|
Loans, Including Fees
|
|
$60.0m
|
$78.0m
|
$94.9m
|
$105.5m
|
$118.8m
|
$146.3m
|
$191.4m
|
$204.7m
|
$233.2m
|
|
Investment Securities
|
|
$6.0m
|
$6.7m
|
$7.8m
|
$8.7m
|
$9.6m
|
$16.4m
|
$26.2m
|
$33.9m
|
$38.7m
|
|
Other
|
|
$341k
|
$499k
|
$1.2m
|
$614k
|
$458k
|
$1.0m
|
$4.7m
|
$7.2m
|
$10.0m
|
|
Deposits
|
|
$9.7m
|
$16.0m
|
$24.0m
|
$19.8m
|
$13.8m
|
$23.4m
|
$96.0m
|
$128.8m
|
$131.4m
|
|
Federal Funds Purchased
|
|
$169k
|
$636k
|
$186k
|
$111k
|
$6k
|
$4.5m
|
$8.5m
|
$1.2m
|
$21k
|
|
Notes Payable
|
|
$656k
|
$594k
|
$501k
|
$439k
|
$61k
|
$202k
|
$1.1m
|
$1.2m
|
$624k
|
|
FHLB Advances
|
|
$880k
|
$1.7m
|
$3.4m
|
$3.4m
|
$831k
|
$1.2m
|
$7.5m
|
$8.6m
|
$11.5m
|
|
Subordinated Debentures
|
|
$749k
|
$1.6m
|
$1.6m
|
$3.1m
|
$4.6m
|
$4.7m
|
$4.0m
|
$4.0m
|
$5.9m
|
|
NET INTEREST INCOME
|
|
$54.2m
|
$64.7m
|
$74.1m
|
$88.0m
|
$109.5m
|
$129.7m
|
$105.2m
|
$102.2m
|
$132.4m
|
|
Provision for (Recovery of) Credit Losses
|
|
—
|
—
|
—
|
—
|
$5.2m
|
$7.7m
|
($175k)
|
$3.5m
|
$6.0m
|
|
NET INTEREST INCOME AFTER PROVISION FOR (RECOVERY OF) CREDIT LOSSES
|
|
$50.0m
|
$61.2m
|
$71.4m
|
$75.2m
|
$104.4m
|
$122.0m
|
$105.3m
|
$98.7m
|
$126.4m
|
|
Customer Service Fees
|
|
$660k
|
$745k
|
$760k
|
$826k
|
$1.0m
|
$1.2m
|
$1.5m
|
$1.5m
|
$2.0m
|
|
Net Gain (Loss) on Sales of Available for Sale Securities
|
|
($250k)
|
($125k)
|
$516k
|
$1.5m
|
$750k
|
$82k
|
($33k)
|
$385k
|
$614k
|
|
Net Gain on Sales of Foreclosed Assets
|
|
$356k
|
($225k)
|
$69k
|
—
|
—
|
—
|
—
|
$62k
|
—
|
|
Letters of Credit Fees
|
|
—
|
—
|
—
|
—
|
$1.7m
|
$1.6m
|
$1.7m
|
$2.0m
|
$1.8m
|
|
Debit Card Interchange Fees
|
|
—
|
—
|
—
|
—
|
$563k
|
$586k
|
$595k
|
$593k
|
$640k
|
|
Swap Fees
|
|
—
|
—
|
—
|
—
|
—
|
$557k
|
—
|
$547k
|
$1.6m
|
|
Bank-Owned Life Insurance
|
|
—
|
—
|
—
|
—
|
$316k
|
$762k
|
$992k
|
$1.3m
|
$1.7m
|
|
Investment Advisory Fees
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$973k
|
|
FHLB Prepayment Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$792k
|
—
|
$301k
|
|
Other Income
|
|
$1.8m
|
$2.1m
|
$2.5m
|
$3.5m
|
$3.6m
|
$5.0m
|
$946k
|
$1.0m
|
$1.3m
|
|
Salaries and Employee Benefits
|
|
$14.1m
|
$18.6m
|
$22.1m
|
$25.6m
|
$30.9m
|
$36.9m
|
$36.5m
|
$39.6m
|
$47.4m
|
|
Occupancy and Equipment
|
|
$2.2m
|
$2.4m
|
$3.1m
|
$3.3m
|
$3.9m
|
$4.4m
|
$4.4m
|
$4.4m
|
$4.9m
|
|
FDIC Insurance Assessment
|
|
—
|
—
|
—
|
—
|
$1.3m
|
$1.4m
|
$3.7m
|
$3.0m
|
$2.7m
|
|
Data Processing
|
|
—
|
—
|
—
|
—
|
$1.2m
|
$1.4m
|
$1.6m
|
$1.7m
|
$2.5m
|
|
Professional and Consulting Fees
|
|
—
|
—
|
—
|
—
|
$2.5m
|
$2.7m
|
$3.1m
|
$3.9m
|
$4.8m
|
|
Derivative Collateral Fees
|
|
—
|
—
|
—
|
—
|
$3k
|
$687k
|
$1.9m
|
$1.8m
|
$1.4m
|
|
Information Technology and Telecommunications
|
|
—
|
—
|
—
|
—
|
$2.2m
|
$2.5m
|
$2.9m
|
$3.3m
|
$3.9m
|
|
Marketing and Advertising
|
|
—
|
—
|
—
|
—
|
$1.5m
|
$2.0m
|
$1.1m
|
$1.5m
|
$2.1m
|
|
Intangible Asset Amortization
|
|
—
|
—
|
—
|
—
|
$191k
|
$191k
|
$100k
|
$78k
|
$921k
|
|
Provision for Income Taxes
|
|
$10.1m
|
$5.2m
|
$6.9m
|
$8.5m
|
$15.9m
|
$18.3m
|
$12.6m
|
$9.9m
|
$13.9m
|
|
Preferred Stock Dividends
|
|
—
|
—
|
—
|
—
|
$1.2m
|
($4.1m)
|
($4.1m)
|
($4.1m)
|
($4.1m)
|
|
Total Interest Income
|
|
$66.3m
|
$85.2m
|
$103.8m
|
$114.8m
|
$128.9m
|
$163.7m
|
$222.4m
|
$245.9m
|
$281.8m
|
|
Total Noninterest Income
|
|
$2.5m
|
$2.5m
|
$3.8m
|
$5.8m
|
$5.3m
|
$6.3m
|
$6.5m
|
$7.4m
|
$10.9m
|
|
INCOME BEFORE INCOME TAXES
|
|
$27.0m
|
$32.1m
|
$38.3m
|
$35.7m
|
$61.6m
|
$71.7m
|
$52.5m
|
$42.7m
|
$60.0m
|
|
NET INCOME
|
|
$16.9m
|
$26.9m
|
$31.4m
|
$27.2m
|
$45.7m
|
$53.4m
|
$40.0m
|
$32.8m
|
$46.1m
|
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
|
$16.9m
|
$26.9m
|
$31.4m
|
$27.2m
|
$44.5m
|
$49.3m
|
$35.9m
|
$28.8m
|
$42.0m
|
|
Basic (in dollars per share)
|
|
$0.69
|
$0.93
|
$1.07
|
$0.95
|
$1.59
|
$1.78
|
$1.29
|
$1.05
|
$1.53
|
|
Diluted (in dollars per share)
|
|
$0.68
|
$0.91
|
$1.05
|
$0.93
|
$1.54
|
$1.72
|
$1.27
|
$1.03
|
$1.49
|
|
Other Expense
|
|
$9.3m
|
$10.6m
|
$11.8m
|
$16.6m
|
$13.3m
|
$15.3m
|
$4.0m
|
$4.1m
|
$6.6m
|
|
Total Interest Expense
|
|
$12.2m
|
$20.5m
|
$29.6m
|
$26.9m
|
$19.4m
|
$34.0m
|
$117.2m
|
$143.7m
|
$149.4m
|
|
Total Noninterest Expense
|
|
$25.5m
|
$31.6m
|
$36.9m
|
$45.4m
|
$48.1m
|
$56.6m
|
$59.3m
|
$63.3m
|
$77.3m
|