|
Total Revenue
|
|
$86.2m
|
$85.0m
|
$38.6m
|
$64.6m
|
$160.7m
|
$139.8m
|
$150.1m
|
$143.0m
|
$152.1m
|
$167.7m
|
|
Operating Expenses
|
|
$84.0m
|
$85.0m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other operating expenses
|
|
$1.5m
|
$1.7m
|
$1.8m
|
$2.7m
|
$5.1m
|
$5.4m
|
$9.9m
|
$10.5m
|
$8.2m
|
$10.6m
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$638k
|
$646k
|
$1.2m
|
$1.2m
|
$888k
|
$995k
|
$975k
|
$1.0m
|
$1.2m
|
$1.5m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
$297k
|
$1.2m
|
$684k
|
$685k
|
$192k
|
$90k
|
$8k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
($25k)
|
($271k)
|
($34k)
|
($69k)
|
—
|
—
|
—
|
—
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
$0
|
$0
|
($7k)
|
$3.5m
|
$5k
|
($56k)
|
($269k)
|
$103k
|
$118k
|
|
Goodwill, Impairment Loss
|
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$36.9m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$1
|
$1
|
$1
|
$2
|
$3
|
$3
|
$1.01
|
$2
|
$2
|
$2
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$1
|
$1
|
$1
|
$2
|
$3
|
$3
|
$0.96
|
$2
|
$2
|
$2
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
—
|
—
|
—
|
$27.6m
|
$17.4m
|
($713k)
|
($2.5m)
|
$1.4m
|
$8.2m
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$1.1m
|
$498k
|
$489k
|
$479k
|
$461k
|
$35k
|
$0
|
$0
|
—
|
—
|
|
Interest and fees on loans
|
|
$50.0m
|
$51.2m
|
$62.5m
|
$74.9m
|
$73.0m
|
$75.3m
|
$116.6m
|
$159.6m
|
$153.6m
|
$143.9m
|
|
Interest on deposits with banks
|
|
$322k
|
$340k
|
$403k
|
$489k
|
$437k
|
$506k
|
$1.6m
|
$21.0m
|
$21.8m
|
$16.3m
|
|
Interest on investment securities
|
|
$1.4m
|
$2.7m
|
$3.6m
|
$3.1m
|
$2.4m
|
$2.4m
|
$3.5m
|
$5.6m
|
$7.7m
|
$12.6m
|
|
Interest on tax-exempt loans and securities
|
|
$2.4m
|
$2.4m
|
$3.3m
|
$4.0m
|
$4.6m
|
$5.2m
|
$4.2m
|
$3.6m
|
$2.7m
|
$2.5m
|
|
Interest on deposits
|
|
$7.7m
|
$8.3m
|
$11.6m
|
$17.4m
|
$10.3m
|
$4.0m
|
$10.5m
|
$61.7m
|
$73.1m
|
$64.5m
|
|
Interest on short-term borrowings and repurchase agreements
|
|
$72k
|
$75k
|
$56k
|
$48k
|
$1.1m
|
$105k
|
$443k
|
$890k
|
$46k
|
$125k
|
|
Interest on subordinated debt
|
|
$2.2m
|
$2.2m
|
$1.8m
|
$770k
|
$261k
|
$2.2m
|
$3.1m
|
$3.2m
|
$3.2m
|
$3.3m
|
|
Interest on senior term loan
|
|
$3.9m
|
$0
|
$0
|
$427k
|
$0
|
$0
|
$163k
|
$766k
|
$264k
|
$0
|
|
NET INTEREST INCOME
|
|
$43.0m
|
$44.3m
|
$52.1m
|
$59.4m
|
$68.8m
|
$77.2m
|
$111.8m
|
$123.3m
|
$109.2m
|
$107.4m
|
|
Provision (release of allowance) for credit losses
|
|
—
|
—
|
—
|
—
|
—
|
($6.3m)
|
$14.2m
|
($1.9m)
|
$3.5m
|
$8.7m
|
|
Net interest income after provision (release of allowance) for credit losses
|
|
$39.4m
|
$42.1m
|
$49.6m
|
$57.6m
|
$52.2m
|
$83.4m
|
$97.6m
|
$125.2m
|
$105.7m
|
$98.7m
|
|
Payment card and service charge income
|
|
$764k
|
$765k
|
$1.0m
|
$1.4m
|
$2.8m
|
$7.5m
|
$11.6m
|
$13.8m
|
$16.3m
|
$17.9m
|
|
Insurance income
|
|
$420k
|
$563k
|
$716k
|
$727k
|
$872k
|
$1.0m
|
$849k
|
$335k
|
$288k
|
$330k
|
|
Gain (loss) on sale of available-for-sale securities, net
|
|
—
|
$731k
|
$327k
|
($166k)
|
$914k
|
$3.9m
|
$650k
|
($1.5m)
|
$658k
|
($7.4m)
|
|
Gain (loss) on sale of equity securities, net
|
|
—
|
$0
|
$0
|
($7k)
|
$3.5m
|
$5k
|
($56k)
|
($269k)
|
$103k
|
$118k
|
|
Gain (loss) on derivatives, net
|
|
$1.5m
|
($2.7m)
|
($278k)
|
$1.3m
|
$2.3m
|
$0
|
$0
|
($659k)
|
$60k
|
($466k)
|
|
Gain (loss) on sale of loans, net
|
|
—
|
—
|
—
|
$520k
|
$332k
|
$4.2m
|
$1.7m
|
($744k)
|
$1.0m
|
($149k)
|
|
Holding gain on equity securities
|
|
$0
|
$0
|
$590k
|
$13.8m
|
$374k
|
$3.8m
|
($1.5m)
|
$146k
|
$1.2m
|
$3.7m
|
|
Compliance and consulting income
|
|
—
|
$0
|
$0
|
$921k
|
$4.4m
|
$9.6m
|
$15.5m
|
$4.3m
|
$4.7m
|
$584k
|
|
Equity method investments income (loss)
|
|
—
|
—
|
$0
|
$0
|
$24.2m
|
$17.4m
|
($713k)
|
($2.5m)
|
$1.4m
|
$8.2m
|
|
Gain (loss) on acquisition and divestiture activity
|
|
—
|
—
|
—
|
—
|
—
|
$10.8m
|
$0
|
($986k)
|
$0
|
$34.9m
|
|
Gain (loss) on disposal of assets
|
|
—
|
—
|
—
|
—
|
$14k
|
$0
|
$5.0m
|
$0
|
$11.7m
|
($404k)
|
|
Other operating income
|
|
$934k
|
$1.3m
|
$1.3m
|
$1.6m
|
$1.3m
|
$4.4m
|
$3.4m
|
$7.8m
|
$5.5m
|
$3.2m
|
|
Salaries and employee benefits
|
|
$45.2m
|
$44.1m
|
$46.2m
|
$56.2m
|
$61.6m
|
$60.2m
|
$72.2m
|
$63.4m
|
$68.0m
|
$71.0m
|
|
Equipment depreciation and maintenance
|
|
$2.5m
|
$3.0m
|
$3.2m
|
$3.6m
|
$3.7m
|
$4.6m
|
$5.6m
|
$5.6m
|
$4.6m
|
$3.3m
|
|
Data processing and communications
|
|
$5.0m
|
$5.1m
|
$3.7m
|
$4.0m
|
$5.4m
|
$4.4m
|
$4.2m
|
$4.9m
|
$5.5m
|
$5.4m
|
|
Professional fees
|
|
$2.7m
|
$3.1m
|
$3.6m
|
$5.0m
|
$8.5m
|
$10.8m
|
$10.9m
|
$18.3m
|
$21.3m
|
$15.1m
|
|
Travel, entertainment, dues and subscriptions
|
|
$1.7m
|
$2.2m
|
$2.8m
|
$4.2m
|
$3.4m
|
$5.1m
|
$8.0m
|
$6.8m
|
$6.6m
|
$3.0m
|
|
Income from continuing operations, before income taxes
|
|
$13.4m
|
$12.3m
|
$15.4m
|
$35.0m
|
$46.9m
|
$48.6m
|
$18.5m
|
$27.3m
|
$26.3m
|
$36.9m
|
|
Income taxes
|
|
$4.4m
|
$4.8m
|
$3.4m
|
$8.4m
|
$9.5m
|
$9.9m
|
$4.1m
|
$3.0m
|
$0
|
$0
|
|
Net income from continuing operations
|
|
$9.0m
|
$7.6m
|
$12.0m
|
$26.6m
|
$37.4m
|
$38.7m
|
$14.4m
|
$22.2m
|
$20.2m
|
$26.9m
|
|
Income from discontinued operations, before income taxes
|
|
$6.3m
|
$0
|
$0
|
$575k
|
$0
|
$0
|
$3.5m
|
$11.8m
|
$0
|
$0
|
|
Net income from discontinued operations
|
|
$3.9m
|
$0
|
$0
|
$427k
|
$0
|
$0
|
$2.7m
|
$8.8m
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$13.4m
|
$12.3m
|
$15.4m
|
$35.0m
|
$46.9m
|
$48.6m
|
$18.5m
|
$27.3m
|
$26.3m
|
$36.9m
|
|
Gain (Loss) on Derivative Instruments, Net, Pretax
|
|
$1.5m
|
($2.7m)
|
($278k)
|
$1.3m
|
$2.3m
|
$0
|
$0
|
($659k)
|
$60k
|
($466k)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$9.0m
|
$7.6m
|
$12.0m
|
$26.6m
|
$37.4m
|
$38.7m
|
$14.4m
|
$22.2m
|
$20.2m
|
$26.9m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$9.0m
|
$7.6m
|
$12.0m
|
$26.6m
|
$37.4m
|
$38.7m
|
$14.4m
|
$22.2m
|
$20.2m
|
$26.9m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.8m
|
$0
|
$0
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$3.9m
|
$0
|
$0
|
$427k
|
$0
|
$0
|
$163k
|
$766k
|
$264k
|
$0
|
|
Net Income (Loss) from Continuing Operations Available to Common Shareholders, Basic
|
|
$11.8m
|
$7.1m
|
$11.5m
|
$26.1m
|
$37.0m
|
$39.1m
|
$15.0m
|
$22.4m
|
$20.1m
|
$26.9m
|
|
Total interest income
|
|
$54.1m
|
$56.6m
|
$69.8m
|
$82.4m
|
$80.5m
|
$83.4m
|
$126.0m
|
$189.8m
|
$185.8m
|
$175.3m
|
|
Total noninterest income
|
|
$43.2m
|
$40.7m
|
$38.6m
|
$64.6m
|
$91.8m
|
$62.6m
|
$38.3m
|
$19.7m
|
$42.9m
|
$60.3m
|
|
Net Income (Loss) Attributable to Parent
|
|
$12.9m
|
$7.6m
|
$12.0m
|
$27.0m
|
$37.4m
|
$39.1m
|
$15.0m
|
$31.2m
|
$20.1m
|
$26.9m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$11.8m
|
$7.1m
|
$11.5m
|
$26.5m
|
$37.0m
|
$39.1m
|
$15.0m
|
$31.2m
|
$20.1m
|
$26.9m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
$0
|
$0
|
($425k)
|
($660k)
|
($226k)
|
$154k
|
($18k)
|
|
Earnings Per Share, Basic
|
|
$1.44
|
$0.69
|
$1.04
|
$2.26
|
$3.13
|
$3.32
|
$1.23
|
$2.46
|
$1.56
|
$2.11
|
|
Earnings Per Share, Diluted
|
|
$1.31
|
$0.68
|
$1.00
|
$2.20
|
$3.06
|
$3.10
|
$1.17
|
$2.40
|
$1.53
|
$2.06
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.08
|
$0.10
|
$0.11
|
$2.26
|
$3.13
|
$3.32
|
$1.23
|
$2.46
|
$1.56
|
$2.11
|
|
Earnings per share from continuing operations - basic (in dollars per share)
|
|
$0.96
|
$0.69
|
$1.04
|
$2.22
|
$3.13
|
$3.32
|
$1.01
|
$1.77
|
$1.56
|
$2.11
|
|
Earnings per share from discontinued operations - basic (in dollars per share)
|
|
$0.48
|
$0.00
|
$0.00
|
$0.04
|
$0.00
|
$0.00
|
$0.22
|
$0.69
|
$0.00
|
$0.00
|
|
Earnings per share from continuing operations - diluted (in dollars per share)
|
|
$0.92
|
$0.68
|
$1.00
|
$2.16
|
$3.06
|
$3.10
|
$0.96
|
$1.72
|
$1.53
|
$2.06
|
|
Earnings per share from discontinued operations - diluted (in dollars per share)
|
|
$0.39
|
$0.00
|
$0.00
|
$0.04
|
$0.00
|
$0.00
|
$0.21
|
$0.68
|
$0.00
|
$0.00
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
8.2m
|
10.3m
|
11.0m
|
11.7m
|
11.8m
|
11.8m
|
12.3m
|
12.7m
|
12.9m
|
12.8m
|
|
Weighted-average shares outstanding - basic (in shares)
|
|
8.2m
|
10.3m
|
11.0m
|
11.7m
|
11.8m
|
11.8m
|
12.3m
|
12.7m
|
12.9m
|
12.8m
|
|
Weighted-average shares outstanding - diluted (in shares)
|
|
10.1m
|
10.4m
|
12.7m
|
12.0m
|
12.1m
|
12.6m
|
12.9m
|
13.0m
|
13.1m
|
13.1m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
10.1m
|
10.4m
|
12.7m
|
12.0m
|
12.1m
|
12.6m
|
12.9m
|
13.0m
|
13.1m
|
13.1m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$45.2m
|
$44.1m
|
$46.2m
|
$56.2m
|
$61.6m
|
$60.2m
|
$72.2m
|
$63.4m
|
$68.0m
|
$71.0m
|
|
Equipment Expense
|
|
$2.5m
|
$3.0m
|
$3.2m
|
$3.6m
|
$3.7m
|
$4.6m
|
$5.6m
|
$5.6m
|
$4.6m
|
$3.3m
|
|
Marketing and Advertising Expense
|
|
$1.3m
|
$1.2m
|
$1.1m
|
$1.3m
|
$1.1m
|
$525k
|
—
|
—
|
—
|
—
|
|
Business Combination, Acquisition Related Costs
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.9m)
|
$3.5m
|
$8.7m
|
|
Occupancy expense
|
|
$3.7m
|
$4.1m
|
$4.2m
|
$4.8m
|
$4.6m
|
$4.3m
|
$4.1m
|
$3.7m
|
$3.9m
|
$5.1m
|
|
Software costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.5m
|
$3.6m
|
$4.9m
|
|
Insurance, tax and assessment expense
|
|
$1.5m
|
$1.8m
|
$1.8m
|
$1.7m
|
$2.1m
|
$2.0m
|
$2.6m
|
$4.4m
|
$4.2m
|
$3.6m
|
|
Interest Expense
|
|
$11.1m
|
$12.3m
|
$17.7m
|
$23.0m
|
$11.6m
|
$6.3m
|
$14.2m
|
$66.5m
|
$76.6m
|
$67.9m
|
|
Interest Expense, Securities Sold under Agreements to Repurchase
|
|
$72k
|
$75k
|
$56k
|
$48k
|
$1.1m
|
$105k
|
$443k
|
$890k
|
$46k
|
$125k
|
|
Current Income Tax Expense (Benefit)
|
|
$6.1m
|
$3.4m
|
$3.2m
|
$12.6m
|
$12.9m
|
$3.8m
|
$7.8m
|
$8.0m
|
$3.9m
|
$10.3m
|
|
Interest Income (Expense), Net
|
|
$43.0m
|
$44.3m
|
$52.1m
|
$59.4m
|
$68.8m
|
$77.2m
|
$111.8m
|
$123.3m
|
$109.2m
|
$107.4m
|
|
Total interest expense
|
|
$11.1m
|
$12.3m
|
$17.7m
|
$23.0m
|
$11.6m
|
$6.3m
|
$14.2m
|
$66.5m
|
$76.6m
|
$67.9m
|
|
Total noninterest expense
|
|
$69.2m
|
$70.5m
|
$72.9m
|
$87.2m
|
$97.1m
|
$97.5m
|
$117.4m
|
$117.6m
|
$122.2m
|
$122.1m
|
|
Income Tax Expense (Benefit)
|
|
$4.4m
|
$4.8m
|
$3.4m
|
$8.4m
|
$9.5m
|
$9.9m
|
$4.1m
|
$5.1m
|
$6.1m
|
$9.9m
|