|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (USD $) In Thousands, except Per Share data, unless otherwise specified
|
3 Months Ended |
9 Months Ended |
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
| Interest income: |
|
|
|
|
| Loans secured by real estate |
$ 45,963 |
$ 49,139 |
$ 143,735 |
$ 151,625 |
| Other loans |
28 |
24 |
76 |
74 |
| Mortgage-backed securities |
677 |
1,192 |
2,456 |
3,974 |
| Investment securities |
223 |
321 |
1,043 |
1,019 |
| Federal funds sold and other short-term investments |
582 |
640 |
1,895 |
2,089 |
| Total interest income |
47,473 |
51,316 |
149,205 |
158,781 |
| Interest expense: |
|
|
|
|
| Deposits and escrow |
5,302 |
6,498 |
16,449 |
20,081 |
| Borrowed funds |
8,773 |
10,646 |
31,465 |
33,325 |
| Total interest expense |
14,075 |
17,144 |
47,914 |
53,406 |
| Net interest income |
33,398 |
34,172 |
101,291 |
105,375 |
| Provision for loan losses |
126 |
2,217 |
3,858 |
5,305 |
| Net interest income after provision for loan losses |
33,272 |
31,955 |
97,433 |
100,070 |
| Non-interest income: |
|
|
|
|
| Total other than temporary impairment (OTTI) losses |
0 |
(83) |
(187) |
(720) |
| Less: Non-credit portion of OTTI recorded in other comprehensive income (before taxes) |
0 |
24 |
6 |
25 |
| Net OTTI recognized in earnings |
0 |
(59) |
(181) |
(695) |
| Service charges and other fees |
1,244 |
1,172 |
2,840 |
2,836 |
| Net mortgage banking income |
259 |
136 |
1,475 |
433 |
| Net gain on sales of securities and other assets |
67 |
(136) |
180 |
(69) |
| Income from bank owned life insurance |
423 |
420 |
1,265 |
1,334 |
| Other |
581 |
616 |
1,772 |
1,954 |
| Total non-interest income |
2,574 |
2,149 |
7,351 |
5,793 |
| Non-interest expense: |
|
|
|
|
| Salaries and employee benefits |
8,245 |
7,723 |
25,751 |
24,518 |
| Stock benefit plan amortization expense |
975 |
939 |
2,884 |
2,886 |
| Occupancy and equipment |
2,527 |
2,649 |
7,431 |
7,741 |
| Federal deposit insurance premiums |
502 |
591 |
1,557 |
2,163 |
| Data processing costs |
746 |
760 |
2,223 |
2,236 |
| Other |
2,776 |
2,302 |
8,009 |
7,363 |
| Total non-interest expense |
15,771 |
14,964 |
47,855 |
46,907 |
| Income before income taxes |
20,075 |
19,140 |
56,929 |
58,956 |
| Income tax expense |
8,280 |
7,976 |
23,356 |
24,374 |
| Net income |
11,795 |
11,164 |
33,573 |
34,582 |
| Earnings per Share: |
|
|
|
|
| Basic |
$ 0.34 |
$ 0.33 |
$ 0.98 |
$ 1.03 |
| Diluted |
$ 0.34 |
$ 0.33 |
$ 0.98 |
$ 1.02 |
| STATEMENTS OF COMPREHENSIVE INCOME |
|
|
|
|
| Net income |
11,795 |
11,164 |
33,573 |
34,582 |
| Amortization and reversal of net unrealized loss on securities transferred from available-for-sale to held-to-maturity, net of taxes of $11 and $14 during the three months ended September 30, 2012 and 2011, respectively, and $75 and $26 during the nine months ended September 30, 2012 and 2011, respectively |
13 |
15 |
91 |
47 |
| Reduction in non-credit component of OTTI charge, net of taxes of $6 and $290 during the three months ended September 30, 2012 and 2011, respectively, and $133 and $566 during the nine months ended September 30, 2012 and 2011, respectively |
7 |
5 |
161 |
693 |
| Non-credit component of OTTI charge recognized during the period, net of tax benefit of $(3) during the nine months ended September 30, 2011 |
0 |
(13) |
(3) |
(13) |
| Reclassification adjustment for securities sold during the period, net of taxes of $20 during nine months ended September 30, 2012, and $10 during the three months and nine months ended September 30, 2011 |
0 |
12 |
24 |
12 |
| Net unrealized securities gains arising during the period, net of (tax benefits) taxes of $(6) and $304 during the three months ended September 30, 2012 and 2011, respectively and $(224) and $37 during the nine months ended September 30, 2012 and 2011, respectively |
(7) |
(601) |
(272) |
(557) |
| Defined benefit plan adjustments, net of taxes of $256 during the nine months ended September 30, 2012 and $23 during the nine months ended September 30, 2011 |
0 |
0 |
312 |
27 |
| Comprehensive Income |
$ 11,808 |
$ 10,582 |
$ 33,886 |
$ 34,791 |