September 30,
2007
|
December
31,
2006
|
|||
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
114,557
|
$
|
151,090
|
Investment
securities, available-for-sale (at fair value)
|
327,351
|
311,850
|
||
Mortgage-backed
securities, available-for-sale (at fair value)
|
47,923
|
57,197
|
||
Loans receivable, held-for-sale (fair value of $218 and $143,141) | 218 | 140,860 | ||
Loans receivable, net of general allowance for loan losses of $116,224 and $109,768 | 6,632,392 | 8,376,592 | ||
Accrued
interest and dividends receivable
|
45,120
|
54,812
|
||
Real
estate owned
|
18,728
|
1,094
|
||
Office
properties and equipment, net
|
16,295
|
16,569
|
||
Investment
in Federal Home Loan Bank (FHLB) stock, at cost
|
76,751
|
118,979
|
||
Other
assets
|
88,761
|
66,544
|
||
$
|
7,368,096
|
$
|
9,295,587
|
|
LIABILITIES
|
||||
Deposits
|
$
|
4,466,519
|
$
|
5,889,881
|
FHLB
advances
|
1,501,000
|
1,490,000
|
||
Securities
sold under agreements to repurchase
|
520,000
|
978,448
|
||
Senior
debentures
|
150,000
|
100,000
|
||
Accrued
expenses and other liabilities
|
87,745
|
132,543
|
||
6,725,264
|
8,590,872
|
|||
COMMITMENTS
AND CONTINGENCIES
|
||||
STOCKHOLDERS'
EQUITY
|
||||
Common
stock, par value $.01 per share;
authorized
100,000,000 shares;
issued
23,966,227 and 23,842,934 shares;
outstanding
13,636,997 and 16,648,338 shares
|
240
|
238
|
||
Additional
paid-in capital
|
54,303
|
49,610
|
||
Retained
earnings
|
856,993
|
772,537
|
||
Unreleased
shares to employee stock ownership plan
|
(870)
|
(2,050)
|
||
Treasury
stock, at cost, 10,329,230 and 7,194,596 shares
|
(266,040)
|
(113,776)
|
||
Accumulated
other comprehensive loss, net of taxes
|
(1,794)
|
(1,844)
|
||
642,832
|
704,715
|
|||
$
|
7,368,096
|
$
|
9,295,587
|
Three
months ended Sept. 30,
|
Nine
months ended Sept. 30,
|
|||||||
2007
|
2006
|
2007
|
2006
|
|||||
Interest
and dividend income:
|
||||||||
Interest
on loans
|
$
|
134,090
|
$
|
175,265
|
$
|
445,923
|
$
|
508,767
|
Interest
on mortgage-backed securities
|
636
|
736
|
2,026
|
2,159
|
||||
Interest
and dividends on investments
|
5,687
|
7,472
|
17,617
|
20,553
|
||||
Total
interest income
|
140,413
|
183,473
|
465,566
|
531,479
|
||||
Interest
expense:
|
||||||||
Interest
on deposits
|
50,606
|
63,489
|
165,724
|
153,429
|
||||
Interest
on borrowings
|
27,628
|
46,366
|
92,753
|
156,057
|
||||
Total
interest expense
|
78,234
|
109,855
|
258,477
|
309,486
|
||||
Net
interest income
|
62,179
|
73,618
|
207,089
|
221,993
|
||||
Provision
for loan losses
|
4,500
|
3,000
|
11,400
|
9,400
|
||||
Net
interest income after provision for loan losses
|
57,679
|
70,618
|
195,689
|
212,593
|
||||
Other
income:
|
||||||||
Loan
servicing and other fees
|
550
|
537
|
2,364
|
1,866
|
||||
Banking
service fees
|
1,663
|
1,583
|
5,035
|
4,783
|
||||
Gain
on sale of loans
|
308
|
1,767
|
4,746
|
3,850
|
||||
Real
estate operations, net
|
(2,077)
|
(70)
|
(2,821)
|
67
|
||||
Other
operating income
|
610
|
229
|
1,369
|
585
|
||||
Total
other income
|
1,054
|
4,046
|
10,693
|
11,151
|
||||
Non-interest
expense:
|
||||||||
Salaries
and employee benefits
|
12,366
|
10,826
|
37,119
|
34,918
|
||||
Occupancy
|
3,295
|
2,595
|
9,095
|
7,824
|
||||
Advertising
|
194
|
164
|
636
|
963
|
||||
Amortization
of core deposit intangible
|
127
|
498
|
752
|
1,495
|
||||
Federal
deposit insurance
|
743
|
531
|
2,295
|
813
|
||||
Data
processing
|
535
|
559
|
1,738
|
1,762
|
||||
OTS
assessment
|
501
|
525
|
1,654
|
1,678
|
||||
Legal
|
(1,352)
|
186
|
(359)
|
919
|
||||
Other
operating expense
|
2,253
|
2,459
|
6,964
|
7,303
|
||||
Total
non-interest expense
|
18,662
|
18,343
|
59,894
|
57,675
|
||||
Income
before income taxes
|
40,071
|
56,321
|
146,488
|
166,069
|
||||
Income
taxes
|
17,070
|
23,859
|
62,032
|
70,354
|
||||
Net
income
|
$
|
23,001
|
$
|
32,462
|
$
|
84,456
|
$
|
95,715
|
Net
income
|
$
|
23,001
|
$
|
32,462
|
$
|
84,456
|
$
|
95,715
|
Other
comprehensive income (loss), net of taxes
|
761
|
1,185
|
50
|
(491)
|
||||
Comprehensive
income
|
$
|
23,762
|
$
|
33,647
|
$
|
84,506
|
$
|
95,224
|
Earnings
per share:
|
||||||||
Basic
|
$
|
1.58
|
$
|
1.96
|
$
|
5.32
|
$
|
5.78
|
Diluted
|
$
|
1.56
|
$
|
1.93
|
$
|
5.25
|
$
|
5.68
|
Weighted
average shares outstanding:
|
||||||||
Basic
|
14,542,015
|
16,567,958
|
15,871,083
|
16,559,670
|
||||
Diluted
|
14,698,626
|
16,853,849
|
16,080,335
|
16,865,595
|
Quarter
ended September 30,
|
||||||
2007
|
2006
|
|||||
(Dollars
in thousands, except per share data)
|
||||||
End
of period:
|
||||||
Total
assets
|
$
|
7,368,096
|
$
|
10,075,159
|
||
Cash
and securities
|
$
|
441,908
|
$
|
601,370
|
||
Mortgage-backed
securities
|
$
|
47,923
|
$
|
61,670
|
||
Loans
|
$
|
6,632,610
|
$
|
9,159,171
|
||
Core
deposit intangible asset
|
$
|
591
|
$
|
1,842
|
||
Deposits-retail
and commercial
|
$
|
3,293,005
|
$
|
2,932,951
|
||
Deposits-wholesale
|
$
|
1,173,514
|
$
|
3,055,463
|
||
Borrowings
|
$
|
2,171,000
|
$
|
3,288,000
|
||
Stockholders'
equity
|
$
|
642,832
|
$
|
670,423
|
||
Book
value per share
|
$
|
47.14
|
$
|
40.19
|
||
Tangible
book value per share
|
$
|
47.10
|
$
|
40.08
|
||
Stock
price (period-end)
|
$
|
49.55
|
$
|
56.72
|
||
Total
loan servicing portfolio
|
$
|
6,870,204
|
$
|
9,454,650
|
||
Loans
serviced for others
|
$
|
66,904
|
$
|
169,483
|
||
%
of adjustable mortgages
|
94.45
|
%
|
96.93
|
%
|
||
Other
data:
|
||||||
Employees
(full-time equivalent)
|
606
|
596
|
||||
Branches
|
33
|
32
|
||||
Asset
quality:
|
||||||
Real
estate owned (foreclosed)
|
$
|
18,728
|
$
|
367
|
||
Non-accrual
loans
|
$
|
84,218
|
$
|
10,755
|
||
Non-performing
assets
|
$
|
102,946
|
$
|
11,122
|
||
Non-performing
assets to total assets
|
1.40
|
%
|
0.11
|
%
|
||
General
valuation allowance (GVA)
|
$
|
116,224
|
$
|
106,858
|
||
Allowance
for impaired loans
|
-
|
-
|
||||
Allowance
for loan losses
|
$
|
116,224
|
$
|
106,858
|
||
Allowance
for loan losses as a percentage
of gross loans receivable
|
1.73
|
%
|
1.16
|
%
|
||
Loans
sold with recourse
|
$
|
45,457
|
$
|
54,456
|
||
Modified
loans (not impaired)
|
$
|
1,090
|
$
|
1,904
|
||
Impaired
loans, net
|
$
|
17,413
|
$
|
7,369
|
||
Allowance
for impaired loans
|
$
|
-
|
$
|
-
|
||
Capital
ratios:
|
||||||
Tangible
capital ratio
|
10.61
|
%
|
7.47
|
%
|
||
Core
capital ratio
|
10.61
|
7.47
|
||||
Risk-based
capital ratio
|
21.44
|
15.62
|
||||
Net
worth to assets ratio
|
8.72
|
6.63
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
||||||||
2007
|
2006
|
2007
|
2006
|
||||||
(Dollars
in thousands)
|
|||||||||
Selected
ratios:
|
|||||||||
Expense ratios:
|
|||||||||
Efficiency
ratio
|
29.51
|
%
|
23.62
|
%
|
27.50
|
%
|
24.74
|
%
|
|
Expense
to average assets ratio
|
0.99
|
0.72
|
0.97
|
0.74
|
|||||
Return on average assets
|
1.22
|
1.26
|
1.37
|
1.24
|
|||||
Return on average equity
|
13.46
|
20.20
|
16.07
|
20.72
|
|||||
Yields
earned and rates paid:
|
|||||||||
Average
yield on loans
|
7.93
|
%
|
7.47
|
%
|
7.97
|
%
|
7.06
|
%
|
|
Average
yield on investment portfolio
|
5.55
|
5.15
|
5.49
|
5.01
|
|||||
Average
yield on all interest-earning
assets
|
7.78
|
7.34
|
7.82
|
6.94
|
|||||
Average
rate paid on deposits
|
4.34
|
4.32
|
4.42
|
3.90
|
|||||
Average
rate paid on borrowings
|
5.39
|
5.22
|
5.38
|
4.76
|
|||||
Average
rate paid on all interest-bearing
liabilities
|
4.66
|
4.66
|
4.73
|
4.29
|
|||||
Interest
rate spread
|
3.12
|
2.68
|
3.09
|
2.65
|
|||||
Effective
net spread
|
3.44
|
2.93
|
3.48
|
2.90
|
|||||
Average
balances:
|
|||||||||
|
$
|
6,764,534
|
$
|
9,381,428
|
$
|
7,459,006
|
$
|
9,603,242
|
|
Average
investments
|
455,903
|
587,147
|
477,189
|
597,117
|
|||||
Average
interest-earning assets
|
7,220,437
|
9,968,575
|
7,936,195
|
10,200,359
|
|||||
Average
deposits
|
4,627,267
|
5,833,795
|
5,010,165
|
5,256,443
|
|||||
Average
borrowings
|
2,035,882
|
3,527,147
|
2,303,286
|
4,380,787
|
|||||
Average
interest-bearing liabilities
|
6,663,149
|
9,360,942
|
7,313,451
|
9,637,230
|
|||||
Excess of interest-earning assets over
interest-bearing liabilities
|
$
|
557,288
|
$
|
607,633
|
$
|
622,744
|
$
|
563,129
|
|
Loan
originations and purchases
|
$
|
262,945
|
$
|
515,989
|
$
|
702,830
|
$
|
1,840,216
|