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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
CALIFORNIA
(State or Other Jurisdiction of Incorporation or Organization) |
94-2156203
(I.R.S. Employer Identification No.) |
| Large accelerated filer þ | Accelerated filer o |
Non-accelerated filer
o
(Do not check if a smaller reporting company) |
Smaller reporting company o |
| Title of Class | Shares outstanding as of October 22, 2010 | |
|
|
||
| Common Stock, No Par Value | 29,111,478 |
2
3
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Assets:
|
||||||||
|
Cash and due from banks
|
$ | 344,169 | $ | 361,135 | ||||
|
Money market assets
|
392 | 442 | ||||||
|
Investment securities available for sale
|
569,511 | 384,208 | ||||||
|
Investment securities held to maturity,
with fair values of:
|
||||||||
|
$642,882 at September 30, 2010
|
618,838 | |||||||
|
$736,270 at December 31, 2009
|
726,935 | |||||||
|
Purchased covered loans
|
718,618 | 855,301 | ||||||
|
Purchased non-covered loans
|
212,318 | | ||||||
|
Originated loans
|
2,077,915 | 2,201,088 | ||||||
|
Allowance for loan losses
|
(38,129 | ) | (41,043 | ) | ||||
|
|
||||||||
|
Total loans
|
2,970,722 | 3,015,346 | ||||||
|
Non-covered other real estate owned
|
22,201 | 12,642 | ||||||
|
Covered other real estate owned
|
25,251 | 23,297 | ||||||
|
Premises and equipment, net
|
36,271 | 38,098 | ||||||
|
Identifiable intangibles, net
|
36,226 | 35,667 | ||||||
|
Goodwill
|
121,673 | 121,699 | ||||||
|
Interest receivable and other assets
|
232,617 | 256,032 | ||||||
|
|
||||||||
|
Total Assets
|
$ | 4,977,871 | $ | 4,975,501 | ||||
|
|
||||||||
|
|
||||||||
|
Liabilities:
|
||||||||
|
Noninterest bearing deposits
|
$ | 1,428,882 | $ | 1,428,432 | ||||
|
Interest bearing deposits
|
2,643,816 | 2,631,776 | ||||||
|
|
||||||||
|
Total deposits
|
4,072,698 | 4,060,208 | ||||||
|
Short-term borrowed funds
|
193,202 | 227,178 | ||||||
|
Federal Home Loan Bank advances
|
66,934 | 85,470 | ||||||
|
Debt financing and notes payable
|
26,396 | 26,497 | ||||||
|
Liability for interest, taxes and other expenses
|
77,468 | 70,700 | ||||||
|
|
||||||||
|
Total
Liabilities
|
4,436,698 | 4,470,053 | ||||||
|
|
||||||||
|
|
||||||||
|
Shareholders Equity:
|
||||||||
|
Common stock, authorized 150,000 shares
|
||||||||
|
Issued and outstanding:
|
||||||||
|
29,118 at September 30, 2010
|
376,123 | |||||||
|
29,208 at December 31, 2009
|
366,247 | |||||||
|
Deferred compensation
|
2,724 | 2,485 | ||||||
|
Accumulated other comprehensive income
|
7,238 | 3,714 | ||||||
|
Retained earnings
|
155,088 | 133,002 | ||||||
|
|
||||||||
|
Total Shareholders Equity
|
541,173 | 505,448 | ||||||
|
|
||||||||
|
Total Liabilities and
Shareholders Equity
|
$ | 4,977,871 | $ | 4,975,501 | ||||
|
|
||||||||
4
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Interest Income:
|
||||||||||||||||
|
Loans
|
$ | 44,434 | $ | 48,530 | $ | 133,196 | $ | 143,148 | ||||||||
|
Money market assets and funds sold
|
1 | 1 | 2 | 3 | ||||||||||||
|
Investment securities available for sale
|
4,189 | 4,272 | 12,110 | 12,550 | ||||||||||||
|
Investment securities held to maturity
|
6,579 | 8,393 | 20,976 | 27,752 | ||||||||||||
|
|
||||||||||||||||
|
Total Interest Income
|
55,203 | 61,196 | 166,284 | 183,453 | ||||||||||||
|
|
||||||||||||||||
|
Interest Expense:
|
||||||||||||||||
|
Deposits
|
2,047 | 3,273 | 6,716 | 11,525 | ||||||||||||
|
Short-term borrowed funds
|
511 | 509 | 1,538 | 1,572 | ||||||||||||
|
Federal Home Loan Bank advances
|
113 | 295 | 249 | 714 | ||||||||||||
|
Notes payable
|
425 | 423 | 1,272 | 1,267 | ||||||||||||
|
|
||||||||||||||||
|
Total Interest Expense
|
3,096 | 4,500 | 9,775 | 15,078 | ||||||||||||
|
|
||||||||||||||||
|
Net Interest Income
|
52,107 | 56,696 | 156,509 | 168,375 | ||||||||||||
|
Provision for Loan Losses
|
2,800 | 2,800 | 8,400 | 7,200 | ||||||||||||
|
|
||||||||||||||||
|
Net Interest Income After Provision For Loan
Losses
|
49,307 | 53,896 | 148,109 | 161,175 | ||||||||||||
|
|
||||||||||||||||
|
Noninterest Income:
|
||||||||||||||||
|
Service charges on deposit accounts
|
8,162 | 9,479 | 25,533 | 27,017 | ||||||||||||
|
Merchant credit card
|
2,234 | 2,163 | 6,631 | 6,818 | ||||||||||||
|
Debit card
|
1,259 | 1,267 | 3,678 | 3,656 | ||||||||||||
|
ATM and interchange
|
1,004 | 965 | 2,917 | 2,792 | ||||||||||||
|
Trust fees
|
429 | 319 | 1,257 | 1,056 | ||||||||||||
|
Financial services commissions
|
211 | 129 | 583 | 420 | ||||||||||||
|
Gain on acquisition
|
178 | | 178 | 48,844 | ||||||||||||
|
Other
|
1,594 | 1,639 | 5,534 | 5,712 | ||||||||||||
|
|
||||||||||||||||
|
Total Noninterest Income
|
15,071 | 15,961 | 46,311 | 96,315 | ||||||||||||
|
|
||||||||||||||||
|
Noninterest Expense:
|
||||||||||||||||
|
Salaries and related benefits
|
15,481 | 16,402 | 46,849 | 50,221 | ||||||||||||
|
Occupancy
|
3,962 | 4,008 | 11,561 | 14,831 | ||||||||||||
|
Outsourced data processing services
|
2,187 | 2,258 | 6,629 | 6,740 | ||||||||||||
|
Amortization of identifiable intangibles
|
1,573 | 1,671 | 4,711 | 5,051 | ||||||||||||
|
FDIC insurance assessments
|
1,268 | 1,442 | 3,848 | 4,820 | ||||||||||||
|
Furniture and equipment
|
1,067 | 1,789 | 3,234 | 4,618 | ||||||||||||
|
Professional fees
|
950 | 913 | 2,480 | 2,580 | ||||||||||||
|
Courier service
|
826 | 989 | 2,636 | 2,881 | ||||||||||||
|
Other
|
4,194 | 5,679 | 13,687 | 16,198 | ||||||||||||
|
|
||||||||||||||||
|
Total Noninterest Expense
|
31,508 | 35,151 | 95,635 | 107,940 | ||||||||||||
|
|
||||||||||||||||
|
Income Before Income Taxes
|
32,870 | 34,706 | 98,785 | 149,550 | ||||||||||||
|
Provision for income taxes
|
9,161 | 9,449 | 27,939 | 48,285 | ||||||||||||
|
|
||||||||||||||||
|
Net Income
|
23,709 | 25,257 | 70,846 | 101,265 | ||||||||||||
|
Preferred stock dividends and discount accretion
|
| 1,466 | | 3,151 | ||||||||||||
|
|
||||||||||||||||
|
Net Income Applicable to Common Equity
|
$ | 23,709 | $ | 23,791 | $ | 70,846 | $ | 98,114 | ||||||||
|
|
||||||||||||||||
|
Average Common Shares Outstanding
|
29,127 | 29,210 | 29,187 | 29,072 | ||||||||||||
|
Diluted Average Common Shares Outstanding
|
29,385 | 29,429 | 29,515 | 29,313 | ||||||||||||
|
Per Common Share Data:
|
||||||||||||||||
|
Basic earnings
|
$ | 0.81 | $ | 0.81 | $ | 2.43 | $ | 3.37 | ||||||||
|
Diluted earnings
|
0.81 | 0.81 | 2.40 | 3.35 | ||||||||||||
|
Dividends paid
|
0.36 | 0.35 | 1.08 | 1.06 | ||||||||||||
5
| Common | Accumulated | |||||||||||||||||||||||||||
| Shares | Preferred | Common | Deferred | Comprehensive | Retained | |||||||||||||||||||||||
| Outstanding | Stock | Stock | Compensation | Income | Earnings | Total | ||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||
|
Balance, December 31, 2008
|
28,880 | $ | | $ | 352,265 | $ | 2,409 | $ | 1,040 | $ | 54,138 | $ | 409,852 | |||||||||||||||
|
Comprehensive income
|
||||||||||||||||||||||||||||
|
Net income for the period
|
101,265 | 101,265 | ||||||||||||||||||||||||||
|
Other comprehensive income,
net of tax:
|
||||||||||||||||||||||||||||
|
Increase in net unrealized gain
on securities available for sale
|
4,986 | 4,986 | ||||||||||||||||||||||||||
|
Post-retirement benefit
transition
obligation amortization
|
27 | 27 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total comprehensive income
|
106,278 | |||||||||||||||||||||||||||
|
Issuance of preferred stock
and related warrants
|
82,519 | 1,207 | 83,726 | |||||||||||||||||||||||||
|
Redemption of preferred stock
|
(41,863 | ) | (41,863 | ) | ||||||||||||||||||||||||
|
Preferred stock dividends and
discount accretion
|
679 | (3,151 | ) | (2,472 | ) | |||||||||||||||||||||||
|
Exercise of stock options
|
350 | 9,094 | 9,094 | |||||||||||||||||||||||||
|
Stock option tax benefits
|
2,179 | 2,179 | ||||||||||||||||||||||||||
|
Restricted stock activity
|
7 | 251 | 76 | 327 | ||||||||||||||||||||||||
|
Stock based compensation
|
847 | 847 | ||||||||||||||||||||||||||
|
Stock awarded to employees
|
2 | 78 | 78 | |||||||||||||||||||||||||
|
Purchase and retirement of stock
|
(32 | ) | (374 | ) | (1,116 | ) | (1,490 | ) | ||||||||||||||||||||
|
Dividends
|
(30,838 | ) | (30,838 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, September 30, 2009
|
29,207 | $ | 41,335 | $ | 365,547 | $ | 2,485 | $ | 6,053 | $ | 120,298 | $ | 535,718 | |||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
29,208 | $ | | $ | 366,247 | $ | 2,485 | $ | 3,714 | $ | 133,002 | $ | 505,448 | |||||||||||||||
|
Comprehensive income
|
||||||||||||||||||||||||||||
|
Net income for the period
|
70,846 | 70,846 | ||||||||||||||||||||||||||
|
Other comprehensive income,
net of tax:
|
||||||||||||||||||||||||||||
|
Increase in net unrealized gain
on securities available for sale
|
3,497 | 3,497 | ||||||||||||||||||||||||||
|
Post-retirement benefit
transition
obligation amortization
|
27 | 27 | ||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Total comprehensive income
|
74,370 | |||||||||||||||||||||||||||
|
Exercise of stock options
|
305 | 12,682 | 12,682 | |||||||||||||||||||||||||
|
Stock option tax benefits
|
917 | 917 | ||||||||||||||||||||||||||
|
Restricted stock activity
|
7 | 194 | 239 | 433 | ||||||||||||||||||||||||
|
Stock based compensation
|
1,060 | 1,060 | ||||||||||||||||||||||||||
|
Stock awarded to employees
|
2 | 101 | 101 | |||||||||||||||||||||||||
|
Purchase and retirement of stock
|
(404 | ) | (5,078 | ) | (17,171 | ) | (22,249 | ) | ||||||||||||||||||||
|
Dividends
|
(31,589 | ) | (31,589 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
Balance, September 30, 2010
|
29,118 | $ | | $ | 376,123 | $ | 2,724 | $ | 7,238 | $ | 155,088 | $ | 541,173 | |||||||||||||||
|
|
||||||||||||||||||||||||||||
6
| For the nine months | ||||||||
| ended September 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Operating Activities:
|
||||||||
|
Net income
|
$ | 70,846 | $ | 101,265 | ||||
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
11,359 | 7,317 | ||||||
|
Loan loss provision
|
8,400 | 7,200 | ||||||
|
Net amortization of deferred loan cost
|
12 | 358 | ||||||
|
Decrease (increase) in interest income receivable
|
742 | (3,637 | ) | |||||
|
Gain on acquisition
|
(178 | ) | (48,844 | ) | ||||
|
Decrease in other assets
|
11,751 | 48,191 | ||||||
|
Increase in income taxes payable
|
2,530 | 3,811 | ||||||
|
Decrease in interest expense payable
|
(28 | ) | (317 | ) | ||||
|
(Decrease) increase in other liabilities
|
(14,778 | ) | 26,398 | |||||
|
Stock option compensation expense
|
1,060 | 847 | ||||||
|
Stock option tax benefits
|
(917 | ) | (2,179 | ) | ||||
|
Gain on sale of other assets
|
(608 | ) | | |||||
|
Net (gain on sale) writedown of property and equipment
|
(445 | ) | 37 | |||||
|
Originations of mortgage loans for resale
|
(277 | ) | (68 | ) | ||||
|
Net proceeds from sale of mortgage loans originated
for resale
|
288 | 101 | ||||||
|
Net loss (gain) on sale of foreclosed assets
|
(561 | ) | (166 | ) | ||||
|
Writedown of foreclosed assets
|
793 | 83 | ||||||
|
|
||||||||
|
Net Cash Provided by Operating Activities
|
89,989 | 140,397 | ||||||
|
|
||||||||
|
|
||||||||
|
Investing Activities:
|
||||||||
|
Net repayments of loans
|
227,056 | 324,315 | ||||||
|
Proceeds from FDIC loss-sharing indemnification
|
35,792 | 43,696 | ||||||
|
Purchases of investment securities available for sale
|
(279,827 | ) | | |||||
|
Purchases of investment securities held to maturity
|
| (522 | ) | |||||
|
Proceeds from maturity/calls of securities available for sale
|
122,452 | 76,185 | ||||||
|
Proceeds from maturity/calls of securities held to maturity
|
108,096 | 172,002 | ||||||
|
Net change in FRB/FHLB* securities
|
3,479 | 1,502 | ||||||
|
Proceeds from sale of foreclosed assets
|
10,953 | 10,009 | ||||||
|
Purchases of property, plant and equipment
|
(657 | ) | (14,146 | ) | ||||
|
Proceeds from sale of property, plant and equipment
|
603 | | ||||||
|
Net cash acquired from acquisitions
|
57,895 | 44,397 | ||||||
|
|
||||||||
|
Net Cash Provided by Investing Activities
|
285,842 | 657,438 | ||||||
|
|
||||||||
|
|
||||||||
|
Financing Activities:
|
||||||||
|
Net change in deposits
|
(237,794 | ) | (298,770 | ) | ||||
|
Net change in short-term borrowings
|
(114,764 | ) | (476,483 | ) | ||||
|
Exercise of stock options
|
12,682 | 9,094 | ||||||
|
Proceeds from issuance of preferred stock
|
| 83,726 | ||||||
|
Redemption of preferred stock
|
| (41,863 | ) | |||||
|
Stock option tax benefits
|
917 | 2,179 | ||||||
|
Repurchases/retirement of stock
|
(22,249 | ) | (1,490 | ) | ||||
|
Dividends paid
|
(31,589 | ) | (30,838 | ) | ||||
|
Preferred dividends
|
| (2,215 | ) | |||||
|
|
||||||||
|
Net Cash Used in Financing Activities
|
(392,797 | ) | (756,660 | ) | ||||
|
|
||||||||
|
Net Change In Cash and Cash Equivalents
|
(16,966 | ) | 41,175 | |||||
|
Cash and Due from Banks at Beginning of Period
|
361,135 | 138,883 | ||||||
|
|
||||||||
|
Cash and Due from Banks at End of Period
|
$ | 344,169 | $ | 180,058 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental Cash Flow Disclosures:
|
||||||||
|
Supplemental disclosure of non cash activities:
|
||||||||
|
Loan collateral transferred to other real estate owned
|
$ | 24,188 | $ | 23,804 | ||||
|
Unrealized gain on securities available for sale, net
|
3,497 | 4,986 | ||||||
|
Supplemental disclosure of cash flow activities:
|
||||||||
|
Interest paid for the period
|
11,759 | 21,719 | ||||||
|
Income tax payments for the period
|
39,578 | 27,553 | ||||||
|
Acquisitions:
|
||||||||
|
Assets acquired
|
$ | 315,083 | $ | 1,624,464 | ||||
|
Liabilities assumed
|
314,905 | 1,575,620 | ||||||
|
|
||||||||
|
Net
|
178 | 48,844 | ||||||
| * |
Federal Reserve Bank/Federal Home Loan Bank (FRB/FHLB)
|
7
8
9
| At | ||||
| August 20, 2010 | ||||
| (In thousands) | ||||
|
Assets
|
||||
|
Cash and due from banks
|
$ | 57,895 | ||
|
Money market assets
|
26,050 | |||
|
Securities
|
7,223 | |||
|
Loans
|
213,664 | |||
|
Other real estate owned
|
2,916 | |||
|
Core deposit intangible
|
5,270 | |||
|
Other assets
|
2,065 | |||
|
|
||||
|
Total Assets
|
$ | 315,083 | ||
|
|
||||
|
|
||||
|
Liabilities
|
||||
|
Deposits
|
252,563 | |||
|
Federal Home Loan Bank advances
|
61,872 | |||
|
Liabilities for interest and other expenses
|
470 | |||
|
|
||||
|
Total Liabilities
|
314,905 | |||
|
|
||||
|
|
||||
|
Net assets acquired
|
$ | 178 | ||
|
|
||||
| At | ||||
| August 20, 2010 | ||||
| (In thousands) | ||||
|
Sonoma Valley Bank tangible shareholders equity
|
$ | 13,923 | ||
|
Adjustments to reflect assets acquired and
liabilities assumed at fair value:
|
||||
|
Cash payment from FDIC
|
21,270 | |||
|
Loans and leases, net
|
(34,562 | ) | ||
|
Other real estate owned
|
(1,491 | ) | ||
|
Other assets
|
(811 | ) | ||
|
Core deposit intangible
|
5,270 | |||
|
Deposits
|
(1,233 | ) | ||
|
Federal Home Loan Bank advances
|
(1,872 | ) | ||
|
Other liabilities
|
(316 | ) | ||
|
|
||||
|
Gain on acquisition
|
$ | 178 | ||
|
|
||||
10
| Nine months ended September 30, 2010 | Nine months ended September 30, 2009 | |||||||||||||||||||||||||||||||
| Sonoma Valley | Proforma | Pro Forma | Sonoma Valley | Proforma | Pro forma | |||||||||||||||||||||||||||
| Westamerica | Bank | Adjustments | Combined | Westamerica | Bank | Adjustments | combined | |||||||||||||||||||||||||
|
Interest Income
|
$ | 178,664 | $ | 11,404 | $ | (872 | ) | $ | 189,196 | $ | 183,453 | $ | 13,856 | $ | (872 | ) | $ | 196,437 | ||||||||||||||
|
Interest Expense
|
9,614 | 2,387 | (863 | ) | 11,138 | 15,078 | 3,044 | (863 | ) | 17,259 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Interest Income
|
169,050 | 9,017 | (9 | ) | 178,058 | 168,375 | 10,812 | (9 | ) | 179,178 | ||||||||||||||||||||||
|
Provision for Credit Losses
|
8,400 | 4,400 | | 12,800 | 7,200 | 29,330 | | 36,530 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Interest Income after Provision for Credit Losses
|
160,650 | 4,617 | (9 | ) | 165,258 | 161,175 | (18,518 | ) | (9 | ) | 142,648 | |||||||||||||||||||||
|
Noninterest Income
|
45,998 | 2,034 | 178 | 48,210 | 96,315 | 1,502 | 178 | 97,995 | ||||||||||||||||||||||||
|
Noninterest Expense
|
95,064 | 5,143 | (43 | ) | 100,164 | 107,940 | 6,885 | (43 | ) | 114,782 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Income (Loss) Before Taxes
|
111,584 | 1,508 | 212 | 113,304 | 149,550 | (23,901 | ) | 212 | 125,861 | |||||||||||||||||||||||
|
Income Tax Provision (Benefit)
|
41,268 | 634 | 89 | 41,991 | 48,285 | (4,629 | ) | 89 | 43,745 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Income (Loss)
|
$ | 70,316 | $ | 874 | $ | 123 | $ | 71,313 | $ | 101,265 | $ | (19,272 | ) | $ | 123 | $ | 82,116 | |||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net Income (Loss) Applicable to Common Equity
|
$ | 70,316 | $ | 874 | $ | 123 | $ | 71,313 | $ | 98,114 | $ | (19,272 | ) | $ | 123 | $ | 78,965 | |||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Earnings (Loss) Per Common Share
|
$ | 2.41 | $ | 0.03 | $ | 0.00 | $ | 2.44 | $ | 3.37 | $ | (0.66 | ) | $ | 0.00 | $ | 2.72 | |||||||||||||||
|
Diluted Earnings (Loss) Per Common Share
|
2.38 | 0.03 | 0.00 | 2.42 | 3.35 | (0.66 | ) | 0.00 | 2.69 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Average Common Shares Outstanding
|
29,187 | 29,072 | ||||||||||||||||||||||||||||||
|
Diluted Average Common Shares Outstanding
|
29,515 | 29,313 | ||||||||||||||||||||||||||||||
| Year ended December 31, 2009 | ||||||||||||||||
| Sonoma Valley | Proforma | Pro Forma | ||||||||||||||
| Westamerica | Bank | Adjustments | Combined | |||||||||||||
|
Interest Income
|
$ | 241,949 | $ | 18,177 | $ | (1,163 | ) | $ | 258,963 | |||||||
|
Interest Expense
|
19,380 | 3,883 | (1,150 | ) | 22,113 | |||||||||||
|
|
||||||||||||||||
|
Net Interest Income
|
222,569 | 14,294 | (13 | ) | 236,850 | |||||||||||
|
Provision for Credit Losses
|
10,500 | 31,130 | | 41,630 | ||||||||||||
|
|
||||||||||||||||
|
Net Interest Income after Provision for Credit Losses
|
212,069 | (16,836 | ) | (13 | ) | 195,220 | ||||||||||
|
Noninterest Income
|
112,011 | 2,029 | 178 | 114,218 | ||||||||||||
|
Noninterest Expense
|
140,776 | 8,914 | (108 | ) | 149,582 | |||||||||||
|
|
||||||||||||||||
|
Income (Loss) Before Taxes
|
183,304 | (23,721 | ) | 273 | 159,856 | |||||||||||
|
Income Tax Provision (Benefit)
|
57,878 | (4,481 | ) | 115 | 53,512 | |||||||||||
|
|
||||||||||||||||
|
Net Income (Loss)
|
$ | 125,426 | $ | (19,240 | ) | $ | 158 | $ | 106,344 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net Income (Loss) Applicable to Common Equity
|
$ | 121,463 | $ | (19,240 | ) | $ | 158 | $ | 102,381 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Earnings (Loss) Per Common Share
|
$ | 4.17 | $ | (0.66 | ) | $ | 0.01 | $ | 3.52 | |||||||
|
Diluted Earnings (Loss) Per Common Share
|
4.14 | (0.66 | ) | 0.01 | 3.49 | |||||||||||
|
|
||||||||||||||||
|
Average Common Shares Outstanding
|
29,105 | |||||||||||||||
|
Diluted Average Common Shares Outstanding
|
29,353 | |||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
U.S. Treasury securities
|
$ | 3,504 | $ | 7 | $ | | $ | 3,511 | ||||||||
|
Securities of U.S. Government sponsored entities
|
118,673 | 231 | (71 | ) | 118,833 | |||||||||||
|
Residential mortgage-backed securities
|
112,961 | 5,302 | | 118,263 | ||||||||||||
|
Commercial mortgage-backed securities
|
5,204 | 10 | (23 | ) | 5,191 | |||||||||||
|
Obligations of States and political subdivisions
|
209,178 | 5,507 | (377 | ) | 214,308 | |||||||||||
|
Residential collateralized mortgage obligations
|
24,228 | 1,110 | | 25,338 | ||||||||||||
|
Asset-backed securities
|
9,401 | | (981 | ) | 8,420 | |||||||||||
|
FHLMC and FNMA stock
|
824 | 30 | (237 | ) | 617 | |||||||||||
|
Corporate securities
|
69,811 | 142 | (170 | ) | 69,783 | |||||||||||
|
Other securities
|
2,790 | 2,487 | (30 | ) | 5,247 | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 556,574 | $ | 14,826 | $ | (1,889 | ) | $ | 569,511 | |||||||
|
|
||||||||||||||||
11
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Residential mortgage-backed securities
|
$ | 44,754 | $ | 1,937 | $ | (2 | ) | $ | 46,689 | |||||||
|
Obligations of States and political subdivisions
|
470,638 | 22,426 | (319 | ) | 492,745 | |||||||||||
|
Residential collateralized mortgage obligations
|
103,446 | 2,791 | (2,789 | ) | 103,448 | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 618,838 | $ | 27,154 | $ | (3,110 | ) | $ | 642,882 | |||||||
|
|
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
U.S. Treasury securities
|
$ | 2,987 | $ | | $ | | $ | 2,987 | ||||||||
|
Securities of U.S. Government sponsored entities
|
21,018 | 48 | (25 | ) | 21,041 | |||||||||||
|
Residential mortgage-backed securities
|
143,625 | 2,504 | (124 | ) | 146,005 | |||||||||||
|
Obligations of States and political subdivisions
|
155,093 | 4,077 | (977 | ) | 158,193 | |||||||||||
|
Residential collateralized mortgage obligations
|
40,981 | 652 | (223 | ) | 41,410 | |||||||||||
|
Asset-backed securities
|
10,000 | | (1,661 | ) | 8,339 | |||||||||||
|
FHLMC and FNMA stock
|
824 | 750 | (1 | ) | 1,573 | |||||||||||
|
Other securities
|
2,778 | 1,926 | (44 | ) | 4,660 | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 377,306 | $ | 9,957 | $ | (3,055 | ) | $ | 384,208 | |||||||
|
|
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Residential mortgage-backed securities
|
$ | 61,893 | $ | 1,752 | $ | | $ | 63,645 | ||||||||
|
Obligations of States and political
subdivisions
|
516,596 | 12,528 | (2,190 | ) | 526,934 | |||||||||||
|
Residential collateralized mortgage
obligations
|
148,446 | 3,352 | (6,107 | ) | 145,691 | |||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 726,935 | $ | 17,632 | $ | (8,297 | ) | $ | 736,270 | |||||||
|
|
||||||||||||||||
| Securities Available | Securities Held | |||||||||||||||
| for Sale | to Maturity | |||||||||||||||
| Amortized | Fair | Amortized | Fair | |||||||||||||
| Cost | Value | Cost | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Maturity in years:
|
||||||||||||||||
|
1 year or less
|
$ | 26,089 | $ | 26,214 | $ | 7,850 | $ | 7,924 | ||||||||
|
Over 1 to 5 years
|
238,045 | 239,761 | 78,128 | 81,386 | ||||||||||||
|
Over 5 to 10 years
|
73,486 | 75,512 | 373,875 | 392,421 | ||||||||||||
|
Over 10 years
|
72,947 | 73,368 | 10,785 | 11,014 | ||||||||||||
|
|
||||||||||||||||
|
Subtotal
|
410,567 | 414,855 | 470,638 | 492,745 | ||||||||||||
|
Mortgage-backed
securities and
residential
collateralized
mortgage
obligations
|
142,393 | 148,792 | 148,200 | 150,137 | ||||||||||||
|
Other securities
|
3,614 | 5,864 | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 556,574 | $ | 569,511 | $ | 618,838 | $ | 642,882 | ||||||||
|
|
||||||||||||||||
12
| Securities Available | Securities Held | |||||||||||||||
| for Sale | to Maturity | |||||||||||||||
| Amortized | Fair | Amortized | Fair | |||||||||||||
| Cost | Value | Cost | Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Maturity in years:
|
||||||||||||||||
|
1 year or less
|
$ | 12,763 | $ | 12,852 | $ | 8,303 | $ | 8,389 | ||||||||
|
Over 1 to 5 years
|
86,757 | 88,759 | 58,111 | 60,075 | ||||||||||||
|
Over 5 to 10 years
|
61,532 | 62,933 | 413,720 | 421,955 | ||||||||||||
|
Over 10 years
|
28,046 | 26,016 | 36,462 | 36,515 | ||||||||||||
|
|
||||||||||||||||
|
Subtotal
|
189,098 | 190,560 | 516,596 | 526,934 | ||||||||||||
|
Mortgage-backed
securities and
collateralized
mortgage obligations
|
184,606 | 187,415 | 210,339 | 209,336 | ||||||||||||
|
Other securities
|
3,602 | 6,233 | | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 377,306 | $ | 384,208 | $ | 726,935 | $ | 736,270 | ||||||||
|
|
||||||||||||||||
| Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Securities of U.S. Government
sponsored entities
|
$ | 50,812 | $ | (71 | ) | $ | | $ | | $ | 50,812 | $ | (71 | ) | ||||||||||
|
Residential mortgage-backed securities
|
98 | | | | 98 | | ||||||||||||||||||
|
Commercial mortgage-backed securities
|
3,071 | (23 | ) | | | 3,071 | (23 | ) | ||||||||||||||||
|
Obligations of States
and political subdivisions
|
14,732 | (122 | ) | 10,959 | (255 | ) | 25,691 | (377 | ) | |||||||||||||||
|
Residential collateralized mortgage
obligations
|
5 | | | | 5 | | ||||||||||||||||||
|
Asset-backed securities
|
| | 8,420 | (981 | ) | 8,420 | (981 | ) | ||||||||||||||||
|
FHLMC and FNMA stock
|
1 | (5 | ) | 472 | (232 | ) | 473 | (237 | ) | |||||||||||||||
|
Corporate securities
|
29,977 | (170 | ) | | | 29,977 | (170 | ) | ||||||||||||||||
|
Other securities
|
5 | | 1,970 | (30 | ) | 1,975 | (30 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 98,701 | $ | (391 | ) | $ | 21,821 | $ | (1,498 | ) | $ | 120,522 | $ | (1,889 | ) | |||||||||
|
|
||||||||||||||||||||||||
| Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Residential mortgage backed
securities
|
$ | 437 | $ | (2 | ) | $ | | $ | | $ | 437 | $ | (2 | ) | ||||||||||
|
Obligations of States
and political subdivisions
|
1,102 | (17 | ) | 13,981 | (302 | ) | 15,083 | (319 | ) | |||||||||||||||
|
Residential collateralized mortgage
obligations
|
| | 26,698 | (2,789 | ) | 26,698 | (2,789 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 1,539 | $ | (19 | ) | $ | 40,679 | $ | (3,091 | ) | $ | 42,218 | $ | (3,110 | ) | |||||||||
|
|
||||||||||||||||||||||||
13
| Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
U.S. Treasury securities
|
$ | 2,987 | $ | | $ | | $ | | $ | 2,987 | $ | | ||||||||||||
|
Securities of U.S. Government
sponsored entities
|
19,979 | (25 | ) | | | 19,979 | (25 | ) | ||||||||||||||||
|
Residential mortgage-backed
securities
|
17,885 | (124 | ) | | | 17,885 | (124 | ) | ||||||||||||||||
|
Obligations of States and political
subdivisions
|
25,050 | (795 | ) | 3,866 | (182 | ) | 28,916 | (977 | ) | |||||||||||||||
|
Residential collateralized mortgage
obligations
|
9,896 | (37 | ) | 5,002 | (186 | ) | 14,898 | (223 | ) | |||||||||||||||
|
Asset-backed securities
|
| | 8,339 | (1,661 | ) | 8,339 | (1,661 | ) | ||||||||||||||||
|
FHLMC and FNMA stock
|
4 | (1 | ) | | | 4 | (1 | ) | ||||||||||||||||
|
Other securities
|
| | 1,956 | (44 | ) | 1,956 | (44 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 75,801 | $ | (982 | ) | $ | 19,163 | $ | (2,073 | ) | $ | 94,964 | $ | (3,055 | ) | |||||||||
|
|
||||||||||||||||||||||||
| Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||
| Unrealized | Unrealized | Unrealized | ||||||||||||||||||||||
| Fair Value | Losses | Fair Value | Losses | Fair Value | Losses | |||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||
|
Obligations of States
and political subdivisions
|
$ | 46,111 | $ | (995 | ) | $ | 16,964 | $ | (1,195 | ) | $ | 63,075 | $ | (2,190 | ) | |||||||||
|
Residential collateralized
mortgage
obligations
|
7,639 | (42 | ) | 30,674 | (6,065 | ) | 38,313 | (6,107 | ) | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 53,750 | $ | (1,037 | ) | $ | 47,638 | $ | (7,260 | ) | $ | 101,388 | $ | (8,297 | ) | |||||||||
|
|
||||||||||||||||||||||||
14
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Originated loans:
|
||||||||
|
Commercial
|
$ | 491,043 | $ | 498,594 | ||||
|
Commercial real estate
|
769,545 | 801,008 | ||||||
|
Construction
|
28,987 | 32,156 | ||||||
|
Residential real estate
|
320,881 | 371,197 | ||||||
|
Consumer installment &
other
|
467,459 | 498,133 | ||||||
|
|
||||||||
|
Gross Loans
|
2,077,915 | 2,201,088 | ||||||
|
Allowance for loan losses
|
(38,129 | ) | (41,043 | ) | ||||
|
|
||||||||
|
Net Loans
|
$ | 2,039,786 | $ | 2,160,045 | ||||
|
|
||||||||
| Impaired | Non Impaired | Total | ||||||||||
| Purchased | Purchased | Purchased | ||||||||||
| Covered Loans | Covered Loans | Covered Loans | ||||||||||
| (In thousands) | ||||||||||||
|
Purchased covered loans:
|
||||||||||||
|
Commercial
|
$ | 10,881 | $ | 170,577 | $ | 181,458 | ||||||
|
Commercial real estate
|
14,128 | 385,805 | 399,933 | |||||||||
|
Construction
|
9,517 | 19,423 | 28,940 | |||||||||
|
Residential real estate
|
138 | 18,551 | 18,689 | |||||||||
|
Consumer installment &
other
|
253 | 89,345 | 89,598 | |||||||||
|
|
||||||||||||
|
Total loans
|
$ | 34,917 | $ | 683,701 | $ | 718,618 | ||||||
|
|
||||||||||||
| Impaired | Non Impaired | Total Purchased | ||||||||||
| Purchased Non- | Purchased Non- | Non-covered | ||||||||||
| covered Loans | covered Loans | Loans | ||||||||||
| (In thousands) | ||||||||||||
|
Purchased non-covered loans:
|
||||||||||||
|
Commercial
|
$ | 492 | $ | 11,906 | $ | 12,398 | ||||||
|
Commercial real estate
|
26,252 | 89,600 | 115,852 | |||||||||
|
Construction
|
7,636 | 18,469 | 26,105 | |||||||||
|
Residential real estate
|
2,143 | 20,706 | 22,849 | |||||||||
|
Consumer installment &
other
|
1,217 | 33,897 | 35,114 | |||||||||
|
|
||||||||||||
|
Total loans
|
$ | 37,740 | $ | 174,578 | $ | 212,318 | ||||||
|
|
||||||||||||
15
| Impaired | Non Impaired | Total | ||||||||||
| Purchased | Purchased | Purchased | ||||||||||
| Covered Loans | Covered Loans | Covered Loans | ||||||||||
| (In thousands) | ||||||||||||
|
Purchased covered loans:
|
||||||||||||
|
Commercial
|
$ | 8,538 | $ | 244,811 | $ | 253,349 | ||||||
|
Commercial real estate
|
19,870 | 425,570 | 445,440 | |||||||||
|
Construction
|
14,378 | 26,082 | 40,460 | |||||||||
|
Residential real estate
|
138 | 18,383 | 18,521 | |||||||||
|
Consumer installment &
other
|
272 | 97,259 | 97,531 | |||||||||
|
|
||||||||||||
|
Total loans
|
$ | 43,196 | $ | 812,105 | $ | 855,301 | ||||||
|
|
||||||||||||
| February 6, 2009 | ||||||||
| through | ||||||||
| Nine months ended | December 31, 2009 | |||||||
| September 30, 2010 | (refined) | |||||||
| (In thousands) | ||||||||
|
Carrying amount at the beginning of the
period
|
$ | 43,196 | $ | 80,544 | ||||
|
Reductions during the period
|
(8,279 | ) | (37,348 | ) | ||||
|
|
||||||||
|
Carrying amount at the end of the period
|
$ | 34,917 | $ | 43,196 | ||||
|
|
||||||||
|
Gross contractual loan principal payment receivable
|
$ | 188,206 | ||
|
Estimate of contractual principal not expected to be collected
|
(15,058 | ) | ||
|
Fair value of non impaired purchased loans receivable
|
$ | 175,922 |
|
Contractually required payments receivable (including interest)
|
$ | 70,882 | ||
|
Nonaccretable difference
|
(33,140 | ) | ||
|
|
||||
|
Cash flows expected to be collected
|
37,742 | |||
|
Accretable difference
|
| |||
|
|
||||
|
Fair value of loans acquired
|
$ | 37,742 | ||
|
|
||||
| August 20, 2010 | ||||
| through | ||||
| September 30, 2010 | ||||
| (In thousands) | ||||
|
Carrying amount at the beginning of the period
|
$ | 37,742 | ||
|
Reductions during the period
|
(2 | ) | ||
|
|
||||
|
Carrying amount at the end of the period
|
$ | 37,740 | ||
|
|
||||
16
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Balance, beginning of period
|
$ | 42,409 | $ | 45,815 | $ | 43,736 | $ | 47,563 | ||||||||
|
Provision for loan losses
|
2,800 | 2,800 | 8,400 | 7,200 | ||||||||||||
|
Provision for unfunded commitments
|
| | | (400 | ) | |||||||||||
|
Loans charged off
|
(5,216 | ) | (3,870 | ) | (13,926 | ) | (10,735 | ) | ||||||||
|
Recoveries of previously
charged off loans
|
829 | 631 | 2,612 | 1,748 | ||||||||||||
|
|
||||||||||||||||
|
Net loan losses
|
(4,387 | ) | (3,239 | ) | (11,314 | ) | (8,987 | ) | ||||||||
|
|
||||||||||||||||
|
Balance, end of period
|
$ | 40,822 | $ | 45,376 | $ | 40,822 | $ | 45,376 | ||||||||
|
|
||||||||||||||||
|
Components:
|
||||||||||||||||
|
Allowance for loan losses
|
$ | 38,129 | $ | 42,683 | ||||||||||||
|
Reserve for unfunded credit
commitments
|
2,693 | 2,693 | ||||||||||||||
|
|
||||||||||||||||
|
Allowance for credit losses
|
$ | 40,822 | $ | 45,376 | ||||||||||||
|
|
||||||||||||||||
|
Allowance for loan losses /
originated loans outstanding
|
1.83 | % | 1.88 | % | ||||||||||||
|
December 31, 2009
|
$ | 121,699 | ||
|
Recognition of stock option tax benefits for the exercise of
options converted upon merger
|
(26 | ) | ||
|
|
||||
|
September 30, 2010
|
$ | 121,673 | ||
|
|
||||
17
| At September 30, | At December 31, | |||||||||||||||
| 2010 | 2009 | |||||||||||||||
| (In thousands) | ||||||||||||||||
| Gross | Gross | |||||||||||||||
| Carrying | Accumulated | Carrying | Accumulated | |||||||||||||
| Amount | Amortization | Amount | Amortization | |||||||||||||
|
|
||||||||||||||||
|
Core Deposit Intangibles
|
$ | 56,808 | $ | (23,283 | ) | $ | 51,538 | $ | (19,160 | ) | ||||||
|
Merchant Draft Processing Intangible
|
10,300 | (7,599 | ) | 10,300 | (7,011 | ) | ||||||||||
|
|
||||||||||||||||
|
Total Identifiable Intangible Assets
|
$ | 67,108 | $ | (30,882 | ) | $ | 61,838 | $ | (26,171 | ) | ||||||
|
|
||||||||||||||||
| Merchant | ||||||||||||
| Core | Draft | |||||||||||
| Deposit | Processing | |||||||||||
| Intangibles | Intangible | Total | ||||||||||
| (In thousands) | ||||||||||||
|
Ninemonths ended September 30, 2010 (actual)
|
$ | 4,123 | $ | 588 | $ | 4,711 | ||||||
|
Estimate for year ended December 31, 2010
|
5,559 | 774 | 6,333 | |||||||||
|
2011
|
5,351 | 624 | 5,975 | |||||||||
|
2012
|
4,868 | 500 | 5,368 | |||||||||
|
2013
|
4,304 | 400 | 4,704 | |||||||||
|
2014
|
3,946 | 324 | 4,270 | |||||||||
|
2015
|
3,594 | 262 | 3,856 | |||||||||
| For the nine months ended | ||||||||
| September 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Service cost (benefit)
|
$ | (270 | ) | $ | (237 | ) | ||
|
Interest cost
|
144 | 165 | ||||||
|
Amortization of unrecognized
transition obligation
|
45 | 45 | ||||||
|
|
||||||||
|
Net periodic cost (benefit)
|
$ | (81 | ) | $ | (27 | ) | ||
|
|
||||||||
18
19
| At September 30, 2010 | ||||||||||||||||
| Quoted Prices | ||||||||||||||||
| in Active | Significant | |||||||||||||||
| Markets for | Other | Significant | ||||||||||||||
| Identical | Observable | Unobservable | ||||||||||||||
| Assets | Inputs | Inputs | ||||||||||||||
| Fair Value | (Level 1) | (Level 2 ) | (Level 3 ) | |||||||||||||
| (In thousands) | ||||||||||||||||
|
U.S. Treasury securities
|
$ | 3,511 | $ | 3,511 | $ | | $ | | ||||||||
|
Securities of U.S. Government sponsored entities
|
118,833 | 118,833 | | | ||||||||||||
|
Municipal bonds:
|
||||||||||||||||
|
Federally Tax-exempt California
|
84,505 | | 84,505 | | ||||||||||||
|
Federally Tax-exempt 29 other states
|
119,591 | | 119,591 | | ||||||||||||
|
Taxable California
|
9,711 | | 9,711 | | ||||||||||||
|
Taxable 1 other state
|
501 | | 501 | | ||||||||||||
|
Residential mortgage-backed securities (MBS):
|
||||||||||||||||
|
Guaranteed by GNMA
|
47,613 | | 47,613 | | ||||||||||||
|
Issued by FNMA and FHLMC
|
70,650 | | 70,650 | | ||||||||||||
|
Residential collateralized mortgage obligations:
|
||||||||||||||||
|
Issued or guaranteed by FNMA, FHLMC, or GNMA
|
16,447 | | 16,447 | | ||||||||||||
|
All other
|
8,891 | | 8,891 | | ||||||||||||
|
Commercial mortgage-backed securities
|
5,191 | | 5,191 | | ||||||||||||
|
Asset-backed securities government guaranteed student loans
|
8,420 | | 8,420 | | ||||||||||||
|
FHLMC and FNMA stock
|
617 | 617 | | | ||||||||||||
|
Corporate securities
|
69,783 | 69,783 | | | ||||||||||||
|
Other securities
|
5,247 | 3,278 | 1,969 | | ||||||||||||
|
|
||||||||||||||||
|
Total securities available for sale
|
$ | 569,511 | $ | 196,022 | $ | 373,489 | $ | | ||||||||
|
|
||||||||||||||||
| At December 31, 2009 | ||||||||||||||||
| Quoted Prices | ||||||||||||||||
| in Active | Significant | |||||||||||||||
| Markets for | Other | Significant | ||||||||||||||
| Identical | Observable | Unobservable | ||||||||||||||
| Assets | Inputs | Inputs | ||||||||||||||
| Fair Value | (Level 1) | (Level 2 ) | (Level 3 ) | |||||||||||||
| (In thousands) | ||||||||||||||||
|
U.S. Treasury securities
|
$ | 2,987 | $ | 2,987 | $ | | $ | | ||||||||
|
Securities of U.S. Government sponsored entities
|
21,041 | 21,041 | | | ||||||||||||
|
Municipal bonds:
|
||||||||||||||||
|
Federally Tax-exempt California
|
56,431 | | 56,431 | | ||||||||||||
|
Federally Tax-exempt 25 other states
|
97,094 | | 97,094 | | ||||||||||||
|
Taxable California
|
4,668 | | 4,668 | | ||||||||||||
|
Residential mortgage-backed securities (MBS):
|
||||||||||||||||
|
Guaranteed by GNMA
|
54,361 | | 54,361 | | ||||||||||||
|
Issued by FNMA and FHLMC
|
91,644 | | 91,644 | | ||||||||||||
|
Residential collateralized mortgage obligations:
|
||||||||||||||||
|
Issued or guaranteed by FNMA, FHLMC, or GNMA
|
29,536 | | 29,536 | | ||||||||||||
|
All other
|
11,874 | | 11,874 | | ||||||||||||
|
Asset-backed securities government guaranteed student loans
|
8,339 | | 8,339 | | ||||||||||||
|
FHLMC and FNMA stock
|
1,573 | 1,573 | | | ||||||||||||
|
Other securities
|
4,660 | 2,703 | 1,957 | | ||||||||||||
|
|
||||||||||||||||
|
Total securities available for sale
|
$ | 384,208 | $ | 28,304 | $ | 355,904 | $ | | ||||||||
|
|
||||||||||||||||
20
| At September 30, 2010 | ||||||||||||||||||||
| Fair Value | Level 1 | Level 2 | Level 3 | Total losses | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Non-covered other real estate owned (1)
|
$ | 1,863 | $ | | $ | 1,863 | $ | | $ | (664 | ) | |||||||||
|
Impaired originated loans (2)
|
4,780 | | 4,780 | | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets measured at fair value on
a nonrecurring basis
|
$ | 6,643 | $ | | $ | 6,643 | | $ | (664 | ) | ||||||||||
|
|
||||||||||||||||||||
| At December 31, 2009 | ||||||||||||||||||||
| Fair Value | Level 1 | Level 2 | Level 3 | Total losses | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Non-covered other real estate owned (1)
|
$ | 413 | $ | | $ | 413 | $ | | $ | (233 | ) | |||||||||
|
Impaired originated loans (2)
|
2,447 | | 2,447 | | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets measured at fair value on
a nonrecurring basis
|
$ | 2,860 | $ | | $ | 2,860 | $ | | $ | (233 | ) | |||||||||
|
|
||||||||||||||||||||
| (1) |
Represents the fair value of foreclosed real estate owned that was measured at fair value
subsequent to their initial classification as foreclosed assets.
|
|
| (2) |
Represents carrying value of loans for which adjustments are predominantly based on the
appraised value of the collateral and loans considered impaired under FASB ASC 310-10-35,
Subsequent Measurement of Receivables, where a specific reserve has been established.
|
21
| At September 30, 2010 | At December 31, 2009 | |||||||||||||||
| Carrying | Estimated | Carrying | Estimated | |||||||||||||
| Amount | Fair Value | Amount | Fair Value | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Financial Assets
|
||||||||||||||||
|
Cash and due from banks
|
$ | 344,169 | $ | 344,169 | $ | 361,135 | $ | 361,135 | ||||||||
|
Money market assets
|
392 | 392 | 442 | 442 | ||||||||||||
|
Investment securities held to maturity
|
618,838 | 642,882 | 726,935 | 736,270 | ||||||||||||
|
Loans
|
2,970,722 | 2,992,724 | 3,015,346 | 3,024,866 | ||||||||||||
|
Other assets FDIC receivable
|
49,994 | 49,707 | 85,787 | 83,806 | ||||||||||||
|
|
||||||||||||||||
|
Financial Liabilities
|
||||||||||||||||
|
Deposits
|
4,072,698 | 4,073,550 | 4,060,208 | 4,061,380 | ||||||||||||
|
Short-term borrowed funds
|
193,202 | 193,257 | 227,178 | 228,463 | ||||||||||||
|
Federal Home Loan Bank Advances
|
66,934 | 67,138 | 85,470 | 85,601 | ||||||||||||
|
Debt financing and notes payable
|
26,396 | 26,244 | 26,497 | 23,520 | ||||||||||||
|
Other liabilities restricted
performance share grants
|
2,069 | 2,069 | 1,942 | 1,942 | ||||||||||||
22
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Weighted average number of common
shares outstanding basic
|
29,127 | 29,210 | 29,187 | 29,072 | ||||||||||||
|
Add exercise of options reduced by the
number of shares that could have been
purchased with the proceeds of such
exercise
|
258 | 219 | 328 | 241 | ||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common
shares outstanding diluted
|
29,385 | 29,429 | 29,515 | 29,313 | ||||||||||||
|
|
||||||||||||||||
|
Net income applicable to
common equity
|
$ | 23,709 | $ | 23,791 | $ | 70,846 | $ | 98,114 | ||||||||
|
Basic earnings per common share
|
$ | 0.81 | $ | 0.81 | $ | 2.43 | $ | 3.37 | ||||||||
|
Diluted earnings per common share
|
0.81 | 0.81 | 2.40 | 3.35 | ||||||||||||
23
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Net Interest Income (FTE)*
|
$ | 56,669 | $ | 61,593 | $ | 170,271 | $ | 183,270 | ||||||||
|
Provision for Loan Losses
|
(2,800 | ) | (2,800 | ) | (8,400 | ) | (7,200 | ) | ||||||||
|
Noninterest Income:
|
||||||||||||||||
|
Gain on acquisition
|
178 | | 178 | 48,844 | ||||||||||||
|
Deposit service charges and other
|
14,893 | 15,961 | 46,133 | 47,471 | ||||||||||||
|
|
||||||||||||||||
|
Total Noninterest Income
|
15,071 | 15,961 | 46,311 | 96,315 | ||||||||||||
|
Noninterest Expense
|
31,508 | 35,151 | 95,635 | 107,940 | ||||||||||||
|
|
||||||||||||||||
|
Income Before Income Taxes (FTE)*
|
37,432 | 39,603 | 112,547 | 164,445 | ||||||||||||
|
Income Tax Provision (FTE)*
|
13,723 | 14,346 | 41,701 | 63,180 | ||||||||||||
|
|
||||||||||||||||
|
Net Income
|
23,709 | 25,257 | 70,846 | 101,265 | ||||||||||||
|
Preferred stock dividends and discount
accretion
|
| 1,466 | | 3,151 | ||||||||||||
|
|
||||||||||||||||
|
Net Income Applicable to Common Equity
|
$ | 23,709 | $ | 23,791 | $ | 70,846 | $ | 98,114 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Average Common Shares Outstanding
|
29,127 | 29,210 | 29,187 | 29,072 | ||||||||||||
|
Diluted Average Common Shares Outstanding
|
29,385 | 29,429 | 29,515 | 29,313 | ||||||||||||
|
Common Shares Outstanding at Period End
|
29,118 | 29,207 | 29,118 | 29,207 | ||||||||||||
|
|
||||||||||||||||
|
As Reported:
|
||||||||||||||||
|
Basic Earnings Per Common Share
|
$ | 0.81 | $ | 0.81 | $ | 2.43 | $ | 3.37 | ||||||||
|
Diluted Earnings Per Common Share
|
0.81 | 0.81 | 2.40 | 3.35 | ||||||||||||
|
Return On Assets
|
1.95 | % | 1.86 | % | 1.98 | % | 2.57 | % | ||||||||
|
Return On Common Equity
|
17.90 | % | 19.68 | % | 18.32 | % | 28.38 | % | ||||||||
|
Net Interest Margin (FTE)*
|
5.54 | % | 5.48 | % | 5.59 | % | 5.39 | % | ||||||||
|
Net Loan Losses to Average Originated Loans
|
0.83 | % | 0.56 | % | 0.71 | % | 0.51 | % | ||||||||
|
Efficiency Ratio**
|
43.9 | % | 45.3 | % | 44.2 | % | 38.6 | % | ||||||||
|
|
||||||||||||||||
|
Average Balances:
|
||||||||||||||||
|
Total Assets
|
$ | 4,835,357 | $ | 5,072,866 | $ | 4,793,266 | $ | 5,113,359 | ||||||||
|
Total Earning Assets
|
4,068,561 | 4,470,851 | 4,071,089 | 4,541,596 | ||||||||||||
|
Originated Loans
|
2,096,937 | 2,289,331 | 2,132,687 | 2,360,540 | ||||||||||||
|
Purchased Covered Loans
|
743,126 | 974,057 | 787,142 | 900,922 | ||||||||||||
|
Purchased Non-covered Loans
|
97,438 | | 32,836 | | ||||||||||||
|
Total Deposits
|
3,981,437 | 4,131,388 | 3,944,231 | 4,066,462 | ||||||||||||
|
Shareholders Equity
|
525,630 | 549,331 | 517,121 | 527,635 | ||||||||||||
|
|
||||||||||||||||
|
Balances at Period End:
|
||||||||||||||||
|
Total Assets
|
$ | 4,977,871 | $ | 4,971,159 | ||||||||||||
|
Total Earning Assets
|
4,197,592 | 4,372,739 | ||||||||||||||
|
Originated Loans
|
2,077,915 | 2,267,130 | ||||||||||||||
|
Purchased Covered Loans
|
718,618 | 932,656 | ||||||||||||||
|
Purchased Non-covered Loans
|
212,318 | | ||||||||||||||
|
Total Deposits
|
4,072,698 | 4,024,626 | ||||||||||||||
|
Shareholders Equity
|
541,173 | 535,718 | ||||||||||||||
|
|
||||||||||||||||
|
Financial Ratios at Period End:
|
||||||||||||||||
|
Allowance for Loan Losses to Originated Loans
|
1.83 | % | 1.88 | % | ||||||||||||
|
Book Value Per Common Share
|
$ | 18.59 | $ | 16.93 | ||||||||||||
|
Equity to Assets
|
10.87 | % | 10.78 | % | ||||||||||||
|
Total Capital to Risk Adjusted Assets
|
14.88 | % | 15.07 | % | ||||||||||||
|
|
||||||||||||||||
|
Dividends Paid Per Common Share
|
$ | 0.36 | $ | 0.35 | $ | 1.08 | $ | 1.06 | ||||||||
|
Common Dividend Payout Ratio
|
44 | % | 43 | % | 45 | % | 32 | % | ||||||||
| * |
Yields on securities and certain loans have been adjusted upward to a fully taxable
equivalent (FTE) basis, which is a non-GAAP financial measure, in order to reflect the
effect of income which is exempt from federal income taxation at the current statutory tax
rate.
|
|
| ** |
The efficiency ratio is defined as noninterest expense divided by total revenue (net interest
income on an FTE basis, which is a non-GAAP financial measure, and noninterest income).
|
24
25
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
Net interest income (FTE)
|
$ | 56,669 | $ | 61,593 | $ | 170,271 | $ | 183,270 | ||||||||
|
Provision for loan losses
|
(2,800 | ) | (2,800 | ) | (8,400 | ) | (7,200 | ) | ||||||||
|
Noninterest income
|
15,071 | 15,961 | 46,311 | 96,315 | ||||||||||||
|
Noninterest expense
|
(31,508 | ) | (35,151 | ) | (95,635 | ) | (107,940 | ) | ||||||||
|
|
||||||||||||||||
|
Income before taxes (FTE)
|
37,432 | 39,603 | 112,547 | 164,445 | ||||||||||||
|
Income tax provision (FTE)
|
(13,723 | ) | (14,346 | ) | (41,701 | ) | (63,180 | ) | ||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 23,709 | $ | 25,257 | $ | 70,846 | $ | 101,265 | ||||||||
|
|
||||||||||||||||
|
Net income applicable to common equity
|
$ | 23,709 | $ | 23,791 | $ | 70,846 | $ | 98,114 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Average diluted common shares
|
29,385 | 29,429 | 29,515 | 29,313 | ||||||||||||
|
Diluted earnings per common share
|
$ | 0.81 | $ | 0.81 | $ | 2.40 | $ | 3.35 | ||||||||
|
|
||||||||||||||||
|
Average total assets
|
$ | 4,835,357 | $ | 5,072,866 | $ | 4,793,266 | $ | 5,113,359 | ||||||||
|
Net income applicable to common equity
to average total assets (annualized)
|
1.95 | % | 1.86 | % | 1.98 | % | 2.57 | % | ||||||||
|
Net income applicable to common equity to
average common stockholders equity
(annualized)
|
17.90 | % | 19.68 | % | 18.32 | % | 28.38 | % | ||||||||
26
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Interest and fee income
|
$ | 55,203 | $ | 61,196 | $ | 166,284 | $ | 183,453 | ||||||||
|
Interest expense
|
(3,096 | ) | (4,500 | ) | (9,775 | ) | (15,078 | ) | ||||||||
|
FTE adjustment
|
4,562 | 4,897 | 13,762 | 14,895 | ||||||||||||
|
|
||||||||||||||||
|
Net interest income (FTE)
|
$ | 56,669 | $ | 61,593 | $ | 170,271 | $ | 183,270 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Average earning assets
|
$ | 4,068,561 | $ | 4,470,851 | $ | 4,071,089 | $ | 4,541,596 | ||||||||
|
Net interest margin (FTE)
(annualized)
|
5.54 | % | 5.48 | % | 5.59 | % | 5.39 | % | ||||||||
27
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
|
||||||||||||||||
|
Yield on earning assets (FTE)
|
5.84 | % | 5.88 | % | 5.91 | % | 5.83 | % | ||||||||
|
Rate paid on interest-bearing liabilities
|
0.43 | % | 0.58 | % | 0.46 | % | 0.63 | % | ||||||||
|
|
||||||||||||||||
|
Net interest spread (FTE)
|
5.41 | % | 5.30 | % | 5.45 | % | 5.20 | % | ||||||||
|
Impact of all other net noninterest
bearing funds
|
0.13 | % | 0.18 | % | 0.14 | % | 0.19 | % | ||||||||
|
|
||||||||||||||||
|
Net interest margin (FTE)
|
5.54 | % | 5.48 | % | 5.59 | % | 5.39 | % | ||||||||
|
|
||||||||||||||||
28
| For the three months ended | ||||||||||||
| September 30, 2010 | ||||||||||||
| Interest | Rates | |||||||||||
| Average | Income/ | Earned/ | ||||||||||
| Balance | Expense | Paid | ||||||||||
| (In thousands) | ||||||||||||
|
Assets:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 5,130 | $ | 1 | 0.08 | % | ||||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
302,176 | 2,158 | 2.86 | % | ||||||||
|
Tax-exempt (1)
|
187,405 | 3,059 | 6.53 | % | ||||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
166,634 | 1,798 | 4.32 | % | ||||||||
|
Tax-exempt (1)
|
469,715 | 7,367 | 6.27 | % | ||||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
537,116 | 8,534 | 6.30 | % | ||||||||
|
Tax-exempt (1)
|
164,838 | 2,733 | 6.58 | % | ||||||||
|
Commercial real estate
|
1,234,475 | 20,696 | 6.65 | % | ||||||||
|
Real estate construction
|
71,043 | 998 | 5.57 | % | ||||||||
|
Real estate residential
|
355,103 | 3,744 | 4.22 | % | ||||||||
|
Consumer
|
574,926 | 8,677 | 5.99 | % | ||||||||
|
|
||||||||||||
|
Total loans (1)
|
2,937,501 | 45,382 | 6.13 | % | ||||||||
|
|
||||||||||||
|
Total earning assets (1)
|
4,068,561 | $ | 59,765 | 5.84 | % | |||||||
|
Other assets
|
766,796 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total assets
|
$ | 4,835,357 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities and shareholders equity
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Noninterest bearing demand
|
$ | 1,417,638 | $ | | | |||||||
|
Savings and interest-bearing
transaction
|
1,672,458 | 892 | 0.21 | % | ||||||||
|
Time less than $100,000
|
341,882 | 357 | 0.41 | % | ||||||||
|
Time $100,000 or more
|
549,459 | 798 | 0.58 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
2,563,799 | 2,047 | 0.32 | % | ||||||||
|
Short-term borrowed funds
|
203,841 | 511 | 0.98 | % | ||||||||
|
Federal Home Loan Bank advances
|
36,298 | 113 | 1.22 | % | ||||||||
|
Debt financing and notes payable
|
26,417 | 425 | 6.43 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing liabilities
|
2,830,355 | $ | 3,096 | 0.43 | % | |||||||
|
Other liabilities
|
61,734 | |||||||||||
|
Shareholders equity
|
525,630 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total liabilities and shareholders equity
|
$ | 4,835,357 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest spread (1) (2)
|
5.41 | % | ||||||||||
|
|
||||||||||||
|
Net interest income and interest margin (1) (3)
|
$ | 56,669 | 5.54 | % | ||||||||
|
|
||||||||||||
| (1) |
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate.
|
|
| (2) |
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities.
|
|
| (3) |
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets.
|
29
| For the three months ended | ||||||||||||
| September 30, 2009 | ||||||||||||
| Interest | Rates | |||||||||||
| Average | Income/ | Earned/ | ||||||||||
| Balance | Expense | Paid | ||||||||||
| (In thousands) | ||||||||||||
|
Assets:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 602 | $ | 1 | 0.66 | % | ||||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
237,965 | 2,352 | 3.95 | % | ||||||||
|
Tax-exempt (1)
|
167,339 | 2,846 | 6.80 | % | ||||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
275,553 | 3,025 | 4.39 | % | ||||||||
|
Tax-exempt (1)
|
526,004 | 8,290 | 6.30 | % | ||||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
642,366 | 9,391 | 5.80 | % | ||||||||
|
Tax-exempt (1)
|
184,054 | 3,032 | 6.54 | % | ||||||||
|
Commercial real estate
|
1,313,545 | 21,967 | 6.63 | % | ||||||||
|
Real estate construction
|
74,707 | 667 | 3.54 | % | ||||||||
|
Real estate residential
|
424,189 | 5,004 | 4.72 | % | ||||||||
|
Consumer
|
624,527 | 9,518 | 6.05 | % | ||||||||
|
|
||||||||||||
|
Total loans (1)
|
3,263,388 | 49,579 | 6.03 | % | ||||||||
|
|
||||||||||||
|
Total earning assets (1)
|
4,470,851 | $ | 66,093 | 5.88 | % | |||||||
|
Other assets
|
602,015 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total assets
|
$ | 5,072,866 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities and shareholders equity
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Noninterest bearing demand
|
$ | 1,371,124 | $ | | | |||||||
|
Savings and interest-bearing
transaction
|
1,687,028 | 1,178 | 0.28 | % | ||||||||
|
Time less than $100,000
|
491,555 | 829 | 0.67 | % | ||||||||
|
Time $100,000 or more
|
581,681 | 1,266 | 0.86 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
2,760,264 | 3,273 | 0.47 | % | ||||||||
|
Short-term borrowed funds
|
221,100 | 509 | 0.90 | % | ||||||||
|
Federal Home Loan Bank advances
|
86,166 | 295 | 1.34 | % | ||||||||
|
Debt financing and notes payable
|
26,551 | 423 | 6.36 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing liabilities
|
3,094,081 | $ | 4,500 | 0.58 | % | |||||||
|
Other liabilities
|
58,330 | |||||||||||
|
Shareholders equity
|
549,331 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total liabilities and shareholders equity
|
$ | 5,072,866 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest spread (1) (2)
|
5.30 | % | ||||||||||
|
|
||||||||||||
|
Net interest income and interest margin (1) (3)
|
$ | 61,593 | 5.48 | % | ||||||||
|
|
||||||||||||
| (1) |
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate.
|
|
| (2) |
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities.
|
|
| (3) |
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets.
|
30
| For the nine months ended | ||||||||||||
| September 30, 2010 | ||||||||||||
| Interest | Rates | |||||||||||
| Average | Income/ | Earned/ | ||||||||||
| Balance | Expense | Paid | ||||||||||
| (In thousands) | ||||||||||||
|
Assets:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 2,174 | $ | 2 | 0.12 | % | ||||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
272,141 | 6,465 | 3.17 | % | ||||||||
|
Tax-exempt (1)
|
171,122 | 8,466 | 6.60 | % | ||||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
186,336 | 6,119 | 4.38 | % | ||||||||
|
Tax-exempt (1)
|
486,651 | 22,906 | 6.28 | % | ||||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
546,269 | 25,660 | 6.28 | % | ||||||||
|
Tax-exempt (1)
|
169,314 | 8,344 | 6.59 | % | ||||||||
|
Commercial real estate
|
1,232,406 | 61,229 | 6.64 | % | ||||||||
|
Real estate construction
|
65,352 | 2,767 | 5.66 | % | ||||||||
|
Real estate residential
|
363,337 | 12,104 | 4.44 | % | ||||||||
|
Consumer
|
575,987 | 25,984 | 6.03 | % | ||||||||
|
|
||||||||||||
|
Total loans (1)
|
2,952,665 | 136,088 | 6.16 | % | ||||||||
|
|
||||||||||||
|
Total earning assets (1)
|
4,071,089 | $ | 180,046 | 5.91 | % | |||||||
|
Other assets
|
722,177 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total assets
|
$ | 4,793,266 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities and shareholders equity
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Noninterest bearing demand
|
$ | 1,394,033 | $ | | | |||||||
|
Savings and interest-bearing
transaction
|
1,640,421 | 2,725 | 0.22 | % | ||||||||
|
Time less than $100,000
|
360,929 | 1,425 | 0.53 | % | ||||||||
|
Time $100,000 or more
|
548,848 | 2,566 | 0.63 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
2,550,198 | 6,716 | 0.35 | % | ||||||||
|
Short-term borrowed funds
|
209,846 | 1,538 | 0.97 | % | ||||||||
|
Federal Home Loan Bank advances
|
23,767 | 249 | 1.38 | % | ||||||||
|
Debt financing and notes payable
|
26,450 | 1,272 | 6.41 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing liabilities
|
2,810,261 | $ | 9,775 | 0.46 | % | |||||||
|
Other liabilities
|
71,851 | |||||||||||
|
Shareholders equity
|
517,121 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total liabilities and shareholders equity
|
$ | 4,793,266 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest spread (1) (2)
|
5.45 | % | ||||||||||
|
|
||||||||||||
|
Net interest income and interest margin (1) (3)
|
$ | 170,271 | 5.59 | % | ||||||||
|
|
||||||||||||
| (1) |
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate.
|
|
| (2) |
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities.
|
|
| (3) |
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets.
|
31
| For the nine months ended | ||||||||||||
| September 30, 2009 | ||||||||||||
| Interest | Rates | |||||||||||
| Average | Income/ | Earned/ | ||||||||||
| Balance | Expense | Paid | ||||||||||
| (In thousands) | ||||||||||||
|
Assets:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 942 | $ | 3 | 0.43 | % | ||||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
242,125 | 6,775 | 3.73 | % | ||||||||
|
Tax-exempt (1)
|
170,519 | 8,591 | 6.72 | % | ||||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
332,416 | 11,384 | 4.57 | % | ||||||||
|
Tax-exempt (1)
|
534,132 | 25,219 | 6.30 | % | ||||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
644,107 | 27,565 | 5.72 | % | ||||||||
|
Tax-exempt (1)
|
188,479 | 9,351 | 6.63 | % | ||||||||
|
Commercial real estate
|
1,289,190 | 63,354 | 6.57 | % | ||||||||
|
Real estate construction
|
77,677 | 2,286 | 3.93 | % | ||||||||
|
Real estate residential
|
440,975 | 15,802 | 4.78 | % | ||||||||
|
Consumer
|
621,034 | 28,018 | 6.03 | % | ||||||||
|
|
||||||||||||
|
Total loans (1)
|
3,261,462 | 146,376 | 6.00 | % | ||||||||
|
|
||||||||||||
|
Total earning assets (1)
|
4,541,596 | $ | 198,348 | 5.83 | % | |||||||
|
Other assets
|
571,763 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total assets
|
$ | 5,113,359 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Liabilities and shareholders equity
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Noninterest bearing demand
|
$ | 1,330,495 | $ | | | |||||||
|
Savings and interest-bearing
transaction
|
1,647,624 | 3,635 | 0.29 | % | ||||||||
|
Time less than $100,000
|
466,175 | 3,662 | 1.05 | % | ||||||||
|
Time $100,000 or more
|
622,168 | 4,228 | 0.91 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
2,735,967 | 11,525 | 0.56 | % | ||||||||
|
Short-term borrowed funds
|
347,072 | 1,572 | 0.60 | % | ||||||||
|
Federal Home Loan Bank advances
|
77,290 | 714 | 1.22 | % | ||||||||
|
Debt financing and notes payable
|
26,584 | 1,267 | 6.35 | % | ||||||||
|
|
||||||||||||
|
Total interest-bearing liabilities
|
3,186,913 | $ | 15,078 | 0.63 | % | |||||||
|
Other liabilities
|
68,316 | |||||||||||
|
Shareholders equity
|
527,635 | |||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total liabilities and shareholders equity
|
$ | 5,113,359 | ||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net interest spread (1) (2)
|
5.20 | % | ||||||||||
|
|
||||||||||||
|
Net interest income and interest margin (1) (3)
|
$ | 183,270 | 5.39 | % | ||||||||
|
|
||||||||||||
| (1) |
Interest and rates calculated on a fully taxable equivalent basis using the current
statutory federal tax rate.
|
|
| (2) |
Net interest spread represents the average yield earned on earning assets minus the average
rate paid on interest-bearing liabilities.
|
|
| (3) |
Net interest margin is computed by calculating the difference between interest income and
expense (annualized), divided by the average balance of earning assets.
|
32
| Three months ended September 30, 2010 | ||||||||||||
| compared with | ||||||||||||
| Three months ended September 30, 2009 | ||||||||||||
| Volume | Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
|
Interest and fee income:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 2 | $ | (2 | ) | $ | 0 | |||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
553 | (747 | ) | (194 | ) | |||||||
|
Tax-exempt (1)
|
332 | (119 | ) | 213 | ||||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
(1,176 | ) | (51 | ) | (1,227 | ) | ||||||
|
Tax-exempt (1)
|
(883 | ) | (40 | ) | (923 | ) | ||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
(1,626 | ) | 769 | (857 | ) | |||||||
|
Tax-exempt (1)
|
(318 | ) | 19 | (299 | ) | |||||||
|
Commercial real estate
|
(1,325 | ) | 54 | (1,271 | ) | |||||||
|
Real estate construction
|
(34 | ) | 365 | 331 | ||||||||
|
Real estate residential
|
(763 | ) | (497 | ) | (1,260 | ) | ||||||
|
Consumer
|
(749 | ) | (92 | ) | (841 | ) | ||||||
|
|
||||||||||||
|
Total loans (1)
|
(4,815 | ) | 618 | (4,197 | ) | |||||||
|
|
||||||||||||
|
Total decrease in interest and fee income (1)
|
(5,987 | ) | (341 | ) | (6,328 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest expense:
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Savings and interest-bearing
transaction
|
(10 | ) | (276 | ) | (286 | ) | ||||||
|
Time less than $100,000
|
(210 | ) | (262 | ) | (472 | ) | ||||||
|
Time $100,000 or more
|
(67 | ) | (401 | ) | (468 | ) | ||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
(287 | ) | (939 | ) | (1,226 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Short-term borrowed funds
|
(41 | ) | 43 | 2 | ||||||||
|
Federal Home Loan Bank advances
|
(157 | ) | (26 | ) | (183 | ) | ||||||
|
Debt financing and notes payable
|
(2 | ) | 5 | 3 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total decrease in interest expense
|
(487 | ) | (917 | ) | (1,404 | ) | ||||||
|
|
||||||||||||
|
(Decrease) increase in
Net Interest Income (1)
|
$ | (5,500 | ) | $ | 576 | $ | (4,924 | ) | ||||
|
|
||||||||||||
| (1) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal
tax rate.
|
33
| Nine months ended September 30, 2010 | ||||||||||||
| compared with | ||||||||||||
| Nine months ended September 30, 2009 | ||||||||||||
| Volume | Rate | Total | ||||||||||
| (In thousands) | ||||||||||||
|
Interest and fee income:
|
||||||||||||
|
Money market assets and funds sold
|
$ | 2 | $ | (3 | ) | $ | (1 | ) | ||||
|
Investment securities:
|
||||||||||||
|
Available for sale
|
||||||||||||
|
Taxable
|
780 | (1,090 | ) | (310 | ) | |||||||
|
Tax-exempt (1)
|
30 | (155 | ) | (125 | ) | |||||||
|
Held to maturity
|
||||||||||||
|
Taxable
|
(4,815 | ) | (450 | ) | (5,265 | ) | ||||||
|
Tax-exempt (1)
|
(2,235 | ) | (78 | ) | (2,313 | ) | ||||||
|
Loans:
|
||||||||||||
|
Commercial:
|
||||||||||||
|
Taxable
|
(4,436 | ) | 2,531 | (1,905 | ) | |||||||
|
Tax-exempt (1)
|
(945 | ) | (62 | ) | (1,007 | ) | ||||||
|
Commercial real estate
|
(2,815 | ) | 690 | (2,125 | ) | |||||||
|
Real estate construction
|
(405 | ) | 886 | 481 | ||||||||
|
Real estate residential
|
(2,642 | ) | (1,056 | ) | (3,698 | ) | ||||||
|
Consumer
|
(2,032 | ) | (2 | ) | (2,034 | ) | ||||||
|
|
||||||||||||
|
Total loans (1)
|
(13,275 | ) | 2,987 | (10,288 | ) | |||||||
|
|
||||||||||||
|
Total (decrease) increase in interest
and fee income (1)
|
(19,513 | ) | 1,211 | (18,302 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Interest expense:
|
||||||||||||
|
Deposits:
|
||||||||||||
|
Savings and interest-bearing
transaction
|
(16 | ) | (894 | ) | (910 | ) | ||||||
|
Time less than $100,000
|
(698 | ) | (1,539 | ) | (2,237 | ) | ||||||
|
Time $100,000 or more
|
(456 | ) | (1,206 | ) | (1,662 | ) | ||||||
|
|
||||||||||||
|
Total interest-bearing deposits
|
(1,170 | ) | (3,639 | ) | (4,809 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Short-term borrowed funds
|
(771 | ) | 737 | (34 | ) | |||||||
|
Federal Home Loan Bank advances
|
(550 | ) | 85 | (465 | ) | |||||||
|
Debt financing and notes payable
|
(6 | ) | 11 | 5 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total decrease in interest expense
|
(2,497 | ) | (2,806 | ) | (5,303 | ) | ||||||
|
|
||||||||||||
|
(Decrease) increase in
Net Interest Income (1)
|
$ | (17,016 | ) | $ | 4,017 | $ | (12,999 | ) | ||||
|
|
||||||||||||
| (1) |
Amounts calculated on a fully taxable equivalent basis using the current statutory federal
tax rate.
|
34
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
|
||||||||||||||||
|
Service charges on deposit accounts
|
$ | 8,162 | $ | 9,479 | $ | 25,533 | $ | 27,017 | ||||||||
|
Merchant credit card fees
|
2,234 | 2,163 | 6,631 | 6,818 | ||||||||||||
|
Debit card fees
|
1,259 | 1,267 | 3,678 | 3,656 | ||||||||||||
|
ATM fees and interchange
|
1,004 | 965 | 2,917 | 2,792 | ||||||||||||
|
Other service fees
|
789 | 558 | 2,024 | 1,629 | ||||||||||||
|
Trust fees
|
429 | 319 | 1,257 | 1,056 | ||||||||||||
|
Check sale income
|
221 | 223 | 676 | 661 | ||||||||||||
|
Financial services commissions
|
211 | 129 | 583 | 420 | ||||||||||||
|
Gain on acquisition
|
178 | | 178 | 48,844 | ||||||||||||
|
Other noninterest income
|
584 | 858 | 2,834 | 3,422 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 15,071 | $ | 15,961 | $ | 46,311 | $ | 96,315 | ||||||||
|
|
||||||||||||||||
35
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
|
||||||||||||||||
|
Salaries and related benefits
|
$ | 15,481 | $ | 16,402 | $ | 46,849 | $ | 50,221 | ||||||||
|
Occupancy
|
3,962 | 4,008 | 11,561 | 14,831 | ||||||||||||
|
Outsourced data processing services
|
2,187 | 2,258 | 6,629 | 6,740 | ||||||||||||
|
Amortization of identifiable intangibles
|
1,573 | 1,671 | 4,711 | 5,051 | ||||||||||||
|
FDIC insurance assessments
|
1,268 | 1,442 | 3,848 | 4,820 | ||||||||||||
|
Equipment
|
1,067 | 1,789 | 3,234 | 4,618 | ||||||||||||
|
Professional fees
|
950 | 913 | 2,480 | 2,580 | ||||||||||||
|
Courier service
|
826 | 989 | 2,636 | 2,881 | ||||||||||||
|
Loan expense
|
354 | 491 | 1,248 | 1,689 | ||||||||||||
|
Telephone
|
346 | 622 | 1,141 | 1,487 | ||||||||||||
|
Postage
|
322 | 576 | 1,251 | 1,570 | ||||||||||||
|
Stationery and supplies
|
276 | 450 | 956 | 1,191 | ||||||||||||
|
Operational losses
|
237 | 242 | 615 | 658 | ||||||||||||
|
OREO expense
|
188 | (116 | ) | 653 | 403 | |||||||||||
|
In-house meetings
|
176 | 367 | 534 | 863 | ||||||||||||
|
Customer checks
|
170 | 163 | 503 | 526 | ||||||||||||
|
Advertising/public relations
|
153 | 229 | 629 | 809 | ||||||||||||
|
Correspondent service charges
|
35 | 302 | 272 | 892 | ||||||||||||
|
Other noninterest expense
|
1,937 | 2,353 | 5,885 | 6,110 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 31,508 | $ | 35,151 | $ | 95,635 | $ | 107,940 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Average full time equivalent staff
|
1,004 | 1,086 | 1,018 | 1,135 | ||||||||||||
|
|
||||||||||||||||
|
Noninterest expense to revenues (FTE)
|
43.92 | % | 45.32 | % | 44.16 | % | 38.61 | % | ||||||||
36
| |
The Bank maintains a Loan Review Department which reports directly to the Board of
Directors. The Loan Review Department performs independent evaluations of loans and assigns
credit risk grades to evaluated loans using grading standards employed by bank regulatory
agencies. Those loans judged to carry higher risk attributes are referred to as classified
loans. Classified loans receive elevated management attention to maximize collection.
|
||
| |
The Bank maintains two loan administration offices whose sole responsibility is to
manage and collect classified loans.
|
37
|
First Tier Loss Coverage
|
$ | 269,000 | ||
|
Less: Recognized credit risk discount
|
161,203 | |||
|
|
||||
|
Exposure to under-estimated risk within First Tier
|
107,797 | |||
|
Bank loss-sharing percentage
|
20 percent | |||
|
|
||||
|
First Tier risk to Bank, pre-tax
|
$ | 21,559 | ||
|
|
||||
|
First Tier risk to Bank, after-tax
|
$ | 12,494 | ||
|
|
||||
38
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Classified Purchased Covered Assets
|
||||||||
|
Classified loans
|
$ | 175,169 | $ | 181,516 | ||||
|
Repossessed loan collateral
|
25,251 | 23,297 | ||||||
|
|
||||||||
|
Total
|
$ | 200,420 | $ | 204,813 | ||||
|
|
||||||||
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Nonperforming Purchased Covered Assets
|
||||||||
|
Nonperforming, nonaccrual loans
|
$ | 39,783 | $ | 66,965 | ||||
|
Performing, nonaccrual loans
|
12,388 | 18,183 | ||||||
|
|
||||||||
|
Total nonaccrual loans
|
52,171 | 85,148 | ||||||
|
Loans 90 days past due and still accruing
|
4,078 | 210 | ||||||
|
|
||||||||
|
Total nonperforming loans
|
56,249 | 85,358 | ||||||
|
Repossessed loan collateral
|
25,251 | 23,297 | ||||||
|
|
||||||||
|
Total
|
$ | 81,500 | $ | 108,655 | ||||
|
|
||||||||
|
|
||||||||
|
As a percentage of total purchased covered assets
|
10.96 | % | 12.37 | % | ||||
39
| At September 30, | ||||
| 2010 | ||||
| (In thousands) | ||||
|
Nonperforming Purchased Non-covered Assets
|
||||
|
Nonperforming, nonaccrual loans
|
$ | 18,304 | ||
|
Performing, nonaccrual loans
|
19,554 | |||
|
|
||||
|
Total nonaccrual loans
|
37,858 | |||
|
Loans 90 days past due and still accruing
|
| |||
|
|
||||
|
Total nonperforming loans
|
37,858 | |||
|
Repossessed loan collateral
|
2,916 | |||
|
|
||||
|
Total
|
$ | 40,774 | ||
|
|
||||
|
|
||||
|
As a percentage of total purchased non-covered assets
|
18.94 | % | ||
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Classified Originated Assets
|
||||||||
|
Classified loans
|
$ | 47,754 | $ | 57,241 | ||||
|
Repossessed loan collateral
|
19,285 | 12,642 | ||||||
|
|
||||||||
|
Total
|
$ | 67,039 | $ | 69,883 | ||||
|
|
||||||||
|
Allowance for loan losses /
classified orignated loans
|
79.84 | % | 72.00 | % | ||||
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Nonperforming Originated Assets
|
||||||||
|
Nonperforming, nonaccrual loans
|
$ | 19,194 | $ | 19,837 | ||||
|
Performing, nonaccrual loans
|
233 | 25 | ||||||
|
|
||||||||
|
Total nonaccrual loans
|
19,427 | 19,862 | ||||||
|
Loans 90 days past due and still accruing
|
686 | 800 | ||||||
|
|
||||||||
|
Total nonperforming loans
|
20,113 | 20,662 | ||||||
|
Repossessed loan collateral
|
19,285 | 12,642 | ||||||
|
|
||||||||
|
Total
|
$ | 39,398 | $ | 33,304 | ||||
|
|
||||||||
|
|
||||||||
|
As a percentage of total originated assets
|
1.88 | % | 1.50 | % | ||||
40
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Originated Commercial Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 16,210 | $ | 10,677 | ||||
|
Percentage of total originated commercial loans
|
3.30 | % | 2.14 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | | $ | | ||||
|
Percentage of total originated commercial loans
|
| % | | % | ||||
|
Originated Construction Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 149 | $ | 149 | ||||
|
Percentage of total orignated construction loans
|
0.51 | % | 0.46 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | | $ | | ||||
|
Percentage of total orignated construction loans
|
| % | | % | ||||
|
Originated Commercial Real Estate Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 13,524 | $ | 12,158 | ||||
|
Percentage of total originated commercial real estate loans
|
1.76 | % | 1.52 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | | $ | | ||||
|
Percentage of total originated commercial real estate loans
|
| % | | % | ||||
41
| At September 30, | At December 31, | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Originated Residential Real Estate Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 520 | $ | 3,064 | ||||
|
Percentage of total originated residential real estate loans
|
0.16 | % | 0.83 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | | $ | | ||||
|
Percentage of total originated residential real estate loans
|
| % | | % | ||||
|
Originated Indirect Automobile Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 5,576 | $ | 6,506 | ||||
|
Percentage of total originated indirect automobile loans
|
1.36 | % | 1.49 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | 627 | $ | 723 | ||||
|
Percentage of total originated indirect automobile loans
|
0.15 | % | 0.17 | % | ||||
|
Other Originated Consumer Loans:
|
||||||||
|
30-89 days delinquent:
|
||||||||
|
Dollar amount
|
$ | 557 | $ | 762 | ||||
|
Percentage of total other originated consumer loans
|
0.95 | % | 1.25 | % | ||||
|
90 or more days delinquent:
|
||||||||
|
Dollar amount
|
$ | 59 | $ | 77 | ||||
|
Percentage of total other originated consumer loans
|
0.10 | % | 0.13 | % | ||||
42
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Total originated loans outstanding at period end
|
$ | 2,077,915 | $ | 2,267,130 | $ | 2,077,915 | $ | 2,267,130 | ||||||||
|
Average originated loans outstanding during the period
|
2,096,937 | 2,289,331 | 2,132,687 | 2,360,540 | ||||||||||||
|
Analysis of the allowance
|
||||||||||||||||
|
Balance, beginning of period
|
42,409 | 45,815 | 43,736 | 47,563 | ||||||||||||
|
Provision for loan losses
|
2,800 | 2,800 | 8,400 | 7,200 | ||||||||||||
|
Provision for unfunded commitments
|
| | | (400 | ) | |||||||||||
|
Loans charged off:
|
||||||||||||||||
|
Commercial and commercial real estate
|
(2,010 | ) | (1,514 | ) | (4,141 | ) | (3,288 | ) | ||||||||
|
Real estate construction
|
| | (1,115 | ) | (311 | ) | ||||||||||
|
Real estate residential
|
(759 | ) | (114 | ) | (1,568 | ) | (242 | ) | ||||||||
|
Consumer
|
(2,447 | ) | (2,242 | ) | (7,102 | ) | (6,894 | ) | ||||||||
|
|
||||||||||||||||
|
Total originated loans chargeoffs
|
(5,216 | ) | (3,870 | ) | (13,926 | ) | (10,735 | ) | ||||||||
|
Recoveries of previously
charged off originated loans:
|
||||||||||||||||
|
Commercial and commercial real estate
|
170 | 110 | 750 | 258 | ||||||||||||
|
Real estate construction
|
| 6 | | 14 | ||||||||||||
|
Real estate residential
|
| | | | ||||||||||||
|
Consumer
|
659 | 515 | 1,862 | 1,476 | ||||||||||||
|
|
||||||||||||||||
|
Total recoveries
|
829 | 631 | 2,612 | 1,748 | ||||||||||||
|
|
||||||||||||||||
|
Net loan losses
|
(4,387 | ) | (3,239 | ) | (11,314 | ) | (8,987 | ) | ||||||||
|
|
||||||||||||||||
|
Balance, end of period
|
$ | 40,822 | $ | 45,376 | $ | 40,822 | $ | 45,376 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Net loan losses to average originated loans
|
0.83 | % | 0.56 | % | 0.71 | % | 0.51 | % | ||||||||
|
Components:
|
||||||||||||||||
|
Allowance for loan losses
|
$ | 38,129 | $ | 42,683 | ||||||||||||
|
Reserve for unfunded credit commitments
|
2,693 | 2,693 | ||||||||||||||
|
|
||||||||||||||||
|
Allowance for credit losses
|
$ | 40,822 | $ | 45,376 | ||||||||||||
|
|
||||||||||||||||
|
Allowance for loan losses /originated loans outstanding
|
1.83 | % | 1.88 | % | ||||||||||||
43
| At September 30, | At December 31, | |||||||||||||||
| 2010 | 2009 | |||||||||||||||
| (In thousands) | ||||||||||||||||
| Originated Loans | Originated Loans | |||||||||||||||
| Allocation of the | as Percent of Total | Allocation of the | as Percent of Total | |||||||||||||
| Allowance Balance | Originated Loans | Allowance Balance | Originated Loans | |||||||||||||
|
Commercial
|
$ | 18,934 | 61 | % | $ | 19,108 | 59 | % | ||||||||
|
Real estate construction
|
2,697 | 1 | % | 2,968 | 1 | % | ||||||||||
|
Real estate residential
|
608 | 15 | % | 1,529 | 17 | % | ||||||||||
|
Consumer
|
7,155 | 23 | % | 8,424 | 23 | % | ||||||||||
|
Unallocated portion
|
11,428 | | 11,707 | | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 40,822 | 100 | % | $ | 43,736 | 100 | % | ||||||||
|
|
||||||||||||||||
44
45
46
| Minimum | Well-capitalized | |||||||||||||||||||
| At September 30, | At September 30, | At December 31, | Regulatory | by Regulatory | ||||||||||||||||
| 2010 | 2009 | 2009 | Requirement | Definition | ||||||||||||||||
|
|
||||||||||||||||||||
|
Tier I Capital
|
13.59 | % | 13.75 | % | 13.20 | % | 4.00 | % | 6.00 | % | ||||||||||
|
Total Capital
|
14.88 | % | 15.07 | % | 14.50 | % | 8.00 | % | 10.00 | % | ||||||||||
|
Leverage ratio
|
8.52 | % | 8.00 | % | 7.60 | % | 4.00 | % | 5.00 | % | ||||||||||
47
| Minimum | Well-capitalized | |||||||||||||||||||
| At September 30, | At September 30, | At December 31, | Regulatory | by Regulatory | ||||||||||||||||
| 2010 | 2009 | 2009 | Requirement | Definition | ||||||||||||||||
|
|
||||||||||||||||||||
|
Tier I Capital
|
13.49 | % | 12.93 | % | 13.39 | % | 4.00 | % | 6.00 | % | ||||||||||
|
Total Capital
|
14.95 | % | 14.43 | % | 14.88 | % | 8.00 | % | 10.00 | % | ||||||||||
|
Leverage ratio
|
8.42 | % | 7.49 | % | 7.67 | % | 4.00 | % | 5.00 | % | ||||||||||
48
49
| (c) | (d) | |||||||||||||||
| Total Number | Maximum Number | |||||||||||||||
| of Shares | of Shares that May | |||||||||||||||
| (a) | (b) | Purchased as Part of | Yet Be Purchased | |||||||||||||
| Total Number of | Average Price | Publicly Announced | Under the Plans | |||||||||||||
| Period | Shares Purchased | Paid per Share | Plans or Programs* | or Programs | ||||||||||||
| (In thousands, except per share data) | ||||||||||||||||
|
July 1
through
July 31
|
61 | $ | 52.33 | 61 | 1,618 | |||||||||||
|
|
||||||||||||||||
|
August 1
through
August 31
|
33 | 51.48 | 33 | 1,998 | ||||||||||||
|
|
||||||||||||||||
|
September 1
through
September 30
|
3 | 54.24 | 3 | 1,995 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
97 | $ | 52.08 | 97 | 1,995 | |||||||||||
| * |
Includes 2 thousand, 1 thousand and 3 thousand shares purchased in July, August and
September, respectively, by the Company in private transactions with the independent administrator
of the Companys Tax Deferred Savings/Retirement Plan (ESOP). The Company includes the shares
purchased in such transactions within the total number of shares authorized for purchase pursuant
to the currently existing publicly announced program.
|
50
51
|
/s/ JOHN ROBERT THORSON
|
||
|
Senior Vice President and Chief Financial Officer
|
||
|
(Chief Financial and Accounting Officer)
|
52
53
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 |
|---|