EX-99.1 2 v146990_ex99-1.htm
 
NEWS RELEASE
April 23, 2009
FOR IMMEDIATE RELEASE
Contact: Michael J. Blodnick
 
(406) 751-4701
 
Ron J. Copher
 
(406) 751-7706

GLACIER BANCORP, INC.
EARNINGS FOR QUARTER ENDED MARCH 31, 2009

HIGHLIGHTS:
Net earnings for the quarter of $15.779 million.
Diluted earnings per share of $.26.
Loans increased $31 million for the quarter, or 3 percent annualized.
Deposit growth of $32 million for the quarter, or 4 percent annualized.
Tangible stockholders’ equity increased $134 million, up 34 percent from last year’s first quarter.
Net interest income increased $12 million, up 24 percent from last year’s first quarter.
Net interest margin (tax equivalent) of 4.92 percent, up 11 basis points from the prior quarter, and up 38 basis points from last year’s first quarter.
Non-interest income increased $2 million, up 11 percent from the prior quarter.
Efficiency ratio of 51 percent for the quarter, an improvement of 4 percentage points from last year’s first quarter.
 
Earnings Summary
 
Three months
 
($ in thousands, except per share data)
 
ended March 31,
 
   
(unaudited)
   
(unaudited)
 
   
2009
   
2008
 
             
Net earnings
  $ 15,779     $ 17,399  
Diluted earnings per share
  $ 0.26     $ 0.32  
Return on average assets (annualized)
    1.15 %     1.46 %
Return on average equity (annualized)
    9.27 %     12.98 %

KALISPELL, MONTANA - Glacier Bancorp, Inc. (Nasdaq GS: GBCI) reported net earnings of $15.779 million for the first quarter, a decrease of $1.620 million, or 9 percent, from the $17.399 million for the first quarter of 2008.  Diluted earnings per share of $.26 for the quarter decreased 19 percent from the diluted earnings per share of $.32 for the same quarter of 2008, reflecting the increase of 7.434 million shares, or 14 percent, in average outstanding shares on a diluted basis over last year’s first quarter. Annualized return on average assets and return on average equity for the first quarter were 1.15 percent and 9.27 percent, which compares with prior year returns for the first quarter of 1.46 percent and 12.98 percent, respectively.
 

 
“The operating climate for banks remains challenging, nonetheless the Company generated decent first quarter results,” said Mick Blodnick, President and Chief Executive Officer.  “Improved operating efficiency, growth in our net interest margin and increased capital ratios continued to provide a solid base during these tough times.”

As reflected in the following table, total assets at March 31, 2009 were $5.581 billion, which is $27 million greater than the total assets of $ 5.554 billion at December 31, 2008 and an increase of $746 million, or 15 percent, over the total assets of $4.835 billion at March 31, 2008.

   
March 31,
   
December 31,
   
March 31,
   
$ change from
   
$ change from
 
   
2009
   
2008
   
2008
   
December 31,
   
March 31,
 
Assets  ($ in thousands)
 
(unaudited)
   
(audited)
   
(unaudited)
   
2008
   
2008
 
                               
Cash on hand and in banks
  $ 110,220     $ 125,123     $ 113,016     $ (14,903 )     (2,796 )
Investments, interest bearing deposits, FHLB stock, FRB stock, and Fed Funds
    1,007,283       1,000,224       764,067       7,059       243,216  
Loans:
                                       
Real estate
    847,245       838,375       720,108       8,870       127,137  
Commercial
    2,607,655       2,575,828       2,312,359       31,827       295,296  
Consumer and other
    705,805       715,990       649,401       (10,185 )     56,404  
Total loans
    4,160,705       4,130,193       3,681,868       30,512       478,837  
Allowance for loan and lease losses
    (83,777 )     (76,739 )     (56,680 )     (7,038 )     (27,097 )
Total loans net of allowance for loan and lease losses
    4,076,928       4,053,454       3,625,188       23,474       451,740  
Other assets
    386,369       375,169       332,601       11,200       53,768  
Total Assets
  $ 5,580,800     $ 5,553,970       4,834,872     $ 26,830       745,928  

At March 31, 2009, total loans were $4.161 billion, an increase of $31 million, or 74 basis points (3 percent annualized) over total loans of $4.130 billion at December 31, 2008.  Commercial loans grew the most with an increase of $32 million, or 1 percent, followed by real estate loans, increasing by $9 million, or 1 percent, while consumer loans, which are primarily comprised of home equity loans, decreased $10 million, or 1 percent from the fourth quarter of 2008.  Total loans increased $479 million, or 13 percent from March 31, 2008.  Since prior year, commercial loans have increased $295 million, or 13 percent, real estate loans grew by $127 million, or 18 percent, and consumer loans increased $56 million, or 9 percent.

Investment securities, including interest bearing deposits in other financial institutions and federal funds sold, have increased $243 million, or 32 percent, from March 31, 2008 and have increased $7 million, or 1 percent, from December 31, 2008.  Investment securities represented 18 percent of total assets at March 31, 2009 versus 16 percent of total assets the prior year.
 
2

   
March 31,
   
December 31,
   
March 31,
   
$ change from
   
$ change from
 
   
2009
   
2008
   
2008
   
December 31,
   
March 31,
 
Liabilities  ($ in thousands)
 
(unaudited)
   
(audited)
   
(unaudited)
   
2008
   
2008
 
                               
Non-interest bearing deposits
  $ 743,552     $ 747,439     $ 770,456     $ (3,887 )     (26,904 )
Interest bearing deposits
    2,551,180       2,515,036       2,388,483       36,144       162,697  
Advances from Federal Home Loan Bank
    225,695       338,456       472,761       (112,761 )     (247,066 )
Securities sold under agreements to repurchase and other borrowed funds
    1,210,778       1,110,731       492,189       100,047       718,589  
Other liabilities
    47,461       44,331       49,476       3,130       (2,015 )
Subordinated debentures
    120,149       121,037       118,559       (888 )     1,590  
Total liabilities
  $ 4,898,815     $ 4,877,030       4,291,924     $ 21,785       606,891  

As of March 31, 2009, non-interest bearing deposits decreased $27 million, or 3 percent, since March 31, 2008, and decreased $4 million, or 1 percent, since December 31, 2008.  Interest bearing deposits increased $36 million, or 1 percent from December 31, 2008.  Since March 31, 2008, interest bearing deposits increased $163 million, or 7 percent.  Federal Home Loan Bank (“FHLB”) advances at March 31, 2009 decreased $247 million, or 52 percent, from March 31, 2008 and decreased $113 million, or 33 percent, from December 31, 2008.  Repurchase agreements and other borrowed funds were $1.2 billion at March 31, 2009, an increase of $719 million, or 146 percent, from March 31, 2008, and an increase of $100 million, or 9 percent, from December 31, 2008.  Included in this latter category are U.S. Treasury Tax and Loan funds of $3.5 million at March 31, 2009, a decrease of $238 million from March 31, 2008, and a decrease of $2.5 million from December 31, 2008.  Also, included in this category are Federal Reserve Bank discount window borrowings of $1 billion at March 31, 2009, an increase of $948 million from March 31, 2008, and an increase of $91 million from December 31, 2008.

   
March 31,
   
December 31,
   
March 31,
   
$ change from
   
$ change from
 
Stockholders' equity 
 
2009
   
2008
   
2008
   
December 31,
   
March 31,
 
($ in thousands except per share data)
 
(unaudited)
   
(audited)
   
(unaudited)
   
2008
   
2008
 
                               
Common equity
  $ 689,041     $ 678,183     $ 538,665     $ 10,858       150,376  
Accumulated other comprehensive (loss) income
    (7,056 )     (1,243 )     4,283       (5,813 )     (11,339 )
   Total stockholders' equity
    681,985       676,940       542,948       5,045       139,037  
Core deposit intangible, net, and goodwill
    (158,498 )     (159,765 )     (153,485 )     1,267       (5,013 )
   Tangible stockholders' equity
  $ 523,487     $ 517,175     $ 389,463     $ 6,312       134,024  
                                         
Stockholders' equity to total assets
    12.22 %     12.19 %     11.23 %                
Tangible stockholders' equity to total tangible assets
    9.65 %     9.59 %     8.32 %                
Book value per common share
  $ 11.09     $ 11.04     $ 10.07     $ 0.05       1.02  
Tangible book value per common share
  $ 8.51     $ 8.43     $ 7.22     $ 0.08       1.29  
Market price per share at end of period
  $ 15.71     $ 19.02     $ 19.17     $ (3.31 )     (3.46 )

Total stockholders’ equity and book value per share amounts have increased $139 million and $1.02 per share, respectively, from March 31, 2008, the result of earnings retention and exercised stock options, stock issued in connection with the Bank of the San Juans acquisition, and $94 million in net proceeds from the Company’s November equity offering of 6,325,000 shares of common stock at a price of $15.50 per share.  Tangible stockholders equity has increased $134 million, or 34 percent since March 31, 2008, with tangible stockholders’ equity at 9.65 percent of total tangible assets at March 31, 2009, up from 8.32 percent at March 31, 2008.  Accumulated other comprehensive income, representing net unrealized gains or losses (net of tax) on investment securities designated as available for sale, decreased $11 million from March 31, 2008.

 
3

 

Operating Results for Three Months Ended March 31, 2009
Compared to December 31, 2008 and March 31, 2008

Revenue summary 
                 
($ in thousands)
 
Three months ended
 
   
March 31,
   
December 31,
   
March 31,
 
   
2009
   
2008
   
2008
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
Net interest income
                 
   Interest income
  $ 75,532     $ 76,707     $ 76,016  
   Interest expense
    15,154       18,599       27,387  
Net interest income
    60,378       58,108       48,629  
                         
Non-interest income
                       
   Service charges, loan fees, and other fees
    10,179       11,522       10,961  
   Gain on sale of loans
    6,150       3,195       3,880  
   Gain on investments
    -       -       248  
   Other income
    1,048       920       1,173  
Total non-interest income
    17,377       15,637       16,262  
    $ 77,755     $ 73,745     $ 64,891  
                         
Tax equivalent net interest margin
    4.92 %     4.81 %     4.54 %

($ in thousands)
 
$ change from
   
$ change from
   
% change from
   
% change from
 
   
December 31,
   
March 31,
   
December 31,
   
March 31,
 
   
2008
   
2008
   
2008
   
2008
 
Net interest income
                       
   Interest income
  $ (1,175 )   $ (484 )     -2 %     -1 %
   Interest expense
  $ (3,445 )   $ (12,233 )     -19 %     -45 %
Net interest income
    2,270       11,749       4 %     24 %
                                 
Non-interest income
                               
   Service charges, loan fees, and other fees
    (1,343 )     (782 )     -12 %     -7 %
   Gain on sale of loans
    2,955       2,270       92 %     59 %
   Gain on investments
    -       (248 )     n/m       -100 %
   Other income
    128       (125 )     14 %     -11 %
Total non-interest income
    1,740       1,115       11 %     7 %
    $ 4,010     $ 12,864       5 %     20 %
n/m - not measurable
                               

Net Interest Income
Net interest income for the quarter increased $12 million, or 24 percent, over the same period in 2008. Interest income for the current quarter increased $2 million, or 4 percent, with interest expense decreasing $3 million, or 19 percent, compared to the prior quarter.  While total interest income has decreased by $484 thousand, or 1 percent, from the same period last year, total interest expense has decreased by $12 million, or 45 percent, from the same period last year.  The decrease in total interest expense is primarily attributable to rate decreases in interest bearing deposits and lower cost borrowings.  The net interest margin as a percentage of earning assets, on a tax equivalent basis, was 4.92 percent which is 11 basis points higher than the 4.81 percent achieved for the prior quarter and 38 basis points higher than the 4.54 percent result for the first quarter of 2008.  “The continued improvement in the net interest margin reflects the banks managing their balance sheets by reducing funding costs while largely maintaining yields on earning assets,” said Ron Copher, Chief Financial Officer.

 
4

 

Non-interest Income
Non-interest income for the quarter increased $2 million, or 11 percent, from the prior quarter, and increased $1 million, or 7 percent, over the same period in 2008.  Fee income decreased $1.3 million, or 12 percent, during the quarter, compared to the decrease of $782 thousand, or 7 percent, over the same period last year.  Gain on sale of loans increased $3 million, or 92 percent, for the quarter and increased $2 million, or 59 percent, over the same period last year.

Non-interest expense summary 
 
Three months ended
 
($ in thousands)
 
March 31,
   
December 31,
   
March 31,
 
   
2009
   
2008
   
2008
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
                   
Compensation and employee benefits
  $ 21,944     $ 18,775     $ 21,097  
Occupancy and equipment expense
    5,895       5,923       5,133  
Advertising and promotion expense
    1,724       1,675       1,539  
Outsourced data processing
    671       638       667  
Core deposit intangibles amortization
    774       741       779  
Other expenses
    8,618       8,340       6,398  
      Total non-interest expense
  $ 39,626     $ 36,092     $ 35,613  

($ in thousands)
 
$ change from
   
$ change from
   
% change from
   
% change from
 
   
December 31,
   
March 31,
   
December 31,
   
March 31,
 
   
2008
   
2008
   
2008
   
2008
 
                         
Compensation and employee benefits
  $ 3,169     $ 847       17 %     4 %
Occupancy and equipment expense
    (28 )     762       0 %     15 %
Advertising and promotion expense
    49       185       3 %     12 %
Outsourced data processing
    33       4       5 %     1 %
Core deposit intangibles amortization
    33       (5 )     4 %     -1 %
Other expenses
    278       2,220       3 %     35 %
      Total non-interest expense
  $ 3,534     $ 4,013       10 %     11 %

Non-interest Expense
Non-interest expense increased by $3.5 million, or 10 percent from the prior quarter, including a $3.2 million, or 17 percent increase in compensation and employee benefits expense.  The prior quarter compensation and employee benefits included significant reductions in commissions tied to production, as well as significant reductions in bonuses and employee benefits tied to Company performance.  The current quarter increase in compensation and employee benefits also reflects increased staffing with the number of full-time equivalent employees increasing from 1,571 to 1,610 during the quarter, and increasing from 1,510 since the end of the 2008 first quarter.

Non-interest expense increased by $4.0 million, or 11 percent from the same quarter of 2008, including a $2.2 million, or 35 percent increase in other expenses.  The increase in other expenses includes $931 thousand in FDIC insurance premiums, $395 thousand in outside legal, accounting, and audit firm expense, $263 thousand loss from sales of other real estate owned, $190 thousand expense associated with repossessed assets, and a non-recurring payment of $169 thousand to the pension plan of the former North Side State Bank prior to terminating the plan in March 2009.  North Side State Bank was acquired in April 2007 and immediately merged into 1st Bank, the Company’s subsidiary in Evanston, Wyoming.  Occupancy and equipment expense has increased $762 thousand, or 15 percent, since March 31, 2008, reflecting the cost of additional branch locations and facility upgrades.  Advertising and promotion expense increased $185 thousand, or 12 percent, from the same quarter of 2008, such increase attributable to branch promotions and the banks continuing focus on attracting and retaining non-interest bearing and other low cost deposits.

 
5

 
Efficiency Ratio
The efficiency ratio (non-interest expense / net interest income plus non-interest income) was 51 percent for the quarter, compared to 55 percent for the 2008 first quarter, a four percentage point improvement.  “The improvement in both net interest income and non-interest income in the current quarter compared to the 2008 first quarter contributed significantly to the improved efficiency ratio,” said Copher.
 
   
March 31,
   
December 31,
   
March 31,
 
Credit quality information
 
2009
   
2008
   
2008
 
($ in thousands)
 
(unaudited)
   
(audited)
   
(unaudited)
 
                   
Allowance for loan and lease losses - beginning of period
  $ 76,739       54,413       54,413  
Provision
    15,715       28,480       2,500  
Acquisition
    -       2,625       -  
Charge-offs
    (8,994 )     (9,839 )     (408 )
Recoveries
    317       1,060       175  
Allowance for loan and lease losses - end of period
  $ 83,777       76,739       56,680  
                         
Real estate and other assets owned
  $ 18,985       11,539       2,098  
Accruing Loans 90 days or more overdue
    4,439       8,613       4,717  
Non-accrual loans
    92,288       64,301       21,747  
    Total non-performing assets
  $ 115,712       84,453       28,562  
                         
Allowance for loan and lease losses as a percentage of non-performing assets
    72 %     91 %     198 %
                         
Non-performing assets as a percentage of total bank assets
    1.97 %     1.46 %     0.57 %
                         
Allowance for loan and lease losses as a percentage of total loans
    2.01 %     1.86 %     1.54 %
                         
Net charge-offs as a percentage of total loans
    (0.209 )%     (0.213 )%     (0.006 )%
                         
Accruing Loans 30-89 days or more overdue
  $ 66,534       54,787       32,152  

Allowance for Loan and Lease Losses and Non-performing Assets
At March 31, 2009, the allowance for loan and lease losses was $83.777 million, an increase of $27 million, or 48 percent, from a year ago.  The current quarter provision for loan loss expense was $15.7 million, an increase of $13.2 million from the same quarter in 2008.  Charged-off loans for the current quarter exceeded recoveries of previously charged-off loans by $8.7 million.  Loan portfolio growth, composition, average loan size, credit quality considerations, and other environmental factors will determine the level of additional provision expense.

 
6

 

Most of the Company’s non-performing assets are secured by real estate.  Based on the most current information available to management, including updated appraisals where appropriate, the Company believes the value of the underlying real estate collateral is adequate to minimize significant charge-offs or loss to the Company.  For collateral dependent loans, impairment is measured by the fair value of the collateral.

The allowance was 2.01 percent of total loans outstanding at March 31, 2009, up from 1.54 percent at the prior year quarter end, and up from 1.86 percent at December 31, 2008.  The allowance was 72 percent of non-performing assets at March 31, 2009, down from 91 percent for the prior quarter end and down from 198 percent a year ago.  Non-performing assets as a percentage of total bank assets at March 31, 2009 were at 1.97 percent, up from 1.46 percent as of December 31, 2008, and up from .57 percent at March 31, 2008.  “As expected, we saw higher levels of non-performing assets and delinquencies during the quarter.   In addition, our net charge-offs were at much higher levels than we have historically experienced,” Blodnick said.  “We don’t see any material improvement in credit quality in the near term in the current economy and will continue to focus on managing and controlling our credit quality.”

Acquisition Announced
On February 9, 2009, the Company announced a definitive agreement to acquire First Company and its subsidiary First National Bank & Trust, a community bank based in Powell, Wyoming.  First National Bank & Trust has three branch locations in Powell, Cody, and Lovell, Wyoming.  As of December 31, 2008, First National Bank & Trust had total assets of $282 million.  Upon completion of the transaction, which is subject to regulatory approval and other customary conditions of closing, First National Bank & Trust will become a wholly-owned subsidiary of the Company.  The transaction is expected to close in the second quarter.

Merger of Bank Subsidiaries
On February 1, 2009, First National Bank of Morgan merged into 1st Bank resulting in operations being conducted under the 1st Bank charter.  Prior period activity of Morgan has been combined and included in 1st Bank’s historical results.  The merger was accounted for as a combination of two wholly-owned subsidiaries without acquisition accounting.

Cash Dividend
On March 25, 2009, the board of directors declared a cash dividend of $.13 per share, payable April 16, 2009 to shareholders of record on April 7, 2009.

About Glacier Bancorp, Inc.
Glacier Bancorp, Inc. is a regional multi-bank holding company providing commercial banking services in 54 communities in Montana, Idaho, Utah, Washington, Wyoming and Colorado.  Glacier Bancorp, Inc. is headquartered in Kalispell, Montana, and conducts its operations principally through ten community bank subsidiaries.  These subsidiaries include six Montana banks: Glacier Bank of Kalispell, First Security Bank of Missoula, Valley Bank of Helena, Big Sky Western Bank of Bozeman, Western Security Bank of Billings, First Bank of Montana of Lewistown; as well as Mountain West Bank in Idaho, Utah and Washington; 1st Bank in Wyoming and Utah, Citizens Community Bank in Idaho, and Bank of the San Juans in Colorado.

 
7

 

This news release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements include, but are not limited to, statements about management’s plans, objectives, expectations and intentions that are not historical facts, and other statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “should,” “projects,” “seeks,” “estimates” or words of similar meaning. These forward-looking statements are based on current beliefs and expectations of management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations in the forward-looking statements, including those set forth in this news release:

 
§
the risks associated with lending and potential adverse changes in credit quality;
 
§
increased loan delinquency rates;
 
§
the risks presented by a continued economic slowdown, which could adversely affect credit quality, loan collateral values, investment values, liquidity levels, and loan originations;
 
§
changes in market interest rates, which could adversely affect our net interest income and profitability;
 
§
legislative or regulatory changes that adversely affect our business or our ability to complete pending or prospective future acquisitions;
 
§
costs or difficulties related to the integration of acquisitions;
 
§
reduced demand for banking products and services;
 
§
the risks presented by public stock market volatility, which could adversely affect the Company’s stock value and the ability to raise capital in the future;
 
§
competition from other financial services companies in our markets; and
 
§
the Company’s success in managing risks involved in the foregoing.

The Company does not undertake any obligation to publicly correct or update any forward-looking statement if we later become aware that it is not likely to be achieved.

Visit our website at www.glacierbancorp.com

 
8

 

GLACIER BANCORP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF FINANCIAL CONDITION

 
 
March 31,
   
December 31,
   
March 31,
 
($ in thousands except per share data) 
 
2009
   
2008
   
2008
 
   
(unaudited)
   
(audited)
   
(unaudited)
 
Assets:
                 
Cash on hand and in banks
  $ 110,220       125,123       113,016  
Federal funds sold
    27,520       6,480       135  
Interest bearing cash deposits
    14,122       3,652       72,662  
                         
Investment securities, available-for-sale
    965,641       990,092       691,270  
                         
Net loans receivable:
                       
Real estate loans
    847,245       838,375       720,108  
Commercial loans
    2,607,655       2,575,828       2,312,359  
Consumer and other loans
    705,805       715,990       649,401  
Allowance for loan and lease losses
    (83,777 )     (76,739 )     (56,680 )
Total loans, net
    4,076,928       4,053,454       3,625,188  
                         
Premises and equipment, net
    135,688       133,949       124,183  
Real estate and other assets owned, net
    18,985       11,539       2,098  
Accrued interest receivable
    28,143       28,777       25,900  
Deferred tax asset
    17,948       14,292       -  
Core deposit intangible, net
    12,239       13,013       13,184  
Goodwill
    146,259       146,752       140,301  
Other assets
    27,107       26,847       26,935  
Total assets
  $ 5,580,800       5,553,970       4,834,872  
                         
 Liabilities and stockholders' equity:
                       
Non-interest bearing deposits
  $ 743,552       747,439       770,456  
Interest bearing deposits
    2,551,180       2,515,036       2,388,483  
Advances from Federal Home Loan Bank
    225,695       338,456       472,761  
Securities sold under agreements to repurchase
    199,669       188,363       191,369  
Federal Reserve Discount Window
    1,005,000       914,000       57,000  
U.S. Treasury Tax & Loan
    3,545       6,067       241,665  
Other borrowed funds
    2,564       2,301       2,155  
Accrued interest payable
    8,675       9,751       11,116  
Deferred tax liability
    -       -       932  
Subordinated debentures
    120,149       121,037       118,559  
Other liabilities
    38,786       34,580       37,428  
Total liabilities
    4,898,815       4,877,030       4,291,924  
                         
Preferred shares, $.01 par value per share. 1,000,000 shares authorized None issued or outstanding..
    -       -       -  
Common stock, $.01 par value per share. 117,187,500 shares authorized
    615       613       539  
Paid-in capital
    494,874       491,794       378,547  
Retained earnings - substantially restricted
    193,552       185,776       159,579  
Accumulated other comprehensive (loss) income
    (7,056 )     (1,243 )     4,283  
Total stockholders' equity
    681,985       676,940       542,948  
Total liabilities and stockholders' equity
  $ 5,580,800       5,553,970       4,834,872  
Number of shares outstanding
    61,509,818       61,331,273       53,918,813  
Book value of equity per share
    11.09       11.04       10.07  

 
9

 

GLACIER BANCORP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS

 
 
Three months ended March 31,
 
($ in thousands except per share data) 
 
2009
   
2008
 
   
(unaudited)
   
(unaudited)
 
Interest income:
           
Real estate loans
  $ 14,341       12,592  
Commercial loans
    37,966       42,533  
Consumer and other loans
    11,339       12,107  
Investment securities and other
    11,886       8,784  
Total interest income
    75,532       76,016  
                 
Interest expense:
               
Deposits
    10,134       16,869  
Federal Home Loan Bank advances
    1,819       5,718  
Securities sold under agreements to repurchase
    594       1,341  
Subordinated debentures
    1,907       1,873  
Other borrowed funds
    700       1,586  
Total interest expense
    15,154       27,387  
                 
Net interest income
    60,378       48,629  
Provision for loan losses
    15,715       2,500  
Net interest income after provision for loan losses
    44,663       46,129  
                 
Non-interest income:
               
Service charges and other fees
    9,019       9,471  
Miscellaneous loan fees and charges
    1,160       1,490  
Gain on sale of loans
    6,150       3,880  
Gain on sale of investments
    -       248  
Other income
    1,048       1,173  
Total non-interest income
    17,377       16,262  
 Non-interest expense:
               
Compensation, employee benefits and related expenses
    21,944       21,097  
Occupancy and equipment expense
    5,895       5,133  
Advertising and promotion expense
    1,724       1,539  
Outsourced data processing expense
    671       667  
Core deposit intangibles amortization
    774       779  
Other expenses
    8,618       6,398  
Total non-interest expense
    39,626       35,613  
 Earnings before income taxes
    22,414       26,778  
                 
 Federal and state income tax expense
    6,635       9,379  
 Net earnings
  $ 15,779       17,399  
                 
 Basic earnings per share
    0.26       0.32  
 Diluted earnings per share
    0.26       0.32  
 Dividends declared per share
    0.13       0.13  
 Return on average assets (annualized)
    1.15 %     1.46 %
 Return on average equity (annualized)
    9.27 %     12.98 %
 Average outstanding shares - basic
    61,460,619       53,849,608  
 Average outstanding shares - diluted
    61,468,167       54,034,186  

 
10

 
 
AVERAGE BALANCE SHEET
 
For the three months ended 3-31-09
 
(Unaudited - $ in Thousands)
       
Interest
   
Average
 
   
Average
Balance
   
and
Dividends
   
Yield/
Rate
 
ASSETS                  
Real Estate Loans
  $ 856,049       14,341       6.70 %
Commercial Loans
    2,593,490       37,966       5.94 %
Consumer and Other Loans
    707,260       11,339       6.50 %
Total Loans
    4,156,799       63,646       6.21 %
Tax -Exempt Investment Securities (1)
    425,283       5,331       5.01 %
Other Investment Securities
    587,091       6,555       4.47 %
Total Earning Assets
    5,169,173       75,532       5.84 %
Goodwill and Core Deposit Intangible
    159,341                  
Other Non-Earning Assets
    228,322                  
TOTAL ASSETS
  $ 5,556,836                  
                         
LIABILITIES AND STOCKHOLDERS' EQUITY
                       
NOW Accounts
  $ 507,950       557       0.45 %
Savings Accounts
    287,454       272       0.38 %
Money Market Accounts
    759,856       2,412       1.29 %
Certificates of Deposit
    947,504       6,893       2.95 %
FHLB Advances
    336,790       1,819       2.19 %
Repurchase Agreements and Other Borrowed Funds
    1,269,324       3,201       1.02 %
Total Interest Bearing Liabilities
    4,108,878       15,154       1.50 %
Non-interest Bearing Deposits
    718,290                  
Other Liabilities
    39,737                  
Total Liabilities
    4,866,905                  
                         
Common Stock
    614                  
Paid-In Capital
    493,597                  
Retained Earnings
    191,202                  
Accumulated Other
                       
Comprehensive (Loss)
    4,518                  
Total Stockholders' Equity
    689,931                  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
  $ 5,556,836                  
                         
Net Interest Income
          $ 60,378          
Net Interest Spread
                    4.34 %
Net Interest Margin
                    4.74 %
Net Interest Margin (Tax Equivalent)
                    4.92 %
Return on Average Assets  (annualized)
                    1.15 %
Return on Average Equity  (annualized)
                    9.27 %

(1) Excludes tax effect of $2,360 thousand on non-taxable investment security income
 
11