These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
43-1524856
|
|
|
(State or other jurisdiction of incorporation
or organization)
|
(IRS Employer Identification Number)
|
|
|
1451 E. Battlefield, Springfield, Missouri
|
65804
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
(417) 887-4400
|
||
|
Large accelerated filer / /
|
Accelerated filer /X/
|
Non-accelerated filer / /
|
Smaller reporting company / /
|
|
(Do not check if a smaller
reporting company)
|
|
SEPTEMBER 30,
|
DECEMBER 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Cash
|
$ | 94,682 | $ | 96,167 | ||||
|
Interest-bearing deposits in other financial institutions
|
126,704 | 131,758 | ||||||
|
Cash and cash equivalents
|
221,386 | 227,925 | ||||||
|
Available-for-sale securities
|
425,156 | 555,281 | ||||||
|
Held-to-maturity securities (fair value $505 – September 2014;
|
||||||||
|
$912 - December 2013)
|
450 | 805 | ||||||
|
Mortgage loans held for sale
|
30,361 | 7,239 | ||||||
|
Loans receivable, net of allowance for loan losses of
|
||||||||
|
$38,081 – September 2014; $40,116 - December 2013
|
2,921,310 | 2,439,530 | ||||||
|
FDIC indemnification asset
|
51,603 | 72,705 | ||||||
|
Interest receivable
|
11,214 | 11,408 | ||||||
|
Prepaid expenses and other assets
|
63,334 | 72,904 | ||||||
|
Other real estate owned, net
|
43,762 | 53,514 | ||||||
|
Premises and equipment, net
|
120,891 | 104,534 | ||||||
|
Goodwill and other intangible assets
|
7,945 | 4,583 | ||||||
|
Investment in Federal Home Loan Bank stock
|
12,013 | 9,822 | ||||||
|
Total Assets
|
$ | 3,909,425 | $ | 3,560,250 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Liabilities:
|
||||||||
|
Deposits
|
$ | 3,071,170 | $ | 2,808,626 | ||||
|
Federal Home Loan Bank advances
|
190,664 | 126,757 | ||||||
|
Securities sold under reverse repurchase agreements with customers
|
171,828 | 134,981 | ||||||
|
Short-term borrowings
|
1,155 | 1,128 | ||||||
|
Structured repurchase agreements
|
— | 50,000 | ||||||
|
Subordinated debentures issued to capital trusts
|
30,929 | 30,929 | ||||||
|
Accrued interest payable
|
1,024 | 1,099 | ||||||
|
Advances from borrowers for taxes and insurance
|
7,744 | 3,721 | ||||||
|
Accounts payable and accrued expenses
|
22,258 | 18,502 | ||||||
|
Current and deferred income tax liability
|
3,603 | 3,809 | ||||||
|
Total Liabilities
|
3,500,375 | 3,179,552 | ||||||
|
Stockholders' Equity:
|
||||||||
|
Capital stock
|
||||||||
|
Serial preferred stock – $.01 par value; authorized 1,000,000 shares; issued
and outstanding September 2014 and December 2013 - 57,943 shares,
$1,000 liquidation amount
|
57,943 | 57,943 | ||||||
|
Common stock, $.01 par value; authorized 20,000,000 shares;
issued and outstanding September 2014 – 13,706,950 shares;
|
||||||||
|
December 2013 - 13,673,709 shares
|
137 | 137 | ||||||
|
Additional paid-in capital
|
21,486 | 19,567 | ||||||
|
Retained earnings
|
322,529 | 300,589 | ||||||
|
Accumulated other comprehensive income
|
6,955 | 2,462 | ||||||
|
Total Stockholders' Equity
|
409,050 | 380,698 | ||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 3,909,425 | $ | 3,560,250 | ||||
|
THREE MONTHS ENDED
|
||||||||
|
SEPTEMBER 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Retrospectively
Adjusted – Note 3
|
||||||||
|
(Unaudited)
|
||||||||
|
INTEREST INCOME
|
||||||||
|
Loans
|
$ | 44,948 | $ | 40,087 | ||||
|
Investment securities and other
|
2,659 | 2,932 | ||||||
|
TOTAL INTEREST INCOME
|
47,607 | 43,019 | ||||||
|
INTEREST EXPENSE
|
||||||||
|
Deposits
|
2,884 | 2,822 | ||||||
|
Federal Home Loan Bank advances
|
461 | 1,005 | ||||||
|
Short-term borrowings and repurchase agreements
|
13 | 587 | ||||||
|
Subordinated debentures issued to capital trusts
|
143 | 141 | ||||||
|
TOTAL INTEREST EXPENSE
|
3,501 | 4,555 | ||||||
|
NET INTEREST INCOME
|
44,106 | 38,464 | ||||||
|
PROVISION FOR LOAN LOSSES
|
945 | 2,677 | ||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
43,161 | 35,787 | ||||||
|
|
||||||||
|
NON-INTEREST INCOME
|
||||||||
|
Commissions
|
284 | 158 | ||||||
|
Service charges and ATM fees
|
5,168 | 4,729 | ||||||
|
Net realized gains on sales of loans
|
1,543 | 1,179 | ||||||
|
Net realized gains on sales of available-for-sale securities
|
321 | 110 | ||||||
|
Late charges and fees on loans
|
248 | 284 | ||||||
|
Gain (loss) on derivative interest rate products
|
10 | (125 | ) | |||||
|
Accretion (amortization) of income/expense related to business acquisitions
|
(6,463 | ) | (6,339 | ) | ||||
|
Other income
|
667 | 933 | ||||||
|
TOTAL NON-INTEREST INCOME
|
1,778 | 929 | ||||||
|
|
||||||||
|
NON-INTEREST EXPENSE
|
||||||||
|
Salaries and employee benefits
|
14,884 | 13,034 | ||||||
|
Net occupancy and equipment expense
|
6,172 | 5,216 | ||||||
|
Postage
|
935 | 790 | ||||||
|
Insurance
|
940 | 1,083 | ||||||
|
Advertising
|
522 | 433 | ||||||
|
Office supplies and printing
|
393 | 320 | ||||||
|
Telephone
|
695 | 679 | ||||||
|
Legal, audit and other professional fees
|
1,389 | 1,186 | ||||||
|
Expense on foreclosed assets
|
982 | 1,068 | ||||||
|
Partnership tax credit investment amortization
|
420 | 556 | ||||||
|
Other operating expenses
|
2,066 | 1,791 | ||||||
|
TOTAL NON-INTEREST EXPENSE
|
29,398 | 26,156 | ||||||
|
|
||||||||
|
INCOME BEFORE INCOME TAXES
|
15,541 | 10,560 | ||||||
|
|
||||||||
|
PROVISION FOR INCOME TAXES
|
3,951 | 2,121 | ||||||
|
|
||||||||
|
NET INCOME
|
11,590 | 8,439 | ||||||
|
Preferred stock dividends
|
145 | 145 | ||||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$ | 11,445 | $ | 8,294 | ||||
|
|
|
THREE MONTHS ENDED
SEPTEMBER 30,
|
|
|||||
|
|
|
2014
|
|
|
2013
|
|
||
|
BASIC EARNINGS PER COMMON SHARE
|
|
$
|
0.84
|
|
|
$
|
0.61
|
|
|
DILUTED EARNINGS PER COMMON SHARE
|
|
$
|
0.83
|
|
|
$
|
0.61
|
|
|
DIVIDENDS DECLARED PER COMMON SHARE
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
NINE MONTHS ENDED
|
||||||||
|
SEPTEMBER 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Retrospectively
Adjusted – Note 3
|
||||||||
|
(Unaudited)
|
||||||||
|
INTEREST INCOME
|
||||||||
|
Loans
|
$ | 125,669 | $ | 122,226 | ||||
|
Investment securities and other
|
8,617 | 11,630 | ||||||
|
TOTAL INTEREST INCOME
|
134,286 | 133,856 | ||||||
|
INTEREST EXPENSE
|
||||||||
|
Deposits
|
8,297 | 9,611 | ||||||
|
Federal Home Loan Bank advances
|
2,446 | 2,968 | ||||||
|
Short-term borrowings and repurchase agreements
|
1,082 | 1,758 | ||||||
|
Subordinated debentures issued to capital trusts
|
418 | 421 | ||||||
|
TOTAL INTEREST EXPENSE
|
12,243 | 14,758 | ||||||
|
NET INTEREST INCOME
|
122,043 | 119,098 | ||||||
|
PROVISION FOR LOAN LOSSES
|
4,099 | 14,573 | ||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
117,944 | 104,525 | ||||||
|
|
||||||||
|
NON-INTEREST INCOME
|
||||||||
|
Commissions
|
910 | 836 | ||||||
|
Service charges and ATM fees
|
14,064 | 13,800 | ||||||
|
Net realized gains on sales of loans
|
2,700 | 4,236 | ||||||
|
Net realized gains on sales of available-for-sale securities
|
963 | 241 | ||||||
|
Late charges and fees on loans
|
827 | 785 | ||||||
|
Gain (loss) on derivative interest rate products
|
(223 | ) | 283 | |||||
|
Initial gain recognized on business acquisition
|
10,805 | — | ||||||
|
Accretion (amortization) of income/expense related to business acquisitions
|
(20,061 | ) | (17,900 | ) | ||||
|
Other income
|
3,347 | 3,898 | ||||||
|
TOTAL NON-INTEREST INCOME
|
13,332 | 6,179 | ||||||
|
|
||||||||
|
NON-INTEREST EXPENSE
|
||||||||
|
Salaries and employee benefits
|
41,371 | 39,334 | ||||||
|
Net occupancy and equipment expense
|
16,786 | 15,451 | ||||||
|
Postage
|
2,572 | 2,454 | ||||||
|
Insurance
|
2,820 | 3,204 | ||||||
|
Advertising
|
1,690 | 1,599 | ||||||
|
Office supplies and printing
|
1,050 | 950 | ||||||
|
Telephone
|
2,112 | 2,169 | ||||||
|
Legal, audit and other professional fees
|
3,230 | 2,936 | ||||||
|
Expense on foreclosed assets
|
3,173 | 3,478 | ||||||
|
Partnership tax credit investment amortization
|
1,300 | 1,552 | ||||||
|
Other operating expenses
|
13,585 | 5,663 | ||||||
|
TOTAL NON-INTEREST EXPENSE
|
89,689 | 78,790 | ||||||
|
|
||||||||
|
INCOME BEFORE INCOME TAXES
|
41,587 | 31,914 | ||||||
|
|
||||||||
|
PROVISION FOR INCOME TAXES
|
10,125 | 6,858 | ||||||
|
|
||||||||
|
NET INCOME
|
31,462 | 25,056 | ||||||
|
Preferred stock dividends
|
435 | 435 | ||||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$ | 31,027 | $ | 24,621 | ||||
|
|
NINE MONTHS ENDED
SEPTEMBER 30,
|
|
||||||
|
|
|
2014
|
|
|
2013
|
|
||
|
BASIC EARNINGS PER COMMON SHARE
|
|
$
|
2.27
|
|
|
$
|
1.81
|
|
|
DILUTED EARNINGS PER COMMON SHARE
|
|
$
|
2.25
|
|
|
$
|
1.80
|
|
|
DIVIDENDS DECLARED PER COMMON SHARE
|
|
$
|
0.60
|
|
|
$
|
0.54
|
|
|
THREE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(Unaudited)
|
||||||||
|
Net Income
|
$ | 11,590 | $ | 8,439 | ||||
|
Unrealized appreciation (depreciation) on available-for-sale securities, net
|
||||||||
|
of taxes (credit) of $127 and $(2,812), for 2014 and 2013, respectively
|
236 | (5,221 | ) | |||||
|
Reclassification adjustment for gains included in net income,
|
||||||||
|
net of taxes of $(112) and $(38), for 2014 and 2013, respectively
|
(209 | ) | (72 | ) | ||||
|
Change in fair value of cash flow hedge, net of taxes (credit) of $29
|
||||||||
|
and $(24), for 2014 and 2013, respectively
|
53 | (45 | ) | |||||
|
Comprehensive Income
|
$ | 11,670 | $ | 3,101 | ||||
|
NINE MONTHS ENDED
SEPTEMBER 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(Unaudited)
|
||||||||
|
Net Income
|
$ | 31,462 | $ | 25,056 | ||||
|
Unrealized appreciation (depreciation) on available-for-sale securities, net of
|
||||||||
|
taxes (credit) of $2,805 and $(6,863), for 2014 and 2013, respectively
|
5,209 | (12,745 | ) | |||||
|
Non-credit component of unrealized gain (loss) on available-for-sale debt
|
||||||||
|
securities for which a portion of an other-than-temporary impairment
|
||||||||
|
has been recognized, net of taxes (credit) of $0 and $(20), for
|
||||||||
|
2014 and 2013, respectively
|
— | (37 | ) | |||||
|
Reclassification adjustment for gains included in net income,
|
||||||||
|
net of taxes of $(337) and $(84), for 2014 and 2013, respectively
|
(626 | ) | (157 | ) | ||||
|
Change in fair value of cash flow hedge, net of taxes (credit) of $(67)
|
||||||||
|
and $(24), for 2014 and 2013, respectively
|
(90 | ) | (45 | ) | ||||
|
Comprehensive Income
|
$ | 35,955 | $ | 12,072 | ||||
|
|
|
NINE MONTHS ENDED SEPTEMBER 30,
|
|
|||||
|
|
|
2014
|
|
|
2013
|
|
||
|
|
|
(Unaudited)
|
|
|||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
||||
|
Net income
|
|
$
|
31,462
|
|
|
$
|
25,056
|
|
|
Proceeds from sales of loans held for sale
|
|
|
101,872
|
|
|
|
184,382
|
|
|
Originations of loans held for sale
|
|
|
(122,252
|
)
|
|
|
(171,035
|
)
|
|
Items not requiring (providing) cash:
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
6,410
|
|
|
|
5,971
|
|
|
Amortization of other assets
|
|
|
2,385
|
|
|
|
5,421
|
|
|
Compensation expense for stock option grants
|
409
|
333
|
||||||
|
Provision for loan losses
|
|
|
4,099
|
|
|
|
14,573
|
|
|
Net gains on loan sales
|
|
|
(2,700
|
)
|
|
|
(4,236
|
)
|
|
Net gains on sale of available-for-sale investment securities
|
(963
|
)
|
|
(241
|
)
|
|||
|
Net gains on sale of premises and equipment
|
|
|
(46
|
)
|
|
|
(10
|
)
|
|
Loss on sale of foreclosed assets
|
|
|
1,360
|
|
|
|
1,823
|
|
|
Initial gain recognized on business acquisition
|
(10,805
|
)
|
—
|
|||||
|
Amortization of deferred income, premiums, discounts
|
|
|
|
|||||
|
and fair value adjustments
|
|
|
17,023
|
|
|
|
22,518
|
|
|
(Gain) loss on derivative interest rate products
|
223
|
|
|
|
(284
|
)
|
||
|
Deferred income taxes
|
|
|
(4,370
|
)
|
|
|
(13,625
|
)
|
|
Changes in:
|
|
|
|
|
|
|
|
|
|
Interest receivable
|
|
|
1,232
|
|
|
|
1,823
|
|
|
Prepaid expenses and other assets
|
|
|
4,187
|
|
|
|
(8,339
|
)
|
|
Accounts payable and accrued expenses
|
|
|
2,685
|
|
|
|
4,376
|
|
|
Income taxes refundable/payable
|
|
|
1,744
|
|
|
|
668
|
|
|
Net cash provided by operating activities
|
|
|
33,955
|
|
|
|
69,174
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net increase in loans
|
|
|
(243,837
|
)
|
|
|
(19,044
|
)
|
|
Purchase of loans
|
|
|
(73,244
|
)
|
|
(20,388
|
)
|
|
|
Cash received from acquisitions
|
189,437
|
|
—
|
|||||
|
Cash received from FDIC loss sharing reimbursements
|
7,532
|
|
24,583
|
|||||
|
Purchase of premises and equipment
|
|
|
(11,598
|
)
|
|
|
(9,761
|
)
|
|
Proceeds from sale of premises and equipment
|
|
|
198
|
|
|
1,275
|
||
|
Proceeds from sale of foreclosed assets
|
|
|
17,661
|
|
|
35,973
|
|
|
|
Capitalized costs on foreclosed assets
|
|
|
(95
|
)
|
|
|
(291
|
)
|
|
Proceeds from sales of available-for-sale investment securities
|
179,204
|
|
108,485
|
|||||
|
Proceeds from maturing investment securities
|
110
|
|
—
|
|||||
|
Proceeds from called investment securities
|
|
|
6,235
|
|
|
|
4,160
|
|
|
Principal reductions on mortgage-backed securities
|
|
|
78,228
|
|
|
|
179,710
|
|
|
Purchase of available-for-sale securities
|
|
|
(40,661
|
)
|
|
|
(92,425
|
)
|
|
Redemption (purchase) of Federal Home Loan Bank stock
|
|
|
(2,191
|
)
|
|
|
240
|
|
|
Net cash provided by investing activities
|
|
|
106,979
|
|
|
|
212,517
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
||
|
Net decrease in certificates of deposit
|
|
|
(89,219
|
)
|
|
|
(163,327
|
)
|
|
Net decrease in checking and savings deposits
|
|
|
(106,924
|
)
|
|
|
(136,191
|
)
|
|
Proceeds from Federal Home Loan Bank advances
|
2,517,000
|
1,980
|
||||||
|
Repayments of Federal Home Loan Bank advances
|
|
|
(2,450,300
|
)
|
|
|
(246
|
)
|
|
Net increase (decrease) in short-term borrowings
|
|
|
36,307
|
|
|
|
(44,625
|
)
|
|
Repayments of structured repurchase agreements
|
(50,000
|
)
|
(3,000
|
)
|
||||
|
Advances from borrowers for taxes and insurance
|
|
|
3,395
|
|
|
|
3,660
|
|
|
Dividends paid
|
|
|
(8,371
|
)
|
|
|
(5,361
|
)
|
|
Purchase of company stock
|
(512
|
)
|
—
|
|||||
|
Stock options exercised
|
|
|
1,151
|
|
|
|
1,092
|
|
|
Net cash used in financing activities
|
|
|
(147,473
|
)
|
|
|
(346,018
|
)
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(6,539
|
)
|
|
|
(64,327
|
)
|
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
227,925
|
|
|
|
404,141
|
|
|
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
|
$
|
221,386
|
|
|
$
|
339,814
|
|
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands, Except Per Share Data)
|
||||||||
|
Basic:
|
||||||||
|
Average shares outstanding
|
13,696 | 13,647 | ||||||
|
Net income available to common stockholders
|
$ | 11,445 | $ | 8,294 | ||||
|
Per common share amount
|
$ | 0.84 | $ | 0.61 | ||||
|
Diluted:
|
||||||||
|
Average shares outstanding
|
13,696 | 13,647 | ||||||
|
Net effect of dilutive stock options – based on the treasury
|
||||||||
|
stock method using average market price
|
89 | 58 | ||||||
|
Diluted shares
|
13,785 | 13,705 | ||||||
|
Net income available to common stockholders
|
$ | 11,445 | $ | 8,294 | ||||
|
Per common share amount
|
$ | 0.83 | $ | 0.61 | ||||
|
Nine Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands, Except Per Share Data)
|
||||||||
|
Basic:
|
||||||||
|
Average shares outstanding
|
13,693 | 13,634 | ||||||
|
Net income available to common stockholders
|
$ | 31,027 | $ | 24,621 | ||||
|
Per share amount
|
$ | 2.27 | $ | 1.81 | ||||
|
Diluted:
|
||||||||
|
Average shares outstanding
|
13,693 | 13,634 | ||||||
|
Net effect of dilutive stock options – based on the treasury
|
||||||||
|
stock method using average market price
|
75 | 58 | ||||||
|
Diluted shares
|
13,768 | 13, 692 | ||||||
|
Net income available to common stockholders
|
$ | 31,027 | $ | 24,621 | ||||
|
Per share amount
|
$ | 2.25 | $ | 1.80 | ||||
|
September 30, 2014
|
||||||||||||||||||||
|
Gross
|
Gross
|
Tax
|
||||||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Equivalent
|
||||||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
Yield
|
||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
AVAILABLE-FOR-SALE SECURITIES:
|
||||||||||||||||||||
|
U.S. government agencies
|
$ | 20,000 | $ | — | $ | 1,063 | $ | 18,937 | 2.00 | % | ||||||||||
|
Mortgage-backed securities
|
273,358 | 4,502 | 1,233 | 276,627 | 2.02 | |||||||||||||||
|
States and political subdivisions
|
120,060 | 6,713 | 226 | 126,547 | 5.37 | |||||||||||||||
|
Equity securities
|
847 | 2,198 | — | 3,045 | — | |||||||||||||||
| $ | 414,265 | $ | 13,413 | $ | 2,522 | $ | 425,156 | 2.98 | % | |||||||||||
|
HELD-TO-MATURITY SECURITIES:
|
||||||||||||||||||||
|
States and political subdivisions
|
$ | 450 | $ | 55 | $ | — | $ | 505 | 7.37 | % | ||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
Gross
|
Gross
|
Tax
|
||||||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Equivalent
|
||||||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
Yield
|
||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
AVAILABLE-FOR-SALE SECURITIES:
|
||||||||||||||||||||
|
U.S. government agencies
|
$ | 20,000 | $ | — | $ | 2,745 | $ | 17,255 | 2.00 | % | ||||||||||
|
Mortgage-backed securities
|
365,020 | 4,824 | 2,266 | 367,578 | 2.04 | |||||||||||||||
|
Small Business Administration
|
||||||||||||||||||||
|
loan pools
|
43,461 | 1,394 | — | 44,855 | 1.34 | |||||||||||||||
|
States and political subdivisions
|
122,113 | 2,549 | 1,938 | 122,724 | 5.47 | |||||||||||||||
|
Equity securities
|
847 | 2,022 | — | 2,869 | — | |||||||||||||||
| $ | 551,441 | $ | 10,789 | $ | 6,949 | $ | 555,281 | 2.74 | % | |||||||||||
|
HELD-TO-MATURITY SECURITIES:
|
||||||||||||||||||||
|
States and political subdivisions
|
$ | 805 | $ | 107 | $ | — | $ | 912 | 7.37 | % | ||||||||||
|
Amortized
|
Fair
|
|||||||
|
Cost
|
Value
|
|||||||
|
(In Thousands)
|
||||||||
|
One year or less
|
$ | 110 | $ | 111 | ||||
|
After one through five years
|
1,472 | 1,486 | ||||||
|
After five through ten years
|
7,504 | 7,794 | ||||||
|
After ten years
|
130,974 | 136,093 | ||||||
|
Securities not due on a single maturity date
|
273,358 | 276,627 | ||||||
|
Equity securities
|
847 | 3,045 | ||||||
| $ | 414,265 | $ | 425,156 | |||||
|
Amortized
|
Fair
|
|||||||
|
Cost
|
Value
|
|||||||
|
(In Thousands)
|
||||||||
|
After one through five years
|
$ | 450 | $ | 505 | ||||
|
September 30, 2014
|
||||||||||||||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||
|
U.S. government agencies
|
$ | — | $ | — | $ | 20,000 | $ | (1,063 | ) | $ | 20,000 | $ | (1,063 | ) | ||||||||||
|
Mortgage-backed securities
|
51,442 | (514 | ) | 46,054 | (719 | ) | 97,496 | (1,233 | ) | |||||||||||||||
|
State and political
|
||||||||||||||||||||||||
|
subdivisions
|
2,561 | (8 | ) | 11,393 | (218 | ) | 13,954 | (226 | ) | |||||||||||||||
| $ | 54,003 | $ | (522 | ) | $ | 77,447 | $ | (2,000 | ) | $ | 131,450 | $ | (2,522 | ) | ||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||
|
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Description of Securities
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||
|
U.S. government agencies
|
$ | 20,000 | $ | (2,745 | ) | $ | — | $ | — | $ | 20,000 | $ | (2,745 | ) | ||||||||||
|
Mortgage-backed securities
|
127,901 | (1,871 | ) | 39,255 | (395 | ) | 167,156 | (2,266 | ) | |||||||||||||||
|
State and political
|
||||||||||||||||||||||||
|
subdivisions
|
50,401 | (1,938 | ) | — | — | 50,401 | (1,938 | ) | ||||||||||||||||
| $ | 198,302 | $ | (6,554 | ) | $ | 39,255 | $ | (395 | ) | $ | 237,557 | $ | (6,949 | ) | ||||||||||
|
Accumulated
|
||||
|
Credit Losses
|
||||
|
(In Thousands)
|
||||
|
Credit losses on debt securities held
|
||||
|
January 1, 2013
|
$ | 4,176 | ||
|
Additions related to other-than-temporary losses not previously recognized
|
— | |||
|
Additions related to increases in credit losses on debt securities for which
|
||||
|
other-than-temporary impairment losses were previously recognized
|
— | |||
|
Reductions due to final principal payments
|
(4,176 | ) | ||
|
September 30, 2013
|
$ | — | ||
|
Amounts Reclassified from Other Comprehensive Income
Three Months Ended September 30,
|
Affected Line Item in the Statements
|
||||||||
|
2014
|
2013
|
of Income
|
|||||||
|
(In Thousands)
|
|||||||||
|
Unrealized gains (losses) on available-
|
Net realized gains on available-
|
||||||||
|
for-sale securities
|
$ | 321 | $ | 110 |
for-sale securities
|
||||
|
(Total reclassified amount before tax)
|
|||||||||
|
Income Taxes
|
(112 | ) | (38 | ) |
Provision for income taxes
|
||||
|
Total reclassifications out of accumulated
|
|||||||||
|
other comprehensive income
|
$ | 209 | $ | 72 | |||||
|
Amounts Reclassified from Other Comprehensive Income
Nine Months Ended September 30,
|
Affected Line Item in the Statements
|
||||||||
|
2014
|
2013
|
of Income
|
|||||||
|
(In Thousands)
|
|||||||||
|
Unrealized gains (losses) on available-
|
Net realized gains on available-
|
||||||||
|
for-sale securities
|
$ | 963 | $ | 241 |
for-sale securities
|
||||
|
(Total reclassified amount before tax)
|
|||||||||
|
Income Taxes
|
(337 | ) | (84 | ) |
Provision for income taxes
|
||||
|
Total reclassifications out of accumulated
|
|||||||||
|
other comprehensive income
|
$ | 626 | $ | 157 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
One- to four-family residential construction
|
$ | 43,386 | $ | 34,662 | ||||
|
Subdivision construction
|
35,344 | 40,409 | ||||||
|
Land development
|
48,581 | 57,841 | ||||||
|
Commercial construction
|
361,971 | 184,019 | ||||||
|
Owner occupied one- to four-family residential
|
78,984 | 89,133 | ||||||
|
Non-owner occupied one- to four-family residential
|
143,414 | 145,908 | ||||||
|
Commercial real estate
|
872,294 | 780,690 | ||||||
|
Other residential
|
353,225 | 325,599 | ||||||
|
Commercial business
|
349,387 | 315,269 | ||||||
|
Industrial revenue bonds
|
42,941 | 42,230 | ||||||
|
Consumer auto
|
274,250 | 134,717 | ||||||
|
Consumer other
|
78,676 | 82,260 | ||||||
|
Home equity lines of credit
|
61,152 | 58,283 | ||||||
|
FDIC-supported loans, net of discounts (TeamBank)
|
15,294 | 49,862 | ||||||
| Acquired loans no longer covered by FDIC loss sharing agreements, | ||||||||
|
net of discounts (TeamBank) ("acquired non-covered loans")
|
28,341 | — | ||||||
|
FDIC-supported loans, net of discounts (Vantus Bank)
|
43,653 | 57,920 | ||||||
|
FDIC-supported loans, net of discounts (Sun Security Bank)
|
54,394 | 64,843 | ||||||
|
FDIC-supported loans, net of discounts (InterBank)
|
203,787 | 213,539 | ||||||
|
Acquired loans not covered by FDIC loss sharing agreements, net of
|
||||||||
|
discounts (Valley Bank) (“acquired non-covered loans”)
|
152,497 | — | ||||||
| 3,241,571 | 2,677,184 | |||||||
|
Undisbursed portion of loans in process
|
(279,435 | ) | (194,544 | ) | ||||
|
Allowance for loan losses
|
(38,081 | ) | (40,116 | ) | ||||
|
Deferred loan fees and gains, net
|
(2,745 | ) | (2,994 | ) | ||||
| $ | 2,921,310 | $ | 2,439,530 | |||||
|
Weighted average interest rate
|
4.78 | % | 5.10 | % | ||||
|
September 30, 2014
|
||||||||||||||||||||||||||||
|
Total Loans
|
||||||||||||||||||||||||||||
|
Past Due
|
> 90 Days
|
|||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Loans
|
Past Due and
|
|||||||||||||||||||||||
|
Past Due
|
Past Due
|
or More
|
Due
|
Current
|
Receivable
|
Still Accruing
|
||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||
|
One- to four-family
|
||||||||||||||||||||||||||||
|
residential construction
|
$ | — | $ | — | $ | 223 | $ | 223 | $ | 43,163 | $ | 43,386 | $ | — | ||||||||||||||
|
Subdivision construction
|
— | — | 1,223 | 1,223 | 34,121 | 35,344 | — | |||||||||||||||||||||
|
Land development
|
— | — | 265 | 265 | 48,316 | 48,581 | — | |||||||||||||||||||||
|
Commercial construction
|
— | — | — | — | 361,971 | 361,971 | — | |||||||||||||||||||||
|
Owner occupied one- to four-
|
||||||||||||||||||||||||||||
|
family residential
|
184 | 565 | 1,616 | 2,365 | 76,619 | 78,984 | 170 | |||||||||||||||||||||
|
Non-owner occupied one- to
|
||||||||||||||||||||||||||||
|
four-family residential
|
— | 168 | 2,997 | 3,165 | 140,249 | 143,414 | — | |||||||||||||||||||||
|
Commercial real estate
|
— | 59 | 2,968 | 3,027 | 869,267 | 872,294 | — | |||||||||||||||||||||
|
Other residential
|
— | — | — | — | 353,225 | 353,225 | — | |||||||||||||||||||||
|
Commercial business
|
21 | 13 | 427 | 461 | 348,926 | 349,387 | — | |||||||||||||||||||||
|
Industrial revenue bonds
|
— | — | 1,205 | 1,205 | 41,736 | 42,941 | — | |||||||||||||||||||||
|
Consumer auto
|
144 | 1,331 | 131 | 1,606 | 272,644 | 274,250 | — | |||||||||||||||||||||
|
Consumer other
|
168 | 1,025 | 649 | 1,842 | 76,834 | 78,676 | 244 | |||||||||||||||||||||
|
Home equity lines of credit
|
46 | 404 | 337 | 787 | 60,365 | 61,152 | — | |||||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||||||
|
discounts (TeamBank)
|
65 | 115 | 415 | 595 | 14,699 | 15,294 | — | |||||||||||||||||||||
|
Acquired non-covered loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
||||||||||||||||||||||||||||
|
(TeamBank)
|
— | — | — | — | 28,341 | 28,341 | — | |||||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||||||
|
discounts (Vantus Bank)
|
85 | 12 | 1,022 | 1,119 | 42,534 | 43,653 | 56 | |||||||||||||||||||||
|
FDIC-supported loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
||||||||||||||||||||||||||||
|
(Sun Security Bank)
|
353 | 149 | 2,714 | 3,216 | 51,178 | 54,394 | — | |||||||||||||||||||||
|
FDIC-supported loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
||||||||||||||||||||||||||||
|
(InterBank)
|
696 | 1,375 | 14,731 | 16,802 | 186,985 | 203,787 | — | |||||||||||||||||||||
|
Acquired non-covered loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
||||||||||||||||||||||||||||
|
(Valley Bank)
|
9,727 | 2,716 | 12,329 | 24,772 | 127,725 | 152,497 | — | |||||||||||||||||||||
| 11,489 | 7,932 | 43,252 | 62,673 | 3,178,898 | 3,241,571 | 470 | ||||||||||||||||||||||
|
Less FDIC-supported loans,
|
||||||||||||||||||||||||||||
|
and acquired non-covered
|
||||||||||||||||||||||||||||
|
loans, net of discounts
|
10,926 | 4,367 | 31,211 | 46,504 | 451,462 | 497,966 | 56 | |||||||||||||||||||||
|
Total
|
$ | 563 | $ | 3,565 | $ | 12,041 | $ | 16,169 | $ | 2,727,436 | $ | 2,743,605 | $ | 414 | ||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||||||
|
Total Loans
|
||||||||||||||||||||||||||||
|
Past Due
|
> 90 Days
|
|||||||||||||||||||||||||||
|
30-59 Days
|
60-89 Days
|
90 Days
|
Total Past
|
Total Loans
|
Past Due and
|
|||||||||||||||||||||||
|
Past Due
|
Past Due
|
or More
|
Due
|
Current
|
Receivable
|
Still Accruing
|
||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||
|
One- to four-family
|
||||||||||||||||||||||||||||
|
residential construction
|
$ | — | $ | — | $ | — | $ | — | $ | 34,662 | $ | 34,662 | $ | — | ||||||||||||||
|
Subdivision construction
|
— | — | 871 | 871 | 39,538 | 40,409 | — | |||||||||||||||||||||
|
Land development
|
145 | 38 | 338 | 521 | 57,320 | 57,841 | — | |||||||||||||||||||||
|
Commercial construction
|
— | — | — | — | 184,019 | 184,019 | — | |||||||||||||||||||||
|
Owner occupied one- to four-
|
||||||||||||||||||||||||||||
|
family residential
|
1,233 | 344 | 3,014 | 4,591 | 84,542 | 89,133 | 211 | |||||||||||||||||||||
|
Non-owner occupied one- to
|
||||||||||||||||||||||||||||
|
four-family residential
|
1,562 | 171 | 843 | 2,576 | 143,332 | 145,908 | 140 | |||||||||||||||||||||
|
Commercial real estate
|
2,856 | 131 | 6,205 | 9,192 | 771,498 | 780,690 | — | |||||||||||||||||||||
|
Other residential
|
— | — | — | — | 325,599 | 325,599 | — | |||||||||||||||||||||
|
Commercial business
|
17 | 19 | 5,208 | 5,244 | 310,025 | 315,269 | — | |||||||||||||||||||||
|
Industrial revenue bonds
|
— | — | 2,023 | 2,023 | 40,207 | 42,230 | — | |||||||||||||||||||||
|
Consumer auto
|
955 | 127 | 168 | 1,250 | 133,467 | 134,717 | — | |||||||||||||||||||||
|
Consumer other
|
1,258 | 333 | 732 | 2,323 | 79,937 | 82,260 | 257 | |||||||||||||||||||||
|
Home equity lines of credit
|
168 | 16 | 504 | 688 | 57,595 | 58,283 | — | |||||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||||||
|
discounts (TeamBank)
|
414 | 130 | 1,396 | 1,940 | 47,922 | 49,862 | 6 | |||||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||||||
|
discounts (Vantus Bank)
|
675 | 31 | 2,356 | 3,062 | 54,858 | 57,920 | 42 | |||||||||||||||||||||
|
FDIC-supported loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
||||||||||||||||||||||||||||
|
(Sun Security Bank)
|
510 | 121 | 4,241 | 4,872 | 59,971 | 64,843 | 147 | |||||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||||||
|
discounts (InterBank)
|
6,024 | 1,567 | 16,768 | 24,359 | 189,180 | 213,539 | 20 | |||||||||||||||||||||
| 15,817 | 3,028 | 44,667 | 63,512 | 2,613,672 | 2,677,184 | 823 | ||||||||||||||||||||||
|
Less FDIC-supported loans,
|
||||||||||||||||||||||||||||
|
net of discounts
|
7,623 | 1,849 | 24,761 | 34,233 | 351,931 | 386,164 | 215 | |||||||||||||||||||||
|
Total
|
$ | 8,194 | $ | 1,179 | $ | 19,906 | $ | 29,279 | $ | 2,261,741 | $ | 2,291,020 | $ | 608 | ||||||||||||||
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
One- to four-family residential construction
|
$ | 223 | $ | — | ||||
|
Subdivision construction
|
1,223 | 871 | ||||||
|
Land development
|
265 | 338 | ||||||
|
Commercial construction
|
— | — | ||||||
|
Owner occupied one- to four-family residential
|
1,446 | 2,803 | ||||||
|
Non-owner occupied one- to four-family residential
|
2,997 | 703 | ||||||
|
Commercial real estate
|
2,968 | 6,205 | ||||||
|
Other residential
|
— | — | ||||||
|
Commercial business
|
1,632 | 5,208 | ||||||
|
Industrial revenue bonds
|
— | 2,023 | ||||||
|
Consumer auto
|
131 | 168 | ||||||
|
Consumer other
|
405 | 475 | ||||||
|
Home equity lines of credit
|
337 | 504 | ||||||
|
Total
|
$ | 11,627 | $ | 19,298 | ||||
|
One- to Four-
|
||||||||||||||||||||||||||||
|
Family
|
||||||||||||||||||||||||||||
|
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
|
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||
|
Allowance for loan losses
|
||||||||||||||||||||||||||||
|
Balance June 30, 2014
|
$ | 5,073 | $ | 1,723 | $ | 16,476 | $ | 8,249 | $ | 2,582 | $ | 3,979 | $ | 38,082 | ||||||||||||||
|
Provision (benefit) charged to expense
|
(1,647 | ) | 545 | 2,838 | (2,499 | ) | 632 | 1,076 | 945 | |||||||||||||||||||
|
Losses charged off
|
(106 | ) | — | (520 | ) | (1 | ) | (50 | ) | (1,107 | ) | (1,784 | ) | |||||||||||||||
|
Recoveries
|
120 | 14 | 170 | 24 | — | 510 | 838 | |||||||||||||||||||||
|
Balance September 30, 2014
|
$ | 3,440 | $ | 2,282 | $ | 18,964 | $ | 5,773 | $ | 3,164 | $ | 4,458 | $ | 38,081 | ||||||||||||||
|
Balance January 1, 2014
|
$ | 6,235 | $ | 2,678 | $ | 16,939 | $ | 4,464 | $ | 6,451 | $ | 3,349 | $ | 40,116 | ||||||||||||||
|
Provision (benefit) charged to expense
|
(1,280 | ) | (423 | ) | 2,704 | 1,263 | (619 | ) | 2,454 | 4,099 | ||||||||||||||||||
|
Losses charged off
|
(1,803 | ) | (2 | ) | (1,239 | ) | (131 | ) | (2,737 | ) | (2,891 | ) | (8,803 | ) | ||||||||||||||
|
Recoveries
|
288 | 29 | 560 | 177 | 69 | 1,546 | 2,669 | |||||||||||||||||||||
|
Balance September 30, 2014
|
$ | 3,440 | $ | 2,282 | $ | 18,964 | $ | 5,773 | $ | 3,164 | $ | 4,458 | $ | 38,081 | ||||||||||||||
|
Ending balance:
|
||||||||||||||||||||||||||||
|
Individually evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 1,340 | $ | — | $ | 1,736 | $ | 1,514 | $ | 596 | $ | 198 | $ | 5,384 | ||||||||||||||
|
Collectively evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 2,100 | $ | 2,274 | $ | 16,800 | $ | 4,241 | $ | 2,559 | $ | 4,221 | $ | 32,195 | ||||||||||||||
|
Loans acquired and accounted
|
||||||||||||||||||||||||||||
|
for under ASC 310-30
|
$ | — | $ | 8 | $ | 428 | $ | 18 | $ | 9 | $ | 39 | $ | 502 | ||||||||||||||
|
Loans
|
||||||||||||||||||||||||||||
|
Individually evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 11,284 | $ | 10,203 | $ | 28,899 | $ | 7,791 | $ | 5,126 | $ | 1,256 | $ | 64,559 | ||||||||||||||
|
Collectively evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 289,844 | $ | 343,022 | $ | 843,395 | $ | 402,761 | $ | 387,202 | $ | 412,822 | $ | 2,679,046 | ||||||||||||||
|
Loans acquired and accounted
|
||||||||||||||||||||||||||||
|
for under ASC 310-30
|
$ | 248,701 | $ | 54,594 | $ | 106,877 | $ | 20,084 | $ | 18,251 | $ | 49,459 | $ | 497,966 | ||||||||||||||
|
One- to Four-
|
||||||||||||||||||||||||||||
|
Family
|
||||||||||||||||||||||||||||
|
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
|
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||
|
Allowance for loan losses
|
||||||||||||||||||||||||||||
|
Balance July 1, 2013
|
$ | 6,125 | $ | 3,373 | $ | 16,419 | $ | 5,789 | $ | 5,664 | $ | 2,815 | $ | 40,185 | ||||||||||||||
|
Provision (benefit) charged to expense
|
(234 | ) | (372 | ) | 1,474 | 1,291 | (1,732 | ) | 2,250 | 2,677 | ||||||||||||||||||
|
Losses charged off
|
(847 | ) | (201 | ) | (608 | ) | (346 | ) | (1,303 | ) | (2,215 | ) | (5,520 | ) | ||||||||||||||
|
Recoveries
|
87 | 6 | 888 | 50 | 648 | 435 | 2,114 | |||||||||||||||||||||
|
Balance September 30, 2013
|
$ | 5,131 | $ | 2,806 | $ | 18,173 | $ | 6,784 | $ | 3,277 | $ | 3,285 | $ | 39,456 | ||||||||||||||
|
Balance January 1, 2013
|
$ | 6,822 | $ | 4,327 | $ | 17,441 | $ | 3,938 | $ | 5,096 | $ | 3,025 | $ | 40,649 | ||||||||||||||
|
Provision (benefit) charged to expense
|
292 | 1,329 | 6,736 | 3,413 | 137 | 2,666 | 14,573 | |||||||||||||||||||||
|
Losses charged off
|
(2,088 | ) | (2,887 | ) | (7,138 | ) | (675 | ) | (2,672 | ) | (3,884 | ) | (19,344 | ) | ||||||||||||||
|
Recoveries
|
105 | 37 | 1,134 | 108 | 716 | 1,478 | 3,578 | |||||||||||||||||||||
|
Balance September 30, 2013
|
$ | 5,131 | $ | 2,806 | $ | 18,173 | $ | 6,784 | $ | 3,277 | $ | 3,285 | $ | 39,456 | ||||||||||||||
|
One- to Four-
|
||||||||||||||||||||||||||||
|
Family
|
||||||||||||||||||||||||||||
|
Residential and
|
Other
|
Commercial
|
Commercial
|
Commercial
|
||||||||||||||||||||||||
|
Construction
|
Residential
|
Real Estate
|
Construction
|
Business
|
Consumer
|
Total
|
||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||
|
Allowance for loan losses
|
||||||||||||||||||||||||||||
|
Individually evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 2,501 | $ | — | $ | 90 | $ | 473 | $ | 4,162 | $ | 218 | $ | 7,444 | ||||||||||||||
|
Collectively evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 3,734 | $ | 2,678 | $ | 16,845 | $ | 3,991 | $ | 2,287 | $ | 3,131 | $ | 32,666 | ||||||||||||||
|
Loans acquired and accounted
|
||||||||||||||||||||||||||||
|
for under ASC 310-30
|
$ | — | $ | — | $ | 4 | $ | — | $ | 2 | $ | — | $ | 6 | ||||||||||||||
|
Loans
|
||||||||||||||||||||||||||||
|
Individually evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 13,055 | $ | 10,983 | $ | 31,591 | $ | 12,628 | $ | 8,755 | $ | 1,389 | $ | 78,401 | ||||||||||||||
|
Collectively evaluated for
|
||||||||||||||||||||||||||||
|
impairment
|
$ | 297,057 | $ | 314,616 | $ | 791,329 | $ | 229,232 | $ | 306,514 | $ | 273,871 | $ | 2,212,619 | ||||||||||||||
|
Loans acquired and accounted
|
||||||||||||||||||||||||||||
|
for under ASC 310-30
|
$ | 206,964 | $ | 35,095 | $ | 84,591 | $ | 6,989 | $ | 4,883 | $ | 47,642 | $ | 386,164 | ||||||||||||||
|
·
|
The one-to four-family residential and construction segment includes the one- to four-family residential construction, subdivision construction, owner occupied one- to four-family residential and non-owner occupied one- to four-family residential classes
|
|
·
|
The other residential segment corresponds to the other residential class
|
|
·
|
The commercial real estate segment includes the commercial real estate and industrial revenue bonds classes
|
|
·
|
The commercial construction segment includes the land development and commercial construction classes
|
|
·
|
The commercial business segment corresponds to the commercial business class
|
|
·
|
The consumer segment includes the consumer auto, consumer other and home equity lines of credit classes
|
|
September 30, 2014
|
||||||||||||
|
Unpaid
|
||||||||||||
|
Recorded
|
Principal
|
Specific
|
||||||||||
|
Balance
|
Balance
|
Allowance
|
||||||||||
|
(In Thousands)
|
||||||||||||
|
One- to four-family residential construction
|
$ | — | $ | — | $ | — | ||||||
|
Subdivision construction
|
2,304 | 4,716 | 373 | |||||||||
|
Land development
|
7,791 | 8,224 | 1,514 | |||||||||
|
Commercial construction
|
— | — | — | |||||||||
|
Owner occupied one- to four-family residential
|
4,366 | 5,064 | 517 | |||||||||
|
Non-owner occupied one- to four-family residential
|
4,614 | 4,837 | 450 | |||||||||
|
Commercial real estate
|
28,899 | 30,210 | 1,736 | |||||||||
|
Other residential
|
10,203 | 10,203 | — | |||||||||
|
Commercial business
|
2,150 | 2,173 | 596 | |||||||||
|
Industrial revenue bonds
|
2,976 | 4,288 | — | |||||||||
|
Consumer auto
|
175 | 227 | 26 | |||||||||
|
Consumer other
|
635 | 764 | 95 | |||||||||
|
Home equity lines of credit
|
446 | 473 | 77 | |||||||||
|
Total
|
$ | 64,559 | $ | 71,179 | $ | 5,384 | ||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30, 2014
|
September 30, 2014
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Investment
|
Interest
|
Investment
|
Interest
|
|||||||||||||
|
in Impaired
|
Income
|
in Impaired
|
Income
|
|||||||||||||
|
Loans
|
Recognized
|
Loans
|
Recognized
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
One- to four-family residential construction
|
$ | 121 | $ | — | $ | 59 | $ | — | ||||||||
|
Subdivision construction
|
2,207 | 8 | 2,549 | 38 | ||||||||||||
|
Land development
|
7,650 | 70 | 10,403 | 213 | ||||||||||||
|
Commercial construction
|
— | — | — | — | ||||||||||||
|
Owner occupied one- to four-family residential
|
4,665 | 56 | 5,100 | 168 | ||||||||||||
|
Non-owner occupied one- to four-family residential
|
4,550 | 53 | 4,137 | 163 | ||||||||||||
|
Commercial real estate
|
29,531 | 298 | 30,204 | 988 | ||||||||||||
|
Other residential
|
10,304 | 86 | 10,665 | 296 | ||||||||||||
|
Commercial business
|
2,163 | 31 | 2,657 | 99 | ||||||||||||
|
Industrial revenue bonds
|
3,362 | 192 | 2,998 | 192 | ||||||||||||
|
Consumer auto
|
216 | 4 | 182 | 11 | ||||||||||||
|
Consumer other
|
678 | 15 | 690 | 57 | ||||||||||||
|
Home equity lines of credit
|
415 | 6 | 461 | 20 | ||||||||||||
|
Total
|
$ | 65,862 | $ | 819 | $ | 70,105 | $ | 2,245 | ||||||||
|
At or for the Year Ended December 31, 2013
|
||||||||||||||||||||
|
Average
|
||||||||||||||||||||
|
Unpaid
|
Investment
|
Interest
|
||||||||||||||||||
|
Recorded
|
Principal
|
Specific
|
in Impaired
|
Income
|
||||||||||||||||
|
Balance
|
Balance
|
Allowance
|
Loans
|
Recognized
|
||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
One- to four-family residential construction
|
$ | — | $ | — | $ | — | $ | 36 | $ | — | ||||||||||
|
Subdivision construction
|
3,502 | 3,531 | 1,659 | 3,315 | 163 | |||||||||||||||
|
Land development
|
12,628 | 13,042 | 473 | 13,389 | 560 | |||||||||||||||
|
Commercial construction
|
— | — | — | — | — | |||||||||||||||
|
Owner occupied one- to four-family residential
|
5,802 | 6,117 | 593 | 5,101 | 251 | |||||||||||||||
|
Non-owner occupied one- to four-family residential
|
3,751 | 4,003 | 249 | 4,797 | 195 | |||||||||||||||
|
Commercial real estate
|
31,591 | 34,032 | 90 | 42,242 | 1,632 | |||||||||||||||
|
Other residential
|
10,983 | 10,983 | — | 13,837 | 434 | |||||||||||||||
|
Commercial business
|
6,057 | 6,077 | 4,162 | 6,821 | 179 | |||||||||||||||
|
Industrial revenue bonds
|
2,698 | 2,778 | — | 2,700 | 27 | |||||||||||||||
|
Consumer auto
|
216 | 231 | 32 | 145 | 16 | |||||||||||||||
|
Consumer other
|
604 | 700 | 91 | 630 | 63 | |||||||||||||||
|
Home equity lines of credit
|
569 | 706 | 95 | 391 | 38 | |||||||||||||||
|
Total
|
$ | 78,401 | $ | 82,200 | $ | 7,444 | $ | 93,404 | $ | 3,558 | ||||||||||
|
September 30, 2013
|
||||||||||||
|
Unpaid
|
||||||||||||
|
Recorded
|
Principal
|
Specific
|
||||||||||
|
Balance
|
Balance
|
Allowance
|
||||||||||
|
(In Thousands)
|
||||||||||||
|
One- to four-family residential construction
|
$ | — | $ | — | $ | — | ||||||
|
Subdivision construction
|
3,785 | 3,896 | 851 | |||||||||
|
Land development
|
15,444 | 15,848 | 2,192 | |||||||||
|
Commercial construction
|
— | — | — | |||||||||
|
Owner occupied one- to four-family residential
|
5,174 | 5,393 | 430 | |||||||||
|
Non-owner occupied one- to four-family residential
|
4,351 | 5,233 | 369 | |||||||||
|
Commercial real estate
|
40,981 | 42,507 | 2,416 | |||||||||
|
Other residential
|
11,367 | 11,367 | 169 | |||||||||
|
Commercial business
|
6,138 | 6,140 | 1,512 | |||||||||
|
Industrial revenue bonds
|
2,698 | 2,778 | — | |||||||||
|
Consumer auto
|
184 | 228 | 28 | |||||||||
|
Consumer other
|
595 | 664 | 89 | |||||||||
|
Home equity lines of credit
|
410 | 424 | 91 | |||||||||
|
Total
|
$ | 91,127 | $ | 94,478 | $ | 8,147 | ||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30, 2013
|
September 30, 2013
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Investment
|
Interest
|
Investment
|
Interest
|
|||||||||||||
|
in Impaired
|
Income
|
in Impaired
|
Income
|
|||||||||||||
|
Loans
|
Recognized
|
Loans
|
Recognized
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
One- to four-family residential construction
|
$ | 48 | $ | — | $ | 48 | $ | 5 | ||||||||
|
Subdivision construction
|
4,062 | 34 | 3,206 | 140 | ||||||||||||
|
Land development
|
15,573 | 111 | 13,025 | 477 | ||||||||||||
|
Commercial construction
|
— | — | — | — | ||||||||||||
|
Owner occupied one- to four-family residential
|
5,035 | 60 | 4,899 | 176 | ||||||||||||
|
Non-owner occupied one- to four-family residential
|
4,832 | 12 | 5,112 | 173 | ||||||||||||
|
Commercial real estate
|
40,792 | 506 | 44,374 | 1,246 | ||||||||||||
|
Other residential
|
11,444 | 136 | 14,895 | 353 | ||||||||||||
|
Commercial business
|
6,274 | 86 | 7,074 | 161 | ||||||||||||
|
Industrial revenue bonds
|
2,698 | — | 2,701 | 14 | ||||||||||||
|
Consumer auto
|
153 | 7 | 130 | 11 | ||||||||||||
|
Consumer other
|
593 | 12 | 639 | 44 | ||||||||||||
|
Home equity lines of credit
|
333 | 10 | 316 | 20 | ||||||||||||
|
Total
|
$ | 91,837 | $ | 974 | $ | 96,419 | $ | 2,820 | ||||||||
|
Three Months Ended September 30, 2014
|
||||||||||||||||
|
Total
|
||||||||||||||||
|
Interest Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
Mortgage loans on real estate:
|
||||||||||||||||
|
One -to four- family residential
|
$ | 308 | $ | — | $ | — | $ | 308 | ||||||||
|
One -to four- family residential
|
||||||||||||||||
|
construction
|
— | — | 223 | 223 | ||||||||||||
|
Commercial business
|
— | 243 | — | 243 | ||||||||||||
|
Consumer
|
— | 6 | — | 6 | ||||||||||||
| $ | 308 | $ | 249 | $ | 223 | $ | 780 | |||||||||
|
Nine Months Ended September 30, 2014
|
||||||||||||||||
|
Total
|
||||||||||||||||
|
Interest Only
|
Term
|
Combination
|
Modification
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
Mortgage loans on real estate:
|
||||||||||||||||
|
Subdivision construction
|
$ | — | $ | 250 | $ | — | $ | 250 | ||||||||
|
One -to four- family residential
|
||||||||||||||||
|
construction
|
— | — | 223 | 223 | ||||||||||||
|
One -to four- family residential
|
308 | 386 | — | 694 | ||||||||||||
|
Commercial real estate
|
506 | 1,929 | — | 2,435 | ||||||||||||
|
Commercial business
|
— | 1,881 | — | 1,881 | ||||||||||||
|
Industrial revenue bonds
|
— | 1,150 | — | 1,150 | ||||||||||||
|
Consumer
|
— | 59 | — | 59 | ||||||||||||
| $ | 814 | $ | 5,655 | $ | 223 | $ | 6,692 | |||||||||
|
September 30, 2014
|
||||||||||||||||||||||||
|
Special
|
||||||||||||||||||||||||
|
Satisfactory
|
Watch
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||
|
One- to four-family residential
|
||||||||||||||||||||||||
|
construction
|
$ | 43,163 | $ | — | $ | — | $ | 223 | $ | — | $ | 43,386 | ||||||||||||
|
Subdivision construction
|
33,310 | 21 | — | 2,013 | — | 35,344 | ||||||||||||||||||
|
Land development
|
37,514 | 5,000 | — | 6,067 | — | 48,581 | ||||||||||||||||||
|
Commercial construction
|
361,971 | — | — | — | — | 361,971 | ||||||||||||||||||
|
Owner occupied one- to four-
|
||||||||||||||||||||||||
|
family residential
|
76,166 | 611 | — | 2,207 | — | 78,984 | ||||||||||||||||||
|
Non-owner occupied one- to four-
|
||||||||||||||||||||||||
|
family residential
|
139,070 | 350 | — | 3,994 | — | 143,414 | ||||||||||||||||||
|
Commercial real estate
|
808,064 | 51,967 | — | 12,263 | — | 872,294 | ||||||||||||||||||
|
Other residential
|
341,224 | 10,045 | — | 1,956 | — | 353,225 | ||||||||||||||||||
|
Commercial business
|
347,691 | 446 | — | 1,250 | — | 349,387 | ||||||||||||||||||
|
Industrial revenue bonds
|
41,114 | 622 | — | 1,205 | — | 42,941 | ||||||||||||||||||
|
Consumer auto
|
274,079 | — | — | 171 | — | 274,250 | ||||||||||||||||||
|
Consumer other
|
78,149 | 4 | — | 523 | — | 78,676 | ||||||||||||||||||
|
Home equity lines of credit
|
60,707 | — | — | 445 | — | 61,152 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (TeamBank)
|
15,275 | — | — | 19 | — | 15,294 | ||||||||||||||||||
|
Acquired non--covered loans, net
|
||||||||||||||||||||||||
|
of discounts (TeamBank)
|
28,333 | — | — | 8 | — | 28,341 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (Vantus Bank)
|
43,252 | — | — | 401 | — | 43,653 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (Sun Security Bank)
|
53,859 | — | — | 535 | — | 54,394 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (InterBank)
|
202,904 | — | — | 883 | — | 203,787 | ||||||||||||||||||
|
Acquired non-covered loans,
|
||||||||||||||||||||||||
|
net of discounts (Valley Bank)
|
152,497 | — | — | — | — | 152,497 | ||||||||||||||||||
|
Total
|
$ | 3,138,342 | $ | 69,066 | $ | — | $ | 34,163 | $ | — | $ | 3,241,571 | ||||||||||||
|
December 31, 2013
|
||||||||||||||||||||||||
|
Special
|
||||||||||||||||||||||||
|
Satisfactory
|
Watch
|
Mention
|
Substandard
|
Doubtful
|
Total
|
|||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||
|
One- to four-family residential
|
||||||||||||||||||||||||
|
construction
|
$ | 34,364 | $ | 298 | $ | — | $ | — | $ | — | $ | 34,662 | ||||||||||||
|
Subdivision construction
|
36,524 | 706 | — | 3,179 | — | 40,409 | ||||||||||||||||||
|
Land development
|
45,606 | 1,148 | — | 11,087 | — | 57,841 | ||||||||||||||||||
|
Commercial construction
|
184,019 | — | — | — | — | 184,019 | ||||||||||||||||||
|
Owner occupied one- to four-
|
||||||||||||||||||||||||
|
family residential
|
84,931 | 503 | — | 3,699 | — | 89,133 | ||||||||||||||||||
|
Non-owner occupied one- to four-
|
||||||||||||||||||||||||
|
family residential
|
137,003 | 6,718 | — | 2,187 | — | 145,908 | ||||||||||||||||||
|
Commercial real estate
|
727,668 | 37,937 | — | 15,085 | — | 780,690 | ||||||||||||||||||
|
Other residential
|
311,320 | 12,323 | — | 1,956 | — | 325,599 | ||||||||||||||||||
|
Commercial business
|
307,540 | 1,803 | — | 3,528 | 2,398 | 315,269 | ||||||||||||||||||
|
Industrial revenue bonds
|
39,532 | 675 | — | 2,023 | — | 42,230 | ||||||||||||||||||
|
Consumer auto
|
134,516 | — | — | 201 | — | 134,717 | ||||||||||||||||||
|
Consumer other
|
81,769 | 6 | — | 485 | — | 82,260 | ||||||||||||||||||
|
Home equity lines of credit
|
57,713 | — | — | 570 | — | 58,283 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (TeamBank)
|
49,702 | — | — | 160 | — | 49,862 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (Vantus Bank)
|
57,290 | — | — | 630 | — | 57,920 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (Sun Security Bank)
|
63,360 | — | — | 1,483 | — | 64,843 | ||||||||||||||||||
|
FDIC-supported loans, net of
|
||||||||||||||||||||||||
|
discounts (InterBank)
|
213,539 | — | — | — | — | 213,539 | ||||||||||||||||||
|
Total
|
$ | 2,566,396 | $ | 62,117 | $ | — | $ | 46,273 | $ | 2,398 | $ | 2,677,184 | ||||||||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||||
|
(In Thousands, Except Per Share Data
|
||||||||||
|
and Basis Points Data)
|
||||||||||
|
Impact on net interest income/
|
||||||||||
|
net interest margin (in basis points)
|
$ | 8,848 |
98 bps
|
$ | 8,412 |
101 bps
|
||||
|
Non-interest income
|
(7,438 | ) | (7,310 | ) | ||||||
|
Net impact to pre-tax income
|
$ | 1,410 | $ | 1,102 | ||||||
|
Net impact net of taxes
|
$ | 917 | $ | 716 | ||||||
|
Impact to diluted earnings per common share
|
$ | 0.07 | $ | 0.05 | ||||||
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||
|
September 30, 2014
|
September 30, 2013
|
|||||||||
|
(In Thousands, Except Per Share Data
|
||||||||||
|
and Basis Points Data)
|
||||||||||
|
Impact on net interest income/
|
||||||||||
|
net interest margin (in basis points)
|
$ | 25,836 |
101 bps
|
$ | 26,508 |
103 bps
|
||||
|
Non-interest income
|
(21,915 | ) | (22,529 | ) | ||||||
|
Net impact to pre-tax income
|
$ | 3,921 | $ | 3,979 | ||||||
|
Net impact net of taxes
|
$ | 2,549 | $ | 2,586 | ||||||
|
Impact to diluted earnings per common share
|
$ | 0.19 | $ | 0.19 | ||||||
|
September 30, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 46,222 | $ | 169 | ||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(2,061 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(43,635 | ) | (156 | ) | ||||
|
Expected loss remaining
|
526 | 13 | ||||||
|
Assumed loss sharing recovery percentage
|
83 | % | 77 | % | ||||
|
Estimated loss sharing value
|
438 | 10 | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
327 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
— | — | ||||||
|
FDIC indemnification asset
|
$ | 765 | $ | 10 | ||||
|
December 31, 2013
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 53,553 | $ | 664 | ||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(2,882 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(49,862 | ) | (647 | ) | ||||
|
Expected loss remaining
|
809 | 17 | ||||||
|
Assumed loss sharing recovery percentage
|
82 | % | 76 | % | ||||
|
Estimated loss sharing value
|
665 | 13 | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
593 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(10 | ) | — | |||||
|
FDIC indemnification asset
|
$ | 1,248 | $ | 13 | ||||
|
September 30, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 44,877 | $ | 1,205 | ||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(456 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(43,653 | ) | (1,015 | ) | ||||
|
Expected loss remaining
|
768 | 190 | ||||||
|
Assumed loss sharing recovery percentage
|
74 | % | — | % | ||||
|
Estimated loss sharing value
(1)
|
566 | — | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
278 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
— | — | ||||||
|
FDIC indemnification asset
|
$ | 844 | $ | — | ||||
|
(1)
|
Includes $153,000 impairment of indemnification asset for foreclosed assets. Resolution of certain items related to commercial foreclosed assets did not occur prior to the expiration of the non-single-family loss sharing agreement for Vantus Bank on September 30, 2014.
|
|
December 31, 2013
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 60,011 | $ | 1,986 | ||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(1,202 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(57,920 | ) | (1,092 | ) | ||||
|
Expected loss remaining
|
889 | 894 | ||||||
|
Assumed loss sharing recovery percentage
|
78 | % | 80 | % | ||||
|
Estimated loss sharing value
|
690 | 716 | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
919 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(32 | ) | — | |||||
|
FDIC indemnification asset
|
$ | 1,577 | $ | 716 | ||||
|
September 30, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 62,722 | $ | 2,598 | ||||
|
Reclassification from nonaccretable discount to accretable discount
due to change in expected losses (net of accretion to date)
|
(3,540 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(54,394 | ) | (1,521 | ) | ||||
|
Expected loss remaining
|
4,788 | 1,077 | ||||||
|
Assumed loss sharing recovery percentage
|
66 | % | 80 | % | ||||
|
Estimated loss sharing value
|
3,173 | 862 | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
2,827 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(363 | ) | (63 | ) | ||||
|
FDIC indemnification asset
|
$ | 5,637 | $ | 799 | ||||
|
December 31, 2013
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 78,524 | $ | 3,582 | ||||
|
Non-credit premium/(discount), net of activity since acquisition date
|
(105 | ) | — | |||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(5,062 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(64,843 | ) | (2,193 | ) | ||||
|
Expected loss remaining
|
8,514 | 1,389 | ||||||
|
Assumed loss sharing recovery percentage
|
70 | % | 80 | % | ||||
|
Estimated loss sharing value
|
5,974 | 1,111 | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
4,049 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(680 | ) | (93 | ) | ||||
|
FDIC indemnification asset
|
$ | 9,343 | $ | 1,018 | ||||
|
September 30, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 254,427 | $ | 5,076 | ||||
|
Non-credit premium/(discount), net of activity since acquisition date
|
1,488 | — | ||||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(23,518 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(203,787 | ) | (3,976 | ) | ||||
|
Expected loss remaining
|
28,610 | 1,100 | ||||||
|
Assumed loss sharing recovery percentage
|
82 | % | 80 | % | ||||
|
Estimated loss sharing value
(1)
|
23,444 | 880 | ||||||
|
FDIC loss share clawback
|
3,793 | — | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
18,814 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(3,350 | ) | (33 | ) | ||||
|
FDIC indemnification asset
|
$ | 42,701 | $ | 847 | ||||
|
(1)
|
Includes $400,000 impairment of indemnification asset for loans
|
|
December 31, 2013
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis for loss sharing determination,
|
||||||||
|
net of activity since acquisition date
|
$ | 284,975 | $ | 6,543 | ||||
|
Non-credit premium/(discount), net of activity since acquisition date
|
1,905 | — | ||||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
(21,218 | ) | — | |||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(213,539 | ) | (5,073 | ) | ||||
|
Expected loss remaining
|
52,123 | 1,470 | ||||||
|
Assumed loss sharing recovery percentage
|
82 | % | 80 | % | ||||
|
Estimated loss sharing value
|
42,654 | 1,176 | ||||||
|
FDIC loss share clawback
|
2,893 | — | ||||||
|
Indemnification asset to be amortized resulting from
|
||||||||
|
change in expected losses
|
16,974 | — | ||||||
|
Accretable discount on FDIC indemnification asset
|
(4,874 | ) | (33 | ) | ||||
|
FDIC indemnification asset
|
$ | 57,647 | $ | 1,143 | ||||
|
September 30, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis, net of activity since acquisition date
|
$ | 179,065 | $ | — | ||||
|
Non-credit premium/(discount), net of activity since acquisition date
|
1,752 | — | ||||||
|
Reclassification from nonaccretable discount to accretable discount
|
||||||||
|
due to change in expected losses (net of accretion to date)
|
— | — | ||||||
|
Original estimated fair value of assets, net of activity since
|
||||||||
|
acquisition date
|
(152,497 | ) | — | |||||
|
Expected loss remaining
|
$ | 28,320 | $ | — | ||||
|
June 20, 2014
|
||||||||
|
Foreclosed
|
||||||||
|
Loans
|
Assets
|
|||||||
|
(In Thousands)
|
||||||||
|
Initial basis
|
$ | 193,186 | $ | — | ||||
|
Non-credit premium/(discount)
|
2,015 | — | ||||||
|
Original estimated fair value of assets
|
(165,098 | ) | — | |||||
|
Expected loss remaining
|
$ | 30,103 | $ | — | ||||
|
Sun Security
|
||||||||||||||||||||
|
TeamBank
|
Vantus Bank
|
Bank
|
InterBank
|
Valley Bank
|
||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
Balance, July 1, 2013
|
$ | 8,610 | $ | 8,647 | $ | 10,055 | $ | 34,967 | $ | — | ||||||||||
|
Accretion
|
(1,450 | ) | (1,832 | ) | (4,795 | ) | (7,034 | ) | — | |||||||||||
|
Reclassification from
|
||||||||||||||||||||
|
nonaccretable yield
(1)
|
1,109 | (379 | ) | 5 ,293 | 7,774 | — | ||||||||||||||
|
Balance, September 30, 2013
|
$ | 8,269 | $ | 6,436 | $ | 10,553 | $ | 35,707 | $ | — | ||||||||||
|
Balance July 1, 2014
|
$ | 7,434 | $ | 4,578 | $ | 9,427 | $ | 41,108 | $ | 22,811 | ||||||||||
|
Accretion
|
(887 | ) | (859 | ) | (2,119 | ) | (10,002 | ) | (2,062 | ) | ||||||||||
|
Reclassification from
|
||||||||||||||||||||
|
nonaccretable yield
(1)
|
725 | 916 | 789 | 4,857 | — | |||||||||||||||
|
Balance, September 30, 2014
|
$ | 7,272 | $ | 4,635 | $ | 8,097 | $ | 35,963 | $ | 20,749 | ||||||||||
|
(1)
|
Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The numbers also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank and InterBank for the three months ended September 30, 2014, totaling $522,000, $831,000, $139,000 and $707,000, respectively, and for the three months ended September 30, 2013, totaling $340,000, $0, $4.3 million and $7.3 million, respectively. There have not yet been any changes to the expected accretion of the loan pools for Valley Bank.
|
|
Sun Security
|
||||||||||||||||||||
|
TeamBank
|
Vantus Bank
|
Bank
|
InterBank
|
Valley Bank
|
||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||
|
Balance, January 1, 2013
|
$ | 12,128 | $ | 13,538 | $ | 11,259 | $ | 42,574 | $ | — | ||||||||||
|
Accretion
|
(7,050 | ) | (7,492 | ) | (13,021 | ) | (20,423 | ) | — | |||||||||||
|
Reclassification from
|
||||||||||||||||||||
|
nonaccretable yield
(1)
|
3,191 | 390 | 12,315 | 13,556 | — | |||||||||||||||
|
Balance, September 30, 2013
|
$ | 8,269 | $ | 6,436 | $ | 10,553 | $ | 35,707 | $ | — | ||||||||||
|
Balance January 1, 2014
|
$ | 7,402 | $ | 5,725 | $ | 11,113 | $ | 40,095 | $ | — | ||||||||||
|
Additions
|
— | — | — | — | 22,976 | |||||||||||||||
|
Accretion
|
(3,169 | ) | (2,990 | ) | (7,343 | ) | (28,404 | ) | (2,227 | ) | ||||||||||
|
Reclassification from
|
||||||||||||||||||||
|
nonaccretable yield
(1)
|
3,039 | 1,900 | 4,327 | 24,272 | — | |||||||||||||||
|
Balance, September 30, 2014
|
$ | 7,272 | $ | 4,635 | $ | 8,097 | $ | 35,963 | $ | 20,749 | ||||||||||
|
(1)
|
Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The numbers also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank and InterBank for the nine months ended September 30, 2014, totaling $2.8 million, $1.8 million, $1.5 million and $2.4 million, respectively, and for the nine months ended September 30, 2013, totaling $2.5 million, $516,000, $9.0 million and $14.9 million, respectively. There have not yet been any changes to the expected accretion of the loan pools for Valley Bank.
|
|
September 30,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Foreclosed assets held for sale
|
||||||||
|
One- to four-family construction
|
$ | — | $ | — | ||||
|
Subdivision construction
|
9,778 | 11,652 | ||||||
|
Land development
|
17,752 | 16,788 | ||||||
|
Commercial construction
|
— | 2,132 | ||||||
|
One- to four-family residential
|
1,564 | 744 | ||||||
|
Other residential
|
3,577 | 5,900 | ||||||
|
Commercial real estate
|
1,779 | 4,135 | ||||||
|
Commercial business
|
59 | 77 | ||||||
|
Consumer
|
565 | 969 | ||||||
| 35,074 | 42,397 | |||||||
|
FDIC-supported foreclosed assets, net of discounts
|
6,668 | 9,006 | ||||||
|
Foreclosed assets held for sale, net
|
41,742 | 51,403 | ||||||
|
Other real estate owned not acquired through
|
||||||||
|
foreclosure
|
2,020 | 2,111 | ||||||
|
Other real estate owned
|
$ | 43,762 | $ | 53,514 | ||||
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Net (gain) loss on sales of foreclosed assets
|
$ | 126 | $ | 27 | ||||
|
Valuation write-downs
|
158 | 258 | ||||||
|
Operating expenses, net of rental income
|
698 | 783 | ||||||
| $ | 982 | $ | 1,068 | |||||
|
Nine Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Net (gain) loss on sales of foreclosed assets
|
$ | 72 | $ | (255 | ) | |||
|
Valuation write-downs
|
1,357 | 1,313 | ||||||
|
Operating expenses, net of rental income
|
1,744 | 2,420 | ||||||
| $ | 3,173 | $ | 3,478 | |||||
|
September 30,
|
December 31,
|
||||
|
2014
|
2013
|
||||
|
(In Thousands)
|
|||||
|
Time Deposits:
|
|||||
|
0.00% - 0.99%
|
$ |
802,532
|
$ |
669,698
|
|
|
1.00% - 1.99%
|
245,047
|
251,118
|
|||
|
2.00% - 2.99%
|
65,449
|
61,042
|
|||
|
3.00% - 3.99%
|
9,424
|
9,413
|
|||
|
4.00% - 4.99%
|
1,712
|
1,852
|
|||
|
5.00% and above
|
420
|
819
|
|||
|
Total time deposits (0.77% - 0.69%)
|
1,124,584
|
993,942
|
|||
|
Non-interest-bearing demand deposits
|
521,705
|
522,805
|
|||
|
Interest-bearing demand and savings deposits (0.19% - 0.20%)
|
1,424,881
|
1,291,879
|
|||
|
Total Deposits
|
$ |
3,071,170
|
$ |
2,808,626
|
|
|
September 30, 2014
|
December 31, 2013
|
|||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Interest
|
Interest
|
|||||||||||||||
|
Due In
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||||||||
|
(In Thousands)
|
(In Thousands)
|
(In Thousands)
|
||||||||||||||
|
2014
|
$ | 149,015 | 0.21 | % | $ | 2,315 | 1.02 | % | ||||||||
|
2015
|
10,065 | 3.87 | 10,065 | 3.87 | ||||||||||||
|
2016
|
70 | 5.06 | 25,070 | 3.81 | ||||||||||||
|
2017
|
30,825 | 3.20 | 85,825 | 3.92 | ||||||||||||
|
2018
|
81 | 5.06 | 81 | 5.06 | ||||||||||||
|
2019 and thereafter
|
529 | 5.51 | 529 | 5.51 | ||||||||||||
| 190,585 | 0.91 | 123,885 | 3.85 | |||||||||||||
|
Unamortized fair value adjustment
|
79 | 2,872 | ||||||||||||||
| $ | 190,664 | $ | 126,757 | |||||||||||||
|
Three Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Tax at statutory rate
|
35.0 | % | 35.0 | % | ||||
|
Nontaxable interest and dividends
|
(3.1 | ) | (4.3 | ) | ||||
|
Tax credits
|
(8.4 | ) | (12.2 | ) | ||||
|
State taxes
|
1.7 | 3.0 | ||||||
|
Other
|
0.2 | (1.4 | ) | |||||
| 25.4 | % | 20.1 | % | |||||
|
Nine Months Ended September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Tax at statutory rate
|
35.0 | % | 35.0 | % | ||||
|
Nontaxable interest and dividends
|
(3.3 | ) | (4.3 | ) | ||||
|
Tax credits
|
(9.2 | ) | (11.1 | ) | ||||
|
State taxes
|
1.5 | 2.1 | ||||||
|
Other
|
0.4 | (0.2 | ) | |||||
| 24.4 | % | 21.5 | % | |||||
|
·
|
Quoted prices in active markets for identical assets or liabilities (Level 1): Inputs that are quoted unadjusted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An active market for the asset is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
·
|
Other observable inputs (Level 2): Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets, quoted prices for securities in inactive markets and inputs derived principally from or corroborated by observable market data by correlation or other means.
|
|
·
|
Significant unobservable inputs (Level 3): Inputs that reflect assumptions of a source independent of the reporting entity or the reporting entity's own assumptions that are supported by little or no market activity or observable inputs.
|
|
Fair value measurements using
|
||||||||||||||||
|
Quoted prices
|
||||||||||||||||
|
in active
|
||||||||||||||||
|
markets
|
Other
|
Significant
|
||||||||||||||
|
for identical
|
observable
|
unobservable
|
||||||||||||||
|
assets
|
inputs
|
inputs
|
||||||||||||||
|
Fair value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
September 30, 2014
|
||||||||||||||||
|
U.S. government agencies
|
$ | 18,937 | $ | — | $ | 18,937 | $ | — | ||||||||
|
Mortgage-backed securities
|
276,627 | — | 276,627 | — | ||||||||||||
|
States and political subdivisions
|
126,547 | — | 126,547 | — | ||||||||||||
|
Equity securities
|
3,045 | — | 3,045 | — | ||||||||||||
|
Mortgage servicing rights
|
189 | — | — | 189 | ||||||||||||
|
Interest rate derivative asset
|
2,050 | — | — | 2,050 | ||||||||||||
|
Interest rate derivative liability
|
(1,489 | ) | — | — | (1,489 | ) | ||||||||||
|
December 31, 2013
|
||||||||||||||||
|
U.S. government agencies
|
$ | 17,255 | $ | — | $ | 17,255 | $ | — | ||||||||
|
Mortgage-backed securities
|
367,578 | — | 367,578 | — | ||||||||||||
|
Small Business Administration loan pools
|
44,855 | — | 44,855 | — | ||||||||||||
|
States and political subdivisions
|
122,724 | — | 122,724 | — | ||||||||||||
|
Equity securities
|
2,869 | — | 2,869 | — | ||||||||||||
|
Mortgage servicing rights
|
211 | — | — | 211 | ||||||||||||
|
Interest rate derivative asset
|
2,544 | — | — | 2,544 | ||||||||||||
|
Interest rate derivative liability
|
(1,613 | ) | — | — | (1,613 | ) | ||||||||||
|
Mortgage Servicing Rights
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, July 1
|
$ | 196 | $ | 246 | ||||
|
Additions
|
28 | 32 | ||||||
|
Amortization
|
(35 | ) | (42 | ) | ||||
|
Balance, September 30
|
$ | 189 | $ | 236 | ||||
|
Mortgage Servicing Rights
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, January 1
|
$ | 211 | $ | 152 | ||||
|
Additions
|
81 | 224 | ||||||
|
Amortization
|
(103 | ) | (140 | ) | ||||
|
Balance, September 30
|
$ | 189 | $ | 236 | ||||
|
Interest Rate Derivative Asset
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, July 1
|
$ | 1,722 | $ | 1,379 | ||||
|
Change in fair value through earnings
|
(210 | ) | 182 | |||||
|
Balance, September 30
|
$ | 1,512 | $ | 1,561 | ||||
|
Interest Rate Derivative Asset
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, January 1
|
$ | 1,859 | $ | 2,112 | ||||
|
Change in fair value through earnings
|
(347 | ) | (551 | ) | ||||
|
Balance, September 30
|
$ | 1,512 | $ | 1,561 | ||||
|
Interest Rate Cap Derivative Asset Designated as Hedging Instrument
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, July 1
|
$ | 462 | $ | — | ||||
|
Additions
|
— | 738 | ||||||
|
Change in fair value through other
|
||||||||
|
comprehensive income
|
76 | (69 | ) | |||||
|
Balance, September 30
|
$ | 538 | $ | 669 | ||||
|
Interest Rate Cap Derivative Asset Designated as Hedging Instrument
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, January 1
|
$ | 685 | $ | — | ||||
|
Additions
|
— | 738 | ||||||
|
Change in fair value through other
|
||||||||
|
comprehensive income
|
(147 | ) | (69 | ) | ||||
|
Balance, September 30
|
$ | 538 | $ | 669 | ||||
|
Interest Rate Swap Liability
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, July 1
|
$ | 1,711 | $ | 1,019 | ||||
|
Change in fair value through earnings
|
(222 | ) | 307 | |||||
|
Balance, September 30
|
$ | 1,489 | $ | 1,326 | ||||
|
Interest Rate Swap Liability
|
||||||||
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
||||||||
|
Balance, January 1
|
$ | 1,613 | $ | 2,160 | ||||
|
Change in fair value through earnings
|
(124 | ) | (834 | ) | ||||
|
Balance, September 30
|
$ | 1,489 | $ | 1,326 | ||||
|
Fair Value Measurements Using
|
||||||||||||||||
|
Quoted prices
|
||||||||||||||||
|
in active
|
||||||||||||||||
|
markets
|
Other
|
Significant
|
||||||||||||||
|
for identical
|
observable
|
unobservable
|
||||||||||||||
|
assets
|
inputs
|
inputs
|
||||||||||||||
|
Fair value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
|
(In Thousands)
|
||||||||||||||||
|
September 30, 2014
|
||||||||||||||||
|
Impaired loans
|
||||||||||||||||
|
One- to four-family residential construction
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Subdivision construction
|
275 | — | — | 275 | ||||||||||||
|
Land development
|
3,952 | — | — | 3,952 | ||||||||||||
|
Owner occupied one- to four-family residential
|
1,505 | — | — | 1,505 | ||||||||||||
|
Non-owner occupied one- to four-family residential
|
954 | — | — | 954 | ||||||||||||
|
Commercial real estate
|
5,343 | — | — | 5,343 | ||||||||||||
|
Other residential
|
— | — | — | — | ||||||||||||
|
Commercial business
|
317 | — | — | 317 | ||||||||||||
|
Consumer auto
|
46 | — | — | 46 | ||||||||||||
|
Consumer other
|
411 | — | — | 411 | ||||||||||||
|
Home equity lines of credit
|
239 | — | — | 239 | ||||||||||||
|
Total impaired loans
|
$ | 13,042 | $ | — | $ | — | $ | 13,042 | ||||||||
|
Foreclosed assets held for sale
|
$ | 1,887 | $ | — | $ | — | $ | 1,887 | ||||||||
|
December 31, 2013
|
||||||||||||||||
|
Impaired loans
|
||||||||||||||||
|
One- to four-family residential construction
|
$ | — | $ | — | $ | — | $ | — | ||||||||
|
Subdivision construction
|
145 | — | — | 145 | ||||||||||||
|
Land development
|
1,474 | — | — | 1,474 | ||||||||||||
|
Owner occupied one- to four-family residential
|
349 | — | — | 349 | ||||||||||||
|
Non-owner occupied one- to four-family residential
|
388 | — | — | 388 | ||||||||||||
|
Commercial real estate
|
5,224 | — | — | 5,224 | ||||||||||||
|
Other residential
|
1,440 | — | — | 1,440 | ||||||||||||
|
Commercial business
|
61 | — | — | 61 | ||||||||||||
|
Consumer auto
|
19 | — | — | 19 | ||||||||||||
|
Consumer other
|
275 | — | — | 275 | ||||||||||||
|
Home equity lines of credit
|
70 | — | — | 70 | ||||||||||||
|
Total impaired loans
|
$ | 9,445 | $ | — | $ | — | $ | 9,445 | ||||||||
|
Foreclosed assets held for sale
|
$ | 2,169 | $ | — | $ | — | $ | 2,169 | ||||||||
|
September 30, 2014
|
December 31, 2013
|
|||||||||||||||||||||||
|
Carrying
|
Fair
|
Hierarchy
|
Carrying
|
Fair
|
Hierarchy
|
|||||||||||||||||||
|
Amount
|
Value
|
Level
|
Amount
|
Value
|
Level
|
|||||||||||||||||||
| (In Thousands) | ||||||||||||||||||||||||
|
Financial assets
|
||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 221,386 | $ | 221,386 | 1 | $ | 227,925 | $ | 227,925 | 1 | ||||||||||||||
|
Held-to-maturity securities
|
450 | 505 | 2 | 805 | 912 | 2 | ||||||||||||||||||
|
Mortgage loans held for sale
|
30,361 | 30,361 | 2 | 7,239 | 7,239 | 2 | ||||||||||||||||||
|
Loans, net of allowance for loan losses
|
2,921,310 | 2,931,098 | 3 | 2,439,530 | 2,442,917 | 3 | ||||||||||||||||||
|
Accrued interest receivable
|
11,214 | 11,214 | 3 | 11,408 | 11,408 | 3 | ||||||||||||||||||
|
Investment in FHLB stock
|
12,013 | 12,013 | 3 | 9,822 | 9,822 | 3 | ||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||||||
|
Deposits
|
3,071,170 | 3,076,464 | 3 | 2,808,626 | 2,813,779 | 3 | ||||||||||||||||||
|
FHLB advances
|
190,664 | 193,004 | 3 | 126,757 | 131,281 | 3 | ||||||||||||||||||
|
Short-term borrowings
|
172,983 | 172,983 | 3 | 136,109 | 136,109 | 3 | ||||||||||||||||||
|
Structured repurchase agreements
|
— | — | 3 | 50,000 | 53,485 | 3 | ||||||||||||||||||
|
Subordinated debentures
|
30,929 | 30,929 | 3 | 30,929 | 30,929 | 3 | ||||||||||||||||||
|
Accrued interest payable
|
1,024 | 1,024 | 3 | 1,099 | 1,099 | 3 | ||||||||||||||||||
|
Unrecognized financial instruments (net of
|
||||||||||||||||||||||||
|
contractual value)
|
||||||||||||||||||||||||
|
Commitments to originate loans
|
— | — | 3 | — | — | 3 | ||||||||||||||||||
|
Letters of credit
|
31 | 31 | 3 | 76 | 76 | 3 | ||||||||||||||||||
|
Lines of credit
|
— | — | 3 | — | — | 3 | ||||||||||||||||||
|
Location in
|
Fair Value
|
||||||||
|
Consolidated Statements
|
September 30,
|
December 31,
|
|||||||
|
of Financial Condition
|
2014
|
2013
|
|||||||
|
(In Thousands)
|
|||||||||
|
Derivatives designated as
|
|||||||||
|
hedging
instruments
|
|||||||||
|
Interest rate caps
|
Prepaid expenses and other assets
|
$ | 538 | $ | 685 | ||||
|
Total
derivatives designated
|
|||||||||
|
as hedging
instruments
|
$ | 538 | $ | 685 | |||||
|
Derivatives not designated
|
|||||||||
|
as hedging
instruments
|
|||||||||
|
Asset Derivatives
|
|||||||||
|
Interest rate products
|
Prepaid expenses and other assets
|
$ | 1,512 | $ | 1,859 | ||||
|
Total
derivatives not designated
|
|||||||||
|
as hedging
instruments
|
$ | 1,512 | $ | 1,859 | |||||
|
Liability Derivatives
|
|||||||||
|
Interest rate products
|
Accrued expenses and other liabilities
|
$ | 1,489 | $ | 1,613 | ||||
|
Total
derivatives not designated
|
|||||||||
|
as
hedging instruments
|
$ | 1,489 | $ | 1,613 | |||||
|
Amount of Gain (Loss) Recognized in OCI
|
||||||||
|
Cash Flow Hedges
|
Three Months Ended September 30,
|
|||||||
|
2014
|
2013
|
|||||||
| (In Thousands) | ||||||||
|
Interest rate cap
|
$ | 53 | $ | ( 45 | ) | |||
|
Amount of Gain (Loss) Recognized in OCI
|
||||||||
|
Cash Flow Hedges
|
Nine Months Ended September 30,
|
|||||||
|
2014
|
2013
|
|||||||
| (In Thousands) | ||||||||
|
Interest rate cap
|
$ | (90 | ) | $ | ( 45 | ) | ||
|
June 20,
|
||||
|
2014
|
||||
|
(In Thousands)
|
||||
|
Cash
|
$ | 2,729 | ||
|
Due from banks
|
106,680 | |||
|
Cash and cash equivalents
|
109,409 | |||
|
Investment securities
|
88,513 | |||
|
Loans receivable, net of discount on loans purchased of $30,102
|
165,098 | |||
|
Accrued interest receivable
|
1,004 | |||
|
Premises
|
10,850 | |||
|
Core deposit intangible
|
2,800 | |||
|
Other assets
|
1,060 | |||
|
Total assets acquired
|
378,734 | |||
|
Liabilities
|
||||
|
Demand and savings deposits
|
186,902 | |||
|
Time deposits
|
179,125 | |||
|
Total deposits
|
366,027 | |||
|
Securities sold under reverse repurchase agreements with customers
|
567 | |||
|
Accounts payable
|
561 | |||
|
Accrued interest payable
|
182 | |||
|
Advances from borrowers for taxes and insurance
|
592 | |||
|
Total liabilities assumed
|
367,929 | |||
|
Gain recognized on business acquisition
|
$ | 10,805 | ||
|
June 20,
|
||||
|
2014
|
||||
|
(In Thousands)
|
||||
|
Net liabilities as determined by the FDIC
|
$ | (21,897 | ) | |
|
Cash transferred by the FDIC
|
59,394 | |||
|
Discount per Purchase and Assumption Agreement
|
37,497 | |||
|
Purchase accounting adjustments
|
||||
|
Loans
|
(28,088 | ) | ||
|
Deposits
|
(399 | ) | ||
|
Investments
|
(1,005 | ) | ||
|
Core deposit intangible
|
2,800 | |||
|
Gain recognized on business acquisition
|
$ | 10,805 | ||
|
FASB ASC
|
||||||||||
|
FASB
|
310-30 | |||||||||
|
ASC
|
by
|
|||||||||
| 310-30 |
Policy
|
|||||||||
|
Loans
|
Loans
|
Total
|
||||||||
|
(In Thousands)
|
||||||||||
|
Loans
|
$ | 3,920 | $ | 161,178 | $ |
165,098
|
||||
|
·
|
In September 2014, two banking centers were closed - one in Lamar, Mo., and one in Johnston, Iowa. Both of these offices were leased and were underutilized. Customer accounts have been moved to other Great Southern locations.
|
|
·
|
Construction of a full-service banking center in Columbia, Mo., is underway. The new banking center site is located at 3200 S. Providence Road and is expected to open late in the first quarter of 2015.
|
|
·
|
The Company recently purchased a 20,000-square-foot former bank office building in Leawood, Johnson County, Kan., a suburb of the Kansas City metropolitan market area. Scheduled to be open for business in mid-2015, the office will house the Kansas City commercial lending group, currently located in nearby Overland Park, Kan., and a retail banking center. Additional space in the building is leased to tenants unrelated to the Company.
|
|
Beginning
Balance,
January 1
|
Additions
to Non-
Performing
|
Removed
from Non-
Performing
|
Transfers to
Potential
Problem
Loans
|
Transfers to
Foreclosed
Assets
|
Charge-
Offs
|
Payments
|
Ending
Balance,
September 30
|
|||||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||||||
|
One- to four-family construction
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Subdivision construction
|
871 | 2,748 | — | — | (688 | ) | (1,037 | ) | (448 | ) | 1,446 | |||||||||||||||||||||
|
Land development
|
338 | 102 | — | — | (65 | ) | (80 | ) | (29 | ) | 266 | |||||||||||||||||||||
|
Commercial construction
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
One- to four-family residential
|
4,361 | 5,171 | (76 | ) | ( 546 | ) | (2,075 | ) | (790 | ) | (1,096 | ) | 4,949 | |||||||||||||||||||
|
Other residential
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
Commercial real estate
|
6,205 | 2,838 | (1,200 | ) | — | — | (442 | ) | (4,434 | ) | 2,967 | |||||||||||||||||||||
|
Commercial business
|
7,231 | 336 | (2,715 | ) | — | — | (1,974 | ) | (1,246 | ) | 1,632 | |||||||||||||||||||||
|
Consumer
|
900 | 735 | (273 | ) | (52 | ) | (28 | ) | (130 | ) | (371 | ) | 781 | |||||||||||||||||||
|
Total
|
$ | 19,906 | $ | 11,930 | $ | (4,264 | ) | $ | (598 | ) | $ | (2,856 | ) | $ | (4,453 | ) | $ | (7,624 | ) | $ | 12,041 | |||||||||||
|
Beginning
Balance,
January 1
|
Additions to
Potential
Problem
|
Removed
from
Potential
Problem
|
Transfers to
Non-
Performing
|
Transfers to
Foreclosed
Assets
|
Charge-
Offs
|
Payments
|
Ending
Balance,
September 30
|
|||||||||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||||||||||
|
One- to four-family construction
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
|
Subdivision construction
|
2,201 | 864 | — | (1,806 | ) | — | (500 | ) | (24 | ) | 735 | |||||||||||||||||||||
|
Land development
|
10,857 | — | (5,000 | ) | — | — | — | — | 5,857 | |||||||||||||||||||||||
|
Commercial construction
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
|
One- to four-family residential
|
2,193 | 2,208 | (250 | ) | (2,340 | ) | — | — | (52 | ) | 1,759 | |||||||||||||||||||||
|
Other residential
|
1,956 | — | — | — | — | — | — | 1,956 | ||||||||||||||||||||||||
|
Commercial real estate
|
8,737 | 4,557 | (1,905 | ) | (598 | ) | (417 | ) | (381 | ) | (317 | ) | 9,676 | |||||||||||||||||||
|
Commercial business
|
860 | 231 | (43 | ) | (225 | ) | — | — | — | 823 | ||||||||||||||||||||||
|
Consumer
|
183 | 145 | — | (6 | ) | — | (26 | ) | (30 | ) | 266 | |||||||||||||||||||||
|
Total
|
$ | 26,987 | $ | 8,005 | $ | (7,198 | ) | $ | (4,975 | ) | $ | (417 | ) | $ | (907 | ) | $ | (423 | ) | $ | 21,072 | |||||||||||
|
Beginning
Balance,
January 1
|
Additions
|
ORE
Sales
|
Capitalized
Costs
|
ORE Write-
Downs
|
Ending
Balance,
September 30
|
|||||||||||||||||||
|
(In Thousands)
|
||||||||||||||||||||||||
|
One- to four-family construction
|
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
|
Subdivision construction
|
11,652 | 688 | (2,545 | ) | — | (17 | ) | 9,778 | ||||||||||||||||
|
Land development
|
18,920 | 74 | (270 | ) | — | (972 | ) | 17,752 | ||||||||||||||||
|
Commercial construction
|
— | — | — | — | — | — | ||||||||||||||||||
|
One- to four-family residential
|
744 | 2,218 | (1,349 | ) | — | (49 | ) | 1,564 | ||||||||||||||||
|
Other residential
|
5,900 | — | (2,419 | ) | 96 | — | 3,577 | |||||||||||||||||
|
Commercial real estate
|
4,135 | 417 | (2,773 | ) | — | — | 1,779 | |||||||||||||||||
|
Commercial business
|
77 | — | (4 | ) | — | (14 | ) | 59 | ||||||||||||||||
|
Consumer
|
969 | 2,357 | (2,719 | ) | — | (42 | ) | 565 | ||||||||||||||||
|
Total
|
$ | 42,397 | $ | 5,754 | $ | (12,079 | ) | $ | 96 | $ | (1,094 | ) | $ | 35,074 | ||||||||||
|
September 30,
2014
(2)
|
Three Months Ended
September 30, 2014
|
Three Months Ended
September 30, 2013
|
|||||||||||||||||||||
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Interest-earning assets:
|
|||||||||||||||||||||||
|
Loans receivable:
|
|||||||||||||||||||||||
|
One- to four-family residential
|
4.63
|
%
|
$
|
550,479
|
$
|
11,353
|
8.18
|
%
|
$
|
461,892
|
$
|
8,434
|
7.24
|
%
|
|||||||||
|
Other residential
|
4.57
|
388,799
|
5,462
|
5.57
|
285,040
|
5,754
|
8.01
|
||||||||||||||||
|
Commercial real estate
|
4.46
|
932,658
|
12,129
|
5.16
|
817,080
|
12,401
|
6.02
|
||||||||||||||||
|
Construction
|
4.33
|
274,951
|
3,550
|
5.12
|
210,072
|
3,303
|
6.24
|
||||||||||||||||
|
Commercial business
|
4.73
|
307,914
|
4,168
|
5.37
|
248,826
|
3,850
|
6.14
|
||||||||||||||||
|
Other loans
|
5.29
|
428,946
|
7,625
|
7.05
|
303,776
|
5,695
|
7.44
|
||||||||||||||||
|
Industrial revenue bonds (1)
|
5.47
|
47,633
|
661
|
5.50
|
45,333
|
650
|
5.68
|
||||||||||||||||
|
Total loans receivable
|
4.78
|
2,931,380
|
44,948
|
6.08
|
2,372,019
|
40,087
|
6.70
|
||||||||||||||||
|
|
|||||||||||||||||||||||
|
Investment securities (1)
|
2.97
|
486,040
|
2,592
|
2.12
|
667,950
|
2,820
|
1.68
|
||||||||||||||||
|
Other interest-earning assets
|
0.24
|
148,228
|
67
|
0.18
|
246,708
|
112
|
0.18
|
||||||||||||||||
|
Total interest-earning assets
|
4.39
|
3,565,648
|
47,607
|
5.30
|
3,286,677
|
43,019
|
5.19
|
||||||||||||||||
|
Non-interest-earning assets:
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
101,239
|
90,021
|
|||||||||||||||||||||
|
Other non-earning assets
|
266,846
|
295,593
|
|||||||||||||||||||||
|
Total assets
|
$
|
3,933,733
|
$
|
3,672,291
|
|||||||||||||||||||
|
Interest-bearing liabilities:
|
|||||||||||||||||||||||
|
Interest-bearing demand and savings
|
0.19
|
$
|
1,467,364
|
789
|
0.21
|
$
|
1,336,049
|
710
|
0.21
|
||||||||||||||
|
Time deposits
|
0.77
|
1,090,111
|
2,095
|
0.76
|
1,034,460
|
2,112
|
0.81
|
||||||||||||||||
|
Total deposits
|
0.44
|
2,557,475
|
2,884
|
0.45
|
2,370,509
|
2,822
|
0.47
|
||||||||||||||||
|
Short-term borrowings and structured
repurchase agreements
|
0.03
|
161,178
|
13
|
0.03
|
220,645
|
587
|
1.06
|
||||||||||||||||
|
Subordinated debentures issued to capital trusts
|
1.81
|
30,929
|
143
|
1.83
|
30,929
|
141
|
1.81
|
||||||||||||||||
|
FHLB advances
|
0.91
|
214,282
|
461
|
0.85
|
129,488
|
1,005
|
3.08
|
||||||||||||||||
|
Total interest-bearing liabilities
|
0.51
|
2,963,864
|
3,501
|
0.47
|
2,751,571
|
4,555
|
0.66
|
||||||||||||||||
|
Non-interest-bearing liabilities:
|
|||||||||||||||||||||||
|
Demand deposits
|
544,760
|
523,578
|
|||||||||||||||||||||
|
Other liabilities
|
18,397
|
19,689
|
|||||||||||||||||||||
|
Total liabilities
|
3,527,021
|
3,294,838
|
|||||||||||||||||||||
|
Stockholders’ equity
|
406,712
|
377,453
|
|||||||||||||||||||||
|
Total liabilities and stockholders’ equity
|
$
|
3,933,733
|
$
|
3,672,291
|
|||||||||||||||||||
|
Net interest income:
|
|||||||||||||||||||||||
|
Interest rate spread
|
3.88%
|
$
|
44,106
|
4.83
|
%
|
$
|
38,464
|
4.53
|
%
|
||||||||||||||
|
Net interest margin*
|
4.91
|
%
|
4.64
|
%
|
|||||||||||||||||||
|
Average interest-earning assets to
average interest-bearing liabilities
|
120.3
|
%
|
119.4
|
%
|
|||||||||||||||||||
|
_____________________
|
||||||||||||||||||||||||
|
*
|
Defined as the Company’s net interest income divided by total interest-earning assets.
|
|||||||||||||||||||||||
|
(1)
|
Of the total average balances of investment securities, average tax-exempt investment securities were $88.4 million and $77.9 million for the three months ended September 30, 2014 and 2013, respectively. In addition, average tax-exempt loans and industrial revenue bonds were $39.0 million and $37.3 million for the three months ended September 30, 2014 and 2013, respectively. Interest income on tax-exempt assets included in this table was $1.4 million and $1.2 million for the three months ended September 30, 2014 and 2013, respectively. Interest income net of disallowed interest expense related to tax-exempt assets was $1.4 million and $1.2 million for the three months ended September 30, 2014 and 2013, respectively.
|
|
|
(2)
|
The yield/rate on loans at September 30, 2014 does not include the impact of the accretable yield (income) on loans acquired in the FDIC-assisted transactions. See “Net Interest Income” for a discussion of the effect on results of operations for the three months ended September 30, 2014.
|
|
September 30, 2014
(2)
|
Nine Months Ended
September 30, 2014
|
Nine Months Ended
September 30, 2013
|
|||||||||||||||||||||
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
Average
Balance
|
Interest
|
Yield/
Rate
|
|||||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||
|
Interest-earning assets:
|
|||||||||||||||||||||||
|
Loans receivable:
|
|||||||||||||||||||||||
|
One- to four-family residential
|
4.63
|
%
|
$
|
483,101
|
$
|
30,709
|
8.50
|
%
|
$
|
481,032
|
$
|
25,835
|
7.18
|
%
|
|||||||||
|
Other residential
|
4.57
|
367,907
|
16,013
|
5.82
|
302,603
|
17,948
|
7.93
|
||||||||||||||||
|
Commercial real estate
|
4.46
|
902,867
|
35,851
|
5.31
|
803,493
|
37,432
|
6.23
|
||||||||||||||||
|
Construction
|
4.33
|
239,563
|
8,782
|
4.90
|
208,669
|
11,523
|
7.38
|
||||||||||||||||
|
Commercial business
|
4.73
|
287,639
|
11,634
|
5.41
|
248,865
|
11,118
|
5.97
|
||||||||||||||||
|
Other loans
|
5.29
|
375,048
|
20,736
|
7.39
|
291,406
|
16,184
|
7.43
|
||||||||||||||||
|
Industrial revenue bonds (1)
|
5.47
|
46,771
|
1,944
|
5.56
|
51,766
|
2,186
|
5.65
|
||||||||||||||||
|
Total loans receivable
|
4.78
|
2,702,896
|
125,669
|
6.22
|
2,387,834
|
122,226
|
6.84
|
||||||||||||||||
|
|
|||||||||||||||||||||||
|
Investment securities (1)
|
2.97
|
528,794
|
8,367
|
2.12
|
763,143
|
11,291
|
1.98
|
||||||||||||||||
|
Other interest-earning assets
|
0.24
|
201,414
|
250
|
0.17
|
313,402
|
339
|
0.14
|
||||||||||||||||
|
Total interest-earning assets
|
4.39
|
3,433,104
|
134,286
|
5.23
|
3,464,379
|
133,856
|
5.16
|
||||||||||||||||
|
Non-interest-earning assets:
|
|||||||||||||||||||||||
|
Cash and cash equivalents
|
93,901
|
87,585
|
|||||||||||||||||||||
|
Other non-earning assets
|
266,184
|
308,303
|
|||||||||||||||||||||
|
Total assets
|
$
|
3,793,189
|
$
|
3,860,267
|
|||||||||||||||||||
|
Interest-bearing liabilities:
|
|||||||||||||||||||||||
|
Interest-bearing demand and savings
|
0.19
|
$
|
1,438,496
|
2,364
|
0.22
|
$
|
1,523,320
|
2,866
|
0.25
|
||||||||||||||
|
Time deposits
|
0.77
|
1,019,743
|
5,933
|
0.78
|
1,095,145
|
6,745
|
0.82
|
||||||||||||||||
|
Total deposits
|
0.44
|
2,458,239
|
8,297
|
0.45
|
2,618,465
|
9,611
|
0.49
|
||||||||||||||||
|
Short-term borrowings and structured
repurchase agreements
|
0.03
|
189,845
|
1,082
|
0.76
|
245,351
|
1,758
|
0.96
|
||||||||||||||||
|
Subordinated debentures issued to capital trusts
|
1.81
|
30,929
|
418
|
1.81
|
30,929
|
421
|
1.82
|
||||||||||||||||
|
FHLB advances
|
0.91
|
158,919
|
2,446
|
2.06
|
127,650
|
2,968
|
3.11
|
||||||||||||||||
|
Total interest-bearing liabilities
|
0.51
|
2,837,932
|
12,243
|
0.58
|
3,022,395
|
14,758
|
0.65
|
||||||||||||||||
|
Non-interest-bearing liabilities:
|
|||||||||||||||||||||||
|
Demand deposits
|
537,436
|
439,076
|
|||||||||||||||||||||
|
Other liabilities
|
20,093
|
20,856
|
|||||||||||||||||||||
|
Total liabilities
|
3,395,461
|
3,482,327
|
|||||||||||||||||||||
|
Stockholders’ equity
|
397,728
|
377,940
|
|||||||||||||||||||||
|
Total liabilities and stockholders’ equity
|
$
|
3,793,189
|
$
|
3,860,267
|
|||||||||||||||||||
|
Net interest income:
|
|||||||||||||||||||||||
|
Interest rate spread
|
3.88%
|
$
|
122,043
|
4.65
|
%
|
$
|
119,098
|
4.51
|
%
|
||||||||||||||
|
Net interest margin*
|
4.75
|
%
|
4.60
|
%
|
|||||||||||||||||||
|
Average interest-earning assets to
average interest-bearing liabilities
|
121.0
|
%
|
114.6
|
%
|
|||||||||||||||||||
|
_____________________
|
||||||||||||||||||||||||
|
*
|
Defined as the Company’s net interest income divided by total interest-earning assets.
|
|||||||||||||||||||||||
|
(1)
|
Of the total average balances of investment securities, average tax-exempt investment securities were $88.5 million and $79.3 million for the nine months ended September 30, 2014 and 2013, respectively. In addition, average tax-exempt loans and industrial revenue bonds were $38.6 million and $38.6 million for the nine months ended September 30, 2014 and 2013, respectively. Interest income on tax-exempt assets included in this table was $4.0 million and $3.8 million for the nine months ended September 30, 2014 and 2013, respectively. Interest income net of disallowed interest expense related to tax-exempt assets was $3.9 million and $3.6 million for the nine months ended September 30, 2014 and 2013, respectively.
|
|
|
(2)
|
The yield/rate on loans at September 30, 2014 does not include the impact of the accretable yield (income) on loans acquired in the FDIC-assisted transactions. See “Net Interest Income” for a discussion of the effect on results of operations for the nine months ended September 30, 2014.
|
|
Three Months Ended September 30,
|
||||||||||||
|
2014 vs. 2013
|
||||||||||||
|
Increase
(Decrease)
Due to
|
||||||||||||
|
Total
Increase
(Decrease)
|
||||||||||||
|
Rate
|
Volume
|
|||||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Interest-earning assets:
|
||||||||||||
|
Loans receivable
|
$
|
(3,963
|
)
|
$
|
8,824
|
|
$
|
4,861
|
||||
|
Investment securities
|
643
|
(871
|
)
|
(228
|
)
|
|||||||
|
Other interest-earning assets
|
—
|
(45
|
)
|
(45
|
)
|
|||||||
|
Total interest-earning assets
|
(3,320
|
)
|
7,908
|
|
4,588
|
|||||||
|
Interest-bearing liabilities:
|
||||||||||||
|
Demand deposits
|
8
|
71
|
|
79
|
||||||||
|
Time deposits
|
(127
|
)
|
110
|
|
(17
|
)
|
||||||
|
Total deposits
|
(119
|
)
|
181
|
|
62
|
|||||||
|
Short-term borrowings and structured repo
|
(449
|
)
|
(125
|
)
|
(574
|
)
|
||||||
|
Subordinated debentures issued to capital trust
|
2
|
—
|
2
|
|||||||||
|
FHLBank advances
|
(976
|
)
|
432
|
|
(544
|
)
|
||||||
|
Total interest-bearing liabilities
|
(1,542
|
)
|
488
|
|
(1,054
|
)
|
||||||
|
Net interest income
|
$
|
(1,778
|
)
|
$
|
7,420
|
|
$
|
5,642
|
|
|||
|
Nine Months Ended September 30,
|
||||||||||||
|
2014 vs. 2013
|
||||||||||||
|
Increase
(Decrease)
Due to
|
||||||||||||
|
Total
Increase
(Decrease)
|
||||||||||||
|
Rate
|
Volume
|
|||||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Interest-earning assets:
|
||||||||||||
|
Loans receivable
|
$
|
(11,812
|
)
|
$
|
15,255
|
|
$
|
3,443
|
||||
|
Investment securities
|
740
|
(3,664
|
)
|
(2,924
|
)
|
|||||||
|
Other interest-earning assets
|
45
|
(134
|
)
|
(89
|
)
|
|||||||
|
Total interest-earning assets
|
(11,027
|
)
|
11,457
|
|
430
|
|||||||
|
Interest-bearing liabilities:
|
||||||||||||
|
Demand deposits
|
(349
|
)
|
(153
|
)
|
(502
|
)
|
||||||
|
Time deposits
|
(362
|
)
|
(450
|
)
|
(812
|
)
|
||||||
|
Total deposits
|
(711
|
)
|
(603
|
)
|
(1,314
|
)
|
||||||
|
Short-term borrowings and structured repo
|
(321
|
)
|
(355
|
)
|
(676
|
)
|
||||||
|
Subordinated debentures issued to capital trust
|
(3
|
)
|
—
|
(3
|
)
|
|||||||
|
FHLBank advances
|
(1,146
|
)
|
624
|
|
(522
|
)
|
||||||
|
Total interest-bearing liabilities
|
(2,181
|
)
|
(334
|
)
|
(2,515
|
)
|
||||||
|
Net interest income
|
$
|
(8,846
|
)
|
$
|
11,791
|
|
$
|
2,945
|
|
|||
|
Federal Home Loan Bank line
|
$491.2 million
|
|
Federal Reserve Bank line
|
$545.3 million
|
|
Cash and cash equivalents
|
$221.4 million
|
|
Unpledged securities
|
$84.5 million
|
|
Total Number
of Shares
Purchased
|
Average
Price
Per Share
|
Total Number
of Shares
Purchased
As Part of
Publicly
Announced
Plan
|
Maximum
Number of
Shares that
May Yet Be
Purchased
Under the
Plan(1)
|
|||||||||||||
|
July 1, 2014 – July 31, 2014
|
---
|
$
|
----
|
---
|
379,562
|
|||||||||||
|
August 1, 2014 – August 31, 2014
|
1,000
|
$
|
31.05
|
1,000
|
378,562
|
|||||||||||
|
September 1, 2014 – September 30, 2014
|
---
|
$
|
----
|
---
|
378,562
|
|||||||||||
|
1,000
|
$
|
31.05
|
1,000
|
|||||||||||||
|
_______________________
|
|||
|
(1)
|
Amount represents the number of shares available to be repurchased under the November 2006 plan as of the last calendar day of the month shown.
|
||
|
a)
|
Exhibits
|
|
|
See Exhibit Index.
|
||
|
Great Southern Bancorp, Inc.
|
|
|
Registrant
|
|
|
Date: November 10, 2014
|
/s/ Joseph W. Turner
|
|
Joseph W. Turner
President and Chief Executive Officer
(Principal Executive Officer)
|
|
|
Date: November 10, 2014
|
/s/ Rex A. Copeland
|
|
Rex A. Copeland
Treasurer
(Principal Financial and Accounting Officer)
|
|
Exhibit No.
|
Description
|
|
|
(2)
|
Plan of acquisition, reorganization, arrangement, liquidation, or succession
|
|
|
(i)
|
The Purchase and Assumption Agreement, dated as of March 20, 2009, among Federal Deposit Insurance Corporation, Receiver of TeamBank, N.A., Paola, Kansas, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on March 26, 2011 is incorporated herein by reference as Exhibit 2.1(i).
|
|
|
(ii)
|
The Purchase and Assumption Agreement, dated as of September 4, 2009, among Federal Deposit Insurance Corporation, Receiver of Vantus Bank, Sioux City, Iowa, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1 to the Registrant's Current Report on Form 8-K filed on September 11, 2011 is incorporated herein by reference as Exhibit 2.1(ii).
|
|
|
(iii)
|
The Purchase and Assumption Agreement, dated as of October 7, 2011, among Federal Deposit Insurance Corporation, Receiver of Sun Security Bank, Ellington, Missouri, Federal Deposit Insurance Corporation and Great Southern Bank
, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(iii) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2013 is incorporated herein by reference as Exhibit 2(iii).
|
|
|
(iv)
|
The Purchase and Assumption Agreement, dated as of April 27, 2013, among Federal Deposit Insurance Corporation, Receiver of Inter Savings Bank, FSB, Maple Grove, Minnesota, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(iv) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2011 is incorporated herein by reference as Exhibit 2(iv).
|
|
|
(v)
|
The Purchase and Assumption Agreement All Deposits, dated as of June 20, 2014, among Federal Deposit Insurance Corporation, Receiver of Valley Bank, Moline, Illinois, Federal Deposit Insurance Corporation and Great Southern Bank, previously filed with the Commission (File no. 000-18082) as Exhibit 2.1(v) to the Registrant's Quarterly Report on Form 10-Q for the quarter ended June 30, 2014 is incorporated herein by reference as Exhibit 2(v).
|
|
|
(3)
|
Articles of incorporation and Bylaws
|
|
|
(i)
|
The Registrant's Charter previously filed with the Commission as Appendix D to the Registrant's Definitive Proxy Statement on Schedule 14A filed on March 31, 2004 (File No. 000-18082), is incorporated herein by reference as Exhibit 3.1.
|
|
|
(iA)
|
The Articles Supplementary to the Registrant's Charter setting forth the terms of the Registrant's Senior Non-Cumulative Perpetual Preferred Stock, Series A, previously filed with the Commission (File no. 000-18082) as Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed on August 18, 2011, are incorporated herein by reference as Exhibit 3(i).
|
|
|
(ii)
|
The Registrant's Bylaws, previously filed with the Commission (File no. 000-18082) as Exhibit 3(ii) to the Registrant's Current Report on Form 8-K filed on October 23, 2007, is incorporated herein by reference as Exhibit 3.2.
|
|
|
(4)
|
Instruments defining the rights of security holders, including indentures
|
|
|
The Company hereby agrees to furnish the SEC upon request, copies of the instruments defining the rights of the holders of each issue of the Registrant's long-term debt.
|
||
|
(9)
|
Voting trust agreement
|
|
|
Inapplicable.
|
||
|
(10)
|
Material contracts
|
|
|
The Registrant's 1997 Stock Option and Incentive Plan previously filed with the Commission (File no. 000-18082) as Annex A to the Registrant's Definitive Proxy Statement on Schedule 14A filed on September 18, 1997 is incorporated herein by reference as Exhibit 10.1.
|
||
|
The Registrant's 2003 Stock Option and Incentive Plan previously filed with the Commission (File No. 000-18082) as Annex A to the Registrant's Definitive Proxy Statement on Schedule 14A filed on April 14, 2003, is incorporated herein by reference as Exhibit 10.2.
|
||
|
The employment agreement dated September 18, 2002 between the Registrant and William V. Turner previously filed with the Commission (File no. 000-18082) as Exhibit 10.2 to the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 2003, is incorporated herein by reference as Exhibit 10.3.
|
||
|
The employment agreement dated September 18, 2002 between the Registrant and Joseph W. Turner previously filed with the Commission (File no. 000-18082) as Exhibit 10.4 to the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 2003, is incorporated herein by reference as Exhibit 10.4.
|
||
|
The form of incentive stock option agreement under the Registrant's 2003 Stock Option and Incentive Plan previously filed with the Commission as Exhibit 10.1 to the Registrant's Current Report on Form 8-K (File no. 000-18082) filed on February 24, 2005 is incorporated herein by reference as Exhibit 10.5.
|
||
|
The form of non-qualified stock option agreement under the Registrant's 2003 Stock Option and Incentive Plan previously filed with the Commission as Exhibit 10.2 to the Registrant's Current Report on Form 8-K (File no. 000-18082) filed on February 24, 2005 is incorporated herein by reference as Exhibit 10.6.
|
||
|
A description of the current salary and bonus arrangements for 2014 for the Registrant's named executive officers previously filed with the Commission as Exhibit 10.7 to the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 2013 is incorporated herein by reference as Exhibit 10.7.
|
||
|
A description of the current fee arrangements for the Registrant's directors previously filed with the Commission as Exhibit 10.8 to the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 2013 is incorporated herein by reference as Exhibit 10.8.
|
||
|
Small Business Lending Fund – Securities Purchase Agreement, dated August 18, 2011, between the Registrant and the Secretary of the United States Department of the Treasury, previously filed with the Commission as Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed on August 18, 2011, is incorporated herein by reference as Exhibit 10.9.
|
||
|
The Registrant's 2013 Equity Incentive Plan previously filed with the Commission (File No. 000-18082) as Annex A to the Registrant's Definitive Proxy Statement on Schedule 14A filed on April 4, 2013, is incorporated herein by reference as Exhibit 10.10.
|
||
|
The form of incentive stock option award agreement under the Registrant's 2013 Equity Incentive Plan previously filed with the Commission as Exhibit 10.2 to the Registrant's Registration Statement on Form S-8 (File no. 333-189497) filed on June 20, 2013 is incorporated herein by reference as Exhibit 10.11.
|
||
|
The form of non-qualified stock option award agreement under the Registrant's 2013 Equity Incentive Plan previously filed with the Commission as Exhibit 10.3 to the Registrant's Registration Statement on Form S-8 (File no. 333-189497) filed on June 20, 2013 is incorporated herein by reference as Exhibit 10.12.
|
||
|
The form of stock appreciation right award agreement under the Registrant's 2013 Equity Incentive Plan previously filed with the Commission as Exhibit 10.4 to the Registrant's Registration Statement on Form S-8 (File no. 333-189497) filed on June 20, 2013 is incorporated herein by reference as Exhibit 10.13.
|
||
|
The form of restricted stock award agreement under the Registrant's 2013 Equity Incentive Plan previously filed with the Commission as Exhibit 10.5 to the Registrant's Registration Statement on Form S-8 (File no. 333-189497) filed on June 20, 2013 is incorporated herein by reference as Exhibit 10.14.
|
||
|
(11)
|
Statement re computation of per share earnings
|
|
|
Included in Note 5 to the Consolidated Financial Statements.
|
||
|
(15)
|
Letter re unaudited interim financial information
|
|
|
Inapplicable.
|
||
|
(18)
|
Letter re change in accounting principles
|
|
|
Inapplicable.
|
||
|
(19)
|
Report furnished to securityholders.
|
|
|
Inapplicable.
|
||
|
(22)
|
Published report regarding matters submitted to vote of security holders
|
|
|
Inapplicable.
|
||
|
(23)
|
Consents of experts and counsel
|
|
|
Inapplicable.
|
||
|
(24)
|
Power of attorney
|
|
|
None.
|
||
|
(31.1)
|
Rule 13a-14(a) Certification of Chief Executive Officer
|
|
|
Attached as Exhibit 31.1
|
||
|
(31.2)
|
Rule 13a-14(a) Certification of Treasurer
|
|
|
Attached as Exhibit 31.2
|
||
|
(32)
|
Certification pursuant to Section 906 of Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
|
|
|
Attached as Exhibit 32.
|
||
|
(99)
|
Additional Exhibits
|
|
|
None.
|
||
|
(101)
|
Attached as Exhibit 101 are the following financial statements from the Great Southern Bancorp, Inc. Quarterly Report on Form 10-Q for the quarter ended September 30, 2014, formatted in Extensive Business Reporting Language (XBRL): (i) consolidated statements of financial condition, (ii) consolidated statements of income, (iii) consolidated statements of cash flows and (iv) the notes to consolidated financial statements.
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|