CHARLOTTESVILLE, Va., April 27, 2009 (GLOBE NEWSWIRE) -- StellarOne Corporation (Nasdaq:STEL) (StellarOne) today reported first quarter 2009 earnings of $146 thousand for the first quarter and a net loss available to common shareholders of $298 thousand, or $0.01 per diluted common share. Those results compare to net income of $2.1 million, or diluted earnings per share of $0.14, during the same period in the prior year and reflect improvement on a linked quarter basis to the net loss to common shareholders of $898 thousand, or $0.04 per diluted common share, for the fourth quarter of 2008. The results for the first quarter of 2009 included a provision for loan losses of $7.8 million related primarily to increased specific reserves within the residential real estate development portfolio.
O. R. Barham, Jr., President and CEO, commented, "While we saw some positives relative to our core earnings stream during the quarter, we experienced anticipated deterioration in asset quality, once again substantially related to residential real estate development loans at Smith Mountain Lake. This coupled with adverse economic conditions at both the local and regional level continue to necessitate elevated levels of loan loss provisioning. Our commercial real estate and industrial portfolios continue to hold up fairly well. Our pre-tax, pre-provision earnings of $7.3 million were supported by a significant increase in mortgage revenues, continuing efforts on expense management, and a positive increase in period-end core deposits for the period."
Usefulness of Prior Year First Quarter Comparisons is Limited
StellarOne's 2008 operating results include the former Virginia Financial Group, Inc. (VFG) for the entire period, but results from the former FNB Corporation (FNB) are only included from February 28, 2008 forward, representing the period subsequent to consummation of the merger of equals transaction between VFG and FNB. Therefore, quarter to quarter comparisons are being discussed comparing results from first quarter 2009 to fourth quarter 2008 as they are felt to be more meaningful by management.
Nonperforming Asset Levels and Allowance for Loan Losses Increase
StellarOne's ratio of non-performing assets as a percentage of total assets increased to 2.38% as of March 31, 2009, compared to 1.66% as of December 31, 2008. Annualized net charge-offs as a percentage of average loans receivable amounted to 0.51% for the first quarter of 2009, compared to 2.22% for the fourth quarter of 2008. Net charge-offs for the first quarter totaled $2.9 million and were down $9.7 million compared to the $12.6 million in net charge-offs recognized during the final quarter of 2008. The elevated nonperforming assets and the provision for loan losses were driven by continued deterioration in credits collateralized by residential development and construction lending and declining market conditions in general. The primary concentration of credit issues within our portfolio continue to arise from the residential development and construction loan segment at Smith Mountain Lake (SML). Of the total residential development and construction exposure of approximately $58.6 million at SML, approximately $25.3 million or 43% is now in non-performing assets and appropriately reserved for or charged off. This amount includes the largest SML relationship of $14.7 million, which was moved to nonaccrual status during the quarter and represents the primary increase in non-performing assets during the quarter.
StellarOne recorded a provision for loan losses of $7.8 million for the first quarter of 2009, a decrease of $3.2 million compared to the fourth quarter of 2008. The first quarter provision compares to net charge-offs of $2.9 million for the quarter, resulting in an increase in the allowance as a percentage of total loans to 1.56% at March 31, compared to 1.35% at December 31. While unable to predict the duration or severity of the current recession, StellarOne anticipates non-performing asset and net charge-off levels to remain elevated throughout 2009.
Capital Levels Remain Solid & TARP Deployment Continues
StellarOne's capital base remains strong. The tangible common equity ratio was 9.53% at March 31, 2009 compared to 9.75% at December 31, 2008. Tier 1 risked based capital ratio was 13.65% at March 31, 2009 compared to 14.07% at December 31, 2008. Excluding the $30 million in preferred stock issued in connection with participation in the TARP program from our capital, StellarOne's Tier 1 risk based capital ratio was 12.44%. Shareholder's equity, excluding the preferred stock, represented 12.09% of total assets at March 31, while book value per common share at March 31, 2009 was $16.01 per share. All capital ratios are significantly higher than an average of its peers and remain well above regulatory standards for well-capitalized banks.
StellarOne continues to offer liquidity to its markets through incremental lending to qualified borrowers and has made approximately $53 million in additional loans subsequent to the issuance of preferred stock to the U.S. Treasury last December. In addition, mortgage modification and builder loan programs have been developed and are underway. Additionally, StellarOne paid and accrued dividends totaling $370 thousand in connection with this preferred stock instrument during the first quarter of 2009.
Noninterest Income Increases
On an operating basis, which excludes gains and losses from the sale of assets, total non-interest income amounted to $7.0 million for the first quarter of 2009, an increase of $523 thousand or 8.0% from $6.5 million for the fourth quarter of 2009. Mortgage banking revenue totaled $1.4 million for the first quarter, an increase of $814 thousand or greater than 100% compared to $610 thousand for the fourth quarter of 2008. Wealth management revenues from trust and brokerage fees for the first quarter of 2009 were $1.0 million, or flat compared to $1.0 million in the fourth quarter of 2008. These revenues remain suppressed due to lower market valuations for assets under management. Despite revenue contraction, wealth management contributed earnings to the company during the first quarter. Additionally, mortgage operations also contributed to earnings despite thinner margins received on increased revenues driven by the current refinancing activity. Retail banking fee income amounted to $3.7 million for the first quarter, a decrease of $499 thousand or 11.9% compared to $4.2 million for the fourth quarter of 2008, a result of seasonality and fewer business days in the period. Revenues from other miscellaneous income sources for the first quarter of 2009 were $591 thousand, up $266 thousand or 81.9% compared to $325 thousand for the fourth quarter of 2008, related principally to increases in merchant processing revenues.
Core Margin Compresses Moderately
Net interest income, on a tax-equivalent basis and excluding the effects of purchase accounting amortization, amounted to $22.0 million for the first quarter of 2009, down $1.7 million or 6.9% compared to $23.7 million for the fourth quarter of 2008. The core net interest margin, adjusted to exclude the effect of purchase accounting amortization, was 3.36% for the first quarter of 2009, compared to 3.55% for the fourth quarter of 2008. Including the effects of purchase accounting adjustments, the net interest margin was 3.52% for the first quarter of 2009, compared to 3.80% for the fourth quarter of 2008. The compression noted continues to be yield driven, with the average yield on earning assets decreasing 44 basis points to 5.59% as compared to 6.03% for the fourth quarter of 2008. The pricing structure for approximately 36% of the company's loan portfolio continues to be tied to the LIBOR and Prime rate indices. Both of these indices declined significantly during the periods being compared and have triggered a lower rate of return on the company's variable rate loan products resulting in decreased yield. In addition, reversal of interest accruals associated with the aforementioned increase in nonperforming loans had some impact on loan yields for the period. The cost of interest bearing liabilities contracted 16 basis points from 2.61% during the fourth quarter of 2008 to 2.45% during the first quarter of 2009, but remained much less sensitive to repricing when compared to interest earning assets.
Controllable Operating Costs Continue to Contract
Non-interest expense for the first quarter of 2009 amounted to $22.2 million, or essentially flat when compared to the $22.1 million for the fourth quarter of 2008. FDIC insurance premiums increased $462 thousand or 71.9% compared to the fourth quarter of 2008. Excluding this increase, total noninterest expense decreased $292 thousand or 1.32% when compared to the fourth quarter of 2008. Reductions in compensation and benefits of $39 thousand and demand deposit account charge-offs of $442 thousand, offset by an uptick in professional fees of $340 thousand, accounted for much of this decrease. StellarOne's efficiency ratio was 73.70% for the first quarter of 2009, compared to 69.23% for the fourth quarter of 2008, reflecting the contraction in gross revenues for the period.
Balance Sheet Remains Stable with Excellent Liquidity
Average loans for the first quarter of 2009 were $2.28 billion, remaining flat with that of fourth quarter 2008. Average securities were $312.0 million for the first quarter of 2009, down $43.9 million or 12.3% from $355.9 million for the fourth quarter of 2008. Average deposits for the first quarter were $2.33 billion, or flat compared to $2.34 billion for the fourth quarter of 2008, but period end deposits were up $63.2 million or 2.7% over December 31. Average balances in both non-interest and interest bearing deposits remained relatively stable when compared to the previous quarter. Total average earning assets were $2.66 billion for the first quarter of 2009, up slightly when compared to $2.65 billion for the fourth quarter of 2008. At March 31, 2009, total assets were $3.00 billion, compared to $2.96 billion at December 31, 2008. Cash and cash equivalents were $144.5 million at March 31, 2009, an increase of $28.3 million or 19.6% compared to $116.3 million at December 31, 2008. Shareholder's equity at March 31, 2009 was $392.3 million, a decrease of $2.5 million or 0.6% compared to December 31, 2008.
About StellarOne
StellarOne Corporation is a traditional community bank, offering a full range of business and consumer banking services, including trust and wealth management services. Through the activities of its sole subsidiary, StellarOne Bank, StellarOne operates 61 full-service financial centers, one loan production office, and 66 ATMs serving the New River Valley, Roanoke Valley, Shenandoah Valley, and Central and North Central Virginia.
Earnings Webcast
To hear a live webcast of StellarOne's first quarter 2009 earnings conference call at 10:00 a.m. (EDT) today, please visit our website at www.stellarone.com and click on the Investor Relations section for detailed instructions on how to participate. Replays of the conference call will be available from 1:00 p.m. (EDT) on Monday, April 27, 2009 through 12:00 a.m. (EDT) on Sunday, May 3, 2009, by dialing toll free (888) 203-1112 and using passcode #3104829.
Non-GAAP Financial Measures
This report refers to the efficiency ratio, which is computed by dividing non-interest expense by the sum of net interest income on a tax equivalent basis and non-interest income excluding gains or losses on securities, fixed assets, and foreclosed assets. It also refers to operating earnings, which reflects net income and associated performance ratios adjusted for non-recurring expenses associated with mergers, asset gains and losses or expenses that are unusual in nature. Such information is not in accordance with generally accepted accounting principles in the United States (GAAP) and should not be construed as such. These are non-GAAP financial measures that we believe provide investors with important information regarding our operational efficiency. Comparison of our efficiency ratio or operating earnings with those of other companies may not be possible because other companies may calculate them differently. Management believes such financial information is meaningful to the reader in understanding operating performance but cautions that such information should not be viewed as a substitute for GAAP. StellarOne, in referring to its net income, is referring to income under GAAP.
Forward-Looking Statements
In addition to historical information, this press release contains forward-looking statements. The forward-looking statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from historical results, or those anticipated. When we use words such as "believes," "expects," "anticipates" or similar expressions, we are making forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date thereof. StellarOne wishes to caution the reader that factors, such as those listed below, in some cases have affected and could affect StellarOne's actual results, causing actual results to differ materially from those in any forward-looking statement. These factors include: (i) expected cost savings from StellarOne's acquisitions and dispositions, (ii) competitive pressure in the banking industry or in StellarOne's markets may increase significantly, (iii) changes in the interest rate environment may reduce margins, (iv) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, credit quality deterioration, (v) changes may occur in banking legislation and regulation, (vi) changes may occur in general business conditions, and (vii) changes may occur in the securities markets. Please refer to StellarOne's filings with the Securities and Exchange Commission for additional information, which may be accessed at www.StellarOne.com.
NOTE: Risk-based capital ratios are preliminary.
SELECTED FINANCIAL DATA
StellarOne Corporation (NASDAQ: STEL)
(Dollars in thousands, except per share data)
--------------------------------------------------------------------
Three Months
SUMMARY INCOME STATEMENT Ended March
--------------------------------------------- ----------------------
2009 2008
---------- ----------
Interest income - taxable equivalent $ 36,695 $ 31,114
Interest expense 13,579 13,113
---------- ----------
Net interest income - taxable equivalent 23,116 18,001
Less: taxable equivalent adjustment 565 486
---------- ----------
Net interest income 22,551 17,515
Provision for loan and lease losses 7,750 953
---------- ----------
Net interest income after provision for
loan and lease losses 14,801 16,562
Noninterest income 6,977 5,165
Noninterest expense 22,224 19,038
(Benefit) provision for income taxes (592) 602
---------- ----------
Net income 146 2,087
Dividends and accretion on preferred stock (370) --
Accretion of preferred stock discount (74) --
---------- ----------
Net (loss) income available to common
shareholders $ (298) $ 2,087
========== ==========
Earnings (Loss) per share available to
common shareholders
Basic $ (0.01) $ 0.14
Diluted $ (0.01) $ 0.14
Three Months
SUMMARY AVERAGE BALANCE SHEET Ended March
--------------------------------------------- ----------------------
2009 2008
---------- ----------
Total loans $2,284,456 $1,627,999
Total securities 312,027 286,710
Total earning assets 2,664,332 1,932,480
Total assets 2,952,220 2,100,220
Total deposits 2,328,523 1,572,599
Shareholders' Equity 393,991 220,319
Three Months
PERFORMANCE RATIOS Ended March
--------------------------------------------- ----------------------
2009 2008
---------- ----------
Return on average assets 0.02% 0.40%
Return on average equity 0.15% 3.81%
Return on average realized equity (A) 0.15% 3.85%
Net interest margin (taxable equivalent) 3.52% 3.75%
Net interest margin (excluding amortization
of purchase accounting adjustments) 3.36% 3.75%
Efficiency (taxable equivalent) (B) 73.70% 80.41%
Three Months
CREDIT QUALITY Ended March
--------------------------------------------- ----------------------
2009 2008
---------- ----------
Allowance for loan losses:
Beginning of period $ 30,464 $ 15,082
Provision for loan losses 7,750 953
Charge-offs (3,442) (618)
Recoveries 547 81
---------- ----------
Net charge-offs (2,895) (537)
Allowance acquired via acquisition -- 11,539
---------- ----------
End of period $ 35,319 $ 27,037
========== ==========
March 31
----------------------
2009 2008
---------- ----------
Total non-performing assets $ 71,406 $ 31,692
Nonperforming assets as a % of
total assets: 2.38% 1.02%
Nonperforming assets as a % of loans
plus foreclosed assets 3.15% 1.37%
Allowance for loan losses as a % of
total loans 1.56% 1.17%
Net charge-offs as a % of average
loans outstanding 0.51% 0.13%
CAPITAL MANAGEMENT March 31
--------------------------------------------- ----------------------
2009 2008
---------- ----------
Tier 1 risk based capital ratio 13.65% 12.01%
Tangible equity ratio 10.56% 9.48%
Tangible common equity ratio 9.53% 9.48%
Period end shares issued and outstanding 22,630,636 22,577,687
Book value per common share $ 16.01 $ 16.33
Tangible book value per common share $ 12.27 $ 12.48
Three Months
Ended March
----------------------
2009 2008
---------- ----------
Shares issued 25,573 11,781,744
Average common shares issued and
outstanding 22,619,426 15,077,544
Average diluted common shares issued
and outstanding 22,676,693 15,156,260
Cash dividends paid per common share $ 0.16 $ 0.16
OTHER DATA
End of period full time employees 834 908
NOTES:
(A) Excludes the effect on average stockholders' equity of
unrealized gains (losses) that result from changes in
market values of securities and other comprehensive
pension expense.
(B) Computed by dividing non-interest expense by the sum of
net interest income and non-interest income, net of gains
or losses on securities, fixed assets and foreclosed assets.
This is a non-GAAP financial measure, which we believe
provides investors with important information regarding
our operational efficiency. Comparison of our efficiency
ratio with those of other companies may not be possible,
because other companies may calculate the efficiency ratio
differently.
(C) Individual amounts shown above are calculated from actual,
not rounded amounts in the thousands, which appear above.
QUARTERLY PERFORMANCE SUMMARY
StellarOne Corporation (NASDAQ: STEL)
(Dollars in thousands, except per share data)
SELECTED BALANCE SHEET DATA 3/31/2009 3/31/2008
--------- ---------
Assets
Cash and cash equivalents $ 144,533 $ 121,198
Securities available for sale 322,415 417,022
Securities held to maturity 451 3,594
Total securities 322,866 420,616
Mortgage loans held for sale 38,175 13,533
Real estate - construction 348,732 392,546
Real estate - 1-4 family residential 816,502 732,319
Real estate - commercial and multifamily 812,449 850,530
Commercial, financial and agricultural 218,123 230,783
Consumer loans 52,326 83,386
All other loans 15,017 20,759
Total loans 2,263,149 2,310,323
Deferred loan costs 1,366 46
Allowance for loan losses (35,319) (27,037)
Net loans 2,229,196 2,283,332
Premises and equipment, net 86,171 86,477
Core deposit intangibles, net 9,828 11,673
Goodwill 74,880 75,041
Bank owned life insurance 29,207 27,882
Foreclosed assets 4,207 4,902
Other assets 57,866 68,636
Total assets 2,996,929 3,113,290
Liabilities
Deposits:
Noninterest bearing deposits 314,763 337,354
Money market & interest checking 782,591 655,297
Savings 191,329 215,475
CD's and other time deposits 1,097,646 1,160,341
Total deposits 2,386,329 2,368,467
Federal funds purchased and securities
sold under agreements to repurchase 477 1,136
Federal Home Loan Bank advances 170,083 240,958
Subordinated debt 32,991 32,991
Commercial paper -- 74,309
Other borrowings -- 350
Other liabilities 14,724 26,492
Total liabilities 2,604,604 2,744,703
Stockholders' equity
Preferred stock 28,139 --
Common stock 22,631 22,578
Additional paid-in capital 227,992 224,991
Retained earnings 111,551 117,368
Accumulated other comprehensive income, net 2,012 3,650
Total stockholders' equity 392,325 368,587
Total liabilities and stockholders'
equity $2,996,929 $3,113,290
QUARTERLY PERFORMANCE SUMMARY
StellarOne Corporation (NASDAQ: STEL)
(Dollars in thousands)
Percent
For the Three Months Ended Increase
3/31/2009 3/31/2008 (Decrease)
--------- --------- ---------
Interest Income
Loans, including fees $ 32,492 $ 27,262 19.18%
Federal funds sold and
deposits in other banks 18 199 -90.95%
Investment securities:
Taxable 2,574 2,062 24.83%
Tax-exempt 848 837 1.31%
Dividends 199 268 -25.75%
Total interest income 36,131 30,628 17.97%
Interest Expense
Deposits 11,651 10,205 14.17%
Federal funds repurchased
and securities sold under
agreements to repurchase 3 55 -94.55%
Federal Home Loan Bank advances 1,562 1,907 -18.09%
Subordinated debt 357 467 -23.55%
Commercial paper -- 479 -100.00%
Other borrowings 7 -- N/A
Total interest expense 13,580 13,113 3.56%
Net interest income 22,551 17,515 28.75%
Provision for loan losses 7,750 953 >100.00%
Net interest income after
provision for loan losses 14,801 16,562 -10.63%
Noninterest Income
Retail banking fees 3,711 2,567 44.57%
Commissions and fees from
fiduciary activities 758 803 -5.60%
Brokerage fee income 253 414 -38.89%
Mortgage banking-related fees 1,424 871 63.49%
Gains (losses) on sale of
premises and equipment 199 (43) >-100.00%
Gains on securities available
for sale 2 32 -93.75%
Losses on sale of foreclosed
assets (265) (500) -47.00%
Income from bank owned life
insurance 304 192 58.33%
Other operating income 591 829 -28.71%
Total noninterest income 6,977 5,165 35.08%
Noninterest Expense
Compensation and employee
benefits 10,526 11,168 -5.75%
Net occupancy 2,091 1,160 80.26%
Supplies and equipment 1,962 1,541 27.32%
Amortization-intangible assets 438 161 >100.00%
Marketing 240 417 -42.45%
State franchise taxes 596 395 50.89%
FDIC insurance 1,105 47 >100.00%
Data processing 1,036 1,084 -4.43%
Professional fees 504 574 -12.20%
Telecommunications 467 289 61.59%
Other operating expenses 3,259 2,202 48.00%
Total noninterest expense 22,224 19,038 16.73%
(Loss) income before income
taxes (446) 2,689 >-100.00%
Income tax (benefit) expense (592) 602 >-100.00%
Net income $ 146 $ 2,087 -93.00%
STELLARONE CORPORATION
CONSOLIDATED AVERAGE BALANCES, YIELDS AND RATES
THREE MONTHS ENDED MARCH 31, 2009 AND 2008
(Dollars in thousands)
For the Three Months Ended March 31,
(unaudited)
-----------------------------------------------------
2009 2008
-------------------------- -------------------------
Dollars in Average Interest Avg. Average Interest Avg.
thousands Balance Inc/Exp Rates Balance Inc/Exp Rates
--------------- ---------- ------- ----- ---------- ------- -----
Assets
Loans
receivable,
net $2,284,456 $32,600 5.79% $1,627,999 $27,300 6.73%
Investment
securities
Taxable 228,397 2,749 4.81% 202,373 2,341 4.58%
Tax exempt 83,630 1,305 6.24% 84,337 1,287 6.04%
---------- ------- ----- ---------- ------- -----
Total
investments 312,027 4,054 5.20% 286,710 3,628 5.01%
Interest
bearing
deposits 50,542 32 0.25% 375 3 3.16%
Federal
funds sold 17,307 9 0.21% 17,396 183 4.16%
---------- ------- ----- ---------- ------- -----
379,876 4,095 4.31% 304,481 3,814 4.96%
---------- ------- ----- ---------- ------- -----
Total earning
assets 2,664,332 $36,695 5.59% 1,932,480 $31,114 6.46%
------- -------
Total nonearning
assets 287,888 167,740
---------- ----------
Total assets $2,952,220 $2,100,220
---------- ----------
Liabilities and
Stockholders'
Equity
Interest-bearing
deposits
Interest
checking $ 516,475 $ 1,397 1.10% $ 305,030 $ 1,096 1.44%
Money market 235,150 830 1.43% 131,175 665 2.03%
Savings 188,399 410 0.88% 127,065 338 1.07%
Time deposits:
Less than
$100,000 762,657 6,060 3.22% 513,723 5,298 4.14%
$100,000 and
more 324,093 2,954 3.70% 255,407 2,808 4.41%
---------- ------- ----- ---------- ------- -----
Total interest-
bearing
deposits 2,026,774 11,651 2.33% 1,332,400 10,205 3.07%
Federal funds
purchased and
securities
sold under
agreements to
repurchase 344 3 3.49% 5,444 55 4.00%
Federal Home
Loan Bank
advances 184,321 1,568 3.40% 186,298 1,907 4.05%
Subordinated debt 32,991 357 4.33% 24,426 467 7.56%
Commercial paper -- -- N/A 74,261 479 2.55%
---------- ------- ----- ---------- ------- -----
217,656 1,928 3.54% 290,429 2,908 3.96%
---------- ------- ----- ---------- ------- -----
Total
interest-
bearing
liabilities 2,244,430 13,579 2.45% 1,622,829 13,113 3.23%
------- -------
Total
noninterest-
bearing
liabilities 313,799 257,072
---------- ----------
Total
liabilities 2,558,229 1,879,901
Stockholders'
equity 393,991 220,319
---------- ----------
Total
liabilities and
stockholders'
equity $2,952,220 $2,100,220
---------- ----------
Net interest
income (tax
equivalent) $23,116 $18,001
------- -------
Average
interest
rate spread 3.14% 3.23%
Interest
expense as
percentage
of average
earning
assets 2.07% 2.71%
Net interest
margin 3.52% 3.75%
STELLARONE CORPORATION
CONSOLIDATED AVERAGE BALANCES, YIELDS AND RATES
NORMALIZED BY EXCLUDING PURCHASE ACCOUNTING ADJUSTMENTS
THREE MONTHS ENDED MARCH 31, 2009 AND 2008
(Dollars in thousands)
For the Three Months Ended March 31,
(unaudited)
-----------------------------------------------------
2009 2008
-------------------------- -------------------------
Dollars in Average Interest Avg. Average Interest Avg.
thousands Balance Inc/Exp Rates Balance Inc/Exp Rates
--------------- ---------- ------- ----- ---------- ------- -----
Assets
Loans
receivable,
net $2,286,712 $31,660 5.63% $1,627,999 $27,300 6.73%
Investment
securities
Taxable 228,397 2,749 4.81% 202,373 2,341 4.58%
Tax exempt 83,630 1,305 6.24% 84,337 1,287 6.04%
---------- ------- ----- ---------- ------- -----
Total
investments 312,027 4,054 5.20% 286,710 3,628 5.01%
Interest
bearing
deposits 50,542 32 0.25% 375 3 3.16%
Federal
funds sold 17,307 9 0.21% 17,396 183 4.16%
---------- ------- ----- ---------- ------- -----
379,876 4,095 4.31% 304,481 3,814 4.96%
---------- ------- ---------- -------
Total
earning
assets 2,666,588 $35,755 5.45% 1,932,480 $31,114 6.46%
------- -------
Total
nonearning
assets 285,590 167,740
---------- ----------
Total assets $2,952,178 $2,100,220
---------- ----------
Liabilities and
Stockholders'
Equity
Interest-
bearing
deposits
Interest
checking $ 516,475 $ 1,397 1.10% $ 305,030 $ 1,096 1.44%
Money market 235,150 830 1.43% 131,175 665 2.03%
Savings 188,399 410 0.88% 127,065 338 1.07%
Time deposits:
Less than
$100,000 762,615 6,190 3.29% 513,723 5,298 4.14%
$100,000 and
more 324,093 2,954 3.70% 255,407 2,808 4.41%
---------- ------- ----- ---------- ------- -----
Total
interest-
bearing
deposits 2,026,732 11,781 2.36% 1,332,400 10,205 3.07%
Federal funds
purchased and
securities
sold under
agreements to
repurchase 344 3 3.49% 5,444 55 4.00%
Federal Home
Loan Bank
advances 184,321 1,568 3.40% 186,298 1,908 4.05%
Subordinated debt 32,991 357 4.33% 24,426 467 7.56%
Commercial paper -- -- N/A 74,261 479 2.55%
---------- ------- ----- ---------- ------- -----
217,656 1,928 3.54% 290,429 2,908 3.96%
---------- ------- ----- ---------- ------- -----
Total
interest-
bearing
liabilities 2,244,388 13,709 2.47% 1,622,829 13,113 3.23%
------- -------
Total
noninterest-
bearing
liabilities 313,799 257,072
---------- ----------
Total
liabilities 2,558,187 1,879,901
Stockholders'
equity 393,991 220,319
---------- ----------
Total
liabilities and
stockholders'
equity $2,952,178 $2,100,220
---------- ----------
Net interest
income (tax
equivalent) $22,046 $18,001
------- -------
Average
interest
rate spread 2.97% 3.23%
Interest
expense as
percentage
of average
earning
assets 2.08% 2.71%
Net interest
margin 3.36% 3.75%