Delaware |
63-1114426 | |
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
Class |
Outstanding at May 10, 2002 | |
Common Stock, $1.00 Par Value |
12,357,212 |
Page | ||
3 | ||
4 | ||
6 | ||
7 | ||
8 | ||
10 | ||
17 | ||
17 | ||
18 |
March 31, 2002 |
December 31, 2001 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ |
91,940 |
|
$ |
78,262 |
| ||
Interest-bearing deposits in other banks |
|
25,084 |
|
|
10,813 |
| ||
Investment securities (market value $245,708 and $234,808, respectively) |
|
247,662 |
|
|
234,766 |
| ||
Securities available for sale |
|
352,260 |
|
|
332,922 |
| ||
Trading securities |
|
|
|
|
1,341 |
| ||
Federal funds sold and securities purchased under resell agreements |
|
33,213 |
|
|
32,241 |
| ||
Loans held for sale |
|
20,818 |
|
|
36,554 |
| ||
Loans |
|
2,013,502 |
|
|
1,966,631 |
| ||
Unearned income |
|
(2,340 |
) |
|
(2,462 |
) | ||
|
|
|
|
|
| |||
Loans, net of unearned income |
|
2,011,162 |
|
|
1,964,169 |
| ||
Allowance for loan losses |
|
(29,613 |
) |
|
(28,519 |
) | ||
|
|
|
|
|
| |||
Net loans |
|
1,981,549 |
|
|
1,935,650 |
| ||
Property, equipment and leasehold improvements, net |
|
65,809 |
|
|
60,821 |
| ||
Goodwill |
|
15,325 |
|
|
14,813 |
| ||
Intangible assets |
|
3,884 |
|
|
4,062 |
| ||
Cash surrender value of life insurance |
|
53,888 |
|
|
53,171 |
| ||
Receivable from investment division customers |
|
17,559 |
|
|
16,551 |
| ||
Other assets |
|
41,071 |
|
|
31,500 |
| ||
|
|
|
|
|
| |||
Totals |
$ |
2,950,062 |
|
$ |
2,843,467 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Noninterest bearing |
$ |
320,101 |
|
$ |
306,319 |
| ||
Interest bearing |
|
1,859,126 |
|
|
1,760,440 |
| ||
|
|
|
|
|
| |||
Total deposits |
|
2,179,227 |
|
|
2,066,759 |
| ||
Federal funds purchased and securities sold under repurchase agreements |
|
222,570 |
|
|
240,060 |
| ||
Treasury, tax and loan accounts |
|
660 |
|
|
3,490 |
| ||
Short-term borrowings |
|
91,100 |
|
|
68,350 |
| ||
Payable for securities purchased for investment division customers |
|
17,349 |
|
|
16,428 |
| ||
Accrued expenses and other liabilities |
|
41,820 |
|
|
30,863 |
| ||
Long-term debt |
|
184,631 |
|
|
209,631 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
2,737,357 |
|
|
2,635,581 |
| ||
Common stock, $1 par, authorized 17,500,000 shares; 12,424,544 shares issued at March 31, 2002 and December 31, 2001
|
|
12,425 |
|
|
12,425 |
| ||
Additional paid-in capital |
|
104,016 |
|
|
103,624 |
| ||
Retained earnings |
|
98,207 |
|
|
92,866 |
| ||
Treasury stock at cost, 71,664 and 77,476 shares at March 31, 2002 and December 31, 2001, respectively |
|
(1,930 |
) |
|
(2,087 |
) | ||
Accumulated other comprehensive income (loss), net of tax |
|
(13 |
) |
|
1,058 |
| ||
|
|
|
|
|
| |||
Total stockholders equity |
|
212,705 |
|
|
207,886 |
| ||
|
|
|
|
|
| |||
Totals |
$ |
2,950,062 |
|
$ |
2,843,467 |
| ||
|
|
|
|
|
|
For the three months ended March 31, | |||||||
2002 |
2001 | ||||||
Interest income: |
|||||||
Interest and fees on loans |
$ |
34,953 |
|
$ |
38,279 | ||
Interest on securities |
|
8,748 |
|
|
6,758 | ||
Interest on deposits in other banks |
|
41 |
|
|
69 | ||
Interest on trading securities |
|
15 |
|
|
26 | ||
Interest on Federal funds sold and securities purchased under resell agreements |
|
200 |
|
|
693 | ||
|
|
|
|
| |||
Total interest income |
|
43,957 |
|
|
45,825 | ||
Interest expense: |
|||||||
Interest on deposits |
|
13,105 |
|
|
20,248 | ||
Interest on Federal funds purchased and securities sold under repurchase agreements |
|
935 |
|
|
2,636 | ||
Interest on long and short-term borrowings |
|
2,840 |
|
|
2,602 | ||
|
|
|
|
| |||
Total interest expense |
|
16,880 |
|
|
25,486 | ||
|
|
|
|
| |||
Net interest income |
|
27,077 |
|
|
20,339 | ||
Provision for loan losses |
|
1,270 |
|
|
593 | ||
|
|
|
|
| |||
Net interest income after provision for loan losses |
|
25,807 |
|
|
19,746 | ||
Noninterest income: |
|||||||
Securities gains |
|
30 |
|
|
| ||
Gain (loss) on disposition of assets |
|
(133 |
) |
|
21 | ||
Service charges on deposit accounts |
|
2,722 |
|
|
2,215 | ||
Investment services income |
|
3,081 |
|
|
3,706 | ||
Securities brokerage and trust income |
|
2,808 |
|
|
2,382 | ||
Origination and sale of mortgage loans |
|
2,413 |
|
|
1,315 | ||
Bank owned life insurance |
|
713 |
|
|
548 | ||
Insurance commissions |
|
527 |
|
|
515 | ||
Other |
|
1,066 |
|
|
1,105 | ||
|
|
|
|
| |||
Total noninterest income |
|
13,227 |
|
|
11,807 |
For the three months ended March 31, | ||||||
2002 |
2001 | |||||
Noninterest expense: |
||||||
Salaries and employee benefits |
|
13,428 |
|
11,291 | ||
Commission based compensation |
|
3,440 |
|
3,044 | ||
Occupancy and equipment expenses |
|
2,768 |
|
2,532 | ||
Amortization of intangibles |
|
184 |
|
280 | ||
Other |
|
6,635 |
|
5,812 | ||
|
|
|
| |||
Total noninterest expense |
|
26,455 |
|
22,959 | ||
|
|
|
| |||
Income before provision for income taxes |
|
12,579 |
|
8,594 | ||
Provision for income taxes |
|
3,971 |
|
2,751 | ||
|
|
|
| |||
Net income |
$ |
8,608 |
$ |
5,843 | ||
|
|
|
| |||
Net income per common share (basic) |
$ |
.70 |
$ |
.50 | ||
|
|
|
| |||
Weighted average common shares outstanding (basic) |
|
12,350 |
|
11,788 | ||
|
|
|
| |||
Net income per common share (diluted) |
$ |
.68 |
$ |
.49 | ||
|
|
|
| |||
Weighted average common and common equivalent shares outstanding (diluted) |
|
12,634 |
|
12,027 | ||
|
|
|
|
For the three months ended March 31, | |||||||
2002 |
2001 | ||||||
Net income |
$ |
8,608 |
|
$ |
5,843 | ||
Other comprehensive income (loss): |
|||||||
Unrealized gains (losses) on securities available for sale |
|
(1,520 |
) |
|
4,047 | ||
Less: Reclassification adjustment for net gains included in net income |
|
30 |
|
|
| ||
|
|
|
|
| |||
Other comprehensive income (loss), before tax |
|
(1,550 |
) |
|
4,047 | ||
Provision for (benefit from) income taxes related to items of other comprehensive income |
|
(479 |
) |
|
1,382 | ||
|
|
|
|
| |||
Other comprehensive income (loss), net of tax |
|
(1,071 |
) |
|
2,665 | ||
|
|
|
|
| |||
Comprehensive income |
$ |
7,537 |
|
$ |
8,508 | ||
|
|
|
|
|
For the three months ended March 31, |
||||||||
2002 |
2001 |
|||||||
Net cash flows provided by operating activities |
$ |
13,388 |
|
$ |
10,757 |
| ||
Cash flows from investing activities: |
||||||||
Proceeds from maturities of investment securities |
|
26,696 |
|
|
5,256 |
| ||
Purchases of investment securities |
|
(39,570 |
) |
|
(59,032 |
) | ||
Purchases of securities available for sale |
|
(81,568 |
) |
|
(29,045 |
) | ||
Proceeds from sale of securities available for sale |
|
1,030 |
|
|
|
| ||
Proceeds from maturities of securities available for sale |
|
59,738 |
|
|
62,456 |
| ||
Net increase in interest bearing deposits in other banks |
|
(14,271 |
) |
|
(13,992 |
) | ||
Net increase in Federal funds sold and securities purchased under resell agreements |
|
(972 |
) |
|
(55,736 |
) | ||
Net increase in loans |
|
(31,717 |
) |
|
(38,185 |
) | ||
Purchases of property, equipment and leasehold improvements |
|
(6,038 |
) |
|
(1,248 |
) | ||
Premiums returned for bank-owned life insurance |
|
|
|
|
791 |
| ||
Proceeds from sale of other real estate owned |
|
159 |
|
|
303 |
| ||
Proceeds from sale of property, equipment and leasehold improvements |
|
|
|
|
51 |
| ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(86,513 |
) |
|
(128,381 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Net increase in deposits |
|
112,468 |
|
|
72,214 |
| ||
Increase (decrease) in Federal funds purchased and securities sold under agreements to repurchase |
|
(17,490 |
) |
|
46,625 |
| ||
Net increase (decrease) in short and long-term borrowings and capital leases |
|
(5,080 |
) |
|
4,814 |
| ||
Exercise of stock options |
|
|
|
|
(14 |
) | ||
Changes incidental to merger |
|
(7 |
) |
|
(10 |
) | ||
Dividends on common stock |
|
(3,088 |
) |
|
(2,712 |
) | ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
86,803 |
|
|
120,917 |
| ||
|
|
|
|
|
| |||
Increase in cash and cash equivalents |
|
13,678 |
|
|
3,293 |
| ||
Cash and cash equivalents, beginning of period |
|
78,262 |
|
|
80,476 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents, end of period |
$ |
91,940 |
|
$ |
83,769 |
| ||
|
|
|
|
|
| |||
Supplemental schedule of noncash investing and financing activities |
||||||||
Acquisition of collateral in satisfaction of loans |
$ |
284 |
|
$ |
1,468 |
| ||
|
|
|
|
|
| |||
Adjustment to market value of securities available for sale, net of deferred income taxes |
$ |
(1,071 |
) |
$ |
2,665 |
| ||
|
|
|
|
|
|
For the three months ended March 31, | ||||||
2002 |
2001 | |||||
Net Income: |
||||||
Reported net income |
$ |
8,608 |
$ |
5,843 | ||
Add back: |
||||||
Goodwill amortization, net of taxes |
|
|
|
117 | ||
|
|
|
| |||
Net income excluding goodwill amortization, net of taxes |
$ |
8,608 |
$ |
5,960 | ||
|
|
|
| |||
Basic net income per common share: |
||||||
Reported net income |
$ |
0.70 |
$ |
0.50 | ||
Add back: |
||||||
Goodwill amortization, net of taxes |
|
|
|
0.01 | ||
|
|
|
| |||
Net income excluding goodwill amortization, net of taxes |
$ |
0.70 |
$ |
0.51 | ||
|
|
|
| |||
Weighted average shares outstanding (basic) |
|
12,350 |
|
11,788 | ||
|
|
|
| |||
Diluted net income per common share: |
||||||
Reported net income |
$ |
0.68 |
$ |
0.49 | ||
Add back: |
||||||
Goodwill amortization, net of taxes |
|
|
|
0.01 | ||
|
|
|
| |||
Net income excluding goodwill amortization, net of taxes |
$ |
0.68 |
$ |
0.50 | ||
|
|
|
| |||
Weighted average shares outstanding (diluted) |
|
12,634 |
|
12,027 | ||
|
|
|
|
For the year ended December 31, |
||
2002 |
$683 | |
2003 |
$620 | |
2004 |
$569 | |
2005 |
$528 | |
2006 |
$528 |
Income |
Shares |
Per Share Amount | ||||||
(In thousands, except per share amounts) | ||||||||
Three months ended March 31, 2002 |
||||||||
Basic EPS net income |
$ |
8,608 |
12,350 |
$ |
0.70 | |||
|
| |||||||
Effect of dilutive securities |
|
|
284 |
|||||
|
|
|
||||||
Diluted EPS |
$ |
8,608 |
12,634 |
$ |
0.68 | |||
|
|
|
|
| ||||
Three months ended March 31, 2001 |
||||||||
Basic EPS net income |
$ |
5,843 |
11,788 |
$ |
0.50 | |||
|
| |||||||
Effect of dilutive securities |
|
|
239 |
|||||
|
|
|
||||||
Diluted EPS |
$ |
5,843 |
12,027 |
$ |
0.49 | |||
|
|
|
|
|
Investment Services Division |
Securities Brokerage & Trust Division |
Mortgage Lending Division |
Insurance Division |
Retail and Commercial Banking |
Corporate Overhead |
Elimination Entries |
Total | |||||||||||||||||||||
Three months ended March 31, 2002: |
||||||||||||||||||||||||||||
Interest income |
$ |
|
$ |
251 |
$ |
424 |
$ |
|
|
$ |
43,339 |
$ |
(18 |
) |
$ |
(39 |
) |
$ |
43,957 | |||||||||
Interest expenses |
|
39 |
|
161 |
|
1 |
|
|
16,382 |
|
336 |
|
|
(39 |
) |
|
16,880 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net interest income |
|
212 |
|
263 |
|
(1 |
) |
|
26,957 |
|
(354 |
) |
|
27,077 | ||||||||||||||
Provision for loan losses |
|
1,270 |
|
1,270 | ||||||||||||||||||||||||
Noninterest income |
|
3,081 |
|
2,808 |
|
2,446 |
|
527 |
|
|
4,365 |
|
13,227 | |||||||||||||||
Noninterest expense |
|
2,277 |
|
2,672 |
|
1,437 |
|
606 |
|
|
18,356 |
|
1,107 |
|
|
26,455 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income before tax |
$ |
804 |
$ |
348 |
$ |
1,272 |
$ |
(80 |
) |
$ |
11,696 |
$ |
(1,461 |
) |
$ |
|
|
$ |
12,579 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Three months ended March 31, 2001: |
||||||||||||||||||||||||||||
Interest income |
$ |
|
$ |
706 |
$ |
178 |
$ |
5 |
|
$ |
45,511 |
$ |
(12 |
) |
$ |
(563 |
) |
$ |
45,825 | |||||||||
Interest expenses |
|
220 |
|
137 |
|
3 |
|
|
25,235 |
|
454 |
|
|
(563 |
) |
|
25,486 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net interest income |
|
486 |
|
41 |
|
2 |
|
|
20,276 |
|
(466 |
) |
|
20,339 | ||||||||||||||
Provision for loan losses |
|
593 |
|
593 | ||||||||||||||||||||||||
Noninterest income |
|
3,706 |
|
2,382 |
|
1,358 |
|
515 |
|
|
3,835 |
|
11 |
|
|
11,807 | ||||||||||||
Noninterest expense |
|
2,694 |
|
2,243 |
|
902 |
|
503 |
|
|
14,813 |
|
1,804 |
|
|
22,959 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net income before tax |
$ |
1,012 |
$ |
625 |
$ |
497 |
$ |
14 |
|
$ |
8,705 |
$ |
(2,259 |
) |
$ |
|
|
$ |
8,594 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
||||||||||||||||||||
2002 |
2001
|
|||||||||||||||||||
|
Average Balance |
|
|
Income/ Expense |
Yield/Cost |
|
|
Average Balance |
|
|
Income/ Expense |
Yield/Cost |
| |||||||
Assets: |
||||||||||||||||||||
Earning assets: |
||||||||||||||||||||
Loans (1) (3) |
$ |
2,008,617 |
|
$ |
35,030 |
7.07 |
% |
$ |
1,730,094 |
|
$ |
38,344 |
8.99 |
% | ||||||
Securities: |
||||||||||||||||||||
Taxable |
|
561,163 |
|
|
8,351 |
6.04 |
|
|
380,464 |
|
|
6,379 |
6.80 |
| ||||||
Tax exempt |
|
32,065 |
|
|
602 |
7.61 |
|
|
30,281 |
|
|
574 |
7.69 |
| ||||||
Cash balances in other banks |
|
7,649 |
|
|
41 |
2.17 |
|
|
6,577 |
|
|
69 |
4.25 |
| ||||||
Funds sold |
|
44,200 |
|
|
200 |
1.84 |
|
|
48,864 |
|
|
693 |
5.75 |
| ||||||
Trading account securities |
|
1,218 |
|
|
15 |
4.99 |
|
|
1,574 |
|
|
26 |
6.70 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total earning assets (2) |
|
2,654,912 |
|
|
44,239 |
6.76 |
|
|
2,197,854 |
|
|
46,085 |
8.50 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and due from banks |
|
95,123 |
|
|
81,501 |
|
||||||||||||||
Premises and equipment |
|
62,987 |
|
|
52,127 |
|
||||||||||||||
Other assets |
|
113,201 |
|
|
99,800 |
|
||||||||||||||
Allowance for loan losses |
|
(29,267 |
) |
|
(22,635 |
) |
||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Total assets |
$ |
2,896,956 |
|
$ |
2,408,647 |
|
||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Liabilities: |
||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||
Interest-bearing transaction accounts |
$ |
389,228 |
|
|
1,296 |
1.35 |
|
$ |
291,564 |
|
|
2,434 |
3.39 |
| ||||||
Savings deposits |
|
395,751 |
|
|
1,445 |
1.48 |
|
|
307,153 |
|
|
2,722 |
3.59 |
| ||||||
Time deposits |
|
1,034,979 |
|
|
10,364 |
4.06 |
|
|
965,129 |
|
|
15,092 |
6.34 |
| ||||||
Funds purchased |
|
238,725 |
|
|
935 |
1.59 |
|
|
189,982 |
|
|
2,636 |
5.63 |
| ||||||
Other short-term borrowings |
|
70,902 |
|
|
399 |
2.28 |
|
|
42,708 |
|
|
689 |
6.54 |
| ||||||
Long-term debt |
|
209,355 |
|
|
2,441 |
4.73 |
|
|
139,566 |
|
|
1,913 |
5.56 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total interest-bearing liabilities |
|
2,338,940 |
|
|
16,880 |
2.93 |
|
|
1,936,102 |
|
|
25,486 |
5.34 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Demand deposits |
|
299,284 |
|
|
244,615 |
|
||||||||||||||
Accrued interest and other liabilities |
|
45,270 |
|
|
52,121 |
|
||||||||||||||
Stockholdersquity |
|
213,462 |
|
|
175,809 |
|
||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Total liabilities and stockholders equity |
$ |
2,896,956 |
|
$ |
2,408,647 |
|
||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Net interest spread |
3.83 |
% |
3.16 |
% | ||||||||||||||||
|
|
|
| |||||||||||||||||
Net interest income/margin on a taxable equivalent basis |
|
27,359 |
4.18 |
% |
|
20,599 |
3.80 |
% | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Tax equivalent adjustment (2) |
|
282 |
|
260 |
||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net interest income/margin |
$ |
27,077 |
4.14 |
% |
$ |
20,339 |
3.75 |
% | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
|
(1) |
Average loans include nonaccrual loans. All loans and deposits are domestic. |
(2) |
Tax equivalent adjustments are based upon assumed tax rate of 34%, and do not reflect the disallowance for |Federal income tax purposes of interest expense related to certain
tax exempt assets. |
(3) |
Fees in the amount of $1,217,000 and $1,061,000 are included in interest and fees on loans for the three months ended March 31, 2002 and 2001, respectively.
|
Three Months Ended March 31, |
||||||||||||
2002 Compared to 2001 Variances Due to |
||||||||||||
Volume |
Yield/Rate |
Total |
||||||||||
Earning assets: |
||||||||||||
Loans |
$ |
27,130 |
|
$ |
(30,444 |
) |
$ |
(3,314 |
) | |||
Securities: |
||||||||||||
Taxable |
|
6,278 |
|
|
(4,306 |
) |
|
1,972 |
| |||
Tax exempt |
|
65 |
|
|
(37 |
) |
|
28 |
| |||
Cash balances in other banks |
|
61 |
|
|
(89 |
) |
|
(28 |
) | |||
Funds sold |
|
(61 |
) |
|
(432 |
) |
|
(493 |
) | |||
Trading account securities |
|
(5 |
) |
|
(6 |
) |
|
(11 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Total interest income |
|
33,468 |
|
|
(35,314 |
) |
|
(1,846 |
) | |||
Interest-bearing liabilities: |
||||||||||||
Interest-bearing transaction accounts |
|
3,847 |
|
|
(4,985 |
) |
|
(1,138 |
) | |||
Savings and money market deposits |
|
3,847 |
|
|
(5,124 |
) |
|
(1,277 |
) | |||
Time deposits |
|
6,581 |
|
|
(11,309 |
) |
|
(4,728 |
) | |||
Funds purchased |
|
3,595 |
|
|
(5,296 |
) |
|
(1,701 |
) | |||
Other short-term borrowings |
|
1,686 |
|
|
(1,976 |
) |
|
(290 |
) | |||
Long-term debt |
|
2,191 |
|
|
(1,663 |
) |
|
528 |
| |||
|
|
|
|
|
|
|
|
| ||||
Total interest expense |
|
21,747 |
|
|
(30,353 |
) |
|
(8,606 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net interest income on a taxable equivalent basis |
$ |
11,721 |
|
$ |
(4,961 |
) |
|
6,760 |
| |||
|
|
|
|
|
|
|||||||
Taxable equivalent adjustment |
|
(22 |
) | |||||||||
|
|
| ||||||||||
Net interest income |
$ |
6,738 |
| |||||||||
|
|
|
March 31, 2002 |
December 31, 2001 |
|||||||||||||
Amount |
Percent of Total |
Amount |
Percent of Total |
|||||||||||
Commercial, financial and agricultural |
$ |
249,959 |
|
12.42 |
% |
$ |
247,613 |
|
12.59 |
% | ||||
Real estate: |
||||||||||||||
Construction |
|
243,606 |
|
12.10 |
|
|
231,369 |
|
11.76 |
| ||||
Mortgageresidential |
|
553,989 |
|
27.51 |
|
|
546,730 |
|
27.80 |
| ||||
Mortgagecommercial |
|
659,987 |
|
32.78 |
|
|
637,575 |
|
32.42 |
| ||||
Mortgageother |
|
5,996 |
|
.30 |
|
|
5,645 |
|
.29 |
| ||||
Consumer |
|
85,831 |
|
4.26 |
|
|
82,909 |
|
4.22 |
| ||||
Lease financing receivables |
|
76,805 |
|
3.81 |
|
|
73,924 |
|
3.76 |
| ||||
Securities brokerage margin loans |
|
13,987 |
|
.69 |
|
|
16,302 |
|
.83 |
| ||||
Other |
|
123,342 |
|
6.13 |
|
|
124,564 |
|
6.33 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total gross loans |
|
2,013,502 |
|
100.00 |
% |
|
1,966,631 |
|
100.00 |
% | ||||
|
|
|
| |||||||||||
Unearned income |
|
(2,340 |
) |
|
(2,462 |
) |
||||||||
|
|
|
|
|
|
|||||||||
Total loans, net of unearned income |
|
2,011,162 |
|
|
1,964,169 |
|
||||||||
Allowance for loan losses |
|
(29,613 |
) |
|
(28,519 |
) |
||||||||
|
|
|
|
|
|
|||||||||
Total net loans |
$ |
1,981,549 |
|
$ |
1,935,650 |
|
||||||||
|
|
|
|
|
|
March 31, 2002 |
December 31, 2001 | |||||
Note payable to third party bank under secured master note agreement; rate varies with LIBOR and was 2.65% and 2.68125% at March 31,
2002 and December 31, 2001, respectively; collateralized by the Company's stock in subsidiary banks |
$ |
19,100 |
$ |
16,350 | ||
FHLB debt due at various maturities ranging from May 30, 2002 through February 11, 2003; bearing interest at fixed and variable
rates ranging from 2.17% to 5.0275% and 2.17% to 2.53% at March 31, 2002 and December 31, 2001, respectively; collateralized by FHLB stock and certain first mortgages. The increase from December 31, 2001 resulted from a $25 million note being
classified as long-term at December 31, 2001 |
|
72,000 |
|
47,000 | ||
FHLB open ended note payable; rate varies daily based on the FHLB Daily Rate Credit interest price and was 1.83% at December 31,
2001; collateralized by FHLB stock and certain first mortgage loans. This note was repaid during the first quarter of 2002 |
|
5,000 | ||||
|
|
|
| |||
Total short-term borrowings |
$ |
91,100 |
$ |
68,350 | ||
|
|
|
|
March 31, 2002 |
December 31, 2001 | |||||
FHLB debt due at various maturities ranging from November 5, 2003 through November 7, 2011; bearing interest at fixed rates ranging
from 3.31% to 6.00% at March 31, 2002 and December 31, 2001; convertible at the option of the FHLB at dates ranging from April 7, 2002 to November 7, 2006; collateralized by FHLB stock, certain first mortgage loans and pledged available for sale
securities |
|
169,000 |
|
169,000 | ||
FHLB debt due February 11, 2003; interest rate varies with LIBOR and was 5.3275% at December 31, 2001; collateralized by FHLB stock
and certain first mortgage loans. At March 31, 2002, note was classified as short-term |
|
25,000 | ||||
Trust preferred securities due December 18, 2031; rate varies with LIBOR and was 5.59% and 5.60% at March 31, 2002 and December 31,
2001, respectively |
|
15,000 |
|
15,000 | ||
Various notes payable |
|
559 |
|
554 | ||
Capital leases payable |
|
72 |
|
77 | ||
|
|
|
| |||
$ |
184,631 |
$ |
209,631 | |||
|
|
|
|
March 31, 2002 |
December 31, 2001 |
|||||||
Nonaccrual loans |
$ |
7,978 |
|
$ |
7,563 |
| ||
Restructured loans |
|
|
|
|
|
| ||
Loans past due 90 days or more and still accruing |
|
|
|
|
|
| ||
|
|
|
|
|
| |||
Total nonperforming loans |
|
7,978 |
|
|
7,563 |
| ||
Other real estate owned |
|
1,633 |
|
|
1,680 |
| ||
|
|
|
|
|
| |||
Total nonperforming assets |
$ |
9,611 |
|
$ |
9,243 |
| ||
|
|
|
|
|
| |||
Allowance for loan losses to period-end loans |
|
1.47 |
% |
|
1.45 |
% | ||
Allowance for loan losses to period-end nonperforming loans |
|
371.18 |
|
|
377.09 |
| ||
Allowance for loan losses to period-end nonperforming assets |
|
308.12 |
|
|
308.55 |
| ||
Net charge-offs to average loans |
|
0.04 |
|
|
0.09 |
| ||
Nonperforming assets to period-end loans and other real estate owned |
|
0.48 |
|
|
0.47 |
| ||
Nonperforming loans to period-end loans |
|
0.40 |
|
|
0.39 |
|
Allowance for loan losses at beginning of period |
$ |
28,519 | |
Charge-offs: |
|||
Commercial, financial and agricultural |
|
246 | |
Real estatemortgage |
|
375 | |
Consumer |
|
255 | |
|
| ||
Total charge-offs |
|
876 | |
|
| ||
Recoveries: |
|||
Commercial, financial and agricultural |
|
381 | |
Real estatemortgage |
|
195 | |
Consumer |
|
124 | |
|
| ||
Total recoveries |
|
700 | |
|
| ||
Net charge-offs |
|
176 | |
|
| ||
Provision for loan losses |
|
1,270 | |
|
| ||
Allowance for loan losses at end of period |
$ |
29,613 | |
|
|
March 31, 2002 | |||||||||||||||||||
Zero Through Three Months |
After Three Through Twelve Months |
One Through Three Years |
Greater Than Three Years |
Total | |||||||||||||||
Assets: |
|||||||||||||||||||
Earning assets: |
|||||||||||||||||||
Loans (1) |
$ |
948,976 |
|
$ |
252,030 |
|
$ |
407,547 |
|
$ |
415,449 |
|
$ |
2,024,002 | |||||
Securities (2) |
|
69,274 |
|
|
92,910 |
|
|
225,262 |
|
|
196,080 |
|
|
583,526 | |||||
Trading securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest-bearing deposits in other banks |
|
25,084 |
|
|
|
|
|
|
|
|
|
|
|
25,084 | |||||
Funds sold |
|
33,213 |
|
|
|
|
|
|
|
|
|
|
|
33,213 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total interest-earning assets |
$ |
1,076,547 |
|
$ |
344,940 |
|
$ |
632,809 |
|
$ |
611,529 |
|
$ |
2,665,825 | |||||
Liabilities: |
|||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||
Interest-bearing deposits: |
|||||||||||||||||||
Demand deposits |
$ |
141,438 |
|
$ |
|
|
$ |
|
|
$ |
269,859 |
|
$ |
411,297 | |||||
Savings and money market deposits |
|
165,379 |
|
|
|
|
|
|
|
|
222,201 |
|
|
387,580 | |||||
Time deposits (3) |
|
324,143 |
|
|
536,354 |
|
|
168,982 |
|
|
30,770 |
|
|
1,060,249 | |||||
Funds purchased |
|
222,570 |
|
|
|
|
|
|
|
|
|
|
|
222,570 | |||||
Short-term borrowings (4) |
|
88,100 |
|
|
3,000 |
|
|
91,100 | |||||||||||
Long-term debt |
|
94,208 |
|
|
59,012 |
|
|
10,035 |
|
|
22,036 |
|
|
185,291 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total interest-bearing liabilities |
$ |
1,035,838 |
|
$ |
598,366 |
|
$ |
179,017 |
|
$ |
544,866 |
|
$ |
2,358,087 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Period gap |
$ |
40,709 |
|
$ |
(253,426 |
) |
$ |
453,792 |
|
$ |
66,663 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cumulative gap |
$ |
40,709 |
|
$ |
(212,717 |
) |
$ |
241,075 |
|
$ |
307,738 |
|
$ |
307,738 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of cumulative gap to total earning assets |
|
1.53 |
% |
|
-7.98 |
% |
|
9.04 |
% |
|
11.54 |
% |
(1) |
Excludes nonaccrual loans of $7,978,000 |
(2) |
Excludes available for sale equity securities of $16,396,000 |
(3) |
Excludes matured certificates which have not been redeemed by the customer and on which no interest is accruing. |
(4) |
Includes treasury, tax and loan account of $660,000 |
|
As of March 31, 2002 |
As of December 31, 2001 |
||||||||||
Change in Prevailing Interest Rates (1) |
Net Interest Income Amount |
Change from Income Amount |
Net Interest Income Amount |
Change from Income Amount |
||||||||
+200 basis points |
$ |
118,776 |
4.83 |
% |
$ |
117,465 |
5.47 |
% | ||||
+100 basis points |
|
117,730 |
3.91 |
|
|
115,562 |
3.76 |
| ||||
0 basis points |
|
113,299 |
|
|
|
111,375 |
|
| ||||
-100 basis points |
|
97,594 |
(13.86 |
) |
|
101,536 |
(8.83 |
) | ||||
-200 basis points |
|
91,404 |
(19.32 |
) |
|
96,871 |
(13.02 |
) |
(1) |
Assumes an immediate rate change of this magnitude. |
Net income |
$ |
8,608 |
| |
Dividends |
|
(3,088 |
) | |
Issuance of stock from treasury |
|
46 |
| |
Additional paid in capital related to stock based compensation |
|
324 |
| |
Change in unrealized gain or loss on securities available for sale, net of deferred taxes |
|
(1,071 |
) | |
|
|
| ||
Net increase |
$ |
4,819 |
| |
|
|
|
Tier 1 Risk Based |
Total Risk Based |
Tier 1 Leverage |
|||||||
Alabama National BanCorporation |
9.88 |
% |
11.13 |
% |
7.27 |
% | |||
National Bank of Commerce of Birmingham |
10.47 |
|
11.72 |
|
7.60 |
| |||
Alabama Exchange Bank |
13.21 |
|
14.46 |
|
7.33 |
| |||
Bank of Dadeville |
12.01 |
|
13.26 |
|
7.87 |
| |||
Citizens & Peoples Bank, N.A. |
9.69 |
|
10.94 |
|
7.33 |
| |||
Community Bank of Naples, N.A. |
9.57 |
|
10.82 |
|
6.95 |
| |||
First American Bank |
9.39 |
|
10.65 |
|
7.54 |
| |||
First Citizens Bank |
13.93 |
|
15.10 |
|
7.19 |
| |||
First Gulf Bank |
10.40 |
|
11.65 |
|
7.35 |
| |||
Georgia State Bank |
11.94 |
|
13.13 |
|
7.37 |
| |||
Public Bank |
9.56 |
|
10.71 |
|
7.83 |
| |||
Peoples State Bank |
10.61 |
|
11.86 |
|
7.45 |
| |||
Required minimums |
4.00 |
|
8.00 |
|
4.00 |
|
ALABAMA NATIONAL BANCORPORATION | ||||
Date: May 10, 2002 |
/s/ JOHN H. HOLCOMB, III |
|||
John H. Holcomb, III, its Chairman and Chief Executive Officer | ||||
Date: May 10, 2002 |
/s/ WILLIAM E. MATTHEWS, V. |
|||
William E. Matthews, V., its Executive Vice President and Chief Financial
Officer |