SAN RAFAEL, Calif., Jan. 15, 2015 (GLOBE NEWSWIRE) -- Westamerica Bancorporation (Nasdaq:WABC), parent company of Westamerica Bank, generated net income for the fourth quarter 2014 of $15.0 million and diluted earnings per common share ("EPS") of $0.58, which matched the prior quarter's EPS.
"Westamerica's credit quality continued to show improvement with nonperforming assets declining to $24 million at December 31, 2014, compared to $26 million at September 30, 2014, and $35 million at December 31, 2013. Net loan losses for the year 2014 were 0.17 percent of total average loans, compared to 0.33 percent for 2013. With this improvement in credit quality, we further reduced our loan loss provision to $200 thousand for the fourth quarter, compared to $600 thousand for the third quarter 2014 and $1.6 million for the fourth quarter 2013. Our annualized net interest margin was 3.53 percent in the fourth quarter, down from 3.66 percent in the prior quarter. Low market interest rates continue to pressure our net interest margin, particularly the securities portfolio yield as we purchase shorter-duration, lower-yielding securities in anticipation of rising interest rates. Our margin is supported by a relatively low 0.08 annual percentage funding rate, given 91 percent of our deposits are low-cost checking and savings deposits. We also continue to focus on controlling operating costs while providing superior customer service; our 2014 expenses were down five percent from 2013 levels," said Chairman, President and CEO David Payne. "Our operating results generated an annualized return on shareholders' common equity of 11.5 percent for the fourth quarter 2014 and 11.6 percent for the year 2014," concluded Payne.
Net interest income on a fully taxable equivalent ("FTE") basis was $37.3 million for the fourth quarter 2014, compared to $37.9 million for the prior quarter and $40.1 million for the fourth quarter 2013. Net interest income declined as market interest rates on many loan products remain below the yields earned on older-dated loans and on the overall loan portfolio. The Company is reducing its exposure to rising interest rates by purchasing shorter-duration investment securities which carry lower yields than longer-duration securities. The annualized interest cost of funding the Company's loans and investment securities was 0.08 percent for the fourth quarter 2014, unchanged from the prior quarter, and down from 0.10 percent for the fourth quarter 2013. The annualized net interest margin on a fully taxable equivalent basis was 3.53 percent for the fourth quarter 2014, compared to 3.66 percent for the prior quarter and 3.92 percent for the fourth quarter 2013.
The provision for loan losses was $200 thousand for the fourth quarter 2014, down from $600 thousand for the prior quarter, and down from $1.6 million for the fourth quarter 2013. Net loan losses charged against the allowance for loan losses totaled $484 thousand for the fourth quarter 2014, compared to $1.2 million for the prior quarter and $1.8 million for the fourth quarter 2013. At December 31, 2014, the allowance for loan losses totaled $31.5 million; nonperforming originated loans totaled $5.8 million; and nonperforming purchased loans totaled $12.3 million.
Noninterest income for the fourth quarter 2014 totaled $12.5 million, compared to $13.1 million for the prior quarter and $14.0 million for the fourth quarter 2013. Noninterest income was lower in the fourth quarter 2014 due to reduced levels of service charges on deposit accounts and debit card fees. Merchant processing service fees were essentially unchanged in the fourth quarter 2014 compared to the prior quarter; however, such fees declined from the fourth quarter 2013 to the fourth quarter 2014.
Noninterest expense for the fourth quarter 2014 totaled $26.4 million, compared to $26.6 million in the prior quarter and $28.0 million for the fourth quarter 2013.
At December 31, 2014, Westamerica Bancorporation's tangible common equity-to-asset ratio was 8.0 percent, assets totaled $5.0 billion and loans outstanding totaled $1.7 billion. Westamerica Bancorporation, through its wholly owned subsidiary Westamerica Bank, operates commercial banking and trust offices throughout Northern and Central California.
Westamerica Bancorporation Web Address: www.westamerica.com
FORWARD-LOOKING INFORMATION:
The following appears in accordance with the Private Securities Litigation Reform Act of 1995:
This press release may contain forward-looking statements about the Company, including descriptions of plans or objectives of its management for future operations, products or services, and forecasts of its revenues, earnings or other measures of economic performance. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words "believe," "expect," "anticipate," "intend," "plan," "estimate," or words of similar meaning, or future or conditional verbs such as "will," "would," "should," "could," or "may."
Forward-looking statements, by their nature, are subject to risks and uncertainties. A number of factors — many of which are beyond the Company's control — could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. The Company's most recent reports filed with the Securities and Exchange Commission, including the annual report for the year ended December 31, 2013 filed on Form 10-K and quarterly report for the quarter ended September 30, 2014 filed on Form 10-Q, describe some of these factors, including certain credit, interest rate, operational, liquidity and market risks associated with the Company's business and operations. Other factors described in these reports include changes in business and economic conditions, competition, fiscal and monetary policies, disintermediation, legislation including the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2011, the Sarbanes-Oxley Act of 2002 and the Gramm-Leach-Bliley Act of 1999, and mergers and acquisitions.
Forward-looking statements speak only as of the date they are made. The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date forward looking statements are made.
| WESTAMERICA BANCORPORATION | ||||
| FINANCIAL HIGHLIGHTS | ||||
| December 31, 2014 | ||||
| 1. Net Income Summary. | ||||
| (in thousands except per-share amounts) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Net Interest and Fee Income (FTE) | $37,305 | $40,050 | -6.9% | $37,905 |
| Provision for Loan Losses | 200 | 1,600 | -87.5% | 600 |
| Noninterest Income | 12,545 | 14,030 | -10.6% | 13,054 |
| Noninterest Expense | 26,353 | 27,987 | -5.8% | 26,616 |
| Income Before Taxes (FTE) | 23,297 | 24,493 | -4.9% | 23,743 |
| Income Tax Provision (FTE) | 8,269 | 8,437 | -2.0% | 8,589 |
| Net Income | $15,028 | $16,056 | -6.4% | $15,154 |
| Average Common Shares Outstanding | 25,821 | 26,609 | -3.0% | 25,973 |
| Diluted Average Common Shares | 25,858 | 26,754 | -3.4% | 26,016 |
| Operating Ratios: | ||||
| Basic Earnings Per Common Share | $0.58 | $0.60 | -3.3% | $0.58 |
| Diluted Earnings Per Common Share | 0.58 | 0.60 | -3.3% | 0.58 |
| Return On Assets (a) | 1.18% | 1.31% | 1.21% | |
| Return On Common Equity (a) | 11.5% | 11.8% | 11.5% | |
| Net Interest Margin (FTE) (a) | 3.53% | 3.92% | 3.66% | |
| Efficiency Ratio (FTE) | 52.9% | 51.8% | 52.2% | |
| Dividends Paid Per Common Share | $0.38 | $0.38 | 0.0% | $0.38 |
| Common Dividend Payout Ratio | 66% | 63% | 66% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Net Interest and Fee Income (FTE) | $152,656 | $167,737 | -9.0% | |
| Provision for Loan Losses | 2,800 | 8,000 | -65.0% | |
| Noninterest Income | 51,787 | 57,011 | -9.2% | |
| Noninterest Expense | 106,799 | 112,614 | -5.2% | |
| Income Before Taxes (FTE) | 94,844 | 104,134 | -8.9% | |
| Income Tax Provision (FTE) | 34,198 | 36,957 | -7.5% | |
| Net Income | $60,646 | $67,177 | -9.7% | |
| Average Common Shares Outstanding | 26,099 | 26,826 | -2.7% | |
| Diluted Average Common Shares | 26,160 | 26,877 | -2.7% | |
| Operating Ratios: | ||||
| Basic Earnings Per Common Share | $2.32 | $2.50 | -7.2% | |
| Diluted Earnings Per Common Share | 2.32 | 2.50 | -7.2% | |
| Return On Assets | 1.22% | 1.38% | ||
| Return On Common Equity | 11.6% | 12.5% | ||
| Net Interest Margin (FTE) | 3.70% | 4.08% | ||
| Efficiency Ratio (FTE) | 52.2% | 50.1% | ||
| Dividends Paid Per Common Share | $1.52 | $1.49 | 2.0% | |
| Common Dividend Payout Ratio | 66% | 60% | ||
| 2. Net Interest Income. | ||||
| (dollars in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Interest and Fee Income (FTE) | $38,105 | $41,074 | -7.2% | $38,751 |
| Interest Expense | 800 | 1,024 | -21.9% | 846 |
| Net Interest and Fee Income (FTE) | $37,305 | $40,050 | -6.9% | $37,905 |
| Average Earning Assets | $4,203,048 | $4,062,976 | 3.4% | $4,125,835 |
| Average Interest-Bearing Liabilities | 2,554,153 | 2,523,585 | 1.2% | 2,529,300 |
| Yield on Earning Assets (FTE) (a) | 3.61% | 4.02% | 3.74% | |
| Cost of Funds (a) | 0.08% | 0.10% | 0.08% | |
| Net Interest Margin (FTE) (a) | 3.53% | 3.92% | 3.66% | |
| Interest Expense/Interest-Bearing Liabilities (a) | 0.12% | 0.16% | 0.13% | |
| Net Interest Spread (FTE) (a) | 3.49% | 3.86% | 3.61% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Interest and Fee Income (FTE) | $156,100 | $172,408 | -9.5% | |
| Interest Expense | 3,444 | 4,671 | -26.3% | |
| Net Interest and Fee Income (FTE) | $152,656 | $167,737 | -9.0% | |
| Average Earning Assets | $4,134,473 | $4,109,671 | 0.6% | |
| Average Interest-Bearing Liabilities | 2,536,967 | 2,584,781 | -1.8% | |
| Yield on Earning Assets (FTE) | 3.78% | 4.19% | ||
| Cost of Funds | 0.08% | 0.11% | ||
| Net Interest Margin (FTE) | 3.70% | 4.08% | ||
| Interest Expense/Interest-Bearing Liabilities | 0.14% | 0.18% | ||
| Net Interest Spread (FTE) | 3.64% | 4.01% | ||
| 3. Loans & Other Earning Assets. | ||||
| (average volume, dollars in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Total Assets | $5,050,417 | $4,876,884 | 3.6% | $4,971,808 |
| Total Earning Assets | 4,203,048 | 4,062,976 | 3.4% | 4,125,835 |
| Total Loans | 1,709,012 | 1,846,700 | -7.5% | 1,760,115 |
| Commercial Loans | 395,933 | 364,534 | 8.6% | 405,066 |
| Commercial RE Loans | 723,153 | 817,090 | -11.5% | 741,962 |
| Consumer Loans | 589,926 | 665,076 | -11.3% | 613,087 |
| Total Investment Securities | 2,494,036 | 2,216,276 | 12.5% | 2,365,720 |
| Available For Sale (Market) | 1,467,682 | 1,081,164 | 35.8% | 1,317,195 |
| Held To Maturity | 1,026,354 | 1,135,112 | -9.6% | 1,048,525 |
| Unrealized Gain (Loss) | 9,904 | (19,623) | n/m | 6,344 |
| Loans/Deposits | 39.1% | 44.1% | 40.9% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Total Assets | $4,955,643 | $4,863,862 | 1.9% | |
| Total Earning Assets | 4,134,473 | 4,109,671 | 0.6% | |
| Total Loans | 1,772,962 | 1,954,581 | -9.3% | |
| Commercial Loans | 396,928 | 379,023 | 4.7% | |
| Commercial RE Loans | 757,047 | 862,266 | -12.2% | |
| Consumer Loans | 618,987 | 713,292 | -13.2% | |
| Total Investment Securities | 2,361,511 | 2,155,090 | 9.6% | |
| Available For Sale (Market) | 1,289,911 | 1,009,329 | 27.8% | |
| Held To Maturity | 1,071,600 | 1,145,761 | -6.5% | |
| Unrealized Gain (Loss) | 9,904 | (19,623) | n/m | |
| Loans/Deposits | 41.4% | 47.0% | ||
| 4. Deposits, Other Interest-Bearing Liabilities & Equity. | ||||
| (average volume, dollars in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Total Deposits | $4,373,472 | $4,189,135 | 4.4% | $4,303,389 |
| Noninterest Demand | 1,925,741 | 1,759,495 | 9.4% | 1,869,853 |
| Interest Bearing Transaction | 806,051 | 763,924 | 5.5% | 790,040 |
| Savings | 1,248,699 | 1,160,422 | 7.6% | 1,215,647 |
| Time greater than $100K | 205,894 | 288,691 | -28.7% | 233,511 |
| Time less than $100K | 187,087 | 216,603 | -13.6% | 194,338 |
| Total Short-Term Borrowings | 86,323 | 54,208 | 59.2% | 71,067 |
| Federal Home Loan Bank Advances | 20,099 | 24,846 | -19.1% | 20,240 |
| Term Repurchase Agreement | -- | 10,000 | n/m | 4,457 |
| Debt Financing | -- | 4,891 | n/m | -- |
| Shareholders' Equity | 518,206 | 537,709 | -3.6% | 520,702 |
| Demand Deposits/ | ||||
| Total Deposits | 44.0% | 42.0% | 43.5% | |
| Transaction & Savings | ||||
| Deposits / Total Deposits | 91.0% | 87.9% | 90.1% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Total Deposits | $4,281,847 | $4,162,823 | 2.9% | |
| Noninterest Demand | 1,841,522 | 1,683,447 | 9.4% | |
| Interest Bearing Transaction | 790,467 | 758,771 | 4.2% | |
| Savings | 1,215,035 | 1,151,360 | 5.5% | |
| Time greater than $100K | 237,002 | 341,184 | -30.5% | |
| Time less than $100K | 197,821 | 228,061 | -13.3% | |
| Total Short-Term Borrowings | 70,252 | 57,454 | 22.3% | |
| Federal Home Loan Bank Advances | 20,308 | 25,499 | -20.4% | |
| Term Repurchase Agreement | 6,082 | 10,000 | -39.2% | |
| Debt Financing | -- | 12,452 | n/m | |
| Shareholders' Equity | 524,288 | 538,165 | -2.6% | |
| Demand Deposits/ | ||||
| Total Deposits | 43.0% | 40.4% | ||
| Transaction & Savings | ||||
| Deposits / Total Deposits | 89.8% | 86.3% | ||
| 5. Interest Yields Earned & Rates Paid. | |||
| (dollars in thousands) | |||
| Q4'14 | |||
| Average | Income/ | Yield (a) / | |
| Volume | Expense | Rate | |
| Interest & Fee Income Earned | |||
| Total Earning Assets (FTE) | 4,203,048 | $38,105 | 3.61% |
| Total Loans (FTE) | 1,709,012 | 21,657 | 5.03% |
| Commercial Loans (FTE) | 395,933 | 5,022 | 5.03% |
| Commercial RE Loans | 723,153 | 11,151 | 6.12% |
| Consumer Loans | 589,926 | 5,484 | 3.70% |
| Total Investments (FTE) | 2,494,036 | 16,448 | 2.64% |
| Interest Expense Paid | |||
| Total Earning Assets | 4,203,048 | 800 | 0.08% |
| Total Interest-Bearing Liabilities | 2,554,153 | 800 | 0.12% |
| Total Interest-Bearing Deposits | 2,447,731 | 672 | 0.11% |
| Interest-Bearing Transaction | 806,051 | 65 | 0.03% |
| Savings | 1,248,699 | 214 | 0.07% |
| Time less than $100K | 187,087 | 184 | 0.39% |
| Time greater than $100K | 205,894 | 209 | 0.40% |
| Total Short-Term Borrowings | 86,323 | 25 | 0.12% |
| Federal Home Loan Bank Advances | 20,099 | 103 | 2.03% |
| Net Interest Income and | |||
| Margin (FTE) | $37,305 | 3.53% | |
| Q4'13 | |||
| Average | Income/ | Yield (a) / | |
| Volume | Expense | Rate | |
| Interest & Fee Income Earned | |||
| Total Earning Assets (FTE) | $4,062,976 | $41,074 | 4.02% |
| Total Loans (FTE) | 1,846,700 | 24,444 | 5.25% |
| Commercial Loans (FTE) | 364,534 | 5,679 | 6.18% |
| Commercial RE Loans | 817,090 | 12,486 | 6.06% |
| Consumer Loans | 665,076 | 6,279 | 3.75% |
| Total Investments (FTE) | 2,216,276 | 16,630 | 3.00% |
| Interest Expense Paid | |||
| Total Earning Assets | 4,062,976 | 1,024 | 0.10% |
| Total Interest-Bearing Liabilities | 2,523,585 | 1,024 | 0.16% |
| Total Interest-Bearing Deposits | 2,429,640 | 793 | 0.13% |
| Interest-Bearing Transaction | 763,924 | 67 | 0.03% |
| Savings | 1,160,422 | 232 | 0.08% |
| Time less than $100K | 216,603 | 242 | 0.44% |
| Time greater than $100K | 288,691 | 252 | 0.35% |
| Total Short-Term Borrowings | 54,208 | 20 | 0.14% |
| Federal Home Loan Bank Advances | 24,846 | 120 | 1.91% |
| Term Repurchase Agreement | 10,000 | 24 | 0.98% |
| Debt Financing | 4,891 | 67 | 5.46% |
| Net Interest Income and | |||
| Margin (FTE) | $40,050 | 3.92% | |
| 6. Noninterest Income. | ||||
| (dollars in thousands except per-share amounts) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Service Charges on Deposits | $5,870 | $6,266 | -6.3% | $6,207 |
| Merchant Processing Services | 1,734 | 2,058 | -15.7% | 1,742 |
| Debit Card Fees | 1,478 | 1,527 | -3.2% | 1,543 |
| Other Service Fees | 673 | 672 | 0.1% | 695 |
| ATM Processing Fees | 581 | 630 | -7.8% | 637 |
| Trust Fees | 684 | 593 | 15.4% | 629 |
| Financial Services Commissions | 171 | 218 | -21.2% | 194 |
| Other Income | 1,354 | 2,066 | -34.5% | 1,407 |
| Total Noninterest Income | $12,545 | $14,030 | -10.6% | $13,054 |
| Total Revenue (FTE) | $49,850 | $54,080 | -7.8% | $50,959 |
| Noninterest Income/Revenue (FTE) | 25.2% | 25.9% | 25.6% | |
| Service Charges/Avg. Deposits (a) | 0.53% | 0.59% | 0.57% | |
| Total Revenues (FTE) Per Avg. | ||||
| Common Share (a) | $7.66 | $8.06 | -5.0% | $7.78 |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Service Charges on Deposits | $24,191 | $25,693 | -5.8% | |
| Merchant Processing Services | 7,219 | 9,031 | -20.1% | |
| Debit Card Fees | 5,960 | 5,829 | 2.3% | |
| Other Service Fees | 2,717 | 2,846 | -4.6% | |
| ATM Processing Fees | 2,473 | 2,758 | -10.3% | |
| Trust Fees | 2,582 | 2,313 | 11.7% | |
| Financial Services Commissions | 757 | 831 | -8.9% | |
| Other Income | 5,888 | 7,710 | -23.6% | |
| Total Noninterest Income | $51,787 | $57,011 | -9.2% | |
| Total Revenue (FTE) | $204,443 | $224,748 | -9.0% | |
| Noninterest Income/Revenue (FTE) | 25.3% | 25.4% | ||
| Service Charges/Avg. Deposits | 0.56% | 0.62% | ||
| Total Revenues (FTE) Per Avg. | ||||
| Common Share | $7.83 | $8.38 | -6.5% | |
| 7. Noninterest Expense. | ||||
| (dollars in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Salaries & Benefits | $13,086 | $14,340 | -8.7% | $13,639 |
| Occupancy | 3,708 | 3,784 | -2.0% | 3,811 |
| Outsourced Data Processing | 2,097 | 2,112 | -0.7% | 2,093 |
| Amortization of | ||||
| Identifiable Intangibles | 1,051 | 1,157 | -9.2% | 1,056 |
| Professional Fees | 640 | 947 | -32.5% | 700 |
| Furniture & Equipment | 1,104 | 994 | 11.1% | 1,059 |
| Other Real Estate Owned | 265 | 245 | n/m | (287) |
| Courier Service | 686 | 664 | 3.3% | 663 |
| Other Operating | 3,716 | 3,744 | -0.7% | 3,882 |
| Total Noninterest Expense | $26,353 | $27,987 | -5.8% | $26,616 |
| Noninterest Expense/ | ||||
| Avg. Earning Assets (a) | 2.49% | 2.73% | 2.56% | |
| Noninterest Expense/Revenues (FTE) | 52.9% | 51.8% | 52.2% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Salaries & Benefits | $54,777 | $56,633 | -3.3% | |
| Occupancy | 14,992 | 15,137 | -1.0% | |
| Outsourced Data Processing | 8,411 | 8,548 | -1.6% | |
| Amortization of | ||||
| Identifiable Intangibles | 4,270 | 4,704 | -9.2% | |
| Professional Fees | 2,346 | 3,057 | -23.2% | |
| Furniture & Equipment | 4,174 | 3,869 | 7.9% | |
| Other Real Estate Owned | (642) | 1,035 | n/m | |
| Courier Service | 2,624 | 2,868 | -8.5% | |
| Other Operating | 15,847 | 16,763 | -5.5% | |
| Total Noninterest Expense | $106,799 | $112,614 | -5.2% | |
| Noninterest Expense/ | ||||
| Avg. Earning Assets | 2.58% | 2.74% | ||
| Noninterest Expense/Revenues (FTE) | 52.2% | 50.1% | ||
| 8. Provision for Loan Losses. | ||||
| (dollars in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Average Total Loans | $1,709,012 | $1,846,700 | -7.5% | $1,760,115 |
| Allowance for Loan Loss (ALL) | ||||
| Beginning of Period | $31,769 | $31,916 | -0.5% | $32,398 |
| Provision for Loan Losses | 200 | 1,600 | -87.5% | 600 |
| Net ALL Losses | (484) | (1,823) | -73.5% | (1,229) |
| ALL End of Period | $31,485 | $31,693 | -0.7% | $31,769 |
| ALL Recoveries/Gross ALL Losses | 83% | 41% | 33% | |
| Net ALL Losses/Avg. Total Loans (a) | 0.11% | 0.39% | 0.28% | |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Average Total Loans | $1,772,962 | $1,954,581 | -9.3% | |
| Allowance for Loan Loss (ALL) | ||||
| Beginning of Period | $31,693 | $30,234 | 4.8% | |
| Provision for Loan Losses | 2,800 | 8,000 | -65.0% | |
| Net ALL Losses | (3,008) | (6,541) | -54.0% | |
| ALL End of Period | $31,485 | $31,693 | -0.7% | |
| ALL Recoveries/Gross ALL Losses | 59% | 39% | ||
| Net ALL Losses/Avg. Total Loans | 0.17% | 0.33% | ||
| 9. Credit Quality. | ||||
| (dollars in thousands) | ||||
| % | ||||
| 12/31/14 | 12/31/13 | Change | 9/30/14 | |
| Nonperforming Originated Loans: | ||||
| Nonperforming Nonaccrual | $5,296 | $5,301 | -0.1% | $4,696 |
| Performing Nonaccrual | 13 | 75 | -83.3% | 13 |
| Total Nonaccrual Loans | 5,309 | 5,376 | -1.2% | 4,709 |
| 90+ Days Past Due Accruing Loans | 502 | 410 | 22.4% | 342 |
| Total | 5,811 | 5,786 | 0.4% | 5,051 |
| Repossessed Originated Loan Collateral | 4,809 | 5,527 | -13.0% | 5,123 |
| Total Nonperforming | ||||
| Originated Assets | 10,620 | 11,313 | -6.1% | 10,174 |
| Nonperforming Purchased Covered Loans (1,3): | ||||
| Nonperforming Nonaccrual | 297 | 11,672 | n/m | 295 |
| Performing Nonaccrual | -- | 636 | n/m | -- |
| Total Nonaccrual Loans | 297 | 12,308 | n/m | 295 |
| 90+ Days Past Due Accruing Loans | -- | -- | n/m | -- |
| Total | 297 | 12,308 | n/m | 295 |
| Repossessed Purchased Covered | ||||
| Loan Collateral (1,3) | -- | 7,793 | n/m | 585 |
| Total Nonperforming Purchased | ||||
| Covered Assets (1,3) | 297 | 20,101 | n/m | 880 |
| Nonperforming Purchased Non-Covered Loans (2,3): | ||||
| Nonperforming Nonaccrual | 11,901 | 2,920 | n/m | 12,745 |
| Performing Nonaccrual | 97 | 698 | n/m | 552 |
| Total Nonaccrual Loans | 11,998 | 3,618 | n/m | 13,297 |
| 90+ Days Past Due Accruing Loans | -- | -- | n/m | 76 |
| Total | 11,998 | 3,618 | n/m | 13,373 |
| Repossessed Purchased Non-Covered | ||||
| Loan Collateral (2,3) | 1,565 | -- | n/m | 1,565 |
| Total Nonperforming Purchased | ||||
| Non-Covered Assets (2,3) | 13,563 | 3,618 | n/m | 14,938 |
| Total Nonperforming Assets | $24,480 | $35,032 | -30.1% | $25,992 |
| Total Originated Loans Outstanding | $1,470,369 | $1,523,284 | -3.5% | $1,489,565 |
| Total Purchased Covered | ||||
| Loans Outstanding (1,3) | 17,078 | 250,670 | n/m | 17,523 |
| Total Purchased Non-Covered | ||||
| Loans Outstanding (2,3) | 212,843 | 53,790 | n/m | 225,294 |
| Total Loans Outstanding | $1,700,290 | $1,827,744 | -7.0% | $1,732,382 |
| Total Assets | $5,035,724 | $4,847,055 | 3.9% | $4,993,725 |
| Loans: | ||||
| Allowance for Loan Losses | $31,485 | $31,693 | -0.7% | $31,769 |
| Allowance/Loans | 1.85% | 1.73% | 1.83% | |
| Nonperforming Loans/Total Loans | 1.06% | 1.19% | 1.08% | |
| Purchased Covered Loans (1,3): | ||||
| Fair Value Discount on Purchased | ||||
| Covered Loans | $468 | $10,933 | $501 | |
| Discount/Purchased Covered | ||||
| Loans, gross | 2.67% | 4.18% | 2.78% | |
| Nonperforming Purchased Covered Loans/ | ||||
| Total Purchased Covered Loans | 1.74% | 4.91% | 1.68% | |
| Purchased Non-Covered Loans (2,3): | ||||
| Fair Value Discount on Purchased | ||||
| Non-Covered Loans | $9,372 | $3,245 | $10,233 | |
| Discount/Purchased Non-Covered | 4.22% | 5.69% | 4.34% | |
| Loans, gross | ||||
| Nonperforming Purchased Non-Covered Loans/ | ||||
| Total Purchased Non-Covered Loans | 5.64% | 6.73% | 5.94% | |
| 10. Capital. | ||||
| (in thousands, except per-share amounts) | ||||
| % | ||||
| 12/31/14 | 12/31/13 | Change | 9/30/14 | |
| Shareholders' Equity | $526,603 | $542,934 | -3.0% | $533,395 |
| Tier I Regulatory Capital | 391,121 | 405,798 | -3.6% | 392,992 |
| Total Regulatory Capital | 427,612 | 446,331 | -4.2% | 433,942 |
| Total Assets | 5,035,724 | 4,847,055 | 3.9% | 4,993,725 |
| Risk-Adjusted Assets | 2,941,227 | 2,759,311 | 6.6% | 2,886,487 |
| Shareholders' Equity/ | ||||
| Total Assets | 10.46% | 11.20% | 10.68% | |
| Shareholders' Equity/ | ||||
| Total Loans | 30.97% | 29.71% | 30.79% | |
| Tier I Capital/Total Assets | 7.77% | 8.37% | 7.87% | |
| Tier I Capital/ | ||||
| Risk-Adjusted Assets | 13.30% | 14.71% | 13.61% | |
| Total Regulatory Capital/ | ||||
| Risk-Adjusted Assets | 14.54% | 16.18% | 15.03% | |
| Tangible Common Equity Ratio | 7.97% | 8.56% | 8.16% | |
| Common Shares Outstanding | 25,745 | 26,510 | -2.9% | 25,906 |
| Common Equity Per Share | $20.45 | $20.48 | -0.1% | $20.59 |
| Market Value Per Common Share | $49.02 | $56.46 | -13.2% | $46.52 |
| Share Repurchase Programs | ||||
| (shares in thousands) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Total Shares Repurchased | 161 | 326 | -50.5% | 175 |
| Average Repurchase Price | $48.73 | $53.74 | -9.3% | $48.62 |
| Net Shares Repurchased | 161 | 68 | 135.3% | 168 |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Total Shares Repurchased | 1,044 | 1,199 | -12.9% | |
| Average Repurchase Price | $50.47 | $47.81 | 5.6% | |
| Net Shares Repurchased | 765 | 703 | 8.8% | |
| 11. Period-End Balance Sheets. | ||||
| (unaudited, dollars in thousands) | ||||
| % | ||||
| 12/31/14 | 12/31/13 | Change | 9/30/14 | |
| Assets: | ||||
| Cash and Due from Banks | $380,836 | $472,028 | -19.3% | $524,338 |
| Investment Securities: | ||||
| Available For Sale | 1,600,781 | 1,079,381 | 48.3% | 1,391,362 |
| Held to Maturity | 1,038,658 | 1,132,299 | -8.3% | 1,035,041 |
| Loans | 1,700,290 | 1,827,744 | -7.0% | 1,732,382 |
| Allowance For Loan Losses | (31,485) | (31,693) | -0.7% | (31,769) |
| Total Loans, net | 1,668,805 | 1,796,051 | -7.1% | 1,700,613 |
| Other Real Estate Owned | 6,374 | 13,320 | -52.2% | 7,273 |
| Premises and Equipment, net | 37,852 | 37,314 | 1.4% | 37,335 |
| Identifiable Intangibles, net | 14,287 | 18,557 | -23.0% | 15,338 |
| Goodwill | 121,673 | 121,673 | 0.0% | 121,673 |
| Other Assets | 166,458 | 176,432 | -5.7% | 160,752 |
| Total Assets | $5,035,724 | $4,847,055 | 3.9% | $4,993,725 |
| Liabilities and Shareholders' Equity: | ||||
| Deposits: | ||||
| Noninterest Bearing | $1,910,781 | $1,740,182 | 9.8% | $1,893,480 |
| Interest-Bearing Transaction | 792,448 | 763,088 | 3.8% | 775,377 |
| Savings | 1,260,819 | 1,167,744 | 8.0% | 1,231,640 |
| Time | 385,143 | 492,767 | -21.8% | 421,141 |
| Total Deposits | 4,349,191 | 4,163,781 | 4.5% | 4,321,638 |
| Short-Term Borrowed Funds | 89,784 | 62,668 | 43.3% | 76,943 |
| Federal Home Loan Bank Advances | 20,015 | 20,577 | -2.7% | 20,156 |
| Term Repurchase Agreement | -- | 10,000 | n/m | -- |
| Debt Financing | -- | -- | n/m | -- |
| Other Liabilities | 50,131 | 47,095 | 6.4% | 41,593 |
| Total Liabilities | 4,509,121 | 4,304,121 | 4.8% | 4,460,330 |
| Shareholders' Equity: | ||||
| Common Equity: | ||||
| Paid-In Capital | 380,843 | 381,657 | -0.2% | 382,906 |
| Accumulated Other | ||||
| Comprehensive Income | 5,292 | 4,313 | n/m | 9,733 |
| Retained Earnings | 140,468 | 156,964 | -10.5% | 140,756 |
| Total Shareholders' Equity | 526,603 | 542,934 | -3.0% | 533,395 |
| Total Liabilities and | ||||
| Shareholders' Equity | $5,035,724 | $4,847,055 | 3.9% | $4,993,725 |
| 12. Income Statements. | ||||
| (unaudited, in thousands except per-share amounts) | ||||
| % | ||||
| Q4'14 | Q4'13 | Change | Q3'14 | |
| Interest & Fee Income: | ||||
| Loans | $21,240 | $23,931 | -11.2% | $22,129 |
| Investment Securities: | ||||
| Available for Sale | 6,884 | 5,528 | 24.5% | 6,350 |
| Held to Maturity | 6,218 | 7,247 | -14.2% | 6,421 |
| Total Interest & Fee Income | 34,342 | 36,706 | -6.4% | 34,900 |
| Interest Expense: | ||||
| Transaction Deposits | 65 | 67 | -3.5% | 69 |
| Savings Deposits | 214 | 232 | -8.1% | 221 |
| Time Deposits | 393 | 494 | -20.4% | 419 |
| Short-Term Borrowed Funds | 25 | 20 | 29.4% | 23 |
| Federal Home Loan Bank Advances | 103 | 120 | -14.0% | 103 |
| Term Repurchase Agreement | -- | 24 | n/m | 11 |
| Debt Financing | -- | 67 | n/m | -- |
| Total Interest Expense | 800 | 1,024 | -21.9% | 846 |
| Net Interest Income | 33,542 | 35,682 | -6.0% | 34,054 |
| Provision for Loan Losses | 200 | 1,600 | -87.5% | 600 |
| Noninterest Income: | ||||
| Service Charges | 5,870 | 6,266 | -6.3% | 6,207 |
| Merchant Processing Services | 1,734 | 2,058 | -15.7% | 1,742 |
| Debit Card Fees | 1,478 | 1,527 | -3.2% | 1,543 |
| Other Service Fees | 673 | 672 | 0.1% | 695 |
| ATM Processing Fees | 581 | 630 | -7.8% | 637 |
| Trust Fees | 684 | 593 | 15.4% | 629 |
| Financial Services Commissions | 171 | 218 | -21.2% | 194 |
| Other | 1,354 | 2,066 | -34.5% | 1,407 |
| Total Noninterest Income | 12,545 | 14,030 | -10.6% | 13,054 |
| Noninterest Expense: | ||||
| Salaries and Benefits | 13,086 | 14,340 | -8.7% | 13,639 |
| Occupancy | 3,708 | 3,784 | -2.0% | 3,811 |
| Outsourced Data Processing | 2,097 | 2,112 | -0.7% | 2,093 |
| Amortization of Identifiable Intangibles | 1,051 | 1,157 | -9.2% | 1,056 |
| Professional Fees | 640 | 947 | -32.5% | 700 |
| Furniture & Equipment | 1,104 | 994 | 11.1% | 1,059 |
| Other Real Estate Owned | 265 | 245 | n/m | (287) |
| Courier Service | 686 | 664 | 3.3% | 663 |
| Other | 3,716 | 3,744 | -0.7% | 3,882 |
| Total Noninterest Expense | 26,353 | 27,987 | -5.8% | 26,616 |
| Income Before Income Taxes | 19,534 | 20,125 | -2.9% | 19,892 |
| Income Tax Provision | 4,506 | 4,069 | 10.8% | 4,738 |
| Net Income | $15,028 | $16,056 | -6.4% | $15,154 |
| Average Common Shares Outstanding | 25,821 | 26,609 | -3.0% | 25,973 |
| Diluted Common Shares Outstanding | 25,858 | 26,754 | -3.4% | 26,016 |
| Per Common Share Data: | ||||
| Basic Earnings | $0.58 | $0.60 | -3.3% | $0.58 |
| Diluted Earnings | 0.58 | 0.60 | -3.3% | 0.58 |
| Dividends Paid | 0.38 | 0.38 | 0.0% | 0.38 |
| % | ||||
| 12/31'14YTD | 12/31'13YTD | Change | ||
| Interest & Fee Income: | ||||
| Loans | $89,056 | $102,626 | -13.2% | |
| Investment Securities: | ||||
| Available for Sale | 24,740 | 21,822 | 13.4% | |
| Held to Maturity | 26,413 | 29,948 | -11.8% | |
| Total Interest & Fee Income | 140,209 | 154,396 | -9.2% | |
| Interest Expense: | ||||
| Transaction Deposits | 268 | 264 | 1.7% | |
| Savings Deposits | 906 | 918 | -1.3% | |
| Time Deposits | 1,713 | 2,166 | -20.9% | |
| Short-Term Borrowed Funds | 90 | 77 | 17.5% | |
| Federal Home Loan Bank Advances | 407 | 480 | -15.3% | |
| Term Repurchase Agreement | 60 | 98 | -38.8% | |
| Debt Financing | -- | 668 | n/m | |
| Total Interest Expense | 3,444 | 4,671 | -26.3% | |
| Net Interest Income | 136,765 | 149,725 | -8.7% | |
| Provision for Loan Losses | 2,800 | 8,000 | -65.0% | |
| Noninterest Income: | ||||
| Service Charges | 24,191 | 25,693 | -5.8% | |
| Merchant Processing Services | 7,219 | 9,031 | -20.1% | |
| Debit Card Fees | 5,960 | 5,829 | 2.3% | |
| Other Service Fees | 2,717 | 2,846 | -4.6% | |
| ATM Processing Fees | 2,473 | 2,758 | -10.3% | |
| Trust Fees | 2,582 | 2,313 | 11.7% | |
| Financial Services Commissions | 757 | 831 | -8.9% | |
| Other | 5,888 | 7,710 | -23.6% | |
| Total Noninterest Income | 51,787 | 57,011 | -9.2% | |
| Noninterest Expense: | ||||
| Salaries and Benefits | 54,777 | 56,633 | -3.3% | |
| Occupancy | 14,992 | 15,137 | -1.0% | |
| Outsourced Data Processing | 8,411 | 8,548 | -1.6% | |
| Amortization of Identifiable Intangibles | 4,270 | 4,704 | -9.2% | |
| Professional Fees | 2,346 | 3,057 | -23.2% | |
| Furniture & Equipment | 4,174 | 3,869 | 7.9% | |
| Other Real Estate Owned | (642) | 1,035 | n/m | |
| Courier Service | 2,624 | 2,868 | -8.5% | |
| Other | 15,847 | 16,763 | -5.5% | |
| Total Noninterest Expense | 106,799 | 112,614 | -5.2% | |
| Income Before Income Taxes | 78,953 | 86,122 | -8.3% | |
| Income Tax Provision | 18,307 | 18,945 | -3.4% | |
| Net Income | $60,646 | $67,177 | -9.7% | |
| Average Common Shares Outstanding | 26,099 | 26,826 | -2.7% | |
| Diluted Common Shares Outstanding | 26,160 | 26,877 | -2.7% | |
| Per Common Share Data: | ||||
| Basic Earnings | $2.32 | $2.50 | -7.2% | |
| Diluted Earnings | 2.32 | 2.50 | -7.2% | |
| Dividends Paid | 1.52 | 1.49 | 2.0% | |
| Footnotes and Abbreviations: |
| (FTE) Fully Taxable Equivalent |
| (a) Annualized |
| (1) Purchased covered loans and repossessed loan collateral represent assets purchased in a business combination on which losses are shared with the FDIC per a Loss-Sharing Agreement. |
| (2) Purchased non-covered loans and repossessed loan collateral represent assets purchased in a business combination. |
| (3) The FDIC indemnification of non-single family assets acquired from the former County Bank expired 2/6/14 and were reclassified into purchased non-covered loans and repossessed loan collateral. |