|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$1.3m
|
$1.4m
|
$984k
|
$1.4m
|
$1.2m
|
$1.4m
|
$718k
|
$2.1m
|
$3.6m
|
$3.2m
|
|
Amortization of Intangible Assets
|
|
$16k
|
$96k
|
$387k
|
$539k
|
$494k
|
$644k
|
$2.6m
|
$2.5m
|
$2.4m
|
$4.5m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
($2.2m)
|
$474k
|
$360k
|
$4.5m
|
($25k)
|
$232k
|
($944k)
|
($4.1m)
|
—
|
$7k
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Loans, including fees
|
|
$56.0m
|
$70.7m
|
$88.8m
|
$97.7m
|
$90.9m
|
$90.7m
|
$176.4m
|
$244.2m
|
$253.3m
|
$305.8m
|
|
Loans held-for-sale
|
|
$151k
|
$123k
|
$127k
|
$133k
|
$306k
|
$165k
|
$130k
|
$91k
|
$94k
|
$127k
|
|
Taxable
|
|
$15.9m
|
$10.2m
|
$9.6m
|
$9.3m
|
$6.8m
|
$8.1m
|
$31.6m
|
$37.9m
|
$34.7m
|
$38.2m
|
|
Tax exempt
|
|
$842k
|
$5.9m
|
$8.3m
|
$7.4m
|
$5.5m
|
$5.2m
|
$5.3m
|
$5.3m
|
$5.2m
|
$4.9m
|
|
Dividends from FHLBC and FRBC stock
|
|
$0
|
$0
|
$0
|
$1
|
$0
|
$0
|
$1
|
$2
|
$2
|
$2
|
|
Interest bearing deposits with financial institutions
|
|
$169k
|
$134k
|
$334k
|
$459k
|
$258k
|
$656k
|
$2.2m
|
$2.5m
|
$2.4m
|
$4.6m
|
|
Savings, NOW, and money market deposits
|
|
$789k
|
$950k
|
$2.2m
|
$3.0m
|
$1.6m
|
$961k
|
$1.9m
|
$8.8m
|
$17.9m
|
$27.5m
|
|
Time deposits
|
|
$3.6m
|
$4.2m
|
$5.8m
|
$6.7m
|
$5.0m
|
$1.5m
|
$1.4m
|
$6.6m
|
$20.1m
|
$28.9m
|
|
Securities sold under repurchase agreements
|
|
—
|
$17k
|
$462k
|
$577k
|
$202k
|
$82k
|
$40k
|
$93k
|
$337k
|
$229k
|
|
Other short-term borrowings
|
|
$106k
|
$758k
|
$1.4m
|
$1.8m
|
$179k
|
—
|
$480k
|
$18.8m
|
$14.6m
|
$2.0m
|
|
Junior subordinated debentures
|
|
$4.3m
|
$4.0m
|
$3.7m
|
$3.7m
|
$2.2m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.2m
|
|
Subordinated debentures
|
|
$949k
|
—
|
—
|
—
|
—
|
$1.6m
|
$2.2m
|
$2.2m
|
$2.2m
|
$2.2m
|
|
Senior notes
|
|
$112k
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.7m
|
$2.4m
|
—
|
—
|
|
Notes payable and other borrowings
|
|
$8k
|
—
|
$398k
|
$384k
|
$574k
|
$463k
|
$446k
|
$87k
|
—
|
$316k
|
|
Net interest and dividend income
|
|
$63.4m
|
$74.9m
|
$90.9m
|
$96.8m
|
$91.8m
|
$96.8m
|
$206.2m
|
$251.9m
|
$241.6m
|
$293.0m
|
|
Provision for credit losses
|
|
—
|
—
|
$1.2m
|
$1.6m
|
$10.4m
|
$4.3m
|
$6.5m
|
$16.5m
|
$12.8m
|
$27.6m
|
|
Net interest and dividend income after provision for credit losses
|
|
$62.7m
|
$73.1m
|
$89.7m
|
$95.2m
|
$81.3m
|
$92.4m
|
$199.6m
|
$235.4m
|
$228.9m
|
$265.4m
|
|
Service charges on deposits
|
|
$6.7m
|
$6.7m
|
$16.4m
|
$17.0m
|
$15.5m
|
$18.0m
|
$21.9m
|
$21.9m
|
$23.9m
|
$26.8m
|
|
Mortgage servicing rights mark to market loss
|
|
($919k)
|
($802k)
|
($734k)
|
($2.7m)
|
($4.0m)
|
$1.3m
|
$3.2m
|
($1.4m)
|
($723k)
|
($1.9m)
|
|
Net gain on sales of mortgage loans
|
|
$6.3m
|
$4.8m
|
$3.8m
|
$5.1m
|
$15.5m
|
$9.3m
|
$2.0m
|
$1.5m
|
$1.8m
|
$2.3m
|
|
Securities gains (losses), net
|
|
($2.2m)
|
$474k
|
$360k
|
$4.5m
|
($25k)
|
$232k
|
($944k)
|
($4.1m)
|
—
|
$7k
|
|
Change in cash surrender value of BOLI
|
|
$1.3m
|
$1.4m
|
$984k
|
$1.4m
|
$1.2m
|
$1.4m
|
$718k
|
$2.1m
|
$3.6m
|
$3.2m
|
|
Death benefit realized on BOLI
|
|
—
|
—
|
$1.0m
|
$872k
|
$57k
|
—
|
—
|
—
|
$905k
|
$430k
|
|
Card related income
|
|
$4.0m
|
$4.2m
|
$4.4m
|
$4.2m
|
$5.5m
|
$6.7m
|
$11.0m
|
$10.1m
|
$10.1m
|
$10.6m
|
|
Other income
|
|
$4.9m
|
$4.8m
|
$5.1m
|
$5.3m
|
$3.6m
|
$2.4m
|
$5.2m
|
$4.2m
|
$4.2m
|
$5.0m
|
|
Salaries and employee benefits
|
|
$36.2m
|
$40.1m
|
$44.2m
|
$46.9m
|
$49.5m
|
$57.7m
|
$86.6m
|
$88.6m
|
$98.0m
|
$124.7m
|
|
Occupancy, furniture and equipment
|
|
$4.4m
|
$4.4m
|
$6.9m
|
$8.3m
|
$8.5m
|
$13.6m
|
$15.0m
|
$14.4m
|
$16.2m
|
$19.1m
|
|
Computer and data processing
|
|
$4.3m
|
$4.4m
|
$6.7m
|
$5.6m
|
$5.1m
|
$7.9m
|
$15.8m
|
$7.3m
|
$9.5m
|
$13.8m
|
|
FDIC insurance
|
|
$865k
|
$658k
|
$653k
|
$176k
|
$597k
|
$975k
|
$2.4m
|
$2.7m
|
$2.5m
|
$2.8m
|
|
Net teller & bill paying
|
|
—
|
—
|
—
|
—
|
$648k
|
$874k
|
$3.7m
|
$2.1m
|
$2.2m
|
$2.7m
|
|
General bank insurance
|
|
$1.1m
|
$1.0m
|
$1.0m
|
$1.0m
|
$1.0m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.3m
|
$1.4m
|
|
Amortization of core deposit intangible
|
|
$16k
|
$96k
|
$387k
|
$539k
|
$494k
|
$644k
|
$2.6m
|
$2.5m
|
$2.4m
|
$4.5m
|
|
Legal fees
|
|
$800k
|
$650k
|
$835k
|
$675k
|
$761k
|
$1.1m
|
$873k
|
$927k
|
$1.3m
|
$1.7m
|
|
Consulting & management fees
|
|
—
|
—
|
—
|
$242k
|
$760k
|
$5.0m
|
$2.4m
|
$2.4m
|
$2.5m
|
$3.9m
|
|
Provision for income taxes
|
|
$8.8m
|
$19.2m
|
$9.9m
|
$12.4m
|
$9.6m
|
$7.8m
|
$24.1m
|
$32.7m
|
$27.7m
|
$27.4m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$24.5m
|
$34.3m
|
$43.9m
|
$51.9m
|
$37.4m
|
$27.9m
|
$91.5m
|
$124.4m
|
$113.0m
|
$107.8m
|
|
Total interest and dividend income
|
|
$73.4m
|
$87.5m
|
$107.6m
|
$115.6m
|
$104.2m
|
$105.2m
|
$216.5m
|
$292.0m
|
$297.9m
|
$355.2m
|
|
Total noninterest income
|
|
$28.6m
|
$30.4m
|
$31.4m
|
$35.8m
|
$37.5m
|
$39.2m
|
$43.1m
|
$34.2m
|
$43.8m
|
$46.4m
|
|
Income before income taxes
|
|
$24.5m
|
$34.3m
|
$43.9m
|
$51.9m
|
$37.4m
|
$27.9m
|
$91.5m
|
$124.4m
|
$113.0m
|
$107.8m
|
|
Net Income (Loss) Attributable to Parent
|
|
$15.7m
|
$15.1m
|
$34.0m
|
$39.5m
|
$27.8m
|
$20.0m
|
$67.4m
|
$91.7m
|
$85.3m
|
$80.3m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$15.7m
|
$15.1m
|
$34.0m
|
$39.5m
|
$27.8m
|
$20.0m
|
$67.4m
|
$91.7m
|
$85.3m
|
$80.3m
|
|
Earnings Per Share, Basic
|
|
$0.53
|
$0.51
|
$1.14
|
$1.32
|
$0.94
|
$0.66
|
$1.51
|
$2.05
|
$1.90
|
$1.64
|
|
Earnings Per Share, Diluted
|
|
$0.53
|
$0.50
|
$1.12
|
$1.30
|
$0.92
|
$0.65
|
$1.49
|
$2.02
|
$1.87
|
$1.62
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.53
|
$0.51
|
$0.04
|
$0.04
|
$0.04
|
$0.16
|
$0.20
|
$0.20
|
$0.21
|
$0.25
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
29.5m
|
29.6m
|
29.7m
|
29.9m
|
29.6m
|
30.2m
|
44.5m
|
44.7m
|
44.8m
|
48.9m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
29.8m
|
30.0m
|
30.3m
|
30.4m
|
30.2m
|
30.7m
|
45.2m
|
45.4m
|
45.6m
|
49.7m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$36.2m
|
$40.1m
|
$44.2m
|
$46.9m
|
$49.5m
|
$57.7m
|
$86.6m
|
$88.6m
|
$98.0m
|
$124.7m
|
|
Equipment Expense
|
|
$4.4m
|
$4.4m
|
$6.9m
|
$8.3m
|
$8.5m
|
$13.6m
|
$15.0m
|
$14.4m
|
$16.2m
|
$19.1m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
$1.9m
|
$2.1m
|
$2.4m
|
$3.0m
|
|
Advertising expense
|
|
$1.6m
|
$1.5m
|
$1.6m
|
$1.2m
|
$298k
|
$343k
|
$589k
|
$721k
|
$1.2m
|
$1.3m
|
|
Card related expense
|
|
$1.5m
|
$1.3m
|
$940k
|
$977k
|
$2.2m
|
$2.5m
|
$4.3m
|
$5.1m
|
$5.6m
|
$6.2m
|
|
Other real estate expense, net
|
|
$2.7m
|
$2.2m
|
$396k
|
$423k
|
$651k
|
$167k
|
$130k
|
$399k
|
$2.2m
|
$2.1m
|
|
Other expense
|
|
$12.8m
|
$11.3m
|
$13.5m
|
$13.3m
|
$12.2m
|
$12.6m
|
$15.5m
|
$16.8m
|
$14.8m
|
$19.6m
|
|
Interest Expense
|
|
$9.9m
|
$12.6m
|
$16.7m
|
$18.8m
|
$12.5m
|
$8.5m
|
$10.3m
|
$40.0m
|
$56.3m
|
$62.2m
|
|
Interest Expense, Debt
|
|
$8k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense, Securities Sold under Agreements to Repurchase
|
|
—
|
$17k
|
$462k
|
$577k
|
$202k
|
$82k
|
$40k
|
$93k
|
$337k
|
$229k
|
|
Current Income Tax Expense (Benefit)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$25.8m
|
|
Interest Income (Expense), Net
|
|
$63.4m
|
$74.9m
|
$90.9m
|
$96.8m
|
$91.8m
|
$96.8m
|
$206.2m
|
$251.9m
|
$241.6m
|
$293.0m
|
|
Total interest expense
|
|
$9.9m
|
$12.6m
|
$16.7m
|
$18.8m
|
$12.5m
|
$8.5m
|
$10.3m
|
$40.0m
|
$56.3m
|
$62.2m
|
|
Total noninterest expense
|
|
$66.8m
|
$69.1m
|
$77.1m
|
$79.1m
|
$81.4m
|
$103.8m
|
$151.2m
|
$145.2m
|
$159.7m
|
$204.0m
|
|
Income Tax Expense (Benefit)
|
|
$8.8m
|
$19.2m
|
$9.9m
|
$12.4m
|
$9.6m
|
$7.8m
|
$24.1m
|
$32.7m
|
$27.7m
|
$27.4m
|