|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.6m
|
—
|
—
|
—
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Interest and Dividend Income
|
|
$1.8m
|
$2.1m
|
$3.3m
|
$4.9m
|
$4.5m
|
$3.0m
|
$1.7m
|
$5.0m
|
$9.2m
|
$8.0m
|
|
Bank Owned Life Insurance Income
|
|
$5.6m
|
$5.2m
|
$5.4m
|
$6.3m
|
$6.2m
|
$6.3m
|
$6.2m
|
$8.6m
|
$9.1m
|
$10.7m
|
|
Amortization of Intangible Assets
|
|
$167k
|
$138k
|
$364k
|
$1.1m
|
$1.2m
|
$980k
|
$685k
|
$563k
|
$526k
|
$495k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
$2k
|
($1k)
|
$8k
|
($323k)
|
$2.2m
|
$767k
|
($559k)
|
($15.2m)
|
($18.1m)
|
$0
|
|
Gain (Loss) on Sales of Mortgage Backed Securities (MBS)
|
|
—
|
($391k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$97.4m
|
$0
|
|
Loans
|
|
$98.0m
|
$111.2m
|
$138.4m
|
$192.4m
|
$187.0m
|
$198.5m
|
$190.5m
|
$233.1m
|
$256.0m
|
$263.0m
|
|
Taxable investment securities
|
|
$7.7m
|
$9.5m
|
$27.1m
|
$37.2m
|
$39.3m
|
$31.2m
|
$32.7m
|
$54.9m
|
$63.3m
|
$53.2m
|
|
Tax-exempt investment securities
|
|
$2.2m
|
$2.3m
|
$2.6m
|
$2.8m
|
$2.4m
|
$1.7m
|
$1.3m
|
$694k
|
$336k
|
$234k
|
|
Other interest-earning assets
|
|
$1.8m
|
$2.1m
|
$3.3m
|
$4.9m
|
$4.5m
|
$3.0m
|
$1.7m
|
$5.0m
|
$9.2m
|
$8.0m
|
|
Deposits
|
|
$18.7m
|
$22.1m
|
$29.6m
|
$52.5m
|
$58.9m
|
$31.5m
|
$15.2m
|
$78.2m
|
$122.4m
|
$140.3m
|
|
Borrowings
|
|
$13.2m
|
$14.4m
|
$20.5m
|
$29.5m
|
$25.0m
|
$18.3m
|
$14.5m
|
$39.7m
|
$63.9m
|
$49.3m
|
|
Net interest income
|
|
$95.0m
|
$102.6m
|
$121.3m
|
$155.3m
|
$149.4m
|
$184.5m
|
$196.6m
|
$175.9m
|
$142.6m
|
$134.9m
|
|
Provision for credit losses
|
|
—
|
—
|
—
|
$3.6m
|
$4.2m
|
($1.1m)
|
($7.5m)
|
$2.5m
|
$6.2m
|
$2.4m
|
|
Net interest income after provision for credit losses
|
|
$84.3m
|
$97.2m
|
$118.6m
|
$151.8m
|
$145.2m
|
$185.6m
|
$204.1m
|
$173.4m
|
$136.4m
|
$132.6m
|
|
Fees and service charges
|
|
$3.5m
|
$3.3m
|
$5.4m
|
$5.4m
|
$10.8m
|
$10.5m
|
$2.6m
|
$3.1m
|
$2.6m
|
$2.5m
|
|
Loss on sale and call of securities
|
|
$2k
|
($1k)
|
$8k
|
($323k)
|
$2.2m
|
$767k
|
($559k)
|
($15.2m)
|
($18.1m)
|
$0
|
|
Gain (loss) on sale of loans
|
|
$436k
|
$1.5m
|
$1.0m
|
$580k
|
$3.2m
|
$5.6m
|
$2.5m
|
($1.6m)
|
($282k)
|
$806k
|
|
Loss on sale of other real estate owned
|
|
($137k)
|
($106k)
|
($19k)
|
($11k)
|
($28k)
|
$0
|
$5k
|
($139k)
|
($974k)
|
$0
|
|
Income from bank owned life insurance
|
|
$5.6m
|
$5.2m
|
$5.4m
|
$6.3m
|
$6.2m
|
$6.3m
|
$6.2m
|
$8.6m
|
$9.1m
|
$10.7m
|
|
Electronic banking fees and charges
|
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.2m
|
$1.7m
|
$1.6m
|
$1.8m
|
$2.4m
|
$1.7m
|
|
Other income
|
|
$256k
|
$344k
|
$395k
|
$475k
|
$194k
|
$1.8m
|
$1.6m
|
$6.3m
|
$3.4m
|
$3.4m
|
|
Salaries and employee benefits
|
|
$42.1m
|
$47.8m
|
$54.0m
|
$63.0m
|
$62.0m
|
$68.8m
|
$76.3m
|
$75.6m
|
$69.2m
|
$70.9m
|
|
Equipment and systems
|
|
$7.7m
|
$8.3m
|
$9.5m
|
$12.3m
|
$11.8m
|
$14.9m
|
$15.9m
|
$14.6m
|
$15.2m
|
$15.7m
|
|
Advertising and marketing
|
|
$2.0m
|
$2.6m
|
$3.0m
|
$3.1m
|
$2.8m
|
$2.2m
|
$2.1m
|
$2.1m
|
$1.4m
|
$1.9m
|
|
Federal deposit insurance premium
|
|
$2.7m
|
$1.3m
|
$1.5m
|
$1.8m
|
$286k
|
$1.9m
|
$2.5m
|
$5.1m
|
$6.0m
|
$5.9m
|
|
Directors' compensation
|
|
$812k
|
$2.0m
|
$2.8m
|
$3.0m
|
$3.1m
|
$3.0m
|
$2.1m
|
$1.4m
|
$1.5m
|
$1.4m
|
|
Goodwill impairment
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$97.4m
|
$0
|
|
Income (loss) before income taxes
|
|
$22.6m
|
$27.4m
|
$34.0m
|
$56.1m
|
$57.3m
|
$84.5m
|
$92.3m
|
$52.4m
|
($80.8m)
|
$31.0m
|
|
Basic (in shares)
|
|
$89.6m
|
$84.6m
|
$82.6m
|
$91.1m
|
$82.4m
|
$82.4m
|
$70.9m
|
$64.8m
|
$62.4m
|
$62.5m
|
|
Diluted (in shares)
|
|
$89.6m
|
$84.7m
|
$82.6m
|
$91.1m
|
$82.4m
|
$82.4m
|
$70.9m
|
$64.8m
|
$62.4m
|
$62.7m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$22.6m
|
$27.4m
|
$34.0m
|
$56.1m
|
$57.3m
|
$84.5m
|
$92.3m
|
$52.4m
|
($80.8m)
|
$31.0m
|
|
Total interest income
|
|
$126.9m
|
$139.1m
|
$171.4m
|
$237.3m
|
$233.2m
|
$234.4m
|
$226.3m
|
$293.7m
|
$328.9m
|
$324.5m
|
|
Total non-interest income
|
|
$10.7m
|
$11.3m
|
$13.3m
|
$13.6m
|
$19.7m
|
$24.8m
|
$13.9m
|
$2.8m
|
($2.0m)
|
$19.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$15.8m
|
$18.6m
|
$19.6m
|
$42.1m
|
$45.0m
|
$63.2m
|
$67.5m
|
$40.8m
|
($86.7m)
|
$26.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$15.8m
|
$18.6m
|
$19.6m
|
$42.1m
|
$45.0m
|
$63.2m
|
$67.5m
|
$40.8m
|
($86.7m)
|
$26.1m
|
|
Earnings Per Share, Basic
|
|
$0.18
|
$0.22
|
$0.24
|
$0.46
|
$0.55
|
$0.77
|
$0.95
|
$0.63
|
($1.39)
|
$0.42
|
|
Earnings Per Share, Diluted
|
|
$0.18
|
$0.22
|
$0.24
|
$0.46
|
$0.55
|
$0.77
|
$0.95
|
$0.63
|
($1.39)
|
$0.42
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.08
|
$0.10
|
$0.25
|
$0.37
|
$0.29
|
$0.35
|
$0.43
|
$0.44
|
$0.44
|
$0.44
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
89.6m
|
84.6m
|
82.6m
|
91.1m
|
82.4m
|
82.4m
|
70.9m
|
64.8m
|
62.4m
|
62.5m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
89.6m
|
84.7m
|
82.6m
|
91.1m
|
82.4m
|
82.4m
|
70.9m
|
64.8m
|
62.4m
|
62.7m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$42.1m
|
$47.8m
|
$54.0m
|
$63.0m
|
$62.0m
|
$68.8m
|
$76.3m
|
$75.6m
|
$69.2m
|
$70.9m
|
|
Marketing and Advertising Expense
|
|
$2.0m
|
$2.6m
|
$3.0m
|
$3.1m
|
$2.8m
|
$2.2m
|
$2.1m
|
$2.1m
|
$1.4m
|
$1.9m
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
—
|
$6.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.5m
|
$6.2m
|
$2.4m
|
|
Net occupancy expense of premises
|
|
$7.5m
|
$8.0m
|
$9.2m
|
$11.2m
|
$11.4m
|
$12.7m
|
$14.1m
|
$12.0m
|
$11.0m
|
$11.5m
|
|
Other expense
|
|
$9.6m
|
$11.0m
|
$11.1m
|
$14.8m
|
$13.2m
|
$17.3m
|
$12.8m
|
$12.9m
|
$13.4m
|
$13.4m
|
|
Interest Expense
|
|
$31.9m
|
$36.5m
|
$50.1m
|
$82.0m
|
$83.9m
|
$49.9m
|
$29.7m
|
$117.9m
|
$186.3m
|
$189.5m
|
|
Current Income Tax Expense (Benefit)
|
|
$8.4m
|
$10.7m
|
$7.6m
|
$9.4m
|
$11.6m
|
$17.1m
|
$19.8m
|
$8.8m
|
$6.8m
|
$5.9m
|
|
Income tax expense
|
|
$6.8m
|
$8.8m
|
$14.4m
|
$13.9m
|
$12.3m
|
$21.3m
|
$24.8m
|
$11.6m
|
$5.9m
|
$4.9m
|
|
Interest Income (Expense), Net
|
|
$95.0m
|
$102.6m
|
$121.3m
|
$155.3m
|
$149.4m
|
$184.5m
|
$196.6m
|
$175.9m
|
$142.6m
|
$134.9m
|
|
Total interest expense
|
|
$31.9m
|
$36.5m
|
$50.1m
|
$82.0m
|
$83.9m
|
$49.9m
|
$29.7m
|
$117.9m
|
$186.3m
|
$189.5m
|
|
Total non-interest expense
|
|
$72.4m
|
$81.1m
|
$97.8m
|
$109.2m
|
$107.6m
|
$125.9m
|
$125.7m
|
$123.8m
|
$215.2m
|
$120.6m
|
|
Income Tax Expense (Benefit)
|
|
$6.8m
|
$8.8m
|
$14.4m
|
$13.9m
|
$12.3m
|
$21.3m
|
$24.8m
|
$11.6m
|
$5.9m
|
$4.9m
|