For
Quarter Ended September 30,
2008
|
Commission
File Number 0-6253
|
Arkansas
|
71-0407808
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
|
|
501
Main Street, Pine Bluff, Arkansas
|
71601
|
(Address
of principal executive offices)
|
(Zip
Code)
|
£ Large
accelerated filer
|
S
Accelerated filer
|
£
Non-accelerated filer
|
Page
|
||
Item
1.
|
||
3-4
|
||
5
|
||
6
|
||
7
|
||
8-22
|
||
23
|
||
Item
2.
|
||
24-49
|
||
Item
3.
|
50-52
|
|
Item
4.
|
53
|
|
Item
1A.
|
53
|
|
Item
2.
|
53
|
|
Item
6.
|
53-55
|
|
56
|
September
30,
|
December
31,
|
|||||||
(In thousands, except share
data)
|
2008
|
2007
|
||||||
(Unaudited)
|
||||||||
Cash
and non-interest bearing balances due from banks
|
$ | 70,640 | $ | 82,630 | ||||
Interest
bearing balances due from banks
|
71,837 | 21,140 | ||||||
Federal
funds sold
|
7,310 | 6,460 | ||||||
Cash
and cash equivalents
|
149,787 | 110,230 | ||||||
Investment
securities
|
576,072 | 530,930 | ||||||
Mortgage
loans held for sale
|
4,377 | 11,097 | ||||||
Assets
held in trading accounts
|
890 | 5,658 | ||||||
Loans
|
1,936,279 | 1,850,454 | ||||||
Allowance
for loan losses
|
(25,548 | ) | (25,303 | ) | ||||
Net
loans
|
1,910,731 | 1,825,151 | ||||||
Premises
and equipment
|
78,357 | 75,473 | ||||||
Foreclosed
assets held for sale, net
|
4,044 | 2,629 | ||||||
Interest
receivable
|
23,322 | 21,345 | ||||||
Bank
owned life insurance
|
39,220 | 38,039 | ||||||
Goodwill
|
60,605 | 60,605 | ||||||
Core
deposit premiums
|
2,777 | 3,382 | ||||||
Other
assets
|
10,010 | 7,908 | ||||||
TOTAL
ASSETS
|
$ | 2,860,192 | $ | 2,692,447 |
September
30,
|
December
31,
|
|||||||
(In thousands, except share
data)
|
2008
|
2007
|
||||||
(Unaudited)
|
|
|||||||
LIABILITIES
|
||||||||
Non-interest
bearing transaction accounts
|
$ | 318,660 | $ | 310,181 | ||||
Interest
bearing transaction accounts and savings deposits
|
1,024,176 | 761,233 | ||||||
Time
deposits
|
951,556 | 1,111,443 | ||||||
Total
deposits
|
2,294,392 | 2,182,857 | ||||||
Federal
funds purchased and securities sold
|
||||||||
under
agreements to repurchase
|
104,002 | 128,806 | ||||||
Short-term
debt
|
1,480 | 1,777 | ||||||
Long-term
debt
|
157,019 | 82,285 | ||||||
Accrued
interest and other liabilities
|
22,482 | 24,316 | ||||||
Total
liabilities
|
2,579,375 | 2,420,041 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Capital
stock
|
||||||||
Class
A, common, par value $0.01 a share, authorized
|
||||||||
60,000,000
shares, 13,958,932 issued and outstanding
|
||||||||
at
2008 and 13,918,368 at 2007
|
140 | 139 | ||||||
Surplus
|
40,744 | 41,019 | ||||||
Undivided
profits
|
241,682 | 229,520 | ||||||
Accumulated
other comprehensive income
|
||||||||
Unrealized
(depreciation) appreciation on available-for-sale
|
||||||||
securities,
net of income tax credits of $1,094 at 2008 and
|
||||||||
income
taxes of $1,037 at 2007
|
(1,749 | ) | 1,728 | |||||
Total
stockholders’ equity
|
280,817 | 272,406 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 2,860,192 | $ | 2,692,447 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In thousands, except per share
data)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
INTEREST
INCOME
|
||||||||||||||||
Loans
|
$ | 31,548 | $ | 36,604 | $ | 95,812 | $ | 105,751 | ||||||||
Federal
funds sold
|
176 | 302 | 716 | 1,303 | ||||||||||||
Investment
securities
|
7,063 | 6,046 | 20,687 | 17,656 | ||||||||||||
Mortgage
loans held for sale
|
112 | 147 | 338 | 383 | ||||||||||||
Assets
held in trading accounts
|
-- | 71 | 42 | 124 | ||||||||||||
Interest
bearing balances due from banks
|
309 | 131 | 1,184 | 938 | ||||||||||||
TOTAL
INTEREST INCOME
|
39,208 | 43,301 | 118,779 | 126,155 | ||||||||||||
INTEREST
EXPENSE
|
||||||||||||||||
Deposits
|
12,607 | 16,635 | 41,700 | 49,299 | ||||||||||||
Federal
funds purchased and securities sold
|
||||||||||||||||
under
agreements to repurchase
|
429 | 1,404 | 1,813 | 4,057 | ||||||||||||
Short-term
debt
|
62 | 519 | 101 | 637 | ||||||||||||
Long-term
debt
|
1,763 | 1,173 | 4,929 | 3,568 | ||||||||||||
TOTAL
INTEREST EXPENSE
|
14,861 | 19,731 | 48,543 | 57,561 | ||||||||||||
NET
INTEREST INCOME
|
24,347 | 23,570 | 70,236 | 68,594 | ||||||||||||
Provision
for loan losses
|
2,214 | 850 | 5,895 | 2,432 | ||||||||||||
NET
INTEREST INCOME AFTER PROVISION
|
||||||||||||||||
FOR
LOAN LOSSES
|
22,133 | 22,720 | 64,341 | 66,162 | ||||||||||||
NON-INTEREST
INCOME
|
||||||||||||||||
Trust
income
|
1,608 | 1,528 | 4,707 | 4,639 | ||||||||||||
Service
charges on deposit accounts
|
4,009 | 3,759 | 11,134 | 10,912 | ||||||||||||
Other
service charges and fees
|
648 | 698 | 2,021 | 2,198 | ||||||||||||
Income
on sale of mortgage loans, net of commissions
|
595 | 715 | 2,077 | 2,121 | ||||||||||||
Income
on investment banking, net of commissions
|
131 | 90 | 779 | 393 | ||||||||||||
Credit
card fees
|
3,491 | 3,115 | 10,144 | 8,789 | ||||||||||||
Premiums
on sale of student loans
|
3 | 419 | 1,135 | 2,042 | ||||||||||||
Bank
owned life insurance income
|
370 | 367 | 1,157 | 1,090 | ||||||||||||
Gain
on mandatory partial redemption of Visa shares
|
-- | -- | 2,973 | -- | ||||||||||||
Other
income
|
433 | 682 | 1,870 | 1,980 | ||||||||||||
TOTAL
NON-INTEREST INCOME
|
11,288 | 11,373 | 37,997 | 34,164 | ||||||||||||
NON-INTEREST
EXPENSE
|
||||||||||||||||
Salaries
and employee benefits
|
14,056 | 13,778 | 42,697 | 41,406 | ||||||||||||
Occupancy
expense, net
|
1,912 | 1,671 | 5,526 | 4,945 | ||||||||||||
Furniture
and equipment expense
|
1,543 | 1,455 | 4,505 | 4,428 | ||||||||||||
Other
real estate and foreclosure expense
|
57 | 77 | 185 | 137 | ||||||||||||
Deposit
insurance
|
267 | 85 | 468 | 220 | ||||||||||||
Other
operating expenses
|
6,606 | 6,157 | 18,395 | 18,312 | ||||||||||||
TOTAL
NON-INTEREST EXPENSE
|
24,441 | 23,223 | 71,776 | 69,448 | ||||||||||||
INCOME
BEFORE INCOME TAXES
|
8,980 | 10,870 | 30,562 | 30,878 | ||||||||||||
Provision
for income taxes
|
2,506 | 3,370 | 9,278 | 9,710 | ||||||||||||
NET
INCOME
|
$ | 6,474 | $ | 7,500 | $ | 21,284 | $ | 21,168 | ||||||||
BASIC
EARNINGS PER SHARE
|
$ | 0.47 | $ | 0.53 | $ | 1.53 | $ | 1.50 | ||||||||
DILUTED
EARNINGS PER SHARE
|
$ | 0.46 | $ | 0.53 | $ | 1.51 | $ | 1.48 |
September
30,
|
September
30,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
(Unaudited)
|
||||||||
OPERATING
ACTIVITIES
|
||||||||
Net
income
|
$ | 21,284 | $ | 21,168 | ||||
Items
not requiring (providing) cash
|
||||||||
Depreciation
and amortization
|
4,268 | 4,161 | ||||||
Provision
for loan losses
|
5,895 | 2,432 | ||||||
Gain
on mandatory partial redemption of Visa shares
|
(2,973 | ) | -- | |||||
Net
amortization of investment securities
|
205 | 119 | ||||||
Stock-based
compensation expense
|
466 | 307 | ||||||
Deferred
income taxes
|
563 | 725 | ||||||
Bank
owned life insurance income
|
(1,157 | ) | (1,090 | ) | ||||
Changes
in
|
||||||||
Interest
receivable
|
(1,977 | ) | (3,725 | ) | ||||
Mortgage
loans held for sale
|
6,720 | (1,153 | ) | |||||
Assets
held in trading accounts
|
4,768 | (995 | ) | |||||
Other
assets
|
(2,444 | ) | 1,974 | |||||
Accrued
interest and other liabilities
|
(2,429 | ) | 3,278 | |||||
Income
taxes payable
|
(1,142 | ) | 123 | |||||
Net
cash provided by operating activities
|
32,047 | 27,324 | ||||||
INVESTING
ACTIVITIES
|
||||||||
Net
originations of loans
|
(96,871 | ) | (96,521 | ) | ||||
Purchases
of premises and equipment, net
|
(6,547 | ) | (8,706 | ) | ||||
Proceeds
from sale of foreclosed assets
|
3,981 | 2,382 | ||||||
Proceeds
from mandatory partial redemption of Visa shares
|
2,973 | -- | ||||||
Proceeds
from maturities of available-for-sale securities
|
268,209 | 72,601 | ||||||
Purchases
of available-for-sale securities
|
(325,485 | ) | (72,614 | ) | ||||
Proceeds
from maturities of held-to-maturity securities
|
34,276 | 20,224 | ||||||
Purchases
of held-to-maturity securities
|
(25,823 | ) | (20,512 | ) | ||||
Purchases
of bank owned life insurance
|
(25 | ) | (405 | ) | ||||
Net
cash used in investing activities
|
(145,312 | ) | (103,551 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Net
increase (decrease) in deposits
|
111,535 | (2,174 | ) | |||||
Net
(repayments) issuance of short-term debt
|
(297 | ) | 61,481 | |||||
Dividends
paid
|
(7,948 | ) | (7,590 | ) | ||||
Proceeds
from issuance of long-term debt
|
86,025 | 6,135 | ||||||
Repayment
of long-term debt
|
(11,291 | ) | (9,791 | ) | ||||
Net
(decrease) increase in federal funds purchased and
|
||||||||
securities
sold under agreements to repurchase
|
(24,804 | ) | 1,948 | |||||
Repurchase
of common stock, net
|
(398 | ) | (7,351 | ) | ||||
Net
cash provided by financing activities
|
152,822 | 42,658 | ||||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
39,557 | (33,569 | ) | |||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
110,230 | 151,151 | ||||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$ | 149,787 | $ | 117,582 |
Accumulated
|
||||||||||||||||||||
Other
|
||||||||||||||||||||
Common
|
Comprehensive
|
Undivided
|
||||||||||||||||||
(In thousands, except share
data)
|
Stock
|
Surplus
|
Income (loss)
|
Profits
|
Total
|
|||||||||||||||
Balance,
December 31, 2006
|
$ | 142 | $ | 48,678 | $ | (2,198 | ) | $ | 212,394 | $ | 259,016 | |||||||||
Comprehensive
income
|
||||||||||||||||||||
Net
income
|
-- | -- | -- | 21,168 | 21,168 | |||||||||||||||
Change
in unrealized depreciation on
|
||||||||||||||||||||
available-for-sale
securities, net of
|
||||||||||||||||||||
income
tax credits of $1,331
|
-- | -- | 2,218 | -- | 2,218 | |||||||||||||||
Comprehensive
income
|
23,386 | |||||||||||||||||||
Stock
issued as bonus shares – 8,800 shares
|
-- | 250 | -- | -- | 250 | |||||||||||||||
Exercise
of stock options – 30,200 shares
|
-- | 466 | -- | -- | 466 | |||||||||||||||
Stock
granted under
|
||||||||||||||||||||
stock-based
compensation plans
|
-- | 143 | -- | -- | 143 | |||||||||||||||
Securities
exchanged under stock option plan
|
-- | (187 | ) | -- | -- | (187 | ) | |||||||||||||
Repurchase
of common stock – 294,831 shares
|
(3 | ) | (7,880 | ) | -- | -- | (7,883 | ) | ||||||||||||
Dividends
paid – $0.54 per share
|
-- | -- | -- | (7,590 | ) | (7,590 | ) | |||||||||||||
Balance,
September 30, 2007 (Unaudited)
|
139 | 41,470 | 20 | 225,972 | 267,601 | |||||||||||||||
Comprehensive
income
|
||||||||||||||||||||
Net
income
|
-- | -- | -- | 6,192 | 6,192 | |||||||||||||||
Change
in unrealized depreciation on
|
||||||||||||||||||||
available-for-sale
securities, net of
|
||||||||||||||||||||
income
taxes of $1,025
|
-- | -- | 1,708 | -- | 1,708 | |||||||||||||||
Comprehensive
income
|
7,900 | |||||||||||||||||||
Stock
issued as bonus shares – 6,346 shares
|
-- | 169 | -- | -- | 169 | |||||||||||||||
Exercise
of stock options – 3,520 shares
|
-- | 43 | -- | -- | 43 | |||||||||||||||
Stock
granted under
|
||||||||||||||||||||
stock-based
compensation plans
|
-- | 35 | -- | -- | 35 | |||||||||||||||
Securities
exchanged under stock option plan
|
-- | (16 | ) | -- | -- | (16 | ) | |||||||||||||
Repurchase
of common stock – 25,895 shares
|
-- | (682 | ) | -- | -- | (682 | ) | |||||||||||||
Dividends
paid – $0.19 per share
|
-- | -- | -- | (2,644 | ) | (2,644 | ) | |||||||||||||
Balance,
December 31, 2007
|
139 | 41,019 | 1,728 | 229,520 | 272,406 | |||||||||||||||
Cumulative
effect of adoption of a new accounting
|
||||||||||||||||||||
principle
on January 1, 2008 (Note 1)
|
-- | -- | -- | (1,174 | ) | (1,174 | ) | |||||||||||||
Comprehensive
income
|
||||||||||||||||||||
Net
income
|
-- | -- | -- | 21,284 | 21,284 | |||||||||||||||
Change
in unrealized appreciation on
|
||||||||||||||||||||
available-for-sale
securities, net of
|
||||||||||||||||||||
income
tax credits of $2,086
|
-- | -- | (3,477 | ) | -- | (3,477 | ) | |||||||||||||
Comprehensive
income
|
17,807 | |||||||||||||||||||
Stock
issued as bonus shares – 17,490 shares
|
-- | 530 | -- | -- | 530 | |||||||||||||||
Stock
issued for employee stock
|
||||||||||||||||||||
purchase
plan – 5,359 shares
|
-- | 135 | -- | -- | 135 | |||||||||||||||
Exercise
of stock options – 95,497shares
|
1 | 1,182 | -- | -- | 1,183 | |||||||||||||||
Stock
granted under
|
||||||||||||||||||||
stock-based
compensation plans
|
-- | 123 | -- | -- | 123 | |||||||||||||||
Securities
exchanged under stock option plan
|
-- | (965 | ) | -- | -- | (965 | ) | |||||||||||||
Repurchase
of common stock – 45,180 shares
|
-- | (1,280 | ) | -- | -- | (1,280 | ) | |||||||||||||
Dividends
paid – $0.57 per share
|
-- | -- | -- | (7,948 | ) | (7,948 | ) | |||||||||||||
Balance,
September 30, 2008 (Unaudited)
|
$ | 140 | $ | 40,744 | $ | (1,749 | ) | $ | 241,682 | $ | 280,817 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In thousands, except per share
data)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Net
income
|
$ | 6,474 | $ | 7,500 | $ | 21,284 | $ | 21,168 | ||||||||
Average
common shares outstanding
|
13,951 | 13,977 | 13,941 | 14,084 | ||||||||||||
Average
potential dilutive common shares
|
168 | 200 | 168 | 200 | ||||||||||||
Average
diluted common shares
|
14,119 | 14,177 | 14,109 | 14,284 | ||||||||||||
Basic
earnings per share
|
$ | 0.47 | $ | 0.53 | $ | 1.53 | $ | 1.50 | ||||||||
Diluted
earnings per share
|
$ | 0.46 | $ | 0.53 | $ | 1.51 | $ | 1.48 |
September
30,
|
December
31,
|
|||||||||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||||||||||
Gross
|
Gross
|
Estimated
|
Gross
|
Gross
|
Estimated
|
|||||||||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||||||||||||||
(In thousands)
|
Cost
|
Gains
|
(Losses)
|
Value
|
Cost
|
Gains
|
(Losses)
|
Value
|
||||||||||||||||||||||||
Held-to-Maturity
|
||||||||||||||||||||||||||||||||
U.S.
Treasury
|
$ | -- | $ | -- | $ | -- | $ | -- | $ | 1,500 | $ | 14 | $ | -- | $ | 1,514 | ||||||||||||||||
U.S.
Government
|
||||||||||||||||||||||||||||||||
agencies
|
19,000 | 395 | -- | 19,395 | 37,000 | 722 | (19 | ) | 37,703 | |||||||||||||||||||||||
Mortgage-backed
|
||||||||||||||||||||||||||||||||
securities
|
112 | 3 | -- | 115 | 129 | 2 | -- | 131 | ||||||||||||||||||||||||
State
and political
|
||||||||||||||||||||||||||||||||
subdivisions
|
161,763 | 715 | (2,399 | ) | 160,079 | 149,262 | 1,089 | (354 | ) | 149,997 | ||||||||||||||||||||||
Other
securities
|
930 | -- | -- | 930 | 2,393 | -- | -- | 2,393 | ||||||||||||||||||||||||
$ | 181,805 | $ | 1,113 | $ | (2,399 | ) | $ | 180,519 | $ | 190,284 | $ | 1,827 | $ | (373 | ) | $ | 191,738 | |||||||||||||||
Available-for-Sale
|
||||||||||||||||||||||||||||||||
U.S.
Treasury
|
$ | 6,962 | $ | 28 | $ | -- | $ | 6,990 | $ | 5,498 | $ | 26 | $ | -- | $ | 5,524 | ||||||||||||||||
U.S.
Government
|
||||||||||||||||||||||||||||||||
agencies
|
367,759 | 1,165 | (3,929 | ) | 364,995 | 317,998 | 3,090 | (299 | ) | 320,789 | ||||||||||||||||||||||
Mortgage-backed
|
||||||||||||||||||||||||||||||||
securities
|
2,913 | 2 | (117 | ) | 2,798 | 2,923 | -- | (165 | ) | 2,758 | ||||||||||||||||||||||
State
and political
|
||||||||||||||||||||||||||||||||
subdivisions
|
635 | 2 | -- | 637 | 855 | 3 | -- | 858 | ||||||||||||||||||||||||
Other
securities
|
18,841 | 6 | -- | 18,847 | 10,608 | 109 | -- | 10,717 | ||||||||||||||||||||||||
$ | 397,110 | $ | 1,203 | $ | (4,046 | ) | $ | 394,267 | $ | 337,882 | $ | 3,228 | $ | (464 | ) | $ | 340,646 |
(In thousands)
|
2008
|
2007
|
||||||
Taxable
|
||||||||
Held-to-maturity
|
$ | 1,169 | $ | 1,991 | ||||
Available-for-sale
|
14,793 | 11,785 | ||||||
Non-taxable
|
||||||||
Held-to-maturity
|
4,698 | 3,837 | ||||||
Available-for-sale
|
27 | 43 | ||||||
Total
|
$ | 20,687 | $ | 17,656 |
Held-to-Maturity
|
Available-for-Sale
|
|||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||
(In thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
One
year or less
|
$ | 16,747 | $ | 16,724 | $ | 15,455 | $ | 15,478 | ||||||||
After
one through five years
|
47,168 | 47,524 | 21,174 | 21,214 | ||||||||||||
After
five through ten years
|
79,506 | 79,582 | 339,652 | 336,830 | ||||||||||||
After
ten years
|
38,384 | 36,689 | 1,988 | 1,898 | ||||||||||||
Other
securities
|
-- | -- | 18,841 | 18,847 | ||||||||||||
Total
|
$ | 181,805 | $ | 180,519 | $ | 397,110 | $ | 394,267 |
September
30,
|
December
31,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Consumer
|
||||||||
Credit
cards
|
$ | 162,862 | $ | 166,044 | ||||
Student
loans
|
102,346 | 76,277 | ||||||
Other
consumer
|
137,763 | 137,624 | ||||||
Real
Estate
|
||||||||
Construction
|
227,071 | 260,924 | ||||||
Single
family residential
|
400,845 | 382,676 | ||||||
Other
commercial
|
576,958 | 542,184 | ||||||
Commercial
|
||||||||
Commercial
|
184,690 | 193,091 | ||||||
Agricultural
|
130,988 | 73,470 | ||||||
Financial
institutions
|
2,581 | 7,440 | ||||||
Other
|
10,175 | 10,724 | ||||||
Total
loans before allowance for loan losses
|
$ | 1,936,279 | $ | 1,850,454 |
(In thousands)
|
2008
|
2007
|
||||||
Balance,
beginning of year
|
$ | 25,303 | $ | 25,385 | ||||
Additions
|
||||||||
Provision
charged to expense
|
5,895 | 2,432 | ||||||
31,198 | 27,817 | |||||||
Deductions
|
||||||||
Losses
charged to allowance, net of recoveries
|
||||||||
of
$1,588 and $2,160 for the first nine months of
|
||||||||
2008
and 2007, respectively
|
5,650 | 2,710 | ||||||
Balance,
September 30
|
$ | 25,548 | 25,107 | |||||
Additions
|
||||||||
Provision
charged to expense
|
1,749 | |||||||
Deductions
|
||||||||
Losses
charged to allowance, net of recoveries
|
||||||||
of
$409 for the last three months of 2007
|
1,553 | |||||||
Balance,
end of year
|
$ | 25,303 |
September
30,
|
December
31,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Gross
carrying amount
|
$ | 6,822 | $ | 6,822 | ||||
Accumulated
amortization
|
(4,045 | ) | (3,440 | ) | ||||
Net
core deposit premiums
|
$ | 2,777 | $ | 3,382 |
September
30,
|
September
30,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Income
taxes currently payable
|
$ | 8,715 | $ | 8,985 | ||||
Deferred
income taxes
|
563 | 725 | ||||||
Provision
for income taxes
|
$ | 9,278 | $ | 9,710 | ||||
The
tax effects of temporary differences related to deferred taxes shown on
the balance sheets were:
|
||||||||
September
30,
|
December
31,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Deferred
tax assets
|
||||||||
Allowance
for loan losses
|
$ | 8,911 | $ | 8,705 | ||||
Valuation
of foreclosed assets
|
63 | 63 | ||||||
Deferred
compensation payable
|
1,440 | 1,432 | ||||||
FHLB
advances
|
17 | 29 | ||||||
Vacation
compensation
|
856 | 820 | ||||||
Loan
interest
|
88 | 88 | ||||||
Available-for-sale
securities
|
1,094 | -- | ||||||
Other
|
253 | 234 | ||||||
Total
deferred tax assets
|
12,722 | 11,371 | ||||||
Deferred
tax liabilities
|
||||||||
Accumulated
depreciation
|
(411 | ) | (558 | ) | ||||
Deferred
loan fee income and expenses, net
|
(1,172 | ) | (954 | ) | ||||
FHLB
stock dividends
|
(574 | ) | (717 | ) | ||||
Goodwill
and core deposit premium amortization
|
(8,344 | ) | (7,341 | ) | ||||
Available-for-sale
securities
|
-- | (1,037 | ) | |||||
Other
|
(1,019 | ) | (1,130 | ) | ||||
Total
deferred tax liabilities
|
(11,520 | ) | (11,737 | ) | ||||
Net
deferred tax assets (liabilities) included in
|
||||||||
other
assets (liabilities) on balance sheets
|
$ | 1,202 | $ | (366 | ) |
September
30,
|
September
30,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Computed
at the statutory rate (35%)
|
$ | 10,697 | $ | 10,807 | ||||
Increase
(decrease) resulting from:
|
||||||||
Tax
exempt income
|
(1,760 | ) | (1,490 | ) | ||||
Other
differences, net
|
341 | 393 | ||||||
Actual
tax provision
|
$ | 9,278 | $ | 9,710 |
September
30,
|
December
31,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
FHLB
advances, due 2008 to 2033, 2.40% to 8.41%
|
||||||||
secured
by real estate loans
|
$ | 126,089 | $ | 51,355 | ||||
Trust
preferred securities, due 2033,
|
||||||||
fixed
at 8.25%, callable in 2008 without penalty
|
10,310 | 10,310 | ||||||
Trust
preferred securities, due 2033,
|
||||||||
floating
rate of 2.80% above the three-month LIBOR
|
||||||||
reset
quarterly, callable in 2008 without penalty
|
10,310 | 10,310 | ||||||
Trust
preferred securities, due 2033,
|
||||||||
fixed
rate of 6.97% through 2010, thereafter,
|
||||||||
at a
floating rate of 2.80% above the three-month
|
||||||||
LIBOR
rate, reset quarterly, callable
|
||||||||
in
2010 without penalty
|
10,310 | 10,310 | ||||||
$ | 157,019 | $ | 82,285 |
|
Annual
|
||||
(In thousands)
|
Year
|
Maturities
|
|||
2008
|
$ | 3,347 | |||
2009
|
7,230 | ||||
2010
|
26,204 | ||||
2011
|
37,418 | ||||
2012
|
5,467 | ||||
Thereafter
|
77,353 | ||||
Total
|
$ | 157,019 |
Stock
Options
|
Non-Vested
Stock
|
|||||||||||||||
Outstanding
|
Awards Outstanding
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
Number
|
Average
|
Number
|
Average
|
|||||||||||||
of
|
Exercise
|
of
|
Grant-Date
|
|||||||||||||
Shares
|
Price
|
Shares
|
Fair-Value
|
|||||||||||||
Balance,
January 1, 2008
|
535,450 | $ | 17.71 | 31,478 | $ | 26.72 | ||||||||||
Granted
|
49,190 | 30.31 | 17,490 | 30.31 | ||||||||||||
Stock
Options Exercised
|
(95,497 | ) | 12.39 | -- | -- | |||||||||||
Stock
Awards Vested
|
-- | -- | (11,524 | ) | 27.18 | |||||||||||
Forfeited/Expired
|
(35,170 | ) | 14.79 | -- | -- | |||||||||||
Balance,
September 30, 2008
|
453,973 | $ | 20.42 | 37,444 | $ | 28.26 | ||||||||||
Exercisable,
September 30, 2008
|
334,753 | $ | 17.52 |
Options Outstanding
|
Options Exercisable
|
||||||||||||||||
Weighted
|
|||||||||||||||||
Average
|
Weighted
|
Weighted
|
|||||||||||||||
Remaining
|
Average
|
Average
|
|||||||||||||||
Range
of
|
Options
|
Contractual
|
Exercise
|
Options
|
Exercise
|
||||||||||||
Exercise Prices
|
Outstanding
|
Life
|
Price
|
Exercisable
|
Price
|
||||||||||||
$10.56
to
$12.22
|
188,280 |
1.4
Years
|
$12.09
|
188,280 |
$12.09
|
||||||||||||
$15.35 to
$16.32
|
8,753 |
1.7
Years
|
$15.90
|
8,753 |
$15.90
|
||||||||||||
$23.78
to
$24.50
|
94,550 |
3.9
Years
|
$24.05
|
92,500 |
$24.04
|
||||||||||||
$26.19
to
$27.67
|
58,600 |
5.3
Years
|
$26.20
|
27,340 |
$26.21
|
||||||||||||
$28.42
to
$28.42
|
54,600 |
6.4
Years
|
$28.42
|
17,880 |
$28.42
|
||||||||||||
$30.31
to
$30.31
|
49,190 |
7.4
Years
|
$30.31
|
-- |
--
|
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
(In thousands)
|
2008
|
2007
|
||||||
Interest
paid
|
$ | 50,471 | $ | 57,557 | ||||
Income
taxes paid
|
$ | 9,857 | $ | 8,447 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In thousands)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Professional
services
|
$ | 661 | $ | 741 | $ | 1,990 | $ | 2,032 | ||||||||
Postage
|
407 | 597 | 1,319 | 1,780 | ||||||||||||
Telephone
|
468 | 462 | 1,300 | 1,331 | ||||||||||||
Credit
card expense
|
1,215 | 1,064 | 3,497 | 2,974 | ||||||||||||
Operating
supplies
|
373 | 374 | 1,248 | 1,264 | ||||||||||||
Amortization
of core deposit premiums
|
201 | 203 | 605 | 616 | ||||||||||||
Visa
litigation liability reversal
|
-- | -- | (1,220 | ) | -- | |||||||||||
Other
expense
|
3,281 | 2,716 | 9,656 | 8,315 | ||||||||||||
Total
other operating expenses
|
$ | 6,606 | $ | 6,157 | $ | 18,395 | $ | 18,312 |
|
·
|
Level 1 Inputs – Quoted
prices in active markets for identical assets or
liabilities
|
|
·
|
Level 2 Inputs –
Observable inputs other than Level 1 prices, such as quoted prices for
similar assets or liabilities in active markets; quoted prices for similar
assets or liabilities in markets that are not active; or other inputs that
are observable or can be corroborated by observable market data for
substantially the full term of the assets or
liabilities
|
|
·
|
Level 3 Inputs –
Unobservable inputs that are supported by little or no market activity and
that are significant to the fair value of the assets or
liabilities
|
Fair Value Measurements
Using
|
||||
Quoted
Prices in
|
||||
Active
Markets for
|
Significant
Other
|
Significant
|
||
Identical
Assets
|
Observable
Inputs
|
Unobservable
Inputs
|
||
(In thousands)
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Available-for-Sale
Securities
|
$394,267
|
$ --
|
$394,267
|
$ --
|
Fair Value Measurements
Using
|
||||
Quoted
Prices in
|
||||
Active
Markets for
|
Significant
Other
|
Significant
|
||
Identical
Assets
|
Observable
Inputs
|
Unobservable
Inputs
|
||
(In thousands)
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Impaired
Loans
|
$12,561
|
$ --
|
$ --
|
$12,561
|
BKD,
LLP
|
|
/s/
BKD, LLP
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
(In thousands)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Interest
income
|
$ | 39,208 | $ | 43,301 | $ | 118,779 | $ | 126,155 | ||||||||
FTE
adjustment
|
1,031 | 871 | 3,017 | 2,554 | ||||||||||||
Interest
income – FTE
|
40,239 | 44,172 | 121,796 | 128,709 | ||||||||||||
Interest
expense
|
14,861 | 19,731 | 48,543 | 57,561 | ||||||||||||
Net
interest income – FTE
|
$ | 25,378 | $ | 24,441 | $ | 73,253 | $ | 71,148 | ||||||||
Yield
on earning assets – FTE
|
6.09 | % | 7.24 | % | 6.27 | % | 7.14 | % | ||||||||
Cost
of interest bearing liabilities
|
2.61 | % | 3.76 | % | 2.91 | % | 3.72 | % | ||||||||
Net
interest spread – FTE
|
3.48 | % | 3.48 | % | 3.36 | % | 3.42 | % | ||||||||
Net
interest margin – FTE
|
3.84 | % | 4.01 | % | 3.77 | % | 3.95 | % |
Three
Months Ended
|
Nine
Months Ended
|
|||||||
September
30,
|
September
30,
|
|||||||
(In thousands)
|
2008 vs. 2007
|
2008 vs. 2007
|
||||||
Increase
due to change in earning assets
|
$ | 2,480 | $ | 7,607 | ||||
Decrease
due to change in earning asset yields
|
(6,413 | ) | (14,521 | ) | ||||
Decrease
due to change in interest
|
||||||||
bearing
liabilities
|
(130 | ) | (1,483 | ) | ||||
Increase
due to change in interest rates
|
||||||||
paid
on interest bearing liabilities
|
5,000 | 10,502 | ||||||
Increase
in net interest income
|
$ | 937 | $ | 2,105 |
Three Months Ended September
30,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
($ in thousands)
|
Balance
|
Expense
|
Rate(%)
|
Balance
|
Expense
|
Rate(%)
|
||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Earning
Assets
|
||||||||||||||||||||||||
Interest
bearing balances
|
||||||||||||||||||||||||
due
from banks
|
$ | 65,819 | $ | 309 | 1.87 | $ | 9,382 | $ | 131 | 5.54 | ||||||||||||||
Federal
funds sold
|
32,910 | 176 | 2.13 | 21,083 | 302 | 5.68 | ||||||||||||||||||
Investment
securities - taxable
|
482,495 | 5,451 | 4.49 | 395,038 | 4,709 | 4.73 | ||||||||||||||||||
Investment
securities - non-taxable
|
133,454 | 2,579 | 7.69 | 132,663 | 2,139 | 6.40 | ||||||||||||||||||
Mortgage
loans held for sale
|
6,759 | 112 | 6.59 | 8,747 | 147 | 6.67 | ||||||||||||||||||
Assets
held in trading accounts
|
727 | -- | 0.00 | 4,930 | 71 | 5.71 | ||||||||||||||||||
Loans
|
1,905,979 | 31,612 | 6.60 | 1,849,091 | 36,673 | 7.87 | ||||||||||||||||||
Total
interest earning assets
|
2,628,143 | 40,239 | 6.09 | 2,420,934 | 44,172 | 7.24 | ||||||||||||||||||
Non-earning
assets
|
259,800 | 255,655 | ||||||||||||||||||||||
Total
assets
|
$ | 2,887,943 | $ | 2,676,589 | ||||||||||||||||||||
LIABILITIES
AND
|
||||||||||||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||
Interest
bearing transaction
|
||||||||||||||||||||||||
and
savings accounts
|
$ | 1,021,519 | $ | 4,116 | 1.60 | $ | 724,782 | $ | 3,328 | 1.82 | ||||||||||||||
Time
deposits
|
974,553 | 8,491 | 3.47 | 1,123,967 | 13,307 | 4.70 | ||||||||||||||||||
Total
interest bearing deposits
|
1,996,072 | 12,607 | 2.51 | 1,848,749 | 16,635 | 3.57 | ||||||||||||||||||
Federal
funds purchased and
|
||||||||||||||||||||||||
securities
sold under agreement
|
||||||||||||||||||||||||
to
repurchase
|
102,704 | 429 | 1.66 | 113,060 | 1,404 | 4.93 | ||||||||||||||||||
Other
borrowed funds
|
||||||||||||||||||||||||
Short-term
debt
|
9,668 | 62 | 2.55 | 38,710 | 519 | 5.32 | ||||||||||||||||||
Long-term
debt
|
154,676 | 1,763 | 4.53 | 80,123 | 1,173 | 5.81 | ||||||||||||||||||
Total
interest bearing liabilities
|
2,263,120 | 14,861 | 2.61 | 2,080,642 | 19,731 | 3.76 | ||||||||||||||||||
Non-interest
bearing liabilities
|
||||||||||||||||||||||||
Non-interest
bearing deposits
|
320,160 | 305,453 | ||||||||||||||||||||||
Other
liabilities
|
21,948 | 23,943 | ||||||||||||||||||||||
Total
liabilities
|
2,605,228 | 2,410,038 | ||||||||||||||||||||||
Stockholders’
equity
|
282,715 | 266,551 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
stockholders’
equity
|
$ | 2,887,943 | $ | 2,676,589 | ||||||||||||||||||||
Net
interest spread
|
3.48 | 3.48 | ||||||||||||||||||||||
Net
interest margin
|
$ | 25,378 | 3.84 | $ | 24,441 | 4.01 |
Nine Months Ended September
30
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Average
|
Income/
|
Yield/
|
Average
|
Income/
|
Yield/
|
|||||||||||||||||||
(In thousands)
|
Balance
|
Expense
|
Rate(%)
|
Balance
|
Expense
|
Rate(%)
|
||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Earning
Assets
|
||||||||||||||||||||||||
Interest
bearing balances
|
||||||||||||||||||||||||
due
from banks
|
$ | 69,248 | $ | 1,184 | 2.28 | $ | 23,325 | $ | 938 | 5.38 | ||||||||||||||
Federal
funds sold
|
41,304 | 716 | 2.32 | 32,576 | 1,303 | 5.35 | ||||||||||||||||||
Investment
securities - taxable
|
443,403 | 15,962 | 4.81 | 401,105 | 13,776 | 4.59 | ||||||||||||||||||
Investment
securities - non-taxable
|
156,405 | 7,560 | 6.46 | 128,268 | 6,208 | 6.47 | ||||||||||||||||||
Mortgage
loans held for sale
|
7,658 | 338 | 5.90 | 8,116 | 383 | 6.31 | ||||||||||||||||||
Assets
held in trading accounts
|
4,068 | 42 | 1.38 | 4,748 | 124 | 3.49 | ||||||||||||||||||
Loans
|
1,872,370 | 95,994 | 6.85 | 1,811,378 | 105,977 | 7.82 | ||||||||||||||||||
Total
interest earning assets
|
2,594,456 | 121,796 | 6.27 | 2,409,516 | 128,709 | 7.14 | ||||||||||||||||||
Non-earning
assets
|
255,356 | 252,766 | ||||||||||||||||||||||
Total
assets
|
$ | 2,849,812 | $ | 2,662,282 | ||||||||||||||||||||
LIABILITIES
AND
|
||||||||||||||||||||||||
STOCKHOLDERS’
EQUITY
|
||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||
Interest
bearing transaction
|
||||||||||||||||||||||||
and
savings accounts
|
$ | 932,549 | $ | 11,280 | 1.62 | $ | 731,989 | $ | 9,832 | 1.80 | ||||||||||||||
Time
deposits
|
1,037,242 | 30,420 | 3.92 | 1,128,660 | 39,467 | 4.68 | ||||||||||||||||||
Total
interest bearing deposits
|
1,969,791 | 41,700 | 2.83 | 1,860,649 | 49,299 | 3.54 | ||||||||||||||||||
Federal
funds purchased and
|
||||||||||||||||||||||||
securities
sold under agreement
|
||||||||||||||||||||||||
to
repurchase
|
113,269 | 1,813 | 2.14 | 110,293 | 4,057 | 4.92 | ||||||||||||||||||
Other
borrowed funds
|
||||||||||||||||||||||||
Short-term
debt
|
4,725 | 101 | 2.86 | 15,276 | 637 | 5.58 | ||||||||||||||||||
Long-term
debt
|
141,948 | 4,929 | 4.64 | 81,495 | 3,568 | 5.85 | ||||||||||||||||||
Total
interest bearing liabilities
|
2,229,733 | 48,543 | 2.91 | 2,067,713 | 57,561 | 3.72 | ||||||||||||||||||
Non-interest
bearing liabilities
|
||||||||||||||||||||||||
Non-interest
bearing deposits
|
316,182 | 307,075 | ||||||||||||||||||||||
Other
liabilities
|
22,684 | 22,804 | ||||||||||||||||||||||
Total
liabilities
|
2,568,599 | 2,397,592 | ||||||||||||||||||||||
Stockholders’
equity
|
281,213 | 264,690 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
stockholders’
equity
|
$ | 2,849,812 | $ | 2,662,282 | ||||||||||||||||||||
Net
interest spread
|
3.36 | 3.42 | ||||||||||||||||||||||
Net
interest margin
|
$ | 73,253 | 3.77 | $ | 71,148 | 3.95 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||||||||||
2008 over 2007
|
2008 over 2007
|
|||||||||||||||||||||||
(In
thousands, on a fully
|
Yield/
|
Yield/
|
||||||||||||||||||||||
taxable equivalent
basis)
|
Volume
|
Rate
|
Total
|
Volume
|
Rate
|
Total
|
||||||||||||||||||
Increase
(decrease) in
|
||||||||||||||||||||||||
Interest
income
|
||||||||||||||||||||||||
Interest
bearing balances
|
||||||||||||||||||||||||
due
from banks
|
$ | 317 | $ | (139 | ) | $ | 178 | $ | 1,025 | $ | (779 | ) | $ | 246 | ||||||||||
Federal
funds sold
|
119 | (245 | ) | (126 | ) | 285 | (872 | ) | (587 | ) | ||||||||||||||
Investment
securities - taxable
|
998 | (256 | ) | 742 | 1,501 | 685 | 2,186 | |||||||||||||||||
Investment
securities - non-taxable
|
13 | 427 | 440 | 1,360 | (8 | ) | 1,352 | |||||||||||||||||
Mortgage
loans held for sale
|
(33 | ) | (2 | ) | (35 | ) | (22 | ) | (24 | ) | (46 | ) | ||||||||||||
Assets
held in trading accounts
|
(33 | ) | (38 | ) | (71 | ) | (16 | ) | (66 | ) | (82 | ) | ||||||||||||
Loans
|
1,099 | (6,160 | ) | (5,061 | ) | 3,474 | (13,457 | ) | (9,983 | ) | ||||||||||||||
Total
|
2,480 | (6,413 | ) | (3,933 | ) | 7,607 | (14,521 | ) | (6,914 | ) | ||||||||||||||
Interest
expense
|
||||||||||||||||||||||||
Interest
bearing transaction and
|
||||||||||||||||||||||||
savings
accounts
|
1,234 | (446 | ) | 788 | 2,497 | (1,049 | ) | 1,448 | ||||||||||||||||
Time
deposits
|
(1,613 | ) | (3,203 | ) | (4,816 | ) | (3,024 | ) | (6,023 | ) | (9,047 | ) | ||||||||||||
Federal
funds purchased
|
||||||||||||||||||||||||
and
securities sold under
|
||||||||||||||||||||||||
agreements
to repurchase
|
(119 | ) | (856 | ) | (975 | ) | 106 | (2,351 | ) | (2,245 | ) | |||||||||||||
Other
borrowed funds
|
||||||||||||||||||||||||
Short-term
debt
|
(269 | ) | (188 | ) | (457 | ) | (314 | ) | (222 | ) | (536 | ) | ||||||||||||
Long-term
debt
|
897 | (307 | ) | 590 | 2,218 | (857 | ) | 1,361 | ||||||||||||||||
Total
|
130 | (5,000 | ) | (4,870 | ) | 1,483 | (10,502 | ) | (9,019 | ) | ||||||||||||||
Increase
(decrease) in net
|
||||||||||||||||||||||||
interest
income
|
$ | 2,350 | $ | (1,413 | ) | $ | 937 | $ | 6,124 | $ | (4,019 | ) | $ | 2,105 |
Three
Months
|
2008
|
Nine
Months
|
2008
|
|||||||||||||||||||||||||||||
Ended September 30
|
Change
from
|
Ended September 30
|
Change
from
|
|||||||||||||||||||||||||||||
(In thousands)
|
2008
|
2007
|
2007
|
2008
|
2007
|
2007
|
||||||||||||||||||||||||||
Trust
income
|
$ | 1,608 | $ | 1,528 | $ | 80 | 5.24 | % | $ | 4,707 | $ | 4,639 | $ | 68 | 1.47 | % | ||||||||||||||||
Service
charges on
|
||||||||||||||||||||||||||||||||
deposit
accounts
|
4,009 | 3,759 | 250 | 6.65 | 11,134 | 10,912 | 222 | 2.03 | ||||||||||||||||||||||||
Other
service charges and fees
|
648 | 698 | (50 | ) | -7.16 | 2,021 | 2,198 | (177 | ) | -8.05 | ||||||||||||||||||||||
Income
on sale of mortgage loans,
|
||||||||||||||||||||||||||||||||
net
of commissions
|
595 | 715 | (120 | ) | -16.78 | 2,077 | 2,121 | (44 | ) | -2.07 | ||||||||||||||||||||||
Income
on investment banking,
|
||||||||||||||||||||||||||||||||
net
of commissions
|
131 | 90 | 41 | 45.56 | 779 | 393 | 386 | 98.22 | ||||||||||||||||||||||||
Credit
card fees
|
3,491 | 3,115 | 376 | 12.07 | 10,144 | 8,789 | 1,355 | 15.42 | ||||||||||||||||||||||||
Premiums
on sale of student loans
|
3 | 419 | (416 | ) | -99.28 | 1,135 | 2,042 | (907 | ) | -44.42 | ||||||||||||||||||||||
Bank
owned life insurance income
|
370 | 367 | 3 | 0.82 | 1,157 | 1,090 | 67 | 6.15 | ||||||||||||||||||||||||
Gain
on mandatory partial
|
||||||||||||||||||||||||||||||||
redemption
of Visa shares
|
-- | -- | -- | -- | 2,973 | -- | 2,973 | -- | ||||||||||||||||||||||||
Other
income
|
433 | 682 | (249 | ) | -36.51 | 1,870 | 1,980 | (110 | ) | -5.56 | ||||||||||||||||||||||
Total
non-interest income
|
$ | 11,288 | $ | 11,373 | $ | (85 | ) | -0.75 | % | $ | 37,997 | $ | 34,164 | $ | 3,833 | 11.22 | % |
Three
Months
|
2008
|
Nine
Months
|
2008
|
|||||||||||||||||||||||||||||
Ended September 30
|
Change
from
|
Ended September 30
|
Change
from
|
|||||||||||||||||||||||||||||
(In thousands)
|
2008
|
2007
|
2007
|
2008
|
2007
|
2007
|
||||||||||||||||||||||||||
Salaries
and employee benefits
|
$ | 14,056 | $ | 13,778 | $ | 278 | 2.02 | % | $ | 42,697 | $ | 41,406 | $ | 1,291 | 3.12 | % | ||||||||||||||||
Occupancy
expense, net
|
1,912 | 1,671 | 241 | 14.42 | 5,526 | 4,945 | 581 | 11.75 | ||||||||||||||||||||||||
Furniture
and equipment expense
|
1,543 | 1,455 | 88 | 6.05 | 4,505 | 4,428 | 77 | 1.74 | ||||||||||||||||||||||||
Loss
on foreclosed assets
|
57 | 77 | (20 | ) | -25.97 | 185 | 137 | 48 | 35.04 | |||||||||||||||||||||||
Other
operating expenses
|
||||||||||||||||||||||||||||||||
Professional
services
|
661 | 741 | (80 | ) | -10.80 | 1,990 | 2,032 | (42 | ) | -2.07 | ||||||||||||||||||||||
Postage
|
407 | 597 | (190 | ) | -31.83 | 1,319 | 1,780 | (461 | ) | -25.90 | ||||||||||||||||||||||
Telephone
|
468 | 462 | 6 | 1.30 | 1,300 | 1,331 | (31 | ) | -2.33 | |||||||||||||||||||||||
Credit
card expenses
|
1,215 | 1,064 | 151 | 14.19 | 3,497 | 2,974 | 523 | 17.59 | ||||||||||||||||||||||||
Operating
supplies
|
373 | 374 | (1 | ) | -0.27 | 1,248 | 1,264 | (16 | ) | -1.27 | ||||||||||||||||||||||
FDIC
insurance
|
267 | 85 | 182 | 214.12 | 468 | 220 | 248 | 112.73 | ||||||||||||||||||||||||
Amortization
of intangibles
|
201 | 203 | (2 | ) | -0.99 | 605 | 616 | (11 | ) | -1.79 | ||||||||||||||||||||||
Visa
litigation liability reversal
|
-- | -- | -- | -- | (1,220 | ) | -- | (1,220 | ) | -- | ||||||||||||||||||||||
Other
expense
|
3,281 | 2,716 | 565 | 20.80 | 9,656 | 8,315 | 1,341 | 16.13 | ||||||||||||||||||||||||
Total
non-interest expense
|
$ | 24,441 | $ | 23,223 | $ | 1,218 | 5.24 | % | $ | 71,776 | $ | 69,448 | $ | 2,328 | 3.35 | % |
September
30,
|
December
31,
|
|||||||
(In thousands)
|
2008
|
2007
|
||||||
Consumer
|
||||||||
Credit
cards
|
$ | 162,862 | $ | 166,044 | ||||
Student
loans
|
102,346 | 76,277 | ||||||
Other
consumer
|
137,763 | 137,624 | ||||||
Real
Estate
|
||||||||
Construction
|
227,071 | 260,924 | ||||||
Single
family residential
|
400,845 | 382,676 | ||||||
Other
commercial
|
576,958 | 542,184 | ||||||
Commercial
|
||||||||
Commercial
|
184,690 | 193,091 | ||||||
Agricultural
|
130,988 | 73,470 | ||||||
Financial
institutions
|
2,581 | 7,440 | ||||||
Other
|
10,175 | 10,724 | ||||||
Total
loans before allowance for loan losses
|
$ | 1,936,279 | $ | 1,850,454 |
September
30,
|
December
31,
|
|||||||
($ in thousands)
|
2008
|
2007
|
||||||
Nonaccrual
loans
|
$ | 12,446 | $ | 9,909 | ||||
Loans
past due 90 days or more
|
||||||||
(principal
or interest payments)
|
1,572 | 1,282 | ||||||
Total
non-performing loans
|
14,018 | 11,191 | ||||||
Other
non-performing assets
|
||||||||
Foreclosed
assets held for sale
|
4,044 | 2,629 | ||||||
Other
non-performing assets
|
-- | 17 | ||||||
Total
other non-performing assets
|
4,044 | 2,646 | ||||||
Total
non-performing assets
|
$ | 18,062 | $ | 13,837 | ||||
Allowance
for loan losses to
|
||||||||
non-performing
loans
|
182.25 | % | 226.10 | % | ||||
Non-performing
loans to total loans
|
0.72 | % | 0.60 | % | ||||
Non-performing
assets to total assets
|
0.63 | % | 0.51 | % |
(In thousands)
|
2008
|
2007
|
||||||
Balance,
beginning of year
|
$ | 25,303 | $ | 25,385 | ||||
Loans
charged off
|
||||||||
Credit
card
|
2,727 | 1,993 | ||||||
Other
consumer
|
1,408 | 1,126 | ||||||
Real
estate
|
2,470 | 1,247 | ||||||
Commercial
|
633 | 504 | ||||||
Total
loans charged off
|
7,238 | 4,870 | ||||||
Recoveries
of loans previously charged off
|
||||||||
Credit
card
|
681 | 793 | ||||||
Other
consumer
|
422 | 379 | ||||||
Real
estate
|
172 | 610 | ||||||
Commercial
|
313 | 378 | ||||||
Total
recoveries
|
1,588 | 2,160 | ||||||
Net
loans charged off
|
5,650 | 2,710 | ||||||
Provision
for loan losses
|
5,895 | 2,432 | ||||||
Balance,
September 30
|
$ | 25,548 | $ | 25,107 | ||||
Loans
charged off
|
||||||||
Credit
card
|
670 | |||||||
Other
consumer
|
412 | |||||||
Real
estate
|
669 | |||||||
Commercial
|
211 | |||||||
Total
loans charged off
|
1,962 | |||||||
Recoveries
of loans previously charged off
|
||||||||
Credit
card
|
231 | |||||||
Other
consumer
|
104 | |||||||
Real
estate
|
38 | |||||||
Commercial
|
36 | |||||||
Total
recoveries
|
409 | |||||||
Net
loans charged off
|
1,553 | |||||||
Provision
for loan losses
|
1,749 | |||||||
Balance,
end of year
|
$ | 25,303 |
September 30, 2008
|
December 31, 2007
|
|||||||||||||||
Allowance
|
%
of
|
Allowance
|
%
of
|
|||||||||||||
($ in thousands)
|
Amount
|
loans(1)
|
Amount
|
loans(1)
|
||||||||||||
Credit
cards
|
$ | 3,957 | 8.4 | % | $ | 3,841 | 9.0 | % | ||||||||
Other
consumer
|
1,309 | 12.4 | % | 1,501 | 11.5 | % | ||||||||||
Real
estate
|
10,878 | 62.2 | % | 10,157 | 64.1 | % | ||||||||||
Commercial
|
3,280 | 16.5 | % | 2,528 | 14.8 | % | ||||||||||
Other
|
216 | 0.5 | % | 187 | 0.6 | % | ||||||||||
Unallocated
|
5,908 | 7,089 | ||||||||||||||
Total
|
$ | 25,548 | 100 | % | $ | 25,303 | 100.0 | % | ||||||||
(1)
Percentage of loans in each category to total loans
|
September
30,
|
December
31,
|
|||||||
($ in thousands)
|
2008
|
2007
|
||||||
Tier
1 capital
|
||||||||
Stockholders’
equity
|
$ | 280,817 | $ | 272,406 | ||||
Trust
preferred securities
|
30,000 | 30,000 | ||||||
Intangible
assets
|
(63,125 | ) | (63,706 | ) | ||||
Unrealized
loss (gain) on available-
|
||||||||
for-sale
securities, net of taxes
|
1,749 | (1,728 | ) | |||||
Total
Tier 1 capital
|
249,441 | 236,972 | ||||||
Tier
2 capital
|
||||||||
Qualifying
unrealized gain on
|
||||||||
available-for-sale
equity securities
|
3 | 52 | ||||||
Qualifying
allowance for loan losses
|
24,888 | 23,866 | ||||||
Total
Tier 2 capital
|
24,891 | 23,918 | ||||||
Total
risk-based capital
|
$ | 274,332 | $ | 260,890 | ||||
Risk
weighted assets
|
$ | 1,988,879 | $ | 1,906,321 | ||||
Assets
for leverage ratio
|
$ | 2,825,844 | $ | 2,615,915 | ||||
Ratios
at end of period
|
||||||||
Leverage
ratio
|
8.83 | % | 9.06 | % | ||||
Tier
1 capital
|
12.54 | % | 12.43 | % | ||||
Total
risk-based capital
|
13.79 | % | 13.69 | % | ||||
Minimum
guidelines
|
||||||||
Leverage
ratio
|
4.00 | % | 4.00 | % | ||||
Tier
1 capital
|
4.00 | % | 4.00 | % | ||||
Total
risk-based capital
|
8.00 | % | 8.00 | % |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
($ in thousands)
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Net
Income
|
$ | 6,474 | $ | 7,500 | $ | 21,284 | $ | 21,168 | ||||||||
Nonrecurring
items
|
||||||||||||||||
Mandatory
stock redemption gain (Visa)
|
-- | -- | (2,973 | ) | -- | |||||||||||
Litigation
liability reversal (Visa)
|
-- | -- | (1,220 | ) | -- | |||||||||||
Tax
effect (39%)
|
-- | -- | 1,635 | -- | ||||||||||||
Net
nonrecurring items
|
-- | -- | (2,558 | ) | -- | |||||||||||
Core
earnings (non-GAAP)
|
$ | 6,474 | $ | 7,500 | $ | 18,726 | $ | 21,168 | ||||||||
Diluted
earnings per share
|
$ | 0.46 | $ | 0.53 | $ | 1.51 | $ | 1.48 | ||||||||
Nonrecurring
items
|
||||||||||||||||
Mandatory
stock redemption gain (Visa)
|
-- | -- | (0.21 | ) | -- | |||||||||||
Litigation
liability reversal (Visa)
|
-- | -- | (0.09 | ) | -- | |||||||||||
Tax
effect (39%)
|
-- | -- | 0.12 | -- | ||||||||||||
Net
nonrecurring items
|
-- | -- | (0.18 | ) | -- | |||||||||||
Diluted
core earnings per share (non-GAAP)
|
$ | 0.46 | $ | 0.53 | $ | 1.33 | $ | 1.48 |
Interest Rate Sensitivity
Period
|
||||||||||||||||||||||||||||||||
0-30
|
31-90
|
91-180
|
181-365
|
1-2
|
2-5
|
Over
5
|
||||||||||||||||||||||||||
(In thousands, except
ratios)
|
Days
|
Days
|
Days
|
Days
|
Years
|
Years
|
Years
|
Total
|
||||||||||||||||||||||||
Earning
assets
|
||||||||||||||||||||||||||||||||
Short-term
investments
|
$ | 79,147 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 79,147 | ||||||||||||||||
Assets
held in trading
|
||||||||||||||||||||||||||||||||
accounts
|
890 | -- | -- | -- | -- | -- | -- | 890 | ||||||||||||||||||||||||
Investment
securities
|
102,623 | 23,044 | 78,016 | 108,078 | 115,990 | 104,371 | 43,951 | 576,073 | ||||||||||||||||||||||||
Mortgage
loans held for sale
|
4,377 | -- | -- | -- | -- | -- | -- | 4,377 | ||||||||||||||||||||||||
Loans
|
645,068 | 213,707 | 155,135 | 346,094 | 239,436 | 294,433 | 42,406 | 1,936,279 | ||||||||||||||||||||||||
Total
earning assets
|
832,105 | 236,751 | 233,151 | 454,172 | 355,426 | 398,804 | 86,357 | 2,596,766 | ||||||||||||||||||||||||
Interest
bearing liabilities
|
||||||||||||||||||||||||||||||||
Interest
bearing transaction
|
||||||||||||||||||||||||||||||||
and
savings deposits
|
693,016 | -- | -- | -- | 66,232 | 198,696 | 66,232 | 1,024,176 | ||||||||||||||||||||||||
Time
deposits
|
103,584 | 183,836 | 265,939 | 270,495 | 103,641 | 24,051 | 10 | 951,556 | ||||||||||||||||||||||||
Short-term
debt
|
105,482 | -- | -- | -- | -- | -- | -- | 105,482 | ||||||||||||||||||||||||
Long-term
debt
|
499 | 13,306 | 1,586 | 2,999 | 27,535 | 72,121 | 38,973 | 157,019 | ||||||||||||||||||||||||
Total
interest bearing
|
||||||||||||||||||||||||||||||||
liabilities
|
902,581 | 197,142 | 267,525 | 273,494 | 197,408 | 294,868 | 105,215 | 2,238,233 | ||||||||||||||||||||||||
Interest
rate sensitivity Gap
|
$ | (70,476 | ) | $ | 39,609 | $ | (34,374 | ) | $ | 180,678 | $ | 158,018 | $ | 103,936 | $ | (18,858 | ) | $ | 358,533 | |||||||||||||
Cumulative
interest rate
|
||||||||||||||||||||||||||||||||
sensitivity
Gap
|
$ | (70,476 | ) | $ | (30,867 | ) | $ | (65,241 | ) | $ | 115,437 | $ | 273,455 | $ | 377,391 | $ | 358,533 | |||||||||||||||
Cumulative
rate sensitive asset
|
||||||||||||||||||||||||||||||||
to
rate sensitive liabilities
|
92.2 | % | 97.2 | % | 95.2 | % | 107.0 | % | 114.9 | % | 117.7 | % | 116.0 | % | ||||||||||||||||||
Cumulative
Gap as a % of
|
||||||||||||||||||||||||||||||||
earning
assets
|
-2.8 | % | -1.2 | % | -2.5 | % | 4.4 | % | 10.5 | % | 14.5 | % | 13.8 | % |
Exhibit
No.
|
Description
|
|
3.1
|
Restated
Articles of Incorporation of Simmons First National Corporation
(incorporated by reference to Exhibit 3.1 to Simmons First National
Corporation’s Quarterly Report on Form 10-Q for the Quarter ended
June 30, 2007 (File No. 0-6253)).
|
|
3.2
|
Amended
By-Laws of Simmons First National Corporation (incorporated by reference
to Exhibit 3.2 to Simmons First National Corporation’s Annual Report on
Form 10-K for the Year ended December 31, 2007 (File No.
0-6253)).
|
|
10.1
|
Amended
and Restated Trust Agreement, dated as of December 16, 2003, among the
Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company
Delaware and each of J. Thomas May, Barry L. Crow and Robert A. Fehlman as
administrative trustees, with respect to Simmons First Capital Trust II
(incorporated by reference to Exhibit 10.1 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended December 31,
2003 (File No. 0-6253)).
|
10.2
|
Guarantee
Agreement, dated as of December 16, 2003, between the Company and Deutsche
Bank Trust Company Americas, as guarantee trustee, with respect to Simmons
First Capital Trust II (incorporated by reference to Exhibit 10.2 to
Simmons First National Corporation’s Annual Report on Form 10-K for the
Year ended December 31, 2003 (File No. 0-6253)).
|
|
10.3
|
Junior
Subordinated Indenture, dated as of December 16, 2003, among the Company
and Deutsche Bank Trust Company Americas, as trustee, with respect to the
junior subordinated note held by Simmons First Capital Trust II
(incorporated by reference to Exhibit 10.3 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended
December 31, 2003 (File No. 0-6253)).
|
|
10.4
|
Amended
and Restated Trust Agreement, dated as of December 16, 2003, among the
Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company
Delaware and each of J. Thomas May, Barry L. Crow and Robert A. Fehlman as
administrative trustees, with respect to Simmons First Capital Trust III
(incorporated by reference to Exhibit 10.4 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended December 31,
2003 (File No. 0-6253)).
|
|
10.5
|
Guarantee
Agreement, dated as of December 16, 2003, between the Company and Deutsche
Bank Trust Company Americas, as guarantee trustee, with respect to Simmons
First Capital Trust III (incorporated by reference to Exhibit 10.5 to
Simmons First National Corporation’s Annual Report on Form 10-K for the
Year ended December 31, 2003 (File No. 0-6253)).
|
|
10.6
|
Junior
Subordinated Indenture, dated as of December 16, 2003, among the Company
and Deutsche Bank Trust Company Americas, as trustee, with respect to the
junior subordinated note held by Simmons First Capital Trust III
(incorporated by reference to Exhibit 10.6 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended
December 31, 2003 (File No. 0-6253)).
|
|
10.7
|
Amended
and Restated Trust Agreement, dated as of December 16, 2003, among the
Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company
Delaware and each of J. Thomas May, Barry L. Crow and Robert A. Fehlman as
administrative trustees, with respect to Simmons First Capital Trust IV
(incorporated by reference to Exhibit 10.7 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended December 31,
2003 (File No. 0-6253)).
|
|
10.8
|
Guarantee
Agreement, dated as of December 16, 2003, between the Company and Deutsche
Bank Trust Company Americas, as guarantee trustee, with respect to Simmons
First Capital Trust IV (incorporated by reference to Exhibit 10.8 to
Simmons First National Corporation’s Annual Report on Form 10-K for the
Year ended December 31, 2003 (File
No. 0-6253)).
|
10.9
|
Junior
Subordinated Indenture, dated as of December 16, 2003, among the Company
and Deutsche Bank Trust Company Americas, as trustee, with respect to the
junior subordinated note held by Simmons First Capital Trust IV
(incorporated by reference to Exhibit 10.9 to Simmons First National
Corporation’s Annual Report on Form 10-K for the Year ended
December 31, 2003 (File No. 0-6253)).
|
|
10.10
|
Simmons
First National Corporation Long Term Incentive Plan, adopted March 24,
2008, and Notice of Grant of Long Term Incentive Award to J. Thomas May,
David L. Bartlett, Marty Casteel, and Robert A. Fehlman (incorporated by
reference to Exhibits 10.1 through 10.5 to Simmons First National
Corporation’s Current Report on Form 8-K for March 24, 2008 (File No.
0-6253)).
|
|
14
|
Code
of Ethics, dated December 2003, for CEO, CFO, controller and other
accounting officers (incorporated by reference to Exhibit 14 to Simmons
First National Corporation’s Annual Report on Form 10-K for the Year ended
December 31, 2003 (File No. 0-6253)).
|
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification – J. Thomas May, Chairman and Chief
Executive Officer.*
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification – Robert A. Fehlman, Chief Financial
Officer.*
|
|
32.1
|
Certification
Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 – J. Thomas May, Chairman and Chief
Executive Officer.*
|
|
32.2
|
Certification
Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 – Robert A. Fehlman, Chief Financial
Officer.*
|
|
*
Filed herewith.
|
Date:
November 7,
2008
|
/s/ J. Thomas May
|
||
J.
Thomas May
|
|||
Chairman
and
|
|||
Chief
Executive Officer
|
|||
Date:
November 7,
2008
|
/s/ Robert A. Fehlman
|
||
Robert
A. Fehlman
|
|||
Executive
Vice President and
|
|||
Chief
Financial Officer
|