill Impairment Charge
          54,035       54,986       54,035  
     
Other expense
    17,329       15,629       59,207       52,441  
     
Total other expense
    47,312       99,558       234,501       224,164  
     
 
                               
Income (loss) before income taxes
    12,173       (40,258 )     35,719       52,677  
     
 
                               
Income taxes
    1,222       2,912       22,011       29,970  
     
 
                               
Net income (loss)
  $ 10,951       ($43,170 )   $ 13,708     $ 22,707  
     
 
                               
Preferred Stock dividends
    142             142        
     
 
                               
Income (loss) available to common shareholders
  $ 10,809       ($43,170 )   $ 13,566     $ 22,707  
     
 
                               
Per Common Share:
                               
 
                               
Net income (loss) — basic
  $ 0.77       ($3.08 )   $ 0.97     $ 1.60  
     
Net income (loss) — diluted
  $ 0.77       ($3.08 )   $ 0.97     $ 1.60  
       
 
                               
Weighted average shares — basic
    13,967,194       14,029,944       13,965,219       14,212,805  
     
Weighted average shares — diluted
    13,967,650       14,030,499       13,965,333       14,217,483  
     

 


 

PARK NATIONAL CORPORATION
Consolidated Balance Sheets
(dollars in thousands, except share data)
                 
    December 31,  
    2008     2007  
 
               
Assets
               
 
               
Cash and due from banks
  $ 150,298     $ 183,165  
Money market instruments
    20,963       10,232  
Interest bearing deposits
    1       1  
Investment securities
    2,059,051       1,703,103  
 
               
Loans
    4,491,337       4,224,134  
Allowance for loan losses
    100,088       87,102  
 
Loans, net
    4,391,249       4,137,032  
 
               
Bank premises and equipment, net
    68,553       66,634  
Goodwill
    72,334       127,320  
Other intangibles
    13,211       17,236  
Other assets
    295,060       256,379  
 
               
 
Total assets
  $ 7,070,720     $ 6,501,102  
 
 
               
Liabilities and Stockholders’ Equity
               
 
               
Deposits:
               
Noninterest bearing
  $ 782,625     $ 695,466  
Interest bearing
    3,979,125       3,743,773  
 
Total deposits
    4,761,750       4,439,239  
 
Borrowings
    1,554,754       1,389,727  
Other liabilities
    111,553       92,124  
 
Total liabilities
    6,428,057       5,921,090  
 
 
               
Stockholders’ Equity:
               
Preferred Stock (200,000 shares authorized in 2008 and -0- in 2007; 100,000 shares issued in 2008 and -0- in 2007)
    95,721        
Common stock (No par value; 20,000,000 shares authorized in 2008 and 2007; 16,151,151 shares issued in 2008 and 16,151,200 in 2007)
    301,210       301,213  
Common Stock Warrants
    4,297        
Accumulated other comprehensive income (loss), net of taxes
    10,596       (2,608 )
Retained earnings
    438,504       489,511  
Treasury stock (2,179,424 shares in 2008 and 2,186,624 shares in 2007)
    (207,665 )     (208,104 )
 
Total stockholders’ equity
    642,663       580,012  
 
 
               
Total liabilities and stockholders’ equity
  $ 7,070,720     $ 6,501,102  
 

 


 

PARK NATIONAL CORPORATION
Consolidated Average Balance Sheets
(dollars in thousands)
                                 
    Three Months Ended     Twelve Months Ended  
    December 31,     December 31,  
    2008     2007     2008     2007  
 
                               
Assets
                               
 
                               
Cash and due from banks
  $ 138,004     $ 148,912     $ 143,151     $ 151,219  
Money market instruments
    19,695       10,806       15,501       17,837  
Interest bearing deposits
    1       1       1       1  
Investment securities
    1,815,033       1,710,357       1,806,317       1,573,882  
 
                               
Loans
    4,465,655       4,196,367       4,354,520       4,011,307  
Allowance for loan losses
    88,567       80,673       86,485       78,255  
     
Loans, net
    4,377,088       4,115,694       4,268,035       3,933,052  
 
                               
Bank premises and equipment, net
    69,375       66,782       69,278       61,604  
Other assets
    369,887       460,798       405,803       431,561  
 
                               
     
Total assets
  $ 6,789,083     $ 6,513,350     $ 6,708,086     $ 6,169,156  
     
 
                               
Liabilities and Stockholders’ Equity
                               
 
                               
Deposits:
                               
Noninterest bearing
  $ 770,364     $ 717,778     $ 739,994     $ 697,247  
Interest bearing
    4,039,670       3,789,396       3,862,780       3,706,231  
     
Total deposits
    4,810,034       4,507,174       4,602,774       4,403,478  
     
Borrowings
    1,350,520       1,289,179       1,444,741       1,062,735  
Other liabilities
    88,242       85,936       92,606       84,185  
     
Total liabilities
    6,248,796       5,882,289       6,140,121       5,550,398  
     
 
                               
Stockholders’ Equity:
                               
Preferred stock
    9,362             2,353        
Common stock
    301,211       300,476       301,211       284,626  
Common Stock Warrants
    420             106        
Accumulated other comprehensive (loss), net of taxes
    (4,847 )     (12,925 )     (876 )     (21,333 )
Retained earnings
    442,092       546,636       473,236       530,324  
Treasury stock
    (207,951 )     (203,126 )     (208,065 )     (174,859 )
     
Total stockholders’ equity
    540,287       631,061       567,965       618,758  
     
 
                               
Total liabilities and stockholders’ equity
  $ 6,789,083     $ 6,513,350     $ 6,708,086     $ 6,169,156